{"text_format":"1","workbook":"xlsx","n_sheets":7,"sheets":["I Data","I.b. Manual Data","II Rate Development & Change","III Plan Rates","IV A Plan Premiums Individual","IV B Plan Premium SG Annual","V Consumer Factors"],"not_rendered":{"charts":0,"images":0,"macros":0,"external_links":0,"defined_names":1,"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":12,"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,"2020-01-01","to",{"$f":"EDATE(D9,12)-1","v":"2020-12-31"}]
[null,"Base Period Start Date",null,{"$f":"EDATE(D9,-24)","v":"2018-01-01"},"to",{"$f":"EDATE(D10,12)-1","v":"2018-12-31"}]
[null,"Date of Most Recent Membership",null,{"$f":"EDATE(D9,-11)","v":"2019-02-01"}]
[]
[null,"Table 1. Number of Members"]
[]
[null,null,"Member-months","Members","Member-months"]
[null,null,"Experience Period",{"$f":"\"Current Period \n(as of \"&TEXT('III Plan Rates'!C10, \"MM-DD-YYYY\")&\")\"","v":"Current Period \n(as of 02-01-2019)"},"Projected Rating Period                                   "]
[null,"Average Age"]
[null,"Total",{"$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,"*Tables 1, 2 and 4 must include data for all non-grandfathered business (ACA compliant and Transitional)"]
[]
[]
[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 "]
[null,null,null,null,{"$f":"C18","v":0}]
[null,"Experience Period Total Allowed EHB Claims + EHB Capitation PMPM (net of prescription drug rebates) ",null,null,null,null,null,null,null,null,null,{"$f":"IF(E36=0,0,(G36-H36+I36+J36)/E36)","v":0}]
[null,"Loss Ratio",null,null,null,null,null,null,null,null,null,{"$f":"IF((B36+L36)=0,0,(D36+I36+J36+K36)/(B36+L36))","v":0}]
[null,"*Express Prescription Drug Rebates as a negative number"]
[]
[]
[]
[null,"Table 3. Trend Components"]
[]
[null,"Service Category",null,"Cost*","Utilization*","Induced Demand*","Composite Trend","Weight*"]
[null,"Inpatient Hospital",null,null,null,null,{"$f":"(1+D46)*(1+E46)*(1+F46)-1","v":0}]
[null,"Outpatient Hospital",null,null,null,null,{"$f":"(1+D47)*(1+E47)*(1+F47)-1","v":0}]
[null,"Professional",null,null,null,null,{"$f":"(1+D48)*(1+E48)*(1+F48)-1","v":0}]
[null,"Other Medical ",null,null,null,null,{"$f":"(1+D49)*(1+E49)*(1+F49)-1","v":0}]
[null,"Capitation"]
[null,"Prescription Drugs",null,null,null,null,{"$f":"(1+D51)*(1+E51)*(1+F51)-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 = 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,{"$f":"EDATE(B62,-1)","v":"2015-01-01"},null,null,null,{"$f":"D61/E61","v":{"$error":"#DIV/0!"}},null,{"$f":"F61/G61","v":{"$error":"#DIV/0!"}},null,null,null,{"$f":"K61/G61","v":{"$error":"#DIV/0!"}}]
[null,"2015-02-01",null,null,null,{"$f":"D62/E62","v":{"$error":"#DIV/0!"}},null,{"$f":"F62/G62","v":{"$error":"#DIV/0!"}},null,null,null,{"$f":"K62/G62","v":{"$error":"#DIV/0!"}}]
[null,"2015-03-01",null,null,null,{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"}]
[null,"2015-04-01",null,null,null,{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"}]
[null,"2015-05-01",null,null,null,{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"}]
[null,"2015-06-01",null,null,null,{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"}]
[null,"2015-07-01",null,null,null,{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"}]
[null,"2015-08-01",null,null,null,{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"}]
[null,"2015-09-01",null,null,null,{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"}]
[null,"2015-10-01",null,null,null,{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"}]
[null,"2015-11-01",null,null,null,{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"}]
[null,"2015-12-01",null,null,null,{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"}]
[null,{"$f":"EDATE(B74,-1)","v":"2016-01-01"},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,"2016-02-01",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,"2016-03-01",null,null,null,{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"}]
[null,"2016-04-01",null,null,null,{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"}]
[null,"2016-05-01",null,null,null,{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"}]
[null,"2016-06-01",null,null,null,{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"}]
[null,"2016-07-01",null,null,null,{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"}]
[null,"2016-08-01",null,null,null,{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"}]
[null,"2016-09-01",null,null,null,{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"}]
[null,"2016-10-01",null,null,null,{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"}]
[null,"2016-11-01",null,null,null,{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"}]
[null,"2016-12-01",null,null,null,{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"}]
[null,"2017-01-01",null,null,null,{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"}]
[null,"2017-02-01",null,null,null,{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"}]
[null,"2017-03-01",null,null,null,{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"}]
[null,"2017-04-01",null,null,null,{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"}]
[null,"2017-05-01",null,null,null,{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"}]
[null,"2017-06-01",null,null,null,{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"}]
[null,"2017-07-01",null,null,null,{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"}]
[null,"2017-08-01",null,null,null,{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"}]
[null,"2017-09-01",null,null,null,{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"}]
[null,"2017-10-01",null,null,null,{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"}]
[null,"2017-11-01",null,null,null,{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"}]
[null,"2017-12-01",null,null,null,{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"}]
[null,"2018-01-01",null,null,null,{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"}]
[null,"2018-02-01",null,null,null,{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"}]
[null,"2018-03-01",null,null,null,{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"}]
[null,"2018-04-01",null,null,null,{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"}]
[null,"2018-05-01",null,null,null,{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"}]
[null,"2018-06-01",null,null,null,{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"}]
[null,"2018-07-01",null,null,null,{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"}]
[null,"2018-08-01",null,null,null,{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"}]
[null,"2018-09-01",null,null,null,{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"}]
[null,"2018-10-01",null,null,null,{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"}]
[null,{"$f":"EDATE(B108,-1)","v":"2018-11-01"},null,null,null,{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"}]
[null,{"$f":"DATE(YEAR(F10),MONTH(F10),1)","v":"2018-12-01"},null,null,null,{"$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":12,"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":"2020-01-01"}]
[]
[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 "]
[]
[null,"Experience Period Total Allowed EHB Claims + EHB Capitation PMPM (net of prescription drug rebates) ",null,null,null,null,null,null,null,null,null,{"$f":"IF(E9=0,0,(G9-H9+I9+J9)/E9)","v":0}]
[null,"Loss Ratio",null,null,null,null,null,null,null,null,null,{"$f":"IF((B9+L9)=0,0,(D9+I9+J9+K9)/(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 Utilization*","Composite Trend","Weight*"]
[null,"Inpatient Hospital",null,null,null,null,{"$f":"(1+D19)*(1+E19)*(1+F19)-1","v":0}]
[null,"Outpatient Hospital",null,null,null,null,{"$f":"(1+D20)*(1+E20)*(1+F20)-1","v":0}]
[null,"Professional",null,null,null,null,{"$f":"(1+D21)*(1+E21)*(1+F21)-1","v":0}]
[null,"Other Medical ",null,null,null,null,{"$f":"(1+D22)*(1+E22)*(1+F22)-1","v":0}]
[null,"Capitation"]
[null,"Prescription Drugs",null,null,null,null,{"$f":"(1+D24)*(1+E24)*(1+F24)-1","v":0}]
[null,"Total Annual Trend",null,null,null,null,{"$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":"2015-01-01"},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,{"$f":"'I Data'!B62","v":"2015-02-01"},null,null,null,{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"}]
[null,{"$f":"'I Data'!B63","v":"2015-03-01"},null,null,null,{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"}]
[null,{"$f":"'I Data'!B64","v":"2015-04-01"},null,null,null,{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"}]
[null,{"$f":"'I Data'!B65","v":"2015-05-01"},null,null,null,{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"}]
[null,{"$f":"'I Data'!B66","v":"2015-06-01"},null,null,null,{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"}]
[null,{"$f":"'I Data'!B67","v":"2015-07-01"},null,null,null,{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"}]
[null,{"$f":"'I Data'!B68","v":"2015-08-01"},null,null,null,{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"}]
[null,{"$f":"'I Data'!B69","v":"2015-09-01"},null,null,null,{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"}]
[null,{"$f":"'I Data'!B70","v":"2015-10-01"},null,null,null,{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"}]
[null,{"$f":"'I Data'!B71","v":"2015-11-01"},null,null,null,{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"}]
[null,{"$f":"'I Data'!B72","v":"2015-12-01"},null,null,null,{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"}]
[null,{"$f":"'I Data'!B73","v":"2016-01-01"},null,null,null,{"$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":"2016-02-01"},null,null,null,{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"}]
[null,{"$f":"'I Data'!B75","v":"2016-03-01"},null,null,null,{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"}]
[null,{"$f":"'I Data'!B76","v":"2016-04-01"},null,null,null,{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"}]
[null,{"$f":"'I Data'!B77","v":"2016-05-01"},null,null,null,{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"}]
[null,{"$f":"'I Data'!B78","v":"2016-06-01"},null,null,null,{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"}]
[null,{"$f":"'I Data'!B79","v":"2016-07-01"},null,null,null,{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"}]
[null,{"$f":"'I Data'!B80","v":"2016-08-01"},null,null,null,{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"}]
[null,{"$f":"'I Data'!B81","v":"2016-09-01"},null,null,null,{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"}]
[null,{"$f":"'I Data'!B82","v":"2016-10-01"},null,null,null,{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"}]
[null,{"$f":"'I Data'!B83","v":"2016-11-01"},null,null,null,{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"}]
[null,{"$f":"'I Data'!B84","v":"2016-12-01"},null,null,null,{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"}]
[null,{"$f":"'I Data'!B85","v":"2017-01-01"},null,null,null,{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"}]
[null,{"$f":"'I Data'!B86","v":"2017-02-01"},null,null,null,{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"}]
[null,{"$f":"'I Data'!B87","v":"2017-03-01"},null,null,null,{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"}]
[null,{"$f":"'I Data'!B88","v":"2017-04-01"},null,null,null,{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"}]
[null,{"$f":"'I Data'!B89","v":"2017-05-01"},null,null,null,{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"}]
[null,{"$f":"'I Data'!B90","v":"2017-06-01"},null,null,null,{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"}]
[null,{"$f":"'I Data'!B91","v":"2017-07-01"},null,null,null,{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"}]
[null,{"$f":"'I Data'!B92","v":"2017-08-01"},null,null,null,{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"}]
[null,{"$f":"'I Data'!B93","v":"2017-09-01"},null,null,null,{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"}]
[null,{"$f":"'I Data'!B94","v":"2017-10-01"},null,null,null,{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"}]
[null,{"$f":"'I Data'!B95","v":"2017-11-01"},null,null,null,{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"}]
[null,{"$f":"'I Data'!B96","v":"2017-12-01"},null,null,null,{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"}]
[null,{"$f":"'I Data'!B97","v":"2018-01-01"},null,null,null,{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"}]
[null,{"$f":"'I Data'!B98","v":"2018-02-01"},null,null,null,{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"}]
[null,{"$f":"'I Data'!B99","v":"2018-03-01"},null,null,null,{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"}]
[null,{"$f":"'I Data'!B100","v":"2018-04-01"},null,null,null,{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"}]
[null,{"$f":"'I Data'!B101","v":"2018-05-01"},null,null,null,{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"}]
[null,{"$f":"'I Data'!B102","v":"2018-06-01"},null,null,null,{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"}]
[null,{"$f":"'I Data'!B103","v":"2018-07-01"},null,null,null,{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"}]
[null,{"$f":"'I Data'!B104","v":"2018-08-01"},null,null,null,{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"}]
[null,{"$f":"'I Data'!B105","v":"2018-09-01"},null,null,null,{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"}]
[null,{"$f":"'I Data'!B106","v":"2018-10-01"},null,null,null,{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"}]
[null,{"$f":"'I Data'!B107","v":"2018-11-01"},null,null,null,{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"}]
[null,{"$f":"'I Data'!B108","v":"2018-12-01"},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 Rate Development & Change","index":2,"n_rows":97,"n_cols":14,"rows_kept":97,"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":"2020-01-01"}]
[]
[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",{"$f":"'I Data'!L37","v":0},{"$f":"'I.b. Manual Data'!L10","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",null,null,"  <- See URRT Instructions",null,null,null,"Blended Base Period Unadjusted Claims before Normalization",null,{"$f":"C11*C23+D11*D23","v":0}," <- Index Rate of Experience Period on URRT"]
[null,"  Change in Other",{"$f":"PRODUCT(C17:C20)","v":0},{"$f":"PRODUCT(D17:D20)","v":0},null,null,null,null,"Blended Earned Premium",null,{"$f":"'I Data'!B36*'II Rate Development & Change'!C23+'I.b. Manual Data'!B9*'II Rate Development & Change'!D23","v":0}]
[null,"    Change in Demographics",null,null,"  <- See URRT Instructions",null,null,null,"Blended Loss Ratio",null,{"$f":"'I Data'!L38*'II Rate Development & Change'!C23+'I.b. Manual Data'!L11*'II Rate Development & Change'!D23","v":0}]
[null,"    Change in Network"]
[null,"    Change in Benefits",null,null,"  <- See URRT Instructions"]
[null,"    Change in Other",null,null,"  <- See URRT Instructions"]
[]
[null,"Total Adjusted Projected Allowed EHB Claims PMPM",{"$f":"C13*C15*C16","v":0},{"$f":"D13*D15*D16","v":0}]
[null,"Credibidility Factors",0,1,"  <- See Instructions"]
[null,"Blended Projected EHB Claims PMPM",null,{"$f":"(C22*C23)+(D22*D23)","v":0},"  <- Projected Index Rate "]
[null,"     Development of the Market-Adjusted Index Rate and Total Allowed Claims"]
[null,"Adjusted Projected Allowed EHB Claims PMPM ",{"$f":"D24","v":0},"<- Index Rate for Projection Period on URRT - Individual or First Quarter Small Group",null,null,null,null,"Table 5A. Small Group Projected Index Rate with Quarterly Trend"]
[null,"Adjusted Projected Allowed EHB Claims PMPM [will only populate for small group filings]",{"$f":"Total_Single_Risk_Pool","v":0}]
[null,"    Projected Paid to Allowed Ratio ",{"$f":"'III Plan Rates'!K15","v":{"$error":"#DIV/0!"}},null,null,null,null,null,"Effective Date",{"$f":"DATE(YEAR($C$6),1,1)","v":"2020-01-01"},{"$f":"DATE(YEAR($C$6),4,1)","v":"2020-04-01"},{"$f":"DATE(YEAR($C$6),7,1)","v":"2020-07-01"},{"$f":"DATE(YEAR($C$6),10,1)","v":"2020-10-01"},"Total Single Risk Pool"]
[null,"Projected Paid EHB Claims PMPM",{"$f":"IF(C27=0, C26*C28, 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 Q1",{"$f":"$C$26","v":0},{"$f":"$C$26","v":0},{"$f":"$C$26","v":0},{"$f":"$C$26","v":0},{"$f":"$C$26","v":0}]
[null,"    Projected Risk Adjustment PMPM",null,null,null,null,null,null,"Months of Trend",0,3,6,9]
[null,"    Projected Paid Exchange User Fees PMPM",null,null,null,null,null,null,"Annual Trend",{"$f":"'I Data'!G52*'II Rate Development & Change'!C23+'I.b. Manual Data'!G25*'II Rate Development & Change'!D23","v":0},{"$f":"J32","v":0},{"$f":"K32","v":0},0]
[null,null,null,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},{"$f":"IF(N29=0,0,SUMPRODUCT(J33:M33,J29:M29)/N29)","v":0}]
[null,"Market-Adjusted Projected Paid EHB Claims PMPM",{"$f":"C29-C31+C32","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,null,null,null,null,null,null,null,{"$f":"YEAR(C6)&\" Trend Factors by Quarter\"","v":"2020 Trend Factors by Quarter"},{"$f":"J34/$N$34","v":{"$error":"#DIV/0!"}},{"$f":"K34/$N$34","v":{"$error":"#DIV/0!"}},{"$f":"L34/$N$34","v":{"$error":"#DIV/0!"}},{"$f":"M34/$N$34","v":{"$error":"#DIV/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,"Market-Adjusted Projected Paid Total Claims PMPM ",{"$f":"C34+(C38*C28)","v":{"$error":"#DIV/0!"}}]
[]
[null,"Market-Adjusted Projected Allowed Total Claims PMPM ",{"$f":"C36+C38","v":{"$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",{"$f":"K48-1","v":2019},{"$f":"YEAR($C$6)","v":2020}]
[null,"Administrative Expenses",{"$f":"IFERROR('III Plan Rates'!R15,SUM(C50:C52))","v":0},{"$f":"IFERROR(C49*$C$63,0)","v":0},null,null,null,null,"Average Age Factor"]
[null,"    General and Claims",null,{"$f":"IFERROR(C50*$C$63,0)","v":0},null,null,null,null,"Average Geographic Factor"]
[null,"    Agent/Broker Fees and Commissions",null,0,null,null,null,null,"Average Tobacco Factor"]
[null,"    Quality Improvement Initiatives",null,0,null,null,null,null,"Average Benefit Richness (induced demand)"]
[null,"Taxes and Fees",{"$f":"IFERROR('III Plan Rates'!S15,SUM(C55:C57))","v":0},0,null,null,null,null,"Average Network Factor"]
[]
[null,"    PA Premium Tax (if applicable)",null,0,null,null,null,null,"Market-Adjusted Projected Allowed Total Claims PMPM",null,{"$f":"C42","v":{"$error":"#DIV/0!"}}]
[null,"    Federal Income Tax",null,0]
[null,"    Health Insurance Providers Fee  (Prorated for Small Groups only)",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,"Profit/Contingency (after tax)",{"$f":"'III Plan Rates'!T15","v":{"$error":"#DIV/0!"}},{"$f":"IFERROR(C59*$C$63,0)","v":0}]
[]
[null,"Total Retention ",{"$f":"C49+C53+C59","v":{"$error":"#DIV/0!"}},{"$f":"IFERROR(C61*$C$63,0)","v":0}]
[]
[null,"Projected Required Revenue PMPM ",{"$f":"(C40)/(1-C61)","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":"D69-1","v":2019},{"$f":"YEAR($C$6)","v":2020},"Difference","Percent Change",null,null,null,{"$f":"K69-1","v":2019},{"$f":"YEAR($C$6)","v":2020}]
[null,"A.  Calibrated Plan Adjusted Index Rate (PMPM)",{"$f":"'III Plan Rates'!Z15","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!AA15","v":{"$error":"#DIV/0!"}},{"$f":"D70-C70","v":{"$error":"#DIV/0!"}},{"$f":"E70/$C$70","v":{"$error":"#DIV/0!"}},null,null,"Paid-to-Allowed",null,{"$f":"C28","v":{"$error":"#DIV/0!"}}]
[]
[null,"B.  Base period allowed claims before normalization",null,{"$f":"C11*C23+D11*D23","v":0},{"$f":"D72-C72","v":0},{"$f":"E72/$C$70","v":{"$error":"#DIV/0!"}},null,null,"URRT Trend (Total Applied Trend Factor)",null,{"$f":"'I Data'!G54*'II Rate Development & Change'!C23+'I.b. Manual Data'!G27*'II Rate Development & Change'!D23","v":1},"<- URRT W1, S2 "]
[null,"C.  Normalization factor component of change",{"$f":"C72/PRODUCT(J49:J53)-C72","v":{"$error":"#DIV/0!"}},{"$f":"D72/PRODUCT(K49:K53)-D72","v":{"$error":"#DIV/0!"}},{"$f":"D73-C73","v":{"$error":"#DIV/0!"}},{"$f":"E73/$C$70","v":{"$error":"#DIV/0!"}},null,null,"URRT Morbidity",null,{"$f":"C15*C23+D15*D23","v":0},"<- URRT W1, S2"]
[null,null,null,null,null,null,null,null,"URRT \"Other\"",null,{"$f":"C16*C23+D16*D23","v":0},"<- URRT W1, S2"]
[null,"D.  Change in Normalized Allowed Claims Adjustment Components"]
[null,"       D1.  Base period allowed claims after normalization",{"$f":"C72+C73","v":{"$error":"#DIV/0!"}},{"$f":"D72+D73","v":{"$error":"#DIV/0!"}},{"$f":"D76-C76","v":{"$error":"#DIV/0!"}},{"$f":"E76/$C$70","v":{"$error":"#DIV/0!"}},null,null,"Risk Adjustment",null,{"$f":"-C31","v":0},"<- URRT W1, S3"]
[null,"       D2.  URRT Trend",{"$f":"C76*J72-C76","v":{"$error":"#DIV/0!"}},{"$f":"D76*K72-D76","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",{"$f":"C76*J73*J72-C76-C77","v":{"$error":"#DIV/0!"}},{"$f":"D76*K73*K72-D76-D77","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,"Capitation",null,null,"<- URRT W1, S2"]
[null,"       D4.  URRT Other",{"$f":"C76*J72*J73*J74-C76-C77-C78","v":{"$error":"#DIV/0!"}},{"$f":"D76*K72*K73*K74-D76-D77-D78","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,"       D5.  Normalized URRT RA/RI on an allowed basis",{"$f":"J76/PRODUCT(J49:J53,J70)","v":{"$error":"#DIV/0!"}},{"$f":"K76/PRODUCT(K49:K53,K70)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,"Network",null,{"$f":"'III Plan Rates'!N15*K53","v":{"$error":"#DIV/0!"}}]
[null,"       D6.  Normalized Exchange User Fee on an allowed basis",{"$f":"(J77)/PRODUCT($J$49:$J$53,$J$70)","v":{"$error":"#DIV/0!"}},{"$f":"(K77)/PRODUCT($K$49:$K$53,$K$70)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,"Pricing AV",null,{"$f":"'III Plan Rates'!K15","v":{"$error":"#DIV/0!"}},{"$f":"\"<- For \"&J69&\" in cell J81, please include a factor equal to the product of the average Pricing AV and the Non-Funding of CSR Adjustment\"","v":"<- For 2019 in cell J81, please include a factor equal to the product of the average Pricing AV and the Non-Funding of CSR Adjustment"}]
[null,"       D7.  Subtotal - Sum(D1:D6)",{"$f":"SUM(C76:C81)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(D76:D81)","v":{"$error":"#DIV/0!"}},{"$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":"C82*J80-C82","v":{"$error":"#DIV/0!"}},{"$f":"D82*K80-D82","v":{"$error":"#DIV/0!"}},{"$f":"D84-C84","v":{"$error":"#DIV/0!"}},{"$f":"E84/$C$70","v":{"$error":"#DIV/0!"}}]
[null,"       E2.  Pricing AV",{"$f":"C82*J80*J81-C82-C84","v":{"$error":"#DIV/0!"}},{"$f":"D82*K80*K81-D82-D84","v":{"$error":"#DIV/0!"}},{"$f":"D85-C85","v":{"$error":"#DIV/0!"}},{"$f":"E85/$C$70","v":{"$error":"#DIV/0!"}},null,null,"Administrative Expenses",null,{"$f":"'III Plan Rates'!R15","v":{"$error":"#DIV/0!"}}]
[null,"       E3.  Benefit Richness",{"$f":"C82*J80*J81*J82-C82-C84-C85","v":{"$error":"#DIV/0!"}},{"$f":"D82*K80*K81*K82-D82-D84-D85","v":{"$error":"#DIV/0!"}},{"$f":"D86-C86","v":{"$error":"#DIV/0!"}},{"$f":"E86/$C$70","v":{"$error":"#DIV/0!"}},null,null,"Taxes and Fees",null,{"$f":"'III Plan Rates'!S15","v":{"$error":"#DIV/0!"}}]
[null,"       E4.  Catastrophic Eligibility",{"$f":"C82*J80*J81*J82*J83-C82-C84-C85-C86","v":{"$error":"#DIV/0!"}},{"$f":"D82*K80*K81*K82*K83-D82-D84-D85-D86","v":{"$error":"#DIV/0!"}},{"$f":"D87-C87","v":{"$error":"#DIV/0!"}},{"$f":"E87/$C$70","v":{"$error":"#DIV/0!"}},null,null,"Profit and/or Contingency",null,{"$f":"'III Plan Rates'!T15","v":{"$error":"#DIV/0!"}}]
[null,"       E5.  Subtotal - Sum(E1:E4)",{"$f":"SUM(C84:C87)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(D84:D87)","v":{"$error":"#DIV/0!"}},{"$f":"D88-C88","v":{"$error":"#DIV/0!"}},{"$f":"E88/$C$70","v":{"$error":"#DIV/0!"}}]
[null,"F.  Change in Retention Components"]
[null,"       F1.  Administrative Expenses",{"$f":"C70*J85","v":{"$error":"#DIV/0!"}},{"$f":"D70*K85","v":{"$error":"#DIV/0!"}},{"$f":"D90-C90","v":{"$error":"#DIV/0!"}},{"$f":"E90/$C$70","v":{"$error":"#DIV/0!"}}]
[null,"       F2.  Taxes and Fees",{"$f":"C70*J86","v":{"$error":"#DIV/0!"}},{"$f":"D70*K86","v":{"$error":"#DIV/0!"}},{"$f":"D91-C91","v":{"$error":"#DIV/0!"}},{"$f":"E91/$C$70","v":{"$error":"#DIV/0!"}}]
[null,"       F3.  Profit and/or Contingency",{"$f":"C70*J87","v":{"$error":"#DIV/0!"}},{"$f":"D70*K87","v":{"$error":"#DIV/0!"}},{"$f":"D92-C92","v":{"$error":"#DIV/0!"}},{"$f":"E92/$C$70","v":{"$error":"#DIV/0!"}}]
[null,"       F4.  Subtotal - Sum(F1:F3)",{"$f":"SUM(C90:C92)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(D90:D92)","v":{"$error":"#DIV/0!"}},{"$f":"D93-C93","v":{"$error":"#DIV/0!"}},{"$f":"E93/$C$70","v":{"$error":"#DIV/0!"}}]
[]
[null,"G.  Change in Miscellaneous Items",null,null,{"$f":"D95-C95","v":0},{"$f":"E95/$C$70","v":{"$error":"#DIV/0!"}}]
[]
[null,"H. Sum of Components of Rate Change (should approximate the change shown in line A)",{"$f":"C82+C88+C93+C95","v":{"$error":"#DIV/0!"}},{"$f":"D82+D88+D93+D95","v":{"$error":"#DIV/0!"}},{"$f":"D97-C97","v":{"$error":"#DIV/0!"}},{"$f":"E97/$C$70","v":{"$error":"#DIV/0!"}}]

{"sheet":"III Plan Rates","index":3,"n_rows":217,"n_cols":43,"rows_kept":217,"cut":false,"hidden":false,"merged":[[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,{"$f":"\"Total Covered Lives @ \"&TEXT(C10,\"MM-DD-YYYY\")","v":"Total Covered Lives @ 02-01-2019"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Age Calibration Factor",null,null,null,{"$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,{"$f":"'I Data'!D9","v":"2020-01-01"}]
["Base Period Start Date",null,{"$f":"'I Data'!D10","v":"2018-01-01"}]
["Date of Most Recent Membership",null,{"$f":"'I Data'!D11","v":"2019-02-01"}]
["Market Adjusted Index Rate",null,{"$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":"02-01-2019 Number of Covered Lives by Rating Area"}]
[]
["Plan Number","HIOS Plan ID (Standard Component)","\n\nPlan Type \n(HMO, POS, PPO, EPO, Indemnity, Other)",{"$f":"TEXT(DATE(YEAR(C8)-1,MONTH(C8),DAY(C8)), \"M/D/YYYY\")&\" Plan \nMarketing Name\"","v":"1/1/2019 Plan \nMarketing Name"},{"$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 2020"},{"$f":"TEXT(C8, \"M/D/YYYY\")&\" Plan HIOS Plan ID (If \"&TEXT(DATE(YEAR(C8)-1,MONTH(C8),DAY(C8)), \"M/D/YYYY\")&\" Plan Discontinued & Mapped)\"","v":"1/1/2020 Plan HIOS Plan ID (If 1/1/2019 Plan Discontinued & Mapped)"},"Metallic Tier","Metallic Tier Actuarial Value","\n\nStandard AV, Approach (1), Approach (2)","Exchange On/Off or Off","Pricing AV (company-determined AV)","Benefit Richness (induced demand)","Benefits in addition to EHB","Provider Network","Catastrophic Eligibility","Non-Funding of CSR Adjustment","Pure Premium","Admin Costs ","Taxes & Fees (not including Exchange fees)","Profit or Contingency",null,{"$f":"\"Total \nCovered Lives Mapped into \"&YEAR(C8)&\" Plans @ \"&TEXT(C10, \"MM-DD-YYYY\")","v":"Total \nCovered Lives Mapped into 2020 Plans @ 02-01-2019"},{"$f":"\"Total Policyholders @  \"&TEXT(C10, \"MM-DD-YYYY\")","v":"Total Policyholders @  02-01-2019"},null,null,{"$f":"YEAR(C8)-1&\" Calibrated Plan Adjusted Index Rate PMPM\"","v":"2019 Calibrated Plan Adjusted Index Rate PMPM"},{"$f":"YEAR(C8)&\"  Calibrated Plan Adjusted Index Rate PMPM\"","v":"2020  Calibrated Plan Adjusted Index Rate PMPM"},null,"Proposed Rate Change Compared to Prior 12 months",null,"% of Total Covered Lives",null,1,2,3,4,5,6,7,8,9,"Total",{"$f":"YEAR(C8)&\" Continued/ Discontined Plans Indicator\"","v":"2020 Continued/ Discontined Plans Indicator"}]
[]
["Totals",null,null,null,null,null,null,{"$f":"IFERROR(SUMPRODUCT(H18:H217,$V$18:$V$217)/$V$15,AVERAGE(H18:H217))","v":{"$error":"#DIV/0!"}},null,null,{"$f":"IFERROR(SUMPRODUCT(K18:K217,P18:P217,$V$18:$V$217)/$V$15,SUMPRODUCT((K18:K217)*(P18:P217))/COUNTA(K18:K217))","v":{"$error":"#DIV/0!"}},{"$f":"IFERROR(SUMPRODUCT(L18:L217,$V$18:$V$217)/$V$15,AVERAGE(L18:L217))","v":{"$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,{"$f":"SUM(V18:V217)","v":0},{"$f":"SUM(W17:W217)","v":0},null,null,{"$f":"SUMPRODUCT(Z18:Z217,$V$18:$V$217)/$V$15","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(AA18:AA217,$V$18:$V$217)/$V$15","v":{"$error":"#DIV/0!"}},null,{"$f":"AA15/Z15-1","v":{"$error":"#DIV/0!"}},null,null,null,{"$f":"SUM(AG17:AG217)","v":0},{"$f":"SUM(AH17:AH217)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(AP17:AP217)","v":0}]
[]
["Transitional Plans","TRANSITIONAL","N/A","TRANSITIONAL","DNM","TRANSITIONAL","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A",null,{"$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}]
["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}]
["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,{"$f":"SUM(AG19:AO19)","v":0},0]
["Plan 3",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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]
["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,{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,null,null,0,0]
["Plan 5",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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]
["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,{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,null,null,0,0]
["Plan 7",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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]
["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,{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,null,null,0,0]
["Plan 9",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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]
["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,{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,null,null,0,0]
["Plan 11",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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]
["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,{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,null,null,0,0]
["Plan 13",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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]
["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,{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,null,null,0,0]
["Plan 15",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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,{"$f":"SUM(AG32:AO32)","v":0},0]
["Plan 16",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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]
["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,{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,null,null,0,0]
["Plan 18",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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]
["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,{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,null,null,0,0]
["Plan 20",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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]
["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,{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,null,null,0,0]
["Plan 22",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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]
["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,{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,null,null,0,0]
["Plan 24",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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]
["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,{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,null,null,0,0]
["Plan 26",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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]
["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,{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,null,null,0,0]
["Plan 28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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]
["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,{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,null,null,0,0]
["Plan 30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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]
["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,{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,null,null,0,0]
["Plan 32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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]
["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}]
["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,{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,null,null,0,0]
["Plan 35",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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]
["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,{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,null,null,0,0]
["Plan 37",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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]
["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,{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,null,null,0,0]
["Plan 39",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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]
["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,{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,null,null,0,0]
["Plan 41",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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]
["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,{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,null,null,0,0]
["Plan 43",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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]
["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,{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,null,null,0,0]
["Plan 45",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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]
["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,{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,null,null,0,0]
["Plan 47",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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]
["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,{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,null,null,0,0]
["Plan 49",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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]
["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,{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,null,null,0,0]
["Plan 51",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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]
["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,{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,null,null,0,0]
["Plan 53",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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]
["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,{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,null,null,0,0]
["Plan 55",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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]
["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,{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,null,null,0,0]
["Plan 57",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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]
["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,{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,null,null,0,0]
["Plan 59",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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]
["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,{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,null,null,0,0]
["Plan 61",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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]
["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,{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,null,null,0,0]
["Plan 63",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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]
["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,{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,null,null,0,0]
["Plan 65",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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]
["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}]
["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,{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,null,null,0,0]
["Plan 68",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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]
["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,{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,null,null,0,0]
["Plan 70",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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]
["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,{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,null,null,0,0]
["Plan 72",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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]
["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,{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,null,null,0,0]
["Plan 74",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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]
["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,{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,null,null,0,0]
["Plan 76",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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]
["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,{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,null,null,0,0]
["Plan 78",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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]
["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,{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,null,null,0,0]
["Plan 80",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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]
["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,{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,null,null,0,0]
["Plan 82",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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]
["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,{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,null,null,0,0]
["Plan 84",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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]
["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,{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,null,null,0,0]
["Plan 86",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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]
["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,{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,null,null,0,0]
["Plan 88",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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]
["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,{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,null,null,0,0]
["Plan 90",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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]
["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,{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,null,null,0,0]
["Plan 92",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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]
["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,{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,null,null,0,0]
["Plan 94",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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]
["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,{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,null,null,0,0]
["Plan 96",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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]
["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,{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,null,null,0,0]
["Plan 98",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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]
["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,{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,null,null,0,0]
["Plan 100",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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,{"$f":"IF(ISERROR(AA117),0,IF(OR(Z117=0,AA117=0),0,AA117/Z117-1))","v":0},null,{"$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}]
["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,{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,null,null,0,0]
["Plan 102",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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]
["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,{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,null,null,0,0]
["Plan 104",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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]
["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,{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,null,null,0,0]
["Plan 106",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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]
["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,{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,null,null,0,0]
["Plan 108",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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]
["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,{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,null,null,0,0]
["Plan 110",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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]
["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,{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,null,null,0,0]
["Plan 112",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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]
["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,{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,null,null,0,0]
["Plan 114",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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]
["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,{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,null,null,0,0]
["Plan 116",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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]
["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,{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,null,null,0,0]
["Plan 118",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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]
["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,{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,null,null,0,0]
["Plan 120",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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]
["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,{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,null,null,0,0]
["Plan 122",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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]
["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,{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,null,null,0,0]
["Plan 124",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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]
["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,{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,null,null,0,0]
["Plan 126",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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]
["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,{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,null,null,0,0]
["Plan 128",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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]
["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,{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,null,null,0,0]
["Plan 130",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},null,null,null,null,0,null,null,null,null,{"$error":"#DIV/0!"},null,0,null,{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,null,null,0,0]
["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,{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,null,null,0,0]
["Plan 132",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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]
["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,{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,null,null,0,0]
["Plan 134",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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]
["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,{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,null,null,0,0]
["Plan 136",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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]
["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,{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,null,null,0,0]
["Plan 138",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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]
["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,{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,null,null,0,0]
["Plan 140",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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]
["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,{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,null,null,0,0]
["Plan 142",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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]
["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,{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,null,null,0,0]
["Plan 144",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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]
["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,{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,null,null,0,0]
["Plan 146",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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]
["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,{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,null,null,0,0]
["Plan 148",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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]
["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,{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,null,null,0,0]
["Plan 150",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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]
["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,{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,null,null,0,0]
["Plan 152",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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]
["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,{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,null,null,0,0]
["Plan 154",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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]
["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,{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,null,null,0,0]
["Plan 156",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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]
["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,{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,null,null,0,0]
["Plan 158",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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]
["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,{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,null,null,0,0]
["Plan 160",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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]
["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,{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,null,null,0,0]
["Plan 162",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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]
["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,{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,null,null,0,0]
["Plan 164",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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,{"$f":"IF(ISERROR(AA181),0,IF(OR(Z181=0,AA181=0),0,AA181/Z181-1))","v":0},null,{"$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}]
["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,{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,null,null,0,0]
["Plan 166",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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]
["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,{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,null,null,0,0]
["Plan 168",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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]
["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,{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,null,null,0,0]
["Plan 170",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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]
["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,{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,null,null,0,0]
["Plan 172",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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]
["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,{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,null,null,0,0]
["Plan 174",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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]
["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,{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,null,null,0,0]
["Plan 176",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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]
["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,{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,null,null,0,0]
["Plan 178",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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]
["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,{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,null,null,0,0]
["Plan 180",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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]
["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,{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,null,null,0,0]
["Plan 182",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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]
["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,{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,null,null,0,0]
["Plan 184",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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]
["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,{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,null,null,0,0]
["Plan 186",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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]
["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,{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,null,null,0,0]
["Plan 188",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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]
["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,{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,null,null,0,0]
["Plan 190",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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]
["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,{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,null,null,0,0]
["Plan 192",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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]
["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,{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,null,null,0,0]
["Plan 194",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},null,null,null,null,0,null,null,null,null,{"$error":"#DIV/0!"},null,0,null,{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,null,null,0,0]
["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,{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,null,null,0,0]
["Plan 196",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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]
["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,{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,null,null,0,0]
["Plan 198",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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]
["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,{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,null,null,0,0]
["Plan 200",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},null,null,null,null,0,null,null,null,null,{"$error":"#DIV/0!"},null,0,null,{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,null,null,0,0]

{"sheet":"IV A Plan Premiums Individual","index":4,"n_rows":214,"n_cols":40,"rows_kept":214,"cut":false,"hidden":false,"merged":[[12,1,12,6],[9,8,9,17],[9,19,9,28],[9,30,9,39]]}
["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":"2020-01-01"}]
[]
[null,null,null,null,null,null,null,null,{"$f":"YEAR(C8)-1&\" 21-year-old, Non-Tobacco Premium PMPM\"","v":"2019 21-year-old, Non-Tobacco Premium PMPM"},null,null,null,null,null,null,null,null,null,null,{"$f":"YEAR(C8)&\" 21-year-old, Non-Tobacco Premium PMPM\"","v":"2020 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 "]
["Plan Number","HIOS Plan ID (Standard Component)",{"$f":"TEXT(DATE(YEAR(C8)-1,MONTH(C8),DAY(C8)), \"M/D/YYYY\")&\" Plan \nMarketing Name\"","v":"1/1/2019 Plan \nMarketing Name"},{"$f":"\"Discontinued, New, Modified, Existing (D,N,M,E) for \"&YEAR(C8)","v":"Discontinued, New, Modified, Existing (D,N,M,E) for 2020"},{"$f":"TEXT(C8, \"M/D/YYYY\")&\" Plan HIOS Plan ID (If \"&TEXT(DATE(YEAR(C8)-1,MONTH(C8),DAY(C8)), \"M/D/YYYY\")&\" Plan Discontinued & Mapped)\"","v":"1/1/2020 Plan HIOS Plan ID (If 1/1/2019 Plan Discontinued & Mapped)"},"Metallic Tier","Exchange On/Off or Off",null,1,2,3,4,5,6,7,8,9,"Average (weighted by enrollment by rating area)",null,1,2,3,4,5,6,7,8,9,"Average (weighted by enrollment by rating area)",null,1,2,3,4,5,6,7,8,9,"Average (weighted by enrollment by rating area)"]
[]
["Totals","These cells auto-fill using the data entered in Table 10.",null,null,null,null,null,null,{"$f":"IF(AND('III Plan Rates'!AG15>0,SUMPRODUCT('III Plan Rates'!AG18:AG217,'III Plan Rates'!$AQ18:$AQ217)>0),(SUMPRODUCT(I15:I214,'III Plan Rates'!AG18:AG217,'III Plan Rates'!$AQ18:$AQ217))/(SUMPRODUCT('III Plan Rates'!AG18:AG217,'III Plan Rates'!$AQ18:$AQ217)),0)","v":0},{"$f":"IF(AND('III Plan Rates'!AH15>0,SUMPRODUCT('III Plan Rates'!AH18:AH217,'III Plan Rates'!$AQ18:$AQ217)>0),(SUMPRODUCT(J15:J214,'III Plan Rates'!AH18:AH217,'III Plan Rates'!$AQ18:$AQ217))/(SUMPRODUCT('III Plan Rates'!AH18:AH217,'III Plan Rates'!$AQ18:$AQ217)),0)","v":0},{"$f":"IF(AND('III Plan Rates'!AI15>0,SUMPRODUCT('III Plan Rates'!AI18:AI217,'III Plan Rates'!$AQ18:$AQ217)>0),(SUMPRODUCT(K15:K214,'III Plan Rates'!AI18:AI217,'III Plan Rates'!$AQ18:$AQ217))/(SUMPRODUCT('III Plan Rates'!AI18:AI217,'III Plan Rates'!$AQ18:$AQ217)),0)","v":0},{"$f":"IF(AND('III Plan Rates'!AJ15>0,SUMPRODUCT('III Plan Rates'!AJ18:AJ217,'III Plan Rates'!$AQ18:$AQ217)>0),(SUMPRODUCT(L15:L214,'III Plan Rates'!AJ18:AJ217,'III Plan Rates'!$AQ18:$AQ217))/(SUMPRODUCT('III Plan Rates'!AJ18:AJ217,'III Plan Rates'!$AQ18:$AQ217)),0)","v":0},{"$f":"IF(AND('III Plan Rates'!AK15>0,SUMPRODUCT('III Plan Rates'!AK18:AK217,'III Plan Rates'!$AQ18:$AQ217)>0),(SUMPRODUCT(M15:M214,'III Plan Rates'!AK18:AK217,'III Plan Rates'!$AQ18:$AQ217))/(SUMPRODUCT('III Plan Rates'!AK18:AK217,'III Plan Rates'!$AQ18:$AQ217)),0)","v":0},{"$f":"IF(AND('III Plan Rates'!AL15>0,SUMPRODUCT('III Plan Rates'!AL18:AL217,'III Plan Rates'!$AQ18:$AQ217)>0),(SUMPRODUCT(N15:N214,'III Plan Rates'!AL18:AL217,'III Plan Rates'!$AQ18:$AQ217))/(SUMPRODUCT('III Plan Rates'!AL18:AL217,'III Plan Rates'!$AQ18:$AQ217)),0)","v":0},{"$f":"IF(AND('III Plan Rates'!AM15>0,SUMPRODUCT('III Plan Rates'!AM18:AM217,'III Plan Rates'!$AQ18:$AQ217)>0),(SUMPRODUCT(O15:O214,'III Plan Rates'!AM18:AM217,'III Plan Rates'!$AQ18:$AQ217))/(SUMPRODUCT('III Plan Rates'!AM18:AM217,'III Plan Rates'!$AQ18:$AQ217)),0)","v":0},{"$f":"IF(AND('III Plan Rates'!AN15>0,SUMPRODUCT('III Plan Rates'!AN18:AN217,'III Plan Rates'!$AQ18:$AQ217)>0),(SUMPRODUCT(P15:P214,'III Plan Rates'!AN18:AN217,'III Plan Rates'!$AQ18:$AQ217))/(SUMPRODUCT('III Plan Rates'!AN18:AN217,'III Plan Rates'!$AQ18:$AQ217)),0)","v":0},{"$f":"IF(AND('III Plan Rates'!AO15>0,SUMPRODUCT('III Plan Rates'!AO18:AO217,'III Plan Rates'!$AQ18:$AQ217)>0),(SUMPRODUCT(Q15:Q214,'III Plan Rates'!AO18:AO217,'III Plan Rates'!$AQ18:$AQ217))/(SUMPRODUCT('III Plan Rates'!AO18:AO217,'III Plan Rates'!$AQ18:$AQ217)),0)","v":0},{"$f":"IF(AND('III Plan Rates'!AP15>0,SUMPRODUCT('III Plan Rates'!AP18:AP217,'III Plan Rates'!$AQ18:$AQ217)>0),(SUMPRODUCT(R15:R214,'III Plan Rates'!AP18:AP217,'III Plan Rates'!$AQ18:$AQ217))/(SUMPRODUCT('III Plan Rates'!AP18:AP217,'III Plan Rates'!$AQ18:$AQ217)),0)","v":0},null,{"$f":"IF(AND('III Plan Rates'!AG15>0,SUMPRODUCT('III Plan Rates'!AG18:AG217,'III Plan Rates'!$AQ18:$AQ217)>0),(SUMPRODUCT(T15:T214,'III Plan Rates'!AG18:AG217,'III Plan Rates'!$AQ18:$AQ217))/(SUMPRODUCT('III Plan Rates'!AG18:AG217,'III Plan Rates'!$AQ18:$AQ217)),0)","v":0},{"$f":"IF(AND('III Plan Rates'!AH15>0,SUMPRODUCT('III Plan Rates'!AH18:AH217,'III Plan Rates'!$AQ18:$AQ217)>0),(SUMPRODUCT(U15:U214,'III Plan Rates'!AH18:AH217,'III Plan Rates'!$AQ18:$AQ217))/(SUMPRODUCT('III Plan Rates'!AH18:AH217,'III Plan Rates'!$AQ18:$AQ217)),0)","v":0},{"$f":"IF(AND('III Plan Rates'!AI15>0,SUMPRODUCT('III Plan Rates'!AI18:AI217,'III Plan Rates'!$AQ18:$AQ217)>0),(SUMPRODUCT(V15:V214,'III Plan Rates'!AI18:AI217,'III Plan Rates'!$AQ18:$AQ217))/(SUMPRODUCT('III Plan Rates'!AI18:AI217,'III Plan Rates'!$AQ18:$AQ217)),0)","v":0},{"$f":"IF(AND('III Plan Rates'!AJ15>0,SUMPRODUCT('III Plan Rates'!AJ18:AJ217,'III Plan Rates'!$AQ18:$AQ217)>0),(SUMPRODUCT(W15:W214,'III Plan Rates'!AJ18:AJ217,'III Plan Rates'!$AQ18:$AQ217))/(SUMPRODUCT('III Plan Rates'!AJ18:AJ217,'III Plan Rates'!$AQ18:$AQ217)),0)","v":0},{"$f":"IF(AND('III Plan Rates'!AK15>0,SUMPRODUCT('III Plan Rates'!AK18:AK217,'III Plan Rates'!$AQ18:$AQ217)>0),(SUMPRODUCT(X15:X214,'III Plan Rates'!AK18:AK217,'III Plan Rates'!$AQ18:$AQ217))/(SUMPRODUCT('III Plan Rates'!AK18:AK217,'III Plan Rates'!$AQ18:$AQ217)),0)","v":0},{"$f":"IF(AND('III Plan Rates'!AL15>0,SUMPRODUCT('III Plan Rates'!AL18:AL217,'III Plan Rates'!$AQ18:$AQ217)>0),(SUMPRODUCT(Y15:Y214,'III Plan Rates'!AL18:AL217,'III Plan Rates'!$AQ18:$AQ217))/(SUMPRODUCT('III Plan Rates'!AL18:AL217,'III Plan Rates'!$AQ18:$AQ217)),0)","v":0},{"$f":"IF(AND('III Plan Rates'!AM15>0,SUMPRODUCT('III Plan Rates'!AM18:AM217,'III Plan Rates'!$AQ18:$AQ217)>0),(SUMPRODUCT(Z15:Z214,'III Plan Rates'!AM18:AM217,'III Plan Rates'!$AQ18:$AQ217))/(SUMPRODUCT('III Plan Rates'!AM18:AM217,'III Plan Rates'!$AQ18:$AQ217)),0)","v":0},{"$f":"IF(AND('III Plan Rates'!AN15>0,SUMPRODUCT('III Plan Rates'!AN18:AN217,'III Plan Rates'!$AQ18:$AQ217)>0),(SUMPRODUCT(AA15:AA214,'III Plan Rates'!AN18:AN217,'III Plan Rates'!$AQ18:$AQ217))/(SUMPRODUCT('III Plan Rates'!AN18:AN217,'III Plan Rates'!$AQ18:$AQ217)),0)","v":0},{"$f":"IF(AND('III Plan Rates'!AO15>0,SUMPRODUCT('III Plan Rates'!AO18:AO217,'III Plan Rates'!$AQ18:$AQ217)>0),(SUMPRODUCT(AB15:AB214,'III Plan Rates'!AO18:AO217,'III Plan Rates'!$AQ18:$AQ217))/(SUMPRODUCT('III Plan Rates'!AO18:AO217,'III Plan Rates'!$AQ18:$AQ217)),0)","v":0},{"$f":"IF(AND('III Plan Rates'!AP15>0,SUMPRODUCT('III Plan Rates'!AP18:AP217,'III Plan Rates'!$AQ18:$AQ217)>0),(SUMPRODUCT(AC15:AC214,'III Plan Rates'!AP18:AP217,'III Plan Rates'!$AQ18:$AQ217))/(SUMPRODUCT('III Plan Rates'!AP18:AP217,'III Plan Rates'!$AQ18:$AQ217)),0)","v":0},null,{"$f":"IF(AND('III Plan Rates'!AG15>0,SUMPRODUCT('III Plan Rates'!AG18:AG217,'III Plan Rates'!$AQ18:$AQ217)>0),(SUMPRODUCT(AE15:AE214,'III Plan Rates'!AG18:AG217,'III Plan Rates'!$AQ18:$AQ217))/(SUMPRODUCT('III Plan Rates'!AG18:AG217,'III Plan Rates'!$AQ18:$AQ217)),0)","v":0},{"$f":"IF(AND('III Plan Rates'!AH15>0,SUMPRODUCT('III Plan Rates'!AH18:AH217,'III Plan Rates'!$AQ18:$AQ217)>0),(SUMPRODUCT(AF15:AF214,'III Plan Rates'!AH18:AH217,'III Plan Rates'!$AQ18:$AQ217))/(SUMPRODUCT('III Plan Rates'!AH18:AH217,'III Plan Rates'!$AQ18:$AQ217)),0)","v":0},{"$f":"IF(AND('III Plan Rates'!AI15>0,SUMPRODUCT('III Plan Rates'!AI18:AI217,'III Plan Rates'!$AQ18:$AQ217)>0),(SUMPRODUCT(AG15:AG214,'III Plan Rates'!AI18:AI217,'III Plan Rates'!$AQ18:$AQ217))/(SUMPRODUCT('III Plan Rates'!AI18:AI217,'III Plan Rates'!$AQ18:$AQ217)),0)","v":0},{"$f":"IF(AND('III Plan Rates'!AJ15>0,SUMPRODUCT('III Plan Rates'!AJ18:AJ217,'III Plan Rates'!$AQ18:$AQ217)>0),(SUMPRODUCT(AH15:AH214,'III Plan Rates'!AJ18:AJ217,'III Plan Rates'!$AQ18:$AQ217))/(SUMPRODUCT('III Plan Rates'!AJ18:AJ217,'III Plan Rates'!$AQ18:$AQ217)),0)","v":0},{"$f":"IF(AND('III Plan Rates'!AK15>0,SUMPRODUCT('III Plan Rates'!AK18:AK217,'III Plan Rates'!$AQ18:$AQ217)>0),(SUMPRODUCT(AI15:AI214,'III Plan Rates'!AK18:AK217,'III Plan Rates'!$AQ18:$AQ217))/(SUMPRODUCT('III Plan Rates'!AK18:AK217,'III Plan Rates'!$AQ18:$AQ217)),0)","v":0},{"$f":"IF(AND('III Plan Rates'!AL15>0,SUMPRODUCT('III Plan Rates'!AL18:AL217,'III Plan Rates'!$AQ18:$AQ217)>0),(SUMPRODUCT(AJ15:AJ214,'III Plan Rates'!AL18:AL217,'III Plan Rates'!$AQ18:$AQ217))/(SUMPRODUCT('III Plan Rates'!AL18:AL217,'III Plan Rates'!$AQ18:$AQ217)),0)","v":0},{"$f":"IF(AND('III Plan Rates'!AM15>0,SUMPRODUCT('III Plan Rates'!AM18:AM217,'III Plan Rates'!$AQ18:$AQ217)>0),(SUMPRODUCT(AK15:AK214,'III Plan Rates'!AM18:AM217,'III Plan Rates'!$AQ18:$AQ217))/(SUMPRODUCT('III Plan Rates'!AM18:AM217,'III Plan Rates'!$AQ18:$AQ217)),0)","v":0},{"$f":"IF(AND('III Plan Rates'!AN15>0,SUMPRODUCT('III Plan Rates'!AN18:AN217,'III Plan Rates'!$AQ18:$AQ217)>0),(SUMPRODUCT(AL15:AL214,'III Plan Rates'!AN18:AN217,'III Plan Rates'!$AQ18:$AQ217))/(SUMPRODUCT('III Plan Rates'!AN18:AN217,'III Plan Rates'!$AQ18:$AQ217)),0)","v":0},{"$f":"IF(AND('III Plan Rates'!AO15>0,SUMPRODUCT('III Plan Rates'!AO18:AO217,'III Plan Rates'!$AQ18:$AQ217)>0),(SUMPRODUCT(AM15:AM214,'III Plan Rates'!AO18:AO217,'III Plan Rates'!$AQ18:$AQ217))/(SUMPRODUCT('III Plan Rates'!AO18:AO217,'III Plan Rates'!$AQ18:$AQ217)),0)","v":0},{"$f":"IF(AND('III Plan Rates'!AP15>0,SUMPRODUCT('III Plan Rates'!AP18:AP217,'III Plan Rates'!$AQ18:$AQ217)>0),(SUMPRODUCT(AN15:AN214,'III Plan Rates'!AP18:AP217,'III Plan Rates'!$AQ18:$AQ217))/(SUMPRODUCT('III Plan Rates'!AP18:AP217,'III Plan Rates'!$AQ18:$AQ217)),0)","v":0}]
[]
[{"$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":""}]
[{"$f":"'III Plan Rates'!A19","v":"Plan 2"},{"$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!"},{"$error":"#DIV/0!"},""]
[{"$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!"},""]
[{"$f":"'III Plan Rates'!A21","v":"Plan 4"},{"$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!"},""]
[{"$f":"'III Plan Rates'!A22","v":"Plan 5"},{"$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!"},""]
[{"$f":"'III Plan Rates'!A23","v":"Plan 6"},{"$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!"},""]
[{"$f":"'III Plan Rates'!A24","v":"Plan 7"},{"$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!"},""]
[{"$f":"'III Plan Rates'!A25","v":"Plan 8"},{"$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!"},""]
[{"$f":"'III Plan Rates'!A26","v":"Plan 9"},{"$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!"},""]
[{"$f":"'III Plan Rates'!A27","v":"Plan 10"},{"$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!"},""]
[{"$f":"'III Plan Rates'!A28","v":"Plan 11"},{"$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!"},""]
[{"$f":"'III Plan Rates'!A29","v":"Plan 12"},{"$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!"},""]
[{"$f":"'III Plan Rates'!A30","v":"Plan 13"},{"$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!"},""]
[{"$f":"'III Plan Rates'!A31","v":"Plan 14"},{"$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!"},""]
[{"$f":"'III Plan Rates'!A32","v":"Plan 15"},{"$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!"},""]
[{"$f":"'III Plan Rates'!A33","v":"Plan 16"},{"$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!"},""]
[{"$f":"'III Plan Rates'!A34","v":"Plan 17"},{"$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!"},""]
[{"$f":"'III Plan Rates'!A35","v":"Plan 18"},{"$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!"},""]
[{"$f":"'III Plan Rates'!A36","v":"Plan 19"},{"$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!"},""]
[{"$f":"'III Plan Rates'!A37","v":"Plan 20"},{"$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!"},""]
[{"$f":"'III Plan Rates'!A38","v":"Plan 21"},{"$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!"},""]
[{"$f":"'III Plan Rates'!A39","v":"Plan 22"},{"$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!"},""]
[{"$f":"'III Plan Rates'!A40","v":"Plan 23"},{"$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!"},""]
[{"$f":"'III Plan Rates'!A41","v":"Plan 24"},{"$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!"},""]
[{"$f":"'III Plan Rates'!A42","v":"Plan 25"},{"$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!"},""]
[{"$f":"'III Plan Rates'!A43","v":"Plan 26"},{"$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!"},""]
[{"$f":"'III Plan Rates'!A44","v":"Plan 27"},{"$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!"},""]
[{"$f":"'III Plan Rates'!A45","v":"Plan 28"},{"$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!"},""]
[{"$f":"'III Plan Rates'!A46","v":"Plan 29"},{"$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!"},""]
[{"$f":"'III Plan Rates'!A47","v":"Plan 30"},{"$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!"},""]
[{"$f":"'III Plan Rates'!A48","v":"Plan 31"},{"$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!"},""]
[{"$f":"'III Plan Rates'!A49","v":"Plan 32"},{"$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!"},""]
[{"$f":"'III Plan Rates'!A50","v":"Plan 33"},{"$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!"},""]
[{"$f":"'III Plan Rates'!A51","v":"Plan 34"},{"$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!"},""]
[{"$f":"'III Plan Rates'!A52","v":"Plan 35"},{"$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!"},""]
[{"$f":"'III Plan Rates'!A53","v":"Plan 36"},{"$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!"},""]
[{"$f":"'III Plan Rates'!A54","v":"Plan 37"},{"$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!"},""]
[{"$f":"'III Plan Rates'!A55","v":"Plan 38"},{"$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!"},""]
[{"$f":"'III Plan Rates'!A56","v":"Plan 39"},{"$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!"},""]
[{"$f":"'III Plan Rates'!A57","v":"Plan 40"},{"$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!"},""]
[{"$f":"'III Plan Rates'!A58","v":"Plan 41"},{"$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!"},""]
[{"$f":"'III Plan Rates'!A59","v":"Plan 42"},{"$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!"},""]
[{"$f":"'III Plan Rates'!A60","v":"Plan 43"},{"$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!"},""]
