{"text_format":"1","workbook":"xlsx","n_sheets":38,"sheets":["Utility Group Criteria","Utility Group","Exhibit List","Proxy Group Risk Measures","Tables","2","3 (1)","3 (2-4)","4 (1)","4 (2-3)","5 (1)","5 (2)","5 (3)","6","7 (1)","7 (2)","8 (1)","8 (2)","9 (1)","9 (2)","9 (3)","9 (4)","10","11","12 (1)","12 (2)","12 (3)","Stock Price (Utility)","Stock Price (Non-Utility)","2018 08 Market DCF","Bond Yields","Graph - Projected Yields","Size Premium","Ordinal Ratings","Electric Utility Data","CS Data","Capital Structure - Op. Cos.","ECAPM Graph"],"not_rendered":{"charts":3,"images":0,"macros":1,"external_links":1,"defined_names":34,"comments":2,"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":"Utility Group Criteria","index":0,"n_rows":108,"n_cols":22,"rows_kept":108,"cut":false,"hidden":false,"merged":[[3,11,3,15],[4,11,4,15]]}
["VALUE LINE ELECTRIC UTILITIES"]
[]
[]
[null,null,null,null,null,"(a)",null,null,"(b)",null,null,"(c)",null,null,null,null,null,"(d)",null,"(c)"]
[null,null,null,null,null,"S&P",null,null,"Moody's",null,null,"Value Line",null,null,null,null,null,null,null,null,"Override:"]
[null,null,null," ",null,"Credit",null,null,"Issuer",null,null,"Safety",null,"Finaneial",null,null,null,"Market",null,"Gas","\"Y\" for Incl."]
[null,"Included","SYM","Company",null," Rating",null,null,"Rating",null,null,"Rank",null,"Strength",null,"Beta",null,"Cap",null,"Utility","\"X\" for Excl.","Comments"]
[{"$f":"A7+1","v":1},{"$f":"IF(AND(AND(G8<=$G$61,G8>=$G$62),AND(J8<=$J$61,J8>=$J$62),T8<>\"N\",U8<>\"X\"),\"Y\",IF(U8=\"Y\",\"Y\",\"\"))","v":"Y"},{"$f":"'Electric Utility Data'!B8","v":"AQN"},{"$f":"'Electric Utility Data'!C8","v":"Algonquin Pwr & Util"},null,{"$f":"'Electric Utility Data'!AA8","v":"BBB"},{"$f":"IF(F8=\"NR\",0,VLOOKUP(F8,'Ordinal Ratings'!A$8:B$30,2,FALSE))","v":9},null,{"$f":"'Electric Utility Data'!AB8","v":"NR"},{"$f":"IF(I8=\"NR\",0,VLOOKUP(I8,'Ordinal Ratings'!I$8:J$26,2,FALSE))","v":0},null,{"$f":"'Electric Utility Data'!W8","v":"n/a"},null,{"$f":"'Electric Utility Data'!Y8","v":"n/a"},null,{"$f":"'Electric Utility Data'!X8","v":"n/a"},null,{"$f":"'Electric Utility Data'!AC8","v":4591},null,{"$f":"'Electric Utility Data'!AD8","v":"Y"},"Y","S&P rating meets criteria."]
[{"$f":"A8+1","v":2},"",{"$f":"'Electric Utility Data'!B9","v":"ALE"},{"$f":"'Electric Utility Data'!C9","v":"ALLETE"},null,{"$f":"'Electric Utility Data'!AA9","v":"BBB+"},{"$f":"IF(F9=\"NR\",0,VLOOKUP(F9,'Ordinal Ratings'!A$8:B$30,2,FALSE))","v":8},null,{"$f":"'Electric Utility Data'!AB9","v":"A3"},{"$f":"IF(I9=\"NR\",0,VLOOKUP(I9,'Ordinal Ratings'!I$8:J$26,2,FALSE))","v":7},null,{"$f":"'Electric Utility Data'!W9","v":2},null,{"$f":"'Electric Utility Data'!Y9","v":"A"},null,{"$f":"'Electric Utility Data'!X9","v":0.75},null,{"$f":"'Electric Utility Data'!AC9","v":3984.27},null,{"$f":"'Electric Utility Data'!AD9","v":"N"}]
[{"$f":"A9+1","v":3},"Y",{"$f":"'Electric Utility Data'!B10","v":"LNT"},{"$f":"'Electric Utility Data'!C10","v":"Alliant Energy"},null,{"$f":"'Electric Utility Data'!AA10","v":"A-"},{"$f":"IF(F10=\"NR\",0,VLOOKUP(F10,'Ordinal Ratings'!A$8:B$30,2,FALSE))","v":7},null,{"$f":"'Electric Utility Data'!AB10","v":"Baa1"},{"$f":"IF(I10=\"NR\",0,VLOOKUP(I10,'Ordinal Ratings'!I$8:J$26,2,FALSE))","v":8},null,{"$f":"'Electric Utility Data'!W10","v":2},null,{"$f":"'Electric Utility Data'!Y10","v":"A"},null,{"$f":"'Electric Utility Data'!X10","v":0.7},null,{"$f":"'Electric Utility Data'!AC10","v":9986.1299999999992},null,{"$f":"'Electric Utility Data'!AD10","v":"Y"}]
[4,"Y",{"$f":"'Electric Utility Data'!B11","v":"AEE"},{"$f":"'Electric Utility Data'!C11","v":"Ameren Corp."},null,{"$f":"'Electric Utility Data'!AA11","v":"BBB+"},{"$f":"IF(F11=\"NR\",0,VLOOKUP(F11,'Ordinal Ratings'!A$8:B$30,2,FALSE))","v":8},null,{"$f":"'Electric Utility Data'!AB11","v":"Baa1"},{"$f":"IF(I11=\"NR\",0,VLOOKUP(I11,'Ordinal Ratings'!I$8:J$26,2,FALSE))","v":8},null,{"$f":"'Electric Utility Data'!W11","v":2},null,{"$f":"'Electric Utility Data'!Y11","v":"A"},null,{"$f":"'Electric Utility Data'!X11","v":0.65},null,{"$f":"'Electric Utility Data'!AC11","v":14949.73},null,{"$f":"'Electric Utility Data'!AD11","v":"Y"}]
[5,"",{"$f":"'Electric Utility Data'!B12","v":"AEP"},{"$f":"'Electric Utility Data'!C12","v":"American Elec Pwr"},null,{"$f":"'Electric Utility Data'!AA12","v":"A-"},{"$f":"IF(F12=\"NR\",0,VLOOKUP(F12,'Ordinal Ratings'!A$8:B$30,2,FALSE))","v":7},null,{"$f":"'Electric Utility Data'!AB12","v":"Baa1"},{"$f":"IF(I12=\"NR\",0,VLOOKUP(I12,'Ordinal Ratings'!I$8:J$26,2,FALSE))","v":8},null,{"$f":"'Electric Utility Data'!W12","v":1},null,{"$f":"'Electric Utility Data'!Y12","v":"A+"},null,{"$f":"'Electric Utility Data'!X12","v":0.65},null,{"$f":"'Electric Utility Data'!AC12","v":34663},null,{"$f":"'Electric Utility Data'!AD12","v":"N"}]
[6,"Y",{"$f":"'Electric Utility Data'!B13","v":"AGR"},{"$f":"'Electric Utility Data'!C13","v":"Avangrid, Inc."},null,{"$f":"'Electric Utility Data'!AA13","v":"BBB+"},{"$f":"IF(F13=\"NR\",0,VLOOKUP(F13,'Ordinal Ratings'!A$8:B$30,2,FALSE))","v":8},null,{"$f":"'Electric Utility Data'!AB13","v":"Baa1"},{"$f":"IF(I13=\"NR\",0,VLOOKUP(I13,'Ordinal Ratings'!I$8:J$26,2,FALSE))","v":8},null,{"$f":"'Electric Utility Data'!W13","v":2},null,{"$f":"'Electric Utility Data'!Y13","v":"B++"},null,{"$f":"'Electric Utility Data'!X13","v":0.4},null,{"$f":"'Electric Utility Data'!AC13","v":16307.38},null,{"$f":"'Electric Utility Data'!AD13","v":"Y"}]
[7,"",{"$f":"'Electric Utility Data'!B14","v":"AVA"},{"$f":"'Electric Utility Data'!C14","v":"Avista Corp."},null,{"$f":"'Electric Utility Data'!AA14","v":"BBB"},{"$f":"IF(F14=\"NR\",0,VLOOKUP(F14,'Ordinal Ratings'!A$8:B$30,2,FALSE))","v":9},null,{"$f":"'Electric Utility Data'!AB14","v":"Baa1"},{"$f":"IF(I14=\"NR\",0,VLOOKUP(I14,'Ordinal Ratings'!I$8:J$26,2,FALSE))","v":8},null,{"$f":"'Electric Utility Data'!W14","v":2},null,{"$f":"'Electric Utility Data'!Y14","v":"A"},null,{"$f":"'Electric Utility Data'!X14","v":0.7},null,{"$f":"'Electric Utility Data'!AC14","v":3303.1},null,{"$f":"'Electric Utility Data'!AD14","v":"Y"},"X","Announced acquisition by Hydro One  7/19/17 for $5.3 billion."]
[8,"Y",{"$f":"'Electric Utility Data'!B15","v":"BKH"},{"$f":"'Electric Utility Data'!C15","v":"Black Hills Corp."},null,{"$f":"'Electric Utility Data'!AA15","v":"BBB"},{"$f":"IF(F15=\"NR\",0,VLOOKUP(F15,'Ordinal Ratings'!A$8:B$30,2,FALSE))","v":9},null,{"$f":"'Electric Utility Data'!AB15","v":"Baa2"},{"$f":"IF(I15=\"NR\",0,VLOOKUP(I15,'Ordinal Ratings'!I$8:J$26,2,FALSE))","v":9},null,{"$f":"'Electric Utility Data'!W15","v":2},null,{"$f":"'Electric Utility Data'!Y15","v":"A"},null,{"$f":"'Electric Utility Data'!X15","v":0.85},null,{"$f":"'Electric Utility Data'!AC15","v":3290.73},null,{"$f":"'Electric Utility Data'!AD15","v":"Y"}]
[9,"",{"$f":"'Electric Utility Data'!B16","v":"CNP"},{"$f":"'Electric Utility Data'!C16","v":"CenterPoint Energy"},null,{"$f":"'Electric Utility Data'!AA16","v":"A-"},{"$f":"IF(F16=\"NR\",0,VLOOKUP(F16,'Ordinal Ratings'!A$8:B$30,2,FALSE))","v":7},null,{"$f":"'Electric Utility Data'!AB16","v":"Baa1"},{"$f":"IF(I16=\"NR\",0,VLOOKUP(I16,'Ordinal Ratings'!I$8:J$26,2,FALSE))","v":8},null,{"$f":"'Electric Utility Data'!W16","v":3},null,{"$f":"'Electric Utility Data'!Y16","v":"B+"},null,{"$f":"'Electric Utility Data'!X16","v":0.9},null,{"$f":"'Electric Utility Data'!AC16","v":12007.84},null,{"$f":"'Electric Utility Data'!AD16","v":"Y"},"X","Announced acquisition of Vectren 4/23/18 for approx. $6 billion."]
[10,"Y",{"$f":"'Electric Utility Data'!B17","v":"CMS"},{"$f":"'Electric Utility Data'!C17","v":"CMS Energy Corp."},null,{"$f":"'Electric Utility Data'!AA17","v":"BBB+"},{"$f":"IF(F17=\"NR\",0,VLOOKUP(F17,'Ordinal Ratings'!A$8:B$30,2,FALSE))","v":8},null,{"$f":"'Electric Utility Data'!AB17","v":"Baa1"},{"$f":"IF(I17=\"NR\",0,VLOOKUP(I17,'Ordinal Ratings'!I$8:J$26,2,FALSE))","v":8},null,{"$f":"'Electric Utility Data'!W17","v":2},null,{"$f":"'Electric Utility Data'!Y17","v":"B++"},null,{"$f":"'Electric Utility Data'!X17","v":0.65},null,{"$f":"'Electric Utility Data'!AC17","v":13537.4},null,{"$f":"'Electric Utility Data'!AD17","v":"Y"}]
[11,"Y",{"$f":"'Electric Utility Data'!B18","v":"ED"},{"$f":"'Electric Utility Data'!C18","v":"Consolidated Edison"},null,{"$f":"'Electric Utility Data'!AA18","v":"A-"},{"$f":"IF(F18=\"NR\",0,VLOOKUP(F18,'Ordinal Ratings'!A$8:B$30,2,FALSE))","v":7},null,{"$f":"'Electric Utility Data'!AB18","v":"A3"},{"$f":"IF(I18=\"NR\",0,VLOOKUP(I18,'Ordinal Ratings'!I$8:J$26,2,FALSE))","v":7},null,{"$f":"'Electric Utility Data'!W18","v":1},null,{"$f":"'Electric Utility Data'!Y18","v":"A+"},null,{"$f":"'Electric Utility Data'!X18","v":0.5},null,{"$f":"'Electric Utility Data'!AC18","v":24637.42},null,{"$f":"'Electric Utility Data'!AD18","v":"Y"}]
[12,"",{"$f":"'Electric Utility Data'!B19","v":"D"},{"$f":"'Electric Utility Data'!C19","v":"Dominion Energy"},null,{"$f":"'Electric Utility Data'!AA19","v":"BBB+"},{"$f":"IF(F19=\"NR\",0,VLOOKUP(F19,'Ordinal Ratings'!A$8:B$30,2,FALSE))","v":8},null,{"$f":"'Electric Utility Data'!AB19","v":"Baa2"},{"$f":"IF(I19=\"NR\",0,VLOOKUP(I19,'Ordinal Ratings'!I$8:J$26,2,FALSE))","v":9},null,{"$f":"'Electric Utility Data'!W19","v":2},null,{"$f":"'Electric Utility Data'!Y19","v":"B++"},null,{"$f":"'Electric Utility Data'!X19","v":0.65},null,{"$f":"'Electric Utility Data'!AC19","v":45749.18},null,{"$f":"'Electric Utility Data'!AD19","v":"Y"},"X","Announced acquisition of SCANA 01/03/18 for $7.43 billion."]
[13,"Y",{"$f":"'Electric Utility Data'!B20","v":"DTE"},{"$f":"'Electric Utility Data'!C20","v":"DTE Energy Co."},null,{"$f":"'Electric Utility Data'!AA20","v":"BBB+"},{"$f":"IF(F20=\"NR\",0,VLOOKUP(F20,'Ordinal Ratings'!A$8:B$30,2,FALSE))","v":8},null,{"$f":"'Electric Utility Data'!AB20","v":"Baa1"},{"$f":"IF(I20=\"NR\",0,VLOOKUP(I20,'Ordinal Ratings'!I$8:J$26,2,FALSE))","v":8},null,{"$f":"'Electric Utility Data'!W20","v":2},null,{"$f":"'Electric Utility Data'!Y20","v":"B++"},null,{"$f":"'Electric Utility Data'!X20","v":0.65},null,{"$f":"'Electric Utility Data'!AC20","v":19222.68},null,{"$f":"'Electric Utility Data'!AD20","v":"Y"}]
[14,"Y",{"$f":"'Electric Utility Data'!B21","v":"DUK"},{"$f":"'Electric Utility Data'!C21","v":"Duke Energy Corp."},null,{"$f":"'Electric Utility Data'!AA21","v":"A-"},{"$f":"IF(F21=\"NR\",0,VLOOKUP(F21,'Ordinal Ratings'!A$8:B$30,2,FALSE))","v":7},null,{"$f":"'Electric Utility Data'!AB21","v":"Baa1"},{"$f":"IF(I21=\"NR\",0,VLOOKUP(I21,'Ordinal Ratings'!I$8:J$26,2,FALSE))","v":8},null,{"$f":"'Electric Utility Data'!W21","v":2},null,{"$f":"'Electric Utility Data'!Y21","v":"A"},null,{"$f":"'Electric Utility Data'!X21","v":0.6},null,{"$f":"'Electric Utility Data'!AC21","v":56430.5},null,{"$f":"'Electric Utility Data'!AD21","v":"Y"}]
[15,"",{"$f":"'Electric Utility Data'!B22","v":"EIX"},{"$f":"'Electric Utility Data'!C22","v":"Edison International"},null,{"$f":"'Electric Utility Data'!AA22","v":"BBB+"},{"$f":"IF(F22=\"NR\",0,VLOOKUP(F22,'Ordinal Ratings'!A$8:B$30,2,FALSE))","v":8},null,{"$f":"'Electric Utility Data'!AB22","v":"A3"},{"$f":"IF(I22=\"NR\",0,VLOOKUP(I22,'Ordinal Ratings'!I$8:J$26,2,FALSE))","v":7},null,{"$f":"'Electric Utility Data'!W22","v":2},null,{"$f":"'Electric Utility Data'!Y22","v":"A"},null,{"$f":"'Electric Utility Data'!X22","v":0.6},null,{"$f":"'Electric Utility Data'!AC22","v":21396.01},null,{"$f":"'Electric Utility Data'!AD22","v":"N"}]
[16,"",{"$f":"'Electric Utility Data'!B23","v":"EE"},{"$f":"'Electric Utility Data'!C23","v":"El Paso Electric Co."},null,{"$f":"'Electric Utility Data'!AA23","v":"BBB"},{"$f":"IF(F23=\"NR\",0,VLOOKUP(F23,'Ordinal Ratings'!A$8:B$30,2,FALSE))","v":9},null,{"$f":"'Electric Utility Data'!AB23","v":"Baa1"},{"$f":"IF(I23=\"NR\",0,VLOOKUP(I23,'Ordinal Ratings'!I$8:J$26,2,FALSE))","v":8},null,{"$f":"'Electric Utility Data'!W23","v":2},null,{"$f":"'Electric Utility Data'!Y23","v":"B++"},null,{"$f":"'Electric Utility Data'!X23","v":0.75},null,{"$f":"'Electric Utility Data'!AC23","v":2444.12},null,{"$f":"'Electric Utility Data'!AD23","v":"N"}]
[17,"Y",{"$f":"'Electric Utility Data'!B24","v":"EMA"},{"$f":"'Electric Utility Data'!C24","v":"Emera Inc."},null,{"$f":"'Electric Utility Data'!AA24","v":"BBB+"},{"$f":"IF(F24=\"NR\",0,VLOOKUP(F24,'Ordinal Ratings'!A$8:B$30,2,FALSE))","v":8},null,{"$f":"'Electric Utility Data'!AB24","v":"Baa3"},{"$f":"IF(I24=\"NR\",0,VLOOKUP(I24,'Ordinal Ratings'!I$8:J$26,2,FALSE))","v":10},null,{"$f":"'Electric Utility Data'!W24","v":2},null,{"$f":"'Electric Utility Data'!Y24","v":"B+"},null,{"$f":"'Electric Utility Data'!X24","v":0.65},null,{"$f":"'Electric Utility Data'!AC24","v":9741.3700000000008},null,{"$f":"'Electric Utility Data'!AD24","v":"Y"}]
[18,"Y",{"$f":"'Electric Utility Data'!B25","v":"ETR"},{"$f":"'Electric Utility Data'!C25","v":"Entergy Corp."},null,{"$f":"'Electric Utility Data'!AA25","v":"BBB+"},{"$f":"IF(F25=\"NR\",0,VLOOKUP(F25,'Ordinal Ratings'!A$8:B$30,2,FALSE))","v":8},null,{"$f":"'Electric Utility Data'!AB25","v":"Baa2"},{"$f":"IF(I25=\"NR\",0,VLOOKUP(I25,'Ordinal Ratings'!I$8:J$26,2,FALSE))","v":9},null,{"$f":"'Electric Utility Data'!W25","v":3},null,{"$f":"'Electric Utility Data'!Y25","v":"B++"},null,{"$f":"'Electric Utility Data'!X25","v":0.65},null,{"$f":"'Electric Utility Data'!AC25","v":14858.06},null,{"$f":"'Electric Utility Data'!AD25","v":"Y"}]
[19,{"$f":"IF(AND(AND(G26<=$G$61,G26>=$G$62),AND(J26<=$J$61,J26>=$J$62),T26<>\"N\",U26<>\"X\"),\"Y\",IF(U26=\"Y\",\"Y\",\"\"))","v":""},{"$f":"'Electric Utility Data'!B26","v":"EVRG"},{"$f":"'Electric Utility Data'!C26","v":"Evergy Inc."},null,{"$f":"'Electric Utility Data'!AA26","v":"A-"},{"$f":"IF(F26=\"NR\",0,VLOOKUP(F26,'Ordinal Ratings'!A$8:B$30,2,FALSE))","v":7},null,{"$f":"'Electric Utility Data'!AB26","v":"Baa2"},{"$f":"IF(I26=\"NR\",0,VLOOKUP(I26,'Ordinal Ratings'!I$8:J$26,2,FALSE))","v":9},null,{"$f":"'Electric Utility Data'!W26","v":"n/a"},null,{"$f":"'Electric Utility Data'!Y26","v":"n/a"},null,{"$f":"'Electric Utility Data'!X26","v":"n/a"},null,{"$f":"'Electric Utility Data'!AC26","v":"n/a"},null,{"$f":"'Electric Utility Data'!AD26","v":"N"},null,"Evergy result of merger of Great Plains and Westar; trading commenced 6/5/18"]
[20,"Y",{"$f":"'Electric Utility Data'!B27","v":"ES"},{"$f":"'Electric Utility Data'!C27","v":"Eversource Energy"},null,{"$f":"'Electric Utility Data'!AA27","v":"A+"},{"$f":"IF(F27=\"NR\",0,VLOOKUP(F27,'Ordinal Ratings'!A$8:B$30,2,FALSE))","v":5},null,{"$f":"'Electric Utility Data'!AB27","v":"Baa1"},{"$f":"IF(I27=\"NR\",0,VLOOKUP(I27,'Ordinal Ratings'!I$8:J$26,2,FALSE))","v":8},null,{"$f":"'Electric Utility Data'!W27","v":1},null,{"$f":"'Electric Utility Data'!Y27","v":"A"},null,{"$f":"'Electric Utility Data'!X27","v":0.65},null,{"$f":"'Electric Utility Data'!AC27","v":19745.54},null,{"$f":"'Electric Utility Data'!AD27","v":"Y"},null,"Announced acquisition of Connecticut Water Service 4/19/17 for $748m / $24b total capital = 3.1%) rejected by CTWS.  Completed acquisition of Aquarion Water Co. 12/17."]
[21,"Y",{"$f":"'Electric Utility Data'!B28","v":"EXC"},{"$f":"'Electric Utility Data'!C28","v":"Exelon Corp."},null,{"$f":"'Electric Utility Data'!AA28","v":"BBB"},{"$f":"IF(F28=\"NR\",0,VLOOKUP(F28,'Ordinal Ratings'!A$8:B$30,2,FALSE))","v":9},null,{"$f":"'Electric Utility Data'!AB28","v":"Baa2"},{"$f":"IF(I28=\"NR\",0,VLOOKUP(I28,'Ordinal Ratings'!I$8:J$26,2,FALSE))","v":9},null,{"$f":"'Electric Utility Data'!W28","v":3},null,{"$f":"'Electric Utility Data'!Y28","v":"B++"},null,{"$f":"'Electric Utility Data'!X28","v":0.7},null,{"$f":"'Electric Utility Data'!AC28","v":40783.050000000003},null,{"$f":"'Electric Utility Data'!AD28","v":"Y"}]
[22,"",{"$f":"'Electric Utility Data'!B29","v":"FE"},{"$f":"'Electric Utility Data'!C29","v":"FirstEnergy Corp."},null,{"$f":"'Electric Utility Data'!AA29","v":"BBB-"},{"$f":"IF(F29=\"NR\",0,VLOOKUP(F29,'Ordinal Ratings'!A$8:B$30,2,FALSE))","v":10},null,{"$f":"'Electric Utility Data'!AB29","v":"Baa3"},{"$f":"IF(I29=\"NR\",0,VLOOKUP(I29,'Ordinal Ratings'!I$8:J$26,2,FALSE))","v":10},null,{"$f":"'Electric Utility Data'!W29","v":3},null,{"$f":"'Electric Utility Data'!Y29","v":"B+"},null,{"$f":"'Electric Utility Data'!X29","v":0.65},null,{"$f":"'Electric Utility Data'!AC29","v":17001.810000000001},null,{"$f":"'Electric Utility Data'!AD29","v":"N"}]
[23,"Y",{"$f":"'Electric Utility Data'!B30","v":"FTS"},{"$f":"'Electric Utility Data'!C30","v":"Fortis Inc."},null,{"$f":"'Electric Utility Data'!AA30","v":"A-"},{"$f":"IF(F30=\"NR\",0,VLOOKUP(F30,'Ordinal Ratings'!A$8:B$30,2,FALSE))","v":7},null,{"$f":"'Electric Utility Data'!AB30","v":"Baa3"},{"$f":"IF(I30=\"NR\",0,VLOOKUP(I30,'Ordinal Ratings'!I$8:J$26,2,FALSE))","v":10},null,{"$f":"'Electric Utility Data'!W30","v":2},null,{"$f":"'Electric Utility Data'!Y30","v":"B++"},null,{"$f":"'Electric Utility Data'!X30","v":0.7},null,{"$f":"'Electric Utility Data'!AC30","v":17930.439999999999},null,{"$f":"'Electric Utility Data'!AD30","v":"Y"}]
[24,"",{"$f":"'Electric Utility Data'!B31","v":"HE"},{"$f":"'Electric Utility Data'!C31","v":"Hawaiian Elec."},null,{"$f":"'Electric Utility Data'!AA31","v":"BBB-"},{"$f":"IF(F31=\"NR\",0,VLOOKUP(F31,'Ordinal Ratings'!A$8:B$30,2,FALSE))","v":10},null,{"$f":"'Electric Utility Data'!AB31","v":"NR"},{"$f":"IF(I31=\"NR\",0,VLOOKUP(I31,'Ordinal Ratings'!I$8:J$26,2,FALSE))","v":0},null,{"$f":"'Electric Utility Data'!W31","v":2},null,{"$f":"'Electric Utility Data'!Y31","v":"A"},null,{"$f":"'Electric Utility Data'!X31","v":0.65},null,{"$f":"'Electric Utility Data'!AC31","v":3786.58},null,{"$f":"'Electric Utility Data'!AD31","v":"N"}]
[25,"",{"$f":"'Electric Utility Data'!B32","v":"IDA"},{"$f":"'Electric Utility Data'!C32","v":"IDACORP, Inc."},null,{"$f":"'Electric Utility Data'!AA32","v":"BBB"},{"$f":"IF(F32=\"NR\",0,VLOOKUP(F32,'Ordinal Ratings'!A$8:B$30,2,FALSE))","v":9},null,{"$f":"'Electric Utility Data'!AB32","v":"Baa1"},{"$f":"IF(I32=\"NR\",0,VLOOKUP(I32,'Ordinal Ratings'!I$8:J$26,2,FALSE))","v":8},null,{"$f":"'Electric Utility Data'!W32","v":2},null,{"$f":"'Electric Utility Data'!Y32","v":"A"},null,{"$f":"'Electric Utility Data'!X32","v":0.65},null,{"$f":"'Electric Utility Data'!AC32","v":4693.01},null,{"$f":"'Electric Utility Data'!AD32","v":"N"}]
[26,"",{"$f":"'Electric Utility Data'!B33","v":"MGEE"},{"$f":"'Electric Utility Data'!C33","v":"MGE Energy"},null,{"$f":"'Electric Utility Data'!AA33","v":"NR"},{"$f":"IF(F33=\"NR\",0,VLOOKUP(F33,'Ordinal Ratings'!A$8:B$30,2,FALSE))","v":0},null,{"$f":"'Electric Utility Data'!AB33","v":"NR"},{"$f":"IF(I33=\"NR\",0,VLOOKUP(I33,'Ordinal Ratings'!I$8:J$26,2,FALSE))","v":0},null,{"$f":"'Electric Utility Data'!W33","v":1},null,{"$f":"'Electric Utility Data'!Y33","v":"A"},null,{"$f":"'Electric Utility Data'!X33","v":0.7},null,{"$f":"'Electric Utility Data'!AC33","v":2225.69},null,{"$f":"'Electric Utility Data'!AD33","v":"Y"}]
[27,"",{"$f":"'Electric Utility Data'!B34","v":"NEE"},{"$f":"'Electric Utility Data'!C34","v":"NextEra Energy, Inc."},null,{"$f":"'Electric Utility Data'!AA34","v":"A-"},{"$f":"IF(F34=\"NR\",0,VLOOKUP(F34,'Ordinal Ratings'!A$8:B$30,2,FALSE))","v":7},null,{"$f":"'Electric Utility Data'!AB34","v":"Baa1"},{"$f":"IF(I34=\"NR\",0,VLOOKUP(I34,'Ordinal Ratings'!I$8:J$26,2,FALSE))","v":8},null,{"$f":"'Electric Utility Data'!W34","v":1},null,{"$f":"'Electric Utility Data'!Y34","v":"A+"},null,{"$f":"'Electric Utility Data'!X34","v":0.65},null,{"$f":"'Electric Utility Data'!AC34","v":79358.78},null,{"$f":"'Electric Utility Data'!AD34","v":"N"},null,"Announced purchase of Gulf Power, Florida City Gas from Southern 5/21/18 for $6.475b / $64b total capital = 10.1%"]
[28,"Y",{"$f":"'Electric Utility Data'!B35","v":"NWE"},{"$f":"'Electric Utility Data'!C35","v":"NorthWestern Corp."},null,{"$f":"'Electric Utility Data'!AA35","v":"BBB"},{"$f":"IF(F35=\"NR\",0,VLOOKUP(F35,'Ordinal Ratings'!A$8:B$30,2,FALSE))","v":9},null,{"$f":"'Electric Utility Data'!AB35","v":"Baa2"},{"$f":"IF(I35=\"NR\",0,VLOOKUP(I35,'Ordinal Ratings'!I$8:J$26,2,FALSE))","v":9},null,{"$f":"'Electric Utility Data'!W35","v":2},null,{"$f":"'Electric Utility Data'!Y35","v":"B++"},null,{"$f":"'Electric Utility Data'!X35","v":0.65},null,{"$f":"'Electric Utility Data'!AC35","v":3110.44},null,{"$f":"'Electric Utility Data'!AD35","v":"Y"}]
[29,"",{"$f":"'Electric Utility Data'!B36","v":"OGE"},{"$f":"'Electric Utility Data'!C36","v":"OGE Energy Corp."},null,{"$f":"'Electric Utility Data'!AA36","v":"BBB+"},{"$f":"IF(F36=\"NR\",0,VLOOKUP(F36,'Ordinal Ratings'!A$8:B$30,2,FALSE))","v":8},null,{"$f":"'Electric Utility Data'!AB36","v":"Baa1"},{"$f":"IF(I36=\"NR\",0,VLOOKUP(I36,'Ordinal Ratings'!I$8:J$26,2,FALSE))","v":8},null,{"$f":"'Electric Utility Data'!W36","v":2},null,{"$f":"'Electric Utility Data'!Y36","v":"A"},null,{"$f":"'Electric Utility Data'!X36","v":0.95},null,{"$f":"'Electric Utility Data'!AC36","v":7068.48},null,{"$f":"'Electric Utility Data'!AD36","v":"N"}]
[30,"",{"$f":"'Electric Utility Data'!B37","v":"OTTR"},{"$f":"'Electric Utility Data'!C37","v":"Otter Tail Corp."},null,{"$f":"'Electric Utility Data'!AA37","v":"BBB"},{"$f":"IF(F37=\"NR\",0,VLOOKUP(F37,'Ordinal Ratings'!A$8:B$30,2,FALSE))","v":9},null,{"$f":"'Electric Utility Data'!AB37","v":"Baa2"},{"$f":"IF(I37=\"NR\",0,VLOOKUP(I37,'Ordinal Ratings'!I$8:J$26,2,FALSE))","v":9},null,{"$f":"'Electric Utility Data'!W37","v":2},null,{"$f":"'Electric Utility Data'!Y37","v":"A"},null,{"$f":"'Electric Utility Data'!X37","v":0.85},null,{"$f":"'Electric Utility Data'!AC37","v":1923.89},null,{"$f":"'Electric Utility Data'!AD37","v":"N"}]
[31,"",{"$f":"'Electric Utility Data'!B38","v":"PCG"},{"$f":"'Electric Utility Data'!C38","v":"PG&E Corp."},null,{"$f":"'Electric Utility Data'!AA38","v":"BBB"},{"$f":"IF(F38=\"NR\",0,VLOOKUP(F38,'Ordinal Ratings'!A$8:B$30,2,FALSE))","v":9},null,{"$f":"'Electric Utility Data'!AB38","v":"Baa1"},{"$f":"IF(I38=\"NR\",0,VLOOKUP(I38,'Ordinal Ratings'!I$8:J$26,2,FALSE))","v":8},null,{"$f":"'Electric Utility Data'!W38","v":3},null,{"$f":"'Electric Utility Data'!Y38","v":"B"},null,{"$f":"'Electric Utility Data'!X38","v":0.65},null,{"$f":"'Electric Utility Data'!AC38","v":22528.74},null,{"$f":"'Electric Utility Data'!AD38","v":"Y"},"X","Eliminated dividends 12/20/17."]
[32,"",{"$f":"'Electric Utility Data'!B39","v":"PNW"},{"$f":"'Electric Utility Data'!C39","v":"Pinnacle West Capital"},null,{"$f":"'Electric Utility Data'!AA39","v":"A-"},{"$f":"IF(F39=\"NR\",0,VLOOKUP(F39,'Ordinal Ratings'!A$8:B$30,2,FALSE))","v":7},null,{"$f":"'Electric Utility Data'!AB39","v":"A3"},{"$f":"IF(I39=\"NR\",0,VLOOKUP(I39,'Ordinal Ratings'!I$8:J$26,2,FALSE))","v":7},null,{"$f":"'Electric Utility Data'!W39","v":1},null,{"$f":"'Electric Utility Data'!Y39","v":"A+"},null,{"$f":"'Electric Utility Data'!X39","v":0.65},null,{"$f":"'Electric Utility Data'!AC39","v":8993.82},null,{"$f":"'Electric Utility Data'!AD39","v":"N"}]
[33,"",{"$f":"'Electric Utility Data'!B40","v":"PNM"},{"$f":"'Electric Utility Data'!C40","v":"PNM Resources"},null,{"$f":"'Electric Utility Data'!AA40","v":"BBB+"},{"$f":"IF(F40=\"NR\",0,VLOOKUP(F40,'Ordinal Ratings'!A$8:B$30,2,FALSE))","v":8},null,{"$f":"'Electric Utility Data'!AB40","v":"Baa3"},{"$f":"IF(I40=\"NR\",0,VLOOKUP(I40,'Ordinal Ratings'!I$8:J$26,2,FALSE))","v":10},null,{"$f":"'Electric Utility Data'!W40","v":3},null,{"$f":"'Electric Utility Data'!Y40","v":"B+"},null,{"$f":"'Electric Utility Data'!X40","v":0.75},null,{"$f":"'Electric Utility Data'!AC40","v":3058.71},null,{"$f":"'Electric Utility Data'!AD40","v":"N"}]
[34,"",{"$f":"'Electric Utility Data'!B41","v":"POR"},{"$f":"'Electric Utility Data'!C41","v":"Portland General Elec."},null,{"$f":"'Electric Utility Data'!AA41","v":"BBB"},{"$f":"IF(F41=\"NR\",0,VLOOKUP(F41,'Ordinal Ratings'!A$8:B$30,2,FALSE))","v":9},null,{"$f":"'Electric Utility Data'!AB41","v":"A3"},{"$f":"IF(I41=\"NR\",0,VLOOKUP(I41,'Ordinal Ratings'!I$8:J$26,2,FALSE))","v":7},null,{"$f":"'Electric Utility Data'!W41","v":2},null,{"$f":"'Electric Utility Data'!Y41","v":"B++"},null,{"$f":"'Electric Utility Data'!X41","v":0.65},null,{"$f":"'Electric Utility Data'!AC41","v":3868.32},null,{"$f":"'Electric Utility Data'!AD41","v":"N"}]
[35,"Y",{"$f":"'Electric Utility Data'!B42","v":"PPL"},{"$f":"'Electric Utility Data'!C42","v":"PPL Corp."},null,{"$f":"'Electric Utility Data'!AA42","v":"A-"},{"$f":"IF(F42=\"NR\",0,VLOOKUP(F42,'Ordinal Ratings'!A$8:B$30,2,FALSE))","v":7},null,{"$f":"'Electric Utility Data'!AB42","v":"Baa2"},{"$f":"IF(I42=\"NR\",0,VLOOKUP(I42,'Ordinal Ratings'!I$8:J$26,2,FALSE))","v":9},null,{"$f":"'Electric Utility Data'!W42","v":2},null,{"$f":"'Electric Utility Data'!Y42","v":"B++"},null,{"$f":"'Electric Utility Data'!X42","v":0.75},null,{"$f":"'Electric Utility Data'!AC42","v":19980.02},null,{"$f":"'Electric Utility Data'!AD42","v":"Y"}]
[36,"Y",{"$f":"'Electric Utility Data'!B43","v":"PEG"},{"$f":"'Electric Utility Data'!C43","v":"Pub Sv Enterprise Grp."},null,{"$f":"'Electric Utility Data'!AA43","v":"BBB+"},{"$f":"IF(F43=\"NR\",0,VLOOKUP(F43,'Ordinal Ratings'!A$8:B$30,2,FALSE))","v":8},null,{"$f":"'Electric Utility Data'!AB43","v":"Baa1"},{"$f":"IF(I43=\"NR\",0,VLOOKUP(I43,'Ordinal Ratings'!I$8:J$26,2,FALSE))","v":8},null,{"$f":"'Electric Utility Data'!W43","v":1},null,{"$f":"'Electric Utility Data'!Y43","v":"A++"},null,{"$f":"'Electric Utility Data'!X43","v":0.7},null,{"$f":"'Electric Utility Data'!AC43","v":26374.32},null,{"$f":"'Electric Utility Data'!AD43","v":"Y"}]
[37,"",{"$f":"'Electric Utility Data'!B44","v":"SCG"},{"$f":"'Electric Utility Data'!C44","v":"SCANA Corp."},null,{"$f":"'Electric Utility Data'!AA44","v":"BBB"},{"$f":"IF(F44=\"NR\",0,VLOOKUP(F44,'Ordinal Ratings'!A$8:B$30,2,FALSE))","v":9},null,{"$f":"'Electric Utility Data'!AB44","v":"Ba1"},{"$f":"IF(I44=\"NR\",0,VLOOKUP(I44,'Ordinal Ratings'!I$8:J$26,2,FALSE))","v":11},null,{"$f":"'Electric Utility Data'!W44","v":3},null,{"$f":"'Electric Utility Data'!Y44","v":"B"},null,{"$f":"'Electric Utility Data'!X44","v":0.7},null,{"$f":"'Electric Utility Data'!AC44","v":5554.12},null,{"$f":"'Electric Utility Data'!AD44","v":"Y"},"X","Announced acquisition by Dominion 01/03/18 for $7.43 billion."]
[38,"Y",{"$f":"'Electric Utility Data'!B45","v":"SRE"},{"$f":"'Electric Utility Data'!C45","v":"Sempra Energy"},null,{"$f":"'Electric Utility Data'!AA45","v":"BBB+"},{"$f":"IF(F45=\"NR\",0,VLOOKUP(F45,'Ordinal Ratings'!A$8:B$30,2,FALSE))","v":8},null,{"$f":"'Electric Utility Data'!AB45","v":"Baa1"},{"$f":"IF(I45=\"NR\",0,VLOOKUP(I45,'Ordinal Ratings'!I$8:J$26,2,FALSE))","v":8},null,{"$f":"'Electric Utility Data'!W45","v":2},null,{"$f":"'Electric Utility Data'!Y45","v":"A"},null,{"$f":"'Electric Utility Data'!X45","v":0.75},null,{"$f":"'Electric Utility Data'!AC45","v":30526.32},null,{"$f":"'Electric Utility Data'!AD45","v":"Y"},null,"Acquisition of Oncor completed March 9, 2018."]
[39,"Y",{"$f":"'Electric Utility Data'!B46","v":"SO"},{"$f":"'Electric Utility Data'!C46","v":"Southern Company"},null,{"$f":"'Electric Utility Data'!AA46","v":"A-"},{"$f":"IF(F46=\"NR\",0,VLOOKUP(F46,'Ordinal Ratings'!A$8:B$30,2,FALSE))","v":7},null,{"$f":"'Electric Utility Data'!AB46","v":"Baa2"},{"$f":"IF(I46=\"NR\",0,VLOOKUP(I46,'Ordinal Ratings'!I$8:J$26,2,FALSE))","v":9},null,{"$f":"'Electric Utility Data'!W46","v":2},null,{"$f":"'Electric Utility Data'!Y46","v":"A"},null,{"$f":"'Electric Utility Data'!X46","v":0.55000000000000004},null,{"$f":"'Electric Utility Data'!AC46","v":48537.77},null,{"$f":"'Electric Utility Data'!AD46","v":"Y"},null,"Announced sale of Gulf Power, Florida City Gas to NextEra 5/21/18 for $6.475b / $69b total capital = 9.4%.  Announced sale of two gas utilities 10/16/17 for $1.7b / $70b total capital = 2.4%"]
[40,"",{"$f":"'Electric Utility Data'!B47","v":"VVC"},{"$f":"'Electric Utility Data'!C47","v":"Vectren Corp."},null,{"$f":"'Electric Utility Data'!AA47","v":"A-"},{"$f":"IF(F47=\"NR\",0,VLOOKUP(F47,'Ordinal Ratings'!A$8:B$30,2,FALSE))","v":7},null,{"$f":"'Electric Utility Data'!AB47","v":"NR"},{"$f":"IF(I47=\"NR\",0,VLOOKUP(I47,'Ordinal Ratings'!I$8:J$26,2,FALSE))","v":0},null,{"$f":"'Electric Utility Data'!W47","v":2},null,{"$f":"'Electric Utility Data'!Y47","v":"A"},null,{"$f":"'Electric Utility Data'!X47","v":0.7},null,{"$f":"'Electric Utility Data'!AC47","v":5935},null,{"$f":"'Electric Utility Data'!AD47","v":"Y"},"X","Announced acquisition by CenterPoint Energy 4/23/18."]
[41,"Y",{"$f":"'Electric Utility Data'!B48","v":"WEC"},{"$f":"'Electric Utility Data'!C48","v":"WEC Energy Group"},null,{"$f":"'Electric Utility Data'!AA48","v":"A-"},{"$f":"IF(F48=\"NR\",0,VLOOKUP(F48,'Ordinal Ratings'!A$8:B$30,2,FALSE))","v":7},null,{"$f":"'Electric Utility Data'!AB48","v":"Baa1"},{"$f":"IF(I48=\"NR\",0,VLOOKUP(I48,'Ordinal Ratings'!I$8:J$26,2,FALSE))","v":8},null,{"$f":"'Electric Utility Data'!W48","v":1},null,{"$f":"'Electric Utility Data'!Y48","v":"A+"},null,{"$f":"'Electric Utility Data'!X48","v":0.6},null,{"$f":"'Electric Utility Data'!AC48","v":20693.05},null,{"$f":"'Electric Utility Data'!AD48","v":"Y"}]
[42,"Y",{"$f":"'Electric Utility Data'!B49","v":"XEL"},{"$f":"'Electric Utility Data'!C49","v":"Xcel Energy Inc."},null,{"$f":"'Electric Utility Data'!AA49","v":"A-"},{"$f":"IF(F49=\"NR\",0,VLOOKUP(F49,'Ordinal Ratings'!A$8:B$30,2,FALSE))","v":7},null,{"$f":"'Electric Utility Data'!AB49","v":"A3"},{"$f":"IF(I49=\"NR\",0,VLOOKUP(I49,'Ordinal Ratings'!I$8:J$26,2,FALSE))","v":7},null,{"$f":"'Electric Utility Data'!W49","v":1},null,{"$f":"'Electric Utility Data'!Y49","v":"A+"},null,{"$f":"'Electric Utility Data'!X49","v":0.6},null,{"$f":"'Electric Utility Data'!AC49","v":23571.39},null,{"$f":"'Electric Utility Data'!AD49","v":"Y"}]
[]
[]
["(a)",{"$f":"'Electric Utility Data'!B55","v":"Issuer credit rating from www.standardandpoors.com (retrieved Jul. 17, 2018)."}]
["(b)",{"$f":"'Electric Utility Data'!B56","v":"Long-term rating from www.moodys.com (retrieved Jul. 17, 2018)."}]
["(c)",{"$f":"'Electric Utility Data'!B54&\"; \"&MID('Electric Utility Data'!J54,35,13)&\" for Emera.\"","v":"The Value Line Investment Survey (May 18, Jun. 15, & Jul. 27, 2018); Jun. 22, 2018 for Emera."}]
["(d)",{"$f":"'Electric Utility Data'!B57","v":"www.valueline.com (retrieved Jul. 17, 2018)."}]
[]
[null,{"$f":"COUNTIF(B8:B49,\"Y\")","v":21}]
[]
[null,null,null,"Proxy Group Criteria",null,"S&P",null,null,"Moodys"]
[null,null,null,"KU/LGE",null,"A-",{"$f":"IF(F60=\"NR\",0,VLOOKUP(F60,'Ordinal Ratings'!A$8:B$30,2,FALSE))","v":7},null,"A3",{"$f":"IF(I60=\"NR\",0,VLOOKUP(I60,'Ordinal Ratings'!I$8:J$26,2,FALSE))","v":7}]
[null,null,null,"Low Rating",null,{"$f":"VLOOKUP(G61,'Ordinal Ratings'!$B$8:$C$28,2,FALSE)","v":"BBB-"},{"$f":"VLOOKUP(F$60,'Ordinal Ratings'!A$8:B$30,2,FALSE)+3","v":10},null,{"$f":"VLOOKUP(J61,'Ordinal Ratings'!$J$8:$K$28,2,FALSE)","v":"Baa3"},{"$f":"VLOOKUP(I$60,'Ordinal Ratings'!I$8:J$26,2,FALSE)+3","v":10}]
[null,null,null,"High Rating",null,{"$f":"VLOOKUP(G62,'Ordinal Ratings'!$B$8:$C$28,2,FALSE)","v":"A+"},{"$f":"VLOOKUP(F$60,'Ordinal Ratings'!A$8:B$30,2,FALSE)-2","v":5},null,{"$f":"VLOOKUP(J62,'Ordinal Ratings'!$J$8:$K$28,2,FALSE)","v":"A1"},{"$f":"VLOOKUP(I$60,'Ordinal Ratings'!I$8:J$26,2,FALSE)-2","v":5}]
[]
[]
[]
[]
[]
[null,null,{"$f":"IF($B8=\"Y\",C8,\"zzz\")","v":"AQN"},"Algonquin Pwr & Util"]
[null,null,"zzz","zzz"]
[null,null,"LNT","Alliant Energy"]
[null,null,"AEE","Ameren Corp."]
[null,null,"zzz","zzz"]
[null,null,"AGR","Avangrid, Inc."]
[null,null,"zzz","zzz"]
[null,null,"BKH","Black Hills Corp."]
[null,null,"zzz","zzz"]
[null,null,"CMS","CMS Energy Corp."]
[null,null,"ED","Consolidated Edison"]
[null,null,"zzz","zzz"]
[null,null,"DTE","DTE Energy Co."]
[null,null,"DUK","Duke Energy Corp."]
[null,null,"zzz","zzz"]
[null,null,"zzz","zzz"]
[null,null,"EMA","Emera Inc."]
[null,null,"ETR","Entergy Corp."]
[null,null,{"$f":"IF($B27=\"Y\",C27,\"zzz\")","v":"ES"},"Eversource Energy"]
[null,null,"EXC","Exelon Corp."]
[null,null,"zzz","zzz"]
[null,null,"FTS","Fortis Inc."]
[null,null,{"$f":"IF($B31=\"Y\",C31,\"zzz\")","v":"zzz"},"zzz"]
[null,null,"zzz","zzz"]
[null,null,"zzz","zzz"]
[null,null,"zzz","zzz"]
[null,null,"NWE","NorthWestern Corp."]
[null,null,"zzz","zzz"]
[null,null,"zzz","zzz"]
[null,null,"zzz","zzz"]
[null,null,"zzz","zzz"]
[null,null,"zzz","zzz"]
[null,null,"zzz","zzz"]
[null,null,"PPL","PPL Corp."]
[null,null,"PEG","Pub Sv Enterprise Grp."]
[null,null,"zzz","zzz"]
[null,null,"SRE","Sempra Energy"]
[null,null,"SO","Southern Company"]
[null,null,"zzz","zzz"]
[null,null,"WEC","WEC Energy Group"]
[null,null,{"$f":"IF($B49=\"Y\",C49,\"zzz\")","v":"XEL"},"Xcel Energy Inc."]

{"sheet":"Utility Group","index":1,"n_rows":43,"n_cols":3,"rows_kept":43,"cut":false,"hidden":false,"merged":[]}
[]
[null,"SYM","Company"]
[{"$f":"A2+1","v":1},{"$f":"'Utility Group Criteria'!C68","v":"AQN"},{"$f":"'Utility Group Criteria'!D68","v":"Algonquin Pwr & Util"}]
[{"$f":"A3+1","v":2},{"$f":"'Utility Group Criteria'!C70","v":"LNT"},{"$f":"'Utility Group Criteria'!D70","v":"Alliant Energy"}]
[3,{"$f":"'Utility Group Criteria'!C71","v":"AEE"},{"$f":"'Utility Group Criteria'!D71","v":"Ameren Corp."}]
[4,{"$f":"'Utility Group Criteria'!C73","v":"AGR"},{"$f":"'Utility Group Criteria'!D73","v":"Avangrid, Inc."}]
[5,{"$f":"'Utility Group Criteria'!C75","v":"BKH"},{"$f":"'Utility Group Criteria'!D75","v":"Black Hills Corp."}]
[6,{"$f":"'Utility Group Criteria'!C77","v":"CMS"},{"$f":"'Utility Group Criteria'!D77","v":"CMS Energy Corp."}]
[7,{"$f":"'Utility Group Criteria'!C78","v":"ED"},{"$f":"'Utility Group Criteria'!D78","v":"Consolidated Edison"}]
[8,{"$f":"'Utility Group Criteria'!C80","v":"DTE"},{"$f":"'Utility Group Criteria'!D80","v":"DTE Energy Co."}]
[9,{"$f":"'Utility Group Criteria'!C81","v":"DUK"},{"$f":"'Utility Group Criteria'!D81","v":"Duke Energy Corp."}]
[10,{"$f":"'Utility Group Criteria'!C84","v":"EMA"},{"$f":"'Utility Group Criteria'!D84","v":"Emera Inc."}]
[11,{"$f":"'Utility Group Criteria'!C85","v":"ETR"},{"$f":"'Utility Group Criteria'!D85","v":"Entergy Corp."}]
[12,{"$f":"'Utility Group Criteria'!C86","v":"ES"},{"$f":"'Utility Group Criteria'!D86","v":"Eversource Energy"}]
[13,{"$f":"'Utility Group Criteria'!C87","v":"EXC"},{"$f":"'Utility Group Criteria'!D87","v":"Exelon Corp."}]
[14,{"$f":"'Utility Group Criteria'!C89","v":"FTS"},{"$f":"'Utility Group Criteria'!D89","v":"Fortis Inc."}]
[15,{"$f":"'Utility Group Criteria'!C94","v":"NWE"},{"$f":"'Utility Group Criteria'!D94","v":"NorthWestern Corp."}]
[16,{"$f":"'Utility Group Criteria'!C101","v":"PPL"},{"$f":"'Utility Group Criteria'!D101","v":"PPL Corp."}]
[17,{"$f":"'Utility Group Criteria'!C102","v":"PEG"},{"$f":"'Utility Group Criteria'!D102","v":"Pub Sv Enterprise Grp."}]
[18,{"$f":"'Utility Group Criteria'!C104","v":"SRE"},{"$f":"'Utility Group Criteria'!D104","v":"Sempra Energy"}]
[19,{"$f":"'Utility Group Criteria'!C105","v":"SO"},{"$f":"'Utility Group Criteria'!D105","v":"Southern Company"}]
[20,{"$f":"'Utility Group Criteria'!C107","v":"WEC"},{"$f":"'Utility Group Criteria'!D107","v":"WEC Energy Group"}]
[21,{"$f":"'Utility Group Criteria'!C108","v":"XEL"},{"$f":"'Utility Group Criteria'!D108","v":"Xcel Energy Inc."}]
[22,{"$f":"'Utility Group Criteria'!C69","v":"zzz"},{"$f":"'Utility Group Criteria'!D69","v":"zzz"}]
[23,{"$f":"'Utility Group Criteria'!C72","v":"zzz"},{"$f":"'Utility Group Criteria'!D72","v":"zzz"}]
[24,{"$f":"'Utility Group Criteria'!C74","v":"zzz"},{"$f":"'Utility Group Criteria'!D74","v":"zzz"}]
[25,{"$f":"'Utility Group Criteria'!C76","v":"zzz"},{"$f":"'Utility Group Criteria'!D76","v":"zzz"}]
[26,{"$f":"'Utility Group Criteria'!C79","v":"zzz"},{"$f":"'Utility Group Criteria'!D79","v":"zzz"}]
[27,{"$f":"'Utility Group Criteria'!C82","v":"zzz"},{"$f":"'Utility Group Criteria'!D82","v":"zzz"}]
[28,{"$f":"'Utility Group Criteria'!C83","v":"zzz"},{"$f":"'Utility Group Criteria'!D83","v":"zzz"}]
[29,{"$f":"'Utility Group Criteria'!C88","v":"zzz"},{"$f":"'Utility Group Criteria'!D88","v":"zzz"}]
[30,{"$f":"'Utility Group Criteria'!C90","v":"zzz"},{"$f":"'Utility Group Criteria'!D90","v":"zzz"}]
[31,{"$f":"'Utility Group Criteria'!C91","v":"zzz"},{"$f":"'Utility Group Criteria'!D91","v":"zzz"}]
[32,{"$f":"'Utility Group Criteria'!C92","v":"zzz"},{"$f":"'Utility Group Criteria'!D92","v":"zzz"}]
[33,{"$f":"'Utility Group Criteria'!C93","v":"zzz"},{"$f":"'Utility Group Criteria'!D93","v":"zzz"}]
[34,{"$f":"'Utility Group Criteria'!C95","v":"zzz"},{"$f":"'Utility Group Criteria'!D95","v":"zzz"}]
[35,{"$f":"'Utility Group Criteria'!C96","v":"zzz"},{"$f":"'Utility Group Criteria'!D96","v":"zzz"}]
[36,{"$f":"'Utility Group Criteria'!C97","v":"zzz"},{"$f":"'Utility Group Criteria'!D97","v":"zzz"}]
[37,{"$f":"'Utility Group Criteria'!C98","v":"zzz"},{"$f":"'Utility Group Criteria'!D98","v":"zzz"}]
[38,{"$f":"'Utility Group Criteria'!C99","v":"zzz"},{"$f":"'Utility Group Criteria'!D99","v":"zzz"}]
[39,{"$f":"'Utility Group Criteria'!C100","v":"zzz"},{"$f":"'Utility Group Criteria'!D100","v":"zzz"}]
[40,{"$f":"'Utility Group Criteria'!C103","v":"zzz"},{"$f":"'Utility Group Criteria'!D103","v":"zzz"}]
[41,{"$f":"'Utility Group Criteria'!C106","v":"zzz"},{"$f":"'Utility Group Criteria'!D106","v":"zzz"}]

{"sheet":"Exhibit List","index":2,"n_rows":23,"n_cols":4,"rows_kept":23,"cut":false,"hidden":false,"merged":[]}
["Tab","Designation","Title I","Title II"]
[2,"Exhibit No. 2","ROE ANALYSES","SUMMARY OF RESULTS"]
["3 (1)","Exhibit No. 3","REGULATORY MECHANISMS","UTILITY GROUP"]
["3 (2,3,4)","Exhibit No. 3","REGULATORY MECHANISMS","UTILITY GROUP ELECTRIC OPERATING COS."]
["4 (1)","Exhibit No. 4","CAPITAL STRUCTURE","UTILITY GROUP"]
["4 (2,3)","Exhibit No. 4","CAPITAL STRUCTURE","UTILITY GROUP ELECTRIC OPERATING COS."]
["5 (1)","Exhibit No. 5","DCF MODEL - UTILITY GROUP","DIVIDEND YIELD"]
["5 (2)","Exhibit No. 5","DCF MODEL - UTILITY GROUP","GROWTH RATES"]
["5 (3)","Exhibit No. 5","DCF MODEL - UTILITY GROUP","DCF COST OF EQUITY ESTIMATES"]
[6,"Exhibit No. 6","DCF MODEL - UTILITY GROUP","BR+SV GROWTH RATE"]
["7 (1)","Exhibit No. 7","CAPM - CURRENT BOND YIELD","UTILITY GROUP"]
["7 (2)","Exhibit No. 7","CAPM - PROJECTED BOND YIELD","UTILITY GROUP"]
["8 (1)","Exhibit No. 8","EMPIRICAL CAPM - CURRENT BOND YIELD","UTILITY GROUP"]
["8 (2)","Exhibit No. 8","EMPIRICAL CAPM - PROJECTED BOND YIELD","UTILITY GROUP"]
["9 (1)","Exhibit No. 9","ELECTRIC UTILITY RISK PREMIUM","CURRENT BOND YIELD"]
["9 (2)","Exhibit No. 9","ELECTRIC UTILITY RISK PREMIUM","PROJECTED BOND YIELD"]
["9 (3)","Exhibit No. 9","ELECTRIC UTILITY RISK PREMIUM","AUTHORIZED RETURNS"]
["9 (4)","Exhibit No. 9","ELECTRIC UTILITY RISK PREMIUM","REGRESSION RESULTS"]
[10,"Exhibit No. 10","EXPECTED EARNINGS APPROACH","UTILITY GROUP"]
[11,"Exhibit No. 11","FLOTATION COST STUDY","VALUE LINE ELECTRIC UTILITY INDUSTRY"]
["12 (1)","Exhibit No. 12","DCF MODEL - NON-UTILITY GROUP","DIVIDEND YIELD"]
["12 (2)","Exhibit No. 12","DCF MODEL - NON-UTILITY GROUP","GROWTH RATES"]
["12 (3)","Exhibit No. 12","DCF MODEL - NON-UTILITY GROUP","DCF COST OF EQUITY ESTIMATES"]

{"sheet":"Proxy Group Risk Measures","index":3,"n_rows":63,"n_cols":17,"rows_kept":63,"cut":false,"hidden":false,"merged":[[4,9,4,14],[5,3,5,4],[5,6,5,7],[6,3,6,6],[45,6,45,7],[44,3,44,6],[7,3,7,4],[7,6,7,7],[4,3,4,4],[45,3,45,4],[42,3,42,4],[42,9,42,14],[43,9,43,14],[43,3,43,4],[43,6,43,7],[5,9,5,14]]}
["RISK MEASURES"]
[]
["UTILITY GROUP"]
[]
[null,null,null,"(a)",null,null,"(b)",null,null,"(c)",null,null,null,null,null,null,"(d)"]
[null,null,null,null,null,null,null,null,null,"Value Line"]
[null,null,null,"Credit Ratings",null,null,null,null,null,"Safety",null,"Financial",null,null,null,null,"Market"]
[null,"Company",null,"S&P",null,null,"Moody's",null,null,"Rank",null,"Strength",null,null,"Beta",null,"Cap"]
[{"$f":"A8+1","v":1},{"$f":"VLOOKUP('Utility Group'!$B3,vldatabase,2,FALSE)","v":"Algonquin Pwr & Util"},null,{"$f":"VLOOKUP('Utility Group'!$B3,vldatabase,26,FALSE)","v":"BBB"},{"$f":"VLOOKUP(D9,'Ordinal Ratings'!A$8:C$30,2,FALSE)","v":9},null,{"$f":"VLOOKUP('Utility Group'!$B3,vldatabase,27,FALSE)","v":"NR"},{"$f":"VLOOKUP(G9,'Ordinal Ratings'!I$9:K$28,2,FALSE)","v":" "},null,{"$f":"VLOOKUP('Utility Group'!$B3,vldatabase,22,FALSE)","v":"n/a"},null,{"$f":"VLOOKUP('Utility Group'!$B3,vldatabase,24,FALSE)","v":"n/a"},{"$f":"VLOOKUP(L9,'Ordinal Ratings'!E$8:F$18,2,FALSE)","v":" "},null,{"$f":"VLOOKUP('Utility Group'!$B3,vldatabase,23,FALSE)","v":"n/a"},null,{"$f":"VLOOKUP('Utility Group'!$B3,vldatabase,28,FALSE)","v":4591}]
[{"$f":"A9+1","v":2},{"$f":"VLOOKUP('Utility Group'!$B4,vldatabase,2,FALSE)","v":"Alliant Energy"},null,{"$f":"VLOOKUP('Utility Group'!$B4,vldatabase,26,FALSE)","v":"A-"},{"$f":"VLOOKUP(D10,'Ordinal Ratings'!A$8:C$30,2,FALSE)","v":7},null,{"$f":"VLOOKUP('Utility Group'!$B4,vldatabase,27,FALSE)","v":"Baa1"},{"$f":"VLOOKUP(G10,'Ordinal Ratings'!I$9:K$28,2,FALSE)","v":8},null,{"$f":"VLOOKUP('Utility Group'!$B4,vldatabase,22,FALSE)","v":2},null,{"$f":"VLOOKUP('Utility Group'!$B4,vldatabase,24,FALSE)","v":"A"},{"$f":"VLOOKUP(L10,'Ordinal Ratings'!E$8:F$18,2,FALSE)","v":3},null,{"$f":"VLOOKUP('Utility Group'!$B4,vldatabase,23,FALSE)","v":0.7},null,{"$f":"VLOOKUP('Utility Group'!$B4,vldatabase,28,FALSE)","v":9986.1299999999992}]
[3,{"$f":"VLOOKUP('Utility Group'!$B5,vldatabase,2,FALSE)","v":"Ameren Corp."},null,{"$f":"VLOOKUP('Utility Group'!$B5,vldatabase,26,FALSE)","v":"BBB+"},{"$f":"VLOOKUP(D11,'Ordinal Ratings'!A$8:C$30,2,FALSE)","v":8},null,{"$f":"VLOOKUP('Utility Group'!$B5,vldatabase,27,FALSE)","v":"Baa1"},{"$f":"VLOOKUP(G11,'Ordinal Ratings'!I$9:K$28,2,FALSE)","v":8},null,{"$f":"VLOOKUP('Utility Group'!$B5,vldatabase,22,FALSE)","v":2},null,{"$f":"VLOOKUP('Utility Group'!$B5,vldatabase,24,FALSE)","v":"A"},{"$f":"VLOOKUP(L11,'Ordinal Ratings'!E$8:F$18,2,FALSE)","v":3},null,{"$f":"VLOOKUP('Utility Group'!$B5,vldatabase,23,FALSE)","v":0.65},null,{"$f":"VLOOKUP('Utility Group'!$B5,vldatabase,28,FALSE)","v":14949.73}]
[4,{"$f":"VLOOKUP('Utility Group'!$B6,vldatabase,2,FALSE)","v":"Avangrid, Inc."},null,{"$f":"VLOOKUP('Utility Group'!$B6,vldatabase,26,FALSE)","v":"BBB+"},{"$f":"VLOOKUP(D12,'Ordinal Ratings'!A$8:C$30,2,FALSE)","v":8},null,{"$f":"VLOOKUP('Utility Group'!$B6,vldatabase,27,FALSE)","v":"Baa1"},{"$f":"VLOOKUP(G12,'Ordinal Ratings'!I$9:K$28,2,FALSE)","v":8},null,{"$f":"VLOOKUP('Utility Group'!$B6,vldatabase,22,FALSE)","v":2},null,{"$f":"VLOOKUP('Utility Group'!$B6,vldatabase,24,FALSE)","v":"B++"},{"$f":"VLOOKUP(L12,'Ordinal Ratings'!E$8:F$18,2,FALSE)","v":4},null,{"$f":"VLOOKUP('Utility Group'!$B6,vldatabase,23,FALSE)","v":0.4},null,{"$f":"VLOOKUP('Utility Group'!$B6,vldatabase,28,FALSE)","v":16307.38}]
[5,{"$f":"VLOOKUP('Utility Group'!$B7,vldatabase,2,FALSE)","v":"Black Hills Corp."},null,{"$f":"VLOOKUP('Utility Group'!$B7,vldatabase,26,FALSE)","v":"BBB"},{"$f":"VLOOKUP(D13,'Ordinal Ratings'!A$8:C$30,2,FALSE)","v":9},null,{"$f":"VLOOKUP('Utility Group'!$B7,vldatabase,27,FALSE)","v":"Baa2"},{"$f":"VLOOKUP(G13,'Ordinal Ratings'!I$9:K$28,2,FALSE)","v":9},null,{"$f":"VLOOKUP('Utility Group'!$B7,vldatabase,22,FALSE)","v":2},null,{"$f":"VLOOKUP('Utility Group'!$B7,vldatabase,24,FALSE)","v":"A"},{"$f":"VLOOKUP(L13,'Ordinal Ratings'!E$8:F$18,2,FALSE)","v":3},null,{"$f":"VLOOKUP('Utility Group'!$B7,vldatabase,23,FALSE)","v":0.85},null,{"$f":"VLOOKUP('Utility Group'!$B7,vldatabase,28,FALSE)","v":3290.73}]
[6,{"$f":"VLOOKUP('Utility Group'!$B8,vldatabase,2,FALSE)","v":"CMS Energy Corp."},null,{"$f":"VLOOKUP('Utility Group'!$B8,vldatabase,26,FALSE)","v":"BBB+"},{"$f":"VLOOKUP(D14,'Ordinal Ratings'!A$8:C$30,2,FALSE)","v":8},null,{"$f":"VLOOKUP('Utility Group'!$B8,vldatabase,27,FALSE)","v":"Baa1"},{"$f":"VLOOKUP(G14,'Ordinal Ratings'!I$9:K$28,2,FALSE)","v":8},null,{"$f":"VLOOKUP('Utility Group'!$B8,vldatabase,22,FALSE)","v":2},null,{"$f":"VLOOKUP('Utility Group'!$B8,vldatabase,24,FALSE)","v":"B++"},{"$f":"VLOOKUP(L14,'Ordinal Ratings'!E$8:F$18,2,FALSE)","v":4},null,{"$f":"VLOOKUP('Utility Group'!$B8,vldatabase,23,FALSE)","v":0.65},null,{"$f":"VLOOKUP('Utility Group'!$B8,vldatabase,28,FALSE)","v":13537.4}]
[7,{"$f":"VLOOKUP('Utility Group'!$B9,vldatabase,2,FALSE)","v":"Consolidated Edison"},null,{"$f":"VLOOKUP('Utility Group'!$B9,vldatabase,26,FALSE)","v":"A-"},{"$f":"VLOOKUP(D15,'Ordinal Ratings'!A$8:C$30,2,FALSE)","v":7},null,{"$f":"VLOOKUP('Utility Group'!$B9,vldatabase,27,FALSE)","v":"A3"},{"$f":"VLOOKUP(G15,'Ordinal Ratings'!I$9:K$28,2,FALSE)","v":7},null,{"$f":"VLOOKUP('Utility Group'!$B9,vldatabase,22,FALSE)","v":1},null,{"$f":"VLOOKUP('Utility Group'!$B9,vldatabase,24,FALSE)","v":"A+"},{"$f":"VLOOKUP(L15,'Ordinal Ratings'!E$8:F$18,2,FALSE)","v":2},null,{"$f":"VLOOKUP('Utility Group'!$B9,vldatabase,23,FALSE)","v":0.5},null,{"$f":"VLOOKUP('Utility Group'!$B9,vldatabase,28,FALSE)","v":24637.42}]
[8,{"$f":"VLOOKUP('Utility Group'!$B10,vldatabase,2,FALSE)","v":"DTE Energy Co."},null,{"$f":"VLOOKUP('Utility Group'!$B10,vldatabase,26,FALSE)","v":"BBB+"},{"$f":"VLOOKUP(D16,'Ordinal Ratings'!A$8:C$30,2,FALSE)","v":8},null,{"$f":"VLOOKUP('Utility Group'!$B10,vldatabase,27,FALSE)","v":"Baa1"},{"$f":"VLOOKUP(G16,'Ordinal Ratings'!I$9:K$28,2,FALSE)","v":8},null,{"$f":"VLOOKUP('Utility Group'!$B10,vldatabase,22,FALSE)","v":2},null,{"$f":"VLOOKUP('Utility Group'!$B10,vldatabase,24,FALSE)","v":"B++"},{"$f":"VLOOKUP(L16,'Ordinal Ratings'!E$8:F$18,2,FALSE)","v":4},null,{"$f":"VLOOKUP('Utility Group'!$B10,vldatabase,23,FALSE)","v":0.65},null,{"$f":"VLOOKUP('Utility Group'!$B10,vldatabase,28,FALSE)","v":19222.68}]
[9,{"$f":"VLOOKUP('Utility Group'!$B11,vldatabase,2,FALSE)","v":"Duke Energy Corp."},null,{"$f":"VLOOKUP('Utility Group'!$B11,vldatabase,26,FALSE)","v":"A-"},{"$f":"VLOOKUP(D17,'Ordinal Ratings'!A$8:C$30,2,FALSE)","v":7},null,{"$f":"VLOOKUP('Utility Group'!$B11,vldatabase,27,FALSE)","v":"Baa1"},{"$f":"VLOOKUP(G17,'Ordinal Ratings'!I$9:K$28,2,FALSE)","v":8},null,{"$f":"VLOOKUP('Utility Group'!$B11,vldatabase,22,FALSE)","v":2},null,{"$f":"VLOOKUP('Utility Group'!$B11,vldatabase,24,FALSE)","v":"A"},{"$f":"VLOOKUP(L17,'Ordinal Ratings'!E$8:F$18,2,FALSE)","v":3},null,{"$f":"VLOOKUP('Utility Group'!$B11,vldatabase,23,FALSE)","v":0.6},null,{"$f":"VLOOKUP('Utility Group'!$B11,vldatabase,28,FALSE)","v":56430.5}]
[10,{"$f":"VLOOKUP('Utility Group'!$B12,vldatabase,2,FALSE)","v":"Emera Inc."},null,{"$f":"VLOOKUP('Utility Group'!$B12,vldatabase,26,FALSE)","v":"BBB+"},{"$f":"VLOOKUP(D18,'Ordinal Ratings'!A$8:C$30,2,FALSE)","v":8},null,{"$f":"VLOOKUP('Utility Group'!$B12,vldatabase,27,FALSE)","v":"Baa3"},{"$f":"VLOOKUP(G18,'Ordinal Ratings'!I$9:K$28,2,FALSE)","v":10},null,{"$f":"VLOOKUP('Utility Group'!$B12,vldatabase,22,FALSE)","v":2},null,{"$f":"VLOOKUP('Utility Group'!$B12,vldatabase,24,FALSE)","v":"B+"},{"$f":"VLOOKUP(L18,'Ordinal Ratings'!E$8:F$18,2,FALSE)","v":5},null,{"$f":"VLOOKUP('Utility Group'!$B12,vldatabase,23,FALSE)","v":0.65},null,{"$f":"VLOOKUP('Utility Group'!$B12,vldatabase,28,FALSE)","v":9741.3700000000008}]
[11,{"$f":"VLOOKUP('Utility Group'!$B13,vldatabase,2,FALSE)","v":"Entergy Corp."},null,{"$f":"VLOOKUP('Utility Group'!$B13,vldatabase,26,FALSE)","v":"BBB+"},{"$f":"VLOOKUP(D19,'Ordinal Ratings'!A$8:C$30,2,FALSE)","v":8},null,{"$f":"VLOOKUP('Utility Group'!$B13,vldatabase,27,FALSE)","v":"Baa2"},{"$f":"VLOOKUP(G19,'Ordinal Ratings'!I$9:K$28,2,FALSE)","v":9},null,{"$f":"VLOOKUP('Utility Group'!$B13,vldatabase,22,FALSE)","v":3},null,{"$f":"VLOOKUP('Utility Group'!$B13,vldatabase,24,FALSE)","v":"B++"},{"$f":"VLOOKUP(L19,'Ordinal Ratings'!E$8:F$18,2,FALSE)","v":4},null,{"$f":"VLOOKUP('Utility Group'!$B13,vldatabase,23,FALSE)","v":0.65},null,{"$f":"VLOOKUP('Utility Group'!$B13,vldatabase,28,FALSE)","v":14858.06}]
[12,{"$f":"VLOOKUP('Utility Group'!$B14,vldatabase,2,FALSE)","v":"Eversource Energy"},null,{"$f":"VLOOKUP('Utility Group'!$B14,vldatabase,26,FALSE)","v":"A+"},{"$f":"VLOOKUP(D20,'Ordinal Ratings'!A$8:C$30,2,FALSE)","v":5},null,{"$f":"VLOOKUP('Utility Group'!$B14,vldatabase,27,FALSE)","v":"Baa1"},{"$f":"VLOOKUP(G20,'Ordinal Ratings'!I$9:K$28,2,FALSE)","v":8},null,{"$f":"VLOOKUP('Utility Group'!$B14,vldatabase,22,FALSE)","v":1},null,{"$f":"VLOOKUP('Utility Group'!$B14,vldatabase,24,FALSE)","v":"A"},{"$f":"VLOOKUP(L20,'Ordinal Ratings'!E$8:F$18,2,FALSE)","v":3},null,{"$f":"VLOOKUP('Utility Group'!$B14,vldatabase,23,FALSE)","v":0.65},null,{"$f":"VLOOKUP('Utility Group'!$B14,vldatabase,28,FALSE)","v":19745.54}]
[13,{"$f":"VLOOKUP('Utility Group'!$B15,vldatabase,2,FALSE)","v":"Exelon Corp."},null,{"$f":"VLOOKUP('Utility Group'!$B15,vldatabase,26,FALSE)","v":"BBB"},{"$f":"VLOOKUP(D21,'Ordinal Ratings'!A$8:C$30,2,FALSE)","v":9},null,{"$f":"VLOOKUP('Utility Group'!$B15,vldatabase,27,FALSE)","v":"Baa2"},{"$f":"VLOOKUP(G21,'Ordinal Ratings'!I$9:K$28,2,FALSE)","v":9},null,{"$f":"VLOOKUP('Utility Group'!$B15,vldatabase,22,FALSE)","v":3},null,{"$f":"VLOOKUP('Utility Group'!$B15,vldatabase,24,FALSE)","v":"B++"},{"$f":"VLOOKUP(L21,'Ordinal Ratings'!E$8:F$18,2,FALSE)","v":4},null,{"$f":"VLOOKUP('Utility Group'!$B15,vldatabase,23,FALSE)","v":0.7},null,{"$f":"VLOOKUP('Utility Group'!$B15,vldatabase,28,FALSE)","v":40783.050000000003}]
[14,{"$f":"VLOOKUP('Utility Group'!$B16,vldatabase,2,FALSE)","v":"Fortis Inc."},null,{"$f":"VLOOKUP('Utility Group'!$B16,vldatabase,26,FALSE)","v":"A-"},{"$f":"VLOOKUP(D22,'Ordinal Ratings'!A$8:C$30,2,FALSE)","v":7},null,{"$f":"VLOOKUP('Utility Group'!$B16,vldatabase,27,FALSE)","v":"Baa3"},{"$f":"VLOOKUP(G22,'Ordinal Ratings'!I$9:K$28,2,FALSE)","v":10},null,{"$f":"VLOOKUP('Utility Group'!$B16,vldatabase,22,FALSE)","v":2},null,{"$f":"VLOOKUP('Utility Group'!$B16,vldatabase,24,FALSE)","v":"B++"},{"$f":"VLOOKUP(L22,'Ordinal Ratings'!E$8:F$18,2,FALSE)","v":4},null,{"$f":"VLOOKUP('Utility Group'!$B16,vldatabase,23,FALSE)","v":0.7},null,{"$f":"VLOOKUP('Utility Group'!$B16,vldatabase,28,FALSE)","v":17930.439999999999}]
[15,{"$f":"VLOOKUP('Utility Group'!$B17,vldatabase,2,FALSE)","v":"NorthWestern Corp."},null,{"$f":"VLOOKUP('Utility Group'!$B17,vldatabase,26,FALSE)","v":"BBB"},{"$f":"VLOOKUP(D23,'Ordinal Ratings'!A$8:C$30,2,FALSE)","v":9},null,{"$f":"VLOOKUP('Utility Group'!$B17,vldatabase,27,FALSE)","v":"Baa2"},{"$f":"VLOOKUP(G23,'Ordinal Ratings'!I$9:K$28,2,FALSE)","v":9},null,{"$f":"VLOOKUP('Utility Group'!$B17,vldatabase,22,FALSE)","v":2},null,{"$f":"VLOOKUP('Utility Group'!$B17,vldatabase,24,FALSE)","v":"B++"},{"$f":"VLOOKUP(L23,'Ordinal Ratings'!E$8:F$18,2,FALSE)","v":4},null,{"$f":"VLOOKUP('Utility Group'!$B17,vldatabase,23,FALSE)","v":0.65},null,{"$f":"VLOOKUP('Utility Group'!$B17,vldatabase,28,FALSE)","v":3110.44}]
[16,{"$f":"VLOOKUP('Utility Group'!$B18,vldatabase,2,FALSE)","v":"PPL Corp."},null,{"$f":"VLOOKUP('Utility Group'!$B18,vldatabase,26,FALSE)","v":"A-"},{"$f":"VLOOKUP(D24,'Ordinal Ratings'!A$8:C$30,2,FALSE)","v":7},null,{"$f":"VLOOKUP('Utility Group'!$B18,vldatabase,27,FALSE)","v":"Baa2"},{"$f":"VLOOKUP(G24,'Ordinal Ratings'!I$9:K$28,2,FALSE)","v":9},null,{"$f":"VLOOKUP('Utility Group'!$B18,vldatabase,22,FALSE)","v":2},null,{"$f":"VLOOKUP('Utility Group'!$B18,vldatabase,24,FALSE)","v":"B++"},{"$f":"VLOOKUP(L24,'Ordinal Ratings'!E$8:F$18,2,FALSE)","v":4},null,{"$f":"VLOOKUP('Utility Group'!$B18,vldatabase,23,FALSE)","v":0.75},null,{"$f":"VLOOKUP('Utility Group'!$B18,vldatabase,28,FALSE)","v":19980.02}]
[17,{"$f":"VLOOKUP('Utility Group'!$B19,vldatabase,2,FALSE)","v":"Pub Sv Enterprise Grp."},null,{"$f":"VLOOKUP('Utility Group'!$B19,vldatabase,26,FALSE)","v":"BBB+"},{"$f":"VLOOKUP(D25,'Ordinal Ratings'!A$8:C$30,2,FALSE)","v":8},null,{"$f":"VLOOKUP('Utility Group'!$B19,vldatabase,27,FALSE)","v":"Baa1"},{"$f":"VLOOKUP(G25,'Ordinal Ratings'!I$9:K$28,2,FALSE)","v":8},null,{"$f":"VLOOKUP('Utility Group'!$B19,vldatabase,22,FALSE)","v":1},null,{"$f":"VLOOKUP('Utility Group'!$B19,vldatabase,24,FALSE)","v":"A++"},{"$f":"VLOOKUP(L25,'Ordinal Ratings'!E$8:F$18,2,FALSE)","v":1},null,{"$f":"VLOOKUP('Utility Group'!$B19,vldatabase,23,FALSE)","v":0.7},null,{"$f":"VLOOKUP('Utility Group'!$B19,vldatabase,28,FALSE)","v":26374.32}]
[18,{"$f":"VLOOKUP('Utility Group'!$B20,vldatabase,2,FALSE)","v":"Sempra Energy"},null,{"$f":"VLOOKUP('Utility Group'!$B20,vldatabase,26,FALSE)","v":"BBB+"},{"$f":"VLOOKUP(D26,'Ordinal Ratings'!A$8:C$30,2,FALSE)","v":8},null,{"$f":"VLOOKUP('Utility Group'!$B20,vldatabase,27,FALSE)","v":"Baa1"},{"$f":"VLOOKUP(G26,'Ordinal Ratings'!I$9:K$28,2,FALSE)","v":8},null,{"$f":"VLOOKUP('Utility Group'!$B20,vldatabase,22,FALSE)","v":2},null,{"$f":"VLOOKUP('Utility Group'!$B20,vldatabase,24,FALSE)","v":"A"},{"$f":"VLOOKUP(L26,'Ordinal Ratings'!E$8:F$18,2,FALSE)","v":3},null,{"$f":"VLOOKUP('Utility Group'!$B20,vldatabase,23,FALSE)","v":0.75},null,{"$f":"VLOOKUP('Utility Group'!$B20,vldatabase,28,FALSE)","v":30526.32}]
[19,{"$f":"VLOOKUP('Utility Group'!$B21,vldatabase,2,FALSE)","v":"Southern Company"},null,{"$f":"VLOOKUP('Utility Group'!$B21,vldatabase,26,FALSE)","v":"A-"},{"$f":"VLOOKUP(D27,'Ordinal Ratings'!A$8:C$30,2,FALSE)","v":7},null,{"$f":"VLOOKUP('Utility Group'!$B21,vldatabase,27,FALSE)","v":"Baa2"},{"$f":"VLOOKUP(G27,'Ordinal Ratings'!I$9:K$28,2,FALSE)","v":9},null,{"$f":"VLOOKUP('Utility Group'!$B21,vldatabase,22,FALSE)","v":2},null,{"$f":"VLOOKUP('Utility Group'!$B21,vldatabase,24,FALSE)","v":"A"},{"$f":"VLOOKUP(L27,'Ordinal Ratings'!E$8:F$18,2,FALSE)","v":3},null,{"$f":"VLOOKUP('Utility Group'!$B21,vldatabase,23,FALSE)","v":0.55000000000000004},null,{"$f":"VLOOKUP('Utility Group'!$B21,vldatabase,28,FALSE)","v":48537.77}]
[20,{"$f":"VLOOKUP('Utility Group'!$B22,vldatabase,2,FALSE)","v":"WEC Energy Group"},null,{"$f":"VLOOKUP('Utility Group'!$B22,vldatabase,26,FALSE)","v":"A-"},{"$f":"VLOOKUP(D28,'Ordinal Ratings'!A$8:C$30,2,FALSE)","v":7},null,{"$f":"VLOOKUP('Utility Group'!$B22,vldatabase,27,FALSE)","v":"Baa1"},{"$f":"VLOOKUP(G28,'Ordinal Ratings'!I$9:K$28,2,FALSE)","v":8},null,{"$f":"VLOOKUP('Utility Group'!$B22,vldatabase,22,FALSE)","v":1},null,{"$f":"VLOOKUP('Utility Group'!$B22,vldatabase,24,FALSE)","v":"A+"},{"$f":"VLOOKUP(L28,'Ordinal Ratings'!E$8:F$18,2,FALSE)","v":2},null,{"$f":"VLOOKUP('Utility Group'!$B22,vldatabase,23,FALSE)","v":0.6},null,{"$f":"VLOOKUP('Utility Group'!$B22,vldatabase,28,FALSE)","v":20693.05}]
[21,{"$f":"VLOOKUP('Utility Group'!$B23,vldatabase,2,FALSE)","v":"Xcel Energy Inc."},null,{"$f":"VLOOKUP('Utility Group'!$B23,vldatabase,26,FALSE)","v":"A-"},{"$f":"VLOOKUP(D29,'Ordinal Ratings'!A$8:C$30,2,FALSE)","v":7},null,{"$f":"VLOOKUP('Utility Group'!$B23,vldatabase,27,FALSE)","v":"A3"},{"$f":"VLOOKUP(G29,'Ordinal Ratings'!I$9:K$28,2,FALSE)","v":7},null,{"$f":"VLOOKUP('Utility Group'!$B23,vldatabase,22,FALSE)","v":1},null,{"$f":"VLOOKUP('Utility Group'!$B23,vldatabase,24,FALSE)","v":"A+"},{"$f":"VLOOKUP(L29,'Ordinal Ratings'!E$8:F$18,2,FALSE)","v":2},null,{"$f":"VLOOKUP('Utility Group'!$B23,vldatabase,23,FALSE)","v":0.6},null,{"$f":"VLOOKUP('Utility Group'!$B23,vldatabase,28,FALSE)","v":23571.39}]
[]
[null,"Average",null,{"$f":"VLOOKUP(E31,'Ordinal Ratings'!$B$8:$C$28,2,FALSE)","v":"BBB+"},{"$f":"ROUND(AVERAGE(E9:E29),0)","v":8},null,{"$f":"VLOOKUP(H31,'Ordinal Ratings'!$J$8:$K$28,2,FALSE)","v":"Baa1"},{"$f":"ROUND(AVERAGE(H9:H29),0)","v":8},null,{"$f":"AVERAGE(J9:J29)","v":1.85},null,{"$f":"VLOOKUP(M31,'Ordinal Ratings'!$F$8:$G$17,2,FALSE)","v":"A"},{"$f":"ROUND(AVERAGE(M9:M29),0)","v":3},null,{"$f":"AVERAGE(O9:O29)","v":0.64750000000000008},null,{"$f":"AVERAGE(Q9:Q29)","v":20895.463809523812}]
[]
[]
[]
["(a)",{"$f":"'Electric Utility Data'!B55","v":"Issuer credit rating from www.standardandpoors.com (retrieved Jul. 17, 2018)."}]
["(b)",{"$f":"'Electric Utility Data'!B56","v":"Long-term rating from www.moodys.com (retrieved Jul. 17, 2018)."}]
["(c)",{"$f":"'Utility Group Criteria'!B54","v":"The Value Line Investment Survey (May 18, Jun. 15, & Jul. 27, 2018); Jun. 22, 2018 for Emera."}]
["(d)",{"$f":"'Electric Utility Data'!B57","v":"www.valueline.com (retrieved Jul. 17, 2018)."}]
["RISK MEASURES"]
[]
["NON-UTILITY GROUP"]
[]
[null,null,null,"(a)",null,null,"(b)",null,null,"(c)",null,null,null,null,null,null,"(c)"]
[null,null,null,null,null,null,null,null,null,"Value Line"]
[null,null,null,"Credit Ratings",null,null,null,null,null,"Safety",null,"Financial",null,null,null,null,"Market"]
[null,"Company",null,"S&P",null,null,"Moody's",null,null,"Rank",null,"Strength",null,null,"Beta",null,"Cap"]
[{"$f":"A46+1","v":1},"AT&T Inc.",null,"BBB",{"$f":"VLOOKUP(D47,'Ordinal Ratings'!A$8:B$30,2,FALSE)","v":9},null,"Baa2",{"$f":"VLOOKUP(G47,'Ordinal Ratings'!I$8:J$26,2,FALSE)","v":9},null,1,null,"A++",{"$f":"VLOOKUP(L47,'Ordinal Ratings'!E$8:F$17,2,FALSE)","v":1},null,0.75,null,201000]
[{"$f":"A47+1","v":2},"Church & Dwight",null,"BBB+",{"$f":"VLOOKUP(D48,'Ordinal Ratings'!A$8:B$30,2,FALSE)","v":8},null,"Baa1",{"$f":"VLOOKUP(G48,'Ordinal Ratings'!I$8:J$26,2,FALSE)","v":8},null,1,null,"A+",{"$f":"VLOOKUP(L48,'Ordinal Ratings'!E$8:F$17,2,FALSE)","v":2},null,0.75,null,12200]
[3,"Coca-Cola",null,"A+",{"$f":"VLOOKUP(D49,'Ordinal Ratings'!A$8:B$30,2,FALSE)","v":5},null,"Aa3",{"$f":"VLOOKUP(G49,'Ordinal Ratings'!I$8:J$26,2,FALSE)","v":4},null,1,null,"A++",{"$f":"VLOOKUP(L49,'Ordinal Ratings'!E$8:F$17,2,FALSE)","v":1},null,0.75,null,192000]
[4,"Federal Realty Inv.",null,"A-",{"$f":"VLOOKUP(D50,'Ordinal Ratings'!A$8:B$30,2,FALSE)","v":7},null,"A3",{"$f":"VLOOKUP(G50,'Ordinal Ratings'!I$8:J$26,2,FALSE)","v":7},null,1,null,"A",{"$f":"VLOOKUP(L50,'Ordinal Ratings'!E$8:F$17,2,FALSE)","v":3},null,0.75,null,8100]
[5,"Kellogg",null,"BBB",{"$f":"VLOOKUP(D51,'Ordinal Ratings'!A$8:B$30,2,FALSE)","v":9},null,"Baa2",{"$f":"VLOOKUP(G51,'Ordinal Ratings'!I$8:J$26,2,FALSE)","v":9},null,1,null,"A",{"$f":"VLOOKUP(L51,'Ordinal Ratings'!E$8:F$17,2,FALSE)","v":3},null,0.75,null,24500]
[6,"Kimberly-Clark",null,"A",{"$f":"VLOOKUP(D52,'Ordinal Ratings'!A$8:B$30,2,FALSE)","v":6},null,"A2",{"$f":"VLOOKUP(G52,'Ordinal Ratings'!I$8:J$26,2,FALSE)","v":6},null,1,null,"A++",{"$f":"VLOOKUP(L52,'Ordinal Ratings'!E$8:F$17,2,FALSE)","v":1},null,0.75,null,36200]
[7,"Procter & Gamble",null,"AA-",{"$f":"VLOOKUP(D53,'Ordinal Ratings'!A$8:B$30,2,FALSE)","v":4},null,"Aa3",{"$f":"VLOOKUP(G53,'Ordinal Ratings'!I$8:J$26,2,FALSE)","v":4},null,1,null,"A++",{"$f":"VLOOKUP(L53,'Ordinal Ratings'!E$8:F$17,2,FALSE)","v":1},null,0.7,null,194000]
[8,"Smucker (J.M.)",null,"BBB",{"$f":"VLOOKUP(D54,'Ordinal Ratings'!A$8:B$30,2,FALSE)","v":9},null,"Baa2",{"$f":"VLOOKUP(G54,'Ordinal Ratings'!I$8:J$26,2,FALSE)","v":9},null,1,null,"A+",{"$f":"VLOOKUP(L54,'Ordinal Ratings'!E$8:F$17,2,FALSE)","v":2},null,0.75,null,12400]
[9,"Walmart Inc.",null,"AA",{"$f":"VLOOKUP(D55,'Ordinal Ratings'!A$8:B$30,2,FALSE)","v":3},null,"Aa2",{"$f":"VLOOKUP(G55,'Ordinal Ratings'!I$8:J$26,2,FALSE)","v":3},null,1,null,"A++",{"$f":"VLOOKUP(L55,'Ordinal Ratings'!E$8:F$17,2,FALSE)","v":1},null,0.75,null,260000]
[]
[null,"Average ",null,{"$f":"VLOOKUP(E57,'Ordinal Ratings'!$B$8:$C$28,2,FALSE)","v":"A-"},{"$f":"ROUND(AVERAGE(E47:E55),0)","v":7},null,{"$f":"VLOOKUP(H57,'Ordinal Ratings'!$J$8:$K$28,2,FALSE)","v":"A3"},{"$f":"ROUND(AVERAGE(H47:H55),0)","v":7},null,{"$f":"AVERAGE(J47:J55)","v":1},null,{"$f":"VLOOKUP(M57,'Ordinal Ratings'!$F$8:$G$17,2,FALSE)","v":"A+"},{"$f":"ROUND(AVERAGE(M47:M55),0)","v":2},null,{"$f":"AVERAGE(O47:O55)","v":0.74444444444444446},null,{"$f":"AVERAGE(Q47:Q55)","v":104488.88888888889}]
[]
[]
[]
["(a)","www.standardandpoors.com (retrieved Jul. 18, 2018)."]
["(b)","www.moodys.com (retrieved Jul. 18, 2018)."]
["(c)","The Value Line Investment Survey (Jun. 15, Jun. 22, Jul. 6, Jul. 20, Jul. 27, 2018)."]

