{"text_format":"1","workbook":"xlsx","n_sheets":38,"sheets":["FIG. 1-2","Table AMM-2 AMM-8","Table AMM-3","Proxy Group Criteria","Proxy Group Ticker","Exhibit List","2","3 (1)","3 (2-5)","4 ( 1)","4  (2)","4 (3)","4 (4)","5","6 (1)","6 (2)","7 (1)","7 (2)","8 (1)","8 (2)","8 (3)","8 (4)","9","10","11 (1)","11 (2)","11 (3)","12 (1)","12 (2-3)","Proxy Group Risk Measures","Stock Price (Electric)","Stock Price (Non-Utility)","2020 03 Market DCF","Bond Yields","Electric Utility Data","Opco CS Data","Size Premium","Ordinal Ratings"],"not_rendered":{"charts":3,"images":0,"macros":1,"external_links":2,"defined_names":4684,"comments":1,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"FIG. 1-2","index":0,"n_rows":91,"n_cols":10,"rows_kept":91,"cut":false,"hidden":false,"merged":[[6,3,6,4],[7,3,7,4]]}
[]
[]
[]
[]
[]
[]
[null,null,null,"(a)",null,null,"(b)"]
[null,null,null,"Public Utility Bonds"]
[null,null,null,"Baa","A",null,"30-Year",null,"Yield"]
[null,null,null,"Utility","Utility",null,"Treasury",null,"Spread"]
[]
[null,null,"2019-07-15",4.1300000000000003E-2,3.6900000000000002E-2,null,2.5700000000000001E-2,null,{"$f":"D12-G12","v":1.5600000000000003E-2},{"$f":"E12-G12","v":1.1200000000000002E-2}]
[null,null,{"$f":"C12+30","v":"2019-08-14"},3.6299999999999999E-2,3.2899999999999999E-2,null,2.12E-2,null,{"$f":"D13-G13","v":1.5099999999999999E-2},{"$f":"E13-G13","v":1.1699999999999999E-2}]
[null,null,{"$f":"C13+30","v":"2019-09-13"},3.7100000000000001E-2,3.3700000000000001E-2,null,2.1600000000000001E-2,null,1.55E-2,1.21E-2]
[null,null,"2019-10-13",3.7199999999999997E-2,3.39E-2,null,2.1899999999999999E-2,null,1.5299999999999998E-2,1.2E-2]
[null,null,"2019-11-12",3.7699999999999997E-2,3.4299999999999997E-2,null,2.2800000000000001E-2,null,1.4899999999999997E-2,1.1499999999999996E-2]
[null,null,"2019-12-12",3.73E-2,3.4000000000000002E-2,null,2.3E-2,null,1.43E-2,1.1000000000000003E-2]
[null,null,"2020-01-11",3.5999999999999997E-2,3.2899999999999999E-2,null,2.2200000000000001E-2,null,1.3799999999999996E-2,1.0699999999999998E-2]
[null,null,"2020-02-10",3.4200000000000001E-2,3.1099999999999999E-2,null,1.9699999999999999E-2,null,1.4500000000000002E-2,1.14E-2]
[null,null,"2020-03-02",3.2800000000000003E-2,2.9600000000000001E-2,null,1.66E-2,null,{"$f":"D20-G20","v":1.6200000000000003E-2},1.3000000000000001E-2]
[null,null,"2020-03-03",3.2400000000000005E-2,2.9500000000000002E-2,null,1.6399999999999998E-2,null,1.6000000000000007E-2,1.3100000000000004E-2]
[null,null,"2020-03-04",3.2500000000000001E-2,2.9600000000000001E-2,null,1.67E-2,null,1.5800000000000002E-2,1.2900000000000002E-2]
[null,null,"2020-03-05",3.1800000000000002E-2,2.9100000000000001E-2,null,1.5600000000000001E-2,null,1.6199999999999999E-2,1.35E-2]
[null,null,"2020-03-06",3.0099999999999998E-2,2.6800000000000001E-2,null,1.2500000000000001E-2,null,1.7599999999999998E-2,1.43E-2]
[null,null,"2020-03-09",3.0600000000000002E-2,2.63E-2,null,9.8999999999999991E-3,null,2.0700000000000003E-2,1.6400000000000001E-2]
[null,null,"2020-03-10",3.3099999999999997E-2,2.9699999999999997E-2,null,1.2800000000000001E-2,null,2.0299999999999999E-2,1.6899999999999998E-2]
[null,null,"2020-03-11",3.4699999999999995E-2,3.0600000000000002E-2,null,1.3000000000000001E-2,null,2.1699999999999994E-2,1.7600000000000001E-2]
[null,null,"2020-03-12",3.73E-2,3.3000000000000002E-2,null,1.49E-2,null,2.24E-2,1.8100000000000002E-2]
[null,null,"2020-03-13",3.9E-2,3.44E-2,null,1.5600000000000001E-2,null,2.3399999999999997E-2,1.8799999999999997E-2]
[null,null,"2020-03-16",3.7199999999999997E-2,3.2599999999999997E-2,null,1.34E-2,null,2.3799999999999995E-2,1.9199999999999995E-2]
[null,null,"2020-03-17",4.1799999999999997E-2,3.6200000000000003E-2,null,1.6299999999999999E-2,null,2.5499999999999998E-2,1.9900000000000004E-2]
[null,null,"2020-03-18",4.6100000000000002E-2,4.0899999999999999E-2,null,1.77E-2,null,2.8400000000000002E-2,2.3199999999999998E-2]
[null,null,"2020-03-19",4.7400000000000005E-2,4.1200000000000001E-2,null,1.78E-2,null,2.9600000000000005E-2,2.3400000000000001E-2]
[null,null,"2020-03-20",4.6899999999999997E-2,4.1799999999999997E-2,null,1.55E-2,null,3.1399999999999997E-2,2.6299999999999997E-2]
[null,null,"2020-03-23",4.6199999999999998E-2,4.1100000000000005E-2,null,1.3300000000000001E-2,null,3.2899999999999999E-2,2.7800000000000005E-2]
[null,null,"2020-03-24",4.6100000000000002E-2,4.1799999999999997E-2,null,1.3899999999999999E-2,null,3.2200000000000006E-2,2.7899999999999998E-2]
[null,null,"2020-03-25",4.7300000000000002E-2,4.2099999999999999E-2,null,1.4499999999999999E-2,null,3.2800000000000003E-2,2.76E-2]
[null,null,"2020-03-26",4.6300000000000001E-2,4.0800000000000003E-2,null,1.4199999999999999E-2,null,3.2100000000000004E-2,2.6600000000000006E-2]
[null,null,"2020-03-27",4.4500000000000005E-2,3.9399999999999998E-2,null,1.29E-2,null,3.1600000000000003E-2,2.6499999999999996E-2]
[null,null,"2020-03-30",4.36E-2,3.7100000000000001E-2,null,1.3100000000000001E-2,null,3.0499999999999999E-2,2.4E-2]
[null,null,"2020-03-31",4.3899999999999995E-2,3.6900000000000002E-2,null,1.3500000000000002E-2,null,3.0399999999999993E-2,2.3400000000000001E-2]
[null,"Average",null,null,null,null,{"$f":"ROUND(AVERAGE(G12:G17),4)","v":2.2700000000000001E-2}]
[null,null,null,null,null,null,{"$f":"G42-I42","v":2.2700000000000001E-2}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Source:  Moody's Investors Service; https://fred.stlouisfed.org."]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Source:  Moody's Investors Service."]

{"sheet":"Table AMM-2 AMM-8","index":1,"n_rows":36,"n_cols":40,"rows_kept":36,"cut":false,"hidden":false,"merged":[[4,3,4,5],[12,3,12,5],[13,3,13,5],[14,3,14,5],[5,3,5,5],[6,3,6,5],[7,3,7,5],[8,3,8,5],[4,7,4,9],[5,7,5,9],[6,7,6,9],[7,7,7,9],[8,7,8,9],[28,3,28,5],[28,7,28,9],[9,7,9,9],[10,7,10,9],[11,7,11,9],[12,7,12,9],[13,7,13,9],[14,7,14,9],[15,3,15,5],[16,3,16,5],[17,3,17,5],[18,3,18,5],[26,3,26,5],[9,3,9,5],[10,3,10,5],[11,3,11,5],[15,7,15,9],[16,7,16,9],[17,7,17,9],[18,7,18,9],[26,7,26,9],[0,11,0,18],[6,24,6,26],[6,28,6,30],[7,24,7,26],[7,28,7,30],[1,11,1,19],[28,13,28,15],[28,17,28,19],[1,32,1,39],[4,24,4,26],[4,28,4,30],[8,24,8,26],[8,28,8,30],[13,24,13,26],[13,28,13,30],[9,24,9,26],[9,28,9,30],[16,24,16,26],[16,28,16,30],[17,24,17,26],[17,28,17,30],[28,34,28,36],[0,32,0,39],[5,24,5,26],[5,28,5,30],[14,24,14,26],[14,28,14,30],[10,32,10,39],[28,38,28,40],[18,24,18,26],[18,28,18,30],[26,24,26,26],[26,28,26,30],[28,24,28,26],[28,28,28,30],[25,3,25,5],[25,7,25,9],[22,3,22,5],[22,7,22,9],[23,3,23,5],[23,7,23,9],[24,3,24,5],[24,7,24,9],[19,3,19,5],[19,7,19,9],[20,3,20,5],[20,7,20,9],[21,3,21,5],[21,7,21,9]]}
[null,null,null,null,"(a)",null,null,null,"(b)",null,null,"(c)"]
[null,null,null,null,"S&P",null,null,null,"Moody's",null,null,"Value Line",null,null,null,null,null,null,null,null,null,null,null,null,null,"S&P",null,null,null,"Moody's",null,null,"Value Line"]
[null,null,null,null,"Corporate",null,null,null,"Long-term",null,null,"Safety",null,null,"Financial",null,null,null,null,null,null,null,null,null,null,"Corporate",null,null,null,"Long-term",null,null,"Safety",null,null,"Financial"]
[null,"Company",null,null," Rating",null,null,null,"Rating",null,null,"Rank",null,null,"Strength",null,null,null,"Beta",null,null,null,null,null,null," Rating",null,null,null,"Rating",null,null,"Rank",null,null,"Strength",null,null,null,"Beta"]
[{"$f":"A4+1","v":1},{"$f":"VLOOKUP('Proxy Group Ticker'!$B3,vldatabase,2,FALSE)","v":"Alliant Energy"},null,{"$f":"VLOOKUP('Proxy Group Ticker'!$B3,vldatabase,26,FALSE)","v":"A-"},null,null,null,{"$f":"VLOOKUP('Proxy Group Ticker'!$B3,vldatabase,27,FALSE)","v":"Baa2"},null,null,null,{"$f":"VLOOKUP('Proxy Group Ticker'!$B3,vldatabase,22,FALSE)","v":2},null,null,{"$f":"VLOOKUP('Proxy Group Ticker'!$B3,vldatabase,24,FALSE)","v":"A"},null,null,null,{"$f":"VLOOKUP('Proxy Group Ticker'!$B3,vldatabase,23,FALSE)","v":0.55000000000000004},null,null,null,"Non-Utility Group",null,"BBB+ to AAA",null,null,null,"Baa3 to Aaa",null,null,null,"1 to 2",null,"B++ to A++",null,null,null,null,"0.60 to 0.80"]
[{"$f":"A5+1","v":2},{"$f":"VLOOKUP('Proxy Group Ticker'!$B4,vldatabase,2,FALSE)","v":"Ameren Corp."},null,{"$f":"VLOOKUP('Proxy Group Ticker'!$B4,vldatabase,26,FALSE)","v":"BBB+"},null,null,null,{"$f":"VLOOKUP('Proxy Group Ticker'!$B4,vldatabase,27,FALSE)","v":"Baa1"},null,null,null,{"$f":"VLOOKUP('Proxy Group Ticker'!$B4,vldatabase,22,FALSE)","v":2},null,null,{"$f":"VLOOKUP('Proxy Group Ticker'!$B4,vldatabase,24,FALSE)","v":"A"},null,null,null,{"$f":"VLOOKUP('Proxy Group Ticker'!$B4,vldatabase,23,FALSE)","v":0.5},null,null,null,"Electric Group",null,"BBB+ to A-",null,null,null,"Baa3 to Baa1",null,null,null,"1 to 2",null,"B++ to A+",null,null,null,null,"0.40 to 0.70"]
[3,{"$f":"VLOOKUP('Proxy Group Ticker'!$B5,vldatabase,2,FALSE)","v":"American Elec Pwr"},null,{"$f":"VLOOKUP('Proxy Group Ticker'!$B5,vldatabase,26,FALSE)","v":"A-"},null,null,null,{"$f":"VLOOKUP('Proxy Group Ticker'!$B5,vldatabase,27,FALSE)","v":"Baa1"},null,null,null,{"$f":"VLOOKUP('Proxy Group Ticker'!$B5,vldatabase,22,FALSE)","v":1},null,null,{"$f":"VLOOKUP('Proxy Group Ticker'!$B5,vldatabase,24,FALSE)","v":"A+"},null,null,null,{"$f":"VLOOKUP('Proxy Group Ticker'!$B5,vldatabase,23,FALSE)","v":0.5},null,null,null,"Kentucky Power",null,"A-","A-",null,null,"Baa3","A2",null,null,1,null,null,"A+",null,null,null,0.55000000000000004]
[4,{"$f":"VLOOKUP('Proxy Group Ticker'!$B6,vldatabase,2,FALSE)","v":"Avangrid, Inc."},null,{"$f":"VLOOKUP('Proxy Group Ticker'!$B6,vldatabase,26,FALSE)","v":"BBB+"},null,null,null,{"$f":"VLOOKUP('Proxy Group Ticker'!$B6,vldatabase,27,FALSE)","v":"Baa1"},null,null,null,{"$f":"VLOOKUP('Proxy Group Ticker'!$B6,vldatabase,22,FALSE)","v":2},null,null,{"$f":"VLOOKUP('Proxy Group Ticker'!$B6,vldatabase,24,FALSE)","v":"B++"},null,null,null,{"$f":"VLOOKUP('Proxy Group Ticker'!$B6,vldatabase,23,FALSE)","v":0.4}]
[5,{"$f":"VLOOKUP('Proxy Group Ticker'!$B7,vldatabase,2,FALSE)","v":"Black Hills Corp."},null,{"$f":"VLOOKUP('Proxy Group Ticker'!$B7,vldatabase,26,FALSE)","v":"BBB+"},null,null,null,{"$f":"VLOOKUP('Proxy Group Ticker'!$B7,vldatabase,27,FALSE)","v":"Baa2"},null,null,null,{"$f":"VLOOKUP('Proxy Group Ticker'!$B7,vldatabase,22,FALSE)","v":2},null,null,{"$f":"VLOOKUP('Proxy Group Ticker'!$B7,vldatabase,24,FALSE)","v":"A"},null,null,null,{"$f":"VLOOKUP('Proxy Group Ticker'!$B7,vldatabase,23,FALSE)","v":0.65}]
[6,{"$f":"VLOOKUP('Proxy Group Ticker'!$B8,vldatabase,2,FALSE)","v":"CMS Energy Corp."},null,{"$f":"VLOOKUP('Proxy Group Ticker'!$B8,vldatabase,26,FALSE)","v":"BBB+"},null,null,null,{"$f":"VLOOKUP('Proxy Group Ticker'!$B8,vldatabase,27,FALSE)","v":"Baa1"},null,null,null,{"$f":"VLOOKUP('Proxy Group Ticker'!$B8,vldatabase,22,FALSE)","v":2},null,null,{"$f":"VLOOKUP('Proxy Group Ticker'!$B8,vldatabase,24,FALSE)","v":"B++"},null,null,null,{"$f":"VLOOKUP('Proxy Group Ticker'!$B8,vldatabase,23,FALSE)","v":0.5}]
[7,{"$f":"VLOOKUP('Proxy Group Ticker'!$B9,vldatabase,2,FALSE)","v":"Consolidated Edison"},null,{"$f":"VLOOKUP('Proxy Group Ticker'!$B9,vldatabase,26,FALSE)","v":"A-"},null,null,null,{"$f":"VLOOKUP('Proxy Group Ticker'!$B9,vldatabase,27,FALSE)","v":"Baa2"},null,null,null,{"$f":"VLOOKUP('Proxy Group Ticker'!$B9,vldatabase,22,FALSE)","v":1},null,null,{"$f":"VLOOKUP('Proxy Group Ticker'!$B9,vldatabase,24,FALSE)","v":"A+"},null,null,null,{"$f":"VLOOKUP('Proxy Group Ticker'!$B9,vldatabase,23,FALSE)","v":0.4}]
[8,{"$f":"VLOOKUP('Proxy Group Ticker'!$B10,vldatabase,2,FALSE)","v":"Dominion Energy"},null,{"$f":"VLOOKUP('Proxy Group Ticker'!$B10,vldatabase,26,FALSE)","v":"BBB+"},null,null,null,{"$f":"VLOOKUP('Proxy Group Ticker'!$B10,vldatabase,27,FALSE)","v":"Baa2"},null,null,null,{"$f":"VLOOKUP('Proxy Group Ticker'!$B10,vldatabase,22,FALSE)","v":2},null,null,{"$f":"VLOOKUP('Proxy Group Ticker'!$B10,vldatabase,24,FALSE)","v":"B++"},null,null,null,{"$f":"VLOOKUP('Proxy Group Ticker'!$B10,vldatabase,23,FALSE)","v":0.5}]
[9,{"$f":"VLOOKUP('Proxy Group Ticker'!$B11,vldatabase,2,FALSE)","v":"DTE Energy Co."},null,{"$f":"VLOOKUP('Proxy Group Ticker'!$B11,vldatabase,26,FALSE)","v":"BBB+"},null,null,null,{"$f":"VLOOKUP('Proxy Group Ticker'!$B11,vldatabase,27,FALSE)","v":"Baa2"},null,null,null,{"$f":"VLOOKUP('Proxy Group Ticker'!$B11,vldatabase,22,FALSE)","v":2},null,null,{"$f":"VLOOKUP('Proxy Group Ticker'!$B11,vldatabase,24,FALSE)","v":"B++"},null,null,null,{"$f":"VLOOKUP('Proxy Group Ticker'!$B11,vldatabase,23,FALSE)","v":0.5}]
[10,{"$f":"VLOOKUP('Proxy Group Ticker'!$B12,vldatabase,2,FALSE)","v":"Duke Energy Corp."},null,{"$f":"VLOOKUP('Proxy Group Ticker'!$B12,vldatabase,26,FALSE)","v":"A-"},null,null,null,{"$f":"VLOOKUP('Proxy Group Ticker'!$B12,vldatabase,27,FALSE)","v":"Baa1"},null,null,null,{"$f":"VLOOKUP('Proxy Group Ticker'!$B12,vldatabase,22,FALSE)","v":2},null,null,{"$f":"VLOOKUP('Proxy Group Ticker'!$B12,vldatabase,24,FALSE)","v":"A"},null,null,null,{"$f":"VLOOKUP('Proxy Group Ticker'!$B12,vldatabase,23,FALSE)","v":0.45}]
[11,{"$f":"VLOOKUP('Proxy Group Ticker'!$B13,vldatabase,2,FALSE)","v":"Entergy Corp."},null,{"$f":"VLOOKUP('Proxy Group Ticker'!$B13,vldatabase,26,FALSE)","v":"BBB+"},null,null,null,{"$f":"VLOOKUP('Proxy Group Ticker'!$B13,vldatabase,27,FALSE)","v":"Baa2"},null,null,null,{"$f":"VLOOKUP('Proxy Group Ticker'!$B13,vldatabase,22,FALSE)","v":2},null,null,{"$f":"VLOOKUP('Proxy Group Ticker'!$B13,vldatabase,24,FALSE)","v":"B++"},null,null,null,{"$f":"VLOOKUP('Proxy Group Ticker'!$B13,vldatabase,23,FALSE)","v":0.6}]
[12,{"$f":"VLOOKUP('Proxy Group Ticker'!$B14,vldatabase,2,FALSE)","v":"Evergy Inc."},null,{"$f":"VLOOKUP('Proxy Group Ticker'!$B14,vldatabase,26,FALSE)","v":"A-"},null,null,null,{"$f":"VLOOKUP('Proxy Group Ticker'!$B14,vldatabase,27,FALSE)","v":"Baa2"},null,null,null,{"$f":"VLOOKUP('Proxy Group Ticker'!$B14,vldatabase,22,FALSE)","v":2},null,null,{"$f":"VLOOKUP('Proxy Group Ticker'!$B14,vldatabase,24,FALSE)","v":"B++"},null,null,null,{"$f":"VLOOKUP('Proxy Group Ticker'!$B14,vldatabase,23,FALSE)","v":"n/a"}]
[13,{"$f":"VLOOKUP('Proxy Group Ticker'!$B15,vldatabase,2,FALSE)","v":"Eversource Energy"},null,{"$f":"VLOOKUP('Proxy Group Ticker'!$B15,vldatabase,26,FALSE)","v":"A-"},null,null,null,{"$f":"VLOOKUP('Proxy Group Ticker'!$B15,vldatabase,27,FALSE)","v":"Baa1"},null,null,null,{"$f":"VLOOKUP('Proxy Group Ticker'!$B15,vldatabase,22,FALSE)","v":1},null,null,{"$f":"VLOOKUP('Proxy Group Ticker'!$B15,vldatabase,24,FALSE)","v":"A"},null,null,null,{"$f":"VLOOKUP('Proxy Group Ticker'!$B15,vldatabase,23,FALSE)","v":0.55000000000000004}]
[14,{"$f":"VLOOKUP('Proxy Group Ticker'!$B16,vldatabase,2,FALSE)","v":"Exelon Corp."},null,{"$f":"VLOOKUP('Proxy Group Ticker'!$B16,vldatabase,26,FALSE)","v":"BBB+"},null,null,null,{"$f":"VLOOKUP('Proxy Group Ticker'!$B16,vldatabase,27,FALSE)","v":"Baa2"},null,null,null,{"$f":"VLOOKUP('Proxy Group Ticker'!$B16,vldatabase,22,FALSE)","v":2},null,null,{"$f":"VLOOKUP('Proxy Group Ticker'!$B16,vldatabase,24,FALSE)","v":"B++"},null,null,null,{"$f":"VLOOKUP('Proxy Group Ticker'!$B16,vldatabase,23,FALSE)","v":0.65}]
[15,{"$f":"VLOOKUP('Proxy Group Ticker'!$B17,vldatabase,2,FALSE)","v":"Fortis Inc."},null,{"$f":"VLOOKUP('Proxy Group Ticker'!$B17,vldatabase,26,FALSE)","v":"A-"},null,null,null,{"$f":"VLOOKUP('Proxy Group Ticker'!$B17,vldatabase,27,FALSE)","v":"Baa3"},null,null,null,{"$f":"VLOOKUP('Proxy Group Ticker'!$B17,vldatabase,22,FALSE)","v":2},null,null,{"$f":"VLOOKUP('Proxy Group Ticker'!$B17,vldatabase,24,FALSE)","v":"B++"},null,null,null,{"$f":"VLOOKUP('Proxy Group Ticker'!$B17,vldatabase,23,FALSE)","v":0.6}]
[16,{"$f":"VLOOKUP('Proxy Group Ticker'!$B18,vldatabase,2,FALSE)","v":"NextEra Energy, Inc."},null,{"$f":"VLOOKUP('Proxy Group Ticker'!$B18,vldatabase,26,FALSE)","v":"A-"},null,null,null,{"$f":"VLOOKUP('Proxy Group Ticker'!$B18,vldatabase,27,FALSE)","v":"Baa1"},null,null,null,{"$f":"VLOOKUP('Proxy Group Ticker'!$B18,vldatabase,22,FALSE)","v":1},null,null,{"$f":"VLOOKUP('Proxy Group Ticker'!$B18,vldatabase,24,FALSE)","v":"A+"},null,null,null,{"$f":"VLOOKUP('Proxy Group Ticker'!$B18,vldatabase,23,FALSE)","v":0.5}]
[17,{"$f":"VLOOKUP('Proxy Group Ticker'!$B19,vldatabase,2,FALSE)","v":"OGE Energy Corp."},null,{"$f":"VLOOKUP('Proxy Group Ticker'!$B19,vldatabase,26,FALSE)","v":"BBB+"},null,null,null,{"$f":"VLOOKUP('Proxy Group Ticker'!$B19,vldatabase,27,FALSE)","v":"Baa1"},null,null,null,{"$f":"VLOOKUP('Proxy Group Ticker'!$B19,vldatabase,22,FALSE)","v":2},null,null,{"$f":"VLOOKUP('Proxy Group Ticker'!$B19,vldatabase,24,FALSE)","v":"A"},null,null,null,{"$f":"VLOOKUP('Proxy Group Ticker'!$B19,vldatabase,23,FALSE)","v":0.7}]
[18,{"$f":"VLOOKUP('Proxy Group Ticker'!$B20,vldatabase,2,FALSE)","v":"PPL Corp."},null,{"$f":"VLOOKUP('Proxy Group Ticker'!$B20,vldatabase,26,FALSE)","v":"A-"},null,null,null,{"$f":"VLOOKUP('Proxy Group Ticker'!$B20,vldatabase,27,FALSE)","v":"Baa2"},null,null,null,{"$f":"VLOOKUP('Proxy Group Ticker'!$B20,vldatabase,22,FALSE)","v":2},null,null,{"$f":"VLOOKUP('Proxy Group Ticker'!$B20,vldatabase,24,FALSE)","v":"B++"},null,null,null,{"$f":"VLOOKUP('Proxy Group Ticker'!$B20,vldatabase,23,FALSE)","v":0.65}]
[19,{"$f":"VLOOKUP('Proxy Group Ticker'!$B21,vldatabase,2,FALSE)","v":"Pub Sv Enterprise Grp."},null,{"$f":"VLOOKUP('Proxy Group Ticker'!$B21,vldatabase,26,FALSE)","v":"BBB+"},null,null,null,{"$f":"VLOOKUP('Proxy Group Ticker'!$B21,vldatabase,27,FALSE)","v":"Baa1"},null,null,null,{"$f":"VLOOKUP('Proxy Group Ticker'!$B21,vldatabase,22,FALSE)","v":1},null,null,{"$f":"VLOOKUP('Proxy Group Ticker'!$B21,vldatabase,24,FALSE)","v":"A++"},null,null,null,{"$f":"VLOOKUP('Proxy Group Ticker'!$B21,vldatabase,23,FALSE)","v":0.6}]
[20,{"$f":"VLOOKUP('Proxy Group Ticker'!$B22,vldatabase,2,FALSE)","v":"Sempra Energy"},null,{"$f":"VLOOKUP('Proxy Group Ticker'!$B22,vldatabase,26,FALSE)","v":"BBB+"},null,null,null,{"$f":"VLOOKUP('Proxy Group Ticker'!$B22,vldatabase,27,FALSE)","v":"Baa1"},null,null,null,{"$f":"VLOOKUP('Proxy Group Ticker'!$B22,vldatabase,22,FALSE)","v":2},null,null,{"$f":"VLOOKUP('Proxy Group Ticker'!$B22,vldatabase,24,FALSE)","v":"A"},null,null,null,{"$f":"VLOOKUP('Proxy Group Ticker'!$B22,vldatabase,23,FALSE)","v":0.65}]
[21,{"$f":"VLOOKUP('Proxy Group Ticker'!$B23,vldatabase,2,FALSE)","v":"Southern Company"},null,{"$f":"VLOOKUP('Proxy Group Ticker'!$B23,vldatabase,26,FALSE)","v":"A-"},null,null,null,{"$f":"VLOOKUP('Proxy Group Ticker'!$B23,vldatabase,27,FALSE)","v":"Baa2"},null,null,null,{"$f":"VLOOKUP('Proxy Group Ticker'!$B23,vldatabase,22,FALSE)","v":2},null,null,{"$f":"VLOOKUP('Proxy Group Ticker'!$B23,vldatabase,24,FALSE)","v":"A"},null,null,null,{"$f":"VLOOKUP('Proxy Group Ticker'!$B23,vldatabase,23,FALSE)","v":0.5}]
[22,{"$f":"VLOOKUP('Proxy Group Ticker'!$B24,vldatabase,2,FALSE)","v":"WEC Energy Group"},null,{"$f":"VLOOKUP('Proxy Group Ticker'!$B24,vldatabase,26,FALSE)","v":"A-"},null,null,null,{"$f":"VLOOKUP('Proxy Group Ticker'!$B24,vldatabase,27,FALSE)","v":"Baa1"},null,null,null,{"$f":"VLOOKUP('Proxy Group Ticker'!$B24,vldatabase,22,FALSE)","v":1},null,null,{"$f":"VLOOKUP('Proxy Group Ticker'!$B24,vldatabase,24,FALSE)","v":"A+"},null,null,null,{"$f":"VLOOKUP('Proxy Group Ticker'!$B24,vldatabase,23,FALSE)","v":0.45}]
[23,{"$f":"VLOOKUP('Proxy Group Ticker'!$B25,vldatabase,2,FALSE)","v":"Xcel Energy Inc."},null,{"$f":"VLOOKUP('Proxy Group Ticker'!$B25,vldatabase,26,FALSE)","v":"A-"},null,null,null,{"$f":"VLOOKUP('Proxy Group Ticker'!$B25,vldatabase,27,FALSE)","v":"Baa1"},null,null,null,{"$f":"VLOOKUP('Proxy Group Ticker'!$B25,vldatabase,22,FALSE)","v":1},null,null,{"$f":"VLOOKUP('Proxy Group Ticker'!$B25,vldatabase,24,FALSE)","v":"A+"},null,null,null,{"$f":"VLOOKUP('Proxy Group Ticker'!$B25,vldatabase,23,FALSE)","v":0.45}]
[]
[null,"Range",null,"BBB+ to A-",null,null,null,"Baa3 to Baa1",null,null,null,"1 to 2",null,"B++ to A+",null,null,null,"0.40 to 0.70"]
[]
[null,"Kentucky Power",null,null,"A-",null,null,null,"Baa3",null,null,1,null,null,"A+",null,null,null,0.55000000000000004]
[]
[]
["(a)",{"$f":"'Electric Utility Data'!B52","v":"Issuer credit rating from www.standardandpoors.com (retrieved May 1, 2020)."}]
["(b)",{"$f":"'Electric Utility Data'!B53","v":"Long-term rating from www.moodys.com (retrieved May 1, 2020)."}]
["(c)",{"$f":"'Electric Utility Data'!B51","v":"The Value Line Investment Survey (Feb. 14, Mar. 13 and Apr. 24, 2020)."}]

{"sheet":"Table AMM-3","index":2,"n_rows":16,"n_cols":18,"rows_kept":16,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[]
[null,null,null,null,null,"Average"]
[null,null,null,{"$f":"'Bond Yields'!B14","v":"Apr. 2020"},null,{"$f":"'Bond Yields'!M50","v":"2021-25"},null,"Change (bp)",null,{"$f":"'Bond Yields'!C50","v":2021},null,{"$f":"'Bond Yields'!E50","v":2022},null,{"$f":"'Bond Yields'!G50","v":2023},null,{"$f":"'Bond Yields'!I50","v":2024},null,{"$f":"'Bond Yields'!K50","v":2025}]
[null,"10-Yr. Treasury",null,{"$f":"'Bond Yields'!M14","v":6.6E-3},null,{"$f":"AVERAGE(J7:R7)","v":2.9330000000000002E-2},null,{"$f":"(F7-D7)*10000","v":227.3},null,{"$f":"AVERAGE('Bond Yields'!C51:C54)","v":2.6000000000000002E-2},null,{"$f":"AVERAGE('Bond Yields'!E51:E54)","v":2.8549999999999999E-2},null,{"$f":"AVERAGE('Bond Yields'!G51:G54)","v":2.9925E-2},null,{"$f":"AVERAGE('Bond Yields'!I51:I54)","v":3.0775E-2},null,{"$f":"AVERAGE('Bond Yields'!K51:K54)","v":3.1400000000000004E-2}]
[null,"30-Yr. Treasury",null,{"$f":"'Bond Yields'!K14","v":1.2699999999999999E-2},null,{"$f":"AVERAGE(J8:R8)","v":3.2483333333333329E-2},null,{"$f":"(F8-D8)*10000","v":197.83333333333329},null,{"$f":"AVERAGE('Bond Yields'!C57:C59)","v":2.8533333333333331E-2},null,{"$f":"AVERAGE('Bond Yields'!E57:E59)","v":3.153333333333333E-2},null,{"$f":"AVERAGE('Bond Yields'!G57:G59)","v":3.2866666666666662E-2},null,{"$f":"AVERAGE('Bond Yields'!I57:I59)","v":3.4333333333333334E-2},null,{"$f":"AVERAGE('Bond Yields'!K57:K59)","v":3.5150000000000001E-2}]
[null,"Aaa Corporate",null,{"$f":"'Bond Yields'!O14","v":2.4299999999999999E-2},null,3.9226666666666667E-2,null,149.26666666666668,null,{"$f":"AVERAGE('Bond Yields'!C62:C64)","v":3.4966666666666667E-2},null,{"$f":"AVERAGE('Bond Yields'!E62:E64)","v":3.7866666666666667E-2},null,{"$f":"AVERAGE('Bond Yields'!G62:G64)","v":3.9733333333333329E-2},null,{"$f":"AVERAGE('Bond Yields'!I62:I64)","v":4.0966666666666665E-2},null,{"$f":"AVERAGE('Bond Yields'!K62:K64)","v":4.2599999999999999E-2}]
[null,"Aa Utility",null,{"$f":"'Bond Yields'!G14","v":2.93E-2},null,4.4460000000000006E-2,null,151.60000000000008,null,{"$f":"AVERAGE('Bond Yields'!C67:C68)","v":4.1749999999999995E-2},null,{"$f":"AVERAGE('Bond Yields'!E67:E68)","v":4.3900000000000002E-2},null,{"$f":"AVERAGE('Bond Yields'!G67:G68)","v":4.5200000000000004E-2},null,{"$f":"AVERAGE('Bond Yields'!I67:I68)","v":4.5649999999999996E-2},null,{"$f":"AVERAGE('Bond Yields'!K67:K68)","v":4.58E-2}]
[]
[null,"Source:"]
[null,{"$f":"'Bond Yields'!B72&\".\"","v":"Value Line Investment Survey, Forecast for the U.S. Economy (Feb. 28, 2020)."}]
[null,{"$f":"'Bond Yields'!B73&\".\"","v":"IHS Markit, Long-Term Macro Forecast - Baseline (Apr. 8, 2020)."}]
[null,{"$f":"'Bond Yields'!B74&\".\"","v":"Energy Information Administration, Annual Energy Outlook 2020 (Jan. 29, 2020)."}]
[null,{"$f":"'Bond Yields'!B75&\".\"","v":"Wolters Kluwer, Blue Chip Financial Forecasts (Dec. 1, 2019)."}]

{"sheet":"Proxy Group Criteria","index":3,"n_rows":106,"n_cols":23,"rows_kept":106,"cut":false,"hidden":false,"merged":[[3,11,3,15],[4,11,4,15]]}
["PROXY GROUP SELECTION"]
[]
[]
[null,null,null,null,null,"(a)",null,null,"(b)",null,null,"(c)",null,null,null,null,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,null,"Override:"]
[null,null,null," ",null,"Credit",null,null,"Issuer",null,null,"Safety",null,"Financial",null,null,null,"Market",null,"Gas",null,"\"Y\" for Incl."]
[null,"Included","SYM","Company",null," Rating",null,null,"Rating",null,null,"Rank",null,"Strength",null,"Beta",null,"Cap",null,"Utility",null,"\"X\" for Excl.","Comments"]
[{"$f":"A7+1","v":1},{"$f":"IF(AND(G8<=$G$57,G8>=$G$58,J8<=$J$57,J8>=$J$58,V8<>\"X\"),\"Y\",IF(V8=\"Y\",\"Y\",\"\"))","v":""},{"$f":"'Electric Utility Data'!B8","v":"AQN"},{"$f":"'Electric Utility Data'!C8","v":"Algonquin Pwr & Util"},null,{"$f":"'Electric Utility Data'!AA8","v":"BBB"},{"$f":"VLOOKUP(F8,'Ordinal Ratings'!$A$6:$B$28,2,FALSE)","v":9},null,{"$f":"'Electric Utility Data'!AB8","v":"NR"},{"$f":"VLOOKUP(I8,'Ordinal Ratings'!I$6:J$25,2,FALSE)","v":"--"},null,{"$f":"'Electric Utility Data'!W8","v":"n/a"},null,{"$f":"'Electric Utility Data'!Y8","v":"n/a"},null,{"$f":"'Electric Utility Data'!X8","v":0.5},null,{"$f":"'Electric Utility Data'!AC8","v":7032.854566},null,"Y"]
[{"$f":"A8+1","v":2},{"$f":"IF(AND(G9<=$G$57,G9>=$G$58,J9<=$J$57,J9>=$J$58,V9<>\"X\"),\"Y\",IF(V9=\"Y\",\"Y\",\"\"))","v":""},{"$f":"'Electric Utility Data'!B9","v":"ALE"},{"$f":"'Electric Utility Data'!C9","v":"ALLETE"},null,{"$f":"'Electric Utility Data'!AA9","v":"BBB"},{"$f":"VLOOKUP(F9,'Ordinal Ratings'!$A$6:$B$28,2,FALSE)","v":9},null,{"$f":"'Electric Utility Data'!AB9","v":"Baa1"},{"$f":"VLOOKUP(I9,'Ordinal Ratings'!I$6:J$25,2,FALSE)","v":8},null,{"$f":"'Electric Utility Data'!W9","v":2},null,{"$f":"'Electric Utility Data'!Y9","v":"A"},null,{"$f":"'Electric Utility Data'!X9","v":0.6},null,{"$f":"'Electric Utility Data'!AC9","v":3800},null,"Y"]
[3,"Y",{"$f":"'Electric Utility Data'!B10","v":"LNT"},{"$f":"'Electric Utility Data'!C10","v":"Alliant Energy"},null,{"$f":"'Electric Utility Data'!AA10","v":"A-"},{"$f":"VLOOKUP(F10,'Ordinal Ratings'!$A$6:$B$28,2,FALSE)","v":7},null,{"$f":"'Electric Utility Data'!AB10","v":"Baa2"},{"$f":"VLOOKUP(I10,'Ordinal Ratings'!I$6:J$25,2,FALSE)","v":9},null,{"$f":"'Electric Utility Data'!W10","v":2},null,{"$f":"'Electric Utility Data'!Y10","v":"A"},null,{"$f":"'Electric Utility Data'!X10","v":0.55000000000000004},null,{"$f":"'Electric Utility Data'!AC10","v":13400},null,"Y"]
[4,"Y",{"$f":"'Electric Utility Data'!B11","v":"AEE"},{"$f":"'Electric Utility Data'!C11","v":"Ameren Corp."},null,{"$f":"'Electric Utility Data'!AA11","v":"BBB+"},{"$f":"VLOOKUP(F11,'Ordinal Ratings'!$A$6:$B$28,2,FALSE)","v":8},null,{"$f":"'Electric Utility Data'!AB11","v":"Baa1"},{"$f":"VLOOKUP(I11,'Ordinal Ratings'!I$6:J$25,2,FALSE)","v":8},null,{"$f":"'Electric Utility Data'!W11","v":2},null,{"$f":"'Electric Utility Data'!Y11","v":"A"},null,{"$f":"'Electric Utility Data'!X11","v":0.5},null,{"$f":"'Electric Utility Data'!AC11","v":20000},null,"Y"]
[5,"Y",{"$f":"'Electric Utility Data'!B12","v":"AEP"},{"$f":"'Electric Utility Data'!C12","v":"American Elec Pwr"},null,{"$f":"'Electric Utility Data'!AA12","v":"A-"},{"$f":"VLOOKUP(F12,'Ordinal Ratings'!$A$6:$B$28,2,FALSE)","v":7},null,{"$f":"'Electric Utility Data'!AB12","v":"Baa1"},{"$f":"VLOOKUP(I12,'Ordinal Ratings'!I$6:J$25,2,FALSE)","v":8},null,{"$f":"'Electric Utility Data'!W12","v":1},null,{"$f":"'Electric Utility Data'!Y12","v":"A+"},null,{"$f":"'Electric Utility Data'!X12","v":0.5},null,{"$f":"'Electric Utility Data'!AC12","v":47000},null,"N"]
[6,"Y",{"$f":"'Electric Utility Data'!B13","v":"AGR"},{"$f":"'Electric Utility Data'!C13","v":"Avangrid, Inc."},null,{"$f":"'Electric Utility Data'!AA13","v":"BBB+"},{"$f":"VLOOKUP(F13,'Ordinal Ratings'!$A$6:$B$28,2,FALSE)","v":8},null,{"$f":"'Electric Utility Data'!AB13","v":"Baa1"},{"$f":"VLOOKUP(I13,'Ordinal Ratings'!I$6:J$25,2,FALSE)","v":8},null,{"$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,{"$f":"'Electric Utility Data'!AC13","v":16000},null,"Y"]
[7,"",{"$f":"'Electric Utility Data'!B14","v":"AVA"},{"$f":"'Electric Utility Data'!C14","v":"Avista Corp."},null,{"$f":"'Electric Utility Data'!AA14","v":"BBB"},{"$f":"VLOOKUP(F14,'Ordinal Ratings'!$A$6:$B$28,2,FALSE)","v":9},null,{"$f":"'Electric Utility Data'!AB14","v":"Baa2"},{"$f":"VLOOKUP(I14,'Ordinal Ratings'!I$6:J$25,2,FALSE)","v":9},null,{"$f":"'Electric Utility Data'!W14","v":2},null,{"$f":"'Electric Utility Data'!Y14","v":"A"},null,{"$f":"'Electric Utility Data'!X14","v":0.6},null,{"$f":"'Electric Utility Data'!AC14","v":2900},null,"Y"]
[8,"Y",{"$f":"'Electric Utility Data'!B15","v":"BKH"},{"$f":"'Electric Utility Data'!C15","v":"Black Hills Corp."},null,{"$f":"'Electric Utility Data'!AA15","v":"BBB+"},{"$f":"VLOOKUP(F15,'Ordinal Ratings'!$A$6:$B$28,2,FALSE)","v":8},null,{"$f":"'Electric Utility Data'!AB15","v":"Baa2"},{"$f":"VLOOKUP(I15,'Ordinal Ratings'!I$6:J$25,2,FALSE)","v":9},null,{"$f":"'Electric Utility Data'!W15","v":2},null,{"$f":"'Electric Utility Data'!Y15","v":"A"},null,{"$f":"'Electric Utility Data'!X15","v":0.65},null,{"$f":"'Electric Utility Data'!AC15","v":4200},null,"Y"]
[9,"",{"$f":"'Electric Utility Data'!B16","v":"CNP"},{"$f":"'Electric Utility Data'!C16","v":"CenterPoint Energy"},null,{"$f":"'Electric Utility Data'!AA16","v":"BBB+"},{"$f":"VLOOKUP(F16,'Ordinal Ratings'!$A$6:$B$28,2,FALSE)","v":8},null,{"$f":"'Electric Utility Data'!AB16","v":"Baa2"},{"$f":"VLOOKUP(I16,'Ordinal Ratings'!I$6:J$25,2,FALSE)","v":9},null,{"$f":"'Electric Utility Data'!W16","v":3},null,{"$f":"'Electric Utility Data'!Y16","v":"B+"},null,{"$f":"'Electric Utility Data'!X16","v":0.7},null,{"$f":"'Electric Utility Data'!AC16","v":12000},null,"Y",null,"X","Quarterly dividend cut 4/2/20 (29 cents to 15 cents)."]
[10,"Y",{"$f":"'Electric Utility Data'!B17","v":"CMS"},{"$f":"'Electric Utility Data'!C17","v":"CMS Energy Corp."},null,{"$f":"'Electric Utility Data'!AA17","v":"BBB+"},{"$f":"VLOOKUP(F17,'Ordinal Ratings'!$A$6:$B$28,2,FALSE)","v":8},null,{"$f":"'Electric Utility Data'!AB17","v":"Baa1"},{"$f":"VLOOKUP(I17,'Ordinal Ratings'!I$6:J$25,2,FALSE)","v":8},null,{"$f":"'Electric Utility Data'!W17","v":2},null,{"$f":"'Electric Utility Data'!Y17","v":"B++"},null,{"$f":"'Electric Utility Data'!X17","v":0.5},null,{"$f":"'Electric Utility Data'!AC17","v":18000},null,"Y"]
[11,"Y",{"$f":"'Electric Utility Data'!B18","v":"ED"},{"$f":"'Electric Utility Data'!C18","v":"Consolidated Edison"},null,{"$f":"'Electric Utility Data'!AA18","v":"A-"},{"$f":"VLOOKUP(F18,'Ordinal Ratings'!$A$6:$B$28,2,FALSE)","v":7},null,{"$f":"'Electric Utility Data'!AB18","v":"Baa2"},{"$f":"VLOOKUP(I18,'Ordinal Ratings'!I$6:J$25,2,FALSE)","v":9},null,{"$f":"'Electric Utility Data'!W18","v":1},null,{"$f":"'Electric Utility Data'!Y18","v":"A+"},null,{"$f":"'Electric Utility Data'!X18","v":0.4},null,{"$f":"'Electric Utility Data'!AC18","v":31000},null,"Y"]
[12,"Y",{"$f":"'Electric Utility Data'!B19","v":"D"},{"$f":"'Electric Utility Data'!C19","v":"Dominion Energy"},null,{"$f":"'Electric Utility Data'!AA19","v":"BBB+"},{"$f":"VLOOKUP(F19,'Ordinal Ratings'!$A$6:$B$28,2,FALSE)","v":8},null,{"$f":"'Electric Utility Data'!AB19","v":"Baa2"},{"$f":"VLOOKUP(I19,'Ordinal Ratings'!I$6:J$25,2,FALSE)","v":9},null,{"$f":"'Electric Utility Data'!W19","v":2},null,{"$f":"'Electric Utility Data'!Y19","v":"B++"},null,{"$f":"'Electric Utility Data'!X19","v":0.5},null,{"$f":"'Electric Utility Data'!AC19","v":70000},null,"Y"]
[13,"Y",{"$f":"'Electric Utility Data'!B20","v":"DTE"},{"$f":"'Electric Utility Data'!C20","v":"DTE Energy Co."},null,{"$f":"'Electric Utility Data'!AA20","v":"BBB+"},{"$f":"VLOOKUP(F20,'Ordinal Ratings'!$A$6:$B$28,2,FALSE)","v":8},null,{"$f":"'Electric Utility Data'!AB20","v":"Baa2"},{"$f":"VLOOKUP(I20,'Ordinal Ratings'!I$6:J$25,2,FALSE)","v":9},null,{"$f":"'Electric Utility Data'!W20","v":2},null,{"$f":"'Electric Utility Data'!Y20","v":"B++"},null,{"$f":"'Electric Utility Data'!X20","v":0.5},null,{"$f":"'Electric Utility Data'!AC20","v":22000},null,"Y"]
[14,"Y",{"$f":"'Electric Utility Data'!B21","v":"DUK"},{"$f":"'Electric Utility Data'!C21","v":"Duke Energy Corp."},null,{"$f":"'Electric Utility Data'!AA21","v":"A-"},{"$f":"VLOOKUP(F21,'Ordinal Ratings'!$A$6:$B$28,2,FALSE)","v":7},null,{"$f":"'Electric Utility Data'!AB21","v":"Baa1"},{"$f":"VLOOKUP(I21,'Ordinal Ratings'!I$6:J$25,2,FALSE)","v":8},null,{"$f":"'Electric Utility Data'!W21","v":2},null,{"$f":"'Electric Utility Data'!Y21","v":"A"},null,{"$f":"'Electric Utility Data'!X21","v":0.45},null,{"$f":"'Electric Utility Data'!AC21","v":70000},null,"Y"]
[15,"",{"$f":"'Electric Utility Data'!B22","v":"EIX"},{"$f":"'Electric Utility Data'!C22","v":"Edison International"},null,{"$f":"'Electric Utility Data'!AA22","v":"BBB"},{"$f":"VLOOKUP(F22,'Ordinal Ratings'!$A$6:$B$28,2,FALSE)","v":9},null,{"$f":"'Electric Utility Data'!AB22","v":"Baa3"},{"$f":"VLOOKUP(I22,'Ordinal Ratings'!I$6:J$25,2,FALSE)","v":10},null,{"$f":"'Electric Utility Data'!W22","v":3},null,{"$f":"'Electric Utility Data'!Y22","v":"B+"},null,{"$f":"'Electric Utility Data'!X22","v":0.55000000000000004},null,{"$f":"'Electric Utility Data'!AC22","v":22000},null,"N"]
[16,"",{"$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"},{"$f":"VLOOKUP(F23,'Ordinal Ratings'!$A$6:$B$28,2,FALSE)","v":9},null,{"$f":"'Electric Utility Data'!AB23","v":"Baa2"},{"$f":"VLOOKUP(I23,'Ordinal Ratings'!I$6:J$25,2,FALSE)","v":9},null,{"$f":"'Electric Utility Data'!W23","v":2},null,{"$f":"'Electric Utility Data'!Y23","v":"B++"},null,{"$f":"'Electric Utility Data'!X23","v":0.6},null,{"$f":"'Electric Utility Data'!AC23","v":2800},null,"N",null,"X","Takeover by Infrastructure Investments Fund announced Jun. 3, 2019."]
[17,"",{"$f":"'Electric Utility Data'!B24","v":"EMA"},{"$f":"'Electric Utility Data'!C24","v":"Emera Inc."},null,{"$f":"'Electric Utility Data'!AA24","v":"BBB"},{"$f":"VLOOKUP(F24,'Ordinal Ratings'!$A$6:$B$28,2,FALSE)","v":9},null,{"$f":"'Electric Utility Data'!AB24","v":"Baa3"},{"$f":"VLOOKUP(I24,'Ordinal Ratings'!I$6:J$25,2,FALSE)","v":10},null,{"$f":"'Electric Utility Data'!W24","v":2},null,{"$f":"'Electric Utility Data'!Y24","v":"B+"},null,{"$f":"'Electric Utility Data'!X24","v":0.5},null,{"$f":"'Electric Utility Data'!AC24","v":13200},null,"Y"]
[18,"Y",{"$f":"'Electric Utility Data'!B25","v":"ETR"},{"$f":"'Electric Utility Data'!C25","v":"Entergy Corp."},null,{"$f":"'Electric Utility Data'!AA25","v":"BBB+"},{"$f":"VLOOKUP(F25,'Ordinal Ratings'!$A$6:$B$28,2,FALSE)","v":8},null,{"$f":"'Electric Utility Data'!AB25","v":"Baa2"},{"$f":"VLOOKUP(I25,'Ordinal Ratings'!I$6:J$25,2,FALSE)","v":9},null,{"$f":"'Electric Utility Data'!W25","v":2},null,{"$f":"'Electric Utility Data'!Y25","v":"B++"},null,{"$f":"'Electric Utility Data'!X25","v":0.6},null,{"$f":"'Electric Utility Data'!AC25","v":24000},null,"Y"]
[19,"Y",{"$f":"'Electric Utility Data'!B26","v":"EVRG"},{"$f":"'Electric Utility Data'!C26","v":"Evergy Inc."},null,{"$f":"'Electric Utility Data'!AA26","v":"A-"},{"$f":"VLOOKUP(F26,'Ordinal Ratings'!$A$6:$B$28,2,FALSE)","v":7},null,{"$f":"'Electric Utility Data'!AB26","v":"Baa2"},{"$f":"VLOOKUP(I26,'Ordinal Ratings'!I$6:J$25,2,FALSE)","v":9},null,{"$f":"'Electric Utility Data'!W26","v":2},null,{"$f":"'Electric Utility Data'!Y26","v":"B++"},null,{"$f":"'Electric Utility Data'!X26","v":"n/a"},null,{"$f":"'Electric Utility Data'!AC26","v":16000},null,"N"]
[20,{"$f":"IF(AND(G27<=$G$57,G27>=$G$58,J27<=$J$57,J27>=$J$58,V27<>\"X\"),\"Y\",IF(V27=\"Y\",\"Y\",\"\"))","v":"Y"},{"$f":"'Electric Utility Data'!B27","v":"ES"},{"$f":"'Electric Utility Data'!C27","v":"Eversource Energy"},null,{"$f":"'Electric Utility Data'!AA27","v":"A-"},{"$f":"VLOOKUP(F27,'Ordinal Ratings'!$A$6:$B$28,2,FALSE)","v":7},null,{"$f":"'Electric Utility Data'!AB27","v":"Baa1"},{"$f":"VLOOKUP(I27,'Ordinal Ratings'!I$6:J$25,2,FALSE)","v":8},null,{"$f":"'Electric Utility Data'!W27","v":1},null,{"$f":"'Electric Utility Data'!Y27","v":"A"},null,{"$f":"'Electric Utility Data'!X27","v":0.55000000000000004},null,{"$f":"'Electric Utility Data'!AC27","v":29000},null,"Y"]
[21,"Y",{"$f":"'Electric Utility Data'!B28","v":"EXC"},{"$f":"'Electric Utility Data'!C28","v":"Exelon Corp."},null,{"$f":"'Electric Utility Data'!AA28","v":"BBB+"},{"$f":"VLOOKUP(F28,'Ordinal Ratings'!$A$6:$B$28,2,FALSE)","v":8},null,{"$f":"'Electric Utility Data'!AB28","v":"Baa2"},{"$f":"VLOOKUP(I28,'Ordinal Ratings'!I$6:J$25,2,FALSE)","v":9},null,{"$f":"'Electric Utility Data'!W28","v":2},null,{"$f":"'Electric Utility Data'!Y28","v":"B++"},null,{"$f":"'Electric Utility Data'!X28","v":0.65},null,{"$f":"'Electric Utility Data'!AC28","v":47000},null,"Y"]
[22,"",{"$f":"'Electric Utility Data'!B29","v":"FE"},{"$f":"'Electric Utility Data'!C29","v":"FirstEnergy Corp."},null,{"$f":"'Electric Utility Data'!AA29","v":"BBB"},{"$f":"VLOOKUP(F29,'Ordinal Ratings'!$A$6:$B$28,2,FALSE)","v":9},null,{"$f":"'Electric Utility Data'!AB29","v":"Baa3"},{"$f":"VLOOKUP(I29,'Ordinal Ratings'!I$6:J$25,2,FALSE)","v":10},null,{"$f":"'Electric Utility Data'!W29","v":2},null,{"$f":"'Electric Utility Data'!Y29","v":"B++"},null,{"$f":"'Electric Utility Data'!X29","v":0.6},null,{"$f":"'Electric Utility Data'!AC29","v":28000},null,"N"]
[23,"Y",{"$f":"'Electric Utility Data'!B30","v":"FTS"},{"$f":"'Electric Utility Data'!C30","v":"Fortis Inc."},null,{"$f":"'Electric Utility Data'!AA30","v":"A-"},{"$f":"VLOOKUP(F30,'Ordinal Ratings'!$A$6:$B$28,2,FALSE)","v":7},null,{"$f":"'Electric Utility Data'!AB30","v":"Baa3"},{"$f":"VLOOKUP(I30,'Ordinal Ratings'!I$6:J$25,2,FALSE)","v":10},null,{"$f":"'Electric Utility Data'!W30","v":2},null,{"$f":"'Electric Utility Data'!Y30","v":"B++"},null,{"$f":"'Electric Utility Data'!X30","v":0.6},null,{"$f":"'Electric Utility Data'!AC30","v":26000},null,"Y"]
[24,"",{"$f":"'Electric Utility Data'!B31","v":"HE"},{"$f":"'Electric Utility Data'!C31","v":"Hawaiian Elec."},null,{"$f":"'Electric Utility Data'!AA31","v":"BBB-"},{"$f":"VLOOKUP(F31,'Ordinal Ratings'!$A$6:$B$28,2,FALSE)","v":10},null,{"$f":"'Electric Utility Data'!AB31","v":"Baa2"},{"$f":"VLOOKUP(I31,'Ordinal Ratings'!I$6:J$25,2,FALSE)","v":9},null,{"$f":"'Electric Utility Data'!W31","v":2},null,{"$f":"'Electric Utility Data'!Y31","v":"A"},null,{"$f":"'Electric Utility Data'!X31","v":0.55000000000000004},null,{"$f":"'Electric Utility Data'!AC31","v":4700},null,"N"]
[25,"",{"$f":"'Electric Utility Data'!B32","v":"IDA"},{"$f":"'Electric Utility Data'!C32","v":"IDACORP, Inc."},null,{"$f":"'Electric Utility Data'!AA32","v":"BBB"},{"$f":"VLOOKUP(F32,'Ordinal Ratings'!$A$6:$B$28,2,FALSE)","v":9},null,{"$f":"'Electric Utility Data'!AB32","v":"Baa1"},{"$f":"VLOOKUP(I32,'Ordinal Ratings'!I$6:J$25,2,FALSE)","v":8},null,{"$f":"'Electric Utility Data'!W32","v":2},null,{"$f":"'Electric Utility Data'!Y32","v":"A"},null,{"$f":"'Electric Utility Data'!X32","v":0.5},null,{"$f":"'Electric Utility Data'!AC32","v":4800},null,"N"]
[26,"",{"$f":"'Electric Utility Data'!B33","v":"MGEE"},{"$f":"'Electric Utility Data'!C33","v":"MGE Energy"},null,{"$f":"'Electric Utility Data'!AA33","v":"NR"},{"$f":"VLOOKUP(F33,'Ordinal Ratings'!$A$6:$B$28,2,FALSE)","v":"  --"},null,{"$f":"'Electric Utility Data'!AB33","v":"NR"},{"$f":"VLOOKUP(I33,'Ordinal Ratings'!I$6:J$25,2,FALSE)","v":"--"},null,{"$f":"'Electric Utility Data'!W33","v":1},null,{"$f":"'Electric Utility Data'!Y33","v":"A+"},null,{"$f":"'Electric Utility Data'!X33","v":0.5},null,{"$f":"'Electric Utility Data'!AC33","v":2500},null,"Y"]
[27,"Y",{"$f":"'Electric Utility Data'!B34","v":"NEE"},{"$f":"'Electric Utility Data'!C34","v":"NextEra Energy, Inc."},null,{"$f":"'Electric Utility Data'!AA34","v":"A-"},{"$f":"VLOOKUP(F34,'Ordinal Ratings'!$A$6:$B$28,2,FALSE)","v":7},null,{"$f":"'Electric Utility Data'!AB34","v":"Baa1"},{"$f":"VLOOKUP(I34,'Ordinal Ratings'!I$6:J$25,2,FALSE)","v":8},null,{"$f":"'Electric Utility Data'!W34","v":1},null,{"$f":"'Electric Utility Data'!Y34","v":"A+"},null,{"$f":"'Electric Utility Data'!X34","v":0.5},null,{"$f":"'Electric Utility Data'!AC34","v":129000},null,"N"]
[28,"",{"$f":"'Electric Utility Data'!B35","v":"NWE"},{"$f":"'Electric Utility Data'!C35","v":"NorthWestern Corp."},null,{"$f":"'Electric Utility Data'!AA35","v":"BBB"},{"$f":"VLOOKUP(F35,'Ordinal Ratings'!$A$6:$B$28,2,FALSE)","v":9},null,{"$f":"'Electric Utility Data'!AB35","v":"Baa2"},{"$f":"VLOOKUP(I35,'Ordinal Ratings'!I$6:J$25,2,FALSE)","v":9},null,{"$f":"'Electric Utility Data'!W35","v":2},null,{"$f":"'Electric Utility Data'!Y35","v":"B++"},null,{"$f":"'Electric Utility Data'!X35","v":0.55000000000000004},null,{"$f":"'Electric Utility Data'!AC35","v":3200},null,"Y"]
[29,"Y",{"$f":"'Electric Utility Data'!B36","v":"OGE"},{"$f":"'Electric Utility Data'!C36","v":"OGE Energy Corp."},null,{"$f":"'Electric Utility Data'!AA36","v":"BBB+"},{"$f":"VLOOKUP(F36,'Ordinal Ratings'!$A$6:$B$28,2,FALSE)","v":8},null,{"$f":"'Electric Utility Data'!AB36","v":"Baa1"},{"$f":"VLOOKUP(I36,'Ordinal Ratings'!I$6:J$25,2,FALSE)","v":8},null,{"$f":"'Electric Utility Data'!W36","v":2},null,{"$f":"'Electric Utility Data'!Y36","v":"A"},null,{"$f":"'Electric Utility Data'!X36","v":0.7},null,{"$f":"'Electric Utility Data'!AC36","v":7700},null,"N"]
[30,"",{"$f":"'Electric Utility Data'!B37","v":"OTTR"},{"$f":"'Electric Utility Data'!C37","v":"Otter Tail Corp."},null,{"$f":"'Electric Utility Data'!AA37","v":"BBB"},{"$f":"VLOOKUP(F37,'Ordinal Ratings'!$A$6:$B$28,2,FALSE)","v":9},null,{"$f":"'Electric Utility Data'!AB37","v":"Baa2"},{"$f":"VLOOKUP(I37,'Ordinal Ratings'!I$6:J$25,2,FALSE)","v":9},null,{"$f":"'Electric Utility Data'!W37","v":2},null,{"$f":"'Electric Utility Data'!Y37","v":"A"},null,{"$f":"'Electric Utility Data'!X37","v":0.7},null,{"$f":"'Electric Utility Data'!AC37","v":2000},null,"N"]
[31,"",{"$f":"'Electric Utility Data'!B38","v":"PNW"},{"$f":"'Electric Utility Data'!C38","v":"Pinnacle West Capital"},null,{"$f":"'Electric Utility Data'!AA38","v":"A-"},{"$f":"VLOOKUP(F38,'Ordinal Ratings'!$A$6:$B$28,2,FALSE)","v":7},null,{"$f":"'Electric Utility Data'!AB38","v":"A3"},{"$f":"VLOOKUP(I38,'Ordinal Ratings'!I$6:J$25,2,FALSE)","v":7},null,{"$f":"'Electric Utility Data'!W38","v":1},null,{"$f":"'Electric Utility Data'!Y38","v":"A+"},null,{"$f":"'Electric Utility Data'!X38","v":0.45},null,{"$f":"'Electric Utility Data'!AC38","v":9000},null,"N"]
[32,"",{"$f":"'Electric Utility Data'!B39","v":"PNM"},{"$f":"'Electric Utility Data'!C39","v":"PNM Resources"},null,{"$f":"'Electric Utility Data'!AA39","v":"BBB"},{"$f":"VLOOKUP(F39,'Ordinal Ratings'!$A$6:$B$28,2,FALSE)","v":9},null,{"$f":"'Electric Utility Data'!AB39","v":"Baa3"},{"$f":"VLOOKUP(I39,'Ordinal Ratings'!I$6:J$25,2,FALSE)","v":10},null,{"$f":"'Electric Utility Data'!W39","v":3},null,{"$f":"'Electric Utility Data'!Y39","v":"B+"},null,{"$f":"'Electric Utility Data'!X39","v":0.5},null,{"$f":"'Electric Utility Data'!AC39","v":3500},null,"N"]
[33,"",{"$f":"'Electric Utility Data'!B40","v":"POR"},{"$f":"'Electric Utility Data'!C40","v":"Portland General Elec."},null,{"$f":"'Electric Utility Data'!AA40","v":"BBB+"},{"$f":"VLOOKUP(F40,'Ordinal Ratings'!$A$6:$B$28,2,FALSE)","v":8},null,{"$f":"'Electric Utility Data'!AB40","v":"A3"},{"$f":"VLOOKUP(I40,'Ordinal Ratings'!I$6:J$25,2,FALSE)","v":7},null,{"$f":"'Electric Utility Data'!W40","v":2},null,{"$f":"'Electric Utility Data'!Y40","v":"B++"},null,{"$f":"'Electric Utility Data'!X40","v":0.55000000000000004},null,{"$f":"'Electric Utility Data'!AC40","v":4500},null,"N"]
[34,"Y",{"$f":"'Electric Utility Data'!B41","v":"PPL"},{"$f":"'Electric Utility Data'!C41","v":"PPL Corp."},null,{"$f":"'Electric Utility Data'!AA41","v":"A-"},{"$f":"VLOOKUP(F41,'Ordinal Ratings'!$A$6:$B$28,2,FALSE)","v":7},null,{"$f":"'Electric Utility Data'!AB41","v":"Baa2"},{"$f":"VLOOKUP(I41,'Ordinal Ratings'!I$6:J$25,2,FALSE)","v":9},null,{"$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,{"$f":"'Electric Utility Data'!AC41","v":26000},null,"Y"]
[35,"Y",{"$f":"'Electric Utility Data'!B42","v":"PEG"},{"$f":"'Electric Utility Data'!C42","v":"Pub Sv Enterprise Grp."},null,{"$f":"'Electric Utility Data'!AA42","v":"BBB+"},{"$f":"VLOOKUP(F42,'Ordinal Ratings'!$A$6:$B$28,2,FALSE)","v":8},null,{"$f":"'Electric Utility Data'!AB42","v":"Baa1"},{"$f":"VLOOKUP(I42,'Ordinal Ratings'!I$6:J$25,2,FALSE)","v":8},null,{"$f":"'Electric Utility Data'!W42","v":1},null,{"$f":"'Electric Utility Data'!Y42","v":"A++"},null,{"$f":"'Electric Utility Data'!X42","v":0.6},null,{"$f":"'Electric Utility Data'!AC42","v":30000},null,"Y"]
[36,"Y",{"$f":"'Electric Utility Data'!B43","v":"SRE"},{"$f":"'Electric Utility Data'!C43","v":"Sempra Energy"},null,{"$f":"'Electric Utility Data'!AA43","v":"BBB+"},{"$f":"VLOOKUP(F43,'Ordinal Ratings'!$A$6:$B$28,2,FALSE)","v":8},null,{"$f":"'Electric Utility Data'!AB43","v":"Baa1"},{"$f":"VLOOKUP(I43,'Ordinal Ratings'!I$6:J$25,2,FALSE)","v":8},null,{"$f":"'Electric Utility Data'!W43","v":2},null,{"$f":"'Electric Utility Data'!Y43","v":"A"},null,{"$f":"'Electric Utility Data'!X43","v":0.65},null,{"$f":"'Electric Utility Data'!AC43","v":37000},null,"Y"]
[37,"Y",{"$f":"'Electric Utility Data'!B44","v":"SO"},{"$f":"'Electric Utility Data'!C44","v":"Southern Company"},null,{"$f":"'Electric Utility Data'!AA44","v":"A-"},{"$f":"VLOOKUP(F44,'Ordinal Ratings'!$A$6:$B$28,2,FALSE)","v":7},null,{"$f":"'Electric Utility Data'!AB44","v":"Baa2"},{"$f":"VLOOKUP(I44,'Ordinal Ratings'!I$6:J$25,2,FALSE)","v":9},null,{"$f":"'Electric Utility Data'!W44","v":2},null,{"$f":"'Electric Utility Data'!Y44","v":"A"},null,{"$f":"'Electric Utility Data'!X44","v":0.5},null,{"$f":"'Electric Utility Data'!AC44","v":73000},null,"Y"]
[38,"Y",{"$f":"'Electric Utility Data'!B45","v":"WEC"},{"$f":"'Electric Utility Data'!C45","v":"WEC Energy Group"},null,{"$f":"'Electric Utility Data'!AA45","v":"A-"},{"$f":"VLOOKUP(F45,'Ordinal Ratings'!$A$6:$B$28,2,FALSE)","v":7},null,{"$f":"'Electric Utility Data'!AB45","v":"Baa1"},{"$f":"VLOOKUP(I45,'Ordinal Ratings'!I$6:J$25,2,FALSE)","v":8},null,{"$f":"'Electric Utility Data'!W45","v":1},null,{"$f":"'Electric Utility Data'!Y45","v":"A+"},null,{"$f":"'Electric Utility Data'!X45","v":0.45},null,{"$f":"'Electric Utility Data'!AC45","v":31000},null,"Y"]
[39,"Y",{"$f":"'Electric Utility Data'!B46","v":"XEL"},{"$f":"'Electric Utility Data'!C46","v":"Xcel Energy Inc."},null,{"$f":"'Electric Utility Data'!AA46","v":"A-"},{"$f":"VLOOKUP(F46,'Ordinal Ratings'!$A$6:$B$28,2,FALSE)","v":7},null,{"$f":"'Electric Utility Data'!AB46","v":"Baa1"},{"$f":"VLOOKUP(I46,'Ordinal Ratings'!I$6:J$25,2,FALSE)","v":8},null,{"$f":"'Electric Utility Data'!W46","v":1},null,{"$f":"'Electric Utility Data'!Y46","v":"A+"},null,{"$f":"'Electric Utility Data'!X46","v":0.45},null,{"$f":"'Electric Utility Data'!AC46","v":33000},null,"Y"]
[]
[null,null,{"$f":"IF(AND(H48<=$G$57,H48>=$G$58,W48<>\"X\"),\"Y\",IF(AND(K48<=$J$57,K48>=$J$58,W48<>\"X\"),\"Y\",IF(W48=\"Y\",\"Y\",\"\")))","v":""}]
["(a)",{"$f":"'Electric Utility Data'!B52","v":"Issuer credit rating from www.standardandpoors.com (retrieved May 1, 2020)."}]
["(b)",{"$f":"'Electric Utility Data'!B53","v":"Long-term rating from www.moodys.com (retrieved May 1, 2020)."}]
["(c)",{"$f":"'Electric Utility Data'!B51","v":"The Value Line Investment Survey (Feb. 14, Mar. 13 and Apr. 24, 2020)."}]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,"Safety",null,"Financial",null,"Max"]
[null,{"$f":"COUNTIF(B8:B46,\"Y\")","v":23},"Proxy Group Criteria",null,null,"S&P",null,null,"Moodys",null,null,"Rank",null,"Strength",null,"Beta"]
[null,null,"Guideline Rating",null,null,"A-",{"$f":"VLOOKUP(F56,'Ordinal Ratings'!$A$6:$B$28,2,FALSE)","v":7},null,"Baa2",{"$f":"VLOOKUP(I56,'Ordinal Ratings'!I$6:J$25,2,FALSE)","v":9},null,1]
[null,null,"Low Rating",null,null,{"$f":"VLOOKUP(G57,'Ordinal Ratings'!$B$6:$C$26,2,FALSE)","v":"BBB+"},{"$f":"G56+1","v":8},null,{"$f":"VLOOKUP(J57,'Ordinal Ratings'!$J$6:$K$24,2,FALSE)","v":"Baa3"},{"$f":"J56+1","v":10},null,2]
[null,null,"High Rating",null,null,{"$f":"VLOOKUP(G58,'Ordinal Ratings'!$B$6:$C$26,2,FALSE)","v":"A"},{"$f":"G56-1","v":6},null,{"$f":"VLOOKUP(J58,'Ordinal Ratings'!$J$6:$K$24,2,FALSE)","v":"Baa1"},{"$f":"J56-1","v":8}]
[]
[null,null,"Kentucky Power Co.",null,null,"A-",null,null,"Baa3"]
[]
[]
[]
[]
[]
[]
[]
[null,null,{"$f":"IF($B8=\"Y\",C8,\"zzz\")","v":"zzz"},"zzz"]
[null,null,{"$f":"IF($B9=\"Y\",C9,\"zzz\")","v":"zzz"},"zzz"]
[null,null,{"$f":"IF($B10=\"Y\",C10,\"zzz\")","v":"LNT"},"Alliant Energy"]
[null,null,{"$f":"IF($B11=\"Y\",C11,\"zzz\")","v":"AEE"},"Ameren Corp."]
[null,null,{"$f":"IF($B12=\"Y\",C12,\"zzz\")","v":"AEP"},"American Elec Pwr"]
[null,null,{"$f":"IF($B13=\"Y\",C13,\"zzz\")","v":"AGR"},"Avangrid, Inc."]
[null,null,{"$f":"IF($B14=\"Y\",C14,\"zzz\")","v":"zzz"},"zzz"]
[null,null,{"$f":"IF($B15=\"Y\",C15,\"zzz\")","v":"BKH"},"Black Hills Corp."]
[null,null,{"$f":"IF($B16=\"Y\",C16,\"zzz\")","v":"zzz"},"zzz"]
[null,null,{"$f":"IF($B17=\"Y\",C17,\"zzz\")","v":"CMS"},"CMS Energy Corp."]
[null,null,{"$f":"IF($B18=\"Y\",C18,\"zzz\")","v":"ED"},"Consolidated Edison"]
[null,null,{"$f":"IF($B19=\"Y\",C19,\"zzz\")","v":"D"},"Dominion Energy"]
[null,null,{"$f":"IF($B20=\"Y\",C20,\"zzz\")","v":"DTE"},"DTE Energy Co."]
[null,null,{"$f":"IF($B21=\"Y\",C21,\"zzz\")","v":"DUK"},"Duke Energy Corp."]
[null,null,{"$f":"IF($B22=\"Y\",C22,\"zzz\")","v":"zzz"},"zzz"]
[null,null,{"$f":"IF($B23=\"Y\",C23,\"zzz\")","v":"zzz"},"zzz"]
[null,null,{"$f":"IF($B24=\"Y\",C24,\"zzz\")","v":"zzz"},"zzz"]
[null,null,{"$f":"IF($B25=\"Y\",C25,\"zzz\")","v":"ETR"},"Entergy Corp."]
[null,null,{"$f":"IF($B26=\"Y\",C26,\"zzz\")","v":"EVRG"},"Evergy Inc."]
[null,null,{"$f":"IF($B27=\"Y\",C27,\"zzz\")","v":"ES"},"Eversource Energy"]
[null,null,{"$f":"IF($B28=\"Y\",C28,\"zzz\")","v":"EXC"},"Exelon Corp."]
[null,null,{"$f":"IF($B29=\"Y\",C29,\"zzz\")","v":"zzz"},"zzz"]
[null,null,{"$f":"IF($B30=\"Y\",C30,\"zzz\")","v":"FTS"},"Fortis Inc."]
[null,null,{"$f":"IF($B31=\"Y\",C31,\"zzz\")","v":"zzz"},"zzz"]
[null,null,{"$f":"IF($B32=\"Y\",C32,\"zzz\")","v":"zzz"},"zzz"]
[null,null,{"$f":"IF($B33=\"Y\",C33,\"zzz\")","v":"zzz"},"zzz"]
[null,null,{"$f":"IF($B34=\"Y\",C34,\"zzz\")","v":"NEE"},"NextEra Energy, Inc."]
[null,null,{"$f":"IF($B35=\"Y\",C35,\"zzz\")","v":"zzz"},"zzz"]
[null,null,{"$f":"IF($B36=\"Y\",C36,\"zzz\")","v":"OGE"},"OGE Energy Corp."]
[null,null,{"$f":"IF($B37=\"Y\",C37,\"zzz\")","v":"zzz"},"zzz"]
[null,null,{"$f":"IF($B38=\"Y\",C38,\"zzz\")","v":"zzz"},"zzz"]
[null,null,{"$f":"IF($B39=\"Y\",C39,\"zzz\")","v":"zzz"},"zzz"]
[null,null,{"$f":"IF($B40=\"Y\",C40,\"zzz\")","v":"zzz"},"zzz"]
[null,null,{"$f":"IF($B41=\"Y\",C41,\"zzz\")","v":"PPL"},"PPL Corp."]
[null,null,{"$f":"IF($B42=\"Y\",C42,\"zzz\")","v":"PEG"},"Pub Sv Enterprise Grp."]
[null,null,{"$f":"IF($B43=\"Y\",C43,\"zzz\")","v":"SRE"},"Sempra Energy"]
[null,null,{"$f":"IF($B44=\"Y\",C44,\"zzz\")","v":"SO"},"Southern Company"]
[null,null,{"$f":"IF($B45=\"Y\",C45,\"zzz\")","v":"WEC"},"WEC Energy Group"]
[null,null,{"$f":"IF($B46=\"Y\",C46,\"zzz\")","v":"XEL"},"Xcel Energy Inc."]