[{"$f":"'III Plan Rates'!A61","v":"Plan 44"},{"$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!"},""]
[{"$f":"'III Plan Rates'!A62","v":"Plan 45"},{"$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!"},""]
[{"$f":"'III Plan Rates'!A63","v":"Plan 46"},{"$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!"},""]
[{"$f":"'III Plan Rates'!A64","v":"Plan 47"},{"$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!"},""]
[{"$f":"'III Plan Rates'!A65","v":"Plan 48"},{"$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!"},""]
[{"$f":"'III Plan Rates'!A66","v":"Plan 49"},{"$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!"},""]
[{"$f":"'III Plan Rates'!A67","v":"Plan 50"},{"$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!"},""]
[{"$f":"'III Plan Rates'!A68","v":"Plan 51"},{"$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!"},""]
[{"$f":"'III Plan Rates'!A69","v":"Plan 52"},{"$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!"},""]
[{"$f":"'III Plan Rates'!A70","v":"Plan 53"},{"$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!"},""]
[{"$f":"'III Plan Rates'!A71","v":"Plan 54"},{"$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!"},""]
[{"$f":"'III Plan Rates'!A72","v":"Plan 55"},{"$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!"},""]
[{"$f":"'III Plan Rates'!A73","v":"Plan 56"},{"$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!"},""]
[{"$f":"'III Plan Rates'!A74","v":"Plan 57"},{"$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!"},""]
[{"$f":"'III Plan Rates'!A75","v":"Plan 58"},{"$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!"},""]
[{"$f":"'III Plan Rates'!A76","v":"Plan 59"},{"$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!"},""]
[{"$f":"'III Plan Rates'!A77","v":"Plan 60"},{"$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!"},""]
[{"$f":"'III Plan Rates'!A78","v":"Plan 61"},{"$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!"},""]
[{"$f":"'III Plan Rates'!A79","v":"Plan 62"},{"$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!"},""]
[{"$f":"'III Plan Rates'!A80","v":"Plan 63"},{"$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!"},""]
[{"$f":"'III Plan Rates'!A81","v":"Plan 64"},{"$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!"},""]
[{"$f":"'III Plan Rates'!A82","v":"Plan 65"},{"$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!"}},{"$f":"IF(AND(R79>0,AC79>0),AC79/R79-1,\"\")","v":""}]
[{"$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!"},{"$error":"#DIV/0!"},""]
[{"$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!"},""]
[{"$f":"'III Plan Rates'!A85","v":"Plan 68"},{"$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!"},""]
[{"$f":"'III Plan Rates'!A86","v":"Plan 69"},{"$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!"},""]
[{"$f":"'III Plan Rates'!A87","v":"Plan 70"},{"$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!"},""]
[{"$f":"'III Plan Rates'!A88","v":"Plan 71"},{"$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!"},""]
[{"$f":"'III Plan Rates'!A89","v":"Plan 72"},{"$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!"},""]
[{"$f":"'III Plan Rates'!A90","v":"Plan 73"},{"$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!"},""]
[{"$f":"'III Plan Rates'!A91","v":"Plan 74"},{"$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!"},""]
[{"$f":"'III Plan Rates'!A92","v":"Plan 75"},{"$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!"},""]
[{"$f":"'III Plan Rates'!A93","v":"Plan 76"},{"$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!"},""]
[{"$f":"'III Plan Rates'!A94","v":"Plan 77"},{"$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!"},""]
[{"$f":"'III Plan Rates'!A95","v":"Plan 78"},{"$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!"},""]
[{"$f":"'III Plan Rates'!A96","v":"Plan 79"},{"$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!"},""]
[{"$f":"'III Plan Rates'!A97","v":"Plan 80"},{"$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!"},""]
[{"$f":"'III Plan Rates'!A98","v":"Plan 81"},{"$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!"},""]
[{"$f":"'III Plan Rates'!A99","v":"Plan 82"},{"$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!"},""]
[{"$f":"'III Plan Rates'!A100","v":"Plan 83"},{"$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!"},""]
[{"$f":"'III Plan Rates'!A101","v":"Plan 84"},{"$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!"},""]
[{"$f":"'III Plan Rates'!A102","v":"Plan 85"},{"$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!"},""]
[{"$f":"'III Plan Rates'!A103","v":"Plan 86"},{"$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!"},""]
[{"$f":"'III Plan Rates'!A104","v":"Plan 87"},{"$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!"},""]
[{"$f":"'III Plan Rates'!A105","v":"Plan 88"},{"$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!"},""]
[{"$f":"'III Plan Rates'!A106","v":"Plan 89"},{"$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!"},""]
[{"$f":"'III Plan Rates'!A107","v":"Plan 90"},{"$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!"},""]
[{"$f":"'III Plan Rates'!A108","v":"Plan 91"},{"$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!"},""]
[{"$f":"'III Plan Rates'!A109","v":"Plan 92"},{"$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!"},""]
[{"$f":"'III Plan Rates'!A110","v":"Plan 93"},{"$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!"},""]
[{"$f":"'III Plan Rates'!A111","v":"Plan 94"},{"$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!"},""]
[{"$f":"'III Plan Rates'!A112","v":"Plan 95"},{"$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!"},""]
[{"$f":"'III Plan Rates'!A113","v":"Plan 96"},{"$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!"},""]
[{"$f":"'III Plan Rates'!A114","v":"Plan 97"},{"$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!"},""]
[{"$f":"'III Plan Rates'!A115","v":"Plan 98"},{"$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!"},""]
[{"$f":"'III Plan Rates'!A116","v":"Plan 99"},{"$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!"},""]
[{"$f":"'III Plan Rates'!A117","v":"Plan 100"},{"$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":""}]
[{"$f":"'III Plan Rates'!A118","v":"Plan 101"},{"$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!"},""]
[{"$f":"'III Plan Rates'!A119","v":"Plan 102"},{"$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!"},""]
[{"$f":"'III Plan Rates'!A120","v":"Plan 103"},{"$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!"},""]
[{"$f":"'III Plan Rates'!A121","v":"Plan 104"},{"$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!"},""]
[{"$f":"'III Plan Rates'!A122","v":"Plan 105"},{"$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!"},""]
[{"$f":"'III Plan Rates'!A123","v":"Plan 106"},{"$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!"},""]
[{"$f":"'III Plan Rates'!A124","v":"Plan 107"},{"$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!"},""]
[{"$f":"'III Plan Rates'!A125","v":"Plan 108"},{"$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!"},""]
[{"$f":"'III Plan Rates'!A126","v":"Plan 109"},{"$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!"},""]
[{"$f":"'III Plan Rates'!A127","v":"Plan 110"},{"$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!"},""]
[{"$f":"'III Plan Rates'!A128","v":"Plan 111"},{"$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!"},""]
[{"$f":"'III Plan Rates'!A129","v":"Plan 112"},{"$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!"},""]
[{"$f":"'III Plan Rates'!A130","v":"Plan 113"},{"$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!"},""]
[{"$f":"'III Plan Rates'!A131","v":"Plan 114"},{"$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!"},""]
[{"$f":"'III Plan Rates'!A132","v":"Plan 115"},{"$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!"},""]
[{"$f":"'III Plan Rates'!A133","v":"Plan 116"},{"$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!"},""]
[{"$f":"'III Plan Rates'!A134","v":"Plan 117"},{"$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!"},""]
[{"$f":"'III Plan Rates'!A135","v":"Plan 118"},{"$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!"},""]
[{"$f":"'III Plan Rates'!A136","v":"Plan 119"},{"$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!"},""]
[{"$f":"'III Plan Rates'!A137","v":"Plan 120"},{"$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!"},""]
[{"$f":"'III Plan Rates'!A138","v":"Plan 121"},{"$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!"},""]
[{"$f":"'III Plan Rates'!A139","v":"Plan 122"},{"$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!"},""]
[{"$f":"'III Plan Rates'!A140","v":"Plan 123"},{"$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!"},""]
[{"$f":"'III Plan Rates'!A141","v":"Plan 124"},{"$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!"},""]
[{"$f":"'III Plan Rates'!A142","v":"Plan 125"},{"$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!"},""]
[{"$f":"'III Plan Rates'!A143","v":"Plan 126"},{"$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!"},""]
[{"$f":"'III Plan Rates'!A144","v":"Plan 127"},{"$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!"},""]
[{"$f":"'III Plan Rates'!A145","v":"Plan 128"},{"$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!"},""]
[{"$f":"'III Plan Rates'!A146","v":"Plan 129"},{"$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!"},""]
[{"$f":"'III Plan Rates'!A147","v":"Plan 130"},{"$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!"},""]
[{"$f":"'III Plan Rates'!A148","v":"Plan 131"},{"$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!"},""]
[{"$f":"'III Plan Rates'!A149","v":"Plan 132"},{"$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!"},""]
[{"$f":"'III Plan Rates'!A150","v":"Plan 133"},{"$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!"},""]
[{"$f":"'III Plan Rates'!A151","v":"Plan 134"},{"$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!"},""]
[{"$f":"'III Plan Rates'!A152","v":"Plan 135"},{"$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!"},""]
[{"$f":"'III Plan Rates'!A153","v":"Plan 136"},{"$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!"},""]
[{"$f":"'III Plan Rates'!A154","v":"Plan 137"},{"$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!"},""]
[{"$f":"'III Plan Rates'!A155","v":"Plan 138"},{"$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!"},""]
[{"$f":"'III Plan Rates'!A156","v":"Plan 139"},{"$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!"},""]
[{"$f":"'III Plan Rates'!A157","v":"Plan 140"},{"$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!"},""]
[{"$f":"'III Plan Rates'!A158","v":"Plan 141"},{"$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!"},""]
[{"$f":"'III Plan Rates'!A159","v":"Plan 142"},{"$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!"},""]
[{"$f":"'III Plan Rates'!A160","v":"Plan 143"},{"$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!"},""]
[{"$f":"'III Plan Rates'!A161","v":"Plan 144"},{"$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!"},""]
[{"$f":"'III Plan Rates'!A162","v":"Plan 145"},{"$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!"},""]
[{"$f":"'III Plan Rates'!A163","v":"Plan 146"},{"$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!"},""]
[{"$f":"'III Plan Rates'!A164","v":"Plan 147"},{"$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!"},""]
[{"$f":"'III Plan Rates'!A165","v":"Plan 148"},{"$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!"},""]
[{"$f":"'III Plan Rates'!A166","v":"Plan 149"},{"$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!"},""]
[{"$f":"'III Plan Rates'!A167","v":"Plan 150"},{"$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!"},""]
[{"$f":"'III Plan Rates'!A168","v":"Plan 151"},{"$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!"},""]
[{"$f":"'III Plan Rates'!A169","v":"Plan 152"},{"$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!"},""]
[{"$f":"'III Plan Rates'!A170","v":"Plan 153"},{"$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!"},""]
[{"$f":"'III Plan Rates'!A171","v":"Plan 154"},{"$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!"},""]
[{"$f":"'III Plan Rates'!A172","v":"Plan 155"},{"$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!"},""]
[{"$f":"'III Plan Rates'!A173","v":"Plan 156"},{"$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!"},""]
[{"$f":"'III Plan Rates'!A174","v":"Plan 157"},{"$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!"},""]
[{"$f":"'III Plan Rates'!A175","v":"Plan 158"},{"$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!"},""]
[{"$f":"'III Plan Rates'!A176","v":"Plan 159"},{"$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!"},""]
[{"$f":"'III Plan Rates'!A177","v":"Plan 160"},{"$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!"},""]
[{"$f":"'III Plan Rates'!A178","v":"Plan 161"},{"$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!"},""]
[{"$f":"'III Plan Rates'!A179","v":"Plan 162"},{"$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!"},""]
[{"$f":"'III Plan Rates'!A180","v":"Plan 163"},{"$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!"},""]
[{"$f":"'III Plan Rates'!A181","v":"Plan 164"},{"$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":""}]
[{"$f":"'III Plan Rates'!A182","v":"Plan 165"},{"$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!"},""]
[{"$f":"'III Plan Rates'!A183","v":"Plan 166"},{"$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!"},""]
[{"$f":"'III Plan Rates'!A184","v":"Plan 167"},{"$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!"},""]
[{"$f":"'III Plan Rates'!A185","v":"Plan 168"},{"$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!"},""]
[{"$f":"'III Plan Rates'!A186","v":"Plan 169"},{"$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!"},""]
[{"$f":"'III Plan Rates'!A187","v":"Plan 170"},{"$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!"},""]
[{"$f":"'III Plan Rates'!A188","v":"Plan 171"},{"$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!"},""]
[{"$f":"'III Plan Rates'!A189","v":"Plan 172"},{"$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!"},""]
[{"$f":"'III Plan Rates'!A190","v":"Plan 173"},{"$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!"},""]
[{"$f":"'III Plan Rates'!A191","v":"Plan 174"},{"$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!"},""]
[{"$f":"'III Plan Rates'!A192","v":"Plan 175"},{"$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!"},""]
[{"$f":"'III Plan Rates'!A193","v":"Plan 176"},{"$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!"},""]
[{"$f":"'III Plan Rates'!A194","v":"Plan 177"},{"$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!"},""]
[{"$f":"'III Plan Rates'!A195","v":"Plan 178"},{"$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!"},""]
[{"$f":"'III Plan Rates'!A196","v":"Plan 179"},{"$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!"},""]
[{"$f":"'III Plan Rates'!A197","v":"Plan 180"},{"$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!"},""]
[{"$f":"'III Plan Rates'!A198","v":"Plan 181"},{"$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!"},""]
[{"$f":"'III Plan Rates'!A199","v":"Plan 182"},{"$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!"},""]
[{"$f":"'III Plan Rates'!A200","v":"Plan 183"},{"$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!"},""]
[{"$f":"'III Plan Rates'!A201","v":"Plan 184"},{"$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!"},""]
[{"$f":"'III Plan Rates'!A202","v":"Plan 185"},{"$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!"},""]
[{"$f":"'III Plan Rates'!A203","v":"Plan 186"},{"$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!"},""]
[{"$f":"'III Plan Rates'!A204","v":"Plan 187"},{"$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!"},""]
[{"$f":"'III Plan Rates'!A205","v":"Plan 188"},{"$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!"},""]
[{"$f":"'III Plan Rates'!A206","v":"Plan 189"},{"$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!"},""]
[{"$f":"'III Plan Rates'!A207","v":"Plan 190"},{"$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!"},""]
[{"$f":"'III Plan Rates'!A208","v":"Plan 191"},{"$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!"},""]
[{"$f":"'III Plan Rates'!A209","v":"Plan 192"},{"$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!"},""]
[{"$f":"'III Plan Rates'!A210","v":"Plan 193"},{"$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!"},""]
[{"$f":"'III Plan Rates'!A211","v":"Plan 194"},{"$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!"},""]
[{"$f":"'III Plan Rates'!A212","v":"Plan 195"},{"$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!"},""]
[{"$f":"'III Plan Rates'!A213","v":"Plan 196"},{"$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!"},""]
[{"$f":"'III Plan Rates'!A214","v":"Plan 197"},{"$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!"},""]
[{"$f":"'III Plan Rates'!A215","v":"Plan 198"},{"$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!"},""]
[{"$f":"'III Plan Rates'!A216","v":"Plan 199"},{"$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!"},""]
[{"$f":"'III Plan Rates'!A217","v":"Plan 200"},{"$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'!$AP217,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},""]

{"sheet":"IV B Plan Premium SG Annual","index":5,"n_rows":214,"n_cols":73,"rows_kept":214,"cut":false,"hidden":false,"merged":[[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,{"$f":"'III Plan Rates'!C8","v":"2020-01-01"}]
[]
[null,null,null,null,null,null,null,null,{"$f":"\"Quarter 1 \"&YEAR(C8)-1&\", 21-year-old Non-Tobacco Premium PMPM\"","v":"Quarter 1 2019, 21-year-old Non-Tobacco Premium PMPM"},null,null,null,null,null,null,null,null,null,null,{"$f":"\"Quarter 1 \"&YEAR(C8)&\", 21-year-old Non-Tobacco Premium PMPM\"","v":"Quarter 1 2020, 21-year-old Non-Tobacco Premium PMPM"},null,null,null,null,null,null,null,null,null,null,"Change in Quarter 1, 21-year-old Non-Tobacco Premium PMPM ",null,null,null,null,null,null,null,null,null,null,{"$f":"\"Quarter 2 \"&YEAR(C8)&\", 21-year-old Non-Tobacco Premium PMPM\"","v":"Quarter 2 2020, 21-year-old Non-Tobacco Premium PMPM"},null,null,null,null,null,null,null,null,null,null,{"$f":"\"Quarter 3 \"&YEAR(C8)&\", 21-year-old Non-Tobacco Premium PMPM\"","v":"Quarter 3 2020, 21-year-old Non-Tobacco Premium PMPM"},null,null,null,null,null,null,null,null,null,null,{"$f":"\"Quarter 4 \"&YEAR(C8)&\", 21-year-old Non-Tobacco Premium PMPM\"","v":"Quarter 4 2020, 21-year-old Non-Tobacco Premium PMPM"}]
["Plan Number","HIOS Plan ID (Standard Component)",{"$f":"TEXT(DATE(YEAR(C8)-1,MONTH(C8),DAY(C8)), \"M/D/YYYY\")&\" Plan \nMarketing Name\"","v":"1/1/2019 Plan \nMarketing Name"},{"$f":"\"Discontinued, New, Modified, Existing (D,N,M,E) for \"&YEAR(C8)","v":"Discontinued, New, Modified, Existing (D,N,M,E) for 2020"},{"$f":"TEXT(C8, \"M/D/YYYY\")&\" Plan HIOS Plan ID (If \"&TEXT(DATE(YEAR(C8)-1,MONTH(C8),DAY(C8)), \"M/D/YYYY\")&\" Plan Discontinued & Mapped)\"","v":"1/1/2020 Plan HIOS Plan ID (If 1/1/2019 Plan Discontinued & Mapped)"},"Metallic Tier","Exchange On/Off or Off",null,1,2,3,4,5,6,7,8,9,"Average (weighted by enrollment by rating area)",null,1,2,3,4,5,6,7,8,9,"Average (weighted by enrollment by rating area)",null,1,2,3,4,5,6,7,8,9,"Average (weighted by enrollment by rating area)",null,1,2,3,4,5,6,7,8,9,"Average (weighted by enrollment by rating area)",null,1,2,3,4,5,6,7,8,9,"Average (weighted by enrollment by rating area)",null,1,2,3,4,5,6,7,8,9,"Average (weighted by enrollment by rating area)"]
[]
["Totals","These cells auto-fill using the data entered in Table 10.",null,null,null,null,null,null,{"$f":"IF(AND('III Plan Rates'!AG15>0,SUMPRODUCT('III Plan Rates'!AG18:AG217,'III Plan Rates'!$AQ18:$AQ217)>0),(SUMPRODUCT(I15:I214,'III Plan Rates'!AG18:AG217,'III Plan Rates'!$AQ18:$AQ217))/(SUMPRODUCT('III Plan Rates'!AG18:AG217,'III Plan Rates'!$AQ18:$AQ217)),0)","v":0},{"$f":"IF(AND('III Plan Rates'!AH15>0,SUMPRODUCT('III Plan Rates'!AH18:AH217,'III Plan Rates'!$AQ18:$AQ217)>0),(SUMPRODUCT(J15:J214,'III Plan Rates'!AH18:AH217,'III Plan Rates'!$AQ18:$AQ217))/(SUMPRODUCT('III Plan Rates'!AH18:AH217,'III Plan Rates'!$AQ18:$AQ217)),0)","v":0},{"$f":"IF(AND('III Plan Rates'!AI15>0,SUMPRODUCT('III Plan Rates'!AI18:AI217,'III Plan Rates'!$AQ18:$AQ217)>0),(SUMPRODUCT(K15:K214,'III Plan Rates'!AI18:AI217,'III Plan Rates'!$AQ18:$AQ217))/(SUMPRODUCT('III Plan Rates'!AI18:AI217,'III Plan Rates'!$AQ18:$AQ217)),0)","v":0},{"$f":"IF(AND('III Plan Rates'!AJ15>0,SUMPRODUCT('III Plan Rates'!AJ18:AJ217,'III Plan Rates'!$AQ18:$AQ217)>0),(SUMPRODUCT(L15:L214,'III Plan Rates'!AJ18:AJ217,'III Plan Rates'!$AQ18:$AQ217))/(SUMPRODUCT('III Plan Rates'!AJ18:AJ217,'III Plan Rates'!$AQ18:$AQ217)),0)","v":0},{"$f":"IF(AND('III Plan Rates'!AK15>0,SUMPRODUCT('III Plan Rates'!AK18:AK217,'III Plan Rates'!$AQ18:$AQ217)>0),(SUMPRODUCT(M15:M214,'III Plan Rates'!AK18:AK217,'III Plan Rates'!$AQ18:$AQ217))/(SUMPRODUCT('III Plan Rates'!AK18:AK217,'III Plan Rates'!$AQ18:$AQ217)),0)","v":0},{"$f":"IF(AND('III Plan Rates'!AL15>0,SUMPRODUCT('III Plan Rates'!AL18:AL217,'III Plan Rates'!$AQ18:$AQ217)>0),(SUMPRODUCT(N15:N214,'III Plan Rates'!AL18:AL217,'III Plan Rates'!$AQ18:$AQ217))/(SUMPRODUCT('III Plan Rates'!AL18:AL217,'III Plan Rates'!$AQ18:$AQ217)),0)","v":0},{"$f":"IF(AND('III Plan Rates'!AM15>0,SUMPRODUCT('III Plan Rates'!AM18:AM217,'III Plan Rates'!$AQ18:$AQ217)>0),(SUMPRODUCT(O15:O214,'III Plan Rates'!AM18:AM217,'III Plan Rates'!$AQ18:$AQ217))/(SUMPRODUCT('III Plan Rates'!AM18:AM217,'III Plan Rates'!$AQ18:$AQ217)),0)","v":0},{"$f":"IF(AND('III Plan Rates'!AN15>0,SUMPRODUCT('III Plan Rates'!AN18:AN217,'III Plan Rates'!$AQ18:$AQ217)>0),(SUMPRODUCT(P15:P214,'III Plan Rates'!AN18:AN217,'III Plan Rates'!$AQ18:$AQ217))/(SUMPRODUCT('III Plan Rates'!AN18:AN217,'III Plan Rates'!$AQ18:$AQ217)),0)","v":0},{"$f":"IF(AND('III Plan Rates'!AO15>0,SUMPRODUCT('III Plan Rates'!AO18:AO217,'III Plan Rates'!$AQ18:$AQ217)>0),(SUMPRODUCT(Q15:Q214,'III Plan Rates'!AO18:AO217,'III Plan Rates'!$AQ18:$AQ217))/(SUMPRODUCT('III Plan Rates'!AO18:AO217,'III Plan Rates'!$AQ18:$AQ217)),0)","v":0},{"$f":"IF(AND('III Plan Rates'!AP15>0,SUMPRODUCT('III Plan Rates'!AP18:AP217,'III Plan Rates'!$AQ18:$AQ217)>0),(SUMPRODUCT(R15:R214,'III Plan Rates'!AP18:AP217,'III Plan Rates'!$AQ18:$AQ217))/(SUMPRODUCT('III Plan Rates'!AP18:AP217,'III Plan Rates'!$AQ18:$AQ217)),0)","v":0},null,{"$f":"IF(AND('III Plan Rates'!AG15>0,SUMPRODUCT('III Plan Rates'!AG18:AG217,'III Plan Rates'!$AQ18:$AQ217)>0),(SUMPRODUCT(T15:T214,'III Plan Rates'!AG18:AG217,'III Plan Rates'!$AQ18:$AQ217))/(SUMPRODUCT('III Plan Rates'!AG18:AG217,'III Plan Rates'!$AQ18:$AQ217)),0)","v":0},{"$f":"IF(AND('III Plan Rates'!AH15>0,SUMPRODUCT('III Plan Rates'!AH18:AH217,'III Plan Rates'!$AQ18:$AQ217)>0),(SUMPRODUCT(U15:U214,'III Plan Rates'!AH18:AH217,'III Plan Rates'!$AQ18:$AQ217))/(SUMPRODUCT('III Plan Rates'!AH18:AH217,'III Plan Rates'!$AQ18:$AQ217)),0)","v":0},{"$f":"IF(AND('III Plan Rates'!AI15>0,SUMPRODUCT('III Plan Rates'!AI18:AI217,'III Plan Rates'!$AQ18:$AQ217)>0),(SUMPRODUCT(V15:V214,'III Plan Rates'!AI18:AI217,'III Plan Rates'!$AQ18:$AQ217))/(SUMPRODUCT('III Plan Rates'!AI18:AI217,'III Plan Rates'!$AQ18:$AQ217)),0)","v":0},{"$f":"IF(AND('III Plan Rates'!AJ15>0,SUMPRODUCT('III Plan Rates'!AJ18:AJ217,'III Plan Rates'!$AQ18:$AQ217)>0),(SUMPRODUCT(W15:W214,'III Plan Rates'!AJ18:AJ217,'III Plan Rates'!$AQ18:$AQ217))/(SUMPRODUCT('III Plan Rates'!AJ18:AJ217,'III Plan Rates'!$AQ18:$AQ217)),0)","v":0},{"$f":"IF(AND('III Plan Rates'!AK15>0,SUMPRODUCT('III Plan Rates'!AK18:AK217,'III Plan Rates'!$AQ18:$AQ217)>0),(SUMPRODUCT(X15:X214,'III Plan Rates'!AK18:AK217,'III Plan Rates'!$AQ18:$AQ217))/(SUMPRODUCT('III Plan Rates'!AK18:AK217,'III Plan Rates'!$AQ18:$AQ217)),0)","v":0},{"$f":"IF(AND('III Plan Rates'!AL15>0,SUMPRODUCT('III Plan Rates'!AL18:AL217,'III Plan Rates'!$AQ18:$AQ217)>0),(SUMPRODUCT(Y15:Y214,'III Plan Rates'!AL18:AL217,'III Plan Rates'!$AQ18:$AQ217))/(SUMPRODUCT('III Plan Rates'!AL18:AL217,'III Plan Rates'!$AQ18:$AQ217)),0)","v":0},{"$f":"IF(AND('III Plan Rates'!AM15>0,SUMPRODUCT('III Plan Rates'!AM18:AM217,'III Plan Rates'!$AQ18:$AQ217)>0),(SUMPRODUCT(Z15:Z214,'III Plan Rates'!AM18:AM217,'III Plan Rates'!$AQ18:$AQ217))/(SUMPRODUCT('III Plan Rates'!AM18:AM217,'III Plan Rates'!$AQ18:$AQ217)),0)","v":0},{"$f":"IF(AND('III Plan Rates'!AN15>0,SUMPRODUCT('III Plan Rates'!AN18:AN217,'III Plan Rates'!$AQ18:$AQ217)>0),(SUMPRODUCT(AA15:AA214,'III Plan Rates'!AN18:AN217,'III Plan Rates'!$AQ18:$AQ217))/(SUMPRODUCT('III Plan Rates'!AN18:AN217,'III Plan Rates'!$AQ18:$AQ217)),0)","v":0},{"$f":"IF(AND('III Plan Rates'!AO15>0,SUMPRODUCT('III Plan Rates'!AO18:AO217,'III Plan Rates'!$AQ18:$AQ217)>0),(SUMPRODUCT(AB15:AB214,'III Plan Rates'!AO18:AO217,'III Plan Rates'!$AQ18:$AQ217))/(SUMPRODUCT('III Plan Rates'!AO18:AO217,'III Plan Rates'!$AQ18:$AQ217)),0)","v":0},{"$f":"IF(AND('III Plan Rates'!AP15>0,SUMPRODUCT('III Plan Rates'!AP18:AP217,'III Plan Rates'!$AQ18:$AQ217)>0),(SUMPRODUCT(AC15:AC214,'III Plan Rates'!AP18:AP217,'III Plan Rates'!$AQ18:$AQ217))/(SUMPRODUCT('III Plan Rates'!AP18:AP217,'III Plan Rates'!$AQ18:$AQ217)),0)","v":0},null,{"$f":"IF(AND('III Plan Rates'!AG15>0,SUMPRODUCT('III Plan Rates'!AG18:AG217,'III Plan Rates'!$AQ18:$AQ217)>0),(SUMPRODUCT(AE15:AE214,'III Plan Rates'!AG18:AG217,'III Plan Rates'!$AQ18:$AQ217))/(SUMPRODUCT('III Plan Rates'!AG18:AG217,'III Plan Rates'!$AQ18:$AQ217)),0)","v":0},{"$f":"IF(AND('III Plan Rates'!AH15>0,SUMPRODUCT('III Plan Rates'!AH18:AH217,'III Plan Rates'!$AQ18:$AQ217)>0),(SUMPRODUCT(AF15:AF214,'III Plan Rates'!AH18:AH217,'III Plan Rates'!$AQ18:$AQ217))/(SUMPRODUCT('III Plan Rates'!AH18:AH217,'III Plan Rates'!$AQ18:$AQ217)),0)","v":0},{"$f":"IF(AND('III Plan Rates'!AI15>0,SUMPRODUCT('III Plan Rates'!AI18:AI217,'III Plan Rates'!$AQ18:$AQ217)>0),(SUMPRODUCT(AG15:AG214,'III Plan Rates'!AI18:AI217,'III Plan Rates'!$AQ18:$AQ217))/(SUMPRODUCT('III Plan Rates'!AI18:AI217,'III Plan Rates'!$AQ18:$AQ217)),0)","v":0},{"$f":"IF(AND('III Plan Rates'!AJ15>0,SUMPRODUCT('III Plan Rates'!AJ18:AJ217,'III Plan Rates'!$AQ18:$AQ217)>0),(SUMPRODUCT(AH15:AH214,'III Plan Rates'!AJ18:AJ217,'III Plan Rates'!$AQ18:$AQ217))/(SUMPRODUCT('III Plan Rates'!AJ18:AJ217,'III Plan Rates'!$AQ18:$AQ217)),0)","v":0},{"$f":"IF(AND('III Plan Rates'!AK15>0,SUMPRODUCT('III Plan Rates'!AK18:AK217,'III Plan Rates'!$AQ18:$AQ217)>0),(SUMPRODUCT(AI15:AI214,'III Plan Rates'!AK18:AK217,'III Plan Rates'!$AQ18:$AQ217))/(SUMPRODUCT('III Plan Rates'!AK18:AK217,'III Plan Rates'!$AQ18:$AQ217)),0)","v":0},{"$f":"IF(AND('III Plan Rates'!AL15>0,SUMPRODUCT('III Plan Rates'!AL18:AL217,'III Plan Rates'!$AQ18:$AQ217)>0),(SUMPRODUCT(AJ15:AJ214,'III Plan Rates'!AL18:AL217,'III Plan Rates'!$AQ18:$AQ217))/(SUMPRODUCT('III Plan Rates'!AL18:AL217,'III Plan Rates'!$AQ18:$AQ217)),0)","v":0},{"$f":"IF(AND('III Plan Rates'!AM15>0,SUMPRODUCT('III Plan Rates'!AM18:AM217,'III Plan Rates'!$AQ18:$AQ217)>0),(SUMPRODUCT(AK15:AK214,'III Plan Rates'!AM18:AM217,'III Plan Rates'!$AQ18:$AQ217))/(SUMPRODUCT('III Plan Rates'!AM18:AM217,'III Plan Rates'!$AQ18:$AQ217)),0)","v":0},{"$f":"IF(AND('III Plan Rates'!AN15>0,SUMPRODUCT('III Plan Rates'!AN18:AN217,'III Plan Rates'!$AQ18:$AQ217)>0),(SUMPRODUCT(AL15:AL214,'III Plan Rates'!AN18:AN217,'III Plan Rates'!$AQ18:$AQ217))/(SUMPRODUCT('III Plan Rates'!AN18:AN217,'III Plan Rates'!$AQ18:$AQ217)),0)","v":0},{"$f":"IF(AND('III Plan Rates'!AO15>0,SUMPRODUCT('III Plan Rates'!AO18:AO217,'III Plan Rates'!$AQ18:$AQ217)>0),(SUMPRODUCT(AM15:AM214,'III Plan Rates'!AO18:AO217,'III Plan Rates'!$AQ18:$AQ217))/(SUMPRODUCT('III Plan Rates'!AO18:AO217,'III Plan Rates'!$AQ18:$AQ217)),0)","v":0},{"$f":"IF(AND('III Plan Rates'!AP15>0,SUMPRODUCT('III Plan Rates'!AP18:AP217,'III Plan Rates'!$AQ18:$AQ217)>0),(SUMPRODUCT(AN15:AN214,'III Plan Rates'!AP18:AP217,'III Plan Rates'!$AQ18:$AQ217))/(SUMPRODUCT('III Plan Rates'!AP18:AP217,'III Plan Rates'!$AQ18:$AQ217)),0)","v":0},null,{"$f":"IF(AND('III Plan Rates'!AG15>0,SUMPRODUCT('III Plan Rates'!AG18:AG217,'III Plan Rates'!$AQ18:$AQ217)>0),(SUMPRODUCT(AP15:AP214,'III Plan Rates'!AG18:AG217,'III Plan Rates'!$AQ18:$AQ217))/(SUMPRODUCT('III Plan Rates'!AG18:AG217,'III Plan Rates'!$AQ18:$AQ217)),0)","v":0},{"$f":"IF(AND('III Plan Rates'!AH15>0,SUMPRODUCT('III Plan Rates'!AH18:AH217,'III Plan Rates'!$AQ18:$AQ217)>0),(SUMPRODUCT(AQ15:AQ214,'III Plan Rates'!AH18:AH217,'III Plan Rates'!$AQ18:$AQ217))/(SUMPRODUCT('III Plan Rates'!AH18:AH217,'III Plan Rates'!$AQ18:$AQ217)),0)","v":0},{"$f":"IF(AND('III Plan Rates'!AI15>0,SUMPRODUCT('III Plan Rates'!AI18:AI217,'III Plan Rates'!$AQ18:$AQ217)>0),(SUMPRODUCT(AR15:AR214,'III Plan Rates'!AI18:AI217,'III Plan Rates'!$AQ18:$AQ217))/(SUMPRODUCT('III Plan Rates'!AI18:AI217,'III Plan Rates'!$AQ18:$AQ217)),0)","v":0},{"$f":"IF(AND('III Plan Rates'!AJ15>0,SUMPRODUCT('III Plan Rates'!AJ18:AJ217,'III Plan Rates'!$AQ18:$AQ217)>0),(SUMPRODUCT(AS15:AS214,'III Plan Rates'!AJ18:AJ217,'III Plan Rates'!$AQ18:$AQ217))/(SUMPRODUCT('III Plan Rates'!AJ18:AJ217,'III Plan Rates'!$AQ18:$AQ217)),0)","v":0},{"$f":"IF(AND('III Plan Rates'!AK15>0,SUMPRODUCT('III Plan Rates'!AK18:AK217,'III Plan Rates'!$AQ18:$AQ217)>0),(SUMPRODUCT(AT15:AT214,'III Plan Rates'!AK18:AK217,'III Plan Rates'!$AQ18:$AQ217))/(SUMPRODUCT('III Plan Rates'!AK18:AK217,'III Plan Rates'!$AQ18:$AQ217)),0)","v":0},{"$f":"IF(AND('III Plan Rates'!AL15>0,SUMPRODUCT('III Plan Rates'!AL18:AL217,'III Plan Rates'!$AQ18:$AQ217)>0),(SUMPRODUCT(AU15:AU214,'III Plan Rates'!AL18:AL217,'III Plan Rates'!$AQ18:$AQ217))/(SUMPRODUCT('III Plan Rates'!AL18:AL217,'III Plan Rates'!$AQ18:$AQ217)),0)","v":0},{"$f":"IF(AND('III Plan Rates'!AM15>0,SUMPRODUCT('III Plan Rates'!AM18:AM217,'III Plan Rates'!$AQ18:$AQ217)>0),(SUMPRODUCT(AV15:AV214,'III Plan Rates'!AM18:AM217,'III Plan Rates'!$AQ18:$AQ217))/(SUMPRODUCT('III Plan Rates'!AM18:AM217,'III Plan Rates'!$AQ18:$AQ217)),0)","v":0},{"$f":"IF(AND('III Plan Rates'!AN15>0,SUMPRODUCT('III Plan Rates'!AN18:AN217,'III Plan Rates'!$AQ18:$AQ217)>0),(SUMPRODUCT(AW15:AW214,'III Plan Rates'!AN18:AN217,'III Plan Rates'!$AQ18:$AQ217))/(SUMPRODUCT('III Plan Rates'!AN18:AN217,'III Plan Rates'!$AQ18:$AQ217)),0)","v":0},{"$f":"IF(AND('III Plan Rates'!AO15>0,SUMPRODUCT('III Plan Rates'!AO18:AO217,'III Plan Rates'!$AQ18:$AQ217)>0),(SUMPRODUCT(AX15:AX214,'III Plan Rates'!AO18:AO217,'III Plan Rates'!$AQ18:$AQ217))/(SUMPRODUCT('III Plan Rates'!AO18:AO217,'III Plan Rates'!$AQ18:$AQ217)),0)","v":0},{"$f":"IF(AND('III Plan Rates'!AP15>0,SUMPRODUCT('III Plan Rates'!AP18:AP217,'III Plan Rates'!$AQ18:$AQ217)>0),(SUMPRODUCT(AY15:AY214,'III Plan Rates'!AP18:AP217,'III Plan Rates'!$AQ18:$AQ217))/(SUMPRODUCT('III Plan Rates'!AP18:AP217,'III Plan Rates'!$AQ18:$AQ217)),0)","v":0},null,{"$f":"IF(AND('III Plan Rates'!AG15>0,SUMPRODUCT('III Plan Rates'!AG18:AG217,'III Plan Rates'!$AQ18:$AQ217)>0),(SUMPRODUCT(BA15:BA214,'III Plan Rates'!AG18:AG217,'III Plan Rates'!$AQ18:$AQ217))/(SUMPRODUCT('III Plan Rates'!AG18:AG217,'III Plan Rates'!$AQ18:$AQ217)),0)","v":0},{"$f":"IF(AND('III Plan Rates'!AH15>0,SUMPRODUCT('III Plan Rates'!AH18:AH217,'III Plan Rates'!$AQ18:$AQ217)>0),(SUMPRODUCT(BB15:BB214,'III Plan Rates'!AH18:AH217,'III Plan Rates'!$AQ18:$AQ217))/(SUMPRODUCT('III Plan Rates'!AH18:AH217,'III Plan Rates'!$AQ18:$AQ217)),0)","v":0},{"$f":"IF(AND('III Plan Rates'!AI15>0,SUMPRODUCT('III Plan Rates'!AI18:AI217,'III Plan Rates'!$AQ18:$AQ217)>0),(SUMPRODUCT(BC15:BC214,'III Plan Rates'!AI18:AI217,'III Plan Rates'!$AQ18:$AQ217))/(SUMPRODUCT('III Plan Rates'!AI18:AI217,'III Plan Rates'!$AQ18:$AQ217)),0)","v":0},{"$f":"IF(AND('III Plan Rates'!AJ15>0,SUMPRODUCT('III Plan Rates'!AJ18:AJ217,'III Plan Rates'!$AQ18:$AQ217)>0),(SUMPRODUCT(BD15:BD214,'III Plan Rates'!AJ18:AJ217,'III Plan Rates'!$AQ18:$AQ217))/(SUMPRODUCT('III Plan Rates'!AJ18:AJ217,'III Plan Rates'!$AQ18:$AQ217)),0)","v":0},{"$f":"IF(AND('III Plan Rates'!AK15>0,SUMPRODUCT('III Plan Rates'!AK18:AK217,'III Plan Rates'!$AQ18:$AQ217)>0),(SUMPRODUCT(BE15:BE214,'III Plan Rates'!AK18:AK217,'III Plan Rates'!$AQ18:$AQ217))/(SUMPRODUCT('III Plan Rates'!AK18:AK217,'III Plan Rates'!$AQ18:$AQ217)),0)","v":0},{"$f":"IF(AND('III Plan Rates'!AL15>0,SUMPRODUCT('III Plan Rates'!AL18:AL217,'III Plan Rates'!$AQ18:$AQ217)>0),(SUMPRODUCT(BF15:BF214,'III Plan Rates'!AL18:AL217,'III Plan Rates'!$AQ18:$AQ217))/(SUMPRODUCT('III Plan Rates'!AL18:AL217,'III Plan Rates'!$AQ18:$AQ217)),0)","v":0},{"$f":"IF(AND('III Plan Rates'!AM15>0,SUMPRODUCT('III Plan Rates'!AM18:AM217,'III Plan Rates'!$AQ18:$AQ217)>0),(SUMPRODUCT(BG15:BG214,'III Plan Rates'!AM18:AM217,'III Plan Rates'!$AQ18:$AQ217))/(SUMPRODUCT('III Plan Rates'!AM18:AM217,'III Plan Rates'!$AQ18:$AQ217)),0)","v":0},{"$f":"IF(AND('III Plan Rates'!AN15>0,SUMPRODUCT('III Plan Rates'!AN18:AN217,'III Plan Rates'!$AQ18:$AQ217)>0),(SUMPRODUCT(BH15:BH214,'III Plan Rates'!AN18:AN217,'III Plan Rates'!$AQ18:$AQ217))/(SUMPRODUCT('III Plan Rates'!AN18:AN217,'III Plan Rates'!$AQ18:$AQ217)),0)","v":0},{"$f":"IF(AND('III Plan Rates'!AO15>0,SUMPRODUCT('III Plan Rates'!AO18:AO217,'III Plan Rates'!$AQ18:$AQ217)>0),(SUMPRODUCT(BI15:BI214,'III Plan Rates'!AO18:AO217,'III Plan Rates'!$AQ18:$AQ217))/(SUMPRODUCT('III Plan Rates'!AO18:AO217,'III Plan Rates'!$AQ18:$AQ217)),0)","v":0},{"$f":"IF(AND('III Plan Rates'!AP15>0,SUMPRODUCT('III Plan Rates'!AP18:AP217,'III Plan Rates'!$AQ18:$AQ217)>0),(SUMPRODUCT(BJ15:BJ214,'III Plan Rates'!AP18:AP217,'III Plan Rates'!$AQ18:$AQ217))/(SUMPRODUCT('III Plan Rates'!AP18:AP217,'III Plan Rates'!$AQ18:$AQ217)),0)","v":0},null,{"$f":"IF(AND('III Plan Rates'!AG15>0,SUMPRODUCT('III Plan Rates'!AG18:AG217,'III Plan Rates'!$AQ18:$AQ217)>0),(SUMPRODUCT(BL15:BL214,'III Plan Rates'!AG18:AG217,'III Plan Rates'!$AQ18:$AQ217))/(SUMPRODUCT('III Plan Rates'!AG18:AG217,'III Plan Rates'!$AQ18:$AQ217)),0)","v":0},{"$f":"IF(AND('III Plan Rates'!AH15>0,SUMPRODUCT('III Plan Rates'!AH18:AH217,'III Plan Rates'!$AQ18:$AQ217)>0),(SUMPRODUCT(BM15:BM214,'III Plan Rates'!AH18:AH217,'III Plan Rates'!$AQ18:$AQ217))/(SUMPRODUCT('III Plan Rates'!AH18:AH217,'III Plan Rates'!$AQ18:$AQ217)),0)","v":0},{"$f":"IF(AND('III Plan Rates'!AI15>0,SUMPRODUCT('III Plan Rates'!AI18:AI217,'III Plan Rates'!$AQ18:$AQ217)>0),(SUMPRODUCT(BN15:BN214,'III Plan Rates'!AI18:AI217,'III Plan Rates'!$AQ18:$AQ217))/(SUMPRODUCT('III Plan Rates'!AI18:AI217,'III Plan Rates'!$AQ18:$AQ217)),0)","v":0},{"$f":"IF(AND('III Plan Rates'!AJ15>0,SUMPRODUCT('III Plan Rates'!AJ18:AJ217,'III Plan Rates'!$AQ18:$AQ217)>0),(SUMPRODUCT(BO15:BO214,'III Plan Rates'!AJ18:AJ217,'III Plan Rates'!$AQ18:$AQ217))/(SUMPRODUCT('III Plan Rates'!AJ18:AJ217,'III Plan Rates'!$AQ18:$AQ217)),0)","v":0},{"$f":"IF(AND('III Plan Rates'!AK15>0,SUMPRODUCT('III Plan Rates'!AK18:AK217,'III Plan Rates'!$AQ18:$AQ217)>0),(SUMPRODUCT(BP15:BP214,'III Plan Rates'!AK18:AK217,'III Plan Rates'!$AQ18:$AQ217))/(SUMPRODUCT('III Plan Rates'!AK18:AK217,'III Plan Rates'!$AQ18:$AQ217)),0)","v":0},{"$f":"IF(AND('III Plan Rates'!AL15>0,SUMPRODUCT('III Plan Rates'!AL18:AL217,'III Plan Rates'!$AQ18:$AQ217)>0),(SUMPRODUCT(BQ15:BQ214,'III Plan Rates'!AL18:AL217,'III Plan Rates'!$AQ18:$AQ217))/(SUMPRODUCT('III Plan Rates'!AL18:AL217,'III Plan Rates'!$AQ18:$AQ217)),0)","v":0},{"$f":"IF(AND('III Plan Rates'!AM15>0,SUMPRODUCT('III Plan Rates'!AM18:AM217,'III Plan Rates'!$AQ18:$AQ217)>0),(SUMPRODUCT(BR15:BR214,'III Plan Rates'!AM18:AM217,'III Plan Rates'!$AQ18:$AQ217))/(SUMPRODUCT('III Plan Rates'!AM18:AM217,'III Plan Rates'!$AQ18:$AQ217)),0)","v":0},{"$f":"IF(AND('III Plan Rates'!AN15>0,SUMPRODUCT('III Plan Rates'!AN18:AN217,'III Plan Rates'!$AQ18:$AQ217)>0),(SUMPRODUCT(BS15:BS214,'III Plan Rates'!AN18:AN217,'III Plan Rates'!$AQ18:$AQ217))/(SUMPRODUCT('III Plan Rates'!AN18:AN217,'III Plan Rates'!$AQ18:$AQ217)),0)","v":0},{"$f":"IF(AND('III Plan Rates'!AO15>0,SUMPRODUCT('III Plan Rates'!AO18:AO217,'III Plan Rates'!$AQ18:$AQ217)>0),(SUMPRODUCT(BT15:BT214,'III Plan Rates'!AO18:AO217,'III Plan Rates'!$AQ18:$AQ217))/(SUMPRODUCT('III Plan Rates'!AO18:AO217,'III Plan Rates'!$AQ18:$AQ217)),0)","v":0},{"$f":"IF(AND('III Plan Rates'!AP15>0,SUMPRODUCT('III Plan Rates'!AP18:AP217,'III Plan Rates'!$AQ18:$AQ217)>0),(SUMPRODUCT(BU15:BU214,'III Plan Rates'!AP18:AP217,'III Plan Rates'!$AQ18:$AQ217))/(SUMPRODUCT('III Plan Rates'!AP18:AP217,'III Plan Rates'!$AQ18:$AQ217)),0)","v":0}]
[]
[{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA18*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA18*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA18*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA18*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA18*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA18*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA18*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA18*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$35","v":{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA18*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA18*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA18*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA18*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA18*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA18*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA18*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA18*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$35","v":{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA18*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA18*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA18*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA18*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA18*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA18*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA18*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA18*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$35","v":{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA18*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA18*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA18*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA18*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA18*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA18*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA18*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA18*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP18>0,SUMPRODUCT(BL15:BT15,'III Plan Rates'!$AG18:$AO18)/'III Plan Rates'!$AP18,0)","v":0}]
[{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA19*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA19*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA19*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA19*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA19*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA19*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA19*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA19*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$35","v":{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA19*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA19*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA19*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA19*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA19*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA19*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA19*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA19*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$35","v":{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA19*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA19*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA19*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA19*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA19*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA19*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA19*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA19*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$35","v":{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA19*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA19*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA19*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA19*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA19*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA19*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA19*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA19*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP19>0,SUMPRODUCT(BL16:BT16,'III Plan Rates'!$AG19:$AO19)/'III Plan Rates'!$AP19,0)","v":0}]
[{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA20*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA20*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA20*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA20*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA20*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA20*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA20*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA20*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$35","v":{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA20*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA20*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA20*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA20*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA20*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA20*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA20*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA20*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$35","v":{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA20*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA20*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA20*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA20*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA20*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA20*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA20*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA20*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$35","v":{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA20*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA20*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA20*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA20*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA20*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA20*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA20*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA20*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP20>0,SUMPRODUCT(BL17:BT17,'III Plan Rates'!$AG20:$AO20)/'III Plan Rates'!$AP20,0)","v":0}]
[{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA21*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA21*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA21*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA21*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA21*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA21*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA21*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA21*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$35","v":{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA21*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA21*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA21*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA21*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA21*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA21*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA21*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA21*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$35","v":{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA21*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA21*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA21*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA21*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA21*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA21*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA21*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA21*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$35","v":{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA21*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA21*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA21*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA21*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA21*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA21*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA21*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA21*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP21>0,SUMPRODUCT(BL18:BT18,'III Plan Rates'!$AG21:$AO21)/'III Plan Rates'!$AP21,0)","v":0}]
[{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA22*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA22*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA22*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA22*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA22*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA22*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA22*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA22*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$35","v":{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA22*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA22*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA22*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA22*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA22*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA22*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA22*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA22*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$35","v":{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA22*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA22*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA22*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA22*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA22*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA22*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA22*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA22*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$35","v":{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA22*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA22*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA22*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA22*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA22*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA22*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA22*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA22*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP22>0,SUMPRODUCT(BL19:BT19,'III Plan Rates'!$AG22:$AO22)/'III Plan Rates'!$AP22,0)","v":0}]
[{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA23*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA23*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA23*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA23*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA23*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA23*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA23*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA23*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$35","v":{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA23*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA23*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA23*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA23*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA23*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA23*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA23*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA23*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$35","v":{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA23*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA23*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA23*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA23*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA23*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA23*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA23*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA23*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$35","v":{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA23*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA23*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA23*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA23*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA23*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA23*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA23*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA23*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP23>0,SUMPRODUCT(BL20:BT20,'III Plan Rates'!$AG23:$AO23)/'III Plan Rates'!$AP23,0)","v":0}]
[{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA24*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA24*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA24*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA24*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA24*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA24*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA24*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA24*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$35","v":{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA24*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA24*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA24*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA24*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA24*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA24*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA24*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA24*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$35","v":{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA24*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA24*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA24*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA24*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA24*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA24*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA24*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA24*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$35","v":{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA24*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA24*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA24*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA24*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA24*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA24*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA24*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA24*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP24>0,SUMPRODUCT(BL21:BT21,'III Plan Rates'!$AG24:$AO24)/'III Plan Rates'!$AP24,0)","v":0}]
[{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA25*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA25*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA25*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA25*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA25*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA25*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA25*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA25*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$35","v":{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA25*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA25*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA25*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA25*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA25*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA25*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA25*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA25*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$35","v":{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA25*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA25*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA25*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA25*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA25*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA25*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA25*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA25*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$35","v":{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA25*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA25*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA25*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA25*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA25*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA25*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA25*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA25*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP25>0,SUMPRODUCT(BL22:BT22,'III Plan Rates'!$AG25:$AO25)/'III Plan Rates'!$AP25,0)","v":0}]
[{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA26*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA26*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA26*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA26*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA26*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA26*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA26*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA26*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$35","v":{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA26*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA26*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA26*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA26*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA26*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA26*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA26*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA26*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$35","v":{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA26*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA26*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA26*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA26*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA26*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA26*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA26*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA26*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$35","v":{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA26*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA26*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA26*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA26*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA26*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA26*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA26*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA26*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP26>0,SUMPRODUCT(BL23:BT23,'III Plan Rates'!$AG26:$AO26)/'III Plan Rates'!$AP26,0)","v":0}]
[{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA27*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA27*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA27*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA27*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA27*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA27*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA27*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA27*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$35","v":{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA27*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA27*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA27*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA27*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA27*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA27*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA27*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA27*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$35","v":{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA27*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA27*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA27*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA27*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA27*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA27*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA27*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA27*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$35","v":{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA27*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA27*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA27*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA27*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA27*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA27*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA27*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA27*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP27>0,SUMPRODUCT(BL24:BT24,'III Plan Rates'!$AG27:$AO27)/'III Plan Rates'!$AP27,0)","v":0}]
[{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA28*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA28*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA28*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA28*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA28*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA28*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA28*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA28*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$35","v":{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA28*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA28*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA28*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA28*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA28*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA28*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA28*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA28*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$35","v":{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA28*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA28*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA28*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA28*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA28*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA28*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA28*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA28*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$35","v":{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA28*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA28*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA28*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA28*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA28*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA28*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA28*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA28*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP28>0,SUMPRODUCT(BL25:BT25,'III Plan Rates'!$AG28:$AO28)/'III Plan Rates'!$AP28,0)","v":0}]
[{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA29*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA29*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA29*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA29*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA29*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA29*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA29*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA29*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$35","v":{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA29*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA29*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA29*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA29*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA29*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA29*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA29*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA29*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$35","v":{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA29*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA29*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA29*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA29*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA29*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA29*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA29*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA29*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$35","v":{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA29*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA29*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA29*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA29*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA29*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA29*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA29*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA29*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP29>0,SUMPRODUCT(BL26:BT26,'III Plan Rates'!$AG29:$AO29)/'III Plan Rates'!$AP29,0)","v":0}]
[{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA30*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA30*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA30*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA30*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA30*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA30*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA30*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA30*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$35","v":{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA30*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA30*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA30*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA30*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA30*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA30*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA30*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA30*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$35","v":{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA30*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA30*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA30*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA30*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA30*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA30*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA30*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA30*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$35","v":{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA30*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA30*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA30*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA30*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA30*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA30*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA30*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA30*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP30>0,SUMPRODUCT(BL27:BT27,'III Plan Rates'!$AG30:$AO30)/'III Plan Rates'!$AP30,0)","v":0}]
[{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA31*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA31*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA31*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA31*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA31*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA31*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA31*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA31*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$35","v":{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA31*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA31*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA31*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA31*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA31*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA31*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA31*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA31*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$35","v":{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA31*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA31*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA31*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA31*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA31*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA31*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA31*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA31*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$35","v":{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA31*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA31*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA31*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA31*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA31*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA31*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA31*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA31*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP31>0,SUMPRODUCT(BL28:BT28,'III Plan Rates'!$AG31:$AO31)/'III Plan Rates'!$AP31,0)","v":0}]