{"sheet":"Tables","index":4,"n_rows":16,"n_cols":7,"rows_kept":16,"cut":false,"hidden":false,"merged":[[4,1,4,2],[10,4,10,6],[11,1,11,2],[0,11,0,16],[1,11,1,16],[2,11,2,16],[3,4,3,6]]}
[]
[]
[]
[null,null,null,null,"Value Line"]
[null,"Credit Rating",null,null,"Safety","Financial"]
[null,"S&P","Moody's",null,"Rank","Strength","Beta"]
["Utility Group",{"$f":"'Proxy Group Risk Measures'!D31","v":"BBB+"},{"$f":"'Proxy Group Risk Measures'!G31","v":"Baa1"},null,{"$f":"'Proxy Group Risk Measures'!J31","v":1.85},{"$f":"'Proxy Group Risk Measures'!L31","v":"A"},{"$f":"'Proxy Group Risk Measures'!O31","v":0.64750000000000008}]
["LGE/KU",{"$f":"'Utility Group Criteria'!F60","v":"A-"},{"$f":"'Utility Group Criteria'!I60","v":"A3"},null,{"$f":"'Utility Group Criteria'!L42","v":2},{"$f":"'Utility Group Criteria'!N42","v":"B++"},{"$f":"'Utility Group Criteria'!P42","v":0.75}]
[]
[]
[null,null,null,null,"Value Line"]
[null,"Credit Rating",null,null,"Safety","Financial"]
[null,"S&P","Moody's",null,"Rank","Strength","Beta"]
["Non-Utility Group",{"$f":"'Proxy Group Risk Measures'!D57","v":"A-"},{"$f":"'Proxy Group Risk Measures'!G57","v":"A3"},null,{"$f":"'Proxy Group Risk Measures'!J57","v":1},{"$f":"'Proxy Group Risk Measures'!L57","v":"A+"},{"$f":"'Proxy Group Risk Measures'!O57","v":0.74444444444444446}]
["Utility Group",{"$f":"B7","v":"BBB+"},{"$f":"C7","v":"Baa1"},null,{"$f":"E7","v":1.85},"A",0.64750000000000008]
["LGE/KU",{"$f":"B8","v":"A-"},{"$f":"C8","v":"A3"},null,2,"B++",0.75]

{"sheet":"2","index":5,"n_rows":56,"n_cols":24,"rows_kept":56,"cut":false,"hidden":false,"merged":[[47,14,47,16],[47,21,47,23],[36,4,36,6],[37,4,37,6],[38,4,38,6]]}
[{"$f":"'Exhibit List'!C2","v":"ROE ANALYSES"},null,null,null,null,null,null,null,{"$f":"'Exhibit List'!B2","v":"Exhibit No. 2"}]
[null,null,null,null,null,null,null,null,"Page 1 of 1"]
[{"$f":"'Exhibit List'!D2","v":"SUMMARY OF RESULTS"}]
[]
[]
[null,"DCF   ",null,null,"Average",null,"Midpoint"]
[null,null,"Value Line",null,{"$f":"'5 (3)'!D32","v":0.10492675405592813},null,{"$f":"'5 (3)'!D33","v":0.11892578903278792}]
[null,null,"IBES",null,{"$f":"'5 (3)'!F32","v":9.4202115868587621E-2},null,{"$f":"'5 (3)'!F33","v":0.11219205562327209}]
[null,null,"Zacks",null,{"$f":"'5 (3)'!H32","v":9.812388738189437E-2},null,{"$f":"'5 (3)'!H33","v":0.10429807849845829}]
[null,null,"Bloomberg",null,{"$f":"'5 (3)'!J32","v":0.10161827315537256},null,{"$f":"'5 (3)'!J33","v":0.10718847465050697}]
[null,null,"S&P Capital/IQ",null,{"$f":"'5 (3)'!L32","v":0.10224042436060576},null,{"$f":"'5 (3)'!L33","v":0.11854807849845829}]
[null,null,"FactSet",null,{"$f":"'5 (3)'!N32","v":9.6968148397244422E-2},null,{"$f":"'5 (3)'!N33","v":0.11754967805762563}]
[null,null,"Internal br + sv",null,{"$f":"'5 (3)'!Q32","v":8.8631228442339435E-2},null,{"$f":"'5 (3)'!Q33","v":9.8975531006721906E-2}]
[]
[null,"CAPM   "]
[null,null,"Current Bond Yield",null,{"$f":"'7 (1)'!AA31","v":0.10085000000000002},null,{"$f":"'7 (1)'!AA32","v":0.10350000000000001}]
[null,null,"Projected Bond Yield",null,{"$f":"'7 (2)'!AA31","v":0.10400000000000001},null,{"$f":"'7 (2)'!AA32","v":0.10700000000000001}]
[]
[null,"Empirical CAPM   "]
[null,null,"Current Bond Yield",null,{"$f":"'8 (1)'!AE31","v":0.10980000000000004},null,{"$f":"'8 (1)'!AE32","v":0.113},null,null,null,null,null,null," "]
[null,null,"Projected Bond Yield",null,{"$f":"'8 (2)'!AE31","v":0.11199999999999999},null,{"$f":"'8 (2)'!AE32","v":0.11550000000000001}]
[]
[null,"Utility Risk Premium"]
[null,null,"Current Bond Yield",null,null,{"$f":"'9 (1)'!G22","v":0.100372}]
[null,null,"Projected Bond Yields",null,null,{"$f":"'9 (2)'!G22","v":0.10980412000000001}]
[]
[null,"Expected Earnings"]
[null,null,"Industry",null,null,{"$f":"'Electric Utility Data'!S51","v":0.1075}]
[null,null,"Proxy Group",null,{"$f":"'10'!I32","v":0.11082926354086525},null,{"$f":"'10'!I33","v":0.11331617652162966}]
[]
[]
[]
[null,"ROE Recommendation"]
[null,null,"Recommended Cost of Equity Range",null,9.8000000000000004E-2,"--",0.108]
[]
[null,"Flotation Cost Adjustment"]
[null,null,"Dividend Yield",null,{"$f":"'5 (1)'!H31","v":0.04}]
[null,null,"Flotation Cost Percentage",null,{"$f":"'11'!U50","v":3.1022535930919769E-2}]
[null,null,null,"Adjustment",{"$f":"ROUND(E37*E38,4)","v":1.1999999999999999E-3}]
[]
[null,"Recommended ROE"]
[null,null,"Range",null,{"$f":"E34+E39","v":9.920000000000001E-2},"--",{"$f":"G34+E39","v":0.10920000000000001}]
[null,null,"Midpoint",null,null,{"$f":"AVERAGE(E42,G42)","v":0.10420000000000001}]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,"UTILITY",null,null,null,null,null,null,"NON-UTILITY"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cost of Equity",null,null,null,null,null,null,"Cost of Equity"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Growth Rate",null,"Average",null,"Midpoint",null,null,"Growth Rate",null,"Average",null,"Midpoint"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Value Line",null,{"$f":"E7","v":0.10492675405592813},null,{"$f":"G7","v":0.11892578903278792},null,null,"Value Line",null,{"$f":"'12 (3)'!C20","v":0.10917151753704912},null,{"$f":"'12 (3)'!C21","v":0.1111987420693616}]
[null,null,null,null,null,null,null,null,null,null,null,null,"IBES",null,9.4202115868587621E-2,null,0.11219205562327209,null,null,"IBES",null,{"$f":"'12 (3)'!E20","v":9.8741983702655578E-2},null,{"$f":"'12 (3)'!E21","v":9.8569486631800096E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,"Zacks",null,9.812388738189437E-2,null,0.10429807849845829,null,null,"Zacks",null,{"$f":"'12 (3)'!G20","v":0.10471976148043335},null,{"$f":"'12 (3)'!G21","v":0.10408746811558095}]
[null,null,null,null,null,null,null,null,null,null,null,null,"Bloomberg",null,0.10161827315537256,null,0.10718847465050697,null,null,"Bloomberg",null,{"$f":"'12 (3)'!I20","v":0.1042511276934933},null,{"$f":"'12 (3)'!I21","v":9.7703313782872003E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,"S&P Capital/IQ",null,0.10224042436060576,null,0.11854807849845829,null,null,"S&P Capital/IQ",null,{"$f":"'12 (3)'!K20","v":0.11004122432481711},null,{"$f":"'12 (3)'!K21","v":0.11312994076329808}]
[null,null,null,null,null,null,null,null,null,null,null,null,"FactSet",null,9.6968148397244422E-2,null,0.11754967805762563,null,null,"FactSet",null,{"$f":"'12 (3)'!M20","v":0.10467531703598892},null,{"$f":"'12 (3)'!M21","v":9.7498313782872006E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,"br + sv",null,8.8631228442339435E-2,null,9.8975531006721906E-2]

{"sheet":"3 (1)","index":6,"n_rows":39,"n_cols":13,"rows_kept":39,"cut":false,"hidden":false,"merged":[[5,2,5,11],[7,4,7,5],[7,8,7,9],[8,0,8,1]]}
[null,"Count",null,{"$f":"COUNTIF(D10:D30,\"√\")","v":15},{"$f":"COUNTIF(E10:E30,\"√\")","v":6},{"$f":"COUNTIF(F10:F30,\"√\")","v":10},{"$f":"COUNTIF(G10:G30,\"√\")","v":12},13,6,12,13,null,{"$f":"A30-COUNTIF(M10:M30,\"- -\")","v":20}]
[{"$f":"'Exhibit List'!C3","v":"REGULATORY MECHANISMS"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Exhibit List'!B3","v":"Exhibit No. 3"}]
[null,null,null,null,null,null,null,null,null,null,null,null,"Page 1 of 4"]
[{"$f":"'Exhibit List'!D3","v":"UTILITY GROUP"}]
[]
[null,null,"Type of Adjustment Clause"]
[]
[null,null,null,null,"Decoupling",null,null,null,"New Capital"]
["Holding Company",null,"Elec. Fuel/\nPurch. Pwr","Conserv.\nProgram\nExpense","Full","Partial","Renew-\nables\nExpense","Environ-\nmental\nCompliance","Gener-\nation\nCapacity","Generic\nInfra-\nstructure","Trans-\nmission\nExpense","Other","Future\nTest Year"]
[1,"Algonquin Pwr & Util","√","- -","- -","√","- -","√","- -","√","√","Taxes, franchise fees; renewables mechanism available","P"]
[2,"Alliant Energy","√","- -","- -","√","- -","√","- -","√","√","Taxes, franchise fees; renewables mechanism available","P"]
[3,"Ameren Corp.","√","- -","- -","√","- -","√","- -","√","√","Taxes, franchise fees; renewables mechanism available","P"]
[4,"Avangrid, Inc.","D","√","√","- -","√","- -","D","- -","- -","Storm costs","C"]
[5,"Black Hills Corp.","√","√","- -","√","√","√","√","√","√",null,"O"]
[6,"CMS Energy Corp.","√","√","- -","- -","√","- -","- -","- -","√",null,"C"]
[7,"Consolidated Edison","D","- -","√","- -","√","- -","D","- -","- -",null,"C"]
[8,"DTE Energy Co.","√","√","- -","- -","√","- -","- -","- -","√",null,"C"]
[9,"Duke Energy Corp.","√","√","- -","√","√","√","√","√","√","Taxes, franchise fees, bad debts, storm costs","C,O,P"]
[10,"Emera Inc.","√","√","- -","- -","- -","√","√","- -","- -","Taxes, franchise fees","C"]
[11,"Entergy Corp.","√","√","- -","√","- -","√","√","√","√","Taxes, franchise fees, storm costs","O,P"]
[12,"Eversource Energy","√","√","√","- -","√","- -","- -","√","√",null,"C"]
[13,"Exelon Corp.","D","√","√","√","√","√","D","√","√","Taxes, franchise fees, bad debts, nuclear decomm., societal benefits","O,P"]
[14,"Fortis Inc.","D","√","- -","√","√","√","D","√","√","Franchise fees","C"]
[15,"NorthWestern Corp.","√","√","- -","- -","- -","- -","- -","- -","- -","Purchased power contracts","- -"]
[16,"PPL Corp.","√","√","- -","√","√","√","- -","√","√","Taxes, franchise fees, universal service program costs","O"]
[17,"Public Service Enterprise Group","D","√","- -","- -","√","√","D","√","- -","Taxes, franchise fees, societal benefits","P"]
[18,"Sempra Energy","√","- -","√","- -","- -","- -","- -","- -","- -",null,"C"]
[19,"Southern Company","√","√","- -","√","- -","√","√","- -","- -","Taxes, franchise fees, storm costs","C,O"]
[20,"WEC Energy Group","√","- -","- -","- -","- -","- -","- -","- -","- -","Taxes, franchise fees","C"]
[21,"Xcel Energy Inc.","√","√","√","- -","√","√","√","√","√","Taxes, franchise fees, university discounts","C"]
[]
["Sources:"]
[{"$f":"M2 & \", pages 2-4, contain operating company data that are aggregated into the parent company data on this page.\"","v":"Exhibit No. 3, pages 2-4, contain operating company data that are aggregated into the parent company data on this page."}]
[]
["Notes:"]
["D - Delivery-only utility."]
["C - Fully-forecasted test years commonly used in the state listed for this operating company."]
["O - Fully-forecasted test years occasionally used in the state listed for this operating company."]
["P - Partially-forecasted test years commonly or occasionally used in the state listed for this operating company."]

{"sheet":"3 (2-4)","index":7,"n_rows":101,"n_cols":14,"rows_kept":101,"cut":false,"hidden":false,"merged":[[5,3,5,12],[7,5,7,6],[7,9,7,10],[8,0,8,1]]}
[null,{"$f":"COUNTIF(B10:B89,\"*\")","v":59},null,{"$f":"COUNTIF(D10:D89,\"D\")","v":21},null,{"$f":"SUM(F2:G2)","v":29},null,null,null,{"$f":"COUNTIF(J10:J89,\"D\")","v":19},null,null,null,{"$f":"B1-N2","v":43}]
[null,null,null,null,null,{"$f":"COUNTIF(F10:F89,\"√\")","v":13},{"$f":"COUNTIF(G10:G89,\"√*\")","v":16},null,null,{"$f":"COUNTIF(J10:J89,\"√\")","v":11},{"$f":"COUNTIF(K10:K89,\"√\")","v":16},null,null,{"$f":"COUNTIF(N10:N89,\"- -\")","v":16}]
[{"$f":"'Exhibit List'!C4","v":"REGULATORY MECHANISMS"}]
[]
[{"$f":"'Exhibit List'!D4","v":"UTILITY GROUP ELECTRIC OPERATING COS."}]
[null,null,null,"Type of Adjustment Clause (a)"]
[]
[null,null,null,null,null,"Decoupling",null,null,null,"New Capital"]
["Holding Company/\n       Operating Company",null,"State","Elec. Fuel/\nGas/\nPurch. Pwr","Conserv.\nProgram\nExpense","Full","Partial","Renew-\nables\nExpense","Environ-\nmental\nCompliance","Gener-\nation\nCapacity","Generic\nInfra-\nstructure","Trans-\nmission\nExpense","Other","Future\nTest Year\n(b)"]
["ALGONQUIN PWR & UTIL"]
[null,"Empire District Electric","MO","√","- -","- -","- -","- -","√","- -","- -","√","√","P"]
[null,"Liberty Utilities","NH","D","- -","- -","√","- -","- -","D","√","- -","- -","- -"]
["ALLIANT ENERGY CORP."]
[null,"Interstate Power & Light","IA","√","√","- -","- -","√","√","- -","- -","√","√","- -"]
[null,"Wisconsin Power & Light","WI","√","- -","- -","- -","- -","- -","LIR","LIR","- -","√","C"]
["AMEREN"]
[null,"Ameren Illinois","IL","D","√","- -","- -","√","√","D","- -","√","√","O"]
[null,"Union Electric","MO","√","√","- -","√","- -","√","- -","√","√","√","P"]
["AVANGRID"]
[null,"Central Maine Pwr","ME","D","- -","√","- -","- -","- -","D","- -","- -","√","C"]
[null,"NY State E&G","NY","D","- -","√","- -","√","- -","D","- -","- -","- -","C"]
[null,"Rochester G&E","NY","D","- -","√","- -","√","- -","D","- -","- -","- -","C"]
[null,"United Illuminating","CT","D","√","√","- -","- -","- -","D","- -","√","- -","C"]
["BLACK HILLS CORP."]
[null,"BH Power","SD","√","√","- -","√","- -","√","- -","- -","√","√","- -"]
[null,"Cheyenne Light","WY","√","√","- -","√","√","- -","- -","- -","- -","√","O"]
[null,"BH Colorado Elec","CO","√","√","- -","- -","√","- -","√","√","- -","√","- -"]
["CMS ENERGY"]
[null,"Consumers Energy","MI","√","√","- -","- -","√","- -","- -","- -","√","- -","C"]
["CONSOLIDATED EDISON"]
[null,"Consolidated Edison of NY","NY","D","- -","√","- -","√","- -","D","- -","- -","- -","C"]
[null,"Orange & Rockland","NY","D","- -","√","- -","√","- -","D","- -","- -","- -","C"]
["DTE ENERGY"]
[null,"DTE Electric","MI","√","√","- -","- -","√","- -","- -","- -","√","- -","C"]
["DUKE ENERGY"]
[null,"Duke Energy Carolinas","NC","√","√","- -","- -","√","√","- -","- -","- -","- -","- -"]
[null,"Duke Energy Florida","FL","√","√","- -","- -","- -","√","√","- -","- -","√","C"]
[null,"Duke Energy Indiana","IN","√","√","- -","√","√","√","√","√","√","√","- -"]
[null,"Duke Energy Ohio","KY","√","√","- -","√","√","- -","- -","- -","- -","√","O"]
[null,"Duke Energy Progress","OH","D","√","- -","√","√","- -","D","√","√","√","P"]
[null,"Progress Energy Inc.","SC","√","- -","- -","- -","- -","√","- -","- -","- -","- -","- -"]
["EMERA INC."]
[null,"Emera Maine","ME","D","- -","- -","- -","- -","- -","- -","- -","- -","- -","C"]
[null,"Tampa Electric Co.","FL","√","√","- -","- -","- -","√","√","- -","- -","√","C"]
["ENTERGY CORP."]
[null,"Entergy Arkansas Inc.","AR","√","√","- -","√","- -","- -","√","√","√","√","P"]
[null,"Entergy Louisiana LLC","LA","√","√","- -","√","- -","√","√","- -","√","√","O"]
[null,"Entergy Mississippi Inc.","MS","√","√","- -","√","- -","√","- -","- -","√","√","O"]
[null,"Entergy New Orleans Inc.","LA","√","√","- -","√","- -","√","√","- -","√","√","O"]
[null,"Entergy Texas Inc.","TX","√","√","- -","- -","- -","- -","- -","√","√","√","- -"]
["EVERSOURCE ENERGY"]
[null,"Connecticut Light & Power","CT","D","√","√","- -","- -","- -","D","- -","√","- -","C"]
[null,"NSTAR Electric Co.","MA","D","√","- -","- -","- -","- -","D","- -","√","√","- -"]
[null,"Public Service Co. of New Hampshire","NH","√","- -","- -","- -","- -","- -","- -","√","√","- -","- -"]
[null,"Western Massachussetts Electric Co.","MA","D","√","√","- -","√","- -","D","- -","√","√","- -"]
["EXELON CORP."]
[null,"Baltimore G&E","MD","D","√","√","- -","- -","- -","D","√","- -","√","P"]
[null,"Commonwealth Edison","IL","D","√","- -","- -","√","√","D","√","√","√","O"]
[null,"PECO Energy","PA","D","√","- -","- -","- -","- -","D","√","- -","√","O"]
[null,"Atlantic City Electric","NJ","D","√","- -","- -","√","√","D","- -","- -","√","P"]
[null,"Delmarva P&L","MD","D","√","√","- -","- -","- -","D","√","- -","- -","P"]
[null,"Potomac Electric Pwr","DC","D","- -","- -","√","√","- -","D","√","- -","√","P"]
["FORTIS, INC."]
[null,"UNS Electric","AZ","√","√","- -","√","√","- -","- -","- -","√","√","- -"]
[null,"Central Hudson Gas & Electric","NY","D","- -","√","- -","√","- -","- -","- -","- -","- -","C"]
["NORTHWESTERN CORP."]
[null,"NorthWestern Corp.","MT","√","√","- -","- -","- -","- -","- -","- -","- -","√","- -"]
[null,"NorthWestern Corp.","SD","√","√","- -","- -","- -","- -","- -","- -","- -","- -","- -"]
["PPL CORP."]
[null,"Kentucky Utilities Co.","KY","√","√","- -","√","√","√","- -","- -","- -","√","O"]
[null,"Louisville Gas & Electric Co.","KY","√","√","- -","√","√","√","- -","- -","- -","√","O"]
[null,"PPL Electric Utilities Corp.","PA","D","√","- -","- -","- -","- -","D","√","√","√","O"]
["PUB SV ENTERPRISE GRP"]
[null,"Pub Service Electric & Gas Co.","MN","√","√","- -","- -","√","√","- -","- -","√","- -","C"]
["SEMPRA ENERGY"]
[null,"San Diego Gas & Electric","CA","√","- -","√","- -","- -","- -","- -","- -","- -","- -","C"]
["SOUTHERN CO."]
[null,"Alabama Power Co.","AL","√","- -","- -","- -","- -","√","√","- -","- -","√","C"]
[null,"Georgia Power Co.","GA","√","- -","- -","- -","- -","- -","√","- -","- -","- -","C"]
[null,"Gulf Power Co.","FL","√","√","- -","- -","- -","√","√","- -","- -","√","C"]
[null,"Mississippi Power Co.","MS","√","√","- -","√","- -","√","- -","- -","- -","√","O"]
["WEC ENERGY GROUP"]
[null,"Wisconsin Electric Power Co.","WI","√","- -","- -","- -","- -","- -","- -","- -","- -","√","C"]
[null,"Wisconsin Public Service Corp.","WI","√","- -","- -","- -","- -","- -","- -","- -","- -","√","C"]
["XCEL ENERGY, INC."]
[null,"Northern States Power Co. (MN)","MN","√","√","√","- -","√","√","- -","- -","√","- -","C"]
[null,"Northern States Power Co. (WI)","WI","√","- -","- -","- -","- -","- -","- -","- -","- -","√","C"]
[null,"Public Service Co. of Colorado","CO","√","√","- -","- -","√","√","√","√","- -","√","- -"]
[null,"Southwestern Public Service Co.","TX","√","√","- -","- -","- -","- -","- -","√","√","√","- -"]
[]
[]
["Sources:"]
["(a)","Regulatory Research Associates, Regulatory Focus, \"Adjustment Clauses-A State-by-State Overview,\" Sep. 12, 2017."]
["(b)","Edison Electric Institute, \"Alternative Regulation for Emerging Utility Challenges:  2015 Update,\" Nov. 11, 2015."]
[]
["Notes:"]
["D - Delivery-only utility."]
["C - Fully-forecasted test years commonly used in the state listed for this operating company."]
["O - Fully-forecasted test years occasionally used in the state listed for this operating company."]
["P - Partially-forecasted test years commonly or occasionally used in the state listed for this operating company."]
["LIR - Limited issue reopeners."]

{"sheet":"4 (1)","index":8,"n_rows":53,"n_cols":20,"rows_kept":53,"cut":false,"hidden":false,"merged":[[5,9,5,13],[5,3,5,7],[5,16,5,19]]}
[{"$f":"'Exhibit List'!C5","v":"CAPITAL STRUCTURE"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Exhibit List'!B5","v":"Exhibit No. 4"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Page 1 of 3"]
[{"$f":"'Exhibit List'!D5","v":"UTILITY GROUP"}]
[]
[]
[null,null,null,"At Fiscal Year-End 2017  (a)",null,null,null,null,null,"Value Line Projected (b)",null,null,null,null,null,null,"At Fiscal Year-End 2017"]
[]
[null,null,null,null,null,null,null,"Common",null,null,null,null,null,"Common",null,null,"Long-term",null,"Common"]
[null,"Company",null,"Debt",null,"Preferred",null,"Equity",null,"Debt",null,"Other",null,"Equity",null,null,"Debt","Preferred","Stock","Total"]
[{"$f":"A9+1","v":1},{"$f":"VLOOKUP('Utility Group'!$B3,vldatabase,2,FALSE)","v":"Algonquin Pwr & Util"},null,{"$f":"Q10/T10","v":0.48120774262851324},null,{"$f":"R10/T10","v":2.6631306897708401E-2},null,{"$f":"S10/T10","v":0.49216095047377834},null,{"$f":"VLOOKUP('Utility Group'!$B3,vldatabase,13,FALSE)","v":"n/a"},null,{"$f":"IF(J10=\"n/a\",\"n/a\",1-J10-N10)","v":"n/a"},null,{"$f":"VLOOKUP('Utility Group'!$B3,vldatabase,15,FALSE)","v":"n/a"},null,null,{"$f":"VLOOKUP('Utility Group'!$B3,capitalization,3,FALSE)","v":3863.2959999999998},{"$f":"VLOOKUP('Utility Group'!$B3,capitalization,4,FALSE)","v":213.80500000000001},{"$f":"VLOOKUP('Utility Group'!$B3,capitalization,5,FALSE)","v":3951.2320000000004},{"$f":"SUM(Q10:S10)","v":8028.3330000000005}]
[{"$f":"A10+1","v":2},{"$f":"VLOOKUP('Utility Group'!$B4,vldatabase,2,FALSE)","v":"Alliant Energy"},null,{"$f":"Q11/T11","v":0.52617181164513172},null,{"$f":"R11/T11","v":2.1625128399199871E-2},null,{"$f":"S11/T11","v":0.45220305995566845},null,{"$f":"VLOOKUP('Utility Group'!$B4,vldatabase,13,FALSE)","v":0.5},null,{"$f":"IF(J11=\"n/a\",\"n/a\",1-J11-N11)","v":0},null,{"$f":"VLOOKUP('Utility Group'!$B4,vldatabase,15,FALSE)","v":0.5},null,null,{"$f":"VLOOKUP('Utility Group'!$B4,capitalization,3,FALSE)","v":4866.3},{"$f":"VLOOKUP('Utility Group'!$B4,capitalization,4,FALSE)","v":200},{"$f":"VLOOKUP('Utility Group'!$B4,capitalization,5,FALSE)","v":4182.2},{"$f":"SUM(Q11:S11)","v":9248.5}]
[3,{"$f":"VLOOKUP('Utility Group'!$B5,vldatabase,2,FALSE)","v":"Ameren Corp."},null,0.51995282091606054,null,0,null,0.48004717908393946,null,{"$f":"VLOOKUP('Utility Group'!$B5,vldatabase,13,FALSE)","v":0.49},null,1.0000000000000009E-2,null,{"$f":"VLOOKUP('Utility Group'!$B5,vldatabase,15,FALSE)","v":0.5},null,null,{"$f":"VLOOKUP('Utility Group'!$B5,capitalization,3,FALSE)","v":7935},{"$f":"VLOOKUP('Utility Group'!$B5,capitalization,4,FALSE)","v":0},{"$f":"VLOOKUP('Utility Group'!$B5,capitalization,5,FALSE)","v":7326},15261]
[4,{"$f":"VLOOKUP('Utility Group'!$B6,vldatabase,2,FALSE)","v":"Avangrid, Inc."},null,0.26271062271062273,null,0,null,0.73728937728937727,null,{"$f":"VLOOKUP('Utility Group'!$B6,vldatabase,13,FALSE)","v":0.36499999999999999},null,0,null,{"$f":"VLOOKUP('Utility Group'!$B6,vldatabase,15,FALSE)","v":0.63500000000000001},null,null,{"$f":"VLOOKUP('Utility Group'!$B6,capitalization,3,FALSE)","v":5379},{"$f":"VLOOKUP('Utility Group'!$B6,capitalization,4,FALSE)","v":0},{"$f":"VLOOKUP('Utility Group'!$B6,capitalization,5,FALSE)","v":15096},20475]
[5,{"$f":"VLOOKUP('Utility Group'!$B7,vldatabase,2,FALSE)","v":"Black Hills Corp."},null,0.63119001310748235,null,0,null,0.36880998689251759,null,{"$f":"VLOOKUP('Utility Group'!$B7,vldatabase,13,FALSE)","v":0.54},null,-5.5511151231257827E-17,null,{"$f":"VLOOKUP('Utility Group'!$B7,vldatabase,15,FALSE)","v":0.46},null,null,{"$f":"VLOOKUP('Utility Group'!$B7,capitalization,3,FALSE)","v":3115.143},{"$f":"VLOOKUP('Utility Group'!$B7,capitalization,4,FALSE)","v":0},{"$f":"VLOOKUP('Utility Group'!$B7,capitalization,5,FALSE)","v":1820.2059999999999},4935.3490000000002]
[6,{"$f":"VLOOKUP('Utility Group'!$B8,vldatabase,2,FALSE)","v":"CMS Energy Corp."},null,0.69545701849836783,null,0,null,0.30454298150163223,null,{"$f":"VLOOKUP('Utility Group'!$B8,vldatabase,13,FALSE)","v":0.62},null,5.0000000000000044E-3,null,{"$f":"VLOOKUP('Utility Group'!$B8,vldatabase,15,FALSE)","v":0.375},null,null,{"$f":"VLOOKUP('Utility Group'!$B8,capitalization,3,FALSE)","v":10226},{"$f":"VLOOKUP('Utility Group'!$B8,capitalization,4,FALSE)","v":0},{"$f":"VLOOKUP('Utility Group'!$B8,capitalization,5,FALSE)","v":4478},14704]
[7,{"$f":"VLOOKUP('Utility Group'!$B9,vldatabase,2,FALSE)","v":"Consolidated Edison"},null,0.50960132256628732,null,0,null,0.49039867743371274,null,{"$f":"VLOOKUP('Utility Group'!$B9,vldatabase,13,FALSE)","v":0.48499999999999999},null,0,null,{"$f":"VLOOKUP('Utility Group'!$B9,vldatabase,15,FALSE)","v":0.51500000000000001},null,null,{"$f":"VLOOKUP('Utility Group'!$B9,capitalization,3,FALSE)","v":16029},{"$f":"VLOOKUP('Utility Group'!$B9,capitalization,4,FALSE)","v":0},{"$f":"VLOOKUP('Utility Group'!$B9,capitalization,5,FALSE)","v":15425},31454]
[8,{"$f":"VLOOKUP('Utility Group'!$B10,vldatabase,2,FALSE)","v":"DTE Energy Co."},null,0.55169628432956386,null,0,null,0.4483037156704362,null,{"$f":"VLOOKUP('Utility Group'!$B10,vldatabase,13,FALSE)","v":0.56999999999999995},null,5.5511151231257827E-17,null,{"$f":"VLOOKUP('Utility Group'!$B10,vldatabase,15,FALSE)","v":0.43},null,null,{"$f":"VLOOKUP('Utility Group'!$B10,capitalization,3,FALSE)","v":12294},{"$f":"VLOOKUP('Utility Group'!$B10,capitalization,4,FALSE)","v":0},{"$f":"VLOOKUP('Utility Group'!$B10,capitalization,5,FALSE)","v":9990},22284]
[9,{"$f":"VLOOKUP('Utility Group'!$B11,vldatabase,2,FALSE)","v":"Duke Energy Corp."},null,0.55606492511912864,null,0,null,0.44393507488087136,null,{"$f":"VLOOKUP('Utility Group'!$B11,vldatabase,13,FALSE)","v":0.56499999999999995},null,5.5511151231257827E-17,null,{"$f":"VLOOKUP('Utility Group'!$B11,vldatabase,15,FALSE)","v":0.435},null,null,{"$f":"VLOOKUP('Utility Group'!$B11,capitalization,3,FALSE)","v":52279},{"$f":"VLOOKUP('Utility Group'!$B11,capitalization,4,FALSE)","v":0},{"$f":"VLOOKUP('Utility Group'!$B11,capitalization,5,FALSE)","v":41737},94016]
[10,{"$f":"VLOOKUP('Utility Group'!$B12,vldatabase,2,FALSE)","v":"Emera Inc."},null,0.65905422087171206,null,3.3662520178520561E-2,null,0.30728325894976738,null,{"$f":"VLOOKUP('Utility Group'!$B12,vldatabase,13,FALSE)","v":0.59976525821596249},null,3.3286384976525751E-2,null,{"$f":"VLOOKUP('Utility Group'!$B12,vldatabase,15,FALSE)","v":0.36694835680751176},null,null,{"$f":"VLOOKUP('Utility Group'!$B12,capitalization,3,FALSE)","v":13881},{"$f":"VLOOKUP('Utility Group'!$B12,capitalization,4,FALSE)","v":709},{"$f":"VLOOKUP('Utility Group'!$B12,capitalization,5,FALSE)","v":6472},21062]
[11,{"$f":"VLOOKUP('Utility Group'!$B13,vldatabase,2,FALSE)","v":"Entergy Corp."},null,0.64796422045541602,null,8.5019572257459784E-3,null,0.343533822318838,null,{"$f":"VLOOKUP('Utility Group'!$B13,vldatabase,13,FALSE)","v":0.6},null,5.0000000000000044E-3,null,{"$f":"VLOOKUP('Utility Group'!$B13,vldatabase,15,FALSE)","v":0.39500000000000002},null,null,{"$f":"VLOOKUP('Utility Group'!$B13,capitalization,3,FALSE)","v":15075.266},{"$f":"VLOOKUP('Utility Group'!$B13,capitalization,4,FALSE)","v":197.803},{"$f":"VLOOKUP('Utility Group'!$B13,capitalization,5,FALSE)","v":7992.5150000000003},23265.583999999999]
[12,{"$f":"VLOOKUP('Utility Group'!$B14,vldatabase,2,FALSE)","v":"Eversource Energy"},null,0.52299174127983594,null,6.601086622787849E-3,null,0.4704071720973762,null,{"$f":"VLOOKUP('Utility Group'!$B14,vldatabase,13,FALSE)","v":0.54500000000000004},null,9.9999999999999534E-3,null,{"$f":"VLOOKUP('Utility Group'!$B14,vldatabase,15,FALSE)","v":0.44500000000000001},null,null,{"$f":"VLOOKUP('Utility Group'!$B14,capitalization,3,FALSE)","v":12325.519999999999},{"$f":"VLOOKUP('Utility Group'!$B14,capitalization,4,FALSE)","v":155.57},{"$f":"VLOOKUP('Utility Group'!$B14,capitalization,5,FALSE)","v":11086.242},23567.331999999999]
[13,{"$f":"VLOOKUP('Utility Group'!$B15,vldatabase,2,FALSE)","v":"Exelon Corp."},null,0.51605518404723172,null,0,null,0.48394481595276823,null,{"$f":"VLOOKUP('Utility Group'!$B15,vldatabase,13,FALSE)","v":0.5},null,0,null,{"$f":"VLOOKUP('Utility Group'!$B15,vldatabase,15,FALSE)","v":0.5},null,null,{"$f":"VLOOKUP('Utility Group'!$B15,capitalization,3,FALSE)","v":34264},{"$f":"VLOOKUP('Utility Group'!$B15,capitalization,4,FALSE)","v":0},{"$f":"VLOOKUP('Utility Group'!$B15,capitalization,5,FALSE)","v":32132},66396]
[14,{"$f":"VLOOKUP('Utility Group'!$B16,vldatabase,2,FALSE)","v":"Fortis Inc."},null,0.56091230829728667,null,4.2548171451042074E-2,null,0.39653952025167127,null,{"$f":"VLOOKUP('Utility Group'!$B16,vldatabase,13,FALSE)","v":0.53},null,3.999999999999998E-2,null,{"$f":"VLOOKUP('Utility Group'!$B16,vldatabase,15,FALSE)","v":0.43},null,null,{"$f":"VLOOKUP('Utility Group'!$B16,capitalization,3,FALSE)","v":21396},{"$f":"VLOOKUP('Utility Group'!$B16,capitalization,4,FALSE)","v":1623},{"$f":"VLOOKUP('Utility Group'!$B16,capitalization,5,FALSE)","v":15126},38145]
[15,{"$f":"VLOOKUP('Utility Group'!$B17,vldatabase,2,FALSE)","v":"NorthWestern Corp."},null,0.49953177998166071,null,0,null,0.50046822001833935,null,{"$f":"VLOOKUP('Utility Group'!$B17,vldatabase,13,FALSE)","v":0.46},null,0,null,{"$f":"VLOOKUP('Utility Group'!$B17,vldatabase,15,FALSE)","v":0.54},null,null,{"$f":"VLOOKUP('Utility Group'!$B17,capitalization,3,FALSE)","v":1795.549},{"$f":"VLOOKUP('Utility Group'!$B17,capitalization,4,FALSE)","v":0},{"$f":"VLOOKUP('Utility Group'!$B17,capitalization,5,FALSE)","v":1798.915},3594.4639999999999]
[16,{"$f":"VLOOKUP('Utility Group'!$B18,vldatabase,2,FALSE)","v":"PPL Corp."},null,0.65237756816126113,null,0,null,0.34762243183873887,null,{"$f":"VLOOKUP('Utility Group'!$B18,vldatabase,13,FALSE)","v":0.56000000000000005},null,-5.5511151231257827E-17,null,{"$f":"VLOOKUP('Utility Group'!$B18,vldatabase,15,FALSE)","v":0.44},null,null,{"$f":"VLOOKUP('Utility Group'!$B18,capitalization,3,FALSE)","v":20195},{"$f":"VLOOKUP('Utility Group'!$B18,capitalization,4,FALSE)","v":0},{"$f":"VLOOKUP('Utility Group'!$B18,capitalization,5,FALSE)","v":10761},30956]
[17,{"$f":"VLOOKUP('Utility Group'!$B19,vldatabase,2,FALSE)","v":"Pub Sv Enterprise Grp."},null,0.48552851569756639,null,0,null,0.51447148430243361,null,{"$f":"VLOOKUP('Utility Group'!$B19,vldatabase,13,FALSE)","v":0.495},null,0,null,{"$f":"VLOOKUP('Utility Group'!$B19,vldatabase,15,FALSE)","v":0.505},null,null,{"$f":"VLOOKUP('Utility Group'!$B19,capitalization,3,FALSE)","v":13068},{"$f":"VLOOKUP('Utility Group'!$B19,capitalization,4,FALSE)","v":0},{"$f":"VLOOKUP('Utility Group'!$B19,capitalization,5,FALSE)","v":13847},26915]
[18,{"$f":"VLOOKUP('Utility Group'!$B20,vldatabase,2,FALSE)","v":"Sempra Energy"},null,{"$f":"Q27/T27","v":0.55829064100962145},null,{"$f":"R27/T27","v":6.2476571285767838E-4},null,{"$f":"S27/T27","v":0.44108459327752092},null,{"$f":"VLOOKUP('Utility Group'!$B20,vldatabase,13,FALSE)","v":0.56000000000000005},null,{"$f":"IF(J27=\"n/a\",\"n/a\",1-J27-N27)","v":-5.5511151231257827E-17},null,{"$f":"VLOOKUP('Utility Group'!$B20,vldatabase,15,FALSE)","v":0.44},null,null,{"$f":"VLOOKUP('Utility Group'!$B20,capitalization,3,FALSE)","v":17872},{"$f":"VLOOKUP('Utility Group'!$B20,capitalization,4,FALSE)","v":20},{"$f":"VLOOKUP('Utility Group'!$B20,capitalization,5,FALSE)","v":14120},{"$f":"SUM(Q27:S27)","v":32012}]
[19,{"$f":"VLOOKUP('Utility Group'!$B21,vldatabase,2,FALSE)","v":"Southern Company"},null,0.65161846750936581,null,4.3662237554914695E-3,null,0.34401530873514269,null,{"$f":"VLOOKUP('Utility Group'!$B21,vldatabase,13,FALSE)","v":0.58499999999999996},null,5.5511151231257827E-17,null,{"$f":"VLOOKUP('Utility Group'!$B21,vldatabase,15,FALSE)","v":0.41499999999999998},null,null,{"$f":"VLOOKUP('Utility Group'!$B21,capitalization,3,FALSE)","v":48354},{"$f":"VLOOKUP('Utility Group'!$B21,capitalization,4,FALSE)","v":324},{"$f":"VLOOKUP('Utility Group'!$B21,capitalization,5,FALSE)","v":25528},74206]
[{"$f":"A28+1","v":20},{"$f":"VLOOKUP('Utility Group'!$B22,vldatabase,2,FALSE)","v":"WEC Energy Group"},null,0.50253924163412911,null,1.5932496527868766E-3,null,0.49586750871308399,null,{"$f":"VLOOKUP('Utility Group'!$B22,vldatabase,13,FALSE)","v":0.48},null,0,null,{"$f":"VLOOKUP('Utility Group'!$B22,vldatabase,15,FALSE)","v":0.52},null,null,{"$f":"VLOOKUP('Utility Group'!$B22,capitalization,3,FALSE)","v":9588.7000000000007},{"$f":"VLOOKUP('Utility Group'!$B22,capitalization,4,FALSE)","v":30.4},{"$f":"VLOOKUP('Utility Group'!$B22,capitalization,5,FALSE)","v":9461.4},19080.5]
[21,{"$f":"VLOOKUP('Utility Group'!$B23,vldatabase,2,FALSE)","v":"Xcel Energy Inc."},null,0.56662378934624702,null,0,null,0.43337621065375304,null,{"$f":"VLOOKUP('Utility Group'!$B23,vldatabase,13,FALSE)","v":0.57999999999999996},null,5.5511151231257827E-17,null,{"$f":"VLOOKUP('Utility Group'!$B23,vldatabase,15,FALSE)","v":0.42},null,null,{"$f":"VLOOKUP('Utility Group'!$B23,capitalization,3,FALSE)","v":14977},{"$f":"VLOOKUP('Utility Group'!$B23,capitalization,4,FALSE)","v":0},{"$f":"VLOOKUP('Utility Group'!$B23,capitalization,5,FALSE)","v":11455},26432]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP('Utility Group'!$B34,capitalization,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP('Utility Group'!$B34,capitalization,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP('Utility Group'!$B34,capitalization,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"SUM(Q31:S31)","v":{"$error":"#N/A"}}]
[null,"Average",null,{"$f":"AVERAGE(D10:D30)","v":0.55035905903869009},null,{"$f":"AVERAGE(F10:F30)","v":6.9597338045781325E-3},null,{"$f":"AVERAGE(H10:H30)","v":0.44268120715673182},null,{"$f":"AVERAGE(J10:J30)","v":0.5314882629107982},null,{"$f":"AVERAGE(L10:L30)","v":5.1643192488262882E-3},null,{"$f":"AVERAGE(N10:N30)","v":0.46334741784037553}]
[]
[null,"Excluding High & Low",null,{"$f":"AVERAGE(D10:D12,D14,D16:D30)","v":0.55786171571597365},null,{"$f":"AVERAGE(F10:F12,F14,F16:F30)","v":7.6923373629547778E-3},null,{"$f":"AVERAGE(H10:H12,H14,H16:H30)","v":0.43444594692107141},null,{"$f":"AVERAGE(J10:J12,J14:J18,J20:J30)","v":0.53694444444444445},null,{"$f":"AVERAGE(L10:L12,L14:L18,L20:L30)","v":3.8888888888888892E-3},null,{"$f":"AVERAGE(N10:N12,N14:N18,N20:N30)","v":0.45916666666666672}]
[]
[]
[]
["(a)","Company Form 10-K and Annual Reports."]
["(b)",{"$f":"'Utility Group Criteria'!B54","v":"The Value Line Investment Survey (May 18, Jun. 15, & Jul. 27, 2018); Jun. 22, 2018 for Emera."}]
[]
[null,null,null,null,null,null,null,{"$f":"MIN(H10:H30)","v":0.30454298150163223},null,null,null,null,null,{"$f":"MIN(N10:N30)","v":0.36694835680751176}]
[null,null,null,null,null,null,null,{"$f":"MAX(H10:H30)","v":0.73728937728937727},null,null,null,null,null,{"$f":"MAX(N10:N30)","v":0.63500000000000001}]
[null,"ADJUSTED FOR ST. DEBT AT",null,null,null,1.89E-2]
[]
[null,null,null,{"$f":"D34*100","v":55.786171571597365},null,{"$f":"D45/D48","v":0.54731812928894175},null,null,null,{"$f":"J34*100","v":53.694444444444443},null,{"$f":"J45/J48","v":0.52679619444444437}]
[null,null,null,{"$f":"F34*100","v":0.76923373629547775},null,{"$f":"D46/D48","v":7.546952186794932E-3},null,null,null,{"$f":"L34*100","v":0.3888888888888889},null,{"$f":"J46/J48","v":3.8153888888888886E-3}]
[null,null,null,{"$f":"H34*100","v":43.444594692107138},null,{"$f":"D47/D48","v":0.4262349185242631},null,null,null,{"$f":"N34*100","v":45.916666666666671},null,{"$f":"J47/J48","v":0.45048841666666667}]
[null,null,null,{"$f":"100/1/(1-$F$43)","v":101.92640913260627},null,{"$f":"SUM(F43:F47)","v":0.99999999999999978},null,null,null,{"$f":"100/1/(1-$F$43)","v":101.92640913260627},null,{"$f":"SUM(F43,L45:L47)","v":1}]
[]
[]
[null,"Short-term Debt Ratio"]
[null,"LGE",null,1.89E-2]
[null,"KU",null,1.2500000000000001E-2]

{"sheet":"4 (2-3)","index":9,"n_rows":68,"n_cols":12,"rows_kept":68,"cut":false,"hidden":false,"merged":[[5,2,5,4],[5,8,5,10]]}
[{"$f":"'Exhibit List'!C6","v":"CAPITAL STRUCTURE"},null,null,null,null,{"$f":"'Exhibit List'!B6","v":"Exhibit No. 4"},{"$f":"A1","v":"CAPITAL STRUCTURE"},null,null,null,null,{"$f":"F1","v":"Exhibit No. 4"}]
[null,null,null,null,null,"Page 2 of 3",null,null,null,null,null,"Page 3 of 3"]
[{"$f":"'Exhibit List'!D6","v":"UTILITY GROUP ELECTRIC OPERATING COS."},null,null,null,null,null,{"$f":"A3","v":"UTILITY GROUP ELECTRIC OPERATING COS."}]
[]
[]
[null,null,"At Year-End 2017",null,null,null,null,null,"At Year-End 2017"]
[]
["Operating Company",null,"Debt","Preferred","Common Equity",null,"Operating Company",null,"Debt","Preferred","Common Equity"]
["ALGONQUIN PWR. & UTIL.",null,null,null,null,null,"EXELON CORP."]
["Empire District Electric Co.",null,{"$f":"'Capital Structure - Op. Cos.'!J10","v":0.48505295881539695},{"$f":"'Capital Structure - Op. Cos.'!K10","v":0},{"$f":"'Capital Structure - Op. Cos.'!L10","v":0.51494704118460299},null,"Delmarva Power and Light",null,{"$f":"'Capital Structure - Op. Cos.'!J55","v":0.49335863377609107},{"$f":"'Capital Structure - Op. Cos.'!K55","v":0},{"$f":"'Capital Structure - Op. Cos.'!L55","v":0.50664136622390887}]
["Liberty Utilities (Granite State Elec.)",null,{"$f":"'Capital Structure - Op. Cos.'!J11","v":0.24478082532787374},{"$f":"'Capital Structure - Op. Cos.'!K11","v":0},{"$f":"'Capital Structure - Op. Cos.'!L11","v":0.7552191746721264},null,"Baltimore Gas & Electric Co.",null,{"$f":"'Capital Structure - Op. Cos.'!J56","v":0.45068205666316896},{"$f":"'Capital Structure - Op. Cos.'!K56","v":0},{"$f":"'Capital Structure - Op. Cos.'!L56","v":0.54931794333683104}]
["ALLIANT ENERGY CORP.",null,null,null,null,null,"Commonweath Edison Co.",null,{"$f":"'Capital Structure - Op. Cos.'!J57","v":0.44338797176690192},{"$f":"'Capital Structure - Op. Cos.'!K57","v":0},{"$f":"'Capital Structure - Op. Cos.'!L57","v":0.55661202823309808}]
["Interstate Power & Light",null,{"$f":"'Capital Structure - Op. Cos.'!J13","v":0.47031686768184217},{"$f":"'Capital Structure - Op. Cos.'!K13","v":3.9095333971890453E-2},{"$f":"'Capital Structure - Op. Cos.'!L13","v":0.49058779834626737},null,"PECO Energy Co.",null,{"$f":"'Capital Structure - Op. Cos.'!J58","v":0.44799382716049385},{"$f":"'Capital Structure - Op. Cos.'!K58","v":0},{"$f":"'Capital Structure - Op. Cos.'!L58","v":0.55200617283950615}]
["Wisconsin Power & Light",null,{"$f":"'Capital Structure - Op. Cos.'!J14","v":0.49352607068830923},{"$f":"'Capital Structure - Op. Cos.'!K14","v":0},{"$f":"'Capital Structure - Op. Cos.'!L14","v":0.50647392931169077},null,"Potomac Electric Power Co.",null,{"$f":"'Capital Structure - Op. Cos.'!J59","v":0.50068992706485316},{"$f":"'Capital Structure - Op. Cos.'!K59","v":0},{"$f":"'Capital Structure - Op. Cos.'!L59","v":0.49931007293514684}]
["AMEREN CORP.",null,null,null,null,null,"Atlantic City Electric Co.",null,{"$f":"'Capital Structure - Op. Cos.'!J60","v":0.51802218114602583},{"$f":"'Capital Structure - Op. Cos.'!K60","v":0},{"$f":"'Capital Structure - Op. Cos.'!L60","v":0.48197781885397412}]
["Ameren Illinois Co.",null,{"$f":"'Capital Structure - Op. Cos.'!J16","v":0.46091205211726383},{"$f":"'Capital Structure - Op. Cos.'!K16","v":1.0097719869706841E-2},{"$f":"'Capital Structure - Op. Cos.'!L16","v":0.52899022801302931},null,"FORTIS, INC."]
["Union Electric Co.",null,{"$f":"'Capital Structure - Op. Cos.'!J17","v":0.49253916936085551},{"$f":"'Capital Structure - Op. Cos.'!K17","v":9.9477741855259882E-3},{"$f":"'Capital Structure - Op. Cos.'!L17","v":0.49751305645361849},null,"UNS Electric",null,{"$f":"'Capital Structure - Op. Cos.'!J62","v":0.46378701634586161},{"$f":"'Capital Structure - Op. Cos.'!K62","v":0},{"$f":"'Capital Structure - Op. Cos.'!L62","v":0.53621298365413839}]
["AVANGRID",null,null,null,null,null,"Central Hudson Gas & Electric",null,{"$f":"'Capital Structure - Op. Cos.'!J63","v":0.49424520567632929},{"$f":"'Capital Structure - Op. Cos.'!K63","v":0},{"$f":"'Capital Structure - Op. Cos.'!L63","v":0.50575479432367065}]
["Central Maine Pwr",null,{"$f":"'Capital Structure - Op. Cos.'!J19","v":0.36177745076042672},{"$f":"'Capital Structure - Op. Cos.'!K19","v":1.9873817373023165E-4},{"$f":"'Capital Structure - Op. Cos.'!L19","v":0.63802381106584294},null,"NORTHWESTERN CORP."]
["NY State E&G",null,{"$f":"'Capital Structure - Op. Cos.'!J20","v":0.46700844945747683},{"$f":"'Capital Structure - Op. Cos.'!K20","v":0},{"$f":"'Capital Structure - Op. Cos.'!L20","v":0.53299155054252323},null,"NorthWestern Corporation",null,{"$f":"'Capital Structure - Op. Cos.'!J69","v":0.49953177998166071},{"$f":"'Capital Structure - Op. Cos.'!K69","v":0},{"$f":"'Capital Structure - Op. Cos.'!L69","v":0.50046822001833935}]
["Rochester G&E",null,{"$f":"'Capital Structure - Op. Cos.'!J21","v":0.50366059661789042},{"$f":"'Capital Structure - Op. Cos.'!K21","v":0},{"$f":"'Capital Structure - Op. Cos.'!L21","v":0.49633940338210958},null,"PPL CORP."]
["United Illuminating",null,{"$f":"'Capital Structure - Op. Cos.'!J22","v":0.44001654637381143},{"$f":"'Capital Structure - Op. Cos.'!K22","v":0},{"$f":"'Capital Structure - Op. Cos.'!L22","v":0.55998345362618851},null,"Kentucky Utilities Co.",null,"n/a","n/a","n/a"]
["BLACK HILLS CORP.",null,null,null,null,null,"Louisville Gas & Electric Co.",null,"n/a","n/a","n/a"]
["Black Hills Power",null,{"$f":"'Capital Structure - Op. Cos.'!J24","v":0.46502543855456469},{"$f":"'Capital Structure - Op. Cos.'!K24","v":0},{"$f":"'Capital Structure - Op. Cos.'!L24","v":0.5349745614454352},null,"PPL Electric Utilities Corp.",null,{"$f":"'Capital Structure - Op. Cos.'!J73","v":0.45240054869684498},{"$f":"'Capital Structure - Op. Cos.'!K73","v":0},{"$f":"'Capital Structure - Op. Cos.'!L73","v":0.54759945130315502}]
["Cheyenne Light Fuel & Power",null,{"$f":"'Capital Structure - Op. Cos.'!J25","v":0.45992712245272976},{"$f":"'Capital Structure - Op. Cos.'!K25","v":0},{"$f":"'Capital Structure - Op. Cos.'!L25","v":0.54007287754727018},null,"PUB SV ENTERPRISE GRP"]
["CMS ENERGY",null,null,null,null,null,"Pub Service Electric & Gas Co.",null,{"$f":"'Capital Structure - Op. Cos.'!J75","v":0.44362093352192361},{"$f":"'Capital Structure - Op. Cos.'!K75","v":0},{"$f":"'Capital Structure - Op. Cos.'!L75","v":0.55637906647807633}]
["Consumers Energy Co.",null,{"$f":"'Capital Structure - Op. Cos.'!J27","v":0.47736426615111971},{"$f":"'Capital Structure - Op. Cos.'!K27","v":2.9805058804575481E-3},{"$f":"'Capital Structure - Op. Cos.'!L27","v":0.51965522796842278},null,"SEMPRA ENERGY"]
["CONSOLIDATED EDISON",null,null,null,null,null,"San Diego Gas & Electric",null,{"$f":"'Capital Structure - Op. Cos.'!J77","v":0.49682497093283251},{"$f":"'Capital Structure - Op. Cos.'!K77","v":0},{"$f":"'Capital Structure - Op. Cos.'!L77","v":0.50317502906716749}]
["Consolidated Edison of NY",null,{"$f":"'Capital Structure - Op. Cos.'!J29","v":0.51606753812636164},{"$f":"'Capital Structure - Op. Cos.'!K29","v":0},{"$f":"'Capital Structure - Op. Cos.'!L29","v":0.48393246187363836},null,"SOUTHERN CO."]
["Orange & Rockland",null,{"$f":"'Capital Structure - Op. Cos.'!J30","v":0.50537026971032639},{"$f":"'Capital Structure - Op. Cos.'!K30","v":0},{"$f":"'Capital Structure - Op. Cos.'!L30","v":0.49462973028967372},null,"Alabama Power Co.",null,{"$f":"'Capital Structure - Op. Cos.'!J79","v":0.51722267426091673},{"$f":"'Capital Structure - Op. Cos.'!K79","v":1.9731489015459722E-2},{"$f":"'Capital Structure - Op. Cos.'!L79","v":0.46304583672362354}]
["DTE ENERGY CO.",null,null,null,null,null,"Georgia Power Co.",null,{"$f":"'Capital Structure - Op. Cos.'!J80","v":0.49997904530405263},{"$f":"'Capital Structure - Op. Cos.'!K80","v":0},{"$f":"'Capital Structure - Op. Cos.'!L80","v":0.50002095469594732}]
["DTE Electric Co.",null,{"$f":"'Capital Structure - Op. Cos.'!J32","v":0.49015299479166669},{"$f":"'Capital Structure - Op. Cos.'!K32","v":0},{"$f":"'Capital Structure - Op. Cos.'!L32","v":0.50984700520833337},null,"Gulf Power Co.",null,{"$f":"'Capital Structure - Op. Cos.'!J81","v":0.45632102272727271},{"$f":"'Capital Structure - Op. Cos.'!K81","v":0},{"$f":"'Capital Structure - Op. Cos.'!L81","v":0.54367897727272729}]
["DUKE ENERGY",null,null,null,null,null,"Mississippi Power Co.",null,{"$f":"'Capital Structure - Op. Cos.'!J82","v":0.59994247914869137},{"$f":"'Capital Structure - Op. Cos.'!K82","v":9.4909404659188953E-3},{"$f":"'Capital Structure - Op. Cos.'!L82","v":0.39056658038538972}]
["Duke Energy Carolinas",null,{"$f":"'Capital Structure - Op. Cos.'!J34","v":0.47069511740588893},{"$f":"'Capital Structure - Op. Cos.'!K34","v":0},{"$f":"'Capital Structure - Op. Cos.'!L34","v":0.52930488259411101},null,"WEC ENERGY GROUP"]
["Duke Energy Florida",null,{"$f":"'Capital Structure - Op. Cos.'!J35","v":0.55809014394714074},{"$f":"'Capital Structure - Op. Cos.'!K35","v":0},{"$f":"'Capital Structure - Op. Cos.'!L35","v":0.44190985605285926},null,"Wisconsin Electric Power Co. (We Energies)",null,{"$f":"'Capital Structure - Op. Cos.'!J84","v":0.42835095341198332},{"$f":"'Capital Structure - Op. Cos.'!K84","v":4.896789177179465E-3},{"$f":"'Capital Structure - Op. Cos.'!L84","v":0.56675225741083723}]
["Duke Energy Indiana",null,{"$f":"'Capital Structure - Op. Cos.'!J36","v":0.47861842105263158},{"$f":"'Capital Structure - Op. Cos.'!K36","v":0},{"$f":"'Capital Structure - Op. Cos.'!L36","v":0.52138157894736847},null,"Wisconsin Public Service Corp.",null,{"$f":"'Capital Structure - Op. Cos.'!J85","v":0.44222929801806987},{"$f":"'Capital Structure - Op. Cos.'!K85","v":0},{"$f":"'Capital Structure - Op. Cos.'!L85","v":0.55777070198193024}]
["Duke Energy Ohio",null,{"$f":"'Capital Structure - Op. Cos.'!J37","v":0.39521988527724666},{"$f":"'Capital Structure - Op. Cos.'!K37","v":0},{"$f":"'Capital Structure - Op. Cos.'!L37","v":0.60478011472275339},null,"XCEL ENERGY, INC."]
["Duke Energy Progress",null,{"$f":"'Capital Structure - Op. Cos.'!J38","v":0.48066117862276231},{"$f":"'Capital Structure - Op. Cos.'!K38","v":0},{"$f":"'Capital Structure - Op. Cos.'!L38","v":0.51933882137723764},null,"Northern States Power Co. (MN)",null,{"$f":"'Capital Structure - Op. Cos.'!J87","v":0.47692574139655608},{"$f":"'Capital Structure - Op. Cos.'!K87","v":0},{"$f":"'Capital Structure - Op. Cos.'!L87","v":0.52307425860344381}]
["Progress Energy Inc.",null,{"$f":"'Capital Structure - Op. Cos.'!J39","v":0.56983579324004852},{"$f":"'Capital Structure - Op. Cos.'!K39","v":0},{"$f":"'Capital Structure - Op. Cos.'!L39","v":0.43016420675995143},null,"Northern States Power Co. (WI)",null,{"$f":"'Capital Structure - Op. Cos.'!J88","v":0.45072548404694318},{"$f":"'Capital Structure - Op. Cos.'!K88","v":0},{"$f":"'Capital Structure - Op. Cos.'!L88","v":0.54927451595305687}]
["EMERA INC.",null,null,null,null,null,"Public Service Co. of Colorado",null,{"$f":"'Capital Structure - Op. Cos.'!J89","v":0.43681539377746059},{"$f":"'Capital Structure - Op. Cos.'!K89","v":0},{"$f":"'Capital Structure - Op. Cos.'!L89","v":0.56318460622253941}]
["Emera Maine",null,{"$f":"'Capital Structure - Op. Cos.'!J41","v":0.38185241868879344},{"$f":"'Capital Structure - Op. Cos.'!K41","v":4.2877054788389789E-4},{"$f":"'Capital Structure - Op. Cos.'!L41","v":0.61771881076332258},null,"Southwestern Public Service Co.",null,{"$f":"'Capital Structure - Op. Cos.'!J90","v":0.46073059132602429},{"$f":"'Capital Structure - Op. Cos.'!K90","v":0},{"$f":"'Capital Structure - Op. Cos.'!L90","v":0.53926940867397566}]
["Tampa Electric Co.",null,{"$f":"'Capital Structure - Op. Cos.'!J42","v":0.42597095907623228},{"$f":"'Capital Structure - Op. Cos.'!K42","v":0},{"$f":"'Capital Structure - Op. Cos.'!L42","v":0.57402904092376772}]
["ENTERGY CORP."]
["Entergy Arkansas Inc.",null,{"$f":"'Capital Structure - Op. Cos.'!J44","v":0.55076902298161201},{"$f":"'Capital Structure - Op. Cos.'!K44","v":5.8483317703581185E-3},{"$f":"'Capital Structure - Op. Cos.'!L44","v":0.44338264524802989}]
["Entergy Louisiana LLC",null,{"$f":"'Capital Structure - Op. Cos.'!J45","v":0.53646538532901122},{"$f":"'Capital Structure - Op. Cos.'!K45","v":0},{"$f":"'Capital Structure - Op. Cos.'!L45","v":0.46353461467098872}]
["Entergy Mississippi Inc.",null,{"$f":"'Capital Structure - Op. Cos.'!J46","v":0.51455837509160895},{"$f":"'Capital Structure - Op. Cos.'!K46","v":8.256855831756383E-3},{"$f":"'Capital Structure - Op. Cos.'!L46","v":0.47718476907663465}]
["Entergy New Orleans Inc.",null,{"$f":"'Capital Structure - Op. Cos.'!J47","v":0.50297582026428345},{"$f":"'Capital Structure - Op. Cos.'!K47","v":0},{"$f":"'Capital Structure - Op. Cos.'!L47","v":0.49702417973571655},null,"Minimum",null,{"$f":"MIN(C9:C53,I9:I41)","v":0.24478082532787374},{"$f":"MIN(D9:D53,J9:J41)","v":0},{"$f":"MIN(E9:E53,K9:K41)","v":0.39056658038538972}]
["Entergy Texas Inc.",null,{"$f":"'Capital Structure - Op. Cos.'!J48","v":0.55741949350915265},{"$f":"'Capital Structure - Op. Cos.'!K48","v":0},{"$f":"'Capital Structure - Op. Cos.'!L48","v":0.44258050649084729},null,"Maximum",null,{"$f":"MAX(C9:C53,I9:I41)","v":0.59994247914869137},{"$f":"MAX(D9:D53,J9:J41)","v":3.9095333971890453E-2},{"$f":"MAX(E9:E53,K9:K41)","v":0.7552191746721264}]
["EVERSOURCE ENERGY",null,null,null,null,null,"Simple Average",null,{"$f":"AVERAGE(C9:C53,I9:I41)","v":0.47316679542770823},{"$f":"AVERAGE(D9:D53,J9:J41)","v":2.4516507518752783E-3},{"$f":"AVERAGE(E9:E53,K9:K41)","v":0.52438155382041651}]
["Connecticut Light & Power",null,{"$f":"'Capital Structure - Op. Cos.'!J50","v":0.45237000962075652},{"$f":"'Capital Structure - Op. Cos.'!K50","v":1.7183091010345049E-2},{"$f":"'Capital Structure - Op. Cos.'!L50","v":0.53044689936889855},null,"Weighted Average",null,{"$f":"'Capital Structure - Op. Cos.'!M92","v":0.48543482894388279},{"$f":"'Capital Structure - Op. Cos.'!N92","v":2.3630462142629886E-3},{"$f":"'Capital Structure - Op. Cos.'!O92","v":0.51220212484185434}]
["NSTAR Electric Co.",null,{"$f":"'Capital Structure - Op. Cos.'!J51","v":0.45761428196788384},{"$f":"'Capital Structure - Op. Cos.'!K51","v":6.6844514529277041E-3},{"$f":"'Capital Structure - Op. Cos.'!L51","v":0.53570126657918848}]
["Public Service Co. of New Hampshire",null,{"$f":"'Capital Structure - Op. Cos.'!J52","v":0.42601970563936231},{"$f":"'Capital Structure - Op. Cos.'!K52","v":0},{"$f":"'Capital Structure - Op. Cos.'!L52","v":0.57398029436063769}]
["Western Massachussetts Electric Co.",null,{"$f":"'Capital Structure - Op. Cos.'!J53","v":0.45775138367066609},{"$f":"'Capital Structure - Op. Cos.'!K53","v":0},{"$f":"'Capital Structure - Op. Cos.'!L53","v":0.54224861632933385},null,"Sources: Most recent Company 10-K and FERC Form 1 reports."]
[]
[]
[null,null,{"$f":"COUNT(C9:C53)","v":33},null,{"$f":"COUNTIF(E10:E53,\">=.5284\")","v":15},null,null,null,{"$f":"COUNT(I9:I41)","v":22},null,{"$f":"COUNTIF(K10:K41,\">=.5284\")","v":12}]
[]
[null,null,null,null,null,null,"ADJUSTED FOR ST. DEBT AT",null,null,null,1.2500000000000001E-2]
[]
[null,null,null,null,null,null,null,null,{"$f":"AVERAGE(C10,C13:C53,I10:I32,I35:I41)*100","v":47.508397064240363},null,{"$f":"I60/I$63","v":0.46914542100937356}]
[null,null,null,null,null,null,null,null,{"$f":"AVERAGE(D10,D13:D53,J10:J32,J35:J41)*100","v":0.23650915261739885},null,{"$f":"I61/I$63","v":2.3355278820968136E-3}]
[null,null,null,null,null,null,null,null,{"$f":"AVERAGE(E10,E13:E53,K10:K32,K35:K41)*100","v":52.25509378314225},null,0.51601905110852975]
[null,null,null,null,null,null,null,null,{"$f":"100/1/(1-$K$58)","v":101.26582278481013},null,{"$f":"SUM(K58:K62)","v":1}]
[]
[]
[null,null,null,null,null,null,"Short-term Debt Ratio"]
[null,null,null,null,null,null,"LGE",null,1.89E-2]
[null,null,null,null,null,null,"KU",null,1.2500000000000001E-2]

{"sheet":"5 (1)","index":10,"n_rows":38,"n_cols":9,"rows_kept":38,"cut":false,"hidden":false,"merged":[[34,1,34,8]]}
[{"$f":"'Exhibit List'!C7","v":"DCF MODEL - UTILITY GROUP"},null,null,null,null,null,null,null,{"$f":"'Exhibit List'!B7","v":"Exhibit No. 5"}]
[null,null,null,null,null,null,null,null,"Page 1 of 3"]
[{"$f":"'Exhibit List'!D7","v":"DIVIDEND YIELD"}]
[]
[]
[null,null,null,"(a)",null,"(b)"]
[]
[null,"Company ",null,"Price",null,"Dividends",null,"Yield"]
[{"$f":"A8+1","v":1},{"$f":"VLOOKUP('Utility Group'!$B3,vldatabase,2,FALSE)","v":"Algonquin Pwr & Util"},null,{"$f":"HLOOKUP('Utility Group'!$B3,stockprice,33,FALSE)","v":12.722999999999997},null,{"$f":"VLOOKUP('Utility Group'!$B3,vldatabase,4,FALSE)","v":0.68400000000000005},null,{"$f":"F9/D9","v":5.3760905446828593E-2}]
[{"$f":"A9+1","v":2},{"$f":"VLOOKUP('Utility Group'!$B4,vldatabase,2,FALSE)","v":"Alliant Energy"},null,{"$f":"HLOOKUP('Utility Group'!$B4,stockprice,33,FALSE)","v":42.310333333333332},null,{"$f":"VLOOKUP('Utility Group'!$B4,vldatabase,4,FALSE)","v":1.34},null,{"$f":"F10/D10","v":3.1670750250135903E-2}]
[3,{"$f":"VLOOKUP('Utility Group'!$B5,vldatabase,2,FALSE)","v":"Ameren Corp."},null,{"$f":"HLOOKUP('Utility Group'!$B5,stockprice,33,FALSE)","v":60.497},null,{"$f":"VLOOKUP('Utility Group'!$B5,vldatabase,4,FALSE)","v":1.88},null,3.1075921120055538E-2]
[4,{"$f":"VLOOKUP('Utility Group'!$B6,vldatabase,2,FALSE)","v":"Avangrid, Inc."},null,{"$f":"HLOOKUP('Utility Group'!$B6,stockprice,33,FALSE)","v":52.027333333333331},null,{"$f":"VLOOKUP('Utility Group'!$B6,vldatabase,4,FALSE)","v":1.76},null,3.3828372265860253E-2]
[5,{"$f":"VLOOKUP('Utility Group'!$B7,vldatabase,2,FALSE)","v":"Black Hills Corp."},null,{"$f":"HLOOKUP('Utility Group'!$B7,stockprice,33,FALSE)","v":60.803000000000019},null,{"$f":"VLOOKUP('Utility Group'!$B7,vldatabase,4,FALSE)","v":1.96},null,3.2235251550087982E-2]
[6,{"$f":"VLOOKUP('Utility Group'!$B8,vldatabase,2,FALSE)","v":"CMS Energy Corp."},null,{"$f":"HLOOKUP('Utility Group'!$B8,stockprice,33,FALSE)","v":47.031666666666659},null,{"$f":"VLOOKUP('Utility Group'!$B8,vldatabase,4,FALSE)","v":1.48},null,3.1468159750522702E-2]
[7,{"$f":"VLOOKUP('Utility Group'!$B9,vldatabase,2,FALSE)","v":"Consolidated Edison"},null,{"$f":"HLOOKUP('Utility Group'!$B9,stockprice,33,FALSE)","v":77.600333333333353},null,{"$f":"VLOOKUP('Utility Group'!$B9,vldatabase,4,FALSE)","v":2.91},null,3.7499838918217697E-2]
[8,{"$f":"VLOOKUP('Utility Group'!$B10,vldatabase,2,FALSE)","v":"DTE Energy Co."},null,{"$f":"HLOOKUP('Utility Group'!$B10,stockprice,33,FALSE)","v":104.35299999999999},null,{"$f":"VLOOKUP('Utility Group'!$B10,vldatabase,4,FALSE)","v":3.72},null,3.5648232441808099E-2]
[9,{"$f":"VLOOKUP('Utility Group'!$B11,vldatabase,2,FALSE)","v":"Duke Energy Corp."},null,{"$f":"HLOOKUP('Utility Group'!$B11,stockprice,33,FALSE)","v":79.268666666666661},null,{"$f":"VLOOKUP('Utility Group'!$B11,vldatabase,4,FALSE)","v":3.71},null,4.6802856109601949E-2]
[10,{"$f":"VLOOKUP('Utility Group'!$B12,vldatabase,2,FALSE)","v":"Emera Inc."},null,{"$f":"HLOOKUP('Utility Group'!$B12,stockprice,33,FALSE)","v":42.390333499999997},null,{"$f":"VLOOKUP('Utility Group'!$B12,vldatabase,4,FALSE)","v":2.2599999999999998},null,5.3314041513733312E-2]
[11,{"$f":"VLOOKUP('Utility Group'!$B13,vldatabase,2,FALSE)","v":"Entergy Corp."},null,{"$f":"HLOOKUP('Utility Group'!$B13,stockprice,33,FALSE)","v":80.715666666666678},null,{"$f":"VLOOKUP('Utility Group'!$B13,vldatabase,4,FALSE)","v":3.62},null,4.4848790197689829E-2]
[12,{"$f":"VLOOKUP('Utility Group'!$B14,vldatabase,2,FALSE)","v":"Eversource Energy"},null,{"$f":"HLOOKUP('Utility Group'!$B14,stockprice,33,FALSE)","v":58.248666666666658},null,{"$f":"VLOOKUP('Utility Group'!$B14,vldatabase,4,FALSE)","v":2.0499999999999998},null,3.519393863092718E-2]
[13,{"$f":"VLOOKUP('Utility Group'!$B15,vldatabase,2,FALSE)","v":"Exelon Corp."},null,{"$f":"HLOOKUP('Utility Group'!$B15,stockprice,33,FALSE)","v":42.111000000000004},null,{"$f":"VLOOKUP('Utility Group'!$B15,vldatabase,4,FALSE)","v":1.45},null,3.4432808529837808E-2]
[14,{"$f":"VLOOKUP('Utility Group'!$B16,vldatabase,2,FALSE)","v":"Fortis Inc."},null,{"$f":"HLOOKUP('Utility Group'!$B16,stockprice,33,FALSE)","v":42.22633336666668},null,{"$f":"VLOOKUP('Utility Group'!$B16,vldatabase,4,FALSE)","v":1.78},null,4.2153790255564219E-2]
[15,{"$f":"VLOOKUP('Utility Group'!$B17,vldatabase,2,FALSE)","v":"NorthWestern Corp."},null,{"$f":"HLOOKUP('Utility Group'!$B17,stockprice,33,FALSE)","v":57.658000000000001},null,{"$f":"VLOOKUP('Utility Group'!$B17,vldatabase,4,FALSE)","v":2.25},null,3.9023205799715563E-2]
[16,{"$f":"VLOOKUP('Utility Group'!$B18,vldatabase,2,FALSE)","v":"PPL Corp."},null,{"$f":"HLOOKUP('Utility Group'!$B18,stockprice,33,FALSE)","v":28.38666649999999},null,{"$f":"VLOOKUP('Utility Group'!$B18,vldatabase,4,FALSE)","v":1.66},null,5.8478159103324108E-2]
[17,{"$f":"VLOOKUP('Utility Group'!$B19,vldatabase,2,FALSE)","v":"Pub Sv Enterprise Grp."},null,{"$f":"HLOOKUP('Utility Group'!$B19,stockprice,33,FALSE)","v":52.610666633333331},null,{"$f":"VLOOKUP('Utility Group'!$B19,vldatabase,4,FALSE)","v":1.82},null,3.459374527003E-2]
[18,{"$f":"VLOOKUP('Utility Group'!$B20,vldatabase,2,FALSE)","v":"Sempra Energy"},null,{"$f":"HLOOKUP('Utility Group'!$B20,stockprice,33,FALSE)","v":115.17200016666666},null,{"$f":"VLOOKUP('Utility Group'!$B20,vldatabase,4,FALSE)","v":3.72},null,{"$f":"F26/D26","v":3.2299517197033542E-2}]
[19,{"$f":"VLOOKUP('Utility Group'!$B21,vldatabase,2,FALSE)","v":"Southern Company"},null,{"$f":"HLOOKUP('Utility Group'!$B21,stockprice,33,FALSE)","v":46.845666800000004},null,{"$f":"VLOOKUP('Utility Group'!$B21,vldatabase,4,FALSE)","v":2.42},null,5.1658993569923949E-2]
[20,{"$f":"VLOOKUP('Utility Group'!$B22,vldatabase,2,FALSE)","v":"WEC Energy Group"},null,{"$f":"HLOOKUP('Utility Group'!$B22,stockprice,33,FALSE)","v":64.185333633333343},null,{"$f":"VLOOKUP('Utility Group'!$B22,vldatabase,4,FALSE)","v":2.2799999999999998},null,3.5522133654781352E-2]
[21,{"$f":"VLOOKUP('Utility Group'!$B23,vldatabase,2,FALSE)","v":"Xcel Energy Inc."},null,{"$f":"HLOOKUP('Utility Group'!$B23,stockprice,33,FALSE)","v":45.505333233333317},null,{"$f":"VLOOKUP('Utility Group'!$B23,vldatabase,4,FALSE)","v":1.56},null,3.4281695993762712E-2]
[]
[null,"     Average",null,null,null,null,null,{"$f":"ROUND(AVERAGE(H9:H29),3)","v":0.04}]
[]
[]
["(a)",{"$f":"'Stock Price (Utility)'!B38","v":"Average of closing prices for 30 trading days ended Jul. 27, 2018."}]
["(b)",{"$f":"'Electric Utility Data'!B53","v":"The Value Line Investment Survey, Summary & Index (Jul. 27, 2018)."}]
[]
[null,null,null,null,null,null,null,{"$f":"MIN(H9:H29)","v":3.1075921120055538E-2}]
[null,null,null,null,null,null,null,{"$f":"MAX(H9:H29)","v":5.8478159103324108E-2}]

{"sheet":"5 (2)","index":11,"n_rows":39,"n_cols":18,"rows_kept":39,"cut":false,"hidden":false,"merged":[[6,3,6,14],[37,1,37,7],[36,1,36,7],[33,1,33,7],[34,1,34,7],[35,1,35,7]]}
[{"$f":"'Exhibit List'!C8","v":"DCF MODEL - UTILITY GROUP"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Exhibit List'!B8","v":"Exhibit No. 5"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Page 2 of 3"]
[{"$f":"'Exhibit List'!D8","v":"GROWTH RATES"}]
[]
[null,null,null,"(a)",null,"(b)",null,"(c)",null,"(d)",null,"(e)",null,"(f)",null,null,"(g)"]
[]
[null,null,null,"Earnings Growth"]
[null,null,null,null,null,null,null,null,null,null,null,"S&P",null,null,null,null,"br+sv"]
[null,"Company ",null,"V Line",null,"IBES",null,"Zacks",null,"Bloomberg",null,"Capital IQ",null,"FactSet",null,null,"Growth"]
[{"$f":"A9+1","v":1},{"$f":"VLOOKUP('Utility Group'!$B3,vldatabase,2,FALSE)","v":"Algonquin Pwr & Util"},null,{"$f":"VLOOKUP('Utility Group'!$B3,vldatabase,19,FALSE)","v":"n/a"},null,{"$f":"VLOOKUP('Utility Group'!$B3,vldatabase,30,FALSE)","v":0.1},null,{"$f":"VLOOKUP('Utility Group'!$B3,vldatabase,31,FALSE)","v":0.08},null,{"$f":"VLOOKUP('Utility Group'!$B3,vldatabase,32,FALSE)","v":0.08},null,{"$f":"VLOOKUP('Utility Group'!$B3,vldatabase,33,FALSE)","v":0.10100000000000001},null,{"$f":"VLOOKUP('Utility Group'!$B3,vldatabase,34,FALSE)","v":0.17599999999999999},null,null,{"$f":"'6'!Q8","v":"n/a"}]
[{"$f":"A10+1","v":2},{"$f":"VLOOKUP('Utility Group'!$B4,vldatabase,2,FALSE)","v":"Alliant Energy"},null,{"$f":"VLOOKUP('Utility Group'!$B4,vldatabase,19,FALSE)","v":6.5000000000000002E-2},null,{"$f":"VLOOKUP('Utility Group'!$B4,vldatabase,30,FALSE)","v":5.8500000000000003E-2},null,{"$f":"VLOOKUP('Utility Group'!$B4,vldatabase,31,FALSE)","v":5.5800000000000002E-2},null,{"$f":"VLOOKUP('Utility Group'!$B4,vldatabase,32,FALSE)","v":5.9150000000000001E-2},null,{"$f":"VLOOKUP('Utility Group'!$B4,vldatabase,33,FALSE)","v":5.91E-2},null,{"$f":"VLOOKUP('Utility Group'!$B4,vldatabase,34,FALSE)","v":5.8599999999999999E-2},null,null,{"$f":"'6'!Q9","v":4.3656959569976068E-2}]
[3,{"$f":"VLOOKUP('Utility Group'!$B5,vldatabase,2,FALSE)","v":"Ameren Corp."},null,{"$f":"VLOOKUP('Utility Group'!$B5,vldatabase,19,FALSE)","v":7.4999999999999997E-2},null,{"$f":"VLOOKUP('Utility Group'!$B5,vldatabase,30,FALSE)","v":6.3E-2},null,{"$f":"VLOOKUP('Utility Group'!$B5,vldatabase,31,FALSE)","v":6.54E-2},null,{"$f":"VLOOKUP('Utility Group'!$B5,vldatabase,32,FALSE)","v":8.9730000000000004E-2},null,{"$f":"VLOOKUP('Utility Group'!$B5,vldatabase,33,FALSE)","v":6.5699999999999995E-2},null,{"$f":"VLOOKUP('Utility Group'!$B5,vldatabase,34,FALSE)","v":7.0000000000000007E-2},null,null,{"$f":"'6'!Q10","v":4.8362343649601083E-2}]
[4,{"$f":"VLOOKUP('Utility Group'!$B6,vldatabase,2,FALSE)","v":"Avangrid, Inc."},null,{"$f":"VLOOKUP('Utility Group'!$B6,vldatabase,19,FALSE)","v":0.13},null,{"$f":"VLOOKUP('Utility Group'!$B6,vldatabase,30,FALSE)","v":9.7000000000000003E-2},null,{"$f":"VLOOKUP('Utility Group'!$B6,vldatabase,31,FALSE)","v":9.1399999999999995E-2},null,{"$f":"VLOOKUP('Utility Group'!$B6,vldatabase,32,FALSE)","v":9.7049999999999997E-2},null,{"$f":"VLOOKUP('Utility Group'!$B6,vldatabase,33,FALSE)","v":8.8999999999999996E-2},null,{"$f":"VLOOKUP('Utility Group'!$B6,vldatabase,34,FALSE)","v":9.7100000000000006E-2},null,null,{"$f":"'6'!Q11","v":1.9896631053700133E-2}]
[5,{"$f":"VLOOKUP('Utility Group'!$B7,vldatabase,2,FALSE)","v":"Black Hills Corp."},null,{"$f":"VLOOKUP('Utility Group'!$B7,vldatabase,19,FALSE)","v":6.5000000000000002E-2},null,{"$f":"VLOOKUP('Utility Group'!$B7,vldatabase,30,FALSE)","v":3.9300000000000002E-2},null,{"$f":"VLOOKUP('Utility Group'!$B7,vldatabase,31,FALSE)","v":4.2599999999999999E-2},null,{"$f":"VLOOKUP('Utility Group'!$B7,vldatabase,32,FALSE)","v":5.0099999999999999E-2},null,{"$f":"VLOOKUP('Utility Group'!$B7,vldatabase,33,FALSE)","v":5.0099999999999999E-2},null,{"$f":"VLOOKUP('Utility Group'!$B7,vldatabase,34,FALSE)","v":4.8899999999999999E-2},null,null,{"$f":"'6'!Q12","v":5.737031110870057E-2}]
[6,{"$f":"VLOOKUP('Utility Group'!$B8,vldatabase,2,FALSE)","v":"CMS Energy Corp."},null,{"$f":"VLOOKUP('Utility Group'!$B8,vldatabase,19,FALSE)","v":7.0000000000000007E-2},null,{"$f":"VLOOKUP('Utility Group'!$B8,vldatabase,30,FALSE)","v":7.0499999999999993E-2},null,{"$f":"VLOOKUP('Utility Group'!$B8,vldatabase,31,FALSE)","v":6.3500000000000001E-2},null,{"$f":"VLOOKUP('Utility Group'!$B8,vldatabase,32,FALSE)","v":6.3500000000000001E-2},null,{"$f":"VLOOKUP('Utility Group'!$B8,vldatabase,33,FALSE)","v":6.6600000000000006E-2},null,{"$f":"VLOOKUP('Utility Group'!$B8,vldatabase,34,FALSE)","v":7.0000000000000007E-2},null,null,{"$f":"'6'!Q13","v":6.1553253545308995E-2}]
[7,{"$f":"VLOOKUP('Utility Group'!$B9,vldatabase,2,FALSE)","v":"Consolidated Edison"},null,{"$f":"VLOOKUP('Utility Group'!$B9,vldatabase,19,FALSE)","v":0.03},null,{"$f":"VLOOKUP('Utility Group'!$B9,vldatabase,30,FALSE)","v":3.39E-2},null,{"$f":"VLOOKUP('Utility Group'!$B9,vldatabase,31,FALSE)","v":0.04},null,{"$f":"VLOOKUP('Utility Group'!$B9,vldatabase,32,FALSE)","v":0.03},null,{"$f":"VLOOKUP('Utility Group'!$B9,vldatabase,33,FALSE)","v":3.1800000000000002E-2},null,{"$f":"VLOOKUP('Utility Group'!$B9,vldatabase,34,FALSE)","v":3.5299999999999998E-2},null,null,{"$f":"'6'!Q14","v":2.7829526308821965E-2}]
[8,{"$f":"VLOOKUP('Utility Group'!$B10,vldatabase,2,FALSE)","v":"DTE Energy Co."},null,{"$f":"VLOOKUP('Utility Group'!$B10,vldatabase,19,FALSE)","v":7.0000000000000007E-2},null,{"$f":"VLOOKUP('Utility Group'!$B10,vldatabase,30,FALSE)","v":5.5800000000000002E-2},null,{"$f":"VLOOKUP('Utility Group'!$B10,vldatabase,31,FALSE)","v":5.33E-2},null,{"$f":"VLOOKUP('Utility Group'!$B10,vldatabase,32,FALSE)","v":5.5329999999999997E-2},null,{"$f":"VLOOKUP('Utility Group'!$B10,vldatabase,33,FALSE)","v":5.8299999999999998E-2},null,{"$f":"VLOOKUP('Utility Group'!$B10,vldatabase,34,FALSE)","v":4.87E-2},null,null,{"$f":"'6'!Q15","v":5.3616476864630287E-2}]
[9,{"$f":"VLOOKUP('Utility Group'!$B11,vldatabase,2,FALSE)","v":"Duke Energy Corp."},null,{"$f":"VLOOKUP('Utility Group'!$B11,vldatabase,19,FALSE)","v":5.5E-2},null,{"$f":"VLOOKUP('Utility Group'!$B11,vldatabase,30,FALSE)","v":4.2200000000000001E-2},null,{"$f":"VLOOKUP('Utility Group'!$B11,vldatabase,31,FALSE)","v":4.6399999999999997E-2},null,{"$f":"VLOOKUP('Utility Group'!$B11,vldatabase,32,FALSE)","v":4.4450000000000003E-2},null,{"$f":"VLOOKUP('Utility Group'!$B11,vldatabase,33,FALSE)","v":4.2299999999999997E-2},null,{"$f":"VLOOKUP('Utility Group'!$B11,vldatabase,34,FALSE)","v":0.05},null,null,{"$f":"'6'!Q16","v":2.2915540778952814E-2}]
[10,{"$f":"VLOOKUP('Utility Group'!$B12,vldatabase,2,FALSE)","v":"Emera Inc."},null,{"$f":"VLOOKUP('Utility Group'!$B12,vldatabase,19,FALSE)","v":0.105},null,{"$f":"VLOOKUP('Utility Group'!$B12,vldatabase,30,FALSE)","v":7.1999999999999995E-2},null,{"$f":"VLOOKUP('Utility Group'!$B12,vldatabase,31,FALSE)","v":"n/a"},null,{"$f":"VLOOKUP('Utility Group'!$B12,vldatabase,32,FALSE)","v":0.13400000000000001},null,{"$f":"VLOOKUP('Utility Group'!$B12,vldatabase,33,FALSE)","v":6.5299999999999997E-2},null,{"$f":"VLOOKUP('Utility Group'!$B12,vldatabase,34,FALSE)","v":"n/a"},null,null,{"$f":"'6'!Q17","v":5.6309262067509407E-2}]
[11,{"$f":"VLOOKUP('Utility Group'!$B13,vldatabase,2,FALSE)","v":"Entergy Corp."},null,{"$f":"VLOOKUP('Utility Group'!$B13,vldatabase,19,FALSE)","v":0.02},null,{"$f":"VLOOKUP('Utility Group'!$B13,vldatabase,30,FALSE)","v":-2.0999999999999999E-3},null,{"$f":"VLOOKUP('Utility Group'!$B13,vldatabase,31,FALSE)","v":7.0000000000000007E-2},null,{"$f":"VLOOKUP('Utility Group'!$B13,vldatabase,32,FALSE)","v":3.005E-2},null,{"$f":"VLOOKUP('Utility Group'!$B13,vldatabase,33,FALSE)","v":8.9499999999999996E-2},null,{"$f":"VLOOKUP('Utility Group'!$B13,vldatabase,34,FALSE)","v":-0.02},null,null,{"$f":"'6'!Q18","v":5.8819910505119567E-2}]
[12,{"$f":"VLOOKUP('Utility Group'!$B14,vldatabase,2,FALSE)","v":"Eversource Energy"},null,{"$f":"VLOOKUP('Utility Group'!$B14,vldatabase,19,FALSE)","v":5.5E-2},null,{"$f":"VLOOKUP('Utility Group'!$B14,vldatabase,30,FALSE)","v":5.7299999999999997E-2},null,{"$f":"VLOOKUP('Utility Group'!$B14,vldatabase,31,FALSE)","v":5.7500000000000002E-2},null,{"$f":"VLOOKUP('Utility Group'!$B14,vldatabase,32,FALSE)","v":6.2670000000000003E-2},null,{"$f":"VLOOKUP('Utility Group'!$B14,vldatabase,33,FALSE)","v":5.3199999999999997E-2},null,{"$f":"VLOOKUP('Utility Group'!$B14,vldatabase,34,FALSE)","v":5.5E-2},null,null,{"$f":"'6'!Q19","v":3.6351225469181125E-2}]
[13,{"$f":"VLOOKUP('Utility Group'!$B15,vldatabase,2,FALSE)","v":"Exelon Corp."},null,{"$f":"VLOOKUP('Utility Group'!$B15,vldatabase,19,FALSE)","v":0.08},null,{"$f":"VLOOKUP('Utility Group'!$B15,vldatabase,30,FALSE)","v":4.19E-2},null,{"$f":"VLOOKUP('Utility Group'!$B15,vldatabase,31,FALSE)","v":5.67E-2},null,{"$f":"VLOOKUP('Utility Group'!$B15,vldatabase,32,FALSE)","v":5.3100000000000001E-2},null,{"$f":"VLOOKUP('Utility Group'!$B15,vldatabase,33,FALSE)","v":4.9099999999999998E-2},null,{"$f":"VLOOKUP('Utility Group'!$B15,vldatabase,34,FALSE)","v":4.9200000000000001E-2},null,null,{"$f":"'6'!Q20","v":5.34001277043138E-2}]
[14,{"$f":"VLOOKUP('Utility Group'!$B16,vldatabase,2,FALSE)","v":"Fortis Inc."},null,{"$f":"VLOOKUP('Utility Group'!$B16,vldatabase,19,FALSE)","v":0.08},null,{"$f":"VLOOKUP('Utility Group'!$B16,vldatabase,30,FALSE)","v":4.1399999999999999E-2},null,{"$f":"VLOOKUP('Utility Group'!$B16,vldatabase,31,FALSE)","v":5.5E-2},null,{"$f":"VLOOKUP('Utility Group'!$B16,vldatabase,32,FALSE)","v":0.06},null,{"$f":"VLOOKUP('Utility Group'!$B16,vldatabase,33,FALSE)","v":5.1700000000000003E-2},null,{"$f":"VLOOKUP('Utility Group'!$B16,vldatabase,34,FALSE)","v":"n/a"},null,null,{"$f":"'6'!Q21","v":3.3280602077146483E-2}]
[15,{"$f":"VLOOKUP('Utility Group'!$B17,vldatabase,2,FALSE)","v":"NorthWestern Corp."},null,{"$f":"VLOOKUP('Utility Group'!$B17,vldatabase,19,FALSE)","v":3.5000000000000003E-2},null,{"$f":"VLOOKUP('Utility Group'!$B17,vldatabase,30,FALSE)","v":3.1600000000000003E-2},null,{"$f":"VLOOKUP('Utility Group'!$B17,vldatabase,31,FALSE)","v":3.0099999999999998E-2},null,{"$f":"VLOOKUP('Utility Group'!$B17,vldatabase,32,FALSE)","v":2.4070000000000001E-2},null,{"$f":"VLOOKUP('Utility Group'!$B17,vldatabase,33,FALSE)","v":3.0099999999999998E-2},null,{"$f":"VLOOKUP('Utility Group'!$B17,vldatabase,34,FALSE)","v":0.03},null,null,{"$f":"'6'!Q22","v":3.6297801866304311E-2}]
[16,{"$f":"VLOOKUP('Utility Group'!$B18,vldatabase,2,FALSE)","v":"PPL Corp."},null,{"$f":"VLOOKUP('Utility Group'!$B18,vldatabase,19,FALSE)","v":0.02},null,{"$f":"VLOOKUP('Utility Group'!$B18,vldatabase,30,FALSE)","v":2.1399999999999999E-2},null,{"$f":"VLOOKUP('Utility Group'!$B18,vldatabase,31,FALSE)","v":0.06},null,{"$f":"VLOOKUP('Utility Group'!$B18,vldatabase,32,FALSE)","v":8.1000000000000003E-2},null,{"$f":"VLOOKUP('Utility Group'!$B18,vldatabase,33,FALSE)","v":4.1399999999999999E-2},null,{"$f":"VLOOKUP('Utility Group'!$B18,vldatabase,34,FALSE)","v":4.2599999999999999E-2},null,null,{"$f":"'6'!Q23","v":6.9754506021564966E-2}]
[17,{"$f":"VLOOKUP('Utility Group'!$B19,vldatabase,2,FALSE)","v":"Pub Sv Enterprise Grp."},null,{"$f":"VLOOKUP('Utility Group'!$B19,vldatabase,19,FALSE)","v":0.04},null,{"$f":"VLOOKUP('Utility Group'!$B19,vldatabase,30,FALSE)","v":6.3399999999999998E-2},null,{"$f":"VLOOKUP('Utility Group'!$B19,vldatabase,31,FALSE)","v":6.13E-2},null,{"$f":"VLOOKUP('Utility Group'!$B19,vldatabase,32,FALSE)","v":6.5350000000000005E-2},null,{"$f":"VLOOKUP('Utility Group'!$B19,vldatabase,33,FALSE)","v":6.2700000000000006E-2},null,{"$f":"VLOOKUP('Utility Group'!$B19,vldatabase,34,FALSE)","v":6.3E-2},null,null,{"$f":"'6'!Q24","v":4.5644275375049816E-2}]
[18,{"$f":"VLOOKUP('Utility Group'!$B20,vldatabase,2,FALSE)","v":"Sempra Energy"},null,{"$f":"VLOOKUP('Utility Group'!$B20,vldatabase,19,FALSE)","v":9.5000000000000001E-2},null,{"$f":"VLOOKUP('Utility Group'!$B20,vldatabase,30,FALSE)","v":8.4500000000000006E-2},null,{"$f":"VLOOKUP('Utility Group'!$B20,vldatabase,31,FALSE)","v":8.5000000000000006E-2},null,{"$f":"VLOOKUP('Utility Group'!$B20,vldatabase,32,FALSE)","v":0.16336999999999999},null,{"$f":"VLOOKUP('Utility Group'!$B20,vldatabase,33,FALSE)","v":8.43E-2},null,{"$f":"VLOOKUP('Utility Group'!$B20,vldatabase,34,FALSE)","v":0.13},null,null,{"$f":"'6'!Q25","v":8.2053191196625241E-2}]
[19,{"$f":"VLOOKUP('Utility Group'!$B21,vldatabase,2,FALSE)","v":"Southern Company"},null,{"$f":"VLOOKUP('Utility Group'!$B21,vldatabase,19,FALSE)","v":0.03},null,{"$f":"VLOOKUP('Utility Group'!$B21,vldatabase,30,FALSE)","v":2.2499999999999999E-2},null,{"$f":"VLOOKUP('Utility Group'!$B21,vldatabase,31,FALSE)","v":4.4999999999999998E-2},null,{"$f":"VLOOKUP('Utility Group'!$B21,vldatabase,32,FALSE)","v":4.3799999999999999E-2},null,{"$f":"VLOOKUP('Utility Group'!$B21,vldatabase,33,FALSE)","v":4.1300000000000003E-2},null,{"$f":"VLOOKUP('Utility Group'!$B21,vldatabase,34,FALSE)","v":0.04},null,null,{"$f":"'6'!Q26","v":4.433787680652683E-2}]
[20,{"$f":"VLOOKUP('Utility Group'!$B22,vldatabase,2,FALSE)","v":"WEC Energy Group"},null,{"$f":"VLOOKUP('Utility Group'!$B22,vldatabase,19,FALSE)","v":7.0000000000000007E-2},null,{"$f":"VLOOKUP('Utility Group'!$B22,vldatabase,30,FALSE)","v":4.4299999999999999E-2},null,{"$f":"VLOOKUP('Utility Group'!$B22,vldatabase,31,FALSE)","v":4.1300000000000003E-2},null,{"$f":"VLOOKUP('Utility Group'!$B22,vldatabase,32,FALSE)","v":2.997E-2},null,{"$f":"VLOOKUP('Utility Group'!$B22,vldatabase,33,FALSE)","v":6.0999999999999999E-2},null,{"$f":"VLOOKUP('Utility Group'!$B22,vldatabase,34,FALSE)","v":3.7999999999999999E-2},null,null,{"$f":"'6'!Q27","v":4.2696327477180135E-2}]
[21,{"$f":"VLOOKUP('Utility Group'!$B23,vldatabase,2,FALSE)","v":"Xcel Energy Inc."},null,{"$f":"VLOOKUP('Utility Group'!$B23,vldatabase,19,FALSE)","v":5.5E-2},null,{"$f":"VLOOKUP('Utility Group'!$B23,vldatabase,30,FALSE)","v":5.8599999999999999E-2},null,{"$f":"VLOOKUP('Utility Group'!$B23,vldatabase,31,FALSE)","v":5.67E-2},null,{"$f":"VLOOKUP('Utility Group'!$B23,vldatabase,32,FALSE)","v":5.8479999999999997E-2},null,{"$f":"VLOOKUP('Utility Group'!$B23,vldatabase,33,FALSE)","v":5.7700000000000001E-2},null,{"$f":"VLOOKUP('Utility Group'!$B23,vldatabase,34,FALSE)","v":5.8400000000000001E-2},null,null,{"$f":"'6'!Q28","v":4.4240128939882481E-2}]
[]
[]
["(a)",{"$f":"'Proxy Group Risk Measures'!B37","v":"The Value Line Investment Survey (May 18, Jun. 15, & Jul. 27, 2018); Jun. 22, 2018 for Emera."}]
["(b)",{"$f":"'Electric Utility Data'!B58","v":"www.finance.yahoo.com (retreived Jul. 17, 2018)."}]
["(c)",{"$f":"'Electric Utility Data'!B59","v":"www.zacks.com (retrieved Jul. 18, 2018)."}]
["(d)",{"$f":"'Electric Utility Data'!B60","v":"Bloomberg L.P. (retrieved Jul. 13, 2018)."}]
["(e)",{"$f":"'Electric Utility Data'!B61","v":"SNL Financial (retrieved Aug. 2, 2018)."}]
["(f)",{"$f":"'Electric Utility Data'!B62","v":"www.money.cnn.com (retrieved Jul. 18, 2018)."}]
["(g)",{"$f":"\"See \" & 'Exhibit List'!B10 &\".\"","v":"See Exhibit No. 6."}]