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

{"sheet":"Exhibit List","index":5,"n_rows":24,"n_cols":4,"rows_kept":24,"cut":false,"hidden":false,"merged":[]}
["Tab","Designation","Title I","Title II"]
[2,"Exhibit AMM-2","ROE ANALYSES","SUMMARY OF RESULTS"]
["3 (1)","Exhibit AMM-3","REGULATORY MECHANISMS","ELECTRIC GROUP"]
["3 (2-5)","Exhibit AMM-3","REGULATORY MECHANISMS","ELECTRIC GROUP OPERATING COS."]
["4 (1)","Exhibit AMM-4","DCF MODEL - ELECTRIC GROUP","DIVIDEND YIELD"]
["4 (2)","Exhibit AMM-4","DCF MODEL - ELECTRIC GROUP","GROWTH RATES"]
["4 (3)","Exhibit AMM-4","DCF MODEL - ELECTRIC GROUP","COST OF EQUITY ESTIMATES"]
["4 (4)","Exhibit AMM-4","DCF MODEL - ELECTRIC GROUP","LOW-END THRESHOLD ADJUSTMENT"]
[5,"Exhibit AMM-5","BR+SV GROWTH RATE","ELECTRIC GROUP"]
["6 (1)","Exhibit AMM-6","CAPM - CURRENT BOND YIELD","ELECTRIC GROUP"]
["6 (2)","Exhibit AMM-6","CAPM - PROJECTED BOND YIELD","ELECTRIC GROUP"]
["7 (1)","Exhibit AMM-7","EMPIRICAL CAPM - CURRENT BOND YIELD","ELECTRIC GROUP"]
["7 (2)","Exhibit AMM-7","EMPIRICAL CAPM - PROJECTED BOND YIELD","ELECTRIC GROUP"]
["8 (1)","Exhibit AMM-8","ELECTRIC UTILITY RISK PREMIUM","CURRENT BOND YIELD"]
["8 (2)","Exhibit AMM-8","ELECTRIC UTILITY RISK PREMIUM","PROJECTED BOND YIELD"]
["8 (3)","Exhibit AMM-8","ELECTRIC UTILITY RISK PREMIUM","AUTHORIZED RETURNS"]
["8 (4)","Exhibit AMM-8","ELECTRIC UTILITY RISK PREMIUM","REGRESSION RESULTS"]
[9,"Exhibit AMM-9","EXPECTED EARNINGS APPROACH","UTILITY GROUP"]
[10,"Exhibit AMM-10","FLOTATION COST STUDY","VALUE LINE ELECTRIC INDUSTRY"]
["11 (1)","Exhibit AMM-11","DCF MODEL - NON-UTILITY GROUP","DIVIDEND YIELD"]
["11 (2)","Exhibit AMM-11","DCF MODEL - NON-UTILITY GROUP","GROWTH RATES"]
["11 (3)","Exhibit AMM-11","DCF MODEL - NON-UTILITY GROUP","DCF COST OF EQUITY ESTIMATES"]
["12 (1)","Exhibit AMM-12","CAPITAL STRUCTURE","ELECTRIC GROUP"]
["12 (2-3)","Exhibit AMM-12","CAPITAL STRUCTURE","ELECTRIC GROUP OPERATING SUBSIDIARIES"]

{"sheet":"2","index":6,"n_rows":43,"n_cols":23,"rows_kept":43,"cut":false,"hidden":false,"merged":[[37,13,37,15],[37,20,37,22],[42,1,43,3],[21,4,21,6],[22,4,22,6],[36,20,36,22]]}
[{"$f":"'Exhibit List'!C2","v":"ROE ANALYSES"},null,null,null,null,null,null,null,{"$f":"'Exhibit List'!B2","v":"Exhibit AMM-2"}]
[null,null,null,null,null,null,null,null,"Page 1 of 1"]
[{"$f":"'Exhibit List'!D2","v":"SUMMARY OF RESULTS"}]
[]
[]
[null,"Method",null,null,"Average",null,"Midpoint"]
[null,"DCF"]
[null,null,"Value Line",null,{"$f":"'4 (3)'!D32","v":9.6641132858210091E-2},null,{"$f":"'4 (3)'!D33","v":0.10215350359331973}]
[null,null,"IBES",null,{"$f":"'4 (3)'!F32","v":9.058014048598631E-2},null,{"$f":"'4 (3)'!F33","v":8.7302465928582179E-2}]
[null,null,"Zacks",null,{"$f":"'4 (3)'!H32","v":9.1802137369730211E-2},null,{"$f":"'4 (3)'!H33","v":9.3832541097556343E-2}]
[null,null,"Internal br + sv",null,{"$f":"'4 (3)'!K32","v":8.5779562046737645E-2},null,{"$f":"'4 (3)'!K33","v":9.5794738542254468E-2}]
[]
[null,"CAPM"]
[null,null,"Current Bond Yield",null,{"$f":"'6 (1)'!M33","v":7.994575000000001E-2},null,{"$f":"'6 (1)'!M34","v":8.3284999999999998E-2}]
[null,null,"Projected Bond Yield",null,{"$f":"'6 (2)'!M33","v":8.4472500000000006E-2},null,{"$f":"'6 (2)'!M34","v":8.7552500000000005E-2}]
[]
[null,"Empirical CAPM"]
[null,null,"Current Bond Yield",null,{"$f":"'7 (1)'!R34","v":9.066630681818183E-2},null,{"$f":"'7 (1)'!R35","v":9.3258124999999997E-2}]
[null,null,"Projected Bond Yield",null,{"$f":"'7 (2)'!R34","v":9.5164602272727286E-2},null,{"$f":"'7 (2)'!R35","v":9.7513749999999982E-2}]
[]
[null,"Utility Risk Premium"]
[null,null,"Current Bond Yields",null,{"$f":"'8 (1)'!G22","v":9.5993080000000008E-2}]
[null,null,"Projected Bond Yield",null,{"$f":"'8 (2)'!G22","v":0.104599896}]
[]
[null,"Expected Earnings",null,null,{"$f":"'9'!H32","v":0.10994495416027088},null,{"$f":"'9'!H33","v":0.10607414367506263}]
[]
[]
[null,"Recommended Cost of Equity Range"]
[null,null,"Cost of Equity Range",null,9.2999999999999999E-2,"--",0.104]
[]
[null,"Flotation Cost Adjustment"]
[null,null,"Dividend Yield",null,null,{"$f":"'4 ( 1)'!H31","v":3.9242087135544008E-2}]
[null,null,"Flotation Cost Percentage",null,null,{"$f":"ROUND('10'!U61,3)","v":2.9000000000000001E-2}]
[null,null,null,"Adjustment",null,{"$f":"ROUND(F32*F33,4)","v":1.1000000000000001E-3}]
[]
[null,"Recommended ROE Range",null,null,{"$f":"ROUND(E29+F34,3)","v":9.4E-2},"--",{"$f":"ROUND(G29+F34,3)","v":0.105}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Utility",null,null,null,null,null,"Non-Utility"]
[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,"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,"Value Line",null,{"$f":"E8","v":9.6641132858210091E-2},null,{"$f":"G8","v":0.10215350359331973},null,null,"Value Line",null,{"$f":"'11 (3)'!D47","v":0.1046324177831057},null,{"$f":"'11 (3)'!D48","v":0.10792425040336967}]
[null,null,null,null,null,null,null,null,null,null,null,"IBES",null,{"$f":"E9","v":9.058014048598631E-2},null,{"$f":"G9","v":8.7302465928582179E-2},null,null,"IBES",null,{"$f":"'11 (3)'!F47","v":9.4525949172190482E-2},null,{"$f":"'11 (3)'!F48","v":0.10576437983102746}]
[null,null,null,null,null,null,null,null,null,null,null,"Zacks",null,{"$f":"E10","v":9.1802137369730211E-2},null,{"$f":"G10","v":9.3832541097556343E-2},null,null,"Zacks",null,{"$f":"'11 (3)'!H47","v":9.4908149540194248E-2},null,{"$f":"'11 (3)'!H48","v":0.10462195318653605}]
[null,null,null,null,null,null,null,null,null,null,null,"br + sv",null,{"$f":"E11","v":8.5779562046737645E-2},null,{"$f":"G11","v":9.5794738542254468E-2}]

{"sheet":"3 (1)","index":7,"n_rows":42,"n_cols":13,"rows_kept":42,"cut":false,"hidden":false,"merged":[[5,2,5,11],[7,4,7,5],[7,8,7,9],[8,0,8,1]]}
[null,"Count",null,{"$f":"COUNTIF(D10:D32,\"✓\")","v":23},6,12,21,15,8,17,18,null,{"$f":"A32-COUNTIF(M10:M32,\"--\")","v":22}]
[{"$f":"'Exhibit List'!C3","v":"REGULATORY MECHANISMS"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Exhibit List'!B3","v":"Exhibit AMM-3"}]
[null,null,null,null,null,null,null,null,null,null,null,null,"Page 1 of 5"]
[{"$f":"'Exhibit List'!D3","v":"ELECTRIC GROUP"}]
[]
[null,null,"Type of Adjustment Clause"]
[]
[null,null,null,null,"Decoupling",null,null,null,"New Capital"]
["Holding Company",null,"Elec. Fuel/\nPurch. Pwr","Conserv.\nProgram\nExpense","Full","Partial","Renew-\nables\nExpense","Environ-\nmental\nCompliance","Gener-\nation\nCapacity","Generic\nInfra-\nstructure","Trans-\nmission\nExpense","Other*","Future\nTest Year"]
[1,{"$f":"'Proxy Group Ticker'!C3","v":"Alliant Energy"},"✓","✓","--","--","✓","✓","--","--","✓","✓","C"]
[{"$f":"A10+1","v":2},{"$f":"'Proxy Group Ticker'!C4","v":"Ameren Corp."},"✓","✓","--","--","✓","✓","--","✓","✓","✓","O,P"]
[3,{"$f":"'Proxy Group Ticker'!C5","v":"American Elec Pwr"},"✓","✓","--","✓","✓","✓","✓","✓","✓","✓","C,O,P"]
[4,{"$f":"'Proxy Group Ticker'!C6","v":"Avangrid, Inc."},"D","✓","✓","--","✓","--","--","--","✓","✓","C"]
[5,{"$f":"'Proxy Group Ticker'!C7","v":"Black Hills Corp."},"✓","✓","--","✓","✓","✓","✓","✓","✓",null,"O"]
[6,{"$f":"'Proxy Group Ticker'!C8","v":"CMS Energy Corp."},"✓","✓","--","--","✓","--","--","--","✓",null,"C"]
[7,{"$f":"'Proxy Group Ticker'!C9","v":"Consolidated Edison"},"D","✓","✓","--","✓","--","--","✓","--","✓","C,P"]
[8,{"$f":"'Proxy Group Ticker'!C10","v":"Dominion Energy"},"✓","✓","--","--","✓","✓","✓","✓","✓","✓","--"]
[9,{"$f":"'Proxy Group Ticker'!C11","v":"DTE Energy Co."},"✓","✓","--","--","✓","--","--","--","✓",null,"C"]
[10,{"$f":"'Proxy Group Ticker'!C12","v":"Duke Energy Corp."},"✓","✓","--","✓","✓","✓","✓","✓","✓","✓","C,O,P"]
[11,{"$f":"'Proxy Group Ticker'!C13","v":"Entergy Corp."},"✓","✓","--","✓","✓","✓","✓","✓","✓","✓","O,P"]
[12,{"$f":"'Proxy Group Ticker'!C14","v":"Evergy Inc."},"✓","✓","--","✓","✓","✓","--","✓","✓","✓","P"]
[13,{"$f":"'Proxy Group Ticker'!C15","v":"Eversource Energy"},"✓","✓","✓","✓","✓","--","--","✓","✓","✓","C"]
[14,{"$f":"'Proxy Group Ticker'!C16","v":"Exelon Corp."},"D","✓","✓","✓","✓","✓","--","✓","✓","✓","O,P"]
[15,{"$f":"'Proxy Group Ticker'!C17","v":"Fortis Inc."},"✓","✓","✓","✓","✓","✓","--","--","✓","✓","C"]
[16,{"$f":"'Proxy Group Ticker'!C18","v":"NextEra Energy, Inc."},"✓","✓","--","--","--","✓","✓","✓","--","✓","C"]
[17,{"$f":"'Proxy Group Ticker'!C19","v":"OGE Energy Corp."},"✓","✓","--","✓","✓","✓","✓","✓","✓","✓","P"]
[18,{"$f":"'Proxy Group Ticker'!C20","v":"PPL Corp."},"✓","✓","--","✓","✓","✓","--","✓","✓","✓","O"]
[19,{"$f":"'Proxy Group Ticker'!C21","v":"Pub Sv Enterprise Grp."},"D","✓","--","--","✓","--","--","✓","--","✓","P"]
[20,{"$f":"'Proxy Group Ticker'!C22","v":"Sempra Energy"},"✓","✓","✓","--","--","--","--","✓","✓","✓","C"]
[21,{"$f":"'Proxy Group Ticker'!C23","v":"Southern Company"},"✓","✓","--","✓","✓","✓","--","✓","--","✓","C,O"]
[22,{"$f":"'Proxy Group Ticker'!C24","v":"WEC Energy Group"},"✓","✓","--","--","✓","--","--","--","--","✓","C"]
[23,{"$f":"'Proxy Group Ticker'!C25","v":"Xcel Energy Inc."},"✓","✓","--","✓","✓","✓","✓","✓","✓","✓","C,O"]
[]
["Sources:"]
[{"$f":"M2 & \", pages 2-5, contain operating company data that are aggregated into the parent company data on this page.\"","v":"Exhibit AMM-3, pages 2-5, 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."]
["* Recover mechanisms for other expenses, such as taxes, franchise fees, bad debts, storm costs, pensions, societal benefits, vegetation management, and decommissioning."]

{"sheet":"3 (2-5)","index":8,"n_rows":132,"n_cols":14,"rows_kept":132,"cut":false,"hidden":false,"merged":[[0,5,0,6],[0,9,0,10],[6,3,6,12],[8,5,8,6],[8,9,8,10],[8,3,9,3],[1,5,1,6],[1,9,1,10]]}
[null,"# Operating Cos.",null,"# Del Cos.","# Conserv.","# Decoupling",null,"# Renew.","# Env.","# Capital Tracker",null,"# Transm.","# Other","#Future TY"]
[null,{"$f":"COUNTIF(C11:C121,\"*\")","v":88},null,{"$f":"COUNTIF(D11:D121,\"D\")","v":26},{"$f":"COUNTIF(E11:E121,\"✓\")","v":68},{"$f":"SUM(F3:G3)","v":44},null,{"$f":"COUNTIF(H11:H121,\"✓\")","v":50},{"$f":"COUNTIF(I11:I121,\"✓\")","v":38},{"$f":"J3+K3","v":51},null,{"$f":"COUNTIF(L11:L121,\"✓\")","v":38},{"$f":"COUNTIF(M11:M121,\"✓\")","v":66},{"$f":"B2-N3","v":56}]
[null,null,null,null,null,{"$f":"COUNTIF(F11:F121,\"✓\")","v":13},{"$f":"COUNTIF(G11:G121,\"✓*\")","v":31},null,null,{"$f":"COUNTIF(J11:J121,\"✓\")","v":17},{"$f":"COUNTIF(K11:K731,\"✓\")","v":34},null,null,{"$f":"COUNTIF(N11:N121,\"--\")","v":32}]
[{"$f":"'Exhibit List'!C4","v":"REGULATORY MECHANISMS"}]
[]
[{"$f":"'Exhibit List'!D4","v":"ELECTRIC GROUP OPERATING COS."}]
[null,null,null,"Type of Adjustment Clause (a)"]
[]
[null,null,null,"Elec. Fuel/\nGas/\nPurch. Pwr",null,"Decoupling",null,null,null,"New Capital"]
[null,"HOLDING COMPANY/\nOperating Company"," ",null,"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)"]
[1,"ALLIANT ENERGY CORP."]
[null,"Interstate Power & Light","IA","✓","✓","--","--","✓","✓","--","--","✓","✓","--"]
[null,"Wisconsin Power & Light","WI","✓","--","--","--","--","--","--","--","--","✓","C"]
[2,"AMEREN CORP."]
[null,"Ameren Illinois","IL","D","✓","--","--","✓","✓","D","--","✓","✓","O"]
[null,"Union Electric","MO","✓","✓","--","✓","✓","✓","--","✓","✓","✓","P"]
[3,"AMERICAN ELEC PWR"]
[null,"Southwestern Electric Power","AR","✓","✓","--","✓","--","✓","✓","--","✓","✓","P"]
[null,"Southwestern Electric Power","TX","✓","✓","--","--","--","--","--","✓","✓","--","--"]
[null,"Appalachian Power","VA","✓","✓","--","--","✓","--","✓","--","✓","✓","--"]
[null,"Appalachian Power/Wheeling Power","WV","✓","✓","--","--","✓","--","--","--","--","✓","--"]
[null,"Indiana Michigan Power","IN","✓","✓","--","✓","✓","✓","--","✓","✓","✓","--"]
[null,"Kentucky Power","KY","✓","✓","--","✓","✓","✓","--","--","--","✓","O"]
[null,"Southwestern Electric Power","LA","✓","✓","--","✓","--","✓","--","--","--","✓","O"]
[null,"Indiana Michigan Power","MI","✓","✓","--","--","✓","--","--","--","--","✓","C"]
[null,"Ohio Power","OH","D","✓","--","✓","✓","--","D","✓","✓","✓","P"]
[null,"Public Service Oklahoma","OK","✓","✓","--","✓","✓","--","--","✓","✓","✓","--"]
[null,"Kingsport Power","TN","✓","--","--","--","--","--","--","--","--","--","C"]
[null,"AEP Texas","TX","D","✓","--","--","--","--","D","✓","✓","--","--"]
[4,"AVANGRID"]
[null,"United Illuminating","CT","D","✓","✓","--","--","--","D","--","✓","--","C"]
[null,"Central Maine Power","ME","D","--","✓","--","--","--","D","--","--","✓","C"]
[null,"New York State Electric & Gas","NY","D","--","✓","--","✓","--","D","--","--","✓","C"]
[null,"Rochester Gas & Electric","NY","D","--","✓","--","✓","--","D","--","--","✓","C"]
[5,"BLACK HILLS CORP."]
[null,"Black Hills Colorado Electric","CO","✓","✓","--","--","✓","--","✓","✓","--","✓","--"]
[null,"Black Hills Power","SD","✓","✓","--","✓","✓","✓","--","--","✓","✓","--"]
[null,"Cheyenne Light Fuel & Power","WY","✓","✓","--","✓","✓","--","--","--","--","✓","O"]
[6,"CMS ENERGY"]
[null,"Consumers Energy","MI","✓","✓","--","--","✓","--","--","--","✓","--","C"]
[7,"CONSOLIDATED EDISON"]
[null,"Rockland Electric","NJ","D","✓","--","--","✓","--","D","✓","--","✓","P"]
[null,"Consolidated Edison of New York","NY","D","--","✓","--","✓","--","D","--","--","✓","C"]
[null,"Orange & Rockland Utilities","NY","D","--","✓","--","✓","--","D","--","--","--","C"]
[8,"DOMINION ENERGY"]
[null,"Virginia Electric & Power","NC","✓","✓","--","--","✓","✓","--","--","--","--","--"]
[null,"Virginia Electric & Power","VA","✓","✓","--","--","✓","✓","✓","✓","✓","✓","--"]
[null,"South Carolina Electric & Gas","SC","✓","✓","--","--","--","✓","✓","--","--","--","--"]
[9,"DTE ENERGY CO."]
[null,"DTE Electric","MI","✓","✓","--","--","✓","--","--","--","✓","--","C"]
[10,"DUKE ENERGY"]
[null,"Duke Energy Florida","FL","✓","✓","--","--","--","✓","✓","--","--","✓","C"]
[null,"Duke Energy Indiana","IN","✓","✓","--","✓","✓","✓","✓","✓","✓","✓","--"]
[null,"Duke Energy Kentucky","KY","✓","✓","--","✓","✓","✓","--","--","--","✓","O"]
[null,"Duke Energy Carolinas","NC","✓","✓","--","--","✓","✓","--","--","--","--","--"]
[null,"Duke Energy Progress","NC","✓","✓","--","--","✓","✓","--","--","--","--","--"]
[null,"Duke Energy Ohio","OH","D","✓","--","✓","✓","--","D","✓","✓","✓","P"]
[null,"Duke Energy Progress","SC","✓","✓","--","--","--","✓","--","--","--","--","--"]
[null,"Duke Energy Carolinas","SC","✓","✓","--","--","--","✓","--","--","--","--","--"]
[11,"ENTERGY CORP."]
[null,"Entergy Arkansas","AR","✓","✓","--","✓","✓","--","✓","✓","✓","✓","P"]
[null,"Entergy New Orleans","LA","✓","✓","--","✓","--","✓","✓","--","✓","✓","O"]
[null,"Entergy Louisiana","LA","✓","✓","--","✓","--","✓","✓","✓","✓","✓","O"]
[null,"Entergy Mississippi","MS","✓","✓","--","✓","--","✓","--","--","✓","✓","O"]
[null,"Entergy Texas ","TX","✓","✓","--","--","--","--","--","✓","--","✓","--"]
[12,"EVERGY, INC."]
[null,"Evergy Kansas Central Inc.","KS","✓","✓","--","✓","✓","✓","--","--","✓","✓","--"]
[null,"Evergy Kansas South Inc.","KS","✓","✓","--","✓","✓","✓","--","--","✓","✓","--"]
[null,"Evergy Metro Inc.","KS","✓","✓","--","--","--","--","--","✓","✓","✓","--"]
[null,"Evergy Metro Inc.","MO","✓","✓","--","✓","✓","✓","--","✓","✓","✓","P"]
[null,"Evergy Missouri West Inc.","MO","✓","✓","--","✓","✓","✓","--","✓","✓","✓","P"]
[13,"EVERSOURCE ENERGY"]
[null,"Connecticut Light and Power","CT","D","✓","✓","--","--","--","D","✓","✓","--","C"]
[null,"NSTAR Electric","MA","D","✓","✓","--","✓","--","D","✓","✓","✓","--"]
[null,"Public Service Co. of New Hampshire","NH","✓","--","--","✓","--","--","--","✓","✓","--","--"]
[14,"EXELON CORP."]
[null,"Delmarva Power & Light","DE","D","--","--","--","--","--","D","✓","✓","✓","P"]
[null,"Potomac Electric Power","DC","D","--","--","✓","✓","--","D","✓","--","✓","P"]
[null,"Commonwealth Edison","IL","D","✓","--","--","✓","✓","D","✓","✓","✓","O"]
[null,"Baltimore Gas & Electric","MD","D","✓","✓","--","--","--","D","--","--","✓","P"]
[null,"Delmarva Power & Light","MD","D","✓","✓","--","--","--","D","--","--","--","P"]
[null,"Potomac Electric Power","MD","D","✓","✓","--","--","--","D","--","--","✓","P"]
[null,"Atlantic City Electric","NJ","D","✓","--","--","✓","--","D","✓","--","✓","P"]
[null,"PECO Energy","PA","D","✓","--","--","--","--","D","✓","--","✓","O"]
[15,"FORTIS, INC."]
[null,"Tucson Electric Power","AZ","✓","✓","--","✓","✓","✓","--","--","--","✓","--"]
[null,"UNS Electric","AZ","✓","✓","--","✓","✓","--","--","--","✓","✓","--"]
[null,"Central Hudson Gas & Electric","NY","D","--","✓","--","✓","--","D","--","--","✓","C"]
[16,"NEXTERA ENERGY"]
[null,"Florida Power & Light","FL","✓","✓","--","--","--","✓","✓","--","--","✓","C"]
[null,"Lone Star Transmission","TX","D","--","--","--","--","--","D","✓","--","--","--"]
[null,"Gulf Power","FL","✓","✓","--","--","--","✓","✓","--","--","✓","C"]
[17,"OGE ENERGY CORP."]
[null,"Oklahoma Gas & Electric","AR","✓","✓","--","✓","✓","✓","✓","--","✓","✓","P"]
[null,"Oklahoma Gas & Electric","OK","✓","✓","--","✓","✓","✓","--","✓","✓","✓","--"]
[18,"PPL CORP."]
[null,"Kentucky Utilities","KY","✓","✓","--","✓","✓","✓","--","--","--","✓","O"]
[null,"Louisville Gas & Electric","KY","✓","✓","--","✓","✓","✓","--","--","--","✓","O"]
[null,"PPL Electric Utilities","PA","D","✓","--","--","--","--","D","✓","✓","✓","O"]
[null,"Kentucky Utilities","VA","✓","--","--","--","--","--","--","--","--","--","--"]
[19,"PUB SV ENTERPRISE GRP"]
[null,"Public Service Electric & Gas","NJ","D","✓","--","--","✓","--","D","✓","--","✓","P"]
[20,"SEMPRA ENERGY"]
[null,"San Diego Gas & Electric","CA","✓","--","✓","--","--","--","--","--","--","✓","C"]
[null,"Oncor Electric Delivery","TX","D","✓","--","--","--","--","D","✓","✓","--","--"]
[21,"SOUTHERN CO."]
[null,"Alabama Power","AL","✓","--","--","--","✓","✓","✓","--","--","✓","C"]
[null,"Georgia Power","GA","✓","--","--","--","--","--","✓","--","--","--","C"]
[null,"Mississippi Power","MS","✓","✓","--","✓","--","✓","--","--","--","✓","O"]
[22,"WEC ENERGY GROUP"]
[null,"Wisconsin Electric Power","MI","✓","✓","--","--","✓","--","--","--","--","--","C"]
[null,"Wisconsin Electric Power","WI","✓","--","--","--","✓","--","--","--","--","✓","C"]
[null,"Wisconsin Public Service","WI","✓","--","--","--","--","--","--","--","--","✓","C"]
[23,"XCEL ENERGY, INC."]
[null,"Public Service Co. of Colorado","CO","✓","✓","--","--","✓","✓","✓","✓","--","✓","--"]
[null,"Northern States Power-Minnesota","MN","✓","✓","--","✓","✓","✓","--","--","✓","--","C"]
[null,"Southwestern Public Service","NM","✓","✓","--","--","✓","--","--","--","--","✓","O"]
[null,"Northern States Power-Minnesota","ND","✓","--","--","--","--","--","--","✓","--","✓","O"]
[null,"Northern States Power-Minnesota","SD","✓","✓","--","✓","--","✓","✓","✓","--","✓","--"]
[null,"Southwestern Public Service","TX","✓","✓","--","--","--","--","--","✓","✓","✓","--"]
[null,"Northern States Power-Wisconsin","WI","✓","--","--","--","--","--","--","--","--","✓","C"]
[]
["Sources:"]
["(a)","S&P Global, Market Intelligence, RRA Regulatory Focus, \"Adjustment Clauses-A State-by-State Overview,\" Nov. 12, 2019."]
["(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."]
["* Recover mechanisms for other expenses, such as taxes, franchise fees, bad debts, storm costs, pensions, societal benefits, vegetation management, and decommissioning."]

{"sheet":"4 ( 1)","index":9,"n_rows":40,"n_cols":9,"rows_kept":40,"cut":false,"hidden":false,"merged":[]}
[{"$f":"'Exhibit List'!C5","v":"DCF MODEL - ELECTRIC GROUP"},null,null,null,null,null,null,null,{"$f":"'Exhibit List'!B5","v":"Exhibit AMM-4"}]
[null,null,null,null,null,null,null,null,"Page 1 of 4"]
[{"$f":"'Exhibit List'!D5","v":"DIVIDEND YIELD"}]
[]
[null,null,null,"(a)",null,"(b)"]
[null,"Company ",null,"Price",null,"Dividends",null,"Yield"]
[{"$f":"A6+1","v":1},{"$f":"VLOOKUP('Proxy Group Ticker'!B3,vldatabase,2,FALSE)","v":"Alliant Energy"},null,{"$f":"HLOOKUP('Proxy Group Ticker'!B3,StockPrice,33,FALSE)","v":48.612666966666666},null,{"$f":"VLOOKUP('Proxy Group Ticker'!B3,vldatabase,4,FALSE)","v":1.52},null,{"$f":"F7/D7","v":3.1267570673344305E-2}]
[2,{"$f":"VLOOKUP('Proxy Group Ticker'!B4,vldatabase,2,FALSE)","v":"Ameren Corp."},null,{"$f":"HLOOKUP('Proxy Group Ticker'!B4,StockPrice,33,FALSE)","v":72.86933336666668},null,{"$f":"VLOOKUP('Proxy Group Ticker'!B4,vldatabase,4,FALSE)","v":2.0299999999999998},null,{"$f":"F8/D8","v":2.7858083863418492E-2}]
[3,{"$f":"VLOOKUP('Proxy Group Ticker'!B5,vldatabase,2,FALSE)","v":"American Elec Pwr"},null,{"$f":"HLOOKUP('Proxy Group Ticker'!B5,StockPrice,33,FALSE)","v":80.759666999999979},null,{"$f":"VLOOKUP('Proxy Group Ticker'!B5,vldatabase,4,FALSE)","v":2.88},null,3.5661365468483183E-2]
[4,{"$f":"VLOOKUP('Proxy Group Ticker'!B6,vldatabase,2,FALSE)","v":"Avangrid, Inc."},null,{"$f":"HLOOKUP('Proxy Group Ticker'!B6,StockPrice,33,FALSE)","v":43.288999966666665},null,{"$f":"VLOOKUP('Proxy Group Ticker'!B6,vldatabase,4,FALSE)","v":1.78},null,4.1118990999344712E-2]
[5,{"$f":"VLOOKUP('Proxy Group Ticker'!B7,vldatabase,2,FALSE)","v":"Black Hills Corp."},null,{"$f":"HLOOKUP('Proxy Group Ticker'!B7,StockPrice,33,FALSE)","v":63.126666566666671},null,{"$f":"VLOOKUP('Proxy Group Ticker'!B7,vldatabase,4,FALSE)","v":2.2000000000000002},null,3.4850565056791474E-2]
[6,{"$f":"VLOOKUP('Proxy Group Ticker'!B8,vldatabase,2,FALSE)","v":"CMS Energy Corp."},null,{"$f":"HLOOKUP('Proxy Group Ticker'!B8,StockPrice,33,FALSE)","v":57.928999866666658},null,{"$f":"VLOOKUP('Proxy Group Ticker'!B8,vldatabase,4,FALSE)","v":1.66},null,2.8655768334008343E-2]
[7,{"$f":"VLOOKUP('Proxy Group Ticker'!B9,vldatabase,2,FALSE)","v":"Consolidated Edison"},null,{"$f":"HLOOKUP('Proxy Group Ticker'!B9,StockPrice,33,FALSE)","v":80.626333566666673},null,{"$f":"VLOOKUP('Proxy Group Ticker'!B9,vldatabase,4,FALSE)","v":3.09},null,3.8324947486853077E-2]
[8,{"$f":"VLOOKUP('Proxy Group Ticker'!B10,vldatabase,2,FALSE)","v":"Dominion Energy"},null,{"$f":"HLOOKUP('Proxy Group Ticker'!B10,StockPrice,33,FALSE)","v":75.047999599999997},null,{"$f":"VLOOKUP('Proxy Group Ticker'!B10,vldatabase,4,FALSE)","v":3.76},null,5.0101268788515452E-2]
[9,{"$f":"VLOOKUP('Proxy Group Ticker'!B11,vldatabase,2,FALSE)","v":"DTE Energy Co."},null,{"$f":"HLOOKUP('Proxy Group Ticker'!B11,StockPrice,33,FALSE)","v":98.595999599999999},null,{"$f":"VLOOKUP('Proxy Group Ticker'!B11,vldatabase,4,FALSE)","v":4.2},null,4.2598077173914062E-2]
[10,{"$f":"VLOOKUP('Proxy Group Ticker'!B12,vldatabase,2,FALSE)","v":"Duke Energy Corp."},null,{"$f":"HLOOKUP('Proxy Group Ticker'!B12,StockPrice,33,FALSE)","v":82.533333333333317},null,{"$f":"VLOOKUP('Proxy Group Ticker'!B12,vldatabase,4,FALSE)","v":3.83},null,4.6405492730210024E-2]
[11,{"$f":"VLOOKUP('Proxy Group Ticker'!B13,vldatabase,2,FALSE)","v":"Entergy Corp."},null,{"$f":"HLOOKUP('Proxy Group Ticker'!B13,StockPrice,33,FALSE)","v":94.553666500000034},null,{"$f":"VLOOKUP('Proxy Group Ticker'!B13,vldatabase,4,FALSE)","v":3.76},null,3.9765776824741098E-2]
[12,{"$f":"VLOOKUP('Proxy Group Ticker'!B14,vldatabase,2,FALSE)","v":"Evergy Inc."},null,{"$f":"HLOOKUP('Proxy Group Ticker'!B14,StockPrice,33,FALSE)","v":57.043999833333352},null,{"$f":"VLOOKUP('Proxy Group Ticker'!B14,vldatabase,4,FALSE)","v":2.08},null,3.646308123689046E-2]
[13,{"$f":"VLOOKUP('Proxy Group Ticker'!B15,vldatabase,2,FALSE)","v":"Eversource Energy"},null,{"$f":"HLOOKUP('Proxy Group Ticker'!B15,StockPrice,33,FALSE)","v":82.045332799999997},null,{"$f":"VLOOKUP('Proxy Group Ticker'!B15,vldatabase,4,FALSE)","v":2.27},null,2.7667631083093128E-2]
[14,{"$f":"VLOOKUP('Proxy Group Ticker'!B16,vldatabase,2,FALSE)","v":"Exelon Corp."},null,{"$f":"HLOOKUP('Proxy Group Ticker'!B16,StockPrice,33,FALSE)","v":36.168666633333338},null,{"$f":"VLOOKUP('Proxy Group Ticker'!B16,vldatabase,4,FALSE)","v":1.53},null,4.230180823392421E-2]
[15,{"$f":"VLOOKUP('Proxy Group Ticker'!B17,vldatabase,2,FALSE)","v":"Fortis Inc."},null,{"$f":"HLOOKUP('Proxy Group Ticker'!B17,StockPrice,33,FALSE)","v":37.247333333333323},null,{"$f":"VLOOKUP('Proxy Group Ticker'!B17,vldatabase,4,FALSE)","v":1.99},null,5.3426643518104222E-2]
[16,{"$f":"VLOOKUP('Proxy Group Ticker'!B18,vldatabase,2,FALSE)","v":"NextEra Energy, Inc."},null,{"$f":"HLOOKUP('Proxy Group Ticker'!B18,StockPrice,33,FALSE)","v":230.82599999999999},null,{"$f":"VLOOKUP('Proxy Group Ticker'!B18,vldatabase,4,FALSE)","v":5.65},null,{"$f":"F22/D22","v":2.4477311914602343E-2}]
[17,{"$f":"VLOOKUP('Proxy Group Ticker'!B19,vldatabase,2,FALSE)","v":"OGE Energy Corp."},null,{"$f":"HLOOKUP('Proxy Group Ticker'!B19,StockPrice,33,FALSE)","v":30.288333233333333},null,{"$f":"VLOOKUP('Proxy Group Ticker'!B19,vldatabase,4,FALSE)","v":1.62},null,5.3485940857819651E-2]
[18,{"$f":"VLOOKUP('Proxy Group Ticker'!B20,vldatabase,2,FALSE)","v":"PPL Corp."},null,{"$f":"HLOOKUP('Proxy Group Ticker'!B20,StockPrice,33,FALSE)","v":24.471333266666662},null,{"$f":"VLOOKUP('Proxy Group Ticker'!B20,vldatabase,4,FALSE)","v":1.66},null,6.7834473173603069E-2]
[19,{"$f":"VLOOKUP('Proxy Group Ticker'!B21,vldatabase,2,FALSE)","v":"Pub Sv Enterprise Grp."},null,{"$f":"HLOOKUP('Proxy Group Ticker'!B21,StockPrice,33,FALSE)","v":47.993999366666678},null,{"$f":"VLOOKUP('Proxy Group Ticker'!B21,vldatabase,4,FALSE)","v":1.96},null,4.0838438677008461E-2]
[20,{"$f":"VLOOKUP('Proxy Group Ticker'!B22,vldatabase,2,FALSE)","v":"Sempra Energy"},null,{"$f":"HLOOKUP('Proxy Group Ticker'!B22,StockPrice,33,FALSE)","v":118.39233316666665},null,{"$f":"VLOOKUP('Proxy Group Ticker'!B22,vldatabase,4,FALSE)","v":4.26},null,3.5982059699786392E-2]
[21,{"$f":"VLOOKUP('Proxy Group Ticker'!B23,vldatabase,2,FALSE)","v":"Southern Company"},null,{"$f":"HLOOKUP('Proxy Group Ticker'!B23,StockPrice,33,FALSE)","v":54.898333366666677},null,{"$f":"VLOOKUP('Proxy Group Ticker'!B23,vldatabase,4,FALSE)","v":2.56},null,4.6631652420151395E-2]
[22,{"$f":"VLOOKUP('Proxy Group Ticker'!B24,vldatabase,2,FALSE)","v":"WEC Energy Group"},null,{"$f":"HLOOKUP('Proxy Group Ticker'!B24,StockPrice,33,FALSE)","v":90.423999000000009},null,{"$f":"VLOOKUP('Proxy Group Ticker'!B24,vldatabase,4,FALSE)","v":2.57},null,2.8421658281226864E-2]
[23,{"$f":"VLOOKUP('Proxy Group Ticker'!B25,vldatabase,2,FALSE)","v":"Xcel Energy Inc."},null,{"$f":"HLOOKUP('Proxy Group Ticker'!B25,StockPrice,33,FALSE)","v":61.556000000000019},null,{"$f":"VLOOKUP('Proxy Group Ticker'!B25,vldatabase,4,FALSE)","v":1.75},null,2.8429397621677812E-2]
[null,null,null,null,null," "]
[null,"     Average",null,null,null,null,null,{"$f":"AVERAGE(H7:H29)","v":3.9242087135544008E-2}]
[]
[]
[]
["(a)",{"$f":"'Stock Price (Electric)'!B37","v":"Average of closing prices for 30 trading days ended May 1, 2020."}]
["(b)",{"$f":"'Electric Utility Data'!B50","v":"The Value Line Investment Survey, Summary & Index (May 1, 2020)."}]
[]
[]
[null,null,null,null,null,"Min",null,{"$f":"MIN(H7:H29)","v":2.4477311914602343E-2}]
[null,null,null,null,null,"Max",null,{"$f":"MAX(H7:H29)","v":6.7834473173603069E-2}]

{"sheet":"4  (2)","index":10,"n_rows":37,"n_cols":11,"rows_kept":37,"cut":false,"hidden":false,"merged":[[5,3,5,7]]}
[{"$f":"'Exhibit List'!C6","v":"DCF MODEL - ELECTRIC GROUP"},null,null,null,null,null,null,null,null,null,{"$f":"'Exhibit List'!B6","v":"Exhibit AMM-4"}]
[null,null,null,null,null,null,null,null,null,null,"Page 2 of 4"]
[{"$f":"'Exhibit List'!D6","v":"GROWTH RATES"}]
[]
[null,null,null,"(a)",null,"(b)",null,"(c)",null,"(d)"]
[null,null,null,"Earnings Growth",null,null,null,null,null,"br+sv"]
[null,"Company ",null,"V Line",null,"IBES",null,"Zacks",null,"Growth"]
[{"$f":"A7+1","v":1},{"$f":"'4 ( 1)'!B7","v":"Alliant Energy"},null,{"$f":"VLOOKUP('Proxy Group Ticker'!B3,vldatabase,19,FALSE)","v":6.5000000000000002E-2},null,{"$f":"VLOOKUP('Proxy Group Ticker'!B3,vldatabase,30,FALSE)","v":5.6500000000000002E-2},null,{"$f":"VLOOKUP('Proxy Group Ticker'!B3,vldatabase,31,FALSE)","v":5.5100000000000003E-2},null,{"$f":"'5'!Q8","v":4.3071344741481429E-2}]
[2,{"$f":"'4 ( 1)'!B8","v":"Ameren Corp."},null,{"$f":"VLOOKUP('Proxy Group Ticker'!B4,vldatabase,19,FALSE)","v":0.06},null,{"$f":"VLOOKUP('Proxy Group Ticker'!B4,vldatabase,30,FALSE)","v":6.5000000000000002E-2},null,{"$f":"VLOOKUP('Proxy Group Ticker'!B4,vldatabase,31,FALSE)","v":6.7500000000000004E-2},null,{"$f":"'5'!Q9","v":6.1682793618372686E-2}]
[3,{"$f":"'4 ( 1)'!B9","v":"American Elec Pwr"},null,{"$f":"VLOOKUP('Proxy Group Ticker'!B5,vldatabase,19,FALSE)","v":0.05},null,{"$f":"VLOOKUP('Proxy Group Ticker'!B5,vldatabase,30,FALSE)","v":0.06},null,{"$f":"VLOOKUP('Proxy Group Ticker'!B5,vldatabase,31,FALSE)","v":5.7799999999999997E-2},null,{"$f":"'5'!Q10","v":4.7687520801266363E-2}]
[4,{"$f":"'4 ( 1)'!B10","v":"Avangrid, Inc."},null,{"$f":"VLOOKUP('Proxy Group Ticker'!B6,vldatabase,19,FALSE)","v":8.5000000000000006E-2},null,{"$f":"VLOOKUP('Proxy Group Ticker'!B6,vldatabase,30,FALSE)","v":6.3E-2},null,{"$f":"VLOOKUP('Proxy Group Ticker'!B6,vldatabase,31,FALSE)","v":5.2400000000000002E-2},null,{"$f":"'5'!Q11","v":1.5017377675665477E-2}]
[5,{"$f":"'4 ( 1)'!B11","v":"Black Hills Corp."},null,{"$f":"VLOOKUP('Proxy Group Ticker'!B7,vldatabase,19,FALSE)","v":3.5000000000000003E-2},null,{"$f":"VLOOKUP('Proxy Group Ticker'!B7,vldatabase,30,FALSE)","v":5.8299999999999998E-2},null,{"$f":"VLOOKUP('Proxy Group Ticker'!B7,vldatabase,31,FALSE)","v":5.8900000000000001E-2},null,{"$f":"'5'!Q12","v":3.793492074102358E-2}]
[6,{"$f":"'4 ( 1)'!B12","v":"CMS Energy Corp."},null,{"$f":"VLOOKUP('Proxy Group Ticker'!B8,vldatabase,19,FALSE)","v":7.4999999999999997E-2},null,{"$f":"VLOOKUP('Proxy Group Ticker'!B8,vldatabase,30,FALSE)","v":7.2999999999999995E-2},null,{"$f":"VLOOKUP('Proxy Group Ticker'!B8,vldatabase,31,FALSE)","v":6.9500000000000006E-2},null,{"$f":"'5'!Q13","v":7.0219009409867458E-2}]
[7,{"$f":"'4 ( 1)'!B13","v":"Consolidated Edison"},null,{"$f":"VLOOKUP('Proxy Group Ticker'!B9,vldatabase,19,FALSE)","v":0.03},null,{"$f":"VLOOKUP('Proxy Group Ticker'!B9,vldatabase,30,FALSE)","v":2.41E-2},null,{"$f":"VLOOKUP('Proxy Group Ticker'!B9,vldatabase,31,FALSE)","v":0.02},null,{"$f":"'5'!Q14","v":3.16337264450657E-2}]
[8,{"$f":"'4 ( 1)'!B14","v":"Dominion Energy"},null,{"$f":"VLOOKUP('Proxy Group Ticker'!B10,vldatabase,19,FALSE)","v":7.0000000000000007E-2},null,{"$f":"VLOOKUP('Proxy Group Ticker'!B10,vldatabase,30,FALSE)","v":4.8800000000000003E-2},null,{"$f":"VLOOKUP('Proxy Group Ticker'!B10,vldatabase,31,FALSE)","v":4.6800000000000001E-2},null,{"$f":"'5'!Q15","v":4.5928245695201562E-2}]
[9,{"$f":"'4 ( 1)'!B15","v":"DTE Energy Co."},null,{"$f":"VLOOKUP('Proxy Group Ticker'!B11,vldatabase,19,FALSE)","v":0.05},null,{"$f":"VLOOKUP('Proxy Group Ticker'!B11,vldatabase,30,FALSE)","v":5.96E-2},null,{"$f":"VLOOKUP('Proxy Group Ticker'!B11,vldatabase,31,FALSE)","v":5.5E-2},null,{"$f":"'5'!Q16","v":5.0525155538581237E-2}]
[10,{"$f":"'4 ( 1)'!B16","v":"Duke Energy Corp."},null,{"$f":"VLOOKUP('Proxy Group Ticker'!B12,vldatabase,19,FALSE)","v":0.06},null,{"$f":"VLOOKUP('Proxy Group Ticker'!B12,vldatabase,30,FALSE)","v":4.1399999999999999E-2},null,{"$f":"VLOOKUP('Proxy Group Ticker'!B12,vldatabase,31,FALSE)","v":4.6399999999999997E-2},null,{"$f":"'5'!Q17","v":3.0276192246690484E-2}]
[11,{"$f":"'4 ( 1)'!B17","v":"Entergy Corp."},null,{"$f":"VLOOKUP('Proxy Group Ticker'!B13,vldatabase,19,FALSE)","v":0.03},null,{"$f":"VLOOKUP('Proxy Group Ticker'!B13,vldatabase,30,FALSE)","v":0.06},null,{"$f":"VLOOKUP('Proxy Group Ticker'!B13,vldatabase,31,FALSE)","v":5.9499999999999997E-2},null,{"$f":"'5'!Q18","v":5.1316531407304217E-2}]
[12,{"$f":"'4 ( 1)'!B18","v":"Evergy Inc."},null,{"$f":"VLOOKUP('Proxy Group Ticker'!B14,vldatabase,19,FALSE)","v":"n/a"},null,{"$f":"VLOOKUP('Proxy Group Ticker'!B14,vldatabase,30,FALSE)","v":3.9E-2},null,{"$f":"VLOOKUP('Proxy Group Ticker'!B14,vldatabase,31,FALSE)","v":4.9500000000000002E-2},null,{"$f":"'5'!Q19","v":2.8263302068489184E-2}]
[13,{"$f":"'4 ( 1)'!B19","v":"Eversource Energy"},null,{"$f":"VLOOKUP('Proxy Group Ticker'!B15,vldatabase,19,FALSE)","v":5.5E-2},null,{"$f":"VLOOKUP('Proxy Group Ticker'!B15,vldatabase,30,FALSE)","v":5.7299999999999997E-2},null,{"$f":"VLOOKUP('Proxy Group Ticker'!B15,vldatabase,31,FALSE)","v":6.13E-2},null,{"$f":"'5'!Q20","v":4.8100600323950235E-2}]
[14,{"$f":"'4 ( 1)'!B20","v":"Exelon Corp."},null,{"$f":"VLOOKUP('Proxy Group Ticker'!B16,vldatabase,19,FALSE)","v":0.08},null,{"$f":"VLOOKUP('Proxy Group Ticker'!B16,vldatabase,30,FALSE)","v":-2.4500000000000001E-2},null,{"$f":"VLOOKUP('Proxy Group Ticker'!B16,vldatabase,31,FALSE)","v":0.04},null,{"$f":"'5'!Q21","v":4.5913863706780328E-2}]
[15,{"$f":"'4 ( 1)'!B21","v":"Fortis Inc."},null,{"$f":"VLOOKUP('Proxy Group Ticker'!B17,vldatabase,19,FALSE)","v":2.5000000000000001E-2},null,{"$f":"VLOOKUP('Proxy Group Ticker'!B17,vldatabase,30,FALSE)","v":5.0299999999999997E-2},null,{"$f":"VLOOKUP('Proxy Group Ticker'!B17,vldatabase,31,FALSE)","v":5.9299999999999999E-2},null,{"$f":"'5'!Q22","v":1.4710706651648416E-2}]
[16,{"$f":"'4 ( 1)'!B22","v":"NextEra Energy, Inc."},null,{"$f":"VLOOKUP('Proxy Group Ticker'!B18,vldatabase,19,FALSE)","v":0.1},null,{"$f":"VLOOKUP('Proxy Group Ticker'!B18,vldatabase,30,FALSE)","v":7.7100000000000002E-2},null,{"$f":"VLOOKUP('Proxy Group Ticker'!B18,vldatabase,31,FALSE)","v":7.7200000000000005E-2},null,{"$f":"'5'!Q23","v":5.1663258670379422E-2}]
[17,{"$f":"'4 ( 1)'!B23","v":"OGE Energy Corp."},null,{"$f":"VLOOKUP('Proxy Group Ticker'!B19,vldatabase,19,FALSE)","v":4.4999999999999998E-2},null,{"$f":"VLOOKUP('Proxy Group Ticker'!B19,vldatabase,30,FALSE)","v":1.7000000000000001E-2},null,{"$f":"VLOOKUP('Proxy Group Ticker'!B19,vldatabase,31,FALSE)","v":3.3700000000000001E-2},null,{"$f":"'5'!Q24","v":3.3446560009511815E-2}]
[18,{"$f":"'4 ( 1)'!B24","v":"PPL Corp."},null,{"$f":"VLOOKUP('Proxy Group Ticker'!B20,vldatabase,19,FALSE)","v":2.5000000000000001E-2},null,{"$f":"VLOOKUP('Proxy Group Ticker'!B20,vldatabase,30,FALSE)","v":5.0000000000000001E-3},null,{"$f":"VLOOKUP('Proxy Group Ticker'!B20,vldatabase,31,FALSE)","v":"n/a"},null,{"$f":"'5'!Q25","v":5.5617653741153225E-2}]
[19,{"$f":"'4 ( 1)'!B25","v":"Pub Sv Enterprise Grp."},null,{"$f":"VLOOKUP('Proxy Group Ticker'!B21,vldatabase,19,FALSE)","v":0.06},null,{"$f":"VLOOKUP('Proxy Group Ticker'!B21,vldatabase,30,FALSE)","v":2.35E-2},null,{"$f":"VLOOKUP('Proxy Group Ticker'!B21,vldatabase,31,FALSE)","v":3.4099999999999998E-2},null,{"$f":"'5'!Q26","v":4.9912955763260797E-2}]
[20,{"$f":"'4 ( 1)'!B26","v":"Sempra Energy"},null,{"$f":"VLOOKUP('Proxy Group Ticker'!B22,vldatabase,19,FALSE)","v":0.1},null,{"$f":"VLOOKUP('Proxy Group Ticker'!B22,vldatabase,30,FALSE)","v":4.2000000000000003E-2},null,{"$f":"VLOOKUP('Proxy Group Ticker'!B22,vldatabase,31,FALSE)","v":6.8000000000000005E-2},null,{"$f":"'5'!Q27","v":7.3588242897319286E-2}]
[21,{"$f":"'4 ( 1)'!B27","v":"Southern Company"},null,{"$f":"VLOOKUP('Proxy Group Ticker'!B23,vldatabase,19,FALSE)","v":0.04},null,{"$f":"VLOOKUP('Proxy Group Ticker'!B23,vldatabase,30,FALSE)","v":4.36E-2},null,{"$f":"VLOOKUP('Proxy Group Ticker'!B23,vldatabase,31,FALSE)","v":0.04},null,{"$f":"'5'!Q28","v":4.2088738860371545E-2}]
[22,{"$f":"'4 ( 1)'!B28","v":"WEC Energy Group"},null,{"$f":"VLOOKUP('Proxy Group Ticker'!B24,vldatabase,19,FALSE)","v":0.06},null,{"$f":"VLOOKUP('Proxy Group Ticker'!B24,vldatabase,30,FALSE)","v":5.96E-2},null,{"$f":"VLOOKUP('Proxy Group Ticker'!B24,vldatabase,31,FALSE)","v":5.91E-2},null,{"$f":"'5'!Q29","v":4.1272425203016896E-2}]
[23,{"$f":"'4 ( 1)'!B29","v":"Xcel Energy Inc."},null,{"$f":"VLOOKUP('Proxy Group Ticker'!B25,vldatabase,19,FALSE)","v":0.06},null,{"$f":"VLOOKUP('Proxy Group Ticker'!B25,vldatabase,30,FALSE)","v":5.3999999999999999E-2},null,{"$f":"VLOOKUP('Proxy Group Ticker'!B25,vldatabase,31,FALSE)","v":5.7200000000000001E-2},null,{"$f":"'5'!Q30","v":4.9794424627966544E-2}]
[]
[]
[]
["(a)",{"$f":"'Electric Utility Data'!B51","v":"The Value Line Investment Survey (Feb. 14, Mar. 13 and Apr. 24, 2020)."}]
["(b)",{"$f":"'Electric Utility Data'!B54","v":"www.finance.yahoo.com (retreived May 1, 2020)."}]
["(c)",{"$f":"'Electric Utility Data'!B55","v":"www.zacks.com (retrieved May 1, 2020)."}]
["(d)",{"$f":"\"See \"&'5'!Q1& \".\"","v":"See Exhibit AMM-5."}]