[{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA32*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA32*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA32*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA32*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA32*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA32*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA32*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA32*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$35","v":{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA32*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA32*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA32*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA32*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA32*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA32*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA32*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA32*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$35","v":{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA32*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA32*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA32*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA32*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA32*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA32*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA32*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA32*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$35","v":{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA32*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA32*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA32*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA32*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA32*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA32*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA32*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA32*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP32>0,SUMPRODUCT(BL29:BT29,'III Plan Rates'!$AG32:$AO32)/'III Plan Rates'!$AP32,0)","v":0}]
[{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA33*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA33*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA33*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA33*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA33*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA33*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA33*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA33*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$35","v":{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA33*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA33*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA33*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA33*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA33*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA33*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA33*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA33*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$35","v":{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA33*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA33*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA33*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA33*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA33*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA33*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA33*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA33*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$35","v":{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA33*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA33*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA33*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA33*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA33*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA33*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA33*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA33*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP33>0,SUMPRODUCT(BL30:BT30,'III Plan Rates'!$AG33:$AO33)/'III Plan Rates'!$AP33,0)","v":0}]
[{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA34*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA34*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA34*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA34*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA34*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA34*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA34*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA34*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$35","v":{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA34*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA34*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA34*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA34*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA34*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA34*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA34*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA34*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$35","v":{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA34*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA34*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA34*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA34*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA34*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA34*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA34*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA34*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$35","v":{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA34*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA34*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA34*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA34*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA34*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA34*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA34*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA34*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP34>0,SUMPRODUCT(BL31:BT31,'III Plan Rates'!$AG34:$AO34)/'III Plan Rates'!$AP34,0)","v":0}]
[{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA35*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA35*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA35*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA35*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA35*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA35*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA35*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA35*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$35","v":{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA35*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA35*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA35*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA35*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA35*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA35*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA35*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA35*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$35","v":{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA35*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA35*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA35*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA35*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA35*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA35*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA35*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA35*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$35","v":{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA35*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA35*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA35*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA35*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA35*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA35*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA35*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA35*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP35>0,SUMPRODUCT(BL32:BT32,'III Plan Rates'!$AG35:$AO35)/'III Plan Rates'!$AP35,0)","v":0}]
[{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA36*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA36*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA36*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA36*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA36*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA36*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA36*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA36*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$35","v":{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA36*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA36*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA36*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA36*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA36*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA36*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA36*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA36*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$35","v":{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA36*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA36*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA36*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA36*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA36*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA36*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA36*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA36*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$35","v":{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA36*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA36*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA36*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA36*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA36*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA36*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA36*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA36*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP36>0,SUMPRODUCT(BL33:BT33,'III Plan Rates'!$AG36:$AO36)/'III Plan Rates'!$AP36,0)","v":0}]
[{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA37*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA37*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA37*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA37*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA37*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA37*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA37*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA37*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$35","v":{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA37*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA37*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA37*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA37*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA37*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA37*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA37*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA37*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$35","v":{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA37*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA37*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA37*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA37*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA37*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA37*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA37*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA37*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$35","v":{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA37*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA37*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA37*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA37*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA37*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA37*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA37*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA37*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP37>0,SUMPRODUCT(BL34:BT34,'III Plan Rates'!$AG37:$AO37)/'III Plan Rates'!$AP37,0)","v":0}]
[{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA38*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA38*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA38*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA38*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA38*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA38*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA38*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA38*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$35","v":{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA38*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA38*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA38*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA38*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA38*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA38*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA38*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA38*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$35","v":{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA38*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA38*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA38*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA38*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA38*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA38*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA38*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA38*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$35","v":{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA38*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA38*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA38*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA38*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA38*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA38*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA38*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA38*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP38>0,SUMPRODUCT(BL35:BT35,'III Plan Rates'!$AG38:$AO38)/'III Plan Rates'!$AP38,0)","v":0}]
[{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA39*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA39*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA39*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA39*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA39*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA39*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA39*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA39*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$35","v":{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA39*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA39*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA39*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA39*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA39*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA39*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA39*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA39*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$35","v":{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA39*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA39*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA39*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA39*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA39*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA39*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA39*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA39*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$35","v":{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA39*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA39*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA39*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA39*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA39*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA39*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA39*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA39*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP39>0,SUMPRODUCT(BL36:BT36,'III Plan Rates'!$AG39:$AO39)/'III Plan Rates'!$AP39,0)","v":0}]
[{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA40*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA40*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA40*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA40*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA40*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA40*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA40*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA40*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$35","v":{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA40*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA40*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA40*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA40*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA40*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA40*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA40*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA40*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$35","v":{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA40*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA40*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA40*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA40*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA40*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA40*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA40*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA40*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$35","v":{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA40*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA40*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA40*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA40*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA40*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA40*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA40*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA40*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP40>0,SUMPRODUCT(BL37:BT37,'III Plan Rates'!$AG40:$AO40)/'III Plan Rates'!$AP40,0)","v":0}]
[{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA41*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA41*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA41*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA41*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA41*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA41*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA41*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA41*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$35","v":{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA41*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA41*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA41*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA41*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA41*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA41*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA41*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA41*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$35","v":{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA41*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA41*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA41*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA41*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA41*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA41*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA41*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA41*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$35","v":{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA41*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA41*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA41*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA41*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA41*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA41*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA41*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA41*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP41>0,SUMPRODUCT(BL38:BT38,'III Plan Rates'!$AG41:$AO41)/'III Plan Rates'!$AP41,0)","v":0}]
[{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA42*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA42*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA42*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA42*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA42*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA42*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA42*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA42*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$35","v":{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA42*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA42*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA42*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA42*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA42*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA42*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA42*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA42*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$35","v":{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA42*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA42*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA42*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA42*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA42*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA42*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA42*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA42*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$35","v":{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA42*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA42*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA42*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA42*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA42*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA42*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA42*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA42*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP42>0,SUMPRODUCT(BL39:BT39,'III Plan Rates'!$AG42:$AO42)/'III Plan Rates'!$AP42,0)","v":0}]
[{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA43*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA43*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA43*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA43*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA43*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA43*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA43*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA43*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$35","v":{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA43*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA43*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA43*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA43*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA43*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA43*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA43*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA43*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$35","v":{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA43*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA43*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA43*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA43*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA43*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA43*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA43*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA43*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$35","v":{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA43*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA43*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA43*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA43*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA43*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA43*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA43*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA43*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP43>0,SUMPRODUCT(BL40:BT40,'III Plan Rates'!$AG43:$AO43)/'III Plan Rates'!$AP43,0)","v":0}]
[{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA44*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA44*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA44*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA44*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA44*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA44*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA44*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA44*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$35","v":{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA44*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA44*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA44*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA44*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA44*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA44*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA44*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA44*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$35","v":{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA44*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA44*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA44*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA44*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA44*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA44*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA44*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA44*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$35","v":{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA44*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA44*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA44*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA44*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA44*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA44*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA44*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA44*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP44>0,SUMPRODUCT(BL41:BT41,'III Plan Rates'!$AG44:$AO44)/'III Plan Rates'!$AP44,0)","v":0}]
[{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA45*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA45*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA45*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA45*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA45*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA45*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA45*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA45*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$35","v":{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA45*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA45*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA45*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA45*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA45*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA45*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA45*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA45*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$35","v":{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA45*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA45*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA45*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA45*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA45*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA45*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA45*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA45*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$35","v":{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA45*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA45*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA45*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA45*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA45*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA45*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA45*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA45*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP45>0,SUMPRODUCT(BL42:BT42,'III Plan Rates'!$AG45:$AO45)/'III Plan Rates'!$AP45,0)","v":0}]
[{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA46*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA46*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA46*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA46*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA46*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA46*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA46*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA46*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$35","v":{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA46*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA46*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA46*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA46*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA46*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA46*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA46*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA46*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$35","v":{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA46*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA46*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA46*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA46*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA46*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA46*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA46*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA46*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$35","v":{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA46*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA46*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA46*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA46*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA46*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA46*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA46*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA46*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP46>0,SUMPRODUCT(BL43:BT43,'III Plan Rates'!$AG46:$AO46)/'III Plan Rates'!$AP46,0)","v":0}]
[{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA47*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA47*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA47*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA47*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA47*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA47*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA47*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA47*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$35","v":{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA47*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA47*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA47*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA47*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA47*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA47*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA47*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA47*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$35","v":{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA47*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA47*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA47*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA47*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA47*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA47*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA47*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA47*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$35","v":{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA47*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA47*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA47*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA47*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA47*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA47*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA47*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA47*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP47>0,SUMPRODUCT(BL44:BT44,'III Plan Rates'!$AG47:$AO47)/'III Plan Rates'!$AP47,0)","v":0}]
[{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA48*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA48*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA48*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA48*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA48*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA48*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA48*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA48*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$35","v":{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA48*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA48*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA48*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA48*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA48*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA48*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA48*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA48*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$35","v":{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA48*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA48*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA48*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA48*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA48*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA48*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA48*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA48*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$35","v":{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA48*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA48*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA48*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA48*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA48*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA48*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA48*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA48*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP48>0,SUMPRODUCT(BL45:BT45,'III Plan Rates'!$AG48:$AO48)/'III Plan Rates'!$AP48,0)","v":0}]
[{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA49*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA49*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA49*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA49*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA49*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA49*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA49*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA49*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$35","v":{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA49*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA49*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA49*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA49*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA49*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA49*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA49*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA49*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$35","v":{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA49*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA49*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA49*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA49*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA49*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA49*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA49*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA49*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$35","v":{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA49*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA49*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA49*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA49*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA49*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA49*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA49*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA49*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP49>0,SUMPRODUCT(BL46:BT46,'III Plan Rates'!$AG49:$AO49)/'III Plan Rates'!$AP49,0)","v":0}]
[{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA50*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA50*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA50*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA50*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA50*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA50*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA50*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA50*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$35","v":{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA50*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA50*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA50*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA50*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA50*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA50*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA50*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA50*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$35","v":{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA50*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA50*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA50*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA50*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA50*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA50*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA50*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA50*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$35","v":{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA50*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA50*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA50*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA50*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA50*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA50*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA50*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA50*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP50>0,SUMPRODUCT(BL47:BT47,'III Plan Rates'!$AG50:$AO50)/'III Plan Rates'!$AP50,0)","v":0}]
[{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA51*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA51*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA51*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA51*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA51*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA51*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA51*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA51*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$35","v":{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA51*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA51*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA51*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA51*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA51*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA51*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA51*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA51*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$35","v":{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA51*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA51*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA51*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA51*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA51*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA51*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA51*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA51*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$35","v":{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA51*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA51*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA51*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA51*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA51*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA51*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA51*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA51*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP51>0,SUMPRODUCT(BL48:BT48,'III Plan Rates'!$AG51:$AO51)/'III Plan Rates'!$AP51,0)","v":0}]
[{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA52*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA52*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA52*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA52*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA52*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA52*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA52*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA52*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$35","v":{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA52*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA52*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA52*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA52*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA52*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA52*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA52*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA52*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$35","v":{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA52*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA52*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA52*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA52*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA52*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA52*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA52*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA52*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$35","v":{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA52*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA52*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA52*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA52*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA52*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA52*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA52*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA52*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP52>0,SUMPRODUCT(BL49:BT49,'III Plan Rates'!$AG52:$AO52)/'III Plan Rates'!$AP52,0)","v":0}]
[{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA53*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA53*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA53*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA53*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA53*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA53*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA53*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA53*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$35","v":{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA53*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA53*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA53*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA53*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA53*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA53*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA53*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA53*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$35","v":{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA53*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA53*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA53*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA53*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA53*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA53*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA53*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA53*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$35","v":{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA53*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA53*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA53*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA53*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA53*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA53*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA53*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA53*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP53>0,SUMPRODUCT(BL50:BT50,'III Plan Rates'!$AG53:$AO53)/'III Plan Rates'!$AP53,0)","v":0}]
[{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA54*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA54*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA54*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA54*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA54*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA54*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA54*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA54*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$35","v":{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA54*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA54*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA54*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA54*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA54*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA54*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA54*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA54*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$35","v":{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA54*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA54*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA54*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA54*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA54*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA54*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA54*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA54*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$35","v":{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA54*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA54*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA54*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA54*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA54*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA54*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA54*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA54*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP54>0,SUMPRODUCT(BL51:BT51,'III Plan Rates'!$AG54:$AO54)/'III Plan Rates'!$AP54,0)","v":0}]
[{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA55*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA55*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA55*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA55*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA55*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA55*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA55*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA55*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$35","v":{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA55*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA55*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA55*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA55*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA55*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA55*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA55*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA55*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$35","v":{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA55*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA55*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA55*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA55*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA55*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA55*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA55*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA55*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$35","v":{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA55*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA55*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA55*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA55*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA55*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA55*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA55*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA55*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP55>0,SUMPRODUCT(BL52:BT52,'III Plan Rates'!$AG55:$AO55)/'III Plan Rates'!$AP55,0)","v":0}]
[{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA56*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA56*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA56*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA56*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA56*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA56*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA56*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA56*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$35","v":{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA56*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA56*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA56*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA56*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA56*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA56*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA56*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA56*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$35","v":{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA56*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA56*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA56*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA56*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA56*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA56*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA56*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA56*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$35","v":{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA56*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA56*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA56*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA56*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA56*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA56*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA56*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA56*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP56>0,SUMPRODUCT(BL53:BT53,'III Plan Rates'!$AG56:$AO56)/'III Plan Rates'!$AP56,0)","v":0}]
[{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA57*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA57*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA57*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA57*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA57*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA57*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA57*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA57*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$35","v":{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA57*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA57*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA57*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA57*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA57*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA57*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA57*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA57*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$35","v":{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA57*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA57*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA57*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA57*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA57*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA57*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA57*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA57*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$35","v":{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA57*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA57*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA57*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA57*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA57*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA57*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA57*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA57*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP57>0,SUMPRODUCT(BL54:BT54,'III Plan Rates'!$AG57:$AO57)/'III Plan Rates'!$AP57,0)","v":0}]
[{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA58*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA58*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA58*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA58*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA58*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA58*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA58*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA58*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$35","v":{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA58*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA58*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA58*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA58*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA58*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA58*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA58*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA58*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$35","v":{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA58*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA58*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA58*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA58*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA58*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA58*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA58*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA58*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$35","v":{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA58*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA58*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA58*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA58*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA58*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA58*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA58*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA58*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP58>0,SUMPRODUCT(BL55:BT55,'III Plan Rates'!$AG58:$AO58)/'III Plan Rates'!$AP58,0)","v":0}]
[{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA59*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA59*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA59*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA59*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA59*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA59*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA59*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA59*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$35","v":{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA59*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA59*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA59*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA59*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA59*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA59*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA59*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA59*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$35","v":{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA59*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA59*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA59*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA59*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA59*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA59*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA59*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA59*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$35","v":{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA59*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA59*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA59*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA59*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA59*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA59*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA59*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA59*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP59>0,SUMPRODUCT(BL56:BT56,'III Plan Rates'!$AG59:$AO59)/'III Plan Rates'!$AP59,0)","v":0}]
[{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA60*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA60*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA60*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA60*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA60*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA60*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA60*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA60*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$35","v":{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA60*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA60*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA60*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA60*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA60*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA60*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA60*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA60*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$35","v":{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA60*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA60*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA60*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA60*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA60*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA60*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA60*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA60*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$35","v":{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA60*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA60*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA60*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA60*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA60*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA60*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA60*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA60*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP60>0,SUMPRODUCT(BL57:BT57,'III Plan Rates'!$AG60:$AO60)/'III Plan Rates'!$AP60,0)","v":0}]
[{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA61*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA61*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA61*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA61*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA61*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA61*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA61*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA61*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$35","v":{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA61*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA61*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA61*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA61*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA61*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA61*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA61*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA61*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$35","v":{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA61*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA61*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA61*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA61*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA61*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA61*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA61*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA61*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$35","v":{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA61*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA61*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA61*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA61*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA61*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA61*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA61*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA61*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP61>0,SUMPRODUCT(BL58:BT58,'III Plan Rates'!$AG61:$AO61)/'III Plan Rates'!$AP61,0)","v":0}]
[{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA62*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA62*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA62*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA62*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA62*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA62*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA62*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA62*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$35","v":{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA62*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA62*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA62*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA62*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA62*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA62*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA62*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA62*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$35","v":{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA62*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA62*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA62*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA62*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA62*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA62*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA62*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA62*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$35","v":{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA62*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA62*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA62*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA62*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA62*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA62*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA62*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA62*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP62>0,SUMPRODUCT(BL59:BT59,'III Plan Rates'!$AG62:$AO62)/'III Plan Rates'!$AP62,0)","v":0}]
[{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA63*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA63*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA63*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA63*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA63*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA63*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA63*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA63*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$35","v":{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA63*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA63*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA63*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA63*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA63*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA63*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA63*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA63*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$35","v":{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA63*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA63*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA63*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA63*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA63*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA63*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA63*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA63*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$35","v":{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA63*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA63*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA63*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA63*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA63*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA63*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA63*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA63*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP63>0,SUMPRODUCT(BL60:BT60,'III Plan Rates'!$AG63:$AO63)/'III Plan Rates'!$AP63,0)","v":0}]