{"sheet":"5 (3)","index":12,"n_rows":44,"n_cols":28,"rows_kept":44,"cut":false,"hidden":false,"merged":[[6,3,6,13]]}
[{"$f":"'Exhibit List'!C9","v":"DCF MODEL - UTILITY GROUP"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Exhibit List'!B9","v":"Exhibit No. 5"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Page 3 of 3"]
[{"$f":"'Exhibit List'!D9","v":"DCF COST OF EQUITY ESTIMATES"}]
[]
[null,null,null,"(a)",null,"(a)",null,"(a)",null,"(a)",null,"(a)",null,"(a)",null,null,"(a)"]
[]
[null,null,null,"Earnings Growth"]
[null,null,null,null,null,null,null,null,null,null,null,"S&P",null,null,null,null,"br+sv"]
[null,"Company ",null,"V Line",null,"IBES",null,"Zacks",null,"Bloomberg",null,"Capital/IQ",null,"FactSet",null,null,"Growth"]
[{"$f":"A9+1","v":1},{"$f":"VLOOKUP('Utility Group'!$B3,vldatabase,2,FALSE)","v":"Algonquin Pwr & Util"},null,{"$f":"IF('5 (2)'!D10=\"n/a\",\"n/a\",'5 (1)'!$H9+'5 (2)'!D10)","v":"n/a"},null,{"$f":"IF('5 (2)'!F10=\"n/a\",\"n/a\",'5 (1)'!$H9+'5 (2)'!F10)","v":0.15376090544682861},null,{"$f":"IF('5 (2)'!H10=\"n/a\",\"n/a\",'5 (1)'!$H9+'5 (2)'!H10)","v":0.13376090544682859},null,{"$f":"IF('5 (2)'!J10=\"n/a\",\"n/a\",'5 (1)'!$H9+'5 (2)'!J10)","v":0.13376090544682859},null,{"$f":"IF('5 (2)'!L10=\"n/a\",\"n/a\",'5 (1)'!$H9+'5 (2)'!L10)","v":0.15476090544682861},null,{"$f":"IF('5 (2)'!N10=\"n/a\",\"n/a\",'5 (1)'!$H9+'5 (2)'!N10)","v":0.22976090544682859},null,null,{"$f":"IF('5 (2)'!Q10=\"n/a\",\"n/a\",'5 (1)'!$H9+'5 (2)'!Q10)","v":"n/a"},null,null,null,{"$f":"IF(D10=\"n/a\",\"n/a\",IF(D10<$D$43,\"nmf\",IF(D10>$D$44,\"nmf\",D10)))","v":"n/a"},{"$f":"IF(F10=\"n/a\",\"n/a\",IF(F10<$D$43,\"nmf\",IF(F10>$D$44,\"nmf\",F10)))","v":0.15376090544682861},{"$f":"IF(H10=\"n/a\",\"n/a\",IF(H10<$D$43,\"nmf\",IF(H10>$D$44,\"nmf\",H10)))","v":0.13376090544682859},{"$f":"IF(J10=\"n/a\",\"n/a\",IF(J10<$D$43,\"nmf\",IF(J10>$D$44,\"nmf\",J10)))","v":0.13376090544682859},{"$f":"IF(L10=\"n/a\",\"n/a\",IF(L10<$D$43,\"nmf\",IF(L10>$D$44,\"nmf\",L10)))","v":0.15476090544682861},{"$f":"IF(N10=\"n/a\",\"n/a\",IF(N10<$D$43,\"nmf\",IF(N10>$D$44,\"nmf\",N10)))","v":"nmf"},null,{"$f":"IF(Q10=\"n/a\",\"n/a\",IF(Q10<$D$43,\"nmf\",IF(Q10>$D$44,\"nmf\",Q10)))","v":"n/a"}]
[{"$f":"A10+1","v":2},{"$f":"VLOOKUP('Utility Group'!$B4,vldatabase,2,FALSE)","v":"Alliant Energy"},null,{"$f":"IF('5 (2)'!D11=\"n/a\",\"n/a\",'5 (1)'!$H10+'5 (2)'!D11)","v":9.6670750250135912E-2},null,{"$f":"IF('5 (2)'!F11=\"n/a\",\"n/a\",'5 (1)'!$H10+'5 (2)'!F11)","v":9.0170750250135906E-2},null,{"$f":"IF('5 (2)'!H11=\"n/a\",\"n/a\",'5 (1)'!$H10+'5 (2)'!H11)","v":8.7470750250135898E-2},null,{"$f":"IF('5 (2)'!J11=\"n/a\",\"n/a\",'5 (1)'!$H10+'5 (2)'!J11)","v":9.0820750250135904E-2},null,{"$f":"IF('5 (2)'!L11=\"n/a\",\"n/a\",'5 (1)'!$H10+'5 (2)'!L11)","v":9.0770750250135895E-2},null,{"$f":"IF('5 (2)'!N11=\"n/a\",\"n/a\",'5 (1)'!$H10+'5 (2)'!N11)","v":9.0270750250135895E-2},null,null,{"$f":"IF('5 (2)'!Q11=\"n/a\",\"n/a\",'5 (1)'!$H10+'5 (2)'!Q11)","v":7.5327709820111971E-2},null,null,null,{"$f":"IF(D11=\"n/a\",\"n/a\",IF(D11<$D$43,\"nmf\",IF(D11>$D$44,\"nmf\",D11)))","v":9.6670750250135912E-2},{"$f":"IF(F11=\"n/a\",\"n/a\",IF(F11<$D$43,\"nmf\",IF(F11>$D$44,\"nmf\",F11)))","v":9.0170750250135906E-2},{"$f":"IF(H11=\"n/a\",\"n/a\",IF(H11<$D$43,\"nmf\",IF(H11>$D$44,\"nmf\",H11)))","v":8.7470750250135898E-2},{"$f":"IF(J11=\"n/a\",\"n/a\",IF(J11<$D$43,\"nmf\",IF(J11>$D$44,\"nmf\",J11)))","v":9.0820750250135904E-2},{"$f":"IF(L11=\"n/a\",\"n/a\",IF(L11<$D$43,\"nmf\",IF(L11>$D$44,\"nmf\",L11)))","v":9.0770750250135895E-2},{"$f":"IF(N11=\"n/a\",\"n/a\",IF(N11<$D$43,\"nmf\",IF(N11>$D$44,\"nmf\",N11)))","v":9.0270750250135895E-2},null,{"$f":"IF(Q11=\"n/a\",\"n/a\",IF(Q11<$D$43,\"nmf\",IF(Q11>$D$44,\"nmf\",Q11)))","v":7.5327709820111971E-2}]
[3,{"$f":"VLOOKUP('Utility Group'!$B5,vldatabase,2,FALSE)","v":"Ameren Corp."},null,{"$f":"IF('5 (2)'!D12=\"n/a\",\"n/a\",'5 (1)'!$H11+'5 (2)'!D12)","v":0.10607592112005554},null,{"$f":"IF('5 (2)'!F12=\"n/a\",\"n/a\",'5 (1)'!$H11+'5 (2)'!F12)","v":9.4075921120055542E-2},null,{"$f":"IF('5 (2)'!H12=\"n/a\",\"n/a\",'5 (1)'!$H11+'5 (2)'!H12)","v":9.6475921120055541E-2},null,{"$f":"IF('5 (2)'!J12=\"n/a\",\"n/a\",'5 (1)'!$H11+'5 (2)'!J12)","v":0.12080592112005555},null,{"$f":"IF('5 (2)'!L12=\"n/a\",\"n/a\",'5 (1)'!$H11+'5 (2)'!L12)","v":9.6775921120055536E-2},null,{"$f":"IF('5 (2)'!N12=\"n/a\",\"n/a\",'5 (1)'!$H11+'5 (2)'!N12)","v":0.10107592112005555},null,null,{"$f":"IF('5 (2)'!Q12=\"n/a\",\"n/a\",'5 (1)'!$H11+'5 (2)'!Q12)","v":7.9438264769656625E-2},null,null,null,0.10607592112005554,9.4075921120055542E-2,9.6475921120055541E-2,0.12080592112005555,9.6775921120055536E-2,0.10107592112005555,null,7.9438264769656625E-2]
[4,{"$f":"VLOOKUP('Utility Group'!$B6,vldatabase,2,FALSE)","v":"Avangrid, Inc."},null,{"$f":"IF('5 (2)'!D13=\"n/a\",\"n/a\",'5 (1)'!$H12+'5 (2)'!D13)","v":0.16382837226586025},null,{"$f":"IF('5 (2)'!F13=\"n/a\",\"n/a\",'5 (1)'!$H12+'5 (2)'!F13)","v":0.13082837226586025},null,{"$f":"IF('5 (2)'!H13=\"n/a\",\"n/a\",'5 (1)'!$H12+'5 (2)'!H13)","v":0.12522837226586025},null,{"$f":"IF('5 (2)'!J13=\"n/a\",\"n/a\",'5 (1)'!$H12+'5 (2)'!J13)","v":0.13087837226586024},null,{"$f":"IF('5 (2)'!L13=\"n/a\",\"n/a\",'5 (1)'!$H12+'5 (2)'!L13)","v":0.12282837226586024},null,{"$f":"IF('5 (2)'!N13=\"n/a\",\"n/a\",'5 (1)'!$H12+'5 (2)'!N13)","v":0.13092837226586027},null,null,{"$f":"IF('5 (2)'!Q13=\"n/a\",\"n/a\",'5 (1)'!$H12+'5 (2)'!Q13)","v":5.3725003319560385E-2},null,null,null,0.16382837226586025,0.13082837226586025,0.12522837226586025,0.13087837226586024,0.12282837226586024,0.13092837226586027,null,"nmf"]
[5,{"$f":"VLOOKUP('Utility Group'!$B7,vldatabase,2,FALSE)","v":"Black Hills Corp."},null,{"$f":"IF('5 (2)'!D14=\"n/a\",\"n/a\",'5 (1)'!$H13+'5 (2)'!D14)","v":9.7235251550087984E-2},null,{"$f":"IF('5 (2)'!F14=\"n/a\",\"n/a\",'5 (1)'!$H13+'5 (2)'!F14)","v":7.1535251550087983E-2},null,{"$f":"IF('5 (2)'!H14=\"n/a\",\"n/a\",'5 (1)'!$H13+'5 (2)'!H14)","v":7.4835251550087981E-2},null,{"$f":"IF('5 (2)'!J14=\"n/a\",\"n/a\",'5 (1)'!$H13+'5 (2)'!J14)","v":8.2335251550087973E-2},null,{"$f":"IF('5 (2)'!L14=\"n/a\",\"n/a\",'5 (1)'!$H13+'5 (2)'!L14)","v":8.2335251550087973E-2},null,{"$f":"IF('5 (2)'!N14=\"n/a\",\"n/a\",'5 (1)'!$H13+'5 (2)'!N14)","v":8.1135251550087981E-2},null,null,{"$f":"IF('5 (2)'!Q14=\"n/a\",\"n/a\",'5 (1)'!$H13+'5 (2)'!Q14)","v":8.9605562658788551E-2},null,null,null,9.7235251550087984E-2,7.1535251550087983E-2,7.4835251550087981E-2,8.2335251550087973E-2,8.2335251550087973E-2,8.1135251550087981E-2,null,8.9605562658788551E-2]
[6,{"$f":"VLOOKUP('Utility Group'!$B8,vldatabase,2,FALSE)","v":"CMS Energy Corp."},null,{"$f":"IF('5 (2)'!D15=\"n/a\",\"n/a\",'5 (1)'!$H14+'5 (2)'!D15)","v":0.1014681597505227},null,{"$f":"IF('5 (2)'!F15=\"n/a\",\"n/a\",'5 (1)'!$H14+'5 (2)'!F15)","v":0.1019681597505227},null,{"$f":"IF('5 (2)'!H15=\"n/a\",\"n/a\",'5 (1)'!$H14+'5 (2)'!H15)","v":9.4968159750522696E-2},null,{"$f":"IF('5 (2)'!J15=\"n/a\",\"n/a\",'5 (1)'!$H14+'5 (2)'!J15)","v":9.4968159750522696E-2},null,{"$f":"IF('5 (2)'!L15=\"n/a\",\"n/a\",'5 (1)'!$H14+'5 (2)'!L15)","v":9.8068159750522715E-2},null,{"$f":"IF('5 (2)'!N15=\"n/a\",\"n/a\",'5 (1)'!$H14+'5 (2)'!N15)","v":0.1014681597505227},null,null,{"$f":"IF('5 (2)'!Q15=\"n/a\",\"n/a\",'5 (1)'!$H14+'5 (2)'!Q15)","v":9.302141329583169E-2},null,null,null,0.1014681597505227,0.1019681597505227,9.4968159750522696E-2,9.4968159750522696E-2,9.8068159750522715E-2,0.1014681597505227,null,9.302141329583169E-2]
[7,{"$f":"VLOOKUP('Utility Group'!$B9,vldatabase,2,FALSE)","v":"Consolidated Edison"},null,{"$f":"IF('5 (2)'!D16=\"n/a\",\"n/a\",'5 (1)'!$H15+'5 (2)'!D16)","v":6.7499838918217703E-2},null,{"$f":"IF('5 (2)'!F16=\"n/a\",\"n/a\",'5 (1)'!$H15+'5 (2)'!F16)","v":7.139983891821769E-2},null,{"$f":"IF('5 (2)'!H16=\"n/a\",\"n/a\",'5 (1)'!$H15+'5 (2)'!H16)","v":7.7499838918217698E-2},null,{"$f":"IF('5 (2)'!J16=\"n/a\",\"n/a\",'5 (1)'!$H15+'5 (2)'!J16)","v":6.7499838918217703E-2},null,{"$f":"IF('5 (2)'!L16=\"n/a\",\"n/a\",'5 (1)'!$H15+'5 (2)'!L16)","v":6.9299838918217699E-2},null,{"$f":"IF('5 (2)'!N16=\"n/a\",\"n/a\",'5 (1)'!$H15+'5 (2)'!N16)","v":7.2799838918217702E-2},null,null,{"$f":"IF('5 (2)'!Q16=\"n/a\",\"n/a\",'5 (1)'!$H15+'5 (2)'!Q16)","v":6.5329365227039665E-2},null,null,null,"nmf",7.139983891821769E-2,7.7499838918217698E-2,"nmf","nmf",7.2799838918217702E-2,null,"nmf"]
[8,{"$f":"VLOOKUP('Utility Group'!$B10,vldatabase,2,FALSE)","v":"DTE Energy Co."},null,{"$f":"IF('5 (2)'!D17=\"n/a\",\"n/a\",'5 (1)'!$H16+'5 (2)'!D17)","v":0.1056482324418081},null,{"$f":"IF('5 (2)'!F17=\"n/a\",\"n/a\",'5 (1)'!$H16+'5 (2)'!F17)","v":9.1448232441808108E-2},null,{"$f":"IF('5 (2)'!H17=\"n/a\",\"n/a\",'5 (1)'!$H16+'5 (2)'!H17)","v":8.8948232441808106E-2},null,{"$f":"IF('5 (2)'!J17=\"n/a\",\"n/a\",'5 (1)'!$H16+'5 (2)'!J17)","v":9.0978232441808096E-2},null,{"$f":"IF('5 (2)'!L17=\"n/a\",\"n/a\",'5 (1)'!$H16+'5 (2)'!L17)","v":9.3948232441808097E-2},null,{"$f":"IF('5 (2)'!N17=\"n/a\",\"n/a\",'5 (1)'!$H16+'5 (2)'!N17)","v":8.4348232441808099E-2},null,null,{"$f":"IF('5 (2)'!Q17=\"n/a\",\"n/a\",'5 (1)'!$H16+'5 (2)'!Q17)","v":8.9264709306438386E-2},null,null,null,0.1056482324418081,9.1448232441808108E-2,8.8948232441808106E-2,9.0978232441808096E-2,9.3948232441808097E-2,8.4348232441808099E-2,null,8.9264709306438386E-2]
[9,{"$f":"VLOOKUP('Utility Group'!$B11,vldatabase,2,FALSE)","v":"Duke Energy Corp."},null,{"$f":"IF('5 (2)'!D18=\"n/a\",\"n/a\",'5 (1)'!$H17+'5 (2)'!D18)","v":0.10180285610960195},null,{"$f":"IF('5 (2)'!F18=\"n/a\",\"n/a\",'5 (1)'!$H17+'5 (2)'!F18)","v":8.9002856109601958E-2},null,{"$f":"IF('5 (2)'!H18=\"n/a\",\"n/a\",'5 (1)'!$H17+'5 (2)'!H18)","v":9.3202856109601939E-2},null,{"$f":"IF('5 (2)'!J18=\"n/a\",\"n/a\",'5 (1)'!$H17+'5 (2)'!J18)","v":9.125285610960196E-2},null,{"$f":"IF('5 (2)'!L18=\"n/a\",\"n/a\",'5 (1)'!$H17+'5 (2)'!L18)","v":8.9102856109601947E-2},null,{"$f":"IF('5 (2)'!N18=\"n/a\",\"n/a\",'5 (1)'!$H17+'5 (2)'!N18)","v":9.6802856109601959E-2},null,null,{"$f":"IF('5 (2)'!Q18=\"n/a\",\"n/a\",'5 (1)'!$H17+'5 (2)'!Q18)","v":6.9718396888554759E-2},null,null,null,0.10180285610960195,8.9002856109601958E-2,9.3202856109601939E-2,9.125285610960196E-2,8.9102856109601947E-2,9.6802856109601959E-2,null,6.9718396888554759E-2]
[10,{"$f":"VLOOKUP('Utility Group'!$B12,vldatabase,2,FALSE)","v":"Emera Inc."},null,{"$f":"IF('5 (2)'!D19=\"n/a\",\"n/a\",'5 (1)'!$H18+'5 (2)'!D19)","v":0.15831404151373329},null,{"$f":"IF('5 (2)'!F19=\"n/a\",\"n/a\",'5 (1)'!$H18+'5 (2)'!F19)","v":0.12531404151373332},null,{"$f":"IF('5 (2)'!H19=\"n/a\",\"n/a\",'5 (1)'!$H18+'5 (2)'!H19)","v":"n/a"},null,{"$f":"IF('5 (2)'!J19=\"n/a\",\"n/a\",'5 (1)'!$H18+'5 (2)'!J19)","v":0.18731404151373332},null,{"$f":"IF('5 (2)'!L19=\"n/a\",\"n/a\",'5 (1)'!$H18+'5 (2)'!L19)","v":0.11861404151373331},null,{"$f":"IF('5 (2)'!N19=\"n/a\",\"n/a\",'5 (1)'!$H18+'5 (2)'!N19)","v":"n/a"},null,null,{"$f":"IF('5 (2)'!Q19=\"n/a\",\"n/a\",'5 (1)'!$H18+'5 (2)'!Q19)","v":0.10962330358124273},null,null,null,0.15831404151373329,0.12531404151373332,"n/a","nmf",0.11861404151373331,"n/a",null,0.10962330358124273]
[11,{"$f":"VLOOKUP('Utility Group'!$B13,vldatabase,2,FALSE)","v":"Entergy Corp."},null,{"$f":"IF('5 (2)'!D20=\"n/a\",\"n/a\",'5 (1)'!$H19+'5 (2)'!D20)","v":6.4848790197689826E-2},null,{"$f":"IF('5 (2)'!F20=\"n/a\",\"n/a\",'5 (1)'!$H19+'5 (2)'!F20)","v":4.2748790197689832E-2},null,{"$f":"IF('5 (2)'!H20=\"n/a\",\"n/a\",'5 (1)'!$H19+'5 (2)'!H20)","v":0.11484879019768984},null,{"$f":"IF('5 (2)'!J20=\"n/a\",\"n/a\",'5 (1)'!$H19+'5 (2)'!J20)","v":7.489879019768983E-2},null,{"$f":"IF('5 (2)'!L20=\"n/a\",\"n/a\",'5 (1)'!$H19+'5 (2)'!L20)","v":0.13434879019768983},null,{"$f":"IF('5 (2)'!N20=\"n/a\",\"n/a\",'5 (1)'!$H19+'5 (2)'!N20)","v":2.4848790197689829E-2},null,null,{"$f":"IF('5 (2)'!Q20=\"n/a\",\"n/a\",'5 (1)'!$H19+'5 (2)'!Q20)","v":0.1036687007028094},null,null,null,"nmf","nmf",0.11484879019768984,7.489879019768983E-2,0.13434879019768983,"nmf",null,0.1036687007028094]
[12,{"$f":"VLOOKUP('Utility Group'!$B14,vldatabase,2,FALSE)","v":"Eversource Energy"},null,{"$f":"IF('5 (2)'!D21=\"n/a\",\"n/a\",'5 (1)'!$H20+'5 (2)'!D21)","v":9.0193938630927173E-2},null,{"$f":"IF('5 (2)'!F21=\"n/a\",\"n/a\",'5 (1)'!$H20+'5 (2)'!F21)","v":9.2493938630927169E-2},null,{"$f":"IF('5 (2)'!H21=\"n/a\",\"n/a\",'5 (1)'!$H20+'5 (2)'!H21)","v":9.2693938630927175E-2},null,{"$f":"IF('5 (2)'!J21=\"n/a\",\"n/a\",'5 (1)'!$H20+'5 (2)'!J21)","v":9.7863938630927183E-2},null,{"$f":"IF('5 (2)'!L21=\"n/a\",\"n/a\",'5 (1)'!$H20+'5 (2)'!L21)","v":8.8393938630927177E-2},null,{"$f":"IF('5 (2)'!N21=\"n/a\",\"n/a\",'5 (1)'!$H20+'5 (2)'!N21)","v":9.0193938630927173E-2},null,null,{"$f":"IF('5 (2)'!Q21=\"n/a\",\"n/a\",'5 (1)'!$H20+'5 (2)'!Q21)","v":7.1545164100108305E-2},null,null,null,9.0193938630927173E-2,9.2493938630927169E-2,9.2693938630927175E-2,9.7863938630927183E-2,8.8393938630927177E-2,9.0193938630927173E-2,null,7.1545164100108305E-2]
[13,{"$f":"VLOOKUP('Utility Group'!$B15,vldatabase,2,FALSE)","v":"Exelon Corp."},null,{"$f":"IF('5 (2)'!D22=\"n/a\",\"n/a\",'5 (1)'!$H21+'5 (2)'!D22)","v":0.11443280852983781},null,{"$f":"IF('5 (2)'!F22=\"n/a\",\"n/a\",'5 (1)'!$H21+'5 (2)'!F22)","v":7.6332808529837815E-2},null,{"$f":"IF('5 (2)'!H22=\"n/a\",\"n/a\",'5 (1)'!$H21+'5 (2)'!H22)","v":9.1132808529837808E-2},null,{"$f":"IF('5 (2)'!J22=\"n/a\",\"n/a\",'5 (1)'!$H21+'5 (2)'!J22)","v":8.7532808529837802E-2},null,{"$f":"IF('5 (2)'!L22=\"n/a\",\"n/a\",'5 (1)'!$H21+'5 (2)'!L22)","v":8.3532808529837799E-2},null,{"$f":"IF('5 (2)'!N22=\"n/a\",\"n/a\",'5 (1)'!$H21+'5 (2)'!N22)","v":8.3632808529837815E-2},null,null,{"$f":"IF('5 (2)'!Q22=\"n/a\",\"n/a\",'5 (1)'!$H21+'5 (2)'!Q22)","v":8.7832936234151615E-2},null,null,null,0.11443280852983781,7.6332808529837815E-2,9.1132808529837808E-2,8.7532808529837802E-2,8.3532808529837799E-2,8.3632808529837815E-2,null,8.7832936234151615E-2]
[14,{"$f":"VLOOKUP('Utility Group'!$B16,vldatabase,2,FALSE)","v":"Fortis Inc."},null,{"$f":"IF('5 (2)'!D23=\"n/a\",\"n/a\",'5 (1)'!$H22+'5 (2)'!D23)","v":0.12215379025556422},null,{"$f":"IF('5 (2)'!F23=\"n/a\",\"n/a\",'5 (1)'!$H22+'5 (2)'!F23)","v":8.3553790255564225E-2},null,{"$f":"IF('5 (2)'!H23=\"n/a\",\"n/a\",'5 (1)'!$H22+'5 (2)'!H23)","v":9.7153790255564226E-2},null,{"$f":"IF('5 (2)'!J23=\"n/a\",\"n/a\",'5 (1)'!$H22+'5 (2)'!J23)","v":0.10215379025556422},null,{"$f":"IF('5 (2)'!L23=\"n/a\",\"n/a\",'5 (1)'!$H22+'5 (2)'!L23)","v":9.3853790255564229E-2},null,{"$f":"IF('5 (2)'!N23=\"n/a\",\"n/a\",'5 (1)'!$H22+'5 (2)'!N23)","v":"n/a"},null,null,{"$f":"IF('5 (2)'!Q23=\"n/a\",\"n/a\",'5 (1)'!$H22+'5 (2)'!Q23)","v":7.5434392332710709E-2},null,null,null,0.12215379025556422,8.3553790255564225E-2,9.7153790255564226E-2,0.10215379025556422,9.3853790255564229E-2,"n/a",null,7.5434392332710709E-2]
[15,{"$f":"VLOOKUP('Utility Group'!$B17,vldatabase,2,FALSE)","v":"NorthWestern Corp."},null,{"$f":"IF('5 (2)'!D24=\"n/a\",\"n/a\",'5 (1)'!$H23+'5 (2)'!D24)","v":7.4023205799715566E-2},null,{"$f":"IF('5 (2)'!F24=\"n/a\",\"n/a\",'5 (1)'!$H23+'5 (2)'!F24)","v":7.0623205799715566E-2},null,{"$f":"IF('5 (2)'!H24=\"n/a\",\"n/a\",'5 (1)'!$H23+'5 (2)'!H24)","v":6.9123205799715565E-2},null,{"$f":"IF('5 (2)'!J24=\"n/a\",\"n/a\",'5 (1)'!$H23+'5 (2)'!J24)","v":6.3093205799715557E-2},null,{"$f":"IF('5 (2)'!L24=\"n/a\",\"n/a\",'5 (1)'!$H23+'5 (2)'!L24)","v":6.9123205799715565E-2},null,{"$f":"IF('5 (2)'!N24=\"n/a\",\"n/a\",'5 (1)'!$H23+'5 (2)'!N24)","v":6.9023205799715562E-2},null,null,{"$f":"IF('5 (2)'!Q24=\"n/a\",\"n/a\",'5 (1)'!$H23+'5 (2)'!Q24)","v":7.5321007666019874E-2},null,null,null,7.4023205799715566E-2,7.0623205799715566E-2,"nmf","nmf","nmf","nmf",null,7.5321007666019874E-2]
[16,{"$f":"VLOOKUP('Utility Group'!$B18,vldatabase,2,FALSE)","v":"PPL Corp."},null,{"$f":"IF('5 (2)'!D25=\"n/a\",\"n/a\",'5 (1)'!$H24+'5 (2)'!D25)","v":7.8478159103324105E-2},null,{"$f":"IF('5 (2)'!F25=\"n/a\",\"n/a\",'5 (1)'!$H24+'5 (2)'!F25)","v":7.9878159103324103E-2},null,{"$f":"IF('5 (2)'!H25=\"n/a\",\"n/a\",'5 (1)'!$H24+'5 (2)'!H25)","v":0.1184781591033241},null,{"$f":"IF('5 (2)'!J25=\"n/a\",\"n/a\",'5 (1)'!$H24+'5 (2)'!J25)","v":0.13947815910332412},null,{"$f":"IF('5 (2)'!L25=\"n/a\",\"n/a\",'5 (1)'!$H24+'5 (2)'!L25)","v":9.9878159103324107E-2},null,{"$f":"IF('5 (2)'!N25=\"n/a\",\"n/a\",'5 (1)'!$H24+'5 (2)'!N25)","v":0.1010781591033241},null,null,{"$f":"IF('5 (2)'!Q25=\"n/a\",\"n/a\",'5 (1)'!$H24+'5 (2)'!Q25)","v":0.12823266512488907},null,null,null,7.8478159103324105E-2,7.9878159103324103E-2,0.1184781591033241,0.13947815910332412,9.9878159103324107E-2,0.1010781591033241,null,0.12823266512488907]
[17,{"$f":"VLOOKUP('Utility Group'!$B19,vldatabase,2,FALSE)","v":"Pub Sv Enterprise Grp."},null,{"$f":"IF('5 (2)'!D26=\"n/a\",\"n/a\",'5 (1)'!$H25+'5 (2)'!D26)","v":7.4593745270030001E-2},null,{"$f":"IF('5 (2)'!F26=\"n/a\",\"n/a\",'5 (1)'!$H25+'5 (2)'!F26)","v":9.7993745270029992E-2},null,{"$f":"IF('5 (2)'!H26=\"n/a\",\"n/a\",'5 (1)'!$H25+'5 (2)'!H26)","v":9.5893745270030001E-2},null,{"$f":"IF('5 (2)'!J26=\"n/a\",\"n/a\",'5 (1)'!$H25+'5 (2)'!J26)","v":9.9943745270029999E-2},null,{"$f":"IF('5 (2)'!L26=\"n/a\",\"n/a\",'5 (1)'!$H25+'5 (2)'!L26)","v":9.7293745270030013E-2},null,{"$f":"IF('5 (2)'!N26=\"n/a\",\"n/a\",'5 (1)'!$H25+'5 (2)'!N26)","v":9.7593745270030008E-2},null,null,{"$f":"IF('5 (2)'!Q26=\"n/a\",\"n/a\",'5 (1)'!$H25+'5 (2)'!Q26)","v":8.0238020645079816E-2},null,null,null,7.4593745270030001E-2,9.7993745270029992E-2,9.5893745270030001E-2,9.9943745270029999E-2,9.7293745270030013E-2,9.7593745270030008E-2,null,8.0238020645079816E-2]
[18,{"$f":"VLOOKUP('Utility Group'!$B20,vldatabase,2,FALSE)","v":"Sempra Energy"},null,{"$f":"IF('5 (2)'!D27=\"n/a\",\"n/a\",'5 (1)'!$H26+'5 (2)'!D27)","v":0.12729951719703353},null,{"$f":"IF('5 (2)'!F27=\"n/a\",\"n/a\",'5 (1)'!$H26+'5 (2)'!F27)","v":0.11679951719703355},null,{"$f":"IF('5 (2)'!H27=\"n/a\",\"n/a\",'5 (1)'!$H26+'5 (2)'!H27)","v":0.11729951719703355},null,{"$f":"IF('5 (2)'!J27=\"n/a\",\"n/a\",'5 (1)'!$H26+'5 (2)'!J27)","v":0.19566951719703352},null,{"$f":"IF('5 (2)'!L27=\"n/a\",\"n/a\",'5 (1)'!$H26+'5 (2)'!L27)","v":0.11659951719703354},null,{"$f":"IF('5 (2)'!N27=\"n/a\",\"n/a\",'5 (1)'!$H26+'5 (2)'!N27)","v":0.16229951719703356},null,null,{"$f":"IF('5 (2)'!Q27=\"n/a\",\"n/a\",'5 (1)'!$H26+'5 (2)'!Q27)","v":0.11435270839365878},null,null,null,{"$f":"IF(D27=\"n/a\",\"n/a\",IF(D27<$D$43,\"nmf\",IF(D27>$D$44,\"nmf\",D27)))","v":0.12729951719703353},{"$f":"IF(F27=\"n/a\",\"n/a\",IF(F27<$D$43,\"nmf\",IF(F27>$D$44,\"nmf\",F27)))","v":0.11679951719703355},{"$f":"IF(H27=\"n/a\",\"n/a\",IF(H27<$D$43,\"nmf\",IF(H27>$D$44,\"nmf\",H27)))","v":0.11729951719703355},{"$f":"IF(J27=\"n/a\",\"n/a\",IF(J27<$D$43,\"nmf\",IF(J27>$D$44,\"nmf\",J27)))","v":"nmf"},{"$f":"IF(L27=\"n/a\",\"n/a\",IF(L27<$D$43,\"nmf\",IF(L27>$D$44,\"nmf\",L27)))","v":0.11659951719703354},{"$f":"IF(N27=\"n/a\",\"n/a\",IF(N27<$D$43,\"nmf\",IF(N27>$D$44,\"nmf\",N27)))","v":0.16229951719703356},null,{"$f":"IF(Q27=\"n/a\",\"n/a\",IF(Q27<$D$43,\"nmf\",IF(Q27>$D$44,\"nmf\",Q27)))","v":0.11435270839365878}]
[19,{"$f":"VLOOKUP('Utility Group'!$B21,vldatabase,2,FALSE)","v":"Southern Company"},null,{"$f":"IF('5 (2)'!D28=\"n/a\",\"n/a\",'5 (1)'!$H27+'5 (2)'!D28)","v":8.1658993569923954E-2},null,{"$f":"IF('5 (2)'!F28=\"n/a\",\"n/a\",'5 (1)'!$H27+'5 (2)'!F28)","v":7.4158993569923948E-2},null,{"$f":"IF('5 (2)'!H28=\"n/a\",\"n/a\",'5 (1)'!$H27+'5 (2)'!H28)","v":9.665899356992394E-2},null,{"$f":"IF('5 (2)'!J28=\"n/a\",\"n/a\",'5 (1)'!$H27+'5 (2)'!J28)","v":9.5458993569923947E-2},null,{"$f":"IF('5 (2)'!L28=\"n/a\",\"n/a\",'5 (1)'!$H27+'5 (2)'!L28)","v":9.2958993569923959E-2},null,{"$f":"IF('5 (2)'!N28=\"n/a\",\"n/a\",'5 (1)'!$H27+'5 (2)'!N28)","v":9.1658993569923949E-2},null,null,{"$f":"IF('5 (2)'!Q28=\"n/a\",\"n/a\",'5 (1)'!$H27+'5 (2)'!Q28)","v":9.5996870376450771E-2},null,null,null,8.1658993569923954E-2,7.4158993569923948E-2,9.665899356992394E-2,9.5458993569923947E-2,9.2958993569923959E-2,9.1658993569923949E-2,null,9.5996870376450771E-2]
[20,{"$f":"VLOOKUP('Utility Group'!$B22,vldatabase,2,FALSE)","v":"WEC Energy Group"},null,{"$f":"IF('5 (2)'!D29=\"n/a\",\"n/a\",'5 (1)'!$H28+'5 (2)'!D29)","v":0.10552213365478136},null,{"$f":"IF('5 (2)'!F29=\"n/a\",\"n/a\",'5 (1)'!$H28+'5 (2)'!F29)","v":7.9822133654781358E-2},null,{"$f":"IF('5 (2)'!H29=\"n/a\",\"n/a\",'5 (1)'!$H28+'5 (2)'!H29)","v":7.6822133654781355E-2},null,{"$f":"IF('5 (2)'!J29=\"n/a\",\"n/a\",'5 (1)'!$H28+'5 (2)'!J29)","v":6.5492133654781348E-2},null,{"$f":"IF('5 (2)'!L29=\"n/a\",\"n/a\",'5 (1)'!$H28+'5 (2)'!L29)","v":9.652213365478135E-2},null,{"$f":"IF('5 (2)'!N29=\"n/a\",\"n/a\",'5 (1)'!$H28+'5 (2)'!N29)","v":7.3522133654781358E-2},null,null,{"$f":"IF('5 (2)'!Q29=\"n/a\",\"n/a\",'5 (1)'!$H28+'5 (2)'!Q29)","v":7.8218461131961486E-2},null,null,null,0.10552213365478136,7.9822133654781358E-2,7.6822133654781355E-2,"nmf",9.652213365478135E-2,7.3522133654781358E-2,null,7.8218461131961486E-2]
[21,{"$f":"VLOOKUP('Utility Group'!$B23,vldatabase,2,FALSE)","v":"Xcel Energy Inc."},null,{"$f":"IF('5 (2)'!D30=\"n/a\",\"n/a\",'5 (1)'!$H29+'5 (2)'!D30)","v":8.9281695993762705E-2},null,{"$f":"IF('5 (2)'!F30=\"n/a\",\"n/a\",'5 (1)'!$H29+'5 (2)'!F30)","v":9.2881695993762711E-2},null,{"$f":"IF('5 (2)'!H30=\"n/a\",\"n/a\",'5 (1)'!$H29+'5 (2)'!H30)","v":9.0981695993762712E-2},null,{"$f":"IF('5 (2)'!J30=\"n/a\",\"n/a\",'5 (1)'!$H29+'5 (2)'!J30)","v":9.2761695993762716E-2},null,{"$f":"IF('5 (2)'!L30=\"n/a\",\"n/a\",'5 (1)'!$H29+'5 (2)'!L30)","v":9.1981695993762713E-2},null,{"$f":"IF('5 (2)'!N30=\"n/a\",\"n/a\",'5 (1)'!$H29+'5 (2)'!N30)","v":9.2681695993762719E-2},null,null,{"$f":"IF('5 (2)'!Q30=\"n/a\",\"n/a\",'5 (1)'!$H29+'5 (2)'!Q30)","v":7.8521824933645193E-2},null,null,null,8.9281695993762705E-2,9.2881695993762711E-2,9.0981695993762712E-2,9.2761695993762716E-2,9.1981695993762713E-2,9.2681695993762719E-2,null,7.8521824933645193E-2]
[]
[null,"Average  (b)",null,{"$f":"U34","v":0.10492675405592813},null,{"$f":"V34","v":9.4202115868587621E-2},null,{"$f":"W34","v":9.812388738189437E-2},null,{"$f":"X34","v":0.10161827315537256},null,{"$f":"Y34","v":0.10224042436060576},null,{"$f":"Z34","v":9.6968148397244422E-2},null,null,{"$f":"AB34","v":8.8631228442339435E-2},null,null,"Max",{"$f":"MAX(U10:U30)","v":0.16382837226586025},0.15376090544682861,0.13376090544682859,0.13947815910332412,0.15476090544682861,0.16229951719703356,null,{"$f":"MAX(AB10:AB30)","v":0.12823266512488907}]
[null,"Midpoint (b,c)",null,{"$f":"AVERAGE(U32:U33)","v":0.11892578903278792},null,{"$f":"AVERAGE(V32:V33)","v":0.11219205562327209},null,{"$f":"AVERAGE(W32:W33)","v":0.10429807849845829},null,{"$f":"AVERAGE(X32:X33)","v":0.10718847465050697},null,{"$f":"AVERAGE(Y32:Y33)","v":0.11854807849845829},null,{"$f":"AVERAGE(Z32:Z33)","v":0.11754967805762563},null,null,{"$f":"AVERAGE(AB32:AB33)","v":9.8975531006721906E-2},null,null,"Min",{"$f":"MIN(U10:U30)","v":7.4023205799715566E-2},7.0623205799715566E-2,7.4835251550087981E-2,7.489879019768983E-2,8.2335251550087973E-2,7.2799838918217702E-2,null,{"$f":"MIN(AB10:AB30)","v":6.9718396888554759E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Average",{"$f":"AVERAGE(U10:U30)","v":0.10492675405592813},9.4202115868587621E-2,9.812388738189437E-2,0.10161827315537256,0.10224042436060576,{"$f":"AVERAGE(Z10:Z30)","v":9.6968148397244422E-2},null,{"$f":"AVERAGE(AB10:AB30)","v":8.8631228442339435E-2}]
[]
["(a)",{"$f":"\"Sum of dividend yield (\" & R1 & \", p. 1) and respective growth rate (\" & R1 & \", p. 2).\"","v":"Sum of dividend yield (Exhibit No. 5, p. 1) and respective growth rate (Exhibit No. 5, p. 2)."}]
["(b)","Excludes highlighted figures."]
["(c)","Average of low and high values."]
[]
[]
[]
[]
[null,"Min",null,6.9500000000000006E-2]
[null,"Max",null,0.16900000000000001]

{"sheet":"6","index":13,"n_rows":38,"n_cols":34,"rows_kept":38,"cut":false,"hidden":false,"merged":[[5,31,5,33],[5,27,5,29],[5,2,5,4],[5,12,5,14],[5,19,5,21],[5,23,5,25]]}
[{"$f":"'Exhibit List'!$C$10","v":"DCF MODEL - UTILITY GROUP"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Exhibit List'!$B$10","v":"Exhibit No. 6"},{"$f":"A1","v":"DCF MODEL - UTILITY GROUP"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q1","v":"Exhibit No. 6"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Page 1 of 2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Page 2 of 2"]
[{"$f":"'Exhibit List'!$D$10","v":"BR+SV GROWTH RATE"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A3","v":"BR+SV GROWTH RATE"}]
[]
[null,null,"(a)","(a)","(a)",null,null,null,"(b)","(c)",null,null,"(d)","(e)",null,null,null,null,null,"(a)","(a)","(f)",null,"(a)","(a)","(f)","(g)","(a)","(a)",null,"(h)","(a)","(a)","(g)"]
[null,null,2022,null,null,null,null,null,"Adjustment",null,null,null,"\"sv\" Factor",null,null,null,null,null,null,2017,null,null,null,2022,null,null,"Chg","2022 Price",null,null,null,"Common Shares"]
[null,"Company                    ","EPS","DPS","BVPS",null,"   b   ","   r   ","Factor","Adjusted r","   br   ",null,"   s   ","   v   ","   sv   ",null,"br + sv",null,"Company                    ","Eq Ratio","Tot Cap","Com Eq",null,"Eq Ratio","Tot Cap","Com Eq","Equity","High","Low","Avg.","M/B",2017,2022,"Growth"]
[{"$f":"A7+1","v":1},{"$f":"VLOOKUP('Utility Group'!$B3,vldatabase,2,FALSE)","v":"Algonquin Pwr & Util"},{"$f":"VLOOKUP('Utility Group'!$B3,vldatabase,7,FALSE)","v":"n/a"},{"$f":"VLOOKUP('Utility Group'!$B3,vldatabase,8,FALSE)","v":"n/a"},{"$f":"VLOOKUP('Utility Group'!$B3,vldatabase,9,FALSE)","v":"n/a"},null,{"$f":"IF(E8=\"n/a\", \"n/a\",+(C8-D8)/C8)","v":"n/a"},{"$f":"IF(E8=\"n/a\",\"n/a\",C8/E8)","v":"n/a"},{"$f":"IF(AA8=\"n/a\",\"n/a\",2*(1+AA8)/(2+AA8))","v":"n/a"},{"$f":"IF(H8=\"n/a\",\"n/a\",H8*I8)","v":"n/a"},{"$f":"IF(G8=\"n/a\",\"n/a\",G8*J8)","v":"n/a"},null,{"$f":"IF(AE8=\"n/a\",\"n/a\",AE8*AH8)","v":"n/a"},{"$f":"IF(AE8=\"n/a\",\"n/a\",1-1/AE8)","v":"n/a"},{"$f":"IF(M8=\"n/a\",\"n/a\",M8*N8)","v":"n/a"},null,{"$f":"IF(K8=\"n/a\",\"n/a\",K8+O8)","v":"n/a"},{"$f":"A8","v":1},{"$f":"B8","v":"Algonquin Pwr & Util"},{"$f":"VLOOKUP('Utility Group'!$B3,vldatabase,14,FALSE)","v":"n/a"},{"$f":"VLOOKUP('Utility Group'!$B3,vldatabase,16,FALSE)","v":"n/a"},{"$f":"IF(U8=\"n/a\",\"n/a\",T8*U8)","v":"n/a"},null,{"$f":"VLOOKUP('Utility Group'!$B3,vldatabase,15,FALSE)","v":"n/a"},{"$f":"VLOOKUP('Utility Group'!$B3,vldatabase,17,FALSE)","v":"n/a"},{"$f":"IF(Y8=\"n/a\",\"n/a\",X8*Y8)","v":"n/a"},{"$f":"IF(V8=\"n/a\",\"n/a\",(+Z8/V8)^(1/5)-1)","v":"n/a"},{"$f":"VLOOKUP('Utility Group'!$B3,vldatabase,5,FALSE)","v":"n/a"},{"$f":"VLOOKUP('Utility Group'!$B3,vldatabase,6,FALSE)","v":"n/a"},{"$f":"IF(AB8=\"n/a\",\"n/a\",AVERAGE(AB8:AC8))","v":"n/a"},{"$f":"IF(AD8=\"n/a\",\"n/a\",AD8/E8)","v":"n/a"},{"$f":"VLOOKUP('Utility Group'!$B3,vldatabase,10,FALSE)","v":"n/a"},{"$f":"VLOOKUP('Utility Group'!$B3,vldatabase,11,FALSE)","v":"n/a"},{"$f":"IF(AF8=\"n/a\",\"n/a\",(+AG8/AF8)^(1/5)-1)","v":"n/a"}]
[{"$f":"A8+1","v":2},{"$f":"VLOOKUP('Utility Group'!$B4,vldatabase,2,FALSE)","v":"Alliant Energy"},{"$f":"VLOOKUP('Utility Group'!$B4,vldatabase,7,FALSE)","v":2.6},{"$f":"VLOOKUP('Utility Group'!$B4,vldatabase,8,FALSE)","v":1.66},{"$f":"VLOOKUP('Utility Group'!$B4,vldatabase,9,FALSE)","v":22.85},null,{"$f":"IF(E9=\"n/a\", \"n/a\",+(C9-D9)/C9)","v":0.36153846153846159},{"$f":"IF(E9=\"n/a\",\"n/a\",C9/E9)","v":0.1137855579868709},{"$f":"IF(AA9=\"n/a\",\"n/a\",2*(1+AA9)/(2+AA9))","v":1.0040264460990405},{"$f":"IF(H9=\"n/a\",\"n/a\",H9*I9)","v":0.11424370940295428},{"$f":"IF(G9=\"n/a\",\"n/a\",G9*J9)","v":4.1303494937991167E-2},null,{"$f":"IF(AE9=\"n/a\",\"n/a\",AE9*AH9)","v":5.4891303369910176E-3},{"$f":"IF(AE9=\"n/a\",\"n/a\",1-1/AE9)","v":0.42874999999999996},{"$f":"IF(M9=\"n/a\",\"n/a\",M9*N9)","v":2.3534646319848984E-3},null,{"$f":"IF(K9=\"n/a\",\"n/a\",K9+O9)","v":4.3656959569976068E-2},{"$f":"A9","v":2},{"$f":"B9","v":"Alliant Energy"},{"$f":"VLOOKUP('Utility Group'!$B4,vldatabase,14,FALSE)","v":0.51},{"$f":"VLOOKUP('Utility Group'!$B4,vldatabase,16,FALSE)","v":8192.7999999999993},{"$f":"IF(U9=\"n/a\",\"n/a\",T9*U9)","v":4178.3279999999995},null,{"$f":"VLOOKUP('Utility Group'!$B4,vldatabase,15,FALSE)","v":0.5},{"$f":"VLOOKUP('Utility Group'!$B4,vldatabase,17,FALSE)","v":8700},{"$f":"IF(Y9=\"n/a\",\"n/a\",X9*Y9)","v":4350},{"$f":"IF(V9=\"n/a\",\"n/a\",(+Z9/V9)^(1/5)-1)","v":8.0854478179062106E-3},{"$f":"VLOOKUP('Utility Group'!$B4,vldatabase,5,FALSE)","v":45},{"$f":"VLOOKUP('Utility Group'!$B4,vldatabase,6,FALSE)","v":35},{"$f":"IF(AB9=\"n/a\",\"n/a\",AVERAGE(AB9:AC9))","v":40},{"$f":"IF(AD9=\"n/a\",\"n/a\",AD9/E9)","v":1.7505470459518599},{"$f":"VLOOKUP('Utility Group'!$B4,vldatabase,10,FALSE)","v":231.35},{"$f":"VLOOKUP('Utility Group'!$B4,vldatabase,11,FALSE)","v":235},{"$f":"IF(AF9=\"n/a\",\"n/a\",(+AG9/AF9)^(1/5)-1)","v":3.1356657050061187E-3}]
[3,{"$f":"VLOOKUP('Utility Group'!$B5,vldatabase,2,FALSE)","v":"Ameren Corp."},{"$f":"VLOOKUP('Utility Group'!$B5,vldatabase,7,FALSE)","v":4},{"$f":"VLOOKUP('Utility Group'!$B5,vldatabase,8,FALSE)","v":2.35},{"$f":"VLOOKUP('Utility Group'!$B5,vldatabase,9,FALSE)","v":37.5},null,0.41249999999999998,0.10666666666666667,1.0263854156922194,0.10948111100717008,4.5160958290457652E-2,null,9.2039829075373746E-3,0.34782608695652173,3.2013853591434343E-3,null,4.8362343649601083E-2,3,"Ameren Corp.",{"$f":"VLOOKUP('Utility Group'!$B5,vldatabase,14,FALSE)","v":0.498},{"$f":"VLOOKUP('Utility Group'!$B5,vldatabase,16,FALSE)","v":14420},7181.16,null,{"$f":"VLOOKUP('Utility Group'!$B5,vldatabase,15,FALSE)","v":0.5},{"$f":"VLOOKUP('Utility Group'!$B5,vldatabase,17,FALSE)","v":18700},9350,5.4200945872187933E-2,{"$f":"VLOOKUP('Utility Group'!$B5,vldatabase,5,FALSE)","v":65},{"$f":"VLOOKUP('Utility Group'!$B5,vldatabase,6,FALSE)","v":50},57.5,1.5333333333333334,{"$f":"VLOOKUP('Utility Group'!$B5,vldatabase,10,FALSE)","v":242.63},{"$f":"VLOOKUP('Utility Group'!$B5,vldatabase,11,FALSE)","v":250},6.0025975483939398E-3]
[4,{"$f":"VLOOKUP('Utility Group'!$B6,vldatabase,2,FALSE)","v":"Avangrid, Inc."},{"$f":"VLOOKUP('Utility Group'!$B6,vldatabase,7,FALSE)","v":3.25},{"$f":"VLOOKUP('Utility Group'!$B6,vldatabase,8,FALSE)","v":2.2000000000000002},{"$f":"VLOOKUP('Utility Group'!$B6,vldatabase,9,FALSE)","v":53.25},null,0.32307692307692304,6.1032863849765258E-2,1.0090388088903404,6.1584528242133452E-2,1.9896539893612345E-2,null,-6.3812061451797037E-6,-1.4285714285714235E-2,9.1160087788281155E-8,null,1.9896631053700133E-2,4,"Avangrid, Inc.",{"$f":"VLOOKUP('Utility Group'!$B6,vldatabase,14,FALSE)","v":0.74399999999999999},{"$f":"VLOOKUP('Utility Group'!$B6,vldatabase,16,FALSE)","v":20273},15083.111999999999,null,{"$f":"VLOOKUP('Utility Group'!$B6,vldatabase,15,FALSE)","v":0.63500000000000001},{"$f":"VLOOKUP('Utility Group'!$B6,vldatabase,17,FALSE)","v":26000},16510,1.8242508327130258E-2,{"$f":"VLOOKUP('Utility Group'!$B6,vldatabase,5,FALSE)","v":60},{"$f":"VLOOKUP('Utility Group'!$B6,vldatabase,6,FALSE)","v":45},52.5,0.9859154929577465,{"$f":"VLOOKUP('Utility Group'!$B6,vldatabase,10,FALSE)","v":309.01},{"$f":"VLOOKUP('Utility Group'!$B6,vldatabase,11,FALSE)","v":309},-6.4723662329679854E-6]
[5,{"$f":"VLOOKUP('Utility Group'!$B7,vldatabase,2,FALSE)","v":"Black Hills Corp."},{"$f":"VLOOKUP('Utility Group'!$B7,vldatabase,7,FALSE)","v":4.25},{"$f":"VLOOKUP('Utility Group'!$B7,vldatabase,8,FALSE)","v":2.4500000000000002},{"$f":"VLOOKUP('Utility Group'!$B7,vldatabase,9,FALSE)","v":42.75},null,0.42352941176470582,9.9415204678362568E-2,1.0395743235581241,0.10334949415490122,4.3771550465605213E-2,null,3.4932596147400921E-2,0.38928571428571423,1.3598760643095356E-2,null,5.737031110870057E-2,5,"Black Hills Corp.",{"$f":"VLOOKUP('Utility Group'!$B7,vldatabase,14,FALSE)","v":0.35499999999999998},{"$f":"VLOOKUP('Utility Group'!$B7,vldatabase,16,FALSE)","v":4818.3999999999996},1710.5319999999997,null,{"$f":"VLOOKUP('Utility Group'!$B7,vldatabase,15,FALSE)","v":0.46},{"$f":"VLOOKUP('Utility Group'!$B7,vldatabase,17,FALSE)","v":5525},2541.5,8.2409965765881443E-2,{"$f":"VLOOKUP('Utility Group'!$B7,vldatabase,5,FALSE)","v":80},{"$f":"VLOOKUP('Utility Group'!$B7,vldatabase,6,FALSE)","v":60},70,1.6374269005847952,{"$f":"VLOOKUP('Utility Group'!$B7,vldatabase,10,FALSE)","v":53.54},{"$f":"VLOOKUP('Utility Group'!$B7,vldatabase,11,FALSE)","v":59.5},2.1333835504305565E-2]
[6,{"$f":"VLOOKUP('Utility Group'!$B8,vldatabase,2,FALSE)","v":"CMS Energy Corp."},{"$f":"VLOOKUP('Utility Group'!$B8,vldatabase,7,FALSE)","v":3},{"$f":"VLOOKUP('Utility Group'!$B8,vldatabase,8,FALSE)","v":1.85},{"$f":"VLOOKUP('Utility Group'!$B8,vldatabase,9,FALSE)","v":22.25},null,0.3833333333333333,0.1348314606741573,1.039137166294875,0.14010838197234268,5.3708213089398021E-2,null,1.6464899722282298E-2,0.47647058823529409,7.8450404559109767E-3,null,6.1553253545308995E-2,6,"CMS Energy Corp.",{"$f":"VLOOKUP('Utility Group'!$B8,vldatabase,14,FALSE)","v":0.32400000000000001},{"$f":"VLOOKUP('Utility Group'!$B8,vldatabase,16,FALSE)","v":13692},4436.2080000000005,null,{"$f":"VLOOKUP('Utility Group'!$B8,vldatabase,15,FALSE)","v":0.375},{"$f":"VLOOKUP('Utility Group'!$B8,vldatabase,17,FALSE)","v":17500},6562.5,8.1462545791183727E-2,{"$f":"VLOOKUP('Utility Group'!$B8,vldatabase,5,FALSE)","v":50},{"$f":"VLOOKUP('Utility Group'!$B8,vldatabase,6,FALSE)","v":35},42.5,1.9101123595505618,{"$f":"VLOOKUP('Utility Group'!$B8,vldatabase,10,FALSE)","v":281.64999999999998},{"$f":"VLOOKUP('Utility Group'!$B8,vldatabase,11,FALSE)","v":294},8.6198592663713214E-3]
[7,{"$f":"VLOOKUP('Utility Group'!$B9,vldatabase,2,FALSE)","v":"Consolidated Edison"},{"$f":"VLOOKUP('Utility Group'!$B9,vldatabase,7,FALSE)","v":4.75},{"$f":"VLOOKUP('Utility Group'!$B9,vldatabase,8,FALSE)","v":3.3},{"$f":"VLOOKUP('Utility Group'!$B9,vldatabase,9,FALSE)","v":58},null,0.3052631578947369,8.1896551724137928E-2,1.0190681558861772,8.3458167938954164E-2,2.5476703897154434E-2,null,9.3509608668837698E-3,0.25161290322580654,2.35282241166753E-3,null,2.7829526308821965E-2,7,"Consolidated Edison",{"$f":"VLOOKUP('Utility Group'!$B9,vldatabase,14,FALSE)","v":0.51100000000000001},{"$f":"VLOOKUP('Utility Group'!$B9,vldatabase,16,FALSE)","v":30149},15406.139000000001,null,{"$f":"VLOOKUP('Utility Group'!$B9,vldatabase,15,FALSE)","v":0.51500000000000001},{"$f":"VLOOKUP('Utility Group'!$B9,vldatabase,17,FALSE)","v":36200},18643,3.8877636607675514E-2,{"$f":"VLOOKUP('Utility Group'!$B9,vldatabase,5,FALSE)","v":85},{"$f":"VLOOKUP('Utility Group'!$B9,vldatabase,6,FALSE)","v":70},77.5,1.3362068965517242,{"$f":"VLOOKUP('Utility Group'!$B9,vldatabase,10,FALSE)","v":310},{"$f":"VLOOKUP('Utility Group'!$B9,vldatabase,11,FALSE)","v":321},6.9981384552162407E-3]
[8,{"$f":"VLOOKUP('Utility Group'!$B10,vldatabase,2,FALSE)","v":"DTE Energy Co."},{"$f":"VLOOKUP('Utility Group'!$B10,vldatabase,7,FALSE)","v":7.5},{"$f":"VLOOKUP('Utility Group'!$B10,vldatabase,8,FALSE)","v":4.55},{"$f":"VLOOKUP('Utility Group'!$B10,vldatabase,9,FALSE)","v":69},null,0.39333333333333337,0.10869565217391304,1.0344673802751314,0.11244210655164472,4.4227228576980256E-2,null,2.621673223175008E-2,0.35813953488372097,9.3892482876500299E-3,null,5.3616476864630287E-2,8,"DTE Energy Co.",{"$f":"VLOOKUP('Utility Group'!$B10,vldatabase,14,FALSE)","v":0.438},{"$f":"VLOOKUP('Utility Group'!$B10,vldatabase,16,FALSE)","v":21697},9503.2860000000001,null,{"$f":"VLOOKUP('Utility Group'!$B10,vldatabase,15,FALSE)","v":0.43},{"$f":"VLOOKUP('Utility Group'!$B10,vldatabase,17,FALSE)","v":31200},13416,7.1395579125960396E-2,{"$f":"VLOOKUP('Utility Group'!$B10,vldatabase,5,FALSE)","v":125},{"$f":"VLOOKUP('Utility Group'!$B10,vldatabase,6,FALSE)","v":90},107.5,1.5579710144927537,{"$f":"VLOOKUP('Utility Group'!$B10,vldatabase,10,FALSE)","v":179.39},{"$f":"VLOOKUP('Utility Group'!$B10,vldatabase,11,FALSE)","v":195},1.6827483944100052E-2]
[9,{"$f":"VLOOKUP('Utility Group'!$B11,vldatabase,2,FALSE)","v":"Duke Energy Corp."},{"$f":"VLOOKUP('Utility Group'!$B11,vldatabase,7,FALSE)","v":5.5},{"$f":"VLOOKUP('Utility Group'!$B11,vldatabase,8,FALSE)","v":4.4000000000000004},{"$f":"VLOOKUP('Utility Group'!$B11,vldatabase,9,FALSE)","v":66},null,0.19999999999999993,8.3333333333333329E-2,1.0158686540406021,8.4655721170050172E-2,1.6931144234010029E-2,null,1.8523132162918145E-2,0.32307692307692304,5.9843965449427848E-3,null,2.2915540778952814E-2,9,"Duke Energy Corp.",{"$f":"VLOOKUP('Utility Group'!$B11,vldatabase,14,FALSE)","v":0.46},{"$f":"VLOOKUP('Utility Group'!$B11,vldatabase,16,FALSE)","v":90774},41756.04,null,{"$f":"VLOOKUP('Utility Group'!$B11,vldatabase,15,FALSE)","v":0.435},{"$f":"VLOOKUP('Utility Group'!$B11,vldatabase,17,FALSE)","v":112500},48937.5,3.2249057213257215E-2,{"$f":"VLOOKUP('Utility Group'!$B11,vldatabase,5,FALSE)","v":110},{"$f":"VLOOKUP('Utility Group'!$B11,vldatabase,6,FALSE)","v":85},97.5,1.4772727272727273,{"$f":"VLOOKUP('Utility Group'!$B11,vldatabase,10,FALSE)","v":700},{"$f":"VLOOKUP('Utility Group'!$B11,vldatabase,11,FALSE)","v":745},1.2538735617975361E-2]
[10,{"$f":"VLOOKUP('Utility Group'!$B12,vldatabase,2,FALSE)","v":"Emera Inc."},{"$f":"VLOOKUP('Utility Group'!$B12,vldatabase,7,FALSE)","v":4.3},{"$f":"VLOOKUP('Utility Group'!$B12,vldatabase,8,FALSE)","v":3},{"$f":"VLOOKUP('Utility Group'!$B12,vldatabase,9,FALSE)","v":35.65},null,0.30232558139534882,0.12061711079943899,1.0202976935238064,0.123065359948173,3.7205806495959275E-2,null,3.5376769576944689E-2,0.54,1.9103455571550132E-2,null,5.6309262067509407E-2,10,"Emera Inc.",{"$f":"VLOOKUP('Utility Group'!$B12,vldatabase,14,FALSE)","v":0.31538879825992389},{"$f":"VLOOKUP('Utility Group'!$B12,vldatabase,16,FALSE)","v":20229},6380,null,{"$f":"VLOOKUP('Utility Group'!$B12,vldatabase,15,FALSE)","v":0.36694835680751176},{"$f":"VLOOKUP('Utility Group'!$B12,vldatabase,17,FALSE)","v":21300},7816,4.1436451439649025E-2,{"$f":"VLOOKUP('Utility Group'!$B12,vldatabase,5,FALSE)","v":90},{"$f":"VLOOKUP('Utility Group'!$B12,vldatabase,6,FALSE)","v":65},77.5,2.1739130434782608,{"$f":"VLOOKUP('Utility Group'!$B12,vldatabase,10,FALSE)","v":228.77},{"$f":"VLOOKUP('Utility Group'!$B12,vldatabase,11,FALSE)","v":248},1.6273314005394557E-2]
[11,{"$f":"VLOOKUP('Utility Group'!$B13,vldatabase,2,FALSE)","v":"Entergy Corp."},{"$f":"VLOOKUP('Utility Group'!$B13,vldatabase,7,FALSE)","v":6.75},{"$f":"VLOOKUP('Utility Group'!$B13,vldatabase,8,FALSE)","v":3.9},{"$f":"VLOOKUP('Utility Group'!$B13,vldatabase,9,FALSE)","v":56},null,0.42222222222222222,0.12053571428571429,1.0306099344568633,0.12422530459971121,5.2450684164322511E-2,null,1.9828723513802153E-2,0.32121212121212128,6.3692263407970568E-3,null,5.8819910505119567E-2,11,"Entergy Corp.",{"$f":"VLOOKUP('Utility Group'!$B13,vldatabase,14,FALSE)","v":0.35499999999999998},{"$f":"VLOOKUP('Utility Group'!$B13,vldatabase,16,FALSE)","v":22528},7997.44,null,{"$f":"VLOOKUP('Utility Group'!$B13,vldatabase,15,FALSE)","v":0.39500000000000002},{"$f":"VLOOKUP('Utility Group'!$B13,vldatabase,17,FALSE)","v":27500},10862.5,6.3152977413097444E-2,{"$f":"VLOOKUP('Utility Group'!$B13,vldatabase,5,FALSE)","v":100},{"$f":"VLOOKUP('Utility Group'!$B13,vldatabase,6,FALSE)","v":65},82.5,1.4732142857142858,{"$f":"VLOOKUP('Utility Group'!$B13,vldatabase,10,FALSE)","v":180.52},{"$f":"VLOOKUP('Utility Group'!$B13,vldatabase,11,FALSE)","v":193},1.3459497173005097E-2]
[12,{"$f":"VLOOKUP('Utility Group'!$B14,vldatabase,2,FALSE)","v":"Eversource Energy"},{"$f":"VLOOKUP('Utility Group'!$B14,vldatabase,7,FALSE)","v":4},{"$f":"VLOOKUP('Utility Group'!$B14,vldatabase,8,FALSE)","v":2.5},{"$f":"VLOOKUP('Utility Group'!$B14,vldatabase,9,FALSE)","v":42},null,0.375,9.5238095238095233E-2,1.0178343131370715,9.6936601251149668E-2,3.6351225469181125E-2,null,0,0.37777777777777777,0,null,3.6351225469181125E-2,12,"Eversource Energy",{"$f":"VLOOKUP('Utility Group'!$B14,vldatabase,14,FALSE)","v":0.48199999999999998},{"$f":"VLOOKUP('Utility Group'!$B14,vldatabase,16,FALSE)","v":23018},11094.675999999999,null,{"$f":"VLOOKUP('Utility Group'!$B14,vldatabase,15,FALSE)","v":0.44500000000000001},{"$f":"VLOOKUP('Utility Group'!$B14,vldatabase,17,FALSE)","v":29800},13261,3.6316302586450355E-2,{"$f":"VLOOKUP('Utility Group'!$B14,vldatabase,5,FALSE)","v":75},{"$f":"VLOOKUP('Utility Group'!$B14,vldatabase,6,FALSE)","v":60},67.5,1.6071428571428572,{"$f":"VLOOKUP('Utility Group'!$B14,vldatabase,10,FALSE)","v":316.89},{"$f":"VLOOKUP('Utility Group'!$B14,vldatabase,11,FALSE)","v":316.89},0]
[13,{"$f":"VLOOKUP('Utility Group'!$B15,vldatabase,2,FALSE)","v":"Exelon Corp."},{"$f":"VLOOKUP('Utility Group'!$B15,vldatabase,7,FALSE)","v":3.75},{"$f":"VLOOKUP('Utility Group'!$B15,vldatabase,8,FALSE)","v":1.7},{"$f":"VLOOKUP('Utility Group'!$B15,vldatabase,9,FALSE)","v":39.75},null,0.54666666666666663,9.4339622641509441E-2,1.0266442464018066,9.6853230792623271E-2,5.2946432833300722E-2,null,3.8888131801121193E-3,0.1166666666666667,4.5369487101308071E-4,null,5.34001277043138E-2,13,"Exelon Corp.",{"$f":"VLOOKUP('Utility Group'!$B15,vldatabase,14,FALSE)","v":0.47799999999999998},{"$f":"VLOOKUP('Utility Group'!$B15,vldatabase,16,FALSE)","v":62422},29837.716,null,{"$f":"VLOOKUP('Utility Group'!$B15,vldatabase,15,FALSE)","v":0.5},{"$f":"VLOOKUP('Utility Group'!$B15,vldatabase,17,FALSE)","v":77900},38950,5.4747190435380233E-2,{"$f":"VLOOKUP('Utility Group'!$B15,vldatabase,5,FALSE)","v":55},{"$f":"VLOOKUP('Utility Group'!$B15,vldatabase,6,FALSE)","v":35},45,1.1320754716981132,{"$f":"VLOOKUP('Utility Group'!$B15,vldatabase,10,FALSE)","v":963.34},{"$f":"VLOOKUP('Utility Group'!$B15,vldatabase,11,FALSE)","v":980},3.4351183090990389E-3]
[14,{"$f":"VLOOKUP('Utility Group'!$B16,vldatabase,2,FALSE)","v":"Fortis Inc."},{"$f":"VLOOKUP('Utility Group'!$B16,vldatabase,7,FALSE)","v":3.5},{"$f":"VLOOKUP('Utility Group'!$B16,vldatabase,8,FALSE)","v":2.2000000000000002},{"$f":"VLOOKUP('Utility Group'!$B16,vldatabase,9,FALSE)","v":41.25},null,0.37142857142857139,8.4848484848484854E-2,1.0291487231484733,8.7321709842900774E-2,3.2433777941648853E-2,null,6.4358634297819644E-3,0.13157894736842113,8.4682413549762737E-4,null,3.3280602077146483E-2,14,"Fortis Inc.",{"$f":"VLOOKUP('Utility Group'!$B16,vldatabase,14,FALSE)","v":0.371},{"$f":"VLOOKUP('Utility Group'!$B16,vldatabase,16,FALSE)","v":36108},13396.067999999999,null,{"$f":"VLOOKUP('Utility Group'!$B16,vldatabase,15,FALSE)","v":0.43},{"$f":"VLOOKUP('Utility Group'!$B16,vldatabase,17,FALSE)","v":41700},17931,6.0047761883782247E-2,{"$f":"VLOOKUP('Utility Group'!$B16,vldatabase,5,FALSE)","v":55},{"$f":"VLOOKUP('Utility Group'!$B16,vldatabase,6,FALSE)","v":40},47.5,1.1515151515151516,{"$f":"VLOOKUP('Utility Group'!$B16,vldatabase,10,FALSE)","v":421.1},{"$f":"VLOOKUP('Utility Group'!$B16,vldatabase,11,FALSE)","v":433},5.589039294284337E-3]
[15,{"$f":"VLOOKUP('Utility Group'!$B17,vldatabase,2,FALSE)","v":"NorthWestern Corp."},{"$f":"VLOOKUP('Utility Group'!$B17,vldatabase,7,FALSE)","v":4},{"$f":"VLOOKUP('Utility Group'!$B17,vldatabase,8,FALSE)","v":2.6},{"$f":"VLOOKUP('Utility Group'!$B17,vldatabase,9,FALSE)","v":43.25},null,0.35,9.2485549132947972E-2,1.0200859257379347,9.4343207004664476E-2,3.3020122451632564E-2,null,9.7953637679845419E-3,0.33461538461538454,3.27767941467175E-3,null,3.6297801866304311E-2,15,"NorthWestern Corp.",{"$f":"VLOOKUP('Utility Group'!$B17,vldatabase,14,FALSE)","v":0.498},{"$f":"VLOOKUP('Utility Group'!$B17,vldatabase,16,FALSE)","v":3614.5},1800.021,null,{"$f":"VLOOKUP('Utility Group'!$B17,vldatabase,15,FALSE)","v":0.54},{"$f":"VLOOKUP('Utility Group'!$B17,vldatabase,17,FALSE)","v":4075},2200.5,4.0995279617879854E-2,{"$f":"VLOOKUP('Utility Group'!$B17,vldatabase,5,FALSE)","v":75},{"$f":"VLOOKUP('Utility Group'!$B17,vldatabase,6,FALSE)","v":55},65,1.5028901734104045,{"$f":"VLOOKUP('Utility Group'!$B17,vldatabase,10,FALSE)","v":49.37},{"$f":"VLOOKUP('Utility Group'!$B17,vldatabase,11,FALSE)","v":51},6.5176843533127915E-3]
[16,{"$f":"VLOOKUP('Utility Group'!$B18,vldatabase,2,FALSE)","v":"PPL Corp."},{"$f":"VLOOKUP('Utility Group'!$B18,vldatabase,7,FALSE)","v":2.75},{"$f":"VLOOKUP('Utility Group'!$B18,vldatabase,8,FALSE)","v":1.8},{"$f":"VLOOKUP('Utility Group'!$B18,vldatabase,9,FALSE)","v":20.75},null,0.34545454545454546,0.13253012048192772,1.0409863950014122,0.13796205234958475,4.7659618084402007E-2,null,4.5911455453845111E-2,0.48124999999999996,2.2094887937162959E-2,null,6.9754506021564966E-2,16,"PPL Corp.",{"$f":"VLOOKUP('Utility Group'!$B18,vldatabase,14,FALSE)","v":0.35199999999999998},{"$f":"VLOOKUP('Utility Group'!$B18,vldatabase,16,FALSE)","v":30608},10774.016,null,{"$f":"VLOOKUP('Utility Group'!$B18,vldatabase,15,FALSE)","v":0.44},{"$f":"VLOOKUP('Utility Group'!$B18,vldatabase,17,FALSE)","v":36900},16236,8.5476149217867725E-2,{"$f":"VLOOKUP('Utility Group'!$B18,vldatabase,5,FALSE)","v":45},{"$f":"VLOOKUP('Utility Group'!$B18,vldatabase,6,FALSE)","v":35},40,1.927710843373494,{"$f":"VLOOKUP('Utility Group'!$B18,vldatabase,10,FALSE)","v":693.4},{"$f":"VLOOKUP('Utility Group'!$B18,vldatabase,11,FALSE)","v":780},2.3816567516682152E-2]
[17,{"$f":"VLOOKUP('Utility Group'!$B19,vldatabase,2,FALSE)","v":"Pub Sv Enterprise Grp."},{"$f":"VLOOKUP('Utility Group'!$B19,vldatabase,7,FALSE)","v":3.75},{"$f":"VLOOKUP('Utility Group'!$B19,vldatabase,8,FALSE)","v":2.2000000000000002},{"$f":"VLOOKUP('Utility Group'!$B19,vldatabase,9,FALSE)","v":34.75},null,0.41333333333333327,0.1079136690647482,1.0233152059890203,0.11042969848802377,4.5644275375049816E-2,null,0,0.33809523809523812,0,null,4.5644275375049816E-2,17,"Pub Sv Enterprise Grp.",{"$f":"VLOOKUP('Utility Group'!$B19,vldatabase,14,FALSE)","v":0.53400000000000003},{"$f":"VLOOKUP('Utility Group'!$B19,vldatabase,16,FALSE)","v":25915},13838.61,null,{"$f":"VLOOKUP('Utility Group'!$B19,vldatabase,15,FALSE)","v":0.505},{"$f":"VLOOKUP('Utility Group'!$B19,vldatabase,17,FALSE)","v":34600},17473,4.7743562983654009E-2,{"$f":"VLOOKUP('Utility Group'!$B19,vldatabase,5,FALSE)","v":60},{"$f":"VLOOKUP('Utility Group'!$B19,vldatabase,6,FALSE)","v":45},52.5,1.5107913669064748,{"$f":"VLOOKUP('Utility Group'!$B19,vldatabase,10,FALSE)","v":505},{"$f":"VLOOKUP('Utility Group'!$B19,vldatabase,11,FALSE)","v":505},0]
[18,{"$f":"VLOOKUP('Utility Group'!$B20,vldatabase,2,FALSE)","v":"Sempra Energy"},{"$f":"VLOOKUP('Utility Group'!$B20,vldatabase,7,FALSE)","v":8},{"$f":"VLOOKUP('Utility Group'!$B20,vldatabase,8,FALSE)","v":4.9000000000000004},{"$f":"VLOOKUP('Utility Group'!$B20,vldatabase,9,FALSE)","v":68.5},null,{"$f":"IF(E25=\"n/a\", \"n/a\",+(C25-D25)/C25)","v":0.38749999999999996},{"$f":"IF(E25=\"n/a\",\"n/a\",C25/E25)","v":0.11678832116788321},{"$f":"IF(AA25=\"n/a\",\"n/a\",2*(1+AA25)/(2+AA25))","v":1.0465616689962947},{"$f":"IF(H25=\"n/a\",\"n/a\",H25*I25)","v":0.12222618032073514},{"$f":"IF(G25=\"n/a\",\"n/a\",G25*J25)","v":4.7362644874284862E-2},null,{"$f":"IF(AE25=\"n/a\",\"n/a\",AE25*AH25)","v":6.7925545246540625E-2},{"$f":"IF(AE25=\"n/a\",\"n/a\",1-1/AE25)","v":0.51071428571428568},{"$f":"IF(M25=\"n/a\",\"n/a\",M25*N25)","v":3.4690546322340386E-2},null,{"$f":"IF(K25=\"n/a\",\"n/a\",K25+O25)","v":8.2053191196625241E-2},{"$f":"A25","v":18},{"$f":"B25","v":"Sempra Energy"},{"$f":"VLOOKUP('Utility Group'!$B20,vldatabase,14,FALSE)","v":0.435},{"$f":"VLOOKUP('Utility Group'!$B20,vldatabase,16,FALSE)","v":29135},{"$f":"IF(U25=\"n/a\",\"n/a\",T25*U25)","v":12673.725},null,{"$f":"VLOOKUP('Utility Group'!$B20,vldatabase,15,FALSE)","v":0.44},{"$f":"VLOOKUP('Utility Group'!$B20,vldatabase,17,FALSE)","v":45900},{"$f":"IF(Y25=\"n/a\",\"n/a\",X25*Y25)","v":20196},{"$f":"IF(V25=\"n/a\",\"n/a\",(+Z25/V25)^(1/5)-1)","v":9.7671065830294612E-2},{"$f":"VLOOKUP('Utility Group'!$B20,vldatabase,5,FALSE)","v":160},{"$f":"VLOOKUP('Utility Group'!$B20,vldatabase,6,FALSE)","v":120},{"$f":"IF(AB25=\"n/a\",\"n/a\",AVERAGE(AB25:AC25))","v":140},{"$f":"IF(AD25=\"n/a\",\"n/a\",AD25/E25)","v":2.0437956204379564},{"$f":"VLOOKUP('Utility Group'!$B20,vldatabase,10,FALSE)","v":251.36},{"$f":"VLOOKUP('Utility Group'!$B20,vldatabase,11,FALSE)","v":296},{"$f":"IF(AF25=\"n/a\",\"n/a\",(+AG25/AF25)^(1/5)-1)","v":3.3234998924200232E-2}]
[19,{"$f":"VLOOKUP('Utility Group'!$B21,vldatabase,2,FALSE)","v":"Southern Company"},{"$f":"VLOOKUP('Utility Group'!$B21,vldatabase,7,FALSE)","v":3.5},{"$f":"VLOOKUP('Utility Group'!$B21,vldatabase,8,FALSE)","v":2.7},{"$f":"VLOOKUP('Utility Group'!$B21,vldatabase,9,FALSE)","v":29.75},null,0.22857142857142851,0.11764705882352941,1.0318838779504054,0.12139810328828299,2.7748137894464675E-2,null,3.6136064956967071E-2,0.45909090909090911,1.6589738912062155E-2,null,4.433787680652683E-2,19,"Southern Company",{"$f":"VLOOKUP('Utility Group'!$B21,vldatabase,14,FALSE)","v":0.35},{"$f":"VLOOKUP('Utility Group'!$B21,vldatabase,16,FALSE)","v":68953},24133.55,null,{"$f":"VLOOKUP('Utility Group'!$B21,vldatabase,15,FALSE)","v":0.41499999999999998},{"$f":"VLOOKUP('Utility Group'!$B21,vldatabase,17,FALSE)","v":80000},33200,6.5867879326096057E-2,{"$f":"VLOOKUP('Utility Group'!$B21,vldatabase,5,FALSE)","v":65},{"$f":"VLOOKUP('Utility Group'!$B21,vldatabase,6,FALSE)","v":45},55,1.8487394957983194,{"$f":"VLOOKUP('Utility Group'!$B21,vldatabase,10,FALSE)","v":1007.6},{"$f":"VLOOKUP('Utility Group'!$B21,vldatabase,11,FALSE)","v":1110},1.9546326044904916E-2]
[20,{"$f":"VLOOKUP('Utility Group'!$B22,vldatabase,2,FALSE)","v":"WEC Energy Group"},{"$f":"VLOOKUP('Utility Group'!$B22,vldatabase,7,FALSE)","v":4.25},{"$f":"VLOOKUP('Utility Group'!$B22,vldatabase,8,FALSE)","v":2.75},{"$f":"VLOOKUP('Utility Group'!$B22,vldatabase,9,FALSE)","v":35.75},null,0.35294117647058826,0.11888111888111888,1.0172250612939935,0.12092885344054467,4.2680771802545182E-2,null,3.4568165855442985E-5,0.44999999999999996,1.5555674634949341E-5,null,4.2696327477180135E-2,20,"WEC Energy Group",{"$f":"VLOOKUP('Utility Group'!$B22,vldatabase,14,FALSE)","v":0.51900000000000002},{"$f":"VLOOKUP('Utility Group'!$B22,vldatabase,16,FALSE)","v":18238},9465.5220000000008,null,{"$f":"VLOOKUP('Utility Group'!$B22,vldatabase,15,FALSE)","v":0.52},{"$f":"VLOOKUP('Utility Group'!$B22,vldatabase,17,FALSE)","v":21625},11245,3.5053928657711175E-2,{"$f":"VLOOKUP('Utility Group'!$B22,vldatabase,5,FALSE)","v":70},{"$f":"VLOOKUP('Utility Group'!$B22,vldatabase,6,FALSE)","v":60},65,1.8181818181818181,{"$f":"VLOOKUP('Utility Group'!$B22,vldatabase,10,FALSE)","v":315.57},{"$f":"VLOOKUP('Utility Group'!$B22,vldatabase,11,FALSE)","v":315.60000000000002},1.9012491220493644E-5]
[21,{"$f":"VLOOKUP('Utility Group'!$B23,vldatabase,2,FALSE)","v":"Xcel Energy Inc."},{"$f":"VLOOKUP('Utility Group'!$B23,vldatabase,7,FALSE)","v":3},{"$f":"VLOOKUP('Utility Group'!$B23,vldatabase,8,FALSE)","v":1.9},{"$f":"VLOOKUP('Utility Group'!$B23,vldatabase,9,FALSE)","v":28},null,0.3666666666666667,0.10714285714285714,1.0243644457201082,0.10975333347001159,4.0242888939004254E-2,null,9.736866668805938E-3,0.41052631578947363,3.9972400008782263E-3,null,4.4240128939882481E-2,21,"Xcel Energy Inc.",{"$f":"VLOOKUP('Utility Group'!$B23,vldatabase,14,FALSE)","v":0.441},{"$f":"VLOOKUP('Utility Group'!$B23,vldatabase,16,FALSE)","v":25975},11454.975,null,{"$f":"VLOOKUP('Utility Group'!$B23,vldatabase,15,FALSE)","v":0.42},{"$f":"VLOOKUP('Utility Group'!$B23,vldatabase,17,FALSE)","v":34800},14616,4.9945793002780237E-2,{"$f":"VLOOKUP('Utility Group'!$B23,vldatabase,5,FALSE)","v":50},{"$f":"VLOOKUP('Utility Group'!$B23,vldatabase,6,FALSE)","v":45},47.5,1.6964285714285714,{"$f":"VLOOKUP('Utility Group'!$B23,vldatabase,10,FALSE)","v":507.76},{"$f":"VLOOKUP('Utility Group'!$B23,vldatabase,11,FALSE)","v":522.5},5.7396266679277108E-3]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(a)",{"$f":"'Proxy Group Risk Measures'!B37","v":"The Value Line Investment Survey (May 18, Jun. 15, & Jul. 27, 2018); Jun. 22, 2018 for Emera."}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(b)","Computed using the formula 2*(1+5-Yr. Change in Equity)/(2+5 Yr. Change in Equity)."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(c)","Product of average year-end \"r\" for 2022 and Adjustment Factor."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(d)","Product of change in common shares outstanding and M/B Ratio."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(e)","Computed as 1 - B/M Ratio."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(f)","Product of total capital and equity ratio."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(g)","Five-year rate of change in common equity."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(h)","Average of High and Low expected market prices divided by 2022 BVPS."]