{"sheet":"4 (3)","index":11,"n_rows":41,"n_cols":18,"rows_kept":41,"cut":false,"hidden":false,"merged":[[5,3,5,8],[35,1,35,10]]}
[{"$f":"'Exhibit List'!C7","v":"DCF MODEL - ELECTRIC GROUP"},null,null,null,null,null,null,null,null,null,null,{"$f":"'Exhibit List'!B7","v":"Exhibit AMM-4"}]
[null,null,null,null,null,null,null,null,null,null,null,"Page 3 of 4"]
[{"$f":"'Exhibit List'!D7","v":"COST OF EQUITY ESTIMATES"}]
[]
[null,null,null,"(a)",null,"(a)",null,"(a)",null,null,"(a)"]
[null,null,null,"Earnings Growth",null,null,null,null,null,null,"br+sv"]
[null,"Company ",null,"V Line",null,"IBES",null,"Zacks",null,null,"Growth"]
[{"$f":"A7+1","v":1},{"$f":"'4 ( 1)'!B7","v":"Alliant Energy"},null,{"$f":"IF('4  (2)'!D8=\"n/a\",\"n/a\",'4 ( 1)'!$H7+'4  (2)'!D8)","v":9.6267570673344308E-2},null,{"$f":"IF('4  (2)'!F8=\"n/a\",\"n/a\",'4 ( 1)'!$H7+'4  (2)'!F8)","v":8.7767570673344314E-2},null,{"$f":"IF('4  (2)'!H8=\"n/a\",\"n/a\",'4 ( 1)'!$H7+'4  (2)'!H8)","v":8.6367570673344302E-2},null,null,{"$f":"IF('4  (2)'!J8=\"n/a\",\"n/a\",'4 ( 1)'!$H7+'4  (2)'!J8)","v":7.4338915414825735E-2},null,null,null,{"$f":"IF(D8=\"n/a\",\"n/a\",IF(D8<$D$40,\"LOW\",IF(D8>$D$41,\"HIGH\",D8)))","v":9.6267570673344308E-2},{"$f":"IF(F8=\"n/a\",\"n/a\",IF(F8<$D$40,\"LOW\",IF(F8>$D$41,\"HIGH\",F8)))","v":8.7767570673344314E-2},{"$f":"IF(H8=\"n/a\",\"n/a\",IF(H8<$D$40,\"LOW\",IF(H8>$D$41,\"HIGH\",H8)))","v":8.6367570673344302E-2},{"$f":"IF(K8=\"n/a\",\"n/a\",IF(K8<$D$40,\"LOW\",IF(K8>$D$41,\"HIGH\",K8)))","v":7.4338915414825735E-2}]
[{"$f":"A8+1","v":2},{"$f":"'4 ( 1)'!B8","v":"Ameren Corp."},null,{"$f":"IF('4  (2)'!D9=\"n/a\",\"n/a\",'4 ( 1)'!$H8+'4  (2)'!D9)","v":8.7858083863418493E-2},null,{"$f":"IF('4  (2)'!F9=\"n/a\",\"n/a\",'4 ( 1)'!$H8+'4  (2)'!F9)","v":9.2858083863418497E-2},null,{"$f":"IF('4  (2)'!H9=\"n/a\",\"n/a\",'4 ( 1)'!$H8+'4  (2)'!H9)","v":9.53580838634185E-2},null,null,{"$f":"IF('4  (2)'!J9=\"n/a\",\"n/a\",'4 ( 1)'!$H8+'4  (2)'!J9)","v":8.9540877481791181E-2},null,null,null,8.7858083863418493E-2,9.2858083863418497E-2,9.53580838634185E-2,8.9540877481791181E-2]
[3,{"$f":"'4 ( 1)'!B9","v":"American Elec Pwr"},null,{"$f":"IF('4  (2)'!D10=\"n/a\",\"n/a\",'4 ( 1)'!$H9+'4  (2)'!D10)","v":8.5661365468483186E-2},null,{"$f":"IF('4  (2)'!F10=\"n/a\",\"n/a\",'4 ( 1)'!$H9+'4  (2)'!F10)","v":9.5661365468483181E-2},null,{"$f":"IF('4  (2)'!H10=\"n/a\",\"n/a\",'4 ( 1)'!$H9+'4  (2)'!H10)","v":9.3461365468483187E-2},null,null,{"$f":"IF('4  (2)'!J10=\"n/a\",\"n/a\",'4 ( 1)'!$H9+'4  (2)'!J10)","v":8.3348886269749539E-2},null,null,null,8.5661365468483186E-2,9.5661365468483181E-2,9.3461365468483187E-2,8.3348886269749539E-2]
[4,{"$f":"'4 ( 1)'!B10","v":"Avangrid, Inc."},null,{"$f":"IF('4  (2)'!D11=\"n/a\",\"n/a\",'4 ( 1)'!$H10+'4  (2)'!D11)","v":0.1261189909993447},null,{"$f":"IF('4  (2)'!F11=\"n/a\",\"n/a\",'4 ( 1)'!$H10+'4  (2)'!F11)","v":0.10411899099934471},null,{"$f":"IF('4  (2)'!H11=\"n/a\",\"n/a\",'4 ( 1)'!$H10+'4  (2)'!H11)","v":9.3518990999344714E-2},null,null,{"$f":"IF('4  (2)'!J11=\"n/a\",\"n/a\",'4 ( 1)'!$H10+'4  (2)'!J11)","v":5.6136368675010193E-2},null,null,null,0.1261189909993447,0.10411899099934471,9.3518990999344714E-2,"LOW"]
[5,{"$f":"'4 ( 1)'!B11","v":"Black Hills Corp."},null,{"$f":"IF('4  (2)'!D12=\"n/a\",\"n/a\",'4 ( 1)'!$H11+'4  (2)'!D12)","v":6.9850565056791478E-2},null,{"$f":"IF('4  (2)'!F12=\"n/a\",\"n/a\",'4 ( 1)'!$H11+'4  (2)'!F12)","v":9.3150565056791479E-2},null,{"$f":"IF('4  (2)'!H12=\"n/a\",\"n/a\",'4 ( 1)'!$H11+'4  (2)'!H12)","v":9.3750565056791468E-2},null,null,{"$f":"IF('4  (2)'!J12=\"n/a\",\"n/a\",'4 ( 1)'!$H11+'4  (2)'!J12)","v":7.2785485797815047E-2},null,null,null,6.9850565056791478E-2,9.3150565056791479E-2,9.3750565056791468E-2,7.2785485797815047E-2]
[6,{"$f":"'4 ( 1)'!B12","v":"CMS Energy Corp."},null,{"$f":"IF('4  (2)'!D13=\"n/a\",\"n/a\",'4 ( 1)'!$H12+'4  (2)'!D13)","v":0.10365576833400834},null,{"$f":"IF('4  (2)'!F13=\"n/a\",\"n/a\",'4 ( 1)'!$H12+'4  (2)'!F13)","v":0.10165576833400834},null,{"$f":"IF('4  (2)'!H13=\"n/a\",\"n/a\",'4 ( 1)'!$H12+'4  (2)'!H13)","v":9.8155768334008353E-2},null,null,{"$f":"IF('4  (2)'!J13=\"n/a\",\"n/a\",'4 ( 1)'!$H12+'4  (2)'!J13)","v":9.8874777743875805E-2},null,null,null,0.10365576833400834,0.10165576833400834,9.8155768334008353E-2,9.8874777743875805E-2]
[7,{"$f":"'4 ( 1)'!B13","v":"Consolidated Edison"},null,{"$f":"IF('4  (2)'!D14=\"n/a\",\"n/a\",'4 ( 1)'!$H13+'4  (2)'!D14)","v":6.8324947486853083E-2},null,{"$f":"IF('4  (2)'!F14=\"n/a\",\"n/a\",'4 ( 1)'!$H13+'4  (2)'!F14)","v":6.242494748685308E-2},null,{"$f":"IF('4  (2)'!H14=\"n/a\",\"n/a\",'4 ( 1)'!$H13+'4  (2)'!H14)","v":5.8324947486853074E-2},null,null,{"$f":"IF('4  (2)'!J14=\"n/a\",\"n/a\",'4 ( 1)'!$H13+'4  (2)'!J14)","v":6.9958673931918777E-2},null,null,null,6.8324947486853083E-2,"LOW","LOW",6.9958673931918777E-2]
[8,{"$f":"'4 ( 1)'!B14","v":"Dominion Energy"},null,{"$f":"IF('4  (2)'!D15=\"n/a\",\"n/a\",'4 ( 1)'!$H14+'4  (2)'!D15)","v":0.12010126878851546},null,{"$f":"IF('4  (2)'!F15=\"n/a\",\"n/a\",'4 ( 1)'!$H14+'4  (2)'!F15)","v":9.8901268788515462E-2},null,{"$f":"IF('4  (2)'!H15=\"n/a\",\"n/a\",'4 ( 1)'!$H14+'4  (2)'!H15)","v":9.690126878851546E-2},null,null,{"$f":"IF('4  (2)'!J15=\"n/a\",\"n/a\",'4 ( 1)'!$H14+'4  (2)'!J15)","v":9.6029514483717021E-2},null,null,null,0.12010126878851546,9.8901268788515462E-2,9.690126878851546E-2,9.6029514483717021E-2]
[9,{"$f":"'4 ( 1)'!B15","v":"DTE Energy Co."},null,{"$f":"IF('4  (2)'!D16=\"n/a\",\"n/a\",'4 ( 1)'!$H15+'4  (2)'!D16)","v":9.2598077173914065E-2},null,{"$f":"IF('4  (2)'!F16=\"n/a\",\"n/a\",'4 ( 1)'!$H15+'4  (2)'!F16)","v":0.10219807717391406},null,{"$f":"IF('4  (2)'!H16=\"n/a\",\"n/a\",'4 ( 1)'!$H15+'4  (2)'!H16)","v":9.7598077173914055E-2},null,null,{"$f":"IF('4  (2)'!J16=\"n/a\",\"n/a\",'4 ( 1)'!$H15+'4  (2)'!J16)","v":9.3123232712495299E-2},null,null,null,9.2598077173914065E-2,0.10219807717391406,9.7598077173914055E-2,9.3123232712495299E-2]
[10,{"$f":"'4 ( 1)'!B16","v":"Duke Energy Corp."},null,{"$f":"IF('4  (2)'!D17=\"n/a\",\"n/a\",'4 ( 1)'!$H16+'4  (2)'!D17)","v":0.10640549273021002},null,{"$f":"IF('4  (2)'!F17=\"n/a\",\"n/a\",'4 ( 1)'!$H16+'4  (2)'!F17)","v":8.7805492730210016E-2},null,{"$f":"IF('4  (2)'!H17=\"n/a\",\"n/a\",'4 ( 1)'!$H16+'4  (2)'!H17)","v":9.2805492730210021E-2},null,null,{"$f":"IF('4  (2)'!J17=\"n/a\",\"n/a\",'4 ( 1)'!$H16+'4  (2)'!J17)","v":7.6681684976900505E-2},null,null,null,0.10640549273021002,8.7805492730210016E-2,9.2805492730210021E-2,7.6681684976900505E-2]
[11,{"$f":"'4 ( 1)'!B17","v":"Entergy Corp."},null,{"$f":"IF('4  (2)'!D18=\"n/a\",\"n/a\",'4 ( 1)'!$H17+'4  (2)'!D18)","v":6.9765776824741096E-2},null,{"$f":"IF('4  (2)'!F18=\"n/a\",\"n/a\",'4 ( 1)'!$H17+'4  (2)'!F18)","v":9.9765776824741095E-2},null,{"$f":"IF('4  (2)'!H18=\"n/a\",\"n/a\",'4 ( 1)'!$H17+'4  (2)'!H18)","v":9.9265776824741095E-2},null,null,{"$f":"IF('4  (2)'!J18=\"n/a\",\"n/a\",'4 ( 1)'!$H17+'4  (2)'!J18)","v":9.1082308232045314E-2},null,null,null,6.9765776824741096E-2,9.9765776824741095E-2,9.9265776824741095E-2,9.1082308232045314E-2]
[12,{"$f":"'4 ( 1)'!B18","v":"Evergy Inc."},null,{"$f":"IF('4  (2)'!D19=\"n/a\",\"n/a\",'4 ( 1)'!$H18+'4  (2)'!D19)","v":"n/a"},null,{"$f":"IF('4  (2)'!F19=\"n/a\",\"n/a\",'4 ( 1)'!$H18+'4  (2)'!F19)","v":7.5463081236890467E-2},null,{"$f":"IF('4  (2)'!H19=\"n/a\",\"n/a\",'4 ( 1)'!$H18+'4  (2)'!H19)","v":8.5963081236890462E-2},null,null,{"$f":"IF('4  (2)'!J19=\"n/a\",\"n/a\",'4 ( 1)'!$H18+'4  (2)'!J19)","v":6.4726383305379637E-2},null,null,null,"n/a",7.5463081236890467E-2,8.5963081236890462E-2,"LOW"]
[13,{"$f":"'4 ( 1)'!B19","v":"Eversource Energy"},null,{"$f":"IF('4  (2)'!D20=\"n/a\",\"n/a\",'4 ( 1)'!$H19+'4  (2)'!D20)","v":8.2667631083093135E-2},null,{"$f":"IF('4  (2)'!F20=\"n/a\",\"n/a\",'4 ( 1)'!$H19+'4  (2)'!F20)","v":8.4967631083093131E-2},null,{"$f":"IF('4  (2)'!H20=\"n/a\",\"n/a\",'4 ( 1)'!$H19+'4  (2)'!H20)","v":8.8967631083093135E-2},null,null,{"$f":"IF('4  (2)'!J20=\"n/a\",\"n/a\",'4 ( 1)'!$H19+'4  (2)'!J20)","v":7.5768231407043363E-2},null,null,null,8.2667631083093135E-2,8.4967631083093131E-2,8.8967631083093135E-2,7.5768231407043363E-2]
[14,{"$f":"'4 ( 1)'!B20","v":"Exelon Corp."},null,{"$f":"IF('4  (2)'!D21=\"n/a\",\"n/a\",'4 ( 1)'!$H20+'4  (2)'!D21)","v":0.12230180823392421},null,{"$f":"IF('4  (2)'!F21=\"n/a\",\"n/a\",'4 ( 1)'!$H20+'4  (2)'!F21)","v":1.7801808233924209E-2},null,{"$f":"IF('4  (2)'!H21=\"n/a\",\"n/a\",'4 ( 1)'!$H20+'4  (2)'!H21)","v":8.2301808233924217E-2},null,null,{"$f":"IF('4  (2)'!J21=\"n/a\",\"n/a\",'4 ( 1)'!$H20+'4  (2)'!J21)","v":8.8215671940704538E-2},null,null,null,0.12230180823392421,"LOW",8.2301808233924217E-2,8.8215671940704538E-2]
[15,{"$f":"'4 ( 1)'!B21","v":"Fortis Inc."},null,{"$f":"IF('4  (2)'!D22=\"n/a\",\"n/a\",'4 ( 1)'!$H21+'4  (2)'!D22)","v":7.8426643518104217E-2},null,{"$f":"IF('4  (2)'!F22=\"n/a\",\"n/a\",'4 ( 1)'!$H21+'4  (2)'!F22)","v":0.10372664351810422},null,{"$f":"IF('4  (2)'!H22=\"n/a\",\"n/a\",'4 ( 1)'!$H21+'4  (2)'!H22)","v":0.11272664351810421},null,null,{"$f":"IF('4  (2)'!J22=\"n/a\",\"n/a\",'4 ( 1)'!$H21+'4  (2)'!J22)","v":6.8137350169752642E-2},null,null,null,7.8426643518104217E-2,0.10372664351810422,0.11272664351810421,6.8137350169752642E-2]
[16,{"$f":"'4 ( 1)'!B22","v":"NextEra Energy, Inc."},null,{"$f":"IF('4  (2)'!D23=\"n/a\",\"n/a\",'4 ( 1)'!$H22+'4  (2)'!D23)","v":0.12447731191460235},null,{"$f":"IF('4  (2)'!F23=\"n/a\",\"n/a\",'4 ( 1)'!$H22+'4  (2)'!F23)","v":0.10157731191460234},null,{"$f":"IF('4  (2)'!H23=\"n/a\",\"n/a\",'4 ( 1)'!$H22+'4  (2)'!H23)","v":0.10167731191460234},null,null,{"$f":"IF('4  (2)'!J23=\"n/a\",\"n/a\",'4 ( 1)'!$H22+'4  (2)'!J23)","v":7.6140570584981762E-2},null,null,null,{"$f":"IF(D23=\"n/a\",\"n/a\",IF(D23<$D$40,\"LOW\",IF(D23>$D$41,\"HIGH\",D23)))","v":0.12447731191460235},{"$f":"IF(F23=\"n/a\",\"n/a\",IF(F23<$D$40,\"LOW\",IF(F23>$D$41,\"HIGH\",F23)))","v":0.10157731191460234},{"$f":"IF(H23=\"n/a\",\"n/a\",IF(H23<$D$40,\"LOW\",IF(H23>$D$41,\"HIGH\",H23)))","v":0.10167731191460234},{"$f":"IF(K23=\"n/a\",\"n/a\",IF(K23<$D$40,\"LOW\",IF(K23>$D$41,\"HIGH\",K23)))","v":7.6140570584981762E-2}]
[17,{"$f":"'4 ( 1)'!B23","v":"OGE Energy Corp."},null,{"$f":"IF('4  (2)'!D24=\"n/a\",\"n/a\",'4 ( 1)'!$H23+'4  (2)'!D24)","v":9.8485940857819643E-2},null,{"$f":"IF('4  (2)'!F24=\"n/a\",\"n/a\",'4 ( 1)'!$H23+'4  (2)'!F24)","v":7.0485940857819646E-2},null,{"$f":"IF('4  (2)'!H24=\"n/a\",\"n/a\",'4 ( 1)'!$H23+'4  (2)'!H24)","v":8.7185940857819652E-2},null,null,{"$f":"IF('4  (2)'!J24=\"n/a\",\"n/a\",'4 ( 1)'!$H23+'4  (2)'!J24)","v":8.6932500867331466E-2},null,null,null,9.8485940857819643E-2,7.0485940857819646E-2,8.7185940857819652E-2,8.6932500867331466E-2]
[18,{"$f":"'4 ( 1)'!B24","v":"PPL Corp."},null,{"$f":"IF('4  (2)'!D25=\"n/a\",\"n/a\",'4 ( 1)'!$H24+'4  (2)'!D25)","v":9.2834473173603077E-2},null,{"$f":"IF('4  (2)'!F25=\"n/a\",\"n/a\",'4 ( 1)'!$H24+'4  (2)'!F25)","v":7.2834473173603073E-2},null,{"$f":"IF('4  (2)'!H25=\"n/a\",\"n/a\",'4 ( 1)'!$H24+'4  (2)'!H25)","v":"n/a"},null,null,{"$f":"IF('4  (2)'!J25=\"n/a\",\"n/a\",'4 ( 1)'!$H24+'4  (2)'!J25)","v":0.12345212691475629},null,null,null,9.2834473173603077E-2,7.2834473173603073E-2,"n/a",0.12345212691475629]
[19,{"$f":"'4 ( 1)'!B25","v":"Pub Sv Enterprise Grp."},null,{"$f":"IF('4  (2)'!D26=\"n/a\",\"n/a\",'4 ( 1)'!$H25+'4  (2)'!D26)","v":0.10083843867700845},null,{"$f":"IF('4  (2)'!F26=\"n/a\",\"n/a\",'4 ( 1)'!$H25+'4  (2)'!F26)","v":6.4338438677008461E-2},null,{"$f":"IF('4  (2)'!H26=\"n/a\",\"n/a\",'4 ( 1)'!$H25+'4  (2)'!H26)","v":7.4938438677008459E-2},null,null,{"$f":"IF('4  (2)'!J26=\"n/a\",\"n/a\",'4 ( 1)'!$H25+'4  (2)'!J26)","v":9.0751394440269251E-2},null,null,null,0.10083843867700845,"LOW",7.4938438677008459E-2,9.0751394440269251E-2]
[20,{"$f":"'4 ( 1)'!B26","v":"Sempra Energy"},null,{"$f":"IF('4  (2)'!D27=\"n/a\",\"n/a\",'4 ( 1)'!$H26+'4  (2)'!D27)","v":0.13598205969978638},null,{"$f":"IF('4  (2)'!F27=\"n/a\",\"n/a\",'4 ( 1)'!$H26+'4  (2)'!F27)","v":7.7982059699786388E-2},null,{"$f":"IF('4  (2)'!H27=\"n/a\",\"n/a\",'4 ( 1)'!$H26+'4  (2)'!H27)","v":0.1039820596997864},null,null,{"$f":"IF('4  (2)'!J27=\"n/a\",\"n/a\",'4 ( 1)'!$H26+'4  (2)'!J27)","v":0.10957030259710568},null,null,null,0.13598205969978638,7.7982059699786388E-2,0.1039820596997864,0.10957030259710568]
[21,{"$f":"'4 ( 1)'!B27","v":"Southern Company"},null,{"$f":"IF('4  (2)'!D28=\"n/a\",\"n/a\",'4 ( 1)'!$H27+'4  (2)'!D28)","v":8.6631652420151389E-2},null,{"$f":"IF('4  (2)'!F28=\"n/a\",\"n/a\",'4 ( 1)'!$H27+'4  (2)'!F28)","v":9.0231652420151395E-2},null,{"$f":"IF('4  (2)'!H28=\"n/a\",\"n/a\",'4 ( 1)'!$H27+'4  (2)'!H28)","v":8.6631652420151389E-2},null,null,{"$f":"IF('4  (2)'!J28=\"n/a\",\"n/a\",'4 ( 1)'!$H27+'4  (2)'!J28)","v":8.8720391280522948E-2},null,null,null,8.6631652420151389E-2,9.0231652420151395E-2,8.6631652420151389E-2,8.8720391280522948E-2]
[22,{"$f":"'4 ( 1)'!B28","v":"WEC Energy Group"},null,{"$f":"IF('4  (2)'!D29=\"n/a\",\"n/a\",'4 ( 1)'!$H28+'4  (2)'!D29)","v":8.8421658281226861E-2},null,{"$f":"IF('4  (2)'!F29=\"n/a\",\"n/a\",'4 ( 1)'!$H28+'4  (2)'!F29)","v":8.8021658281226864E-2},null,{"$f":"IF('4  (2)'!H29=\"n/a\",\"n/a\",'4 ( 1)'!$H28+'4  (2)'!H29)","v":8.7521658281226863E-2},null,null,{"$f":"IF('4  (2)'!J29=\"n/a\",\"n/a\",'4 ( 1)'!$H28+'4  (2)'!J29)","v":6.969408348424376E-2},null,null,null,8.8421658281226861E-2,8.8021658281226864E-2,8.7521658281226863E-2,6.969408348424376E-2]
[23,{"$f":"'4 ( 1)'!B29","v":"Xcel Energy Inc."},null,{"$f":"IF('4  (2)'!D30=\"n/a\",\"n/a\",'4 ( 1)'!$H29+'4  (2)'!D30)","v":8.8429397621677813E-2},null,{"$f":"IF('4  (2)'!F30=\"n/a\",\"n/a\",'4 ( 1)'!$H29+'4  (2)'!F30)","v":8.2429397621677808E-2},null,{"$f":"IF('4  (2)'!H30=\"n/a\",\"n/a\",'4 ( 1)'!$H29+'4  (2)'!H30)","v":8.5629397621677816E-2},null,null,{"$f":"IF('4  (2)'!J30=\"n/a\",\"n/a\",'4 ( 1)'!$H29+'4  (2)'!J30)","v":7.8223822249644359E-2},null,null,null,8.8429397621677813E-2,8.2429397621677808E-2,8.5629397621677816E-2,7.8223822249644359E-2]
[]
[null,"Average  (b)",null,{"$f":"AVERAGE(O8:O30)","v":9.6641132858210091E-2},null,{"$f":"AVERAGE(P8:P30)","v":9.058014048598631E-2},null,{"$f":"AVERAGE(Q8:Q32)","v":9.1802137369730211E-2},null,null,{"$f":"AVERAGE(R8:R30)","v":8.5779562046737645E-2},null,null,"Min",{"$f":"MIN(O8:O30)","v":6.8324947486853083E-2},{"$f":"MIN(P8:P30)","v":7.0485940857819646E-2},{"$f":"MIN(Q8:Q30)","v":7.4938438677008459E-2},{"$f":"MIN(R8:R30)","v":6.8137350169752642E-2}]
[null,"Midpoint (b) (c)",null,{"$f":"AVERAGE(O32:O33)","v":0.10215350359331973},null,{"$f":"AVERAGE(P32:P33)","v":8.7302465928582179E-2},null,{"$f":"AVERAGE(Q32:Q33)","v":9.3832541097556343E-2},null,null,{"$f":"AVERAGE(R32:R33)","v":9.5794738542254468E-2},null,null,"Max",{"$f":"MAX(O8:O30)","v":0.13598205969978638},{"$f":"MAX(P8:P30)","v":0.10411899099934471},{"$f":"MAX(Q8:Q30)","v":0.11272664351810421},{"$f":"MAX(R8:R30)","v":0.12345212691475629}]
[]
[]
["(a)",{"$f":"\"Sum of dividend yield (\" & L1 & \", p. 1) and respective growth rate (\" & L1 & \", p. 2).\"","v":"Sum of dividend yield (Exhibit AMM-4, p. 1) and respective growth rate (Exhibit AMM-4, p. 2)."}]
["(b)","Excludes highlighted figures."]
["(c)","Average of low and high values."]
[]
[null,"Threshold Min",null,6.5000000000000002E-2]
[null,"Threshold Max",null,0.15]

{"sheet":"4 (4)","index":12,"n_rows":34,"n_cols":10,"rows_kept":34,"cut":false,"hidden":false,"merged":[[30,1,32,9]]}
[{"$f":"'Exhibit List'!C8","v":"DCF MODEL - ELECTRIC GROUP"},null,null,null,null,null,null,null,null,{"$f":"'Exhibit List'!B8","v":"Exhibit AMM-4"}]
[null,null,null,null,null,null,null,null,null,"Page 4 of 4"]
[{"$f":"'Exhibit List'!D8","v":"LOW-END THRESHOLD ADJUSTMENT"}]
[]
[]
[null,null,"Atlantic Path 15 / Startrans / So. Cal Edison",null,null,null,"Pioneer Transmission"]
[null,null,null,"2007-06-19",6.54E-2,null,"2008-04-14",6.8099999999999994E-2]
[null,null,null,"2007-07-19",6.4899999999999999E-2,null,"2008-05-14",6.7900000000000002E-2]
[null,null,null,"2007-08-18",6.5099999999999991E-2,null,"2008-06-13",6.93E-2]
[null,null,null,"2007-09-17",6.4500000000000002E-2,null,"2008-07-13",6.9699999999999998E-2]
[null,null,null,"2007-10-17",6.3600000000000004E-2,null,"2008-08-12",6.9800000000000001E-2]
[null,null,null,"2007-11-16",6.2699999999999992E-2,null,"2008-09-11",7.1500000000000008E-2]
[]
[null,null,null,null,null,null,"Current",null,"Projected"]
[null,null,"Historical Baa Bond Yield",null,null,null,{"$f":"I15","v":6.6875000000000004E-2},"(a)",{"$f":"AVERAGE(E7:E12,H7:H12)","v":6.6875000000000004E-2},"(a)"]
[null,null,"Baa Bond Yield",null,null,null,{"$f":"'Bond Yields'!C16","v":3.7900000000000003E-2},"(b)",{"$f":"'Bond Yields'!E39","v":5.0900000000000001E-2},"(c)"]
[null,null,null,"Change in Bond Yield",null,null,{"$f":"G16-G15","v":-2.8975000000000001E-2},null,{"$f":"I16-I15","v":-1.5975000000000003E-2}]
[]
[null,null,"Risk Premium/Interest Rate Relationship",null,null,null,{"$f":"'8 (4)'!B46","v":-0.43238922615118414},"(d)",{"$f":"G19","v":-0.43238922615118414},"(d)"]
[null,null,null,"Adjustment to Low-end Threshold",null,null,{"$f":"G19*G17","v":1.2528477827730561E-2},null,{"$f":"I19*I17","v":6.9074178877651677E-3}]
[]
[]
[null,null,"Baa Bond Yield",null,null,null,{"$f":"G16","v":3.7900000000000003E-2},"(b)",{"$f":"I16","v":5.0900000000000001E-2},"(c)"]
[null,null,"Original Threshold",null,null,null,0.01,null,0.01]
[null,null,"Adjustment",null,null,null,{"$f":"G20","v":1.2528477827730561E-2},null,{"$f":"I20","v":6.9074178877651677E-3}]
[null,null,"Adjusted Low-end Threshold",null,null,null,{"$f":"SUM(G23:G25)","v":6.0428477827730566E-2},null,{"$f":"SUM(I23:I25)","v":6.7807417887765176E-2}]
[]
[]
["(a)","Average Baa utility bond yield for 6-mo. periods ending Nov. 2007 and Sep. 2008."]
["(b)","Average Baa utility bond yield for 6-months ended Mar. 2020."]
["(c)",{"$f":"\"Average Baa utility bond yield for \"&'Bond Yields'!E27&\" based on data from \"&'Bond Yields'!B73& \", \"&'Bond Yields'!B74&\", and Moody's Investors Service at www.credittrends.com.\"","v":"Average Baa utility bond yield for 2021-25 based on data from IHS Markit, Long-Term Macro Forecast - Baseline (Apr. 8, 2020), Energy Information Administration, Annual Energy Outlook 2020 (Jan. 29, 2020), and Moody's Investors Service at www.credittrends.com."}]
[]
[]
["(d)",{"$f":"'8 (4)'!I1&\", page 4.\"","v":"Exhibit AMM-8, page 4."}]

{"sheet":"5","index":13,"n_rows":40,"n_cols":34,"rows_kept":40,"cut":false,"hidden":false,"merged":[[5,31,5,33],[5,2,5,4],[5,12,5,14],[5,19,5,21],[5,23,5,25],[5,27,5,29]]}
[{"$f":"'Exhibit List'!$C$9","v":"BR+SV GROWTH RATE"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Exhibit List'!$B$9","v":"Exhibit AMM-5"},{"$f":"A1","v":"BR+SV GROWTH RATE"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q1","v":"Exhibit AMM-5"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Page 1 of 2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Page 2 of 2"]
[{"$f":"'Exhibit List'!$D$9","v":"ELECTRIC GROUP"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A3","v":"ELECTRIC GROUP"}]
[]
[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,2024,null,null,null,null,null,"Adjustment",null,null,null,"\"sv\" Factor",null,null,null,null,null,null,2019,null,null,null,2024,null,null,"Chg",2024,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",2019,2024,"Growth"]
[{"$f":"A7+1","v":1},{"$f":"'Proxy Group Ticker'!C3","v":"Alliant Energy"},{"$f":"VLOOKUP('Proxy Group Ticker'!$B3,vldatabase,7,FALSE)","v":3},{"$f":"VLOOKUP('Proxy Group Ticker'!$B3,vldatabase,8,FALSE)","v":2},{"$f":"VLOOKUP('Proxy Group Ticker'!$B3,vldatabase,9,FALSE)","v":28.8},null,{"$f":"IF(E8=\"n/a\", \"n/a\",+(C8-D8)/C8)","v":0.33333333333333331},{"$f":"IF(E8=\"n/a\",\"n/a\",C8/E8)","v":0.10416666666666666},{"$f":"IF(AA8=\"n/a\",\"n/a\",2*(1+AA8)/(2+AA8))","v":1.0171941822464217},{"$f":"IF(H8=\"n/a\",\"n/a\",H8*I8)","v":0.10595772731733558},{"$f":"IF(G8=\"n/a\",\"n/a\",G8*J8)","v":3.5319242439111859E-2},null,{"$f":"IF(AE8=\"n/a\",\"n/a\",AE8*AH8)","v":1.9691168949869237E-2},{"$f":"IF(AE8=\"n/a\",\"n/a\",1-1/AE8)","v":0.39368421052631575},{"$f":"IF(M8=\"n/a\",\"n/a\",M8*N8)","v":7.7521023023695724E-3},null,{"$f":"IF(K8=\"n/a\",\"n/a\",K8+O8)","v":4.3071344741481429E-2},{"$f":"A8","v":1},{"$f":"B8","v":"Alliant Energy"},{"$f":"VLOOKUP('Proxy Group Ticker'!$B3,vldatabase,14,FALSE)","v":0.48499999999999999},{"$f":"VLOOKUP('Proxy Group Ticker'!$B3,vldatabase,16,FALSE)","v":10000},{"$f":"IF(U8=\"n/a\",\"n/a\",T8*U8)","v":4850},null,{"$f":"VLOOKUP('Proxy Group Ticker'!$B3,vldatabase,15,FALSE)","v":0.48},{"$f":"VLOOKUP('Proxy Group Ticker'!$B3,vldatabase,17,FALSE)","v":12000},{"$f":"IF(Y8=\"n/a\",\"n/a\",X8*Y8)","v":5760},{"$f":"IF(V8=\"n/a\",\"n/a\",(+Z8/V8)^(1/5)-1)","v":3.4989988735969924E-2},{"$f":"VLOOKUP('Proxy Group Ticker'!$B3,vldatabase,5,FALSE)","v":55},{"$f":"VLOOKUP('Proxy Group Ticker'!$B3,vldatabase,6,FALSE)","v":40},{"$f":"IF(AB8=\"n/a\",\"n/a\",AVERAGE(AB8:AC8))","v":47.5},{"$f":"IF(AD8=\"n/a\",\"n/a\",AD8/E8)","v":1.6493055555555556},{"$f":"VLOOKUP('Proxy Group Ticker'!$B3,vldatabase,10,FALSE)","v":245.02},{"$f":"VLOOKUP('Proxy Group Ticker'!$B3,vldatabase,11,FALSE)","v":260},{"$f":"IF(AF8=\"n/a\",\"n/a\",(+AG8/AF8)^(1/5)-1)","v":1.1939066647499663E-2}]
[{"$f":"A8+1","v":2},{"$f":"'Proxy Group Ticker'!C4","v":"Ameren Corp."},{"$f":"VLOOKUP('Proxy Group Ticker'!$B4,vldatabase,7,FALSE)","v":4.5},{"$f":"VLOOKUP('Proxy Group Ticker'!$B4,vldatabase,8,FALSE)","v":2.4500000000000002},{"$f":"VLOOKUP('Proxy Group Ticker'!$B4,vldatabase,9,FALSE)","v":44},null,{"$f":"IF(E9=\"n/a\", \"n/a\",+(C9-D9)/C9)","v":0.45555555555555549},{"$f":"IF(E9=\"n/a\",\"n/a\",C9/E9)","v":0.10227272727272728},{"$f":"IF(AA9=\"n/a\",\"n/a\",2*(1+AA9)/(2+AA9))","v":1.0401814670728073},{"$f":"IF(H9=\"n/a\",\"n/a\",H9*I9)","v":0.10638219549608258},{"$f":"IF(G9=\"n/a\",\"n/a\",G9*J9)","v":4.8463000170437615E-2},null,{"$f":"IF(AE9=\"n/a\",\"n/a\",AE9*AH9)","v":3.5591751590594425E-2},{"$f":"IF(AE9=\"n/a\",\"n/a\",1-1/AE9)","v":0.37142857142857144},{"$f":"IF(M9=\"n/a\",\"n/a\",M9*N9)","v":1.3219793447935073E-2},null,{"$f":"IF(K9=\"n/a\",\"n/a\",K9+O9)","v":6.1682793618372686E-2},{"$f":"A9","v":2},{"$f":"B9","v":"Ameren Corp."},{"$f":"VLOOKUP('Proxy Group Ticker'!$B4,vldatabase,14,FALSE)","v":0.47099999999999997},{"$f":"VLOOKUP('Proxy Group Ticker'!$B4,vldatabase,16,FALSE)","v":17116},{"$f":"IF(U9=\"n/a\",\"n/a\",T9*U9)","v":8061.6359999999995},null,{"$f":"VLOOKUP('Proxy Group Ticker'!$B4,vldatabase,15,FALSE)","v":0.51500000000000001},{"$f":"VLOOKUP('Proxy Group Ticker'!$B4,vldatabase,17,FALSE)","v":23400},{"$f":"IF(Y9=\"n/a\",\"n/a\",X9*Y9)","v":12051},{"$f":"IF(V9=\"n/a\",\"n/a\",(+Z9/V9)^(1/5)-1)","v":8.3727216540119054E-2},{"$f":"VLOOKUP('Proxy Group Ticker'!$B4,vldatabase,5,FALSE)","v":80},{"$f":"VLOOKUP('Proxy Group Ticker'!$B4,vldatabase,6,FALSE)","v":60},{"$f":"IF(AB9=\"n/a\",\"n/a\",AVERAGE(AB9:AC9))","v":70},{"$f":"IF(AD9=\"n/a\",\"n/a\",AD9/E9)","v":1.5909090909090908},{"$f":"VLOOKUP('Proxy Group Ticker'!$B4,vldatabase,10,FALSE)","v":246.2},{"$f":"VLOOKUP('Proxy Group Ticker'!$B4,vldatabase,11,FALSE)","v":275},{"$f":"IF(AF9=\"n/a\",\"n/a\",(+AG9/AF9)^(1/5)-1)","v":2.2371958142659354E-2}]
[3,{"$f":"'Proxy Group Ticker'!C5","v":"American Elec Pwr"},{"$f":"VLOOKUP('Proxy Group Ticker'!$B5,vldatabase,7,FALSE)","v":5.25},{"$f":"VLOOKUP('Proxy Group Ticker'!$B5,vldatabase,8,FALSE)","v":3.55},{"$f":"VLOOKUP('Proxy Group Ticker'!$B5,vldatabase,9,FALSE)","v":50},null,0.32380952380952382,0.105,1.029393496643886,0.10808631714760802,3.4999378885892121E-2,null,2.6786077376901172E-2,0.47368421052631582,1.268814191537424E-2,null,4.7687520801266363E-2,3,"American Elec Pwr",{"$f":"VLOOKUP('Proxy Group Ticker'!$B5,vldatabase,14,FALSE)","v":0.439},{"$f":"VLOOKUP('Proxy Group Ticker'!$B5,vldatabase,16,FALSE)","v":44759},19649.201000000001,null,{"$f":"VLOOKUP('Proxy Group Ticker'!$B5,vldatabase,15,FALSE)","v":0.46500000000000002},{"$f":"VLOOKUP('Proxy Group Ticker'!$B5,vldatabase,17,FALSE)","v":56700},26365.5,6.0567277351327498E-2,{"$f":"VLOOKUP('Proxy Group Ticker'!$B5,vldatabase,5,FALSE)","v":105},{"$f":"VLOOKUP('Proxy Group Ticker'!$B5,vldatabase,6,FALSE)","v":85},95,1.9,{"$f":"VLOOKUP('Proxy Group Ticker'!$B5,vldatabase,10,FALSE)","v":494.17},{"$f":"VLOOKUP('Proxy Group Ticker'!$B5,vldatabase,11,FALSE)","v":530},1.4097935461526934E-2]
[4,{"$f":"'Proxy Group Ticker'!C6","v":"Avangrid, Inc."},{"$f":"VLOOKUP('Proxy Group Ticker'!$B6,vldatabase,7,FALSE)","v":3},{"$f":"VLOOKUP('Proxy Group Ticker'!$B6,vldatabase,8,FALSE)","v":2.2000000000000002},{"$f":"VLOOKUP('Proxy Group Ticker'!$B6,vldatabase,9,FALSE)","v":53.75},null,0.26666666666666661,5.5813953488372092E-2,1.0089800625837744,5.6315166283745548E-2,1.5017377675665477E-2,null,0,-2.3809523809523947E-2,0,null,1.5017377675665477E-2,4,"Avangrid, Inc.",{"$f":"VLOOKUP('Proxy Group Ticker'!$B6,vldatabase,14,FALSE)","v":0.71499999999999997},{"$f":"VLOOKUP('Proxy Group Ticker'!$B6,vldatabase,16,FALSE)","v":21325},15247.375,null,{"$f":"VLOOKUP('Proxy Group Ticker'!$B6,vldatabase,15,FALSE)","v":0.6},{"$f":"VLOOKUP('Proxy Group Ticker'!$B6,vldatabase,17,FALSE)","v":27800},16680,1.8122869671395314E-2,{"$f":"VLOOKUP('Proxy Group Ticker'!$B6,vldatabase,5,FALSE)","v":60},{"$f":"VLOOKUP('Proxy Group Ticker'!$B6,vldatabase,6,FALSE)","v":45},52.5,0.97674418604651159,{"$f":"VLOOKUP('Proxy Group Ticker'!$B6,vldatabase,10,FALSE)","v":309},{"$f":"VLOOKUP('Proxy Group Ticker'!$B6,vldatabase,11,FALSE)","v":309},0]
[5,{"$f":"'Proxy Group Ticker'!C7","v":"Black Hills Corp."},{"$f":"VLOOKUP('Proxy Group Ticker'!$B7,vldatabase,7,FALSE)","v":4.25},{"$f":"VLOOKUP('Proxy Group Ticker'!$B7,vldatabase,8,FALSE)","v":2.75},{"$f":"VLOOKUP('Proxy Group Ticker'!$B7,vldatabase,9,FALSE)","v":47},null,0.35294117647058826,9.0425531914893623E-2,1.0246067719937229,9.2650612361134518E-2,3.2700216127459242E-2,null,1.3301298608237247E-2,0.3935483870967742,5.2347046135643362E-3,null,3.793492074102358E-2,5,"Black Hills Corp.",{"$f":"VLOOKUP('Proxy Group Ticker'!$B7,vldatabase,14,FALSE)","v":0.42899999999999999},{"$f":"VLOOKUP('Proxy Group Ticker'!$B7,vldatabase,16,FALSE)","v":5502.2},2360.4438,null,{"$f":"VLOOKUP('Proxy Group Ticker'!$B7,vldatabase,15,FALSE)","v":0.48499999999999999},{"$f":"VLOOKUP('Proxy Group Ticker'!$B7,vldatabase,17,FALSE)","v":6225},3019.125,5.0455080652998863E-2,{"$f":"VLOOKUP('Proxy Group Ticker'!$B7,vldatabase,5,FALSE)","v":90},{"$f":"VLOOKUP('Proxy Group Ticker'!$B7,vldatabase,6,FALSE)","v":65},77.5,1.6489361702127661,{"$f":"VLOOKUP('Proxy Group Ticker'!$B7,vldatabase,10,FALSE)","v":61.48},{"$f":"VLOOKUP('Proxy Group Ticker'!$B7,vldatabase,11,FALSE)","v":64},8.0665939946729104E-3]
[6,{"$f":"'Proxy Group Ticker'!C8","v":"CMS Energy Corp."},{"$f":"VLOOKUP('Proxy Group Ticker'!$B8,vldatabase,7,FALSE)","v":3.5},{"$f":"VLOOKUP('Proxy Group Ticker'!$B8,vldatabase,8,FALSE)","v":2.15},{"$f":"VLOOKUP('Proxy Group Ticker'!$B8,vldatabase,9,FALSE)","v":25.5},null,0.38571428571428573,0.13725490196078433,1.0421390201753531,0.14303868904367592,5.5172065773989289E-2,null,2.6168597627614202E-2,0.57499999999999996,1.5046943635878164E-2,null,7.0219009409867458E-2,6,"CMS Energy Corp.",{"$f":"VLOOKUP('Proxy Group Ticker'!$B8,vldatabase,14,FALSE)","v":0.29399999999999998},{"$f":"VLOOKUP('Proxy Group Ticker'!$B8,vldatabase,16,FALSE)","v":17082},5022.1079999999993,null,{"$f":"VLOOKUP('Proxy Group Ticker'!$B8,vldatabase,15,FALSE)","v":0.33},{"$f":"VLOOKUP('Proxy Group Ticker'!$B8,vldatabase,17,FALSE)","v":23200},7656,8.7985670286031326E-2,{"$f":"VLOOKUP('Proxy Group Ticker'!$B8,vldatabase,5,FALSE)","v":70},{"$f":"VLOOKUP('Proxy Group Ticker'!$B8,vldatabase,6,FALSE)","v":50},60,2.3529411764705883,{"$f":"VLOOKUP('Proxy Group Ticker'!$B8,vldatabase,10,FALSE)","v":283.86},{"$f":"VLOOKUP('Proxy Group Ticker'!$B8,vldatabase,11,FALSE)","v":300},1.1121653991736036E-2]
[7,{"$f":"'Proxy Group Ticker'!C9","v":"Consolidated Edison"},{"$f":"VLOOKUP('Proxy Group Ticker'!$B9,vldatabase,7,FALSE)","v":5.25},{"$f":"VLOOKUP('Proxy Group Ticker'!$B9,vldatabase,8,FALSE)","v":3.5},{"$f":"VLOOKUP('Proxy Group Ticker'!$B9,vldatabase,9,FALSE)","v":62.5},null,0.33333333333333331,8.4000000000000005E-2,1.0183177178435709,8.5538688298859966E-2,2.8512896099619989E-2,null,9.6225602317909411E-3,0.32432432432432434,3.1208303454457109E-3,null,3.16337264450657E-2,7,"Consolidated Edison",{"$f":"VLOOKUP('Proxy Group Ticker'!$B9,vldatabase,14,FALSE)","v":0.48499999999999999},{"$f":"VLOOKUP('Proxy Group Ticker'!$B9,vldatabase,16,FALSE)","v":37050},17969.25,null,{"$f":"VLOOKUP('Proxy Group Ticker'!$B9,vldatabase,15,FALSE)","v":0.495},{"$f":"VLOOKUP('Proxy Group Ticker'!$B9,vldatabase,17,FALSE)","v":43600},21582,3.7319035244953502E-2,{"$f":"VLOOKUP('Proxy Group Ticker'!$B9,vldatabase,5,FALSE)","v":100},{"$f":"VLOOKUP('Proxy Group Ticker'!$B9,vldatabase,6,FALSE)","v":85},92.5,1.48,{"$f":"VLOOKUP('Proxy Group Ticker'!$B9,vldatabase,10,FALSE)","v":334},{"$f":"VLOOKUP('Proxy Group Ticker'!$B9,vldatabase,11,FALSE)","v":345},6.5017298863452311E-3]
[8,{"$f":"'Proxy Group Ticker'!C10","v":"Dominion Energy"},{"$f":"VLOOKUP('Proxy Group Ticker'!$B10,vldatabase,7,FALSE)","v":5.5},{"$f":"VLOOKUP('Proxy Group Ticker'!$B10,vldatabase,8,FALSE)","v":4.1500000000000004},{"$f":"VLOOKUP('Proxy Group Ticker'!$B10,vldatabase,9,FALSE)","v":41},null,0.2454545454545454,0.13414634146341464,1.0225659371699576,0.13717347937645774,3.3669854028766891E-2,null,2.2017499595052562E-2,0.55675675675675673,1.225839166643467E-2,null,4.5928245695201562E-2,8,"Dominion Energy",{"$f":"VLOOKUP('Proxy Group Ticker'!$B10,vldatabase,14,FALSE)","v":0.4},{"$f":"VLOOKUP('Proxy Group Ticker'!$B10,vldatabase,16,FALSE)","v":70775},28310,null,{"$f":"VLOOKUP('Proxy Group Ticker'!$B10,vldatabase,15,FALSE)","v":0.40500000000000003},{"$f":"VLOOKUP('Proxy Group Ticker'!$B10,vldatabase,17,FALSE)","v":87600},35478,4.6173830088590773E-2,{"$f":"VLOOKUP('Proxy Group Ticker'!$B10,vldatabase,5,FALSE)","v":105},{"$f":"VLOOKUP('Proxy Group Ticker'!$B10,vldatabase,6,FALSE)","v":80},92.5,2.2560975609756095,{"$f":"VLOOKUP('Proxy Group Ticker'!$B10,vldatabase,10,FALSE)","v":824},{"$f":"VLOOKUP('Proxy Group Ticker'!$B10,vldatabase,11,FALSE)","v":865},9.7591079286178939E-3]
[9,{"$f":"'Proxy Group Ticker'!C11","v":"DTE Energy Co."},{"$f":"VLOOKUP('Proxy Group Ticker'!$B11,vldatabase,7,FALSE)","v":8.25},{"$f":"VLOOKUP('Proxy Group Ticker'!$B11,vldatabase,8,FALSE)","v":5.2},{"$f":"VLOOKUP('Proxy Group Ticker'!$B11,vldatabase,9,FALSE)","v":78},null,0.36969696969696969,0.10576923076923077,1.0313392558828558,0.10908395975684052,4.0328009364650128E-2,null,2.4151135675099994E-2,0.42222222222222228,1.019714617393111E-2,null,5.0525155538581237E-2,9,"DTE Energy Co.",{"$f":"VLOOKUP('Proxy Group Ticker'!$B11,vldatabase,14,FALSE)","v":0.42299999999999999},{"$f":"VLOOKUP('Proxy Group Ticker'!$B11,vldatabase,16,FALSE)","v":27607},11677.761,null,{"$f":"VLOOKUP('Proxy Group Ticker'!$B11,vldatabase,15,FALSE)","v":0.41499999999999998},{"$f":"VLOOKUP('Proxy Group Ticker'!$B11,vldatabase,17,FALSE)","v":38500},15977.5,6.470636096937965E-2,{"$f":"VLOOKUP('Proxy Group Ticker'!$B11,vldatabase,5,FALSE)","v":155},{"$f":"VLOOKUP('Proxy Group Ticker'!$B11,vldatabase,6,FALSE)","v":115},135,1.7307692307692308,{"$f":"VLOOKUP('Proxy Group Ticker'!$B11,vldatabase,10,FALSE)","v":192.21},{"$f":"VLOOKUP('Proxy Group Ticker'!$B11,vldatabase,11,FALSE)","v":206},1.3953989501168884E-2]
[10,{"$f":"'Proxy Group Ticker'!C12","v":"Duke Energy Corp."},{"$f":"VLOOKUP('Proxy Group Ticker'!$B12,vldatabase,7,FALSE)","v":6},{"$f":"VLOOKUP('Proxy Group Ticker'!$B12,vldatabase,8,FALSE)","v":4.0999999999999996},{"$f":"VLOOKUP('Proxy Group Ticker'!$B12,vldatabase,9,FALSE)","v":71.75},null,0.31666666666666671,8.3623693379790948E-2,1.0209456585827192,8.5375246710750044E-2,2.7035494791737516E-2,null,1.4446482630513223E-2,0.22432432432432436,3.2406974549529671E-3,null,3.0276192246690484E-2,10,"Duke Energy Corp.",{"$f":"VLOOKUP('Proxy Group Ticker'!$B12,vldatabase,14,FALSE)","v":0.44500000000000001},{"$f":"VLOOKUP('Proxy Group Ticker'!$B12,vldatabase,16,FALSE)","v":101375},45111.875,null,{"$f":"VLOOKUP('Proxy Group Ticker'!$B12,vldatabase,15,FALSE)","v":0.44500000000000001},{"$f":"VLOOKUP('Proxy Group Ticker'!$B12,vldatabase,17,FALSE)","v":125000},55625,4.2787530163847842E-2,{"$f":"VLOOKUP('Proxy Group Ticker'!$B12,vldatabase,5,FALSE)","v":105},{"$f":"VLOOKUP('Proxy Group Ticker'!$B12,vldatabase,6,FALSE)","v":80},92.5,1.2891986062717771,{"$f":"VLOOKUP('Proxy Group Ticker'!$B12,vldatabase,10,FALSE)","v":733},{"$f":"VLOOKUP('Proxy Group Ticker'!$B12,vldatabase,11,FALSE)","v":775},1.1205785175560257E-2]
[11,{"$f":"'Proxy Group Ticker'!C13","v":"Entergy Corp."},{"$f":"VLOOKUP('Proxy Group Ticker'!$B13,vldatabase,7,FALSE)","v":7},{"$f":"VLOOKUP('Proxy Group Ticker'!$B13,vldatabase,8,FALSE)","v":4.55},{"$f":"VLOOKUP('Proxy Group Ticker'!$B13,vldatabase,9,FALSE)","v":63},null,0.35000000000000003,0.1111111111111111,1.0267946646556219,0.11408829607284687,3.9930903625496408E-2,null,2.396974269854275E-2,0.47499999999999998,1.1385627781807807E-2,null,5.1316531407304217E-2,11,"Entergy Corp.",{"$f":"VLOOKUP('Proxy Group Ticker'!$B13,vldatabase,14,FALSE)","v":0.371},{"$f":"VLOOKUP('Proxy Group Ticker'!$B13,vldatabase,16,FALSE)","v":27557},10223.646999999999,null,{"$f":"VLOOKUP('Proxy Group Ticker'!$B13,vldatabase,15,FALSE)","v":0.41},{"$f":"VLOOKUP('Proxy Group Ticker'!$B13,vldatabase,17,FALSE)","v":32600},13366,5.5064771395114009E-2,{"$f":"VLOOKUP('Proxy Group Ticker'!$B13,vldatabase,5,FALSE)","v":140},{"$f":"VLOOKUP('Proxy Group Ticker'!$B13,vldatabase,6,FALSE)","v":100},120,1.9047619047619047,{"$f":"VLOOKUP('Proxy Group Ticker'!$B13,vldatabase,10,FALSE)","v":199.15},{"$f":"VLOOKUP('Proxy Group Ticker'!$B13,vldatabase,11,FALSE)","v":212},1.2584114916734945E-2]
[12,{"$f":"'Proxy Group Ticker'!C14","v":"Evergy Inc."},{"$f":"VLOOKUP('Proxy Group Ticker'!$B14,vldatabase,7,FALSE)","v":3.75},{"$f":"VLOOKUP('Proxy Group Ticker'!$B14,vldatabase,8,FALSE)","v":2.5499999999999998},{"$f":"VLOOKUP('Proxy Group Ticker'!$B14,vldatabase,9,FALSE)","v":43.25},null,0.32000000000000006,8.6705202312138727E-2,1.0129021366856621,8.7823884683727926E-2,2.810364309879294E-2,null,4.7714174851750849E-4,0.33461538461538454,1.5965896969624319E-4,null,2.8263302068489184E-2,12,"Evergy Inc.",{"$f":"VLOOKUP('Proxy Group Ticker'!$B14,vldatabase,14,FALSE)","v":0.49399999999999999},{"$f":"VLOOKUP('Proxy Group Ticker'!$B14,vldatabase,16,FALSE)","v":17337},8564.4779999999992,null,{"$f":"VLOOKUP('Proxy Group Ticker'!$B14,vldatabase,15,FALSE)","v":0.48},{"$f":"VLOOKUP('Proxy Group Ticker'!$B14,vldatabase,17,FALSE)","v":20300},9744,2.6141555290862373E-2,{"$f":"VLOOKUP('Proxy Group Ticker'!$B14,vldatabase,5,FALSE)","v":75},{"$f":"VLOOKUP('Proxy Group Ticker'!$B14,vldatabase,6,FALSE)","v":55},65,1.5028901734104045,{"$f":"VLOOKUP('Proxy Group Ticker'!$B14,vldatabase,10,FALSE)","v":226.64},{"$f":"VLOOKUP('Proxy Group Ticker'!$B14,vldatabase,11,FALSE)","v":227},3.174827788212653E-4]
[13,{"$f":"'Proxy Group Ticker'!C15","v":"Eversource Energy"},{"$f":"VLOOKUP('Proxy Group Ticker'!$B15,vldatabase,7,FALSE)","v":4.5},{"$f":"VLOOKUP('Proxy Group Ticker'!$B15,vldatabase,8,FALSE)","v":2.85},{"$f":"VLOOKUP('Proxy Group Ticker'!$B15,vldatabase,9,FALSE)","v":48.5},null,0.36666666666666664,9.2783505154639179E-2,1.0338314033802569,9.5922501344559929E-2,3.5171583826338636E-2,null,3.1371878266263441E-2,0.41212121212121211,1.2929016497611599E-2,null,4.8100600323950235E-2,13,"Eversource Energy",{"$f":"VLOOKUP('Proxy Group Ticker'!$B15,vldatabase,14,FALSE)","v":0.46500000000000002},{"$f":"VLOOKUP('Proxy Group Ticker'!$B15,vldatabase,16,FALSE)","v":26375},12264.375,null,{"$f":"VLOOKUP('Proxy Group Ticker'!$B15,vldatabase,15,FALSE)","v":0.46},{"$f":"VLOOKUP('Proxy Group Ticker'!$B15,vldatabase,17,FALSE)","v":37400},17204,7.0032090669517322E-2,{"$f":"VLOOKUP('Proxy Group Ticker'!$B15,vldatabase,5,FALSE)","v":90},{"$f":"VLOOKUP('Proxy Group Ticker'!$B15,vldatabase,6,FALSE)","v":75},82.5,1.7010309278350515,{"$f":"VLOOKUP('Proxy Group Ticker'!$B15,vldatabase,10,FALSE)","v":324},{"$f":"VLOOKUP('Proxy Group Ticker'!$B15,vldatabase,11,FALSE)","v":355},1.8442861768651841E-2]
[14,{"$f":"'Proxy Group Ticker'!C16","v":"Exelon Corp."},{"$f":"VLOOKUP('Proxy Group Ticker'!$B16,vldatabase,7,FALSE)","v":3.75},{"$f":"VLOOKUP('Proxy Group Ticker'!$B16,vldatabase,8,FALSE)","v":1.9},{"$f":"VLOOKUP('Proxy Group Ticker'!$B16,vldatabase,9,FALSE)","v":42.25},null,0.49333333333333335,8.8757396449704137E-2,1.0259581706461078,9.1061376092849797E-2,4.4923612205805902E-2,null,5.072019883039733E-3,0.19523809523809521,9.9025150097442399E-4,null,4.5913863706780328E-2,14,"Exelon Corp.",{"$f":"VLOOKUP('Proxy Group Ticker'!$B16,vldatabase,14,FALSE)","v":0.5},{"$f":"VLOOKUP('Proxy Group Ticker'!$B16,vldatabase,16,FALSE)","v":64750},32375,null,{"$f":"VLOOKUP('Proxy Group Ticker'!$B16,vldatabase,15,FALSE)","v":0.51},{"$f":"VLOOKUP('Proxy Group Ticker'!$B16,vldatabase,17,FALSE)","v":82300},41973,5.3299909436798076E-2,{"$f":"VLOOKUP('Proxy Group Ticker'!$B16,vldatabase,5,FALSE)","v":60},{"$f":"VLOOKUP('Proxy Group Ticker'!$B16,vldatabase,6,FALSE)","v":45},52.5,1.2426035502958579,{"$f":"VLOOKUP('Proxy Group Ticker'!$B16,vldatabase,10,FALSE)","v":972},{"$f":"VLOOKUP('Proxy Group Ticker'!$B16,vldatabase,11,FALSE)","v":992},4.0817683820653095E-3]
[15,{"$f":"'Proxy Group Ticker'!C17","v":"Fortis Inc."},{"$f":"VLOOKUP('Proxy Group Ticker'!$B17,vldatabase,7,FALSE)","v":3},{"$f":"VLOOKUP('Proxy Group Ticker'!$B17,vldatabase,8,FALSE)","v":2.5},{"$f":"VLOOKUP('Proxy Group Ticker'!$B17,vldatabase,9,FALSE)","v":43.75},null,0.16666666666666666,6.8571428571428575E-2,1.020850280377894,7.0001162083055596E-2,1.1666860347175931E-2,null,9.3105886960334824E-3,0.32692307692307698,3.0438463044724852E-3,null,1.4710706651648416E-2,15,"Fortis Inc.",{"$f":"VLOOKUP('Proxy Group Ticker'!$B17,vldatabase,14,FALSE)","v":0.41799999999999998},{"$f":"VLOOKUP('Proxy Group Ticker'!$B17,vldatabase,16,FALSE)","v":40445},16906.009999999998,null,{"$f":"VLOOKUP('Proxy Group Ticker'!$B17,vldatabase,15,FALSE)","v":0.44500000000000001},{"$f":"VLOOKUP('Proxy Group Ticker'!$B17,vldatabase,17,FALSE)","v":46800},20826,4.2588543835647696E-2,{"$f":"VLOOKUP('Proxy Group Ticker'!$B17,vldatabase,5,FALSE)","v":75},{"$f":"VLOOKUP('Proxy Group Ticker'!$B17,vldatabase,6,FALSE)","v":55},65,1.4857142857142858,{"$f":"VLOOKUP('Proxy Group Ticker'!$B17,vldatabase,10,FALSE)","v":463.3},{"$f":"VLOOKUP('Proxy Group Ticker'!$B17,vldatabase,11,FALSE)","v":478},6.2667423915609977E-3]
[16,{"$f":"'Proxy Group Ticker'!C18","v":"NextEra Energy, Inc."},{"$f":"VLOOKUP('Proxy Group Ticker'!$B18,vldatabase,7,FALSE)","v":12.5},{"$f":"VLOOKUP('Proxy Group Ticker'!$B18,vldatabase,8,FALSE)","v":8},{"$f":"VLOOKUP('Proxy Group Ticker'!$B18,vldatabase,9,FALSE)","v":97.5},null,{"$f":"IF(E23=\"n/a\", \"n/a\",+(C23-D23)/C23)","v":0.36},{"$f":"IF(E23=\"n/a\",\"n/a\",C23/E23)","v":0.12820512820512819},{"$f":"IF(AA23=\"n/a\",\"n/a\",2*(1+AA23)/(2+AA23))","v":1.0271160799723495},{"$f":"IF(H23=\"n/a\",\"n/a\",H23*I23)","v":0.13168154871440377},{"$f":"IF(G23=\"n/a\",\"n/a\",G23*J23)","v":4.7405357537185354E-2},null,{"$f":"IF(AE23=\"n/a\",\"n/a\",AE23*AH23)","v":6.6999326654671411E-3},{"$f":"IF(AE23=\"n/a\",\"n/a\",1-1/AE23)","v":0.63551401869158886},{"$f":"IF(M23=\"n/a\",\"n/a\",M23*N23)","v":4.2579011331940718E-3},null,{"$f":"IF(K23=\"n/a\",\"n/a\",K23+O23)","v":5.1663258670379422E-2},{"$f":"A23","v":16},{"$f":"B23","v":"NextEra Energy, Inc."},{"$f":"VLOOKUP('Proxy Group Ticker'!$B18,vldatabase,14,FALSE)","v":0.495},{"$f":"VLOOKUP('Proxy Group Ticker'!$B18,vldatabase,16,FALSE)","v":74550},{"$f":"IF(U23=\"n/a\",\"n/a\",T23*U23)","v":36902.25},null,{"$f":"VLOOKUP('Proxy Group Ticker'!$B18,vldatabase,15,FALSE)","v":0.5},{"$f":"VLOOKUP('Proxy Group Ticker'!$B18,vldatabase,17,FALSE)","v":96800},{"$f":"IF(Y23=\"n/a\",\"n/a\",X23*Y23)","v":48400},{"$f":"IF(V23=\"n/a\",\"n/a\",(+Z23/V23)^(1/5)-1)","v":5.5743710866511087E-2},{"$f":"VLOOKUP('Proxy Group Ticker'!$B18,vldatabase,5,FALSE)","v":295},{"$f":"VLOOKUP('Proxy Group Ticker'!$B18,vldatabase,6,FALSE)","v":240},{"$f":"IF(AB23=\"n/a\",\"n/a\",AVERAGE(AB23:AC23))","v":267.5},{"$f":"IF(AD23=\"n/a\",\"n/a\",AD23/E23)","v":2.7435897435897436},{"$f":"VLOOKUP('Proxy Group Ticker'!$B18,vldatabase,10,FALSE)","v":489},{"$f":"VLOOKUP('Proxy Group Ticker'!$B18,vldatabase,11,FALSE)","v":495},{"$f":"IF(AF23=\"n/a\",\"n/a\",(+AG23/AF23)^(1/5)-1)","v":2.4420315322730701E-3}]
[17,{"$f":"'Proxy Group Ticker'!C19","v":"OGE Energy Corp."},{"$f":"VLOOKUP('Proxy Group Ticker'!$B19,vldatabase,7,FALSE)","v":2.75},{"$f":"VLOOKUP('Proxy Group Ticker'!$B19,vldatabase,8,FALSE)","v":1.95},{"$f":"VLOOKUP('Proxy Group Ticker'!$B19,vldatabase,9,FALSE)","v":24.25},null,0.29090909090909095,0.1134020618556701,1.0167542287328863,0.11530202593878093,3.3542407545827185E-2,null,-1.9581754731096536E-4,0.48947368421052628,-9.5847536315367244E-5,null,3.3446560009511815E-2,17,"OGE Energy Corp.",{"$f":"VLOOKUP('Proxy Group Ticker'!$B19,vldatabase,14,FALSE)","v":0.56399999999999995},{"$f":"VLOOKUP('Proxy Group Ticker'!$B19,vldatabase,16,FALSE)","v":7334.7},4136.7707999999993,null,{"$f":"VLOOKUP('Proxy Group Ticker'!$B19,vldatabase,15,FALSE)","v":0.54500000000000004},{"$f":"VLOOKUP('Proxy Group Ticker'!$B19,vldatabase,17,FALSE)","v":8975},4891.375,3.4079432065687865E-2,{"$f":"VLOOKUP('Proxy Group Ticker'!$B19,vldatabase,5,FALSE)","v":55},{"$f":"VLOOKUP('Proxy Group Ticker'!$B19,vldatabase,6,FALSE)","v":40},47.5,1.9587628865979381,{"$f":"VLOOKUP('Proxy Group Ticker'!$B19,vldatabase,10,FALSE)","v":200.1},{"$f":"VLOOKUP('Proxy Group Ticker'!$B19,vldatabase,11,FALSE)","v":200},-9.9970010995598102E-5]
[18,{"$f":"'Proxy Group Ticker'!C20","v":"PPL Corp."},{"$f":"VLOOKUP('Proxy Group Ticker'!$B20,vldatabase,7,FALSE)","v":3},{"$f":"VLOOKUP('Proxy Group Ticker'!$B20,vldatabase,8,FALSE)","v":1.8},{"$f":"VLOOKUP('Proxy Group Ticker'!$B20,vldatabase,9,FALSE)","v":23},null,0.39999999999999997,0.13043478260869565,1.029398168004183,0.13426932626141519,5.3707730504566072E-2,null,4.4939370272638994E-3,0.42499999999999993,1.909923236587157E-3,null,5.5617653741153225E-2,18,"PPL Corp.",{"$f":"VLOOKUP('Proxy Group Ticker'!$B20,vldatabase,14,FALSE)","v":0.41},{"$f":"VLOOKUP('Proxy Group Ticker'!$B20,vldatabase,16,FALSE)","v":32750},13427.5,null,{"$f":"VLOOKUP('Proxy Group Ticker'!$B20,vldatabase,15,FALSE)","v":0.45500000000000002},{"$f":"VLOOKUP('Proxy Group Ticker'!$B20,vldatabase,17,FALSE)","v":39600},18018,6.0577194550998081E-2,{"$f":"VLOOKUP('Proxy Group Ticker'!$B20,vldatabase,5,FALSE)","v":45},{"$f":"VLOOKUP('Proxy Group Ticker'!$B20,vldatabase,6,FALSE)","v":35},40,1.7391304347826086,{"$f":"VLOOKUP('Proxy Group Ticker'!$B20,vldatabase,10,FALSE)","v":770},{"$f":"VLOOKUP('Proxy Group Ticker'!$B20,vldatabase,11,FALSE)","v":780},2.5840137906767424E-3]
[19,{"$f":"'Proxy Group Ticker'!C21","v":"Pub Sv Enterprise Grp."},{"$f":"VLOOKUP('Proxy Group Ticker'!$B21,vldatabase,7,FALSE)","v":4.25},{"$f":"VLOOKUP('Proxy Group Ticker'!$B21,vldatabase,8,FALSE)","v":2.4},{"$f":"VLOOKUP('Proxy Group Ticker'!$B21,vldatabase,9,FALSE)","v":38},null,0.43529411764705883,0.1118421052631579,1.025239091353465,0.11466489837505858,4.9912955763260797E-2,null,0,0.39200000000000002,0,null,4.9912955763260797E-2,19,"Pub Sv Enterprise Grp.",{"$f":"VLOOKUP('Proxy Group Ticker'!$B21,vldatabase,14,FALSE)","v":0.51500000000000001},{"$f":"VLOOKUP('Proxy Group Ticker'!$B21,vldatabase,16,FALSE)","v":29050},14960.75,null,{"$f":"VLOOKUP('Proxy Group Ticker'!$B21,vldatabase,15,FALSE)","v":0.49},{"$f":"VLOOKUP('Proxy Group Ticker'!$B21,vldatabase,17,FALSE)","v":39300},19257,5.1785193947733843E-2,{"$f":"VLOOKUP('Proxy Group Ticker'!$B21,vldatabase,5,FALSE)","v":70},{"$f":"VLOOKUP('Proxy Group Ticker'!$B21,vldatabase,6,FALSE)","v":55},62.5,1.6447368421052631,{"$f":"VLOOKUP('Proxy Group Ticker'!$B21,vldatabase,10,FALSE)","v":506},{"$f":"VLOOKUP('Proxy Group Ticker'!$B21,vldatabase,11,FALSE)","v":506},0]
[20,{"$f":"'Proxy Group Ticker'!C22","v":"Sempra Energy"},{"$f":"VLOOKUP('Proxy Group Ticker'!$B22,vldatabase,7,FALSE)","v":9.5},{"$f":"VLOOKUP('Proxy Group Ticker'!$B22,vldatabase,8,FALSE)","v":5.6},{"$f":"VLOOKUP('Proxy Group Ticker'!$B22,vldatabase,9,FALSE)","v":88.25},null,0.41052631578947374,0.10764872521246459,1.0529166584591096,0.11334513603809113,4.653116111037426E-2,null,5.8168319151087035E-2,0.46515151515151509,2.7057081786945027E-2,null,7.3588242897319286E-2,20,"Sempra Energy",{"$f":"VLOOKUP('Proxy Group Ticker'!$B22,vldatabase,14,FALSE)","v":0.434},{"$f":"VLOOKUP('Proxy Group Ticker'!$B22,vldatabase,16,FALSE)","v":40734},17678.556,null,{"$f":"VLOOKUP('Proxy Group Ticker'!$B22,vldatabase,15,FALSE)","v":0.51500000000000001},{"$f":"VLOOKUP('Proxy Group Ticker'!$B22,vldatabase,17,FALSE)","v":58300},30024.5,0.11174657210845873,{"$f":"VLOOKUP('Proxy Group Ticker'!$B22,vldatabase,5,FALSE)","v":190},{"$f":"VLOOKUP('Proxy Group Ticker'!$B22,vldatabase,6,FALSE)","v":140},165,1.8696883852691217,{"$f":"VLOOKUP('Proxy Group Ticker'!$B22,vldatabase,10,FALSE)","v":291.70999999999998},{"$f":"VLOOKUP('Proxy Group Ticker'!$B22,vldatabase,11,FALSE)","v":340},3.1111237364142008E-2]
[21,{"$f":"'Proxy Group Ticker'!C23","v":"Southern Company"},{"$f":"VLOOKUP('Proxy Group Ticker'!$B23,vldatabase,7,FALSE)","v":4},{"$f":"VLOOKUP('Proxy Group Ticker'!$B23,vldatabase,8,FALSE)","v":2.86},{"$f":"VLOOKUP('Proxy Group Ticker'!$B23,vldatabase,9,FALSE)","v":31.5},null,0.28500000000000003,0.12698412698412698,1.0217263803646555,0.12974303242725782,3.6976764241768482E-2,null,1.0762051828638028E-2,0.47499999999999998,5.1119746186030629E-3,null,4.2088738860371545E-2,21,"Southern Company",{"$f":"VLOOKUP('Proxy Group Ticker'!$B23,vldatabase,14,FALSE)","v":0.39},{"$f":"VLOOKUP('Proxy Group Ticker'!$B23,vldatabase,16,FALSE)","v":70300},27417,null,{"$f":"VLOOKUP('Proxy Group Ticker'!$B23,vldatabase,15,FALSE)","v":0.41499999999999998},{"$f":"VLOOKUP('Proxy Group Ticker'!$B23,vldatabase,17,FALSE)","v":82100},34071.5,4.4417798719246004E-2,{"$f":"VLOOKUP('Proxy Group Ticker'!$B23,vldatabase,5,FALSE)","v":70},{"$f":"VLOOKUP('Proxy Group Ticker'!$B23,vldatabase,6,FALSE)","v":50},60,1.9047619047619047,{"$f":"VLOOKUP('Proxy Group Ticker'!$B23,vldatabase,10,FALSE)","v":1050},{"$f":"VLOOKUP('Proxy Group Ticker'!$B23,vldatabase,11,FALSE)","v":1080},5.650077210034965E-3]
[22,{"$f":"'Proxy Group Ticker'!C24","v":"WEC Energy Group"},{"$f":"VLOOKUP('Proxy Group Ticker'!$B24,vldatabase,7,FALSE)","v":4.75},{"$f":"VLOOKUP('Proxy Group Ticker'!$B24,vldatabase,8,FALSE)","v":3.2},{"$f":"VLOOKUP('Proxy Group Ticker'!$B24,vldatabase,9,FALSE)","v":38.25},null,0.32631578947368417,0.12418300653594772,1.0170152279213793,0.12629600869611901,4.1212381785049358E-2,null,1.0442333559571517E-4,0.57499999999999996,6.004341796753622E-5,null,4.1272425203016896E-2,22,"WEC Energy Group",{"$f":"VLOOKUP('Proxy Group Ticker'!$B24,vldatabase,14,FALSE)","v":0.47399999999999998},{"$f":"VLOOKUP('Proxy Group Ticker'!$B24,vldatabase,16,FALSE)","v":21355},10122.269999999999,null,{"$f":"VLOOKUP('Proxy Group Ticker'!$B24,vldatabase,15,FALSE)","v":0.48},{"$f":"VLOOKUP('Proxy Group Ticker'!$B24,vldatabase,17,FALSE)","v":25000},12000,3.4619514777220584E-2,{"$f":"VLOOKUP('Proxy Group Ticker'!$B24,vldatabase,5,FALSE)","v":100},{"$f":"VLOOKUP('Proxy Group Ticker'!$B24,vldatabase,6,FALSE)","v":80},90,2.3529411764705883,{"$f":"VLOOKUP('Proxy Group Ticker'!$B24,vldatabase,10,FALSE)","v":315.43},{"$f":"VLOOKUP('Proxy Group Ticker'!$B24,vldatabase,11,FALSE)","v":315.5},4.4379917628178944E-5]
[23,{"$f":"'Proxy Group Ticker'!C25","v":"Xcel Energy Inc."},{"$f":"VLOOKUP('Proxy Group Ticker'!$B25,vldatabase,7,FALSE)","v":3.5},{"$f":"VLOOKUP('Proxy Group Ticker'!$B25,vldatabase,8,FALSE)","v":2.15},{"$f":"VLOOKUP('Proxy Group Ticker'!$B25,vldatabase,9,FALSE)","v":32.75},null,0.38571428571428573,0.10687022900763359,1.0305658569048648,0.11013680913487105,4.2481340666307404E-2,null,1.610220321833206E-2,0.45416666666666661,7.3130839616591427E-3,null,4.9794424627966544E-2,23,"Xcel Energy Inc.",{"$f":"VLOOKUP('Proxy Group Ticker'!$B25,vldatabase,14,FALSE)","v":0.432},{"$f":"VLOOKUP('Proxy Group Ticker'!$B25,vldatabase,16,FALSE)","v":30646},13239.072,null,{"$f":"VLOOKUP('Proxy Group Ticker'!$B25,vldatabase,15,FALSE)","v":0.43},{"$f":"VLOOKUP('Proxy Group Ticker'!$B25,vldatabase,17,FALSE)","v":41800},17974,6.3059171419889593E-2,{"$f":"VLOOKUP('Proxy Group Ticker'!$B25,vldatabase,5,FALSE)","v":65},{"$f":"VLOOKUP('Proxy Group Ticker'!$B25,vldatabase,6,FALSE)","v":55},60,1.83206106870229,{"$f":"VLOOKUP('Proxy Group Ticker'!$B25,vldatabase,10,FALSE)","v":524.54},{"$f":"VLOOKUP('Proxy Group Ticker'!$B25,vldatabase,11,FALSE)","v":548},8.789119256672917E-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 (Feb. 14, Mar. 13 and Apr. 24, 2020)."}]
[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 2024 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 2024 BVPS."]