[{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA64*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA64*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA64*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA64*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA64*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA64*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA64*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA64*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$35","v":{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA64*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA64*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA64*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA64*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA64*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA64*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA64*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA64*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$35","v":{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA64*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA64*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA64*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA64*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA64*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA64*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA64*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA64*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$35","v":{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA64*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA64*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA64*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA64*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA64*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA64*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA64*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA64*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP64>0,SUMPRODUCT(BL61:BT61,'III Plan Rates'!$AG64:$AO64)/'III Plan Rates'!$AP64,0)","v":0}]
[{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA65*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA65*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA65*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA65*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA65*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA65*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA65*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA65*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$35","v":{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA65*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA65*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA65*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA65*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA65*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA65*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA65*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA65*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$35","v":{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA65*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA65*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA65*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA65*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA65*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA65*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA65*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA65*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$35","v":{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA65*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA65*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA65*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA65*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA65*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA65*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA65*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA65*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP65>0,SUMPRODUCT(BL62:BT62,'III Plan Rates'!$AG65:$AO65)/'III Plan Rates'!$AP65,0)","v":0}]
[{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA66*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA66*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA66*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA66*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA66*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA66*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA66*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA66*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$35","v":{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA66*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA66*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA66*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA66*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA66*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA66*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA66*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA66*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$35","v":{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA66*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA66*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA66*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA66*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA66*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA66*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA66*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA66*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$35","v":{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA66*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA66*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA66*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA66*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA66*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA66*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA66*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA66*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP66>0,SUMPRODUCT(BL63:BT63,'III Plan Rates'!$AG66:$AO66)/'III Plan Rates'!$AP66,0)","v":0}]
[{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA67*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA67*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA67*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA67*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA67*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA67*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA67*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA67*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$35","v":{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA67*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA67*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA67*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA67*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA67*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA67*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA67*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA67*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$35","v":{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA67*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA67*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA67*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA67*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA67*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA67*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA67*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA67*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$35","v":{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA67*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA67*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA67*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA67*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA67*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA67*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA67*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA67*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP67>0,SUMPRODUCT(BL64:BT64,'III Plan Rates'!$AG67:$AO67)/'III Plan Rates'!$AP67,0)","v":0}]
[{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA68*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA68*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA68*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA68*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA68*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA68*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA68*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA68*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$35","v":{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA68*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA68*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA68*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA68*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA68*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA68*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA68*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA68*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$35","v":{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA68*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA68*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA68*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA68*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA68*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA68*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA68*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA68*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$35","v":{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA68*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA68*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA68*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA68*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA68*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA68*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA68*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA68*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP68>0,SUMPRODUCT(BL65:BT65,'III Plan Rates'!$AG68:$AO68)/'III Plan Rates'!$AP68,0)","v":0}]
[{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA69*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA69*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA69*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA69*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA69*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA69*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA69*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA69*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$35","v":{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA69*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA69*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA69*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA69*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA69*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA69*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA69*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA69*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$35","v":{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA69*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA69*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA69*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA69*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA69*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA69*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA69*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA69*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$35","v":{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA69*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA69*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA69*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA69*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA69*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA69*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA69*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA69*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP69>0,SUMPRODUCT(BL66:BT66,'III Plan Rates'!$AG69:$AO69)/'III Plan Rates'!$AP69,0)","v":0}]
[{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA70*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA70*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA70*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA70*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA70*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA70*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA70*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA70*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$35","v":{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA70*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA70*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA70*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA70*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA70*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA70*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA70*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA70*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$35","v":{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA70*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA70*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA70*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA70*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA70*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA70*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA70*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA70*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$35","v":{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA70*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA70*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA70*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA70*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA70*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA70*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA70*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA70*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP70>0,SUMPRODUCT(BL67:BT67,'III Plan Rates'!$AG70:$AO70)/'III Plan Rates'!$AP70,0)","v":0}]
[{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA71*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA71*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA71*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA71*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA71*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA71*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA71*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA71*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$35","v":{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA71*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA71*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA71*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA71*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA71*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA71*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA71*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA71*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$35","v":{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA71*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA71*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA71*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA71*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA71*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA71*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA71*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA71*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$35","v":{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA71*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA71*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA71*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA71*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA71*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA71*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA71*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA71*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP71>0,SUMPRODUCT(BL68:BT68,'III Plan Rates'!$AG71:$AO71)/'III Plan Rates'!$AP71,0)","v":0}]
[{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA72*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA72*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA72*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA72*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA72*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA72*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA72*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA72*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$35","v":{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA72*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA72*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA72*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA72*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA72*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA72*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA72*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA72*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$35","v":{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA72*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA72*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA72*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA72*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA72*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA72*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA72*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA72*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$35","v":{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA72*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA72*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA72*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA72*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA72*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA72*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA72*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA72*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP72>0,SUMPRODUCT(BL69:BT69,'III Plan Rates'!$AG72:$AO72)/'III Plan Rates'!$AP72,0)","v":0}]
[{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA73*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA73*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA73*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA73*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA73*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA73*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA73*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA73*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$35","v":{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA73*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA73*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA73*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA73*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA73*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA73*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA73*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA73*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$35","v":{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA73*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA73*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA73*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA73*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA73*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA73*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA73*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA73*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$35","v":{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA73*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA73*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA73*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA73*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA73*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA73*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA73*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA73*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP73>0,SUMPRODUCT(BL70:BT70,'III Plan Rates'!$AG73:$AO73)/'III Plan Rates'!$AP73,0)","v":0}]
[{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA74*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA74*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA74*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA74*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA74*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA74*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA74*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA74*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$35","v":{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA74*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA74*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA74*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA74*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA74*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA74*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA74*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA74*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$35","v":{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA74*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA74*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA74*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA74*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA74*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA74*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA74*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA74*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$35","v":{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA74*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA74*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA74*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA74*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA74*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA74*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA74*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA74*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP74>0,SUMPRODUCT(BL71:BT71,'III Plan Rates'!$AG74:$AO74)/'III Plan Rates'!$AP74,0)","v":0}]
[{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA75*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA75*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA75*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA75*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA75*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA75*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA75*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA75*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$35","v":{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA75*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA75*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA75*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA75*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA75*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA75*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA75*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA75*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$35","v":{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA75*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA75*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA75*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA75*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA75*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA75*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA75*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA75*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$35","v":{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA75*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA75*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA75*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA75*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA75*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA75*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA75*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA75*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP75>0,SUMPRODUCT(BL72:BT72,'III Plan Rates'!$AG75:$AO75)/'III Plan Rates'!$AP75,0)","v":0}]
[{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA76*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA76*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA76*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA76*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA76*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA76*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA76*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA76*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$35","v":{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA76*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA76*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA76*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA76*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA76*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA76*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA76*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA76*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$35","v":{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA76*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA76*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA76*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA76*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA76*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA76*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA76*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA76*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$35","v":{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA76*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA76*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA76*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA76*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA76*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA76*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA76*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA76*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP76>0,SUMPRODUCT(BL73:BT73,'III Plan Rates'!$AG76:$AO76)/'III Plan Rates'!$AP76,0)","v":0}]
[{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA77*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA77*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA77*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA77*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA77*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA77*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA77*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA77*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$35","v":{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA77*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA77*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA77*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA77*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA77*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA77*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA77*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA77*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$35","v":{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA77*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA77*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA77*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA77*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA77*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA77*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA77*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA77*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$35","v":{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA77*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA77*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA77*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA77*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA77*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA77*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA77*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA77*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP77>0,SUMPRODUCT(BL74:BT74,'III Plan Rates'!$AG77:$AO77)/'III Plan Rates'!$AP77,0)","v":0}]
[{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA78*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA78*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA78*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA78*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA78*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA78*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA78*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA78*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$35","v":{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA78*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA78*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA78*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA78*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA78*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA78*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA78*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA78*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$35","v":{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA78*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA78*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA78*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA78*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA78*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA78*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA78*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA78*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$35","v":{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA78*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA78*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA78*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA78*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA78*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA78*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA78*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA78*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP78>0,SUMPRODUCT(BL75:BT75,'III Plan Rates'!$AG78:$AO78)/'III Plan Rates'!$AP78,0)","v":0}]
[{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA79*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA79*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA79*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA79*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA79*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA79*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA79*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA79*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$35","v":{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA79*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA79*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA79*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA79*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA79*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA79*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA79*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA79*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$35","v":{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA79*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA79*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA79*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA79*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA79*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA79*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA79*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA79*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$35","v":{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA79*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA79*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA79*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA79*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA79*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA79*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA79*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA79*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP79>0,SUMPRODUCT(BL76:BT76,'III Plan Rates'!$AG79:$AO79)/'III Plan Rates'!$AP79,0)","v":0}]
[{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA80*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA80*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA80*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA80*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA80*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA80*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA80*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA80*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$35","v":{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA80*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA80*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA80*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA80*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA80*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA80*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA80*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA80*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$35","v":{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA80*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA80*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA80*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA80*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA80*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA80*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA80*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA80*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$35","v":{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA80*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA80*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA80*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA80*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA80*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA80*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA80*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA80*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP80>0,SUMPRODUCT(BL77:BT77,'III Plan Rates'!$AG80:$AO80)/'III Plan Rates'!$AP80,0)","v":0}]
[{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA81*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA81*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA81*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA81*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA81*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA81*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA81*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA81*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$35","v":{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA81*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA81*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA81*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA81*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA81*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA81*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA81*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA81*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$35","v":{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA81*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA81*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA81*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA81*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA81*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA81*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA81*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA81*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$35","v":{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA81*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA81*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA81*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA81*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA81*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA81*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA81*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA81*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP81>0,SUMPRODUCT(BL78:BT78,'III Plan Rates'!$AG81:$AO81)/'III Plan Rates'!$AP81,0)","v":0}]
[{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA82*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA82*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA82*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA82*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA82*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA82*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA82*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA82*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$35","v":{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA82*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA82*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA82*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA82*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA82*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA82*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA82*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA82*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$35","v":{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA82*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA82*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA82*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA82*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA82*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA82*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA82*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA82*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$35","v":{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA82*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA82*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA82*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA82*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA82*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA82*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA82*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA82*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP82>0,SUMPRODUCT(BL79:BT79,'III Plan Rates'!$AG82:$AO82)/'III Plan Rates'!$AP82,0)","v":0}]
[{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA83*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA83*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA83*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA83*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA83*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA83*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA83*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA83*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$35","v":{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA83*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA83*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA83*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA83*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA83*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA83*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA83*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA83*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$35","v":{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA83*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA83*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA83*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA83*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA83*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA83*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA83*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA83*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$35","v":{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA83*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA83*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA83*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA83*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA83*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA83*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA83*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA83*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP83>0,SUMPRODUCT(BL80:BT80,'III Plan Rates'!$AG83:$AO83)/'III Plan Rates'!$AP83,0)","v":0}]
[{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA84*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA84*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA84*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA84*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA84*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA84*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA84*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA84*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$35","v":{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA84*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA84*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA84*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA84*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA84*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA84*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA84*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA84*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$35","v":{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA84*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA84*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA84*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA84*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA84*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA84*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA84*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA84*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$35","v":{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA84*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA84*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA84*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA84*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA84*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA84*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA84*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA84*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP84>0,SUMPRODUCT(BL81:BT81,'III Plan Rates'!$AG84:$AO84)/'III Plan Rates'!$AP84,0)","v":0}]
[{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA85*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA85*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA85*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA85*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA85*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA85*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA85*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA85*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$35","v":{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA85*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA85*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA85*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA85*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA85*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA85*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA85*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA85*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$35","v":{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA85*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA85*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA85*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA85*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA85*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA85*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA85*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA85*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$35","v":{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA85*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA85*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA85*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA85*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA85*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA85*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA85*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA85*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP85>0,SUMPRODUCT(BL82:BT82,'III Plan Rates'!$AG85:$AO85)/'III Plan Rates'!$AP85,0)","v":0}]
[{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA86*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA86*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA86*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA86*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA86*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA86*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA86*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA86*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$35","v":{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA86*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA86*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA86*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA86*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA86*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA86*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA86*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA86*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$35","v":{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA86*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA86*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA86*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA86*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA86*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA86*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA86*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA86*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$35","v":{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA86*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA86*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA86*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA86*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA86*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA86*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA86*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA86*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP86>0,SUMPRODUCT(BL83:BT83,'III Plan Rates'!$AG86:$AO86)/'III Plan Rates'!$AP86,0)","v":0}]
[{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA87*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA87*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA87*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA87*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA87*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA87*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA87*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA87*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$35","v":{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA87*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA87*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA87*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA87*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA87*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA87*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA87*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA87*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$35","v":{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA87*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA87*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA87*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA87*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA87*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA87*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA87*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA87*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$35","v":{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA87*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA87*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA87*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA87*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA87*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA87*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA87*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA87*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP87>0,SUMPRODUCT(BL84:BT84,'III Plan Rates'!$AG87:$AO87)/'III Plan Rates'!$AP87,0)","v":0}]
[{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA88*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA88*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA88*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA88*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA88*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA88*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA88*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA88*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$35","v":{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA88*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA88*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA88*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA88*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA88*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA88*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA88*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA88*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$35","v":{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA88*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA88*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA88*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA88*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA88*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA88*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA88*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA88*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$35","v":{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA88*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA88*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA88*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA88*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA88*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA88*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA88*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA88*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP88>0,SUMPRODUCT(BL85:BT85,'III Plan Rates'!$AG88:$AO88)/'III Plan Rates'!$AP88,0)","v":0}]
[{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA89*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA89*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA89*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA89*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA89*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA89*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA89*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA89*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$35","v":{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA89*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA89*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA89*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA89*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA89*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA89*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA89*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA89*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$35","v":{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA89*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA89*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA89*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA89*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA89*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA89*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA89*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA89*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$35","v":{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA89*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA89*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA89*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA89*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA89*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA89*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA89*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA89*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP89>0,SUMPRODUCT(BL86:BT86,'III Plan Rates'!$AG89:$AO89)/'III Plan Rates'!$AP89,0)","v":0}]
[{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA90*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA90*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA90*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA90*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA90*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA90*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA90*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA90*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$35","v":{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA90*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA90*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA90*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA90*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA90*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA90*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA90*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA90*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$35","v":{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA90*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA90*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA90*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA90*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA90*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA90*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA90*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA90*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$35","v":{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA90*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA90*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA90*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA90*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA90*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA90*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA90*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA90*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP90>0,SUMPRODUCT(BL87:BT87,'III Plan Rates'!$AG90:$AO90)/'III Plan Rates'!$AP90,0)","v":0}]
[{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA91*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA91*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA91*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA91*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA91*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA91*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA91*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA91*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$35","v":{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA91*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA91*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA91*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA91*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA91*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA91*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA91*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA91*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$35","v":{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA91*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA91*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA91*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA91*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA91*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA91*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA91*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA91*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$35","v":{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA91*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA91*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA91*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA91*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA91*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA91*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA91*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA91*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP91>0,SUMPRODUCT(BL88:BT88,'III Plan Rates'!$AG91:$AO91)/'III Plan Rates'!$AP91,0)","v":0}]
[{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA92*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA92*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA92*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA92*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA92*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA92*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA92*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA92*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$35","v":{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA92*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA92*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA92*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA92*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA92*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA92*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA92*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA92*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$35","v":{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA92*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA92*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA92*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA92*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA92*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA92*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA92*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA92*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$35","v":{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA92*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA92*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA92*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA92*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA92*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA92*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA92*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA92*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP92>0,SUMPRODUCT(BL89:BT89,'III Plan Rates'!$AG92:$AO92)/'III Plan Rates'!$AP92,0)","v":0}]
[{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA93*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA93*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA93*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA93*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA93*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA93*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA93*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA93*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$35","v":{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA93*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA93*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA93*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA93*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA93*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA93*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA93*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA93*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$35","v":{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA93*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA93*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA93*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA93*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA93*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA93*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA93*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA93*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$35","v":{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA93*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA93*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA93*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA93*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA93*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA93*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA93*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA93*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP93>0,SUMPRODUCT(BL90:BT90,'III Plan Rates'!$AG93:$AO93)/'III Plan Rates'!$AP93,0)","v":0}]
[{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA94*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA94*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA94*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA94*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA94*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA94*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA94*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA94*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$35","v":{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA94*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA94*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA94*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA94*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA94*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA94*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA94*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA94*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$35","v":{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA94*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA94*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA94*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA94*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA94*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA94*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA94*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA94*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$35","v":{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA94*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA94*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA94*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA94*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA94*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA94*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA94*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA94*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP94>0,SUMPRODUCT(BL91:BT91,'III Plan Rates'!$AG94:$AO94)/'III Plan Rates'!$AP94,0)","v":0}]