{"sheet":"7 (1)","index":14,"n_rows":45,"n_cols":28,"rows_kept":45,"cut":false,"hidden":false,"merged":[[5,3,5,7],[34,1,35,27],[33,1,33,27],[36,1,36,27]]}
[{"$f":"'Exhibit List'!C11","v":"CAPM - CURRENT BOND YIELD"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Exhibit List'!B11","v":"Exhibit No. 7"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Page 1 of 2"]
[{"$f":"'Exhibit List'!D11","v":"UTILITY GROUP"}]
[]
[null,null,null,"(a)",null,"(b)",null,null,null,"(c)",null,null,null,null,null,"(d)",null,null,null,null,null,"(e)",null,"(f)"]
[null,null,null,"Market Return (Rm)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Size"]
[null,null,null,"Div",null,"Proj.",null,"Cost of",null,"Risk-Free",null,null,"Risk",null,null,null,null,null,"Unadjusted",null,null,"Market",null,"Size",null,null,"Adjusted"]
[null,"Company",null,"Yield",null,"Growth",null,"Equity",null,"Rate",null,null,"Premium",null,null,"Beta",null,null,"Ke",null,null,"Cap",null,"Adjustment",null,null,"Ke"]
[{"$f":"A8+1","v":1},{"$f":"VLOOKUP('Utility Group'!$B3,vldatabase,2,FALSE)","v":"Algonquin Pwr & Util"},null,{"$f":"'2018 08 Market DCF'!$J$419","v":2.3E-2},null,{"$f":"'2018 08 Market DCF'!$P$420","v":0.109},null,{"$f":"D9+F9","v":0.13200000000000001},null,{"$f":"ROUND('Bond Yields'!$K$16,3)","v":3.1E-2},null,null,{"$f":"H9-J9","v":0.10100000000000001},null,null,{"$f":"VLOOKUP('Utility Group'!$B3,vldatabase,23,FALSE)","v":"n/a"},null,null,{"$f":"IF(P9=\"n/a\",\"n/a\",P9*M9+J9)","v":"n/a"},null,null,{"$f":"VLOOKUP('Utility Group'!$B3,vldatabase,28,FALSE)","v":4591},null,{"$f":"IF(V9>'Size Premium'!$A$5,'Size Premium'!$B$5,IF(V9>'Size Premium'!$A$6,'Size Premium'!$B$6,IF(V9>'Size Premium'!$A$7,'Size Premium'!$B$7,IF(V9>'Size Premium'!$A$8,'Size Premium'!$B$8,IF(V9>'Size Premium'!$A$9,'Size Premium'!$B$9,IF(V9>'Size Premium'!$A$10,'Size Premium'!$B$10,IF(V9>'Size Premium'!$A$11,'Size Premium'!$B$11,IF(V9>'Size Premium'!$A$12,'Size Premium'!$B$12,\"ERROR\"))))))))","v":8.6E-3},null,null,{"$f":"IF(S9=\"n/a\",\"n/a\",ROUND(S9+X9,3))","v":"n/a"}]
[{"$f":"A9+1","v":2},{"$f":"VLOOKUP('Utility Group'!$B4,vldatabase,2,FALSE)","v":"Alliant Energy"},null,{"$f":"'2018 08 Market DCF'!$J$419","v":2.3E-2},null,{"$f":"'2018 08 Market DCF'!$P$420","v":0.109},null,{"$f":"D10+F10","v":0.13200000000000001},null,{"$f":"ROUND('Bond Yields'!$K$16,3)","v":3.1E-2},null,null,{"$f":"H10-J10","v":0.10100000000000001},null,null,{"$f":"VLOOKUP('Utility Group'!$B4,vldatabase,23,FALSE)","v":0.7},null,null,{"$f":"IF(P10=\"n/a\",\"n/a\",P10*M10+J10)","v":0.1017},null,null,{"$f":"VLOOKUP('Utility Group'!$B4,vldatabase,28,FALSE)","v":9986.1299999999992},null,{"$f":"IF(V10>'Size Premium'!$A$5,'Size Premium'!$B$5,IF(V10>'Size Premium'!$A$6,'Size Premium'!$B$6,IF(V10>'Size Premium'!$A$7,'Size Premium'!$B$7,IF(V10>'Size Premium'!$A$8,'Size Premium'!$B$8,IF(V10>'Size Premium'!$A$9,'Size Premium'!$B$9,IF(V10>'Size Premium'!$A$10,'Size Premium'!$B$10,IF(V10>'Size Premium'!$A$11,'Size Premium'!$B$11,IF(V10>'Size Premium'!$A$12,'Size Premium'!$B$12,\"ERROR\"))))))))","v":8.3000000000000001E-3},null,null,{"$f":"IF(S10=\"n/a\",\"n/a\",ROUND(S10+X10,3))","v":0.11}]
[3,{"$f":"VLOOKUP('Utility Group'!$B5,vldatabase,2,FALSE)","v":"Ameren Corp."},null,{"$f":"'2018 08 Market DCF'!$J$419","v":2.3E-2},null,{"$f":"'2018 08 Market DCF'!$P$420","v":0.109},null,0.13200000000000001,null,{"$f":"ROUND('Bond Yields'!$K$16,3)","v":3.1E-2},null,null,0.10100000000000001,null,null,{"$f":"VLOOKUP('Utility Group'!$B5,vldatabase,23,FALSE)","v":0.65},null,null,9.665E-2,null,null,{"$f":"VLOOKUP('Utility Group'!$B5,vldatabase,28,FALSE)","v":14949.73},null,{"$f":"IF(V11>'Size Premium'!$A$5,'Size Premium'!$B$5,IF(V11>'Size Premium'!$A$6,'Size Premium'!$B$6,IF(V11>'Size Premium'!$A$7,'Size Premium'!$B$7,IF(V11>'Size Premium'!$A$8,'Size Premium'!$B$8,IF(V11>'Size Premium'!$A$9,'Size Premium'!$B$9,IF(V11>'Size Premium'!$A$10,'Size Premium'!$B$10,IF(V11>'Size Premium'!$A$11,'Size Premium'!$B$11,IF(V11>'Size Premium'!$A$12,'Size Premium'!$B$12,\"ERROR\"))))))))","v":5.4999999999999997E-3},null,null,0.10199999999999999]
[4,{"$f":"VLOOKUP('Utility Group'!$B6,vldatabase,2,FALSE)","v":"Avangrid, Inc."},null,{"$f":"'2018 08 Market DCF'!$J$419","v":2.3E-2},null,{"$f":"'2018 08 Market DCF'!$P$420","v":0.109},null,0.13200000000000001,null,{"$f":"ROUND('Bond Yields'!$K$16,3)","v":3.1E-2},null,null,0.10100000000000001,null,null,{"$f":"VLOOKUP('Utility Group'!$B6,vldatabase,23,FALSE)","v":0.4},null,null,7.1400000000000005E-2,null,null,{"$f":"VLOOKUP('Utility Group'!$B6,vldatabase,28,FALSE)","v":16307.38},null,{"$f":"IF(V12>'Size Premium'!$A$5,'Size Premium'!$B$5,IF(V12>'Size Premium'!$A$6,'Size Premium'!$B$6,IF(V12>'Size Premium'!$A$7,'Size Premium'!$B$7,IF(V12>'Size Premium'!$A$8,'Size Premium'!$B$8,IF(V12>'Size Premium'!$A$9,'Size Premium'!$B$9,IF(V12>'Size Premium'!$A$10,'Size Premium'!$B$10,IF(V12>'Size Premium'!$A$11,'Size Premium'!$B$11,IF(V12>'Size Premium'!$A$12,'Size Premium'!$B$12,\"ERROR\"))))))))","v":5.4999999999999997E-3},null,null,7.6999999999999999E-2]
[5,{"$f":"VLOOKUP('Utility Group'!$B7,vldatabase,2,FALSE)","v":"Black Hills Corp."},null,{"$f":"'2018 08 Market DCF'!$J$419","v":2.3E-2},null,{"$f":"'2018 08 Market DCF'!$P$420","v":0.109},null,0.13200000000000001,null,{"$f":"ROUND('Bond Yields'!$K$16,3)","v":3.1E-2},null,null,0.10100000000000001,null,null,{"$f":"VLOOKUP('Utility Group'!$B7,vldatabase,23,FALSE)","v":0.85},null,null,0.11685000000000001,null,null,{"$f":"VLOOKUP('Utility Group'!$B7,vldatabase,28,FALSE)","v":3290.73},null,{"$f":"IF(V13>'Size Premium'!$A$5,'Size Premium'!$B$5,IF(V13>'Size Premium'!$A$6,'Size Premium'!$B$6,IF(V13>'Size Premium'!$A$7,'Size Premium'!$B$7,IF(V13>'Size Premium'!$A$8,'Size Premium'!$B$8,IF(V13>'Size Premium'!$A$9,'Size Premium'!$B$9,IF(V13>'Size Premium'!$A$10,'Size Premium'!$B$10,IF(V13>'Size Premium'!$A$11,'Size Premium'!$B$11,IF(V13>'Size Premium'!$A$12,'Size Premium'!$B$12,\"ERROR\"))))))))","v":1.3599999999999999E-2},null,null,0.13]
[6,{"$f":"VLOOKUP('Utility Group'!$B8,vldatabase,2,FALSE)","v":"CMS Energy Corp."},null,{"$f":"'2018 08 Market DCF'!$J$419","v":2.3E-2},null,{"$f":"'2018 08 Market DCF'!$P$420","v":0.109},null,0.13200000000000001,null,{"$f":"ROUND('Bond Yields'!$K$16,3)","v":3.1E-2},null,null,0.10100000000000001,null,null,{"$f":"VLOOKUP('Utility Group'!$B8,vldatabase,23,FALSE)","v":0.65},null,null,9.665E-2,null,null,{"$f":"VLOOKUP('Utility Group'!$B8,vldatabase,28,FALSE)","v":13537.4},null,{"$f":"IF(V14>'Size Premium'!$A$5,'Size Premium'!$B$5,IF(V14>'Size Premium'!$A$6,'Size Premium'!$B$6,IF(V14>'Size Premium'!$A$7,'Size Premium'!$B$7,IF(V14>'Size Premium'!$A$8,'Size Premium'!$B$8,IF(V14>'Size Premium'!$A$9,'Size Premium'!$B$9,IF(V14>'Size Premium'!$A$10,'Size Premium'!$B$10,IF(V14>'Size Premium'!$A$11,'Size Premium'!$B$11,IF(V14>'Size Premium'!$A$12,'Size Premium'!$B$12,\"ERROR\"))))))))","v":5.4999999999999997E-3},null,null,0.10199999999999999]
[7,{"$f":"VLOOKUP('Utility Group'!$B9,vldatabase,2,FALSE)","v":"Consolidated Edison"},null,{"$f":"'2018 08 Market DCF'!$J$419","v":2.3E-2},null,{"$f":"'2018 08 Market DCF'!$P$420","v":0.109},null,0.13200000000000001,null,{"$f":"ROUND('Bond Yields'!$K$16,3)","v":3.1E-2},null,null,0.10100000000000001,null,null,{"$f":"VLOOKUP('Utility Group'!$B9,vldatabase,23,FALSE)","v":0.5},null,null,8.1500000000000003E-2,null,null,{"$f":"VLOOKUP('Utility Group'!$B9,vldatabase,28,FALSE)","v":24637.42},null,{"$f":"IF(V15>'Size Premium'!$A$5,'Size Premium'!$B$5,IF(V15>'Size Premium'!$A$6,'Size Premium'!$B$6,IF(V15>'Size Premium'!$A$7,'Size Premium'!$B$7,IF(V15>'Size Premium'!$A$8,'Size Premium'!$B$8,IF(V15>'Size Premium'!$A$9,'Size Premium'!$B$9,IF(V15>'Size Premium'!$A$10,'Size Premium'!$B$10,IF(V15>'Size Premium'!$A$11,'Size Premium'!$B$11,IF(V15>'Size Premium'!$A$12,'Size Premium'!$B$12,\"ERROR\"))))))))","v":5.4999999999999997E-3},null,null,8.6999999999999994E-2]
[8,{"$f":"VLOOKUP('Utility Group'!$B10,vldatabase,2,FALSE)","v":"DTE Energy Co."},null,{"$f":"'2018 08 Market DCF'!$J$419","v":2.3E-2},null,{"$f":"'2018 08 Market DCF'!$P$420","v":0.109},null,0.13200000000000001,null,{"$f":"ROUND('Bond Yields'!$K$16,3)","v":3.1E-2},null,null,0.10100000000000001,null,null,{"$f":"VLOOKUP('Utility Group'!$B10,vldatabase,23,FALSE)","v":0.65},null,null,9.665E-2,null,null,{"$f":"VLOOKUP('Utility Group'!$B10,vldatabase,28,FALSE)","v":19222.68},null,{"$f":"IF(V16>'Size Premium'!$A$5,'Size Premium'!$B$5,IF(V16>'Size Premium'!$A$6,'Size Premium'!$B$6,IF(V16>'Size Premium'!$A$7,'Size Premium'!$B$7,IF(V16>'Size Premium'!$A$8,'Size Premium'!$B$8,IF(V16>'Size Premium'!$A$9,'Size Premium'!$B$9,IF(V16>'Size Premium'!$A$10,'Size Premium'!$B$10,IF(V16>'Size Premium'!$A$11,'Size Premium'!$B$11,IF(V16>'Size Premium'!$A$12,'Size Premium'!$B$12,\"ERROR\"))))))))","v":5.4999999999999997E-3},null,null,0.10199999999999999]
[9,{"$f":"VLOOKUP('Utility Group'!$B11,vldatabase,2,FALSE)","v":"Duke Energy Corp."},null,{"$f":"'2018 08 Market DCF'!$J$419","v":2.3E-2},null,{"$f":"'2018 08 Market DCF'!$P$420","v":0.109},null,0.13200000000000001,null,{"$f":"ROUND('Bond Yields'!$K$16,3)","v":3.1E-2},null,null,0.10100000000000001,null,null,{"$f":"VLOOKUP('Utility Group'!$B11,vldatabase,23,FALSE)","v":0.6},null,null,9.1600000000000001E-2,null,null,{"$f":"VLOOKUP('Utility Group'!$B11,vldatabase,28,FALSE)","v":56430.5},null,{"$f":"IF(V17>'Size Premium'!$A$5,'Size Premium'!$B$5,IF(V17>'Size Premium'!$A$6,'Size Premium'!$B$6,IF(V17>'Size Premium'!$A$7,'Size Premium'!$B$7,IF(V17>'Size Premium'!$A$8,'Size Premium'!$B$8,IF(V17>'Size Premium'!$A$9,'Size Premium'!$B$9,IF(V17>'Size Premium'!$A$10,'Size Premium'!$B$10,IF(V17>'Size Premium'!$A$11,'Size Premium'!$B$11,IF(V17>'Size Premium'!$A$12,'Size Premium'!$B$12,\"ERROR\"))))))))","v":-3.0000000000000001E-3},null,null,8.8999999999999996E-2]
[10,{"$f":"VLOOKUP('Utility Group'!$B12,vldatabase,2,FALSE)","v":"Emera Inc."},null,{"$f":"'2018 08 Market DCF'!$J$419","v":2.3E-2},null,{"$f":"'2018 08 Market DCF'!$P$420","v":0.109},null,0.13200000000000001,null,{"$f":"ROUND('Bond Yields'!$K$16,3)","v":3.1E-2},null,null,0.10100000000000001,null,null,{"$f":"VLOOKUP('Utility Group'!$B12,vldatabase,23,FALSE)","v":0.65},null,null,9.665E-2,null,null,{"$f":"VLOOKUP('Utility Group'!$B12,vldatabase,28,FALSE)","v":9741.3700000000008},null,{"$f":"IF(V18>'Size Premium'!$A$5,'Size Premium'!$B$5,IF(V18>'Size Premium'!$A$6,'Size Premium'!$B$6,IF(V18>'Size Premium'!$A$7,'Size Premium'!$B$7,IF(V18>'Size Premium'!$A$8,'Size Premium'!$B$8,IF(V18>'Size Premium'!$A$9,'Size Premium'!$B$9,IF(V18>'Size Premium'!$A$10,'Size Premium'!$B$10,IF(V18>'Size Premium'!$A$11,'Size Premium'!$B$11,IF(V18>'Size Premium'!$A$12,'Size Premium'!$B$12,\"ERROR\"))))))))","v":8.3000000000000001E-3},null,null,0.105]
[11,{"$f":"VLOOKUP('Utility Group'!$B13,vldatabase,2,FALSE)","v":"Entergy Corp."},null,{"$f":"'2018 08 Market DCF'!$J$419","v":2.3E-2},null,{"$f":"'2018 08 Market DCF'!$P$420","v":0.109},null,0.13200000000000001,null,{"$f":"ROUND('Bond Yields'!$K$16,3)","v":3.1E-2},null,null,0.10100000000000001,null,null,{"$f":"VLOOKUP('Utility Group'!$B13,vldatabase,23,FALSE)","v":0.65},null,null,9.665E-2,null,null,{"$f":"VLOOKUP('Utility Group'!$B13,vldatabase,28,FALSE)","v":14858.06},null,{"$f":"IF(V19>'Size Premium'!$A$5,'Size Premium'!$B$5,IF(V19>'Size Premium'!$A$6,'Size Premium'!$B$6,IF(V19>'Size Premium'!$A$7,'Size Premium'!$B$7,IF(V19>'Size Premium'!$A$8,'Size Premium'!$B$8,IF(V19>'Size Premium'!$A$9,'Size Premium'!$B$9,IF(V19>'Size Premium'!$A$10,'Size Premium'!$B$10,IF(V19>'Size Premium'!$A$11,'Size Premium'!$B$11,IF(V19>'Size Premium'!$A$12,'Size Premium'!$B$12,\"ERROR\"))))))))","v":5.4999999999999997E-3},null,null,0.10199999999999999]
[12,{"$f":"VLOOKUP('Utility Group'!$B14,vldatabase,2,FALSE)","v":"Eversource Energy"},null,{"$f":"'2018 08 Market DCF'!$J$419","v":2.3E-2},null,{"$f":"'2018 08 Market DCF'!$P$420","v":0.109},null,0.13200000000000001,null,{"$f":"ROUND('Bond Yields'!$K$16,3)","v":3.1E-2},null,null,0.10100000000000001,null,null,{"$f":"VLOOKUP('Utility Group'!$B14,vldatabase,23,FALSE)","v":0.65},null,null,9.665E-2,null,null,{"$f":"VLOOKUP('Utility Group'!$B14,vldatabase,28,FALSE)","v":19745.54},null,{"$f":"IF(V20>'Size Premium'!$A$5,'Size Premium'!$B$5,IF(V20>'Size Premium'!$A$6,'Size Premium'!$B$6,IF(V20>'Size Premium'!$A$7,'Size Premium'!$B$7,IF(V20>'Size Premium'!$A$8,'Size Premium'!$B$8,IF(V20>'Size Premium'!$A$9,'Size Premium'!$B$9,IF(V20>'Size Premium'!$A$10,'Size Premium'!$B$10,IF(V20>'Size Premium'!$A$11,'Size Premium'!$B$11,IF(V20>'Size Premium'!$A$12,'Size Premium'!$B$12,\"ERROR\"))))))))","v":5.4999999999999997E-3},null,null,0.10199999999999999]
[13,{"$f":"VLOOKUP('Utility Group'!$B15,vldatabase,2,FALSE)","v":"Exelon Corp."},null,{"$f":"'2018 08 Market DCF'!$J$419","v":2.3E-2},null,{"$f":"'2018 08 Market DCF'!$P$420","v":0.109},null,0.13200000000000001,null,{"$f":"ROUND('Bond Yields'!$K$16,3)","v":3.1E-2},null,null,0.10100000000000001,null,null,{"$f":"VLOOKUP('Utility Group'!$B15,vldatabase,23,FALSE)","v":0.7},null,null,0.1017,null,null,{"$f":"VLOOKUP('Utility Group'!$B15,vldatabase,28,FALSE)","v":40783.050000000003},null,{"$f":"IF(V21>'Size Premium'!$A$5,'Size Premium'!$B$5,IF(V21>'Size Premium'!$A$6,'Size Premium'!$B$6,IF(V21>'Size Premium'!$A$7,'Size Premium'!$B$7,IF(V21>'Size Premium'!$A$8,'Size Premium'!$B$8,IF(V21>'Size Premium'!$A$9,'Size Premium'!$B$9,IF(V21>'Size Premium'!$A$10,'Size Premium'!$B$10,IF(V21>'Size Premium'!$A$11,'Size Premium'!$B$11,IF(V21>'Size Premium'!$A$12,'Size Premium'!$B$12,\"ERROR\"))))))))","v":-3.0000000000000001E-3},null,null,9.9000000000000005E-2]
[14,{"$f":"VLOOKUP('Utility Group'!$B16,vldatabase,2,FALSE)","v":"Fortis Inc."},null,{"$f":"'2018 08 Market DCF'!$J$419","v":2.3E-2},null,{"$f":"'2018 08 Market DCF'!$P$420","v":0.109},null,0.13200000000000001,null,{"$f":"ROUND('Bond Yields'!$K$16,3)","v":3.1E-2},null,null,0.10100000000000001,null,null,{"$f":"VLOOKUP('Utility Group'!$B16,vldatabase,23,FALSE)","v":0.7},null,null,0.1017,null,null,{"$f":"VLOOKUP('Utility Group'!$B16,vldatabase,28,FALSE)","v":17930.439999999999},null,{"$f":"IF(V22>'Size Premium'!$A$5,'Size Premium'!$B$5,IF(V22>'Size Premium'!$A$6,'Size Premium'!$B$6,IF(V22>'Size Premium'!$A$7,'Size Premium'!$B$7,IF(V22>'Size Premium'!$A$8,'Size Premium'!$B$8,IF(V22>'Size Premium'!$A$9,'Size Premium'!$B$9,IF(V22>'Size Premium'!$A$10,'Size Premium'!$B$10,IF(V22>'Size Premium'!$A$11,'Size Premium'!$B$11,IF(V22>'Size Premium'!$A$12,'Size Premium'!$B$12,\"ERROR\"))))))))","v":5.4999999999999997E-3},null,null,0.107]
[15,{"$f":"VLOOKUP('Utility Group'!$B17,vldatabase,2,FALSE)","v":"NorthWestern Corp."},null,{"$f":"'2018 08 Market DCF'!$J$419","v":2.3E-2},null,{"$f":"'2018 08 Market DCF'!$P$420","v":0.109},null,0.13200000000000001,null,{"$f":"ROUND('Bond Yields'!$K$16,3)","v":3.1E-2},null,null,0.10100000000000001,null,null,{"$f":"VLOOKUP('Utility Group'!$B17,vldatabase,23,FALSE)","v":0.65},null,null,9.665E-2,null,null,{"$f":"VLOOKUP('Utility Group'!$B17,vldatabase,28,FALSE)","v":3110.44},null,{"$f":"IF(V23>'Size Premium'!$A$5,'Size Premium'!$B$5,IF(V23>'Size Premium'!$A$6,'Size Premium'!$B$6,IF(V23>'Size Premium'!$A$7,'Size Premium'!$B$7,IF(V23>'Size Premium'!$A$8,'Size Premium'!$B$8,IF(V23>'Size Premium'!$A$9,'Size Premium'!$B$9,IF(V23>'Size Premium'!$A$10,'Size Premium'!$B$10,IF(V23>'Size Premium'!$A$11,'Size Premium'!$B$11,IF(V23>'Size Premium'!$A$12,'Size Premium'!$B$12,\"ERROR\"))))))))","v":1.3599999999999999E-2},null,null,0.11]
[16,{"$f":"VLOOKUP('Utility Group'!$B18,vldatabase,2,FALSE)","v":"PPL Corp."},null,{"$f":"'2018 08 Market DCF'!$J$419","v":2.3E-2},null,{"$f":"'2018 08 Market DCF'!$P$420","v":0.109},null,0.13200000000000001,null,{"$f":"ROUND('Bond Yields'!$K$16,3)","v":3.1E-2},null,null,0.10100000000000001,null,null,{"$f":"VLOOKUP('Utility Group'!$B18,vldatabase,23,FALSE)","v":0.75},null,null,0.10675000000000001,null,null,{"$f":"VLOOKUP('Utility Group'!$B18,vldatabase,28,FALSE)","v":19980.02},null,{"$f":"IF(V24>'Size Premium'!$A$5,'Size Premium'!$B$5,IF(V24>'Size Premium'!$A$6,'Size Premium'!$B$6,IF(V24>'Size Premium'!$A$7,'Size Premium'!$B$7,IF(V24>'Size Premium'!$A$8,'Size Premium'!$B$8,IF(V24>'Size Premium'!$A$9,'Size Premium'!$B$9,IF(V24>'Size Premium'!$A$10,'Size Premium'!$B$10,IF(V24>'Size Premium'!$A$11,'Size Premium'!$B$11,IF(V24>'Size Premium'!$A$12,'Size Premium'!$B$12,\"ERROR\"))))))))","v":5.4999999999999997E-3},null,null,0.112]
[17,{"$f":"VLOOKUP('Utility Group'!$B19,vldatabase,2,FALSE)","v":"Pub Sv Enterprise Grp."},null,{"$f":"'2018 08 Market DCF'!$J$419","v":2.3E-2},null,{"$f":"'2018 08 Market DCF'!$P$420","v":0.109},null,0.13200000000000001,null,{"$f":"ROUND('Bond Yields'!$K$16,3)","v":3.1E-2},null,null,0.10100000000000001,null,null,{"$f":"VLOOKUP('Utility Group'!$B19,vldatabase,23,FALSE)","v":0.7},null,null,0.1017,null,null,{"$f":"VLOOKUP('Utility Group'!$B19,vldatabase,28,FALSE)","v":26374.32},null,{"$f":"IF(V25>'Size Premium'!$A$5,'Size Premium'!$B$5,IF(V25>'Size Premium'!$A$6,'Size Premium'!$B$6,IF(V25>'Size Premium'!$A$7,'Size Premium'!$B$7,IF(V25>'Size Premium'!$A$8,'Size Premium'!$B$8,IF(V25>'Size Premium'!$A$9,'Size Premium'!$B$9,IF(V25>'Size Premium'!$A$10,'Size Premium'!$B$10,IF(V25>'Size Premium'!$A$11,'Size Premium'!$B$11,IF(V25>'Size Premium'!$A$12,'Size Premium'!$B$12,\"ERROR\"))))))))","v":-3.0000000000000001E-3},null,null,9.9000000000000005E-2]
[18,{"$f":"VLOOKUP('Utility Group'!$B20,vldatabase,2,FALSE)","v":"Sempra Energy"},null,{"$f":"'2018 08 Market DCF'!$J$419","v":2.3E-2},null,{"$f":"'2018 08 Market DCF'!$P$420","v":0.109},null,{"$f":"D26+F26","v":0.13200000000000001},null,{"$f":"ROUND('Bond Yields'!$K$16,3)","v":3.1E-2},null,null,{"$f":"H26-J26","v":0.10100000000000001},null,null,{"$f":"VLOOKUP('Utility Group'!$B20,vldatabase,23,FALSE)","v":0.75},null,null,{"$f":"IF(P26=\"n/a\",\"n/a\",P26*M26+J26)","v":0.10675000000000001},null,null,{"$f":"VLOOKUP('Utility Group'!$B20,vldatabase,28,FALSE)","v":30526.32},null,{"$f":"IF(V26>'Size Premium'!$A$5,'Size Premium'!$B$5,IF(V26>'Size Premium'!$A$6,'Size Premium'!$B$6,IF(V26>'Size Premium'!$A$7,'Size Premium'!$B$7,IF(V26>'Size Premium'!$A$8,'Size Premium'!$B$8,IF(V26>'Size Premium'!$A$9,'Size Premium'!$B$9,IF(V26>'Size Premium'!$A$10,'Size Premium'!$B$10,IF(V26>'Size Premium'!$A$11,'Size Premium'!$B$11,IF(V26>'Size Premium'!$A$12,'Size Premium'!$B$12,\"ERROR\"))))))))","v":-3.0000000000000001E-3},null,null,{"$f":"IF(S26=\"n/a\",\"n/a\",ROUND(S26+X26,3))","v":0.104}]
[19,{"$f":"VLOOKUP('Utility Group'!$B21,vldatabase,2,FALSE)","v":"Southern Company"},null,{"$f":"'2018 08 Market DCF'!$J$419","v":2.3E-2},null,{"$f":"'2018 08 Market DCF'!$P$420","v":0.109},null,0.13200000000000001,null,{"$f":"ROUND('Bond Yields'!$K$16,3)","v":3.1E-2},null,null,0.10100000000000001,null,null,{"$f":"VLOOKUP('Utility Group'!$B21,vldatabase,23,FALSE)","v":0.55000000000000004},null,null,8.6550000000000016E-2,null,null,{"$f":"VLOOKUP('Utility Group'!$B21,vldatabase,28,FALSE)","v":48537.77},null,{"$f":"IF(V27>'Size Premium'!$A$5,'Size Premium'!$B$5,IF(V27>'Size Premium'!$A$6,'Size Premium'!$B$6,IF(V27>'Size Premium'!$A$7,'Size Premium'!$B$7,IF(V27>'Size Premium'!$A$8,'Size Premium'!$B$8,IF(V27>'Size Premium'!$A$9,'Size Premium'!$B$9,IF(V27>'Size Premium'!$A$10,'Size Premium'!$B$10,IF(V27>'Size Premium'!$A$11,'Size Premium'!$B$11,IF(V27>'Size Premium'!$A$12,'Size Premium'!$B$12,\"ERROR\"))))))))","v":-3.0000000000000001E-3},null,null,8.4000000000000005E-2]
[20,{"$f":"VLOOKUP('Utility Group'!$B22,vldatabase,2,FALSE)","v":"WEC Energy Group"},null,{"$f":"'2018 08 Market DCF'!$J$419","v":2.3E-2},null,{"$f":"'2018 08 Market DCF'!$P$420","v":0.109},null,0.13200000000000001,null,{"$f":"ROUND('Bond Yields'!$K$16,3)","v":3.1E-2},null,null,0.10100000000000001,null,null,{"$f":"VLOOKUP('Utility Group'!$B22,vldatabase,23,FALSE)","v":0.6},null,null,9.1600000000000001E-2,null,null,{"$f":"VLOOKUP('Utility Group'!$B22,vldatabase,28,FALSE)","v":20693.05},null,{"$f":"IF(V28>'Size Premium'!$A$5,'Size Premium'!$B$5,IF(V28>'Size Premium'!$A$6,'Size Premium'!$B$6,IF(V28>'Size Premium'!$A$7,'Size Premium'!$B$7,IF(V28>'Size Premium'!$A$8,'Size Premium'!$B$8,IF(V28>'Size Premium'!$A$9,'Size Premium'!$B$9,IF(V28>'Size Premium'!$A$10,'Size Premium'!$B$10,IF(V28>'Size Premium'!$A$11,'Size Premium'!$B$11,IF(V28>'Size Premium'!$A$12,'Size Premium'!$B$12,\"ERROR\"))))))))","v":5.4999999999999997E-3},null,null,9.7000000000000003E-2]
[21,{"$f":"VLOOKUP('Utility Group'!$B23,vldatabase,2,FALSE)","v":"Xcel Energy Inc."},null,{"$f":"'2018 08 Market DCF'!$J$419","v":2.3E-2},null,{"$f":"'2018 08 Market DCF'!$P$420","v":0.109},null,0.13200000000000001,null,{"$f":"ROUND('Bond Yields'!$K$16,3)","v":3.1E-2},null,null,0.10100000000000001,null,null,{"$f":"VLOOKUP('Utility Group'!$B23,vldatabase,23,FALSE)","v":0.6},null,null,9.1600000000000001E-2,null,null,{"$f":"VLOOKUP('Utility Group'!$B23,vldatabase,28,FALSE)","v":23571.39},null,{"$f":"IF(V29>'Size Premium'!$A$5,'Size Premium'!$B$5,IF(V29>'Size Premium'!$A$6,'Size Premium'!$B$6,IF(V29>'Size Premium'!$A$7,'Size Premium'!$B$7,IF(V29>'Size Premium'!$A$8,'Size Premium'!$B$8,IF(V29>'Size Premium'!$A$9,'Size Premium'!$B$9,IF(V29>'Size Premium'!$A$10,'Size Premium'!$B$10,IF(V29>'Size Premium'!$A$11,'Size Premium'!$B$11,IF(V29>'Size Premium'!$A$12,'Size Premium'!$B$12,\"ERROR\"))))))))","v":5.4999999999999997E-3},null,null,9.7000000000000003E-2]
[]
[null,"Average",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AVERAGE(S9:S29)","v":9.6397499999999983E-2},null,null,null,null,null,null,null,{"$f":"AVERAGE(AA9:AA29)","v":0.10085000000000002}]
[null,"Midpoint (g)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AVERAGE(S43:S44)","v":9.4125000000000014E-2},null,null,null,null,null,null,null,{"$f":"AVERAGE(AA43:AA44)","v":0.10350000000000001}]
[]
["(a)",{"$f":"\"Weighted average for dividend-paying stocks in the S&P 500 based on data from \"&'2018 08 Market DCF'!B426","v":"Weighted average for dividend-paying stocks in the S&P 500 based on data from Dividend paying components of S&P 500 index from zacks.com (retrieved Aug 1, 2018)."}]
["(b)",{"$f":"\"Average of weighted average earnings growth rates from Value Line Investment Survey, IBES, and Zacks Investment Research for dividend-paying stocks in the S&P 500 based on data from \"&'2018 08 Market DCF'!B429&\", \"&'2018 08 Market DCF'!B428&\", and \"&'2018 08 Market DCF'!B427&\".\"","v":"Average of weighted average earnings growth rates from Value Line Investment Survey, IBES, and Zacks Investment Research for dividend-paying stocks in the S&P 500 based on data from www.valueline.com (retrieved Aug 1, 2018)., http://finance.yahoo.com (retrieved Aug 1, 2018)., and www.zacks.com (retrieved Aug 1, 2018).."}]
[]
["(c)",{"$f":"\"Average yield on 30-year Treasury bonds for the six-months ending \"&'Bond Yields'!B14&\" based on data from the Federal Reserve at \"&'Bond Yields'!B21&\".\"","v":"Average yield on 30-year Treasury bonds for the six-months ending Jul. 2018 based on data from the Federal Reserve at https://www.federalreserve.gov/datadownload/Choose.aspx?rel=H15."}]
["(d)",{"$f":"'Proxy Group Risk Measures'!B37","v":"The Value Line Investment Survey (May 18, Jun. 15, & Jul. 27, 2018); Jun. 22, 2018 for Emera."}]
["(e)",{"$f":"'Proxy Group Risk Measures'!B38","v":"www.valueline.com (retrieved Jul. 17, 2018)."}]
["(f)",{"$f":"'Size Premium'!A18","v":"Duff & Phelps Cost of Capital Navigator, 2018 Cost of Capital: Annual U.S. Guidance and Examples, (Chapter 7, pp. 10-11, and CRSP Deciles Size Study)."}]
["(g)","Average of low and high values."]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Min",null,null,{"$f":"MIN(S9:S29)","v":7.1400000000000005E-2},null,null,null,null,null,null,null,{"$f":"MIN(AA9:AA29)","v":7.6999999999999999E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Max",null,null,{"$f":"MAX(S9:S29)","v":0.11685000000000001},null,null,null,null,null,null,null,{"$f":"MAX(AA9:AA29)","v":0.13}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Outlier Min",null,{"$f":"'5 (3)'!D43","v":6.9500000000000006E-2}]

{"sheet":"7 (2)","index":15,"n_rows":45,"n_cols":28,"rows_kept":45,"cut":false,"hidden":false,"merged":[[5,3,5,7],[34,1,35,27],[36,1,37,27]]}
[{"$f":"'Exhibit List'!C12","v":"CAPM - PROJECTED BOND YIELD"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Exhibit List'!B12","v":"Exhibit No. 7"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Page 2 of 2"]
[{"$f":"'Exhibit List'!D12","v":"UTILITY GROUP"}]
[]
[null,null,null,"(a)",null,"(b)",null,null,null,"(c)",null,null,null,null,null,"(d)",null,null,null,null,null,"(e)",null,"(f)"]
[null,null,null,"Market Return (Rm)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Size"]
[null,null,null,"Div",null,"Proj.",null,"Cost of",null,"Risk-Free",null,null,"Risk",null,null,null,null,null,"Unadjusted",null,null,"Market",null,"Size",null,null,"Adjusted"]
[null,"Company",null,"Yield",null,"Growth",null,"Equity",null,"Rate",null,null,"Premium",null,null,"Beta",null,null,"Ke",null,null,"Cap",null,"Adjustment",null,null,"Ke"]
[{"$f":"A8+1","v":1},{"$f":"VLOOKUP('Utility Group'!$B3,vldatabase,2,FALSE)","v":"Algonquin Pwr & Util"},null,{"$f":"'7 (1)'!D9","v":2.3E-2},null,{"$f":"'7 (1)'!F9","v":0.109},null,{"$f":"D9+F9","v":0.13200000000000001},null,{"$f":"ROUND('Bond Yields'!$O$60,3)","v":0.04},null,null,{"$f":"H9-J9","v":9.1999999999999998E-2},null,null,{"$f":"VLOOKUP('Utility Group'!$B3,vldatabase,23,FALSE)","v":"n/a"},null,null,{"$f":"IF(P9=\"n/a\",\"n/a\",P9*M9+J9)","v":"n/a"},null,null,{"$f":"VLOOKUP('Utility Group'!$B3,vldatabase,28,FALSE)","v":4591},null,{"$f":"IF(V9>'Size Premium'!$A$5,'Size Premium'!$B$5,IF(V9>'Size Premium'!$A$6,'Size Premium'!$B$6,IF(V9>'Size Premium'!$A$7,'Size Premium'!$B$7,IF(V9>'Size Premium'!$A$8,'Size Premium'!$B$8,IF(V9>'Size Premium'!$A$9,'Size Premium'!$B$9,IF(V9>'Size Premium'!$A$10,'Size Premium'!$B$10,IF(V9>'Size Premium'!$A$11,'Size Premium'!$B$11,IF(V9>'Size Premium'!$A$12,'Size Premium'!$B$12,\"ERROR\"))))))))","v":8.6E-3},null,null,{"$f":"IF(S9=\"n/a\",\"n/a\",ROUND(S9+X9,3))","v":"n/a"}]
[{"$f":"A9+1","v":2},{"$f":"VLOOKUP('Utility Group'!$B4,vldatabase,2,FALSE)","v":"Alliant Energy"},null,{"$f":"'7 (1)'!D10","v":2.3E-2},null,{"$f":"'7 (1)'!F10","v":0.109},null,{"$f":"D10+F10","v":0.13200000000000001},null,{"$f":"ROUND('Bond Yields'!$O$60,3)","v":0.04},null,null,{"$f":"H10-J10","v":9.1999999999999998E-2},null,null,{"$f":"VLOOKUP('Utility Group'!$B4,vldatabase,23,FALSE)","v":0.7},null,null,{"$f":"IF(P10=\"n/a\",\"n/a\",P10*M10+J10)","v":0.10439999999999999},null,null,{"$f":"VLOOKUP('Utility Group'!$B4,vldatabase,28,FALSE)","v":9986.1299999999992},null,{"$f":"IF(V10>'Size Premium'!$A$5,'Size Premium'!$B$5,IF(V10>'Size Premium'!$A$6,'Size Premium'!$B$6,IF(V10>'Size Premium'!$A$7,'Size Premium'!$B$7,IF(V10>'Size Premium'!$A$8,'Size Premium'!$B$8,IF(V10>'Size Premium'!$A$9,'Size Premium'!$B$9,IF(V10>'Size Premium'!$A$10,'Size Premium'!$B$10,IF(V10>'Size Premium'!$A$11,'Size Premium'!$B$11,IF(V10>'Size Premium'!$A$12,'Size Premium'!$B$12,\"ERROR\"))))))))","v":8.3000000000000001E-3},null,null,{"$f":"IF(S10=\"n/a\",\"n/a\",ROUND(S10+X10,3))","v":0.113}]
[3,{"$f":"VLOOKUP('Utility Group'!$B5,vldatabase,2,FALSE)","v":"Ameren Corp."},null,{"$f":"'7 (1)'!D11","v":2.3E-2},null,{"$f":"'7 (1)'!F11","v":0.109},null,0.13200000000000001,null,{"$f":"ROUND('Bond Yields'!$O$60,3)","v":0.04},null,null,9.1999999999999998E-2,null,null,{"$f":"VLOOKUP('Utility Group'!$B5,vldatabase,23,FALSE)","v":0.65},null,null,9.98E-2,null,null,{"$f":"VLOOKUP('Utility Group'!$B5,vldatabase,28,FALSE)","v":14949.73},null,{"$f":"IF(V11>'Size Premium'!$A$5,'Size Premium'!$B$5,IF(V11>'Size Premium'!$A$6,'Size Premium'!$B$6,IF(V11>'Size Premium'!$A$7,'Size Premium'!$B$7,IF(V11>'Size Premium'!$A$8,'Size Premium'!$B$8,IF(V11>'Size Premium'!$A$9,'Size Premium'!$B$9,IF(V11>'Size Premium'!$A$10,'Size Premium'!$B$10,IF(V11>'Size Premium'!$A$11,'Size Premium'!$B$11,IF(V11>'Size Premium'!$A$12,'Size Premium'!$B$12,\"ERROR\"))))))))","v":5.4999999999999997E-3},null,null,0.105]
[4,{"$f":"VLOOKUP('Utility Group'!$B6,vldatabase,2,FALSE)","v":"Avangrid, Inc."},null,{"$f":"'7 (1)'!D12","v":2.3E-2},null,{"$f":"'7 (1)'!F12","v":0.109},null,0.13200000000000001,null,{"$f":"ROUND('Bond Yields'!$O$60,3)","v":0.04},null,null,9.1999999999999998E-2,null,null,{"$f":"VLOOKUP('Utility Group'!$B6,vldatabase,23,FALSE)","v":0.4},null,null,7.6800000000000007E-2,null,null,{"$f":"VLOOKUP('Utility Group'!$B6,vldatabase,28,FALSE)","v":16307.38},null,{"$f":"IF(V12>'Size Premium'!$A$5,'Size Premium'!$B$5,IF(V12>'Size Premium'!$A$6,'Size Premium'!$B$6,IF(V12>'Size Premium'!$A$7,'Size Premium'!$B$7,IF(V12>'Size Premium'!$A$8,'Size Premium'!$B$8,IF(V12>'Size Premium'!$A$9,'Size Premium'!$B$9,IF(V12>'Size Premium'!$A$10,'Size Premium'!$B$10,IF(V12>'Size Premium'!$A$11,'Size Premium'!$B$11,IF(V12>'Size Premium'!$A$12,'Size Premium'!$B$12,\"ERROR\"))))))))","v":5.4999999999999997E-3},null,null,8.2000000000000003E-2]
[5,{"$f":"VLOOKUP('Utility Group'!$B7,vldatabase,2,FALSE)","v":"Black Hills Corp."},null,{"$f":"'7 (1)'!D13","v":2.3E-2},null,{"$f":"'7 (1)'!F13","v":0.109},null,0.13200000000000001,null,{"$f":"ROUND('Bond Yields'!$O$60,3)","v":0.04},null,null,9.1999999999999998E-2,null,null,{"$f":"VLOOKUP('Utility Group'!$B7,vldatabase,23,FALSE)","v":0.85},null,null,0.1182,null,null,{"$f":"VLOOKUP('Utility Group'!$B7,vldatabase,28,FALSE)","v":3290.73},null,{"$f":"IF(V13>'Size Premium'!$A$5,'Size Premium'!$B$5,IF(V13>'Size Premium'!$A$6,'Size Premium'!$B$6,IF(V13>'Size Premium'!$A$7,'Size Premium'!$B$7,IF(V13>'Size Premium'!$A$8,'Size Premium'!$B$8,IF(V13>'Size Premium'!$A$9,'Size Premium'!$B$9,IF(V13>'Size Premium'!$A$10,'Size Premium'!$B$10,IF(V13>'Size Premium'!$A$11,'Size Premium'!$B$11,IF(V13>'Size Premium'!$A$12,'Size Premium'!$B$12,\"ERROR\"))))))))","v":1.3599999999999999E-2},null,null,0.13200000000000001]
[6,{"$f":"VLOOKUP('Utility Group'!$B8,vldatabase,2,FALSE)","v":"CMS Energy Corp."},null,{"$f":"'7 (1)'!D14","v":2.3E-2},null,{"$f":"'7 (1)'!F14","v":0.109},null,0.13200000000000001,null,{"$f":"ROUND('Bond Yields'!$O$60,3)","v":0.04},null,null,9.1999999999999998E-2,null,null,{"$f":"VLOOKUP('Utility Group'!$B8,vldatabase,23,FALSE)","v":0.65},null,null,9.98E-2,null,null,{"$f":"VLOOKUP('Utility Group'!$B8,vldatabase,28,FALSE)","v":13537.4},null,{"$f":"IF(V14>'Size Premium'!$A$5,'Size Premium'!$B$5,IF(V14>'Size Premium'!$A$6,'Size Premium'!$B$6,IF(V14>'Size Premium'!$A$7,'Size Premium'!$B$7,IF(V14>'Size Premium'!$A$8,'Size Premium'!$B$8,IF(V14>'Size Premium'!$A$9,'Size Premium'!$B$9,IF(V14>'Size Premium'!$A$10,'Size Premium'!$B$10,IF(V14>'Size Premium'!$A$11,'Size Premium'!$B$11,IF(V14>'Size Premium'!$A$12,'Size Premium'!$B$12,\"ERROR\"))))))))","v":5.4999999999999997E-3},null,null,0.105]
[7,{"$f":"VLOOKUP('Utility Group'!$B9,vldatabase,2,FALSE)","v":"Consolidated Edison"},null,{"$f":"'7 (1)'!D15","v":2.3E-2},null,{"$f":"'7 (1)'!F15","v":0.109},null,0.13200000000000001,null,{"$f":"ROUND('Bond Yields'!$O$60,3)","v":0.04},null,null,9.1999999999999998E-2,null,null,{"$f":"VLOOKUP('Utility Group'!$B9,vldatabase,23,FALSE)","v":0.5},null,null,8.5999999999999993E-2,null,null,{"$f":"VLOOKUP('Utility Group'!$B9,vldatabase,28,FALSE)","v":24637.42},null,{"$f":"IF(V15>'Size Premium'!$A$5,'Size Premium'!$B$5,IF(V15>'Size Premium'!$A$6,'Size Premium'!$B$6,IF(V15>'Size Premium'!$A$7,'Size Premium'!$B$7,IF(V15>'Size Premium'!$A$8,'Size Premium'!$B$8,IF(V15>'Size Premium'!$A$9,'Size Premium'!$B$9,IF(V15>'Size Premium'!$A$10,'Size Premium'!$B$10,IF(V15>'Size Premium'!$A$11,'Size Premium'!$B$11,IF(V15>'Size Premium'!$A$12,'Size Premium'!$B$12,\"ERROR\"))))))))","v":5.4999999999999997E-3},null,null,9.1999999999999998E-2]
[8,{"$f":"VLOOKUP('Utility Group'!$B10,vldatabase,2,FALSE)","v":"DTE Energy Co."},null,{"$f":"'7 (1)'!D16","v":2.3E-2},null,{"$f":"'7 (1)'!F16","v":0.109},null,0.13200000000000001,null,{"$f":"ROUND('Bond Yields'!$O$60,3)","v":0.04},null,null,9.1999999999999998E-2,null,null,{"$f":"VLOOKUP('Utility Group'!$B10,vldatabase,23,FALSE)","v":0.65},null,null,9.98E-2,null,null,{"$f":"VLOOKUP('Utility Group'!$B10,vldatabase,28,FALSE)","v":19222.68},null,{"$f":"IF(V16>'Size Premium'!$A$5,'Size Premium'!$B$5,IF(V16>'Size Premium'!$A$6,'Size Premium'!$B$6,IF(V16>'Size Premium'!$A$7,'Size Premium'!$B$7,IF(V16>'Size Premium'!$A$8,'Size Premium'!$B$8,IF(V16>'Size Premium'!$A$9,'Size Premium'!$B$9,IF(V16>'Size Premium'!$A$10,'Size Premium'!$B$10,IF(V16>'Size Premium'!$A$11,'Size Premium'!$B$11,IF(V16>'Size Premium'!$A$12,'Size Premium'!$B$12,\"ERROR\"))))))))","v":5.4999999999999997E-3},null,null,0.105]
[9,{"$f":"VLOOKUP('Utility Group'!$B11,vldatabase,2,FALSE)","v":"Duke Energy Corp."},null,{"$f":"'7 (1)'!D17","v":2.3E-2},null,{"$f":"'7 (1)'!F17","v":0.109},null,0.13200000000000001,null,{"$f":"ROUND('Bond Yields'!$O$60,3)","v":0.04},null,null,9.1999999999999998E-2,null,null,{"$f":"VLOOKUP('Utility Group'!$B11,vldatabase,23,FALSE)","v":0.6},null,null,9.5200000000000007E-2,null,null,{"$f":"VLOOKUP('Utility Group'!$B11,vldatabase,28,FALSE)","v":56430.5},null,{"$f":"IF(V17>'Size Premium'!$A$5,'Size Premium'!$B$5,IF(V17>'Size Premium'!$A$6,'Size Premium'!$B$6,IF(V17>'Size Premium'!$A$7,'Size Premium'!$B$7,IF(V17>'Size Premium'!$A$8,'Size Premium'!$B$8,IF(V17>'Size Premium'!$A$9,'Size Premium'!$B$9,IF(V17>'Size Premium'!$A$10,'Size Premium'!$B$10,IF(V17>'Size Premium'!$A$11,'Size Premium'!$B$11,IF(V17>'Size Premium'!$A$12,'Size Premium'!$B$12,\"ERROR\"))))))))","v":-3.0000000000000001E-3},null,null,9.1999999999999998E-2]
[10,{"$f":"VLOOKUP('Utility Group'!$B12,vldatabase,2,FALSE)","v":"Emera Inc."},null,{"$f":"'7 (1)'!D18","v":2.3E-2},null,{"$f":"'7 (1)'!F18","v":0.109},null,0.13200000000000001,null,{"$f":"ROUND('Bond Yields'!$O$60,3)","v":0.04},null,null,9.1999999999999998E-2,null,null,{"$f":"VLOOKUP('Utility Group'!$B12,vldatabase,23,FALSE)","v":0.65},null,null,9.98E-2,null,null,{"$f":"VLOOKUP('Utility Group'!$B12,vldatabase,28,FALSE)","v":9741.3700000000008},null,{"$f":"IF(V18>'Size Premium'!$A$5,'Size Premium'!$B$5,IF(V18>'Size Premium'!$A$6,'Size Premium'!$B$6,IF(V18>'Size Premium'!$A$7,'Size Premium'!$B$7,IF(V18>'Size Premium'!$A$8,'Size Premium'!$B$8,IF(V18>'Size Premium'!$A$9,'Size Premium'!$B$9,IF(V18>'Size Premium'!$A$10,'Size Premium'!$B$10,IF(V18>'Size Premium'!$A$11,'Size Premium'!$B$11,IF(V18>'Size Premium'!$A$12,'Size Premium'!$B$12,\"ERROR\"))))))))","v":8.3000000000000001E-3},null,null,0.108]
[11,{"$f":"VLOOKUP('Utility Group'!$B13,vldatabase,2,FALSE)","v":"Entergy Corp."},null,{"$f":"'7 (1)'!D19","v":2.3E-2},null,{"$f":"'7 (1)'!F19","v":0.109},null,0.13200000000000001,null,{"$f":"ROUND('Bond Yields'!$O$60,3)","v":0.04},null,null,9.1999999999999998E-2,null,null,{"$f":"VLOOKUP('Utility Group'!$B13,vldatabase,23,FALSE)","v":0.65},null,null,9.98E-2,null,null,{"$f":"VLOOKUP('Utility Group'!$B13,vldatabase,28,FALSE)","v":14858.06},null,{"$f":"IF(V19>'Size Premium'!$A$5,'Size Premium'!$B$5,IF(V19>'Size Premium'!$A$6,'Size Premium'!$B$6,IF(V19>'Size Premium'!$A$7,'Size Premium'!$B$7,IF(V19>'Size Premium'!$A$8,'Size Premium'!$B$8,IF(V19>'Size Premium'!$A$9,'Size Premium'!$B$9,IF(V19>'Size Premium'!$A$10,'Size Premium'!$B$10,IF(V19>'Size Premium'!$A$11,'Size Premium'!$B$11,IF(V19>'Size Premium'!$A$12,'Size Premium'!$B$12,\"ERROR\"))))))))","v":5.4999999999999997E-3},null,null,0.105]
[12,{"$f":"VLOOKUP('Utility Group'!$B14,vldatabase,2,FALSE)","v":"Eversource Energy"},null,{"$f":"'7 (1)'!D20","v":2.3E-2},null,{"$f":"'7 (1)'!F20","v":0.109},null,0.13200000000000001,null,{"$f":"ROUND('Bond Yields'!$O$60,3)","v":0.04},null,null,9.1999999999999998E-2,null,null,{"$f":"VLOOKUP('Utility Group'!$B14,vldatabase,23,FALSE)","v":0.65},null,null,9.98E-2,null,null,{"$f":"VLOOKUP('Utility Group'!$B14,vldatabase,28,FALSE)","v":19745.54},null,{"$f":"IF(V20>'Size Premium'!$A$5,'Size Premium'!$B$5,IF(V20>'Size Premium'!$A$6,'Size Premium'!$B$6,IF(V20>'Size Premium'!$A$7,'Size Premium'!$B$7,IF(V20>'Size Premium'!$A$8,'Size Premium'!$B$8,IF(V20>'Size Premium'!$A$9,'Size Premium'!$B$9,IF(V20>'Size Premium'!$A$10,'Size Premium'!$B$10,IF(V20>'Size Premium'!$A$11,'Size Premium'!$B$11,IF(V20>'Size Premium'!$A$12,'Size Premium'!$B$12,\"ERROR\"))))))))","v":5.4999999999999997E-3},null,null,0.105]
[13,{"$f":"VLOOKUP('Utility Group'!$B15,vldatabase,2,FALSE)","v":"Exelon Corp."},null,{"$f":"'7 (1)'!D21","v":2.3E-2},null,{"$f":"'7 (1)'!F21","v":0.109},null,0.13200000000000001,null,{"$f":"ROUND('Bond Yields'!$O$60,3)","v":0.04},null,null,9.1999999999999998E-2,null,null,{"$f":"VLOOKUP('Utility Group'!$B15,vldatabase,23,FALSE)","v":0.7},null,null,0.10439999999999999,null,null,{"$f":"VLOOKUP('Utility Group'!$B15,vldatabase,28,FALSE)","v":40783.050000000003},null,{"$f":"IF(V21>'Size Premium'!$A$5,'Size Premium'!$B$5,IF(V21>'Size Premium'!$A$6,'Size Premium'!$B$6,IF(V21>'Size Premium'!$A$7,'Size Premium'!$B$7,IF(V21>'Size Premium'!$A$8,'Size Premium'!$B$8,IF(V21>'Size Premium'!$A$9,'Size Premium'!$B$9,IF(V21>'Size Premium'!$A$10,'Size Premium'!$B$10,IF(V21>'Size Premium'!$A$11,'Size Premium'!$B$11,IF(V21>'Size Premium'!$A$12,'Size Premium'!$B$12,\"ERROR\"))))))))","v":-3.0000000000000001E-3},null,null,0.10100000000000001]
[14,{"$f":"VLOOKUP('Utility Group'!$B16,vldatabase,2,FALSE)","v":"Fortis Inc."},null,{"$f":"'7 (1)'!D22","v":2.3E-2},null,{"$f":"'7 (1)'!F22","v":0.109},null,0.13200000000000001,null,{"$f":"ROUND('Bond Yields'!$O$60,3)","v":0.04},null,null,9.1999999999999998E-2,null,null,{"$f":"VLOOKUP('Utility Group'!$B16,vldatabase,23,FALSE)","v":0.7},null,null,0.10439999999999999,null,null,{"$f":"VLOOKUP('Utility Group'!$B16,vldatabase,28,FALSE)","v":17930.439999999999},null,{"$f":"IF(V22>'Size Premium'!$A$5,'Size Premium'!$B$5,IF(V22>'Size Premium'!$A$6,'Size Premium'!$B$6,IF(V22>'Size Premium'!$A$7,'Size Premium'!$B$7,IF(V22>'Size Premium'!$A$8,'Size Premium'!$B$8,IF(V22>'Size Premium'!$A$9,'Size Premium'!$B$9,IF(V22>'Size Premium'!$A$10,'Size Premium'!$B$10,IF(V22>'Size Premium'!$A$11,'Size Premium'!$B$11,IF(V22>'Size Premium'!$A$12,'Size Premium'!$B$12,\"ERROR\"))))))))","v":5.4999999999999997E-3},null,null,0.11]
[15,{"$f":"VLOOKUP('Utility Group'!$B17,vldatabase,2,FALSE)","v":"NorthWestern Corp."},null,{"$f":"'7 (1)'!D23","v":2.3E-2},null,{"$f":"'7 (1)'!F23","v":0.109},null,0.13200000000000001,null,{"$f":"ROUND('Bond Yields'!$O$60,3)","v":0.04},null,null,9.1999999999999998E-2,null,null,{"$f":"VLOOKUP('Utility Group'!$B17,vldatabase,23,FALSE)","v":0.65},null,null,9.98E-2,null,null,{"$f":"VLOOKUP('Utility Group'!$B17,vldatabase,28,FALSE)","v":3110.44},null,{"$f":"IF(V23>'Size Premium'!$A$5,'Size Premium'!$B$5,IF(V23>'Size Premium'!$A$6,'Size Premium'!$B$6,IF(V23>'Size Premium'!$A$7,'Size Premium'!$B$7,IF(V23>'Size Premium'!$A$8,'Size Premium'!$B$8,IF(V23>'Size Premium'!$A$9,'Size Premium'!$B$9,IF(V23>'Size Premium'!$A$10,'Size Premium'!$B$10,IF(V23>'Size Premium'!$A$11,'Size Premium'!$B$11,IF(V23>'Size Premium'!$A$12,'Size Premium'!$B$12,\"ERROR\"))))))))","v":1.3599999999999999E-2},null,null,0.113]
[16,{"$f":"VLOOKUP('Utility Group'!$B18,vldatabase,2,FALSE)","v":"PPL Corp."},null,{"$f":"'7 (1)'!D24","v":2.3E-2},null,{"$f":"'7 (1)'!F24","v":0.109},null,0.13200000000000001,null,{"$f":"ROUND('Bond Yields'!$O$60,3)","v":0.04},null,null,9.1999999999999998E-2,null,null,{"$f":"VLOOKUP('Utility Group'!$B18,vldatabase,23,FALSE)","v":0.75},null,null,0.10900000000000001,null,null,{"$f":"VLOOKUP('Utility Group'!$B18,vldatabase,28,FALSE)","v":19980.02},null,{"$f":"IF(V24>'Size Premium'!$A$5,'Size Premium'!$B$5,IF(V24>'Size Premium'!$A$6,'Size Premium'!$B$6,IF(V24>'Size Premium'!$A$7,'Size Premium'!$B$7,IF(V24>'Size Premium'!$A$8,'Size Premium'!$B$8,IF(V24>'Size Premium'!$A$9,'Size Premium'!$B$9,IF(V24>'Size Premium'!$A$10,'Size Premium'!$B$10,IF(V24>'Size Premium'!$A$11,'Size Premium'!$B$11,IF(V24>'Size Premium'!$A$12,'Size Premium'!$B$12,\"ERROR\"))))))))","v":5.4999999999999997E-3},null,null,0.115]
[17,{"$f":"VLOOKUP('Utility Group'!$B19,vldatabase,2,FALSE)","v":"Pub Sv Enterprise Grp."},null,{"$f":"'7 (1)'!D25","v":2.3E-2},null,{"$f":"'7 (1)'!F25","v":0.109},null,0.13200000000000001,null,{"$f":"ROUND('Bond Yields'!$O$60,3)","v":0.04},null,null,9.1999999999999998E-2,null,null,{"$f":"VLOOKUP('Utility Group'!$B19,vldatabase,23,FALSE)","v":0.7},null,null,0.10439999999999999,null,null,{"$f":"VLOOKUP('Utility Group'!$B19,vldatabase,28,FALSE)","v":26374.32},null,{"$f":"IF(V25>'Size Premium'!$A$5,'Size Premium'!$B$5,IF(V25>'Size Premium'!$A$6,'Size Premium'!$B$6,IF(V25>'Size Premium'!$A$7,'Size Premium'!$B$7,IF(V25>'Size Premium'!$A$8,'Size Premium'!$B$8,IF(V25>'Size Premium'!$A$9,'Size Premium'!$B$9,IF(V25>'Size Premium'!$A$10,'Size Premium'!$B$10,IF(V25>'Size Premium'!$A$11,'Size Premium'!$B$11,IF(V25>'Size Premium'!$A$12,'Size Premium'!$B$12,\"ERROR\"))))))))","v":-3.0000000000000001E-3},null,null,0.10100000000000001]
[18,{"$f":"VLOOKUP('Utility Group'!$B20,vldatabase,2,FALSE)","v":"Sempra Energy"},null,{"$f":"'7 (1)'!D26","v":2.3E-2},null,{"$f":"'7 (1)'!F26","v":0.109},null,{"$f":"D26+F26","v":0.13200000000000001},null,{"$f":"ROUND('Bond Yields'!$O$60,3)","v":0.04},null,null,{"$f":"H26-J26","v":9.1999999999999998E-2},null,null,{"$f":"VLOOKUP('Utility Group'!$B20,vldatabase,23,FALSE)","v":0.75},null,null,{"$f":"IF(P26=\"n/a\",\"n/a\",P26*M26+J26)","v":0.10900000000000001},null,null,{"$f":"VLOOKUP('Utility Group'!$B20,vldatabase,28,FALSE)","v":30526.32},null,{"$f":"IF(V26>'Size Premium'!$A$5,'Size Premium'!$B$5,IF(V26>'Size Premium'!$A$6,'Size Premium'!$B$6,IF(V26>'Size Premium'!$A$7,'Size Premium'!$B$7,IF(V26>'Size Premium'!$A$8,'Size Premium'!$B$8,IF(V26>'Size Premium'!$A$9,'Size Premium'!$B$9,IF(V26>'Size Premium'!$A$10,'Size Premium'!$B$10,IF(V26>'Size Premium'!$A$11,'Size Premium'!$B$11,IF(V26>'Size Premium'!$A$12,'Size Premium'!$B$12,\"ERROR\"))))))))","v":-3.0000000000000001E-3},null,null,{"$f":"IF(S26=\"n/a\",\"n/a\",ROUND(S26+X26,3))","v":0.106}]
[19,{"$f":"VLOOKUP('Utility Group'!$B21,vldatabase,2,FALSE)","v":"Southern Company"},null,{"$f":"'7 (1)'!D27","v":2.3E-2},null,{"$f":"'7 (1)'!F27","v":0.109},null,0.13200000000000001,null,{"$f":"ROUND('Bond Yields'!$O$60,3)","v":0.04},null,null,9.1999999999999998E-2,null,null,{"$f":"VLOOKUP('Utility Group'!$B21,vldatabase,23,FALSE)","v":0.55000000000000004},null,null,9.0600000000000014E-2,null,null,{"$f":"VLOOKUP('Utility Group'!$B21,vldatabase,28,FALSE)","v":48537.77},null,{"$f":"IF(V27>'Size Premium'!$A$5,'Size Premium'!$B$5,IF(V27>'Size Premium'!$A$6,'Size Premium'!$B$6,IF(V27>'Size Premium'!$A$7,'Size Premium'!$B$7,IF(V27>'Size Premium'!$A$8,'Size Premium'!$B$8,IF(V27>'Size Premium'!$A$9,'Size Premium'!$B$9,IF(V27>'Size Premium'!$A$10,'Size Premium'!$B$10,IF(V27>'Size Premium'!$A$11,'Size Premium'!$B$11,IF(V27>'Size Premium'!$A$12,'Size Premium'!$B$12,\"ERROR\"))))))))","v":-3.0000000000000001E-3},null,null,8.7999999999999995E-2]
[20,{"$f":"VLOOKUP('Utility Group'!$B22,vldatabase,2,FALSE)","v":"WEC Energy Group"},null,{"$f":"'7 (1)'!D28","v":2.3E-2},null,{"$f":"'7 (1)'!F28","v":0.109},null,0.13200000000000001,null,{"$f":"ROUND('Bond Yields'!$O$60,3)","v":0.04},null,null,9.1999999999999998E-2,null,null,{"$f":"VLOOKUP('Utility Group'!$B22,vldatabase,23,FALSE)","v":0.6},null,null,9.5200000000000007E-2,null,null,{"$f":"VLOOKUP('Utility Group'!$B22,vldatabase,28,FALSE)","v":20693.05},null,{"$f":"IF(V28>'Size Premium'!$A$5,'Size Premium'!$B$5,IF(V28>'Size Premium'!$A$6,'Size Premium'!$B$6,IF(V28>'Size Premium'!$A$7,'Size Premium'!$B$7,IF(V28>'Size Premium'!$A$8,'Size Premium'!$B$8,IF(V28>'Size Premium'!$A$9,'Size Premium'!$B$9,IF(V28>'Size Premium'!$A$10,'Size Premium'!$B$10,IF(V28>'Size Premium'!$A$11,'Size Premium'!$B$11,IF(V28>'Size Premium'!$A$12,'Size Premium'!$B$12,\"ERROR\"))))))))","v":5.4999999999999997E-3},null,null,0.10100000000000001]
[21,{"$f":"VLOOKUP('Utility Group'!$B23,vldatabase,2,FALSE)","v":"Xcel Energy Inc."},null,{"$f":"'7 (1)'!D29","v":2.3E-2},null,{"$f":"'7 (1)'!F29","v":0.109},null,0.13200000000000001,null,{"$f":"ROUND('Bond Yields'!$O$60,3)","v":0.04},null,null,9.1999999999999998E-2,null,null,{"$f":"VLOOKUP('Utility Group'!$B23,vldatabase,23,FALSE)","v":0.6},null,null,9.5200000000000007E-2,null,null,{"$f":"VLOOKUP('Utility Group'!$B23,vldatabase,28,FALSE)","v":23571.39},null,{"$f":"IF(V29>'Size Premium'!$A$5,'Size Premium'!$B$5,IF(V29>'Size Premium'!$A$6,'Size Premium'!$B$6,IF(V29>'Size Premium'!$A$7,'Size Premium'!$B$7,IF(V29>'Size Premium'!$A$8,'Size Premium'!$B$8,IF(V29>'Size Premium'!$A$9,'Size Premium'!$B$9,IF(V29>'Size Premium'!$A$10,'Size Premium'!$B$10,IF(V29>'Size Premium'!$A$11,'Size Premium'!$B$11,IF(V29>'Size Premium'!$A$12,'Size Premium'!$B$12,\"ERROR\"))))))))","v":5.4999999999999997E-3},null,null,0.10100000000000001]
[]
[null,"Average",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AVERAGE(S9:S29)","v":9.957000000000002E-2},null,null,null,null,null,null,null,{"$f":"AVERAGE(AA9:AA29)","v":0.10400000000000001}]
[null,"Midpoint (g)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AVERAGE(S44:S45)","v":9.7500000000000003E-2},null,null,null,null,null,null,null,{"$f":"AVERAGE(AA44:AA45)","v":0.10700000000000001}]
[]
["(a)",{"$f":"'7 (1)'!B34","v":"Weighted average for dividend-paying stocks in the S&P 500 based on data from Dividend paying components of S&P 500 index from zacks.com (retrieved Aug 1, 2018)."}]
["(b)",{"$f":"'7 (1)'!B35","v":"Average of weighted average earnings growth rates from Value Line Investment Survey, IBES, and Zacks Investment Research for dividend-paying stocks in the S&P 500 based on data from www.valueline.com (retrieved Aug 1, 2018)., http://finance.yahoo.com (retrieved Aug 1, 2018)., and www.zacks.com (retrieved Aug 1, 2018).."}]
[]
["(c)",{"$f":"\"Average yield on 30-year Treasury bonds for \"&'Bond Yields'!O50&\" based on data from the \"&'Bond Yields'!B72&\"; \"&'Bond Yields'!B73&\"; & \"&'Bond Yields'!B75&\".\"","v":"Average yield on 30-year Treasury bonds for 2019-23 based on data from the Value Line Investment Survey, Forecast for the U.S. Economy (Jun. 1, 2018); IHS Global Insight (Jun. 6, 2018); & Wolters Kluwer, Blue Chip Financial Forecasts, (Jun. 1, 2018)."}]
[]
["(d)",{"$f":"'7 (1)'!B38","v":"The Value Line Investment Survey (May 18, Jun. 15, & Jul. 27, 2018); Jun. 22, 2018 for Emera."}]
["(e)",{"$f":"'7 (1)'!B39","v":"www.valueline.com (retrieved Jul. 17, 2018)."}]
["(f)",{"$f":"'7 (1)'!B40","v":"Duff & Phelps Cost of Capital Navigator, 2018 Cost of Capital: Annual U.S. Guidance and Examples, (Chapter 7, pp. 10-11, and CRSP Deciles Size Study)."}]
["(g)","Average of low and high values."]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Min",null,null,{"$f":"MIN(S9:S29)","v":7.6800000000000007E-2},null,null,null,null,null,null,null,{"$f":"MIN(AA9:AA29)","v":8.2000000000000003E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Max",null,null,{"$f":"MAX(S9:S29)","v":0.1182},null,null,null,null,null,null,null,{"$f":"MAX(AA9:AA29)","v":0.13200000000000001}]

{"sheet":"8 (1)","index":16,"n_rows":44,"n_cols":31,"rows_kept":44,"cut":false,"hidden":false,"merged":[[36,1,36,30],[5,3,5,7],[5,11,5,13],[6,18,6,20],[6,15,6,16],[34,1,35,30]]}
[{"$f":"'Exhibit List'!C13","v":"EMPIRICAL CAPM - CURRENT BOND YIELD"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Exhibit List'!B13","v":"Exhibit No. 8"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Page 1 of 2"]
[{"$f":"'Exhibit List'!D13","v":"UTILITY GROUP"}]
[]
[null,null,null,"(a)",null,"(b)",null,null,null,"(c)",null,null,null,null,null,"(d)",null,null,"(e)","(d)",null,null,null,null,null,null,"(f)",null,"(g)"]
[null,null,null,"Market Return (Rm)",null,null,null,null,null,null,null,"Market",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Size"]
[null,null,null,"Div",null,"Proj.",null,"Cost of",null,"Risk-Free",null,null,"Risk",null,null,"Unadjusted RP",null,null,"Beta Adjusted RP",null,null,null,"Total",null,"Unadjusted",null,"Market",null,"Size",null,"Adjusted"]
[null,"Company",null,"Yield",null,"Growth",null,"Equity",null,"Rate",null,null,"Premium",null,null,"Weight","RP1",null,"Beta","Weight","RP2",null,"RP",null,"Ke",null,"Cap",null,"Adjustment",null,"Ke"]
[{"$f":"A8+1","v":1},{"$f":"VLOOKUP('Utility Group'!$B3,vldatabase,2,FALSE)","v":"Algonquin Pwr & Util"},null,{"$f":"'7 (1)'!D9","v":2.3E-2},null,{"$f":"'7 (1)'!F9","v":0.109},null,{"$f":"D9+F9","v":0.13200000000000001},null,{"$f":"'7 (1)'!J9","v":3.1E-2},null,null,{"$f":"H9-J9","v":0.10100000000000001},null,null,0.25,{"$f":"M9*P9","v":2.5250000000000002E-2},null,{"$f":"VLOOKUP('Utility Group'!$B3,vldatabase,23,FALSE)","v":"n/a"},0.75,{"$f":"IF(S9=\"n/a\",\"n/a\",M9*S9*T9)","v":"n/a"},null,{"$f":"IF(U9=\"n/a\",\"n/a\",U9+Q9)","v":"n/a"},null,{"$f":"IF(W9=\"n/a\",\"n/a\",W9+J9)","v":"n/a"},null,{"$f":"VLOOKUP('Utility Group'!$B3,vldatabase,28,FALSE)","v":4591},null,{"$f":"IF(AA9>'Size Premium'!$A$5,'Size Premium'!$B$5,IF(AA9>'Size Premium'!$A$6,'Size Premium'!$B$6,IF(AA9>'Size Premium'!$A$7,'Size Premium'!$B$7,IF(AA9>'Size Premium'!$A$8,'Size Premium'!$B$8,IF(AA9>'Size Premium'!$A$9,'Size Premium'!$B$9,IF(AA9>'Size Premium'!$A$10,'Size Premium'!$B$10,IF(AA9>'Size Premium'!$A$11,'Size Premium'!$B$11,IF(AA9>'Size Premium'!$A$12,'Size Premium'!$B$12,\"ERROR\"))))))))","v":8.6E-3},null,{"$f":"IF(Y9=\"n/a\",\"n/a\",ROUND(Y9+AC9,3))","v":"n/a"}]
[{"$f":"A9+1","v":2},{"$f":"VLOOKUP('Utility Group'!$B4,vldatabase,2,FALSE)","v":"Alliant Energy"},null,{"$f":"'7 (1)'!D10","v":2.3E-2},null,{"$f":"'7 (1)'!F10","v":0.109},null,{"$f":"D10+F10","v":0.13200000000000001},null,{"$f":"'7 (1)'!J10","v":3.1E-2},null,null,{"$f":"H10-J10","v":0.10100000000000001},null,null,0.25,{"$f":"M10*P10","v":2.5250000000000002E-2},null,{"$f":"VLOOKUP('Utility Group'!$B4,vldatabase,23,FALSE)","v":0.7},0.75,{"$f":"IF(S10=\"n/a\",\"n/a\",M10*S10*T10)","v":5.3025000000000003E-2},null,{"$f":"IF(U10=\"n/a\",\"n/a\",U10+Q10)","v":7.8275000000000011E-2},null,{"$f":"IF(W10=\"n/a\",\"n/a\",W10+J10)","v":0.10927500000000001},null,{"$f":"VLOOKUP('Utility Group'!$B4,vldatabase,28,FALSE)","v":9986.1299999999992},null,{"$f":"IF(AA10>'Size Premium'!$A$5,'Size Premium'!$B$5,IF(AA10>'Size Premium'!$A$6,'Size Premium'!$B$6,IF(AA10>'Size Premium'!$A$7,'Size Premium'!$B$7,IF(AA10>'Size Premium'!$A$8,'Size Premium'!$B$8,IF(AA10>'Size Premium'!$A$9,'Size Premium'!$B$9,IF(AA10>'Size Premium'!$A$10,'Size Premium'!$B$10,IF(AA10>'Size Premium'!$A$11,'Size Premium'!$B$11,IF(AA10>'Size Premium'!$A$12,'Size Premium'!$B$12,\"ERROR\"))))))))","v":8.3000000000000001E-3},null,{"$f":"IF(Y10=\"n/a\",\"n/a\",ROUND(Y10+AC10,3))","v":0.11799999999999999}]
[3,{"$f":"VLOOKUP('Utility Group'!$B5,vldatabase,2,FALSE)","v":"Ameren Corp."},null,{"$f":"'7 (1)'!D11","v":2.3E-2},null,{"$f":"'7 (1)'!F11","v":0.109},null,0.13200000000000001,null,{"$f":"'7 (1)'!J11","v":3.1E-2},null,null,0.10100000000000001,null,null,0.25,2.5250000000000002E-2,null,{"$f":"VLOOKUP('Utility Group'!$B5,vldatabase,23,FALSE)","v":0.65},0.75,4.9237500000000003E-2,null,7.4487500000000012E-2,null,0.10548750000000001,null,{"$f":"VLOOKUP('Utility Group'!$B5,vldatabase,28,FALSE)","v":14949.73},null,{"$f":"IF(AA11>'Size Premium'!$A$5,'Size Premium'!$B$5,IF(AA11>'Size Premium'!$A$6,'Size Premium'!$B$6,IF(AA11>'Size Premium'!$A$7,'Size Premium'!$B$7,IF(AA11>'Size Premium'!$A$8,'Size Premium'!$B$8,IF(AA11>'Size Premium'!$A$9,'Size Premium'!$B$9,IF(AA11>'Size Premium'!$A$10,'Size Premium'!$B$10,IF(AA11>'Size Premium'!$A$11,'Size Premium'!$B$11,IF(AA11>'Size Premium'!$A$12,'Size Premium'!$B$12,\"ERROR\"))))))))","v":5.4999999999999997E-3},null,0.111]
[4,{"$f":"VLOOKUP('Utility Group'!$B6,vldatabase,2,FALSE)","v":"Avangrid, Inc."},null,{"$f":"'7 (1)'!D12","v":2.3E-2},null,{"$f":"'7 (1)'!F12","v":0.109},null,0.13200000000000001,null,{"$f":"'7 (1)'!J12","v":3.1E-2},null,null,0.10100000000000001,null,null,0.25,2.5250000000000002E-2,null,{"$f":"VLOOKUP('Utility Group'!$B6,vldatabase,23,FALSE)","v":0.4},0.75,3.0300000000000004E-2,null,5.5550000000000002E-2,null,8.6550000000000002E-2,null,{"$f":"VLOOKUP('Utility Group'!$B6,vldatabase,28,FALSE)","v":16307.38},null,{"$f":"IF(AA12>'Size Premium'!$A$5,'Size Premium'!$B$5,IF(AA12>'Size Premium'!$A$6,'Size Premium'!$B$6,IF(AA12>'Size Premium'!$A$7,'Size Premium'!$B$7,IF(AA12>'Size Premium'!$A$8,'Size Premium'!$B$8,IF(AA12>'Size Premium'!$A$9,'Size Premium'!$B$9,IF(AA12>'Size Premium'!$A$10,'Size Premium'!$B$10,IF(AA12>'Size Premium'!$A$11,'Size Premium'!$B$11,IF(AA12>'Size Premium'!$A$12,'Size Premium'!$B$12,\"ERROR\"))))))))","v":5.4999999999999997E-3},null,9.1999999999999998E-2]
[5,{"$f":"VLOOKUP('Utility Group'!$B7,vldatabase,2,FALSE)","v":"Black Hills Corp."},null,{"$f":"'7 (1)'!D13","v":2.3E-2},null,{"$f":"'7 (1)'!F13","v":0.109},null,0.13200000000000001,null,{"$f":"'7 (1)'!J13","v":3.1E-2},null,null,0.10100000000000001,null,null,0.25,2.5250000000000002E-2,null,{"$f":"VLOOKUP('Utility Group'!$B7,vldatabase,23,FALSE)","v":0.85},0.75,6.4387500000000014E-2,null,8.9637500000000009E-2,null,0.12063750000000001,null,{"$f":"VLOOKUP('Utility Group'!$B7,vldatabase,28,FALSE)","v":3290.73},null,{"$f":"IF(AA13>'Size Premium'!$A$5,'Size Premium'!$B$5,IF(AA13>'Size Premium'!$A$6,'Size Premium'!$B$6,IF(AA13>'Size Premium'!$A$7,'Size Premium'!$B$7,IF(AA13>'Size Premium'!$A$8,'Size Premium'!$B$8,IF(AA13>'Size Premium'!$A$9,'Size Premium'!$B$9,IF(AA13>'Size Premium'!$A$10,'Size Premium'!$B$10,IF(AA13>'Size Premium'!$A$11,'Size Premium'!$B$11,IF(AA13>'Size Premium'!$A$12,'Size Premium'!$B$12,\"ERROR\"))))))))","v":1.3599999999999999E-2},null,0.13400000000000001]
[6,{"$f":"VLOOKUP('Utility Group'!$B8,vldatabase,2,FALSE)","v":"CMS Energy Corp."},null,{"$f":"'7 (1)'!D14","v":2.3E-2},null,{"$f":"'7 (1)'!F14","v":0.109},null,0.13200000000000001,null,{"$f":"'7 (1)'!J14","v":3.1E-2},null,null,0.10100000000000001,null,null,0.25,2.5250000000000002E-2,null,{"$f":"VLOOKUP('Utility Group'!$B8,vldatabase,23,FALSE)","v":0.65},0.75,4.9237500000000003E-2,null,7.4487500000000012E-2,null,0.10548750000000001,null,{"$f":"VLOOKUP('Utility Group'!$B8,vldatabase,28,FALSE)","v":13537.4},null,{"$f":"IF(AA14>'Size Premium'!$A$5,'Size Premium'!$B$5,IF(AA14>'Size Premium'!$A$6,'Size Premium'!$B$6,IF(AA14>'Size Premium'!$A$7,'Size Premium'!$B$7,IF(AA14>'Size Premium'!$A$8,'Size Premium'!$B$8,IF(AA14>'Size Premium'!$A$9,'Size Premium'!$B$9,IF(AA14>'Size Premium'!$A$10,'Size Premium'!$B$10,IF(AA14>'Size Premium'!$A$11,'Size Premium'!$B$11,IF(AA14>'Size Premium'!$A$12,'Size Premium'!$B$12,\"ERROR\"))))))))","v":5.4999999999999997E-3},null,0.111]
[7,{"$f":"VLOOKUP('Utility Group'!$B9,vldatabase,2,FALSE)","v":"Consolidated Edison"},null,{"$f":"'7 (1)'!D15","v":2.3E-2},null,{"$f":"'7 (1)'!F15","v":0.109},null,0.13200000000000001,null,{"$f":"'7 (1)'!J15","v":3.1E-2},null,null,0.10100000000000001,null,null,0.25,2.5250000000000002E-2,null,{"$f":"VLOOKUP('Utility Group'!$B9,vldatabase,23,FALSE)","v":0.5},0.75,3.7875000000000006E-2,null,6.3125000000000014E-2,null,9.4125000000000014E-2,null,{"$f":"VLOOKUP('Utility Group'!$B9,vldatabase,28,FALSE)","v":24637.42},null,{"$f":"IF(AA15>'Size Premium'!$A$5,'Size Premium'!$B$5,IF(AA15>'Size Premium'!$A$6,'Size Premium'!$B$6,IF(AA15>'Size Premium'!$A$7,'Size Premium'!$B$7,IF(AA15>'Size Premium'!$A$8,'Size Premium'!$B$8,IF(AA15>'Size Premium'!$A$9,'Size Premium'!$B$9,IF(AA15>'Size Premium'!$A$10,'Size Premium'!$B$10,IF(AA15>'Size Premium'!$A$11,'Size Premium'!$B$11,IF(AA15>'Size Premium'!$A$12,'Size Premium'!$B$12,\"ERROR\"))))))))","v":5.4999999999999997E-3},null,0.1]
[8,{"$f":"VLOOKUP('Utility Group'!$B10,vldatabase,2,FALSE)","v":"DTE Energy Co."},null,{"$f":"'7 (1)'!D16","v":2.3E-2},null,{"$f":"'7 (1)'!F16","v":0.109},null,0.13200000000000001,null,{"$f":"'7 (1)'!J16","v":3.1E-2},null,null,0.10100000000000001,null,null,0.25,2.5250000000000002E-2,null,{"$f":"VLOOKUP('Utility Group'!$B10,vldatabase,23,FALSE)","v":0.65},0.75,4.9237500000000003E-2,null,7.4487500000000012E-2,null,0.10548750000000001,null,{"$f":"VLOOKUP('Utility Group'!$B10,vldatabase,28,FALSE)","v":19222.68},null,{"$f":"IF(AA16>'Size Premium'!$A$5,'Size Premium'!$B$5,IF(AA16>'Size Premium'!$A$6,'Size Premium'!$B$6,IF(AA16>'Size Premium'!$A$7,'Size Premium'!$B$7,IF(AA16>'Size Premium'!$A$8,'Size Premium'!$B$8,IF(AA16>'Size Premium'!$A$9,'Size Premium'!$B$9,IF(AA16>'Size Premium'!$A$10,'Size Premium'!$B$10,IF(AA16>'Size Premium'!$A$11,'Size Premium'!$B$11,IF(AA16>'Size Premium'!$A$12,'Size Premium'!$B$12,\"ERROR\"))))))))","v":5.4999999999999997E-3},null,0.111]
[9,{"$f":"VLOOKUP('Utility Group'!$B11,vldatabase,2,FALSE)","v":"Duke Energy Corp."},null,{"$f":"'7 (1)'!D17","v":2.3E-2},null,{"$f":"'7 (1)'!F17","v":0.109},null,0.13200000000000001,null,{"$f":"'7 (1)'!J17","v":3.1E-2},null,null,0.10100000000000001,null,null,0.25,2.5250000000000002E-2,null,{"$f":"VLOOKUP('Utility Group'!$B11,vldatabase,23,FALSE)","v":0.6},0.75,4.5450000000000004E-2,null,7.0700000000000013E-2,null,0.10170000000000001,null,{"$f":"VLOOKUP('Utility Group'!$B11,vldatabase,28,FALSE)","v":56430.5},null,{"$f":"IF(AA17>'Size Premium'!$A$5,'Size Premium'!$B$5,IF(AA17>'Size Premium'!$A$6,'Size Premium'!$B$6,IF(AA17>'Size Premium'!$A$7,'Size Premium'!$B$7,IF(AA17>'Size Premium'!$A$8,'Size Premium'!$B$8,IF(AA17>'Size Premium'!$A$9,'Size Premium'!$B$9,IF(AA17>'Size Premium'!$A$10,'Size Premium'!$B$10,IF(AA17>'Size Premium'!$A$11,'Size Premium'!$B$11,IF(AA17>'Size Premium'!$A$12,'Size Premium'!$B$12,\"ERROR\"))))))))","v":-3.0000000000000001E-3},null,9.9000000000000005E-2]
[10,{"$f":"VLOOKUP('Utility Group'!$B12,vldatabase,2,FALSE)","v":"Emera Inc."},null,{"$f":"'7 (1)'!D18","v":2.3E-2},null,{"$f":"'7 (1)'!F18","v":0.109},null,0.13200000000000001,null,{"$f":"'7 (1)'!J18","v":3.1E-2},null,null,0.10100000000000001,null,null,0.25,2.5250000000000002E-2,null,{"$f":"VLOOKUP('Utility Group'!$B12,vldatabase,23,FALSE)","v":0.65},0.75,4.9237500000000003E-2,null,7.4487500000000012E-2,null,0.10548750000000001,null,{"$f":"VLOOKUP('Utility Group'!$B12,vldatabase,28,FALSE)","v":9741.3700000000008},null,{"$f":"IF(AA18>'Size Premium'!$A$5,'Size Premium'!$B$5,IF(AA18>'Size Premium'!$A$6,'Size Premium'!$B$6,IF(AA18>'Size Premium'!$A$7,'Size Premium'!$B$7,IF(AA18>'Size Premium'!$A$8,'Size Premium'!$B$8,IF(AA18>'Size Premium'!$A$9,'Size Premium'!$B$9,IF(AA18>'Size Premium'!$A$10,'Size Premium'!$B$10,IF(AA18>'Size Premium'!$A$11,'Size Premium'!$B$11,IF(AA18>'Size Premium'!$A$12,'Size Premium'!$B$12,\"ERROR\"))))))))","v":8.3000000000000001E-3},null,0.114]
[11,{"$f":"VLOOKUP('Utility Group'!$B13,vldatabase,2,FALSE)","v":"Entergy Corp."},null,{"$f":"'7 (1)'!D19","v":2.3E-2},null,{"$f":"'7 (1)'!F19","v":0.109},null,0.13200000000000001,null,{"$f":"'7 (1)'!J19","v":3.1E-2},null,null,0.10100000000000001,null,null,0.25,2.5250000000000002E-2,null,{"$f":"VLOOKUP('Utility Group'!$B13,vldatabase,23,FALSE)","v":0.65},0.75,4.9237500000000003E-2,null,7.4487500000000012E-2,null,0.10548750000000001,null,{"$f":"VLOOKUP('Utility Group'!$B13,vldatabase,28,FALSE)","v":14858.06},null,{"$f":"IF(AA19>'Size Premium'!$A$5,'Size Premium'!$B$5,IF(AA19>'Size Premium'!$A$6,'Size Premium'!$B$6,IF(AA19>'Size Premium'!$A$7,'Size Premium'!$B$7,IF(AA19>'Size Premium'!$A$8,'Size Premium'!$B$8,IF(AA19>'Size Premium'!$A$9,'Size Premium'!$B$9,IF(AA19>'Size Premium'!$A$10,'Size Premium'!$B$10,IF(AA19>'Size Premium'!$A$11,'Size Premium'!$B$11,IF(AA19>'Size Premium'!$A$12,'Size Premium'!$B$12,\"ERROR\"))))))))","v":5.4999999999999997E-3},null,0.111]
[12,{"$f":"VLOOKUP('Utility Group'!$B14,vldatabase,2,FALSE)","v":"Eversource Energy"},null,{"$f":"'7 (1)'!D20","v":2.3E-2},null,{"$f":"'7 (1)'!F20","v":0.109},null,0.13200000000000001,null,{"$f":"'7 (1)'!J20","v":3.1E-2},null,null,0.10100000000000001,null,null,0.25,2.5250000000000002E-2,null,{"$f":"VLOOKUP('Utility Group'!$B14,vldatabase,23,FALSE)","v":0.65},0.75,4.9237500000000003E-2,null,7.4487500000000012E-2,null,0.10548750000000001,null,{"$f":"VLOOKUP('Utility Group'!$B14,vldatabase,28,FALSE)","v":19745.54},null,{"$f":"IF(AA20>'Size Premium'!$A$5,'Size Premium'!$B$5,IF(AA20>'Size Premium'!$A$6,'Size Premium'!$B$6,IF(AA20>'Size Premium'!$A$7,'Size Premium'!$B$7,IF(AA20>'Size Premium'!$A$8,'Size Premium'!$B$8,IF(AA20>'Size Premium'!$A$9,'Size Premium'!$B$9,IF(AA20>'Size Premium'!$A$10,'Size Premium'!$B$10,IF(AA20>'Size Premium'!$A$11,'Size Premium'!$B$11,IF(AA20>'Size Premium'!$A$12,'Size Premium'!$B$12,\"ERROR\"))))))))","v":5.4999999999999997E-3},null,0.111]
[13,{"$f":"VLOOKUP('Utility Group'!$B15,vldatabase,2,FALSE)","v":"Exelon Corp."},null,{"$f":"'7 (1)'!D21","v":2.3E-2},null,{"$f":"'7 (1)'!F21","v":0.109},null,0.13200000000000001,null,{"$f":"'7 (1)'!J21","v":3.1E-2},null,null,0.10100000000000001,null,null,0.25,2.5250000000000002E-2,null,{"$f":"VLOOKUP('Utility Group'!$B15,vldatabase,23,FALSE)","v":0.7},0.75,5.3025000000000003E-2,null,7.8275000000000011E-2,null,0.10927500000000001,null,{"$f":"VLOOKUP('Utility Group'!$B15,vldatabase,28,FALSE)","v":40783.050000000003},null,{"$f":"IF(AA21>'Size Premium'!$A$5,'Size Premium'!$B$5,IF(AA21>'Size Premium'!$A$6,'Size Premium'!$B$6,IF(AA21>'Size Premium'!$A$7,'Size Premium'!$B$7,IF(AA21>'Size Premium'!$A$8,'Size Premium'!$B$8,IF(AA21>'Size Premium'!$A$9,'Size Premium'!$B$9,IF(AA21>'Size Premium'!$A$10,'Size Premium'!$B$10,IF(AA21>'Size Premium'!$A$11,'Size Premium'!$B$11,IF(AA21>'Size Premium'!$A$12,'Size Premium'!$B$12,\"ERROR\"))))))))","v":-3.0000000000000001E-3},null,0.106]
[14,{"$f":"VLOOKUP('Utility Group'!$B16,vldatabase,2,FALSE)","v":"Fortis Inc."},null,{"$f":"'7 (1)'!D22","v":2.3E-2},null,{"$f":"'7 (1)'!F22","v":0.109},null,0.13200000000000001,null,{"$f":"'7 (1)'!J22","v":3.1E-2},null,null,0.10100000000000001,null,null,0.25,2.5250000000000002E-2,null,{"$f":"VLOOKUP('Utility Group'!$B16,vldatabase,23,FALSE)","v":0.7},0.75,5.3025000000000003E-2,null,7.8275000000000011E-2,null,0.10927500000000001,null,{"$f":"VLOOKUP('Utility Group'!$B16,vldatabase,28,FALSE)","v":17930.439999999999},null,{"$f":"IF(AA22>'Size Premium'!$A$5,'Size Premium'!$B$5,IF(AA22>'Size Premium'!$A$6,'Size Premium'!$B$6,IF(AA22>'Size Premium'!$A$7,'Size Premium'!$B$7,IF(AA22>'Size Premium'!$A$8,'Size Premium'!$B$8,IF(AA22>'Size Premium'!$A$9,'Size Premium'!$B$9,IF(AA22>'Size Premium'!$A$10,'Size Premium'!$B$10,IF(AA22>'Size Premium'!$A$11,'Size Premium'!$B$11,IF(AA22>'Size Premium'!$A$12,'Size Premium'!$B$12,\"ERROR\"))))))))","v":5.4999999999999997E-3},null,0.115]
[15,{"$f":"VLOOKUP('Utility Group'!$B17,vldatabase,2,FALSE)","v":"NorthWestern Corp."},null,{"$f":"'7 (1)'!D23","v":2.3E-2},null,{"$f":"'7 (1)'!F23","v":0.109},null,0.13200000000000001,null,{"$f":"'7 (1)'!J23","v":3.1E-2},null,null,0.10100000000000001,null,null,0.25,2.5250000000000002E-2,null,{"$f":"VLOOKUP('Utility Group'!$B17,vldatabase,23,FALSE)","v":0.65},0.75,4.9237500000000003E-2,null,7.4487500000000012E-2,null,0.10548750000000001,null,{"$f":"VLOOKUP('Utility Group'!$B17,vldatabase,28,FALSE)","v":3110.44},null,{"$f":"IF(AA23>'Size Premium'!$A$5,'Size Premium'!$B$5,IF(AA23>'Size Premium'!$A$6,'Size Premium'!$B$6,IF(AA23>'Size Premium'!$A$7,'Size Premium'!$B$7,IF(AA23>'Size Premium'!$A$8,'Size Premium'!$B$8,IF(AA23>'Size Premium'!$A$9,'Size Premium'!$B$9,IF(AA23>'Size Premium'!$A$10,'Size Premium'!$B$10,IF(AA23>'Size Premium'!$A$11,'Size Premium'!$B$11,IF(AA23>'Size Premium'!$A$12,'Size Premium'!$B$12,\"ERROR\"))))))))","v":1.3599999999999999E-2},null,0.11899999999999999]
[16,{"$f":"VLOOKUP('Utility Group'!$B18,vldatabase,2,FALSE)","v":"PPL Corp."},null,{"$f":"'7 (1)'!D24","v":2.3E-2},null,{"$f":"'7 (1)'!F24","v":0.109},null,0.13200000000000001,null,{"$f":"'7 (1)'!J24","v":3.1E-2},null,null,0.10100000000000001,null,null,0.25,2.5250000000000002E-2,null,{"$f":"VLOOKUP('Utility Group'!$B18,vldatabase,23,FALSE)","v":0.75},0.75,5.6812500000000009E-2,null,8.206250000000001E-2,null,0.11306250000000001,null,{"$f":"VLOOKUP('Utility Group'!$B18,vldatabase,28,FALSE)","v":19980.02},null,{"$f":"IF(AA24>'Size Premium'!$A$5,'Size Premium'!$B$5,IF(AA24>'Size Premium'!$A$6,'Size Premium'!$B$6,IF(AA24>'Size Premium'!$A$7,'Size Premium'!$B$7,IF(AA24>'Size Premium'!$A$8,'Size Premium'!$B$8,IF(AA24>'Size Premium'!$A$9,'Size Premium'!$B$9,IF(AA24>'Size Premium'!$A$10,'Size Premium'!$B$10,IF(AA24>'Size Premium'!$A$11,'Size Premium'!$B$11,IF(AA24>'Size Premium'!$A$12,'Size Premium'!$B$12,\"ERROR\"))))))))","v":5.4999999999999997E-3},null,0.11899999999999999]
[17,{"$f":"VLOOKUP('Utility Group'!$B19,vldatabase,2,FALSE)","v":"Pub Sv Enterprise Grp."},null,{"$f":"'7 (1)'!D25","v":2.3E-2},null,{"$f":"'7 (1)'!F25","v":0.109},null,0.13200000000000001,null,{"$f":"'7 (1)'!J25","v":3.1E-2},null,null,0.10100000000000001,null,null,0.25,2.5250000000000002E-2,null,{"$f":"VLOOKUP('Utility Group'!$B19,vldatabase,23,FALSE)","v":0.7},0.75,5.3025000000000003E-2,null,7.8275000000000011E-2,null,0.10927500000000001,null,{"$f":"VLOOKUP('Utility Group'!$B19,vldatabase,28,FALSE)","v":26374.32},null,{"$f":"IF(AA25>'Size Premium'!$A$5,'Size Premium'!$B$5,IF(AA25>'Size Premium'!$A$6,'Size Premium'!$B$6,IF(AA25>'Size Premium'!$A$7,'Size Premium'!$B$7,IF(AA25>'Size Premium'!$A$8,'Size Premium'!$B$8,IF(AA25>'Size Premium'!$A$9,'Size Premium'!$B$9,IF(AA25>'Size Premium'!$A$10,'Size Premium'!$B$10,IF(AA25>'Size Premium'!$A$11,'Size Premium'!$B$11,IF(AA25>'Size Premium'!$A$12,'Size Premium'!$B$12,\"ERROR\"))))))))","v":-3.0000000000000001E-3},null,0.106]
[18,{"$f":"VLOOKUP('Utility Group'!$B20,vldatabase,2,FALSE)","v":"Sempra Energy"},null,{"$f":"'7 (1)'!D26","v":2.3E-2},null,{"$f":"'7 (1)'!F26","v":0.109},null,{"$f":"D26+F26","v":0.13200000000000001},null,{"$f":"'7 (1)'!J26","v":3.1E-2},null,null,{"$f":"H26-J26","v":0.10100000000000001},null,null,0.25,{"$f":"M26*P26","v":2.5250000000000002E-2},null,{"$f":"VLOOKUP('Utility Group'!$B20,vldatabase,23,FALSE)","v":0.75},0.75,{"$f":"IF(S26=\"n/a\",\"n/a\",M26*S26*T26)","v":5.6812500000000009E-2},null,{"$f":"IF(U26=\"n/a\",\"n/a\",U26+Q26)","v":8.206250000000001E-2},null,{"$f":"IF(W26=\"n/a\",\"n/a\",W26+J26)","v":0.11306250000000001},null,{"$f":"VLOOKUP('Utility Group'!$B20,vldatabase,28,FALSE)","v":30526.32},null,{"$f":"IF(AA26>'Size Premium'!$A$5,'Size Premium'!$B$5,IF(AA26>'Size Premium'!$A$6,'Size Premium'!$B$6,IF(AA26>'Size Premium'!$A$7,'Size Premium'!$B$7,IF(AA26>'Size Premium'!$A$8,'Size Premium'!$B$8,IF(AA26>'Size Premium'!$A$9,'Size Premium'!$B$9,IF(AA26>'Size Premium'!$A$10,'Size Premium'!$B$10,IF(AA26>'Size Premium'!$A$11,'Size Premium'!$B$11,IF(AA26>'Size Premium'!$A$12,'Size Premium'!$B$12,\"ERROR\"))))))))","v":-3.0000000000000001E-3},null,{"$f":"IF(Y26=\"n/a\",\"n/a\",ROUND(Y26+AC26,3))","v":0.11}]
[19,{"$f":"VLOOKUP('Utility Group'!$B21,vldatabase,2,FALSE)","v":"Southern Company"},null,{"$f":"'7 (1)'!D27","v":2.3E-2},null,{"$f":"'7 (1)'!F27","v":0.109},null,0.13200000000000001,null,{"$f":"'7 (1)'!J27","v":3.1E-2},null,null,0.10100000000000001,null,null,0.25,2.5250000000000002E-2,null,{"$f":"VLOOKUP('Utility Group'!$B21,vldatabase,23,FALSE)","v":0.55000000000000004},0.75,4.1662500000000005E-2,null,6.6912500000000014E-2,null,9.7912500000000013E-2,null,{"$f":"VLOOKUP('Utility Group'!$B21,vldatabase,28,FALSE)","v":48537.77},null,{"$f":"IF(AA27>'Size Premium'!$A$5,'Size Premium'!$B$5,IF(AA27>'Size Premium'!$A$6,'Size Premium'!$B$6,IF(AA27>'Size Premium'!$A$7,'Size Premium'!$B$7,IF(AA27>'Size Premium'!$A$8,'Size Premium'!$B$8,IF(AA27>'Size Premium'!$A$9,'Size Premium'!$B$9,IF(AA27>'Size Premium'!$A$10,'Size Premium'!$B$10,IF(AA27>'Size Premium'!$A$11,'Size Premium'!$B$11,IF(AA27>'Size Premium'!$A$12,'Size Premium'!$B$12,\"ERROR\"))))))))","v":-3.0000000000000001E-3},null,9.5000000000000001E-2]
[20,{"$f":"VLOOKUP('Utility Group'!$B22,vldatabase,2,FALSE)","v":"WEC Energy Group"},null,{"$f":"'7 (1)'!D28","v":2.3E-2},null,{"$f":"'7 (1)'!F28","v":0.109},null,0.13200000000000001,null,{"$f":"'7 (1)'!J28","v":3.1E-2},null,null,0.10100000000000001,null,null,0.25,2.5250000000000002E-2,null,{"$f":"VLOOKUP('Utility Group'!$B22,vldatabase,23,FALSE)","v":0.6},0.75,4.5450000000000004E-2,null,7.0700000000000013E-2,null,0.10170000000000001,null,{"$f":"VLOOKUP('Utility Group'!$B22,vldatabase,28,FALSE)","v":20693.05},null,{"$f":"IF(AA28>'Size Premium'!$A$5,'Size Premium'!$B$5,IF(AA28>'Size Premium'!$A$6,'Size Premium'!$B$6,IF(AA28>'Size Premium'!$A$7,'Size Premium'!$B$7,IF(AA28>'Size Premium'!$A$8,'Size Premium'!$B$8,IF(AA28>'Size Premium'!$A$9,'Size Premium'!$B$9,IF(AA28>'Size Premium'!$A$10,'Size Premium'!$B$10,IF(AA28>'Size Premium'!$A$11,'Size Premium'!$B$11,IF(AA28>'Size Premium'!$A$12,'Size Premium'!$B$12,\"ERROR\"))))))))","v":5.4999999999999997E-3},null,0.107]
[21,{"$f":"VLOOKUP('Utility Group'!$B23,vldatabase,2,FALSE)","v":"Xcel Energy Inc."},null,{"$f":"'7 (1)'!D29","v":2.3E-2},null,{"$f":"'7 (1)'!F29","v":0.109},null,0.13200000000000001,null,{"$f":"'7 (1)'!J29","v":3.1E-2},null,null,0.10100000000000001,null,null,0.25,2.5250000000000002E-2,null,{"$f":"VLOOKUP('Utility Group'!$B23,vldatabase,23,FALSE)","v":0.6},0.75,4.5450000000000004E-2,null,7.0700000000000013E-2,null,0.10170000000000001,null,{"$f":"VLOOKUP('Utility Group'!$B23,vldatabase,28,FALSE)","v":23571.39},null,{"$f":"IF(AA29>'Size Premium'!$A$5,'Size Premium'!$B$5,IF(AA29>'Size Premium'!$A$6,'Size Premium'!$B$6,IF(AA29>'Size Premium'!$A$7,'Size Premium'!$B$7,IF(AA29>'Size Premium'!$A$8,'Size Premium'!$B$8,IF(AA29>'Size Premium'!$A$9,'Size Premium'!$B$9,IF(AA29>'Size Premium'!$A$10,'Size Premium'!$B$10,IF(AA29>'Size Premium'!$A$11,'Size Premium'!$B$11,IF(AA29>'Size Premium'!$A$12,'Size Premium'!$B$12,\"ERROR\"))))))))","v":5.4999999999999997E-3},null,0.107]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.75]
[null,"Average",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AVERAGE(Y9:Y29)","v":0.10529812500000002},null,null,null,null,null,{"$f":"AVERAGE(AE9:AE29)","v":0.10980000000000004}]
[null,"Midpoint (h)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AVERAGE(Y43:Y44)","v":0.10359375000000001},null,null,null,null,null,{"$f":"AVERAGE(AE43:AE44)","v":0.113}]
[]
["(a)",{"$f":"'7 (1)'!B34","v":"Weighted average for dividend-paying stocks in the S&P 500 based on data from Dividend paying components of S&P 500 index from zacks.com (retrieved Aug 1, 2018)."}]
["(b)",{"$f":"'7 (1)'!B35","v":"Average of weighted average earnings growth rates from Value Line Investment Survey, IBES, and Zacks Investment Research for dividend-paying stocks in the S&P 500 based on data from www.valueline.com (retrieved Aug 1, 2018)., http://finance.yahoo.com (retrieved Aug 1, 2018)., and www.zacks.com (retrieved Aug 1, 2018).."}]
[]
["(c)",{"$f":"'7 (1)'!B37","v":"Average yield on 30-year Treasury bonds for the six-months ending Jul. 2018 based on data from the Federal Reserve at https://www.federalreserve.gov/datadownload/Choose.aspx?rel=H15."}]
["(d)","Morin, Roger A., \"New Regulatory Finance,\" Public Utilities Reports, Inc. at 190 (2006)."]
["(e)",{"$f":"'7 (1)'!B38","v":"The Value Line Investment Survey (May 18, Jun. 15, & Jul. 27, 2018); Jun. 22, 2018 for Emera."}]
["(f)",{"$f":"'7 (1)'!B39","v":"www.valueline.com (retrieved Jul. 17, 2018)."}]
["(g)",{"$f":"'7 (1)'!B40","v":"Duff & Phelps Cost of Capital Navigator, 2018 Cost of Capital: Annual U.S. Guidance and Examples, (Chapter 7, pp. 10-11, and CRSP Deciles Size Study)."}]
["(h)","Average of low and high values."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Min",null,{"$f":"MIN(Y9:Y29)","v":8.6550000000000002E-2},null,null,null,null,null,{"$f":"MIN(AE9:AE29)","v":9.1999999999999998E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Max",null,{"$f":"MAX(Y9:Y29)","v":0.12063750000000001},null,null,null,null,null,{"$f":"MAX(AE9:AE29)","v":0.13400000000000001}]