{"sheet":"6 (1)","index":14,"n_rows":47,"n_cols":17,"rows_kept":47,"cut":false,"hidden":false,"merged":[[5,3,5,5],[36,1,37,12]]}
[{"$f":"'Exhibit List'!C10","v":"CAPM - CURRENT BOND YIELD"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Exhibit List'!B10","v":"Exhibit AMM-6"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Page 1 of 2"]
[{"$f":"'Exhibit List'!D10","v":"ELECTRIC GROUP"}]
[]
[null,null,null,"(a)","(b)",null,"(c)",null,"(d)",null,"(d)","(e)"]
[null,null,null,"Market Return (Rm)"]
[null,null,null,"Div","Proj.","Cost of","Risk-Free","Risk",null,"Unadjusted","Market","Size","CAPM"]
[null,"Company",null,"Yield","Growth","Equity","Rate","Premium","Beta","Ke","Cap","Adjustment","Result"]
[{"$f":"A8+1","v":1},{"$f":"VLOOKUP('Proxy Group Ticker'!$B3,vldatabase,2,FALSE)","v":"Alliant Energy"},null,{"$f":"'2020 03 Market DCF'!$L$418","v":3.1399999999999997E-2},{"$f":"'2020 03 Market DCF'!$U$419","v":9.3299999999999994E-2},{"$f":"D9+E9","v":0.12469999999999999},{"$f":"ROUND('Bond Yields'!$K$16,3)","v":1.9E-2},{"$f":"F9-G9","v":0.10569999999999999},{"$f":"VLOOKUP('Proxy Group Ticker'!$B3,vldatabase,23,FALSE)","v":0.55000000000000004},{"$f":"IF(I9=\"n/a\",\"n/a\",I9*H9+G9)","v":7.7134999999999995E-2},{"$f":"VLOOKUP('Proxy Group Ticker'!$B3,vldatabase,28,FALSE)","v":13400},{"$f":"IF(K9>'Size Premium'!$A$5,'Size Premium'!$B$5,IF(K9>'Size Premium'!$A$6,'Size Premium'!$B$6,IF(K9>'Size Premium'!$A$7,'Size Premium'!$B$7,IF(K9>'Size Premium'!$A$8,'Size Premium'!$B$8,IF(K9>'Size Premium'!$A$9,'Size Premium'!$B$9,IF(K9>'Size Premium'!$A$10,'Size Premium'!$B$10,IF(K9>'Size Premium'!$A$11,'Size Premium'!$B$11,IF(K9>'Size Premium'!$A$12,'Size Premium'!$B$12,\"ERROR\"))))))))","v":5.0000000000000001E-3},{"$f":"IF(J9=\"n/a\",\"n/a\",(J9+L9))","v":8.2135E-2},null,null,null,{"$f":"IF(M9=\"n/a\",\"n/a\",IF(M9<$D$46,\"LOW\",IF(M9>$D$47,\"HIGH\",M9)))","v":8.2135E-2}]
[{"$f":"A9+1","v":2},{"$f":"VLOOKUP('Proxy Group Ticker'!$B4,vldatabase,2,FALSE)","v":"Ameren Corp."},null,{"$f":"'2020 03 Market DCF'!$L$418","v":3.1399999999999997E-2},{"$f":"'2020 03 Market DCF'!$U$419","v":9.3299999999999994E-2},{"$f":"D10+E10","v":0.12469999999999999},{"$f":"ROUND('Bond Yields'!$K$16,3)","v":1.9E-2},{"$f":"F10-G10","v":0.10569999999999999},{"$f":"VLOOKUP('Proxy Group Ticker'!$B4,vldatabase,23,FALSE)","v":0.5},{"$f":"IF(I10=\"n/a\",\"n/a\",I10*H10+G10)","v":7.1849999999999997E-2},{"$f":"VLOOKUP('Proxy Group Ticker'!$B4,vldatabase,28,FALSE)","v":20000},{"$f":"IF(K10>'Size Premium'!$A$5,'Size Premium'!$B$5,IF(K10>'Size Premium'!$A$6,'Size Premium'!$B$6,IF(K10>'Size Premium'!$A$7,'Size Premium'!$B$7,IF(K10>'Size Premium'!$A$8,'Size Premium'!$B$8,IF(K10>'Size Premium'!$A$9,'Size Premium'!$B$9,IF(K10>'Size Premium'!$A$10,'Size Premium'!$B$10,IF(K10>'Size Premium'!$A$11,'Size Premium'!$B$11,IF(K10>'Size Premium'!$A$12,'Size Premium'!$B$12,\"ERROR\"))))))))","v":5.0000000000000001E-3},{"$f":"IF(J10=\"n/a\",\"n/a\",(J10+L10))","v":7.6850000000000002E-2},null,null,null,7.6850000000000002E-2]
[3,{"$f":"VLOOKUP('Proxy Group Ticker'!$B5,vldatabase,2,FALSE)","v":"American Elec Pwr"},null,{"$f":"'2020 03 Market DCF'!$L$418","v":3.1399999999999997E-2},{"$f":"'2020 03 Market DCF'!$U$419","v":9.3299999999999994E-2},0.12469999999999999,{"$f":"ROUND('Bond Yields'!$K$16,3)","v":1.9E-2},0.10569999999999999,{"$f":"VLOOKUP('Proxy Group Ticker'!$B5,vldatabase,23,FALSE)","v":0.5},7.1849999999999997E-2,{"$f":"VLOOKUP('Proxy Group Ticker'!$B5,vldatabase,28,FALSE)","v":47000},{"$f":"IF(K11>'Size Premium'!$A$5,'Size Premium'!$B$5,IF(K11>'Size Premium'!$A$6,'Size Premium'!$B$6,IF(K11>'Size Premium'!$A$7,'Size Premium'!$B$7,IF(K11>'Size Premium'!$A$8,'Size Premium'!$B$8,IF(K11>'Size Premium'!$A$9,'Size Premium'!$B$9,IF(K11>'Size Premium'!$A$10,'Size Premium'!$B$10,IF(K11>'Size Premium'!$A$11,'Size Premium'!$B$11,IF(K11>'Size Premium'!$A$12,'Size Premium'!$B$12,\"ERROR\"))))))))","v":-2.8E-3},6.905E-2,null,null,null,6.905E-2]
[4,{"$f":"VLOOKUP('Proxy Group Ticker'!$B6,vldatabase,2,FALSE)","v":"Avangrid, Inc."},null,{"$f":"'2020 03 Market DCF'!$L$418","v":3.1399999999999997E-2},{"$f":"'2020 03 Market DCF'!$U$419","v":9.3299999999999994E-2},0.12469999999999999,{"$f":"ROUND('Bond Yields'!$K$16,3)","v":1.9E-2},0.10569999999999999,{"$f":"VLOOKUP('Proxy Group Ticker'!$B6,vldatabase,23,FALSE)","v":0.4},6.1280000000000001E-2,{"$f":"VLOOKUP('Proxy Group Ticker'!$B6,vldatabase,28,FALSE)","v":16000},{"$f":"IF(K12>'Size Premium'!$A$5,'Size Premium'!$B$5,IF(K12>'Size Premium'!$A$6,'Size Premium'!$B$6,IF(K12>'Size Premium'!$A$7,'Size Premium'!$B$7,IF(K12>'Size Premium'!$A$8,'Size Premium'!$B$8,IF(K12>'Size Premium'!$A$9,'Size Premium'!$B$9,IF(K12>'Size Premium'!$A$10,'Size Premium'!$B$10,IF(K12>'Size Premium'!$A$11,'Size Premium'!$B$11,IF(K12>'Size Premium'!$A$12,'Size Premium'!$B$12,\"ERROR\"))))))))","v":5.0000000000000001E-3},6.6280000000000006E-2,null,null,null,6.6280000000000006E-2]
[5,{"$f":"VLOOKUP('Proxy Group Ticker'!$B7,vldatabase,2,FALSE)","v":"Black Hills Corp."},null,{"$f":"'2020 03 Market DCF'!$L$418","v":3.1399999999999997E-2},{"$f":"'2020 03 Market DCF'!$U$419","v":9.3299999999999994E-2},0.12469999999999999,{"$f":"ROUND('Bond Yields'!$K$16,3)","v":1.9E-2},0.10569999999999999,{"$f":"VLOOKUP('Proxy Group Ticker'!$B7,vldatabase,23,FALSE)","v":0.65},8.7704999999999991E-2,{"$f":"VLOOKUP('Proxy Group Ticker'!$B7,vldatabase,28,FALSE)","v":4200},{"$f":"IF(K13>'Size Premium'!$A$5,'Size Premium'!$B$5,IF(K13>'Size Premium'!$A$6,'Size Premium'!$B$6,IF(K13>'Size Premium'!$A$7,'Size Premium'!$B$7,IF(K13>'Size Premium'!$A$8,'Size Premium'!$B$8,IF(K13>'Size Premium'!$A$9,'Size Premium'!$B$9,IF(K13>'Size Premium'!$A$10,'Size Premium'!$B$10,IF(K13>'Size Premium'!$A$11,'Size Premium'!$B$11,IF(K13>'Size Premium'!$A$12,'Size Premium'!$B$12,\"ERROR\"))))))))","v":1.0999999999999999E-2},9.8704999999999987E-2,null,null,null,9.8704999999999987E-2]
[6,{"$f":"VLOOKUP('Proxy Group Ticker'!$B8,vldatabase,2,FALSE)","v":"CMS Energy Corp."},null,{"$f":"'2020 03 Market DCF'!$L$418","v":3.1399999999999997E-2},{"$f":"'2020 03 Market DCF'!$U$419","v":9.3299999999999994E-2},0.12469999999999999,{"$f":"ROUND('Bond Yields'!$K$16,3)","v":1.9E-2},0.10569999999999999,{"$f":"VLOOKUP('Proxy Group Ticker'!$B8,vldatabase,23,FALSE)","v":0.5},7.1849999999999997E-2,{"$f":"VLOOKUP('Proxy Group Ticker'!$B8,vldatabase,28,FALSE)","v":18000},{"$f":"IF(K14>'Size Premium'!$A$5,'Size Premium'!$B$5,IF(K14>'Size Premium'!$A$6,'Size Premium'!$B$6,IF(K14>'Size Premium'!$A$7,'Size Premium'!$B$7,IF(K14>'Size Premium'!$A$8,'Size Premium'!$B$8,IF(K14>'Size Premium'!$A$9,'Size Premium'!$B$9,IF(K14>'Size Premium'!$A$10,'Size Premium'!$B$10,IF(K14>'Size Premium'!$A$11,'Size Premium'!$B$11,IF(K14>'Size Premium'!$A$12,'Size Premium'!$B$12,\"ERROR\"))))))))","v":5.0000000000000001E-3},7.6850000000000002E-2,null,null,null,7.6850000000000002E-2]
[7,{"$f":"VLOOKUP('Proxy Group Ticker'!$B9,vldatabase,2,FALSE)","v":"Consolidated Edison"},null,{"$f":"'2020 03 Market DCF'!$L$418","v":3.1399999999999997E-2},{"$f":"'2020 03 Market DCF'!$U$419","v":9.3299999999999994E-2},0.12469999999999999,{"$f":"ROUND('Bond Yields'!$K$16,3)","v":1.9E-2},0.10569999999999999,{"$f":"VLOOKUP('Proxy Group Ticker'!$B9,vldatabase,23,FALSE)","v":0.4},6.1280000000000001E-2,{"$f":"VLOOKUP('Proxy Group Ticker'!$B9,vldatabase,28,FALSE)","v":31000},{"$f":"IF(K15>'Size Premium'!$A$5,'Size Premium'!$B$5,IF(K15>'Size Premium'!$A$6,'Size Premium'!$B$6,IF(K15>'Size Premium'!$A$7,'Size Premium'!$B$7,IF(K15>'Size Premium'!$A$8,'Size Premium'!$B$8,IF(K15>'Size Premium'!$A$9,'Size Premium'!$B$9,IF(K15>'Size Premium'!$A$10,'Size Premium'!$B$10,IF(K15>'Size Premium'!$A$11,'Size Premium'!$B$11,IF(K15>'Size Premium'!$A$12,'Size Premium'!$B$12,\"ERROR\"))))))))","v":5.0000000000000001E-3},6.6280000000000006E-2,null,null,null,6.6280000000000006E-2]
[8,{"$f":"VLOOKUP('Proxy Group Ticker'!$B10,vldatabase,2,FALSE)","v":"Dominion Energy"},null,{"$f":"'2020 03 Market DCF'!$L$418","v":3.1399999999999997E-2},{"$f":"'2020 03 Market DCF'!$U$419","v":9.3299999999999994E-2},0.12469999999999999,{"$f":"ROUND('Bond Yields'!$K$16,3)","v":1.9E-2},0.10569999999999999,{"$f":"VLOOKUP('Proxy Group Ticker'!$B10,vldatabase,23,FALSE)","v":0.5},7.1849999999999997E-2,{"$f":"VLOOKUP('Proxy Group Ticker'!$B10,vldatabase,28,FALSE)","v":70000},{"$f":"IF(K16>'Size Premium'!$A$5,'Size Premium'!$B$5,IF(K16>'Size Premium'!$A$6,'Size Premium'!$B$6,IF(K16>'Size Premium'!$A$7,'Size Premium'!$B$7,IF(K16>'Size Premium'!$A$8,'Size Premium'!$B$8,IF(K16>'Size Premium'!$A$9,'Size Premium'!$B$9,IF(K16>'Size Premium'!$A$10,'Size Premium'!$B$10,IF(K16>'Size Premium'!$A$11,'Size Premium'!$B$11,IF(K16>'Size Premium'!$A$12,'Size Premium'!$B$12,\"ERROR\"))))))))","v":-2.8E-3},6.905E-2,null,null,null,6.905E-2]
[9,{"$f":"VLOOKUP('Proxy Group Ticker'!$B11,vldatabase,2,FALSE)","v":"DTE Energy Co."},null,{"$f":"'2020 03 Market DCF'!$L$418","v":3.1399999999999997E-2},{"$f":"'2020 03 Market DCF'!$U$419","v":9.3299999999999994E-2},0.12469999999999999,{"$f":"ROUND('Bond Yields'!$K$16,3)","v":1.9E-2},0.10569999999999999,{"$f":"VLOOKUP('Proxy Group Ticker'!$B11,vldatabase,23,FALSE)","v":0.5},7.1849999999999997E-2,{"$f":"VLOOKUP('Proxy Group Ticker'!$B11,vldatabase,28,FALSE)","v":22000},{"$f":"IF(K17>'Size Premium'!$A$5,'Size Premium'!$B$5,IF(K17>'Size Premium'!$A$6,'Size Premium'!$B$6,IF(K17>'Size Premium'!$A$7,'Size Premium'!$B$7,IF(K17>'Size Premium'!$A$8,'Size Premium'!$B$8,IF(K17>'Size Premium'!$A$9,'Size Premium'!$B$9,IF(K17>'Size Premium'!$A$10,'Size Premium'!$B$10,IF(K17>'Size Premium'!$A$11,'Size Premium'!$B$11,IF(K17>'Size Premium'!$A$12,'Size Premium'!$B$12,\"ERROR\"))))))))","v":5.0000000000000001E-3},7.6850000000000002E-2,null,null,null,7.6850000000000002E-2]
[10,{"$f":"VLOOKUP('Proxy Group Ticker'!$B12,vldatabase,2,FALSE)","v":"Duke Energy Corp."},null,{"$f":"'2020 03 Market DCF'!$L$418","v":3.1399999999999997E-2},{"$f":"'2020 03 Market DCF'!$U$419","v":9.3299999999999994E-2},0.12469999999999999,{"$f":"ROUND('Bond Yields'!$K$16,3)","v":1.9E-2},0.10569999999999999,{"$f":"VLOOKUP('Proxy Group Ticker'!$B12,vldatabase,23,FALSE)","v":0.45},6.6564999999999999E-2,{"$f":"VLOOKUP('Proxy Group Ticker'!$B12,vldatabase,28,FALSE)","v":70000},{"$f":"IF(K18>'Size Premium'!$A$5,'Size Premium'!$B$5,IF(K18>'Size Premium'!$A$6,'Size Premium'!$B$6,IF(K18>'Size Premium'!$A$7,'Size Premium'!$B$7,IF(K18>'Size Premium'!$A$8,'Size Premium'!$B$8,IF(K18>'Size Premium'!$A$9,'Size Premium'!$B$9,IF(K18>'Size Premium'!$A$10,'Size Premium'!$B$10,IF(K18>'Size Premium'!$A$11,'Size Premium'!$B$11,IF(K18>'Size Premium'!$A$12,'Size Premium'!$B$12,\"ERROR\"))))))))","v":-2.8E-3},6.3765000000000002E-2,null,null,null,"LOW"]
[11,{"$f":"VLOOKUP('Proxy Group Ticker'!$B13,vldatabase,2,FALSE)","v":"Entergy Corp."},null,{"$f":"'2020 03 Market DCF'!$L$418","v":3.1399999999999997E-2},{"$f":"'2020 03 Market DCF'!$U$419","v":9.3299999999999994E-2},0.12469999999999999,{"$f":"ROUND('Bond Yields'!$K$16,3)","v":1.9E-2},0.10569999999999999,{"$f":"VLOOKUP('Proxy Group Ticker'!$B13,vldatabase,23,FALSE)","v":0.6},8.2419999999999993E-2,{"$f":"VLOOKUP('Proxy Group Ticker'!$B13,vldatabase,28,FALSE)","v":24000},{"$f":"IF(K19>'Size Premium'!$A$5,'Size Premium'!$B$5,IF(K19>'Size Premium'!$A$6,'Size Premium'!$B$6,IF(K19>'Size Premium'!$A$7,'Size Premium'!$B$7,IF(K19>'Size Premium'!$A$8,'Size Premium'!$B$8,IF(K19>'Size Premium'!$A$9,'Size Premium'!$B$9,IF(K19>'Size Premium'!$A$10,'Size Premium'!$B$10,IF(K19>'Size Premium'!$A$11,'Size Premium'!$B$11,IF(K19>'Size Premium'!$A$12,'Size Premium'!$B$12,\"ERROR\"))))))))","v":5.0000000000000001E-3},8.7419999999999998E-2,null,null,null,8.7419999999999998E-2]
[12,{"$f":"VLOOKUP('Proxy Group Ticker'!$B14,vldatabase,2,FALSE)","v":"Evergy Inc."},null,{"$f":"'2020 03 Market DCF'!$L$418","v":3.1399999999999997E-2},{"$f":"'2020 03 Market DCF'!$U$419","v":9.3299999999999994E-2},0.12469999999999999,{"$f":"ROUND('Bond Yields'!$K$16,3)","v":1.9E-2},0.10569999999999999,{"$f":"VLOOKUP('Proxy Group Ticker'!$B14,vldatabase,23,FALSE)","v":"n/a"},"n/a",{"$f":"VLOOKUP('Proxy Group Ticker'!$B14,vldatabase,28,FALSE)","v":16000},{"$f":"IF(K20>'Size Premium'!$A$5,'Size Premium'!$B$5,IF(K20>'Size Premium'!$A$6,'Size Premium'!$B$6,IF(K20>'Size Premium'!$A$7,'Size Premium'!$B$7,IF(K20>'Size Premium'!$A$8,'Size Premium'!$B$8,IF(K20>'Size Premium'!$A$9,'Size Premium'!$B$9,IF(K20>'Size Premium'!$A$10,'Size Premium'!$B$10,IF(K20>'Size Premium'!$A$11,'Size Premium'!$B$11,IF(K20>'Size Premium'!$A$12,'Size Premium'!$B$12,\"ERROR\"))))))))","v":5.0000000000000001E-3},"n/a",null,null,null,"n/a"]
[13,{"$f":"VLOOKUP('Proxy Group Ticker'!$B15,vldatabase,2,FALSE)","v":"Eversource Energy"},null,{"$f":"'2020 03 Market DCF'!$L$418","v":3.1399999999999997E-2},{"$f":"'2020 03 Market DCF'!$U$419","v":9.3299999999999994E-2},0.12469999999999999,{"$f":"ROUND('Bond Yields'!$K$16,3)","v":1.9E-2},0.10569999999999999,{"$f":"VLOOKUP('Proxy Group Ticker'!$B15,vldatabase,23,FALSE)","v":0.55000000000000004},7.7134999999999995E-2,{"$f":"VLOOKUP('Proxy Group Ticker'!$B15,vldatabase,28,FALSE)","v":29000},{"$f":"IF(K21>'Size Premium'!$A$5,'Size Premium'!$B$5,IF(K21>'Size Premium'!$A$6,'Size Premium'!$B$6,IF(K21>'Size Premium'!$A$7,'Size Premium'!$B$7,IF(K21>'Size Premium'!$A$8,'Size Premium'!$B$8,IF(K21>'Size Premium'!$A$9,'Size Premium'!$B$9,IF(K21>'Size Premium'!$A$10,'Size Premium'!$B$10,IF(K21>'Size Premium'!$A$11,'Size Premium'!$B$11,IF(K21>'Size Premium'!$A$12,'Size Premium'!$B$12,\"ERROR\"))))))))","v":5.0000000000000001E-3},8.2135E-2,null,null,null,8.2135E-2]
[14,{"$f":"VLOOKUP('Proxy Group Ticker'!$B16,vldatabase,2,FALSE)","v":"Exelon Corp."},null,{"$f":"'2020 03 Market DCF'!$L$418","v":3.1399999999999997E-2},{"$f":"'2020 03 Market DCF'!$U$419","v":9.3299999999999994E-2},0.12469999999999999,{"$f":"ROUND('Bond Yields'!$K$16,3)","v":1.9E-2},0.10569999999999999,{"$f":"VLOOKUP('Proxy Group Ticker'!$B16,vldatabase,23,FALSE)","v":0.65},8.7704999999999991E-2,{"$f":"VLOOKUP('Proxy Group Ticker'!$B16,vldatabase,28,FALSE)","v":47000},{"$f":"IF(K22>'Size Premium'!$A$5,'Size Premium'!$B$5,IF(K22>'Size Premium'!$A$6,'Size Premium'!$B$6,IF(K22>'Size Premium'!$A$7,'Size Premium'!$B$7,IF(K22>'Size Premium'!$A$8,'Size Premium'!$B$8,IF(K22>'Size Premium'!$A$9,'Size Premium'!$B$9,IF(K22>'Size Premium'!$A$10,'Size Premium'!$B$10,IF(K22>'Size Premium'!$A$11,'Size Premium'!$B$11,IF(K22>'Size Premium'!$A$12,'Size Premium'!$B$12,\"ERROR\"))))))))","v":-2.8E-3},8.4904999999999994E-2,null,null,null,8.4904999999999994E-2]
[15,{"$f":"VLOOKUP('Proxy Group Ticker'!$B17,vldatabase,2,FALSE)","v":"Fortis Inc."},null,{"$f":"'2020 03 Market DCF'!$L$418","v":3.1399999999999997E-2},{"$f":"'2020 03 Market DCF'!$U$419","v":9.3299999999999994E-2},0.12469999999999999,{"$f":"ROUND('Bond Yields'!$K$16,3)","v":1.9E-2},0.10569999999999999,{"$f":"VLOOKUP('Proxy Group Ticker'!$B17,vldatabase,23,FALSE)","v":0.6},8.2419999999999993E-2,{"$f":"VLOOKUP('Proxy Group Ticker'!$B17,vldatabase,28,FALSE)","v":26000},{"$f":"IF(K23>'Size Premium'!$A$5,'Size Premium'!$B$5,IF(K23>'Size Premium'!$A$6,'Size Premium'!$B$6,IF(K23>'Size Premium'!$A$7,'Size Premium'!$B$7,IF(K23>'Size Premium'!$A$8,'Size Premium'!$B$8,IF(K23>'Size Premium'!$A$9,'Size Premium'!$B$9,IF(K23>'Size Premium'!$A$10,'Size Premium'!$B$10,IF(K23>'Size Premium'!$A$11,'Size Premium'!$B$11,IF(K23>'Size Premium'!$A$12,'Size Premium'!$B$12,\"ERROR\"))))))))","v":5.0000000000000001E-3},8.7419999999999998E-2,null,null,null,8.7419999999999998E-2]
[16,{"$f":"VLOOKUP('Proxy Group Ticker'!$B18,vldatabase,2,FALSE)","v":"NextEra Energy, Inc."},null,{"$f":"'2020 03 Market DCF'!$L$418","v":3.1399999999999997E-2},{"$f":"'2020 03 Market DCF'!$U$419","v":9.3299999999999994E-2},{"$f":"D24+E24","v":0.12469999999999999},{"$f":"ROUND('Bond Yields'!$K$16,3)","v":1.9E-2},{"$f":"F24-G24","v":0.10569999999999999},{"$f":"VLOOKUP('Proxy Group Ticker'!$B18,vldatabase,23,FALSE)","v":0.5},{"$f":"IF(I24=\"n/a\",\"n/a\",I24*H24+G24)","v":7.1849999999999997E-2},{"$f":"VLOOKUP('Proxy Group Ticker'!$B18,vldatabase,28,FALSE)","v":129000},{"$f":"IF(K24>'Size Premium'!$A$5,'Size Premium'!$B$5,IF(K24>'Size Premium'!$A$6,'Size Premium'!$B$6,IF(K24>'Size Premium'!$A$7,'Size Premium'!$B$7,IF(K24>'Size Premium'!$A$8,'Size Premium'!$B$8,IF(K24>'Size Premium'!$A$9,'Size Premium'!$B$9,IF(K24>'Size Premium'!$A$10,'Size Premium'!$B$10,IF(K24>'Size Premium'!$A$11,'Size Premium'!$B$11,IF(K24>'Size Premium'!$A$12,'Size Premium'!$B$12,\"ERROR\"))))))))","v":-2.8E-3},{"$f":"IF(J24=\"n/a\",\"n/a\",(J24+L24))","v":6.905E-2},null,null,null,{"$f":"IF(M24=\"n/a\",\"n/a\",IF(M24<$D$46,\"LOW\",IF(M24>$D$47,\"HIGH\",M24)))","v":6.905E-2}]
[17,{"$f":"VLOOKUP('Proxy Group Ticker'!$B19,vldatabase,2,FALSE)","v":"OGE Energy Corp."},null,{"$f":"'2020 03 Market DCF'!$L$418","v":3.1399999999999997E-2},{"$f":"'2020 03 Market DCF'!$U$419","v":9.3299999999999994E-2},0.12469999999999999,{"$f":"ROUND('Bond Yields'!$K$16,3)","v":1.9E-2},0.10569999999999999,{"$f":"VLOOKUP('Proxy Group Ticker'!$B19,vldatabase,23,FALSE)","v":0.7},9.2989999999999989E-2,{"$f":"VLOOKUP('Proxy Group Ticker'!$B19,vldatabase,28,FALSE)","v":7700},{"$f":"IF(K25>'Size Premium'!$A$5,'Size Premium'!$B$5,IF(K25>'Size Premium'!$A$6,'Size Premium'!$B$6,IF(K25>'Size Premium'!$A$7,'Size Premium'!$B$7,IF(K25>'Size Premium'!$A$8,'Size Premium'!$B$8,IF(K25>'Size Premium'!$A$9,'Size Premium'!$B$9,IF(K25>'Size Premium'!$A$10,'Size Premium'!$B$10,IF(K25>'Size Premium'!$A$11,'Size Premium'!$B$11,IF(K25>'Size Premium'!$A$12,'Size Premium'!$B$12,\"ERROR\"))))))))","v":7.3000000000000001E-3},0.10028999999999999,null,null,null,0.10028999999999999]
[18,{"$f":"VLOOKUP('Proxy Group Ticker'!$B20,vldatabase,2,FALSE)","v":"PPL Corp."},null,{"$f":"'2020 03 Market DCF'!$L$418","v":3.1399999999999997E-2},{"$f":"'2020 03 Market DCF'!$U$419","v":9.3299999999999994E-2},0.12469999999999999,{"$f":"ROUND('Bond Yields'!$K$16,3)","v":1.9E-2},0.10569999999999999,{"$f":"VLOOKUP('Proxy Group Ticker'!$B20,vldatabase,23,FALSE)","v":0.65},8.7704999999999991E-2,{"$f":"VLOOKUP('Proxy Group Ticker'!$B20,vldatabase,28,FALSE)","v":26000},{"$f":"IF(K26>'Size Premium'!$A$5,'Size Premium'!$B$5,IF(K26>'Size Premium'!$A$6,'Size Premium'!$B$6,IF(K26>'Size Premium'!$A$7,'Size Premium'!$B$7,IF(K26>'Size Premium'!$A$8,'Size Premium'!$B$8,IF(K26>'Size Premium'!$A$9,'Size Premium'!$B$9,IF(K26>'Size Premium'!$A$10,'Size Premium'!$B$10,IF(K26>'Size Premium'!$A$11,'Size Premium'!$B$11,IF(K26>'Size Premium'!$A$12,'Size Premium'!$B$12,\"ERROR\"))))))))","v":5.0000000000000001E-3},9.2704999999999996E-2,null,null,null,9.2704999999999996E-2]
[19,{"$f":"VLOOKUP('Proxy Group Ticker'!$B21,vldatabase,2,FALSE)","v":"Pub Sv Enterprise Grp."},null,{"$f":"'2020 03 Market DCF'!$L$418","v":3.1399999999999997E-2},{"$f":"'2020 03 Market DCF'!$U$419","v":9.3299999999999994E-2},0.12469999999999999,{"$f":"ROUND('Bond Yields'!$K$16,3)","v":1.9E-2},0.10569999999999999,{"$f":"VLOOKUP('Proxy Group Ticker'!$B21,vldatabase,23,FALSE)","v":0.6},8.2419999999999993E-2,{"$f":"VLOOKUP('Proxy Group Ticker'!$B21,vldatabase,28,FALSE)","v":30000},{"$f":"IF(K27>'Size Premium'!$A$5,'Size Premium'!$B$5,IF(K27>'Size Premium'!$A$6,'Size Premium'!$B$6,IF(K27>'Size Premium'!$A$7,'Size Premium'!$B$7,IF(K27>'Size Premium'!$A$8,'Size Premium'!$B$8,IF(K27>'Size Premium'!$A$9,'Size Premium'!$B$9,IF(K27>'Size Premium'!$A$10,'Size Premium'!$B$10,IF(K27>'Size Premium'!$A$11,'Size Premium'!$B$11,IF(K27>'Size Premium'!$A$12,'Size Premium'!$B$12,\"ERROR\"))))))))","v":5.0000000000000001E-3},8.7419999999999998E-2,null,null,null,8.7419999999999998E-2]
[20,{"$f":"VLOOKUP('Proxy Group Ticker'!$B22,vldatabase,2,FALSE)","v":"Sempra Energy"},null,{"$f":"'2020 03 Market DCF'!$L$418","v":3.1399999999999997E-2},{"$f":"'2020 03 Market DCF'!$U$419","v":9.3299999999999994E-2},0.12469999999999999,{"$f":"ROUND('Bond Yields'!$K$16,3)","v":1.9E-2},0.10569999999999999,{"$f":"VLOOKUP('Proxy Group Ticker'!$B22,vldatabase,23,FALSE)","v":0.65},8.7704999999999991E-2,{"$f":"VLOOKUP('Proxy Group Ticker'!$B22,vldatabase,28,FALSE)","v":37000},{"$f":"IF(K28>'Size Premium'!$A$5,'Size Premium'!$B$5,IF(K28>'Size Premium'!$A$6,'Size Premium'!$B$6,IF(K28>'Size Premium'!$A$7,'Size Premium'!$B$7,IF(K28>'Size Premium'!$A$8,'Size Premium'!$B$8,IF(K28>'Size Premium'!$A$9,'Size Premium'!$B$9,IF(K28>'Size Premium'!$A$10,'Size Premium'!$B$10,IF(K28>'Size Premium'!$A$11,'Size Premium'!$B$11,IF(K28>'Size Premium'!$A$12,'Size Premium'!$B$12,\"ERROR\"))))))))","v":-2.8E-3},8.4904999999999994E-2,null,null,null,8.4904999999999994E-2]
[21,{"$f":"VLOOKUP('Proxy Group Ticker'!$B23,vldatabase,2,FALSE)","v":"Southern Company"},null,{"$f":"'2020 03 Market DCF'!$L$418","v":3.1399999999999997E-2},{"$f":"'2020 03 Market DCF'!$U$419","v":9.3299999999999994E-2},0.12469999999999999,{"$f":"ROUND('Bond Yields'!$K$16,3)","v":1.9E-2},0.10569999999999999,{"$f":"VLOOKUP('Proxy Group Ticker'!$B23,vldatabase,23,FALSE)","v":0.5},7.1849999999999997E-2,{"$f":"VLOOKUP('Proxy Group Ticker'!$B23,vldatabase,28,FALSE)","v":73000},{"$f":"IF(K29>'Size Premium'!$A$5,'Size Premium'!$B$5,IF(K29>'Size Premium'!$A$6,'Size Premium'!$B$6,IF(K29>'Size Premium'!$A$7,'Size Premium'!$B$7,IF(K29>'Size Premium'!$A$8,'Size Premium'!$B$8,IF(K29>'Size Premium'!$A$9,'Size Premium'!$B$9,IF(K29>'Size Premium'!$A$10,'Size Premium'!$B$10,IF(K29>'Size Premium'!$A$11,'Size Premium'!$B$11,IF(K29>'Size Premium'!$A$12,'Size Premium'!$B$12,\"ERROR\"))))))))","v":-2.8E-3},6.905E-2,null,null,null,6.905E-2]
[22,{"$f":"VLOOKUP('Proxy Group Ticker'!$B24,vldatabase,2,FALSE)","v":"WEC Energy Group"},null,{"$f":"'2020 03 Market DCF'!$L$418","v":3.1399999999999997E-2},{"$f":"'2020 03 Market DCF'!$U$419","v":9.3299999999999994E-2},0.12469999999999999,{"$f":"ROUND('Bond Yields'!$K$16,3)","v":1.9E-2},0.10569999999999999,{"$f":"VLOOKUP('Proxy Group Ticker'!$B24,vldatabase,23,FALSE)","v":0.45},6.6564999999999999E-2,{"$f":"VLOOKUP('Proxy Group Ticker'!$B24,vldatabase,28,FALSE)","v":31000},{"$f":"IF(K30>'Size Premium'!$A$5,'Size Premium'!$B$5,IF(K30>'Size Premium'!$A$6,'Size Premium'!$B$6,IF(K30>'Size Premium'!$A$7,'Size Premium'!$B$7,IF(K30>'Size Premium'!$A$8,'Size Premium'!$B$8,IF(K30>'Size Premium'!$A$9,'Size Premium'!$B$9,IF(K30>'Size Premium'!$A$10,'Size Premium'!$B$10,IF(K30>'Size Premium'!$A$11,'Size Premium'!$B$11,IF(K30>'Size Premium'!$A$12,'Size Premium'!$B$12,\"ERROR\"))))))))","v":5.0000000000000001E-3},7.1565000000000004E-2,null,null,null,7.1565000000000004E-2]
[23,{"$f":"VLOOKUP('Proxy Group Ticker'!$B25,vldatabase,2,FALSE)","v":"Xcel Energy Inc."},null,{"$f":"'2020 03 Market DCF'!$L$418","v":3.1399999999999997E-2},{"$f":"'2020 03 Market DCF'!$U$419","v":9.3299999999999994E-2},0.12469999999999999,{"$f":"ROUND('Bond Yields'!$K$16,3)","v":1.9E-2},0.10569999999999999,{"$f":"VLOOKUP('Proxy Group Ticker'!$B25,vldatabase,23,FALSE)","v":0.45},6.6564999999999999E-2,{"$f":"VLOOKUP('Proxy Group Ticker'!$B25,vldatabase,28,FALSE)","v":33000},{"$f":"IF(K31>'Size Premium'!$A$5,'Size Premium'!$B$5,IF(K31>'Size Premium'!$A$6,'Size Premium'!$B$6,IF(K31>'Size Premium'!$A$7,'Size Premium'!$B$7,IF(K31>'Size Premium'!$A$8,'Size Premium'!$B$8,IF(K31>'Size Premium'!$A$9,'Size Premium'!$B$9,IF(K31>'Size Premium'!$A$10,'Size Premium'!$B$10,IF(K31>'Size Premium'!$A$11,'Size Premium'!$B$11,IF(K31>'Size Premium'!$A$12,'Size Premium'!$B$12,\"ERROR\"))))))))","v":-2.8E-3},6.3765000000000002E-2,null,null,null,"LOW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Max",{"$f":"MAX(Q9:Q31)","v":0.10028999999999999}]
[null,"Average (f)",null,null,null,null,null,null,null,null,null,null,{"$f":"AVERAGE(Q9:Q31)","v":7.994575000000001E-2},null,null,"Min",{"$f":"MIN(Q9:Q31)","v":6.6280000000000006E-2}]
[null,"Midpoint (f) (g)",null,null,null,null,null,null,null,null,null,null,{"$f":"AVERAGE(Q33:Q34)","v":8.3284999999999998E-2},null,null,"Max",{"$f":"MAX(Q9:Q31)","v":0.10028999999999999}]
[]
["(a)",{"$f":"\"Weighted average for dividend-paying stocks in the S&P 500 based on data from \"&'2020 03 Market DCF'!B425&\".\"","v":"Weighted average for dividend-paying stocks in the S&P 500 based on data from www.valueline.com (retrieved Mar. 27, 2020)."}]
["(b)",{"$f":"\"Average of weighted average earnings growth rates from IBES, Value Line, and Zacks for dividend-paying stocks in the S&P 500 based on data from \"&'2020 03 Market DCF'!B426&\", \"&'2020 03 Market DCF'!B425&\", and \"&'2020 03 Market DCF'!B428&\".\"","v":"Average of weighted average earnings growth rates from IBES, Value Line, and Zacks for dividend-paying stocks in the S&P 500 based on data from http://finance.yahoo.com (retrieved Mar. 27, 2020), www.valueline.com (retrieved Mar. 27, 2020), and www.zacks.com (retrieved Mar. 27, 2020)."}]
[]
["(c)",{"$f":"\"Average yield on 30-year Treasury bonds for the six-months ending \"&'Bond Yields'!B14&\" based on data from \"&'Bond Yields'!B21&\".\"","v":"Average yield on 30-year Treasury bonds for the six-months ending Apr. 2020 based on data from http://www.fred.stlouisfed.org."}]
["(d)",{"$f":"'Electric Utility Data'!B51","v":"The Value Line Investment Survey (Feb. 14, Mar. 13 and Apr. 24, 2020)."}]
["(e)",{"$f":"'Size Premium'!A18","v":"Duff & Phelps, 2020 CRSP Deciles Size Study -- Supplementary Data Exhibits, Cost of Capital Navigator."}]
["(f)","Excludes highlighted figures."]
["(g)","Average of low and high values."]
[]
[]
["Threshold Min",null,null,{"$f":"'4 (3)'!D40","v":6.5000000000000002E-2}]
["Threshold Max",null,null,{"$f":"'4 (3)'!D41","v":0.15}]