[{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA95*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA95*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA95*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA95*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA95*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA95*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA95*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA95*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$35","v":{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA95*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA95*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA95*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA95*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA95*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA95*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA95*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA95*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$35","v":{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA95*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA95*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA95*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA95*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA95*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA95*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA95*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA95*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$35","v":{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA95*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA95*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA95*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA95*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA95*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA95*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA95*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA95*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP95>0,SUMPRODUCT(BL92:BT92,'III Plan Rates'!$AG95:$AO95)/'III Plan Rates'!$AP95,0)","v":0}]
[{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA96*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA96*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA96*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA96*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA96*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA96*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA96*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA96*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$35","v":{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA96*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA96*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA96*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA96*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA96*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA96*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA96*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA96*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$35","v":{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA96*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA96*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA96*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA96*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA96*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA96*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA96*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA96*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$35","v":{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA96*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA96*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA96*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA96*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA96*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA96*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA96*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA96*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP96>0,SUMPRODUCT(BL93:BT93,'III Plan Rates'!$AG96:$AO96)/'III Plan Rates'!$AP96,0)","v":0}]
[{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA97*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA97*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA97*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA97*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA97*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA97*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA97*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA97*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$35","v":{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA97*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA97*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA97*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA97*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA97*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA97*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA97*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA97*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$35","v":{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA97*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA97*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA97*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA97*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA97*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA97*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA97*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA97*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$35","v":{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA97*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA97*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA97*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA97*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA97*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA97*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA97*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA97*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP97>0,SUMPRODUCT(BL94:BT94,'III Plan Rates'!$AG97:$AO97)/'III Plan Rates'!$AP97,0)","v":0}]
[{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA98*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA98*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA98*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA98*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA98*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA98*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA98*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA98*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$35","v":{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA98*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA98*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA98*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA98*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA98*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA98*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA98*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA98*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$35","v":{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA98*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA98*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA98*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA98*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA98*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA98*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA98*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA98*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$35","v":{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA98*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA98*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA98*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA98*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA98*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA98*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA98*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA98*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP98>0,SUMPRODUCT(BL95:BT95,'III Plan Rates'!$AG98:$AO98)/'III Plan Rates'!$AP98,0)","v":0}]
[{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA99*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA99*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA99*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA99*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA99*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA99*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA99*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA99*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$35","v":{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA99*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA99*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA99*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA99*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA99*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA99*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA99*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA99*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$35","v":{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA99*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA99*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA99*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA99*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA99*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA99*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA99*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA99*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$35","v":{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA99*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA99*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA99*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA99*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA99*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA99*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA99*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA99*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP99>0,SUMPRODUCT(BL96:BT96,'III Plan Rates'!$AG99:$AO99)/'III Plan Rates'!$AP99,0)","v":0}]
[{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA100*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA100*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA100*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA100*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA100*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA100*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA100*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA100*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$35","v":{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA100*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA100*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA100*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA100*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA100*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA100*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA100*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA100*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$35","v":{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA100*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA100*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA100*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA100*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA100*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA100*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA100*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA100*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$35","v":{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA100*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA100*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA100*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA100*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA100*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA100*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA100*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA100*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP100>0,SUMPRODUCT(BL97:BT97,'III Plan Rates'!$AG100:$AO100)/'III Plan Rates'!$AP100,0)","v":0}]
[{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA101*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA101*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA101*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA101*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA101*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA101*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA101*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA101*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$35","v":{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA101*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA101*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA101*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA101*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA101*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA101*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA101*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA101*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$35","v":{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA101*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA101*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA101*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA101*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA101*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA101*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA101*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA101*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$35","v":{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA101*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA101*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA101*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA101*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA101*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA101*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA101*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA101*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP101>0,SUMPRODUCT(BL98:BT98,'III Plan Rates'!$AG101:$AO101)/'III Plan Rates'!$AP101,0)","v":0}]
[{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA102*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA102*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA102*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA102*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA102*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA102*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA102*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA102*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$35","v":{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA102*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA102*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA102*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA102*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA102*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA102*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA102*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA102*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$35","v":{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA102*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA102*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA102*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA102*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA102*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA102*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA102*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA102*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$35","v":{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA102*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA102*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA102*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA102*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA102*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA102*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA102*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA102*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP102>0,SUMPRODUCT(BL99:BT99,'III Plan Rates'!$AG102:$AO102)/'III Plan Rates'!$AP102,0)","v":0}]
[{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA103*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA103*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA103*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA103*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA103*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA103*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA103*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA103*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$35","v":{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA103*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA103*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA103*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA103*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA103*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA103*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA103*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA103*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$35","v":{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA103*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA103*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA103*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA103*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA103*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA103*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA103*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA103*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$35","v":{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA103*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA103*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA103*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA103*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA103*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA103*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA103*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA103*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP103>0,SUMPRODUCT(BL100:BT100,'III Plan Rates'!$AG103:$AO103)/'III Plan Rates'!$AP103,0)","v":0}]
[{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA104*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA104*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA104*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA104*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA104*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA104*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA104*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA104*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$35","v":{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA104*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA104*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA104*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA104*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA104*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA104*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA104*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA104*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$35","v":{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA104*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA104*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA104*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA104*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA104*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA104*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA104*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA104*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$35","v":{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA104*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA104*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA104*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA104*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA104*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA104*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA104*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA104*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP104>0,SUMPRODUCT(BL101:BT101,'III Plan Rates'!$AG104:$AO104)/'III Plan Rates'!$AP104,0)","v":0}]
[{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA105*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA105*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA105*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA105*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA105*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA105*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA105*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA105*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$35","v":{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA105*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA105*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA105*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA105*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA105*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA105*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA105*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA105*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$35","v":{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA105*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA105*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA105*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA105*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA105*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA105*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA105*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA105*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$35","v":{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA105*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA105*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA105*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA105*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA105*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA105*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA105*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA105*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP105>0,SUMPRODUCT(BL102:BT102,'III Plan Rates'!$AG105:$AO105)/'III Plan Rates'!$AP105,0)","v":0}]
[{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA106*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA106*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA106*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA106*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA106*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA106*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA106*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA106*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$35","v":{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA106*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA106*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA106*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA106*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA106*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA106*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA106*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA106*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$35","v":{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA106*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA106*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA106*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA106*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA106*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA106*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA106*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA106*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$35","v":{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA106*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA106*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA106*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA106*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA106*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA106*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA106*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA106*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP106>0,SUMPRODUCT(BL103:BT103,'III Plan Rates'!$AG106:$AO106)/'III Plan Rates'!$AP106,0)","v":0}]
[{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA107*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA107*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA107*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA107*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA107*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA107*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA107*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA107*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$35","v":{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA107*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA107*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA107*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA107*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA107*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA107*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA107*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA107*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$35","v":{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA107*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA107*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA107*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA107*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA107*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA107*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA107*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA107*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$35","v":{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA107*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA107*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA107*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA107*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA107*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA107*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA107*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA107*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP107>0,SUMPRODUCT(BL104:BT104,'III Plan Rates'!$AG107:$AO107)/'III Plan Rates'!$AP107,0)","v":0}]
[{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA108*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA108*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA108*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA108*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA108*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA108*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA108*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA108*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$35","v":{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA108*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA108*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA108*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA108*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA108*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA108*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA108*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA108*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$35","v":{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA108*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA108*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA108*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA108*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA108*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA108*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA108*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA108*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$35","v":{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA108*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA108*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA108*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA108*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA108*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA108*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA108*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA108*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP108>0,SUMPRODUCT(BL105:BT105,'III Plan Rates'!$AG108:$AO108)/'III Plan Rates'!$AP108,0)","v":0}]
[{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA109*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA109*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA109*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA109*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA109*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA109*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA109*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA109*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$35","v":{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA109*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA109*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA109*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA109*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA109*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA109*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA109*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA109*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$35","v":{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA109*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA109*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA109*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA109*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA109*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA109*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA109*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA109*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$35","v":{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA109*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA109*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA109*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA109*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA109*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA109*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA109*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA109*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP109>0,SUMPRODUCT(BL106:BT106,'III Plan Rates'!$AG109:$AO109)/'III Plan Rates'!$AP109,0)","v":0}]
[{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA110*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA110*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA110*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA110*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA110*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA110*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA110*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA110*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$35","v":{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA110*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA110*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA110*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA110*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA110*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA110*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA110*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA110*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$35","v":{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA110*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA110*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA110*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA110*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA110*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA110*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA110*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA110*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$35","v":{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA110*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA110*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA110*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA110*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA110*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA110*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA110*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA110*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP110>0,SUMPRODUCT(BL107:BT107,'III Plan Rates'!$AG110:$AO110)/'III Plan Rates'!$AP110,0)","v":0}]
[{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA111*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA111*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA111*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA111*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA111*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA111*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA111*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA111*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$35","v":{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA111*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA111*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA111*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA111*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA111*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA111*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA111*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA111*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$35","v":{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA111*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA111*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA111*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA111*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA111*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA111*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA111*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA111*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$35","v":{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA111*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA111*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA111*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA111*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA111*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA111*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA111*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA111*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP111>0,SUMPRODUCT(BL108:BT108,'III Plan Rates'!$AG111:$AO111)/'III Plan Rates'!$AP111,0)","v":0}]
[{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA112*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA112*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA112*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA112*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA112*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA112*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA112*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA112*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$35","v":{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA112*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA112*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA112*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA112*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA112*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA112*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA112*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA112*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$35","v":{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA112*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA112*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA112*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA112*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA112*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA112*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA112*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA112*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$35","v":{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA112*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA112*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA112*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA112*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA112*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA112*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA112*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA112*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP112>0,SUMPRODUCT(BL109:BT109,'III Plan Rates'!$AG112:$AO112)/'III Plan Rates'!$AP112,0)","v":0}]
[{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA113*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA113*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA113*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA113*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA113*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA113*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA113*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA113*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$35","v":{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA113*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA113*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA113*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA113*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA113*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA113*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA113*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA113*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$35","v":{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA113*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA113*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA113*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA113*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA113*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA113*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA113*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA113*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$35","v":{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA113*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA113*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA113*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA113*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA113*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA113*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA113*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA113*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP113>0,SUMPRODUCT(BL110:BT110,'III Plan Rates'!$AG113:$AO113)/'III Plan Rates'!$AP113,0)","v":0}]
[{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA114*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA114*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA114*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA114*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA114*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA114*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA114*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA114*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$35","v":{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA114*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA114*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA114*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA114*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA114*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA114*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA114*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA114*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$35","v":{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA114*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA114*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA114*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA114*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA114*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA114*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA114*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA114*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$35","v":{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA114*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA114*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA114*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA114*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA114*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA114*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA114*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA114*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP114>0,SUMPRODUCT(BL111:BT111,'III Plan Rates'!$AG114:$AO114)/'III Plan Rates'!$AP114,0)","v":0}]
[{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA115*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA115*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA115*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA115*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA115*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA115*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA115*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA115*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$35","v":{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA115*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA115*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA115*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA115*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA115*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA115*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA115*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA115*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$35","v":{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA115*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA115*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA115*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA115*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA115*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA115*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA115*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA115*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$35","v":{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA115*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA115*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA115*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA115*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA115*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA115*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA115*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA115*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP115>0,SUMPRODUCT(BL112:BT112,'III Plan Rates'!$AG115:$AO115)/'III Plan Rates'!$AP115,0)","v":0}]
[{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA116*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA116*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA116*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA116*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA116*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA116*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA116*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA116*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$35","v":{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA116*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA116*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA116*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA116*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA116*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA116*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA116*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA116*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$35","v":{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA116*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA116*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA116*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA116*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA116*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA116*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA116*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA116*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$35","v":{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA116*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA116*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA116*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA116*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA116*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA116*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA116*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA116*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP116>0,SUMPRODUCT(BL113:BT113,'III Plan Rates'!$AG116:$AO116)/'III Plan Rates'!$AP116,0)","v":0}]
[{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA117*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA117*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA117*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA117*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA117*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA117*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA117*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA117*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$35","v":{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA117*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA117*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA117*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA117*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA117*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA117*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA117*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA117*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$35","v":{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA117*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA117*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA117*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA117*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA117*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA117*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA117*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA117*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$35","v":{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA117*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA117*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA117*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA117*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA117*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA117*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA117*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA117*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP117>0,SUMPRODUCT(BL114:BT114,'III Plan Rates'!$AG117:$AO117)/'III Plan Rates'!$AP117,0)","v":0}]
[{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA118*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA118*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA118*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA118*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA118*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA118*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA118*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA118*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$35","v":{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA118*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA118*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA118*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA118*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA118*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA118*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA118*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA118*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$35","v":{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA118*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA118*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA118*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA118*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA118*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA118*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA118*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA118*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$35","v":{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA118*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA118*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA118*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA118*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA118*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA118*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA118*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA118*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP118>0,SUMPRODUCT(BL115:BT115,'III Plan Rates'!$AG118:$AO118)/'III Plan Rates'!$AP118,0)","v":0}]
[{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA119*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA119*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA119*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA119*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA119*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA119*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA119*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA119*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$35","v":{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA119*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA119*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA119*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA119*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA119*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA119*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA119*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA119*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$35","v":{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA119*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA119*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA119*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA119*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA119*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA119*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA119*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA119*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$35","v":{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA119*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA119*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA119*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA119*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA119*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA119*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA119*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA119*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP119>0,SUMPRODUCT(BL116:BT116,'III Plan Rates'!$AG119:$AO119)/'III Plan Rates'!$AP119,0)","v":0}]
[{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA120*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA120*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA120*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA120*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA120*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA120*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA120*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA120*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$35","v":{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA120*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA120*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA120*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA120*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA120*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA120*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA120*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA120*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$35","v":{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA120*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA120*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA120*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA120*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA120*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA120*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA120*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA120*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$35","v":{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA120*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA120*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA120*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA120*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA120*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA120*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA120*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA120*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP120>0,SUMPRODUCT(BL117:BT117,'III Plan Rates'!$AG120:$AO120)/'III Plan Rates'!$AP120,0)","v":0}]
[{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA121*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA121*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA121*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA121*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA121*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA121*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA121*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA121*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$35","v":{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA121*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA121*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA121*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA121*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA121*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA121*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA121*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA121*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$35","v":{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA121*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA121*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA121*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA121*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA121*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA121*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA121*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA121*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$35","v":{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA121*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA121*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA121*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA121*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA121*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA121*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA121*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA121*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP121>0,SUMPRODUCT(BL118:BT118,'III Plan Rates'!$AG121:$AO121)/'III Plan Rates'!$AP121,0)","v":0}]
[{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA122*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA122*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA122*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA122*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA122*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA122*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA122*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA122*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$35","v":{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA122*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA122*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA122*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA122*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA122*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA122*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA122*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA122*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$35","v":{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA122*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA122*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA122*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA122*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA122*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA122*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA122*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA122*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$35","v":{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA122*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA122*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA122*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA122*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA122*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA122*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA122*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA122*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP122>0,SUMPRODUCT(BL119:BT119,'III Plan Rates'!$AG122:$AO122)/'III Plan Rates'!$AP122,0)","v":0}]
[{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA123*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA123*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA123*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA123*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA123*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA123*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA123*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA123*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$35","v":{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA123*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA123*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA123*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA123*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA123*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA123*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA123*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA123*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$35","v":{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA123*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA123*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA123*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA123*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA123*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA123*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA123*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA123*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$35","v":{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA123*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA123*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA123*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA123*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA123*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA123*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA123*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA123*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP123>0,SUMPRODUCT(BL120:BT120,'III Plan Rates'!$AG123:$AO123)/'III Plan Rates'!$AP123,0)","v":0}]
[{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA124*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA124*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA124*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA124*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA124*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA124*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA124*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA124*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$35","v":{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA124*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA124*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA124*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA124*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA124*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA124*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA124*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA124*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$35","v":{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA124*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA124*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA124*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA124*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA124*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA124*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA124*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA124*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$35","v":{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA124*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA124*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA124*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA124*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA124*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA124*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA124*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA124*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP124>0,SUMPRODUCT(BL121:BT121,'III Plan Rates'!$AG124:$AO124)/'III Plan Rates'!$AP124,0)","v":0}]
[{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA125*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA125*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA125*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA125*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA125*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA125*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA125*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA125*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$35","v":{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA125*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA125*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA125*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA125*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA125*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA125*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA125*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA125*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$35","v":{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA125*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA125*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA125*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA125*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA125*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA125*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA125*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA125*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$35","v":{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA125*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA125*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA125*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA125*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA125*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA125*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA125*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA125*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP125>0,SUMPRODUCT(BL122:BT122,'III Plan Rates'!$AG125:$AO125)/'III Plan Rates'!$AP125,0)","v":0}]