{"sheet":"8 (2)","index":17,"n_rows":45,"n_cols":31,"rows_kept":45,"cut":false,"hidden":false,"merged":[[5,3,5,7],[5,11,5,13],[36,1,37,30],[6,18,6,20],[6,15,6,16],[34,1,35,30]]}
[{"$f":"'Exhibit List'!C14","v":"EMPIRICAL CAPM - PROJECTED BOND YIELD"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Exhibit List'!B14","v":"Exhibit No. 8"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Page 2 of 2"]
[{"$f":"'Exhibit List'!D14","v":"UTILITY GROUP"}]
[]
[null,null,null,"(a)",null,"(b)",null,null,null,"(c)",null,null,null,null,null,"(d)",null,null,"(e)","(d)",null,null,null,null,null,null,"(f)",null,"(g)"]
[null,null,null,"Market Return (Rm)",null,null,null,null,null,null,null,"Market",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Size"]
[null,null,null,"Div",null,"Proj.",null,"Cost of",null,"Risk-Free",null,null,"Risk",null,null,"Unadjusted RP",null,null,"Beta Adjusted RP",null,null,null,"Total",null,"Unadjusted",null,"Market",null,"Size",null,"Adjusted"]
[null,"Company",null,"Yield",null,"Growth",null,"Equity",null,"Rate",null,null,"Premium",null,null,"Weight","RP1",null,"Beta","Weight","RP2",null,"RP",null,"Ke",null,"Cap",null,"Adjustment",null,"Ke"]
[{"$f":"A8+1","v":1},{"$f":"VLOOKUP('Utility Group'!$B3,vldatabase,2,FALSE)","v":"Algonquin Pwr & Util"},null,{"$f":"'7 (1)'!D9","v":2.3E-2},null,{"$f":"'7 (1)'!F9","v":0.109},null,{"$f":"D9+F9","v":0.13200000000000001},null,{"$f":"'7 (2)'!J9","v":0.04},null,null,{"$f":"H9-J9","v":9.1999999999999998E-2},null,null,0.25,{"$f":"M9*P9","v":2.3E-2},null,{"$f":"VLOOKUP('Utility Group'!$B3,vldatabase,23,FALSE)","v":"n/a"},0.75,{"$f":"IF(S9=\"n/a\",\"n/a\",M9*S9*T9)","v":"n/a"},null,{"$f":"IF(U9=\"n/a\",\"n/a\",U9+Q9)","v":"n/a"},null,{"$f":"IF(W9=\"n/a\",\"n/a\",W9+J9)","v":"n/a"},null,{"$f":"VLOOKUP('Utility Group'!$B3,vldatabase,28,FALSE)","v":4591},null,{"$f":"IF(AA9>'Size Premium'!$A$5,'Size Premium'!$B$5,IF(AA9>'Size Premium'!$A$6,'Size Premium'!$B$6,IF(AA9>'Size Premium'!$A$7,'Size Premium'!$B$7,IF(AA9>'Size Premium'!$A$8,'Size Premium'!$B$8,IF(AA9>'Size Premium'!$A$9,'Size Premium'!$B$9,IF(AA9>'Size Premium'!$A$10,'Size Premium'!$B$10,IF(AA9>'Size Premium'!$A$11,'Size Premium'!$B$11,IF(AA9>'Size Premium'!$A$12,'Size Premium'!$B$12,\"ERROR\"))))))))","v":8.6E-3},null,{"$f":"IF(Y9=\"n/a\",\"n/a\",ROUND(Y9+AC9,3))","v":"n/a"}]
[{"$f":"A9+1","v":2},{"$f":"VLOOKUP('Utility Group'!$B4,vldatabase,2,FALSE)","v":"Alliant Energy"},null,{"$f":"'7 (1)'!D10","v":2.3E-2},null,{"$f":"'7 (1)'!F10","v":0.109},null,{"$f":"D10+F10","v":0.13200000000000001},null,{"$f":"'7 (2)'!J10","v":0.04},null,null,{"$f":"H10-J10","v":9.1999999999999998E-2},null,null,0.25,{"$f":"M10*P10","v":2.3E-2},null,{"$f":"VLOOKUP('Utility Group'!$B4,vldatabase,23,FALSE)","v":0.7},0.75,{"$f":"IF(S10=\"n/a\",\"n/a\",M10*S10*T10)","v":4.8299999999999996E-2},null,{"$f":"IF(U10=\"n/a\",\"n/a\",U10+Q10)","v":7.1300000000000002E-2},null,{"$f":"IF(W10=\"n/a\",\"n/a\",W10+J10)","v":0.11130000000000001},null,{"$f":"VLOOKUP('Utility Group'!$B4,vldatabase,28,FALSE)","v":9986.1299999999992},null,{"$f":"IF(AA10>'Size Premium'!$A$5,'Size Premium'!$B$5,IF(AA10>'Size Premium'!$A$6,'Size Premium'!$B$6,IF(AA10>'Size Premium'!$A$7,'Size Premium'!$B$7,IF(AA10>'Size Premium'!$A$8,'Size Premium'!$B$8,IF(AA10>'Size Premium'!$A$9,'Size Premium'!$B$9,IF(AA10>'Size Premium'!$A$10,'Size Premium'!$B$10,IF(AA10>'Size Premium'!$A$11,'Size Premium'!$B$11,IF(AA10>'Size Premium'!$A$12,'Size Premium'!$B$12,\"ERROR\"))))))))","v":8.3000000000000001E-3},null,{"$f":"IF(Y10=\"n/a\",\"n/a\",ROUND(Y10+AC10,3))","v":0.12}]
[3,{"$f":"VLOOKUP('Utility Group'!$B5,vldatabase,2,FALSE)","v":"Ameren Corp."},null,{"$f":"'7 (1)'!D11","v":2.3E-2},null,{"$f":"'7 (1)'!F11","v":0.109},null,0.13200000000000001,null,{"$f":"'7 (2)'!J11","v":0.04},null,null,9.1999999999999998E-2,null,null,0.25,2.3E-2,null,{"$f":"VLOOKUP('Utility Group'!$B5,vldatabase,23,FALSE)","v":0.65},0.75,4.4850000000000001E-2,null,6.7849999999999994E-2,null,0.10785,null,{"$f":"VLOOKUP('Utility Group'!$B5,vldatabase,28,FALSE)","v":14949.73},null,{"$f":"IF(AA11>'Size Premium'!$A$5,'Size Premium'!$B$5,IF(AA11>'Size Premium'!$A$6,'Size Premium'!$B$6,IF(AA11>'Size Premium'!$A$7,'Size Premium'!$B$7,IF(AA11>'Size Premium'!$A$8,'Size Premium'!$B$8,IF(AA11>'Size Premium'!$A$9,'Size Premium'!$B$9,IF(AA11>'Size Premium'!$A$10,'Size Premium'!$B$10,IF(AA11>'Size Premium'!$A$11,'Size Premium'!$B$11,IF(AA11>'Size Premium'!$A$12,'Size Premium'!$B$12,\"ERROR\"))))))))","v":5.4999999999999997E-3},null,0.113]
[4,{"$f":"VLOOKUP('Utility Group'!$B6,vldatabase,2,FALSE)","v":"Avangrid, Inc."},null,{"$f":"'7 (1)'!D12","v":2.3E-2},null,{"$f":"'7 (1)'!F12","v":0.109},null,0.13200000000000001,null,{"$f":"'7 (2)'!J12","v":0.04},null,null,9.1999999999999998E-2,null,null,0.25,2.3E-2,null,{"$f":"VLOOKUP('Utility Group'!$B6,vldatabase,23,FALSE)","v":0.4},0.75,2.76E-2,null,5.0599999999999999E-2,null,9.06E-2,null,{"$f":"VLOOKUP('Utility Group'!$B6,vldatabase,28,FALSE)","v":16307.38},null,{"$f":"IF(AA12>'Size Premium'!$A$5,'Size Premium'!$B$5,IF(AA12>'Size Premium'!$A$6,'Size Premium'!$B$6,IF(AA12>'Size Premium'!$A$7,'Size Premium'!$B$7,IF(AA12>'Size Premium'!$A$8,'Size Premium'!$B$8,IF(AA12>'Size Premium'!$A$9,'Size Premium'!$B$9,IF(AA12>'Size Premium'!$A$10,'Size Premium'!$B$10,IF(AA12>'Size Premium'!$A$11,'Size Premium'!$B$11,IF(AA12>'Size Premium'!$A$12,'Size Premium'!$B$12,\"ERROR\"))))))))","v":5.4999999999999997E-3},null,9.6000000000000002E-2]
[5,{"$f":"VLOOKUP('Utility Group'!$B7,vldatabase,2,FALSE)","v":"Black Hills Corp."},null,{"$f":"'7 (1)'!D13","v":2.3E-2},null,{"$f":"'7 (1)'!F13","v":0.109},null,0.13200000000000001,null,{"$f":"'7 (2)'!J13","v":0.04},null,null,9.1999999999999998E-2,null,null,0.25,2.3E-2,null,{"$f":"VLOOKUP('Utility Group'!$B7,vldatabase,23,FALSE)","v":0.85},0.75,5.8649999999999994E-2,null,8.165E-2,null,0.12165000000000001,null,{"$f":"VLOOKUP('Utility Group'!$B7,vldatabase,28,FALSE)","v":3290.73},null,{"$f":"IF(AA13>'Size Premium'!$A$5,'Size Premium'!$B$5,IF(AA13>'Size Premium'!$A$6,'Size Premium'!$B$6,IF(AA13>'Size Premium'!$A$7,'Size Premium'!$B$7,IF(AA13>'Size Premium'!$A$8,'Size Premium'!$B$8,IF(AA13>'Size Premium'!$A$9,'Size Premium'!$B$9,IF(AA13>'Size Premium'!$A$10,'Size Premium'!$B$10,IF(AA13>'Size Premium'!$A$11,'Size Premium'!$B$11,IF(AA13>'Size Premium'!$A$12,'Size Premium'!$B$12,\"ERROR\"))))))))","v":1.3599999999999999E-2},null,0.13500000000000001]
[6,{"$f":"VLOOKUP('Utility Group'!$B8,vldatabase,2,FALSE)","v":"CMS Energy Corp."},null,{"$f":"'7 (1)'!D14","v":2.3E-2},null,{"$f":"'7 (1)'!F14","v":0.109},null,0.13200000000000001,null,{"$f":"'7 (2)'!J14","v":0.04},null,null,9.1999999999999998E-2,null,null,0.25,2.3E-2,null,{"$f":"VLOOKUP('Utility Group'!$B8,vldatabase,23,FALSE)","v":0.65},0.75,4.4850000000000001E-2,null,6.7849999999999994E-2,null,0.10785,null,{"$f":"VLOOKUP('Utility Group'!$B8,vldatabase,28,FALSE)","v":13537.4},null,{"$f":"IF(AA14>'Size Premium'!$A$5,'Size Premium'!$B$5,IF(AA14>'Size Premium'!$A$6,'Size Premium'!$B$6,IF(AA14>'Size Premium'!$A$7,'Size Premium'!$B$7,IF(AA14>'Size Premium'!$A$8,'Size Premium'!$B$8,IF(AA14>'Size Premium'!$A$9,'Size Premium'!$B$9,IF(AA14>'Size Premium'!$A$10,'Size Premium'!$B$10,IF(AA14>'Size Premium'!$A$11,'Size Premium'!$B$11,IF(AA14>'Size Premium'!$A$12,'Size Premium'!$B$12,\"ERROR\"))))))))","v":5.4999999999999997E-3},null,0.113]
[7,{"$f":"VLOOKUP('Utility Group'!$B9,vldatabase,2,FALSE)","v":"Consolidated Edison"},null,{"$f":"'7 (1)'!D15","v":2.3E-2},null,{"$f":"'7 (1)'!F15","v":0.109},null,0.13200000000000001,null,{"$f":"'7 (2)'!J15","v":0.04},null,null,9.1999999999999998E-2,null,null,0.25,2.3E-2,null,{"$f":"VLOOKUP('Utility Group'!$B9,vldatabase,23,FALSE)","v":0.5},0.75,3.4500000000000003E-2,null,5.7500000000000002E-2,null,9.7500000000000003E-2,null,{"$f":"VLOOKUP('Utility Group'!$B9,vldatabase,28,FALSE)","v":24637.42},null,{"$f":"IF(AA15>'Size Premium'!$A$5,'Size Premium'!$B$5,IF(AA15>'Size Premium'!$A$6,'Size Premium'!$B$6,IF(AA15>'Size Premium'!$A$7,'Size Premium'!$B$7,IF(AA15>'Size Premium'!$A$8,'Size Premium'!$B$8,IF(AA15>'Size Premium'!$A$9,'Size Premium'!$B$9,IF(AA15>'Size Premium'!$A$10,'Size Premium'!$B$10,IF(AA15>'Size Premium'!$A$11,'Size Premium'!$B$11,IF(AA15>'Size Premium'!$A$12,'Size Premium'!$B$12,\"ERROR\"))))))))","v":5.4999999999999997E-3},null,0.10299999999999999]
[8,{"$f":"VLOOKUP('Utility Group'!$B10,vldatabase,2,FALSE)","v":"DTE Energy Co."},null,{"$f":"'7 (1)'!D16","v":2.3E-2},null,{"$f":"'7 (1)'!F16","v":0.109},null,0.13200000000000001,null,{"$f":"'7 (2)'!J16","v":0.04},null,null,9.1999999999999998E-2,null,null,0.25,2.3E-2,null,{"$f":"VLOOKUP('Utility Group'!$B10,vldatabase,23,FALSE)","v":0.65},0.75,4.4850000000000001E-2,null,6.7849999999999994E-2,null,0.10785,null,{"$f":"VLOOKUP('Utility Group'!$B10,vldatabase,28,FALSE)","v":19222.68},null,{"$f":"IF(AA16>'Size Premium'!$A$5,'Size Premium'!$B$5,IF(AA16>'Size Premium'!$A$6,'Size Premium'!$B$6,IF(AA16>'Size Premium'!$A$7,'Size Premium'!$B$7,IF(AA16>'Size Premium'!$A$8,'Size Premium'!$B$8,IF(AA16>'Size Premium'!$A$9,'Size Premium'!$B$9,IF(AA16>'Size Premium'!$A$10,'Size Premium'!$B$10,IF(AA16>'Size Premium'!$A$11,'Size Premium'!$B$11,IF(AA16>'Size Premium'!$A$12,'Size Premium'!$B$12,\"ERROR\"))))))))","v":5.4999999999999997E-3},null,0.113]
[9,{"$f":"VLOOKUP('Utility Group'!$B11,vldatabase,2,FALSE)","v":"Duke Energy Corp."},null,{"$f":"'7 (1)'!D17","v":2.3E-2},null,{"$f":"'7 (1)'!F17","v":0.109},null,0.13200000000000001,null,{"$f":"'7 (2)'!J17","v":0.04},null,null,9.1999999999999998E-2,null,null,0.25,2.3E-2,null,{"$f":"VLOOKUP('Utility Group'!$B11,vldatabase,23,FALSE)","v":0.6},0.75,4.1399999999999999E-2,null,6.4399999999999999E-2,null,0.10439999999999999,null,{"$f":"VLOOKUP('Utility Group'!$B11,vldatabase,28,FALSE)","v":56430.5},null,{"$f":"IF(AA17>'Size Premium'!$A$5,'Size Premium'!$B$5,IF(AA17>'Size Premium'!$A$6,'Size Premium'!$B$6,IF(AA17>'Size Premium'!$A$7,'Size Premium'!$B$7,IF(AA17>'Size Premium'!$A$8,'Size Premium'!$B$8,IF(AA17>'Size Premium'!$A$9,'Size Premium'!$B$9,IF(AA17>'Size Premium'!$A$10,'Size Premium'!$B$10,IF(AA17>'Size Premium'!$A$11,'Size Premium'!$B$11,IF(AA17>'Size Premium'!$A$12,'Size Premium'!$B$12,\"ERROR\"))))))))","v":-3.0000000000000001E-3},null,0.10100000000000001]
[10,{"$f":"VLOOKUP('Utility Group'!$B12,vldatabase,2,FALSE)","v":"Emera Inc."},null,{"$f":"'7 (1)'!D18","v":2.3E-2},null,{"$f":"'7 (1)'!F18","v":0.109},null,0.13200000000000001,null,{"$f":"'7 (2)'!J18","v":0.04},null,null,9.1999999999999998E-2,null,null,0.25,2.3E-2,null,{"$f":"VLOOKUP('Utility Group'!$B12,vldatabase,23,FALSE)","v":0.65},0.75,4.4850000000000001E-2,null,6.7849999999999994E-2,null,0.10785,null,{"$f":"VLOOKUP('Utility Group'!$B12,vldatabase,28,FALSE)","v":9741.3700000000008},null,{"$f":"IF(AA18>'Size Premium'!$A$5,'Size Premium'!$B$5,IF(AA18>'Size Premium'!$A$6,'Size Premium'!$B$6,IF(AA18>'Size Premium'!$A$7,'Size Premium'!$B$7,IF(AA18>'Size Premium'!$A$8,'Size Premium'!$B$8,IF(AA18>'Size Premium'!$A$9,'Size Premium'!$B$9,IF(AA18>'Size Premium'!$A$10,'Size Premium'!$B$10,IF(AA18>'Size Premium'!$A$11,'Size Premium'!$B$11,IF(AA18>'Size Premium'!$A$12,'Size Premium'!$B$12,\"ERROR\"))))))))","v":8.3000000000000001E-3},null,0.11600000000000001]
[11,{"$f":"VLOOKUP('Utility Group'!$B13,vldatabase,2,FALSE)","v":"Entergy Corp."},null,{"$f":"'7 (1)'!D19","v":2.3E-2},null,{"$f":"'7 (1)'!F19","v":0.109},null,0.13200000000000001,null,{"$f":"'7 (2)'!J19","v":0.04},null,null,9.1999999999999998E-2,null,null,0.25,2.3E-2,null,{"$f":"VLOOKUP('Utility Group'!$B13,vldatabase,23,FALSE)","v":0.65},0.75,4.4850000000000001E-2,null,6.7849999999999994E-2,null,0.10785,null,{"$f":"VLOOKUP('Utility Group'!$B13,vldatabase,28,FALSE)","v":14858.06},null,{"$f":"IF(AA19>'Size Premium'!$A$5,'Size Premium'!$B$5,IF(AA19>'Size Premium'!$A$6,'Size Premium'!$B$6,IF(AA19>'Size Premium'!$A$7,'Size Premium'!$B$7,IF(AA19>'Size Premium'!$A$8,'Size Premium'!$B$8,IF(AA19>'Size Premium'!$A$9,'Size Premium'!$B$9,IF(AA19>'Size Premium'!$A$10,'Size Premium'!$B$10,IF(AA19>'Size Premium'!$A$11,'Size Premium'!$B$11,IF(AA19>'Size Premium'!$A$12,'Size Premium'!$B$12,\"ERROR\"))))))))","v":5.4999999999999997E-3},null,0.113]
[12,{"$f":"VLOOKUP('Utility Group'!$B14,vldatabase,2,FALSE)","v":"Eversource Energy"},null,{"$f":"'7 (1)'!D20","v":2.3E-2},null,{"$f":"'7 (1)'!F20","v":0.109},null,0.13200000000000001,null,{"$f":"'7 (2)'!J20","v":0.04},null,null,9.1999999999999998E-2,null,null,0.25,2.3E-2,null,{"$f":"VLOOKUP('Utility Group'!$B14,vldatabase,23,FALSE)","v":0.65},0.75,4.4850000000000001E-2,null,6.7849999999999994E-2,null,0.10785,null,{"$f":"VLOOKUP('Utility Group'!$B14,vldatabase,28,FALSE)","v":19745.54},null,{"$f":"IF(AA20>'Size Premium'!$A$5,'Size Premium'!$B$5,IF(AA20>'Size Premium'!$A$6,'Size Premium'!$B$6,IF(AA20>'Size Premium'!$A$7,'Size Premium'!$B$7,IF(AA20>'Size Premium'!$A$8,'Size Premium'!$B$8,IF(AA20>'Size Premium'!$A$9,'Size Premium'!$B$9,IF(AA20>'Size Premium'!$A$10,'Size Premium'!$B$10,IF(AA20>'Size Premium'!$A$11,'Size Premium'!$B$11,IF(AA20>'Size Premium'!$A$12,'Size Premium'!$B$12,\"ERROR\"))))))))","v":5.4999999999999997E-3},null,0.113]
[13,{"$f":"VLOOKUP('Utility Group'!$B15,vldatabase,2,FALSE)","v":"Exelon Corp."},null,{"$f":"'7 (1)'!D21","v":2.3E-2},null,{"$f":"'7 (1)'!F21","v":0.109},null,0.13200000000000001,null,{"$f":"'7 (2)'!J21","v":0.04},null,null,9.1999999999999998E-2,null,null,0.25,2.3E-2,null,{"$f":"VLOOKUP('Utility Group'!$B15,vldatabase,23,FALSE)","v":0.7},0.75,4.8299999999999996E-2,null,7.1300000000000002E-2,null,0.11130000000000001,null,{"$f":"VLOOKUP('Utility Group'!$B15,vldatabase,28,FALSE)","v":40783.050000000003},null,{"$f":"IF(AA21>'Size Premium'!$A$5,'Size Premium'!$B$5,IF(AA21>'Size Premium'!$A$6,'Size Premium'!$B$6,IF(AA21>'Size Premium'!$A$7,'Size Premium'!$B$7,IF(AA21>'Size Premium'!$A$8,'Size Premium'!$B$8,IF(AA21>'Size Premium'!$A$9,'Size Premium'!$B$9,IF(AA21>'Size Premium'!$A$10,'Size Premium'!$B$10,IF(AA21>'Size Premium'!$A$11,'Size Premium'!$B$11,IF(AA21>'Size Premium'!$A$12,'Size Premium'!$B$12,\"ERROR\"))))))))","v":-3.0000000000000001E-3},null,0.108]
[14,{"$f":"VLOOKUP('Utility Group'!$B16,vldatabase,2,FALSE)","v":"Fortis Inc."},null,{"$f":"'7 (1)'!D22","v":2.3E-2},null,{"$f":"'7 (1)'!F22","v":0.109},null,0.13200000000000001,null,{"$f":"'7 (2)'!J22","v":0.04},null,null,9.1999999999999998E-2,null,null,0.25,2.3E-2,null,{"$f":"VLOOKUP('Utility Group'!$B16,vldatabase,23,FALSE)","v":0.7},0.75,4.8299999999999996E-2,null,7.1300000000000002E-2,null,0.11130000000000001,null,{"$f":"VLOOKUP('Utility Group'!$B16,vldatabase,28,FALSE)","v":17930.439999999999},null,{"$f":"IF(AA22>'Size Premium'!$A$5,'Size Premium'!$B$5,IF(AA22>'Size Premium'!$A$6,'Size Premium'!$B$6,IF(AA22>'Size Premium'!$A$7,'Size Premium'!$B$7,IF(AA22>'Size Premium'!$A$8,'Size Premium'!$B$8,IF(AA22>'Size Premium'!$A$9,'Size Premium'!$B$9,IF(AA22>'Size Premium'!$A$10,'Size Premium'!$B$10,IF(AA22>'Size Premium'!$A$11,'Size Premium'!$B$11,IF(AA22>'Size Premium'!$A$12,'Size Premium'!$B$12,\"ERROR\"))))))))","v":5.4999999999999997E-3},null,0.11700000000000001]
[15,{"$f":"VLOOKUP('Utility Group'!$B17,vldatabase,2,FALSE)","v":"NorthWestern Corp."},null,{"$f":"'7 (1)'!D23","v":2.3E-2},null,{"$f":"'7 (1)'!F23","v":0.109},null,0.13200000000000001,null,{"$f":"'7 (2)'!J23","v":0.04},null,null,9.1999999999999998E-2,null,null,0.25,2.3E-2,null,{"$f":"VLOOKUP('Utility Group'!$B17,vldatabase,23,FALSE)","v":0.65},0.75,4.4850000000000001E-2,null,6.7849999999999994E-2,null,0.10785,null,{"$f":"VLOOKUP('Utility Group'!$B17,vldatabase,28,FALSE)","v":3110.44},null,{"$f":"IF(AA23>'Size Premium'!$A$5,'Size Premium'!$B$5,IF(AA23>'Size Premium'!$A$6,'Size Premium'!$B$6,IF(AA23>'Size Premium'!$A$7,'Size Premium'!$B$7,IF(AA23>'Size Premium'!$A$8,'Size Premium'!$B$8,IF(AA23>'Size Premium'!$A$9,'Size Premium'!$B$9,IF(AA23>'Size Premium'!$A$10,'Size Premium'!$B$10,IF(AA23>'Size Premium'!$A$11,'Size Premium'!$B$11,IF(AA23>'Size Premium'!$A$12,'Size Premium'!$B$12,\"ERROR\"))))))))","v":1.3599999999999999E-2},null,0.121]
[16,{"$f":"VLOOKUP('Utility Group'!$B18,vldatabase,2,FALSE)","v":"PPL Corp."},null,{"$f":"'7 (1)'!D24","v":2.3E-2},null,{"$f":"'7 (1)'!F24","v":0.109},null,0.13200000000000001,null,{"$f":"'7 (2)'!J24","v":0.04},null,null,9.1999999999999998E-2,null,null,0.25,2.3E-2,null,{"$f":"VLOOKUP('Utility Group'!$B18,vldatabase,23,FALSE)","v":0.75},0.75,5.1750000000000004E-2,null,7.4750000000000011E-2,null,0.11475000000000002,null,{"$f":"VLOOKUP('Utility Group'!$B18,vldatabase,28,FALSE)","v":19980.02},null,{"$f":"IF(AA24>'Size Premium'!$A$5,'Size Premium'!$B$5,IF(AA24>'Size Premium'!$A$6,'Size Premium'!$B$6,IF(AA24>'Size Premium'!$A$7,'Size Premium'!$B$7,IF(AA24>'Size Premium'!$A$8,'Size Premium'!$B$8,IF(AA24>'Size Premium'!$A$9,'Size Premium'!$B$9,IF(AA24>'Size Premium'!$A$10,'Size Premium'!$B$10,IF(AA24>'Size Premium'!$A$11,'Size Premium'!$B$11,IF(AA24>'Size Premium'!$A$12,'Size Premium'!$B$12,\"ERROR\"))))))))","v":5.4999999999999997E-3},null,0.12]
[17,{"$f":"VLOOKUP('Utility Group'!$B19,vldatabase,2,FALSE)","v":"Pub Sv Enterprise Grp."},null,{"$f":"'7 (1)'!D25","v":2.3E-2},null,{"$f":"'7 (1)'!F25","v":0.109},null,0.13200000000000001,null,{"$f":"'7 (2)'!J25","v":0.04},null,null,9.1999999999999998E-2,null,null,0.25,2.3E-2,null,{"$f":"VLOOKUP('Utility Group'!$B19,vldatabase,23,FALSE)","v":0.7},0.75,4.8299999999999996E-2,null,7.1300000000000002E-2,null,0.11130000000000001,null,{"$f":"VLOOKUP('Utility Group'!$B19,vldatabase,28,FALSE)","v":26374.32},null,{"$f":"IF(AA25>'Size Premium'!$A$5,'Size Premium'!$B$5,IF(AA25>'Size Premium'!$A$6,'Size Premium'!$B$6,IF(AA25>'Size Premium'!$A$7,'Size Premium'!$B$7,IF(AA25>'Size Premium'!$A$8,'Size Premium'!$B$8,IF(AA25>'Size Premium'!$A$9,'Size Premium'!$B$9,IF(AA25>'Size Premium'!$A$10,'Size Premium'!$B$10,IF(AA25>'Size Premium'!$A$11,'Size Premium'!$B$11,IF(AA25>'Size Premium'!$A$12,'Size Premium'!$B$12,\"ERROR\"))))))))","v":-3.0000000000000001E-3},null,0.108]
[18,{"$f":"VLOOKUP('Utility Group'!$B20,vldatabase,2,FALSE)","v":"Sempra Energy"},null,{"$f":"'7 (1)'!D26","v":2.3E-2},null,{"$f":"'7 (1)'!F26","v":0.109},null,{"$f":"D26+F26","v":0.13200000000000001},null,{"$f":"'7 (2)'!J26","v":0.04},null,null,{"$f":"H26-J26","v":9.1999999999999998E-2},null,null,0.25,{"$f":"M26*P26","v":2.3E-2},null,{"$f":"VLOOKUP('Utility Group'!$B20,vldatabase,23,FALSE)","v":0.75},0.75,{"$f":"IF(S26=\"n/a\",\"n/a\",M26*S26*T26)","v":5.1750000000000004E-2},null,{"$f":"IF(U26=\"n/a\",\"n/a\",U26+Q26)","v":7.4750000000000011E-2},null,{"$f":"IF(W26=\"n/a\",\"n/a\",W26+J26)","v":0.11475000000000002},null,{"$f":"VLOOKUP('Utility Group'!$B20,vldatabase,28,FALSE)","v":30526.32},null,{"$f":"IF(AA26>'Size Premium'!$A$5,'Size Premium'!$B$5,IF(AA26>'Size Premium'!$A$6,'Size Premium'!$B$6,IF(AA26>'Size Premium'!$A$7,'Size Premium'!$B$7,IF(AA26>'Size Premium'!$A$8,'Size Premium'!$B$8,IF(AA26>'Size Premium'!$A$9,'Size Premium'!$B$9,IF(AA26>'Size Premium'!$A$10,'Size Premium'!$B$10,IF(AA26>'Size Premium'!$A$11,'Size Premium'!$B$11,IF(AA26>'Size Premium'!$A$12,'Size Premium'!$B$12,\"ERROR\"))))))))","v":-3.0000000000000001E-3},null,{"$f":"IF(Y26=\"n/a\",\"n/a\",ROUND(Y26+AC26,3))","v":0.112}]
[19,{"$f":"VLOOKUP('Utility Group'!$B21,vldatabase,2,FALSE)","v":"Southern Company"},null,{"$f":"'7 (1)'!D27","v":2.3E-2},null,{"$f":"'7 (1)'!F27","v":0.109},null,0.13200000000000001,null,{"$f":"'7 (2)'!J27","v":0.04},null,null,9.1999999999999998E-2,null,null,0.25,2.3E-2,null,{"$f":"VLOOKUP('Utility Group'!$B21,vldatabase,23,FALSE)","v":0.55000000000000004},0.75,3.7950000000000005E-2,null,6.0950000000000004E-2,null,0.10095000000000001,null,{"$f":"VLOOKUP('Utility Group'!$B21,vldatabase,28,FALSE)","v":48537.77},null,{"$f":"IF(AA27>'Size Premium'!$A$5,'Size Premium'!$B$5,IF(AA27>'Size Premium'!$A$6,'Size Premium'!$B$6,IF(AA27>'Size Premium'!$A$7,'Size Premium'!$B$7,IF(AA27>'Size Premium'!$A$8,'Size Premium'!$B$8,IF(AA27>'Size Premium'!$A$9,'Size Premium'!$B$9,IF(AA27>'Size Premium'!$A$10,'Size Premium'!$B$10,IF(AA27>'Size Premium'!$A$11,'Size Premium'!$B$11,IF(AA27>'Size Premium'!$A$12,'Size Premium'!$B$12,\"ERROR\"))))))))","v":-3.0000000000000001E-3},null,9.8000000000000004E-2]
[20,{"$f":"VLOOKUP('Utility Group'!$B22,vldatabase,2,FALSE)","v":"WEC Energy Group"},null,{"$f":"'7 (1)'!D28","v":2.3E-2},null,{"$f":"'7 (1)'!F28","v":0.109},null,0.13200000000000001,null,{"$f":"'7 (2)'!J28","v":0.04},null,null,9.1999999999999998E-2,null,null,0.25,2.3E-2,null,{"$f":"VLOOKUP('Utility Group'!$B22,vldatabase,23,FALSE)","v":0.6},0.75,4.1399999999999999E-2,null,6.4399999999999999E-2,null,0.10439999999999999,null,{"$f":"VLOOKUP('Utility Group'!$B22,vldatabase,28,FALSE)","v":20693.05},null,{"$f":"IF(AA28>'Size Premium'!$A$5,'Size Premium'!$B$5,IF(AA28>'Size Premium'!$A$6,'Size Premium'!$B$6,IF(AA28>'Size Premium'!$A$7,'Size Premium'!$B$7,IF(AA28>'Size Premium'!$A$8,'Size Premium'!$B$8,IF(AA28>'Size Premium'!$A$9,'Size Premium'!$B$9,IF(AA28>'Size Premium'!$A$10,'Size Premium'!$B$10,IF(AA28>'Size Premium'!$A$11,'Size Premium'!$B$11,IF(AA28>'Size Premium'!$A$12,'Size Premium'!$B$12,\"ERROR\"))))))))","v":5.4999999999999997E-3},null,0.11]
[21,{"$f":"VLOOKUP('Utility Group'!$B23,vldatabase,2,FALSE)","v":"Xcel Energy Inc."},null,{"$f":"'7 (1)'!D29","v":2.3E-2},null,{"$f":"'7 (1)'!F29","v":0.109},null,0.13200000000000001,null,{"$f":"'7 (2)'!J29","v":0.04},null,null,9.1999999999999998E-2,null,null,0.25,2.3E-2,null,{"$f":"VLOOKUP('Utility Group'!$B23,vldatabase,23,FALSE)","v":0.6},0.75,4.1399999999999999E-2,null,6.4399999999999999E-2,null,0.10439999999999999,null,{"$f":"VLOOKUP('Utility Group'!$B23,vldatabase,28,FALSE)","v":23571.39},null,{"$f":"IF(AA29>'Size Premium'!$A$5,'Size Premium'!$B$5,IF(AA29>'Size Premium'!$A$6,'Size Premium'!$B$6,IF(AA29>'Size Premium'!$A$7,'Size Premium'!$B$7,IF(AA29>'Size Premium'!$A$8,'Size Premium'!$B$8,IF(AA29>'Size Premium'!$A$9,'Size Premium'!$B$9,IF(AA29>'Size Premium'!$A$10,'Size Premium'!$B$10,IF(AA29>'Size Premium'!$A$11,'Size Premium'!$B$11,IF(AA29>'Size Premium'!$A$12,'Size Premium'!$B$12,\"ERROR\"))))))))","v":5.4999999999999997E-3},null,0.11]
[]
[null,"Average",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AVERAGE(Y9:Y29)","v":0.10767750000000001},null,null,null,null,null,{"$f":"AVERAGE(AE9:AE29)","v":0.11199999999999999}]
[null,"Midpoint (h)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AVERAGE(Y44:Y45)","v":0.106125},null,null,null,null,null,{"$f":"AVERAGE(AE44:AE45)","v":0.11550000000000001}]
[]
["(a)",{"$f":"'7 (1)'!B34","v":"Weighted average for dividend-paying stocks in the S&P 500 based on data from Dividend paying components of S&P 500 index from zacks.com (retrieved Aug 1, 2018)."}]
["(b)",{"$f":"'7 (1)'!B35","v":"Average of weighted average earnings growth rates from Value Line Investment Survey, IBES, and Zacks Investment Research for dividend-paying stocks in the S&P 500 based on data from www.valueline.com (retrieved Aug 1, 2018)., http://finance.yahoo.com (retrieved Aug 1, 2018)., and www.zacks.com (retrieved Aug 1, 2018).."}]
[]
["(c)",{"$f":"'7 (2)'!B37","v":"Average yield on 30-year Treasury bonds for 2019-23 based on data from the Value Line Investment Survey, Forecast for the U.S. Economy (Jun. 1, 2018); IHS Global Insight (Jun. 6, 2018); & Wolters Kluwer, Blue Chip Financial Forecasts, (Jun. 1, 2018)."}]
[]
["(d)","Morin, Roger A., \"New Regulatory Finance,\" Public Utilities Reports, Inc. at 190 (2006)."]
["(e)",{"$f":"'7 (1)'!B38","v":"The Value Line Investment Survey (May 18, Jun. 15, & Jul. 27, 2018); Jun. 22, 2018 for Emera."}]
["(f)",{"$f":"'7 (1)'!B39","v":"www.valueline.com (retrieved Jul. 17, 2018)."}]
["(g)",{"$f":"'7 (1)'!B40","v":"Duff & Phelps Cost of Capital Navigator, 2018 Cost of Capital: Annual U.S. Guidance and Examples, (Chapter 7, pp. 10-11, and CRSP Deciles Size Study)."}]
["(h)","Average of low and high values."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Min",null,{"$f":"MIN(Y9:Y29)","v":9.06E-2},null,null,null,null,null,{"$f":"MIN(AE9:AE29)","v":9.6000000000000002E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Max",null,{"$f":"MAX(Y9:Y29)","v":0.12165000000000001},null,null,null,null,null,{"$f":"MAX(AE9:AE29)","v":0.13500000000000001}]

{"sheet":"9 (1)","index":18,"n_rows":29,"n_cols":7,"rows_kept":29,"cut":false,"hidden":false,"merged":[[26,8,27,13],[26,1,27,6]]}
[{"$f":"'Exhibit List'!C15","v":"ELECTRIC UTILITY RISK PREMIUM"},null,null,null,null,null,{"$f":"'Exhibit List'!B15","v":"Exhibit No. 9"}]
[null,null,null,null,null,null,"Page 1 of 4"]
[{"$f":"'Exhibit List'!D15","v":"CURRENT BOND YIELD"}]
[]
[]
["Current Equity Risk Premium"]
["(a)","Avg. Yield over Study Period",null,null,null,null,{"$f":"ROUND(+'9 (3)'!G51,4)","v":8.2799999999999999E-2}]
["(b)","Average Utility Bond Yield",null,null,null,null,{"$f":"'Bond Yields'!I16","v":4.2799999999999998E-2}]
[null,null,"Change in Bond Yield",null,null,null,{"$f":"-G7+G8","v":-0.04}]
[]
["(c)","Risk Premium/Interest Rate Relationship",null,null,null,null,{"$f":"ROUND('9 (4)'!B46,4)","v":-0.43180000000000002}]
[null,null,"Adjustment to Average Risk Premium",null,null,null,{"$f":"G9*G11","v":1.7272000000000003E-2}]
[]
["(a)","Average Risk Premium over Study Period",null,null,null,null,{"$f":"ROUND('9 (3)'!J51,4)","v":3.7100000000000001E-2}]
[null,null,"Adjusted Risk Premium",null,null,null,{"$f":"G12+G14","v":5.4372000000000004E-2}]
[]
[]
["Implied Cost of Equity"]
["(b)","Baa Utility Bond Yield",null,null,null,null,{"$f":"'Bond Yields'!C16","v":4.5999999999999999E-2}]
[null,"Adjusted Equity Risk Premium",null,null,null,null,{"$f":"G15","v":5.4372000000000004E-2}]
[]
[null,"Risk Premium Cost of Equity",null,null,null,null,{"$f":"G19+G20","v":0.100372}]
[]
[]
[]
["(a)",{"$f":"G1 & \", page 3.\"","v":"Exhibit No. 9, page 3."}]
["(b)",{"$f":"\"Average bond yield on all utility bonds and Baa subset for the six-months ending \"&'Bond Yields'!B14&\" based on data from Moody's Investors Service at www.credittrends.com.\"","v":"Average bond yield on all utility bonds and Baa subset for the six-months ending Jul. 2018 based on data from Moody's Investors Service at www.credittrends.com."}]
[]
["(c)",{"$f":"G1 & \", page 4.\"","v":"Exhibit No. 9, page 4."}]

{"sheet":"9 (2)","index":19,"n_rows":30,"n_cols":7,"rows_kept":30,"cut":false,"hidden":false,"merged":[[26,1,28,6]]}
[{"$f":"'Exhibit List'!C16","v":"ELECTRIC UTILITY RISK PREMIUM"},null,null,null,null,null,{"$f":"'Exhibit List'!B16","v":"Exhibit No. 9"}]
[null,null,null,null,null,null,"Page 2 of 4"]
[{"$f":"'Exhibit List'!D16","v":"PROJECTED BOND YIELD"}]
[]
[]
["Current Equity Risk Premium"]
["(a)","Avg. Yield over Study Period",null,null,null,null,{"$f":"ROUND(+'9 (3)'!G51,4)","v":8.2799999999999999E-2}]
["(b)","Average Utility Bond Yield 2019-2023",null,null,null,null,{"$f":"'Bond Yields'!O39","v":5.9400000000000001E-2}]
[null,null,"Change in Bond Yield",null,null,null,{"$f":"-G7+G8","v":-2.3399999999999997E-2}]
[]
["(c)","Risk Premium/Interest Rate Relationship",null,null,null,null,{"$f":"ROUND('9 (4)'!B46,4)","v":-0.43180000000000002}]
[null,null,"Adjustment to Average Risk Premium",null,null,null,{"$f":"G9*G11","v":1.0104119999999999E-2}]
[]
["(a)","Average Risk Premium over Study Period",null,null,null,null,{"$f":"ROUND('9 (3)'!J51,4)","v":3.7100000000000001E-2}]
[null,null,"Adjusted Risk Premium",null,null,null,{"$f":"G12+G14","v":4.7204120000000002E-2}]
[]
[]
["Implied Cost of Equity"]
["(b)","Baa Utility Bond Yield 2019-2023",null,null,null,null,{"$f":"'Bond Yields'!E39","v":6.2600000000000003E-2}]
[null,"Adjusted Equity Risk Premium",null,null,null,null,{"$f":"G15","v":4.7204120000000002E-2}]
[]
[null,"Risk Premium Cost of Equity",null,null,null,null,{"$f":"G19+G20","v":0.10980412000000001}]
[]
[]
[]
["(a)",{"$f":"G1 & \", page 3.\"","v":"Exhibit No. 9, page 3."}]
["(b)",{"$f":"\"Yields on all utility bonds and Baa subset based on data from \" &'Bond Yields'!B73&\"; \" & 'Bond Yields'!B74 & \"; & Moody's Investors Service at www.credittrends.com.\"","v":"Yields on all utility bonds and Baa subset based on data from IHS Global Insight (Jun. 6, 2018); Energy Information Administration, Annual Energy Outlook 2018 (Feb. 6, 2018); & Moody's Investors Service at www.credittrends.com."}]
[]
[]
["(c)",{"$f":"G1 & \", page 4.\"","v":"Exhibit No. 9, page 4."}]

{"sheet":"9 (3)","index":20,"n_rows":56,"n_cols":11,"rows_kept":56,"cut":false,"hidden":false,"merged":[[53,1,54,10]]}
[{"$f":"'Exhibit List'!C17","v":"ELECTRIC UTILITY RISK PREMIUM"},null,null,null,null,null,null,null,null,null,{"$f":"'Exhibit List'!B17","v":"Exhibit No. 9"}]
[null,null,null,null,null,null,null,null,null,null,"Page 3 of 4"]
[{"$f":"'Exhibit List'!D17","v":"AUTHORIZED RETURNS"}]
[null,null,null,"(a)",null,null,"(b)"]
[null,null,null,"Allowed",null,null,"Average Utility",null,null,"Risk"]
[null,"Year",null,"ROE",null,null,"Bond Yield",null,null,"Premium"]
[null,1974,null,0.13100000000000001,null,null,9.2700000000000005E-2,null,null,{"$f":"D7-G7","v":3.8300000000000001E-2}]
[null,{"$f":"B7+1","v":1975},null,0.13200000000000001,null,null,9.8799999999999999E-2,null,null,3.3200000000000007E-2]
[null,1976,null,0.13100000000000001,null,null,9.1700000000000004E-2,null,null,3.9300000000000002E-2]
[null,1977,null,0.13300000000000001,null,null,8.5800000000000001E-2,null,null,4.7200000000000006E-2]
[null,1978,null,0.13200000000000001,null,null,9.2200000000000004E-2,null,null,3.9800000000000002E-2]
[null,1979,null,0.13500000000000001,null,null,0.10390000000000001,null,null,3.1100000000000003E-2]
[null,1980,null,0.14230000000000001,null,null,0.13150000000000001,null,null,1.0800000000000004E-2]
[null,1981,null,0.1522,null,null,0.15620000000000001,null,null,-4.0000000000000036E-3]
[null,1982,null,0.1578,null,null,0.15329999999999999,null,null,4.500000000000004E-3]
[null,1983,null,0.15359999999999999,null,null,0.1331,null,null,2.049999999999999E-2]
[null,1984,null,0.1532,null,null,0.14030000000000001,null,null,1.2899999999999995E-2]
[null,1985,null,0.152,null,null,0.1229,null,null,2.9100000000000001E-2]
[null,1986,null,0.13930000000000001,null,null,9.4600000000000004E-2,null,null,4.4700000000000004E-2]
[null,1987,null,0.12989999999999999,null,null,9.98E-2,null,null,3.0099999999999988E-2]
[null,1988,null,0.12790000000000001,null,null,0.1045,null,null,2.3400000000000018E-2]
[null,1989,null,0.12970000000000001,null,null,9.6600000000000005E-2,null,null,3.3100000000000004E-2]
[null,1990,null,0.127,null,null,9.7600000000000006E-2,null,null,2.9399999999999996E-2]
[null,1991,null,0.1255,null,null,9.2100000000000001E-2,null,null,3.3399999999999999E-2]
[null,1992,null,0.12089999999999999,null,null,8.5699999999999998E-2,null,null,3.5199999999999995E-2]
[null,1993,null,0.11409999999999999,null,null,7.5600000000000001E-2,null,null,3.8499999999999993E-2]
[null,1994,null,0.1134,null,null,8.3000000000000004E-2,null,null,3.0399999999999996E-2]
[null,1995,null,0.11550000000000001,null,null,7.9100000000000004E-2,null,null,3.6400000000000002E-2]
[null,1996,null,0.1139,null,null,7.7399999999999997E-2,null,null,3.6500000000000005E-2]
[null,1997,null,0.114,null,null,7.6300000000000007E-2,null,null,3.7699999999999997E-2]
[null,1998,null,0.1166,null,null,7.0000000000000007E-2,null,null,4.6599999999999989E-2]
[null,1999,null,0.1077,null,null,7.5499999999999998E-2,null,null,3.2200000000000006E-2]
[null,2000,null,0.1143,null,null,8.09E-2,null,null,3.3399999999999999E-2]
[null,2001,null,0.1109,null,null,7.7200000000000005E-2,null,null,3.3699999999999994E-2]
[null,2002,null,0.1116,null,null,7.5300000000000006E-2,null,null,3.6299999999999999E-2]
[null,2003,null,0.10970000000000001,null,null,6.6100000000000006E-2,null,null,4.36E-2]
[null,2004,null,0.1075,null,null,6.2E-2,null,null,4.5499999999999999E-2]
[null,2005,null,0.10539999999999999,null,null,5.67E-2,null,null,4.8699999999999993E-2]
[null,2006,null,0.1036,null,null,6.08E-2,null,null,4.2799999999999998E-2]
[null,2007,null,0.1036,null,null,6.1100000000000002E-2,null,null,4.2499999999999996E-2]
[null,2008,null,0.1046,null,null,6.6500000000000004E-2,null,null,3.8099999999999995E-2]
[null,2009,null,0.1048,null,null,6.2799999999999995E-2,null,null,4.200000000000001E-2]
[null,2010,null,0.10340000000000001,null,null,5.5599999999999997E-2,null,null,4.7800000000000009E-2]
[null,2011,null,0.10290000000000001,null,null,5.1299999999999998E-2,null,null,5.1600000000000007E-2]
[null,2012,null,0.1017,null,null,4.2599999999999999E-2,null,null,5.91E-2]
[null,2013,null,0.1002,null,null,4.5499999999999999E-2,null,null,5.4699999999999999E-2]
[null,2014,null,9.9199999999999997E-2,null,null,4.41E-2,null,null,{"$f":"D47-G47","v":5.5099999999999996E-2}]
[null,2015,null,9.8500000000000004E-2,null,null,4.3700000000000003E-2,null,null,{"$f":"D48-G48","v":5.4800000000000001E-2}]
[null,2016,null,9.7699999999999995E-2,null,null,4.1099999999999998E-2,null,null,{"$f":"D49-G49","v":5.6599999999999998E-2}]
[null,2017,null,9.74E-2,null,null,4.07E-2,null,null,{"$f":"D50-G50","v":5.67E-2}]
[null,"Average",null,{"$f":"AVERAGE(D7:D50)","v":0.11994318181818181},null,null,{"$f":"AVERAGE(G7:G50)","v":8.2822727272727284E-2},null,null,{"$f":"AVERAGE(J7:J50)","v":3.712045454545454E-2}]
[]
[]
["(a)","Major Rate Case Decisions, Regulatory Focus, Regulatory Research Associates; UtilityScope Regulatory Service, Argus."]
[]
["(b)","Moody's Investors Service."]

{"sheet":"9 (4)","index":21,"n_rows":46,"n_cols":9,"rows_kept":46,"cut":false,"hidden":false,"merged":[]}
[{"$f":"'Exhibit List'!C18","v":"ELECTRIC UTILITY RISK PREMIUM"},null,null,null,null,null,null,null,{"$f":"'Exhibit List'!B18","v":"Exhibit No. 9"}]
[null,null,null,null,null,null,null,null,"Page 4 of 4"]
[{"$f":"'Exhibit List'!D18","v":"REGRESSION RESULTS"}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["SUMMARY OUTPUT"]
[]
["Regression Statistics"]
["Multiple R",0.93434508408527051]
["R Square",0.87300073615431129]
["Adjusted R Square",0.86997694415798543]
["Standard Error",4.9076308620793537E-3]
["Observations",44]
[]
["ANOVA"]
[null,"df","SS","MS","F","Significance F"]
["Regression",1,6.9535482824148722E-3,6.9535482824148722E-3,288.71057837809485,1.9752576374647653E-20]
["Residual",42,1.0115633084942172E-3,2.4084840678433742E-5]
["Total",43,7.9651115909090894E-3]
[]
[null,"Coefficients","Standard Error","t Stat","P-value","Lower 95%","Upper 95%","Lower 95.0%","Upper 95.0%"]
["Intercept",7.2885798998910137E-2,2.2311383867366905E-3,32.667538433379931,1.7338670141053058E-31,6.8383179444180958E-2,7.7388418553639315E-2,6.8383179444180958E-2,7.7388418553639315E-2]
["X Variable 1",-0.43183007407717638,2.5414498038664361E-2,-16.991485467083059,1.9752576374647653E-20,-0.48311860755532021,-0.38054154059903256,-0.48311860755532021,-0.38054154059903256]

{"sheet":"10","index":22,"n_rows":45,"n_cols":13,"rows_kept":45,"cut":false,"hidden":false,"merged":[]}
[{"$f":"'Exhibit List'!C19","v":"EXPECTED EARNINGS APPROACH"},null,null,null,null,null,null,null,null,{"$f":"'Exhibit List'!B19","v":"Exhibit No. 10"}]
[null,null,null,null,null,null,null,null,null,"Page 1 of 1"]
[{"$f":"'Exhibit List'!D19","v":"UTILITY GROUP"}]
[]
[null,null,null,"(a)",null,"(b)",null,null,"(c)"]
[null,null,null,null,null,"Mid-Year"]
[null,null,null,"Expected Return",null,"Adjustment",null,null,"Adjusted Return"]
[null,"Company ",null,"on Common Equity",null,"Factor",null,null,"on Common Equity"]
[]
[{"$f":"A9+1","v":1},{"$f":"VLOOKUP('Utility Group'!$B3,vldatabase,2,FALSE)","v":"Algonquin Pwr & Util"},null,{"$f":"VLOOKUP('Utility Group'!$B3,vldatabase,18,FALSE)","v":"n/a"},null,{"$f":"'6'!I8","v":"n/a"},null,null,{"$f":"IF(D10=\"n/a\",\"n/a  \",D10*F10)","v":"n/a  "},null,null,null,{"$f":"IF(I10=\"n/a\",\"n/a\",IF(I10<$M$44,\"nmf\",IF(I10>$M$45,\"nmf\",I10)))","v":"nmf"}]
[{"$f":"A10+1","v":2},{"$f":"VLOOKUP('Utility Group'!$B4,vldatabase,2,FALSE)","v":"Alliant Energy"},null,{"$f":"VLOOKUP('Utility Group'!$B4,vldatabase,18,FALSE)","v":0.115},null,{"$f":"'6'!I9","v":1.0040264460990405},null,null,{"$f":"IF(D11=\"n/a\",\"n/a  \",D11*F11)","v":0.11546304130138965},null,null,null,{"$f":"IF(I11=\"n/a\",\"n/a\",IF(I11<$M$44,\"nmf\",IF(I11>$M$45,\"nmf\",I11)))","v":0.11546304130138965}]
[3,{"$f":"VLOOKUP('Utility Group'!$B5,vldatabase,2,FALSE)","v":"Ameren Corp."},null,{"$f":"VLOOKUP('Utility Group'!$B5,vldatabase,18,FALSE)","v":0.105},null,{"$f":"'6'!I10","v":1.0263854156922194},null,null,0.10777046864768304,null,null,null,0.10777046864768304]
[4,{"$f":"VLOOKUP('Utility Group'!$B6,vldatabase,2,FALSE)","v":"Avangrid, Inc."},null,{"$f":"VLOOKUP('Utility Group'!$B6,vldatabase,18,FALSE)","v":0.06},null,{"$f":"'6'!I11","v":1.0090388088903404},null,null,6.0542328533420418E-2,null,null,null,"nmf"]
[5,{"$f":"VLOOKUP('Utility Group'!$B7,vldatabase,2,FALSE)","v":"Black Hills Corp."},null,{"$f":"VLOOKUP('Utility Group'!$B7,vldatabase,18,FALSE)","v":0.1},null,{"$f":"'6'!I12","v":1.0395743235581241},null,null,0.10395743235581241,null,null,null,0.10395743235581241]
[6,{"$f":"VLOOKUP('Utility Group'!$B8,vldatabase,2,FALSE)","v":"CMS Energy Corp."},null,{"$f":"VLOOKUP('Utility Group'!$B8,vldatabase,18,FALSE)","v":0.13500000000000001},null,{"$f":"'6'!I13","v":1.039137166294875},null,null,0.14028351744980813,null,null,null,0.14028351744980813]
[7,{"$f":"VLOOKUP('Utility Group'!$B9,vldatabase,2,FALSE)","v":"Consolidated Edison"},null,{"$f":"VLOOKUP('Utility Group'!$B9,vldatabase,18,FALSE)","v":8.5000000000000006E-2},null,{"$f":"'6'!I14","v":1.0190681558861772},null,null,8.6620793250325068E-2,null,null,null,8.6620793250325068E-2]
[8,{"$f":"VLOOKUP('Utility Group'!$B10,vldatabase,2,FALSE)","v":"DTE Energy Co."},null,{"$f":"VLOOKUP('Utility Group'!$B10,vldatabase,18,FALSE)","v":0.11},null,{"$f":"'6'!I15","v":1.0344673802751314},null,null,0.11379141183026445,null,null,null,0.11379141183026445]
[9,{"$f":"VLOOKUP('Utility Group'!$B11,vldatabase,2,FALSE)","v":"Duke Energy Corp."},null,{"$f":"VLOOKUP('Utility Group'!$B11,vldatabase,18,FALSE)","v":8.5000000000000006E-2},null,{"$f":"'6'!I16","v":1.0158686540406021},null,null,8.634883559345119E-2,null,null,null,8.634883559345119E-2]
[10,{"$f":"VLOOKUP('Utility Group'!$B12,vldatabase,2,FALSE)","v":"Emera Inc."},null,{"$f":"VLOOKUP('Utility Group'!$B12,vldatabase,18,FALSE)","v":0.125},null,{"$f":"'6'!I17","v":1.0202976935238064},null,null,0.1275372116904758,null,null,null,0.1275372116904758]
[11,{"$f":"VLOOKUP('Utility Group'!$B13,vldatabase,2,FALSE)","v":"Entergy Corp."},null,{"$f":"VLOOKUP('Utility Group'!$B13,vldatabase,18,FALSE)","v":0.12},null,{"$f":"'6'!I18","v":1.0306099344568633},null,null,0.1236731921348236,null,null,null,0.1236731921348236]
[12,{"$f":"VLOOKUP('Utility Group'!$B14,vldatabase,2,FALSE)","v":"Eversource Energy"},null,{"$f":"VLOOKUP('Utility Group'!$B14,vldatabase,18,FALSE)","v":9.5000000000000001E-2},null,{"$f":"'6'!I19","v":1.0178343131370715},null,null,9.6694259748021788E-2,null,null,null,9.6694259748021788E-2]
[13,{"$f":"VLOOKUP('Utility Group'!$B15,vldatabase,2,FALSE)","v":"Exelon Corp."},null,{"$f":"VLOOKUP('Utility Group'!$B15,vldatabase,18,FALSE)","v":9.5000000000000001E-2},null,{"$f":"'6'!I20","v":1.0266442464018066},null,null,9.7531203408171632E-2,null,null,null,9.7531203408171632E-2]
[14,{"$f":"VLOOKUP('Utility Group'!$B16,vldatabase,2,FALSE)","v":"Fortis Inc."},null,{"$f":"VLOOKUP('Utility Group'!$B16,vldatabase,18,FALSE)","v":8.5000000000000006E-2},null,{"$f":"'6'!I21","v":1.0291487231484733},null,null,8.7477641467620229E-2,null,null,null,8.7477641467620229E-2]
[15,{"$f":"VLOOKUP('Utility Group'!$B17,vldatabase,2,FALSE)","v":"NorthWestern Corp."},null,{"$f":"VLOOKUP('Utility Group'!$B17,vldatabase,18,FALSE)","v":9.5000000000000001E-2},null,{"$f":"'6'!I22","v":1.0200859257379347},null,null,9.6908162945103793E-2,null,null,null,9.6908162945103793E-2]
[16,{"$f":"VLOOKUP('Utility Group'!$B18,vldatabase,2,FALSE)","v":"PPL Corp."},null,{"$f":"VLOOKUP('Utility Group'!$B18,vldatabase,18,FALSE)","v":0.13},null,{"$f":"'6'!I23","v":1.0409863950014122},null,null,0.1353282313501836,null,null,null,0.1353282313501836]
[17,{"$f":"VLOOKUP('Utility Group'!$B19,vldatabase,2,FALSE)","v":"Pub Sv Enterprise Grp."},null,{"$f":"VLOOKUP('Utility Group'!$B19,vldatabase,18,FALSE)","v":0.11},null,{"$f":"'6'!I24","v":1.0233152059890203},null,null,0.11256467265879223,null,null,null,0.11256467265879223]
[18,{"$f":"VLOOKUP('Utility Group'!$B20,vldatabase,2,FALSE)","v":"Sempra Energy"},null,{"$f":"VLOOKUP('Utility Group'!$B20,vldatabase,18,FALSE)","v":0.115},null,{"$f":"'6'!I25","v":1.0465616689962947},null,null,{"$f":"IF(D27=\"n/a\",\"n/a  \",D27*F27)","v":0.12035459193457389},null,null,null,{"$f":"IF(I27=\"n/a\",\"n/a\",IF(I27<$M$44,\"nmf\",IF(I27>$M$45,\"nmf\",I27)))","v":0.12035459193457389}]
[19,{"$f":"VLOOKUP('Utility Group'!$B21,vldatabase,2,FALSE)","v":"Southern Company"},null,{"$f":"VLOOKUP('Utility Group'!$B21,vldatabase,18,FALSE)","v":0.12},null,{"$f":"'6'!I26","v":1.0318838779504054},null,null,0.12382606535404864,null,null,null,0.12382606535404864]
[20,{"$f":"VLOOKUP('Utility Group'!$B22,vldatabase,2,FALSE)","v":"WEC Energy Group"},null,{"$f":"VLOOKUP('Utility Group'!$B22,vldatabase,18,FALSE)","v":0.12},null,{"$f":"'6'!I27","v":1.0172250612939935},null,null,0.12206700735527921,null,null,null,0.12206700735527921]
[21,{"$f":"VLOOKUP('Utility Group'!$B23,vldatabase,2,FALSE)","v":"Xcel Energy Inc."},null,{"$f":"VLOOKUP('Utility Group'!$B23,vldatabase,18,FALSE)","v":0.105},null,{"$f":"'6'!I28","v":1.0243644457201082},null,null,0.10755826680061135,null,null,null,0.10755826680061135]
[]
[null,"Average (d)",null,null,null,null,null,null,{"$f":"AVERAGE(M10:M30)","v":0.11082926354086525},null,null,"Max",{"$f":"MAX(M10:M30)","v":0.14028351744980813}]
[null,"Midpoint (d,e)",null,null,null,null,null,null,{"$f":"AVERAGE(M32:M33)","v":0.11331617652162966},null,null,"Min",{"$f":"MIN(M10:M30)","v":8.634883559345119E-2}]
[]
[]
["(a)",{"$f":"'Proxy Group Risk Measures'!B37","v":"The Value Line Investment Survey (May 18, Jun. 15, & Jul. 27, 2018); Jun. 22, 2018 for Emera."}]
["(b)",{"$f":"\"Adjustment to convert year-end return to an average rate of return from \" & 'Exhibit List'!B10 & \".\"","v":"Adjustment to convert year-end return to an average rate of return from Exhibit No. 6."}]
["(c)","(a) x (b)."]
["(d)","Excludes highlighted values."]
["(e)","Average of low and high values."]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,"Criteria Min",null,{"$f":"'5 (3)'!D43","v":6.9500000000000006E-2}]
[null,null,null,null,null,null,null,null,null,null,"Criteria Max",null,{"$f":"'5 (3)'!D44","v":0.16900000000000001}]

{"sheet":"11","index":23,"n_rows":58,"n_cols":24,"rows_kept":58,"cut":false,"hidden":false,"merged":[[46,4,46,18],[12,4,12,18],[21,4,21,18],[22,4,22,18],[23,4,23,18],[27,4,27,18],[35,4,35,18]]}
[{"$f":"'Exhibit List'!C20","v":"FLOTATION COST STUDY"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Exhibit List'!B20","v":"Exhibit No. 11"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Page 1 of 1"]
[{"$f":"'Exhibit List'!D20","v":"VALUE LINE ELECTRIC UTILITY INDUSTRY"}]
[]
[null,null,null,null,-1,null,{"$f":"E5-1","v":-2},null,{"$f":"G5-1","v":-3},null,{"$f":"I5-1","v":-4},null,{"$f":"K5-1","v":-5},null,{"$f":"M5-1","v":-6},null,{"$f":"O5-1","v":-7},null,{"$f":"Q5-1","v":-8},null,{"$f":"S5-1","v":-9}]
[null,null,null,null,null,null,null,null,null,null,"Underwriting",null,null,null,null,null,"Total",null,"Gross Proceeds",null,"Flotation"]
[null,null,null,null,null,null,"Shares",null,"Offering",null,"Discount",null,"Underwriting",null,"Offering",null,"Flotation",null,"Before Flot.",null,"Cost",null,"Latest","Net"]
["No.","Sym","Company",null,"Date",null,"Issued",null,"Price",null,"(per share)",null,"Discount",null,"Expense",null,"Costs",null,"Costs",null,"(%)",null,"Price","Proceeds"]
[1,"ALE","ALLETE",null,"2014-02-27",null,3220000,null,49.75,null,1.74125,null,{"$f":"G9*K9","v":5606825},null,450000,null,{"$f":"O9+M9","v":6056825},null,{"$f":"I9*G9","v":160195000},null,{"$f":"Q9/S9","v":3.7809076438091074E-2}]
[{"$f":"A9+1","v":2},"LNT","Alliant Energy",null,"2003-07-03",null,{"$f":"15000000+2250000","v":17250000},null,19.25,null,0.77,null,{"$f":"G10*K10","v":13282500},null,370000,null,{"$f":"O10+M10","v":13652500},null,{"$f":"I10*G10","v":332062500},null,{"$f":"Q10/S10","v":4.1114248070769813E-2}]
[3,"AEE","Ameren Corp.",null,"2009-09-10",null,{"$f":"19000000+2850000","v":21850000},null,25.25,null,0.75749999999999995,null,16551374.999999998,null,450000,null,17001375,null,551712500,null,3.081564220495276E-2]
[4,"AEP","American Elec Pwr",null,"2009-04-02",null,{"$f":"60000000+9000000","v":69000000},null,24.5,null,0.73499999999999999,null,50715000,null,400000,null,51115000,null,1690500000,null,3.0236616385684707E-2]
[5,"AGR","AVANGRID, Inc.",null,"N/A"]
[6,"AVA","Avista Corp.",null,"2006-12-13",null,{"$f":"2750000+412500","v":3162500},null,25.05,null,0.48,null,1518000,null,300000,null,1818000,null,79220625,null,2.294856926463279E-2]
[7,"BKH","Black Hills Corp.",null,"2015-11-19",null,{"$f":"5500000+825000","v":6325000},null,40.25,null,1.4087499999999999,null,8910343.75,null,1200000,null,10110343.75,null,254581250,null,3.9713622861070878E-2]
[8,"CNP","CenterPoint Energy",null,"2010-06-10",null,{"$f":"22000000+3300000","v":25300000},null,12.9,null,0.45150000000000001,null,11422950,null,390000,null,11812950,null,326370000,null,3.6194962772313634E-2]
[9,"CMS","CMS Energy Corp.",null,"2005-03-31",null,{"$f":"20000000+3000000","v":23000000},null,12.25,null,0.42880000000000001,null,9862400,null,325000,null,10187400,null,281750000,null,3.6157586512866019E-2]
[10,"ED","Consolidated Edison",null,"2017-08-10",null,4100000,null,83.770099999999999,null,{"$f":"W18-I18","v":0.28990000000000293},null,1188590.0000000121,null,350000,null,1538590.0000000121,null,343457410,null,4.4797111816571727E-3,null,84.06,{"$f":"S18-M18","v":342268820}]
[11,"D","Dominion Energy",null,"2016-04-06",null,10200000,null,74.16,null,{"$f":"W19-I19","v":0.42000000000000171},null,4284000.0000000177,null,200000,null,4484000.0000000177,null,756432000,null,5.9278296000169449E-3,null,74.58,{"$f":"S19-M19-O19","v":751948000}]
[12,"DTE","DTE Energy Co.",null,"2002-06-20",null,{"$f":"5500000+825000","v":6325000},null,43.25,null,1.4056,null,8890420,null,250000,null,9140420,null,273556250,null,3.3413310790742307E-2]
[13,"DUK","Duke Energy Corp.",null,"2016-03-02",null,{"$f":"9250000+1387500","v":10637500},null,72,null,2.16,null,22977000,null,400000,null,23377000,null,765900000,null,3.0522261391826608E-2]
[14,"EIX","Edison International",null,"N/A"]
[15,"EE","El Paso Electric Co.",null,"N/A"]
[16,"ETR","Entergy Corp.",null,"N/A"]
[17,"ES","Eversource Energy",null,"2009-03-17",null,{"$f":"16500000+2475000","v":18975000},null,20.2,null,0.65649999999999997,null,12457087.5,null,350000,null,12807087.5,null,383295000,null,3.3413134791740046E-2]
[18,"EXC","Exelon Corp.",null,"2014-06-13",null,{"$f":"50000000+7500000","v":57500000},null,35,null,1.05,null,60375000,null,600000,null,60975000,null,2012500000,null,3.0298136645962735E-2]
[19,"FE","FirstEnergy Corp.",null,"2003-09-15",null,{"$f":"28000000+4200000","v":32200000},null,30,null,0.97499999999999998,null,31395000,null,423000,null,31818000,null,966000000,null,3.2937888198757766E-2]
[20,"FTS","Fortis Inc.",null,"N/A"]
[21,"GXP","Great Plains Energy",null,"2016-09-29",null,{"$f":"52600000+7890000","v":60490000},null,26.45,null,0.79349999999999998,null,47998815,null,500000,null,48498815,null,1599960500,null,3.0312507715034215E-2]
[22,"HE","Hawaiian Elec.",null,"2013-03-20",null,{"$f":"6100000+900000","v":7000000},null,26.75,null,1.00312,null,7021840,null,450000,null,7471840,null,187250000,null,3.99030173564753E-2]
[23,"IDA","IDACORP, Inc.",null,"2004-12-10",null,{"$f":"3500000+525000","v":4025000},null,30,null,1.2,null,4830000,null,300000,null,5130000,null,120750000,null,4.2484472049689442E-2]
[24,"MGEE","MGE Energy",null,"2004-09-10",null,{"$f":"1100000+165000","v":1265000},null,31.85,null,1.0349999999999999,null,1309275,null,125000,null,1434275,null,40290250,null,3.5598562927755477E-2]
[25,"NEE","NextEra Energy, Inc.",null,"2016-11-03",null,{"$f":"12000000+1800000","v":13800000},null,124,null,{"$f":"W33-I33","v":1.8900000000000006},null,26082000.000000007,null,750000,null,26832000.000000007,null,1711200000,null,1.5680224403927072E-2,null,125.89,{"$f":"S33-M33-O33","v":1684368000}]
[26,"NWE","NorthWestern Corp.",null,"2015-09-30",null,1100000,null,51.81,null,{"$f":"W34-I34","v":1.3299999999999983},null,1462999.9999999981,null,1000000,null,2462999.9999999981,null,56991000,null,4.3217350107911744E-2,null,53.14,{"$f":"S34-M34-O34","v":54528000}]
[27,"OGE","OGE Energy Corp.",null,"2003-08-22",null,{"$f":"4650000+674074","v":5324074},null,21.6,null,0.79,null,4206018.46,null,325000,null,4531018.46,null,114999998.40000001,null,3.9400161069915285E-2]
[28,"OTTR","Otter Tail Corp.",null,"N/A"]
[29,"PCG","PG&E Corp.",null,"2016-08-17",null,4900000,null,63.15,null,{"$f":"W37-I37","v":0.30000000000000426},null,1470000.000000021,null,175000,null,1645000.000000021,null,309435000,null,5.3161407080647661E-3,null,63.45,{"$f":"S37-M37-O37","v":307790000}]
[30,"PNW","Pinnacle West Capital",null,"2010-04-09",null,{"$f":"6000000+900000","v":6900000},null,38,null,1.33,null,9177000,null,190000,null,9367000,null,262200000,null,3.5724637681159417E-2]
[31,"PNM","PNM Resources",null,"2006-12-07",null,{"$f":"5000000+750000","v":5750000},null,30.79,null,1.0780000000000001,null,6198500,null,250000,null,6448500,null,177042500,null,3.6423457644350933E-2]
[32,"POR","Portland General Elec.",null,"2013-06-13",null,{"$f":"11100000+1665000","v":12765000},null,29.5,null,0.95874999999999999,null,12238443.75,null,600000,null,12838443.75,null,376567500,null,3.4093339839471014E-2]
[33,"PPL","PPL Corp.",null,"2012-04-11",null,{"$f":"9900000+1485000","v":11385000},null,27.02,null,{"$f":"W41-I41","v":0.64000000000000057},null,7286400.0000000065,null,750000,null,8036400.0000000065,null,307622700,null,2.6124209949395825E-2,null,{"$f":"I41+6336000/9900000","v":27.66},{"$f":"S41-M41-O41","v":299586300}]
[34,"PEG","Pub Sv Enterprise Grp.",null,"2003-10-02",null,{"$f":"8250000+1237500","v":9487500},null,41.75,null,1.2524999999999999,null,11883093.75,null,350000,null,12233093.75,null,396103125,null,3.0883608277516114E-2]
[35,"SCG","SCANA Corp.",null,"2010-05-13",null,{"$f":"7150000+1072500","v":8222500},null,37,null,1.2949999999999999,null,10648137.5,null,350000,null,10998137.5,null,304232500,null,3.6150435933044629E-2]
[36,"SRE","Sempra Energy",null,"2018-01-05",null,{"$f":"23364486+3504672","v":26869158},null,107,null,1.9259999999999999,null,51749998.307999998,null,1500000,null,53249998.307999998,null,2874999906,null,1.8521739147493384E-2]
[37,"SO","Southern Company",null,"2016-08-18",null,32500000,null,49.3,null,{"$f":"W45-I45","v":1.6600000000000037},null,53950000.000000119,null,557000,null,54507000.000000119,null,1602250000,null,3.4019035731003351E-2,null,50.96,{"$f":"S45-M45-O45","v":1547743000}]
[38,"VVC","Vectren Corp.",null,"2007-02-26",null,{"$f":"4600000+690000","v":5290000},null,28.33,null,0.99,null,5237100,null,425000,null,5662100,null,149865700,null,3.7781160065311806E-2]
[39,"WEC","WEC Energy Group",null,"N/A"]
[40,"WR","Westar Energy",null,"2013-09-25",null,{"$f":"8000000+1200000","v":9200000},null,31.15,null,1.0902499999999999,null,10030300,null,250000,null,10280300,null,286580000,null,3.5872356759020167E-2]
[41,"XEL","Xcel Energy Inc.",null,"2010-08-04",null,{"$f":"19000000+2850000","v":21850000},null,21.5,null,0.64500000000000002,null,14093250,null,600000,null,14693250,null,469775000,null,3.1277207173646959E-2]
[null,null,"Average",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AVERAGE(U9:U49)","v":3.1022535930919769E-2}]
[]
[null,"Column Notes:"]
[null,"(1-4)","SEC Form 424B for each company's most recent open-market common stock issuance."]
[null,"(5)","Column (2) * Column (4)"]
[null,"(6)","SEC Form 424B for each company's most recent open-market common stock issuance."]
[null,"(7)","Column (5) + Column (6)"]
[null,"(8)","Column (2) * Column (3)"]
[null,"(9)","Column (7) / Column (8)"]

{"sheet":"12 (1)","index":24,"n_rows":24,"n_cols":9,"rows_kept":24,"cut":false,"hidden":false,"merged":[]}
[{"$f":"'Exhibit List'!C21","v":"DCF MODEL - NON-UTILITY GROUP"},null,null,null,null,null,null,null,{"$f":"'Exhibit List'!B21","v":"Exhibit No. 12"}]
[null,null,null,null,null,null,null,null,"Page 1 of 3"]
[{"$f":"'Exhibit List'!D21","v":"DIVIDEND YIELD"}]
[]
[]
[null,null,null,null,"(a)",null,"(b)"]
[]
[null,"Company                ","Industry Group      ",null,"Price",null,"Dividends",null,"Yield"]
[{"$f":"A8+1","v":1},"AT&T Inc.","Telecommunications",null,{"$f":"'Stock Price (Non-Utility)'!C$34","v":31.83400000000001},null,2.02,null,{"$f":"G9/E9","v":6.3454168499088998E-2}]
[{"$f":"A9+1","v":2},"Church & Dwight","Household Products",null,{"$f":"'Stock Price (Non-Utility)'!D$34","v":53.404000000000011},null,0.87,null,1.6290914538236834E-2]
[3,"Coca-Cola","Beverage",null,{"$f":"'Stock Price (Non-Utility)'!E$34","v":44.434333333333321},null,1.61,null,3.6233243062796801E-2]
[4,"Federal Realty","REIT",null,{"$f":"'Stock Price (Non-Utility)'!F$34","v":124.13733333333332},null,4.0599999999999996,null,3.2705713027507168E-2]
[5,"Kellogg","Food Processing",null,{"$f":"'Stock Price (Non-Utility)'!G$34","v":69.536333333333317},null,2.2200000000000002,null,3.1925755839872692E-2]
[6,"Kimberly-Clark","Household Products",null,{"$f":"'Stock Price (Non-Utility)'!H$34","v":104.55933333333334},null,4,null,3.8255790970358132E-2]
[7,"Procter & Gamble","Household Products",null,{"$f":"'Stock Price (Non-Utility)'!I$34","v":78.425999999999988},null,2.88,null,3.6722515492311231E-2]
[8,"Smucker (J.M.)","Food Processing",null,{"$f":"'Stock Price (Non-Utility)'!J$34","v":108.45966666666668},null,3.4,null,3.1348058725363344E-2]
[9,"Walmart Inc.","Retail Store",null,{"$f":"'Stock Price (Non-Utility)'!K$34","v":86.15800000000003},null,2.08,null,2.4141693168365088E-2]
[]
[null,"     Average",null,null,null,null,null,null,{"$f":"AVERAGE(I9:I17)","v":3.4564205924877807E-2}]
[]
[]
[]
["(a)",{"$f":"'Stock Price (Non-Utility)'!B37","v":"Average of closing prices for 30 trading days ended Jul. 27, 2018."}]
["(b)","The Value Line Investment Survey, Summary & Index (Jul. 27, 2018)."]

{"sheet":"12 (2)","index":25,"n_rows":27,"n_cols":13,"rows_kept":27,"cut":false,"hidden":false,"merged":[[26,1,26,6],[22,1,22,6],[6,2,6,12],[24,1,24,6],[25,1,25,6]]}
[{"$f":"'Exhibit List'!C22","v":"DCF MODEL - NON-UTILITY GROUP"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Exhibit List'!B22","v":"Exhibit No. 12"}]
[null,null,null,null,null,null,null,null,null,null,null,null,"Page 2 of 3"]
[{"$f":"'Exhibit List'!D22","v":"GROWTH RATES"}]
[]
[null,null,"(a)",null,"(b)",null,"(c)",null,"(d)",null,"(e)",null,"(f)"]
[]
[null,null,"Earnings Growth"]
[null,null,null,null,null,null,null,null,null,null,"S&P"]
[null,"Company                ","V Line",null,"IBES",null,"Zacks",null,"Bloomberg",null,"Capital IQ",null,"FactSet"]
[{"$f":"A9+1","v":1},{"$f":"'12 (1)'!B9","v":"AT&T Inc."},5.5E-2,null,5.2900000000000003E-2,null,3.4200000000000001E-2,null,-5.0000000000000001E-3,null,7.0099999999999996E-2,null,0.05]
[2,{"$f":"'12 (1)'!B10","v":"Church & Dwight"},0.09,null,0.1045,null,0.1002,null,0.10242999999999999,null,0.1018,null,0.1]
[3,{"$f":"'12 (1)'!B11","v":"Coca-Cola"},6.5000000000000002E-2,null,7.2300000000000003E-2,null,8.0500000000000002E-2,null,8.2470000000000002E-2,null,7.5800000000000006E-2,null,7.7499999999999999E-2]
[4,{"$f":"'12 (1)'!B12","v":"Federal Realty"},"n/a",null,0.05,null,0.06,null,4.3979999999999998E-2,null,0.06,null,4.5999999999999999E-2]
[5,{"$f":"'12 (1)'!B13","v":"Kellogg"},7.0000000000000007E-2,null,6.7000000000000004E-2,null,7.2900000000000006E-2,null,8.0229999999999996E-2,null,8.2799999999999999E-2,null,0.08]
[6,{"$f":"'12 (1)'!B14","v":"Kimberly-Clark"},0.105,null,6.2E-2,null,6.9699999999999998E-2,null,0.14069999999999999,null,6.3200000000000006E-2,null,7.0000000000000007E-2]
[7,{"$f":"'12 (1)'!B15","v":"Procter & Gamble"},0.09,null,5.9200000000000003E-2,null,7.1599999999999997E-2,null,7.2980000000000003E-2,null,7.3800000000000004E-2,null,6.5000000000000002E-2]
[8,{"$f":"'12 (1)'!B16","v":"Smucker (J.M.)"},6.5000000000000002E-2,null,4.4999999999999998E-2,null,7.4999999999999997E-2,null,7.0000000000000007E-2,null,0.21199999999999999,null,7.0000000000000007E-2]
[9,{"$f":"'12 (1)'!B17","v":"Walmart Inc."},5.5E-2,null,6.4699999999999994E-2,null,6.7299999999999999E-2,null,6.83E-2,null,7.3099999999999998E-2,null,7.2499999999999995E-2]
[]
[]
[]
["(a)",{"$f":"'Proxy Group Risk Measures'!B63","v":"The Value Line Investment Survey (Jun. 15, Jun. 22, Jul. 6, Jul. 20, Jul. 27, 2018)."}]
["(b)","www.finance.yahoo.com (retrieved Jul. 18, 2018)."]
["(c)","www.zacks.com (retrieved Jul. 18, 2018)."]
["(d)","Bloomberg L.P. (retrieved Jul. 13, 2018)."]
["(e)","SNL Financial (retrieved Jun. 5, 2018)."]
["(f)","www.money.cnn.com (retrieved Jul. 18, 2018)."]