{"sheet":"6 (2)","index":15,"n_rows":48,"n_cols":17,"rows_kept":48,"cut":false,"hidden":false,"merged":[[5,3,5,5],[36,1,37,12],[38,1,39,12]]}
[{"$f":"'Exhibit List'!C11","v":"CAPM - PROJECTED BOND YIELD"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Exhibit List'!B11","v":"Exhibit AMM-6"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Page 2 of 2"]
[{"$f":"'Exhibit List'!D11","v":"ELECTRIC GROUP"}]
[]
[null,null,null,"(a)","(b)",null,"(c)",null,"(d)",null,"(d)","(e)"]
[null,null,null,"Market Return (Rm)"]
[null,null,null,"Div","Proj.","Cost of","Risk-Free","Risk",null,"Unadjusted","Market","Size","CAPM"]
[null,"Company",null,"Yield","Growth","Equity","Rate","Premium","Beta","Ke","Cap","Adjustment","Result"]
[{"$f":"A8+1","v":1},{"$f":"VLOOKUP('Proxy Group Ticker'!$B3,vldatabase,2,FALSE)","v":"Alliant Energy"},null,{"$f":"'2020 03 Market DCF'!$L$418","v":3.1399999999999997E-2},{"$f":"'2020 03 Market DCF'!$U$419","v":9.3299999999999994E-2},{"$f":"D9+E9","v":0.12469999999999999},{"$f":"ROUND('Bond Yields'!$M$60,3)","v":3.2000000000000001E-2},{"$f":"F9-G9","v":9.2699999999999991E-2},{"$f":"VLOOKUP('Proxy Group Ticker'!$B3,vldatabase,23,FALSE)","v":0.55000000000000004},{"$f":"IF(I9=\"n/a\",\"n/a\",I9*H9+G9)","v":8.2985000000000003E-2},{"$f":"VLOOKUP('Proxy Group Ticker'!$B3,vldatabase,28,FALSE)","v":13400},{"$f":"IF(K9>'Size Premium'!$A$5,'Size Premium'!$B$5,IF(K9>'Size Premium'!$A$6,'Size Premium'!$B$6,IF(K9>'Size Premium'!$A$7,'Size Premium'!$B$7,IF(K9>'Size Premium'!$A$8,'Size Premium'!$B$8,IF(K9>'Size Premium'!$A$9,'Size Premium'!$B$9,IF(K9>'Size Premium'!$A$10,'Size Premium'!$B$10,IF(K9>'Size Premium'!$A$11,'Size Premium'!$B$11,IF(K9>'Size Premium'!$A$12,'Size Premium'!$B$12,\"ERROR\"))))))))","v":5.0000000000000001E-3},{"$f":"IF(J9=\"n/a\",\"n/a\",(J9+L9))","v":8.7985000000000008E-2},null,null,null,{"$f":"IF(M9=\"n/a\",\"n/a\",IF(M9<$D$47,\"LOW\",IF(M9>$D$48,\"HIGH\",M9)))","v":8.7985000000000008E-2}]
[{"$f":"A9+1","v":2},{"$f":"VLOOKUP('Proxy Group Ticker'!$B4,vldatabase,2,FALSE)","v":"Ameren Corp."},null,{"$f":"'2020 03 Market DCF'!$L$418","v":3.1399999999999997E-2},{"$f":"'2020 03 Market DCF'!$U$419","v":9.3299999999999994E-2},{"$f":"D10+E10","v":0.12469999999999999},{"$f":"ROUND('Bond Yields'!$M$60,3)","v":3.2000000000000001E-2},{"$f":"F10-G10","v":9.2699999999999991E-2},{"$f":"VLOOKUP('Proxy Group Ticker'!$B4,vldatabase,23,FALSE)","v":0.5},{"$f":"IF(I10=\"n/a\",\"n/a\",I10*H10+G10)","v":7.8350000000000003E-2},{"$f":"VLOOKUP('Proxy Group Ticker'!$B4,vldatabase,28,FALSE)","v":20000},{"$f":"IF(K10>'Size Premium'!$A$5,'Size Premium'!$B$5,IF(K10>'Size Premium'!$A$6,'Size Premium'!$B$6,IF(K10>'Size Premium'!$A$7,'Size Premium'!$B$7,IF(K10>'Size Premium'!$A$8,'Size Premium'!$B$8,IF(K10>'Size Premium'!$A$9,'Size Premium'!$B$9,IF(K10>'Size Premium'!$A$10,'Size Premium'!$B$10,IF(K10>'Size Premium'!$A$11,'Size Premium'!$B$11,IF(K10>'Size Premium'!$A$12,'Size Premium'!$B$12,\"ERROR\"))))))))","v":5.0000000000000001E-3},{"$f":"IF(J10=\"n/a\",\"n/a\",(J10+L10))","v":8.3350000000000007E-2},null,null,null,8.3350000000000007E-2]
[3,{"$f":"VLOOKUP('Proxy Group Ticker'!$B5,vldatabase,2,FALSE)","v":"American Elec Pwr"},null,{"$f":"'2020 03 Market DCF'!$L$418","v":3.1399999999999997E-2},{"$f":"'2020 03 Market DCF'!$U$419","v":9.3299999999999994E-2},0.12469999999999999,{"$f":"ROUND('Bond Yields'!$M$60,3)","v":3.2000000000000001E-2},9.2699999999999991E-2,{"$f":"VLOOKUP('Proxy Group Ticker'!$B5,vldatabase,23,FALSE)","v":0.5},7.8350000000000003E-2,{"$f":"VLOOKUP('Proxy Group Ticker'!$B5,vldatabase,28,FALSE)","v":47000},{"$f":"IF(K11>'Size Premium'!$A$5,'Size Premium'!$B$5,IF(K11>'Size Premium'!$A$6,'Size Premium'!$B$6,IF(K11>'Size Premium'!$A$7,'Size Premium'!$B$7,IF(K11>'Size Premium'!$A$8,'Size Premium'!$B$8,IF(K11>'Size Premium'!$A$9,'Size Premium'!$B$9,IF(K11>'Size Premium'!$A$10,'Size Premium'!$B$10,IF(K11>'Size Premium'!$A$11,'Size Premium'!$B$11,IF(K11>'Size Premium'!$A$12,'Size Premium'!$B$12,\"ERROR\"))))))))","v":-2.8E-3},7.5550000000000006E-2,null,null,null,7.5550000000000006E-2]
[4,{"$f":"VLOOKUP('Proxy Group Ticker'!$B6,vldatabase,2,FALSE)","v":"Avangrid, Inc."},null,{"$f":"'2020 03 Market DCF'!$L$418","v":3.1399999999999997E-2},{"$f":"'2020 03 Market DCF'!$U$419","v":9.3299999999999994E-2},0.12469999999999999,{"$f":"ROUND('Bond Yields'!$M$60,3)","v":3.2000000000000001E-2},9.2699999999999991E-2,{"$f":"VLOOKUP('Proxy Group Ticker'!$B6,vldatabase,23,FALSE)","v":0.4},6.9080000000000003E-2,{"$f":"VLOOKUP('Proxy Group Ticker'!$B6,vldatabase,28,FALSE)","v":16000},{"$f":"IF(K12>'Size Premium'!$A$5,'Size Premium'!$B$5,IF(K12>'Size Premium'!$A$6,'Size Premium'!$B$6,IF(K12>'Size Premium'!$A$7,'Size Premium'!$B$7,IF(K12>'Size Premium'!$A$8,'Size Premium'!$B$8,IF(K12>'Size Premium'!$A$9,'Size Premium'!$B$9,IF(K12>'Size Premium'!$A$10,'Size Premium'!$B$10,IF(K12>'Size Premium'!$A$11,'Size Premium'!$B$11,IF(K12>'Size Premium'!$A$12,'Size Premium'!$B$12,\"ERROR\"))))))))","v":5.0000000000000001E-3},7.4080000000000007E-2,null,null,null,7.4080000000000007E-2]
[5,{"$f":"VLOOKUP('Proxy Group Ticker'!$B7,vldatabase,2,FALSE)","v":"Black Hills Corp."},null,{"$f":"'2020 03 Market DCF'!$L$418","v":3.1399999999999997E-2},{"$f":"'2020 03 Market DCF'!$U$419","v":9.3299999999999994E-2},0.12469999999999999,{"$f":"ROUND('Bond Yields'!$M$60,3)","v":3.2000000000000001E-2},9.2699999999999991E-2,{"$f":"VLOOKUP('Proxy Group Ticker'!$B7,vldatabase,23,FALSE)","v":0.65},9.2255000000000004E-2,{"$f":"VLOOKUP('Proxy Group Ticker'!$B7,vldatabase,28,FALSE)","v":4200},{"$f":"IF(K13>'Size Premium'!$A$5,'Size Premium'!$B$5,IF(K13>'Size Premium'!$A$6,'Size Premium'!$B$6,IF(K13>'Size Premium'!$A$7,'Size Premium'!$B$7,IF(K13>'Size Premium'!$A$8,'Size Premium'!$B$8,IF(K13>'Size Premium'!$A$9,'Size Premium'!$B$9,IF(K13>'Size Premium'!$A$10,'Size Premium'!$B$10,IF(K13>'Size Premium'!$A$11,'Size Premium'!$B$11,IF(K13>'Size Premium'!$A$12,'Size Premium'!$B$12,\"ERROR\"))))))))","v":1.0999999999999999E-2},0.103255,null,null,null,0.103255]
[6,{"$f":"VLOOKUP('Proxy Group Ticker'!$B8,vldatabase,2,FALSE)","v":"CMS Energy Corp."},null,{"$f":"'2020 03 Market DCF'!$L$418","v":3.1399999999999997E-2},{"$f":"'2020 03 Market DCF'!$U$419","v":9.3299999999999994E-2},0.12469999999999999,{"$f":"ROUND('Bond Yields'!$M$60,3)","v":3.2000000000000001E-2},9.2699999999999991E-2,{"$f":"VLOOKUP('Proxy Group Ticker'!$B8,vldatabase,23,FALSE)","v":0.5},7.8350000000000003E-2,{"$f":"VLOOKUP('Proxy Group Ticker'!$B8,vldatabase,28,FALSE)","v":18000},{"$f":"IF(K14>'Size Premium'!$A$5,'Size Premium'!$B$5,IF(K14>'Size Premium'!$A$6,'Size Premium'!$B$6,IF(K14>'Size Premium'!$A$7,'Size Premium'!$B$7,IF(K14>'Size Premium'!$A$8,'Size Premium'!$B$8,IF(K14>'Size Premium'!$A$9,'Size Premium'!$B$9,IF(K14>'Size Premium'!$A$10,'Size Premium'!$B$10,IF(K14>'Size Premium'!$A$11,'Size Premium'!$B$11,IF(K14>'Size Premium'!$A$12,'Size Premium'!$B$12,\"ERROR\"))))))))","v":5.0000000000000001E-3},8.3350000000000007E-2,null,null,null,8.3350000000000007E-2]
[7,{"$f":"VLOOKUP('Proxy Group Ticker'!$B9,vldatabase,2,FALSE)","v":"Consolidated Edison"},null,{"$f":"'2020 03 Market DCF'!$L$418","v":3.1399999999999997E-2},{"$f":"'2020 03 Market DCF'!$U$419","v":9.3299999999999994E-2},0.12469999999999999,{"$f":"ROUND('Bond Yields'!$M$60,3)","v":3.2000000000000001E-2},9.2699999999999991E-2,{"$f":"VLOOKUP('Proxy Group Ticker'!$B9,vldatabase,23,FALSE)","v":0.4},6.9080000000000003E-2,{"$f":"VLOOKUP('Proxy Group Ticker'!$B9,vldatabase,28,FALSE)","v":31000},{"$f":"IF(K15>'Size Premium'!$A$5,'Size Premium'!$B$5,IF(K15>'Size Premium'!$A$6,'Size Premium'!$B$6,IF(K15>'Size Premium'!$A$7,'Size Premium'!$B$7,IF(K15>'Size Premium'!$A$8,'Size Premium'!$B$8,IF(K15>'Size Premium'!$A$9,'Size Premium'!$B$9,IF(K15>'Size Premium'!$A$10,'Size Premium'!$B$10,IF(K15>'Size Premium'!$A$11,'Size Premium'!$B$11,IF(K15>'Size Premium'!$A$12,'Size Premium'!$B$12,\"ERROR\"))))))))","v":5.0000000000000001E-3},7.4080000000000007E-2,null,null,null,7.4080000000000007E-2]
[8,{"$f":"VLOOKUP('Proxy Group Ticker'!$B10,vldatabase,2,FALSE)","v":"Dominion Energy"},null,{"$f":"'2020 03 Market DCF'!$L$418","v":3.1399999999999997E-2},{"$f":"'2020 03 Market DCF'!$U$419","v":9.3299999999999994E-2},0.12469999999999999,{"$f":"ROUND('Bond Yields'!$M$60,3)","v":3.2000000000000001E-2},9.2699999999999991E-2,{"$f":"VLOOKUP('Proxy Group Ticker'!$B10,vldatabase,23,FALSE)","v":0.5},7.8350000000000003E-2,{"$f":"VLOOKUP('Proxy Group Ticker'!$B10,vldatabase,28,FALSE)","v":70000},{"$f":"IF(K16>'Size Premium'!$A$5,'Size Premium'!$B$5,IF(K16>'Size Premium'!$A$6,'Size Premium'!$B$6,IF(K16>'Size Premium'!$A$7,'Size Premium'!$B$7,IF(K16>'Size Premium'!$A$8,'Size Premium'!$B$8,IF(K16>'Size Premium'!$A$9,'Size Premium'!$B$9,IF(K16>'Size Premium'!$A$10,'Size Premium'!$B$10,IF(K16>'Size Premium'!$A$11,'Size Premium'!$B$11,IF(K16>'Size Premium'!$A$12,'Size Premium'!$B$12,\"ERROR\"))))))))","v":-2.8E-3},7.5550000000000006E-2,null,null,null,7.5550000000000006E-2]
[9,{"$f":"VLOOKUP('Proxy Group Ticker'!$B11,vldatabase,2,FALSE)","v":"DTE Energy Co."},null,{"$f":"'2020 03 Market DCF'!$L$418","v":3.1399999999999997E-2},{"$f":"'2020 03 Market DCF'!$U$419","v":9.3299999999999994E-2},0.12469999999999999,{"$f":"ROUND('Bond Yields'!$M$60,3)","v":3.2000000000000001E-2},9.2699999999999991E-2,{"$f":"VLOOKUP('Proxy Group Ticker'!$B11,vldatabase,23,FALSE)","v":0.5},7.8350000000000003E-2,{"$f":"VLOOKUP('Proxy Group Ticker'!$B11,vldatabase,28,FALSE)","v":22000},{"$f":"IF(K17>'Size Premium'!$A$5,'Size Premium'!$B$5,IF(K17>'Size Premium'!$A$6,'Size Premium'!$B$6,IF(K17>'Size Premium'!$A$7,'Size Premium'!$B$7,IF(K17>'Size Premium'!$A$8,'Size Premium'!$B$8,IF(K17>'Size Premium'!$A$9,'Size Premium'!$B$9,IF(K17>'Size Premium'!$A$10,'Size Premium'!$B$10,IF(K17>'Size Premium'!$A$11,'Size Premium'!$B$11,IF(K17>'Size Premium'!$A$12,'Size Premium'!$B$12,\"ERROR\"))))))))","v":5.0000000000000001E-3},8.3350000000000007E-2,null,null,null,8.3350000000000007E-2]
[10,{"$f":"VLOOKUP('Proxy Group Ticker'!$B12,vldatabase,2,FALSE)","v":"Duke Energy Corp."},null,{"$f":"'2020 03 Market DCF'!$L$418","v":3.1399999999999997E-2},{"$f":"'2020 03 Market DCF'!$U$419","v":9.3299999999999994E-2},0.12469999999999999,{"$f":"ROUND('Bond Yields'!$M$60,3)","v":3.2000000000000001E-2},9.2699999999999991E-2,{"$f":"VLOOKUP('Proxy Group Ticker'!$B12,vldatabase,23,FALSE)","v":0.45},7.3715000000000003E-2,{"$f":"VLOOKUP('Proxy Group Ticker'!$B12,vldatabase,28,FALSE)","v":70000},{"$f":"IF(K18>'Size Premium'!$A$5,'Size Premium'!$B$5,IF(K18>'Size Premium'!$A$6,'Size Premium'!$B$6,IF(K18>'Size Premium'!$A$7,'Size Premium'!$B$7,IF(K18>'Size Premium'!$A$8,'Size Premium'!$B$8,IF(K18>'Size Premium'!$A$9,'Size Premium'!$B$9,IF(K18>'Size Premium'!$A$10,'Size Premium'!$B$10,IF(K18>'Size Premium'!$A$11,'Size Premium'!$B$11,IF(K18>'Size Premium'!$A$12,'Size Premium'!$B$12,\"ERROR\"))))))))","v":-2.8E-3},7.0915000000000006E-2,null,null,null,7.0915000000000006E-2]
[11,{"$f":"VLOOKUP('Proxy Group Ticker'!$B13,vldatabase,2,FALSE)","v":"Entergy Corp."},null,{"$f":"'2020 03 Market DCF'!$L$418","v":3.1399999999999997E-2},{"$f":"'2020 03 Market DCF'!$U$419","v":9.3299999999999994E-2},0.12469999999999999,{"$f":"ROUND('Bond Yields'!$M$60,3)","v":3.2000000000000001E-2},9.2699999999999991E-2,{"$f":"VLOOKUP('Proxy Group Ticker'!$B13,vldatabase,23,FALSE)","v":0.6},8.7620000000000003E-2,{"$f":"VLOOKUP('Proxy Group Ticker'!$B13,vldatabase,28,FALSE)","v":24000},{"$f":"IF(K19>'Size Premium'!$A$5,'Size Premium'!$B$5,IF(K19>'Size Premium'!$A$6,'Size Premium'!$B$6,IF(K19>'Size Premium'!$A$7,'Size Premium'!$B$7,IF(K19>'Size Premium'!$A$8,'Size Premium'!$B$8,IF(K19>'Size Premium'!$A$9,'Size Premium'!$B$9,IF(K19>'Size Premium'!$A$10,'Size Premium'!$B$10,IF(K19>'Size Premium'!$A$11,'Size Premium'!$B$11,IF(K19>'Size Premium'!$A$12,'Size Premium'!$B$12,\"ERROR\"))))))))","v":5.0000000000000001E-3},9.2620000000000008E-2,null,null,null,9.2620000000000008E-2]
[12,{"$f":"VLOOKUP('Proxy Group Ticker'!$B14,vldatabase,2,FALSE)","v":"Evergy Inc."},null,{"$f":"'2020 03 Market DCF'!$L$418","v":3.1399999999999997E-2},{"$f":"'2020 03 Market DCF'!$U$419","v":9.3299999999999994E-2},0.12469999999999999,{"$f":"ROUND('Bond Yields'!$M$60,3)","v":3.2000000000000001E-2},9.2699999999999991E-2,{"$f":"VLOOKUP('Proxy Group Ticker'!$B14,vldatabase,23,FALSE)","v":"n/a"},"n/a",{"$f":"VLOOKUP('Proxy Group Ticker'!$B14,vldatabase,28,FALSE)","v":16000},{"$f":"IF(K20>'Size Premium'!$A$5,'Size Premium'!$B$5,IF(K20>'Size Premium'!$A$6,'Size Premium'!$B$6,IF(K20>'Size Premium'!$A$7,'Size Premium'!$B$7,IF(K20>'Size Premium'!$A$8,'Size Premium'!$B$8,IF(K20>'Size Premium'!$A$9,'Size Premium'!$B$9,IF(K20>'Size Premium'!$A$10,'Size Premium'!$B$10,IF(K20>'Size Premium'!$A$11,'Size Premium'!$B$11,IF(K20>'Size Premium'!$A$12,'Size Premium'!$B$12,\"ERROR\"))))))))","v":5.0000000000000001E-3},"n/a",null,null,null,"n/a"]
[13,{"$f":"VLOOKUP('Proxy Group Ticker'!$B15,vldatabase,2,FALSE)","v":"Eversource Energy"},null,{"$f":"'2020 03 Market DCF'!$L$418","v":3.1399999999999997E-2},{"$f":"'2020 03 Market DCF'!$U$419","v":9.3299999999999994E-2},0.12469999999999999,{"$f":"ROUND('Bond Yields'!$M$60,3)","v":3.2000000000000001E-2},9.2699999999999991E-2,{"$f":"VLOOKUP('Proxy Group Ticker'!$B15,vldatabase,23,FALSE)","v":0.55000000000000004},8.2985000000000003E-2,{"$f":"VLOOKUP('Proxy Group Ticker'!$B15,vldatabase,28,FALSE)","v":29000},{"$f":"IF(K21>'Size Premium'!$A$5,'Size Premium'!$B$5,IF(K21>'Size Premium'!$A$6,'Size Premium'!$B$6,IF(K21>'Size Premium'!$A$7,'Size Premium'!$B$7,IF(K21>'Size Premium'!$A$8,'Size Premium'!$B$8,IF(K21>'Size Premium'!$A$9,'Size Premium'!$B$9,IF(K21>'Size Premium'!$A$10,'Size Premium'!$B$10,IF(K21>'Size Premium'!$A$11,'Size Premium'!$B$11,IF(K21>'Size Premium'!$A$12,'Size Premium'!$B$12,\"ERROR\"))))))))","v":5.0000000000000001E-3},8.7985000000000008E-2,null,null,null,8.7985000000000008E-2]
[14,{"$f":"VLOOKUP('Proxy Group Ticker'!$B16,vldatabase,2,FALSE)","v":"Exelon Corp."},null,{"$f":"'2020 03 Market DCF'!$L$418","v":3.1399999999999997E-2},{"$f":"'2020 03 Market DCF'!$U$419","v":9.3299999999999994E-2},0.12469999999999999,{"$f":"ROUND('Bond Yields'!$M$60,3)","v":3.2000000000000001E-2},9.2699999999999991E-2,{"$f":"VLOOKUP('Proxy Group Ticker'!$B16,vldatabase,23,FALSE)","v":0.65},9.2255000000000004E-2,{"$f":"VLOOKUP('Proxy Group Ticker'!$B16,vldatabase,28,FALSE)","v":47000},{"$f":"IF(K22>'Size Premium'!$A$5,'Size Premium'!$B$5,IF(K22>'Size Premium'!$A$6,'Size Premium'!$B$6,IF(K22>'Size Premium'!$A$7,'Size Premium'!$B$7,IF(K22>'Size Premium'!$A$8,'Size Premium'!$B$8,IF(K22>'Size Premium'!$A$9,'Size Premium'!$B$9,IF(K22>'Size Premium'!$A$10,'Size Premium'!$B$10,IF(K22>'Size Premium'!$A$11,'Size Premium'!$B$11,IF(K22>'Size Premium'!$A$12,'Size Premium'!$B$12,\"ERROR\"))))))))","v":-2.8E-3},8.9455000000000007E-2,null,null,null,8.9455000000000007E-2]
[15,{"$f":"VLOOKUP('Proxy Group Ticker'!$B17,vldatabase,2,FALSE)","v":"Fortis Inc."},null,{"$f":"'2020 03 Market DCF'!$L$418","v":3.1399999999999997E-2},{"$f":"'2020 03 Market DCF'!$U$419","v":9.3299999999999994E-2},0.12469999999999999,{"$f":"ROUND('Bond Yields'!$M$60,3)","v":3.2000000000000001E-2},9.2699999999999991E-2,{"$f":"VLOOKUP('Proxy Group Ticker'!$B17,vldatabase,23,FALSE)","v":0.6},8.7620000000000003E-2,{"$f":"VLOOKUP('Proxy Group Ticker'!$B17,vldatabase,28,FALSE)","v":26000},{"$f":"IF(K23>'Size Premium'!$A$5,'Size Premium'!$B$5,IF(K23>'Size Premium'!$A$6,'Size Premium'!$B$6,IF(K23>'Size Premium'!$A$7,'Size Premium'!$B$7,IF(K23>'Size Premium'!$A$8,'Size Premium'!$B$8,IF(K23>'Size Premium'!$A$9,'Size Premium'!$B$9,IF(K23>'Size Premium'!$A$10,'Size Premium'!$B$10,IF(K23>'Size Premium'!$A$11,'Size Premium'!$B$11,IF(K23>'Size Premium'!$A$12,'Size Premium'!$B$12,\"ERROR\"))))))))","v":5.0000000000000001E-3},9.2620000000000008E-2,null,null,null,9.2620000000000008E-2]
[16,{"$f":"VLOOKUP('Proxy Group Ticker'!$B18,vldatabase,2,FALSE)","v":"NextEra Energy, Inc."},null,{"$f":"'2020 03 Market DCF'!$L$418","v":3.1399999999999997E-2},{"$f":"'2020 03 Market DCF'!$U$419","v":9.3299999999999994E-2},{"$f":"D24+E24","v":0.12469999999999999},{"$f":"ROUND('Bond Yields'!$M$60,3)","v":3.2000000000000001E-2},{"$f":"F24-G24","v":9.2699999999999991E-2},{"$f":"VLOOKUP('Proxy Group Ticker'!$B18,vldatabase,23,FALSE)","v":0.5},{"$f":"IF(I24=\"n/a\",\"n/a\",I24*H24+G24)","v":7.8350000000000003E-2},{"$f":"VLOOKUP('Proxy Group Ticker'!$B18,vldatabase,28,FALSE)","v":129000},{"$f":"IF(K24>'Size Premium'!$A$5,'Size Premium'!$B$5,IF(K24>'Size Premium'!$A$6,'Size Premium'!$B$6,IF(K24>'Size Premium'!$A$7,'Size Premium'!$B$7,IF(K24>'Size Premium'!$A$8,'Size Premium'!$B$8,IF(K24>'Size Premium'!$A$9,'Size Premium'!$B$9,IF(K24>'Size Premium'!$A$10,'Size Premium'!$B$10,IF(K24>'Size Premium'!$A$11,'Size Premium'!$B$11,IF(K24>'Size Premium'!$A$12,'Size Premium'!$B$12,\"ERROR\"))))))))","v":-2.8E-3},{"$f":"IF(J24=\"n/a\",\"n/a\",(J24+L24))","v":7.5550000000000006E-2},null,null,null,{"$f":"IF(M24=\"n/a\",\"n/a\",IF(M24<$D$47,\"LOW\",IF(M24>$D$48,\"HIGH\",M24)))","v":7.5550000000000006E-2}]
[17,{"$f":"VLOOKUP('Proxy Group Ticker'!$B19,vldatabase,2,FALSE)","v":"OGE Energy Corp."},null,{"$f":"'2020 03 Market DCF'!$L$418","v":3.1399999999999997E-2},{"$f":"'2020 03 Market DCF'!$U$419","v":9.3299999999999994E-2},0.12469999999999999,{"$f":"ROUND('Bond Yields'!$M$60,3)","v":3.2000000000000001E-2},9.2699999999999991E-2,{"$f":"VLOOKUP('Proxy Group Ticker'!$B19,vldatabase,23,FALSE)","v":0.7},9.688999999999999E-2,{"$f":"VLOOKUP('Proxy Group Ticker'!$B19,vldatabase,28,FALSE)","v":7700},{"$f":"IF(K25>'Size Premium'!$A$5,'Size Premium'!$B$5,IF(K25>'Size Premium'!$A$6,'Size Premium'!$B$6,IF(K25>'Size Premium'!$A$7,'Size Premium'!$B$7,IF(K25>'Size Premium'!$A$8,'Size Premium'!$B$8,IF(K25>'Size Premium'!$A$9,'Size Premium'!$B$9,IF(K25>'Size Premium'!$A$10,'Size Premium'!$B$10,IF(K25>'Size Premium'!$A$11,'Size Premium'!$B$11,IF(K25>'Size Premium'!$A$12,'Size Premium'!$B$12,\"ERROR\"))))))))","v":7.3000000000000001E-3},0.10418999999999999,null,null,null,0.10418999999999999]
[18,{"$f":"VLOOKUP('Proxy Group Ticker'!$B20,vldatabase,2,FALSE)","v":"PPL Corp."},null,{"$f":"'2020 03 Market DCF'!$L$418","v":3.1399999999999997E-2},{"$f":"'2020 03 Market DCF'!$U$419","v":9.3299999999999994E-2},0.12469999999999999,{"$f":"ROUND('Bond Yields'!$M$60,3)","v":3.2000000000000001E-2},9.2699999999999991E-2,{"$f":"VLOOKUP('Proxy Group Ticker'!$B20,vldatabase,23,FALSE)","v":0.65},9.2255000000000004E-2,{"$f":"VLOOKUP('Proxy Group Ticker'!$B20,vldatabase,28,FALSE)","v":26000},{"$f":"IF(K26>'Size Premium'!$A$5,'Size Premium'!$B$5,IF(K26>'Size Premium'!$A$6,'Size Premium'!$B$6,IF(K26>'Size Premium'!$A$7,'Size Premium'!$B$7,IF(K26>'Size Premium'!$A$8,'Size Premium'!$B$8,IF(K26>'Size Premium'!$A$9,'Size Premium'!$B$9,IF(K26>'Size Premium'!$A$10,'Size Premium'!$B$10,IF(K26>'Size Premium'!$A$11,'Size Premium'!$B$11,IF(K26>'Size Premium'!$A$12,'Size Premium'!$B$12,\"ERROR\"))))))))","v":5.0000000000000001E-3},9.7255000000000008E-2,null,null,null,9.7255000000000008E-2]
[19,{"$f":"VLOOKUP('Proxy Group Ticker'!$B21,vldatabase,2,FALSE)","v":"Pub Sv Enterprise Grp."},null,{"$f":"'2020 03 Market DCF'!$L$418","v":3.1399999999999997E-2},{"$f":"'2020 03 Market DCF'!$U$419","v":9.3299999999999994E-2},0.12469999999999999,{"$f":"ROUND('Bond Yields'!$M$60,3)","v":3.2000000000000001E-2},9.2699999999999991E-2,{"$f":"VLOOKUP('Proxy Group Ticker'!$B21,vldatabase,23,FALSE)","v":0.6},8.7620000000000003E-2,{"$f":"VLOOKUP('Proxy Group Ticker'!$B21,vldatabase,28,FALSE)","v":30000},{"$f":"IF(K27>'Size Premium'!$A$5,'Size Premium'!$B$5,IF(K27>'Size Premium'!$A$6,'Size Premium'!$B$6,IF(K27>'Size Premium'!$A$7,'Size Premium'!$B$7,IF(K27>'Size Premium'!$A$8,'Size Premium'!$B$8,IF(K27>'Size Premium'!$A$9,'Size Premium'!$B$9,IF(K27>'Size Premium'!$A$10,'Size Premium'!$B$10,IF(K27>'Size Premium'!$A$11,'Size Premium'!$B$11,IF(K27>'Size Premium'!$A$12,'Size Premium'!$B$12,\"ERROR\"))))))))","v":5.0000000000000001E-3},9.2620000000000008E-2,null,null,null,9.2620000000000008E-2]
[20,{"$f":"VLOOKUP('Proxy Group Ticker'!$B22,vldatabase,2,FALSE)","v":"Sempra Energy"},null,{"$f":"'2020 03 Market DCF'!$L$418","v":3.1399999999999997E-2},{"$f":"'2020 03 Market DCF'!$U$419","v":9.3299999999999994E-2},0.12469999999999999,{"$f":"ROUND('Bond Yields'!$M$60,3)","v":3.2000000000000001E-2},9.2699999999999991E-2,{"$f":"VLOOKUP('Proxy Group Ticker'!$B22,vldatabase,23,FALSE)","v":0.65},9.2255000000000004E-2,{"$f":"VLOOKUP('Proxy Group Ticker'!$B22,vldatabase,28,FALSE)","v":37000},{"$f":"IF(K28>'Size Premium'!$A$5,'Size Premium'!$B$5,IF(K28>'Size Premium'!$A$6,'Size Premium'!$B$6,IF(K28>'Size Premium'!$A$7,'Size Premium'!$B$7,IF(K28>'Size Premium'!$A$8,'Size Premium'!$B$8,IF(K28>'Size Premium'!$A$9,'Size Premium'!$B$9,IF(K28>'Size Premium'!$A$10,'Size Premium'!$B$10,IF(K28>'Size Premium'!$A$11,'Size Premium'!$B$11,IF(K28>'Size Premium'!$A$12,'Size Premium'!$B$12,\"ERROR\"))))))))","v":-2.8E-3},8.9455000000000007E-2,null,null,null,8.9455000000000007E-2]
[21,{"$f":"VLOOKUP('Proxy Group Ticker'!$B23,vldatabase,2,FALSE)","v":"Southern Company"},null,{"$f":"'2020 03 Market DCF'!$L$418","v":3.1399999999999997E-2},{"$f":"'2020 03 Market DCF'!$U$419","v":9.3299999999999994E-2},0.12469999999999999,{"$f":"ROUND('Bond Yields'!$M$60,3)","v":3.2000000000000001E-2},9.2699999999999991E-2,{"$f":"VLOOKUP('Proxy Group Ticker'!$B23,vldatabase,23,FALSE)","v":0.5},7.8350000000000003E-2,{"$f":"VLOOKUP('Proxy Group Ticker'!$B23,vldatabase,28,FALSE)","v":73000},{"$f":"IF(K29>'Size Premium'!$A$5,'Size Premium'!$B$5,IF(K29>'Size Premium'!$A$6,'Size Premium'!$B$6,IF(K29>'Size Premium'!$A$7,'Size Premium'!$B$7,IF(K29>'Size Premium'!$A$8,'Size Premium'!$B$8,IF(K29>'Size Premium'!$A$9,'Size Premium'!$B$9,IF(K29>'Size Premium'!$A$10,'Size Premium'!$B$10,IF(K29>'Size Premium'!$A$11,'Size Premium'!$B$11,IF(K29>'Size Premium'!$A$12,'Size Premium'!$B$12,\"ERROR\"))))))))","v":-2.8E-3},7.5550000000000006E-2,null,null,null,7.5550000000000006E-2]
[22,{"$f":"VLOOKUP('Proxy Group Ticker'!$B24,vldatabase,2,FALSE)","v":"WEC Energy Group"},null,{"$f":"'2020 03 Market DCF'!$L$418","v":3.1399999999999997E-2},{"$f":"'2020 03 Market DCF'!$U$419","v":9.3299999999999994E-2},0.12469999999999999,{"$f":"ROUND('Bond Yields'!$M$60,3)","v":3.2000000000000001E-2},9.2699999999999991E-2,{"$f":"VLOOKUP('Proxy Group Ticker'!$B24,vldatabase,23,FALSE)","v":0.45},7.3715000000000003E-2,{"$f":"VLOOKUP('Proxy Group Ticker'!$B24,vldatabase,28,FALSE)","v":31000},{"$f":"IF(K30>'Size Premium'!$A$5,'Size Premium'!$B$5,IF(K30>'Size Premium'!$A$6,'Size Premium'!$B$6,IF(K30>'Size Premium'!$A$7,'Size Premium'!$B$7,IF(K30>'Size Premium'!$A$8,'Size Premium'!$B$8,IF(K30>'Size Premium'!$A$9,'Size Premium'!$B$9,IF(K30>'Size Premium'!$A$10,'Size Premium'!$B$10,IF(K30>'Size Premium'!$A$11,'Size Premium'!$B$11,IF(K30>'Size Premium'!$A$12,'Size Premium'!$B$12,\"ERROR\"))))))))","v":5.0000000000000001E-3},7.8715000000000007E-2,null,null,null,7.8715000000000007E-2]
[23,{"$f":"VLOOKUP('Proxy Group Ticker'!$B25,vldatabase,2,FALSE)","v":"Xcel Energy Inc."},null,{"$f":"'2020 03 Market DCF'!$L$418","v":3.1399999999999997E-2},{"$f":"'2020 03 Market DCF'!$U$419","v":9.3299999999999994E-2},0.12469999999999999,{"$f":"ROUND('Bond Yields'!$M$60,3)","v":3.2000000000000001E-2},9.2699999999999991E-2,{"$f":"VLOOKUP('Proxy Group Ticker'!$B25,vldatabase,23,FALSE)","v":0.45},7.3715000000000003E-2,{"$f":"VLOOKUP('Proxy Group Ticker'!$B25,vldatabase,28,FALSE)","v":33000},{"$f":"IF(K31>'Size Premium'!$A$5,'Size Premium'!$B$5,IF(K31>'Size Premium'!$A$6,'Size Premium'!$B$6,IF(K31>'Size Premium'!$A$7,'Size Premium'!$B$7,IF(K31>'Size Premium'!$A$8,'Size Premium'!$B$8,IF(K31>'Size Premium'!$A$9,'Size Premium'!$B$9,IF(K31>'Size Premium'!$A$10,'Size Premium'!$B$10,IF(K31>'Size Premium'!$A$11,'Size Premium'!$B$11,IF(K31>'Size Premium'!$A$12,'Size Premium'!$B$12,\"ERROR\"))))))))","v":-2.8E-3},7.0915000000000006E-2,null,null,null,7.0915000000000006E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Max",{"$f":"MAX(Q9:Q31)","v":0.10418999999999999}]
[null,"Average (f)",null,null,null,null,null,null,null,null,null,null,{"$f":"AVERAGE(Q9:Q31)","v":8.4472500000000006E-2},null,null,"Min",{"$f":"MIN(Q9:Q31)","v":7.0915000000000006E-2}]
[null,"Midpoint (f) (g)",null,null,null,null,null,null,null,null,null,null,{"$f":"AVERAGE(Q33:Q34)","v":8.7552500000000005E-2},null,null,"Max",{"$f":"MAX(Q9:Q31)","v":0.10418999999999999}]
[]
["(a)",{"$f":"\"Weighted average for dividend-paying stocks in the S&P 500 based on data from \"&'2020 03 Market DCF'!B425&\".\"","v":"Weighted average for dividend-paying stocks in the S&P 500 based on data from www.valueline.com (retrieved Mar. 27, 2020)."}]
["(b)",{"$f":"\"Average of weighted average earnings growth rates from IBES, Value Line, and Zacks for dividend-paying stocks in the S&P 500 based on data from \"&'2020 03 Market DCF'!B426&\", \"&'2020 03 Market DCF'!B425&\", and \"&'2020 03 Market DCF'!B428&\".\"","v":"Average of weighted average earnings growth rates from IBES, Value Line, and Zacks for dividend-paying stocks in the S&P 500 based on data from http://finance.yahoo.com (retrieved Mar. 27, 2020), www.valueline.com (retrieved Mar. 27, 2020), and www.zacks.com (retrieved Mar. 27, 2020)."}]
[]
["(c)",{"$f":"\"Average yield on 30-year Treasury bonds for \"&'Bond Yields'!M50&\" based on data from the \"&'Bond Yields'!B72&\"; \"&'Bond Yields'!B73&\"; & \"&'Bond Yields'!B75&\".\"","v":"Average yield on 30-year Treasury bonds for 2021-25 based on data from the Value Line Investment Survey, Forecast for the U.S. Economy (Feb. 28, 2020); IHS Markit, Long-Term Macro Forecast - Baseline (Apr. 8, 2020); & Wolters Kluwer, Blue Chip Financial Forecasts (Dec. 1, 2019)."}]
[]
["(d)",{"$f":"'Electric Utility Data'!B51","v":"The Value Line Investment Survey (Feb. 14, Mar. 13 and Apr. 24, 2020)."}]
["(e)",{"$f":"'Size Premium'!A18","v":"Duff & Phelps, 2020 CRSP Deciles Size Study -- Supplementary Data Exhibits, Cost of Capital Navigator."}]
["(f)","Excludes highlighted figures."]
["(g)","Average of low and high values."]
[]
[]
["Threshold Min",null,null,{"$f":"'4 (3)'!D40","v":6.5000000000000002E-2}]
["Threshold Max",null,null,{"$f":"'4 (3)'!D41","v":0.15}]

{"sheet":"7 (1)","index":16,"n_rows":48,"n_cols":22,"rows_kept":48,"cut":false,"hidden":false,"merged":[[6,3,6,5],[7,8,7,9],[7,10,7,12],[37,1,38,17]]}
[{"$f":"'Exhibit List'!C12","v":"EMPIRICAL CAPM - CURRENT BOND YIELD"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Exhibit List'!B12","v":"Exhibit AMM-7"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Page 1 of 2"]
[{"$f":"'Exhibit List'!D12","v":"ELECTRIC GROUP"}]
[]
[]
[null,null,null,"(a)","(b)",null,"(c)",null,"(d)",null,"(e)","(d)",null,null,null,"(e)","(f)"]
[null,null,null,"Market Return (Rm)"]
[null,null,null,"Div","Proj.","Cost of","Risk-Free","Risk","Unadjusted RP",null,"Beta Adjusted RP",null,null,null,"Unadjusted","Market","Size","ECAPM"]
[null,"Company",null,"Yield","Growth","Equity","Rate","Premium","Weight","RP1","Beta","Weight","RP2","Total RP","Ke","Cap","Adjustment","Result"]
[{"$f":"A9+1","v":1},{"$f":"'6 (1)'!B9","v":"Alliant Energy"},null,{"$f":"'2020 03 Market DCF'!$L$418","v":3.1399999999999997E-2},{"$f":"'2020 03 Market DCF'!$U$419","v":9.3299999999999994E-2},{"$f":"D10+E10","v":0.12469999999999999},{"$f":"ROUND('Bond Yields'!$K$16,3)","v":1.9E-2},{"$f":"F10-G10","v":0.10569999999999999},0.25,{"$f":"I10*H10","v":2.6424999999999997E-2},{"$f":"'6 (1)'!I9","v":0.55000000000000004},0.75,{"$f":"IF(K10=\"n/a\",\"n/a\",H10*K10*L10)","v":4.3601250000000001E-2},{"$f":"IF(K10=\"n/a\",\"n/a\",J10+M10)","v":7.0026249999999998E-2},{"$f":"IF(K10=\"n/a\",\"n/a\",N10+G10)","v":8.9026250000000001E-2},{"$f":"'6 (1)'!K9","v":13400},{"$f":"IF(P10>'Size Premium'!$A$5,'Size Premium'!$B$5,IF(P10>'Size Premium'!$A$6,'Size Premium'!$B$6,IF(P10>'Size Premium'!$A$7,'Size Premium'!$B$7,IF(P10>'Size Premium'!$A$8,'Size Premium'!$B$8,IF(P10>'Size Premium'!$A$9,'Size Premium'!$B$9,IF(P10>'Size Premium'!$A$10,'Size Premium'!$B$10,IF(P10>'Size Premium'!$A$11,'Size Premium'!$B$11,IF(P10>'Size Premium'!$A$12,'Size Premium'!$B$12,\"ERROR\"))))))))","v":5.0000000000000001E-3},{"$f":"IF(K10=\"n/a\",\"n/a\",O10+Q10)","v":9.4026250000000006E-2},null,null,null,{"$f":"IF(R10=\"n/a\",\"n/a\",IF(R10<$E$47,\"LOW\",IF(R10>$E$48,\"HIGH\",R10)))","v":9.4026250000000006E-2}]
[{"$f":"A10+1","v":2},{"$f":"'6 (1)'!B10","v":"Ameren Corp."},null,{"$f":"'2020 03 Market DCF'!$L$418","v":3.1399999999999997E-2},{"$f":"'2020 03 Market DCF'!$U$419","v":9.3299999999999994E-2},{"$f":"D11+E11","v":0.12469999999999999},{"$f":"ROUND('Bond Yields'!$K$16,3)","v":1.9E-2},{"$f":"F11-G11","v":0.10569999999999999},0.25,{"$f":"I11*H11","v":2.6424999999999997E-2},{"$f":"'6 (1)'!I10","v":0.5},0.75,{"$f":"IF(K11=\"n/a\",\"n/a\",H11*K11*L11)","v":3.9637499999999992E-2},{"$f":"IF(K11=\"n/a\",\"n/a\",J11+M11)","v":6.6062499999999996E-2},{"$f":"IF(K11=\"n/a\",\"n/a\",N11+G11)","v":8.5062499999999999E-2},{"$f":"'6 (1)'!K10","v":20000},{"$f":"IF(P11>'Size Premium'!$A$5,'Size Premium'!$B$5,IF(P11>'Size Premium'!$A$6,'Size Premium'!$B$6,IF(P11>'Size Premium'!$A$7,'Size Premium'!$B$7,IF(P11>'Size Premium'!$A$8,'Size Premium'!$B$8,IF(P11>'Size Premium'!$A$9,'Size Premium'!$B$9,IF(P11>'Size Premium'!$A$10,'Size Premium'!$B$10,IF(P11>'Size Premium'!$A$11,'Size Premium'!$B$11,IF(P11>'Size Premium'!$A$12,'Size Premium'!$B$12,\"ERROR\"))))))))","v":5.0000000000000001E-3},{"$f":"IF(K11=\"n/a\",\"n/a\",O11+Q11)","v":9.0062500000000004E-2},null,null,null,9.0062500000000004E-2]
[3,{"$f":"'6 (1)'!B11","v":"American Elec Pwr"},null,{"$f":"'2020 03 Market DCF'!$L$418","v":3.1399999999999997E-2},{"$f":"'2020 03 Market DCF'!$U$419","v":9.3299999999999994E-2},0.12469999999999999,{"$f":"ROUND('Bond Yields'!$K$16,3)","v":1.9E-2},0.10569999999999999,0.25,2.6424999999999997E-2,{"$f":"'6 (1)'!I11","v":0.5},0.75,3.9637499999999992E-2,6.6062499999999996E-2,8.5062499999999999E-2,{"$f":"'6 (1)'!K11","v":47000},{"$f":"IF(P12>'Size Premium'!$A$5,'Size Premium'!$B$5,IF(P12>'Size Premium'!$A$6,'Size Premium'!$B$6,IF(P12>'Size Premium'!$A$7,'Size Premium'!$B$7,IF(P12>'Size Premium'!$A$8,'Size Premium'!$B$8,IF(P12>'Size Premium'!$A$9,'Size Premium'!$B$9,IF(P12>'Size Premium'!$A$10,'Size Premium'!$B$10,IF(P12>'Size Premium'!$A$11,'Size Premium'!$B$11,IF(P12>'Size Premium'!$A$12,'Size Premium'!$B$12,\"ERROR\"))))))))","v":-2.8E-3},8.2262500000000002E-2,null,null,null,8.2262500000000002E-2]
[4,{"$f":"'6 (1)'!B12","v":"Avangrid, Inc."},null,{"$f":"'2020 03 Market DCF'!$L$418","v":3.1399999999999997E-2},{"$f":"'2020 03 Market DCF'!$U$419","v":9.3299999999999994E-2},0.12469999999999999,{"$f":"ROUND('Bond Yields'!$K$16,3)","v":1.9E-2},0.10569999999999999,0.25,2.6424999999999997E-2,{"$f":"'6 (1)'!I12","v":0.4},0.75,3.1710000000000002E-2,5.8134999999999999E-2,7.7134999999999995E-2,{"$f":"'6 (1)'!K12","v":16000},{"$f":"IF(P13>'Size Premium'!$A$5,'Size Premium'!$B$5,IF(P13>'Size Premium'!$A$6,'Size Premium'!$B$6,IF(P13>'Size Premium'!$A$7,'Size Premium'!$B$7,IF(P13>'Size Premium'!$A$8,'Size Premium'!$B$8,IF(P13>'Size Premium'!$A$9,'Size Premium'!$B$9,IF(P13>'Size Premium'!$A$10,'Size Premium'!$B$10,IF(P13>'Size Premium'!$A$11,'Size Premium'!$B$11,IF(P13>'Size Premium'!$A$12,'Size Premium'!$B$12,\"ERROR\"))))))))","v":5.0000000000000001E-3},8.2135E-2,null,null,null,8.2135E-2]
[5,{"$f":"'6 (1)'!B13","v":"Black Hills Corp."},null,{"$f":"'2020 03 Market DCF'!$L$418","v":3.1399999999999997E-2},{"$f":"'2020 03 Market DCF'!$U$419","v":9.3299999999999994E-2},0.12469999999999999,{"$f":"ROUND('Bond Yields'!$K$16,3)","v":1.9E-2},0.10569999999999999,0.25,2.6424999999999997E-2,{"$f":"'6 (1)'!I13","v":0.65},0.75,5.1528749999999991E-2,7.7953749999999988E-2,9.6953749999999991E-2,{"$f":"'6 (1)'!K13","v":4200},{"$f":"IF(P14>'Size Premium'!$A$5,'Size Premium'!$B$5,IF(P14>'Size Premium'!$A$6,'Size Premium'!$B$6,IF(P14>'Size Premium'!$A$7,'Size Premium'!$B$7,IF(P14>'Size Premium'!$A$8,'Size Premium'!$B$8,IF(P14>'Size Premium'!$A$9,'Size Premium'!$B$9,IF(P14>'Size Premium'!$A$10,'Size Premium'!$B$10,IF(P14>'Size Premium'!$A$11,'Size Premium'!$B$11,IF(P14>'Size Premium'!$A$12,'Size Premium'!$B$12,\"ERROR\"))))))))","v":1.0999999999999999E-2},0.10795374999999999,null,null,null,0.10795374999999999]
[6,{"$f":"'6 (1)'!B14","v":"CMS Energy Corp."},null,{"$f":"'2020 03 Market DCF'!$L$418","v":3.1399999999999997E-2},{"$f":"'2020 03 Market DCF'!$U$419","v":9.3299999999999994E-2},0.12469999999999999,{"$f":"ROUND('Bond Yields'!$K$16,3)","v":1.9E-2},0.10569999999999999,0.25,2.6424999999999997E-2,{"$f":"'6 (1)'!I14","v":0.5},0.75,3.9637499999999992E-2,6.6062499999999996E-2,8.5062499999999999E-2,{"$f":"'6 (1)'!K14","v":18000},{"$f":"IF(P15>'Size Premium'!$A$5,'Size Premium'!$B$5,IF(P15>'Size Premium'!$A$6,'Size Premium'!$B$6,IF(P15>'Size Premium'!$A$7,'Size Premium'!$B$7,IF(P15>'Size Premium'!$A$8,'Size Premium'!$B$8,IF(P15>'Size Premium'!$A$9,'Size Premium'!$B$9,IF(P15>'Size Premium'!$A$10,'Size Premium'!$B$10,IF(P15>'Size Premium'!$A$11,'Size Premium'!$B$11,IF(P15>'Size Premium'!$A$12,'Size Premium'!$B$12,\"ERROR\"))))))))","v":5.0000000000000001E-3},9.0062500000000004E-2,null,null,null,9.0062500000000004E-2]
[7,{"$f":"'6 (1)'!B15","v":"Consolidated Edison"},null,{"$f":"'2020 03 Market DCF'!$L$418","v":3.1399999999999997E-2},{"$f":"'2020 03 Market DCF'!$U$419","v":9.3299999999999994E-2},0.12469999999999999,{"$f":"ROUND('Bond Yields'!$K$16,3)","v":1.9E-2},0.10569999999999999,0.25,2.6424999999999997E-2,{"$f":"'6 (1)'!I15","v":0.4},0.75,3.1710000000000002E-2,5.8134999999999999E-2,7.7134999999999995E-2,{"$f":"'6 (1)'!K15","v":31000},{"$f":"IF(P16>'Size Premium'!$A$5,'Size Premium'!$B$5,IF(P16>'Size Premium'!$A$6,'Size Premium'!$B$6,IF(P16>'Size Premium'!$A$7,'Size Premium'!$B$7,IF(P16>'Size Premium'!$A$8,'Size Premium'!$B$8,IF(P16>'Size Premium'!$A$9,'Size Premium'!$B$9,IF(P16>'Size Premium'!$A$10,'Size Premium'!$B$10,IF(P16>'Size Premium'!$A$11,'Size Premium'!$B$11,IF(P16>'Size Premium'!$A$12,'Size Premium'!$B$12,\"ERROR\"))))))))","v":5.0000000000000001E-3},8.2135E-2,null,null,null,8.2135E-2]
[8,{"$f":"'6 (1)'!B16","v":"Dominion Energy"},null,{"$f":"'2020 03 Market DCF'!$L$418","v":3.1399999999999997E-2},{"$f":"'2020 03 Market DCF'!$U$419","v":9.3299999999999994E-2},0.12469999999999999,{"$f":"ROUND('Bond Yields'!$K$16,3)","v":1.9E-2},0.10569999999999999,0.25,2.6424999999999997E-2,{"$f":"'6 (1)'!I16","v":0.5},0.75,3.9637499999999992E-2,6.6062499999999996E-2,8.5062499999999999E-2,{"$f":"'6 (1)'!K16","v":70000},{"$f":"IF(P17>'Size Premium'!$A$5,'Size Premium'!$B$5,IF(P17>'Size Premium'!$A$6,'Size Premium'!$B$6,IF(P17>'Size Premium'!$A$7,'Size Premium'!$B$7,IF(P17>'Size Premium'!$A$8,'Size Premium'!$B$8,IF(P17>'Size Premium'!$A$9,'Size Premium'!$B$9,IF(P17>'Size Premium'!$A$10,'Size Premium'!$B$10,IF(P17>'Size Premium'!$A$11,'Size Premium'!$B$11,IF(P17>'Size Premium'!$A$12,'Size Premium'!$B$12,\"ERROR\"))))))))","v":-2.8E-3},8.2262500000000002E-2,null,null,null,8.2262500000000002E-2]
[9,{"$f":"'6 (1)'!B17","v":"DTE Energy Co."},null,{"$f":"'2020 03 Market DCF'!$L$418","v":3.1399999999999997E-2},{"$f":"'2020 03 Market DCF'!$U$419","v":9.3299999999999994E-2},0.12469999999999999,{"$f":"ROUND('Bond Yields'!$K$16,3)","v":1.9E-2},0.10569999999999999,0.25,2.6424999999999997E-2,{"$f":"'6 (1)'!I17","v":0.5},0.75,3.9637499999999992E-2,6.6062499999999996E-2,8.5062499999999999E-2,{"$f":"'6 (1)'!K17","v":22000},{"$f":"IF(P18>'Size Premium'!$A$5,'Size Premium'!$B$5,IF(P18>'Size Premium'!$A$6,'Size Premium'!$B$6,IF(P18>'Size Premium'!$A$7,'Size Premium'!$B$7,IF(P18>'Size Premium'!$A$8,'Size Premium'!$B$8,IF(P18>'Size Premium'!$A$9,'Size Premium'!$B$9,IF(P18>'Size Premium'!$A$10,'Size Premium'!$B$10,IF(P18>'Size Premium'!$A$11,'Size Premium'!$B$11,IF(P18>'Size Premium'!$A$12,'Size Premium'!$B$12,\"ERROR\"))))))))","v":5.0000000000000001E-3},9.0062500000000004E-2,null,null,null,9.0062500000000004E-2]
[10,{"$f":"'6 (1)'!B18","v":"Duke Energy Corp."},null,{"$f":"'2020 03 Market DCF'!$L$418","v":3.1399999999999997E-2},{"$f":"'2020 03 Market DCF'!$U$419","v":9.3299999999999994E-2},0.12469999999999999,{"$f":"ROUND('Bond Yields'!$K$16,3)","v":1.9E-2},0.10569999999999999,0.25,2.6424999999999997E-2,{"$f":"'6 (1)'!I18","v":0.45},0.75,3.5673749999999997E-2,6.2098749999999994E-2,8.1098749999999997E-2,{"$f":"'6 (1)'!K18","v":70000},{"$f":"IF(P19>'Size Premium'!$A$5,'Size Premium'!$B$5,IF(P19>'Size Premium'!$A$6,'Size Premium'!$B$6,IF(P19>'Size Premium'!$A$7,'Size Premium'!$B$7,IF(P19>'Size Premium'!$A$8,'Size Premium'!$B$8,IF(P19>'Size Premium'!$A$9,'Size Premium'!$B$9,IF(P19>'Size Premium'!$A$10,'Size Premium'!$B$10,IF(P19>'Size Premium'!$A$11,'Size Premium'!$B$11,IF(P19>'Size Premium'!$A$12,'Size Premium'!$B$12,\"ERROR\"))))))))","v":-2.8E-3},7.829875E-2,null,null,null,7.829875E-2]
[11,{"$f":"'6 (1)'!B19","v":"Entergy Corp."},null,{"$f":"'2020 03 Market DCF'!$L$418","v":3.1399999999999997E-2},{"$f":"'2020 03 Market DCF'!$U$419","v":9.3299999999999994E-2},0.12469999999999999,{"$f":"ROUND('Bond Yields'!$K$16,3)","v":1.9E-2},0.10569999999999999,0.25,2.6424999999999997E-2,{"$f":"'6 (1)'!I19","v":0.6},0.75,4.7564999999999996E-2,7.399E-2,9.2990000000000003E-2,{"$f":"'6 (1)'!K19","v":24000},{"$f":"IF(P20>'Size Premium'!$A$5,'Size Premium'!$B$5,IF(P20>'Size Premium'!$A$6,'Size Premium'!$B$6,IF(P20>'Size Premium'!$A$7,'Size Premium'!$B$7,IF(P20>'Size Premium'!$A$8,'Size Premium'!$B$8,IF(P20>'Size Premium'!$A$9,'Size Premium'!$B$9,IF(P20>'Size Premium'!$A$10,'Size Premium'!$B$10,IF(P20>'Size Premium'!$A$11,'Size Premium'!$B$11,IF(P20>'Size Premium'!$A$12,'Size Premium'!$B$12,\"ERROR\"))))))))","v":5.0000000000000001E-3},9.7990000000000008E-2,null,null,null,9.7990000000000008E-2]
[12,{"$f":"'6 (1)'!B20","v":"Evergy Inc."},null,{"$f":"'2020 03 Market DCF'!$L$418","v":3.1399999999999997E-2},{"$f":"'2020 03 Market DCF'!$U$419","v":9.3299999999999994E-2},0.12469999999999999,{"$f":"ROUND('Bond Yields'!$K$16,3)","v":1.9E-2},0.10569999999999999,0.25,2.6424999999999997E-2,{"$f":"'6 (1)'!I20","v":"n/a"},0.75,"n/a","n/a","n/a",{"$f":"'6 (1)'!K20","v":16000},{"$f":"IF(P21>'Size Premium'!$A$5,'Size Premium'!$B$5,IF(P21>'Size Premium'!$A$6,'Size Premium'!$B$6,IF(P21>'Size Premium'!$A$7,'Size Premium'!$B$7,IF(P21>'Size Premium'!$A$8,'Size Premium'!$B$8,IF(P21>'Size Premium'!$A$9,'Size Premium'!$B$9,IF(P21>'Size Premium'!$A$10,'Size Premium'!$B$10,IF(P21>'Size Premium'!$A$11,'Size Premium'!$B$11,IF(P21>'Size Premium'!$A$12,'Size Premium'!$B$12,\"ERROR\"))))))))","v":5.0000000000000001E-3},"n/a",null,null,null,"n/a"]
[13,{"$f":"'6 (1)'!B21","v":"Eversource Energy"},null,{"$f":"'2020 03 Market DCF'!$L$418","v":3.1399999999999997E-2},{"$f":"'2020 03 Market DCF'!$U$419","v":9.3299999999999994E-2},0.12469999999999999,{"$f":"ROUND('Bond Yields'!$K$16,3)","v":1.9E-2},0.10569999999999999,0.25,2.6424999999999997E-2,{"$f":"'6 (1)'!I21","v":0.55000000000000004},0.75,4.3601250000000001E-2,7.0026249999999998E-2,8.9026250000000001E-2,{"$f":"'6 (1)'!K21","v":29000},{"$f":"IF(P22>'Size Premium'!$A$5,'Size Premium'!$B$5,IF(P22>'Size Premium'!$A$6,'Size Premium'!$B$6,IF(P22>'Size Premium'!$A$7,'Size Premium'!$B$7,IF(P22>'Size Premium'!$A$8,'Size Premium'!$B$8,IF(P22>'Size Premium'!$A$9,'Size Premium'!$B$9,IF(P22>'Size Premium'!$A$10,'Size Premium'!$B$10,IF(P22>'Size Premium'!$A$11,'Size Premium'!$B$11,IF(P22>'Size Premium'!$A$12,'Size Premium'!$B$12,\"ERROR\"))))))))","v":5.0000000000000001E-3},9.4026250000000006E-2,null,null,null,9.4026250000000006E-2]
[14,{"$f":"'6 (1)'!B22","v":"Exelon Corp."},null,{"$f":"'2020 03 Market DCF'!$L$418","v":3.1399999999999997E-2},{"$f":"'2020 03 Market DCF'!$U$419","v":9.3299999999999994E-2},0.12469999999999999,{"$f":"ROUND('Bond Yields'!$K$16,3)","v":1.9E-2},0.10569999999999999,0.25,2.6424999999999997E-2,{"$f":"'6 (1)'!I22","v":0.65},0.75,5.1528749999999991E-2,7.7953749999999988E-2,9.6953749999999991E-2,{"$f":"'6 (1)'!K22","v":47000},{"$f":"IF(P23>'Size Premium'!$A$5,'Size Premium'!$B$5,IF(P23>'Size Premium'!$A$6,'Size Premium'!$B$6,IF(P23>'Size Premium'!$A$7,'Size Premium'!$B$7,IF(P23>'Size Premium'!$A$8,'Size Premium'!$B$8,IF(P23>'Size Premium'!$A$9,'Size Premium'!$B$9,IF(P23>'Size Premium'!$A$10,'Size Premium'!$B$10,IF(P23>'Size Premium'!$A$11,'Size Premium'!$B$11,IF(P23>'Size Premium'!$A$12,'Size Premium'!$B$12,\"ERROR\"))))))))","v":-2.8E-3},9.4153749999999994E-2,null,null,null,9.4153749999999994E-2]
[15,{"$f":"'6 (1)'!B23","v":"Fortis Inc."},null,{"$f":"'2020 03 Market DCF'!$L$418","v":3.1399999999999997E-2},{"$f":"'2020 03 Market DCF'!$U$419","v":9.3299999999999994E-2},0.12469999999999999,{"$f":"ROUND('Bond Yields'!$K$16,3)","v":1.9E-2},0.10569999999999999,0.25,2.6424999999999997E-2,{"$f":"'6 (1)'!I23","v":0.6},0.75,4.7564999999999996E-2,7.399E-2,9.2990000000000003E-2,{"$f":"'6 (1)'!K23","v":26000},{"$f":"IF(P24>'Size Premium'!$A$5,'Size Premium'!$B$5,IF(P24>'Size Premium'!$A$6,'Size Premium'!$B$6,IF(P24>'Size Premium'!$A$7,'Size Premium'!$B$7,IF(P24>'Size Premium'!$A$8,'Size Premium'!$B$8,IF(P24>'Size Premium'!$A$9,'Size Premium'!$B$9,IF(P24>'Size Premium'!$A$10,'Size Premium'!$B$10,IF(P24>'Size Premium'!$A$11,'Size Premium'!$B$11,IF(P24>'Size Premium'!$A$12,'Size Premium'!$B$12,\"ERROR\"))))))))","v":5.0000000000000001E-3},9.7990000000000008E-2,null,null,null,9.7990000000000008E-2]
[16,{"$f":"'6 (1)'!B24","v":"NextEra Energy, Inc."},null,{"$f":"'2020 03 Market DCF'!$L$418","v":3.1399999999999997E-2},{"$f":"'2020 03 Market DCF'!$U$419","v":9.3299999999999994E-2},{"$f":"D25+E25","v":0.12469999999999999},{"$f":"ROUND('Bond Yields'!$K$16,3)","v":1.9E-2},{"$f":"F25-G25","v":0.10569999999999999},0.25,{"$f":"I25*H25","v":2.6424999999999997E-2},{"$f":"'6 (1)'!I24","v":0.5},0.75,{"$f":"IF(K25=\"n/a\",\"n/a\",H25*K25*L25)","v":3.9637499999999992E-2},{"$f":"IF(K25=\"n/a\",\"n/a\",J25+M25)","v":6.6062499999999996E-2},{"$f":"IF(K25=\"n/a\",\"n/a\",N25+G25)","v":8.5062499999999999E-2},{"$f":"'6 (1)'!K24","v":129000},{"$f":"IF(P25>'Size Premium'!$A$5,'Size Premium'!$B$5,IF(P25>'Size Premium'!$A$6,'Size Premium'!$B$6,IF(P25>'Size Premium'!$A$7,'Size Premium'!$B$7,IF(P25>'Size Premium'!$A$8,'Size Premium'!$B$8,IF(P25>'Size Premium'!$A$9,'Size Premium'!$B$9,IF(P25>'Size Premium'!$A$10,'Size Premium'!$B$10,IF(P25>'Size Premium'!$A$11,'Size Premium'!$B$11,IF(P25>'Size Premium'!$A$12,'Size Premium'!$B$12,\"ERROR\"))))))))","v":-2.8E-3},{"$f":"IF(K25=\"n/a\",\"n/a\",O25+Q25)","v":8.2262500000000002E-2},null,null,null,{"$f":"IF(R25=\"n/a\",\"n/a\",IF(R25<$E$47,\"LOW\",IF(R25>$E$48,\"HIGH\",R25)))","v":8.2262500000000002E-2}]
[17,{"$f":"'6 (1)'!B25","v":"OGE Energy Corp."},null,{"$f":"'2020 03 Market DCF'!$L$418","v":3.1399999999999997E-2},{"$f":"'2020 03 Market DCF'!$U$419","v":9.3299999999999994E-2},0.12469999999999999,{"$f":"ROUND('Bond Yields'!$K$16,3)","v":1.9E-2},0.10569999999999999,0.25,2.6424999999999997E-2,{"$f":"'6 (1)'!I25","v":0.7},0.75,5.5492499999999986E-2,8.1917499999999976E-2,0.10091749999999998,{"$f":"'6 (1)'!K25","v":7700},{"$f":"IF(P26>'Size Premium'!$A$5,'Size Premium'!$B$5,IF(P26>'Size Premium'!$A$6,'Size Premium'!$B$6,IF(P26>'Size Premium'!$A$7,'Size Premium'!$B$7,IF(P26>'Size Premium'!$A$8,'Size Premium'!$B$8,IF(P26>'Size Premium'!$A$9,'Size Premium'!$B$9,IF(P26>'Size Premium'!$A$10,'Size Premium'!$B$10,IF(P26>'Size Premium'!$A$11,'Size Premium'!$B$11,IF(P26>'Size Premium'!$A$12,'Size Premium'!$B$12,\"ERROR\"))))))))","v":7.3000000000000001E-3},0.10821749999999998,null,null,null,0.10821749999999998]
[18,{"$f":"'6 (1)'!B26","v":"PPL Corp."},null,{"$f":"'2020 03 Market DCF'!$L$418","v":3.1399999999999997E-2},{"$f":"'2020 03 Market DCF'!$U$419","v":9.3299999999999994E-2},0.12469999999999999,{"$f":"ROUND('Bond Yields'!$K$16,3)","v":1.9E-2},0.10569999999999999,0.25,2.6424999999999997E-2,{"$f":"'6 (1)'!I26","v":0.65},0.75,5.1528749999999991E-2,7.7953749999999988E-2,9.6953749999999991E-2,{"$f":"'6 (1)'!K26","v":26000},{"$f":"IF(P27>'Size Premium'!$A$5,'Size Premium'!$B$5,IF(P27>'Size Premium'!$A$6,'Size Premium'!$B$6,IF(P27>'Size Premium'!$A$7,'Size Premium'!$B$7,IF(P27>'Size Premium'!$A$8,'Size Premium'!$B$8,IF(P27>'Size Premium'!$A$9,'Size Premium'!$B$9,IF(P27>'Size Premium'!$A$10,'Size Premium'!$B$10,IF(P27>'Size Premium'!$A$11,'Size Premium'!$B$11,IF(P27>'Size Premium'!$A$12,'Size Premium'!$B$12,\"ERROR\"))))))))","v":5.0000000000000001E-3},0.10195375,null,null,null,0.10195375]
[19,{"$f":"'6 (1)'!B27","v":"Pub Sv Enterprise Grp."},null,{"$f":"'2020 03 Market DCF'!$L$418","v":3.1399999999999997E-2},{"$f":"'2020 03 Market DCF'!$U$419","v":9.3299999999999994E-2},0.12469999999999999,{"$f":"ROUND('Bond Yields'!$K$16,3)","v":1.9E-2},0.10569999999999999,0.25,2.6424999999999997E-2,{"$f":"'6 (1)'!I27","v":0.6},0.75,4.7564999999999996E-2,7.399E-2,9.2990000000000003E-2,{"$f":"'6 (1)'!K27","v":30000},{"$f":"IF(P28>'Size Premium'!$A$5,'Size Premium'!$B$5,IF(P28>'Size Premium'!$A$6,'Size Premium'!$B$6,IF(P28>'Size Premium'!$A$7,'Size Premium'!$B$7,IF(P28>'Size Premium'!$A$8,'Size Premium'!$B$8,IF(P28>'Size Premium'!$A$9,'Size Premium'!$B$9,IF(P28>'Size Premium'!$A$10,'Size Premium'!$B$10,IF(P28>'Size Premium'!$A$11,'Size Premium'!$B$11,IF(P28>'Size Premium'!$A$12,'Size Premium'!$B$12,\"ERROR\"))))))))","v":5.0000000000000001E-3},9.7990000000000008E-2,null,null,null,9.7990000000000008E-2]
[20,{"$f":"'6 (1)'!B28","v":"Sempra Energy"},null,{"$f":"'2020 03 Market DCF'!$L$418","v":3.1399999999999997E-2},{"$f":"'2020 03 Market DCF'!$U$419","v":9.3299999999999994E-2},0.12469999999999999,{"$f":"ROUND('Bond Yields'!$K$16,3)","v":1.9E-2},0.10569999999999999,0.25,2.6424999999999997E-2,{"$f":"'6 (1)'!I28","v":0.65},0.75,5.1528749999999991E-2,7.7953749999999988E-2,9.6953749999999991E-2,{"$f":"'6 (1)'!K28","v":37000},{"$f":"IF(P29>'Size Premium'!$A$5,'Size Premium'!$B$5,IF(P29>'Size Premium'!$A$6,'Size Premium'!$B$6,IF(P29>'Size Premium'!$A$7,'Size Premium'!$B$7,IF(P29>'Size Premium'!$A$8,'Size Premium'!$B$8,IF(P29>'Size Premium'!$A$9,'Size Premium'!$B$9,IF(P29>'Size Premium'!$A$10,'Size Premium'!$B$10,IF(P29>'Size Premium'!$A$11,'Size Premium'!$B$11,IF(P29>'Size Premium'!$A$12,'Size Premium'!$B$12,\"ERROR\"))))))))","v":-2.8E-3},9.4153749999999994E-2,null,null,null,9.4153749999999994E-2]
[21,{"$f":"'6 (1)'!B29","v":"Southern Company"},null,{"$f":"'2020 03 Market DCF'!$L$418","v":3.1399999999999997E-2},{"$f":"'2020 03 Market DCF'!$U$419","v":9.3299999999999994E-2},0.12469999999999999,{"$f":"ROUND('Bond Yields'!$K$16,3)","v":1.9E-2},0.10569999999999999,0.25,2.6424999999999997E-2,{"$f":"'6 (1)'!I29","v":0.5},0.75,3.9637499999999992E-2,6.6062499999999996E-2,8.5062499999999999E-2,{"$f":"'6 (1)'!K29","v":73000},{"$f":"IF(P30>'Size Premium'!$A$5,'Size Premium'!$B$5,IF(P30>'Size Premium'!$A$6,'Size Premium'!$B$6,IF(P30>'Size Premium'!$A$7,'Size Premium'!$B$7,IF(P30>'Size Premium'!$A$8,'Size Premium'!$B$8,IF(P30>'Size Premium'!$A$9,'Size Premium'!$B$9,IF(P30>'Size Premium'!$A$10,'Size Premium'!$B$10,IF(P30>'Size Premium'!$A$11,'Size Premium'!$B$11,IF(P30>'Size Premium'!$A$12,'Size Premium'!$B$12,\"ERROR\"))))))))","v":-2.8E-3},8.2262500000000002E-2,null,null,null,8.2262500000000002E-2]
[22,{"$f":"'6 (1)'!B30","v":"WEC Energy Group"},null,{"$f":"'2020 03 Market DCF'!$L$418","v":3.1399999999999997E-2},{"$f":"'2020 03 Market DCF'!$U$419","v":9.3299999999999994E-2},0.12469999999999999,{"$f":"ROUND('Bond Yields'!$K$16,3)","v":1.9E-2},0.10569999999999999,0.25,2.6424999999999997E-2,{"$f":"'6 (1)'!I30","v":0.45},0.75,3.5673749999999997E-2,6.2098749999999994E-2,8.1098749999999997E-2,{"$f":"'6 (1)'!K30","v":31000},{"$f":"IF(P31>'Size Premium'!$A$5,'Size Premium'!$B$5,IF(P31>'Size Premium'!$A$6,'Size Premium'!$B$6,IF(P31>'Size Premium'!$A$7,'Size Premium'!$B$7,IF(P31>'Size Premium'!$A$8,'Size Premium'!$B$8,IF(P31>'Size Premium'!$A$9,'Size Premium'!$B$9,IF(P31>'Size Premium'!$A$10,'Size Premium'!$B$10,IF(P31>'Size Premium'!$A$11,'Size Premium'!$B$11,IF(P31>'Size Premium'!$A$12,'Size Premium'!$B$12,\"ERROR\"))))))))","v":5.0000000000000001E-3},8.6098750000000002E-2,null,null,null,8.6098750000000002E-2]
[23,{"$f":"'6 (1)'!B31","v":"Xcel Energy Inc."},null,{"$f":"'2020 03 Market DCF'!$L$418","v":3.1399999999999997E-2},{"$f":"'2020 03 Market DCF'!$U$419","v":9.3299999999999994E-2},0.12469999999999999,{"$f":"ROUND('Bond Yields'!$K$16,3)","v":1.9E-2},0.10569999999999999,0.25,2.6424999999999997E-2,{"$f":"'6 (1)'!I31","v":0.45},0.75,3.5673749999999997E-2,6.2098749999999994E-2,8.1098749999999997E-2,{"$f":"'6 (1)'!K31","v":33000},{"$f":"IF(P32>'Size Premium'!$A$5,'Size Premium'!$B$5,IF(P32>'Size Premium'!$A$6,'Size Premium'!$B$6,IF(P32>'Size Premium'!$A$7,'Size Premium'!$B$7,IF(P32>'Size Premium'!$A$8,'Size Premium'!$B$8,IF(P32>'Size Premium'!$A$9,'Size Premium'!$B$9,IF(P32>'Size Premium'!$A$10,'Size Premium'!$B$10,IF(P32>'Size Premium'!$A$11,'Size Premium'!$B$11,IF(P32>'Size Premium'!$A$12,'Size Premium'!$B$12,\"ERROR\"))))))))","v":-2.8E-3},7.829875E-2,null,null,null,7.829875E-2]
[null,null,null,{"$f":"'2020 03 Market DCF'!$J$418","v":0},{"$f":"'2020 03 Market DCF'!$P$419","v":0}]
[null,"Average (f)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AVERAGE(V10:V32)","v":9.066630681818183E-2},null,null,"Min",{"$f":"MIN(V10:V32)","v":7.829875E-2}]
[null,"Midpoint (f) (g)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AVERAGE(V34:V35)","v":9.3258124999999997E-2},null,null,"Max",{"$f":"MAX(V10:V32)","v":0.10821749999999998}]
[]
["(a)",{"$f":"'6 (1)'!B36","v":"Weighted average for dividend-paying stocks in the S&P 500 based on data from www.valueline.com (retrieved Mar. 27, 2020)."}]
["(b)",{"$f":"'6 (1)'!B37","v":"Average of weighted average earnings growth rates from IBES, Value Line, and Zacks for dividend-paying stocks in the S&P 500 based on data from http://finance.yahoo.com (retrieved Mar. 27, 2020), www.valueline.com (retrieved Mar. 27, 2020), and www.zacks.com (retrieved Mar. 27, 2020)."}]
[]
["(c)",{"$f":"'6 (1)'!B39","v":"Average yield on 30-year Treasury bonds for the six-months ending Apr. 2020 based on data from http://www.fred.stlouisfed.org."}]
["(d)","Roger A. Morin, \"New Regulatory Finance,\" Public Utilities Reports, Inc. (2006) at 190."]
["(e)",{"$f":"'6 (1)'!B40","v":"The Value Line Investment Survey (Feb. 14, Mar. 13 and Apr. 24, 2020)."}]
["(f)",{"$f":"'6 (1)'!B41","v":"Duff & Phelps, 2020 CRSP Deciles Size Study -- Supplementary Data Exhibits, Cost of Capital Navigator."}]
["(f)","Excludes highlighted figures."]
["(g)","Average of low and high values."]
[]
["Threshold Min",null,null,null,{"$f":"'4 (3)'!D40","v":6.5000000000000002E-2}]
["Threshold Max",null,null,null,{"$f":"'4 (3)'!D41","v":0.15}]