[{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA126*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA126*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA126*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA126*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA126*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA126*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA126*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA126*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$35","v":{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA126*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA126*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA126*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA126*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA126*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA126*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA126*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA126*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$35","v":{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA126*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA126*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA126*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA126*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA126*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA126*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA126*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA126*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$35","v":{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA126*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA126*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA126*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA126*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA126*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA126*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA126*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA126*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP126>0,SUMPRODUCT(BL123:BT123,'III Plan Rates'!$AG126:$AO126)/'III Plan Rates'!$AP126,0)","v":0}]
[{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA127*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA127*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA127*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA127*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA127*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA127*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA127*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA127*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$35","v":{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA127*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA127*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA127*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA127*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA127*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA127*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA127*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA127*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$35","v":{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA127*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA127*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA127*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA127*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA127*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA127*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA127*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA127*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$35","v":{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA127*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA127*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA127*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA127*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA127*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA127*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA127*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA127*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP127>0,SUMPRODUCT(BL124:BT124,'III Plan Rates'!$AG127:$AO127)/'III Plan Rates'!$AP127,0)","v":0}]
[{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA128*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA128*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA128*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA128*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA128*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA128*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA128*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA128*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$35","v":{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA128*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA128*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA128*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA128*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA128*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA128*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA128*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA128*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$35","v":{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA128*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA128*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA128*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA128*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA128*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA128*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA128*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA128*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$35","v":{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA128*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA128*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA128*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA128*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA128*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA128*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA128*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA128*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP128>0,SUMPRODUCT(BL125:BT125,'III Plan Rates'!$AG128:$AO128)/'III Plan Rates'!$AP128,0)","v":0}]
[{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA129*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA129*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA129*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA129*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA129*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA129*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA129*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA129*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$35","v":{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA129*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA129*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA129*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA129*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA129*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA129*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA129*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA129*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$35","v":{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA129*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA129*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA129*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA129*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA129*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA129*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA129*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA129*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$35","v":{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA129*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA129*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA129*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA129*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA129*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA129*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA129*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA129*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP129>0,SUMPRODUCT(BL126:BT126,'III Plan Rates'!$AG129:$AO129)/'III Plan Rates'!$AP129,0)","v":0}]
[{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA130*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA130*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA130*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA130*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA130*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA130*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA130*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA130*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$35","v":{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA130*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA130*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA130*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA130*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA130*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA130*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA130*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA130*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$35","v":{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA130*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA130*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA130*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA130*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA130*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA130*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA130*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA130*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$35","v":{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA130*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA130*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA130*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA130*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA130*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA130*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA130*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA130*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP130>0,SUMPRODUCT(BL127:BT127,'III Plan Rates'!$AG130:$AO130)/'III Plan Rates'!$AP130,0)","v":0}]
[{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA131*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA131*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA131*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA131*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA131*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA131*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA131*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA131*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$35","v":{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA131*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA131*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA131*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA131*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA131*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA131*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA131*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA131*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$35","v":{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA131*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA131*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA131*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA131*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA131*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA131*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA131*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA131*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$35","v":{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA131*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA131*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA131*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA131*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA131*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA131*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA131*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA131*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP131>0,SUMPRODUCT(BL128:BT128,'III Plan Rates'!$AG131:$AO131)/'III Plan Rates'!$AP131,0)","v":0}]
[{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA132*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA132*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA132*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA132*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA132*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA132*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA132*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA132*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$35","v":{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA132*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA132*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA132*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA132*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA132*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA132*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA132*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA132*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$35","v":{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA132*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA132*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA132*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA132*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA132*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA132*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA132*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA132*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$35","v":{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA132*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA132*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA132*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA132*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA132*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA132*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA132*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA132*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP132>0,SUMPRODUCT(BL129:BT129,'III Plan Rates'!$AG132:$AO132)/'III Plan Rates'!$AP132,0)","v":0}]
[{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA133*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA133*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA133*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA133*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA133*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA133*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA133*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA133*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$35","v":{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA133*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA133*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA133*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA133*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA133*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA133*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA133*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA133*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$35","v":{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA133*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA133*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA133*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA133*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA133*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA133*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA133*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA133*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$35","v":{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA133*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA133*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA133*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA133*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA133*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA133*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA133*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA133*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP133>0,SUMPRODUCT(BL130:BT130,'III Plan Rates'!$AG133:$AO133)/'III Plan Rates'!$AP133,0)","v":0}]
[{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA134*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA134*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA134*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA134*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA134*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA134*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA134*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA134*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$35","v":{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA134*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA134*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA134*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA134*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA134*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA134*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA134*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA134*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$35","v":{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA134*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA134*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA134*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA134*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA134*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA134*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA134*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA134*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$35","v":{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA134*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA134*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA134*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA134*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA134*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA134*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA134*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA134*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP134>0,SUMPRODUCT(BL131:BT131,'III Plan Rates'!$AG134:$AO134)/'III Plan Rates'!$AP134,0)","v":0}]
[{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA135*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA135*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA135*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA135*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA135*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA135*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA135*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA135*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$35","v":{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA135*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA135*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA135*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA135*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA135*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA135*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA135*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA135*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$35","v":{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA135*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA135*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA135*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA135*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA135*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA135*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA135*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA135*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$35","v":{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA135*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA135*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA135*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA135*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA135*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA135*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA135*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA135*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP135>0,SUMPRODUCT(BL132:BT132,'III Plan Rates'!$AG135:$AO135)/'III Plan Rates'!$AP135,0)","v":0}]
[{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA136*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA136*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA136*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA136*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA136*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA136*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA136*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA136*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$35","v":{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA136*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA136*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA136*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA136*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA136*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA136*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA136*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA136*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$35","v":{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA136*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA136*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA136*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA136*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA136*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA136*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA136*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA136*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$35","v":{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA136*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA136*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA136*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA136*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA136*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA136*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA136*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA136*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP136>0,SUMPRODUCT(BL133:BT133,'III Plan Rates'!$AG136:$AO136)/'III Plan Rates'!$AP136,0)","v":0}]
[{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA137*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA137*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA137*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA137*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA137*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA137*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA137*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA137*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$35","v":{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA137*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA137*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA137*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA137*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA137*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA137*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA137*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA137*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$35","v":{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA137*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA137*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA137*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA137*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA137*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA137*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA137*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA137*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$35","v":{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA137*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA137*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA137*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA137*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA137*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA137*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA137*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA137*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP137>0,SUMPRODUCT(BL134:BT134,'III Plan Rates'!$AG137:$AO137)/'III Plan Rates'!$AP137,0)","v":0}]
[{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA138*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA138*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA138*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA138*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA138*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA138*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA138*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA138*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$35","v":{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA138*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA138*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA138*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA138*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA138*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA138*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA138*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA138*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$35","v":{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA138*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA138*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA138*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA138*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA138*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA138*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA138*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA138*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$35","v":{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA138*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA138*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA138*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA138*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA138*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA138*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA138*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA138*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP138>0,SUMPRODUCT(BL135:BT135,'III Plan Rates'!$AG138:$AO138)/'III Plan Rates'!$AP138,0)","v":0}]
[{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA139*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA139*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA139*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA139*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA139*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA139*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA139*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA139*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$35","v":{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA139*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA139*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA139*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA139*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA139*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA139*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA139*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA139*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$35","v":{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA139*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA139*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA139*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA139*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA139*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA139*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA139*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA139*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$35","v":{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA139*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA139*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA139*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA139*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA139*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA139*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA139*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA139*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP139>0,SUMPRODUCT(BL136:BT136,'III Plan Rates'!$AG139:$AO139)/'III Plan Rates'!$AP139,0)","v":0}]
[{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA140*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA140*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA140*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA140*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA140*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA140*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA140*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA140*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$35","v":{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA140*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA140*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA140*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA140*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA140*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA140*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA140*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA140*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$35","v":{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA140*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA140*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA140*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA140*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA140*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA140*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA140*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA140*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$35","v":{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA140*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA140*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA140*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA140*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA140*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA140*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA140*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA140*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP140>0,SUMPRODUCT(BL137:BT137,'III Plan Rates'!$AG140:$AO140)/'III Plan Rates'!$AP140,0)","v":0}]
[{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA141*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA141*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA141*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA141*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA141*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA141*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA141*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA141*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$35","v":{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA141*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA141*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA141*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA141*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA141*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA141*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA141*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA141*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$35","v":{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA141*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA141*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA141*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA141*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA141*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA141*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA141*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA141*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$35","v":{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA141*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA141*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA141*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA141*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA141*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA141*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA141*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA141*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP141>0,SUMPRODUCT(BL138:BT138,'III Plan Rates'!$AG141:$AO141)/'III Plan Rates'!$AP141,0)","v":0}]
[{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA142*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA142*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA142*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA142*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA142*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA142*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA142*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA142*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$35","v":{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA142*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA142*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA142*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA142*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA142*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA142*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA142*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA142*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$35","v":{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA142*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA142*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA142*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA142*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA142*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA142*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA142*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA142*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$35","v":{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA142*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA142*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA142*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA142*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA142*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA142*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA142*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA142*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP142>0,SUMPRODUCT(BL139:BT139,'III Plan Rates'!$AG142:$AO142)/'III Plan Rates'!$AP142,0)","v":0}]
[{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA143*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA143*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA143*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA143*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA143*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA143*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA143*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA143*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$35","v":{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA143*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA143*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA143*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA143*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA143*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA143*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA143*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA143*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$35","v":{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA143*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA143*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA143*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA143*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA143*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA143*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA143*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA143*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$35","v":{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA143*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA143*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA143*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA143*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA143*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA143*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA143*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA143*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP143>0,SUMPRODUCT(BL140:BT140,'III Plan Rates'!$AG143:$AO143)/'III Plan Rates'!$AP143,0)","v":0}]
[{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA144*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA144*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA144*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA144*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA144*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA144*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA144*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA144*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$35","v":{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA144*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA144*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA144*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA144*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA144*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA144*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA144*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA144*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$35","v":{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA144*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA144*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA144*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA144*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA144*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA144*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA144*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA144*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$35","v":{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA144*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA144*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA144*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA144*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA144*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA144*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA144*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA144*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP144>0,SUMPRODUCT(BL141:BT141,'III Plan Rates'!$AG144:$AO144)/'III Plan Rates'!$AP144,0)","v":0}]
[{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA145*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA145*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA145*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA145*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA145*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA145*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA145*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA145*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$35","v":{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA145*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA145*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA145*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA145*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA145*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA145*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA145*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA145*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$35","v":{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA145*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA145*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA145*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA145*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA145*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA145*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA145*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA145*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$35","v":{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA145*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA145*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA145*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA145*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA145*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA145*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA145*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA145*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP145>0,SUMPRODUCT(BL142:BT142,'III Plan Rates'!$AG145:$AO145)/'III Plan Rates'!$AP145,0)","v":0}]
[{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA146*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA146*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA146*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA146*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA146*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA146*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA146*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA146*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$35","v":{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA146*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA146*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA146*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA146*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA146*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA146*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA146*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA146*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$35","v":{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA146*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA146*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA146*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA146*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA146*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA146*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA146*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA146*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$35","v":{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA146*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA146*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA146*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA146*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA146*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA146*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA146*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA146*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP146>0,SUMPRODUCT(BL143:BT143,'III Plan Rates'!$AG146:$AO146)/'III Plan Rates'!$AP146,0)","v":0}]
[{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA147*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA147*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA147*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA147*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA147*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA147*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA147*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA147*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$35","v":{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA147*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA147*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA147*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA147*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA147*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA147*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA147*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA147*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$35","v":{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA147*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA147*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA147*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA147*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA147*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA147*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA147*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA147*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$35","v":{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA147*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA147*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA147*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA147*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA147*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA147*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA147*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA147*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP147>0,SUMPRODUCT(BL144:BT144,'III Plan Rates'!$AG147:$AO147)/'III Plan Rates'!$AP147,0)","v":0}]
[{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA148*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA148*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA148*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA148*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA148*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA148*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA148*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA148*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$35","v":{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA148*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA148*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA148*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA148*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA148*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA148*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA148*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA148*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$35","v":{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA148*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA148*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA148*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA148*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA148*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA148*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA148*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA148*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$35","v":{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA148*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA148*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA148*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA148*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA148*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA148*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA148*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA148*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP148>0,SUMPRODUCT(BL145:BT145,'III Plan Rates'!$AG148:$AO148)/'III Plan Rates'!$AP148,0)","v":0}]
[{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA149*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA149*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA149*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA149*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA149*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA149*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA149*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA149*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$35","v":{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA149*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA149*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA149*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA149*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA149*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA149*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA149*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA149*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$35","v":{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA149*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA149*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA149*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA149*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA149*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA149*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA149*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA149*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$35","v":{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA149*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA149*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA149*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA149*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA149*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA149*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA149*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA149*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP149>0,SUMPRODUCT(BL146:BT146,'III Plan Rates'!$AG149:$AO149)/'III Plan Rates'!$AP149,0)","v":0}]
[{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA150*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA150*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA150*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA150*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA150*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA150*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA150*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA150*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$35","v":{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA150*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA150*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA150*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA150*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA150*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA150*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA150*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA150*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$35","v":{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA150*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA150*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA150*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA150*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA150*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA150*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA150*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA150*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$35","v":{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA150*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA150*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA150*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA150*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA150*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA150*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA150*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA150*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP150>0,SUMPRODUCT(BL147:BT147,'III Plan Rates'!$AG150:$AO150)/'III Plan Rates'!$AP150,0)","v":0}]
[{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA151*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA151*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA151*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA151*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA151*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA151*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA151*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA151*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$35","v":{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA151*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA151*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA151*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA151*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA151*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA151*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA151*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA151*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$35","v":{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA151*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA151*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA151*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA151*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA151*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA151*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA151*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA151*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$35","v":{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA151*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA151*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA151*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA151*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA151*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA151*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA151*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA151*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP151>0,SUMPRODUCT(BL148:BT148,'III Plan Rates'!$AG151:$AO151)/'III Plan Rates'!$AP151,0)","v":0}]
[{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA152*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA152*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA152*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA152*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA152*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA152*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA152*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA152*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$35","v":{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA152*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA152*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA152*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA152*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA152*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA152*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA152*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA152*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$35","v":{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA152*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA152*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA152*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA152*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA152*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA152*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA152*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA152*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$35","v":{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA152*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA152*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA152*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA152*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA152*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA152*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA152*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA152*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP152>0,SUMPRODUCT(BL149:BT149,'III Plan Rates'!$AG152:$AO152)/'III Plan Rates'!$AP152,0)","v":0}]
[{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA153*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA153*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA153*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA153*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA153*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA153*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA153*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA153*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$35","v":{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA153*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA153*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA153*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA153*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA153*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA153*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA153*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA153*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$35","v":{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA153*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA153*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA153*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA153*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA153*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA153*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA153*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA153*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$35","v":{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA153*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA153*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA153*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA153*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA153*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA153*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA153*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA153*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP153>0,SUMPRODUCT(BL150:BT150,'III Plan Rates'!$AG153:$AO153)/'III Plan Rates'!$AP153,0)","v":0}]
[{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA154*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA154*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA154*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA154*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA154*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA154*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA154*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA154*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$35","v":{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA154*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA154*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA154*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA154*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA154*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA154*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA154*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA154*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$35","v":{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA154*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA154*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA154*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA154*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA154*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA154*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA154*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA154*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$35","v":{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA154*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA154*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA154*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA154*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA154*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA154*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA154*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA154*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP154>0,SUMPRODUCT(BL151:BT151,'III Plan Rates'!$AG154:$AO154)/'III Plan Rates'!$AP154,0)","v":0}]
[{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA155*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA155*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA155*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA155*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA155*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA155*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA155*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA155*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$35","v":{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA155*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA155*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA155*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA155*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA155*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA155*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA155*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA155*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$35","v":{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA155*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA155*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA155*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA155*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA155*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA155*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA155*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA155*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$35","v":{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA155*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA155*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA155*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA155*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA155*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA155*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA155*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA155*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP155>0,SUMPRODUCT(BL152:BT152,'III Plan Rates'!$AG155:$AO155)/'III Plan Rates'!$AP155,0)","v":0}]
[{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA156*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA156*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA156*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA156*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA156*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA156*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA156*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA156*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$35","v":{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA156*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA156*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA156*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA156*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA156*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA156*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA156*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA156*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$35","v":{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA156*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA156*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA156*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA156*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA156*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA156*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA156*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA156*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$35","v":{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA156*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA156*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA156*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA156*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA156*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA156*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA156*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA156*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP156>0,SUMPRODUCT(BL153:BT153,'III Plan Rates'!$AG156:$AO156)/'III Plan Rates'!$AP156,0)","v":0}]