{"sheet":"12 (3)","index":26,"n_rows":34,"n_cols":21,"rows_kept":34,"cut":false,"hidden":false,"merged":[[24,1,25,12],[6,2,6,12]]}
[{"$f":"'Exhibit List'!C23","v":"DCF MODEL - NON-UTILITY GROUP"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Exhibit List'!B23","v":"Exhibit No. 12"}]
[null,null,null,null,null,null,null,null,null,null,null,null,"Page 3 of 3"]
[{"$f":"'Exhibit List'!D23","v":"DCF COST OF EQUITY ESTIMATES"}]
[]
[null,null,"(a)",null,"(a)",null,"(a)",null,"(a)",null,"(a)",null,"(a)"]
[]
[null,null,"Earnings Growth"]
[null,null,null,null,null,null,null,null,null,null,"S&P"]
[null,"Company                ","V Line",null,"IBES",null,"Zacks",null,"Bloomberg",null,"Capital IQ",null,"FactSet"]
[{"$f":"A9+1","v":1},{"$f":"'12 (1)'!B9","v":"AT&T Inc."},{"$f":"IF('12 (2)'!C10=\"n/a\",\"n/a\",'12 (1)'!$I9+'12 (2)'!C10)","v":0.11845416849908899},null,{"$f":"IF('12 (2)'!E10=\"n/a\",\"n/a\",'12 (1)'!$I9+'12 (2)'!E10)","v":0.116354168499089},null,{"$f":"IF('12 (2)'!G10=\"n/a\",\"n/a\",'12 (1)'!$I9+'12 (2)'!G10)","v":9.7654168499089006E-2},null,{"$f":"IF('12 (2)'!I10=\"n/a\",\"n/a\",'12 (1)'!$I9+'12 (2)'!I10)","v":5.8454168499089E-2},null,{"$f":"IF('12 (2)'!K10=\"n/a\",\"n/a\",'12 (1)'!$I9+'12 (2)'!K10)","v":0.13355416849908899},null,{"$f":"IF('12 (2)'!M10=\"n/a\",\"n/a\",'12 (1)'!$I9+'12 (2)'!M10)","v":0.113454168499089},null,null,{"$f":"IF(C10=\"n/a\",\"n/a\",IF(C10<$C$33,\"nmf\",IF(C10>$C$34,\"nmf\",C10)))","v":0.11845416849908899},{"$f":"IF(E10=\"n/a\",\"n/a\",IF(E10<$C$33,\"nmf\",IF(E10>$C$34,\"nmf\",E10)))","v":0.116354168499089},{"$f":"IF(G10=\"n/a\",\"n/a\",IF(G10<$C$33,\"nmf\",IF(G10>$C$34,\"nmf\",G10)))","v":9.7654168499089006E-2},{"$f":"IF(I10=\"n/a\",\"n/a\",IF(I10<$C$33,\"nmf\",IF(I10>$C$34,\"nmf\",I10)))","v":"nmf"},{"$f":"IF(K10=\"n/a\",\"n/a\",IF(K10<$C$33,\"nmf\",IF(K10>$C$34,\"nmf\",K10)))","v":0.13355416849908899},{"$f":"IF(M10=\"n/a\",\"n/a\",IF(M10<$C$33,\"nmf\",IF(M10>$C$34,\"nmf\",M10)))","v":0.113454168499089}]
[2,{"$f":"'12 (1)'!B10","v":"Church & Dwight"},{"$f":"IF('12 (2)'!C11=\"n/a\",\"n/a\",'12 (1)'!$I10+'12 (2)'!C11)","v":0.10629091453823683},null,{"$f":"IF('12 (2)'!E11=\"n/a\",\"n/a\",'12 (1)'!$I10+'12 (2)'!E11)","v":0.12079091453823683},null,{"$f":"IF('12 (2)'!G11=\"n/a\",\"n/a\",'12 (1)'!$I10+'12 (2)'!G11)","v":0.11649091453823683},null,{"$f":"IF('12 (2)'!I11=\"n/a\",\"n/a\",'12 (1)'!$I10+'12 (2)'!I11)","v":0.11872091453823683},null,{"$f":"IF('12 (2)'!K11=\"n/a\",\"n/a\",'12 (1)'!$I10+'12 (2)'!K11)","v":0.11809091453823684},null,{"$f":"IF('12 (2)'!M11=\"n/a\",\"n/a\",'12 (1)'!$I10+'12 (2)'!M11)","v":0.11629091453823684},null,null,0.10629091453823683,0.12079091453823683,0.11649091453823683,0.11872091453823683,0.11809091453823684,0.11629091453823684]
[3,{"$f":"'12 (1)'!B11","v":"Coca-Cola"},{"$f":"IF('12 (2)'!C12=\"n/a\",\"n/a\",'12 (1)'!$I11+'12 (2)'!C12)","v":0.1012332430627968},null,{"$f":"IF('12 (2)'!E12=\"n/a\",\"n/a\",'12 (1)'!$I11+'12 (2)'!E12)","v":0.1085332430627968},null,{"$f":"IF('12 (2)'!G12=\"n/a\",\"n/a\",'12 (1)'!$I11+'12 (2)'!G12)","v":0.11673324306279681},null,{"$f":"IF('12 (2)'!I12=\"n/a\",\"n/a\",'12 (1)'!$I11+'12 (2)'!I12)","v":0.11870324306279681},null,{"$f":"IF('12 (2)'!K12=\"n/a\",\"n/a\",'12 (1)'!$I11+'12 (2)'!K12)","v":0.1120332430627968},null,{"$f":"IF('12 (2)'!M12=\"n/a\",\"n/a\",'12 (1)'!$I11+'12 (2)'!M12)","v":0.11373324306279681},null,null,0.1012332430627968,0.1085332430627968,0.11673324306279681,0.11870324306279681,0.1120332430627968,0.11373324306279681]
[4,{"$f":"'12 (1)'!B12","v":"Federal Realty"},{"$f":"IF('12 (2)'!C13=\"n/a\",\"n/a\",'12 (1)'!$I12+'12 (2)'!C13)","v":"n/a"},null,{"$f":"IF('12 (2)'!E13=\"n/a\",\"n/a\",'12 (1)'!$I12+'12 (2)'!E13)","v":8.2705713027507177E-2},null,{"$f":"IF('12 (2)'!G13=\"n/a\",\"n/a\",'12 (1)'!$I12+'12 (2)'!G13)","v":9.2705713027507158E-2},null,{"$f":"IF('12 (2)'!I13=\"n/a\",\"n/a\",'12 (1)'!$I12+'12 (2)'!I13)","v":7.6685713027507166E-2},null,{"$f":"IF('12 (2)'!K13=\"n/a\",\"n/a\",'12 (1)'!$I12+'12 (2)'!K13)","v":9.2705713027507158E-2},null,{"$f":"IF('12 (2)'!M13=\"n/a\",\"n/a\",'12 (1)'!$I12+'12 (2)'!M13)","v":7.8705713027507174E-2},null,null,"n/a",8.2705713027507177E-2,9.2705713027507158E-2,7.6685713027507166E-2,9.2705713027507158E-2,7.8705713027507174E-2]
[5,{"$f":"'12 (1)'!B13","v":"Kellogg"},{"$f":"IF('12 (2)'!C14=\"n/a\",\"n/a\",'12 (1)'!$I13+'12 (2)'!C14)","v":0.10192575583987271},null,{"$f":"IF('12 (2)'!E14=\"n/a\",\"n/a\",'12 (1)'!$I13+'12 (2)'!E14)","v":9.8925755839872703E-2},null,{"$f":"IF('12 (2)'!G14=\"n/a\",\"n/a\",'12 (1)'!$I13+'12 (2)'!G14)","v":0.10482575583987269},null,{"$f":"IF('12 (2)'!I14=\"n/a\",\"n/a\",'12 (1)'!$I13+'12 (2)'!I14)","v":0.1121557558398727},null,{"$f":"IF('12 (2)'!K14=\"n/a\",\"n/a\",'12 (1)'!$I13+'12 (2)'!K14)","v":0.11472575583987268},null,{"$f":"IF('12 (2)'!M14=\"n/a\",\"n/a\",'12 (1)'!$I13+'12 (2)'!M14)","v":0.11192575583987269},null,null,0.10192575583987271,9.8925755839872703E-2,0.10482575583987269,0.1121557558398727,0.11472575583987268,0.11192575583987269]
[6,{"$f":"'12 (1)'!B14","v":"Kimberly-Clark"},{"$f":"IF('12 (2)'!C15=\"n/a\",\"n/a\",'12 (1)'!$I14+'12 (2)'!C15)","v":0.14325579097035812},null,{"$f":"IF('12 (2)'!E15=\"n/a\",\"n/a\",'12 (1)'!$I14+'12 (2)'!E15)","v":0.10025579097035814},null,{"$f":"IF('12 (2)'!G15=\"n/a\",\"n/a\",'12 (1)'!$I14+'12 (2)'!G15)","v":0.10795579097035812},null,{"$f":"IF('12 (2)'!I15=\"n/a\",\"n/a\",'12 (1)'!$I14+'12 (2)'!I15)","v":0.17895579097035813},null,{"$f":"IF('12 (2)'!K15=\"n/a\",\"n/a\",'12 (1)'!$I14+'12 (2)'!K15)","v":0.10145579097035815},null,{"$f":"IF('12 (2)'!M15=\"n/a\",\"n/a\",'12 (1)'!$I14+'12 (2)'!M15)","v":0.10825579097035815},null,null,0.14325579097035812,0.10025579097035814,0.10795579097035812,"nmf",0.10145579097035815,0.10825579097035815]
[7,{"$f":"'12 (1)'!B15","v":"Procter & Gamble"},{"$f":"IF('12 (2)'!C16=\"n/a\",\"n/a\",'12 (1)'!$I15+'12 (2)'!C16)","v":0.12672251549231123},null,{"$f":"IF('12 (2)'!E16=\"n/a\",\"n/a\",'12 (1)'!$I15+'12 (2)'!E16)","v":9.5922515492311233E-2},null,{"$f":"IF('12 (2)'!G16=\"n/a\",\"n/a\",'12 (1)'!$I15+'12 (2)'!G16)","v":0.10832251549231123},null,{"$f":"IF('12 (2)'!I16=\"n/a\",\"n/a\",'12 (1)'!$I15+'12 (2)'!I16)","v":0.10970251549231123},null,{"$f":"IF('12 (2)'!K16=\"n/a\",\"n/a\",'12 (1)'!$I15+'12 (2)'!K16)","v":0.11052251549231124},null,{"$f":"IF('12 (2)'!M16=\"n/a\",\"n/a\",'12 (1)'!$I15+'12 (2)'!M16)","v":0.10172251549231123},null,null,0.12672251549231123,9.5922515492311233E-2,0.10832251549231123,0.10970251549231123,0.11052251549231124,0.10172251549231123]
[8,{"$f":"'12 (1)'!B16","v":"Smucker (J.M.)"},{"$f":"IF('12 (2)'!C17=\"n/a\",\"n/a\",'12 (1)'!$I16+'12 (2)'!C17)","v":9.6348058725363339E-2},null,{"$f":"IF('12 (2)'!E17=\"n/a\",\"n/a\",'12 (1)'!$I16+'12 (2)'!E17)","v":7.6348058725363349E-2},null,{"$f":"IF('12 (2)'!G17=\"n/a\",\"n/a\",'12 (1)'!$I16+'12 (2)'!G17)","v":0.10634805872536335},null,{"$f":"IF('12 (2)'!I17=\"n/a\",\"n/a\",'12 (1)'!$I16+'12 (2)'!I17)","v":0.10134805872536334},null,{"$f":"IF('12 (2)'!K17=\"n/a\",\"n/a\",'12 (1)'!$I16+'12 (2)'!K17)","v":0.24334805872536333},null,{"$f":"IF('12 (2)'!M17=\"n/a\",\"n/a\",'12 (1)'!$I16+'12 (2)'!M17)","v":0.10134805872536334},null,null,9.6348058725363339E-2,7.6348058725363349E-2,0.10634805872536335,0.10134805872536334,"nmf",0.10134805872536334]
[9,{"$f":"'12 (1)'!B17","v":"Walmart Inc."},{"$f":"IF('12 (2)'!C18=\"n/a\",\"n/a\",'12 (1)'!$I17+'12 (2)'!C18)","v":7.9141693168365085E-2},null,{"$f":"IF('12 (2)'!E18=\"n/a\",\"n/a\",'12 (1)'!$I17+'12 (2)'!E18)","v":8.8841693168365085E-2},null,{"$f":"IF('12 (2)'!G18=\"n/a\",\"n/a\",'12 (1)'!$I17+'12 (2)'!G18)","v":9.144169316836509E-2},null,{"$f":"IF('12 (2)'!I18=\"n/a\",\"n/a\",'12 (1)'!$I17+'12 (2)'!I18)","v":9.2441693168365091E-2},null,{"$f":"IF('12 (2)'!K18=\"n/a\",\"n/a\",'12 (1)'!$I17+'12 (2)'!K18)","v":9.724169316836509E-2},null,{"$f":"IF('12 (2)'!M18=\"n/a\",\"n/a\",'12 (1)'!$I17+'12 (2)'!M18)","v":9.6641693168365086E-2},null,null,7.9141693168365085E-2,8.8841693168365085E-2,9.144169316836509E-2,9.2441693168365091E-2,9.724169316836509E-2,9.6641693168365086E-2]
[10]
[null,"Average (b)",{"$f":"AVERAGE(P10:P18)","v":0.10917151753704912},null,{"$f":"AVERAGE(Q10:Q18)","v":9.8741983702655578E-2},null,{"$f":"AVERAGE(R10:R18)","v":0.10471976148043335},null,{"$f":"AVERAGE(S10:S18)","v":0.1042511276934933},null,{"$f":"AVERAGE(T10:T18)","v":0.11004122432481711},null,{"$f":"AVERAGE(U10:U18)","v":0.10467531703598892},{"$f":"AVERAGE(C20:M20)","v":0.10526682196240622}]
[null,"Midpoint (b,c)",{"$f":"AVERAGE(P21:P22)","v":0.1111987420693616},null,{"$f":"AVERAGE(Q21:Q22)","v":9.8569486631800096E-2},null,{"$f":"AVERAGE(R21:R22)","v":0.10408746811558095},null,{"$f":"AVERAGE(S21:S22)","v":9.7703313782872003E-2},null,{"$f":"AVERAGE(T21:T22)","v":0.11312994076329808},null,{"$f":"AVERAGE(U21:U22)","v":9.7498313782872006E-2},null,"Min",{"$f":"MIN(P10:P18)","v":7.9141693168365085E-2},7.6348058725363349E-2,9.144169316836509E-2,7.6685713027507166E-2,9.2705713027507158E-2,7.8705713027507174E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Max",{"$f":"MAX(P10:P18)","v":0.14325579097035812},0.12079091453823683,0.11673324306279681,0.11872091453823683,0.13355416849908899,0.11629091453823684]
[]
[]
[null,{"$f":"\"Sum of dividend yield (\" & '12 (3)'!M1 & \", p. 1) and respective growth rate (\" & M1 & \", p. 2).\"","v":"Sum of dividend yield (Exhibit No. 12, p. 1) and respective growth rate (Exhibit No. 12, p. 2)."}]
["(a)"]
["(b)","Excludes highlighted figures."]
["(c)","Average of low and high values."]
[]
[]
[]
[]
[null,"Criteria Min",{"$f":"'5 (3)'!D43","v":6.9500000000000006E-2}]
[null,"Criteria Max",{"$f":"'5 (3)'!D44","v":0.16900000000000001}]

{"sheet":"Stock Price (Utility)","index":27,"n_rows":40,"n_cols":23,"rows_kept":40,"cut":false,"hidden":false,"merged":[]}
[null,null,1,{"$f":"C1+1","v":2},{"$f":"D1+1","v":3},4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,{"$f":"T1+1","v":19},{"$f":"U1+1","v":20},{"$f":"V1+1","v":21}]
[null,null,"(b)",null,null,null,null,null,null,null,null,"(b)",null,null,null,"(b)"]
[null,null,{"$f":"TRANSPOSE('Utility Group'!B3:B23)","v":"AQN"},"LNT","AEE","AGR","BKH","CMS","ED","DTE","DUK","EMA","ETR","ES","EXC","FTS","NWE","PPL","PEG","SRE","SO","WEC","XEL"]
[{"$f":"A3+1","v":1},"2018-07-27",12.78,42.94,61.94,49.69,59.69,48.12,78.55,108.61,81.09,42.41,80.55,60.08,42.2,42.32,58.91,28.790001,51.43,114.970001,47.970001000000003,65.690002000000007,46.59]
[{"$f":"A4+1","v":2},"2018-07-26",12.87,43.06,62.15,49.81,60.29,48.14,78.3,108.82,81.14,42.549999,80.430000000000007,60.36,42.27,42.43,59.35,28.959999,51.799999,115.769997,48.080002,65.470000999999996,46.880001]
[3,"2018-07-25",12.79,42.12,61.36,49.87,59.79,47.88,77.39,108.3,80.180000000000007,42.34,79.25,59.34,41.88,42.27,59.22,28.76,51.439999,115.470001,47.549999,64.440002000000007,45.689999]
[4,"2018-07-24",12.87,42.19,61,50.09,60.15,47.41,77.61,106.72,79.89,42.369999,78.98,58.82,41.65,42.41,58.93,28.450001,51.16,114.5,47.540000999999997,64.430000000000007,45.540000999999997]
[5,"2018-07-23",12.9,42.18,60.93,52.27,60.39,47.09,77.459999999999994,106.43,79.97,42.240001999999997,79.41,58.46,41.61,42.400002000000001,58.87,28.129999000000002,51.029998999999997,113.57,47.360000999999997,64.300003000000004,45.279998999999997]
[6,"2018-07-20",12.93,42.54,61.34,52.44,60.44,47.42,78.05,106.6,80.650000000000006,42.720001000000003,80.510000000000005,58.75,42.05,42.639999000000003,58.6,28.01,51.360000999999997,114.260002,47.52,64.839995999999999,45.630001]
[7,"2018-07-19",13.09,42.96,61.71,52.82,60.9,47.86,78.78,107.37,81.2,42.639999000000003,81,59.16,42.24,42.990001999999997,58.28,28.309999000000001,52.169998,115.30999799999999,47.919998,65.239998,45.91]
[8,"2018-07-18",12.65,42.69,61.07,52.49,60.38,47.38,78.540000000000006,106.06,80.44,42.049999,80.540000000000006,58.52,41.92,42.639999000000003,57.73,27.99,51.75,114.32,47.549999,64.720000999999996,45.619999]
[9,"2018-07-17",12.63,42.88,61.27,52.77,60.89,47.6,78.959999999999994,106.38,80.650000000000006,42.689999,81.7,58.87,41.92,42.889999000000003,58.11,28.41,51.740001999999997,115.610001,47.650002000000001,64.919998000000007,45.860000999999997]
[10,"2018-07-16",12.59,42.78,61.34,52.99,61.2,47.71,79.2,106.3,80.78,42.540000999999997,81.81,59.04,42.15,42.669998,58.26,28.52,51.810001,115.760002,47.709999000000003,65.040001000000004,46.07]
[11,"2018-07-13",12.6,42.93,61.39,52.9,61.32,47.85,79.459999999999994,106.19,80.62,42.509998000000003,81.89,59.14,42.39,42.580002,58.67,28.52,52.040000999999997,116.510002,47.959999000000003,65.190002000000007,46.27]
[12,"2018-07-12",12.69,43.14,61.37,52.76,61.4,47.92,79.22,105.92,80.5,42.580002,82.18,59.14,42.35,42.580002,58.63,28.65,52.330002,115.629997,47.98,65.580001999999993,46.34]
[13,"2018-07-11",12.59,43.11,61.38,52.8,62.34,47.89,79.03,105.66,80.38,42.369999,82.21,59.25,42.45,42.150002000000001,58.47,28.469999000000001,52.619999,115.68,47.77,65.309997999999993,46.389999000000003]
[14,"2018-07-10",12.56,42.55,60.5,52.72,62.56,47.21,77.86,104,79.52,42.450001,80.930000000000007,58.72,42.17,42.139999000000003,57.88,28.309999000000001,52.040000999999997,117.300003,47.34,64.529999000000004,45.689999]
[15,"2018-07-09",12.54,42.18,59.97,52.22,61,46.78,76.86,103.15,78.64,42.150002000000001,80.150000000000006,58.46,41.85,41.779998999999997,56.75,28.09,51.389999000000003,115.629997,46.369999,64.029999000000004,45.16]
[16,"2018-07-06",12.63,43.84,62.03,54.13,63.97,48.59,79.5,107.03,81.62,42.799999,82.56,60.31,43.09,42.59,59.04,29.57,53.27,117.779999,47.759998000000003,66.410004000000001,46.959999000000003]
[17,"2018-07-05",12.64,43.41,61.55,53.67,62.9,48.18,78.989999999999995,106.33,80.61,42.73,81.96,59.72,42.92,42.389999000000003,58.63,29.459999,53.419998,117.300003,47.560001,65.680000000000007,46.59]
[18,"2018-07-03",12.62,42.99,61.23,53.31,61.89,47.96,78.459999999999994,105.02,79.81,42.84,81.38,59.52,42.81,42.07,58.17,29.040001,53.490001999999997,116.120003,47,65.180000000000007,46.25]
[19,"2018-07-02",12.67,42.71,61.22,53.12,61.6,47.84,78.34,104.59,79.760000000000005,42.799999,81.430000000000007,59.02,42.9,42.110000999999997,57.35,28.74,53.919998,115.540001,46.900002000000001,65.150002000000001,46.23]
[20,"2018-06-29",12.7,42.32,60.85,52.93,61.21,47.28,77.98,103.63,79.08,42.799999,80.790000000000006,58.61,42.6,42.02,57.25,28.549999,54.139999000000003,116.110001,46.310001,64.650002000000001,45.68]
[21,"2018-06-28",12.65,42.36,60.84,52.59,61.44,47.04,77.94,103.94,79.23,42.740001999999997,81.260000000000005,58.28,42.28,42.009998000000003,57.09,28.620000999999998,54.189999,115.110001,46.34,64.459998999999996,45.66]
[22,"2018-06-27",12.85,42.41,60.49,52.17,61.02,47.12,77.900000000000006,104.18,79.52,42.900002000000001,81.739999999999995,57.99,42.2,42.009998000000003,56.96,28.719999000000001,54.060001,115.93,46.330002,63.990001999999997,45.689999]
[23,"2018-06-26",12.85,42.28,59.94,51.88,60.66,46.51,77.48,103.2,78.790000000000006,42.990001999999997,80.900000000000006,57.55,42.03,41.900002000000001,56.93,28.68,53.720001000000003,115.730003,46.09,63.400002000000001,45.330002]
[24,"2018-06-25",12.82,42.26,59.65,52.09,61.44,46.51,77.42,102.79,79.08,42.82,81.02,57.33,41.85,42.080002,57.57,28.790001,54.240001999999997,116.610001,46.599997999999999,63.439999,45.150002000000001]
[25,"2018-06-22",12.77,41.09,58.68,51.5,60.69,45.44,75.760000000000005,100.45,77.430000000000007,42.73,80.209999999999994,56.03,41.5,42.16,56.7,28.26,53.34,115.139999,45.810001,62.290000999999997,43.849997999999999]
[26,"2018-06-21",12.71,40.97,58.51,51.08,60.43,45.33,75.45,100.07,76.91,42.049999,79.84,55.7,41.43,42.110000999999997,56.1,27.84,53.119999,113.089996,45.290000999999997,62.029998999999997,43.849997999999999]
[27,"2018-06-20",12.69,41.05,58.31,51,59.83,45.12,75.03,99.29,76.19,41.57,80.25,55.81,41.8,41.91,55.88,27.309999000000001,53.060001,112.55999799999999,45.049999,61.860000999999997,43.880001]
[28,"2018-06-19",12.7,41.08,58.28,51.4,59.38,45.21,74.86,99.1,75.67,41.200001,79.98,55.76,41.61,41.759998000000003,56.01,27.26,52.860000999999997,113.269997,45.060001,61.77,44.189999]
[29,"2018-06-18",12.6,40.33,57.64,50.8,57.91,44.48,73.900000000000006,97.4,74.41,41,78.400000000000006,55.09,41.72,41.279998999999997,55.15,27.309999000000001,52.849997999999999,112.66999800000001,44.57,60.919998,43.599997999999999]
[30,"2018-06-15",12.71,39.96,56.97,50.51,56.98,44.08,73.73,97.06,74.3,41.130001,78.209999999999994,54.63,41.49,41.5,54.25,27.08,52.529998999999997,111.910004,44.43,60.599997999999999,43.330002]
[null,null,"_______","_______","_______","_______","_______","_______","_______","_______","_______","_______","_______","_______","_______","_______","_______","_______","_______","_______","_______","_______","_______"]
[null,"Average",{"$f":"AVERAGE(C4:C33)","v":12.722999999999997},42.310333333333332,60.497,{"$f":"AVERAGE(F4:F33)","v":52.027333333333331},60.803000000000019,47.031666666666659,{"$f":"AVERAGE(I4:I33)","v":77.600333333333353},{"$f":"AVERAGE(J4:J33)","v":104.35299999999999},79.268666666666661,42.390333499999997,80.715666666666678,58.248666666666658,42.111000000000004,42.22633336666668,57.658000000000001,28.38666649999999,52.610666633333331,{"$f":"AVERAGE(T4:T33)","v":115.17200016666666},46.845666800000004,64.185333633333343,45.505333233333317]
[]
[]
["(a)","Average of closing prices for 30 trading days ended Jul. 27, 2018."]
[]
["(b)","AQN, EMA, and FTS in $CAD."]

{"sheet":"Stock Price (Non-Utility)","index":28,"n_rows":37,"n_cols":11,"rows_kept":37,"cut":false,"hidden":false,"merged":[]}
[null,null,1,{"$f":"C1+1","v":2},{"$f":"D1+1","v":3},4,{"$f":"F1+1","v":5},{"$f":"G1+1","v":6},{"$f":"H1+1","v":7},{"$f":"I1+1","v":8},{"$f":"J1+1","v":9}]
[null,"Date","T","CHD","KO","FRT","K","KMB","PG","SJM","WMT"]
[{"$f":"A2+1","v":1},"2018-07-27",31.08,55.36,46.21,120.68,71.400000000000006,108.04,80.58,110.02,88.13]
[2,"2018-07-26",30.35,55.31,46.24,122.89,70.88,108.06,80.09,110.15,88.23]
[3,"2018-07-25",30.25,54.95,46.09,125.05,70.849999999999994,106.36,79.47,108.52,87.9]
[4,"2018-07-24",31.68,54.67,45.26,123.93,70.180000000000007,106.16,78.989999999999995,107.61,87.96]
[5,"2018-07-23",31,54.77,44.95,124.48,69.86,105.44,78.510000000000005,108.7,87.63]
[6,"2018-07-20",31.1,54.98,45.28,124.26,70.2,104.68,78.680000000000007,109.47,88.06]
[7,"2018-07-19",31.27,54.14,45.11,124.79,69.599999999999994,103.55,78.73,109.57,87.72]
[8,"2018-07-18",31.71,53.79,45.12,123.16,68.959999999999994,103.9,79.72,109.01,88.07]
[9,"2018-07-17",31.76,54.77,45.25,123.98,70.650000000000006,106.47,80.03,110.99,88.19]
[10,"2018-07-16",31.9,54.87,44.73,124.73,70.59,105.4,79.53,108.41,87.64]
[11,"2018-07-13",31.67,55.89,44.74,125.09,71.17,105.62,79.31,111.06,87.7]
[12,"2018-07-12",32.229999999999997,54.93,44.67,125.6,70.680000000000007,105.13,78.89,109.73,86.52]
[13,"2018-07-11",31.87,54.66,44.79,124.89,70.33,105.12,79.16,109.85,86.53]
[14,"2018-07-10",32.5,54.47,44.97,126.28,70.64,104.76,79.819999999999993,109.14,87.21]
[15,"2018-07-09",32.15,53.45,44.4,126.52,70.47,105.15,77.86,110.91,85.93]
[16,"2018-07-06",32.68,54.66,44.64,126.89,71.83,106.85,79.31,111.74,84.51]
[17,"2018-07-05",32.6,54.31,44.66,126.28,71.540000000000006,106.77,79.209999999999994,110.64,84.57]
[18,"2018-07-03",32.71,53.28,43.99,125,69.34,104.6,77.900000000000006,107.29,84.44]
[19,"2018-07-02",32.21,52.94,43.75,124.74,69.61,104.97,78.13,105.16,84]
[20,"2018-06-29",32.11,53.16,43.86,126.55,69.87,105.34,78.06,107.48,85.65]
[21,"2018-06-28",32.19,53.17,43.47,126.17,69.67,104.53,78.05,109.05,85.86]
[22,"2018-06-27",31.65,52.28,43.07,124.95,69.180000000000007,103.4,77.69,110.04,86.89]
[23,"2018-06-26",31.62,51.69,43.33,124.96,68.7,103.32,78,109.12,85.98]
[24,"2018-06-25",31.71,51.57,43.58,125.73,69.05,103.88,77.790000000000006,108.23,86.47]
[25,"2018-06-22",31.69,50.63,43.25,125.61,67.400000000000006,100.97,77.430000000000007,105.71,84.82]
[26,"2018-06-21",31.6,50.69,43.09,123.69,66.84,100.14,76.44,105.39,84.21]
[27,"2018-06-20",32,50.75,43.26,120.45,66.69,101.65,75.849999999999994,106.36,83.61]
[28,"2018-06-19",32.39,51.44,43.6,118.2,66.59,102.34,76.33,104.52,83.61]
[29,"2018-06-18",32.19,50.28,43.55,118.91,66.260000000000005,100.74,75.84,104.19,83]
[30,"2018-06-15",33.15,50.26,44.12,119.66,67.06,103.44,77.38,105.73,83.7]
[]
[null,"Average",{"$f":"AVERAGE(C3:C32)","v":31.83400000000001},{"$f":"AVERAGE(D3:D32)","v":53.404000000000011},44.434333333333321,124.13733333333332,69.536333333333317,104.55933333333334,78.425999999999988,108.45966666666668,86.15800000000003]
[]
[]
["(a)","Average of closing prices for 30 trading days ended Jul. 27, 2018."]