{"sheet":"7 (2)","index":17,"n_rows":49,"n_cols":22,"rows_kept":49,"cut":false,"hidden":false,"merged":[[39,1,40,17],[6,3,6,5],[7,8,7,9],[7,10,7,12],[37,1,38,17]]}
[{"$f":"'Exhibit List'!C13","v":"EMPIRICAL CAPM - PROJECTED BOND YIELD"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Exhibit List'!B13","v":"Exhibit AMM-7"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Page 2 of 2"]
[{"$f":"'Exhibit List'!D13","v":"ELECTRIC GROUP"}]
[]
[]
[null,null,null,"(a)","(b)",null,"(c)",null,"(d)",null,"(e)","(d)",null,null,null,"(e)","(f)"]
[null,null,null,"Market Return (Rm)"]
[null,null,null,"Div","Proj.","Cost of","Risk-Free","Risk","Unadjusted RP",null,"Beta Adjusted RP",null,null,null,"Unadjusted","Market","Size","ECAPM"]
[null,"Company",null,"Yield","Growth","Equity","Rate","Premium","Weight","RP1","Beta","Weight","RP2","Total RP","Ke","Cap","Adjustment","Result"]
[{"$f":"A9+1","v":1},{"$f":"'6 (1)'!B9","v":"Alliant Energy"},null,{"$f":"'2020 03 Market DCF'!$L$418","v":3.1399999999999997E-2},{"$f":"'2020 03 Market DCF'!$U$419","v":9.3299999999999994E-2},{"$f":"D10+E10","v":0.12469999999999999},{"$f":"ROUND('Bond Yields'!$M$60,3)","v":3.2000000000000001E-2},{"$f":"F10-G10","v":9.2699999999999991E-2},0.25,{"$f":"I10*H10","v":2.3174999999999998E-2},{"$f":"'6 (1)'!I9","v":0.55000000000000004},0.75,{"$f":"IF(K10=\"n/a\",\"n/a\",H10*K10*L10)","v":3.8238749999999995E-2},{"$f":"IF(K10=\"n/a\",\"n/a\",J10+M10)","v":6.1413749999999989E-2},{"$f":"IF(K10=\"n/a\",\"n/a\",N10+G10)","v":9.341374999999999E-2},{"$f":"'6 (1)'!K9","v":13400},{"$f":"IF(P10>'Size Premium'!$A$5,'Size Premium'!$B$5,IF(P10>'Size Premium'!$A$6,'Size Premium'!$B$6,IF(P10>'Size Premium'!$A$7,'Size Premium'!$B$7,IF(P10>'Size Premium'!$A$8,'Size Premium'!$B$8,IF(P10>'Size Premium'!$A$9,'Size Premium'!$B$9,IF(P10>'Size Premium'!$A$10,'Size Premium'!$B$10,IF(P10>'Size Premium'!$A$11,'Size Premium'!$B$11,IF(P10>'Size Premium'!$A$12,'Size Premium'!$B$12,\"ERROR\"))))))))","v":5.0000000000000001E-3},{"$f":"IF(K10=\"n/a\",\"n/a\",O10+Q10)","v":9.8413749999999994E-2},null,null,null,{"$f":"IF(R10=\"n/a\",\"n/a\",IF(R10<$E$48,\"LOW\",IF(R10>$E$49,\"HIGH\",R10)))","v":9.8413749999999994E-2}]
[{"$f":"A10+1","v":2},{"$f":"'6 (1)'!B10","v":"Ameren Corp."},null,{"$f":"'2020 03 Market DCF'!$L$418","v":3.1399999999999997E-2},{"$f":"'2020 03 Market DCF'!$U$419","v":9.3299999999999994E-2},{"$f":"D11+E11","v":0.12469999999999999},{"$f":"ROUND('Bond Yields'!$M$60,3)","v":3.2000000000000001E-2},{"$f":"F11-G11","v":9.2699999999999991E-2},0.25,{"$f":"I11*H11","v":2.3174999999999998E-2},{"$f":"'6 (1)'!I10","v":0.5},0.75,{"$f":"IF(K11=\"n/a\",\"n/a\",H11*K11*L11)","v":3.4762499999999995E-2},{"$f":"IF(K11=\"n/a\",\"n/a\",J11+M11)","v":5.7937499999999989E-2},{"$f":"IF(K11=\"n/a\",\"n/a\",N11+G11)","v":8.993749999999999E-2},{"$f":"'6 (1)'!K10","v":20000},{"$f":"IF(P11>'Size Premium'!$A$5,'Size Premium'!$B$5,IF(P11>'Size Premium'!$A$6,'Size Premium'!$B$6,IF(P11>'Size Premium'!$A$7,'Size Premium'!$B$7,IF(P11>'Size Premium'!$A$8,'Size Premium'!$B$8,IF(P11>'Size Premium'!$A$9,'Size Premium'!$B$9,IF(P11>'Size Premium'!$A$10,'Size Premium'!$B$10,IF(P11>'Size Premium'!$A$11,'Size Premium'!$B$11,IF(P11>'Size Premium'!$A$12,'Size Premium'!$B$12,\"ERROR\"))))))))","v":5.0000000000000001E-3},{"$f":"IF(K11=\"n/a\",\"n/a\",O11+Q11)","v":9.4937499999999994E-2},null,null,null,9.4937499999999994E-2]
[3,{"$f":"'6 (1)'!B11","v":"American Elec Pwr"},null,{"$f":"'2020 03 Market DCF'!$L$418","v":3.1399999999999997E-2},{"$f":"'2020 03 Market DCF'!$U$419","v":9.3299999999999994E-2},0.12469999999999999,{"$f":"ROUND('Bond Yields'!$M$60,3)","v":3.2000000000000001E-2},9.2699999999999991E-2,0.25,2.3174999999999998E-2,{"$f":"'6 (1)'!I11","v":0.5},0.75,3.4762499999999995E-2,5.7937499999999989E-2,8.993749999999999E-2,{"$f":"'6 (1)'!K11","v":47000},{"$f":"IF(P12>'Size Premium'!$A$5,'Size Premium'!$B$5,IF(P12>'Size Premium'!$A$6,'Size Premium'!$B$6,IF(P12>'Size Premium'!$A$7,'Size Premium'!$B$7,IF(P12>'Size Premium'!$A$8,'Size Premium'!$B$8,IF(P12>'Size Premium'!$A$9,'Size Premium'!$B$9,IF(P12>'Size Premium'!$A$10,'Size Premium'!$B$10,IF(P12>'Size Premium'!$A$11,'Size Premium'!$B$11,IF(P12>'Size Premium'!$A$12,'Size Premium'!$B$12,\"ERROR\"))))))))","v":-2.8E-3},8.7137499999999993E-2,null,null,null,8.7137499999999993E-2]
[4,{"$f":"'6 (1)'!B12","v":"Avangrid, Inc."},null,{"$f":"'2020 03 Market DCF'!$L$418","v":3.1399999999999997E-2},{"$f":"'2020 03 Market DCF'!$U$419","v":9.3299999999999994E-2},0.12469999999999999,{"$f":"ROUND('Bond Yields'!$M$60,3)","v":3.2000000000000001E-2},9.2699999999999991E-2,0.25,2.3174999999999998E-2,{"$f":"'6 (1)'!I12","v":0.4},0.75,2.7809999999999994E-2,5.0984999999999989E-2,8.2984999999999989E-2,{"$f":"'6 (1)'!K12","v":16000},{"$f":"IF(P13>'Size Premium'!$A$5,'Size Premium'!$B$5,IF(P13>'Size Premium'!$A$6,'Size Premium'!$B$6,IF(P13>'Size Premium'!$A$7,'Size Premium'!$B$7,IF(P13>'Size Premium'!$A$8,'Size Premium'!$B$8,IF(P13>'Size Premium'!$A$9,'Size Premium'!$B$9,IF(P13>'Size Premium'!$A$10,'Size Premium'!$B$10,IF(P13>'Size Premium'!$A$11,'Size Premium'!$B$11,IF(P13>'Size Premium'!$A$12,'Size Premium'!$B$12,\"ERROR\"))))))))","v":5.0000000000000001E-3},8.7984999999999994E-2,null,null,null,8.7984999999999994E-2]
[5,{"$f":"'6 (1)'!B13","v":"Black Hills Corp."},null,{"$f":"'2020 03 Market DCF'!$L$418","v":3.1399999999999997E-2},{"$f":"'2020 03 Market DCF'!$U$419","v":9.3299999999999994E-2},0.12469999999999999,{"$f":"ROUND('Bond Yields'!$M$60,3)","v":3.2000000000000001E-2},9.2699999999999991E-2,0.25,2.3174999999999998E-2,{"$f":"'6 (1)'!I13","v":0.65},0.75,4.5191249999999995E-2,6.836624999999999E-2,0.10036624999999999,{"$f":"'6 (1)'!K13","v":4200},{"$f":"IF(P14>'Size Premium'!$A$5,'Size Premium'!$B$5,IF(P14>'Size Premium'!$A$6,'Size Premium'!$B$6,IF(P14>'Size Premium'!$A$7,'Size Premium'!$B$7,IF(P14>'Size Premium'!$A$8,'Size Premium'!$B$8,IF(P14>'Size Premium'!$A$9,'Size Premium'!$B$9,IF(P14>'Size Premium'!$A$10,'Size Premium'!$B$10,IF(P14>'Size Premium'!$A$11,'Size Premium'!$B$11,IF(P14>'Size Premium'!$A$12,'Size Premium'!$B$12,\"ERROR\"))))))))","v":1.0999999999999999E-2},0.11136624999999999,null,null,null,0.11136624999999999]
[6,{"$f":"'6 (1)'!B14","v":"CMS Energy Corp."},null,{"$f":"'2020 03 Market DCF'!$L$418","v":3.1399999999999997E-2},{"$f":"'2020 03 Market DCF'!$U$419","v":9.3299999999999994E-2},0.12469999999999999,{"$f":"ROUND('Bond Yields'!$M$60,3)","v":3.2000000000000001E-2},9.2699999999999991E-2,0.25,2.3174999999999998E-2,{"$f":"'6 (1)'!I14","v":0.5},0.75,3.4762499999999995E-2,5.7937499999999989E-2,8.993749999999999E-2,{"$f":"'6 (1)'!K14","v":18000},{"$f":"IF(P15>'Size Premium'!$A$5,'Size Premium'!$B$5,IF(P15>'Size Premium'!$A$6,'Size Premium'!$B$6,IF(P15>'Size Premium'!$A$7,'Size Premium'!$B$7,IF(P15>'Size Premium'!$A$8,'Size Premium'!$B$8,IF(P15>'Size Premium'!$A$9,'Size Premium'!$B$9,IF(P15>'Size Premium'!$A$10,'Size Premium'!$B$10,IF(P15>'Size Premium'!$A$11,'Size Premium'!$B$11,IF(P15>'Size Premium'!$A$12,'Size Premium'!$B$12,\"ERROR\"))))))))","v":5.0000000000000001E-3},9.4937499999999994E-2,null,null,null,9.4937499999999994E-2]
[7,{"$f":"'6 (1)'!B15","v":"Consolidated Edison"},null,{"$f":"'2020 03 Market DCF'!$L$418","v":3.1399999999999997E-2},{"$f":"'2020 03 Market DCF'!$U$419","v":9.3299999999999994E-2},0.12469999999999999,{"$f":"ROUND('Bond Yields'!$M$60,3)","v":3.2000000000000001E-2},9.2699999999999991E-2,0.25,2.3174999999999998E-2,{"$f":"'6 (1)'!I15","v":0.4},0.75,2.7809999999999994E-2,5.0984999999999989E-2,8.2984999999999989E-2,{"$f":"'6 (1)'!K15","v":31000},{"$f":"IF(P16>'Size Premium'!$A$5,'Size Premium'!$B$5,IF(P16>'Size Premium'!$A$6,'Size Premium'!$B$6,IF(P16>'Size Premium'!$A$7,'Size Premium'!$B$7,IF(P16>'Size Premium'!$A$8,'Size Premium'!$B$8,IF(P16>'Size Premium'!$A$9,'Size Premium'!$B$9,IF(P16>'Size Premium'!$A$10,'Size Premium'!$B$10,IF(P16>'Size Premium'!$A$11,'Size Premium'!$B$11,IF(P16>'Size Premium'!$A$12,'Size Premium'!$B$12,\"ERROR\"))))))))","v":5.0000000000000001E-3},8.7984999999999994E-2,null,null,null,8.7984999999999994E-2]
[8,{"$f":"'6 (1)'!B16","v":"Dominion Energy"},null,{"$f":"'2020 03 Market DCF'!$L$418","v":3.1399999999999997E-2},{"$f":"'2020 03 Market DCF'!$U$419","v":9.3299999999999994E-2},0.12469999999999999,{"$f":"ROUND('Bond Yields'!$M$60,3)","v":3.2000000000000001E-2},9.2699999999999991E-2,0.25,2.3174999999999998E-2,{"$f":"'6 (1)'!I16","v":0.5},0.75,3.4762499999999995E-2,5.7937499999999989E-2,8.993749999999999E-2,{"$f":"'6 (1)'!K16","v":70000},{"$f":"IF(P17>'Size Premium'!$A$5,'Size Premium'!$B$5,IF(P17>'Size Premium'!$A$6,'Size Premium'!$B$6,IF(P17>'Size Premium'!$A$7,'Size Premium'!$B$7,IF(P17>'Size Premium'!$A$8,'Size Premium'!$B$8,IF(P17>'Size Premium'!$A$9,'Size Premium'!$B$9,IF(P17>'Size Premium'!$A$10,'Size Premium'!$B$10,IF(P17>'Size Premium'!$A$11,'Size Premium'!$B$11,IF(P17>'Size Premium'!$A$12,'Size Premium'!$B$12,\"ERROR\"))))))))","v":-2.8E-3},8.7137499999999993E-2,null,null,null,8.7137499999999993E-2]
[9,{"$f":"'6 (1)'!B17","v":"DTE Energy Co."},null,{"$f":"'2020 03 Market DCF'!$L$418","v":3.1399999999999997E-2},{"$f":"'2020 03 Market DCF'!$U$419","v":9.3299999999999994E-2},0.12469999999999999,{"$f":"ROUND('Bond Yields'!$M$60,3)","v":3.2000000000000001E-2},9.2699999999999991E-2,0.25,2.3174999999999998E-2,{"$f":"'6 (1)'!I17","v":0.5},0.75,3.4762499999999995E-2,5.7937499999999989E-2,8.993749999999999E-2,{"$f":"'6 (1)'!K17","v":22000},{"$f":"IF(P18>'Size Premium'!$A$5,'Size Premium'!$B$5,IF(P18>'Size Premium'!$A$6,'Size Premium'!$B$6,IF(P18>'Size Premium'!$A$7,'Size Premium'!$B$7,IF(P18>'Size Premium'!$A$8,'Size Premium'!$B$8,IF(P18>'Size Premium'!$A$9,'Size Premium'!$B$9,IF(P18>'Size Premium'!$A$10,'Size Premium'!$B$10,IF(P18>'Size Premium'!$A$11,'Size Premium'!$B$11,IF(P18>'Size Premium'!$A$12,'Size Premium'!$B$12,\"ERROR\"))))))))","v":5.0000000000000001E-3},9.4937499999999994E-2,null,null,null,9.4937499999999994E-2]
[10,{"$f":"'6 (1)'!B18","v":"Duke Energy Corp."},null,{"$f":"'2020 03 Market DCF'!$L$418","v":3.1399999999999997E-2},{"$f":"'2020 03 Market DCF'!$U$419","v":9.3299999999999994E-2},0.12469999999999999,{"$f":"ROUND('Bond Yields'!$M$60,3)","v":3.2000000000000001E-2},9.2699999999999991E-2,0.25,2.3174999999999998E-2,{"$f":"'6 (1)'!I18","v":0.45},0.75,3.1286249999999995E-2,5.4461249999999989E-2,8.646124999999999E-2,{"$f":"'6 (1)'!K18","v":70000},{"$f":"IF(P19>'Size Premium'!$A$5,'Size Premium'!$B$5,IF(P19>'Size Premium'!$A$6,'Size Premium'!$B$6,IF(P19>'Size Premium'!$A$7,'Size Premium'!$B$7,IF(P19>'Size Premium'!$A$8,'Size Premium'!$B$8,IF(P19>'Size Premium'!$A$9,'Size Premium'!$B$9,IF(P19>'Size Premium'!$A$10,'Size Premium'!$B$10,IF(P19>'Size Premium'!$A$11,'Size Premium'!$B$11,IF(P19>'Size Premium'!$A$12,'Size Premium'!$B$12,\"ERROR\"))))))))","v":-2.8E-3},8.3661249999999993E-2,null,null,null,8.3661249999999993E-2]
[11,{"$f":"'6 (1)'!B19","v":"Entergy Corp."},null,{"$f":"'2020 03 Market DCF'!$L$418","v":3.1399999999999997E-2},{"$f":"'2020 03 Market DCF'!$U$419","v":9.3299999999999994E-2},0.12469999999999999,{"$f":"ROUND('Bond Yields'!$M$60,3)","v":3.2000000000000001E-2},9.2699999999999991E-2,0.25,2.3174999999999998E-2,{"$f":"'6 (1)'!I19","v":0.6},0.75,4.1714999999999995E-2,6.4889999999999989E-2,9.688999999999999E-2,{"$f":"'6 (1)'!K19","v":24000},{"$f":"IF(P20>'Size Premium'!$A$5,'Size Premium'!$B$5,IF(P20>'Size Premium'!$A$6,'Size Premium'!$B$6,IF(P20>'Size Premium'!$A$7,'Size Premium'!$B$7,IF(P20>'Size Premium'!$A$8,'Size Premium'!$B$8,IF(P20>'Size Premium'!$A$9,'Size Premium'!$B$9,IF(P20>'Size Premium'!$A$10,'Size Premium'!$B$10,IF(P20>'Size Premium'!$A$11,'Size Premium'!$B$11,IF(P20>'Size Premium'!$A$12,'Size Premium'!$B$12,\"ERROR\"))))))))","v":5.0000000000000001E-3},0.10188999999999999,null,null,null,0.10188999999999999]
[12,{"$f":"'6 (1)'!B20","v":"Evergy Inc."},null,{"$f":"'2020 03 Market DCF'!$L$418","v":3.1399999999999997E-2},{"$f":"'2020 03 Market DCF'!$U$419","v":9.3299999999999994E-2},0.12469999999999999,{"$f":"ROUND('Bond Yields'!$M$60,3)","v":3.2000000000000001E-2},9.2699999999999991E-2,0.25,2.3174999999999998E-2,{"$f":"'6 (1)'!I20","v":"n/a"},0.75,"n/a","n/a","n/a",{"$f":"'6 (1)'!K20","v":16000},{"$f":"IF(P21>'Size Premium'!$A$5,'Size Premium'!$B$5,IF(P21>'Size Premium'!$A$6,'Size Premium'!$B$6,IF(P21>'Size Premium'!$A$7,'Size Premium'!$B$7,IF(P21>'Size Premium'!$A$8,'Size Premium'!$B$8,IF(P21>'Size Premium'!$A$9,'Size Premium'!$B$9,IF(P21>'Size Premium'!$A$10,'Size Premium'!$B$10,IF(P21>'Size Premium'!$A$11,'Size Premium'!$B$11,IF(P21>'Size Premium'!$A$12,'Size Premium'!$B$12,\"ERROR\"))))))))","v":5.0000000000000001E-3},"n/a",null,null,null,"n/a"]
[13,{"$f":"'6 (1)'!B21","v":"Eversource Energy"},null,{"$f":"'2020 03 Market DCF'!$L$418","v":3.1399999999999997E-2},{"$f":"'2020 03 Market DCF'!$U$419","v":9.3299999999999994E-2},0.12469999999999999,{"$f":"ROUND('Bond Yields'!$M$60,3)","v":3.2000000000000001E-2},9.2699999999999991E-2,0.25,2.3174999999999998E-2,{"$f":"'6 (1)'!I21","v":0.55000000000000004},0.75,3.8238749999999995E-2,6.1413749999999989E-2,9.341374999999999E-2,{"$f":"'6 (1)'!K21","v":29000},{"$f":"IF(P22>'Size Premium'!$A$5,'Size Premium'!$B$5,IF(P22>'Size Premium'!$A$6,'Size Premium'!$B$6,IF(P22>'Size Premium'!$A$7,'Size Premium'!$B$7,IF(P22>'Size Premium'!$A$8,'Size Premium'!$B$8,IF(P22>'Size Premium'!$A$9,'Size Premium'!$B$9,IF(P22>'Size Premium'!$A$10,'Size Premium'!$B$10,IF(P22>'Size Premium'!$A$11,'Size Premium'!$B$11,IF(P22>'Size Premium'!$A$12,'Size Premium'!$B$12,\"ERROR\"))))))))","v":5.0000000000000001E-3},9.8413749999999994E-2,null,null,null,9.8413749999999994E-2]
[14,{"$f":"'6 (1)'!B22","v":"Exelon Corp."},null,{"$f":"'2020 03 Market DCF'!$L$418","v":3.1399999999999997E-2},{"$f":"'2020 03 Market DCF'!$U$419","v":9.3299999999999994E-2},0.12469999999999999,{"$f":"ROUND('Bond Yields'!$M$60,3)","v":3.2000000000000001E-2},9.2699999999999991E-2,0.25,2.3174999999999998E-2,{"$f":"'6 (1)'!I22","v":0.65},0.75,4.5191249999999995E-2,6.836624999999999E-2,0.10036624999999999,{"$f":"'6 (1)'!K22","v":47000},{"$f":"IF(P23>'Size Premium'!$A$5,'Size Premium'!$B$5,IF(P23>'Size Premium'!$A$6,'Size Premium'!$B$6,IF(P23>'Size Premium'!$A$7,'Size Premium'!$B$7,IF(P23>'Size Premium'!$A$8,'Size Premium'!$B$8,IF(P23>'Size Premium'!$A$9,'Size Premium'!$B$9,IF(P23>'Size Premium'!$A$10,'Size Premium'!$B$10,IF(P23>'Size Premium'!$A$11,'Size Premium'!$B$11,IF(P23>'Size Premium'!$A$12,'Size Premium'!$B$12,\"ERROR\"))))))))","v":-2.8E-3},9.7566249999999993E-2,null,null,null,9.7566249999999993E-2]
[15,{"$f":"'6 (1)'!B23","v":"Fortis Inc."},null,{"$f":"'2020 03 Market DCF'!$L$418","v":3.1399999999999997E-2},{"$f":"'2020 03 Market DCF'!$U$419","v":9.3299999999999994E-2},0.12469999999999999,{"$f":"ROUND('Bond Yields'!$M$60,3)","v":3.2000000000000001E-2},9.2699999999999991E-2,0.25,2.3174999999999998E-2,{"$f":"'6 (1)'!I23","v":0.6},0.75,4.1714999999999995E-2,6.4889999999999989E-2,9.688999999999999E-2,{"$f":"'6 (1)'!K23","v":26000},{"$f":"IF(P24>'Size Premium'!$A$5,'Size Premium'!$B$5,IF(P24>'Size Premium'!$A$6,'Size Premium'!$B$6,IF(P24>'Size Premium'!$A$7,'Size Premium'!$B$7,IF(P24>'Size Premium'!$A$8,'Size Premium'!$B$8,IF(P24>'Size Premium'!$A$9,'Size Premium'!$B$9,IF(P24>'Size Premium'!$A$10,'Size Premium'!$B$10,IF(P24>'Size Premium'!$A$11,'Size Premium'!$B$11,IF(P24>'Size Premium'!$A$12,'Size Premium'!$B$12,\"ERROR\"))))))))","v":5.0000000000000001E-3},0.10188999999999999,null,null,null,0.10188999999999999]
[16,{"$f":"'6 (1)'!B24","v":"NextEra Energy, Inc."},null,{"$f":"'2020 03 Market DCF'!$L$418","v":3.1399999999999997E-2},{"$f":"'2020 03 Market DCF'!$U$419","v":9.3299999999999994E-2},{"$f":"D25+E25","v":0.12469999999999999},{"$f":"ROUND('Bond Yields'!$M$60,3)","v":3.2000000000000001E-2},{"$f":"F25-G25","v":9.2699999999999991E-2},0.25,{"$f":"I25*H25","v":2.3174999999999998E-2},{"$f":"'6 (1)'!I24","v":0.5},0.75,{"$f":"IF(K25=\"n/a\",\"n/a\",H25*K25*L25)","v":3.4762499999999995E-2},{"$f":"IF(K25=\"n/a\",\"n/a\",J25+M25)","v":5.7937499999999989E-2},{"$f":"IF(K25=\"n/a\",\"n/a\",N25+G25)","v":8.993749999999999E-2},{"$f":"'6 (1)'!K24","v":129000},{"$f":"IF(P25>'Size Premium'!$A$5,'Size Premium'!$B$5,IF(P25>'Size Premium'!$A$6,'Size Premium'!$B$6,IF(P25>'Size Premium'!$A$7,'Size Premium'!$B$7,IF(P25>'Size Premium'!$A$8,'Size Premium'!$B$8,IF(P25>'Size Premium'!$A$9,'Size Premium'!$B$9,IF(P25>'Size Premium'!$A$10,'Size Premium'!$B$10,IF(P25>'Size Premium'!$A$11,'Size Premium'!$B$11,IF(P25>'Size Premium'!$A$12,'Size Premium'!$B$12,\"ERROR\"))))))))","v":-2.8E-3},{"$f":"IF(K25=\"n/a\",\"n/a\",O25+Q25)","v":8.7137499999999993E-2},null,null,null,{"$f":"IF(R25=\"n/a\",\"n/a\",IF(R25<$E$48,\"LOW\",IF(R25>$E$49,\"HIGH\",R25)))","v":8.7137499999999993E-2}]
[17,{"$f":"'6 (1)'!B25","v":"OGE Energy Corp."},null,{"$f":"'2020 03 Market DCF'!$L$418","v":3.1399999999999997E-2},{"$f":"'2020 03 Market DCF'!$U$419","v":9.3299999999999994E-2},0.12469999999999999,{"$f":"ROUND('Bond Yields'!$M$60,3)","v":3.2000000000000001E-2},9.2699999999999991E-2,0.25,2.3174999999999998E-2,{"$f":"'6 (1)'!I25","v":0.7},0.75,4.8667499999999989E-2,7.184249999999999E-2,0.10384249999999999,{"$f":"'6 (1)'!K25","v":7700},{"$f":"IF(P26>'Size Premium'!$A$5,'Size Premium'!$B$5,IF(P26>'Size Premium'!$A$6,'Size Premium'!$B$6,IF(P26>'Size Premium'!$A$7,'Size Premium'!$B$7,IF(P26>'Size Premium'!$A$8,'Size Premium'!$B$8,IF(P26>'Size Premium'!$A$9,'Size Premium'!$B$9,IF(P26>'Size Premium'!$A$10,'Size Premium'!$B$10,IF(P26>'Size Premium'!$A$11,'Size Premium'!$B$11,IF(P26>'Size Premium'!$A$12,'Size Premium'!$B$12,\"ERROR\"))))))))","v":7.3000000000000001E-3},0.11114249999999999,null,null,null,0.11114249999999999]
[18,{"$f":"'6 (1)'!B26","v":"PPL Corp."},null,{"$f":"'2020 03 Market DCF'!$L$418","v":3.1399999999999997E-2},{"$f":"'2020 03 Market DCF'!$U$419","v":9.3299999999999994E-2},0.12469999999999999,{"$f":"ROUND('Bond Yields'!$M$60,3)","v":3.2000000000000001E-2},9.2699999999999991E-2,0.25,2.3174999999999998E-2,{"$f":"'6 (1)'!I26","v":0.65},0.75,4.5191249999999995E-2,6.836624999999999E-2,0.10036624999999999,{"$f":"'6 (1)'!K26","v":26000},{"$f":"IF(P27>'Size Premium'!$A$5,'Size Premium'!$B$5,IF(P27>'Size Premium'!$A$6,'Size Premium'!$B$6,IF(P27>'Size Premium'!$A$7,'Size Premium'!$B$7,IF(P27>'Size Premium'!$A$8,'Size Premium'!$B$8,IF(P27>'Size Premium'!$A$9,'Size Premium'!$B$9,IF(P27>'Size Premium'!$A$10,'Size Premium'!$B$10,IF(P27>'Size Premium'!$A$11,'Size Premium'!$B$11,IF(P27>'Size Premium'!$A$12,'Size Premium'!$B$12,\"ERROR\"))))))))","v":5.0000000000000001E-3},0.10536624999999999,null,null,null,0.10536624999999999]
[19,{"$f":"'6 (1)'!B27","v":"Pub Sv Enterprise Grp."},null,{"$f":"'2020 03 Market DCF'!$L$418","v":3.1399999999999997E-2},{"$f":"'2020 03 Market DCF'!$U$419","v":9.3299999999999994E-2},0.12469999999999999,{"$f":"ROUND('Bond Yields'!$M$60,3)","v":3.2000000000000001E-2},9.2699999999999991E-2,0.25,2.3174999999999998E-2,{"$f":"'6 (1)'!I27","v":0.6},0.75,4.1714999999999995E-2,6.4889999999999989E-2,9.688999999999999E-2,{"$f":"'6 (1)'!K27","v":30000},{"$f":"IF(P28>'Size Premium'!$A$5,'Size Premium'!$B$5,IF(P28>'Size Premium'!$A$6,'Size Premium'!$B$6,IF(P28>'Size Premium'!$A$7,'Size Premium'!$B$7,IF(P28>'Size Premium'!$A$8,'Size Premium'!$B$8,IF(P28>'Size Premium'!$A$9,'Size Premium'!$B$9,IF(P28>'Size Premium'!$A$10,'Size Premium'!$B$10,IF(P28>'Size Premium'!$A$11,'Size Premium'!$B$11,IF(P28>'Size Premium'!$A$12,'Size Premium'!$B$12,\"ERROR\"))))))))","v":5.0000000000000001E-3},0.10188999999999999,null,null,null,0.10188999999999999]
[20,{"$f":"'6 (1)'!B28","v":"Sempra Energy"},null,{"$f":"'2020 03 Market DCF'!$L$418","v":3.1399999999999997E-2},{"$f":"'2020 03 Market DCF'!$U$419","v":9.3299999999999994E-2},0.12469999999999999,{"$f":"ROUND('Bond Yields'!$M$60,3)","v":3.2000000000000001E-2},9.2699999999999991E-2,0.25,2.3174999999999998E-2,{"$f":"'6 (1)'!I28","v":0.65},0.75,4.5191249999999995E-2,6.836624999999999E-2,0.10036624999999999,{"$f":"'6 (1)'!K28","v":37000},{"$f":"IF(P29>'Size Premium'!$A$5,'Size Premium'!$B$5,IF(P29>'Size Premium'!$A$6,'Size Premium'!$B$6,IF(P29>'Size Premium'!$A$7,'Size Premium'!$B$7,IF(P29>'Size Premium'!$A$8,'Size Premium'!$B$8,IF(P29>'Size Premium'!$A$9,'Size Premium'!$B$9,IF(P29>'Size Premium'!$A$10,'Size Premium'!$B$10,IF(P29>'Size Premium'!$A$11,'Size Premium'!$B$11,IF(P29>'Size Premium'!$A$12,'Size Premium'!$B$12,\"ERROR\"))))))))","v":-2.8E-3},9.7566249999999993E-2,null,null,null,9.7566249999999993E-2]
[21,{"$f":"'6 (1)'!B29","v":"Southern Company"},null,{"$f":"'2020 03 Market DCF'!$L$418","v":3.1399999999999997E-2},{"$f":"'2020 03 Market DCF'!$U$419","v":9.3299999999999994E-2},0.12469999999999999,{"$f":"ROUND('Bond Yields'!$M$60,3)","v":3.2000000000000001E-2},9.2699999999999991E-2,0.25,2.3174999999999998E-2,{"$f":"'6 (1)'!I29","v":0.5},0.75,3.4762499999999995E-2,5.7937499999999989E-2,8.993749999999999E-2,{"$f":"'6 (1)'!K29","v":73000},{"$f":"IF(P30>'Size Premium'!$A$5,'Size Premium'!$B$5,IF(P30>'Size Premium'!$A$6,'Size Premium'!$B$6,IF(P30>'Size Premium'!$A$7,'Size Premium'!$B$7,IF(P30>'Size Premium'!$A$8,'Size Premium'!$B$8,IF(P30>'Size Premium'!$A$9,'Size Premium'!$B$9,IF(P30>'Size Premium'!$A$10,'Size Premium'!$B$10,IF(P30>'Size Premium'!$A$11,'Size Premium'!$B$11,IF(P30>'Size Premium'!$A$12,'Size Premium'!$B$12,\"ERROR\"))))))))","v":-2.8E-3},8.7137499999999993E-2,null,null,null,8.7137499999999993E-2]
[22,{"$f":"'6 (1)'!B30","v":"WEC Energy Group"},null,{"$f":"'2020 03 Market DCF'!$L$418","v":3.1399999999999997E-2},{"$f":"'2020 03 Market DCF'!$U$419","v":9.3299999999999994E-2},0.12469999999999999,{"$f":"ROUND('Bond Yields'!$M$60,3)","v":3.2000000000000001E-2},9.2699999999999991E-2,0.25,2.3174999999999998E-2,{"$f":"'6 (1)'!I30","v":0.45},0.75,3.1286249999999995E-2,5.4461249999999989E-2,8.646124999999999E-2,{"$f":"'6 (1)'!K30","v":31000},{"$f":"IF(P31>'Size Premium'!$A$5,'Size Premium'!$B$5,IF(P31>'Size Premium'!$A$6,'Size Premium'!$B$6,IF(P31>'Size Premium'!$A$7,'Size Premium'!$B$7,IF(P31>'Size Premium'!$A$8,'Size Premium'!$B$8,IF(P31>'Size Premium'!$A$9,'Size Premium'!$B$9,IF(P31>'Size Premium'!$A$10,'Size Premium'!$B$10,IF(P31>'Size Premium'!$A$11,'Size Premium'!$B$11,IF(P31>'Size Premium'!$A$12,'Size Premium'!$B$12,\"ERROR\"))))))))","v":5.0000000000000001E-3},9.1461249999999994E-2,null,null,null,9.1461249999999994E-2]
[23,{"$f":"'6 (1)'!B31","v":"Xcel Energy Inc."},null,{"$f":"'2020 03 Market DCF'!$L$418","v":3.1399999999999997E-2},{"$f":"'2020 03 Market DCF'!$U$419","v":9.3299999999999994E-2},0.12469999999999999,{"$f":"ROUND('Bond Yields'!$M$60,3)","v":3.2000000000000001E-2},9.2699999999999991E-2,0.25,2.3174999999999998E-2,{"$f":"'6 (1)'!I31","v":0.45},0.75,3.1286249999999995E-2,5.4461249999999989E-2,8.646124999999999E-2,{"$f":"'6 (1)'!K31","v":33000},{"$f":"IF(P32>'Size Premium'!$A$5,'Size Premium'!$B$5,IF(P32>'Size Premium'!$A$6,'Size Premium'!$B$6,IF(P32>'Size Premium'!$A$7,'Size Premium'!$B$7,IF(P32>'Size Premium'!$A$8,'Size Premium'!$B$8,IF(P32>'Size Premium'!$A$9,'Size Premium'!$B$9,IF(P32>'Size Premium'!$A$10,'Size Premium'!$B$10,IF(P32>'Size Premium'!$A$11,'Size Premium'!$B$11,IF(P32>'Size Premium'!$A$12,'Size Premium'!$B$12,\"ERROR\"))))))))","v":-2.8E-3},8.3661249999999993E-2,null,null,null,8.3661249999999993E-2]
[null,null,null,{"$f":"'2020 03 Market DCF'!$J$418","v":0},{"$f":"'2020 03 Market DCF'!$P$419","v":0}]
[null,"Average (f)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AVERAGE(V10:V32)","v":9.5164602272727286E-2},null,null,"Min",{"$f":"MIN(V10:V32)","v":8.3661249999999993E-2}]
[null,"Midpoint (f) (g)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AVERAGE(V34:V35)","v":9.7513749999999982E-2},null,null,"Max",{"$f":"MAX(V10:V32)","v":0.11136624999999999}]
[]
["(a)",{"$f":"'6 (1)'!B36","v":"Weighted average for dividend-paying stocks in the S&P 500 based on data from www.valueline.com (retrieved Mar. 27, 2020)."}]
["(b)",{"$f":"'6 (1)'!B37","v":"Average of weighted average earnings growth rates from IBES, Value Line, and Zacks for dividend-paying stocks in the S&P 500 based on data from http://finance.yahoo.com (retrieved Mar. 27, 2020), www.valueline.com (retrieved Mar. 27, 2020), and www.zacks.com (retrieved Mar. 27, 2020)."}]
[]
["(c)",{"$f":"'6 (2)'!B39","v":"Average yield on 30-year Treasury bonds for 2021-25 based on data from the Value Line Investment Survey, Forecast for the U.S. Economy (Feb. 28, 2020); IHS Markit, Long-Term Macro Forecast - Baseline (Apr. 8, 2020); & Wolters Kluwer, Blue Chip Financial Forecasts (Dec. 1, 2019)."}]
[]
["(d)","Roger A. Morin, \"New Regulatory Finance,\" Public Utilities Reports, Inc. (2006) at 190."]
["(e)",{"$f":"'6 (1)'!B40","v":"The Value Line Investment Survey (Feb. 14, Mar. 13 and Apr. 24, 2020)."}]
["(f)",{"$f":"'6 (1)'!B41","v":"Duff & Phelps, 2020 CRSP Deciles Size Study -- Supplementary Data Exhibits, Cost of Capital Navigator."}]
["(f)","Excludes highlighted figures."]
["(g)","Average of low and high values."]
[]
["Threshold Min",null,null,null,{"$f":"'4 (3)'!D40","v":6.5000000000000002E-2}]
["Threshold Max",null,null,null,{"$f":"'4 (3)'!D41","v":0.15}]

{"sheet":"8 (1)","index":18,"n_rows":29,"n_cols":8,"rows_kept":29,"cut":false,"hidden":false,"merged":[[26,2,27,7],[26,9,27,14]]}
[{"$f":"'Exhibit List'!C14","v":"ELECTRIC UTILITY RISK PREMIUM"},null,null,null,null,null,null,{"$f":"'Exhibit List'!B14","v":"Exhibit AMM-8"}]
[null,null,null,null,null,null,null,"Page 1 of 4"]
[{"$f":"'Exhibit List'!D14","v":"CURRENT BOND YIELD"}]
[]
[]
[null,"Current Equity Risk Premium"]
[null,"(a)","Avg. Yield over Study Period",null,null,null,{"$f":"ROUND(+'8 (3)'!G54,4)","v":8.1000000000000003E-2}]
[null,"(b)","Average Utility Bond Yield",null,null,null,{"$f":"'Bond Yields'!I16","v":3.4299999999999997E-2}]
[null,null,null,"Change in Bond Yield",null,null,{"$f":"-G7+G8","v":-4.6700000000000005E-2}]
[]
[null,"(c)","Risk Premium/Interest Rate Relationship",null,null,null,{"$f":"ROUND('8 (4)'!B46,4)","v":-0.43240000000000001}]
[null,null,null,"Adjustment to Average Risk Premium",null,null,{"$f":"G9*G11","v":2.0193080000000002E-2}]
[]
[null,"(a)","Average Risk Premium over Study Period",null,null,null,{"$f":"ROUND('8 (3)'!J54,4)","v":3.7900000000000003E-2}]
[null,null,null,"Adjusted Risk Premium",null,null,{"$f":"G12+G14","v":5.8093080000000005E-2}]
[]
[]
[null,"Implied Cost of Equity"]
[null,"(b)","Baa Utility Bond Yield",null,null,null,{"$f":"'Bond Yields'!C16","v":3.7900000000000003E-2}]
[null,null,"Adjusted Equity Risk Premium",null,null,null,{"$f":"G15","v":5.8093080000000005E-2}]
[]
[null,null,"Risk Premium Cost of Equity",null,null,null,{"$f":"G19+G20","v":9.5993080000000008E-2}]
[]
[]
[]
[null,"(a)",{"$f":"H1 & \", page 3.\"","v":"Exhibit AMM-8, page 3."}]
[null,"(b)",{"$f":"\"Average bond yield on all utility bonds and 'Baa' subset for the six-months ending \"&'Bond Yields'!B14&\" based on data from Moody's Investors Service at www.credittrends.com.\"","v":"Average bond yield on all utility bonds and 'Baa' subset for the six-months ending Apr. 2020 based on data from Moody's Investors Service at www.credittrends.com."}]
[]
[null,"(c)",{"$f":"H1 & \", page 4.\"","v":"Exhibit AMM-8, page 4."}]

{"sheet":"8 (2)","index":19,"n_rows":30,"n_cols":8,"rows_kept":30,"cut":false,"hidden":false,"merged":[[26,2,28,7]]}
[{"$f":"'Exhibit List'!C15","v":"ELECTRIC UTILITY RISK PREMIUM"},null,null,null,null,null,null,{"$f":"'Exhibit List'!B15","v":"Exhibit AMM-8"}]
[null,null,null,null,null,null,null,"Page 2 of 4"]
[{"$f":"'Exhibit List'!D15","v":"PROJECTED BOND YIELD"}]
[]
[]
[null,"Current Equity Risk Premium"]
[null,"(a)","Avg. Yield over Study Period",null,null,null,{"$f":"ROUND('8 (3)'!G54,4)","v":8.1000000000000003E-2}]
[null,"(b)",{"$f":"\"Average Utility Bond Yield \"&'Bond Yields'!M50","v":"Average Utility Bond Yield 2021-25"},null,null,null,{"$f":"'Bond Yields'!M31","v":4.446E-2}]
[null,null,null,"Change in Bond Yield",null,null,{"$f":"-G7+G8","v":-3.6540000000000003E-2}]
[]
[null,"(c)","Risk Premium/Interest Rate Relationship",null,null,null,{"$f":"ROUND('8 (4)'!B46,4)","v":-0.43240000000000001}]
[null,null,null,"Adjustment to Average Risk Premium",null,null,{"$f":"G9*G11","v":1.5799896000000001E-2}]
[]
[null,"(a)","Average Risk Premium over Study Period",null,null,null,{"$f":"ROUND('8 (3)'!J54,4)","v":3.7900000000000003E-2}]
[null,null,null,"Adjusted Risk Premium",null,null,{"$f":"G12+G14","v":5.3699896000000004E-2}]
[]
[]
[null,"Implied Cost of Equity"]
[null,"(b)",{"$f":"\"Baa Utility Bond Yield \"&'Bond Yields'!M50","v":"Baa Utility Bond Yield 2021-25"},null,null,null,{"$f":"'Bond Yields'!E39","v":5.0900000000000001E-2}]
[null,null,"Adjusted Equity Risk Premium",null,null,null,{"$f":"G15","v":5.3699896000000004E-2}]
[]
[null,null,"Risk Premium Cost of Equity",null,null,null,{"$f":"G19+G20","v":0.104599896}]
[]
[]
[]
[null,"(a)",{"$f":"H1 & \", page 3.\"","v":"Exhibit AMM-8, page 3."}]
[null,"(b)",{"$f":"\"Yields on all utility bonds and 'A' subset based on data from \" &'Bond Yields'!B73&\"; \" & 'Bond Yields'!B74 & \"; & Moody's Investors Service at www.credittrends.com.\"","v":"Yields on all utility bonds and 'A' subset based on data from IHS Markit, Long-Term Macro Forecast - Baseline (Apr. 8, 2020); Energy Information Administration, Annual Energy Outlook 2020 (Jan. 29, 2020); & Moody's Investors Service at www.credittrends.com."}]
[]
[]
[null,"(c)",{"$f":"H1 & \", page 4.\"","v":"Exhibit AMM-8, page 4."}]

{"sheet":"8 (3)","index":20,"n_rows":59,"n_cols":11,"rows_kept":59,"cut":false,"hidden":false,"merged":[[56,1,57,10]]}
[{"$f":"'Exhibit List'!C16","v":"ELECTRIC UTILITY RISK PREMIUM"},null,null,null,null,null,null,null,null,null,{"$f":"'Exhibit List'!B16","v":"Exhibit AMM-8"}]
[null,null,null,null,null,null,null,null,null,null,"Page 3 of 4"]
[{"$f":"'Exhibit List'!D16","v":"AUTHORIZED RETURNS"}]
[]
[null,null,null,"(a)",null,null,"(b)"]
[null,null,null,"Allowed",null,null,"Average Utility",null,null,"Risk"]
[null,"Year",null,"ROE",null,null,"Bond Yield",null,null,"Premium"]
[null,1974,null,0.13100000000000001,null,null,9.2700000000000005E-2,null,null,{"$f":"D8-G8","v":3.8300000000000001E-2}]
[null,{"$f":"B8+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,0.12540000000000001,null,null,9.2100000000000001E-2,null,null,3.330000000000001E-2]
[null,1992,null,0.12089999999999999,null,null,8.5699999999999998E-2,null,null,3.5199999999999995E-2]
[null,1993,null,0.11459999999999999,null,null,7.5600000000000001E-2,null,null,3.8999999999999993E-2]
[null,1994,null,0.11210000000000001,null,null,8.3000000000000004E-2,null,null,2.9100000000000001E-2]
[null,1995,null,0.1158,null,null,7.9100000000000004E-2,null,null,3.6699999999999997E-2]
[null,1996,null,0.114,null,null,7.7399999999999997E-2,null,null,3.6600000000000008E-2]
[null,1997,null,0.1133,null,null,7.6300000000000007E-2,null,null,3.6999999999999991E-2]
[null,1998,null,0.1177,null,null,7.0000000000000007E-2,null,null,4.7699999999999992E-2]
[null,1999,null,0.1072,null,null,7.5499999999999998E-2,null,null,3.1700000000000006E-2]
[null,2000,null,0.1158,null,null,8.09E-2,null,null,3.49E-2]
[null,2001,null,0.11070000000000001,null,null,7.7200000000000005E-2,null,null,3.3500000000000002E-2]
[null,2002,null,0.11210000000000001,null,null,7.5300000000000006E-2,null,null,3.6799999999999999E-2]
[null,2003,null,0.1096,null,null,6.6100000000000006E-2,null,null,4.3499999999999997E-2]
[null,2004,null,0.1081,null,null,6.2E-2,null,null,4.6100000000000002E-2]
[null,2005,null,0.1051,null,null,5.67E-2,null,null,4.8399999999999999E-2]
[null,{"$f":"B39+1","v":2006},null,0.1032,null,null,6.08E-2,null,null,4.24E-2]
[null,2007,null,0.10299999999999999,null,null,6.1100000000000002E-2,null,null,4.1899999999999993E-2]
[null,2008,null,0.1041,null,null,6.6500000000000004E-2,null,null,3.7599999999999995E-2]
[null,2009,null,0.1052,null,null,6.2799999999999995E-2,null,null,4.2400000000000007E-2]
[null,2010,null,0.1037,null,null,5.5599999999999997E-2,null,null,4.8100000000000004E-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,0.1003,null,null,4.5499999999999999E-2,null,null,5.4800000000000001E-2]
[null,2014,null,9.9199999999999997E-2,null,null,4.41E-2,null,null,{"$f":"D48-G48","v":5.5099999999999996E-2}]
[null,2015,null,9.8500000000000004E-2,null,null,4.3700000000000003E-2,null,null,5.4800000000000001E-2]
[null,2016,null,9.7699999999999995E-2,null,null,4.1099999999999998E-2,null,null,5.6599999999999998E-2]
[null,2017,null,9.74E-2,null,null,4.07E-2,null,null,5.67E-2]
[null,2018,null,9.6000000000000002E-2,null,null,4.3400000000000001E-2,null,null,5.2600000000000001E-2]
[null,2019,null,9.6500000000000002E-2,null,null,3.8600000000000002E-2,null,null,5.79E-2]
[null,"Average",null,{"$f":"AVERAGE(D8:D53)","v":0.11892826086956519},null,null,{"$f":"AVERAGE(G8:G53)","v":8.1004347826086981E-2},null,null,{"$f":"AVERAGE(J8:J53)","v":3.7923913043478266E-2}]
[]
[]
["(a)","Major Rate Case Decisions, Regulatory Focus, Regulatory Research Associates; UtilityScope Regulatory Service, Argus."]
[]
["(b)","Moody's Investors Service."]

{"sheet":"8 (4)","index":21,"n_rows":46,"n_cols":9,"rows_kept":46,"cut":false,"hidden":false,"merged":[]}
[{"$f":"'Exhibit List'!C17","v":"ELECTRIC UTILITY RISK PREMIUM"},null,null,null,null,null,null,null,{"$f":"'Exhibit List'!B17","v":"Exhibit AMM-8"}]
[null,null,null,null,null,null,null,null,"Page 4 of 4"]
[{"$f":"'Exhibit List'!D17","v":"REGRESSION RESULTS"}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["SUMMARY OUTPUT"]
[]
["Regression Statistics"]
["Multiple R",0.93719867770325482]
["R Square",0.87834136148872932]
["Adjusted R Square",0.87557639243165497]
["Standard Error",4.8910373136243131E-3]
["Observations",46]
[]
["ANOVA"]
[null,"df","SS","MS","F","Significance F"]
["Regression",1,7.5993248715084992E-3,7.5993248715084992E-3,317.66770020136101,9.5008215775972743E-22]
["Residual",44,1.0525788241436747E-3,2.3922246003265334E-5]
["Total",45,8.6519036956521737E-3]
[]
[null,"Coefficients","Standard Error","t Stat","P-value","Lower 95%","Upper 95%","Lower 95.0%","Upper 95.0%"]
["Intercept",7.2949320314881369E-2,2.0932941503013815E-3,34.849053729204044,1.1082838637853995E-33,6.8730563160591146E-2,7.7168077469171592E-2,6.8730563160591146E-2,7.7168077469171592E-2]
["X Variable 1",-0.43238922615118414,2.4259862477593493E-2,-17.823234841110107,9.5008215775970731E-22,-0.48128176634899106,-0.38349668595337721,-0.48128176634899106,-0.38349668595337721]

{"sheet":"9","index":22,"n_rows":43,"n_cols":14,"rows_kept":43,"cut":false,"hidden":false,"merged":[]}
[{"$f":"'Exhibit List'!C18","v":"EXPECTED EARNINGS APPROACH"},null,null,null,null,null,null,null,null,{"$f":"'Exhibit List'!B18","v":"Exhibit AMM-9"}]
[null,null,null,null,null,null,null,null,null,"Page 1 of 1"]
[{"$f":"'Exhibit List'!D18","v":"UTILITY GROUP"}]
[]
[null,null,null,"(a)",null,"(b)",null,"(c)"]
[null,null,null,"Expected Return",null,"Adjustment",null,"Adjusted Return"]
[null,"Company                      ",null,"on Common Equity",null,"Factor",null,"on Common Equity"]
[{"$f":"A7+1","v":1},{"$f":"VLOOKUP('Proxy Group Ticker'!$B3,vldatabase,2,FALSE)","v":"Alliant Energy"},null,{"$f":"VLOOKUP('Proxy Group Ticker'!$B3,vldatabase,18,FALSE)","v":0.105},null,{"$f":"'5'!I8","v":1.0171941822464217},null,{"$f":"IF(F8=\"n/a\",\"n/a\",D8*F8)","v":0.10680538913587427},null,null,null,null,{"$f":"IF(D8=\"n/a\",\"n/a\",IF(D8<$C$42,\"LOW\",IF(D8>$C$43,\"HIGH\",D8)))","v":0.105},{"$f":"IF(H8=\"n/a\",\"n/a\",IF(H8<$C$42,\"LOW\",IF(H8>$C$43,\"HIGH\",H8)))","v":0.10680538913587427}]
[{"$f":"A8+1","v":2},{"$f":"VLOOKUP('Proxy Group Ticker'!$B4,vldatabase,2,FALSE)","v":"Ameren Corp."},null,{"$f":"VLOOKUP('Proxy Group Ticker'!$B4,vldatabase,18,FALSE)","v":0.1},null,{"$f":"'5'!I9","v":1.0401814670728073},null,{"$f":"IF(F9=\"n/a\",\"n/a\",D9*F9)","v":0.10401814670728074},null,null,null,null,0.1,0.10401814670728074]
[3,{"$f":"VLOOKUP('Proxy Group Ticker'!$B5,vldatabase,2,FALSE)","v":"American Elec Pwr"},null,{"$f":"VLOOKUP('Proxy Group Ticker'!$B5,vldatabase,18,FALSE)","v":0.105},null,{"$f":"'5'!I10","v":1.029393496643886},null,0.10808631714760802,null,null,null,null,0.105,0.10808631714760802]
[4,{"$f":"VLOOKUP('Proxy Group Ticker'!$B6,vldatabase,2,FALSE)","v":"Avangrid, Inc."},null,{"$f":"VLOOKUP('Proxy Group Ticker'!$B6,vldatabase,18,FALSE)","v":0.06},null,{"$f":"'5'!I11","v":1.0089800625837744},null,6.053880375502646E-2,null,null,null,null,"LOW","LOW"]
[5,{"$f":"VLOOKUP('Proxy Group Ticker'!$B7,vldatabase,2,FALSE)","v":"Black Hills Corp."},null,{"$f":"VLOOKUP('Proxy Group Ticker'!$B7,vldatabase,18,FALSE)","v":0.09},null,{"$f":"'5'!I12","v":1.0246067719937229},null,9.221460947943505E-2,null,null,null,null,0.09,9.221460947943505E-2]
[6,{"$f":"VLOOKUP('Proxy Group Ticker'!$B8,vldatabase,2,FALSE)","v":"CMS Energy Corp."},null,{"$f":"VLOOKUP('Proxy Group Ticker'!$B8,vldatabase,18,FALSE)","v":0.13500000000000001},null,{"$f":"'5'!I13","v":1.0421390201753531},null,0.14068876772367267,null,null,null,null,0.13500000000000001,0.14068876772367267]
[7,{"$f":"VLOOKUP('Proxy Group Ticker'!$B9,vldatabase,2,FALSE)","v":"Consolidated Edison"},null,{"$f":"VLOOKUP('Proxy Group Ticker'!$B9,vldatabase,18,FALSE)","v":8.5000000000000006E-2},null,{"$f":"'5'!I14","v":1.0183177178435709},null,8.6557006016703533E-2,null,null,null,null,8.5000000000000006E-2,8.6557006016703533E-2]
[8,{"$f":"VLOOKUP('Proxy Group Ticker'!$B10,vldatabase,2,FALSE)","v":"Dominion Energy"},null,{"$f":"VLOOKUP('Proxy Group Ticker'!$B10,vldatabase,18,FALSE)","v":0.13500000000000001},null,{"$f":"'5'!I15","v":1.0225659371699576},null,0.13804640151794428,null,null,null,null,0.13500000000000001,0.13804640151794428]
[9,{"$f":"VLOOKUP('Proxy Group Ticker'!$B11,vldatabase,2,FALSE)","v":"DTE Energy Co."},null,{"$f":"VLOOKUP('Proxy Group Ticker'!$B11,vldatabase,18,FALSE)","v":0.105},null,{"$f":"'5'!I16","v":1.0313392558828558},null,0.10829062186769986,null,null,null,null,0.105,0.10829062186769986]
[10,{"$f":"VLOOKUP('Proxy Group Ticker'!$B12,vldatabase,2,FALSE)","v":"Duke Energy Corp."},null,{"$f":"VLOOKUP('Proxy Group Ticker'!$B12,vldatabase,18,FALSE)","v":8.5000000000000006E-2},null,{"$f":"'5'!I17","v":1.0209456585827192},null,8.6780380979531141E-2,null,null,null,null,8.5000000000000006E-2,8.6780380979531141E-2]
[11,{"$f":"VLOOKUP('Proxy Group Ticker'!$B13,vldatabase,2,FALSE)","v":"Entergy Corp."},null,{"$f":"VLOOKUP('Proxy Group Ticker'!$B13,vldatabase,18,FALSE)","v":0.11},null,{"$f":"'5'!I18","v":1.0267946646556219},null,0.11294741311211841,null,null,null,null,0.11,0.11294741311211841]
[12,{"$f":"VLOOKUP('Proxy Group Ticker'!$B14,vldatabase,2,FALSE)","v":"Evergy Inc."},null,{"$f":"VLOOKUP('Proxy Group Ticker'!$B14,vldatabase,18,FALSE)","v":8.5000000000000006E-2},null,{"$f":"'5'!I19","v":1.0129021366856621},null,8.6096681618281282E-2,null,null,null,null,8.5000000000000006E-2,8.6096681618281282E-2]
[13,{"$f":"VLOOKUP('Proxy Group Ticker'!$B15,vldatabase,2,FALSE)","v":"Eversource Energy"},null,{"$f":"VLOOKUP('Proxy Group Ticker'!$B15,vldatabase,18,FALSE)","v":9.5000000000000001E-2},null,{"$f":"'5'!I20","v":1.0338314033802569},null,9.821398332112441E-2,null,null,null,null,9.5000000000000001E-2,9.821398332112441E-2]
[14,{"$f":"VLOOKUP('Proxy Group Ticker'!$B16,vldatabase,2,FALSE)","v":"Exelon Corp."},null,{"$f":"VLOOKUP('Proxy Group Ticker'!$B16,vldatabase,18,FALSE)","v":0.09},null,{"$f":"'5'!I21","v":1.0259581706461078},null,9.2336235358149707E-2,null,null,null,null,0.09,9.2336235358149707E-2]
[15,{"$f":"VLOOKUP('Proxy Group Ticker'!$B17,vldatabase,2,FALSE)","v":"Fortis Inc."},null,{"$f":"VLOOKUP('Proxy Group Ticker'!$B17,vldatabase,18,FALSE)","v":7.0000000000000007E-2},null,{"$f":"'5'!I22","v":1.020850280377894},null,7.1459519626452583E-2,null,null,null,null,7.0000000000000007E-2,7.1459519626452583E-2]
[16,{"$f":"VLOOKUP('Proxy Group Ticker'!$B18,vldatabase,2,FALSE)","v":"NextEra Energy, Inc."},null,{"$f":"VLOOKUP('Proxy Group Ticker'!$B18,vldatabase,18,FALSE)","v":0.13},null,{"$f":"'5'!I23","v":1.0271160799723495},null,{"$f":"IF(F23=\"n/a\",\"n/a\",D23*F23)","v":0.13352509039640545},null,null,null,null,{"$f":"IF(D23=\"n/a\",\"n/a\",IF(D23<$C$42,\"LOW\",IF(D23>$C$43,\"HIGH\",D23)))","v":0.13},{"$f":"IF(H23=\"n/a\",\"n/a\",IF(H23<$C$42,\"LOW\",IF(H23>$C$43,\"HIGH\",H23)))","v":0.13352509039640545}]
[17,{"$f":"VLOOKUP('Proxy Group Ticker'!$B19,vldatabase,2,FALSE)","v":"OGE Energy Corp."},null,{"$f":"VLOOKUP('Proxy Group Ticker'!$B19,vldatabase,18,FALSE)","v":0.11},null,{"$f":"'5'!I24","v":1.0167542287328863},null,0.11184296516061749,null,null,null,null,0.11,0.11184296516061749]
[18,{"$f":"VLOOKUP('Proxy Group Ticker'!$B20,vldatabase,2,FALSE)","v":"PPL Corp."},null,{"$f":"VLOOKUP('Proxy Group Ticker'!$B20,vldatabase,18,FALSE)","v":0.13500000000000001},null,{"$f":"'5'!I25","v":1.029398168004183},null,0.13896875268056472,null,null,null,null,0.13500000000000001,0.13896875268056472]
[19,{"$f":"VLOOKUP('Proxy Group Ticker'!$B21,vldatabase,2,FALSE)","v":"Pub Sv Enterprise Grp."},null,{"$f":"VLOOKUP('Proxy Group Ticker'!$B21,vldatabase,18,FALSE)","v":0.11},null,{"$f":"'5'!I26","v":1.025239091353465},null,0.11277630004888116,null,null,null,null,0.11,0.11277630004888116]
[20,{"$f":"VLOOKUP('Proxy Group Ticker'!$B22,vldatabase,2,FALSE)","v":"Sempra Energy"},null,{"$f":"VLOOKUP('Proxy Group Ticker'!$B22,vldatabase,18,FALSE)","v":0.11},null,{"$f":"'5'!I27","v":1.0529166584591096},null,0.11582083243050206,null,null,null,null,0.11,0.11582083243050206]
[21,{"$f":"VLOOKUP('Proxy Group Ticker'!$B23,vldatabase,2,FALSE)","v":"Southern Company"},null,{"$f":"VLOOKUP('Proxy Group Ticker'!$B23,vldatabase,18,FALSE)","v":0.13},null,{"$f":"'5'!I28","v":1.0217263803646555},null,0.13282442944740522,null,null,null,null,0.13,0.13282442944740522]
[22,{"$f":"VLOOKUP('Proxy Group Ticker'!$B24,vldatabase,2,FALSE)","v":"WEC Energy Group"},null,{"$f":"VLOOKUP('Proxy Group Ticker'!$B24,vldatabase,18,FALSE)","v":0.125},null,{"$f":"'5'!I29","v":1.0170152279213793},null,0.12712690349017242,null,null,null,null,0.125,0.12712690349017242]
[23,{"$f":"VLOOKUP('Proxy Group Ticker'!$B25,vldatabase,2,FALSE)","v":"Xcel Energy Inc."},null,{"$f":"VLOOKUP('Proxy Group Ticker'!$B25,vldatabase,18,FALSE)","v":0.11},null,{"$f":"'5'!I30","v":1.0305658569048648},null,0.11336224425953513,null,null,null,null,0.11,0.11336224425953513]
[]
[null,"Average (d)",null,{"$f":"AVERAGE(M8:M30)","v":0.10704545454545454},null,null,null,{"$f":"AVERAGE(N8:N30)","v":0.10994495416027088},null,null,null,"Min",{"$f":"MIN(M8:M30)","v":7.0000000000000007E-2},{"$f":"MIN(N8:N30)","v":7.1459519626452583E-2}]
[null,"Midpoint (d, e)",null,{"$f":"AVERAGE(M32:M33)","v":0.10250000000000001},null,null,null,{"$f":"AVERAGE(N32:N33)","v":0.10607414367506263},null,null,null,"Max",{"$f":"MAX(M8:M30)","v":0.13500000000000001},{"$f":"MAX(N8:N30)","v":0.14068876772367267}]
[]
[]
["(a)",{"$f":"'Electric Utility Data'!$B$51","v":"The Value Line Investment Survey (Feb. 14, Mar. 13 and Apr. 24, 2020)."}]
["(b)",{"$f":"\"Adjustment to convert year-end return to an average rate of return from \"&'5'!Q1 &\".\"","v":"Adjustment to convert year-end return to an average rate of return from Exhibit AMM-5."}]
["(c)","(a) x (b)."]
["(d)","Excludes highlighted figures."]
["(e)","Average of low and high values."]
[]
["Threshold Min",null,{"$f":"'4 (3)'!D40","v":6.5000000000000002E-2}]
["Threshold Max",null,{"$f":"'4 (3)'!D41","v":0.15}]

{"sheet":"10","index":23,"n_rows":70,"n_cols":24,"rows_kept":70,"cut":false,"hidden":false,"merged":[[43,4,43,18],[53,4,53,18],[12,4,12,18],[22,4,22,18],[24,4,24,18],[28,4,28,18],[35,4,35,18]]}
[{"$f":"'Exhibit List'!C19","v":"FLOTATION COST STUDY"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Exhibit List'!B19","v":"Exhibit AMM-10"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Page 1 of 1"]
[{"$f":"'Exhibit List'!D19","v":"VALUE LINE ELECTRIC INDUSTRY"}]
[]
[null,null,null,null,-1,null,{"$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,"2019-11-14",null,3717502,null,52.63,null,0.39500000000000002,null,{"$f":"G10*K10","v":1468413.29},null,500000,null,{"$f":"O10+M10","v":1968413.29},null,{"$f":"I10*G10","v":195652130.26000002},null,{"$f":"Q10/S10","v":1.0060781282494583E-2}]
[3,"AEE","Ameren Corp.",null,"2019-08-05",null,7549205,null,74.3,null,0.12,null,905904.6,null,750000,null,1655904.6,null,560905931.5,null,2.9521966287140255E-3]
[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,{"$f":"5500000+825000","v":6325000},null,40.25,null,1.4087499999999999,null,8910343.75,null,1200000,null,10110343.75,null,254581250,null,3.9713622861070878E-2]
[8,"CNP","CenterPoint Energy",null,"2018-09-27",null,60550459,null,27.25,null,0.75,null,45412844.25,null,1000000,null,46412844.25,null,1650000007.75,null,2.8128996383030472E-2]
[9,"CMS","CMS Energy Corp.",null,"2005-03-31",null,{"$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 (a)",null,"2019-05-07",null,5800000,null,84.83,null,{"$f":"W18-I18","v":0.59000000000000341},null,3422000.0000000196,null,400000,null,3822000.0000000196,null,492014000,null,7.7680716402379188E-3,null,85.42,{"$f":"S18-M18-O18","v":488192000}]
[11,"D","Dominion Energy (a)",null,"2018-03-29",null,20000000,null,67.325800000000001,null,{"$f":"W19-I19","v":1.8941999999999979},null,37883999.999999955,null,450000,null,38333999.999999955,null,1346516000,null,2.8469026732693824E-2,null,69.22,{"$f":"S19-M19-O19","v":1308182000}]
[12,"DTE","DTE Energy Co.",null,"2019-10-29",null,2400000,null,126,null,3.15,null,7560000,null,300000,null,7860000,null,302400000,null,2.5992063492063493E-2]
[13,"DUK","Duke Energy Corp. (a)",null,"2019-11-18",null,25000000,null,85.99,null,{"$f":"W21-I21","v":2.6600000000000108},null,66500000.000000268,null,592000,null,67092000.000000268,null,2149750000,null,3.1209210373299344E-2,null,88.65,{"$f":"S21-M21-O21","v":2082657999.9999998}]
[14,"EIX","Edison International",null,"2019-07-30",null,28000000,null,68.5,null,1.6268750000000001,null,{"$f":"G22*K22","v":45552500},null,725000,null,{"$f":"O22+M22","v":46277500},null,{"$f":"I22*G22","v":1918000000},null,{"$f":"Q22/S22","v":2.4127997914494263E-2}]
[15,"EE","El Paso Electric Co.",null,"N/A"]
[16,"ETR","Entergy Corp.",null,"2018-06-08",null,13289037,null,75.25,null,0.8,null,{"$f":"G24*K24","v":10631229.600000001},null,650000,null,{"$f":"O24+M24","v":11281229.600000001},null,{"$f":"I24*G24","v":1000000034.25},null,{"$f":"Q24/S24","v":1.1281229213617901E-2}]
[17,"EVRG","Evergy Inc.",null,"N/A"]
[18,"ES","Eversource Energy",null,"2019-05-30",null,15600000,null,71.48,null,{"$f":"W26-I26","v":1.6899999999999977},null,26363999.999999963,null,615000,null,26978999.999999963,null,1115088000,null,2.4194503034738031E-2,null,73.17,{"$f":"S26-M26-O26","v":1088109000}]
[19,"EXC","Exelon Corp.",null,"2014-06-13",null,{"$f":"50000000+7500000","v":57500000},null,35,null,1.05,null,60375000,null,600000,null,60975000,null,2012500000,null,3.0298136645962735E-2]
[20,"FE","FirstEnergy Corp.",null,"2003-09-15",null,{"$f":"28000000+4200000","v":32200000},null,30,null,0.97499999999999998,null,31395000,null,423000,null,31818000,null,966000000,null,3.2937888198757766E-2]
[21,"FTS","Fortis Inc.",null,"N/A"]
[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,{"$f":"1100000+165000","v":1265000},null,31.85,null,1.0349999999999999,null,1309275,null,125000,null,1434275,null,40290250,null,3.5598562927755477E-2]
[25,"NEE","NextEra Energy, Inc. (a)",null,"2016-11-03",null,{"$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. (a)",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,{"$f":"4650000+674074","v":5324074},null,21.6,null,0.79,null,4206018.46,null,325000,null,4531018.46,null,114999998.40000001,null,3.9400161069915285E-2]
[28,"OTTR","Otter Tail Corp.",null,"N/A"]
[29,"PNW","Pinnacle West Capital",null,"2010-04-09",null,{"$f":"6000000+900000","v":6900000},null,38,null,1.33,null,9177000,null,190000,null,9367000,null,262200000,null,3.5724637681159417E-2]
[30,"PNM","PNM Resources",null,"2020-01-07",null,5375000,null,47.21,null,{"$f":"W38-I38","v":1.990000000000002},null,10696250.000000011,null,750000,null,11446250.000000011,null,253753750,null,4.5107707767865546E-2,null,49.2,{"$f":"S38-M38-O38","v":242307500}]
[{"$f":"A38+1","v":31},"POR","Portland General Elec.",null,"2013-06-13",null,{"$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]
[32,"PPL","PPL Corp.",null,"2018-05-10",null,55000000,null,27,null,0.29430000000000001,null,16186500,null,1000000,null,17186500,null,1485000000,null,1.1573400673400673E-2]
[33,"PEG","Pub Sv Enterprise Grp.",null,"2003-10-02",null,{"$f":"8250000+1237500","v":9487500},null,41.75,null,1.2524999999999999,null,11883093.75,null,350000,null,12233093.75,null,396103125,null,3.0883608277516114E-2]
[34,"SRE","Sempra Energy",null,"2018-01-05",null,{"$f":"23364486+3504672","v":26869158},null,107,null,1.9259999999999999,null,51749998.307999998,null,1500000,null,53249998.307999998,null,2874999906,null,1.8521739147493384E-2]
[35,"SO","Southern Company (a)",null,"2016-08-18",null,32500000,null,49.3,null,{"$f":"W43-I43","v":1.6600000000000037},null,53950000.000000119,null,557000,null,54507000.000000119,null,1602250000,null,3.4019035731003351E-2,null,50.96,{"$f":"S43-M43-O43","v":1547743000}]
[36,"WEC","WEC Energy Group",null,"N/A"]
[37,"XEL","Xcel Energy Inc. (a)",null,"2019-10-30",null,10300000,null,62.69,null,{"$f":"W45-I45","v":0.63000000000000256},null,6489000.0000000261,null,650000,null,7139000.0000000261,null,645707000,null,1.105609819933813E-2,null,63.32,{"$f":"S45-M45-O45","v":638568000}]
[null,null,"Average",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AVERAGE(U9:U45)","v":2.7791900910818439E-2}]
[]
[]
[1,"ATO","Atmos Energy Corp.",null,"2018-11-30",null,7008087,null,92.75,null,0.97689999999999999,null,{"$f":"G49*K49","v":6846200.1902999999},null,1000000,null,{"$f":"O49+M49","v":7846200.1902999999},null,{"$f":"I49*G49","v":650000069.25},null,{"$f":"Q49/S49","v":1.2071075929812295E-2}]
[{"$f":"A49+1","v":2},"CPK","Chesapeake Utilities",null,"2016-09-23",null,960488,null,62.26,null,2.33,null,{"$f":"G50*K50","v":2237937.04},null,{"$f":"S50-X50-M50","v":162045.83999999519},null,{"$f":"O50+M50","v":2399982.8799999952},null,{"$f":"I50*G50","v":59799982.879999995},null,4.0133504466314245E-2,null,null,57400000]
[{"$f":"A50+1","v":3},"NJR","New Jersey Resources",null,"2019-12-04",null,5700000,null,41.25,null,1.2375,null,{"$f":"G51*K51","v":7053750},null,500000,null,{"$f":"M51+O51","v":7553750},null,{"$f":"I51*G51","v":235125000},null,{"$f":"Q51/S51","v":3.2126528442317913E-2}]
[4,"NI","NiSource Inc.",null,"2017-05-03",null,"N/A",null,"N/A",null,"N/A",null,{"$f":"0.02*S52","v":10000000},null,57950,null,{"$f":"M52+O52","v":10057950},null,500000000,null,2.0115899999999999E-2]
[5,"NWN","Northwest Nat. Holding Co.",null,"2019-06-04",null,1250000,null,67,null,2.1775000000000002,null,{"$f":"G53*K53","v":2721875.0000000005},null,400000,null,{"$f":"M53+O53","v":3121875.0000000005},null,{"$f":"I53*G53","v":83750000},null,3.7276119402985079E-2]
[6,"OGS","ONE Gas, Inc.",null,"N/A"]
[7,"SJI","South Jersey Industries",null,"2018-04-20",null,11016949,null,29.5,null,1.0325,null,{"$f":"G55*K55","v":11374999.842499999},null,700000,null,{"$f":"M55+O55","v":12074999.842499999},null,{"$f":"I55*G55","v":324999995.5},null,3.715384618366864E-2]
[8,"SWX","Southwest Gas",null,"2018-11-28",null,3100000,null,75.5,null,2.5480999999999998,null,{"$f":"G56*K56","v":7899109.9999999991},null,600000,null,{"$f":"M56+O56","v":8499110},null,{"$f":"I56*G56","v":234050000},null,3.631322367015595E-2]
[9,"SR","Spire Inc.",null,"2018-05-09",null,2000000,0.6875,63.05,null,2.1093799999999998,null,{"$f":"G57*K57","v":4218760},null,325000,null,{"$f":"M57+O57","v":4543760},null,{"$f":"I57*G57","v":126100000},null,3.6032989690721648E-2]
[10,"UGI","UGI Corporation",null,"2004-03-18",null,8625000,null,32.1,null,1.4044000000000001,null,{"$f":"G58*K58","v":12112950},null,{"$f":"S58-X58-M58","v":1149550},null,{"$f":"M58+O58","v":13262500},null,{"$f":"G58*I58","v":276862500},null,4.7902839857329904E-2,null,null,263600000]
[null,null,"Average",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AVERAGE(U49:U58)","v":3.3236225293700634E-2}]
[]
[null,null,"Average - Electric & Gas",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AVERAGE(U9:U45,U49:U58)","v":2.9016873896966933E-2}]
[]
[null,"Column Notes:"]
[null,"(1-4)","SEC Form 424B for each company."]
[null,"(5)","Column (2) * Column (4)"]
[null,"(6)","SEC Form 424B for each company."]
[null,"(7)","Column (5) + Column (6)"]
[null,"(8)","Column (2) * Column (3)"]
[null,"(9)","Column (7) / Column (8)"]
[null,"Note (a):  ","Underwriting discount computed as the difference between the current market price and the price offered to the issuing company by the underwriters."]