[{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA157*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA157*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA157*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA157*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA157*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA157*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA157*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA157*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$35","v":{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA157*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA157*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA157*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA157*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA157*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA157*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA157*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA157*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$35","v":{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA157*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA157*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA157*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA157*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA157*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA157*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA157*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA157*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$35","v":{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA157*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA157*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA157*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA157*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA157*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA157*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA157*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA157*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP157>0,SUMPRODUCT(BL154:BT154,'III Plan Rates'!$AG157:$AO157)/'III Plan Rates'!$AP157,0)","v":0}]
[{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA158*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA158*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA158*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA158*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA158*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA158*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA158*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA158*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$35","v":{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA158*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA158*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA158*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA158*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA158*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA158*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA158*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA158*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$35","v":{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA158*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA158*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA158*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA158*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA158*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA158*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA158*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA158*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$35","v":{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA158*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA158*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA158*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA158*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA158*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA158*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA158*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA158*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP158>0,SUMPRODUCT(BL155:BT155,'III Plan Rates'!$AG158:$AO158)/'III Plan Rates'!$AP158,0)","v":0}]
[{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA159*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA159*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA159*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA159*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA159*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA159*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA159*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA159*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$35","v":{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA159*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA159*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA159*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA159*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA159*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA159*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA159*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA159*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$35","v":{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA159*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA159*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA159*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA159*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA159*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA159*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA159*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA159*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$35","v":{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA159*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA159*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA159*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA159*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA159*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA159*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA159*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA159*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP159>0,SUMPRODUCT(BL156:BT156,'III Plan Rates'!$AG159:$AO159)/'III Plan Rates'!$AP159,0)","v":0}]
[{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA160*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA160*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA160*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA160*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA160*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA160*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA160*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA160*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$35","v":{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA160*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA160*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA160*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA160*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA160*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA160*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA160*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA160*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$35","v":{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA160*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA160*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA160*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA160*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA160*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA160*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA160*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA160*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$35","v":{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA160*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA160*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA160*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA160*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA160*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA160*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA160*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA160*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP160>0,SUMPRODUCT(BL157:BT157,'III Plan Rates'!$AG160:$AO160)/'III Plan Rates'!$AP160,0)","v":0}]
[{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA161*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA161*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA161*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA161*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA161*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA161*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA161*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA161*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$35","v":{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA161*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA161*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA161*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA161*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA161*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA161*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA161*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA161*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$35","v":{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA161*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA161*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA161*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA161*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA161*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA161*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA161*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA161*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$35","v":{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA161*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA161*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA161*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA161*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA161*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA161*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA161*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA161*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP161>0,SUMPRODUCT(BL158:BT158,'III Plan Rates'!$AG161:$AO161)/'III Plan Rates'!$AP161,0)","v":0}]
[{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA162*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA162*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA162*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA162*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA162*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA162*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA162*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA162*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$35","v":{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA162*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA162*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA162*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA162*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA162*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA162*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA162*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA162*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$35","v":{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA162*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA162*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA162*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA162*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA162*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA162*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA162*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA162*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$35","v":{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA162*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA162*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA162*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA162*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA162*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA162*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA162*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA162*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP162>0,SUMPRODUCT(BL159:BT159,'III Plan Rates'!$AG162:$AO162)/'III Plan Rates'!$AP162,0)","v":0}]
[{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA163*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA163*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA163*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA163*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA163*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA163*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA163*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA163*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$35","v":{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA163*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA163*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA163*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA163*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA163*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA163*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA163*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA163*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$35","v":{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA163*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA163*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA163*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA163*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA163*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA163*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA163*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA163*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$35","v":{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA163*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA163*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA163*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA163*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA163*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA163*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA163*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA163*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP163>0,SUMPRODUCT(BL160:BT160,'III Plan Rates'!$AG163:$AO163)/'III Plan Rates'!$AP163,0)","v":0}]
[{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA164*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA164*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA164*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA164*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA164*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA164*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA164*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA164*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$35","v":{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA164*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA164*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA164*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA164*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA164*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA164*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA164*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA164*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$35","v":{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA164*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA164*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA164*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA164*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA164*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA164*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA164*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA164*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$35","v":{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA164*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA164*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA164*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA164*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA164*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA164*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA164*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA164*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP164>0,SUMPRODUCT(BL161:BT161,'III Plan Rates'!$AG164:$AO164)/'III Plan Rates'!$AP164,0)","v":0}]
[{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA165*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA165*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA165*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA165*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA165*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA165*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA165*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA165*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$35","v":{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA165*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA165*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA165*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA165*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA165*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA165*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA165*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA165*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$35","v":{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA165*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA165*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA165*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA165*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA165*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA165*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA165*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA165*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$35","v":{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA165*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA165*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA165*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA165*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA165*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA165*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA165*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA165*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP165>0,SUMPRODUCT(BL162:BT162,'III Plan Rates'!$AG165:$AO165)/'III Plan Rates'!$AP165,0)","v":0}]
[{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA166*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA166*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA166*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA166*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA166*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA166*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA166*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA166*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$35","v":{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA166*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA166*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA166*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA166*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA166*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA166*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA166*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA166*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$35","v":{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA166*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA166*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA166*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA166*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA166*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA166*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA166*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA166*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$35","v":{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA166*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA166*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA166*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA166*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA166*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA166*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA166*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA166*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP166>0,SUMPRODUCT(BL163:BT163,'III Plan Rates'!$AG166:$AO166)/'III Plan Rates'!$AP166,0)","v":0}]
[{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA167*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA167*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA167*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA167*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA167*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA167*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA167*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA167*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$35","v":{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA167*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA167*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA167*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA167*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA167*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA167*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA167*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA167*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$35","v":{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA167*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA167*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA167*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA167*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA167*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA167*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA167*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA167*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$35","v":{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA167*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA167*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA167*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA167*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA167*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA167*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA167*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA167*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP167>0,SUMPRODUCT(BL164:BT164,'III Plan Rates'!$AG167:$AO167)/'III Plan Rates'!$AP167,0)","v":0}]
[{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA168*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA168*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA168*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA168*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA168*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA168*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA168*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA168*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$35","v":{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA168*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA168*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA168*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA168*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA168*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA168*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA168*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA168*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$35","v":{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA168*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA168*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA168*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA168*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA168*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA168*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA168*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA168*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$35","v":{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA168*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA168*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA168*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA168*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA168*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA168*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA168*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA168*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP168>0,SUMPRODUCT(BL165:BT165,'III Plan Rates'!$AG168:$AO168)/'III Plan Rates'!$AP168,0)","v":0}]
[{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA169*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA169*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA169*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA169*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA169*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA169*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA169*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA169*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$35","v":{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA169*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA169*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA169*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA169*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA169*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA169*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA169*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA169*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$35","v":{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA169*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA169*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA169*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA169*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA169*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA169*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA169*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA169*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$35","v":{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA169*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA169*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA169*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA169*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA169*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA169*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA169*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA169*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP169>0,SUMPRODUCT(BL166:BT166,'III Plan Rates'!$AG169:$AO169)/'III Plan Rates'!$AP169,0)","v":0}]
[{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA170*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA170*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA170*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA170*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA170*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA170*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA170*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA170*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$35","v":{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA170*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA170*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA170*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA170*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA170*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA170*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA170*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA170*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$35","v":{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA170*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA170*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA170*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA170*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA170*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA170*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA170*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA170*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$35","v":{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA170*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA170*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA170*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA170*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA170*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA170*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA170*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA170*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP170>0,SUMPRODUCT(BL167:BT167,'III Plan Rates'!$AG170:$AO170)/'III Plan Rates'!$AP170,0)","v":0}]
[{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA171*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA171*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA171*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA171*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA171*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA171*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA171*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA171*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$35","v":{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA171*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA171*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA171*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA171*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA171*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA171*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA171*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA171*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$35","v":{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA171*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA171*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA171*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA171*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA171*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA171*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA171*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA171*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$35","v":{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA171*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA171*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA171*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA171*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA171*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA171*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA171*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA171*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP171>0,SUMPRODUCT(BL168:BT168,'III Plan Rates'!$AG171:$AO171)/'III Plan Rates'!$AP171,0)","v":0}]
[{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA172*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA172*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA172*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA172*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA172*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA172*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA172*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA172*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$35","v":{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA172*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA172*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA172*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA172*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA172*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA172*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA172*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA172*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$35","v":{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA172*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA172*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA172*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA172*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA172*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA172*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA172*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA172*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$35","v":{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA172*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA172*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA172*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA172*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA172*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA172*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA172*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA172*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP172>0,SUMPRODUCT(BL169:BT169,'III Plan Rates'!$AG172:$AO172)/'III Plan Rates'!$AP172,0)","v":0}]
[{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA173*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA173*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA173*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA173*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA173*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA173*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA173*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA173*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$35","v":{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA173*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA173*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA173*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA173*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA173*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA173*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA173*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA173*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$35","v":{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA173*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA173*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA173*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA173*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA173*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA173*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA173*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA173*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$35","v":{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA173*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA173*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA173*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA173*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA173*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA173*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA173*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA173*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP173>0,SUMPRODUCT(BL170:BT170,'III Plan Rates'!$AG173:$AO173)/'III Plan Rates'!$AP173,0)","v":0}]
[{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA174*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA174*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA174*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA174*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA174*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA174*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA174*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA174*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$35","v":{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA174*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA174*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA174*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA174*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA174*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA174*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA174*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA174*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$35","v":{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA174*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA174*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA174*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA174*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA174*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA174*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA174*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA174*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$35","v":{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA174*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA174*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA174*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA174*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA174*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA174*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA174*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA174*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP174>0,SUMPRODUCT(BL171:BT171,'III Plan Rates'!$AG174:$AO174)/'III Plan Rates'!$AP174,0)","v":0}]
[{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA175*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA175*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA175*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA175*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA175*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA175*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA175*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA175*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$35","v":{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA175*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA175*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA175*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA175*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA175*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA175*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA175*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA175*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$35","v":{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA175*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA175*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA175*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA175*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA175*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA175*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA175*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA175*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$35","v":{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA175*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA175*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA175*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA175*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA175*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA175*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA175*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA175*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP175>0,SUMPRODUCT(BL172:BT172,'III Plan Rates'!$AG175:$AO175)/'III Plan Rates'!$AP175,0)","v":0}]
[{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA176*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA176*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA176*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA176*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA176*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA176*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA176*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA176*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$35","v":{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA176*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA176*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA176*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA176*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA176*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA176*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA176*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA176*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$35","v":{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA176*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA176*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA176*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA176*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA176*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA176*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA176*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA176*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$35","v":{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA176*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA176*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA176*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA176*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA176*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA176*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA176*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA176*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP176>0,SUMPRODUCT(BL173:BT173,'III Plan Rates'!$AG176:$AO176)/'III Plan Rates'!$AP176,0)","v":0}]
[{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA177*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA177*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA177*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA177*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA177*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA177*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA177*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA177*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$35","v":{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA177*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA177*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA177*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA177*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA177*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA177*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA177*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA177*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$35","v":{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA177*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA177*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA177*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA177*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA177*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA177*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA177*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA177*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$35","v":{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA177*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA177*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA177*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA177*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA177*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA177*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA177*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA177*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP177>0,SUMPRODUCT(BL174:BT174,'III Plan Rates'!$AG177:$AO177)/'III Plan Rates'!$AP177,0)","v":0}]
[{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA178*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA178*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA178*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA178*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA178*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA178*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA178*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA178*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$35","v":{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA178*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA178*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA178*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA178*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA178*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA178*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA178*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA178*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$35","v":{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA178*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA178*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA178*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA178*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA178*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA178*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA178*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA178*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$35","v":{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA178*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA178*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA178*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA178*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA178*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA178*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA178*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA178*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP178>0,SUMPRODUCT(BL175:BT175,'III Plan Rates'!$AG178:$AO178)/'III Plan Rates'!$AP178,0)","v":0}]
[{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA179*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA179*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA179*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA179*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA179*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA179*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA179*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA179*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$35","v":{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA179*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA179*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA179*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA179*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA179*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA179*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA179*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA179*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$35","v":{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA179*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA179*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA179*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA179*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA179*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA179*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA179*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA179*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$35","v":{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA179*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA179*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA179*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA179*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA179*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA179*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA179*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA179*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP179>0,SUMPRODUCT(BL176:BT176,'III Plan Rates'!$AG179:$AO179)/'III Plan Rates'!$AP179,0)","v":0}]
[{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA180*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA180*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA180*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA180*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA180*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA180*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA180*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA180*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$35","v":{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA180*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA180*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA180*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA180*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA180*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA180*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA180*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA180*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$35","v":{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA180*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA180*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA180*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA180*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA180*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA180*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA180*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA180*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$35","v":{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA180*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA180*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA180*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA180*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA180*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA180*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA180*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA180*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP180>0,SUMPRODUCT(BL177:BT177,'III Plan Rates'!$AG180:$AO180)/'III Plan Rates'!$AP180,0)","v":0}]
[{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA181*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA181*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA181*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA181*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA181*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA181*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA181*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA181*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$35","v":{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA181*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA181*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA181*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA181*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA181*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA181*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA181*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA181*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$35","v":{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA181*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA181*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA181*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA181*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA181*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA181*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA181*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA181*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$35","v":{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA181*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA181*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA181*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA181*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA181*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA181*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA181*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA181*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP181>0,SUMPRODUCT(BL178:BT178,'III Plan Rates'!$AG181:$AO181)/'III Plan Rates'!$AP181,0)","v":0}]
[{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA182*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA182*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA182*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA182*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA182*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA182*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA182*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA182*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$35","v":{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA182*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA182*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA182*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA182*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA182*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA182*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA182*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA182*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$35","v":{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA182*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA182*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA182*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA182*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA182*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA182*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA182*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA182*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$35","v":{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA182*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA182*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA182*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA182*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA182*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA182*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA182*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA182*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP182>0,SUMPRODUCT(BL179:BT179,'III Plan Rates'!$AG182:$AO182)/'III Plan Rates'!$AP182,0)","v":0}]
[{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA183*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA183*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA183*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA183*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA183*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA183*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA183*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA183*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$35","v":{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA183*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA183*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA183*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA183*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA183*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA183*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA183*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA183*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$35","v":{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA183*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA183*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA183*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA183*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA183*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA183*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA183*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA183*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$35","v":{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA183*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA183*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA183*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA183*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA183*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA183*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA183*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA183*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP183>0,SUMPRODUCT(BL180:BT180,'III Plan Rates'!$AG183:$AO183)/'III Plan Rates'!$AP183,0)","v":0}]
[{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA184*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA184*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA184*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA184*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA184*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA184*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA184*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA184*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$35","v":{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA184*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA184*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA184*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA184*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA184*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA184*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA184*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA184*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$35","v":{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA184*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA184*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA184*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA184*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA184*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA184*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA184*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA184*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$35","v":{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA184*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA184*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA184*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA184*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA184*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA184*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA184*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA184*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP184>0,SUMPRODUCT(BL181:BT181,'III Plan Rates'!$AG184:$AO184)/'III Plan Rates'!$AP184,0)","v":0}]
[{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA185*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA185*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA185*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA185*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA185*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA185*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA185*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA185*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$35","v":{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA185*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA185*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA185*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA185*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA185*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA185*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA185*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA185*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$35","v":{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA185*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA185*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA185*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA185*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA185*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA185*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA185*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA185*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$35","v":{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA185*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA185*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA185*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA185*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA185*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA185*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA185*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA185*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP185>0,SUMPRODUCT(BL182:BT182,'III Plan Rates'!$AG185:$AO185)/'III Plan Rates'!$AP185,0)","v":0}]
[{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA186*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA186*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA186*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA186*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA186*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA186*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA186*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA186*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$35","v":{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA186*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA186*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA186*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA186*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA186*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA186*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA186*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA186*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$35","v":{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA186*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA186*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA186*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA186*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA186*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA186*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA186*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA186*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$35","v":{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA186*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA186*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA186*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA186*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA186*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA186*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA186*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA186*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP186>0,SUMPRODUCT(BL183:BT183,'III Plan Rates'!$AG186:$AO186)/'III Plan Rates'!$AP186,0)","v":0}]
[{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA187*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA187*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA187*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA187*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA187*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA187*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA187*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA187*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$35","v":{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA187*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA187*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA187*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA187*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA187*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA187*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA187*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA187*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$35","v":{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA187*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA187*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA187*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA187*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA187*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA187*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA187*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA187*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$35","v":{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA187*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA187*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA187*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA187*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA187*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA187*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA187*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA187*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP187>0,SUMPRODUCT(BL184:BT184,'III Plan Rates'!$AG187:$AO187)/'III Plan Rates'!$AP187,0)","v":0}]