{"sheet":"2018 08 Market DCF","index":29,"n_rows":429,"n_cols":19,"rows_kept":429,"cut":false,"hidden":false,"merged":[[419,16,419,17],[0,4,0,6],[0,8,0,9],[0,10,0,12],[0,13,0,15],[0,16,0,18],[1,8,1,9],[1,10,1,12],[1,13,1,15],[1,16,1,18]]}
[null,null,null,null,"EPS Growth Rates",null,null,"Market","Weighted",null,"Weighted",null,null,"Weighted",null,null,"Weighted"]
[null,null,null,"Dividend",null,null,"Value","Cap","Dividend Yield",null,"IBES",null,null,"Zacks",null,null,"Value Line"]
[null,"Company","Ticker","Yield","IBES","Zacks","Line","($Millions)","Weight","Product","Mkt. Cap.","Weight","Product","Mkt. Cap.","Weight","Product","Mkt. Cap.","Weight","Product"]
[null,"(a)",null,"(b)","(c)","(b)","(d)","(b)"]
[1,"Agilent Technologies, Inc.","A",9.0000000000000011E-3,0.10199999999999999,0.1075,0.12,21129.64,{"$f":"H5/H$418","v":1.0347690235325314E-3},{"$f":"D5*I5","v":9.3129212117927849E-6},{"$f":"IF(E5=\"n/a\",\"--\",IF(E5=\"NMF\",\"--\",$H5))","v":21129.64},{"$f":"IF(K5=\"--\",\"--\",K5/K$418)","v":1.0832767085602654E-3},{"$f":"IF(L5=\"--\",\"--\",E5*L5)","v":1.1049422427314705E-4},{"$f":"IF(F5=\"n/a\",\"--\",IF(F5=\"NMF\",\"--\",$H5))","v":21129.64},{"$f":"IF(N5=\"--\",\"--\",N5/N$418)","v":1.0559681104791144E-3},{"$f":"IF(O5=\"--\",\"--\",F5*O5)","v":1.135165718765048E-4},{"$f":"IF(G5=\"n/a\",\"--\",IF(G5=\"NMF\",\"--\",$H5))","v":21129.64},{"$f":"IF(Q5=\"--\",\"--\",Q5/Q$418)","v":1.0860489417538707E-3},{"$f":"IF(R5=\"--\",\"--\",G5*R5)","v":1.3032587301046447E-4}]
[2,"American Airlines Group Inc.","AAL",1.01E-2,0.11890000000000001,0.10529999999999999,3.5000000000000003E-2,18208.54,8.9171576779126585E-4,9.0063292546917855E-6,18208.54,9.335174323314517E-4,1.1099522270420961E-4,{"$f":"IF(F6=\"n/a\",\"--\",IF(F6=\"NMF\",\"--\",$H6))","v":18208.54},9.0998415393652593E-4,9.5821331409516166E-5,{"$f":"IF(G6=\"n/a\",\"--\",IF(G6=\"NMF\",\"--\",$H6))","v":18208.54},9.3590641382830107E-4,{"$f":"IF(R6=\"--\",\"--\",G6*R6)","v":3.2756724483990543E-5}]
[3,"Advance Auto Parts, Inc.","AAP",1.7000000000000001E-3,0.14000000000000001,0.1096,0.13,10455.44,5.1202791147425943E-4,8.7044744950624113E-7,10455.44,5.360306484042957E-4,7.5044290776601401E-5,10455.44,5.2251771544748295E-4,5.7267941613044134E-5,10455.44,5.3740241421865631E-4,6.9862313848425319E-5]
[4,"Apple Inc.","AAPL",1.5300000000000001E-2,0.1278,0.1085,0.13,965533.94,4.7284507084896753E-2,7.2345295839892042E-4,965533.94,4.9501100280289902E-2,6.326240615821049E-3,965533.94,4.8253214452553594E-2,5.2354737681020646E-3,965533.94,4.9627779449363321E-2,6.4516113284172321E-3]
[5,"AbbVie Inc.","ABBV",4.1599999999999998E-2,0.16120000000000001,0.1401,0.14499999999999999,146357.91,7.1674970144764479E-3,2.9816787580222019E-4,146357.91,7.5034934346519654E-3,1.209563141665897E-3,146357.91,7.3143359601191638E-3,1.0247384680126949E-3,146357.91,7.5226957616319184E-3,1.090790885436628E-3]
[6,"AmerisourceBergen Corporation","ABC",1.8600000000000002E-2,9.9900000000000003E-2,9.9700000000000011E-2,7.0000000000000007E-2,17986.560000000001,8.8084487610339273E-4,1.6383714695523106E-5,17986.560000000001,9.2213693726545876E-4,9.2121480032819329E-5,17986.560000000001,8.9889055266531852E-4,8.9619388100732267E-5,17986.560000000001,9.2449679472970199E-4,6.4714775631079144E-5]
[7,"Abbott Laboratories","ABT",1.7100000000000001E-2,0.11840000000000001,0.124,9.5000000000000001E-2,114903.93,5.6271203601268331E-3,9.6223758158168844E-5,114903.93,5.8909073269132421E-3,6.9748342750652794E-4,114903.93,5.7424019457370983E-3,7.1205784127140019E-4,114903.93,5.9059828553567791E-3,5.6106837125889403E-4]
[8,"Accenture PLC","ACN",1.67E-2,0.10199999999999999,0.1033,9.5000000000000001E-2,107497.24,5.264397030296881E-3,8.7915430405957905E-5,107497.24,5.5111803289839729E-3,5.6214039355636516E-4,107497.24,5.3722475822834594E-3,5.549531752498814E-4,107497.24,5.5252840911374666E-3,5.2490198865805932E-4]
[9,"Analog Devices, Inc.","ADI",0.02,0.10249999999999999,0.124,0.13,35658.06,1.7462605102247088E-3,3.4925210204494173E-5,35658.06,1.8281213437826888E-3,1.8738243773772559E-4,35658.06,1.7820357678384909E-3,2.2097243521197288E-4,35658.06,1.8327997224749698E-3,2.3826396392174608E-4]
[10,"Archer Daniels Midland Company","ADM",2.7799999999999998E-2,"NMF","n/a",7.4999999999999997E-2,26986.23,1.3215802477431848E-3,3.6739930887260533E-5,"--","--","--","--","--","--",26986.23,1.3870736336930754E-3,1.0403052252698065E-4]
[11,"Automatic Data Processing, Inc.","ADP",2.0400000000000001E-2,0.14660000000000001,0.1133,0.11,59466.11,2.9121976795618908E-3,5.9408832663062575E-5,59466.11,3.0487150709469107E-3,4.4694162940081713E-4,59466.11,2.9718592372725314E-3,3.3671165158297779E-4,59466.11,3.0565170933210062E-3,3.362168802653107E-4]
[12,"Alliance Data Systems Corporation","ADS",1.01E-2,0.1186,0.13,0.13,12458.3,6.1011275752333389E-4,6.1621388509856719E-6,12458.3,6.3871349527281837E-4,7.5751420539356255E-5,12458.3,6.2261200431157132E-4,8.093956056050427E-5,12458.3,6.4034803863446065E-4,8.3245245022479892E-5]
[13,"Ameren Corporation","AEE",2.9500000000000002E-2,6.3E-2,6.54E-2,7.4999999999999997E-2,15121.16,7.4051938262455837E-4,2.1845321787424474E-5,15121.16,7.7523329476570084E-4,4.8839697570239153E-5,15121.16,7.5569024145476997E-4,4.9422141791141954E-5,15121.16,7.7721720843757674E-4,5.8291290632818255E-5]
[14,"American Electric Power Company, Inc.","AEP",3.49E-2,5.5899999999999998E-2,5.5899999999999998E-2,4.4999999999999998E-2,35067.33,1.7173310488012598E-3,5.9934853603163968E-5,35067.33,1.797835733140586E-3,1.0049901748255875E-4,35067.33,1.7525136348583111E-3,9.7965512188579596E-5,35067.33,1.8024366073739904E-3,8.1109647331829564E-5]
[15,"The AES Corporation","AES",3.8900000000000004E-2,8.4000000000000005E-2,8.1900000000000001E-2,"n/a",8836.2999999999993,4.3273475187653493E-4,1.6833381847997211E-5,8836.2999999999993,4.5302040071913539E-4,3.8053713660407378E-5,8836.2999999999993,4.416000942101521E-4,3.616704771581146E-5,"--","--","--"]
[16,"Aetna Inc.","AET",1.06E-2,0.10059999999999999,0.10710000000000001,0.1,61622.37,3.0177948906209649E-3,3.1988625840582225E-5,61622.37,3.1592624458950955E-3,3.1782180205704657E-4,61622.37,3.0796197953275525E-3,3.2982728007958093E-4,61622.37,3.1673473720738011E-3,3.1673473720738015E-4]
[17,"Aflac Incorporated","AFL",2.23E-2,0.11,8.4499999999999992E-2,8.5000000000000006E-2,36029.730000000003,1.7644620793463948E-3,3.9347504369424604E-5,36029.730000000003,1.8471761622401071E-3,2.0318937784641179E-4,36029.730000000003,1.800610228530759E-3,1.5215156431084911E-4,36029.730000000003,1.851903304466034E-3,1.5741178087961291E-4]
[18,"Allergan plc","AGN",1.5600000000000001E-2,6.0100000000000001E-2,8.5199999999999998E-2,4.4999999999999998E-2,62418.22,3.0567695691946823E-3,4.7685605279437047E-5,62418.22,3.2000641712679689E-3,1.9232385669320492E-4,62418.22,3.1193929396274461E-3,2.6577227845625838E-4,62418.22,3.2082535138866675E-3,1.4437140812490002E-4]
[19,"American International Group, Inc.","AIG",2.3199999999999998E-2,0.36470000000000002,0.11,"NMF",49561.1,2.427125642093199E-3,5.6309314896562214E-5,49561.1,2.5409039283502306E-3,9.2666766266932918E-4,49561.1,2.4768496349330343E-3,2.7245345984263378E-4,"--","--","--"]
[20,"Apartment Investment and Management Company","AIV",3.56E-2,7.0999999999999994E-2,4.7100000000000003E-2,4.4999999999999998E-2,6710.98,3.2865274664151155E-4,1.1700037780437812E-5,6710.98,3.4405926109549285E-4,2.4428207537779988E-5,6710.98,3.3538578366991233E-4,1.5796670410852872E-5,6710.98,3.4493974942930361E-4,1.5522288724318662E-5]
[21,"Assurant, Inc.","AIZ",2.0299999999999999E-2,0.19400000000000001,"n/a",5.5E-2,5811.7,2.8461285351118204E-4,5.777640926276995E-6,5811.7,2.9795487510150169E-4,5.780324576969133E-5,"--","--","--",5811.7,2.9871737685975574E-4,1.6429455727286567E-5]
[22,"Arthur J. Gallagher & Co.","AJG",2.3E-2,0.1081,0.1032,0.17,13029.37,6.3807942171016923E-4,1.4675826699333892E-5,13029.37,6.6799117487159577E-4,7.2209846003619508E-5,13029.37,6.5115161543846754E-4,6.719884671324985E-5,13029.37,6.6970064327738802E-4,1.1384910935715597E-4]
[23,"Albemarle Corporation","ALB",1.4199999999999999E-2,0.1178,0.1389,0.1,10433.9,5.1097304613973923E-4,7.2558172551842971E-6,10433.9,5.3492633331410063E-4,6.3014322064401058E-5,10433.9,5.2144123931728277E-4,7.2428188141170576E-5,10433.9,5.3629527305556134E-4,5.3629527305556137E-5]
[24,"Alaska Air Group, Inc.","ALK",2.0400000000000001E-2,8.09E-2,7.51E-2,4.4999999999999998E-2,7744.35,3.7925934788260283E-4,7.7368906968050977E-6,7744.35,3.9703818796433312E-4,3.2120389406314551E-5,7744.35,3.8702915129594875E-4,2.906588926232575E-5,7744.35,3.9805425563670696E-4,1.7912441503651811E-5]
[25,"The Allstate Corporation","ALL",1.9299999999999998E-2,0.1111,8.3299999999999999E-2,0.12,33433.620000000003,1.6373243614447627E-3,3.1600360175883919E-5,33433.620000000003,1.7140785090921881E-3,1.9043412236014211E-4,33433.620000000003,1.6708678679748794E-3,1.3918329340230744E-4,33433.620000000003,1.7184650386850436E-3,2.0621580464220523E-4]
[26,"Allegion PLC","ALLE",1.03E-2,0.122,0.13150000000000001,9.5000000000000001E-2,7746.57,3.7936806659396005E-4,3.9074910859177882E-6,7746.57,3.9715200316861501E-4,4.8452544386571029E-5,7746.57,3.8714009730379659E-4,5.0908922795449254E-5,7746.57,3.9816836210755511E-4,3.7825994400217738E-5]
[27,"Applied Materials, Inc.","AMAT",1.6500000000000001E-2,0.1817,0.13070000000000001,0.2,49021.36,2.4006932829634909E-3,3.9611439168897602E-5,49021.36,2.5132324786389095E-3,4.5665434136868985E-4,49021.36,2.4498757618358117E-3,3.201987620719406E-4,49021.36,2.5196641377390021E-3,5.0393282754780048E-4]
[28,"AMETEK, Inc.","AME",7.1999999999999998E-3,8.9300000000000004E-2,0.10769999999999999,0.105,18016.849999999999,8.8232824987231624E-4,6.3527633990806768E-6,18016.849999999999,9.2368984831847655E-4,8.2485503454839959E-5,18016.849999999999,9.0040431598861271E-4,9.6973544831973585E-5,18016.849999999999,9.2605367986573471E-4,9.7235636385902146E-5]
[29,"Affiliated Managers Group, Inc.","AMG",7.4999999999999997E-3,9.9299999999999999E-2,0.13140000000000002,6.5000000000000002E-2,8690.9699999999993,4.2561759407403648E-4,3.1921319555552736E-6,8690.9699999999993,4.455696062874715E-4,4.4245061904345921E-5,8690.9699999999993,4.3433712875045049E-4,5.70718987178092E-5,8690.9699999999993,4.4670987159812646E-4,2.9036141653878221E-5]
[30,"Amgen Inc.","AMGN",2.69E-2,5.3800000000000001E-2,7.3499999999999996E-2,0.08,127221.32,6.2303324178225343E-3,1.6759594203942619E-4,127221.32,6.5223966328007612E-3,3.5090493884468095E-4,127221.32,6.3579718770910808E-3,4.673109329661944E-4,127221.32,6.5390882170510501E-3,5.2312705736408404E-4]
[31,"Ameriprise Financial, Inc.","AMP",2.4700000000000003E-2,0.15,"n/a",0.16,21065.75,1.0316401773754983E-3,2.548151238117481E-5,21065.75,1.0800011890100072E-3,1.6200017835150108E-4,"--","--","--",21065.75,1.0827650397617565E-3,1.7324240636188104E-4]
[32,"American Tower Corporation (REIT)","AMT",2.0799999999999999E-2,8.9700000000000002E-2,0.13100000000000001,0.115,65471.53,3.2062974649488037E-3,6.6690987270935116E-5,65471.53,3.3566016043247624E-3,3.0108716390793119E-4,65471.53,3.2719841807184909E-3,4.2862992767412234E-4,65471.53,3.3651915447450499E-3,3.8699702764568076E-4]
[33,"Tesoro Corporation","ANDV",1.5700000000000002E-2,0.39879999999999999,0.1,5.5E-2,22677.439999999999,1.1105684926490736E-3,1.7435925334590457E-5,22677.439999999999,1.1626294892753924E-3,4.6365664032302649E-4,22677.439999999999,1.1333204667615486E-3,1.1333204667615486E-4,22677.439999999999,1.1656047956182356E-3,6.4108263759002951E-5]
[34,"Anthem, Inc.","ANTM",1.1899999999999999E-2,0.15490000000000001,0.11840000000000001,0.155,65768.28,3.2208300224241455E-3,3.8327877266847328E-5,65768.28,3.3718154159782148E-3,5.222942079350255E-4,65768.28,3.2868144635242878E-3,3.8915883248127572E-4,65768.28,3.3804442903415419E-3,5.2396886500293894E-4]
[35,"Aon plc","AON",1.11E-2,0.129,0.11609999999999999,9.5000000000000001E-2,34833.18,1.7058641630966218E-3,1.8935092210372504E-5,34833.18,1.7858313051754438E-3,2.3037223836763226E-4,34833.18,1.7408118295711085E-3,2.021082534132057E-4,34833.18,1.7904014586581736E-3,1.7008813857252649E-4]
[36,"A. O. Smith Corporation","AOS",1.21E-2,0.113,0.1206,0.13,10188.02,4.9893171427103835E-4,6.0370737426795635E-6,10188.02,5.2232053041822556E-4,5.9022219937259491E-5,10188.02,5.0915321931293807E-4,6.1403878249140332E-5,10188.02,5.2365721041945201E-4,6.8075437354528761E-5]
[37,"Apache Corporation","APA",2.1700000000000001E-2,"NMF",7.0000000000000007E-2,"n/a",17578.73,8.6087246526878904E-4,1.8680932496332722E-5,"--","--","--",17578.73,8.7850897141278903E-4,6.1495627998895243E-5,"--","--","--"]
[38,"Anadarko Petroleum Corporation","APC",1.37E-2,0.12,0.1,"n/a",37678.71,1.8452165751364164E-3,2.5279467079368905E-5,37678.71,1.9317162503287683E-3,2.3180595003945219E-4,37678.71,1.883019124035739E-3,1.883019124035739E-4,"--","--","--"]
[39,"Air Products and Chemicals, Inc.","APD",2.6800000000000001E-2,0.12609999999999999,0.16170000000000001,0.08,35997.96,1.7629062264365662E-3,4.7245886868499977E-5,35997.96,1.8455473743842342E-3,2.3272352390985192E-4,35997.96,1.7990225012022327E-3,2.9090193844440106E-4,35997.96,1.8502703483494354E-3,1.4802162786795484E-4]
[40,"Amphenol Corporation","APH",9.7999999999999997E-3,0.1137,0.1081,8.5000000000000006E-2,28187.26,1.3803975603113722E-3,1.3527896091051446E-5,28187.26,1.445107547318952E-3,1.6430872813016483E-4,28187.26,1.408677463590649E-3,1.5227803381414917E-4,28187.26,1.4488057484150798E-3,1.2314848861528179E-4]
[41,"Aptiv PLC","APTV",9.0000000000000011E-3,0.13370000000000001,0.13439999999999999,0.1,25965.91,1.2716127362242609E-3,1.144451462601835E-5,25965.91,1.3312231310884653E-3,1.7798453262652783E-4,25965.91,1.2976639885757988E-3,1.7440604006458736E-4,25965.91,1.3346298884967394E-3,1.3346298884967396E-4]
[42,"Alexandria Real Estate Equities, Inc.","ARE",2.92E-2,1E-3,6.0499999999999998E-2,"n/a",13124.1,6.427185764520028E-4,1.8767382432398481E-5,13124.1,6.7284780293539218E-4,6.7284780293539216E-7,13124.1,6.5588581153010401E-4,3.9681091597571293E-5,"--","--","--"]
[43,"Arconic Inc.","ARNC",1.11E-2,"NMF",0.2,"n/a",10472.629999999999,5.1286974690139034E-4,5.6928541906054331E-6,"--","--","--",10472.629999999999,5.2337679737311598E-4,1.046753594746232E-4,"--","--","--"]
[44,"Activision Blizzard, Inc","ATVI",4.5999999999999999E-3,0.152,0.15410000000000001,0.13500000000000001,55887.66,2.7369524216086087E-3,1.25899811393996E-5,55887.66,2.8652547025853352E-3,4.3551871479297093E-4,55887.66,2.7930237680007415E-3,4.3040496264891431E-4,55887.66,2.8725872281827863E-3,3.8779927580467617E-4]
[45,"AvalonBay Communities, Inc.","AVB",3.32E-2,2.5399999999999999E-2,7.3599999999999999E-2,6.5000000000000002E-2,24442.23,1.1969944812148974E-3,3.9740216776334597E-5,24442.23,1.2531069371874285E-3,3.1828916204560679E-5,24442.23,1.2215170456759284E-3,8.9903654561748333E-5,24442.23,1.2563137860183472E-3,8.1660396091192574E-5]
[46,"Broadcom Limited","AVGO",3.1600000000000003E-2,0.1323,0.1263,0.44500000000000001,95733.88,4.6883171472197607E-3,1.4815082185214444E-4,95733.88,4.9080950941002037E-3,6.4934098094945696E-4,95733.88,4.784365676482623E-3,6.042653849397553E-4,95733.88,4.9206554898233975E-3,2.1896916929714117E-3]
[47,"Avery Dennison Corporation","AVY",1.8100000000000002E-2,0.1331,7.0000000000000007E-2,0.125,10095.379999999999,4.9439491182953646E-4,8.9485479041146104E-6,10095.379999999999,5.1757105270440625E-4,6.8888707114956468E-5,10095.379999999999,5.0452347239085202E-4,3.5316643067359642E-5,10095.379999999999,5.1889557823054202E-4,6.4861947278817752E-5]
[48,"American Water Works","AWK",2.06E-2,8.1000000000000003E-2,7.7899999999999997E-2,0.1,15712.73,7.6948998085771042E-4,1.5851493605668835E-5,15712.73,8.0556197062023479E-4,6.5250519620239022E-5,15712.73,7.852543540054868E-4,6.1171314177027426E-5,15712.73,8.0762349895995835E-4,8.0762349895995841E-5]
[49,"American Express Company","AXP",1.41E-2,0.11799999999999999,0.10249999999999999,8.5000000000000006E-2,85692.12,4.1965481350762484E-3,5.9171328704575101E-5,85692.12,4.3932730374559754E-3,5.1840621841980504E-4,85692.12,4.2825219000110519E-3,4.3895849475113278E-4,85692.12,4.404515942659018E-3,3.7438385512601654E-4]
[50,"The Boeing Company","BA",1.9199999999999998E-2,0.19009999999999999,0.13750000000000001,0.18,204697.3,1.0024516519957068E-2,1.9247071718317567E-4,204697.3,1.049444370065809E-2,1.9949937474951027E-3,204697.3,1.0229886600111333E-2,1.4066094075153085E-3,204697.3,1.0521300223045663E-2,1.8938340401482192E-3]
[51,"Bank of America Corporation","BAC",1.55E-2,0.09,0.08,0.13,316325.15999999997,1.5491199894175753E-2,2.4011359835972418E-4,316325.15999999997,1.6217393110322716E-2,1.4595653799290445E-3,316325.15999999997,1.5808564722456394E-2,1.2646851777965114E-3,316325.15999999997,1.6258895336982729E-2,2.1136563938077549E-3]
[52,"Baxter International Inc.","BAX",1.0500000000000001E-2,0.13,0.13400000000000001,0.13500000000000001,38795.949999999997,1.8999304909367556E-3,1.9949270154835936E-5,38795.949999999997,1.988995033586404E-3,2.5856935436623254E-4,38795.949999999997,1.9388539518771827E-3,2.5980642955154251E-4,38795.949999999997,1.9940851070740472E-3,2.6920148945499639E-4]
[53,"BB&T Corporation","BBT",2.9500000000000002E-2,7.0499999999999993E-2,0.11720000000000001,0.09,39349.64,1.9270460149418845E-3,5.6847857440785596E-5,39349.64,2.0173816734327401E-3,1.4222540797700816E-4,39349.64,1.9665249856993957E-3,2.3047672832396919E-4,39349.64,2.0225443916884423E-3,1.820289952519598E-4]
[54,"Best Buy Co., Inc.","BBY",2.4E-2,0.13500000000000001,0.1066,0.12,20962.78,1.0265974901194378E-3,2.463833976286651E-5,20962.78,1.0747221117195067E-3,1.4508748508213341E-4,20962.78,1.0476291686460047E-3,1.116772693776641E-4,20962.78,1.0774724526882238E-3,1.2929669432258686E-4]
[55,"Becton, Dickinson and Company","BDX",1.2E-2,0.1414,0.1308,0.1,66899.320000000007,3.2762197572410302E-3,3.9314637086892366E-5,66899.320000000007,3.4298016991543604E-3,4.8497396026042655E-4,66899.320000000007,3.3433389557388405E-3,4.3730873541064034E-4,66899.320000000007,3.4385789672731555E-3,3.438578967273156E-4]
[56,"Franklin Resources, Inc.","BEN",2.6800000000000001E-2,1.4200000000000001E-2,6.4199999999999993E-2,7.4999999999999997E-2,18088.64,8.858439779301251E-4,2.3740618608527355E-5,18088.64,9.2737038593802628E-4,1.3168659480319975E-5,18088.64,9.0399206999915421E-4,5.8036290893945696E-5,18088.64,9.2974363641627278E-4,6.9730772731220453E-5]
[57,"Brown-Forman Corporation","BF.B",1.1899999999999999E-2,0.1,"n/a","n/a",25604.73,1.2539248874999344E-3,1.492170616124922E-5,25604.73,1.3127061151053346E-3,1.3127061151053346E-4,"--","--","--","--","--","--"]
[58,"Baker Hughes, a GE company","BHGE",2.0799999999999999E-2,"NMF",0.08,0.14499999999999999,14234.91,6.9711759976854638E-4,1.4500046075185764E-5,"--","--","--",14234.91,7.1139929575422258E-4,5.691194366033781E-5,14234.91,7.316645688928723E-4,1.0609136248946647E-4]
[59,"The Bank of New York Mellon Corporation","BK",2.0899999999999998E-2,8.0399999999999999E-2,7.7499999999999999E-2,0.09,54040.86,2.6465102071335923E-3,5.5312063329092074E-5,54040.86,2.7705727569691725E-3,2.2275404966032146E-4,54040.86,2.7007286836342862E-3,2.0930647298165718E-4,54040.86,2.777662980271745E-3,2.4998966822445704E-4]
[60,"BlackRock, Inc.","BLK",2.29E-2,0.13800000000000001,0.11599999999999999,0.12,80526.570000000007,3.9435787929810468E-3,9.0307954359265973E-5,80526.570000000007,4.1284450516548233E-3,5.6972541712836569E-4,80526.570000000007,4.0243700302638446E-3,4.6682692351060593E-4,80526.570000000007,4.1390102307265527E-3,4.9668122768718628E-4]
[61,"Ball Corporation","BLL",1.03E-2,0.1011,5.5E-2,0.22,13609.88,6.6650838528223527E-4,6.8650363684070232E-6,13609.88,6.9775282542912148E-4,7.0542810650884178E-5,13609.88,6.8016299697711317E-4,3.7408964833741227E-5,13609.88,6.995384574179762E-4,1.5389846063195478E-4]
[62,"Bristol-Myers Squibb Company","BMY",2.7200000000000002E-2,0.1118,0.10710000000000001,0.13500000000000001,96029.13,4.7027762461063476E-3,1.2791551389409266E-4,96029.13,4.9232320035886004E-3,5.5041733800120546E-4,96029.13,4.7991209957696035E-3,5.1398585864692462E-4,96029.13,4.9358311364530996E-3,6.663372034211685E-4]
[63,"Broadridge Financial Solutions, Inc.","BR",1.29E-2,0.13350000000000001,0.1,0.14000000000000001,13322.59,6.524391066399744E-4,8.4164644756556694E-6,13322.59,6.8302401009661816E-4,9.1183705347898535E-5,13322.59,6.6580548409665024E-4,6.6580548409665027E-5,13322.59,6.8477194930536916E-4,9.5868072902751691E-5]
[64,"BorgWarner Inc.","BWA",1.4800000000000001E-2,8.8300000000000003E-2,0.08,0.09,9612.07,4.7072606480878706E-4,6.9667457591700489E-6,9612.07,4.9279266244246799E-4,4.3513592093669926E-5,9612.07,4.8036972687149336E-4,3.8429578149719472E-5,9612.07,4.9405377713790334E-4,4.4464839942411298E-5]
[65,"Boston Properties, Inc.","BXP",2.5499999999999998E-2,7.0000000000000007E-2,5.6100000000000004E-2,3.5000000000000003E-2,19377.310000000001,{"$f":"H69/H$418","v":9.4895323097729815E-4},{"$f":"D69*I69","v":2.4198307389921101E-5},{"$f":"IF(E69=\"n/a\",\"--\",IF(E69=\"NMF\",\"--\",$H69))","v":19377.310000000001},{"$f":"IF(K69=\"--\",\"--\",K69/K$418)","v":9.9343806129928935E-4},{"$f":"IF(L69=\"--\",\"--\",E69*L69)","v":6.9540664290950266E-5},19377.310000000001,{"$f":"IF(N69=\"--\",\"--\",N69/N$418)","v":9.6839422852770091E-4},{"$f":"IF(O69=\"--\",\"--\",F69*O69)","v":5.4326916220404024E-5},19377.310000000001,{"$f":"IF(Q69=\"--\",\"--\",Q69/Q$418)","v":9.9598038677122251E-4},3.4859313536992789E-5]
[66,"Citigroup Inc.","C",1.78E-2,0.14449999999999999,0.12300000000000001,0.11,184762.03,9.0482386528586527E-3,1.6105864802088403E-4,184762.03,9.472400084682607E-3,1.3687618122366367E-3,{"$f":"IF(F70=\"n/a\",\"--\",IF(F70=\"NMF\",\"--\",$H70))","v":184762.03},9.2336079416111896E-3,1.1357337768181765E-3,{"$f":"IF(G70=\"n/a\",\"--\",IF(G70=\"NMF\",\"--\",$H70))","v":184762.03},9.4966410766012532E-3,{"$f":"IF(R70=\"--\",\"--\",G70*R70)","v":1.0446305184261379E-3}]
[67,"CA Inc.","CA",2.3099999999999999E-2,5.5199999999999999E-2,3.3300000000000003E-2,7.0000000000000007E-2,18587.97,9.1029736267877689E-4,2.1027869077879744E-5,18587.97,9.5297009132275592E-4,5.2603949041016127E-5,18587.97,9.2894642589946949E-4,3.0933915982452339E-5,18587.97,9.5540885447422178E-4,6.6878619813195525E-5]
[68,"Conagra Brands Inc.","CAG",2.3199999999999998E-2,6.5500000000000003E-2,0.08,0.05,14349.5,7.0272934622549459E-4,1.6303320832431473E-5,14349.5,7.3567174497461989E-4,4.8186499295837608E-5,14349.5,7.1712600883498505E-4,5.7370080706798803E-5,14349.5,7.3755441596246626E-4,3.6877720798123316E-5]
[69,"Cardinal Health, Inc.","CAH",3.8100000000000002E-2,4.1700000000000001E-2,5.3800000000000001E-2,0.11,15518.72,7.599888469881534E-4,2.8955575070248646E-5,15518.72,7.9561544459197419E-4,3.3177164039485321E-5,15518.72,7.7555857248180478E-4,4.1725051199521095E-5,15518.72,7.9765151859542455E-4,8.7741667045496705E-5]
[70,"Caterpillar Inc.","CAT",2.3900000000000001E-2,0.18340000000000001,0.13250000000000001,0.17499999999999999,85985.18,4.2108999844232536E-3,1.0064050962771576E-4,85985.18,4.4082976697833922E-3,8.0848179263827414E-4,85985.18,4.2971677725605608E-3,5.6937472986427437E-4,85985.18,4.4195790247972076E-3,7.734263293395113E-4]
[71,"Chubb Limited","CB",2.0899999999999998E-2,8.9099999999999999E-2,0.1,9.5000000000000001E-2,65081.88,3.1872153722099093E-3,6.6612801279187104E-5,65081.88,3.3366249852488806E-3,2.9729328618567527E-4,65081.88,3.252511157314013E-3,3.2525111573140133E-4,65081.88,3.3451638031387373E-3,3.1779056129818006E-4]
[72,"Cboe Global Markets, Inc.","CBOE",1.11E-2,0.156,0.1176,0.17,10926.18,5.3508117552124291E-4,5.9394010482857964E-6,10926.18,5.6016459852307001E-4,8.738567736959892E-5,10926.18,5.4604326667916211E-4,6.4214688161469465E-5,10926.18,5.6159812596960038E-4,9.5471681414832066E-5]
[73,"CBS Corporation","CBS",1.37E-2,0.1749,0.14400000000000002,0.105,19961.240000000002,9.7754968013172533E-4,1.3392430617804637E-5,19961.240000000002,1.0233750487931414E-3,1.7898829603392043E-4,19961.240000000002,9.9757652688924753E-4,1.4365101987205166E-4,19961.240000000002,1.0259939865560905E-3,1.077293685883895E-4]
[74,"Crown Castle International Corporation","CCI",3.7900000000000003E-2,9.9500000000000005E-2,0.126,0.12,45974.83,2.2514974200305419E-3,8.5331752219157541E-5,45974.83,2.3570426433681666E-3,2.345257430151326E-4,45974.83,2.2976233558498161E-3,2.8950054283707682E-4,45974.83,2.3630745942105074E-3,2.8356895130526085E-4]
[75,"Carnival Corporation","CCL",3.3799999999999997E-2,0.13300000000000001,0.15,0.125,31433.42,1.5393697819597468E-3,5.2030698630239436E-5,31433.42,1.6115320353963633E-3,2.1433376070771634E-4,31433.42,1.5709065144174914E-3,2.356359771626237E-4,31433.42,1.6156561364370121E-3,2.0195701705462651E-4]
[76,"Citizens Financial Group, Inc.","CFG",2.7099999999999999E-2,0.215,0.215,0.155,19282.419999999998,9.4430624065266393E-4,2.5590699121687192E-5,19282.419999999998,9.8857323033788697E-4,2.1254324452264569E-4,19282.419999999998,9.6365203632739049E-4,2.0718518781038896E-4,19282.419999999998,9.911031061321286E-4,1.5362098145047992E-4]
[77,"Church & Dwight Co., Inc.","CHD",1.5600000000000001E-2,0.10440000000000001,0.1002,0.09,13678.85,6.698860111931849E-4,1.0450221774613685E-5,13678.85,7.0128878697836713E-4,7.3214549360541535E-5,13678.85,6.8360981957228022E-4,6.8497703921142477E-5,13678.85,7.030834679109504E-4,6.3277512111985533E-5]
[78,"C.H. Robinson Worldwide, Inc.","CHRW",0.02,0.13220000000000001,0.09,0.105,12841.86,6.2889660839188341E-4,1.2577932167837669E-5,12841.86,6.5837789155857504E-4,8.7037557264043626E-5,12841.86,6.4178067582965547E-4,5.7760260824668988E-5,12841.86,6.6006275843560804E-4,6.9306589635738838E-5]
[79,"Cigna Corporation","CI",2.0000000000000001E-4,0.13569999999999999,0.1207,0.125,43647.18,2.1375068306203342E-3,4.2750136612406684E-7,43647.18,2.2377084270407562E-3,3.0365703354943058E-4,43647.18,2.1812974661348603E-3,2.6328260416247763E-4,43647.18,2.2434349875123621E-3,2.8042937343904527E-4]
[80,"Cincinnati Financial Corporation","CINF",2.7999999999999997E-2,3.6799999999999999E-2,"n/a",7.0000000000000007E-2,12301.39,6.0242849941564774E-4,1.6867997983638135E-5,12301.39,6.3066901612692699E-4,2.3208619793470912E-5,"--","--","--",12301.39,6.3228297271518332E-4,4.4259808090062839E-5]
[81,"Colgate-Palmolive Company","CL",2.5099999999999997E-2,7.2499999999999995E-2,7.4099999999999999E-2,0.11,58147.17,2.8476060321936439E-3,7.1474911408060459E-5,58147.17,2.9810955098948304E-3,2.1612942446737519E-4,58147.17,2.9059443149342746E-3,2.1533047373662975E-4,58147.17,2.9887244858162474E-3,3.2875969343978723E-4]
[82,"The Clorox Company","CLX",2.8399999999999998E-2,0.08,7.7800000000000008E-2,0.08,17505.59,8.5729062448110086E-4,2.4347053735263264E-5,17505.59,8.9747851438100681E-4,7.1798281150480548E-5,17505.59,8.7485375023531309E-4,6.8063621768307361E-5,17505.59,8.9977526802525456E-4,7.1982021442020363E-5]
[83,"Comerica Incorporated","CMA",1.3999999999999999E-2,0.28599999999999998,0.193,0.16500000000000001,16667.21,8.1623315005421968E-4,1.1427264100759075E-5,16667.21,8.5449635628826327E-4,2.4438595789844325E-4,16667.21,8.3295514029858527E-4,1.6076034207762697E-4,16667.21,8.5668311350735403E-4,1.4135271372871342E-4]
[84,"Comcast Corporation","CMCSA",2.12E-2,0.1676,0.1118,0.125,166180.45000000001,8.1382542237679722E-3,1.72530989543881E-4,166180.45000000001,8.5197575965829872E-3,1.4279113731873086E-3,166180.45000000001,8.3049808603018783E-3,9.2849686018174995E-4,166180.45000000001,8.5415606637255538E-3,1.0676950829656942E-3]
[85,"CME Group Inc.","CME",1.7600000000000001E-2,0.1,0.08,4.4999999999999998E-2,54011.37,2.6450660112786713E-3,4.6553161798504621E-5,54011.37,2.7690608604041839E-3,2.7690608604041838E-4,54011.37,2.6992549008543606E-3,2.1594039206834887E-4,54011.37,2.776147214584667E-3,1.2492662465631E-4]
[86,"Cummins Inc.","CMI",3.0299999999999997E-2,0.112,0.11470000000000001,8.5000000000000006E-2,23531.21,1.1523796521965798E-3,3.4917103461556364E-5,23531.21,1.206400663581604E-3,1.3511687432113964E-4,23531.21,1.1759882024013301E-3,1.3488584681543256E-4,23531.21,1.2094879855353946E-3,1.0280647877050855E-4]
[87,"CMS Energy Corporation","CMS",2.9600000000000001E-2,6.9199999999999998E-2,6.1799999999999994E-2,7.0000000000000007E-2,13693.05,6.7058141916673112E-4,1.9849210007335241E-5,13693.05,7.0201679414089125E-4,4.8579562154549673E-5,13693.05,6.8431947421707313E-4,4.2290943506615118E-5,13693.05,7.038133381298894E-4,4.9266933669092261E-5]
[88,"CenterPoint Energy, Inc.","CNP",3.9E-2,8.5000000000000006E-2,5.4900000000000004E-2,8.5000000000000006E-2,12288.36,6.0179038914133032E-4,2.3469825176511883E-5,12288.36,6.3000099265314612E-4,5.3550084375517424E-5,12288.36,6.1411913738649269E-4,3.3715140642518449E-5,12288.36,6.3161323969033989E-4,5.3687125373678896E-5]
[89,"Capital One Financial Corporation","COF",1.7000000000000001E-2,0.11849999999999999,0.1067,5.5E-2,45125.05,2.2098816603291238E-3,3.7567988225595107E-5,45125.05,2.3134760288210025E-3,2.741469094152888E-4,45125.05,2.2551550231700856E-3,2.4062504097224814E-4,45125.05,2.3193964875450079E-3,1.2756680681497544E-4]
[90,"Cabot Oil & Gas Corporation","COG",1.0200000000000001E-2,0.48959999999999998,0.3,"n/a",10367.67,5.077296045842485E-4,5.1788419667593348E-6,10367.67,5.3153084638635619E-4,2.6023750239075998E-4,10367.67,5.1813135008315335E-4,1.5543940502494601E-4,"--","--","--"]
[91,"Rockwell Collins, Inc.","COL",9.4999999999999998E-3,0.12509999999999999,0.10589999999999999,0.125,22845.200000000001,1.11878410121542E-3,1.062844896154649E-5,22845.200000000001,1.1712302274151842E-3,1.4652090144963954E-4,22845.200000000001,1.141704386705948E-3,1.2090649455215988E-4,22845.200000000001,1.1742275440639559E-3,1.4677844300799449E-4]
[92,"The Cooper Companies, Inc.","COO",2.0000000000000001E-4,0.1,0.1075,0.16500000000000001,12791.62,6.2643623539251978E-4,1.2528724707850396E-7,12791.62,6.5580218171032076E-4,6.5580218171032082E-5,12791.62,6.3926989770610621E-4,6.8721514003406415E-5,12791.62,6.57480457041277E-4,1.0848427541181071E-4]
[93,"ConocoPhillips","COP",1.5800000000000002E-2,"NMF",0.09,"n/a",84443.67,4.1354085516555564E-3,6.5339455116157792E-5,"--","--","--",84443.67,4.2201297633003626E-3,3.7981167869703263E-4,"--","--","--"]
[94,"Costco Wholesale Corporation","COST",1.04E-2,0.1182,0.1115,0.09,95913.42,4.6971096505697956E-3,4.8849940365925874E-5,95913.42,4.9172997705762295E-3,5.8122483288211037E-4,95913.42,4.7933383099281251E-3,5.3445722155698598E-4,95913.42,4.929883722154969E-3,4.4368953499394719E-4]
[95,"Coty Inc.","COTY",3.73E-2,0.1565,0.11699999999999999,7.0000000000000007E-2,10055.68,4.9245070784715715E-4,1.836841140269896E-5,10055.68,5.1553570873594105E-4,8.0681338417174772E-5,10055.68,5.0253943792618434E-4,5.8797114237363567E-5,10055.68,5.1685502557618406E-4,3.6179851790332889E-5]
[96,"Campbell Soup Company","CPB",3.4200000000000001E-2,-1.2E-2,5.6500000000000002E-2,3.5000000000000003E-2,12296.41,6.0218461690098154E-4,2.059471389801357E-5,12296.41,6.304137009389432E-4,-7.5649644112673187E-6,12296.41,6.1452144160413936E-4,3.4720461450633875E-5,12296.41,6.3202700414544274E-4,2.21209451450905E-5]
[97,"Cisco Systems, Inc.","CSCO",3.1200000000000002E-2,9.2899999999999996E-2,6.3299999999999995E-2,7.4999999999999997E-2,203732.84,9.9772846062833754E-3,3.1129127971604134E-4,203732.84,1.0444997659251894E-2,9.7034028254450091E-4,203732.84,1.018168705653971E-2,6.445007906789636E-4,203732.84,1.0471727643372562E-2,7.8537957325294208E-4]
[98,"CSX Corporation","CSX",1.2500000000000001E-2,0.20380000000000001,0.1333,0.17499999999999999,60700.73,2.9726599747942626E-3,3.7158249684928283E-5,60700.73,3.1120117049606788E-3,6.342279854709864E-4,60700.73,3.0335602103397359E-3,4.0437357603828681E-4,60700.73,3.11997571090598E-3,5.4599574940854647E-4]
[99,"Cintas Corporation","CTAS",7.9000000000000008E-3,0.14549999999999999,0.12,0.14499999999999999,21731.99,1.0642675441568687E-3,8.4077135988392627E-6,21731.99,1.1141580546409973E-3,1.6210999695026509E-4,21731.99,1.0860709608517235E-3,1.3032851530220681E-4,21731.99,1.1170093168509118E-3,1.619663509433822E-4]
[100,"CenturyLink, Inc.","CTL",0.11509999999999999,-0.1439,-1.4999999999999999E-2,2.5000000000000001E-2,20249.95,9.9168849957134079E-4,1.1414334630066132E-4,20249.95,1.0381766648418973E-3,-1.4939362207074902E-4,20249.95,1.0120050052341897E-3,-1.5180075078512845E-5,20249.95,1.0408334816905916E-3,2.602083704226479E-5]
[101,"Cognizant Technology Solutions Corporation","CTSH",9.7999999999999997E-3,0.14169999999999999,0.13250000000000001,0.115,47750.69,2.3384655329813766E-3,2.2916962223217488E-5,47750.69,2.4480876292583111E-3,3.4689401706590266E-4,47750.69,2.3863731655330593E-3,3.1619444443313038E-4,47750.69,2.4543525749855244E-3,2.8225054612333531E-4]
[102,"CVS Health Corporation","CVS",3.0800000000000001E-2,0.114,0.1057,0.09,65939.69,3.2292243802231287E-3,9.9460110910872364E-5,65939.69,3.3806032827196414E-3,3.8538877423003915E-4,65939.69,3.2953807946978064E-3,3.4832174999955813E-4,65939.69,3.3892546462731162E-3,3.0503291816458045E-4]
[103,"Chevron Corporation","CVX",3.5499999999999997E-2,"NMF",7.0000000000000007E-2,0.31,241207.64,1.1812515220864454E-2,4.1934429034068811E-4,"--","--","--",241207.64,1.2054515639827582E-2,8.4381609478793081E-4,241207.64,1.2397906550464115E-2,3.843351030643876E-3]
[104,"Dominion Energy Inc.","D",4.6600000000000003E-2,6.3799999999999996E-2,6.0599999999999994E-2,6.5000000000000002E-2,46794.5,2.2916386209936869E-3,1.0679035973830582E-4,46794.5,2.3990655751221193E-3,1.5306038369279119E-4,46794.5,2.3385869208285099E-3,1.4171836740220768E-4,46794.5,2.4052050676159889E-3,1.5633832939503927E-4]
[105,"Delta Air Lines, Inc.","DAL",2.5699999999999997E-2,0.16400000000000001,0.20309999999999997,0.105,37622.25,1.8424515938556825E-3,4.7351005962091031E-5,37622.25,1.9288216528360845E-3,3.1632675106511789E-4,37622.25,1.8801974971874988E-3,3.8186811167878097E-4,37622.25,1.933757735526945E-3,2.0304456223032923E-4]
[106,"Deere & Company","DE",1.9099999999999999E-2,0.1706,5.67E-2,0.155,46953.16,2.2994085807882536E-3,4.3918703893055641E-5,46953.16,2.4071997734605756E-3,4.1066828135237422E-4,46953.16,2.3465160620920913E-3,1.3304746072062158E-4,46953.16,2.4133600823298537E-3,3.7407081276112734E-4]
[107,"Discover Financial Services","DFS",1.9599999999999999E-2,0.13070000000000001,0.10970000000000001,0.08,24609.02,1.2051625865605159E-3,2.3621186696586111E-5,24609.02,1.2616579452604845E-3,1.6489869344554534E-4,24609.02,1.2298524892114934E-3,1.3491481806650083E-4,24609.02,1.2648866771322103E-3,1.0119093417057683E-4]
[108,"Dollar General Corporation","DG",1.18E-2,0.1532,0.14810000000000001,0.125,26260.77,1.2860527358777715E-3,1.5175422283357704E-5,26260.77,1.3463400460139482E-3,2.0625929504933686E-4,26260.77,1.3123998173478874E-3,1.9436641294922214E-4,26260.77,1.349785489395077E-3,1.6872318617438463E-4]
[109,"Quest Diagnostics Incorporated","DGX",1.8600000000000002E-2,9.8699999999999996E-2,7.6700000000000004E-2,9.5000000000000001E-2,14721.73,7.2095833988698222E-4,1.340982512189787E-5,14721.73,7.5475527357365838E-4,7.4494345501720084E-5,14721.73,7.3572845590761098E-4,5.6430372568113764E-5,14721.73,7.5668678156779812E-4,7.1885244248940823E-5]
[110,"D.R. Horton, Inc.","DHI",1.1399999999999999E-2,0.215,0.1,0.12,16477.89,8.06961696705503E-4,9.1993633424427329E-6,16477.89,8.4479027769607576E-4,1.816299097046563E-4,16477.89,8.2349374471040176E-4,8.2349374471040176E-5,16477.89,8.469521959123149E-4,1.0163426350947778E-4]
[111,"Danaher Corporation","DHR",6.1999999999999998E-3,9.01E-2,0.1225,0.11,71780.850000000006,3.515279960417457E-3,2.1794735754588231E-5,71780.850000000006,3.6800685163428308E-3,3.3157417332248907E-4,71780.850000000006,3.5872967330766044E-3,4.3944384980188405E-4,71780.850000000006,3.6894862468406149E-3,4.0584348715246764E-4]
[112,"The Walt Disney Company","DIS",1.4800000000000001E-2,0.1229,9.9000000000000005E-2,0.09,168835.39,8.2682729875205706E-3,1.2237044021530446E-4,168835.39,8.655871352644378E-3,1.0638065892399941E-3,168835.39,8.4376632900657264E-3,8.3532866571650697E-4,168835.39,8.678022750984022E-3,7.8102204758856192E-4]
[113,"Digital Realty Trust, Inc.","DLR",3.3300000000000003E-2,-4.5100000000000001E-2,6.8900000000000003E-2,0.08,25006.78,1.2246418454026115E-3,4.0780573451906965E-5,25006.78,1.2820503487087651E-3,-5.7820470726765305E-5,25006.78,1.2497308153743701E-3,8.6106453179294104E-5,25006.78,1.2853312671522968E-3,1.0282650137218375E-4]
[114,"Dover Corporation","DOV",2.2700000000000001E-2,0.13869999999999999,0.12,0.13,12256.45,6.0022768009655139E-4,1.3625168338191718E-5,12256.45,6.2836502726186841E-4,8.7154229281221138E-5,12256.45,6.1252441346287692E-4,7.3502929615545229E-5,12256.45,6.2997308767017465E-4,8.1896501397122704E-5]
[115,"Duke Realty Corporation","DRE",2.75E-2,0.06,0.05,7.0000000000000007E-2,10403.709999999999,5.0949456961006591E-4,1.4011100664276812E-5,10403.709999999999,5.3337854907208634E-4,3.2002712944325182E-5,10403.709999999999,5.199324735619096E-4,2.5996623678095483E-5,10403.709999999999,5.347435278506477E-4,3.7432046949545343E-5]
[116,"Darden Restaurants, Inc.","DRI",2.3599999999999999E-2,0.1188,9.35E-2,0.13,13211.42,6.4699484576538722E-4,1.5269078360063137E-5,13211.42,6.7732453430381493E-4,8.0466154675293215E-5,13211.42,6.6024968783878865E-4,6.1733345812926743E-5,13211.42,6.790578878800548E-4,8.827752542440713E-5]
[117,"DTE Energy Company","DTE",3.2500000000000001E-2,5.67E-2,5.33E-2,7.0000000000000007E-2,19729.599999999999,9.6620571513227071E-4,3.1401685741798801E-5,19729.599999999999,1.0114993037841917E-3,5.7352010524563672E-5,19729.599999999999,9.8600016055686393E-4,5.2553808557680848E-5,19729.599999999999,1.0140878501113679E-3,7.0986149507795766E-5]
[118,"Duke Energy Corporation","DUK",4.36E-2,4.0099999999999997E-2,4.6399999999999997E-2,5.5E-2,57216.22,2.8020151833927365E-3,1.221678619959233E-4,57216.22,2.9333674628559707E-3,1.1762803526052442E-4,57216.22,2.859419456373006E-3,1.3267706277570747E-4,57216.22,2.9408742970612207E-3,1.6174808633836714E-4]
[119,"Devon Energy Corporation","DVN",7.0999999999999995E-3,"NMF",0.13400000000000001,0.28999999999999998,23558.23,1.1537028862420179E-3,8.1912904923183256E-6,"--","--","--",23558.23,1.1773385452536053E-3,1.5776336506398311E-4,23558.23,1.2108767949238267E-3,3.511542705279097E-4]
[120,"Dow Chemical Company (The)","DWDP",2.2099999999999998E-2,7.0000000000000007E-2,0.1,"n/a",160166.91,7.8437567825539317E-3,1.7334702489444189E-4,160166.91,8.2114547661516369E-3,5.7480183363061463E-4,160166.91,8.0044501143407259E-3,8.0044501143407265E-4,"--","--","--"]
[121,"DXC Technology Company.","DXC",9.0000000000000011E-3,"NMF",0.08,0.17,24061.96,1.1783717495176837E-3,1.0605345745659154E-5,"--","--","--",24061.96,1.2025127941424477E-3,9.6201023531395822E-5,24061.96,1.2367681699510245E-3,2.1025058889167418E-4]
[122,"Ecolab Inc.","ECL",1.1699999999999999E-2,0.12790000000000001,0.12619999999999998,0.09,40594.83,1.9880259483630158E-3,2.3259903595847281E-5,40594.83,2.0812202113695984E-3,2.6618806503417167E-4,40594.83,2.0287542016958582E-3,2.5602878025401726E-4,40594.83,2.086546299992725E-3,1.8778916699934523E-4]
[123,"Consolidated Edison Inc","ED",3.6200000000000003E-2,3.39E-2,0.03,0.03,24525.96,1.2010949396391952E-3,4.347963681493887E-5,24525.96,1.2573996160408188E-3,4.2625846983783754E-5,24525.96,1.2257015092962465E-3,3.6771045278887394E-5,24525.96,1.2606174503445283E-3,3.7818523510335846E-5]
[124,"Equifax, Inc.","EFX",1.24E-2,6.3E-2,7.4999999999999997E-2,0.08,15111.73,7.400575729632526E-4,9.1767139047443313E-6,15111.73,7.7474983648805268E-4,4.8809239698747321E-5,15111.73,7.5521897079981238E-4,5.6641422809985925E-5,15111.73,7.7673251293302768E-4,6.2138601034642215E-5]
[125,"Edison International","EIX",3.6299999999999999E-2,3.44E-2,5.8499999999999996E-2,4.4999999999999998E-2,21708.799999999999,1.0631318743747182E-3,3.8591687039802271E-5,21708.799999999999,1.1129691471692413E-3,3.8286138662621904E-5,21708.799999999999,1.0849120248508255E-3,6.3467353453773297E-5,21708.799999999999,1.1158173668243485E-3,5.0211781507095682E-5]
[126,"The Estee Lauder Companies Inc.","EL",1.1299999999999999E-2,0.15479999999999999,0.1371,0.13500000000000001,49528.11,2.4255100428645167E-3,2.7408263484369037E-5,49528.11,2.5392125934001132E-3,3.930701094583375E-4,49528.11,2.4752009372758709E-3,3.3935004850052189E-4,49528.11,2.5457107386860022E-3,3.4367094972261031E-4]
[127,"Eastman Chemical Company","EMN",2.1600000000000001E-2,0.1095,9.0500000000000011E-2,8.5000000000000006E-2,14779.85,7.238046153392716E-4,1.5634179691328267E-5,14779.85,7.5773497612900351E-4,8.2971979886125883E-5,14779.85,7.3863304238334113E-4,6.6846290335692381E-5,14779.85,7.5967410953432931E-4,6.4572299310417994E-5]
[128,"Emerson Electric Co.","EMR",2.6800000000000001E-2,0.16800000000000001,0.1069,0.12,45542.91,2.2303452642605348E-3,5.9773253082182332E-5,45542.91,2.3348989212810252E-3,3.9226301877521224E-4,45542.91,2.2760378604850993E-3,2.4330844728585711E-4,45542.91,2.3408742037200718E-3,2.8090490444640862E-4]
[129,"EOG Resources, Inc.","EOG",5.6999999999999993E-3,"NMF",7.6399999999999996E-2,"n/a",74638.38,{"$f":"H133/H$418","v":3.6552200411672908E-3},{"$f":"D133*I133","v":2.0834754234653554E-5},{"$f":"IF(E133=\"n/a\",\"--\",IF(E133=\"NMF\",\"--\",$H133))","v":"--"},{"$f":"IF(K133=\"--\",\"--\",K133/K$418)","v":"--"},{"$f":"IF(L133=\"--\",\"--\",E133*L133)","v":"--"},74638.38,{"$f":"IF(N133=\"--\",\"--\",N133/N$418)","v":3.7301037356917643E-3},{"$f":"IF(O133=\"--\",\"--\",F133*O133)","v":2.849799254068508E-4},"--",{"$f":"IF(Q133=\"--\",\"--\",Q133/Q$418)","v":"--"},"--"]
[130,"Equinix, Inc.","EQIX",2.0799999999999999E-2,0.33300000000000002,0.16109999999999999,0.26,34904.19,1.7093416926882783E-3,3.5554307207916189E-5,34904.19,1.7894718536691648E-3,5.9589412727183188E-4,{"$f":"IF(F134=\"n/a\",\"--\",IF(F134=\"NMF\",\"--\",$H134))","v":34904.19},1.7443606025518657E-3,2.8101649307110557E-4,{"$f":"IF(G134=\"n/a\",\"--\",IF(G134=\"NMF\",\"--\",$H134))","v":34904.19},1.7940513237459813E-3,{"$f":"IF(R134=\"--\",\"--\",G134*R134)","v":4.6645334417395515E-4}]
[131,"Equity Residential","EQR",3.3000000000000002E-2,2.7E-2,6.0100000000000001E-2,-0.15,24092.22,1.1798536541148324E-3,3.8935170585789471E-5,24092.22,1.2351625859934102E-3,3.3349389821822075E-5,24092.22,1.2040250581953659E-3,7.2361905997541496E-5,24092.22,1.2383235131077216E-3,-1.8574852696615825E-4]
[132,"EQT Corporation","EQT",2.3999999999999998E-3,0.1237,0.15,0.40500000000000003,13115.52,6.4229839332432485E-4,1.5415161439783796E-6,13115.52,6.7240792255127547E-4,8.3176860019592777E-5,13115.52,6.5545702020247557E-4,9.8318553030371338E-5,13115.52,6.7412869393665604E-4,2.7302212104434571E-4]
[133,"Eversource Energy","ES",3.3300000000000003E-2,5.5300000000000002E-2,5.7800000000000004E-2,0.05,19241.310000000001,9.4229298559685517E-4,3.137835642037528E-5,19241.310000000001,9.8646559833426989E-4,5.4551547587885124E-5,19241.310000000001,9.6159753615503586E-4,5.5580337589761077E-5,19241.310000000001,9.8899008044898875E-4,4.9449504022449442E-5]
[134,"Essex Property Trust, Inc.","ESS",3.0899999999999997E-2,0.05,6.08E-2,5.0000000000000001E-3,15880.81,7.7772126058965802E-4,2.403158695222043E-5,15880.81,8.1417911455523839E-4,4.0708955727761922E-5,15880.81,7.9365426616723352E-4,4.8254179382967799E-5,15880.81,8.1626269518526038E-4,4.0813134759263017E-6]
[135,"Eaton Corporation, PLC","ETN",3.1699999999999999E-2,6.8599999999999994E-2,0.10249999999999999,0.09,36370.239999999998,1.7811376687176788E-3,5.6462064098350416E-5,36370.239999999998,1.8646334663887745E-3,1.2791385579426993E-4,36370.239999999998,1.817627447058819E-3,1.8630681332352893E-4,36370.239999999998,1.8694052839203267E-3,1.6824647555282939E-4]
[136,"Entergy Corporation","ETR",4.3799999999999999E-2,-1.4E-3,7.0000000000000007E-2,0.02,14697.34,7.1976390323382779E-4,3.1525658961641655E-5,14697.34,7.5350484436985821E-4,-1.0549067821178014E-6,14697.34,7.3450954909166021E-4,5.1415668436416218E-5,14697.34,7.5543315236780339E-4,1.5108663047356067E-5]
[137,"Evergy Inc.","EVRG",2.8500000000000001E-2,9.1999999999999998E-2,8.1099999999999992E-2,"n/a",7977.86,3.906948912560385E-4,1.1134804400797098E-5,7977.86,4.0900980433905158E-4,3.7628901999192744E-5,7977.86,3.9869897214845626E-4,3.2334486641239796E-5,"--","--","--"]
[138,"Exelon Corporation","EXC",3.2500000000000001E-2,4.19E-2,5.67E-2,0.08,41028.730000000003,2.0092750694701796E-3,6.530143975778084E-5,41028.730000000003,2.103465444314613E-3,8.8135202116782277E-5,41028.730000000003,2.0504386489054124E-3,1.1625987139293688E-4,41028.730000000003,2.1088484611193228E-3,1.6870787688954582E-4]
[139,"Expeditors International of Washington, Inc.","EXPD",1.18E-2,0.1123,0.08,0.09,13305.38,6.515962917649933E-4,7.6888362428269209E-6,13305.38,6.8214168592288288E-4,7.6604511329139742E-5,13305.38,6.649454026574328E-4,5.3195632212594628E-5,13305.38,6.8388736715973935E-4,6.1549863044376541E-5]
[140,"Expedia, Inc.","EXPE",9.0000000000000011E-3,0.16769999999999999,0.16079999999999997,0.21,20184.28,9.8847248255565191E-4,8.8962523430008677E-6,20184.28,1.0348098880557735E-3,1.7353761822695319E-4,20184.28,1.0087231023804182E-3,1.6220267486277121E-4,20184.28,1.0374580889245541E-3,2.1786619867415635E-4]
[141,"Extra Space Storage Inc","EXR",3.6600000000000001E-2,0.06,5.04E-2,0.05,11850.49,5.8034684763592892E-4,2.1240694623474998E-5,11850.49,6.0755222531128496E-4,3.6453133518677097E-5,11850.49,5.9223628673047151E-4,2.9848708851215765E-5,11850.49,6.0910702329830633E-4,3.0455351164915318E-5]
[142,"Ford Motor Company","F",5.9800000000000006E-2,0.15,8.5299999999999987E-2,2.5000000000000001E-2,39892.449999999997,1.9536287193165779E-3,1.1682699741513137E-4,39892.449999999997,2.0452105162418743E-3,3.0678157743628114E-4,39892.449999999997,1.9936522841317952E-3,1.700585398364421E-4,39892.449999999997,2.0504444517970583E-3,5.1261111294926464E-5]
[143,"Fastenal Company","FAST",2.81E-2,0.1074,0.14000000000000001,0.09,16335.98,8.0001202448536568E-4,2.2480337888038775E-5,16335.98,8.3751482020073809E-4,8.9949091689559268E-5,16335.98,8.1640169607360101E-4,1.1429623745030415E-4,16335.98,8.3965811966093108E-4,7.5569230769483798E-5]
[144,"Fortune Brands Home & Security, Inc.","FBHS",1.38E-2,0.121,0.1268,0.13500000000000001,8463.52,4.1447882339917059E-4,5.7198077629085545E-6,8463.52,4.3390867465957668E-4,5.2502949633808777E-5,8463.52,4.2297016051396025E-4,5.363261635317016E-5,8463.52,4.350190982673022E-4,5.8727578266085802E-5]
[145,"Freeport-McMoRan Inc.","FCX",1.21E-2,0.17599999999999999,"n/a","n/a",23905.1,1.1706899400296226E-3,1.4165348274358433E-5,23905.1,1.2255692972433037E-3,2.1570019631482143E-4,"--","--","--","--","--","--"]
[146,"FedEx Corporation","FDX",1.06E-2,0.13439999999999999,0.1275,0.11,65016.65,3.184020903046922E-3,3.3750621572297376E-5,65016.65,3.3332807664311734E-3,4.4799293500834969E-4,65016.65,3.2492512437590948E-3,4.1427953357928458E-4,65016.65,3.3418110260696253E-3,3.675992128676588E-4]
[147,"FirstEnergy Corporation","FE",4.0599999999999997E-2,-6.9199999999999998E-2,0.06,0.03,16896.900000000001,8.2748161888829307E-4,3.3595753726864694E-5,16896.900000000001,8.6627212848264094E-4,-5.9946031290998748E-5,16896.900000000001,8.4443405405650789E-4,5.0666043243390469E-5,16896.900000000001,8.6848902129525057E-4,2.6054670638857515E-5]
[148,"Fidelity National Information Services, Inc.","FIS",1.24E-2,0.1431,0.12,0.16,34137.519999999997,1.6717960285278055E-3,2.0730270753744786E-5,34137.519999999997,1.7501661317471677E-3,2.5044877345301969E-4,34137.519999999997,1.7060457485713423E-3,2.0472548982856107E-4,34137.519999999997,1.7546450138337232E-3,2.8074320221339573E-4]
[149,"Fifth Third Bancorp","FITB",2.4300000000000002E-2,0.06,7.17E-2,6.5000000000000002E-2,20283.82,9.933471945054262E-4,2.4138336826481859E-5,20283.82,1.0399131157288472E-3,6.2394786943730828E-5,20283.82,1.0136976814890586E-3,7.2682123762765505E-5,20283.82,1.0425743763606951E-3,6.7767334463445184E-5]
[150,"Foot Locker, Inc.","FL",2.8300000000000002E-2,7.6399999999999996E-2,6.5799999999999997E-2,7.4999999999999997E-2,5706.33,2.7945263251311379E-4,7.9085095001211205E-6,5706.33,2.9255275434691264E-4,2.2351030432104126E-5,5706.33,2.8517771755080942E-4,1.876469381484326E-5,5706.33,2.933014314393603E-4,2.1997607357952021E-5]
[151,"FLIR Systems, Inc.","FLIR",1.09E-2,0.219,"n/a",0.115,8087.95,3.9608626194672215E-4,4.3173402552192716E-6,8087.95,4.146539105730149E-4,9.0809206415490268E-5,"--","--","--",8087.95,4.157150589625861E-4,4.7807231780697403E-5]
[152,"Fluor Corporation","FLR",1.6399999999999998E-2,0.29110000000000003,0.2288,8.5000000000000006E-2,7205.09,3.5285049550129617E-4,5.7867481262212563E-6,7205.09,3.6939134694582976E-4,1.0752982109593105E-4,7205.09,3.6007926652474733E-4,8.2386136180862194E-5,7205.09,3.7033666308282565E-4,3.1478616362040182E-5]
[153,"Flowserve Corporation","FLS",1.7100000000000001E-2,7.0000000000000007E-2,0.16639999999999999,7.4999999999999997E-2,5799.85,2.8403253066001851E-4,4.8569562742863164E-6,5799.85,2.9734734799756436E-4,2.0814314359829506E-5,5799.85,2.8985144307060092E-4,4.8231280126947991E-5,5799.85,2.9810829502211996E-4,2.2358122126658997E-5]
[154,"FMC Corporation","FMC",7.3000000000000001E-3,0.20499999999999999,0.15770000000000001,0.22500000000000001,12090.14,5.920830814993346E-4,4.322206494945143E-6,12090.14,6.1983862788163009E-4,1.2706691871573416E-4,12090.14,6.0421295825333326E-4,9.5284383516550661E-5,12090.14,6.2142486822568393E-4,1.3982059535077888E-4]
[155,"Twenty-First Century Fox, Inc.","FOX",8.1000000000000013E-3,0.104,"n/a","n/a",82290.36,4.0299558091543676E-3,3.2642642054150382E-5,82290.36,4.2188712314568215E-3,4.3876260807150942E-4,"--","--","--","--","--","--"]
[156,"Twenty-First Century Fox, Inc.","FOXA",8.0000000000000002E-3,0.1137,9.2499999999999999E-2,0.13,83364.84,4.0825756654512676E-3,3.2660605323610141E-5,83364.84,4.2739577903292787E-3,4.8594900076043897E-4,83364.84,4.1662145012974043E-3,3.8537484137000992E-4,83364.84,4.2848953537060136E-3,5.5703639598178177E-4]
[157,"Federal Realty Investment Trust","FRT",3.1899999999999998E-2,0.05,0.06,3.5000000000000003E-2,9189.2800000000007,4.5002102698233482E-4,1.435567076073648E-5,9189.2800000000007,4.7111701819996346E-4,2.3555850909998174E-5,9189.2800000000007,4.5924050945797074E-4,2.7554430567478245E-5,9189.2800000000007,4.7232266235865871E-4,1.6531293182553055E-5]
[158,"TechnipFMC plc","FTI",1.6E-2,0.127,9.6000000000000002E-2,"n/a",15187.57,7.4377163921069973E-4,1.1900346227371196E-5,15187.57,7.7863800995325188E-4,9.8887027264062986E-5,15187.57,7.5900912631115744E-4,7.286487612587111E-5,"--","--","--"]
[159,"Fortive Corporation","FTV",3.4000000000000002E-3,0.126,0.10630000000000001,"n/a",28658.43,1.4034718824871321E-3,4.7718044004562497E-6,28658.43,1.4692635427250424E-3,1.8512720638335533E-4,28658.43,1.432224504364389E-3,1.5224546481393456E-4,"--","--","--"]
[160,"General Dynamics Corporation","GD",1.8600000000000002E-2,0.12470000000000001,0.11109999999999999,0.09,59335.4,2.9057964981377897E-3,5.4047814865362896E-5,59335.4,3.0420138162839862E-3,3.7933912289061313E-4,59335.4,2.9653269162428914E-3,3.2944782039458518E-4,59335.4,3.0497986893549827E-3,2.7448188204194841E-4]
[161,"General Electric Company","GE",3.5200000000000002E-2,6.1699999999999998E-2,5.5E-2,0.06,118343.52,5.7955653116571132E-3,2.0400389897033041E-4,118343.52,6.0672486055150937E-3,3.7434923896028125E-4,118343.52,5.9142977921936811E-3,3.2528637857065246E-4,118343.52,6.0827754121427543E-3,3.6496652472856522E-4]
[162,"General Growth Properties, Inc.","GGP",4.1299999999999996E-2,5.7000000000000002E-2,"n/a",-2.5000000000000001E-2,20432.919999999998,1.0006489782276617E-3,4.1326802800802422E-5,20432.919999999998,1.0475571909353504E-3,5.9710759883314972E-5,"--","--","--",20432.919999999998,1.0502380136595557E-3,-2.6255950341488892E-5]
[163,"Gilead Sciences, Inc.","GILD",2.9300000000000003E-2,-5.4100000000000002E-2,-0.02,-6.5000000000000002E-2,101199.3,4.9559718406549146E-3,1.4520997493118901E-4,101199.3,5.188296848058124E-3,-2.8068685947994451E-4,101199.3,5.0575037531547648E-3,-1.011500750630953E-4,101199.3,5.2015743132032763E-3,-3.3810233035821296E-4]
[164,"General Mills, Inc.","GIS",4.2599999999999999E-2,5.1499999999999997E-2,8.5000000000000006E-2,4.4999999999999998E-2,27330.52,1.3384409527581313E-3,5.7017584587496391E-5,27330.52,1.4011841067259312E-3,7.2160981496385455E-5,27330.52,1.3658613001836116E-3,1.1609821051560699E-4,27330.52,1.4047699025436778E-3,6.3214645614465502E-5]
[165,"Corning Incorporated","GLW",2.1700000000000001E-2,9.8100000000000007E-2,8.1799999999999998E-2,0.13,26876.3,1.3161967126353016E-3,2.8561468664186046E-5,26876.3,1.3778971057849664E-3,1.351717060775052E-4,26876.3,1.3431613471724944E-3,1.0987059819871004E-4,26876.3,1.3814233074136404E-3,1.7958502996377325E-4]
[166,"General Motors Company","GM",4.0099999999999997E-2,0.104,8.1799999999999998E-2,3.5000000000000003E-2,53486.78,2.6193755838953875E-3,1.0503696091420503E-4,53486.78,2.7421661225599222E-3,2.8518527674623192E-4,53486.78,2.6730381592971809E-3,2.186545214305094E-4,53486.78,2.7491836499259851E-3,9.6221427747409486E-5]
[167,"Genuine Parts Company","GPC",2.9600000000000001E-2,0.126,6.6400000000000001E-2,0.09,14280.51,6.9935074086669487E-4,2.0700781929654169E-5,14280.51,7.321347580631736E-4,9.2248979515959881E-5,14280.51,7.1367818672623379E-4,4.7388231598621927E-5,14280.51,7.3400837748326835E-4,6.6060753973494154E-5]
[168,"Global Payments Inc.","GPN",1.1000000000000001E-3,0.19170000000000001,0.17180000000000001,0.11,17959.97,8.7954270018673105E-4,9.6749697020540429E-7,17959.97,9.207737182195774E-4,1.76512321782693E-4,17959.97,8.9756169935510416E-4,1.5420109994920689E-4,17959.97,9.2313008704508293E-4,1.0154430957495912E-4]
[169,"The Gap, Inc.","GPS",3.2199999999999999E-2,0.1208,0.08,7.0000000000000007E-2,11689.96,5.7248530946738094E-4,1.8434026964849665E-5,11689.96,5.9932215560706001E-4,7.2398116397332847E-5,11689.96,5.8421369094676615E-4,4.6737095275741293E-5,11689.96,6.0085589187251071E-4,4.2059912431075755E-5]
[170,"Garmin Ltd.","GRMN",3.39E-2,5.5899999999999998E-2,8.3499999999999991E-2,7.0000000000000007E-2,11773.21,5.7656226114327711E-4,1.9545460652757093E-5,11773.21,6.0359022576763266E-4,3.3740693620410666E-5,11773.21,5.8837416624106292E-4,4.9129242881128746E-5,11773.21,6.0513488452931927E-4,4.2359441917052355E-5]
[171,"The Goldman Sachs Group, Inc.","GS",1.3500000000000002E-2,0.13400000000000001,0.12689999999999999,0.09,89681.600000000006,4.3919225155201452E-3,5.9290953959521969E-5,89681.600000000006,4.5978061370860225E-3,6.1610602236952707E-4,89681.600000000006,4.4818988727088468E-3,5.6875296694675254E-4,89681.600000000006,4.6095724666768544E-3,4.1486152200091687E-4]
[172,"The Goodyear Tire & Rubber Company","GT",2.3099999999999999E-2,6.4899999999999999E-2,"n/a",0.125,5738.15,2.8101093404256746E-4,6.491352576383308E-6,5738.15,2.9418410560828705E-4,1.909254845397783E-5,"--","--","--",5738.15,2.9493695752151822E-4,3.6867119690189778E-5]
[173,"W.W. Grainger, Inc.","GWW",1.5700000000000002E-2,0.13800000000000001,0.1245,8.5000000000000006E-2,19453.73,9.52695701212397E-4,1.4957322509034634E-5,19453.73,9.9735597026830982E-4,1.3763512389702677E-4,19453.73,9.7221336993298809E-4,1.2104056455665702E-4,19453.73,9.9990832213258372E-4,8.4992207381269616E-5]
[174,"Halliburton Company","HAL",1.7000000000000001E-2,"NMF",0.08,"n/a",37325.17,1.8279028754908146E-3,3.1074348883343847E-5,"--","--","--",37325.17,1.8653507224075624E-3,1.4922805779260499E-4,"--","--","--"]
[175,"Hasbro, Inc.","HAS",2.53E-2,1.9E-2,0.1167,9.5000000000000001E-2,12445.05,6.0946387332266568E-4,1.541943599506344E-5,12445.05,6.3803419281482931E-4,1.2122649663481757E-5,12445.05,6.2194982656202857E-4,7.2581544759788726E-5,12445.05,6.3966699776115484E-4,6.0768364787309712E-5]
[176,"Huntington Bancshares Incorporated","HBAN",2.8500000000000001E-2,0.14649999999999999,0.12429999999999999,0.11,17049.259999999998,8.3494305261008924E-4,2.3795876999387545E-5,17049.259999999998,8.7408333772786423E-4,1.2805320897713211E-4,17049.259999999998,8.5204834854106103E-4,1.0590960972365388E-4,17049.259999999998,8.7632022034860014E-4,9.6395224238346019E-5]
[177,"Hanesbrands Inc.","HBI",2.7000000000000003E-2,2.1999999999999999E-2,7.4999999999999997E-2,5.5E-2,8021.84,3.928486970783318E-4,1.060691482111496E-5,8021.84,4.1126457581847488E-4,9.0478206680064468E-6,8021.84,4.0089690252014611E-4,3.0067267689010957E-5,8021.84,4.1231705049962373E-4,2.2677437777479306E-5]
[178,"HCA Healthcare, Inc.","HCA",1.1299999999999999E-2,0.13320000000000001,0.12,0.125,43393.440000000002,2.1250805757465577E-3,2.40134105059361E-5,43393.440000000002,2.2246996567999913E-3,2.9632999428575888E-4,43393.440000000002,2.1686166372919193E-3,2.6023399647503033E-4,43393.440000000002,2.2303929262902766E-3,2.7879911578628457E-4]
[179,"HCP, Inc.","HCP",5.7099999999999998E-2,2.5000000000000001E-2,0.03,0.35499999999999998,12167.74,5.9588333915758739E-4,3.4024938665898242E-5,12167.74,6.2381703322049421E-4,1.5595425830512357E-5,12167.74,6.0809107096008921E-4,1.8242732128802674E-5,12167.74,6.2541345477425277E-4,2.2202177644485972E-4]
[180,"The Home Depot, Inc.","HD",2.0899999999999998E-2,0.15179999999999999,0.14130000000000001,0.12,227847.94,1.1158258748738683E-2,2.3320760784863845E-4,227847.94,1.1681333259602947E-2,1.7732263888077273E-3,227847.94,1.138685555827542E-2,1.608962690384317E-3,227847.94,1.1711227172720377E-2,1.4053472607264451E-3]
[181,"Hess Corporation","HES",1.52E-2,"NMF",0.05,"n/a",19696.41,9.6458032142508765E-4,1.4661620885661333E-5,"--","--","--",19696.41,9.8434146776385837E-4,4.9217073388192922E-5,"--","--","--"]
[182,"HollyFrontier Corporation","HFC",1.77E-2,0.35870000000000002,8.9099999999999999E-2,0.17499999999999999,13166.52,6.4479598534199103E-4,1.1412888940553241E-5,13166.52,6.7502259616315785E-4,2.4213060524372473E-4,13166.52,6.58005779842225E-4,5.8628314983942244E-5,13166.52,6.7675005880749376E-4,1.184312602913114E-4]
[183,"The Hartford Financial Services Group, Inc.","HIG",1.9E-2,0.15579999999999999,9.5000000000000001E-2,0.13,18888.689999999999,9.2502434055235637E-4,1.7575462470494772E-5,18888.689999999999,9.6838743737305501E-4,1.5087476274272196E-4,18888.689999999999,9.43975112151733E-4,8.9677635654414632E-5,18888.689999999999,9.7086565533614951E-4,1.2621253519369945E-4]
[184,"Huntington Ingalls Industries, Inc.","HII",1.24E-2,0.13769999999999999,0.15,0.125,10370.84,5.0788484706848383E-4,6.2977721036491993E-6,10370.84,5.316933662951732E-4,7.3214176538845344E-5,10370.84,5.1828977298625152E-4,7.7743465947937722E-5,10370.84,5.3305403249173731E-4,6.6631754061467164E-5]
[185,"Hilton Worldwide Holdings Inc.","HLT",7.6E-3,0.17480000000000001,0.1,9.5000000000000001E-2,23455.32,1.1486631373295076E-3,8.7298398437042575E-6,23455.32,1.2025099267109029E-3,2.1019873518906586E-4,23455.32,1.1721955481060246E-3,1.1721955481060247E-4,23455.32,1.2055872918089658E-3,1.1453079272185176E-4]
[186,"Harley-Davidson, Inc.","HOG",3.4500000000000003E-2,9.2499999999999999E-2,0.08,0.09,7138.47,3.4958795471272912E-4,1.2060784437589156E-5,7138.47,3.659758654551709E-4,3.3852767554603305E-5,7138.47,3.5674988677572567E-4,2.8539990942058054E-5,7138.47,3.6691244097115488E-4,3.3022119687403939E-5]
[187,"Honeywell International Inc.","HON",1.8700000000000001E-2,0.10539999999999999,0.10550000000000001,9.5000000000000001E-2,118557.75999999999,5.8060571570270111E-3,1.0857326883640511E-4,118557.75999999999,6.0782322854094004E-3,6.406456828821508E-4,118557.75999999999,5.9250045817077967E-3,6.2508798337017259E-4,118557.75999999999,6.0937872005727197E-3,5.7890978405440838E-4]
[188,"Helmerich & Payne, Inc.","HP",4.5599999999999995E-2,"NMF","n/a","NMF",6679.89,3.2713019495858527E-4,1.4917136890111486E-5,"--","--","--","--","--","--","--","--","--"]
[189,"Hewlett Packard Enterprise Company","HPE",2.9100000000000001E-2,"NMF",9.3399999999999997E-2,0,23375.56,1.1447570993034478E-3,3.3312431589730333E-5,"--","--","--",23375.56,1.1682094879321735E-3,1.0911076617286501E-4,23375.56,1.2014876827482204E-3,0]
[190,"HP Inc.","HPQ",2.41E-2,9.4600000000000004E-2,6.5199999999999994E-2,0.06,37170.629999999997,1.8203346819533612E-3,4.3870065835076003E-5,37170.629999999997,1.9056679489812157E-3,1.8027618797362302E-4,37170.629999999997,1.8576274809423295E-3,1.2111731175743988E-4,37170.629999999997,1.910544778606009E-3,1.1463268671636053E-4]
[191,"H&R Block, Inc.","HRB",3.9699999999999999E-2,0.1,0.11,0.105,5264.86,2.5783279039470069E-4,1.0235961778669618E-5,5264.86,2.6991942180891855E-4,2.6991942180891858E-5,5264.86,2.6311495444962952E-4,2.8942644989459247E-5,5264.86,2.7061017752703231E-4,2.8414068640338391E-5]
[192,"Hormel Foods Corporation","HRL",2.0899999999999998E-2,0.105,9.3299999999999994E-2,9.5000000000000001E-2,19082.330000000002,9.3450735463668732E-4,1.9531203711906762E-5,19082.330000000002,9.7831499420060215E-4,1.0272307439106323E-4,19082.330000000002,9.536524026741072E-4,8.8975769169494191E-5,19082.330000000002,9.8081861795554204E-4,9.3177768705776502E-5]
[193,"Harris Corporation","HRS",1.38E-2,0.1789,0.06,0.12,19584.330000000002,{"$f":"H197/H$418","v":9.5909149567332261E-4},{"$f":"D197*I197","v":1.3235462640291853E-5},{"$f":"IF(E197=\"n/a\",\"--\",IF(E197=\"NMF\",\"--\",$H197))","v":19584.330000000002},{"$f":"IF(K197=\"--\",\"--\",K197/K$418)","v":1.0040515854391303E-3},{"$f":"IF(L197=\"--\",\"--\",E197*L197)","v":1.7962482863506042E-4},19584.330000000002,{"$f":"IF(N197=\"--\",\"--\",N197/N$418)","v":9.7874019363791503E-4},{"$f":"IF(O197=\"--\",\"--\",F197*O197)","v":5.8724411618274901E-5},19584.330000000002,{"$f":"IF(Q197=\"--\",\"--\",Q197/Q$418)","v":1.0066210721743759E-3},1.207945286609251E-4]
[194,"Host Hotels & Resorts, Inc.","HST",3.8199999999999998E-2,"NMF",0.05,"n/a",15523.6,7.6022783226356941E-4,2.9040703192468348E-5,"--","--","--",{"$f":"IF(F198=\"n/a\",\"--\",IF(F198=\"NMF\",\"--\",$H198))","v":15523.6},7.7580245379635338E-4,3.8790122689817669E-5,{"$f":"IF(G198=\"n/a\",\"--\",IF(G198=\"NMF\",\"--\",$H198))","v":"--"},"--",{"$f":"IF(R198=\"--\",\"--\",G198*R198)","v":"--"}]
[195,"Hershey Company (The)","HSY",2.6699999999999998E-2,9.2799999999999994E-2,8.0700000000000008E-2,7.0000000000000007E-2,20552.009999999998,1.0064811004508747E-3,2.6873045382038353E-5,20552.009999999998,1.0536627101596458E-3,9.7779899502815128E-5,20552.009999999998,1.0271006588965957E-3,8.2887023172955275E-5,20552.009999999998,1.0563591576295177E-3,7.3945141034066246E-5]
[196,"Humana Inc.","HUM",6.4000000000000003E-3,0.14649999999999999,0.13769999999999999,0.13,43256.98,2.118397803065563E-3,1.3557745939619603E-5,43256.98,2.2177036105043547E-3,3.2489357893888791E-4,43256.98,2.1617969561068171E-3,2.9767944085590871E-4,43256.98,2.2233789762848939E-3,2.8903926691703621E-4]
[197,"International Business Machines Corporation","IBM",4.3299999999999998E-2,9.5999999999999992E-3,4.9500000000000002E-2,5.0000000000000001E-3,133041.14000000001,6.5153429271608424E-3,2.8211434874606445E-4,133041.14000000001,6.8207678049557628E-3,6.5479370927575318E-5,133041.14000000001,6.6488213344755211E-3,3.2911665605653832E-4,133041.14000000001,6.8382229563176923E-3,3.4191114781588461E-5]
[198,"Intercontinental Exchange Inc.","ICE",1.3000000000000001E-2,0.13800000000000001,0.1014,0.115,42810.75,2.0965448523588342E-3,2.7255083080664848E-5,42810.75,2.1948262417625848E-3,3.0288602136323674E-4,42810.75,2.1394963087725937E-3,2.1694492570954101E-4,42810.75,2.2004430616512877E-3,2.5305095208989808E-4]
[199,"Internationa Flavors & Fragrances, Inc.","IFF",2.0799999999999999E-2,6.7599999999999993E-2,0.09,8.5000000000000006E-2,10480.58,5.1325907742179127E-4,1.0675788810373257E-5,10480.58,5.3731952869062348E-4,3.6322800139486144E-5,10480.58,5.2377410402284174E-4,4.7139669362055757E-5,10480.58,5.3869459290204575E-4,4.5789040396673892E-5]
[200,"Intel Corporation","INTC",2.4900000000000002E-2,0.1022,8.4199999999999997E-2,0.125,225027.03,1.1020112037002318E-2,2.7440078972135775E-4,225027.03,1.1536710535318732E-2,1.1790518167095745E-3,225027.03,1.1245878665032958E-2,9.4690298359577504E-4,225027.03,1.1566234341783225E-2,1.4457792927229031E-3]
[201,"Intuit Inc.","INTU",7.6E-3,0.20449999999999999,0.16200000000000001,0.14499999999999999,52405.59,2.5664271228447904E-3,1.9504846133620405E-5,52405.59,2.6867355546691166E-3,5.4943742092983434E-4,52405.59,2.6190049546912855E-3,4.2427880265998827E-4,52405.59,2.6936112286573373E-3,3.9057362815531386E-4]
[202,"International Paper Company","IP",3.5400000000000001E-2,0.14990000000000001,9.5000000000000001E-2,0.17,22249.13,1.0895931272160034E-3,3.8571596703446522E-5,22249.13,1.1406708450654843E-3,1.7098655967531611E-4,22249.13,1.1119153835987825E-3,1.0563196144188434E-4,22249.13,1.1435899566412061E-3,1.9441029262900504E-4]
[203,"Interpublic Group of Companies, Inc. (The)","IPG",3.73E-2,7.17E-2,7.5700000000000003E-2,9.5000000000000001E-2,8654.36,4.2382471478449228E-4,1.5808661861461561E-5,8654.36,4.4369268077902032E-4,3.181276521185576E-5,8654.36,4.3250751913454416E-4,3.2740819198484995E-5,8654.36,4.4482814281535457E-4,4.2258673567458686E-5]
[204,"Ingersoll-Rand PLC (Ireland)","IR",1.83E-2,0.1305,0.1158,0.115,24165.45,1.1834399024178459E-3,2.1656950214246578E-5,24165.45,1.2389169496914128E-3,1.6167866193472937E-4,24165.45,1.2076847771839707E-3,1.398498971979038E-4,24165.45,1.2420874846663774E-3,1.428400607366334E-4]
[205,"Iron Mountain Incorporated","IRM",6.6900000000000001E-2,"NMF","n/a",0.125,10046.58,4.9200505907537751E-4,3.2915138452142755E-5,"--","--","--","--","--","--",10046.58,5.1638729184432875E-4,6.4548411480541093E-5]
[206,"Illinois Tool Works Inc.","ITW",2.18E-2,0.1231,0.1023,0.115,48554.85,2.3778471721367963E-3,5.1837068352582158E-5,48554.85,2.4893153926255915E-3,3.0643472483221033E-4,48554.85,2.4265616077271939E-3,2.4823725247049194E-4,48554.85,2.4956858450744038E-3,2.8700387218355647E-4]
[207,"Invesco Ltd.","IVZ",4.4500000000000005E-2,5.8599999999999999E-2,9.5100000000000004E-2,7.4999999999999997E-2,10988.9,5.3815272397904714E-4,2.3947796217067599E-5,10988.9,5.6338013438458488E-4,3.3014075874936677E-5,10988.9,5.491777412792618E-4,5.2226803195657802E-5,10988.9,5.6482189076761881E-4,4.2361641807571407E-5]
[208,"J.B. Hunt Transport Services, Inc.","JBHT",8.0000000000000002E-3,0.20810000000000001,0.12670000000000001,0.13,13110.35,6.4204520605508299E-4,5.1363616484406641E-6,13110.35,6.7214286642238461E-4,1.3987293050249825E-4,13110.35,6.5519864594095585E-4,8.3013668440719117E-5,13110.35,6.7386295949778885E-4,8.7602184734712559E-5]
[209,"Johnson Controls International plc","JCI",2.7699999999999999E-2,0.10150000000000001,0.11,0.03,34741.93,1.7013954322806996E-3,4.7128653474175379E-5,34741.93,1.781153090134576E-3,1.8078703864865948E-4,34741.93,1.7362515488431255E-3,1.909876703727438E-4,34741.93,1.7857112715118219E-3,5.3571338145354652E-5]
[210,"Jacobs Engineering Group Inc.","JEC",8.8999999999999999E-3,0.15359999999999999,0.14449999999999999,0.11,9589.3799999999992,4.6961488122288815E-4,4.1795724428837048E-6,9589.3799999999992,4.9162938902573051E-4,7.5514274154352197E-5,9589.3799999999992,4.7923577871020092E-4,6.9249570023624033E-5,9589.3799999999992,4.928875267669364E-4,5.4217627944363004E-5]
[211,"Leucadia National Corporation","JEF",1.6500000000000001E-2,0.18,"n/a",0.20499999999999999,8355.1200000000008,4.0917021605181748E-4,6.7513085648549885E-6,8355.1200000000008,4.2835121153157578E-4,7.7103218075683634E-5,"--","--","--",8355.1200000000008,4.2944741293399224E-4,8.8036719651468404E-5]
[212,"Johnson & Johnson","JNJ",2.7200000000000002E-2,7.6999999999999999E-2,8.0600000000000005E-2,0.09,355538.19,1.7411555790577769E-2,4.7359431750371536E-4,355538.19,1.8227771047243317E-2,1.4035383706377353E-3,355538.19,1.7768262530618809E-2,1.4321219599678762E-3,355538.19,1.8274418068769113E-2,1.6446976261892201E-3]
[213,"Juniper Networks, Inc.","JNPR",2.7300000000000001E-2,0.13550000000000001,5.7200000000000001E-2,4.4999999999999998E-2,9196.67,4.5038293296293389E-4,1.2295454069888096E-5,9196.67,4.7149588953313617E-4,6.3887693031739953E-5,9196.67,4.5960982972733836E-4,2.6289682260403753E-5,9196.67,4.7270250326837416E-4,2.1271612647076835E-5]
[214,"JPMorgan Chase & Co.","JPM",1.95E-2,9.3200000000000005E-2,6.6699999999999995E-2,9.5000000000000001E-2,394503.69,1.9319789550663453E-2,3.7673589623793733E-4,394503.69,2.0225458588886479E-2,1.8850127404842201E-3,394503.69,1.9715589858906177E-2,1.315029843589042E-3,394503.69,2.0277217929055916E-2,1.9263357032603121E-3]
[215,"Nordstrom, Inc.","JWN",2.8199999999999999E-2,0.1221,0.06,7.0000000000000007E-2,8772.83,4.2962647412435318E-4,1.211546657030676E-5,8772.83,4.4976641377509285E-4,5.4916479121938834E-5,8772.83,4.3842813785064435E-4,2.6305688271038659E-5,8772.83,4.5091741921237695E-4,3.1564219344866392E-5]
[216,"Kellogg Company","K",3.04E-2,6.7299999999999999E-2,7.2900000000000006E-2,7.0000000000000007E-2,24636.639999999999,1.2065152040414558E-3,3.6678062202860257E-5,24636.639999999999,1.2630739704597039E-3,8.5004878211938068E-5,24636.639999999999,1.2312328174712947E-3,8.9756872393657395E-5,24636.639999999999,1.2663063261073582E-3,8.8641442827515075E-5]
[217,"KeyCorp","KEY",2.3E-2,9.5000000000000001E-2,0.15670000000000001,0.125,22156.92,1.0850773829032779E-3,2.4956779806775393E-5,22156.92,1.1359434126389806E-3,1.0791462420070317E-4,22156.92,1.1073071262187571E-3,1.7351502667847923E-4,22156.92,1.1388504261561092E-3,1.4235630326951365E-4]
[218,"The Kraft Heinz Company","KHC",4.1500000000000002E-2,6.5299999999999997E-2,8.0199999999999994E-2,9.5000000000000001E-2,73455.13,3.597273457737811E-3,1.4928684849611917E-4,73455.13,3.7659056876154259E-3,2.4591364140128728E-4,73455.13,3.6709700132656173E-3,2.9441179506390247E-4,73455.13,3.7755430855846575E-3,3.5867659313054245E-4]
[219,"Kimco Realty Corporation","KIM",6.7099999999999993E-2,4.5999999999999999E-2,3.32E-2,-5.0000000000000001E-3,7032.87,3.4441647006438515E-4,2.3110345141320242E-5,7032.87,3.6056195303527333E-4,1.6585849839622571E-5,7032.87,3.5147245505106803E-4,1.1668885507695458E-5,7032.87,3.6148467370918503E-4,-1.8074233685459251E-6]
[220,"KLA-Tencor Corporation","KLAC",2.5499999999999998E-2,0.11070000000000001,0.1628,0.155,18302.5,8.9631721379087182E-4,2.2856088951667229E-5,18302.5,9.3833458395051964E-4,1.0387363844332253E-4,18302.5,9.1467986875517007E-4,1.4890988263334168E-4,18302.5,9.4073589310798562E-4,1.4581406343173778E-4]
[221,"Kimberly-Clark Corporation","KMB",3.5099999999999999E-2,5.9499999999999997E-2,6.9699999999999998E-2,0.105,39585.089999999997,1.9385765647567763E-3,6.8044037422962842E-5,39585.089999999997,2.0294527499409298E-3,1.2075243862148532E-4,39585.089999999997,1.9782917593695721E-3,1.3788693562805917E-4,39585.089999999997,2.0346463595088096E-3,2.1363786774842501E-4]
[222,"Kinder Morgan, Inc.","KMI",4.4999999999999998E-2,0.12,8.5000000000000006E-2,"NMF",39223.870000000003,1.9208867571367499E-3,8.6439904071153746E-5,39223.870000000003,2.0109336832333981E-3,2.4131204198800778E-4,39223.870000000003,1.9602395445250569E-3,1.6662036128462984E-4,"--","--","--"]
[223,"Coca-Cola Company (The)","KO",3.3500000000000002E-2,7.2499999999999995E-2,7.8100000000000003E-2,6.5000000000000002E-2,198919.19,9.7415486491100704E-3,3.2634187974518736E-4,198919.19,1.0198210921372729E-2,7.3937029179952285E-4,198919.19,9.9411216283067753E-3,7.7640159917075915E-4,198919.19,1.0224309349048877E-2,6.6458010768817707E-4]
[224,"The Kroger Co.","KR",1.72E-2,6.5699999999999995E-2,6.7099999999999993E-2,0.05,23103.59,1.1314380777143367E-3,1.9460734936686592E-5,23103.59,1.184477394367621E-3,7.7820164809952697E-5,23103.59,1.1546176024572195E-3,7.747484112487942E-5,23103.59,1.1875086120830883E-3,5.9375430604154418E-5]
[225,"Kohl's Corporation","KSS",3.3000000000000002E-2,9.8000000000000004E-2,6.6699999999999995E-2,0.09,12343.41,6.0448631934863467E-4,1.9948048538504944E-5,12343.41,6.3282330211067797E-4,6.2016683606846447E-5,12343.41,6.1687029852704569E-4,4.1145248911753947E-5,12343.41,6.3444277177150882E-4,5.7099849459435793E-5]
[226,"Kansas City Southern","KSU",1.24E-2,0.14019999999999999,0.13,0.125,11878.04,5.8169603704939375E-4,7.2130308594124826E-6,11878.04,6.0896466174280186E-4,8.5376845576340816E-5,11878.04,5.9361311669272839E-4,7.7169705170054693E-5,11878.04,6.1052307432167075E-4,7.6315384290208843E-5]
[227,"Loews Corporation","L",4.8999999999999998E-3,9.0800000000000006E-2,"n/a",0.16500000000000001,16045.57,7.8578995197849469E-4,3.8503707646946236E-6,16045.57,8.2262604836491951E-4,7.4694445191534692E-5,"--","--","--",16045.57,8.2473124569740197E-4,1.3608065554007132E-4]
[228,"L Brands, Inc.","LB",7.5800000000000006E-2,7.3800000000000004E-2,0.115,"n/a",8779.0499999999993,4.299310824057234E-4,3.2588776046353834E-5,8779.0499999999993,4.500853014195224E-4,3.3216295244760757E-5,8779.0499999999993,4.3873898657533536E-4,5.0454983456163567E-5,"--","--","--"]
[229,"Leggett & Platt, Incorporated","LEG",3.49E-2,8.3000000000000004E-2,0.1065,0.09,5719.41,2.8009319140705641E-4,9.7752523801062686E-6,5719.41,2.9322334122619537E-4,2.4337537321774217E-5,5719.41,2.8583139943488633E-4,3.0441044039815393E-5,5719.41,2.9397373442976337E-4,2.6457636098678702E-5]
[230,"Lennar Corporation","LEN",3.0999999999999999E-3,0.26019999999999999,0.19190000000000002,0.11,17221.810000000001,8.433932389365265E-4,2.6145190407032319E-6,17221.810000000001,8.8292965011473295E-4,2.297382949598535E-4,17221.810000000001,8.6067165198888001E-4,1.6516289001666608E-4,17221.810000000001,8.8518917149493456E-4,9.7370808864442803E-5]
[231,"L3 Technologies Inc.","LLL",1.49E-2,0.158,9.2899999999999996E-2,0.11,16796.8,8.2257948239871682E-4,1.2256434287740882E-5,16796.8,8.6114019066794631E-4,1.3606015012553551E-4,16796.8,8.3943148856750933E-4,7.7983185287921618E-5,16796.8,8.633439502448415E-4,9.4967834526932571E-5]
[232,"Eli Lilly and Company","LLY",2.2799999999999997E-2,0.121,0.1099,0.11,106120.73,5.1969860422922216E-3,1.1849128176426264E-4,106120.73,5.4406092628370671E-3,6.5831372080328511E-4,106120.73,5.3034555600930382E-3,5.8284976605422491E-4,106120.73,5.454532425287332E-3,5.9999856678160648E-4]
[233,"Lockheed Martin Corporation","LMT",2.4500000000000001E-2,0.47060000000000002,7.3300000000000004E-2,0.13,92867.11,4.547924561563197E-3,1.1142415175829833E-4,92867.11,4.7611212142896946E-3,2.2405836434447302E-3,92867.11,4.6410968985915553E-3,3.40192402666761E-4,92867.11,4.773305486474937E-3,6.205297132417418E-4]
[234,"Lincoln National Corporation","LNC",1.9400000000000001E-2,0.10730000000000001,"n/a",7.4999999999999997E-2,14893.94,7.2939187559996821E-4,1.4150202386639384E-5,14893.94,7.6358415480311443E-4,8.1932579810374179E-5,"--","--","--",14893.94,7.6553825694832683E-4,5.7415369271124507E-5]
[235,"Alliant Energy Corporation","LNT",3.1200000000000002E-2,5.8500000000000003E-2,5.5800000000000002E-2,6.5000000000000002E-2,9941.3799999999992,4.868531633840348E-4,1.5189818697581887E-5,9941.3799999999992,5.096757637587223E-4,2.9816032179885256E-5,9941.3799999999992,4.9682721779239299E-4,2.7722958752815528E-5,9941.3799999999992,5.10980084306836E-4,3.3213705479944342E-5]
[236,"Lowe's Companies, Inc.","LOW",1.9299999999999998E-2,0.16,0.16670000000000001,0.13,81076.73,3.9705214444406391E-3,7.663106387770432E-5,81076.73,4.156650715072728E-3,6.6506411441163646E-4,81076.73,4.051864649938443E-3,6.7544583714473851E-4,81076.73,4.167288075772436E-3,5.4174744985041666E-4]
[237,"Lam Research Corporation","LRCX",2.3099999999999999E-2,0.214,0.16690000000000002,0.22,31273.58,1.5315420347420262E-3,3.5378621002540805E-5,31273.58,1.6033373406880639E-3,3.4311419090724568E-4,31273.58,1.5629184018524417E-3,2.6085108126917253E-4,31273.58,1.6074404705359398E-3,3.5363690351790676E-4]
[238,"Southwest Airlines Co.","LUV",1.1000000000000001E-2,0.17080000000000001,0.11900000000000001,0.115,33721.360000000001,1.6514156776636501E-3,1.8165572454300152E-5,33721.360000000001,1.7288303950742082E-3,2.9528423147867476E-4,33721.360000000001,1.6852478699109872E-3,2.0054449651940749E-4,33721.360000000001,1.7332546764876875E-3,1.9932428779608407E-4]
[239,"LyondellBasell Industries N.V.","LYB",3.61E-2,6.6699999999999995E-2,9.5000000000000001E-2,7.4999999999999997E-2,43437.36,2.1272314432253005E-3,7.6793055100433352E-5,43437.36,2.2269513521928118E-3,1.4853765519126053E-4,43437.36,2.170811569122856E-3,2.0622709906667133E-4,43437.36,2.2326503840378684E-3,1.6744877880284012E-4]
[240,"Macy's, Inc.","M",3.7999999999999999E-2,-2.6499999999999999E-2,8.5000000000000006E-2,5.5E-2,12172.11,5.9609734851282664E-4,2.2651699243487413E-5,12172.11,6.2404107486135549E-4,-1.6537088483825919E-5,12172.11,6.0830946467824035E-4,5.1706304497650431E-5,12172.11,6.2563806976416577E-4,3.4410093837029121E-5]
[241,"Mastercard Incorporated","MA",5.1000000000000004E-3,0.22589999999999999,0.19030000000000002,0.15,206706.05,1.0122889813397986E-2,5.162673804832973E-5,206706.05,1.0597428516694729E-2,2.3939591019213392E-3,206706.05,1.0330275245725972E-2,1.9658513792616527E-3,206706.05,1.0624548589404394E-2,1.5936822884106592E-3]
[242,"Mid-America Apartment Communities, Inc.","MAA",3.6600000000000001E-2,6.3E-2,7.0000000000000007E-2,-4.4999999999999998E-2,11467.9,5.616104999881076E-4,2.0554944299564737E-5,11467.9,5.879375590922641E-4,3.7040066222812638E-5,11467.9,5.7311609162122193E-4,4.0118126413485539E-5,11467.9,5.8944216082901615E-4,-2.6524897237305725E-5]
[243,"Macerich Company (The)","MAC",5.0099999999999999E-2,2.0999999999999999E-3,6.7199999999999996E-2,0.08,8327.02,4.0779409182247595E-4,2.0430484000306043E-5,8327.02,4.2691057763953865E-4,8.9651221304303113E-7,8327.02,4.1614848030168978E-4,2.7965177876273553E-5,8327.02,4.2800309228947184E-4,3.4240247383157746E-5]
[244,"Marriott International","MAR",1.2800000000000001E-2,0.17829999999999999,0.1134,0.125,45172.95,2.2122274379300292E-3,2.8316511205504375E-5,45172.95,2.3159317712917698E-3,4.1293063482132251E-4,45172.95,2.2575488582042814E-3,2.5600604052036552E-4,45172.95,2.3218585145511473E-3,2.9023231431889342E-4]
[245,"Masco Corporation","MAS",1.04E-2,0.16739999999999999,0.15359999999999999,0.155,12522.09,6.1323670644111673E-4,6.377661746987614E-6,12522.09,6.4198388801207278E-4,1.0746810285322098E-4,12522.09,6.257999528884266E-4,9.6122872763662311E-5,12522.09,6.4362680069545558E-4,9.9762154107795614E-5]
[246,"Mattel, Inc.","MAT",9.4999999999999998E-3,0.1,9.3299999999999994E-2,0.26500000000000001,5461.71,2.6747300585896696E-4,2.5409935556601863E-6,5461.71,2.8001154926968403E-4,2.8001154926968405E-5,5461.71,2.729526669022702E-4,2.5466483821981807E-5,5461.71,2.8072813193535397E-4,7.4392954962868807E-5]
[247,"McDonald's Corporation","MCD",2.5600000000000001E-2,9.0300000000000005E-2,8.8200000000000001E-2,0.1,123696.84,6.0577301998926518E-3,1.5507789311725189E-4,123696.84,6.3417032043378762E-3,5.726557993517103E-4,123696.84,6.1818335952262956E-3,5.4523772309895925E-4,123696.84,6.3579323727379101E-3,6.3579323727379106E-4]
[248,"Microchip Technology Incorporated","MCHP",1.5600000000000001E-2,0.14099999999999999,0.14019999999999999,0.15,21996.95,1.0772432692745318E-3,1.6804995000682697E-5,21996.95,1.1277420530763766E-3,1.5901162948376909E-4,21996.95,1.0993125168154098E-3,1.5412361485752044E-4,21996.95,1.1306280783445815E-3,1.6959421175168722E-4]
[249,"McKesson Corporation","MCK",1.0800000000000001E-2,5.6899999999999999E-2,7.0800000000000002E-2,9.5000000000000001E-2,25091.23,1.2287775639495116E-3,1.3270797690654726E-5,25091.23,1.286379940601382E-3,7.3195018620218628E-5,25091.23,1.25395126148372E-3,8.8779749313047372E-5,25091.23,1.289671938982537E-3,1.2251883420334102E-4]
[250,"Moody's Corporation","MCO",1.03E-2,0.16850000000000001,0.11699999999999999,0.13,32837.93,1.6081519969544972E-3,1.6563965568631321E-5,32837.93,1.6835386086243018E-3,2.8367625555319488E-4,32837.93,1.6410978556258141E-3,1.9200844910822025E-4,32837.93,1.6878469830005471E-3,2.1942010779007112E-4]
[251,"Mondelez International, Inc.","MDLZ",2.0299999999999999E-2,9.7699999999999995E-2,0.11119999999999999,9.5000000000000001E-2,63988.45,3.1336674890750722E-3,6.3613450028223958E-5,63988.45,3.2805668956912238E-3,3.2051138570903258E-4,63988.45,3.1978662503945776E-3,3.5560272704387704E-4,63988.45,3.2889622543010887E-3,3.1245141415860346E-4]
[252,"Medtronic PLC","MDT",2.2200000000000001E-2,7.1300000000000002E-2,7.1500000000000008E-2,7.4999999999999997E-2,121964.72,5.9729041393899096E-3,1.3259847189445599E-4,121964.72,6.2529006855807472E-3,4.4583181888190726E-4,121964.72,6.0952697217517317E-3,4.3581178510524886E-4,121964.72,6.2689025978344701E-3,4.7016769483758521E-4]
[253,"MetLife, Inc.","MET",3.6699999999999997E-2,0.128,0.1142,0.06,46496.12,2.2770262385185648E-3,8.3566862953631316E-5,46496.12,2.3837681964493066E-3,3.0512232914551126E-4,46496.12,2.3236751776656E-3,2.6536370528941152E-4,46496.12,2.3898685411422524E-3,1.4339211246853513E-4]
[254,"MGM Resorts International","MGM",1.5300000000000001E-2,-1.4999999999999999E-2,0.10890000000000001,0.33,17466.38,8.5537041697104812E-4,1.3087167379657037E-5,17466.38,8.9546829178645964E-4,-1.3432024376796894E-5,17466.38,8.7289420385345878E-4,9.5058178799641675E-5,17466.38,8.9775990103338119E-4,2.9626076734101583E-4]
[255,"McCormick & Company, Incorporated","MKC",1.77E-2,0.1061,0.09,0.1,15429.01,7.5559553365668619E-4,1.3374040945723347E-5,15429.01,7.9101618244056316E-4,8.3926816956943754E-5,15429.01,7.7107525429980645E-4,6.9396772886982575E-5,15429.01,7.930404863883099E-4,7.9304048638830998E-5]
[256,"Martin Marietta Materials, Inc.","MLM",8.8000000000000005E-3,0.13600000000000001,0.14249999999999999,0.13,12565.85,6.1537973833705923E-4,5.415341697366122E-6,12565.85,6.4422738050728793E-4,8.7614923748991164E-5,12565.85,6.2798688861069E-4,8.9488131627023321E-5,12565.85,6.4587603455325672E-4,8.396388449192337E-5]
[257,"Marsh & McLennan Companies, Inc.","MMC",1.9900000000000001E-2,0.1123,0.12509999999999999,0.09,42095.1,{"$f":"H261/H$418","v":2.0614977596638781E-3},{"$f":"D261*I261","v":4.1023805417311177E-5},{"$f":"IF(E261=\"n/a\",\"--\",IF(E261=\"NMF\",\"--\",$H261))","v":42095.1},{"$f":"IF(K261=\"--\",\"--\",K261/K$418)","v":2.158136218814671E-3},{"$f":"IF(L261=\"--\",\"--\",E261*L261)","v":2.4235869737288755E-4},42095.1,{"$f":"IF(N261=\"--\",\"--\",N261/N$418)","v":2.1037312139454041E-3},{"$f":"IF(O261=\"--\",\"--\",F261*O261)","v":2.6317677486457003E-4},42095.1,{"$f":"IF(Q261=\"--\",\"--\",Q261/Q$418)","v":2.1636591445960912E-3},1.947293230136482E-4]
[258,"3M Company","MMM",2.5600000000000001E-2,9.7000000000000003E-2,0.1017,9.5000000000000001E-2,124549.79,6.0995012020783057E-3,1.5614723077320464E-4,124549.79,6.3854323387938575E-3,6.1938693686300415E-4,{"$f":"IF(F262=\"n/a\",\"--\",IF(F262=\"NMF\",\"--\",$H262))","v":124549.79},6.2244603508091242E-3,6.3302761767728788E-4,{"$f":"IF(G262=\"n/a\",\"--\",IF(G262=\"NMF\",\"--\",$H262))","v":124549.79},6.4017734152198909E-3,{"$f":"IF(R262=\"--\",\"--\",G262*R262)","v":6.0816847444588966E-4}]
[259,"Altria Group, Inc.","MO",4.7699999999999992E-2,0.1014,8.5999999999999993E-2,0.105,110622.06,5.4174269418389102E-3,2.5841126512571598E-4,110622.06,5.671383944589505E-3,5.7507833198137579E-4,110622.06,5.5284125841948669E-3,4.7544348224075854E-4,110622.06,5.6858976867392528E-3,5.970192571076215E-4]
[260,"Marathon Petroleum Corporation","MPC",2.2799999999999997E-2,"NMF",0.14219999999999999,0.13,37333.660000000003,1.8283186511031675E-3,4.1685665245152217E-5,"--","--","--",37333.660000000003,1.8657750159240621E-3,2.6531320726440159E-4,37333.660000000003,1.9189244083097873E-3,2.4946017308027235E-4]
[261,"Merck & Co., Inc.","MRK",2.9100000000000001E-2,7.2599999999999998E-2,6.8000000000000005E-2,5.5E-2,177598.03,8.6974004329653139E-3,2.5309435259929063E-4,177598.03,9.1051153443781948E-3,6.610313740018569E-4,177598.03,8.8755821757452134E-3,6.0353958795067452E-4,177598.03,9.1284164112153433E-3,5.0206290261684385E-4]
[262,"Marathon Oil Corporation","MRO",9.4999999999999998E-3,"NMF",0.14749999999999999,"n/a",18019.46,8.8245606781674982E-4,8.3833326442591236E-6,"--","--","--",18019.46,9.0053475251135285E-4,1.3282887599542454E-4,"--","--","--"]
[263,"Morgan Stanley","MS",2.3700000000000002E-2,0.13450000000000001,0.11630000000000001,0.11,89504.38,4.383243628120718E-3,1.0388287398646102E-4,89504.38,4.5887204026252813E-3,6.1718289415310038E-4,89504.38,4.4730421828391136E-3,5.2021480586418893E-4,89504.38,4.6004634807472492E-3,5.0605098288219747E-4]
[264,"MSCI Inc","MSCI",9.1000000000000004E-3,0.2,0.1,0.22,14794.95,7.2454409846607073E-4,6.5933512960412443E-6,14794.95,7.5850912459056083E-4,1.5170182491811219E-4,14794.95,7.3938767513942385E-4,7.3938767513942385E-5,14794.95,7.6045023913334201E-4,1.6729905260933525E-4]
[265,"Microsoft Corporation","MSFT",1.5800000000000002E-2,0.1242,0.1232,0,816794.06,4.0000359300649324E-2,6.3200567695025935E-4,816794.06,4.1875487745573328E-2,5.2009355780002079E-3,816794.06,4.0819837923824757E-2,5.0290040322152106E-3,816794.06,4.198265207044926E-2,0]
[266,"Motorola Solutions, Inc.","MSI",1.7100000000000001E-2,0.1303,8.5000000000000006E-2,0.12,19667.009999999998,9.6314053308549179E-4,1.646970311576191E-5,19667.009999999998,1.0082904327769816E-3,1.3138024339084069E-4,19667.009999999998,9.8287218279506173E-4,8.3544135537580249E-5,19667.009999999998,1.0108707672238045E-3,1.2130449206685654E-4]
[267,"M&T Bank Corporation","MTB",1.8500000000000003E-2,0.155,0.1449,0.12,25176.59,1.2329578473735897E-3,2.2809720176411414E-5,25176.59,1.2907561864741327E-3,2.0006720890349057E-4,25176.59,1.2582171854611517E-3,1.823156701733209E-4,25176.59,1.2940593841859625E-3,1.5528712610231549E-4]
[268,"Noble Energy Inc.","NBL",1.2199999999999999E-2,"NMF",0.1,"n/a",17483.46,8.562068654350037E-4,1.0445723758307044E-5,"--","--","--",17483.46,8.7374778845437863E-4,8.7374778845437871E-5,"--","--","--"]
[269,"Nasdaq, Inc.","NDAQ",1.9299999999999998E-2,0.123,9.5899999999999999E-2,9.5000000000000001E-2,15260.67,7.4735152110268785E-4,1.4423884357281874E-5,15260.67,7.8238570879694987E-4,9.6233442182024827E-5,15260.67,7.6266234846146487E-4,7.3139319217454477E-5,15260.67,7.8438792634209764E-4,7.4516853002499272E-5]
[270,"NextEra Energy, Inc.","NEE",2.6499999999999999E-2,9.4399999999999998E-2,8.3800000000000013E-2,8.5000000000000006E-2,79012.639999999999,3.8694380187985901E-3,1.0254010749816264E-4,79012.639999999999,4.0508287218266456E-3,3.8239823134043535E-4,79012.639999999999,3.9487103502362795E-3,3.3090192734980028E-4,79012.639999999999,4.0611952715322907E-3,3.4520159808024473E-4]
[271,"Newmont Mining Corporation","NEM",1.5300000000000001E-2,7.2099999999999997E-2,"n/a",8.5000000000000006E-2,19565.07,9.5814828739370977E-4,1.4659668797123761E-5,19565.07,1.0030641616398193E-3,7.2320926054230964E-5,"--","--","--",19565.07,1.0056311214408007E-3,8.5478645322468067E-5]
[272,"NiSource, Inc","NI",2.98E-2,5.6399999999999999E-2,5.4900000000000004E-2,0.18,8841.9599999999991,4.3301193561810336E-4,1.290375568141948E-5,8841.9599999999991,4.5331057822194429E-4,2.5566716611717658E-5,8841.9599999999991,4.4188295655448508E-4,2.4259374314841234E-5,8841.9599999999991,4.5447065359514183E-4,8.1804717647125528E-5]
[273,"NIKE, Inc.","NKE",1.04E-2,0.1221,0.1143,0.14499999999999999,125127.88,6.1278116524605139E-3,6.3729241185589335E-5,125127.88,6.4150699205250943E-3,7.8328003729611403E-4,125127.88,6.2533507912040801E-3,7.1475799543462633E-4,125127.88,6.4314868430273928E-3,9.3256559223897195E-4]
[274,"Nielsen Holdings Plc","NLSN",5.9400000000000001E-2,0.253,9.5000000000000001E-2,7.4999999999999997E-2,8368.69,4.0983477141808667E-4,2.4344185422234349E-5,8368.69,4.2904691978477665E-4,1.0854887070554849E-4,8368.69,4.1823096685440265E-4,3.9731941851168254E-5,8368.69,4.3014490158687984E-4,3.2260867619015985E-5]
[275,"Northrop Grumman Corporation","NOC",1.6E-2,0.15890000000000001,0.11220000000000001,8.5000000000000006E-2,52322.35,2.5623506608928193E-3,4.0997610574285109E-5,52322.35,2.6824679971896442E-3,4.2624416475343452E-4,52322.35,2.6148449791537809E-3,2.9338560666105425E-4,52322.35,2.6893327499936405E-3,2.2859328374945947E-4]
[276,"National Oilwell Varco, Inc.","NOV",4.0999999999999995E-3,0.41,0.06,0.41499999999999998,18602.96,9.1103145884240057E-4,3.735228981253842E-6,18602.96,9.5373860029220915E-4,3.9103282611980573E-4,18602.96,9.2969556133083882E-4,5.5781733679850326E-5,18602.96,9.5617933014900322E-4,3.9681442201183634E-4]
[277,"NRG Energy, Inc.","NRG",3.8E-3,"NMF","n/a","n/a",9972.4500000000007,4.8837473561911106E-4,1.8558239953526219E-6,"--","--","--","--","--","--","--","--","--"]
[278,"Norfolk Southern Corporation","NSC",1.7000000000000001E-2,0.1661,0.12,0.13500000000000001,47325.03,2.3176199443884398E-3,3.9399539054603479E-5,47325.03,2.4262648455400005E-3,4.0300259084419406E-4,47325.03,2.3651005179202013E-3,2.8381206215042412E-4,47325.03,2.4324739441831558E-3,3.2838398246472607E-4]
[279,"NetApp, Inc.","NTAP",2.06E-2,0.15,0.1384,0.17499999999999999,20275.02,9.9291623745139746E-4,2.0454074491498789E-5,20275.02,1.0394619563605227E-3,1.5591929345407839E-4,20275.02,1.0132578955120038E-3,1.4023489273886131E-4,20275.02,1.0421220624221975E-3,1.8237136092388455E-4]
[280,"Northern Trust Corporation","NTRS",1.54E-2,0.1424,0.12089999999999999,0.11,24386.84,1.194281900394142E-3,1.8391941266069787E-5,24386.84,1.250267196572484E-3,1.7803804879192172E-4,24386.84,1.2187488928044438E-3,1.4734674114005725E-4,24386.84,1.2534667781713726E-3,1.3788134559885099E-4]
[281,"Nucor Corporation","NUE",2.2700000000000001E-2,0.12139999999999999,0.12,0.19500000000000001,21290.21,1.0426325205967796E-3,2.36677582175469E-5,21290.21,1.0915088289888918E-3,1.3250917183925146E-4,21290.21,1.0639927052899882E-3,1.2767912463479858E-4,21290.21,1.094302129152114E-3,2.1338891518466225E-4]
[282,"NVIDIA Corporation","NVDA",2.5000000000000001E-3,0.1406,0.10249999999999999,0.22,148630.01999999999,7.2787676772070233E-3,1.8196919193017559E-5,148630.01999999999,7.6199802201479252E-3,1.0713692189527984E-3,148630.01999999999,7.4278862006107527E-3,7.6135833556260208E-4,148630.01999999999,7.6394806505864091E-3,1.6806857431290101E-3]
[283,"Newell Brands Inc.","NWL",3.5099999999999999E-2,5.6399999999999999E-2,6.0999999999999999E-2,9.5000000000000001E-2,12720.48,6.2295233938983792E-4,2.186562711258331E-5,12720.48,6.5215496836229503E-4,3.6781540215633436E-5,12720.48,6.3571462788705182E-4,3.8778592301110163E-5,12720.48,6.5382391004301424E-4,6.2113271454086348E-5]
[284,"News Corporation","NWS",1.3100000000000001E-2,"NMF","n/a","n/a",8915.89,4.3663246459586921E-4,5.7198852862058869E-6,"--","--","--","--","--","--","--","--","--"]
[285,"News Corporation","NWSA",1.3300000000000001E-2,0.1875,7.8100000000000003E-2,"n/a",8781.86,4.3006869482865764E-4,5.7199136412211466E-6,8781.86,4.5022936480872616E-4,8.4418005901636158E-5,8781.86,4.388794182339177E-4,3.4276482564068974E-5,"--","--","--"]
[286,"Realty Income Corporation","O",4.7300000000000002E-2,7.8E-2,4.4600000000000001E-2,4.4999999999999998E-2,15860.28,7.7671585737156619E-4,3.673866005367508E-5,15860.28,8.1312658025618073E-4,6.34238732599821E-5,15860.28,7.9262826547303643E-4,3.5351220640097427E-5,15860.28,8.1520746732647025E-4,3.6684336029691157E-5]
[287,"ONEOK, Inc.","OKE",4.5100000000000001E-2,0.25650000000000001,9.5000000000000001E-2,0.20499999999999999,28956.21,1.4180548815267522E-3,6.3954275156856519E-5,28956.21,1.484530160531833E-3,3.8078198617641517E-4,28956.21,1.4471062621197728E-3,1.3747509490137842E-4,28956.21,1.4883292487568574E-3,3.0510749599515575E-4]
[288,"Omnicom Group Inc.","OMC",3.49E-2,7.5800000000000006E-2,5.6100000000000004E-2,7.0000000000000007E-2,15443.58,7.563090614154587E-4,2.6395186243399508E-5,15443.58,7.9176315880380085E-4,6.0015647437328109E-5,15443.58,7.7180339994590739E-4,4.329817073696541E-5,15443.58,7.9378937435239038E-4,5.5565256204667332E-5]
[289,"Oracle Corporation","ORCL",1.5900000000000001E-2,8.3299999999999999E-2,9.7500000000000003E-2,0.08,197376.23,9.6659862063732446E-3,1.536891806813346E-4,197376.23,1.011910627831018E-2,8.4292155298323792E-4,197376.23,9.8640111543117203E-3,9.6174108754539282E-4,197376.23,1.0145002267850686E-2,8.1160018142805487E-4]
[290,"Occidental Petroleum Corporation","OXY",3.6699999999999997E-2,"NMF",6.3299999999999995E-2,"n/a",64271.1,3.1475095358161182E-3,1.1551359996445152E-4,"--","--","--",64271.1,3.2119918761235027E-3,2.0331908575861772E-4,"--","--","--"]
[291,"Paychex, Inc.","PAYX",3.2500000000000001E-2,8.3299999999999999E-2,8.199999999999999E-2,0.105,24778.12,1.2134438181328167E-3,3.9436924089316542E-5,24778.12,1.2703273826677255E-3,1.0581827097622153E-4,24778.12,1.2383033765660349E-3,1.0154087687841486E-4,24778.12,1.2735783006549292E-3,1.3372572156876756E-4]
[292,"People's United Financial, Inc.","PBCT",3.8399999999999997E-2,0.02,0.02,0.105,6341.81,3.1057360850108396E-4,1.1926026566441623E-5,6341.81,3.2513261291316733E-4,6.5026522582633466E-6,6341.81,3.1693626217567139E-4,6.3387252435134283E-6,6341.81,3.259646657162221E-4,3.4226289900203317E-5]
[293,"PACCAR Inc.","PCAR",1.7000000000000001E-2,4.6800000000000001E-2,0.10800000000000001,6.5000000000000002E-2,23121.07,1.1322941151352937E-3,1.9248999957299993E-5,23121.07,1.1853735609310663E-3,5.5475482651573906E-5,23121.07,1.1554911773298238E-3,1.2479304715162098E-4,23121.07,1.1884070720427401E-3,7.7246459682778115E-5]
[294,"Pacific Gas & Electric Co.","PCG",1.23E-2,3.6600000000000001E-2,4.1700000000000001E-2,7.4999999999999997E-2,22278.880000000001,1.0910500558929752E-3,1.3419915687483596E-5,22278.880000000001,1.1421960713390823E-3,4.1804376211010412E-5,22278.880000000001,1.1134021600553031E-3,4.6428870074306138E-5,22278.880000000001,1.145119086149195E-3,8.5883931461189624E-5]
[295,"Public Service Enterprise Group Incorporated","PEG",3.49E-2,6.3399999999999998E-2,5.9699999999999996E-2,0.04,26049.01,1.2756823420412816E-3,4.4521313737240725E-5,26049.01,1.3354835110325324E-3,8.4669654599462551E-5,26049.01,1.3018169675182139E-3,7.7718472960837368E-5,26049.01,1.3389011712568691E-3,5.3556046850274765E-5]
[296,"Pepsico, Inc.","PEP",3.2300000000000002E-2,7.5399999999999995E-2,7.46E-2,7.4999999999999997E-2,162646.98000000001,7.9652117440294854E-3,2.5727633933215241E-4,162646.98000000001,8.3386032678108724E-3,6.2873068639293975E-4,162646.98000000001,8.1283932970809877E-3,6.0637813996224164E-4,162646.98000000001,8.359942739604791E-3,6.269957054703593E-4]
[297,"Pfizer Inc.","PFE",3.4099999999999998E-2,6.6100000000000006E-2,6.8199999999999997E-2,0.14000000000000001,237697.89,1.1640634366276145E-2,3.9694563189001655E-4,237697.89,1.2186321580060996E-2,8.0551585644203191E-4,237697.89,1.1879113499717573E-2,8.1015554068073847E-4,237697.89,1.2217507818004849E-2,1.710451094520679E-3]
[298,"Principal Financial Group, Inc.","PFG",3.5799999999999998E-2,7.9000000000000001E-2,8.6899999999999991E-2,0.05,16633.310000000001,8.1457298594835937E-4,2.9161712896951264E-5,16633.310000000001,8.5275836735801218E-4,6.7367911021282969E-5,16633.310000000001,8.3126096477334022E-4,7.2236577838803259E-5,16633.310000000001,8.5494067685791498E-4,4.2747033842895753E-5]
[299,"Procter & Gamble Company (The)","PG",3.5499999999999997E-2,5.9200000000000003E-2,7.1599999999999997E-2,0.09,203898.78,9.9854110850953661E-3,3.5448209352088547E-4,203898.78,1.0453505089431417E-2,6.1884750129433997E-4,203898.78,1.0189980020747946E-2,7.2960256948555288E-4,203898.78,1.0480256845071912E-2,9.4322311605647203E-4]
[300,"The Progressive Corporation","PGR",1.8700000000000001E-2,0.24210000000000001,7.3300000000000004E-2,0.155,34948.400000000001,1.7115067621608472E-3,3.2005176452407843E-5,34948.400000000001,1.7917384168138965E-3,4.3377987071064434E-4,34948.400000000001,1.7465700273297739E-3,1.2802358300327243E-4,34948.400000000001,1.7963236872938191E-3,2.7843017153054197E-4]
[301,"Parker-Hannifin Corporation","PH",1.8000000000000002E-2,0.14799999999999999,0.11269999999999999,0.14000000000000001,22476.79,1.1007421820932949E-3,1.9813359277679311E-5,22476.79,1.1523425429964867E-3,1.7054669636348003E-4,22476.79,1.1232928467279071E-3,1.2659510382623512E-4,22476.79,1.1552915238273809E-3,1.6174081333583334E-4]
[302,"PulteGroup, Inc.","PHM",1.26E-2,0.44230000000000003,0.1938,0.16,8091.69,3.9626941869468432E-4,4.9929946755530225E-6,8091.69,4.1484565330455293E-4,1.8348623245660378E-4,8091.69,4.0438770371301855E-4,7.8370336979583001E-5,8091.69,4.1590729238644749E-4,6.6545166781831598E-5]
[303,"Packaging Corporation of America","PKG",2.7999999999999997E-2,0.12429999999999999,8.3299999999999999E-2,8.5000000000000006E-2,10651.74,5.2164119212264883E-4,1.4605953379434165E-5,10651.74,5.4609457840454074E-4,6.7879556095684412E-5,10651.74,5.3232794127655754E-4,4.434291750833724E-5,10651.74,5.4749209900582189E-4,4.6536828415494863E-5]
[304,"PerkinElmer, Inc.","PKI",3.4999999999999996E-3,0.14219999999999999,0.12089999999999999,0.125,8760.0300000000007,4.2899962750031154E-4,1.5014986962510903E-6,8760.0300000000007,4.4911018196662044E-4,6.3863467875653431E-5,8760.0300000000007,4.3778844915674651E-4,5.2928623503050648E-5,8760.0300000000007,4.5025950802910793E-4,5.6282438503638491E-5]
[305,"Prologis, Inc.","PLD",2.9300000000000003E-2,"NMF",4.6699999999999998E-2,0.01,34995.61,1.713818748810926E-3,5.021488934016014E-5,"--","--","--",34995.61,1.7489293791453145E-3,8.1675002006086181E-5,34995.61,1.7987502487752359E-3,1.7987502487752358E-5]
[306,"Philip Morris International Inc.","PM",5.28E-2,8.1500000000000003E-2,9.2600000000000002E-2,8.5000000000000006E-2,134153.94,6.5698394055384675E-3,3.4688752061243108E-4,134153.94,6.8778189578048337E-3,5.6054224506109395E-4,134153.94,6.7044342703012679E-3,6.2083061342989743E-4,134153.94,6.8954201098131466E-3,5.8611070933411752E-4]
[307,"The PNC Financial Services Group, Inc","PNC",2.6200000000000001E-2,0.11550000000000001,0.1027,9.5000000000000001E-2,67997.509999999995,3.330000748964182E-3,8.7246019622861575E-5,67997.509999999995,3.4861038249157923E-3,4.0264499177777402E-4,67997.509999999995,3.3982217468913186E-3,3.4899737340573844E-4,67997.509999999995,3.4950251768320817E-3,3.3202739179904778E-4]
[308,"Pentair plc","PNR",1.5700000000000002E-2,"NMF",0.1,6.5000000000000002E-2,7831.78,3.8354100415916264E-4,6.0215937652988546E-6,"--","--","--",7831.78,3.9139852492934657E-4,3.9139852492934662E-5,7831.78,4.0254809741430185E-4,2.616562633192962E-5]
[309,"Pinnacle West Capital Corporation","PNW",3.4599999999999999E-2,3.78E-2,4.4900000000000002E-2,0.05,9002.7800000000007,4.4088767578047731E-4,1.5254713582004514E-5,9002.7800000000007,4.6155551567807998E-4,1.7446798492631423E-5,9002.7800000000007,4.4992004528516161E-4,2.0201410033303757E-5,9002.7800000000007,4.6273669082118351E-4,2.3136834541059176E-5]
[310,"PPG Industries, Inc.","PPG",1.6299999999999999E-2,9.6000000000000002E-2,8.3599999999999994E-2,7.4999999999999997E-2,26781.72,1.3115649037523437E-3,2.1378507931163198E-5,26781.72,1.3730481679376757E-3,1.3181262412201688E-4,26781.72,1.3384346474327395E-3,1.1189313652537702E-4,26781.72,1.3765619605610162E-3,1.0324214704207621E-4]
[311,"PPL Corporation","PPL",5.7000000000000002E-2,2.1700000000000001E-2,0.05,0.02,20111.46,9.8490631293356471E-4,5.6139659837213188E-5,20111.46,1.0310765442828858E-3,2.2374361010938621E-5,20111.46,1.0050838734202896E-3,5.0254193671014485E-5,20111.46,1.0337151910834873E-3,2.0674303821669746E-5]
[312,"Perrigo Company plc","PRGO",9.3999999999999986E-3,6.83E-2,8.1300000000000011E-2,3.5000000000000003E-2,11148.97,5.4599173484704358E-4,5.1323223075622085E-6,11148.97,5.715866207581928E-4,3.903936619778457E-5,11148.97,5.5717734825053015E-4,4.5298518412768109E-5,11148.97,5.7304937851026573E-4,2.0056728247859303E-5]
[313,"Prudential Financial, Inc.","PRU",3.5699999999999996E-2,0.09,0.09,0.06,42382.2,2.0755577335515633E-3,7.4097411087790794E-5,42382.2,2.1728552932062674E-3,1.9555697638856407E-4,42382.2,2.1180792314468167E-3,1.9062713083021349E-4,42382.2,2.1784158868395718E-3,1.3070495321037431E-4]
[314,"Public Storage","PSA",3.6699999999999997E-2,0.17,5.0599999999999999E-2,7.0000000000000007E-2,37952.300000000003,1.8586149320013827E-3,6.8211168004450739E-5,37952.300000000003,1.9457426925537664E-3,3.3077625773414031E-4,37952.300000000003,1.8966919701110146E-3,9.5972613687617334E-5,37952.300000000003,1.9507220781861607E-3,1.3655054547303126E-4]
[315,"Phillips 66","PSX",2.5899999999999999E-2,0.32600000000000001,8.5000000000000006E-2,0.08,57262.12,2.804263016208636E-3,7.263041211980367E-5,57262.12,2.9357206691066648E-3,9.5704493812877279E-4,57262.12,2.8617133400487805E-3,2.4324563390414636E-4,57262.12,2.9432335254449744E-3,2.3545868203559797E-4]
[316,"PVH Corp.","PVH",1E-3,0.1227,0.12789999999999999,0.11,11834.2,5.7954908736205092E-4,5.7954908736205089E-7,11834.2,6.0671706779878373E-4,7.4444184218910763E-5,11834.2,5.9142218291612808E-4,7.5642897194972767E-5,11834.2,6.0826972851897414E-4,6.6909670137087158E-5]
[317,"Praxair, Inc.","PX",1.9699999999999999E-2,0.10730000000000001,0.115,0.1,48168.94,2.3589482361458642E-3,4.6471280252073524E-5,48168.94,2.469530516281248E-3,2.6498062439697792E-4,48168.94,2.407275493362965E-3,2.7683668173674098E-4,48168.94,2.4758503368919531E-3,2.475850336891953E-4]
[318,"Pioneer Natural Resources Company","PXD",1.7000000000000001E-3,"NMF",0.13619999999999999,"NMF",32256.81,1.5796931602230042E-3,2.6854783723791072E-6,"--","--","--",32256.81,1.6120559889228499E-3,2.1956202569129213E-4,"--","--","--"]
[319,"QUALCOMM Incorporated","QCOM",3.8699999999999998E-2,0.15,0.10880000000000001,4.4999999999999998E-2,94155.32,4.6110112873098191E-3,1.7844613681889E-4,94155.32,4.8271653063203411E-3,7.2407479594805118E-4,94155.32,4.7054760683076652E-3,5.1195579623187397E-4,94155.32,4.8395185931467384E-3,2.1777833669160321E-4]
[320,"Royal Caribbean Cruises Ltd.","RCL",2.1299999999999999E-2,0.14799999999999999,0.1588,0.11,23876.57,1.1692927576715049E-3,2.4905935738403053E-5,23876.57,1.2241066180639507E-3,1.8116777947346471E-4,23876.57,1.1932478029735628E-3,1.8948775111220177E-4,23876.57,1.2272392516489733E-3,1.3499631768138708E-4]
[321,"Everest Re Group, Ltd.","RE",2.3799999999999998E-2,0.44230000000000003,0.1,0.1,8948.09,{"$f":"H325/H$418","v":4.3820937563447411E-4},{"$f":"D325*I325","v":1.0429383140100483E-5},{"$f":"IF(E325=\"n/a\",\"--\",IF(E325=\"NMF\",\"--\",$H325))","v":8948.09},{"$f":"IF(K325=\"--\",\"--\",K325/K$418)","v":4.5875166274016144E-4},{"$f":"IF(L325=\"--\",\"--\",E325*L325)","v":2.0290586042997341E-4},8948.09,{"$f":"IF(N325=\"--\",\"--\",N325/N$418)","v":4.4718687538912444E-4},{"$f":"IF(O325=\"--\",\"--\",F325*O325)","v":4.4718687538912448E-5},8948.09,{"$f":"IF(Q325=\"--\",\"--\",Q325/Q$418)","v":4.59925662492044E-4},4.5992566249204402E-5]
[322,"Regency Centers Corporation","REG",3.49E-2,9.0999999999999998E-2,7.1199999999999999E-2,0.16,10779.59,5.279023125041904E-4,1.8423790706396246E-5,10779.59,5.5264920627275951E-4,5.0291077770821111E-5,{"$f":"IF(F326=\"n/a\",\"--\",IF(F326=\"NMF\",\"--\",$H326))","v":10779.59},5.3871733186365491E-4,3.8356674028692232E-5,{"$f":"IF(G326=\"n/a\",\"--\",IF(G326=\"NMF\",\"--\",$H326))","v":10779.59},5.5406350094183363E-4,{"$f":"IF(R326=\"--\",\"--\",G326*R326)","v":8.865016015069338E-5}]
[323,"Regions Financial Corporation","RF",1.9299999999999998E-2,0.09,0.1343,0.13,20901.8,1.0236111536245892E-3,1.975569526495457E-5,20901.8,1.0715957823694562E-3,9.6443620413251045E-5,20901.8,1.0445816517277318E-3,1.402873158270344E-4,20901.8,1.074338122691681E-3,1.3966395594991853E-4]
[324,"Robert Half International Inc.","RHI",1.4800000000000001E-2,0.183,"n/a",7.4999999999999997E-2,9361.1,4.5843546346224453E-4,6.7848448592412198E-6,9361.1,4.799259048665051E-4,8.7826440590570425E-5,"--","--","--",9361.1,4.8115409200782212E-4,3.608655690058666E-5]
[325,"Raymond James Financial, Inc.","RJF",1.3100000000000001E-2,0.1784,0.17,0.14000000000000001,13359.49,6.5424618792334457E-4,8.5706250617958145E-6,13359.49,6.8491580335698003E-4,1.2218897931888525E-4,13359.49,6.6764958665952779E-4,1.1350042973211973E-4,13359.49,6.8666858388838695E-4,9.6133601744374187E-5]
[326,"Ralph Lauren Corporation","RL",1.8500000000000003E-2,9.9299999999999999E-2,8.8599999999999998E-2,0.06,11008.16,5.3909593225865999E-4,9.9732747467852109E-6,11008.16,5.6436755818389578E-4,5.6041698527660852E-5,11008.16,5.5014027286086125E-4,4.8742428175472307E-5,11008.16,5.6581184150119397E-4,3.3948710490071637E-5]
[327,"ResMed Inc.","RMD",1.32E-2,0.1178,"n/a",0.11,15098.86,7.3942729827173573E-4,9.7604403371869112E-6,15098.86,7.7409001591187778E-4,9.1187803874419199E-5,"--","--","--",15098.86,7.7607100379797509E-4,8.5367810417777263E-5]
[328,"Rockwell Automation, Inc.","ROK",1.9599999999999999E-2,0.1217,0.1164,0.1,23100.799999999999,1.1313014447392527E-3,2.2173508316889353E-5,23100.799999999999,1.184334356340618E-3,1.441334911666532E-4,23100.799999999999,1.1544781703122214E-3,1.3438125902434257E-4,23100.799999999999,1.1873652080048602E-3,1.1873652080048603E-4]
[329,"Roper Technologies, Inc.","ROP",5.5000000000000005E-3,0.1195,0.12330000000000001,0.14000000000000001,31144.11,1.5252015790846295E-3,8.3886086849654627E-6,31144.11,1.5966996584815855E-3,1.9080560918854946E-4,31144.11,1.5564480506650229E-3,1.9191004464699733E-4,31144.11,1.6007858017157955E-3,2.2411001224021139E-4]
[330,"Ross Stores, Inc.","ROST",1.03E-2,0.1089,0.1,0.115,32920.949999999997,1.6122176849801175E-3,1.6605842155295211E-5,32920.949999999997,1.687794887119566E-3,1.8380086320732072E-4,32920.949999999997,1.6452468365138924E-3,1.6452468365138926E-4,32920.949999999997,1.6921141538157813E-3,1.9459312768881486E-4]
[331,"Republic Services, Inc.","RSG",1.9E-2,0.13830000000000001,0.1072,0.13500000000000001,23581.96,1.1548650011161201E-3,2.1942435021206281E-5,23581.96,1.209002520165977E-3,1.6720504853895462E-4,23581.96,1.1785244681212768E-3,1.2633782298260087E-4,23581.96,1.2120965005784341E-3,1.6363302757808863E-4]
[332,"Raytheon Company","RTN",1.7500000000000002E-2,0.18659999999999999,0.115,0.11,56490.04,2.766452411404721E-3,4.8412917199582624E-5,56490.04,2.8961375867093682E-3,5.4041927367996811E-4,56490.04,2.8231281176437266E-3,3.2465973352902857E-4,56490.04,2.9035491452591633E-3,3.1939040597850794E-4]
[333,"Starbucks Corporation","SBUX",2.29E-2,0.13869999999999999,0.14000000000000001,0.15,72298.2,3.5406158276790169E-3,8.1080102453849484E-5,72298.2,3.706592073070425E-3,5.1410432053486789E-4,72298.2,3.6131516507162975E-3,5.0584123110028174E-4,72298.2,3.7160776804862593E-3,5.5741165207293889E-4]
[334,"SCANA Corporation","SCG",1.24E-2,0.04,3.5000000000000003E-2,"n/a",5715.25,2.7988946625424286E-4,3.4706293815526115E-6,5715.25,2.9301006588844185E-4,1.1720402635537674E-5,5715.25,2.8562350060936954E-4,9.9968225213279343E-6,"--","--","--"]
[335,"The Charles Schwab Corporation","SCHW",7.8000000000000005E-3,0.26779999999999998,0.16420000000000001,0.16,68889.39,3.3736782463899876E-3,2.6314690321841905E-5,68889.39,3.5318288268955107E-3,9.4582375984261769E-4,68889.39,3.442794055665823E-3,5.6530678394032814E-4,68889.39,3.5408671944988025E-3,5.6653875111980839E-4]
[336,"Sealed Air Corporation","SEE",1.4499999999999999E-2,0.21360000000000001,9.2899999999999996E-2,0.19,7102.27,3.4781515410411122E-4,5.0433197345096126E-6,7102.27,3.6411995987183484E-4,7.7776023428623931E-5,7102.27,3.5494076718829573E-4,3.2973997271792671E-5,7102.27,3.6505178590597205E-4,6.9359839322134686E-5]
[337,"The Sherwin-Williams Company","SHW",7.8000000000000005E-3,0.1671,0.1192,0.12,41155.82,2.0154989708334185E-3,1.5720891972500664E-5,41155.82,2.1099811084192037E-3,3.5257784321684891E-4,41155.82,2.0567900579763093E-3,2.4516937491077609E-4,41155.82,2.1153807995788277E-3,2.538456959494593E-4]
[338,"The J. M. Smucker Company","SJM",2.81E-2,4.4999999999999998E-2,7.4999999999999997E-2,6.5000000000000002E-2,12616,6.178357038210976E-4,1.7361183277372844E-5,12616,6.4679847622563886E-4,2.9105931430153749E-5,12616,6.3049316892311029E-4,4.7286987669233272E-5,12616,6.4845371000958043E-4,4.2149491150622728E-5]
[339,"Schlumberger Limited","SLB",2.9600000000000001E-2,0.36399999999999999,0.06,0.28000000000000003,93455.7,4.5767492220666894E-3,1.3547177697317402E-4,93455.7,4.7912971111763189E-3,1.74403214846818E-3,93455.7,4.6705120836182243E-3,2.8023072501709342E-4,93455.7,4.8035586070499644E-3,1.3449964099739901E-3]
[340,"SL Green Realty Corporation","SLG",3.15E-2,"NMF",4.7800000000000002E-2,6.5000000000000002E-2,9117.27,4.4649452499817527E-4,1.4064577537442521E-5,"--","--","--",9117.27,4.55641760798003E-4,2.1779676166144546E-5,9117.27,4.6862139795965819E-4,3.0460390867377784E-5]
[341,"Snap-On Incorporated","SNA",1.9299999999999998E-2,0.1,0.1033,0.08,9565.25,4.6843317739178456E-4,9.0407603236614405E-6,9565.25,4.9039228953053993E-4,4.9039228953053994E-5,9565.25,4.7802986557084502E-4,4.9380485113468295E-5,9565.25,4.9164726138785191E-4,3.933178091102815E-5]
[342,"Southern Company (The)","SO",4.9400000000000006E-2,2.2499999999999999E-2,4.4999999999999998E-2,0.03,49164.959999999999,2.4077257185269587E-3,1.1894165049523177E-4,49164.959999999999,2.5205945792402097E-3,5.6713378032904714E-5,49164.959999999999,2.4570522693704785E-3,1.1056735212167153E-4,49164.959999999999,2.5270450788263017E-3,7.5811352364789049E-5]
[343,"Simon Property Group, Inc.","SPG",4.4299999999999999E-2,8.5999999999999993E-2,6.1500000000000006E-2,0.03,56446.41,2.7643157459198036E-3,1.224591875442473E-4,56446.41,2.8939007590684579E-3,2.4887546527988734E-4,56446.41,2.8209476787597609E-3,1.7348828224372532E-4,56446.41,2.901306593311817E-3,8.703919779935451E-5]
[344,"S&P Global Inc.","SPGI",0.01,0.1517,0.125,0.14499999999999999,50410.66,2.4687306278682671E-3,2.4687306278682672E-5,50410.66,2.5844592639131868E-3,3.9206247033563046E-4,50410.66,2.5193069729633386E-3,3.1491337162041733E-4,50410.66,2.5910732007792931E-3,3.7570561411299748E-4]
[345,"Sempra Energy","SRE",3.1E-2,8.4500000000000006E-2,7.9500000000000001E-2,9.5000000000000001E-2,30531.69,1.4952099064677842E-3,4.635150710050131E-5,30531.69,1.5653020425327817E-3,1.3226802259402005E-4,30531.69,1.5258419452027613E-3,1.2130443464361953E-4,30531.69,1.5693078355550419E-3,1.4908424437772897E-4]
[346,"SunTrust Banks, Inc.","STI",2.2200000000000001E-2,0.153,0.1318,9.5000000000000001E-2,33500.050000000003,1.6405775974787542E-3,3.6420822664028344E-5,33500.050000000003,1.71748424964194E-3,2.6277509019521683E-4,33500.050000000003,1.6741877523448511E-3,2.2065794575905137E-4,33500.050000000003,1.7218794949275878E-3,1.6357855201812086E-4]
[347,"State Street Corporation","STT",1.9E-2,0.14380000000000001,0.12770000000000001,0.1,32306.23,1.582113375860515E-3,3.0060154141349783E-5,32306.23,1.6562793545176777E-3,2.3817297117964206E-4,32306.23,1.6145257869894462E-3,2.0617494299855229E-4,32306.23,1.6605179692392841E-3,1.6605179692392842E-4]
[348,"Seagate Technology PLC","STX",4.7899999999999998E-2,7.1199999999999999E-2,0.18899999999999997,5.5E-2,15105.21,7.3973827296413143E-4,3.5433463274981892E-5,15105.21,7.7441556841061207E-4,5.5138388470835577E-5,15105.21,7.5489312937135811E-4,1.4267480145118666E-4,15105.21,7.7639738942404993E-4,4.2701856418322744E-5]
[349,"Constellation Brands Inc","STZ",1.41E-2,0.12559999999999999,0.1153,0.11,40194.93,1.9684418886009632E-3,2.775503062927358E-5,40194.93,2.0607180941658383E-3,2.5882619262722925E-4,40194.93,2.00876892757947E-3,2.3161105734991288E-4,40194.93,2.0659917154466855E-3,2.2725908869913541E-4]
[350,"Stanley Black & Decker, Inc.","SWK",1.6899999999999998E-2,0.108,0.10099999999999999,0.1,22870.38,1.1200172260586521E-3,1.892829112039122E-5,22870.38,1.1725211584259136E-3,1.2663228510999866E-4,22870.38,1.1429627743084752E-3,1.1543924020515598E-4,22870.38,1.175521778719793E-3,1.175521778719793E-4]
[351,"Skyworks Solutions, Inc.","SWKS",1.3500000000000002E-2,0.1278,0.13730000000000001,0.13500000000000001,16928.080000000002,8.2900857808654467E-4,1.1191615804168354E-5,16928.080000000002,8.6787066815359178E-4,1.1091387139002902E-4,16928.080000000002,8.4599229573429973E-4,1.1615474220431935E-4,16928.080000000002,8.7009165181824513E-4,1.174623729954631E-4]
[352,"Synchrony Financial","SYF",2.07E-2,0.17169999999999999,0.12039999999999999,0.105,21435.46,1.0497457606078776E-3,2.1729737244583065E-5,21435.46,1.0989555219717527E-3,1.8869066312254994E-4,21435.46,1.071251672695353E-3,1.289787013925205E-4,21435.46,1.1017678791028821E-3,1.1568562730580261E-4]
[353,"Stryker Corporation","SYK",1.15E-2,9.9699999999999997E-2,9.7299999999999998E-2,0.14499999999999999,61053.95,2.9899580032742628E-3,3.4384517037654019E-5,61053.95,3.1301206267879155E-3,3.1207302649075518E-4,61053.95,3.0512126197505649E-3,2.9688298790172998E-4,61053.95,3.1381309756055346E-3,4.5502899146280249E-4]
[354,"Symantec Corporation","SYMC",1.4800000000000001E-2,0.1056,7.9000000000000001E-2,7.4999999999999997E-2,12567.51,6.154610325086147E-4,9.1088232811274988E-6,12567.51,6.4431248556994912E-4,6.8039398476186621E-5,12567.51,6.2806984823817987E-4,4.9617518010816211E-5,12567.51,6.4596135740983688E-4,4.8447101805737762E-5]
[355,"Sysco Corporation","SYY",2.1400000000000002E-2,0.14269999999999999,0.10439999999999999,0.14000000000000001,35015.629999999997,1.714799176108841E-3,3.6696702368729199E-5,35015.629999999997,1.7951851718516776E-3,2.5617292402323438E-4,35015.629999999997,1.7499298922431139E-3,1.8269268075018108E-4,35015.629999999997,1.7997792629853174E-3,2.5196909681794445E-4]
[356,"AT&T Inc.","T",6.2600000000000003E-2,6.2E-2,3.4200000000000001E-2,5.5E-2,196263.83,9.6115093169526194E-3,6.0168048324123397E-4,196263.83,1.0062075632705121E-2,6.2384868922771752E-4,196263.83,9.8084182087576563E-3,3.3544790273951183E-4,196263.83,1.0087825674079707E-2,5.5483041207438392E-4]
[357,"Molson Coors Brewing  Company","TAP",2.4500000000000001E-2,7.6600000000000001E-2,7.22E-2,0.115,14452.84,7.0779015326678124E-4,1.734085875503614E-5,14452.84,7.4096979146583402E-4,5.6758286026282887E-5,14452.84,7.2229049552462632E-4,5.2149373776878018E-5,14452.84,7.4286602078114017E-4,8.542959238983113E-5]
[358,"TE Connectivity Ltd.","TEL",1.8799999999999997E-2,0.10390000000000001,0.1094,0.11,32605.29,1.5967590595625393E-3,3.0019070319775734E-5,32605.29,1.6716115955053156E-3,1.7368044477300229E-4,32605.29,1.6294715136142199E-3,1.7826418358939567E-4,32605.29,1.6758894472446318E-3,1.8434783919690949E-4]
[359,"Target Corporation","TGT",3.0699999999999998E-2,0.05,5.9900000000000002E-2,7.0000000000000007E-2,43013.32,2.1064651899082194E-3,6.4668481330182334E-5,43013.32,2.2052116228127613E-3,1.1026058114063807E-4,43013.32,2.1496198821103199E-3,1.2876223093840817E-4,43013.32,2.2108550201196328E-3,1.547598514083743E-4]
[360,"Tiffany & Co.","TIF",1.6E-2,0.1017,0.11800000000000001,0.12,17090.63,8.3696904048794916E-4,1.3391504647807188E-5,17090.63,8.7620429944009121E-4,8.9109977253057276E-5,17090.63,8.5411584239001085E-4,1.0078566940202129E-4,17090.63,8.7844660985265033E-4,1.0541359318231803E-4]
[361,"The TJX Companies, Inc.","TJX",1.6E-2,0.10630000000000001,0.10630000000000001,0.125,60807.21,2.9778745551480093E-3,4.7645992882368149E-5,60807.21,3.1174707333174088E-3,3.3138713895164055E-4,60807.21,3.0388816206620988E-3,3.2303311627638112E-4,60807.21,3.1254487095617994E-3,3.9068108869522492E-4]
[362,"Torchmark Corporation","TMK",7.3000000000000001E-3,0.13200000000000001,0.13170000000000001,0.1,10000.969999999999,4.8977142825330387E-4,3.5753314262491181E-6,10000.969999999999,5.1273083043582176E-4,6.7680469617528474E-5,10000.969999999999,4.9980526851656291E-4,6.5824353863631335E-5,10000.969999999999,5.1404296926082062E-4,5.1404296926082068E-5]
[363,"Thermo Fisher Scientific Inc.","TMO",2.8999999999999998E-3,0.1191,0.125,9.5000000000000001E-2,94356.88,4.6208821627427756E-3,1.3400558271954048E-5,94356.88,4.8374989065793801E-3,5.7614611977360416E-4,94356.88,4.7155491662093886E-3,5.8944364577617357E-4,94356.88,4.8498786383107785E-3,4.6073847063952397E-4]
[364,"Tapestry, Inc.","TPR",2.87E-2,0.11509999999999999,0.1125,0.13500000000000001,13561.97,6.6416211795740419E-4,1.9061452785377499E-5,13561.97,6.9529657027725324E-4,8.0028635238911847E-5,13561.97,6.7776866218612498E-4,7.6248974495939068E-5,13561.97,6.9707591641872456E-4,9.4105248716527823E-5]
[365,"T. Rowe Price Group, Inc.","TROW",2.35E-2,-2.07E-2,0.1105,0.115,28959.15,1.4181988603607118E-3,3.3327673218476728E-5,28959.15,1.4846808887753417E-3,-3.0732894397649574E-5,28959.15,1.4472531906166526E-3,1.5992147756314012E-4,28959.15,1.4884803627317647E-3,1.7117524171415295E-4]
[366,"The Travelers Companies, Inc.","TRV",2.3700000000000002E-2,0.16439999999999999,0.12720000000000001,5.5E-2,34836.300000000003,1.7060169569612321E-3,4.0432601879981207E-5,34836.300000000003,1.7859912616787592E-3,2.9361696341998801E-4,34836.300000000003,1.7409677536902464E-3,2.2145109826939935E-4,34836.300000000003,1.7905618245090955E-3,9.8480900348000248E-5]
[367,"Tractor Supply Company","TSCO",1.5900000000000001E-2,0.13900000000000001,0.13500000000000001,0.105,9667.35,4.7343325866636718E-4,7.5275888127952388E-6,9667.35,4.956267635653083E-4,6.8892120135577854E-5,9667.35,4.8313238241826491E-4,6.5222871626465767E-5,9667.35,4.9689513106064662E-4,5.217398876136789E-5]
[368,"Tyson Foods, Inc.","TSN",2.0799999999999999E-2,3.5999999999999997E-2,0.11,0.1,21215.200000000001,1.0389591014351102E-3,2.1610349309850293E-5,21215.200000000001,1.0876632080550233E-3,3.9155875489980839E-5,21215.200000000001,1.0602440295923881E-3,1.166268432551627E-4,21215.200000000001,1.0904466668195348E-3,1.0904466668195349E-4]
[369,"Total System Services, Inc.","TSS",5.6999999999999993E-3,0.15240000000000001,0.1462,0.105,16688.310000000001,8.1726646753603851E-4,4.6584188649554193E-6,16688.310000000001,8.5557811341004217E-4,1.3039010448369042E-4,16688.310000000001,8.3400962712993276E-4,1.2193220748639617E-4,16688.310000000001,8.5776763897352432E-4,9.0065602092220047E-5]
[370,"Texas Instruments Incorporated","TXN",2.23E-2,0.14410000000000001,9.5000000000000001E-2,0.115,108973.17,5.3366768535642135E-3,1.1900789383448197E-4,108973.17,5.5868484706307463E-3,8.050648646178906E-4,108973.17,5.4460081865010156E-3,5.1737077771759645E-4,108973.17,5.6011458765063979E-3,6.4413177579823581E-4]
[371,"Textron Inc.","TXT",1.1999999999999999E-3,0.13900000000000001,0.11410000000000001,0.15,16959.009999999998,8.3052329418667025E-4,9.9662795302400426E-7,16959.009999999998,8.6945639079703319E-4,1.2085443832078763E-4,16959.009999999998,8.4753804349228877E-4,9.6704090762470159E-5,16959.009999999998,8.716814325134412E-4,1.3075221487701618E-4]
[372,"United Dominion Realty Trust, Inc.","UDR",3.3500000000000002E-2,"NMF",5.96E-2,-1.4999999999999999E-2,10297.26,5.0428145842809418E-4,1.6893428857341155E-5,"--","--","--",10297.26,5.1461256250992288E-4,3.0670908725591401E-5,10297.26,5.2927207117416401E-4,-7.9390810676124598E-6]
[373,"Universal Health Services, Inc.","UHS",3.3E-3,0.1074,0.111,0.11,11526.85,5.644974225261746E-4,1.8628414943363762E-6,11526.85,5.9095981417893993E-4,6.346908404281814E-5,11526.85,5.7606215791069701E-4,6.3942899528087371E-5,11526.85,5.9247215022383741E-4,6.5171936524622111E-5]
[374,"UnitedHealth Group Incorporated","UNH",1.4199999999999999E-2,0.1537,0.1323,0.14499999999999999,243339.67,1.1916925830853175E-2,1.6922034679811506E-4,243339.67,1.2475564977905026E-2,1.9174943371040025E-3,243339.67,1.2161065287175326E-2,1.6089089374932955E-3,243339.67,1.2507491423906707E-2,1.8135862564664725E-3]
[375,"Unum Group","UNM",2.6200000000000001E-2,0.09,0.09,9.5000000000000001E-2,8788.06,4.3037232366217778E-4,1.1275754879949058E-5,8788.06,4.5054722709095496E-4,4.0549250438185944E-5,8788.06,4.3918926744502445E-4,3.9527034070052195E-5,8788.06,4.5170023072184476E-4,4.2911521918575256E-5]
[376,"Union Pacific Corporation","UNP",1.95E-2,0.18010000000000001,0.1067,0.13,110842.82,5.4282380872079294E-3,1.0585064270055463E-4,110842.82,5.6827018925612533E-3,1.0234546108502818E-3,110842.82,5.539445215137437E-3,5.9105880445516458E-4,110842.82,5.697244598678197E-3,7.4064179782816562E-4]
[377,"United Parcel Service, Inc.","UPS",3.04E-2,0.1138,9.2499999999999999E-2,8.5000000000000006E-2,103307.66,5.0592232741130828E-3,1.5380038753303772E-4,103307.66,5.296388480535541E-3,6.0272900908494458E-4,103307.66,5.1628704761755902E-3,4.7756551904624208E-4,103307.66,5.3099425649499312E-3,4.5134511802074419E-4]
[378,"U.S. Bancorp","USB",2.2599999999999999E-2,6.8000000000000005E-2,7.4999999999999997E-2,8.5000000000000006E-2,87066.8,4.2638695036026275E-3,9.636345078141938E-5,87066.8,4.4637502829615134E-3,3.0353501924138291E-4,87066.8,4.3512224667085174E-3,3.263416850031388E-4,87066.8,4.4751735477696689E-3,3.8038975156042188E-4]
[379,"United Technologies Corporation","UTX",2.06E-2,8.7499999999999994E-2,9.1199999999999989E-2,0.09,108604.67,5.318630526926763E-3,1.0956378885469132E-4,108604.67,5.567956172082146E-3,4.8719616505718777E-4,108604.67,5.427592148711846E-3,4.9499640396252027E-4,108604.67,5.5822052303318151E-3,5.0239847072986333E-4]
[380,"Visa Inc.","V",6.0999999999999995E-3,0.18990000000000001,0.17190000000000003,0.15,279484.65999999997,1.3687032468159492E-2,8.3490898055772896E-5,279484.65999999997,1.4328650302507986E-2,2.7210106924462668E-3,279484.65999999997,1.3967435712491916E-2,2.4010021989773608E-3,279484.65999999997,1.4365319012980831E-2,2.1547978519471248E-3]
[381,"V.F. Corporation","VFC",0.02,0.12559999999999999,0.1069,0.12,36523.29,1.7886328933903026E-3,3.577265786780605E-5,36523.29,1.8724800506299234E-3,2.3518349435911837E-4,36523.29,1.825276224762028E-3,1.9512202842706077E-4,36523.29,1.8772719484983996E-3,2.2527263381980794E-4]
[382,"Viacom Inc.","VIAB",2.75E-2,5.4199999999999998E-2,8.3499999999999991E-2,0.04,11695.53,5.7275808569362411E-4,1.5750847356574664E-5,11695.53,5.9960771897996567E-4,3.2498738368714138E-5,11695.53,5.8449205547997027E-4,4.8805086632577513E-5,11695.53,6.0114218603585516E-4,2.4045687441434206E-5]
[383,"Valero Energy Corporation","VLO",2.7000000000000003E-2,0.33979999999999999,0.09,0.1,51011.57,2.4981586282473993E-3,6.745028296267979E-5,51011.57,2.6152667839154653E-3,8.8866765317447511E-4,51011.57,2.5493378583578839E-3,2.2944040725220955E-4,51011.57,2.6219595608682161E-3,2.6219595608682164E-4]
[384,"Vulcan Materials Company","VMC",0.01,0.3095,0.2114,0.18,14804.77,7.2502500736045276E-4,7.2502500736045277E-6,14804.77,7.5901257743112331E-4,2.3491439271493267E-4,14804.77,7.3987843630927356E-4,1.5641030143578045E-4,14804.77,7.6095498036925625E-4,1.3697189646646611E-4]
[385,"Vornado Realty Trust","VNO",3.5000000000000003E-2,0.17330000000000001,2.4399999999999998E-2,-5.5E-2,13681.91,{"$f":"H389/H$418","v":6.7003586671424489E-4},{"$f":"D389*I389","v":2.3451255334998573E-5},{"$f":"IF(E389=\"n/a\",\"--\",IF(E389=\"NMF\",\"--\",$H389))","v":13681.91},{"$f":"IF(K389=\"--\",\"--\",K389/K$418)","v":7.0144566739508004E-4},{"$f":"IF(L389=\"--\",\"--\",E389*L389)","v":1.2156053415956738E-4},13681.91,{"$f":"IF(N389=\"--\",\"--\",N389/N$418)","v":6.8376274515066511E-4},{"$f":"IF(O389=\"--\",\"--\",F389*O389)","v":1.6683810981676229E-5},13681.91,{"$f":"IF(Q389=\"--\",\"--\",Q389/Q$418)","v":7.0324074980320059E-4},-3.8678241239176033E-5]
[386,"Ventas, Inc.","VTR",5.5999999999999994E-2,6.9000000000000006E-2,3.9300000000000002E-2,4.4999999999999998E-2,20096.03,9.8415066891723935E-4,5.5112437459365401E-5,20096.03,1.0302854773450163E-3,7.1089697936806137E-5,{"$f":"IF(F390=\"n/a\",\"--\",IF(F390=\"NMF\",\"--\",$H390))","v":20096.03},1.0043127486900675E-3,3.9469491023519653E-5,{"$f":"IF(G390=\"n/a\",\"--\",IF(G390=\"NMF\",\"--\",$H390))","v":20096.03},1.0329220997117809E-3,{"$f":"IF(R390=\"--\",\"--\",G390*R390)","v":4.6481494487030137E-5}]
[387,"Verizon Communications Inc.","VZ",4.5700000000000005E-2,5.8599999999999999E-2,6.2100000000000002E-2,4.4999999999999998E-2,213168.05,1.0439349413754037E-2,4.770782682085595E-4,213168.05,1.0928723043753233E-2,6.4042317036393942E-4,213168.05,1.0653218084785986E-2,6.6156484306520978E-4,213168.05,1.095669093833289E-2,4.9305109222498003E-4]
[388,"Walgreens Boots Alliance, Inc.","WBA",2.3700000000000002E-2,0.1164,0.10210000000000001,0.105,67106.89,3.2863849567529311E-3,7.7887323475044475E-5,67106.89,3.4404434207547211E-3,4.0046761417584955E-4,67106.89,3.3537124074726203E-3,3.424140368029546E-4,67106.89,3.4492479222974649E-3,3.621710318412338E-4]
[389,"Western Digital Corporation","WDC",2.8500000000000001E-2,5.6300000000000003E-2,0.19,0.115,20991.83,1.0280201381216577E-3,2.9298573936467247E-5,20991.83,1.076211450316079E-3,6.0590704652795248E-5,20991.83,1.0490809621270779E-3,1.9932538280414481E-4,20991.83,1.0789656026783776E-3,1.2408104430801343E-4]
[390,"WEC Energy Group, Inc.","WEC",3.3300000000000003E-2,4.5499999999999999E-2,4.1299999999999996E-2,7.0000000000000007E-2,20942.689999999999,1.0256136347540474E-3,3.4152934037309778E-5,20942.689999999999,1.0736921353888653E-3,4.8852992160193371E-5,20942.689999999999,1.0466251572506604E-3,4.3225618994452273E-5,20942.689999999999,1.0764398405263586E-3,7.5350788836845103E-5]
[391,"Welltower Inc.","WELL",5.5599999999999997E-2,2.9000000000000001E-2,6.0999999999999999E-2,0.08,23286.04,1.1403730907265561E-3,6.340474384439651E-5,23286.04,1.1938312610438552E-3,3.4621106570271799E-5,23286.04,1.1637356651292251E-3,7.0987875572882728E-5,23286.04,1.1968864164102323E-3,9.5750913312818585E-5]
[392,"Wells Fargo & Company","WFC",2.7200000000000002E-2,9.6000000000000002E-2,8.1000000000000003E-2,0.05,279446.53000000003,1.3685165150833345E-2,3.7223649210266701E-4,279446.53000000003,1.4326695449472281E-2,1.3753627631493391E-3,279446.53000000003,1.3965530139843613E-2,1.1312079413273327E-3,279446.53000000003,1.4363359157245049E-2,7.1816795786225254E-4]
[393,"Whirlpool Corporation","WHR",3.5099999999999999E-2,9.6299999999999997E-2,9.2799999999999994E-2,0.08,8464.24,4.1451408352177294E-4,1.4549444331614229E-5,8464.24,4.3394558769880323E-4,4.1788960095394748E-5,8464.24,4.2300614300299196E-4,3.925497007067765E-5,8464.24,4.3505610577136109E-4,3.4804488461708887E-5]
[394,"Willis Towers Watson Public Limited Company","WLTW",1.5100000000000001E-2,0.1172,0.12039999999999999,"n/a",21017.919999999998,1.0292978278420674E-3,1.5542397200415219E-5,21017.919999999998,1.0775490353069417E-3,1.2628874693797358E-4,21017.919999999998,1.0503848275976869E-3,1.264663332427615E-4,"--","--","--"]
[395,"Waste Management, Inc.","WM",2.07E-2,0.126,0.1192,9.5000000000000001E-2,38584.53,1.8895767477137171E-3,3.9114238677673944E-5,38584.53,1.9781559297624009E-3,2.4924764715006251E-4,38584.53,1.9282880937784412E-3,2.2985194077839019E-4,38584.53,1.9832182647016453E-3,1.884057351466563E-4]
[396,"Williams Companies, Inc. (The)","WMB",4.5700000000000005E-2,"NMF","n/a",0.22500000000000001,24631.74,1.20627523931819E-3,5.5126778436841286E-5,"--","--","--","--","--","--",24631.74,1.2660544694825129E-3,2.8486225563356541E-4]
[397,"Walmart Inc.","WMT",2.3300000000000001E-2,5.5899999999999998E-2,6.7299999999999999E-2,7.0000000000000007E-2,264333.38,1.2945038037072738E-2,3.0161938626379481E-4,264333.38,1.3551872812267975E-2,7.5754969020577973E-4,264333.38,1.321024020357932E-2,8.8904916570088817E-4,264333.38,1.3586553657290126E-2,9.5105875601030889E-4]
[398,"WestRock Company","WRK",2.9700000000000001E-2,0.24210000000000001,0.13470000000000001,9.5000000000000001E-2,14869.08,7.2817442192233718E-4,2.1626780331093415E-5,14869.08,7.6230962958759687E-4,1.8455516132315721E-4,14869.08,7.4309237223931836E-4,1.0009454254063619E-4,14869.08,7.6426047007207133E-4,7.2604744656846776E-5]
[399,"The Western Union Company","WU",3.7699999999999997E-2,4.19E-2,4.2699999999999995E-2,7.0000000000000007E-2,9288.27,4.548688041162323E-4,1.7148553915181957E-5,9288.27,4.7619204841251706E-4,1.9952446828484465E-5,9288.27,4.6418760194304518E-4,1.9820810602968026E-5,9288.27,4.7741068017364348E-4,3.3418747612155049E-5]
[400,"Weyerhaeuser Company","WY",3.7400000000000003E-2,0.05,0.05,0.215,25897.49,1.2682620451291882E-3,4.7433000487831643E-5,25897.49,1.3277153669997402E-3,6.638576834998701E-5,25897.49,1.2942446526041978E-3,6.4712232630209895E-5,25897.49,1.3311131476249217E-3,2.8618932673935818E-4]
[401,"Wynn Resorts, Limited","WYNN",1.8000000000000002E-2,0.17499999999999999,"n/a",0.19500000000000001,18110.150000000001,8.8689737409287028E-4,1.5964152733671666E-5,18110.150000000001,9.2847316298492035E-4,1.6248280352236104E-4,"--","--","--",18110.150000000001,9.3084923560003208E-4,1.8151560094200627E-4]
[402,"Cimarex Energy Co","XEC",6.5000000000000006E-3,"NMF","n/a",0.38500000000000001,9409.4,4.6080083002015187E-4,2.9952053951309876E-6,"--","--","--","--","--","--",9409.4,4.83636678738439E-4,1.8620012131429902E-4]
[403,"Xcel Energy Inc.","XEL",3.2400000000000005E-2,5.96E-2,5.7800000000000004E-2,5.5E-2,23855.82,1.1682765805270622E-3,3.7852161209076818E-5,23855.82,1.2230428047806847E-3,7.2893351164928809E-5,23855.82,1.1922108076299392E-3,6.890978468101049E-5,23855.82,1.2261727159417208E-3,6.7439499376794652E-5]
[404,"XL Group Ltd.","XL",1.5700000000000002E-2,0.219,0.09,0.42,14523.48,7.1124956307321138E-4,1.116661814024942E-5,14523.48,7.4459137075884123E-4,1.6306551019618624E-4,14523.48,7.258207775040753E-4,6.5323869975366768E-5,14523.48,7.4649686812380638E-4,3.1352868461199869E-4]
[405,"Xilinx, Inc.","XLNX",0.02,0.14019999999999999,9.5000000000000001E-2,7.4999999999999997E-2,18227.48,8.9264330490527739E-4,1.7852866098105548E-5,18227.48,9.3448845033555067E-4,1.3101528073704419E-4,18227.48,9.1093069330077791E-4,8.6538415863573901E-5,18227.48,9.3687991678229445E-4,7.0265993758672078E-5]
[406,"Exxon Mobil Corporation","XOM",4.0199999999999993E-2,0.21460000000000001,0.1246,0.18,345395.53,1.691484546403068E-2,6.7997678765403325E-4,345395.53,1.7707776038296368E-2,3.8000887378184006E-3,345395.53,1.7261376208114871E-2,2.1507674755311128E-3,345395.53,1.775309233110537E-2,3.1955566195989668E-3]
[407,"DENTSPLY SIRONA Inc.","XRAY",7.3000000000000001E-3,5.1400000000000001E-2,7.4999999999999997E-2,8.5000000000000006E-2,10942.07,5.3585934683811961E-4,3.911773231918273E-6,10942.07,5.6097924879155645E-4,2.8834333387886002E-5,10942.07,5.4683738022182125E-4,4.1012803516636595E-5,10942.07,5.6241486102445541E-4,4.7805263187078712E-5]
[408,"Xerox Corporation","XRX",3.85E-2,0.02,"n/a",0.09,6624.99,3.2444161061015642E-4,1.2491002008491022E-5,6624.99,3.3965071631341905E-4,6.7930143262683812E-6,"--","--","--",6624.99,3.4051992265982643E-4,3.0646793039384376E-5]
[409,"Xylem Inc.","XYL",1.1000000000000001E-2,0.129,0.18,0.155,13774.78,6.745839328060225E-4,7.4204232608662481E-6,13774.78,7.0620693677420781E-4,9.1100694843872807E-5,13774.78,6.8840398647896967E-4,1.2391271756621454E-4,13774.78,7.0801420383368493E-4,1.0974220159422117E-4]
[410,"Yum! Brands, Inc.","YUM",1.8200000000000001E-2,0.1225,0.1275,9.5000000000000001E-2,25627.89,1.2550590881103098E-3,2.2842075403607639E-5,25627.89,1.3138934845337894E-3,1.6095195185538921E-4,25627.89,1.2807712094889735E-3,1.6329832920984413E-4,25627.89,1.3172558933273167E-3,1.2513930986609507E-4]
[411,"Zimmer Biomet Holdings, Inc.","ZBH",7.6E-3,5.7000000000000002E-2,7.1800000000000003E-2,0.05,25514.62,1.2495119852114658E-3,9.4962910876071401E-6,25514.62,1.3080863457099088E-3,7.4560921705464804E-5,25514.62,1.2751104643047692E-3,9.1552931337082427E-5,25514.62,1.3114338933484973E-3,6.557169466742486E-5]
[412,"Zions Bancorporation","ZION",1.8600000000000002E-2,0.1,9.2499999999999999E-2,0.15,10190.84,4.9906981641789747E-4,9.2826985853728939E-6,10190.84,5.2246510648852964E-4,5.224651064885297E-5,10190.84,5.0929415072831241E-4,4.71097089423689E-5,10190.84,5.2380215647701588E-4,7.8570323471552375E-5]
[413,"Zoetis Inc.","ZTS",5.7999999999999996E-3,0.14480000000000001,0.1588,0.13500000000000001,41844.69,2.0492345828571376E-3,1.1885560580571397E-5,41844.69,2.1452981713803291E-3,3.1063917521587168E-4,41844.69,2.0912168041142347E-3,3.3208522849334049E-4,41844.69,2.1507882430802784E-3,2.9035641281583758E-4]
[null,null,null,null,null,null,null,{"$f":"SUM(H5:H417)","v":20419668.079999998},{"$f":"SUM(I5:I417)","v":1.0000000000000004},null,{"$f":"SUM(K5:K417)","v":19505302.600000013},{"$f":"SUM(L5:L417)","v":0.99999999999999922},null,{"$f":"SUM(N5:N417)","v":20009733.050000012},{"$f":"SUM(O5:O417)","v":0.99999999999999922},null,{"$f":"SUM(Q5:Q417)","v":19455513.640000004},{"$f":"SUM(R5:R417)","v":0.99999999999999922}]
[null,"Weighted Average",null,null,null,null,null,null,null,{"$f":"ROUND(SUM(J5:J417),3)","v":2.3E-2},null,null,{"$f":"ROUND(SUM(M5:M417),3)","v":0.12},null,null,{"$f":"ROUND(SUM(P5:P417),3)","v":0.10100000000000001},null,null,{"$f":"ROUND(SUM(S5:S417),3)","v":0.106}]
[null,"   Average",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND(AVERAGE(M419,P419,S419),3)","v":0.109}]
[]
[]
["n/a -- Not Available"]
["NMF - Eliminated growth values (negative or greater than 20%) unable to confirm from other sources, in addition to all values greater than 50%."]
[]
["(a)","Dividend paying components of S&P 500 index from zacks.com (retrieved Aug 1, 2018)."]
["(b)","www.zacks.com (retrieved Aug 1, 2018)."]
["(c)","http://finance.yahoo.com (retrieved Aug 1, 2018)."]
["(d)","www.valueline.com (retrieved Aug 1, 2018)."]