{"sheet":"11 (1)","index":24,"n_rows":50,"n_cols":10,"rows_kept":50,"cut":false,"hidden":false,"merged":[]}
[{"$f":"'Exhibit List'!C20","v":"DCF MODEL - NON-UTILITY GROUP"},null,null,null,null,null,null,null,null,{"$f":"'Exhibit List'!B20","v":"Exhibit AMM-11"}]
[null,null,null,null,null,null,null,null,null,"Page 1 of 3"]
[{"$f":"'Exhibit List'!D20","v":"DIVIDEND YIELD"}]
[]
[null,null,null,null,"(a)",null,"(b)"]
[null,"Company                ","Industry Group      ",null,"Price",null,"Dividends",null,"Yield"]
[1,"Allstate Corp.","Insurance (Prop/Cas.)",null,{"$f":"'Stock Price (Non-Utility)'!C$34","v":94.508999533333338},null,2.16,null,{"$f":"G7/E7","v":2.2854966306549124E-2}]
[{"$f":"A7+1","v":2},"Amdocs Ltd.","IT Services",null,{"$f":"'Stock Price (Non-Utility)'!D$34","v":58.041333433333342},null,1.31,null,2.257012240259219E-2]
[{"$f":"A8+1","v":3},"Amer. Tower 'A'","Wireless Networking",null,{"$f":"'Stock Price (Non-Utility)'!E$34","v":232.43866633333332},null,4.58,null,1.9704122692873995E-2]
[4,"AT&T Inc.","Telecom. Services",null,{"$f":"'Stock Price (Non-Utility)'!F$34","v":29.708666600000008},null,2.09,null,7.0349841954872497E-2]
[5,"AvalonBay Communities","R.E.I.T.",null,{"$f":"'Stock Price (Non-Utility)'!G$34","v":152.78733343333334},null,6.44,null,4.2150090948540615E-2]
[6,"Bristol-Myers Squibb","Drug",null,{"$f":"'Stock Price (Non-Utility)'!H$34","v":57.281000100000007},null,1.8,null,3.142403234680953E-2]
[7,"Brown-Forman 'B'","Beverage",null,{"$f":"'Stock Price (Non-Utility)'!I$34","v":58.215999733333319},null,0.7,null,1.2024185845926372E-2]
[8,"Campbell Soup","Food Processing",null,{"$f":"'Stock Price (Non-Utility)'!J$34","v":48.065666700000016},null,1.4,null,{"$f":"G14/E14","v":2.9126819539153494E-2}]
[9,"Cboe Global Markets","Brokers & Exchanges",null,{"$f":"'Stock Price (Non-Utility)'!K$34","v":93.512333133333328},null,1.44,null,1.5399038305961149E-2]
[10,"Church & Dwight","Household Products",null,{"$f":"'Stock Price (Non-Utility)'!L$34","v":67.989333733333339},null,0.96,null,{"$f":"G16/E16","v":1.4119861856056662E-2}]
[11,"Clorox Co.","Household Products",null,{"$f":"'Stock Price (Non-Utility)'!M$34","v":183.19399970000006},null,4.24,null,2.3144862860920431E-2]
[12,"CME Group","Brokers & Exchanges",null,{"$f":"'Stock Price (Non-Utility)'!N$34","v":176.06100000000001},null,3.4,null,1.9311488631781028E-2]
[13,"Coca-Cola","Beverage",null,{"$f":"'Stock Price (Non-Utility)'!O$34","v":45.066999900000013},null,1.64,null,3.6390263466372863E-2]
[14,"Colgate-Palmolive","Household Products",null,{"$f":"'Stock Price (Non-Utility)'!P$34","v":68.529000700000012},null,1.76,null,2.5682557486935598E-2]
[15,"Equity Residential","R.E.I.T.",null,{"$f":"'Stock Price (Non-Utility)'!Q$34","v":62.142000499999995},null,2.4300000000000002,null,3.9103987326574725E-2]
[16,"Federal Rlty. Inv. Trust","R.E.I.T.",null,{"$f":"'Stock Price (Non-Utility)'!R$34","v":75.106667133333346},null,4.24,null,5.6453044208085106E-2]
[17,"Gen'l Mills","Food Processing",null,{"$f":"'Stock Price (Non-Utility)'!S$34","v":56.525332833333323},null,1.99,null,3.5205453913337868E-2]
[18,"Hershey Co.","Food Processing",null,{"$f":"'Stock Price (Non-Utility)'!T$34","v":136.05666713333332},null,3.25,null,2.3887105780821847E-2]
[19,"Hormel Foods","Food Processing",null,{"$f":"'Stock Price (Non-Utility)'!U$34","v":47.087999366666658},null,0.98,null,2.0812096780092482E-2]
[20,"Intercontinental Exch.","Brokers & Exchanges",null,{"$f":"'Stock Price (Non-Utility)'!V$34","v":84.215665933333341},null,1.2,null,1.4249130333422072E-2]
[21,"Johnson & Johnson","Med Supp Non-Invasive",null,{"$f":"'Stock Price (Non-Utility)'!W$34","v":139.848332},null,4.04,null,2.888843894112373E-2]
[22,"Kellogg","Food Processing",null,{"$f":"'Stock Price (Non-Utility)'!X$34","v":62.229333066666662},null,2.2999999999999998,null,3.6960061865615623E-2]
[23,"Kimberly-Clark","Household Products",null,{"$f":"'Stock Price (Non-Utility)'!Y$34","v":132.62733333333333},null,4.28,null,3.2270874279308942E-2]
[24,"Lilly (Eli)","Drug",null,{"$f":"'Stock Price (Non-Utility)'!Z$34","v":145.21266610000004},null,2.96,null,2.038389680113448E-2]
[25,"Lockheed Martin","Aerospace/Defense",null,{"$f":"'Stock Price (Non-Utility)'!AA$34","v":359.49200133333341},null,9.8000000000000007,null,2.7260689983789381E-2]
[26,"McCormick & Co.","Food Processing",null,{"$f":"'Stock Price (Non-Utility)'!AB$34","v":146.22633256666666},null,2.48,null,1.6960009571937617E-2]
[27,"McDonald's Corp.","Restaurant",null,{"$f":"'Stock Price (Non-Utility)'!AC$34","v":173.94533329999999},null,5.0999999999999996,null,2.9319556341325541E-2]
[28,"Northrop Grumman","Aerospace/Defense",null,{"$f":"'Stock Price (Non-Utility)'!AD$34","v":324.70999663333333},null,5.28,null,1.6260663529747265E-2]
[29,"PepsiCo, Inc.","Beverage",null,{"$f":"'Stock Price (Non-Utility)'!AE$34","v":127.43366670000002},null,4.09,null,3.2095129222237152E-2]
[30,"Procter & Gamble","Household Products",null,{"$f":"'Stock Price (Non-Utility)'!AF$34","v":114.47699969999999},null,3.16,null,2.7603798215197286E-2]
[31,"Public Storage","R.E.I.T.",null,{"$f":"'Stock Price (Non-Utility)'!AG$34","v":191.1089992},null,8,null,4.1860927708735549E-2]
[32,"Realty Income Corp.","R.E.I.T.",null,{"$f":"'Stock Price (Non-Utility)'!AH$34","v":51.198999966666662},null,2.83,null,5.5274517116398449E-2]
[33,"Republic Services","Environmental",null,{"$f":"'Stock Price (Non-Utility)'!AI$34","v":76.207333166666643},null,1.68,null,2.2045122564856239E-2]
[34,"Smucker (J.M.)","Food Processing",null,{"$f":"'Stock Price (Non-Utility)'!AJ$34","v":112.82700036666667},null,3.55,null,3.14640998029121E-2]
[35,"Sysco Corp.","Retail/Wholesale Food",null,{"$f":"'Stock Price (Non-Utility)'!AK$34","v":47.717333166666663},null,1.8,null,3.7722141631699672E-2]
[36,"Verizon Communic.","Telecom. Services",null,{"$f":"'Stock Price (Non-Utility)'!AL$34","v":55.766666800000003},null,2.4700000000000002,null,4.4291691466128651E-2]
[37,"Walmart Inc.","Retail Store",null,{"$f":"'Stock Price (Non-Utility)'!AM$34","v":122.17866720000002},null,2.16,null,1.7679027358059114E-2]
[38,"Waste Management","Environmental",null,{"$f":"'Stock Price (Non-Utility)'!AN$34","v":95.961999966666681},null,2.1800000000000002,null,2.2717325615944271E-2]
[]
[null,"     Average",null,null,null,null,null,null,{"$f":"AVERAGE(I7:I44)","v":2.9342659079048181E-2}]
[]
[]
["(a)",{"$f":"'Stock Price (Non-Utility)'!B37","v":"Average of closing prices for 30 trading days ended May 1, 2020."}]
["(b)","The Value Line Investment Survey, Summary & Index (May 1, 2020)."]

{"sheet":"11 (2)","index":25,"n_rows":50,"n_cols":9,"rows_kept":50,"cut":false,"hidden":false,"merged":[[5,3,5,7],[48,1,48,7]]}
[{"$f":"'Exhibit List'!C21","v":"DCF MODEL - NON-UTILITY GROUP"},null,null,null,null,null,null,null,{"$f":"'Exhibit List'!B21","v":"Exhibit AMM-11"}]
[null,null,null,null,null,null,null,null,"Page 2 of 3"]
[{"$f":"'Exhibit List'!D21","v":"GROWTH RATES"}]
[]
[null,null,null,"(a)",null,"(b)",null,"(c)"]
[null,null,null,"Earnings Growth"]
[null,"Company                ",null,"V Line",null,"IBES",null,"Zacks"]
[{"$f":"A7+1","v":1},{"$f":"'11 (1)'!B7","v":"Allstate Corp."},null,0.09,null,-7.4000000000000003E-3,null,7.4999999999999997E-2]
[2,{"$f":"'11 (1)'!B8","v":"Amdocs Ltd."},null,0.1,null,5.6000000000000001E-2,null,8.5000000000000006E-2]
[3,{"$f":"'11 (1)'!B9","v":"Amer. Tower 'A'"},null,7.4999999999999997E-2,null,0.20449999999999999,null,0.14710000000000001]
[4,{"$f":"'11 (1)'!B10","v":"AT&T Inc."},null,5.5E-2,null,3.4000000000000002E-2,null,5.5300000000000002E-2]
[5,{"$f":"'11 (1)'!B11","v":"AvalonBay Communities"},null,{"$f":"ROUND((8.4/AVERAGE(6.35,7.05,5.63))^(1/6)-1,3)","v":4.8000000000000001E-2},null,2.5399999999999999E-2,null,4.6600000000000003E-2]
[6,{"$f":"'11 (1)'!B12","v":"Bristol-Myers Squibb"},null,0.09,null,0.1215,null,8.5599999999999996E-2]
[7,{"$f":"'11 (1)'!B13","v":"Brown-Forman 'B'"},null,0.11,null,3.4500000000000003E-2,null,"n/a"]
[8,{"$f":"'11 (1)'!B14","v":"Campbell Soup"},null,0.02,null,2.75E-2,null,7.1599999999999997E-2]
[9,{"$f":"'11 (1)'!B15","v":"Cboe Global Markets"},null,0.125,null,3.2399999999999998E-2,null,2.29E-2]
[10,{"$f":"'11 (1)'!B16","v":"Church & Dwight"},null,0.09,null,7.9799999999999996E-2,null,8.2100000000000006E-2]
[11,{"$f":"'11 (1)'!B17","v":"Clorox Co."},null,2.5000000000000001E-2,null,4.2799999999999998E-2,null,5.2400000000000002E-2]
[12,{"$f":"'11 (1)'!B18","v":"CME Group"},null,2.5000000000000001E-2,null,5.1299999999999998E-2,null,4.9000000000000002E-2]
[13,{"$f":"'11 (1)'!B19","v":"Coca-Cola"},null,6.5000000000000002E-2,null,1.8599999999999998E-2,null,5.91E-2]
[14,{"$f":"'11 (1)'!B20","v":"Colgate-Palmolive"},null,5.5E-2,null,5.2400000000000002E-2,null,5.4699999999999999E-2]
[15,{"$f":"'11 (1)'!B21","v":"Equity Residential"},null,{"$f":"ROUND((2.15/AVERAGE(1.63,1.77,2.6))^(1/6)-1,3)","v":1.2E-2},null,6.0999999999999999E-2,null,5.1999999999999998E-2]
[16,{"$f":"'11 (1)'!B22","v":"Federal Rlty. Inv. Trust"},null,{"$f":"ROUND((4.25/AVERAGE(3.97,3.18,4.61))^(1/6)-1,3)","v":1.4E-2},null,6.7000000000000004E-2,null,3.2800000000000003E-2]
[17,{"$f":"'11 (1)'!B23","v":"Gen'l Mills"},null,0.04,null,5.6899999999999999E-2,null,7.4999999999999997E-2]
[18,{"$f":"'11 (1)'!B24","v":"Hershey Co."},null,4.4999999999999998E-2,null,6.8500000000000005E-2,null,7.6700000000000004E-2]
[19,{"$f":"'11 (1)'!B25","v":"Hormel Foods"},null,8.5000000000000006E-2,null,0.04,null,0.06]
[20,{"$f":"'11 (1)'!B26","v":"Intercontinental Exch."},null,0.09,null,9.0499999999999997E-2,null,7.6999999999999999E-2]
[21,{"$f":"'11 (1)'!B27","v":"Johnson & Johnson"},null,0.12,null,4.8000000000000001E-2,null,0.06]
[22,{"$f":"'11 (1)'!B28","v":"Kellogg"},null,0.03,null,2.1600000000000001E-2,null,3.8300000000000001E-2]
[23,{"$f":"'11 (1)'!B29","v":"Kimberly-Clark"},null,7.0000000000000007E-2,null,5.4800000000000001E-2,null,5.04E-2]
[24,{"$f":"'11 (1)'!B30","v":"Lilly (Eli)"},null,0.1,null,0.12520000000000001,null,0.1227]
[25,{"$f":"'11 (1)'!B31","v":"Lockheed Martin"},null,0.105,null,8.7800000000000003E-2,null,6.93E-2]
[26,{"$f":"'11 (1)'!B32","v":"McCormick & Co."},null,6.5000000000000002E-2,null,2.8000000000000001E-2,null,4.9200000000000001E-2]
[27,{"$f":"'11 (1)'!B33","v":"McDonald's Corp."},null,0.08,null,5.3100000000000001E-2,null,7.4899999999999994E-2]
[28,{"$f":"'11 (1)'!B34","v":"Northrop Grumman"},null,0.1,null,0.1051,null,"n/a"]
[29,{"$f":"'11 (1)'!B35","v":"PepsiCo, Inc."},null,0.06,null,4.1799999999999997E-2,null,5.6099999999999997E-2]
[30,{"$f":"'11 (1)'!B36","v":"Procter & Gamble"},null,8.5000000000000006E-2,null,7.5300000000000006E-2,null,7.17E-2]
[31,{"$f":"'11 (1)'!B37","v":"Public Storage"},null,{"$f":"ROUND((9.5/AVERAGE(6.73,8.54,7.29))^(1/6)-1,3)","v":0.04},null,0.17,null,4.1799999999999997E-2]
[{"$f":"A38+1","v":32},{"$f":"'11 (1)'!B38","v":"Realty Income Corp."},null,{"$f":"ROUND((1.8/AVERAGE(1.1,1.26,1.38))^(1/6)-1,3)","v":6.3E-2},null,5.45E-2,null,3.2300000000000002E-2]
[33,{"$f":"'11 (1)'!B39","v":"Republic Services"},null,0.09,null,7.3499999999999996E-2,null,9.98E-2]
[34,{"$f":"'11 (1)'!B40","v":"Smucker (J.M.)"},null,0.03,null,1.55E-2,null,2.1600000000000001E-2]
[35,{"$f":"'11 (1)'!B41","v":"Sysco Corp."},null,9.5000000000000001E-2,null,7.3999999999999996E-2,null,0.09]
[36,{"$f":"'11 (1)'!B42","v":"Verizon Communic."},null,0.04,null,1.9E-2,null,3.1300000000000001E-2]
[37,{"$f":"'11 (1)'!B43","v":"Walmart Inc."},null,7.4999999999999997E-2,null,5.6800000000000003E-2,null,4.9399999999999999E-2]
[38,{"$f":"'11 (1)'!B44","v":"Waste Management"},null,8.5000000000000006E-2,null,7.1900000000000006E-2,null,8.4699999999999998E-2]
[]
[]
["(a)","The Value Line Investment Survey (various editions as of Apr. 24, 2020)."]
["(b)","www.finance.yahoo.com (retrieved May 2, 2020)."]
["(c)","www.zacks.com (retrieved May 2, 2019)."]

{"sheet":"11 (3)","index":26,"n_rows":59,"n_cols":14,"rows_kept":59,"cut":false,"hidden":false,"merged":[[5,3,5,7]]}
[{"$f":"'Exhibit List'!C22","v":"DCF MODEL - NON-UTILITY GROUP"},null,null,null,null,null,null,null,{"$f":"'Exhibit List'!B22","v":"Exhibit AMM-11"}]
[null,null,null,null,null,null,null,null,"Page 3 of 3"]
[{"$f":"'Exhibit List'!D22","v":"DCF COST OF EQUITY ESTIMATES"}]
[]
[null,null,null,"(a)",null,"(a)",null,"(a)"]
[null,null,null,"Earnings Growth"]
[null,"Company                ",null,"V Line",null,"IBES",null,"Zacks"]
[{"$f":"A7+1","v":1},{"$f":"'11 (1)'!B7","v":"Allstate Corp."},null,{"$f":"IF('11 (2)'!D8=\"n/a\",\"n/a\",'11 (1)'!$I7+'11 (2)'!D8)","v":0.11285496630654912},null,{"$f":"IF('11 (2)'!F8=\"n/a\",\"n/a\",'11 (1)'!$I7+'11 (2)'!F8)","v":1.5454966306549123E-2},null,{"$f":"IF('11 (2)'!H8=\"n/a\",\"n/a\",'11 (1)'!$I7+'11 (2)'!H8)","v":9.7854966306549121E-2},null,null,null,{"$f":"IF(D8=\"n/a\",\"n/a\",IF(D8<$C$58,\"nmf\",IF(D8>$C$59,\"nmf\",D8)))","v":0.11285496630654912},{"$f":"IF(F8=\"n/a\",\"n/a\",IF(F8<$C$58,\"nmf\",IF(F8>$C$59,\"nmf\",F8)))","v":"nmf"},{"$f":"IF(H8=\"n/a\",\"n/a\",IF(H8<$C$58,\"nmf\",IF(H8>$C$59,\"nmf\",H8)))","v":9.7854966306549121E-2}]
[2,{"$f":"'11 (1)'!B8","v":"Amdocs Ltd."},null,{"$f":"IF('11 (2)'!D9=\"n/a\",\"n/a\",'11 (1)'!$I8+'11 (2)'!D9)","v":0.1225701224025922},null,{"$f":"IF('11 (2)'!F9=\"n/a\",\"n/a\",'11 (1)'!$I8+'11 (2)'!F9)","v":7.8570122402592188E-2},null,{"$f":"IF('11 (2)'!H9=\"n/a\",\"n/a\",'11 (1)'!$I8+'11 (2)'!H9)","v":0.1075701224025922},null,null,null,0.1225701224025922,7.8570122402592188E-2,0.1075701224025922]
[3,{"$f":"'11 (1)'!B9","v":"Amer. Tower 'A'"},null,{"$f":"IF('11 (2)'!D10=\"n/a\",\"n/a\",'11 (1)'!$I9+'11 (2)'!D10)","v":9.4704122692873996E-2},null,{"$f":"IF('11 (2)'!F10=\"n/a\",\"n/a\",'11 (1)'!$I9+'11 (2)'!F10)","v":0.22420412269287399},null,{"$f":"IF('11 (2)'!H10=\"n/a\",\"n/a\",'11 (1)'!$I9+'11 (2)'!H10)","v":0.16680412269287401},null,null,null,9.4704122692873996E-2,"nmf","nmf"]
[4,{"$f":"'11 (1)'!B10","v":"AT&T Inc."},null,{"$f":"IF('11 (2)'!D11=\"n/a\",\"n/a\",'11 (1)'!$I10+'11 (2)'!D11)","v":0.1253498419548725},null,{"$f":"IF('11 (2)'!F11=\"n/a\",\"n/a\",'11 (1)'!$I10+'11 (2)'!F11)","v":0.1043498419548725},null,{"$f":"IF('11 (2)'!H11=\"n/a\",\"n/a\",'11 (1)'!$I10+'11 (2)'!H11)","v":0.1256498419548725},null,null,null,0.1253498419548725,0.1043498419548725,0.1256498419548725]
[5,{"$f":"'11 (1)'!B11","v":"AvalonBay Communities"},null,{"$f":"IF('11 (2)'!D12=\"n/a\",\"n/a\",'11 (1)'!$I11+'11 (2)'!D12)","v":9.0150090948540623E-2},null,{"$f":"IF('11 (2)'!F12=\"n/a\",\"n/a\",'11 (1)'!$I11+'11 (2)'!F12)","v":6.7550090948540614E-2},null,{"$f":"IF('11 (2)'!H12=\"n/a\",\"n/a\",'11 (1)'!$I11+'11 (2)'!H12)","v":8.8750090948540611E-2},null,null,null,9.0150090948540623E-2,6.7550090948540614E-2,8.8750090948540611E-2]
[6,{"$f":"'11 (1)'!B12","v":"Bristol-Myers Squibb"},null,{"$f":"IF('11 (2)'!D13=\"n/a\",\"n/a\",'11 (1)'!$I12+'11 (2)'!D13)","v":0.12142403234680953},null,{"$f":"IF('11 (2)'!F13=\"n/a\",\"n/a\",'11 (1)'!$I12+'11 (2)'!F13)","v":0.15292403234680951},null,{"$f":"IF('11 (2)'!H13=\"n/a\",\"n/a\",'11 (1)'!$I12+'11 (2)'!H13)","v":0.11702403234680953},null,null,null,0.12142403234680953,"nmf",0.11702403234680953]
[7,{"$f":"'11 (1)'!B13","v":"Brown-Forman 'B'"},null,{"$f":"IF('11 (2)'!D14=\"n/a\",\"n/a\",'11 (1)'!$I13+'11 (2)'!D14)","v":0.12202418584592638},null,{"$f":"IF('11 (2)'!F14=\"n/a\",\"n/a\",'11 (1)'!$I13+'11 (2)'!F14)","v":4.6524185845926373E-2},null,{"$f":"IF('11 (2)'!H14=\"n/a\",\"n/a\",'11 (1)'!$I13+'11 (2)'!H14)","v":"n/a"},null,null,null,0.12202418584592638,"nmf","n/a"]
[8,{"$f":"'11 (1)'!B14","v":"Campbell Soup"},null,{"$f":"IF('11 (2)'!D15=\"n/a\",\"n/a\",'11 (1)'!$I14+'11 (2)'!D15)","v":4.9126819539153495E-2},null,{"$f":"IF('11 (2)'!F15=\"n/a\",\"n/a\",'11 (1)'!$I14+'11 (2)'!F15)","v":5.6626819539153495E-2},null,{"$f":"IF('11 (2)'!H15=\"n/a\",\"n/a\",'11 (1)'!$I14+'11 (2)'!H15)","v":0.10072681953915349},null,null,null,"nmf","nmf",0.10072681953915349]
[9,{"$f":"'11 (1)'!B15","v":"Cboe Global Markets"},null,{"$f":"IF('11 (2)'!D16=\"n/a\",\"n/a\",'11 (1)'!$I15+'11 (2)'!D16)","v":0.14039903830596115},null,{"$f":"IF('11 (2)'!F16=\"n/a\",\"n/a\",'11 (1)'!$I15+'11 (2)'!F16)","v":4.7799038305961147E-2},null,{"$f":"IF('11 (2)'!H16=\"n/a\",\"n/a\",'11 (1)'!$I15+'11 (2)'!H16)","v":3.8299038305961153E-2},null,null,null,0.14039903830596115,"nmf","nmf"]
[10,{"$f":"'11 (1)'!B16","v":"Church & Dwight"},null,{"$f":"IF('11 (2)'!D17=\"n/a\",\"n/a\",'11 (1)'!$I16+'11 (2)'!D17)","v":0.10411986185605666},null,{"$f":"IF('11 (2)'!F17=\"n/a\",\"n/a\",'11 (1)'!$I16+'11 (2)'!F17)","v":9.3919861856056663E-2},null,{"$f":"IF('11 (2)'!H17=\"n/a\",\"n/a\",'11 (1)'!$I16+'11 (2)'!H17)","v":9.6219861856056674E-2},null,null,null,0.10411986185605666,9.3919861856056663E-2,9.6219861856056674E-2]
[11,{"$f":"'11 (1)'!B17","v":"Clorox Co."},null,{"$f":"IF('11 (2)'!D18=\"n/a\",\"n/a\",'11 (1)'!$I17+'11 (2)'!D18)","v":4.8144862860920429E-2},null,{"$f":"IF('11 (2)'!F18=\"n/a\",\"n/a\",'11 (1)'!$I17+'11 (2)'!F18)","v":6.5944862860920425E-2},null,{"$f":"IF('11 (2)'!H18=\"n/a\",\"n/a\",'11 (1)'!$I17+'11 (2)'!H18)","v":7.5544862860920436E-2},null,null,null,"nmf",6.5944862860920425E-2,7.5544862860920436E-2]
[12,{"$f":"'11 (1)'!B18","v":"CME Group"},null,{"$f":"IF('11 (2)'!D19=\"n/a\",\"n/a\",'11 (1)'!$I18+'11 (2)'!D19)","v":4.4311488631781026E-2},null,{"$f":"IF('11 (2)'!F19=\"n/a\",\"n/a\",'11 (1)'!$I18+'11 (2)'!F19)","v":7.061148863178103E-2},null,{"$f":"IF('11 (2)'!H19=\"n/a\",\"n/a\",'11 (1)'!$I18+'11 (2)'!H19)","v":6.8311488631781034E-2},null,null,null,"nmf",7.061148863178103E-2,6.8311488631781034E-2]
[13,{"$f":"'11 (1)'!B19","v":"Coca-Cola"},null,{"$f":"IF('11 (2)'!D20=\"n/a\",\"n/a\",'11 (1)'!$I19+'11 (2)'!D20)","v":0.10139026346637287},null,{"$f":"IF('11 (2)'!F20=\"n/a\",\"n/a\",'11 (1)'!$I19+'11 (2)'!F20)","v":5.4990263466372862E-2},null,{"$f":"IF('11 (2)'!H20=\"n/a\",\"n/a\",'11 (1)'!$I19+'11 (2)'!H20)","v":9.5490263466372863E-2},null,null,null,0.10139026346637287,"nmf",9.5490263466372863E-2]
[14,{"$f":"'11 (1)'!B20","v":"Colgate-Palmolive"},null,{"$f":"IF('11 (2)'!D21=\"n/a\",\"n/a\",'11 (1)'!$I20+'11 (2)'!D21)","v":8.0682557486935591E-2},null,{"$f":"IF('11 (2)'!F21=\"n/a\",\"n/a\",'11 (1)'!$I20+'11 (2)'!F21)","v":7.80825574869356E-2},null,{"$f":"IF('11 (2)'!H21=\"n/a\",\"n/a\",'11 (1)'!$I20+'11 (2)'!H21)","v":8.0382557486935596E-2},null,null,null,8.0682557486935591E-2,7.80825574869356E-2,8.0382557486935596E-2]
[15,{"$f":"'11 (1)'!B21","v":"Equity Residential"},null,{"$f":"IF('11 (2)'!D22=\"n/a\",\"n/a\",'11 (1)'!$I21+'11 (2)'!D22)","v":5.1103987326574729E-2},null,{"$f":"IF('11 (2)'!F22=\"n/a\",\"n/a\",'11 (1)'!$I21+'11 (2)'!F22)","v":0.10010398732657472},null,{"$f":"IF('11 (2)'!H22=\"n/a\",\"n/a\",'11 (1)'!$I21+'11 (2)'!H22)","v":9.1103987326574723E-2},null,null,null,"nmf",0.10010398732657472,9.1103987326574723E-2]
[16,{"$f":"'11 (1)'!B22","v":"Federal Rlty. Inv. Trust"},null,{"$f":"IF('11 (2)'!D23=\"n/a\",\"n/a\",'11 (1)'!$I22+'11 (2)'!D23)","v":7.0453044208085111E-2},null,{"$f":"IF('11 (2)'!F23=\"n/a\",\"n/a\",'11 (1)'!$I22+'11 (2)'!F23)","v":0.12345304420808512},null,{"$f":"IF('11 (2)'!H23=\"n/a\",\"n/a\",'11 (1)'!$I22+'11 (2)'!H23)","v":8.9253044208085108E-2},null,null,null,7.0453044208085111E-2,0.12345304420808512,8.9253044208085108E-2]
[17,{"$f":"'11 (1)'!B23","v":"Gen'l Mills"},null,{"$f":"IF('11 (2)'!D24=\"n/a\",\"n/a\",'11 (1)'!$I23+'11 (2)'!D24)","v":7.5205453913337869E-2},null,{"$f":"IF('11 (2)'!F24=\"n/a\",\"n/a\",'11 (1)'!$I23+'11 (2)'!F24)","v":9.2105453913337867E-2},null,{"$f":"IF('11 (2)'!H24=\"n/a\",\"n/a\",'11 (1)'!$I23+'11 (2)'!H24)","v":0.11020545391333786},null,null,null,7.5205453913337869E-2,9.2105453913337867E-2,0.11020545391333786]
[18,{"$f":"'11 (1)'!B24","v":"Hershey Co."},null,{"$f":"IF('11 (2)'!D25=\"n/a\",\"n/a\",'11 (1)'!$I24+'11 (2)'!D25)","v":6.8887105780821842E-2},null,{"$f":"IF('11 (2)'!F25=\"n/a\",\"n/a\",'11 (1)'!$I24+'11 (2)'!F25)","v":9.2387105780821849E-2},null,{"$f":"IF('11 (2)'!H25=\"n/a\",\"n/a\",'11 (1)'!$I24+'11 (2)'!H25)","v":0.10058710578082185},null,null,null,6.8887105780821842E-2,9.2387105780821849E-2,0.10058710578082185]
[19,{"$f":"'11 (1)'!B25","v":"Hormel Foods"},null,{"$f":"IF('11 (2)'!D26=\"n/a\",\"n/a\",'11 (1)'!$I25+'11 (2)'!D26)","v":0.10581209678009248},null,{"$f":"IF('11 (2)'!F26=\"n/a\",\"n/a\",'11 (1)'!$I25+'11 (2)'!F26)","v":6.0812096780092487E-2},null,{"$f":"IF('11 (2)'!H26=\"n/a\",\"n/a\",'11 (1)'!$I25+'11 (2)'!H26)","v":8.0812096780092477E-2},null,null,null,0.10581209678009248,"nmf",8.0812096780092477E-2]
[20,{"$f":"'11 (1)'!B26","v":"Intercontinental Exch."},null,{"$f":"IF('11 (2)'!D27=\"n/a\",\"n/a\",'11 (1)'!$I26+'11 (2)'!D27)","v":0.10424913033342206},null,{"$f":"IF('11 (2)'!F27=\"n/a\",\"n/a\",'11 (1)'!$I26+'11 (2)'!F27)","v":0.10474913033342206},null,{"$f":"IF('11 (2)'!H27=\"n/a\",\"n/a\",'11 (1)'!$I26+'11 (2)'!H27)","v":9.1249130333422065E-2},null,null,null,0.10424913033342206,0.10474913033342206,9.1249130333422065E-2]
[21,{"$f":"'11 (1)'!B27","v":"Johnson & Johnson"},null,{"$f":"IF('11 (2)'!D28=\"n/a\",\"n/a\",'11 (1)'!$I27+'11 (2)'!D28)","v":0.14888843894112372},null,{"$f":"IF('11 (2)'!F28=\"n/a\",\"n/a\",'11 (1)'!$I27+'11 (2)'!F28)","v":7.6888438941123738E-2},null,{"$f":"IF('11 (2)'!H28=\"n/a\",\"n/a\",'11 (1)'!$I27+'11 (2)'!H28)","v":8.8888438941123721E-2},null,null,null,0.14888843894112372,7.6888438941123738E-2,8.8888438941123721E-2]
[22,{"$f":"'11 (1)'!B28","v":"Kellogg"},null,{"$f":"IF('11 (2)'!D29=\"n/a\",\"n/a\",'11 (1)'!$I28+'11 (2)'!D29)","v":6.6960061865615622E-2},null,{"$f":"IF('11 (2)'!F29=\"n/a\",\"n/a\",'11 (1)'!$I28+'11 (2)'!F29)","v":5.8560061865615624E-2},null,{"$f":"IF('11 (2)'!H29=\"n/a\",\"n/a\",'11 (1)'!$I28+'11 (2)'!H29)","v":7.5260061865615624E-2},null,null,null,6.6960061865615622E-2,"nmf",7.5260061865615624E-2]
[23,{"$f":"'11 (1)'!B29","v":"Kimberly-Clark"},null,{"$f":"IF('11 (2)'!D30=\"n/a\",\"n/a\",'11 (1)'!$I29+'11 (2)'!D30)","v":0.10227087427930895},null,{"$f":"IF('11 (2)'!F30=\"n/a\",\"n/a\",'11 (1)'!$I29+'11 (2)'!F30)","v":8.7070874279308944E-2},null,{"$f":"IF('11 (2)'!H30=\"n/a\",\"n/a\",'11 (1)'!$I29+'11 (2)'!H30)","v":8.2670874279308942E-2},null,null,null,0.10227087427930895,8.7070874279308944E-2,8.2670874279308942E-2]
[24,{"$f":"'11 (1)'!B30","v":"Lilly (Eli)"},null,{"$f":"IF('11 (2)'!D31=\"n/a\",\"n/a\",'11 (1)'!$I30+'11 (2)'!D31)","v":0.12038389680113448},null,{"$f":"IF('11 (2)'!F31=\"n/a\",\"n/a\",'11 (1)'!$I30+'11 (2)'!F31)","v":0.14558389680113448},null,{"$f":"IF('11 (2)'!H31=\"n/a\",\"n/a\",'11 (1)'!$I30+'11 (2)'!H31)","v":0.14308389680113448},null,null,null,0.12038389680113448,0.14558389680113448,0.14308389680113448]
[25,{"$f":"'11 (1)'!B31","v":"Lockheed Martin"},null,{"$f":"IF('11 (2)'!D32=\"n/a\",\"n/a\",'11 (1)'!$I31+'11 (2)'!D32)","v":0.13226068998378937},null,{"$f":"IF('11 (2)'!F32=\"n/a\",\"n/a\",'11 (1)'!$I31+'11 (2)'!F32)","v":0.11506068998378938},null,{"$f":"IF('11 (2)'!H32=\"n/a\",\"n/a\",'11 (1)'!$I31+'11 (2)'!H32)","v":9.6560689983789388E-2},null,null,null,0.13226068998378937,0.11506068998378938,9.6560689983789388E-2]
[26,{"$f":"'11 (1)'!B32","v":"McCormick & Co."},null,{"$f":"IF('11 (2)'!D33=\"n/a\",\"n/a\",'11 (1)'!$I32+'11 (2)'!D33)","v":8.1960009571937623E-2},null,{"$f":"IF('11 (2)'!F33=\"n/a\",\"n/a\",'11 (1)'!$I32+'11 (2)'!F33)","v":4.4960009571937617E-2},null,{"$f":"IF('11 (2)'!H33=\"n/a\",\"n/a\",'11 (1)'!$I32+'11 (2)'!H33)","v":6.6160009571937614E-2},null,null,null,8.1960009571937623E-2,"nmf",6.6160009571937614E-2]
[27,{"$f":"'11 (1)'!B33","v":"McDonald's Corp."},null,{"$f":"IF('11 (2)'!D34=\"n/a\",\"n/a\",'11 (1)'!$I33+'11 (2)'!D34)","v":0.10931955634132554},null,{"$f":"IF('11 (2)'!F34=\"n/a\",\"n/a\",'11 (1)'!$I33+'11 (2)'!F34)","v":8.2419556341325542E-2},null,{"$f":"IF('11 (2)'!H34=\"n/a\",\"n/a\",'11 (1)'!$I33+'11 (2)'!H34)","v":0.10421955634132554},null,null,null,0.10931955634132554,8.2419556341325542E-2,0.10421955634132554]
[28,{"$f":"'11 (1)'!B34","v":"Northrop Grumman"},null,{"$f":"IF('11 (2)'!D35=\"n/a\",\"n/a\",'11 (1)'!$I34+'11 (2)'!D35)","v":0.11626066352974727},null,{"$f":"IF('11 (2)'!F35=\"n/a\",\"n/a\",'11 (1)'!$I34+'11 (2)'!F35)","v":0.12136066352974727},null,{"$f":"IF('11 (2)'!H35=\"n/a\",\"n/a\",'11 (1)'!$I34+'11 (2)'!H35)","v":"n/a"},null,null,null,0.11626066352974727,0.12136066352974727,"n/a"]
[29,{"$f":"'11 (1)'!B35","v":"PepsiCo, Inc."},null,{"$f":"IF('11 (2)'!D36=\"n/a\",\"n/a\",'11 (1)'!$I35+'11 (2)'!D36)","v":9.2095129222237143E-2},null,{"$f":"IF('11 (2)'!F36=\"n/a\",\"n/a\",'11 (1)'!$I35+'11 (2)'!F36)","v":7.3895129222237149E-2},null,{"$f":"IF('11 (2)'!H36=\"n/a\",\"n/a\",'11 (1)'!$I35+'11 (2)'!H36)","v":8.8195129222237156E-2},null,null,null,9.2095129222237143E-2,7.3895129222237149E-2,8.8195129222237156E-2]
[30,{"$f":"'11 (1)'!B36","v":"Procter & Gamble"},null,{"$f":"IF('11 (2)'!D37=\"n/a\",\"n/a\",'11 (1)'!$I36+'11 (2)'!D37)","v":0.1126037982151973},null,{"$f":"IF('11 (2)'!F37=\"n/a\",\"n/a\",'11 (1)'!$I36+'11 (2)'!F37)","v":0.1029037982151973},null,{"$f":"IF('11 (2)'!H37=\"n/a\",\"n/a\",'11 (1)'!$I36+'11 (2)'!H37)","v":9.9303798215197289E-2},null,null,null,0.1126037982151973,0.1029037982151973,9.9303798215197289E-2]
[31,{"$f":"'11 (1)'!B37","v":"Public Storage"},null,{"$f":"IF('11 (2)'!D38=\"n/a\",\"n/a\",'11 (1)'!$I37+'11 (2)'!D38)","v":8.1860927708735542E-2},null,{"$f":"IF('11 (2)'!F38=\"n/a\",\"n/a\",'11 (1)'!$I37+'11 (2)'!F38)","v":0.21186092770873555},null,{"$f":"IF('11 (2)'!H38=\"n/a\",\"n/a\",'11 (1)'!$I37+'11 (2)'!H38)","v":8.3660927708735539E-2},null,null,null,8.1860927708735542E-2,"nmf",8.3660927708735539E-2]
[{"$f":"A38+1","v":32},{"$f":"'11 (1)'!B38","v":"Realty Income Corp."},null,{"$f":"IF('11 (2)'!D39=\"n/a\",\"n/a\",'11 (1)'!$I38+'11 (2)'!D39)","v":0.11827451711639844},null,{"$f":"IF('11 (2)'!F39=\"n/a\",\"n/a\",'11 (1)'!$I38+'11 (2)'!F39)","v":0.10977451711639845},null,{"$f":"IF('11 (2)'!H39=\"n/a\",\"n/a\",'11 (1)'!$I38+'11 (2)'!H39)","v":8.7574517116398451E-2},null,null,null,{"$f":"IF(D39=\"n/a\",\"n/a\",IF(D39<$C$58,\"nmf\",IF(D39>$C$59,\"nmf\",D39)))","v":0.11827451711639844},{"$f":"IF(F39=\"n/a\",\"n/a\",IF(F39<$C$58,\"nmf\",IF(F39>$C$59,\"nmf\",F39)))","v":0.10977451711639845},{"$f":"IF(H39=\"n/a\",\"n/a\",IF(H39<$C$58,\"nmf\",IF(H39>$C$59,\"nmf\",H39)))","v":8.7574517116398451E-2}]
[33,{"$f":"'11 (1)'!B39","v":"Republic Services"},null,{"$f":"IF('11 (2)'!D40=\"n/a\",\"n/a\",'11 (1)'!$I39+'11 (2)'!D40)","v":0.11204512256485624},null,{"$f":"IF('11 (2)'!F40=\"n/a\",\"n/a\",'11 (1)'!$I39+'11 (2)'!F40)","v":9.5545122564856227E-2},null,{"$f":"IF('11 (2)'!H40=\"n/a\",\"n/a\",'11 (1)'!$I39+'11 (2)'!H40)","v":0.12184512256485625},null,null,null,0.11204512256485624,9.5545122564856227E-2,0.12184512256485625]
[34,{"$f":"'11 (1)'!B40","v":"Smucker (J.M.)"},null,{"$f":"IF('11 (2)'!D41=\"n/a\",\"n/a\",'11 (1)'!$I40+'11 (2)'!D41)","v":6.1464099802912099E-2},null,{"$f":"IF('11 (2)'!F41=\"n/a\",\"n/a\",'11 (1)'!$I40+'11 (2)'!F41)","v":4.69640998029121E-2},null,{"$f":"IF('11 (2)'!H41=\"n/a\",\"n/a\",'11 (1)'!$I40+'11 (2)'!H41)","v":5.3064099802912101E-2},null,null,null,"nmf","nmf","nmf"]
[35,{"$f":"'11 (1)'!B41","v":"Sysco Corp."},null,{"$f":"IF('11 (2)'!D42=\"n/a\",\"n/a\",'11 (1)'!$I41+'11 (2)'!D42)","v":0.13272214163169968},null,{"$f":"IF('11 (2)'!F42=\"n/a\",\"n/a\",'11 (1)'!$I41+'11 (2)'!F42)","v":0.11172214163169966},null,{"$f":"IF('11 (2)'!H42=\"n/a\",\"n/a\",'11 (1)'!$I41+'11 (2)'!H42)","v":0.12772214163169968},null,null,null,0.13272214163169968,0.11172214163169966,0.12772214163169968]
[36,{"$f":"'11 (1)'!B42","v":"Verizon Communic."},null,{"$f":"IF('11 (2)'!D43=\"n/a\",\"n/a\",'11 (1)'!$I42+'11 (2)'!D43)","v":8.4291691466128651E-2},null,{"$f":"IF('11 (2)'!F43=\"n/a\",\"n/a\",'11 (1)'!$I42+'11 (2)'!F43)","v":6.3291691466128647E-2},null,{"$f":"IF('11 (2)'!H43=\"n/a\",\"n/a\",'11 (1)'!$I42+'11 (2)'!H43)","v":7.5591691466128652E-2},null,null,null,8.4291691466128651E-2,"nmf",7.5591691466128652E-2]
[37,{"$f":"'11 (1)'!B43","v":"Walmart Inc."},null,{"$f":"IF('11 (2)'!D44=\"n/a\",\"n/a\",'11 (1)'!$I43+'11 (2)'!D44)","v":9.2679027358059107E-2},null,{"$f":"IF('11 (2)'!F44=\"n/a\",\"n/a\",'11 (1)'!$I43+'11 (2)'!F44)","v":7.4479027358059113E-2},null,{"$f":"IF('11 (2)'!H44=\"n/a\",\"n/a\",'11 (1)'!$I43+'11 (2)'!H44)","v":6.707902735805911E-2},null,null,null,9.2679027358059107E-2,7.4479027358059113E-2,6.707902735805911E-2]
[38,{"$f":"'11 (1)'!B44","v":"Waste Management"},null,{"$f":"IF('11 (2)'!D45=\"n/a\",\"n/a\",'11 (1)'!$I44+'11 (2)'!D45)","v":0.10771732561594427},null,{"$f":"IF('11 (2)'!F45=\"n/a\",\"n/a\",'11 (1)'!$I44+'11 (2)'!F45)","v":9.461732561594427E-2},null,{"$f":"IF('11 (2)'!H45=\"n/a\",\"n/a\",'11 (1)'!$I44+'11 (2)'!H45)","v":0.10741732561594428},null,null,null,0.10771732561594427,9.461732561594427E-2,0.10741732561594428]
[{"$f":"#REF!+1","v":{"$error":"#REF!"}}]
[null,"Average (b)",null,{"$f":"AVERAGE(L8:L45)","v":0.1046324177831057},null,{"$f":"AVERAGE(M8:M45)","v":9.4525949172190482E-2},null,{"$f":"AVERAGE(N8:N45)","v":9.4908149540194248E-2},null,{"$f":"AVERAGE(D47:H47)","v":9.8022172165163471E-2},"Average",{"$f":"AVERAGE(L8:L45)","v":0.1046324177831057},{"$f":"AVERAGE(M8:M45)","v":9.4525949172190482E-2},9.4908149540194248E-2]
[null,"Midpoint (b,c)",null,{"$f":"AVERAGE(L48:L49)","v":0.10792425040336967},null,{"$f":"AVERAGE(M48:M49)","v":0.10576437983102746},null,{"$f":"AVERAGE(N48:N49)","v":0.10462195318653605},null,null,"Min",{"$f":"MIN(L8:L45)","v":6.6960061865615622E-2},{"$f":"MIN(M8:M45)","v":6.5944862860920425E-2},{"$f":"MIN(N8:N45)","v":6.6160009571937614E-2}]
[null,null,null,null,null,null,null,null,null,null,"Max",{"$f":"MAX(L8:L45)","v":0.14888843894112372},{"$f":"MAX(M8:M45)","v":0.14558389680113448},{"$f":"MAX(N8:N45)","v":0.14308389680113448}]
[]
["(a)","Sum of dividend yield (p. 1) and respective growth rate (p. 2)."]
["(b)","Excludes highlighted figures."]
["(c)","Average of low and high values."]
[]
[]
[]
[]
[null,"Criteria Min",{"$f":"'4 (3)'!D40","v":6.5000000000000002E-2}]
[null,"Criteria Max",{"$f":"'4 (3)'!D41","v":0.15}]

{"sheet":"12 (1)","index":27,"n_rows":42,"n_cols":21,"rows_kept":42,"cut":false,"hidden":false,"merged":[[4,16,4,20],[36,1,36,13],[4,3,4,7],[4,9,4,13]]}
[{"$f":"'Exhibit List'!C23","v":"CAPITAL STRUCTURE"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Exhibit List'!B23","v":"Exhibit AMM-12"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Page 1 of 3"]
[{"$f":"'Exhibit List'!D23","v":"ELECTRIC GROUP"}]
[]
[null,null,null,"At Year-end 2019 (a)",null,null,null,null,null,"Value Line Projected (b)",null,null,null,null,null,null,"At Year-end 2019 ($millions)"]
[null,null,null,null,null,null,null,"Common",null,null,null,null,null,"Common",null,null,"Current","Long-Tern",null,"Common"]
[null,"Company",null,"Debt",null,"Preferred",null,"Equity",null,"Debt",null,"Preferred",null,"Equity",null,null,"Maturities","Debt","Preferred","Equity","Total"]
[{"$f":"A7+1","v":1},{"$f":"'Proxy Group Ticker'!C3","v":"Alliant Energy"},null,{"$f":"SUM(Q8:R8)/U8","v":0.53385423404310373},null,{"$f":"S8/$U8","v":1.724836787319E-2},null,{"$f":"T8/$U8","v":0.44889739808370638},null,{"$f":"VLOOKUP('Proxy Group Ticker'!$B3,vldatabase,13,FALSE)","v":0.52},null,{"$f":"1-N8-J8","v":0},null,{"$f":"VLOOKUP('Proxy Group Ticker'!$B3,vldatabase,15,FALSE)","v":0.48},null,null,657.2,5533,200,5205.1000000000004,{"$f":"SUM(Q8:T8)","v":11595.3}]
[{"$f":"A8+1","v":2},{"$f":"'Proxy Group Ticker'!C4","v":"Ameren Corp."},null,{"$f":"SUM(Q9:R9)/U9","v":0.53291946690967085},null,{"$f":"S9/$U9","v":0},null,{"$f":"T9/$U9","v":0.46708053309032921},null,{"$f":"VLOOKUP('Proxy Group Ticker'!$B4,vldatabase,13,FALSE)","v":0.48},null,{"$f":"1-N9-J9","v":5.0000000000000044E-3},null,{"$f":"VLOOKUP('Proxy Group Ticker'!$B4,vldatabase,15,FALSE)","v":0.51500000000000001},null,null,442,8915,0,8201,{"$f":"SUM(Q9:T9)","v":17558}]
[3,{"$f":"'Proxy Group Ticker'!C5","v":"American Elec Pwr"},null,0.57303269602283091,null,0,null,0.4269673039771692,null,{"$f":"VLOOKUP('Proxy Group Ticker'!$B5,vldatabase,13,FALSE)","v":0.53500000000000003},null,0,null,{"$f":"VLOOKUP('Proxy Group Ticker'!$B5,vldatabase,15,FALSE)","v":0.46500000000000002},null,null,1598.7,25126.799999999999,0,19913.2,46638.7]
[4,{"$f":"'Proxy Group Ticker'!C6","v":"Avangrid, Inc."},null,0.3232893365751997,null,0,null,0.67671066342480024,null,{"$f":"VLOOKUP('Proxy Group Ticker'!$B6,vldatabase,13,FALSE)","v":0.4},null,0,null,{"$f":"VLOOKUP('Proxy Group Ticker'!$B6,vldatabase,15,FALSE)","v":0.6},null,null,730,6716,0,15586,23032]
[5,{"$f":"'Proxy Group Ticker'!C7","v":"Black Hills Corp."},null,0.56076481111633203,null,0,null,0.43923518888366803,null,{"$f":"VLOOKUP('Proxy Group Ticker'!$B7,vldatabase,13,FALSE)","v":0.51500000000000001},null,0,null,{"$f":"VLOOKUP('Proxy Group Ticker'!$B7,vldatabase,15,FALSE)","v":0.48499999999999999},null,null,5.7430000000000003,3140.096,0,2464.069,5609.9079999999994]
[6,{"$f":"'Proxy Group Ticker'!C8","v":"CMS Energy Corp."},null,0.72243575664397097,null,0,null,0.27756424335602897,null,{"$f":"VLOOKUP('Proxy Group Ticker'!$B8,vldatabase,13,FALSE)","v":0.67},null,0,null,{"$f":"VLOOKUP('Proxy Group Ticker'!$B8,vldatabase,15,FALSE)","v":0.33},null,null,1130,12027,0,5055,18212]
[7,{"$f":"'Proxy Group Ticker'!C9","v":"Consolidated Edison"},null,0.52304509506101715,null,0,null,0.47695490493898285,null,{"$f":"VLOOKUP('Proxy Group Ticker'!$B9,vldatabase,13,FALSE)","v":0.505},null,0,null,{"$f":"VLOOKUP('Proxy Group Ticker'!$B9,vldatabase,15,FALSE)","v":0.495},null,null,1446,18527,0,18213,38186]
[8,{"$f":"'Proxy Group Ticker'!C10","v":"Dominion Energy"},null,0.52079021107027701,null,0,null,0.47920978892972305,null,{"$f":"VLOOKUP('Proxy Group Ticker'!$B10,vldatabase,13,FALSE)","v":0.59499999999999997},null,0,null,{"$f":"VLOOKUP('Proxy Group Ticker'!$B10,vldatabase,15,FALSE)","v":0.40500000000000003},null,null,3162,33824,0,34033,71019]
[9,{"$f":"'Proxy Group Ticker'!C11","v":"DTE Energy Co."},null,0.58408883266568279,null,0,null,0.41591116733431727,null,{"$f":"VLOOKUP('Proxy Group Ticker'!$B11,vldatabase,13,FALSE)","v":0.58499999999999996},null,0,null,{"$f":"VLOOKUP('Proxy Group Ticker'!$B11,vldatabase,15,FALSE)","v":0.41499999999999998},null,null,687,15935,0,11836,28458]
[10,{"$f":"'Proxy Group Ticker'!C12","v":"Duke Energy Corp."},null,0.5479604438285397,null,0,null,0.45203955617146035,null,{"$f":"VLOOKUP('Proxy Group Ticker'!$B12,vldatabase,13,FALSE)","v":0.55000000000000004},null,4.9999999999998934E-3,null,{"$f":"VLOOKUP('Proxy Group Ticker'!$B12,vldatabase,15,FALSE)","v":0.44500000000000001},null,null,3141,54985,0,47951,106077]
[11,{"$f":"'Proxy Group Ticker'!C13","v":"Entergy Corp."},null,0.63042532839254306,null,7.7388548286630738E-3,null,0.36183581677879384,null,{"$f":"VLOOKUP('Proxy Group Ticker'!$B13,vldatabase,13,FALSE)","v":0.57999999999999996},null,1.000000000000012E-2,null,{"$f":"VLOOKUP('Proxy Group Ticker'!$B13,vldatabase,15,FALSE)","v":0.41},null,null,795.01199999999994,17078.643,219.41,10258.674999999999,28351.739999999998]
[12,{"$f":"'Proxy Group Ticker'!C14","v":"Evergy Inc."},null,0.51289680843180518,null,0,null,0.48710319156819493,null,{"$f":"VLOOKUP('Proxy Group Ticker'!$B14,vldatabase,13,FALSE)","v":0.52},null,0,null,{"$f":"VLOOKUP('Proxy Group Ticker'!$B14,vldatabase,15,FALSE)","v":0.48},null,null,251.1,8746.7000000000007,0,8545.2999999999993,17543.099999999999]
[13,{"$f":"'Proxy Group Ticker'!C15","v":"Eversource Energy"},null,0.53451410203503202,null,0,null,0.46548589796496798,null,{"$f":"VLOOKUP('Proxy Group Ticker'!$B15,vldatabase,13,FALSE)","v":0.53500000000000003},null,5.0000000000000044E-3,null,{"$f":"VLOOKUP('Proxy Group Ticker'!$B15,vldatabase,15,FALSE)","v":0.46},null,null,370.62099999999998,14310.949999999999,0,12785.564,27467.134999999998]
[14,{"$f":"'Proxy Group Ticker'!C16","v":"Exelon Corp."},null,0.5130700543646658,null,0,null,0.4869299456353342,null,{"$f":"VLOOKUP('Proxy Group Ticker'!$B16,vldatabase,13,FALSE)","v":0.49},null,0,null,{"$f":"VLOOKUP('Proxy Group Ticker'!$B16,vldatabase,15,FALSE)","v":0.51},null,null,4710,31719,0,34573,71002]
[15,{"$f":"'Proxy Group Ticker'!C17","v":"Fortis Inc."},null,0.5294213986570272,null,3.7972906576823194E-2,null,0.43260569476614957,null,{"$f":"VLOOKUP('Proxy Group Ticker'!$B17,vldatabase,13,FALSE)","v":0.52},null,3.499999999999992E-2,null,{"$f":"VLOOKUP('Proxy Group Ticker'!$B17,vldatabase,15,FALSE)","v":0.44500000000000001},null,null,714,21914,1623,18490,42741]
[16,{"$f":"'Proxy Group Ticker'!C18","v":"NextEra Energy, Inc."},null,{"$f":"SUM(Q23:R23)/U23","v":0.48955286509435125},null,{"$f":"S23/$U23","v":0},null,{"$f":"T23/$U23","v":0.51044713490564875},null,{"$f":"VLOOKUP('Proxy Group Ticker'!$B18,vldatabase,13,FALSE)","v":0.5},null,{"$f":"1-N23-J23","v":0},null,{"$f":"VLOOKUP('Proxy Group Ticker'!$B18,vldatabase,15,FALSE)","v":0.5},null,null,2124,37543,0,41360,{"$f":"SUM(Q23:T23)","v":81027}]
[17,{"$f":"'Proxy Group Ticker'!C19","v":"OGE Energy Corp."},null,0.43562790570848159,null,0,null,0.56437209429151847,null,{"$f":"VLOOKUP('Proxy Group Ticker'!$B19,vldatabase,13,FALSE)","v":0.45500000000000002},null,0,null,{"$f":"VLOOKUP('Proxy Group Ticker'!$B19,vldatabase,15,FALSE)","v":0.54500000000000004},null,null,0,3195.2,0,4139.5,7334.7]
[18,{"$f":"'Proxy Group Ticker'!C20","v":"PPL Corp."},null,0.62759431257883269,null,0,null,0.37240568742116731,null,{"$f":"VLOOKUP('Proxy Group Ticker'!$B20,vldatabase,13,FALSE)","v":0.54500000000000004},null,0,null,{"$f":"VLOOKUP('Proxy Group Ticker'!$B20,vldatabase,15,FALSE)","v":0.45500000000000002},null,null,1172,20721,0,12991,34884]
[19,{"$f":"'Proxy Group Ticker'!C21","v":"Pub Sv Enterprise Grp."},null,0.50031460078815782,null,0,null,0.49968539921184224,null,{"$f":"VLOOKUP('Proxy Group Ticker'!$B21,vldatabase,13,FALSE)","v":0.51},null,0,null,{"$f":"VLOOKUP('Proxy Group Ticker'!$B21,vldatabase,15,FALSE)","v":0.49},null,null,1365,13743,0,15089,30197]
[20,{"$f":"'Proxy Group Ticker'!C22","v":"Sempra Energy"},null,0.50573488076888207,null,4.5335025840964729E-4,null,0.49381176897270829,null,{"$f":"VLOOKUP('Proxy Group Ticker'!$B22,vldatabase,13,FALSE)","v":0.48499999999999999},null,0,null,{"$f":"VLOOKUP('Proxy Group Ticker'!$B22,vldatabase,15,FALSE)","v":0.51500000000000001},null,null,1526,20785,20,21785,44116]
[21,{"$f":"'Proxy Group Ticker'!C23","v":"Southern Company"},null,0.58509915606302088,null,3.8016356177984481E-3,null,0.41109920831918062,null,{"$f":"VLOOKUP('Proxy Group Ticker'!$B23,vldatabase,13,FALSE)","v":0.58499999999999996},null,0,null,{"$f":"VLOOKUP('Proxy Group Ticker'!$B23,vldatabase,15,FALSE)","v":0.41499999999999998},null,null,2989,41798,291,31468,76546]
[22,{"$f":"'Proxy Group Ticker'!C24","v":"WEC Energy Group"},null,0.53722223225084398,null,1.3719154466848385E-3,null,0.46140585230247122,null,{"$f":"VLOOKUP('Proxy Group Ticker'!$B24,vldatabase,13,FALSE)","v":0.52},null,0,null,{"$f":"VLOOKUP('Proxy Group Ticker'!$B24,vldatabase,15,FALSE)","v":0.48},null,null,693.2,11211,30.4,10224.199999999999,22158.799999999999]
[23,{"$f":"'Proxy Group Ticker'!C25","v":"Xcel Energy Inc."},null,0.57767640678831189,null,0,null,0.42232359321168816,null,{"$f":"VLOOKUP('Proxy Group Ticker'!$B25,vldatabase,13,FALSE)","v":0.56999999999999995},null,0,null,{"$f":"VLOOKUP('Proxy Group Ticker'!$B25,vldatabase,15,FALSE)","v":0.43},null,null,702,17407,0,13239,31348]
[]
[null,"Average",null,{"$f":"AVERAGE(D8:D30)","v":0.53918830155906872},null,{"$f":"AVERAGE(F8:F30)","v":2.9820448087638785E-3},null,{"$f":"AVERAGE(H8:H30)","v":0.45782965363216738},null,{"$f":"AVERAGE(J8:J30)","v":0.52913043478260857},null,{"$f":"AVERAGE(L8:L30)","v":2.6086956521739106E-3},null,{"$f":"AVERAGE(N8:N30)","v":0.4682608695652174}]
[]
[null,"Average - Ex. High and Low",null,{"$f":"(D32*$A$30-SUM(D41:D42))/($A$30-2)","v":0.54074313536378138},null,{"$f":"(F32*$A$30-SUM(F41:F42))/($A$30-2)","v":1.4578154297498101E-3},null,{"$f":"(H32*$A$30-SUM(H41:H42))/($A$30-2)","v":0.45599081555995336},null,{"$f":"(J32*$A$30-SUM(J41:J42))/($A$30-2)","v":0.52857142857142836},null,{"$f":"(L32*$A$30-SUM(L41:L42))/($A$30-2)","v":1.1904761904761915E-3},null,{"$f":"(N32*$A$30-SUM(N41:N42))/($A$30-2)","v":0.46857142857142858}]
[]
[]
["(a)","Most recent SEC Form 10-K reports."]
["(b)",{"$f":"'Electric Utility Data'!B51","v":"The Value Line Investment Survey (Feb. 14, Mar. 13 and Apr. 24, 2020)."}]
[]
[]
[null,null,null,{"$f":"MIN(D8:D30)","v":0.3232893365751997},null,{"$f":"MIN(F8:F30)","v":0},null,{"$f":"MIN(H8:H30)","v":0.27756424335602897},null,{"$f":"MIN(J8:J30)","v":0.4},null,{"$f":"MIN(L8:L30)","v":0},null,{"$f":"MIN(N8:N30)","v":0.33}]
[null,null,null,{"$f":"MAX(D8:D30)","v":0.72243575664397097},null,{"$f":"MAX(F8:F30)","v":3.7972906576823194E-2},null,{"$f":"MAX(H8:H30)","v":0.67671066342480024},null,{"$f":"MAX(J8:J30)","v":0.67},null,{"$f":"MAX(L8:L30)","v":3.499999999999992E-2},null,{"$f":"MAX(N8:N30)","v":0.6}]