[{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA188*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA188*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA188*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA188*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA188*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA188*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA188*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA188*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$35","v":{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA188*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA188*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA188*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA188*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA188*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA188*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA188*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA188*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$35","v":{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA188*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA188*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA188*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA188*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA188*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA188*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA188*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA188*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$35","v":{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA188*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA188*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA188*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA188*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA188*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA188*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA188*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA188*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP188>0,SUMPRODUCT(BL185:BT185,'III Plan Rates'!$AG188:$AO188)/'III Plan Rates'!$AP188,0)","v":0}]
[{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA189*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA189*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA189*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA189*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA189*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA189*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA189*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA189*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$35","v":{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA189*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA189*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA189*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA189*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA189*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA189*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA189*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA189*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$35","v":{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA189*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA189*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA189*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA189*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA189*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA189*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA189*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA189*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$35","v":{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA189*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA189*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA189*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA189*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA189*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA189*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA189*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA189*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP189>0,SUMPRODUCT(BL186:BT186,'III Plan Rates'!$AG189:$AO189)/'III Plan Rates'!$AP189,0)","v":0}]
[{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA190*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA190*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA190*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA190*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA190*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA190*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA190*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA190*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$35","v":{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA190*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA190*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA190*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA190*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA190*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA190*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA190*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA190*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$35","v":{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA190*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA190*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA190*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA190*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA190*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA190*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA190*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA190*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$35","v":{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA190*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA190*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA190*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA190*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA190*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA190*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA190*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA190*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP190>0,SUMPRODUCT(BL187:BT187,'III Plan Rates'!$AG190:$AO190)/'III Plan Rates'!$AP190,0)","v":0}]
[{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA191*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA191*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA191*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA191*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA191*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA191*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA191*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA191*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$35","v":{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA191*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA191*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA191*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA191*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA191*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA191*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA191*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA191*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$35","v":{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA191*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA191*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA191*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA191*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA191*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA191*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA191*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA191*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$35","v":{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA191*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA191*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA191*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA191*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA191*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA191*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA191*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA191*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP191>0,SUMPRODUCT(BL188:BT188,'III Plan Rates'!$AG191:$AO191)/'III Plan Rates'!$AP191,0)","v":0}]
[{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA192*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA192*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA192*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA192*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA192*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA192*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA192*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA192*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$35","v":{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA192*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA192*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA192*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA192*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA192*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA192*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA192*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA192*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$35","v":{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA192*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA192*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA192*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA192*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA192*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA192*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA192*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA192*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$35","v":{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA192*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA192*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA192*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA192*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA192*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA192*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA192*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA192*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP192>0,SUMPRODUCT(BL189:BT189,'III Plan Rates'!$AG192:$AO192)/'III Plan Rates'!$AP192,0)","v":0}]
[{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA193*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA193*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA193*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA193*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA193*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA193*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA193*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA193*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$35","v":{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA193*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA193*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA193*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA193*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA193*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA193*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA193*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA193*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$35","v":{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA193*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA193*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA193*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA193*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA193*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA193*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA193*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA193*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$35","v":{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA193*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA193*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA193*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA193*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA193*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA193*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA193*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA193*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP193>0,SUMPRODUCT(BL190:BT190,'III Plan Rates'!$AG193:$AO193)/'III Plan Rates'!$AP193,0)","v":0}]
[{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA194*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA194*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA194*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA194*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA194*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA194*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA194*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA194*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$35","v":{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA194*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA194*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA194*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA194*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA194*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA194*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA194*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA194*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$35","v":{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA194*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA194*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA194*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA194*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA194*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA194*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA194*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA194*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$35","v":{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA194*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA194*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA194*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA194*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA194*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA194*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA194*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA194*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP194>0,SUMPRODUCT(BL191:BT191,'III Plan Rates'!$AG194:$AO194)/'III Plan Rates'!$AP194,0)","v":0}]
[{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA195*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA195*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA195*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA195*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA195*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA195*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA195*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA195*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$35","v":{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA195*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA195*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA195*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA195*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA195*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA195*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA195*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA195*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$35","v":{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA195*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA195*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA195*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA195*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA195*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA195*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA195*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA195*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$35","v":{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA195*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA195*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA195*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA195*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA195*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA195*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA195*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA195*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP195>0,SUMPRODUCT(BL192:BT192,'III Plan Rates'!$AG195:$AO195)/'III Plan Rates'!$AP195,0)","v":0}]
[{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA196*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA196*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA196*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA196*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA196*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA196*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA196*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA196*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$35","v":{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA196*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA196*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA196*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA196*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA196*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA196*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA196*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA196*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$35","v":{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA196*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA196*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA196*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA196*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA196*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA196*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA196*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA196*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$35","v":{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA196*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA196*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA196*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA196*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA196*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA196*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA196*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA196*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP196>0,SUMPRODUCT(BL193:BT193,'III Plan Rates'!$AG196:$AO196)/'III Plan Rates'!$AP196,0)","v":0}]
[{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA197*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA197*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA197*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA197*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA197*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA197*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA197*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA197*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$35","v":{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA197*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA197*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA197*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA197*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA197*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA197*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA197*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA197*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$35","v":{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA197*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA197*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA197*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA197*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA197*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA197*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA197*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA197*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$35","v":{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA197*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA197*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA197*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA197*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA197*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA197*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA197*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA197*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP197>0,SUMPRODUCT(BL194:BT194,'III Plan Rates'!$AG197:$AO197)/'III Plan Rates'!$AP197,0)","v":0}]
[{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA198*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA198*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA198*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA198*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA198*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA198*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA198*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA198*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$35","v":{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA198*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA198*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA198*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA198*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA198*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA198*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA198*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA198*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$35","v":{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA198*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA198*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA198*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA198*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA198*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA198*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA198*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA198*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$35","v":{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA198*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA198*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA198*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA198*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA198*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA198*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA198*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA198*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP198>0,SUMPRODUCT(BL195:BT195,'III Plan Rates'!$AG198:$AO198)/'III Plan Rates'!$AP198,0)","v":0}]
[{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA199*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA199*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA199*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA199*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA199*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA199*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA199*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA199*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$35","v":{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA199*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA199*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA199*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA199*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA199*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA199*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA199*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA199*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$35","v":{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA199*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA199*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA199*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA199*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA199*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA199*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA199*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA199*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$35","v":{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA199*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA199*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA199*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA199*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA199*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA199*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA199*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA199*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP199>0,SUMPRODUCT(BL196:BT196,'III Plan Rates'!$AG199:$AO199)/'III Plan Rates'!$AP199,0)","v":0}]
[{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA200*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA200*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA200*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA200*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA200*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA200*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA200*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA200*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$35","v":{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA200*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA200*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA200*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA200*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA200*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA200*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA200*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA200*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$35","v":{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA200*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA200*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA200*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA200*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA200*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA200*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA200*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA200*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$35","v":{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA200*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA200*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA200*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA200*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA200*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA200*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA200*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA200*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP200>0,SUMPRODUCT(BL197:BT197,'III Plan Rates'!$AG200:$AO200)/'III Plan Rates'!$AP200,0)","v":0}]
[{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA201*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA201*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA201*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA201*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA201*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA201*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA201*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA201*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$35","v":{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA201*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA201*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA201*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA201*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA201*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA201*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA201*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA201*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$35","v":{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA201*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA201*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA201*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA201*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA201*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA201*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA201*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA201*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$35","v":{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA201*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA201*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA201*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA201*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA201*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA201*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA201*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA201*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP201>0,SUMPRODUCT(BL198:BT198,'III Plan Rates'!$AG201:$AO201)/'III Plan Rates'!$AP201,0)","v":0}]
[{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA202*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA202*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA202*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA202*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA202*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA202*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA202*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA202*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$35","v":{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA202*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA202*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA202*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA202*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA202*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA202*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA202*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA202*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$35","v":{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA202*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA202*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA202*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA202*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA202*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA202*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA202*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA202*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$35","v":{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA202*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA202*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA202*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA202*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA202*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA202*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA202*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA202*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP202>0,SUMPRODUCT(BL199:BT199,'III Plan Rates'!$AG202:$AO202)/'III Plan Rates'!$AP202,0)","v":0}]
[{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA203*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA203*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA203*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA203*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA203*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA203*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA203*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA203*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$35","v":{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA203*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA203*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA203*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA203*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA203*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA203*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA203*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA203*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$35","v":{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA203*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA203*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA203*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA203*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA203*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA203*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA203*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA203*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$35","v":{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA203*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA203*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA203*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA203*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA203*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA203*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA203*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA203*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP203>0,SUMPRODUCT(BL200:BT200,'III Plan Rates'!$AG203:$AO203)/'III Plan Rates'!$AP203,0)","v":0}]
[{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA204*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA204*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA204*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA204*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA204*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA204*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA204*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA204*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$35","v":{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA204*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA204*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA204*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA204*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA204*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA204*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA204*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA204*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$35","v":{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA204*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA204*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA204*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA204*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA204*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA204*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA204*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA204*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$35","v":{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA204*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA204*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA204*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA204*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA204*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA204*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA204*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA204*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP204>0,SUMPRODUCT(BL201:BT201,'III Plan Rates'!$AG204:$AO204)/'III Plan Rates'!$AP204,0)","v":0}]
[{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA205*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA205*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA205*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA205*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA205*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA205*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA205*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA205*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$35","v":{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA205*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA205*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA205*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA205*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA205*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA205*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA205*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA205*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$35","v":{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA205*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA205*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA205*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA205*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA205*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA205*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA205*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA205*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$35","v":{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA205*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA205*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA205*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA205*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA205*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA205*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA205*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA205*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP205>0,SUMPRODUCT(BL202:BT202,'III Plan Rates'!$AG205:$AO205)/'III Plan Rates'!$AP205,0)","v":0}]
[{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA206*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA206*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA206*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA206*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA206*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA206*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA206*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA206*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$35","v":{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA206*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA206*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA206*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA206*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA206*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA206*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA206*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA206*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$35","v":{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA206*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA206*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA206*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA206*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA206*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA206*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA206*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA206*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$35","v":{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA206*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA206*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA206*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA206*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA206*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA206*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA206*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA206*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP206>0,SUMPRODUCT(BL203:BT203,'III Plan Rates'!$AG206:$AO206)/'III Plan Rates'!$AP206,0)","v":0}]
[{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA207*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA207*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA207*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA207*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA207*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA207*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA207*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA207*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$35","v":{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA207*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA207*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA207*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA207*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA207*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA207*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA207*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA207*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$35","v":{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA207*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA207*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA207*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA207*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA207*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA207*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA207*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA207*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$35","v":{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA207*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA207*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA207*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA207*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA207*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA207*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA207*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA207*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP207>0,SUMPRODUCT(BL204:BT204,'III Plan Rates'!$AG207:$AO207)/'III Plan Rates'!$AP207,0)","v":0}]
[{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA208*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA208*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA208*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA208*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA208*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA208*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA208*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA208*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$35","v":{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA208*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA208*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA208*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA208*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA208*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA208*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA208*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA208*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$35","v":{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA208*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA208*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA208*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA208*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA208*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA208*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA208*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA208*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$35","v":{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA208*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA208*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA208*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA208*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA208*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA208*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA208*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA208*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP208>0,SUMPRODUCT(BL205:BT205,'III Plan Rates'!$AG208:$AO208)/'III Plan Rates'!$AP208,0)","v":0}]
[{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA209*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA209*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA209*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA209*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA209*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA209*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA209*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA209*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$35","v":{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA209*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA209*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA209*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA209*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA209*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA209*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA209*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA209*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$35","v":{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA209*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA209*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA209*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA209*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA209*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA209*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA209*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA209*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$35","v":{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA209*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA209*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA209*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA209*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA209*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA209*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA209*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA209*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP209>0,SUMPRODUCT(BL206:BT206,'III Plan Rates'!$AG209:$AO209)/'III Plan Rates'!$AP209,0)","v":0}]
[{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA210*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA210*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA210*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA210*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA210*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA210*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA210*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA210*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$35","v":{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA210*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA210*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA210*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA210*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA210*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA210*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA210*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA210*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$35","v":{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA210*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA210*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA210*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA210*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA210*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA210*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA210*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA210*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$35","v":{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA210*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA210*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA210*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA210*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA210*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA210*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA210*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA210*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP210>0,SUMPRODUCT(BL207:BT207,'III Plan Rates'!$AG210:$AO210)/'III Plan Rates'!$AP210,0)","v":0}]
[{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA211*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA211*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA211*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA211*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA211*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA211*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA211*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA211*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$35","v":{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA211*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA211*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA211*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA211*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA211*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA211*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA211*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA211*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$35","v":{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA211*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA211*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA211*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA211*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA211*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA211*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA211*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA211*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$35","v":{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA211*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA211*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA211*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA211*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA211*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA211*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA211*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA211*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP211>0,SUMPRODUCT(BL208:BT208,'III Plan Rates'!$AG211:$AO211)/'III Plan Rates'!$AP211,0)","v":0}]
[{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA212*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA212*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA212*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA212*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA212*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA212*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA212*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA212*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$35","v":{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA212*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA212*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA212*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA212*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA212*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA212*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA212*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA212*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$35","v":{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA212*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA212*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA212*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA212*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA212*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA212*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA212*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA212*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$35","v":{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA212*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA212*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA212*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA212*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA212*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA212*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA212*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA212*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP212>0,SUMPRODUCT(BL209:BT209,'III Plan Rates'!$AG212:$AO212)/'III Plan Rates'!$AP212,0)","v":0}]
[{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA213*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA213*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA213*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA213*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA213*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA213*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA213*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA213*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$35","v":{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA213*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA213*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA213*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA213*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA213*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA213*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA213*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA213*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$35","v":{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA213*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA213*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA213*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA213*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA213*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA213*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA213*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA213*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$35","v":{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA213*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA213*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA213*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA213*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA213*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA213*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA213*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA213*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP213>0,SUMPRODUCT(BL210:BT210,'III Plan Rates'!$AG213:$AO213)/'III Plan Rates'!$AP213,0)","v":0}]
[{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA214*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA214*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA214*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA214*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA214*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA214*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA214*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA214*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$35","v":{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA214*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA214*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA214*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA214*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA214*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA214*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA214*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA214*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$35","v":{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA214*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA214*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA214*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA214*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA214*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA214*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA214*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA214*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$35","v":{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA214*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA214*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA214*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA214*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA214*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA214*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA214*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA214*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP214>0,SUMPRODUCT(BL211:BT211,'III Plan Rates'!$AG214:$AO214)/'III Plan Rates'!$AP214,0)","v":0}]
[{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA215*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA215*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA215*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA215*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA215*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA215*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA215*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA215*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$35","v":{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA215*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA215*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA215*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA215*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA215*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA215*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA215*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA215*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$35","v":{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA215*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA215*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA215*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA215*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA215*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA215*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA215*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA215*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$35","v":{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA215*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA215*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA215*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA215*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA215*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA215*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA215*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA215*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP215>0,SUMPRODUCT(BL212:BT212,'III Plan Rates'!$AG215:$AO215)/'III Plan Rates'!$AP215,0)","v":0}]
[{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA216*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA216*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA216*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA216*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA216*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA216*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA216*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA216*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$35","v":{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA216*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA216*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA216*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA216*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA216*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA216*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA216*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA216*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$35","v":{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA216*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA216*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA216*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA216*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA216*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA216*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA216*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA216*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$35","v":{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA216*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA216*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA216*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA216*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA216*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA216*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA216*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA216*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP216>0,SUMPRODUCT(BL213:BT213,'III Plan Rates'!$AG216:$AO216)/'III Plan Rates'!$AP216,0)","v":0}]
[{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA217*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA217*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA217*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA217*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA217*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA217*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA217*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA217*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$35","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP217>0,SUMPRODUCT(T214:AB214,'III Plan Rates'!$AG217:$AO217)/'III Plan Rates'!$AP217,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,{"$f":"'III Plan Rates'!$AA217*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA217*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA217*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA217*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA217*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA217*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA217*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA217*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA217*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$35","v":{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA217*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA217*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA217*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA217*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA217*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA217*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA217*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA217*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$35","v":{"$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$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA217*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA217*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA217*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA217*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA217*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA217*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA217*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$35","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA217*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$35","v":{"$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}]

{"sheet":"V Consumer Factors","index":6,"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":"2020-01-01"}]
[]
[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,"Projecion Period Network Factors"]
[null,28,1.087,null,null,54,2.1349999999999998,null,null,null,"Network Name","Rating Area","Current Factor","Proposed Factor","DOH 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. "]