{"sheet":"Bond Yields","index":30,"n_rows":82,"n_cols":15,"rows_kept":82,"cut":false,"hidden":false,"merged":[[45,1,46,7],[3,2,3,8],[4,2,4,8],[4,14,6,14],[4,12,6,12],[4,10,6,10],[42,1,42,7],[43,1,44,7]]}
["6-MONTH AVERAGE BOND YIELDS"]
[]
[]
[null,null,"(a)",null,null,null,null,null,null,null,"(b)",null,"(b)",null,"(a)"]
[null,null,"Public Utility Bonds",null,null,null,null,null,null,null,"30-Yr. Treas.",null,"10-Yr. Treas.",null,"Aaa Corp."]
[]
[null,null,"Baa",null,"A",null,"Aa",null,"AVG."]
[]
[null,"Feb.",4.4200000000000003E-2,null,4.0899999999999999E-2,null,3.9399999999999998E-2,null,{"$f":"AVERAGE(C9:G9)","v":4.1500000000000002E-2},null,3.1300000000000001E-2,null,2.86E-2,null,3.8199999999999998E-2]
[null,"Mar.",4.5199999999999997E-2,null,4.1300000000000003E-2,null,3.9600000000000003E-2,null,4.2033333333333332E-2,null,3.09E-2,null,2.8400000000000002E-2,null,3.8699999999999998E-2]
[null,"Apr.",4.58E-2,null,4.1700000000000001E-2,null,3.9899999999999998E-2,null,4.246666666666666E-2,null,3.0700000000000002E-2,null,2.87E-2,null,3.85E-2]
[null,"May",4.7100000000000003E-2,null,4.2799999999999998E-2,null,4.1000000000000002E-2,null,4.3633333333333336E-2,null,3.1300000000000001E-2,null,2.98E-2,null,0.04]
[null,"Jun.",4.7100000000000003E-2,null,4.2700000000000002E-2,null,4.1099999999999998E-2,null,4.3633333333333336E-2,null,3.0499999999999999E-2,null,2.9100000000000001E-2,null,3.9600000000000003E-2]
[null,"Jul. 2018",4.6699999999999998E-2,null,4.2700000000000002E-2,null,4.1000000000000002E-2,null,4.3466666666666674E-2,null,3.0099999999999998E-2,null,2.8899999999999999E-2,null,3.8699999999999998E-2]
[]
["Average",null,{"$f":"ROUND(AVERAGE(C9:C14),4)","v":4.5999999999999999E-2},null,{"$f":"ROUND(AVERAGE(E9:E14),4)","v":4.2000000000000003E-2},null,{"$f":"ROUND(AVERAGE(G9:G14),4)","v":4.0300000000000002E-2},null,{"$f":"ROUND(AVERAGE(I9:I14),4)","v":4.2799999999999998E-2},null,{"$f":"ROUND(AVERAGE(K9:K14),4)","v":3.0800000000000001E-2},null,{"$f":"ROUND(AVERAGE(M9:M14),4)","v":2.8899999999999999E-2},null,{"$f":"ROUND(AVERAGE(O9:O14),4)","v":3.9E-2}]
[null,"Aa Spread",{"$f":"C16-G16","v":5.6999999999999967E-3},null,{"$f":"E16-G16","v":1.7000000000000001E-3},null,null,null,{"$f":"I16-G16","v":2.4999999999999953E-3},null,{"$f":"K16-M16","v":1.9000000000000024E-3}]
[]
[]
["(a)","Moody's Investors Service."]
["(b)","https://www.federalreserve.gov/datadownload/Choose.aspx?rel=H15"]
[]
[]
["BOND YIELD FORECAST"]
[]
[null,null,null,null,"Baa Yield",null,null,null,null,null,null,null,null,null,"Average Utility"]
[" ",null,null,null,"2019-23",null,null,null,null,null,null,null,null,null,{"$f":"E27","v":"2019-23"}]
["Projected Aa Utility Yield"]
[null,"IHS Global Insight  (a)",null,null,{"$f":"O67","v":5.3720000000000004E-2},null,null,null,null,null,null,null,null,null,{"$f":"E29","v":5.3720000000000004E-2}]
[null,"EIA  (b)",null,null,{"$f":"O68","v":6.0059999999999988E-2},null,null,null,null,null,null,null,null,null,{"$f":"E30","v":6.0059999999999988E-2}]
[null,"Average",null,null,{"$f":"AVERAGE(E29:E30)","v":5.6889999999999996E-2},null,null,null,null,null,null,null,null,null,{"$f":"AVERAGE(O29:O30)","v":5.6889999999999996E-2}]
[]
["Current A - AA Yield Spread  (c)",null,null,null,{"$f":"E17","v":1.7000000000000001E-3}]
[]
["Implied Single-A Utility Yield",null,null,null,{"$f":"E31+E33","v":5.8589999999999996E-2}]
[]
["Current Baa - Aa Yield Spread  (c)",null,null,null,{"$f":"C17","v":5.6999999999999967E-3},null,null,null,null,"Avg. - Aa Spread",null,null,null,null,{"$f":"I17","v":2.4999999999999953E-3}]
[]
["Implied Baa Utility Yield",null,null,null,{"$f":"ROUND(E31+E37,4)","v":6.2600000000000003E-2},null,null,null,null,null,null,null,"Implied Avg Yield",null,{"$f":"ROUND(O31+O37,4)","v":5.9400000000000001E-2}]
[]
[]
[]
["(a)",{"$f":"B73&\".\"","v":"IHS Global Insight (Jun. 6, 2018)."}]
["(b)",{"$f":"B74&\".\"","v":"Energy Information Administration, Annual Energy Outlook 2018 (Feb. 6, 2018)."}]
[]
["(c)",{"$f":"\"Based on monthly average bond yields from Moody's Investors Service for the six-month period \"&B9&\" - \"&B14&\".\"","v":"Based on monthly average bond yields from Moody's Investors Service for the six-month period Feb. - Jul. 2018."}]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Average"]
["10-Yr. Treasury",null,2018,null,2019,null,2020,null,2021,null,2022,null,2023,null,"2019-23"]
[null,"Value Line (a)",3.1E-2,null,3.5000000000000003E-2,null,3.6999999999999998E-2,null,3.5999999999999997E-2,null,3.5000000000000003E-2]
[null,"IHS Global Insight (b)",3.0800000000000001E-2,null,3.5299999999999998E-2,null,3.6999999999999998E-2,null,3.73E-2,null,3.7100000000000001E-2,null,3.6700000000000003E-2]
[null,"EIA (c)",3.1199999999999999E-2,null,3.8100000000000002E-2,null,4.07E-2,null,4.07E-2,null,4.0399999999999998E-2,null,4.0099999999999997E-2]
[null,"Blue Chip (d)",{"$f":"AVERAGE(0.0275,0.03,0.031,0.032)","v":3.0124999999999999E-2},null,{"$f":"AVERAGE(0.033,0.034,0.035)","v":3.4000000000000002E-2},null,3.7999999999999999E-2,null,3.7999999999999999E-2,null,3.7999999999999999E-2,null,3.7999999999999999E-2]
[]
["30-Yr. Treasury"]
[null,"Value Line (a)",3.5000000000000003E-2,null,3.7999999999999999E-2,null,3.7999999999999999E-2,null,3.7999999999999999E-2,null,3.6999999999999998E-2,null,null,null,{"$f":"AVERAGE(E57:M57)","v":3.7749999999999999E-2}]
[null,"IHS Global Insight (b)",3.2800000000000003E-2,null,3.8800000000000001E-2,null,4.2099999999999999E-2,null,4.3299999999999998E-2,null,4.3499999999999997E-2,null,4.3499999999999997E-2,null,{"$f":"AVERAGE(E58:M58)","v":4.224E-2}]
[null,"Blue Chip (d)",{"$f":"AVERAGE(0.0302,0.032,0.033,0.034)","v":3.2300000000000002E-2},null,{"$f":"AVERAGE(0.035,0.037,0.038)","v":3.6666666666666674E-2},null,4.1000000000000002E-2,null,4.2000000000000003E-2,null,4.2000000000000003E-2,null,4.2000000000000003E-2,null,4.0733333333333337E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AVERAGE(O57:O59)","v":4.0241111111111116E-2}]
["Aaa Corporate"]
[null,"Value Line (a)",4.3999999999999997E-2,null,0.05,0.05,0.05,null,4.8000000000000001E-2,null,4.8000000000000001E-2]
[null,"IHS Global Insight (b)",4.0599999999999997E-2,null,4.5699999999999998E-2,null,4.8599999999999997E-2,null,4.9799999999999997E-2,null,5.0599999999999999E-2,null,5.0900000000000001E-2]
[null,"Blue Chip (d)",{"$f":"AVERAGE(0.0386,0.041,0.043,0.044)","v":4.165E-2},null,{"$f":"AVERAGE(0.046,0.047,0.048)","v":4.7000000000000007E-2},null,5.1999999999999998E-2,null,5.1999999999999998E-2,null,5.1999999999999998E-2,null,5.2999999999999999E-2]
[]
["Aa Utility"]
[null,"IHS Global Insight (b)",4.3499999999999997E-2,null,5.0500000000000003E-2,null,5.3199999999999997E-2,null,5.4399999999999997E-2,null,5.5100000000000003E-2,null,5.5399999999999998E-2,null,{"$f":"AVERAGE(E67:M67)","v":5.3720000000000004E-2}]
[null,"EIA (c)",5.11E-2,null,5.7299999999999997E-2,null,6.1199999999999997E-2,null,6.1100000000000002E-2,null,6.0499999999999998E-2,null,6.0199999999999997E-2,null,6.0059999999999988E-2]
[]
[]
[]
["(a)","Value Line Investment Survey, Forecast for the U.S. Economy (Jun. 1, 2018)"]
["(b)","IHS Global Insight (Jun. 6, 2018)"]
["(c)","Energy Information Administration, Annual Energy Outlook 2018 (Feb. 6, 2018)"]
["(d)","Wolters Kluwer, Blue Chip Financial Forecasts, (Jun. 1, 2018)"]
[]
[]
["BLUE CHIP (Jun. 2018)"]
[null,null,"1Q2018",null,2023,null,"Chg."]
[null,"Aaa",3.86,null,{"$f":"M64*100","v":5.3},null,{"$f":"E80-C80","v":1.44}]
[null,"Baa",4.43,null,6.1,null,{"$f":"E81-C81","v":1.67}]
[null,null,null,null,null,null,{"$f":"AVERAGE(G80:G81)","v":1.5549999999999999}]

{"sheet":"Graph - Projected Yields","index":31,"n_rows":35,"n_cols":11,"rows_kept":35,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"Source:"]
[null,null,{"$f":"'Bond Yields'!B72","v":"Value Line Investment Survey, Forecast for the U.S. Economy (Jun. 1, 2018)"}]
[null,null,{"$f":"'Bond Yields'!B73","v":"IHS Global Insight (Jun. 6, 2018)"}]
[null,null,{"$f":"'Bond Yields'!B74","v":"Energy Information Administration, Annual Energy Outlook 2018 (Feb. 6, 2018)"}]
[null,null,{"$f":"'Bond Yields'!B75","v":"Wolters Kluwer, Blue Chip Financial Forecasts, (Jun. 1, 2018)"}]
[]
[]
[]
[]
[null,null,null,null,{"$f":"'Bond Yields'!B14","v":"Jul. 2018"},2019,{"$f":"F31+1","v":2020},{"$f":"G31+1","v":2021},{"$f":"H31+1","v":2022},{"$f":"I31+1","v":2023},"Change"]
[null,"10-Yr. Treasury",null,null,{"$f":"'Bond Yields'!M16","v":2.8899999999999999E-2},{"$f":"AVERAGE('Bond Yields'!E51:E54)","v":3.56E-2},{"$f":"AVERAGE('Bond Yields'!G51:G54)","v":3.8175000000000001E-2},{"$f":"AVERAGE('Bond Yields'!I51:I54)","v":3.7999999999999999E-2},{"$f":"AVERAGE('Bond Yields'!K51:K54)","v":3.7624999999999999E-2},{"$f":"AVERAGE('Bond Yields'!M51:M54)","v":3.8266666666666671E-2},{"$f":"J32-E32","v":9.3666666666666724E-3}]
[null,"30-Yr. Treasury",null,null,{"$f":"'Bond Yields'!K16","v":3.0800000000000001E-2},{"$f":"AVERAGE('Bond Yields'!E57:E59)","v":3.7822222222222229E-2},{"$f":"AVERAGE('Bond Yields'!G57:G59)","v":4.0366666666666669E-2},{"$f":"AVERAGE('Bond Yields'!I57:I59)","v":4.1099999999999998E-2},{"$f":"AVERAGE('Bond Yields'!K57:K59)","v":4.0833333333333333E-2},{"$f":"AVERAGE('Bond Yields'!M57:M59)","v":4.2749999999999996E-2},{"$f":"J33-E33","v":1.1949999999999995E-2}]
[null,"Aaa Corporate",null,null,{"$f":"'Bond Yields'!O16","v":3.9E-2},{"$f":"AVERAGE('Bond Yields'!E62:E64)","v":4.7566666666666674E-2},{"$f":"AVERAGE('Bond Yields'!G62:G64)","v":5.0199999999999995E-2},{"$f":"AVERAGE('Bond Yields'!I62:I64)","v":4.993333333333333E-2},{"$f":"AVERAGE('Bond Yields'!K62:K64)","v":5.0199999999999995E-2},{"$f":"AVERAGE('Bond Yields'!M62:M64)","v":5.1949999999999996E-2},1.2949999999999996E-2]
[null,"Aa Utility",null,null,{"$f":"'Bond Yields'!G16","v":4.0300000000000002E-2},{"$f":"AVERAGE('Bond Yields'!E67:E68)","v":5.3900000000000003E-2},{"$f":"AVERAGE('Bond Yields'!G67:G68)","v":5.7200000000000001E-2},{"$f":"AVERAGE('Bond Yields'!I67:I68)","v":5.7749999999999996E-2},{"$f":"AVERAGE('Bond Yields'!K67:K68)","v":5.7800000000000004E-2},{"$f":"AVERAGE('Bond Yields'!M67:M68)","v":5.7799999999999997E-2},1.7499999999999995E-2]

{"sheet":"Size Premium","index":32,"n_rows":18,"n_cols":2,"rows_kept":18,"cut":false,"hidden":false,"merged":[]}
[]
[]
["Market","Size"]
["Cap","Premium"]
[25142.833999999999,-3.0000000000000001E-3]
[12067.589,5.4999999999999997E-3]
[6557.5190000000002,8.3000000000000001E-3]
[4097.96,8.6E-3]
[2763.7190000000001,1.3599999999999999E-2]
[1815.68,1.6299999999999999E-2]
[1175.3689999999999,1.5800000000000002E-2]
[657.70500000000004,1.9E-2]
[299.39999999999998,2.4799999999999999E-2]
[2.5310000000000001,5.3699999999999998E-2]
[]
[]
[]
["Duff & Phelps Cost of Capital Navigator, 2018 Cost of Capital: Annual U.S. Guidance and Examples, (Chapter 7, pp. 10-11, and CRSP Deciles Size Study)."]

{"sheet":"Ordinal Ratings","index":33,"n_rows":30,"n_cols":11,"rows_kept":30,"cut":false,"hidden":false,"merged":[[4,0,4,2],[4,4,4,6],[4,8,4,10]]}
["KEY TO RATING CODES"]
[]
[]
[]
["S&P",null,null,null,"VL Fin Strength",null,null,null,"Moody's"]
["Corporate",null,"Corporate",null,"Strength",null,"Strength",null,"Long-term",null,"Long-term"]
["Rating","Code","Rating",null,"Rank","Code","Rank",null,"Rating","Code","Rating"]
["AAA",1,"AAA",null,"A++",1,"A++",null,"AAA",1,"AAA"]
["AA+",2,"AA+",null,"A+",2,"A+",null,"Aa1",2,"Aa1"]
["AA",3,"AA",null,"A",3,"A",null,"Aa2",3,"Aa2"]
["AA-",4,"AA-",null,"B++",4,"B++",null,"Aa3",4,"Aa3"]
["A+",5,"A+",null,"B+",5,"B+",null,"A1",5,"A1"]
["A",6,"A",null,"B",6,"B",null,"A2",6,"A2"]
["A-",7,"A-",null,"C++",7,"C++",null,"A3",7,"A3"]
["BBB+",8,"BBB+",null,"C+",8,"C+",null,"Baa1",8,"Baa1"]
["BBB",9,"BBB",null,"C",9,"C",null,"Baa2",9,"Baa2"]
["BBB-",10,"BBB-",null,"--"," ","--",null,"Baa3",10,"Baa3"]
["BB+",11,"BB+",null,"n/a"," ","n/a",null,"Ba1",11,"Ba1"]
["BB",12,"BB",null,null,null,null,null,"Ba2",12,"Ba2"]
["BB-",13,"BB-",null,null,null,null,null,"Ba3",13,"Ba3"]
["B+",14,"B+",null,null,null,null,null,"B1",14,"B1"]
["B",15,"B",null,null,null,null,null,"B2",15,"B2"]
["B-",16,"B-",null,null,null,null,null,"B3",16,"B3"]
["CCC+",17,"CCC+",null,null,null,null,null,"Caa1",17,"Caa1"]
["CCC",18,"CCC",null,null,null,null,null,"Caa2",18,"Caa2"]
["CCC-",19,"CCC-",null,null,null,null,null,"Caa3",19,"Caa3"]
["CC",20,"CC",null,null,null,null,null,"NR"," ","--"]
["C",21,"C"]
["D",22,"D"]
["NR"," ","--"]

{"sheet":"Electric Utility Data","index":34,"n_rows":62,"n_cols":35,"rows_kept":62,"cut":false,"hidden":false,"merged":[[5,16,5,17],[5,19,5,21],[5,5,5,6],[5,7,5,9],[5,10,5,11],[5,12,5,13],[5,14,5,15]]}
["ELECTRIC UTILITY INDUSTRY"]
[]
[]
[null,{"$f":"A4+1","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,{"$f":"AE4+1","v":31},{"$f":"AF4+1","v":32},{"$f":"AG4+1","v":33},{"$f":"AH4+1","v":34}]
[" "," ",null,null,"(a)","(b)","(b)","(b)","(b)","(b)","(b)","(b)","(b)","(b)","(b)","(b)","(b)","(b)","(b)","(b)","(b)","(b)","(b)","(b)","(b)","(b)","(c)","(d)","(e)","(b)","(f)","(g)","(h)","(i)","(j)"]
[null,null,null,null,"Est'd","Projected Price",null,2022,null,null,"Common Shares",null,"Debt Ratio",null,"Equity Ratio",null,"Total Capital",null,"ROE","Projected Growth Rates",null,null,"Safety",null,"Financial","Allowed","S&P","Moody's","Market","Gas",null,null,null,"S&P"]
[null,"SYM","Company",null,"Div'd","High","Low","EPS","DPS","BVPS",2017,2022,2017,2022,2017,2022,2017,2022,2022,"EPS","DPS","BVPS","Rank","Beta","Strength","ROE","Rating","Rating","Cap","Utility","IBES","Zacks","Bloomberg","Capital IQ","FactSet"]
[1,"AQN","Algonquin Pwr & Util",null,{"$f":"0.171*4","v":0.68400000000000005},"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","n/a","n/a","n/a","n/a","n/a","n/a","n/a","BBB","NR",4591,"Y",0.1,0.08,0.08,0.10100000000000001,0.17599999999999999]
[{"$f":"A8+1","v":2},"ALE","ALLETE",null,2.29,75,55,4.25,2.7,47.25,51.1,53.5,0.41,0.4,0.59,0.6,3507.4,4225,0.09,0.05,4.4999999999999998E-2,3.5000000000000003E-2,2,0.75,"A",9.2499999999999999E-2,"BBB+","A3",3984.27,"N",0.06,0.06,6.4000000000000001E-2,6.6000000000000003E-2,7.8E-2]
[3,"LNT","Alliant Energy",null,1.34,45,35,2.6,1.66,22.85,231.35,235,0.49,0.5,0.51,0.5,8192.7999999999993,8700,0.115,6.5000000000000002E-2,0.06,0.05,2,0.7,"A",0.105,"A-","Baa1",9986.1299999999992,"Y",5.8500000000000003E-2,5.5800000000000002E-2,5.9150000000000001E-2,5.91E-2,5.8599999999999999E-2]
[4,"AEE","Ameren Corp.",null,1.88,65,50,4,2.35,37.5,242.63,250,0.49199999999999999,0.49,0.498,0.5,14420,18700,0.105,7.4999999999999997E-2,5.5E-2,4.4999999999999998E-2,2,0.65,"A",8.6999999999999994E-2,"BBB+","Baa1",14949.73,"Y",6.3E-2,6.54E-2,8.9730000000000004E-2,6.5699999999999995E-2,7.0000000000000007E-2]
[5,"AEP","American Elec Pwr",null,2.57,80,65,5,3.05,46.5,492.01,516,0.51500000000000001,0.505,0.48499999999999999,0.495,37707,48700,0.105,4.4999999999999998E-2,0.05,0.04,1,0.65,"A+",{"$f":"AVERAGE(9.3%,10.9%)","v":0.10100000000000001},"A-","Baa1",34663,"N",5.79E-2,5.6899999999999999E-2,5.6399999999999999E-2,5.74E-2,5.7599999999999998E-2]
[6,"AGR","Avangrid, Inc.",null,1.76,60,45,3.25,2.2000000000000002,53.25,309.01,309,0.25600000000000001,0.36499999999999999,0.74399999999999999,0.63500000000000001,20273,26000,0.06,0.13,0.05,1.4999999999999999E-2,2,0.4,"B++",{"$f":"AVERAGE(0.09,0.091,0.0945)","v":9.1833333333333322E-2},"BBB+","Baa1",16307.38,"Y",9.7000000000000003E-2,9.1399999999999995E-2,9.7049999999999997E-2,8.8999999999999996E-2,9.7100000000000006E-2]
[7,"AVA","Avista Corp.",null,1.52,45,35,2.75,1.75,30.75,65.489999999999995,71.5,0.47199999999999998,0.47,0.52800000000000002,0.53,3273.2,4150,0.09,0.04,0.04,0.03,2,0.7,"A",{"$f":"AVERAGE(9.5%,9.5%,9.5%)","v":9.5000000000000015E-2},"BBB","Baa1",3303.1,"Y",5.6500000000000002E-2,"n/a",3.1E-2,2.5000000000000001E-2,2.5000000000000001E-2]
[8,"BKH","Black Hills Corp.",null,1.96,80,60,4.25,2.4500000000000002,42.75,53.54,59.5,0.64500000000000002,0.54,0.35499999999999998,0.46,4818.3999999999996,5525,0.1,6.5000000000000002E-2,0.06,0.06,2,0.85,"A",9.3700000000000006E-2,"BBB","Baa2",3290.73,"Y",3.9300000000000002E-2,4.2599999999999999E-2,5.0099999999999999E-2,5.0099999999999999E-2,4.8899999999999999E-2]
[9,"CNP","CenterPoint Energy",null,1.1299999999999999,30,20,2,1.27,13.75,431.04,436,0.63600000000000001,0.60499999999999998,0.36399999999999999,0.39500000000000002,12883,15200,0.14499999999999999,8.5000000000000006E-2,0.02,7.4999999999999997E-2,3,0.9,"B+",0.1,"A-","Baa1",12007.84,"Y",8.3400000000000002E-2,5.3800000000000001E-2,5.765E-2,7.7700000000000005E-2,7.3999999999999996E-2]
[10,"CMS","CMS Energy Corp.",null,1.48,50,35,3,1.85,22.25,281.64999999999998,294,0.67300000000000004,0.62,0.32400000000000001,0.375,13692,17500,0.13500000000000001,7.0000000000000007E-2,7.0000000000000007E-2,6.5000000000000002E-2,2,0.65,"B++",0.1,"BBB+","Baa1",13537.4,"Y",7.0499999999999993E-2,6.3500000000000001E-2,6.3500000000000001E-2,6.6600000000000006E-2,7.0000000000000007E-2]
[11,"ED","Consolidated Edison",null,2.91,85,70,4.75,3.3,58,310,321,0.48899999999999999,0.48499999999999999,0.51100000000000001,0.51500000000000001,30149,36200,8.5000000000000006E-2,0.03,3.5000000000000003E-2,3.5000000000000003E-2,1,0.5,"A+",{"$f":"AVERAGE(0.09,0.09)","v":0.09},"A-","A3",24637.42,"Y",3.39E-2,0.04,0.03,3.1800000000000002E-2,3.5299999999999998E-2]
[12,"D","Dominion Energy",null,3.51,115,85,5,4.6500000000000004,32,644.6,693,0.64400000000000002,0.61499999999999999,0.35599999999999998,0.38500000000000001,48090,58000,0.16,6.5000000000000002E-2,0.09,0.05,2,0.65,"B++",0.109,"BBB+","Baa2",45749.18,"Y",6.3799999999999996E-2,6.08E-2,5.5469999999999998E-2,6.3700000000000007E-2,6.2E-2]
[13,"DTE","DTE Energy Co.",null,3.72,125,90,7.5,4.55,69,179.39,195,0.56200000000000006,0.56999999999999995,0.438,0.43,21697,31200,0.11,7.0000000000000007E-2,6.5000000000000002E-2,5.5E-2,2,0.65,"B++",0.1,"BBB+","Baa1",19222.68,"Y",5.5800000000000002E-2,5.33E-2,5.5329999999999997E-2,5.8299999999999998E-2,4.87E-2]
[14,"DUK","Duke Energy Corp.",null,3.71,110,85,5.5,4.4000000000000004,66,700,745,0.54,0.56499999999999995,0.46,0.435,90774,112500,8.5000000000000006E-2,5.5E-2,4.4999999999999998E-2,0.02,2,0.6,"A",{"$f":"AVERAGE(0.102,0.101,0.1063,0.103)","v":0.103075},"A-","Baa1",56430.5,"Y",4.2200000000000001E-2,4.6399999999999997E-2,4.4450000000000003E-2,4.2299999999999997E-2,0.05]
[15,"EIX","Edison International",null,2.5099999999999998,100,75,5.5,3.1,44,325.81,325.81,0.45600000000000002,0.48,0.45800000000000002,0.45500000000000002,25506,31700,0.13,4.4999999999999998E-2,0.08,3.5000000000000003E-2,2,0.6,"A",0.1045,"BBB+","A3",21396.01,"N",3.1899999999999998E-2,5.7299999999999997E-2,5.2580000000000002E-2,3.7400000000000003E-2,5.4600000000000003E-2]
[16,"EE","El Paso Electric Co.",null,1.47,60,45,3,1.85,33.75,40.58,41,0.51200000000000001,0.55000000000000004,0.48799999999999999,0.45,2338.1999999999998,3075,0.09,4.4999999999999998E-2,7.0000000000000007E-2,0.04,2,0.75,"B++",{"$f":"AVERAGE(9.65%,9.48%)","v":9.5650000000000013E-2},"BBB","Baa1",2444.12,"N",5.1999999999999998E-2,5.1999999999999998E-2,5.0999999999999997E-2,5.0999999999999997E-2,5.0999999999999997E-2]
[17,"EMA","Emera Inc.",null,2.2599999999999998,90,65,4.3,3,35.65,228.77,248,{"$f":"13140/(13140+7089)","v":0.64956250926887138},{"$f":"12775/(12775+8525)","v":0.59976525821596249},{"$f":"(7089-709)/(13140+7089)","v":0.31538879825992389},{"$f":"(8525-709)/(12775+8525)","v":0.36694835680751176},{"$f":"13140+7089","v":20229},{"$f":"12775+8525","v":21300},0.125,0.105,7.4999999999999997E-2,0.02,2,0.65,"B+","n/a","BBB+","Baa3",9741.3700000000008,"Y",7.1999999999999995E-2,"n/a",0.13400000000000001,6.5299999999999997E-2,"n/a"]
[18,"ETR","Entergy Corp.",null,3.62,100,65,6.75,3.9,56,180.52,193,0.63600000000000001,0.6,0.35499999999999998,0.39500000000000002,22528,27500,0.12,0.02,0.02,0.03,3,0.65,"B++",9.9500000000000005E-2,"BBB+","Baa2",14858.06,"Y",-2.0999999999999999E-3,7.0000000000000007E-2,3.005E-2,8.9499999999999996E-2,-0.02]
[19,"EVRG","Evergy Inc.",null,"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","A-","Baa2","n/a","N",9.1999999999999998E-2,8.1100000000000005E-2,null,7.7399999999999997E-2]
[20,"ES","Eversource Energy",null,2.0499999999999998,75,60,4,2.5,42,316.89,316.89,0.51200000000000001,0.54500000000000004,0.48199999999999998,0.44500000000000001,23018,29800,9.5000000000000001E-2,5.5E-2,0.06,3.5000000000000003E-2,1,0.65,"A",{"$f":"AVERAGE(0.1,0.0925,0.0967)","v":9.64E-2},"A+","Baa1",19745.54,"Y",5.7299999999999997E-2,5.7500000000000002E-2,6.2670000000000003E-2,5.3199999999999997E-2,5.5E-2]
[21,"EXC","Exelon Corp.",null,1.45,55,35,3.75,1.7,39.75,963.34,980,0.52200000000000002,0.5,0.47799999999999998,0.5,62422,77900,9.5000000000000001E-2,0.08,0.05,5.5E-2,3,0.7,"B++",{"$f":"AVERAGE(0.0925,0.0975,0.0975)","v":9.5833333333333326E-2},"BBB","Baa2",40783.050000000003,"Y",4.19E-2,5.67E-2,5.3100000000000001E-2,4.9099999999999998E-2,4.9200000000000001E-2]
[22,"FE","FirstEnergy Corp.",null,1.44,50,30,2.75,1.6,18,445.33,548,0.84299999999999997,0.67,0.157,0.33,25040,30300,0.155,0.03,0.02,5.0000000000000001E-3,3,0.65,"B+",{"$f":"AVERAGE(0.0975,0.119)","v":0.10825},"BBB-","Baa3",17001.810000000001,"N",-6.9199999999999998E-2,0.06,-3.3E-3,1.3599999999999999E-2,-6.1999999999999998E-3]
[23,"FTS","Fortis Inc.",null,1.78,55,40,3.5,2.2000000000000002,41.25,421.1,433,0.58399999999999996,0.53,0.371,0.43,36108,41700,8.5000000000000006E-2,0.08,0.06,0.05,2,0.7,"B++",{"$f":"AVERAGE(8.3%,10.32%)","v":9.3100000000000002E-2},"A-","Baa3",17930.439999999999,"Y",4.1399999999999999E-2,5.5E-2,0.06,5.1700000000000003E-2,"n/a"]
[24,"HE","Hawaiian Elec.",null,1.24,35,25,2.25,1.4,23.75,108.79,113,0.434,0.44,0.55700000000000005,0.55500000000000005,3765.5,4875,0.1,3.5000000000000003E-2,0.02,0.04,2,0.65,"A",{"$f":"AVERAGE(9.5%,10%,9%)","v":9.5000000000000015E-2},"BBB-","NR",3786.58,"N",9.0999999999999998E-2,7.0499999999999993E-2,6.9330000000000003E-2,7.0499999999999993E-2,6.7000000000000004E-2]
[25,"IDA","IDACORP, Inc.",null,2.48,90,65,4.75,3.05,53.25,50.42,50.4,0.437,0.435,0.56299999999999994,0.56499999999999995,3997.5,4775,0.09,0.03,6.5000000000000002E-2,0.04,2,0.65,"A",0.1,"BBB","Baa1",4693.01,"N",3.5499999999999997E-2,3.8699999999999998E-2,4.4999999999999998E-2,3.9100000000000003E-2,0.04]
[26,"MGEE","MGE Energy",null,1.35,60,50,3.3,1.6,30.55,34.67,36,0.33800000000000002,0.33500000000000002,0.66200000000000003,0.66500000000000004,1176.3,1650,0.11,7.4999999999999997E-2,0.05,6.5000000000000002E-2,1,0.7,"A",9.8000000000000004E-2,"NR","NR",2225.69,"Y",0.04,"n/a","n/a","n/a",1.9E-2]
[27,"NEE","NextEra Energy, Inc.",null,4.58,195,160,10,6.6,80.5,471,535,0.52700000000000002,0.46,0.47299999999999998,0.54,59671,79600,0.13,8.5000000000000006E-2,0.11,7.0000000000000007E-2,1,0.65,"A+",{"$f":"AVERAGE(9.6%,11.6%)","v":0.106},"A-","Baa1",79358.78,"N",9.7900000000000001E-2,8.6300000000000002E-2,8.5669999999999996E-2,8.9200000000000002E-2,9.5200000000000007E-2]
[28,"NWE","NorthWestern Corp.",null,2.25,75,55,4,2.6,43.25,49.37,51,0.502,0.46,0.498,0.54,3614.5,4075,9.5000000000000001E-2,3.5000000000000003E-2,4.4999999999999998E-2,3.5000000000000003E-2,2,0.65,"B++",{"$f":"AVERAGE(9.8%,10.4%)","v":0.10100000000000001},"BBB","Baa2",3110.44,"Y",3.1600000000000003E-2,3.0099999999999998E-2,2.4070000000000001E-2,3.0099999999999998E-2,0.03]
[29,"OGE","OGE Energy Corp.",null,1.46,50,35,2.5,1.85,22.75,199.7,199.7,0.41699999999999998,0.45500000000000002,0.58299999999999996,0.54500000000000004,6600.7,8275,0.115,0.06,0.08,0.04,2,0.95,"A",{"$f":"AVERAGE(9.5%,9.95%)","v":9.7250000000000003E-2},"BBB+","Baa1",7068.48,"N",4.2999999999999997E-2,4.65E-2,4.1500000000000002E-2,4.1000000000000002E-2,-4.0000000000000001E-3]
[30,"OTTR","Otter Tail Corp.",null,1.36,55,40,2.6,1.55,24.45,39.56,44,0.41299999999999998,0.41,0.58699999999999997,0.59,1187.3,1825,0.105,7.4999999999999997E-2,3.5000000000000003E-2,6.5000000000000002E-2,2,0.85,"A","n/a","BBB","Baa2",1923.89,"N",0.09,"n/a",7.4999999999999997E-2,7.4999999999999997E-2,0.06]
[31,"PCG","PG&E Corp.",null,0,55,40,4.25,2,50.75,514.76,550,0.47699999999999998,0.47,0.51600000000000001,0.52500000000000002,37225,53200,8.5000000000000006E-2,7.4999999999999997E-2,0.02,0.06,3,0.65,"B",0.104,"BBB","Baa1",22528.74,"Y",3.6299999999999999E-2,4.1200000000000001E-2,5.2499999999999998E-2,3.6700000000000003E-2,4.0899999999999999E-2]
[32,"PNW","Pinnacle West Capital",null,2.9,90,75,5.5,3.5,54,111.75,113,0.48899999999999999,0.45500000000000002,0.51100000000000001,0.54500000000000004,9796.4,11175,0.105,0.05,5.5E-2,0.04,1,0.65,"A+",0.1,"A-","A3",8993.82,"N",3.78E-2,4.4900000000000002E-2,4.487E-2,4.5400000000000003E-2,4.8500000000000001E-2]
[33,"PNM","PNM Resources",null,1.1100000000000001,40,25,2.5,1.35,27,79.650000000000006,83,0.56100000000000005,0.57499999999999996,0.436,0.42499999999999999,3887.5,5300,0.09,7.4999999999999997E-2,7.0000000000000007E-2,4.4999999999999998E-2,3,0.75,"B+",{"$f":"AVERAGE(9.575%,10.125%)","v":9.8500000000000004E-2},"BBB+","Baa3",3058.71,"N",5.1499999999999997E-2,5.1200000000000002E-2,5.1380000000000002E-2,5.2200000000000003E-2,0.06]
[34,"POR","Portland General Elec.",null,1.47,50,35,2.75,1.8,31.25,89.11,90,0.501,0.48499999999999999,0.499,0.51500000000000001,4842,5475,0.09,0.04,0.06,0.03,2,0.65,"B++",9.5000000000000001E-2,"BBB","A3",3868.32,"N",2.6499999999999999E-2,2.63E-2,2.8660000000000001E-2,3.5900000000000001E-2,2.8799999999999999E-2]
[35,"PPL","PPL Corp.",null,1.66,45,35,2.75,1.8,20.75,693.4,780,0.64800000000000002,0.56000000000000005,0.35199999999999998,0.44,30608,36900,0.13,0.02,2.5000000000000001E-2,5.5E-2,2,0.75,"B++",9.7000000000000003E-2,"A-","Baa2",19980.02,"Y",2.1399999999999999E-2,0.06,8.1000000000000003E-2,4.1399999999999999E-2,4.2599999999999999E-2]
[36,"PEG","Pub Sv Enterprise Grp.",null,1.82,60,45,3.75,2.2000000000000002,34.75,505,505,0.46600000000000003,0.495,0.53400000000000003,0.505,25915,34600,0.11,0.04,0.05,4.4999999999999998E-2,1,0.7,"A++",0.10299999999999999,"BBB+","Baa1",26374.32,"Y",6.3399999999999998E-2,6.13E-2,6.5350000000000005E-2,6.2700000000000006E-2,6.3E-2]
[37,"SCG","SCANA Corp.",null,"n/a",45,35,4,1.5,52.5,143,143,0.52900000000000003,0.47499999999999998,0.47099999999999997,0.52500000000000002,11161,14300,0.08,0,-7.0000000000000007E-2,5.5E-2,3,0.7,"B",{"$f":"AVERAGE(0.1025,0.097)","v":9.9750000000000005E-2},"BBB","Ba1",5554.12,"Y",0.04,3.5000000000000003E-2,-2.2429999999999999E-2,0.04,1E-3]
[38,"SRE","Sempra Energy",null,3.72,160,120,8,4.9000000000000004,68.5,251.36,296,0.56399999999999995,0.56000000000000005,0.435,0.44,29135,45900,0.115,9.5000000000000001E-2,8.5000000000000006E-2,5.5E-2,2,0.75,"A",0.10299999999999999,"BBB+","Baa1",30526.32,"Y",8.4500000000000006E-2,8.5000000000000006E-2,0.16336999999999999,8.43E-2,0.13]
[39,"SO","Southern Company",null,2.42,65,45,3.5,2.7,29.75,1007.6,1110,0.64500000000000002,0.58499999999999996,0.35,0.41499999999999998,68953,80000,0.12,0.03,3.5000000000000003E-2,3.5000000000000003E-2,2,0.55000000000000004,"A",0.125,"A-","Baa2",48537.77,"Y",2.2499999999999999E-2,4.4999999999999998E-2,4.3799999999999999E-2,4.1300000000000003E-2,0.04]
[40,"VVC","Vectren Corp.",null,1.87,65,50,3.65,2.35,29.05,83,86,0.48499999999999999,0.47,0.51500000000000001,0.53,3588,4700,0.125,6.5000000000000002E-2,6.5000000000000002E-2,5.5E-2,2,0.7,"A",{"$f":"AVERAGE(10.15%,10.4%)","v":0.10275000000000001},"A-","NR",5935,"Y",0.08,7.0000000000000007E-2,0.06,"n/a",7.8E-2]
[41,"WEC","WEC Energy Group",null,2.2799999999999998,70,60,4.25,2.75,35.75,315.57,315.60000000000002,0.48,0.48,0.51900000000000002,0.52,18238,21625,0.12,7.0000000000000007E-2,0.06,0.04,1,0.6,"A+",{"$f":"AVERAGE(AVERAGE(10%,10.3%),9.05%,9.11%,9.9%)","v":9.5524999999999999E-2},"A-","Baa1",20693.05,"Y",4.4299999999999999E-2,4.1300000000000003E-2,2.997E-2,6.0999999999999999E-2,3.7999999999999999E-2]
[42,"XEL","Xcel Energy Inc.",null,1.56,50,45,3,1.9,28,507.76,522.5,0.55900000000000005,0.57999999999999996,0.441,0.42,25975,34800,0.105,5.5E-2,5.5E-2,0.05,1,0.6,"A+",9.6000000000000002E-2,"A-","A3",23571.39,"Y",5.8599999999999999E-2,5.67E-2,5.8479999999999997E-2,5.7700000000000001E-2,5.8400000000000001E-2]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AVERAGE(S8:S50)","v":0.1075},null,null,null,null,null,null,null,null,null,{"$f":"AVERAGE(AC8:AC50)","v":17764.614878048778}]
[]
["(a)","The Value Line Investment Survey, Summary & Index (Jul. 27, 2018).",null,null,null,null,null,"Algonquin retrieved from finance.yahoo.com/quote/FTS.TO/history?p=FTS.TO (Jul. 23, 2018).",null,null,null,null,null,null,null,null,"AQN, EMA, FTS in $CAD"]
["(b)","The Value Line Investment Survey (May 18, Jun. 15, & Jul. 27, 2018)",null,null,null,null,null,null,"Emera:","The Value Line Investment Survey (Jun. 22, 2018)."]
["(c)","Issuer credit rating from www.standardandpoors.com (retrieved Jul. 17, 2018)."]
["(d)","Long-term rating from www.moodys.com (retrieved Jul. 17, 2018)."]
["(e)","www.valueline.com (retrieved Jul. 17, 2018).",null,null,null,null,null,null,"Algonquin retrieved from Yahoo Finance Jun. 14, 2018 ($ USD)."]
["(f)","www.finance.yahoo.com (retreived Jul. 17, 2018)."]
["(g)","www.zacks.com (retrieved Jul. 18, 2018)."]
["(h)","Bloomberg L.P. (retrieved Jul. 13, 2018)."]
["(i)","SNL Financial (retrieved Aug. 2, 2018)."]
["(j)","www.money.cnn.com (retrieved Jul. 18, 2018)."]

{"sheet":"CS Data","index":35,"n_rows":58,"n_cols":7,"rows_kept":58,"cut":false,"hidden":false,"merged":[[5,3,5,6]]}
["CAPITAL STRUCTURE DATA"]
[]
["ELECTRIC UTILITY INDUSTRY"]
[]
[]
[null,null,null,"At Year-end 2017"]
[]
[null,null,null,"Long-term",null,"Common"]
[null,null,"Company","Debt (a)","Preferred","Stock (b)","Total"]
[1,"AQN","Algonquin Pwr & Util",3863.2959999999998,213.80500000000001,3951.2320000000004,{"$f":"SUM(D10:F10)","v":8028.3330000000005}]
[2,"ALE","ALLETE",1503.3,0,2068.1999999999998,3571.5]
[{"$f":"A11+1","v":3},"LNT","Alliant Energy",4866.3,200,4182.2,9248.5]
[4,"AEE","Ameren Corp.",7935,0,7326,15261]
[5,"AEP","American Elec Pwr",21170.3,0,18313.599999999999,39483.899999999994]
[6,"AGR","Avangrid Inc.",5379,0,15096,20475]
[7,"AVA","Avista Corp.",1769.2370000000001,0,1730.4839999999999,3499.721]
[8,"BKH","Black Hills Corp.",3115.143,0,1820.2059999999999,4935.3490000000002]
[9,"CNP","CenterPoint Energy",6811,0,4688,11499]
[10,"CMS","CMS Energy Corp.",10226,0,4478,14704]
[11,"ED","Consolidated Edison",16029,0,15425,31454]
[12,"D","Dominion Resources",34026,0,19370,53396]
[13,"DTE","DTE Energy Co.",12294,0,9990,22284]
[14,"DUK","Duke Energy Corp.",52279,0,41737,94016]
[15,"EIX","Edison International",12123,2193,11673,25989]
[16,"EE","El Paso Electric",1195.9880000000001,0,1142.165,2338.1530000000002]
[17,"EMA","Emera Inc.",13881,709,6472,21062]
[18,"ETR","Entergy Corp.",15075.266,197.803,7992.5150000000003,23265.583999999999]
[19,"ES","Eversource Inc.",12325.519999999999,155.57,11086.242,23567.331999999999]
[20,"EXC","Exelon Corp.",34264,0,32132,66396]
[21,"FE","FirstEnergy Corp.",22197,0,3925,26122]
[22,"FTS","Fortis Inc.",21396,1623,15126,38145]
[23,"GXP","Great Plains Energy",3663.7,0,4964.8,8628.5]
[24,"HE","Hawaiian Elec.",1683.797,0,2097.386,3781.183]
[25,"IDA","IDACORP, Inc.",1746.123,0,2256.114,4002.2370000000001]
[26,"MGEE","MGE Energy",422.613,0,778.18700000000001,1200.8]
[27,"NEE","NextEra Energy, Inc.",33139,0,29498,62637]
[28,"NWE","NorthWestern Corp.",1795.549,0,1798.915,3594.4639999999999]
[29,"OGE","OGE Energy Corp.",2999.4,0,3851.1,6850.5]
[30,"OTTR","Otter Tail Corp.",490.56599999999997,0,696.89200000000005,1187.4580000000001]
[31,"PCG","PG&E Corp.",18198,0,19472,37670]
[32,"PNW","Pinnacle West Capital",4871.7129999999997,0,5135.7299999999996,10007.442999999999]
[33,"PNM","PNM Resources",2437.645,11.529,1761.4479999999999,4210.6219999999994]
[34,"POR","Portland General Elec.",2426,0,2416,4842]
[35,"PPL","PPL Corp.",20195,0,10761,30956]
[36,"PEG","Pub Sv Enterprise Grp",13068,0,13847,26915]
[37,"SCG","SCANA Corp.",6633,0,5255,11888]
[38,"SRE","Sempra Energy",17872,20,14120,32012]
[39,"SO","Southern Company",48354,324,25528,74206]
[40,"VVC","Vectren Corp.",1838.7,0,1849.3,3688]
[41,"WR","Westar Energy",3687.5549999999998,0,3860.4369999999999,7547.9920000000002]
[42,"WEC","WEC Energy Group",9588.7000000000007,30.4,9461.4,19080.5]
[43,"XEL","Xcel Energy Inc.",14977,0,11455,26432]
[]
[]
["Source:  Form 10-K Reports available at http://www.sec.gov/edgar/searchedgar/companysearch.html."]
[]
["(a)","Including current maturities of long-term debt."]
["(b)","Including noncontrolling interest."]

{"sheet":"Capital Structure - Op. Cos.","index":36,"n_rows":94,"n_cols":15,"rows_kept":94,"cut":false,"hidden":false,"merged":[[5,2,5,4]]}
[]
[]
[]
[]
[]
[]
[]
[null,"Parent Company/Operating Company","Long-term Debt","Preferred Stock","Common Equity","Total",null,"Source (10-K unless otherwise noted)","Weight","Debt","Preferred Stock","Equity","Wtd Debt","Wtd Preferred Stock","Wtd. Equity"]
[1,"ALGONQUIN PWR. & UTIL."]
[null,"Empire District Electric Co.",779.47148300000003,0,827.51074200000005,{"$f":"SUM(C10:E10)","v":1606.9822250000002},null,"FERC Form 1",{"$f":"F10/$F$92","v":4.0170347668102672E-3},{"$f":"SUM(C10:C10)/$F10","v":0.48505295881539695},{"$f":"SUM(D10)/$F10","v":0},{"$f":"SUM(E10:E10)/$F10","v":0.51494704118460299},{"$f":"$I10*J10","v":1.9484745993056383E-3},0,2.0685601675046288E-3]
[null,"Liberty Utilities (Granite State Elec.)",31.966525000000001,0,98.625913999999995,{"$f":"SUM(C11:E11)","v":130.59243899999998},null,"FERC Form 1",{"$f":"F11/$F$92","v":3.2644690126896022E-4},{"$f":"SUM(C11:C11)/$F11","v":0.24478082532787374},{"$f":"SUM(D11)/$F11","v":0},{"$f":"SUM(E11:E11)/$F11","v":0.7552191746721264},7.9907941918342998E-5,0,2.4653895935061726E-4]
[2,"ALLIANT ENERGY CORP."]
[null,"Interstate Power & Light",2406,200,2509.6999999999998,{"$f":"SUM(C13:E13)","v":5115.7},null,null,{"$f":"F13/$F$92","v":1.2787910430416417E-2},{"$f":"SUM(C13:C13)/$F13","v":0.47031686768184217},{"$f":"SUM(D13)/$F13","v":3.9095333971890453E-2},{"$f":"SUM(E13:E13)/$F13","v":0.49058779834626737},{"$f":"$I13*J13","v":6.0143699778294072E-3},{"$f":"$I13*K13","v":4.9994762907975122E-4},{"$f":"$I13*L13","v":6.2735928235072586E-3}]
[null,"Wisconsin Power & Light",1833.4,0,1881.5,3714.9,null,null,9.286277236341841E-3,0.49352607068830923,0,0.50647392931169077,4.5830199157740805E-3,0,4.7032573205677605E-3]
[3,"AMEREN CORP."]
[null,"Ameren Illinois Co.",2830,62,3248,{"$f":"SUM(C16:E16)","v":6140},null,null,{"$f":"F16/$F$92","v":1.5348392212748365E-2},{"$f":"SUM(C16:C16)/$F16","v":0.46091205211726383},{"$f":"SUM(D16)/$F16","v":1.0097719869706841E-2},{"$f":"SUM(E16:E16)/$F16","v":0.52899022801302931},{"$f":"$I16*J16","v":7.0742589514784801E-3},1.5498376501472291E-4,8.1191494962551611E-3]
[null,"Union Electric Co.",3961,80,4001,{"$f":"SUM(C17:E17)","v":8042},null,null,{"$f":"F17/$F$92","v":2.01028941652968E-2},{"$f":"SUM(C17:C17)/$F17","v":0.49253916936085551},{"$f":"SUM(D17)/$F17","v":9.9477741855259882E-3},{"$f":"SUM(E17:E17)/$F17","v":0.49751305645361849},9.9014627939244745E-3,1.9997905163190053E-4,1.0001452319740424E-2]
[4,"AVANGRID"]
[null,"Central Maine Pwr",1039.97865,0.57130000000000003,{"$f":"1834.657809-D19","v":1834.086509},{"$f":"SUM(C19:E19)","v":2874.6364590000003},null,"FERC Form 1",{"$f":"F19/$F$92","v":7.185838410716309E-3},{"$f":"SUM(C19:C19)/$F19","v":0.36177745076042672},{"$f":"SUM(D19)/$F19","v":1.9873817373023165E-4},{"$f":"SUM(E19:E19)/$F19","v":0.63802381106584294},{"$f":"$I19*J19","v":2.5996743018053027E-3},{"$f":"$I19*K19","v":1.4281004024663095E-6},4.5847360085085392E-3]
[null,"NY State E&G",1049.0423330000001,0,1197.26035,{"$f":"SUM(C20:E20)","v":2246.3026829999999},null,"FERC Form 1",{"$f":"F20/$F$92","v":5.6151685028066707E-3},{"$f":"SUM(C20:C20)/$F20","v":0.46700844945747683},{"$f":"SUM(D20)/$F20","v":0},{"$f":"SUM(E20:E20)/$F20","v":0.53299155054252323},{"$f":"$I20*J20","v":2.622331135938205E-3},0,2.9928373668684661E-3]
[null,"Rochester G&E",961.57284200000004,0,947.59545200000002,{"$f":"SUM(C21:E21)","v":1909.1682940000001},null,"FERC Form 1",{"$f":"F21/$F$92","v":4.7724208104976676E-3},{"$f":"SUM(C21:C21)/$F21","v":0.50366059661789042},{"$f":"SUM(D21)/$F21","v":0},{"$f":"SUM(E21:E21)/$F21","v":0.49633940338210958},{"$f":"$I21*J21","v":2.4036803127268913E-3},0,2.3687404977707762E-3]
[null,"United Illuminating",733.5,0,933.48276699999997,{"$f":"SUM(C22:E22)","v":1666.982767},null,"FERC Form 1",{"$f":"F22/$F$92","v":4.1670204103922675E-3},{"$f":"SUM(C22:C22)/$F22","v":0.44001654637381143},{"$f":"SUM(D22)/$F22","v":0},{"$f":"SUM(E22:E22)/$F22","v":0.55998345362618851},{"$f":"$I22*J22","v":1.8335579296499878E-3},0,2.3334624807422794E-3]
[5,"BLACK HILLS CORP."]
[null,"Black Hills Power",342.76461,0,394.32326,{"$f":"SUM(C24:E24)","v":737.08787000000007},null,"FERC Form 1",{"$f":"F24/$F$92","v":1.84252666514972E-3},{"$f":"SUM(C24:C24)/$F24","v":0.46502543855456469},{"$f":"SUM(D24)/$F24","v":0},{"$f":"SUM(E24:E24)/$F24","v":0.5349745614454352},{"$f":"$I24*J24","v":8.5682177050972808E-4},0,9.8570489463999165E-4]
[null,"Cheyenne Light Fuel & Power",202,0,237.200017,{"$f":"SUM(C25:E25)","v":439.200017},null,"FERC Form 1",{"$f":"F25/$F$92","v":1.0978850359546824E-3},{"$f":"SUM(C25:C25)/$F25","v":0.45992712245272976},{"$f":"SUM(D25)/$F25","v":0},{"$f":"SUM(E25:E25)/$F25","v":0.54007287754727018},5.0494710537054882E-4,0,5.9293793058413349E-4]
[6,"CMS ENERGY"]
[null,"Consumers Energy Co.",5926,37,6451,{"$f":"SUM(C27:E27)","v":12414},null,null,{"$f":"F27/$F$92","v":3.1031749336980163E-2},{"$f":"SUM(C27:C27)/$F27","v":0.47736426615111971},{"$f":"SUM(D27)/$F27","v":2.9805058804575481E-3},{"$f":"SUM(E27:E27)/$F27","v":0.51965522796842278},{"$f":"$I27*J27","v":1.4813448249633031E-2},{"$f":"$I27*K27","v":9.2490311379753989E-5},{"$f":"$I27*L27","v":1.6125810775967378E-2}]
[7,"CONSOLIDATED EDISON"]
[null,"Consolidated Edison of NY",13265,0,12439,{"$f":"SUM(C29:E29)","v":25704},null,null,{"$f":"F29/$F$92","v":6.4253269289329631E-2},{"$f":"SUM(C29:C29)/$F29","v":0.51606753812636164},{"$f":"SUM(D29)/$F29","v":0},{"$f":"SUM(E29:E29)/$F29","v":0.48393246187363836},{"$f":"$I29*J29","v":3.3159026498714501E-2},{"$f":"$I29*K29","v":0},{"$f":"$I29*L29","v":3.109424279061513E-2}]
[null,"Orange & Rockland",659.12298499999997,0,645.11476800000003,1304.2377529999999,null,null,3.2602528618432612E-3,0.50537026971032639,0,0.49462973028967372,1.6476348681135923E-3,0,1.6126179937296691E-3]
[8,"DTE ENERGY CO."]
[null,"DTE Electric Co.",6023,0,6265,{"$f":"SUM(C32:E32)","v":12288},null,null,{"$f":"F32/$F$92","v":3.0716782330659921E-2},{"$f":"SUM(C32:C32)/$F32","v":0.49015299479166669},{"$f":"SUM(D32)/$F32","v":0},{"$f":"SUM(E32:E32)/$F32","v":0.50984700520833337},{"$f":"$I32*J32","v":1.5055922849736711E-2},{"$f":"$I32*K32","v":0},{"$f":"$I32*L32","v":1.566085948092321E-2}]
[9,"DUKE ENERGY"]
[null,"Duke Energy Carolinas",10103,0,11361,{"$f":"SUM(C34:E34)","v":21464},null,null,{"$f":"F34/$F$92","v":5.3654379552838909E-2},{"$f":"SUM(C34:C34)/$F34","v":0.47069511740588893},{"$f":"SUM(D34)/$F34","v":0},{"$f":"SUM(E34:E34)/$F34","v":0.52930488259411101},{"$f":"$I34*J34","v":2.5254854482963638E-2},{"$f":"$I34*K34","v":0},{"$f":"$I34*L34","v":2.8399525069875271E-2}]
[null,"Duke Energy Florida",7095,0,5618,12713,null,null,3.1779171042454389E-2,0.55809014394714074,0,0.44190985605285926,1.7735642141604176E-2,0,1.4043528900850212E-2]
[null,"Duke Energy Indiana",3783,0,4121,7904,null,null,1.9757930301231772E-2,0.47861842105263158,0,0.52138157894736847,9.4565094040434967E-3,0,1.0301420897188277E-2]
[null,"Duke Energy Ohio",2067,0,3163,5230,null,null,1.3073630500435496E-2,0.39521988527724666,0,0.60478011472275339,5.1669587465392299E-3,0,7.9066717538962671E-3]
[null,"Duke Energy Progress",7357,0,7949,15306,null,null,3.8260992053473365E-2,0.48066117862276231,0,0.51933882137723764,1.8390573535698649E-2,0,1.9870418517774713E-2]
[null,"Progress Energy Inc.",17837,0,13465,31302,null,null,7.8246803427271874E-2,0.56983579324004852,0,0.43016420675995143,4.4587829299477619E-2,0,3.3658974127794256E-2]
[10,"EMERA INC."]
[null,"Emera Maine",325.41618,0.3654,{"$f":"526.787876-D41","v":526.42247599999996},{"$f":"SUM(C41:E41)","v":852.20405600000004},null,"FERC Form 1",{"$f":"F41/$F$92","v":2.130286986446738E-3},{"$f":"SUM(C41:C41)/$F41","v":0.38185241868879344},{"$f":"SUM(D41)/$F41","v":4.2877054788389789E-4},{"$f":"SUM(E41:E41)/$F41","v":0.61771881076332258},{"$f":"$I41*J41","v":8.1345523827594784E-4},{"$f":"$I41*K41","v":9.1340431832870565E-7},{"$f":"$I41*L41","v":1.3159183438524614E-3}]
[null,"Tampa Electric Co.",1918.1502250000001,0,2584.8568089999999,4503.0070340000002,null,"FERC Form 1",{"$f":"F42/$F$92","v":1.1256338451888715E-2},0.42597095907623228,0,0.57402904092376772,4.7948732860377073E-3,0,6.4614651658510078E-3]
[11,"ENTERGY CORP."]
[null,"Entergy Arkansas Inc.",2952.3989999999999,31.35,2376.7539999999999,{"$f":"SUM(C44:E44)","v":5360.5029999999997},null,null,{"$f":"F44/$F$92","v":1.3399853827624469E-2},{"$f":"SUM(C44:C44)/$F44","v":0.55076902298161201},{"$f":"SUM(D44)/$F44","v":5.8483317703581185E-3},{"$f":"SUM(E44:E44)/$F44","v":0.44338264524802989},{"$f":"$I44*J44","v":7.3802244007371426E-3},7.8366790858251014E-5,5.941262636029075E-3]
[null,"Entergy Louisiana LLC",6144.0709999999999,0,5308.8040000000001,{"$f":"SUM(C45:E45)","v":11452.875},null,null,{"$f":"F45/$F$92","v":2.8629188511983782E-2},{"$f":"SUM(C45:C45)/$F45","v":0.53646538532901122},{"$f":"SUM(D45)/$F45","v":0},{"$f":"SUM(E45:E45)/$F45","v":0.46353461467098872},1.5358568646738281E-2,0,1.3270619865245499E-2]
[null,"Entergy Mississippi Inc.",1270.1220000000001,20.381,1177.8699999999999,{"$f":"SUM(C46:E46)","v":2468.373},null,null,{"$f":"F46/$F$92","v":6.1702861451723651E-3},{"$f":"SUM(C46:C46)/$F46","v":0.51455837509160895},{"$f":"SUM(D46)/$F46","v":8.256855831756383E-3},{"$f":"SUM(E46:E46)/$F46","v":0.47718476907663465},3.1749724127101597E-3,5.0947163141372053E-5,2.9443665693208334E-3]
[null,"Entergy New Orleans Inc.",420.524,0,415.548,{"$f":"SUM(C47:E47)","v":836.072},null,null,{"$f":"F47/$F$92","v":2.0899610706998292E-3},{"$f":"SUM(C47:C47)/$F47","v":0.50297582026428345},{"$f":"SUM(D47)/$F47","v":0},{"$f":"SUM(E47:E47)/$F47","v":0.49702417973571655},1.0511998838556667E-3,0,1.0387611868441626E-3]
[null,"Entergy Texas Inc.",1587.15,0,1260.1669999999999,{"$f":"SUM(C48:E48)","v":2847.317},null,null,{"$f":"F48/$F$92","v":7.1175469169423508E-3},{"$f":"SUM(C48:C48)/$F48","v":0.55741949350915265},{"$f":"SUM(D48)/$F48","v":0},{"$f":"SUM(E48:E48)/$F48","v":0.44258050649084729},3.9674593974696358E-3,0,3.1500875194727142E-3]
[12,"EVERSOURCE ENERGY"]
[null,"Connecticut Light & Power",3059.1350000000002,116.2,3587.127,{"$f":"SUM(C50:E50)","v":6762.4619999999995},null,null,{"$f":"F50/$F$92","v":1.6904384218209563E-2},{"$f":"SUM(C50:C50)/$F50","v":0.45237000962075652},{"$f":"SUM(D50)/$F50","v":1.7183091010345049E-2},{"$f":"SUM(E50:E50)/$F50","v":0.53044689936889855},{"$f":"$I50*J50","v":7.647036451424425E-3},{"$f":"$I50*K50","v":2.9046957249533544E-4},{"$f":"$I50*L50","v":8.966878194289804E-3}]
[null,"NSTAR Electric Co.",2943.759,43,3446.08,6432.8389999999999,null,null,1.608041303150879E-2,0.45761428196788384,6.6844514529277041E-3,0.53570126657918848,7.3586266631608978E-3,1.0748874025214653E-4,8.6142976280957472E-3]
[null,"Public Service Co. of New Hampshire",1002.438,0,1350.5940000000001,2353.0320000000002,null,null,5.8819638477439267E-3,0.42601970563936231,0,0.57398029436063769,2.5058325069972384E-3,0,3.3761313407466883E-3]
[null,"Western Massachussetts Electric Co.",566.53599999999994,0,671.11400000000003,1237.6500000000001,null,"FERC Form 1",3.0938009156527713E-3,0.45775138367066609,0,0.54224861632933385,1.4161916499416298E-3,0,1.6776092657111413E-3]
[13,"EXELON CORP."]
[null,"Delmarva Power and Light",1300,0,1335,{"$f":"SUM(C55:E55)","v":2635},null,null,{"$f":"F55/$F$92","v":6.586810013125723E-3},{"$f":"SUM(C55:C55)/$F55","v":0.49335863377609107},{"$f":"SUM(D55)/$F55","v":0},{"$f":"SUM(E55:E55)/$F55","v":0.50664136622390887},{"$f":"$I55*J55","v":3.2496595890183833E-3},0,3.3371504241073396E-3]
[null,"Baltimore Gas & Electric Co.",2577,0,3141,5718,null,null,1.4293502715390089E-2,0.45068205666316896,0,0.54931794333683104,6.4418252006925953E-3,0,7.8516775146974926E-3]
[null,"Commonweath Edison Co.",7601,0,9542,17143,null,null,4.2853011026570881E-2,0.44338797176690192,0,0.55661202823309808,1.9000509643175945E-2,0,2.3852501383394936E-2]
[null,"PECO Energy Co.",2903,0,3577,6480,null,null,1.6198303182183942E-2,0.44799382716049385,0,0.55200617283950615,7.2567398360925909E-3,0,8.9415633460913514E-3]
[null,"Potomac Electric Power Co.",2540,0,2533,5073,null,null,1.2681171611607891E-2,0.50068992706485316,0,0.49931007293514684,6.3493348893128411E-3,0,6.3318367222950497E-3]
[null,"Atlantic City Electric Co.",1121,0,1043,2164,null,null,5.4094333466429088E-3,0.51802218114602583,0,0.48197781885397412,2.8022064609920056E-3,0,2.6072268856509027E-3]
[14,"FORTIS, INC."]
[null,"UNS Electric",180,0,208.109183,{"$f":"SUM(C62:E62)","v":388.10918300000003},null,"FERC Form 1",{"$f":"F62/$F$92","v":9.7017132932464669E-4},{"$f":"SUM(C62:C62)/$F62","v":0.46378701634586161},{"$f":"SUM(D62)/$F62","v":0},{"$f":"SUM(E62:E62)/$F62","v":0.53621298365413839},{"$f":"$I62*J62","v":4.4995286617177622E-4},{"$f":"$I62*K62","v":0},{"$f":"$I62*L62","v":5.2021846315287047E-4}]
[null,"CENTRAL HUDSON GAS & ELECTRIC",571.95000000000005,0,585.26911600000005,1157.2191160000002,null,"FERC Form 1",2.8927447668498289E-3,0.49424520567632929,0,0.50575479432367065,1.4297252322608188E-3,0,1.4630195345890099E-3]
[null,"Internationl Transmission Co.",628.10846100000003,0,943.29381100000001,1571.402272,null,"FERC Form 1",3.9280942010846724E-3,0.39971207385399532,0,0.60028792614600468,1.5701066794094074E-3,0,2.3579875216752652E-3]
[null,"ITC Great Plains",209.2,0,314.16697499999998,523.36697499999991,null,"FERC Form 1",1.308280391449457E-3,0.39971952758387175,0,0.60028047241612836,5.2294522001741978E-4,0,7.8533517143203736E-4]
[null,"ITC Midwest",876.25812599999995,0,1315.4168890000001,2191.6750149999998,null,"FERC Form 1",5.4786136373128911E-3,0.39981207067782359,0,0.60018792932217657,2.1904158627778299E-3,0,3.288197774535062E-3]
[null,"Michigan Elec. Transmission Co.",506,0,756.74370499999998,1262.7437049999999,null,"FERC Form 1",3.1565286072506543E-3,0.40071472777605338,0,0.59928527222394667,1.2648675015717709E-3,0,1.8916611056788836E-3]
[15,"NORTHWESTERN CORP."]
[null,"NorthWestern Corporation",1795.549,0,1798.915,{"$f":"SUM(C69:E69)","v":3594.4639999999999},null,null,{"$f":"F69/$F$92","v":8.9852187730625963E-3},{"$f":"SUM(C69:C69)/$F69","v":0.49953177998166071},{"$f":"SUM(D69)/$F69","v":0},{"$f":"SUM(E69:E69)/$F69","v":0.50046822001833935},{"$f":"$I69*J69","v":4.4884023272325924E-3},{"$f":"$I69*K69","v":0},{"$f":"$I69*L69","v":4.4968164458300047E-3}]
[16,"PPL CORP."]
[null,"Kentucky Utilities Co.",2328,0,3357,{"$f":"SUM(C71:E71)","v":5685},null,null,{"$f":"F71/$F$92","v":1.421101135659193E-2},{"$f":"SUM(C71:C71)/$F71","v":0.40949868073878626},{"$f":"SUM(D71)/$F71","v":0},{"$f":"SUM(E71:E71)/$F71","v":0.59050131926121374},{"$f":"$I71*J71","v":5.8193904024883046E-3},{"$f":"$I71*K71","v":0},{"$f":"$I71*L71","v":8.3916209541036249E-3}]
[null,"Louisville Gas & Electric Co.",1709,0,2527,4236,null,null,1.0588890783909132E-2,0.40344664778092543,0,0.59655335221907457,4.2720524904864754E-3,0,6.3168382934226568E-3]
[null,"PPL Electric Utilities Corp.",3298,0,3992,7290,null,null,1.8223091079956934E-2,0.45240054869684498,0,0.54759945130315502,8.2441364035250979E-3,0,9.9789546764318358E-3]
[17,"PUB SV ENTERPRISE GRP"]
[null,"Pub Service Electric & Gas Co.",7841,0,9834,{"$f":"SUM(C75:E75)","v":17675},null,null,{"$f":"F75/$F$92","v":4.4182871719923023E-2},{"$f":"SUM(C75:C75)/$F75","v":0.44362093352192361},{"$f":"SUM(D75)/$F75","v":0},{"$f":"SUM(E75:E75)/$F75","v":0.55637906647807633},{"$f":"$I75*J75","v":1.9600446798071651E-2},{"$f":"$I75*K75","v":0},{"$f":"$I75*L75","v":2.4582424921851372E-2}]
[18,"SEMPRA ENERGY"]
[null,"San Diego Gas & Electric",5555,0,5626,{"$f":"SUM(C77:E77)","v":11181},null,null,{"$f":"F77/$F$92","v":2.7949572203703497E-2},{"$f":"SUM(C77:C77)/$F77","v":0.49682497093283251},{"$f":"SUM(D77)/$F77","v":0},{"$f":"SUM(E77:E77)/$F77","v":0.50317502906716749},{"$f":"$I77*J77","v":1.3886045397690094E-2},{"$f":"$I77*K77","v":0},{"$f":"$I77*L77","v":1.4063526806013403E-2}]
[19,"SOUTHERN CO."]
[null,"Alabama Power Co.",7628,291,6829,{"$f":"SUM(C79:E79)","v":14748},null,null,{"$f":"F79/$F$92","v":3.6866138168340862E-2},{"$f":"SUM(C79:C79)/$F79","v":0.51722267426091673},{"$f":"SUM(D79)/$F79","v":1.9731489015459722E-2},{"$f":"SUM(E79:E79)/$F79","v":0.46304583672362354},{"$f":"$I79*J79","v":1.9068002573101716E-2},{"$f":"$I79*K79","v":7.2742380031103808E-4},{"$f":"$I79*L79","v":1.7070711794928108E-2}]
[null,"Georgia Power Co.",11930,0,11931,23861,null,null,5.9646251887359725E-2,0.49997904530405263,0,0.50002095469594732,2.9821876074607161E-2,0,2.982437581275256E-2]
[null,"Gulf Power Co.",1285,0,1531,2816,null,null,7.0392626174428981E-3,0.45632102272727271,0,0.54367897727272729,3.212163516837402E-3,0,3.8270991006054962E-3]
[null,"Mississippi Power Co.",2086,33,1358,3477,null,null,8.691589531551476E-3,0.59994247914869137,9.4909404659188953E-3,0.39056658038538972,5.2144537713018054E-3,8.2491358798158956E-5,3.3946444014515114E-3]
[20,"WEC ENERGY GROUP"]
[null,"Wisconsin Electric Power Co. (We Energies)",2663.6231189999999,30.4498,3524.2466570000001,{"$f":"SUM(C84:E84)","v":6218.3195759999999},null,"FERC Form 1",{"$f":"F84/$F$92","v":1.5544170644407022E-2},{"$f":"SUM(C84:C84)/$F84","v":0.42835095341198332},{"$f":"SUM(D84)/$F84","v":4.896789177179465E-3},{"$f":"SUM(E84:E84)/$F84","v":0.56675225741083723},{"$f":"$I84*J84","v":6.6583603155303114E-3},{"$f":"$I84*K84","v":7.6116526579763058E-5},{"$f":"$I84*L84","v":8.809693802296948E-3}]
[null,"Wisconsin Public Service Corp.",1299.359719,0,1638.843889,2938.2036079999998,null,"FERC Form 1",7.3447396378658542E-3,0.44222929801806987,0,0.55777070198193024,3.2480590541789094E-3,0,4.0966805836869452E-3]
[21,"XCEL ENERGY, INC."]
[null,"Northern States Power Co. (MN)",4883.0709500000003,0,5355.5690020000002,{"$f":"SUM(C87:E87)","v":10238.639952000001},null,"FERC Form 1",{"$f":"F87/$F$92","v":2.5593918845018097E-2},{"$f":"SUM(C87:C87)/$F87","v":0.47692574139655608},{"$f":"SUM(D87)/$F87","v":0},{"$f":"SUM(E87:E87)/$F87","v":0.52307425860344381},{"$f":"$I87*J87","v":1.2206398720403544E-2},{"$f":"$I87*K87","v":0},{"$f":"$I87*L87","v":1.338752012461455E-2}]
[null,"Northern States Power Co. (WI)",666.19020699999999,0,811.84959900000001,1478.039806,null,"FERC Form 1",3.6947124834759777E-3,0.45072548404694318,0,0.54927451595305687,1.6653010725289936E-3,0,2.0294114109469844E-3]
[null,"Public Service Co. of Colorado",4087.0774310000002,0,5269.4550749999999,9356.5325059999996,null,"FERC Form 1",2.3388881213911618E-2,0.43681539377746059,0,0.56318460622253941,1.0216623357469054E-2,0,1.3172257856442564E-2]
[null,"Southwestern Public Service Co.",1650.3649969999999,0,1931.695817,3582.0608139999999,null,"FERC Form 1",8.95421405589392E-3,0.46073059132602429,0,0.53926940867397566,4.1254803368318037E-3,0,4.8287337190621154E-3]
[]
[null,null,null,null,null,{"$f":"SUM(F10:F91)","v":400041.90112499992},null,null,{"$f":"SUM(I10:I91)","v":1.0000000000000004},null,null,null,{"$f":"SUM(M10:M91)","v":0.48543482894388279},{"$f":"SUM(N10:N91)","v":2.3630462142629886E-3},{"$f":"SUM(O10:O91)","v":0.51220212484185434}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(M92:O92)","v":1}]

{"sheet":"ECAPM Graph","index":37,"n_rows":13,"n_cols":9,"rows_kept":13,"cut":false,"hidden":false,"merged":[[9,3,9,5],[9,6,9,8],[11,2,12,2],[12,5,12,6]]}
[]
[null,null,"Return"]
[]
[]
[]
[]
[]
[]
[null,null,"Rf"]
[null,null,null,"Low beta assets",null,null,"High beta assets"]
[]
[null,null,0]
[null,null,null,null,null,1,null,null,"Beta"]