{"sheet":"12 (2-3)","index":28,"n_rows":170,"n_cols":14,"rows_kept":170,"cut":false,"hidden":false,"merged":[[5,3,5,5],[5,10,5,12]]}
[{"$f":"'Exhibit List'!C24","v":"CAPITAL STRUCTURE"},null,null,null,null,null,{"$f":"'Exhibit List'!B24","v":"Exhibit AMM-12"},{"$f":"A1","v":"CAPITAL STRUCTURE"},null,null,null,null,null,{"$f":"G1","v":"Exhibit AMM-12"}]
[null,null,null,null,null,null,"Page 2 of 3",null,null,null,null,null,null,"Page 3 of 3"]
[{"$f":"'Exhibit List'!D24","v":"ELECTRIC GROUP OPERATING SUBSIDIARIES"},null,null,null,null,null,null,{"$f":"A3","v":"ELECTRIC GROUP OPERATING SUBSIDIARIES"}]
[]
[]
[null,null,null,"At Year-End 2019 (a)",null,null,null,null,null,null,"At Year-End 2019 (a)"]
[null,"Operating Company",null,"Debt","Preferred","Common Equity",null,null,"Operating Company",null,"Debt","Preferred","Common Equity"]
[null,"ALLIANT ENERGY CORP.",null,null,null,null,null,null,"EVERSOURCE ENERGY"]
[null,"Interstate Power & Light",null,0.47548760405493196,3.0215588221963709E-2,0.49429680772310436,null,null,"Connecticut Light & Power",null,0.43855215570966477,1.4484875085404046E-2,0.54696296920493115]
[null,"Wisconsin Power & Light",null,0.44985219840327723,0,0.55014780159672272,null,null,"NSTAR Electric Co.",null,0.4429555054559528,5.6991611629999862E-3,0.5513453333810473]
[null,"AMEREN CORP.",null,null,null,null,null,null,"Public Service Co. of New Hampshire",null,0.52446778522458004,0,0.47553221477541996]
[null,"Ameren Illinois Co.",null,0.46386401972233032,8.0446347476320224E-3,0.52809134553003767,null,null,"EXELON CORP."]
[null,"Union Electric Co.",null,0.49068977632041222,9.3687785454971313E-3,0.49994144513409067,null,null,"Delmarva Power and Light",null,0.49793454083253891,0,0.50206545916746104]
[null,"AMERICAN ELEC PWR",null,null,null,null,null,null,"Baltimore Gas & Electric Co.",null,0.47030058967352223,0,0.52969941032647783]
[null,"AEP Texas, Inc.",null,0.60621051931644399,0,0.39378948068355607,null,null,"Commonweath Edison Co.",null,0.44887214164042738,0,0.55112785835957256]
[null,"Appalachian Power Co.",null,0.5112110775286427,0,0.48878892247135719,null,null,"PECO Energy Co.",null,0.46208317239603452,0,0.53791682760396553]
[null,"Indiana Michigan Power Co.",null,0.54520430415043075,0,0.45479569584956919,null,null,"Potomac Electric Power Co.",null,0.49627447582741291,0,0.50372552417258709]
[null,"Kentucky Power Co.",null,0.52657689356610604,0,0.47342310643389401,null,null,"Atlantic City Electric Co.",null,0.50979638878217437,0,0.49020361121782557]
[null,"Kingsport Power Co.",null,0.45375645317622942,0,0.54624354682377063,null,null,"FORTIS, INC."]
[null,"Ohio Power Co.",null,0.45354536542860258,0,0.54645463457139742,null,null,"Tucson Electric Power Co.",null,0.44900826980191311,0,0.55099173019808678]
[null,"Public Service Co. of Oklahoma",null,0.50233737996013772,0,0.49766262003986228,null,null,"UNS Electric",null,0.42524670303573342,0,0.57475329696426658]
[null,"Southwestern Electric Pwr Co.",null,0.52104302784154455,0,0.47895697215845545,null,null,"Central Hudson Gas & Electric",null,0.49162913011936843,7.2947418965704942E-8,0.50837079693321263]
[null,"Wheeling Power Co.",null,0.46487651337078956,0,0.53512348662921039,null,null,"International Transmission Co.",null,0.39985727126486015,0,0.60014272873513985]
[null,"AVANGRID",null,null,null,null,null,null,"ITC Great Plains",null,0.40006069692819357,0,0.59993930307180632]
[null,"Central Maine Pwr",null,0.3749503249897696,1.8000766442576084E-4,0.62486966734580462,null,null,"ITC Midwest",null,0.40023678383969336,0,0.5997632161603067]
[null,"NY State E&G",null,0.51063849470461053,0,0.48936150529538958,null,null,"Michigan Elec. Transmission Co.",null,0.40003142047189499,0,0.59996857952810501]
[null,"Rochester G&E",null,0.4878481220837258,0,0.51215187791627415,null,null,"NEXTERA ENERGY"]
[null,"United Illuminating",null,0.42373355243998267,0,0.57626644756001733,null,null,"Florida Power & Light",null,0.39823954554402541,0,0.60176045445597459]
[null,"BLACK HILLS CORP.",null,null,null,null,null,null,"Gulf Power Co.",null,0.49698627701096998,0,0.50301372298903013]
[null,"Black Hills Power",null,0.43180738841369554,0,0.56819261158630452,null,null,"OGE ENERGY CORP."]
[null,"Cheyenne Light Fuel & Power",null,0.51684138792555612,0,0.48315861207444394,null,null,"Oklahoma G&E",null,0.44853255880130316,0,0.55146744119869684]
[null,"Black Hills/Colorado Electric Utility Co",null,0.27015299563795847,0,0.72984700436204164,null,null,"PPL CORP."]
[null,"CMS ENERGY",null,null,null,null,null,null,"Kentucky Utilities Co.",null,0.42326932386638694,0,0.57673067613361306]
[null,"Consumers Energy Co.",null,0.48700437607744329,2.4532555364010079E-3,0.51054236838615563,null,null,"Louisville Gas & Electric Co.",null,0.42059995804489198,0,0.57940004195510808]
[null,"CONSOLIDATED EDISON",null,null,null,null,null,null,"PPL Electric Utilities Corp.",null,0.45196778949756156,0,0.54803221050243844]
[null,"Consolidated Edison of NY",null,0.5140324963072378,0,0.4859675036927622,null,null,"PUB SV ENTERPRISE GRP"]
[null,"Orange & Rockland",null,0.51954371998558391,0,0.48045628001441604,null,null,"Pub Service Electric & Gas Co.",null,0.45223193741371376,0,0.54776806258628619]
[null,"Rockland Electric",null,0,0,1,null,null,"SEMPRA ENERGY"]
[null,"DOMINION ENERGY",null,null,null,null,null,null,"San Diego Gas & Electric",null,0.4725895112167583,0,0.5274104887832417]
[null,"Virginia Electric & Power",null,0.46878560036454775,0,0.53121439963545225,null,null,"Oncor Electric Delivery",null,0.43359984755243491,0,0.56640015244756503]
[null,"Dominion Energy South Carolina",null,0.48155055281737047,0,0.51844944718262953,null,null,"SOUTHERN CO."]
[null,"DTE ENERGY CO.",null,null,null,null,null,null,"Alabama Power Co.",null,0.47959700568469632,1.6378679574492037E-2,0.50402431474081166]
[null,"DTE Electric Co.",null,0.49975665716470835,0,0.5002433428352917,null,null,"Georgia Power Co.",null,0.43956698039507458,0,0.56043301960492542]
[null,"DUKE ENERGY",null,null,null,null,null,null,"Mississippi Power Co.",null,0.49028077753779697,0,0.50971922246220303]
[null,"Duke Energy Carolinas",null,0.48156691352029463,0,0.51843308647970543,null,null,"WEC ENERGY GROUP"]
[null,"Duke Energy Florida",null,0.54057529610829103,0,0.45942470389170897,null,null,"Wisconsin Electric Power Co.",null,0.43518512688812777,4.7886710115710588E-3,0.5600262021003013]
[null,"Duke Energy Indiana",null,0.46999536607970344,0,0.53000463392029662,null,null,"Wisconsin Public Service Corp.",null,0.45392405592164387,0,0.54607594407835613]
[null,"Duke Energy Ohio",null,0.41558235480799743,0,0.58441764519200257,null,null,"XCEL ENERGY, INC."]
[null,"Duke Energy Progress",null,0.49486451048951047,0,0.50513548951048948,null,null,"Northern States Power Co. (MN)",null,0.47799324987845015,0,0.52200675012154985]
[null,"Progress Energy Inc.",null,0.55735657308314646,0,0.44264342691685354,null,null,"Northern States Power Co. (WI)",null,0.45772279087816714,0,0.54227720912183275]
[null,"Duke Energy Kentucky",null,0.50628641285326359,0,0.49371358714673658,null,null,"Public Service Co. of Colorado",null,0.43680889278282092,0,0.56319110721717902]
[null,"ENTERGY CORP.",null,null,null,null,null,null,"Southwestern Public Service Co.",null,0.45856173692357977,0,0.54143826307642029]
[null,"Entergy Arkansas Inc.",null,0.52944922924307691,0,0.47055077075692309]
[null,"Entergy Louisiana LLC",null,0.53308390240648229,0,0.46691609759351782,null,"(b)","Minimum",null,{"$f":"MIN(D9:D37,D40:D60,K8:K52)","v":0.27015299563795847},{"$f":"MIN(E9:E37,E40:E60,L8:L52)","v":0},{"$f":"MIN(F9:F37,F40:F60,M8:M52)","v":0.39378948068355607}]
[null,"Entergy Mississippi Inc.",null,0.51140234706680021,0,0.4885976529331999,null,"(b)","Maximum",null,{"$f":"MAX(D9:D37,D40:D60,K8:K52)","v":0.60621051931644399},{"$f":"MAX(E9:E37,E40:E60,L8:L52)","v":3.0215588221963709E-2},{"$f":"MAX(F9:F37,F40:F60,M8:M52)","v":0.72984700436204164}]
[null,"Entergy New Orleans Inc.",null,0.52909628286457067,0,0.47090371713542939,null,"(b)","Average",null,{"$f":"AVERAGE(D9:D37,D40:D60,K8:K52)","v":0.47140251882501866},{"$f":"AVERAGE(E9:E37,E40:E60,L8:L52)","v":1.3650858642779216E-3},{"$f":"AVERAGE(F9:F37,F40:F60,M8:M52)","v":0.52723239531070343}]
[null,"Entergy Texas Inc.",null,0.51659550667143428,9.4026294587604697E-3,0.47400186386980531]
[null,"EVERGY, INC."]
[null,"Evergy Metro",null,0.49454531210216035,0,0.50545468789783965,null,"(a)  Data from year-end 2019 Company 10-Ks and FERC Form 1 reports."]
[null,"Evergy Kansas Central",null,0.46712118716021844,0,0.53287881283978145,null,"(b)  Exludes Consolidated Edison operating company Rockland Electric."]
[]
[]
[]
[]
[null,null,null,null,null,{"$f":"COUNT($F$9:$F$57,$M$8:$M$52)","v":73}]
[null,null,null,null,null,{"$f":"COUNTIF($F$9:$F$57,\">0.4325\")","v":38}]
[null,null,null,null,null,{"$f":"COUNTIF($M$8:$M$54,\">0.4325\")","v":34}]
[null,null,null,null,null,{"$f":"F67+F66","v":72}]
[]
[]
[null,null,null,null,null,null,null,null,"Total Cap","Weight","Wtd Debt","Wtd Pfd","Wtd Equity"]
[null,"ALLIANT ENERGY CORP.",null,null,null,null,null,null,""]
[null,"Interstate Power & Light",null,0.47548760405493196,3.0215588221963709E-2,0.49429680772310436,null,null,6619.1,{"$f":"I73/$I$170","v":1.0932939934936632E-2},{"$f":"$J73*D73","v":5.1984774149395029E-3},{"$f":"$J73*E73","v":3.3034521112950798E-4},5.4041173088676215E-3]
[null,"Wisconsin Power & Light",null,0.44985219840327723,0,0.55014780159672272,null,null,4296.3,{"$f":"I74/$I$170","v":7.0963106528785271E-3},{"$f":"$J74*D74","v":3.1922909477500008E-3},{"$f":"$J74*E74","v":0},{"$f":"$J74*F74","v":3.9040197051285258E-3}]
[null,"AMEREN CORP.",null,null,null,null,null,null,""]
[null,"Ameren Illinois Co.",null,0.46386401972233032,8.0446347476320224E-3,0.52809134553003767,null,null,7707,1.2729852710875591E-2,5.9049206489399549E-3,1.0240701545014748E-4,6.7225250464854882E-3]
[null,"Union Electric Co.",null,0.49068977632041222,9.3687785454971313E-3,0.49994144513409067,null,null,8539,1.4104088789174345E-2,6.9207321731631927E-3,1.321380844518032E-4,7.0512185315593492E-3]
[null,"AMERICAN ELEC PWR",null,null,null,null,null,null,""]
[null,"AEP Texas, Inc.",null,0.60621051931644399,0,0.39378948068355607,null,null,7519.5,1.2420154075441678E-2,7.5292280520637481E-3,0,4.890926023377931E-3]
[null,"Appalachian Power Co.",null,0.5112110775286427,0,0.48878892247135719,null,null,8536.2000000000007,1.4099463956218533E-2,7.2078021616347352E-3,0,6.8916617945837958E-3]
[null,"Indiana Michigan Power Co.",null,0.54520430415043075,0,0.45479569584956919,null,null,5594.6,9.2407465909257278E-3,5.0380948149361263E-3,0,4.2026517759896007E-3]
[null,"Kentucky Power Co.",null,0.52657689356610604,0,0.47342310643389401,null,null,1652.180357,2.7289493442859548E-3,1.4370016684133601E-3,0,1.291947675872595E-3]
[null,"Kingsport Power Co.",null,0.45375645317622942,0,0.54624354682377063,null,null,130.025699,2.147668349420843E-4,9.7451837283204872E-5,0,1.1731499765887944E-4]
[null,"Ohio Power Co.",null,0.45354536542860258,0,0.54645463457139742,null,null,4590.5,7.5822484584500329E-3,3.4388936478581787E-3,0,4.1433548105918542E-3]
[null,"Public Service Co. of Oklahoma",null,0.50233737996013772,0,0.49766262003986228,null,null,2759.5,4.5579380505593866E-3,2.28962265833862E-3,0,2.2683153922207666E-3]
[null,"Southwestern Electric Pwr Co.",null,0.52104302784154455,0,0.47895697215845545,null,null,5096.7,8.4183521878188165E-3,4.3863237133776071E-3,0,4.0320284744412094E-3]
[null,"Wheeling Power Co.",null,0.46487651337078956,0,0.53512348662921039,null,null,752.88811099999998,1.2435649099259572E-3,5.7810411947663894E-4,0,6.6546079044931818E-4]
[null,"AVANGRID",null,null,null,null,null,null,""]
[null,"Central Maine Pwr",null,0.3749503249897696,1.8000766442576084E-4,0.62486966734580462,null,null,3173.7537499999999,5.2421717630840884E-3,1.9655540062205727E-3,9.4363109559143968E-7,3.2756741257679244E-3]
[null,"NY State E&G",null,0.51063849470461053,0,0.48936150529538958,null,null,3006.9883369999998,4.9667209852511654E-3,2.5361989275264553E-3,0,2.4305220577247105E-3]
[null,"Rochester G&E",null,0.4878481220837258,0,0.51215187791627415,null,null,2156.286681,3.5615948944534557E-3,1.7375173808821039E-3,0,1.8240775135713516E-3]
[null,"United Illuminating",null,0.42373355243998267,0,0.57626644756001733,null,null,2046.002718,3.3794359992462861E-3,1.4319804212041913E-3,0,1.9474555780420947E-3]
[null,"BLACK HILLS CORP.",null,null,null,null,null,null,""]
[null,"Black Hills Power",null,0.43180738841369554,0,0.56819261158630452,null,null,793.80969200000004,1.3111561515019487E-3,5.6616691358260822E-4,0,7.4498923791934063E-4]
[null,"Cheyenne Light Fuel & Power",null,0.51684138792555612,0,0.48315861207444394,null,null,390.83557300000001,6.4555329939803619E-4,3.3364866324080307E-4,0,3.1190463615723312E-4]
[null,"Black Hills/Colorado Electric Utility Co",null,0.27015299563795847,0,0.72984700436204164,null,null,555.24092799999994,9.1710590793951966E-4,2.4775890834713101E-4,0,6.6934699959238881E-4]
[null,"CMS ENERGY",null,null,null,null,null,null,""]
[null,"Consumers Energy Co.",null,0.48700437607744329,2.4532555364010079E-3,0.51054236838615563,null,null,15082,2.4911332371276199E-2,1.2131927878731181E-2,6.1113864058958981E-5,1.2718290628486057E-2]
[null,"CONSOLIDATED EDISON",null,null,null,null,null,null,""]
[null,"Consolidated Edison of NY",null,0.5140324963072378,0,0.4859675036927622,null,null,29111,4.8083397205955537E-2,2.4716428696709789E-2,0,2.3366968509245748E-2]
[null,"Orange & Rockland",null,0.51954371998558391,0,0.48045628001441604,null,null,1586.4543200000001,2.6203879364386003E-3,1.3614060963026582E-3,0,1.2589818401359419E-3]
[null,"Rockland Electric",null,0,0,1,null,null,308.41211700000002,5.0941232952631769E-4,0,0,5.0941232952631769E-4]
[null,"DOMINION ENERGY",null,null,null,null,null,null,""]
[null,"Virginia Electric & Power",null,0.46878560036454775,0,0.53121439963545225,null,null,26334,4.3496553949422319E-2,2.0390558156968882E-2,0,2.3105995792453437E-2]
[null,"Dominion Energy South Carolina",null,0.48155055281737047,0,0.51844944718262953,null,null,7507,1.2399507499746084E-2,5.9709896911658575E-3,0,6.4285178085802261E-3]
[null,"DTE ENERGY CO.",null,null,null,null,null,null,""]
[null,"DTE Electric Co.",null,0.49975665716470835,0,0.5002433428352917,null,null,14383,2.375677585837857E-2,1.1872606887994519E-2,0,1.1884168970384053E-2]
[null,"DUKE ENERGY",null,null,null,null,null,null,""]
[null,"Duke Energy Carolinas",null,0.48156691352029463,0,0.51843308647970543,null,null,24711,4.0815802561106361E-2,1.9655540062205726E-2,0,2.1160262498900635E-2]
[null,"Duke Energy Florida",null,0.54057529610829103,0,0.45942470389170897,null,null,14775,2.4404252472192405E-2,1.3192336006456902E-2,0,1.1211916465735503E-2]
[null,"Duke Energy Indiana",null,0.46999536607970344,0,0.53000463392029662,null,null,8632,1.4257699312349567E-2,6.7010526077620706E-3,0,7.5566467045874971E-3]
[null,"Duke Energy Ohio",null,0.41558235480799743,0,0.58441764519200257,null,null,6302,1.0409177602690797E-2,4.3258705397409072E-3,0,6.0833070629498897E-3]
[null,"Duke Energy Progress",null,0.49486451048951047,0,0.50513548951048948,null,null,18304,3.0233193722572573E-2,1.4961334612055417E-2,0,1.5271859110517155E-2]
[null,"Progress Energy Inc.",null,0.55735657308314646,0,0.44264342691685354,null,null,35227,5.8185353762295895E-2,3.2429989376583805E-2,0,2.5755364385712094E-2]
[null,"Duke Energy Kentucky",null,0.50628641285326359,0,0.49371358714673658,null,null,1306.6150269999998,2.158170084796514E-3,1.0926521905588508E-3,0,1.0655178942376635E-3]
[null,"ENTERGY CORP.",null,null,null,null,null,null,""]
[null,"Entergy Arkansas Inc.",null,0.52944922924307691,0,0.47055077075692309,null,null,6643.1450000000004,1.0972655687944678E-2,5.8094640967319734E-3,0,5.1631915912127048E-3]
[null,"Entergy Louisiana LLC",null,0.53308390240648229,0,0.46691609759351782,null,null,13700.787,2.2629946870777094E-2,1.2063660389125215E-2,0,1.0566286481651881E-2]
[null,"Entergy Mississippi Inc.",null,0.51140234706680021,0,0.4885976529331999,null,null,3156.2799999999997,5.2133099149192178E-3,2.6660989264763084E-3,0,2.5472109884429098E-3]
[null,"Entergy New Orleans Inc.",null,0.52909628286457067,0,0.47090371713542939,null,null,1056.6469999999999,1.7452913815218063E-3,9.2342718247875898E-4,0,8.218641990430474E-4]
[null,"Entergy Texas Inc.",null,0.51659550667143428,9.4026294587604697E-3,0.47400186386980531,null,null,3722.3629999999998,6.1483239556783444E-3,3.1761965290637716E-3,5.7810411947663905E-5,2.9143170146669096E-3]
[null,"EVERGY, INC.",null,null,null,null,null,null,""]
[null,"Evergy Metro",null,0.49454531210216035,0,0.50545468789783965,null,null,5105.7,8.4332177223196449E-3,4.1706082905100389E-3,0,4.262609431809606E-3]
[null,"Evergy Kansas Central",null,0.46712118716021844,0,0.53287881283978145,null,null,7891.1,1.3033935477720304E-2,6.088427413722397E-3,0,6.9455080639979055E-3]
[null,"EVERSOURCE ENERGY",null,null,null,null,null,null,""]
[null,"Connecticut Light & Power",null,0.43855215570966477,1.4484875085404046E-2,0.54696296920493115,null,null,8022.1610000000001,1.3250412346299527E-2,5.8109968985116146E-3,1.9193056766624418E-4,7.2474848801216676E-3]
[null,"NSTAR Electric Co.",null,0.4429555054559528,5.6991611629999862E-3,0.5513453333810473,null,null,7544.9699999999993,1.246222353807902E-2,5.520210526414865E-3,7.1024220392844236E-5,6.8709887912713121E-3]
[null,"Public Service Co. of New Hampshire",null,0.52446778522458004,0,0.47553221477541996,null,null,2926.6849999999999,4.834081871172821E-3,2.535320212568303E-3,0,2.298761658604518E-3]
[null,"EXELON CORP.",null,null,null,null,null,null,""]
[null,"Delmarva Power and Light",null,0.49793454083253891,0,0.50206545916746104,null,null,3147,5.1979818971228083E-3,2.5882547291996949E-3,0,2.609727167923113E-3]
[null,"Baltimore Gas & Electric Co.",null,0.47030058967352223,0,0.52969941032647783,null,null,6953,1.1484451264917346E-2,5.4011442019674559E-3,0,6.0833070629498906E-3]
[null,"Commonweath Edison Co.",null,0.44887214164042738,0,0.55112785835957256,null,null,19373,3.1998888876059797E-2,1.436340977991101E-2,0,1.7635479096148786E-2]
[null,"PECO Energy Co.",null,0.46208317239603452,0,0.53791682760396553,null,null,7767,1.2828956274214444E-2,5.9280448137190214E-3,0,6.9009114604954231E-3]
[null,"Potomac Electric Power Co.",null,0.49627447582741291,0,0.50372552417258709,null,null,5771,9.5321110671419546E-3,4.7305434233745553E-3,0,4.8015676437673993E-3]
[null,"Atlantic City Electric Co.",null,0.50979638878217437,0,0.49020361121782557,null,null,2603,4.2994429228505465E-3,2.1918404758442854E-3,0,2.1076024470062611E-3]
[null,"FORTIS, INC.",null,null,null,null,null,null,""]
[null,"Tucson Electric Power Co.",null,0.44900826980191311,0,0.55099173019808678,null,null,3590.2584260000003,5.9301233887323265E-3,2.6626744424865598E-3,0,3.2674489462457663E-3]
[null,"UNS Electric",null,0.42524670303573342,0,0.57475329696426658,null,null,423.283705,{"$f":"I138/$I$170","v":6.9914872447952696E-4},{"$f":"$J138*D138","v":2.973106900165572E-4},{"$f":"$J138*E138","v":0},{"$f":"$J138*F138","v":4.0183803446296976E-4}]
[null,"Central Hudson Gas & Electric",null,0.49162913011936843,7.2947418965704942E-8,0.50837079693321263,null,null,1370.8504210000001,2.2642693587611E-3,1.1131807752036598E-3,1.6517260556475403E-10,1.1510884183848348E-3]
[null,"International Transmission Co.",null,0.39985727126486015,0,0.60014272873513985,null,null,2021.420562,3.338833011677094E-3,1.3350566572582377E-3,0,2.0037763544188563E-3]
[null,"ITC Great Plains",null,0.40006069692819357,0,0.59993930307180632,null,null,455.93081600000005,7.5307280835984448E-4,3.0127483255011135E-4,0,4.5179797580973308E-4]
[null,"ITC Midwest",null,0.40023678383969336,0,0.5997632161603067,null,null,3033.4105609999997,5.0103632610801214E-3,2.0053316774832656E-3,0,3.0050315835968562E-3]
[null,"Michigan Elec. Transmission Co.",null,0.40003142047189499,0,0.59996857952810501,null,null,1635.6215199999999,2.701598681761834E-3,1.0807243582101854E-3,0,1.6208743235516486E-3]
[null,"NEXTERA ENERGY",null,null,null,null,null,null,""]
[null,"Florida Power & Light",null,0.39823954554402541,0,0.60176045445597459,null,null,35559,5.8733726812770878E-2,2.3390092674024813E-2,0,3.5343634138746062E-2]
[null,"Gulf Power Co.",null,0.49698627701096998,0,0.50301372298903013,null,null,3410.5065519999998,5.6332225348950521E-3,2.7996342951917908E-3,0,2.8335882397032617E-3]
[null,"OGE ENERGY CORP.",null,null,null,null,null,null,""]
[null,"Oklahoma G&E",null,0.44853255880130316,0,0.55146744119869684,null,null,7177.6371410000002,1.1855490283773217E-2,5.3175733928247882E-3,0,6.5379168909484283E-3]
[null,"PPL CORP.",null,null,null,null,null,null,""]
[null,"Kentucky Utilities Co.",null,0.42326932386638694,0,0.57673067613361306,null,null,6197,1.0235746366847806E-2,4.3324774439634974E-3,0,5.9032689228843086E-3]
[null,"Louisville Gas & Electric Co.",null,0.42059995804489198,0,0.57940004195510808,null,null,4767,7.873778107271823E-3,3.3117107415733178E-3,0,4.5620673656985057E-3]
[null,"PPL Electric Utilities Corp.",null,0.45196778949756156,0,0.54803221050243844,null,null,8817,1.4563268632644361E-2,6.5821283317554474E-3,0,7.9811403008889139E-3]
[null,"PUB SV ENTERPRISE GRP",null,null,null,null,null,null,""]
[null,"Pub Service Electric & Gas Co.",null,0.45223193741371376,0,0.54776806258628619,null,null,21730,3.5892007189221045E-2,1.6231511948848375E-2,0,1.9660495240372666E-2]
[null,"SEMPRA ENERGY",null,null,null,null,null,null,""]
[null,"San Diego Gas & Electric",null,0.4725895112167583,0,0.5274104887832417,null,null,13462,2.2235536161127185E-2,1.050828116602965E-2,0,1.1727254995097535E-2]
[null,"Oncor Electric Delivery",null,0.43359984755243491,0,0.56640015244756503,null,null,17897.941491000001,2.9562496303139885E-2,1.2818293890310875E-2,0,1.674420241282901E-2]
[null,"SOUTHERN CO.",null,null,null,null,null,null,""]
[null,"Alabama Power Co.",null,0.47959700568469632,1.6378679574492037E-2,0.50402431474081166,null,null,17767,2.9346216830689845E-2,1.4074357720172688E-2,4.8065228219343423E-4,1.4791206828323723E-2]
[null,"Georgia Power Co.",null,0.43956698039507458,0,0.56043301960492542,null,null,26881,4.4400048101861524E-2,1.9516795073531334E-2,0,2.488325302833019E-2]
[null,"Mississippi Power Co.",null,0.49028077753779697,0,0.50971922246220303,null,null,3241,5.3532441463536775E-3,2.6245927024239413E-3,0,2.7286514439297362E-3]
[null,"WEC ENERGY GROUP",null,null,null,null,null,null,""]
[null,"Wisconsin Electric Power Co.",null,0.43518512688812777,4.7886710115710588E-3,0.5600262021003013,null,null,6358.7162129999997,1.0502857249480553E-2,4.5706872648030869E-3,5.0294728049256472E-5,5.8818752566282108E-3]
[null,"Wisconsin Public Service Corp.",null,0.45392405592164387,0,0.54607594407835613,null,null,3577.8953919999999,5.9097030433476689E-3,2.682556374728856E-3,0,3.2271466686188128E-3]
[null,"XCEL ENERGY, INC.",null,null,null,null,null,null,""]
[null,"Northern States Power Co. (MN)",null,0.47799324987845015,0,0.52200675012154985,null,null,11650.860717,1.9244030216989279E-2,9.1985165441778021E-3,0,1.0045513672811477E-2]
[null,"Northern States Power Co. (WI)",null,0.45772279087816714,0,0.54227720912183275,null,null,1782.4075800000001,2.9440490416696775E-3,1.3475583438352381E-3,0,1.596490697834439E-3]
[null,"Public Service Co. of Colorado",null,0.43680889278282092,0,0.56319110721717902,null,null,12422.418384000001,2.051843211900781E-2,8.962633615543272E-3,0,1.1555798503464538E-2]
[null,"Southwestern Public Service Co.",null,0.45856173692357977,0,0.54143826307642029,null,null,5327.3812319999997,8.7993743892620917E-3,4.0350564037808885E-3,0,4.7643179854812033E-3]
[null,null,null,null,null,null,null,null,{"$f":"SUM(I73:I169)","v":605427.27202299994},{"$f":"SUM(J73:J169)","v":1},0.47590812113276276,1.4786601816080577E-3,0.52261321868562904]

{"sheet":"Proxy Group Risk Measures","index":29,"n_rows":91,"n_cols":19,"rows_kept":91,"cut":false,"hidden":false,"merged":[[4,10,4,15],[3,10,3,15],[42,10,42,15],[43,10,43,15]]}
["RISK MEASURES"]
[]
["ELECTRIC UTILITY GROUP"]
[null,null,null,null,"(a)",null,null,"(b)",null,null,"(c)",null,null,null,null,null,null,"(c)"]
[null,null,null,null,"S&P",null,null,"Moody's",null,null,"Value Line"]
[null,null,null,null,"Corporate",null,null,"Long-term",null,null,"Safety",null,"Financial",null,null,null,null,"Market"]
[null,"Company","SYM",null," Rating",null,null,"Rating",null,null,"Rank",null,"Strength",null,null,"Beta",null,"Cap"]
[{"$f":"A7+1","v":1},{"$f":"VLOOKUP('Proxy Group Ticker'!$B3,vldatabase,2,FALSE)","v":"Alliant Energy"},{"$f":"'Proxy Group Ticker'!B3","v":"LNT"},null,{"$f":"VLOOKUP('Proxy Group Ticker'!$B3,vldatabase,26,FALSE)","v":"A-"},{"$f":"VLOOKUP(E8,'Ordinal Ratings'!A$6:C$28,2,FALSE)","v":7},null,{"$f":"VLOOKUP('Proxy Group Ticker'!$B3,vldatabase,27,FALSE)","v":"Baa2"},{"$f":"VLOOKUP(H8,'Ordinal Ratings'!I$6:K$25,2,FALSE)","v":9},null,{"$f":"VLOOKUP('Proxy Group Ticker'!$B3,vldatabase,22,FALSE)","v":2},null,{"$f":"VLOOKUP('Proxy Group Ticker'!$B3,vldatabase,24,FALSE)","v":"A"},{"$f":"VLOOKUP(M8,'Ordinal Ratings'!E$6:G$16,2,FALSE)","v":3},null,{"$f":"VLOOKUP('Proxy Group Ticker'!$B3,vldatabase,23,FALSE)","v":0.55000000000000004},null,{"$f":"VLOOKUP('Proxy Group Ticker'!$B3,vldatabase,28,FALSE)","v":13400}]
[{"$f":"A8+1","v":2},{"$f":"VLOOKUP('Proxy Group Ticker'!$B4,vldatabase,2,FALSE)","v":"Ameren Corp."},{"$f":"'Proxy Group Ticker'!B4","v":"AEE"},null,{"$f":"VLOOKUP('Proxy Group Ticker'!$B4,vldatabase,26,FALSE)","v":"BBB+"},{"$f":"VLOOKUP(E9,'Ordinal Ratings'!A$6:C$28,2,FALSE)","v":8},null,{"$f":"VLOOKUP('Proxy Group Ticker'!$B4,vldatabase,27,FALSE)","v":"Baa1"},{"$f":"VLOOKUP(H9,'Ordinal Ratings'!I$6:K$25,2,FALSE)","v":8},null,{"$f":"VLOOKUP('Proxy Group Ticker'!$B4,vldatabase,22,FALSE)","v":2},null,{"$f":"VLOOKUP('Proxy Group Ticker'!$B4,vldatabase,24,FALSE)","v":"A"},{"$f":"VLOOKUP(M9,'Ordinal Ratings'!E$6:G$16,2,FALSE)","v":3},null,{"$f":"VLOOKUP('Proxy Group Ticker'!$B4,vldatabase,23,FALSE)","v":0.5},null,{"$f":"VLOOKUP('Proxy Group Ticker'!$B4,vldatabase,28,FALSE)","v":20000}]
[3,{"$f":"VLOOKUP('Proxy Group Ticker'!$B5,vldatabase,2,FALSE)","v":"American Elec Pwr"},{"$f":"'Proxy Group Ticker'!B5","v":"AEP"},null,{"$f":"VLOOKUP('Proxy Group Ticker'!$B5,vldatabase,26,FALSE)","v":"A-"},{"$f":"VLOOKUP(E10,'Ordinal Ratings'!A$6:C$28,2,FALSE)","v":7},null,{"$f":"VLOOKUP('Proxy Group Ticker'!$B5,vldatabase,27,FALSE)","v":"Baa1"},{"$f":"VLOOKUP(H10,'Ordinal Ratings'!I$6:K$25,2,FALSE)","v":8},null,{"$f":"VLOOKUP('Proxy Group Ticker'!$B5,vldatabase,22,FALSE)","v":1},null,{"$f":"VLOOKUP('Proxy Group Ticker'!$B5,vldatabase,24,FALSE)","v":"A+"},{"$f":"VLOOKUP(M10,'Ordinal Ratings'!E$6:G$16,2,FALSE)","v":2},null,{"$f":"VLOOKUP('Proxy Group Ticker'!$B5,vldatabase,23,FALSE)","v":0.5},null,{"$f":"VLOOKUP('Proxy Group Ticker'!$B5,vldatabase,28,FALSE)","v":47000}]
[4,{"$f":"VLOOKUP('Proxy Group Ticker'!$B6,vldatabase,2,FALSE)","v":"Avangrid, Inc."},{"$f":"'Proxy Group Ticker'!B6","v":"AGR"},null,{"$f":"VLOOKUP('Proxy Group Ticker'!$B6,vldatabase,26,FALSE)","v":"BBB+"},{"$f":"VLOOKUP(E11,'Ordinal Ratings'!A$6:C$28,2,FALSE)","v":8},null,{"$f":"VLOOKUP('Proxy Group Ticker'!$B6,vldatabase,27,FALSE)","v":"Baa1"},{"$f":"VLOOKUP(H11,'Ordinal Ratings'!I$6:K$25,2,FALSE)","v":8},null,{"$f":"VLOOKUP('Proxy Group Ticker'!$B6,vldatabase,22,FALSE)","v":2},null,{"$f":"VLOOKUP('Proxy Group Ticker'!$B6,vldatabase,24,FALSE)","v":"B++"},{"$f":"VLOOKUP(M11,'Ordinal Ratings'!E$6:G$16,2,FALSE)","v":4},null,{"$f":"VLOOKUP('Proxy Group Ticker'!$B6,vldatabase,23,FALSE)","v":0.4},null,{"$f":"VLOOKUP('Proxy Group Ticker'!$B6,vldatabase,28,FALSE)","v":16000}]
[5,{"$f":"VLOOKUP('Proxy Group Ticker'!$B7,vldatabase,2,FALSE)","v":"Black Hills Corp."},{"$f":"'Proxy Group Ticker'!B7","v":"BKH"},null,{"$f":"VLOOKUP('Proxy Group Ticker'!$B7,vldatabase,26,FALSE)","v":"BBB+"},{"$f":"VLOOKUP(E12,'Ordinal Ratings'!A$6:C$28,2,FALSE)","v":8},null,{"$f":"VLOOKUP('Proxy Group Ticker'!$B7,vldatabase,27,FALSE)","v":"Baa2"},{"$f":"VLOOKUP(H12,'Ordinal Ratings'!I$6:K$25,2,FALSE)","v":9},null,{"$f":"VLOOKUP('Proxy Group Ticker'!$B7,vldatabase,22,FALSE)","v":2},null,{"$f":"VLOOKUP('Proxy Group Ticker'!$B7,vldatabase,24,FALSE)","v":"A"},{"$f":"VLOOKUP(M12,'Ordinal Ratings'!E$6:G$16,2,FALSE)","v":3},null,{"$f":"VLOOKUP('Proxy Group Ticker'!$B7,vldatabase,23,FALSE)","v":0.65},null,{"$f":"VLOOKUP('Proxy Group Ticker'!$B7,vldatabase,28,FALSE)","v":4200}]
[6,{"$f":"VLOOKUP('Proxy Group Ticker'!$B8,vldatabase,2,FALSE)","v":"CMS Energy Corp."},{"$f":"'Proxy Group Ticker'!B8","v":"CMS"},null,{"$f":"VLOOKUP('Proxy Group Ticker'!$B8,vldatabase,26,FALSE)","v":"BBB+"},{"$f":"VLOOKUP(E13,'Ordinal Ratings'!A$6:C$28,2,FALSE)","v":8},null,{"$f":"VLOOKUP('Proxy Group Ticker'!$B8,vldatabase,27,FALSE)","v":"Baa1"},{"$f":"VLOOKUP(H13,'Ordinal Ratings'!I$6:K$25,2,FALSE)","v":8},null,{"$f":"VLOOKUP('Proxy Group Ticker'!$B8,vldatabase,22,FALSE)","v":2},null,{"$f":"VLOOKUP('Proxy Group Ticker'!$B8,vldatabase,24,FALSE)","v":"B++"},{"$f":"VLOOKUP(M13,'Ordinal Ratings'!E$6:G$16,2,FALSE)","v":4},null,{"$f":"VLOOKUP('Proxy Group Ticker'!$B8,vldatabase,23,FALSE)","v":0.5},null,{"$f":"VLOOKUP('Proxy Group Ticker'!$B8,vldatabase,28,FALSE)","v":18000}]
[7,{"$f":"VLOOKUP('Proxy Group Ticker'!$B9,vldatabase,2,FALSE)","v":"Consolidated Edison"},{"$f":"'Proxy Group Ticker'!B9","v":"ED"},null,{"$f":"VLOOKUP('Proxy Group Ticker'!$B9,vldatabase,26,FALSE)","v":"A-"},{"$f":"VLOOKUP(E14,'Ordinal Ratings'!A$6:C$28,2,FALSE)","v":7},null,{"$f":"VLOOKUP('Proxy Group Ticker'!$B9,vldatabase,27,FALSE)","v":"Baa2"},{"$f":"VLOOKUP(H14,'Ordinal Ratings'!I$6:K$25,2,FALSE)","v":9},null,{"$f":"VLOOKUP('Proxy Group Ticker'!$B9,vldatabase,22,FALSE)","v":1},null,{"$f":"VLOOKUP('Proxy Group Ticker'!$B9,vldatabase,24,FALSE)","v":"A+"},{"$f":"VLOOKUP(M14,'Ordinal Ratings'!E$6:G$16,2,FALSE)","v":2},null,{"$f":"VLOOKUP('Proxy Group Ticker'!$B9,vldatabase,23,FALSE)","v":0.4},null,{"$f":"VLOOKUP('Proxy Group Ticker'!$B9,vldatabase,28,FALSE)","v":31000}]
[8,{"$f":"VLOOKUP('Proxy Group Ticker'!$B10,vldatabase,2,FALSE)","v":"Dominion Energy"},{"$f":"'Proxy Group Ticker'!B10","v":"D"},null,{"$f":"VLOOKUP('Proxy Group Ticker'!$B10,vldatabase,26,FALSE)","v":"BBB+"},{"$f":"VLOOKUP(E15,'Ordinal Ratings'!A$6:C$28,2,FALSE)","v":8},null,{"$f":"VLOOKUP('Proxy Group Ticker'!$B10,vldatabase,27,FALSE)","v":"Baa2"},{"$f":"VLOOKUP(H15,'Ordinal Ratings'!I$6:K$25,2,FALSE)","v":9},null,{"$f":"VLOOKUP('Proxy Group Ticker'!$B10,vldatabase,22,FALSE)","v":2},null,{"$f":"VLOOKUP('Proxy Group Ticker'!$B10,vldatabase,24,FALSE)","v":"B++"},{"$f":"VLOOKUP(M15,'Ordinal Ratings'!E$6:G$16,2,FALSE)","v":4},null,{"$f":"VLOOKUP('Proxy Group Ticker'!$B10,vldatabase,23,FALSE)","v":0.5},null,{"$f":"VLOOKUP('Proxy Group Ticker'!$B10,vldatabase,28,FALSE)","v":70000}]
[9,{"$f":"VLOOKUP('Proxy Group Ticker'!$B11,vldatabase,2,FALSE)","v":"DTE Energy Co."},{"$f":"'Proxy Group Ticker'!B11","v":"DTE"},null,{"$f":"VLOOKUP('Proxy Group Ticker'!$B11,vldatabase,26,FALSE)","v":"BBB+"},{"$f":"VLOOKUP(E16,'Ordinal Ratings'!A$6:C$28,2,FALSE)","v":8},null,{"$f":"VLOOKUP('Proxy Group Ticker'!$B11,vldatabase,27,FALSE)","v":"Baa2"},{"$f":"VLOOKUP(H16,'Ordinal Ratings'!I$6:K$25,2,FALSE)","v":9},null,{"$f":"VLOOKUP('Proxy Group Ticker'!$B11,vldatabase,22,FALSE)","v":2},null,{"$f":"VLOOKUP('Proxy Group Ticker'!$B11,vldatabase,24,FALSE)","v":"B++"},{"$f":"VLOOKUP(M16,'Ordinal Ratings'!E$6:G$16,2,FALSE)","v":4},null,{"$f":"VLOOKUP('Proxy Group Ticker'!$B11,vldatabase,23,FALSE)","v":0.5},null,{"$f":"VLOOKUP('Proxy Group Ticker'!$B11,vldatabase,28,FALSE)","v":22000}]
[10,{"$f":"VLOOKUP('Proxy Group Ticker'!$B12,vldatabase,2,FALSE)","v":"Duke Energy Corp."},{"$f":"'Proxy Group Ticker'!B12","v":"DUK"},null,{"$f":"VLOOKUP('Proxy Group Ticker'!$B12,vldatabase,26,FALSE)","v":"A-"},{"$f":"VLOOKUP(E17,'Ordinal Ratings'!A$6:C$28,2,FALSE)","v":7},null,{"$f":"VLOOKUP('Proxy Group Ticker'!$B12,vldatabase,27,FALSE)","v":"Baa1"},{"$f":"VLOOKUP(H17,'Ordinal Ratings'!I$6:K$25,2,FALSE)","v":8},null,{"$f":"VLOOKUP('Proxy Group Ticker'!$B12,vldatabase,22,FALSE)","v":2},null,{"$f":"VLOOKUP('Proxy Group Ticker'!$B12,vldatabase,24,FALSE)","v":"A"},{"$f":"VLOOKUP(M17,'Ordinal Ratings'!E$6:G$16,2,FALSE)","v":3},null,{"$f":"VLOOKUP('Proxy Group Ticker'!$B12,vldatabase,23,FALSE)","v":0.45},null,{"$f":"VLOOKUP('Proxy Group Ticker'!$B12,vldatabase,28,FALSE)","v":70000}]
[11,{"$f":"VLOOKUP('Proxy Group Ticker'!$B13,vldatabase,2,FALSE)","v":"Entergy Corp."},{"$f":"'Proxy Group Ticker'!B13","v":"ETR"},null,{"$f":"VLOOKUP('Proxy Group Ticker'!$B13,vldatabase,26,FALSE)","v":"BBB+"},{"$f":"VLOOKUP(E18,'Ordinal Ratings'!A$6:C$28,2,FALSE)","v":8},null,{"$f":"VLOOKUP('Proxy Group Ticker'!$B13,vldatabase,27,FALSE)","v":"Baa2"},{"$f":"VLOOKUP(H18,'Ordinal Ratings'!I$6:K$25,2,FALSE)","v":9},null,{"$f":"VLOOKUP('Proxy Group Ticker'!$B13,vldatabase,22,FALSE)","v":2},null,{"$f":"VLOOKUP('Proxy Group Ticker'!$B13,vldatabase,24,FALSE)","v":"B++"},{"$f":"VLOOKUP(M18,'Ordinal Ratings'!E$6:G$16,2,FALSE)","v":4},null,{"$f":"VLOOKUP('Proxy Group Ticker'!$B13,vldatabase,23,FALSE)","v":0.6},null,{"$f":"VLOOKUP('Proxy Group Ticker'!$B13,vldatabase,28,FALSE)","v":24000}]
[12,{"$f":"VLOOKUP('Proxy Group Ticker'!$B14,vldatabase,2,FALSE)","v":"Evergy Inc."},{"$f":"'Proxy Group Ticker'!B14","v":"EVRG"},null,{"$f":"VLOOKUP('Proxy Group Ticker'!$B14,vldatabase,26,FALSE)","v":"A-"},{"$f":"VLOOKUP(E19,'Ordinal Ratings'!A$6:C$28,2,FALSE)","v":7},null,{"$f":"VLOOKUP('Proxy Group Ticker'!$B14,vldatabase,27,FALSE)","v":"Baa2"},{"$f":"VLOOKUP(H19,'Ordinal Ratings'!I$6:K$25,2,FALSE)","v":9},null,{"$f":"VLOOKUP('Proxy Group Ticker'!$B14,vldatabase,22,FALSE)","v":2},null,{"$f":"VLOOKUP('Proxy Group Ticker'!$B14,vldatabase,24,FALSE)","v":"B++"},{"$f":"VLOOKUP(M19,'Ordinal Ratings'!E$6:G$16,2,FALSE)","v":4},null,{"$f":"VLOOKUP('Proxy Group Ticker'!$B14,vldatabase,23,FALSE)","v":"n/a"},null,{"$f":"VLOOKUP('Proxy Group Ticker'!$B14,vldatabase,28,FALSE)","v":16000}]
[13,{"$f":"VLOOKUP('Proxy Group Ticker'!$B15,vldatabase,2,FALSE)","v":"Eversource Energy"},{"$f":"'Proxy Group Ticker'!B15","v":"ES"},null,{"$f":"VLOOKUP('Proxy Group Ticker'!$B15,vldatabase,26,FALSE)","v":"A-"},{"$f":"VLOOKUP(E20,'Ordinal Ratings'!A$6:C$28,2,FALSE)","v":7},null,{"$f":"VLOOKUP('Proxy Group Ticker'!$B15,vldatabase,27,FALSE)","v":"Baa1"},{"$f":"VLOOKUP(H20,'Ordinal Ratings'!I$6:K$25,2,FALSE)","v":8},null,{"$f":"VLOOKUP('Proxy Group Ticker'!$B15,vldatabase,22,FALSE)","v":1},null,{"$f":"VLOOKUP('Proxy Group Ticker'!$B15,vldatabase,24,FALSE)","v":"A"},{"$f":"VLOOKUP(M20,'Ordinal Ratings'!E$6:G$16,2,FALSE)","v":3},null,{"$f":"VLOOKUP('Proxy Group Ticker'!$B15,vldatabase,23,FALSE)","v":0.55000000000000004},null,{"$f":"VLOOKUP('Proxy Group Ticker'!$B15,vldatabase,28,FALSE)","v":29000}]
[14,{"$f":"VLOOKUP('Proxy Group Ticker'!$B16,vldatabase,2,FALSE)","v":"Exelon Corp."},{"$f":"'Proxy Group Ticker'!B16","v":"EXC"},null,{"$f":"VLOOKUP('Proxy Group Ticker'!$B16,vldatabase,26,FALSE)","v":"BBB+"},{"$f":"VLOOKUP(E21,'Ordinal Ratings'!A$6:C$28,2,FALSE)","v":8},null,{"$f":"VLOOKUP('Proxy Group Ticker'!$B16,vldatabase,27,FALSE)","v":"Baa2"},{"$f":"VLOOKUP(H21,'Ordinal Ratings'!I$6:K$25,2,FALSE)","v":9},null,{"$f":"VLOOKUP('Proxy Group Ticker'!$B16,vldatabase,22,FALSE)","v":2},null,{"$f":"VLOOKUP('Proxy Group Ticker'!$B16,vldatabase,24,FALSE)","v":"B++"},{"$f":"VLOOKUP(M21,'Ordinal Ratings'!E$6:G$16,2,FALSE)","v":4},null,{"$f":"VLOOKUP('Proxy Group Ticker'!$B16,vldatabase,23,FALSE)","v":0.65},null,{"$f":"VLOOKUP('Proxy Group Ticker'!$B16,vldatabase,28,FALSE)","v":47000}]
[15,{"$f":"VLOOKUP('Proxy Group Ticker'!$B17,vldatabase,2,FALSE)","v":"Fortis Inc."},{"$f":"'Proxy Group Ticker'!B17","v":"FTS"},null,{"$f":"VLOOKUP('Proxy Group Ticker'!$B17,vldatabase,26,FALSE)","v":"A-"},{"$f":"VLOOKUP(E22,'Ordinal Ratings'!A$6:C$28,2,FALSE)","v":7},null,{"$f":"VLOOKUP('Proxy Group Ticker'!$B17,vldatabase,27,FALSE)","v":"Baa3"},{"$f":"VLOOKUP(H22,'Ordinal Ratings'!I$6:K$25,2,FALSE)","v":10},null,{"$f":"VLOOKUP('Proxy Group Ticker'!$B17,vldatabase,22,FALSE)","v":2},null,{"$f":"VLOOKUP('Proxy Group Ticker'!$B17,vldatabase,24,FALSE)","v":"B++"},{"$f":"VLOOKUP(M22,'Ordinal Ratings'!E$6:G$16,2,FALSE)","v":4},null,{"$f":"VLOOKUP('Proxy Group Ticker'!$B17,vldatabase,23,FALSE)","v":0.6},null,{"$f":"VLOOKUP('Proxy Group Ticker'!$B17,vldatabase,28,FALSE)","v":26000}]
[16,{"$f":"VLOOKUP('Proxy Group Ticker'!$B18,vldatabase,2,FALSE)","v":"NextEra Energy, Inc."},{"$f":"'Proxy Group Ticker'!B18","v":"NEE"},null,{"$f":"VLOOKUP('Proxy Group Ticker'!$B18,vldatabase,26,FALSE)","v":"A-"},{"$f":"VLOOKUP(E23,'Ordinal Ratings'!A$6:C$28,2,FALSE)","v":7},null,{"$f":"VLOOKUP('Proxy Group Ticker'!$B18,vldatabase,27,FALSE)","v":"Baa1"},{"$f":"VLOOKUP(H23,'Ordinal Ratings'!I$6:K$25,2,FALSE)","v":8},null,{"$f":"VLOOKUP('Proxy Group Ticker'!$B18,vldatabase,22,FALSE)","v":1},null,{"$f":"VLOOKUP('Proxy Group Ticker'!$B18,vldatabase,24,FALSE)","v":"A+"},{"$f":"VLOOKUP(M23,'Ordinal Ratings'!E$6:G$16,2,FALSE)","v":2},null,{"$f":"VLOOKUP('Proxy Group Ticker'!$B18,vldatabase,23,FALSE)","v":0.5},null,{"$f":"VLOOKUP('Proxy Group Ticker'!$B18,vldatabase,28,FALSE)","v":129000}]
[17,{"$f":"VLOOKUP('Proxy Group Ticker'!$B19,vldatabase,2,FALSE)","v":"OGE Energy Corp."},{"$f":"'Proxy Group Ticker'!B19","v":"OGE"},null,{"$f":"VLOOKUP('Proxy Group Ticker'!$B19,vldatabase,26,FALSE)","v":"BBB+"},{"$f":"VLOOKUP(E24,'Ordinal Ratings'!A$6:C$28,2,FALSE)","v":8},null,{"$f":"VLOOKUP('Proxy Group Ticker'!$B19,vldatabase,27,FALSE)","v":"Baa1"},{"$f":"VLOOKUP(H24,'Ordinal Ratings'!I$6:K$25,2,FALSE)","v":8},null,{"$f":"VLOOKUP('Proxy Group Ticker'!$B19,vldatabase,22,FALSE)","v":2},null,{"$f":"VLOOKUP('Proxy Group Ticker'!$B19,vldatabase,24,FALSE)","v":"A"},{"$f":"VLOOKUP(M24,'Ordinal Ratings'!E$6:G$16,2,FALSE)","v":3},null,{"$f":"VLOOKUP('Proxy Group Ticker'!$B19,vldatabase,23,FALSE)","v":0.7},null,{"$f":"VLOOKUP('Proxy Group Ticker'!$B19,vldatabase,28,FALSE)","v":7700}]
[18,{"$f":"VLOOKUP('Proxy Group Ticker'!$B20,vldatabase,2,FALSE)","v":"PPL Corp."},{"$f":"'Proxy Group Ticker'!B20","v":"PPL"},null,{"$f":"VLOOKUP('Proxy Group Ticker'!$B20,vldatabase,26,FALSE)","v":"A-"},{"$f":"VLOOKUP(E25,'Ordinal Ratings'!A$6:C$28,2,FALSE)","v":7},null,{"$f":"VLOOKUP('Proxy Group Ticker'!$B20,vldatabase,27,FALSE)","v":"Baa2"},{"$f":"VLOOKUP(H25,'Ordinal Ratings'!I$6:K$25,2,FALSE)","v":9},null,{"$f":"VLOOKUP('Proxy Group Ticker'!$B20,vldatabase,22,FALSE)","v":2},null,{"$f":"VLOOKUP('Proxy Group Ticker'!$B20,vldatabase,24,FALSE)","v":"B++"},{"$f":"VLOOKUP(M25,'Ordinal Ratings'!E$6:G$16,2,FALSE)","v":4},null,{"$f":"VLOOKUP('Proxy Group Ticker'!$B20,vldatabase,23,FALSE)","v":0.65},null,{"$f":"VLOOKUP('Proxy Group Ticker'!$B20,vldatabase,28,FALSE)","v":26000}]
[19,{"$f":"VLOOKUP('Proxy Group Ticker'!$B21,vldatabase,2,FALSE)","v":"Pub Sv Enterprise Grp."},{"$f":"'Proxy Group Ticker'!B21","v":"PEG"},null,{"$f":"VLOOKUP('Proxy Group Ticker'!$B21,vldatabase,26,FALSE)","v":"BBB+"},{"$f":"VLOOKUP(E26,'Ordinal Ratings'!A$6:C$28,2,FALSE)","v":8},null,{"$f":"VLOOKUP('Proxy Group Ticker'!$B21,vldatabase,27,FALSE)","v":"Baa1"},{"$f":"VLOOKUP(H26,'Ordinal Ratings'!I$6:K$25,2,FALSE)","v":8},null,{"$f":"VLOOKUP('Proxy Group Ticker'!$B21,vldatabase,22,FALSE)","v":1},null,{"$f":"VLOOKUP('Proxy Group Ticker'!$B21,vldatabase,24,FALSE)","v":"A++"},{"$f":"VLOOKUP(M26,'Ordinal Ratings'!E$6:G$16,2,FALSE)","v":1},null,{"$f":"VLOOKUP('Proxy Group Ticker'!$B21,vldatabase,23,FALSE)","v":0.6},null,{"$f":"VLOOKUP('Proxy Group Ticker'!$B21,vldatabase,28,FALSE)","v":30000}]
[20,{"$f":"VLOOKUP('Proxy Group Ticker'!$B22,vldatabase,2,FALSE)","v":"Sempra Energy"},{"$f":"'Proxy Group Ticker'!B22","v":"SRE"},null,{"$f":"VLOOKUP('Proxy Group Ticker'!$B22,vldatabase,26,FALSE)","v":"BBB+"},{"$f":"VLOOKUP(E27,'Ordinal Ratings'!A$6:C$28,2,FALSE)","v":8},null,{"$f":"VLOOKUP('Proxy Group Ticker'!$B22,vldatabase,27,FALSE)","v":"Baa1"},{"$f":"VLOOKUP(H27,'Ordinal Ratings'!I$6:K$25,2,FALSE)","v":8},null,{"$f":"VLOOKUP('Proxy Group Ticker'!$B22,vldatabase,22,FALSE)","v":2},null,{"$f":"VLOOKUP('Proxy Group Ticker'!$B22,vldatabase,24,FALSE)","v":"A"},{"$f":"VLOOKUP(M27,'Ordinal Ratings'!E$6:G$16,2,FALSE)","v":3},null,{"$f":"VLOOKUP('Proxy Group Ticker'!$B22,vldatabase,23,FALSE)","v":0.65},null,{"$f":"VLOOKUP('Proxy Group Ticker'!$B22,vldatabase,28,FALSE)","v":37000}]
[21,{"$f":"VLOOKUP('Proxy Group Ticker'!$B23,vldatabase,2,FALSE)","v":"Southern Company"},{"$f":"'Proxy Group Ticker'!B23","v":"SO"},null,{"$f":"VLOOKUP('Proxy Group Ticker'!$B23,vldatabase,26,FALSE)","v":"A-"},{"$f":"VLOOKUP(E28,'Ordinal Ratings'!A$6:C$28,2,FALSE)","v":7},null,{"$f":"VLOOKUP('Proxy Group Ticker'!$B23,vldatabase,27,FALSE)","v":"Baa2"},{"$f":"VLOOKUP(H28,'Ordinal Ratings'!I$6:K$25,2,FALSE)","v":9},null,{"$f":"VLOOKUP('Proxy Group Ticker'!$B23,vldatabase,22,FALSE)","v":2},null,{"$f":"VLOOKUP('Proxy Group Ticker'!$B23,vldatabase,24,FALSE)","v":"A"},{"$f":"VLOOKUP(M28,'Ordinal Ratings'!E$6:G$16,2,FALSE)","v":3},null,{"$f":"VLOOKUP('Proxy Group Ticker'!$B23,vldatabase,23,FALSE)","v":0.5},null,{"$f":"VLOOKUP('Proxy Group Ticker'!$B23,vldatabase,28,FALSE)","v":73000}]
[22,{"$f":"VLOOKUP('Proxy Group Ticker'!$B24,vldatabase,2,FALSE)","v":"WEC Energy Group"},{"$f":"'Proxy Group Ticker'!B24","v":"WEC"},null,{"$f":"VLOOKUP('Proxy Group Ticker'!$B24,vldatabase,26,FALSE)","v":"A-"},{"$f":"VLOOKUP(E29,'Ordinal Ratings'!A$6:C$28,2,FALSE)","v":7},null,{"$f":"VLOOKUP('Proxy Group Ticker'!$B24,vldatabase,27,FALSE)","v":"Baa1"},{"$f":"VLOOKUP(H29,'Ordinal Ratings'!I$6:K$25,2,FALSE)","v":8},null,{"$f":"VLOOKUP('Proxy Group Ticker'!$B24,vldatabase,22,FALSE)","v":1},null,{"$f":"VLOOKUP('Proxy Group Ticker'!$B24,vldatabase,24,FALSE)","v":"A+"},{"$f":"VLOOKUP(M29,'Ordinal Ratings'!E$6:G$16,2,FALSE)","v":2},null,{"$f":"VLOOKUP('Proxy Group Ticker'!$B24,vldatabase,23,FALSE)","v":0.45},null,{"$f":"VLOOKUP('Proxy Group Ticker'!$B24,vldatabase,28,FALSE)","v":31000}]
[23,{"$f":"VLOOKUP('Proxy Group Ticker'!$B25,vldatabase,2,FALSE)","v":"Xcel Energy Inc."},{"$f":"'Proxy Group Ticker'!B25","v":"XEL"},null,{"$f":"VLOOKUP('Proxy Group Ticker'!$B25,vldatabase,26,FALSE)","v":"A-"},{"$f":"VLOOKUP(E30,'Ordinal Ratings'!A$6:C$28,2,FALSE)","v":7},null,{"$f":"VLOOKUP('Proxy Group Ticker'!$B25,vldatabase,27,FALSE)","v":"Baa1"},{"$f":"VLOOKUP(H30,'Ordinal Ratings'!I$6:K$25,2,FALSE)","v":8},null,{"$f":"VLOOKUP('Proxy Group Ticker'!$B25,vldatabase,22,FALSE)","v":1},null,{"$f":"VLOOKUP('Proxy Group Ticker'!$B25,vldatabase,24,FALSE)","v":"A+"},{"$f":"VLOOKUP(M30,'Ordinal Ratings'!E$6:G$16,2,FALSE)","v":2},null,{"$f":"VLOOKUP('Proxy Group Ticker'!$B25,vldatabase,23,FALSE)","v":0.45},null,{"$f":"VLOOKUP('Proxy Group Ticker'!$B25,vldatabase,28,FALSE)","v":33000}]
[]
[null,null,null,null,{"$f":"VLOOKUP(F32,'Ordinal Ratings'!$B$6:$C$26,2,FALSE)","v":"A-"},{"$f":"ROUND(AVERAGE(F8:F31),0)","v":7},null,{"$f":"VLOOKUP(I32,'Ordinal Ratings'!$J$6:$K$24,2,FALSE)","v":"Baa2"},{"$f":"ROUND(AVERAGE(I8:I31),0)","v":9},null,{"$f":"ROUND(AVERAGE(K8:K31),0)","v":2},null,{"$f":"VLOOKUP(N32,'Ordinal Ratings'!$F$6:$G$15,2,FALSE)","v":"A"},{"$f":"ROUND(AVERAGE(N8:N31),0)","v":3},null,{"$f":"AVERAGE(P8:P31)","v":0.53863636363636358},null,{"$f":"AVERAGE(R8:R31)","v":35665.217391304344}]
[]
[]
["(a)",{"$f":"'Electric Utility Data'!B52","v":"Issuer credit rating from www.standardandpoors.com (retrieved May 1, 2020)."}]
["(b)",{"$f":"'Electric Utility Data'!B53","v":"Long-term rating from www.moodys.com (retrieved May 1, 2020)."}]
["(c)",{"$f":"'Electric Utility Data'!B51","v":"The Value Line Investment Survey (Feb. 14, Mar. 13 and Apr. 24, 2020)."}]
[]
[]
["RISK MEASURES"]
[]
["NON-UTILITY GROUP"]
[null,null,null,null,"(a)",null,null,"(b)",null,null,"(c)",null,null,null,null,null,null,"(c)"]
[null,null,null,null,"S&P",null,null,"Moody's",null,null,"Value Line"]
[null,null,null,null,"Corporate",null,null,"Issuer",null,null,"Safety",null,"Financial",null,null,null,null,"Market"]
[null,"Company","SYM",null," Rating",null,null,"Rating",null,null,"Rank",null,"Strength",null,null,"Beta",null,"Cap"]
[1,"Allstate Corp.","ALL",null,"A-",{"$f":"VLOOKUP(E47,'Ordinal Ratings'!A$6:C$28,2,FALSE)","v":7},null,"A3",{"$f":"VLOOKUP(H47,'Ordinal Ratings'!I$6:K$25,2,FALSE)","v":7},null,1,null,"A+",{"$f":"VLOOKUP(M47,'Ordinal Ratings'!E$6:G$15,2,FALSE)","v":2},null,0.8,null,37200]
[{"$f":"A47+1","v":2},"Amdocs Ltd.","DOX",null,"BBB",{"$f":"VLOOKUP(E48,'Ordinal Ratings'!A$6:C$28,2,FALSE)","v":9},null,"Baa2",{"$f":"VLOOKUP(H48,'Ordinal Ratings'!I$6:K$25,2,FALSE)","v":9},null,1,null,"A",{"$f":"VLOOKUP(M48,'Ordinal Ratings'!E$6:G$15,2,FALSE)","v":3},null,0.8,null,10000]
[{"$f":"A48+1","v":3},"Amer. Tower 'A'","AMT",null,"BBB-",{"$f":"VLOOKUP(E49,'Ordinal Ratings'!A$6:C$28,2,FALSE)","v":10},null,"Baa3",{"$f":"VLOOKUP(H49,'Ordinal Ratings'!I$6:K$25,2,FALSE)","v":10},null,2,null,"A",{"$f":"VLOOKUP(M49,'Ordinal Ratings'!E$6:G$15,2,FALSE)","v":3},null,0.75,null,112000]
[4,"AT&T Inc.","T",null,"BBB",{"$f":"VLOOKUP(E50,'Ordinal Ratings'!A$6:C$28,2,FALSE)","v":9},null,"Baa2",{"$f":"VLOOKUP(H50,'Ordinal Ratings'!I$6:K$25,2,FALSE)","v":9},null,1,null,"A++",{"$f":"VLOOKUP(M50,'Ordinal Ratings'!E$6:G$15,2,FALSE)","v":1},null,0.75,null,260000]
[5,"AvalonBay Communities","AVB",null,"A-",{"$f":"VLOOKUP(E51,'Ordinal Ratings'!A$6:C$28,2,FALSE)","v":7},null,"A3",{"$f":"VLOOKUP(H51,'Ordinal Ratings'!I$6:K$25,2,FALSE)","v":7},null,2,null,"B++",{"$f":"VLOOKUP(M51,'Ordinal Ratings'!E$6:G$15,2,FALSE)","v":4},null,0.75,null,17000]
[6,"Bristol-Myers Squibb","BMY",null,"A+",{"$f":"VLOOKUP(E52,'Ordinal Ratings'!A$6:C$28,2,FALSE)","v":5},null,"A2",{"$f":"VLOOKUP(H52,'Ordinal Ratings'!I$6:K$25,2,FALSE)","v":6},null,2,null,"A++",{"$f":"VLOOKUP(M52,'Ordinal Ratings'!E$6:G$15,2,FALSE)","v":1},null,0.8,null,75900]
[7,"Brown-Forman 'B'","BF-B",null,"A-",{"$f":"VLOOKUP(E53,'Ordinal Ratings'!A$6:C$28,2,FALSE)","v":7},null,"A1",{"$f":"VLOOKUP(H53,'Ordinal Ratings'!I$6:K$25,2,FALSE)","v":5},null,1,null,"A",{"$f":"VLOOKUP(M53,'Ordinal Ratings'!E$6:G$15,2,FALSE)","v":3},null,0.8,null,27400]
[8,"Campbell Soup","CPB",null,"BBB-",{"$f":"VLOOKUP(E54,'Ordinal Ratings'!A$6:C$28,2,FALSE)","v":10},null,"Baa2",{"$f":"VLOOKUP(H54,'Ordinal Ratings'!I$6:K$25,2,FALSE)","v":9},null,2,null,"B++",{"$f":"VLOOKUP(M54,'Ordinal Ratings'!E$6:G$15,2,FALSE)","v":4},null,0.65,null,14400]
[9,"Cboe Global Markets","CBOE",null,"A-",{"$f":"VLOOKUP(E55,'Ordinal Ratings'!A$6:C$28,2,FALSE)","v":7},null,"A3",{"$f":"VLOOKUP(H55,'Ordinal Ratings'!I$6:K$25,2,FALSE)","v":7},null,2,null,"A",{"$f":"VLOOKUP(M55,'Ordinal Ratings'!E$6:G$15,2,FALSE)","v":3},null,0.65,null,10300]
[10,"Church & Dwight","CHD",null,"BBB+",{"$f":"VLOOKUP(E56,'Ordinal Ratings'!A$6:C$28,2,FALSE)","v":8},null,"A3",{"$f":"VLOOKUP(H56,'Ordinal Ratings'!I$6:K$25,2,FALSE)","v":7},null,1,null,"A+",{"$f":"VLOOKUP(M56,'Ordinal Ratings'!E$6:G$15,2,FALSE)","v":2},null,0.65,null,17900]
[11,"Clorox Co.","CLX",null,"A-",{"$f":"VLOOKUP(E57,'Ordinal Ratings'!A$6:C$28,2,FALSE)","v":7},null,"Baa1",{"$f":"VLOOKUP(H57,'Ordinal Ratings'!I$6:K$25,2,FALSE)","v":8},null,2,null,"B++",{"$f":"VLOOKUP(M57,'Ordinal Ratings'!E$6:G$15,2,FALSE)","v":4},null,0.7,null,21900]
[12,"CME Group","CME",null,"AA-",{"$f":"VLOOKUP(E58,'Ordinal Ratings'!A$6:C$28,2,FALSE)","v":4},null,"Aa3",{"$f":"VLOOKUP(H58,'Ordinal Ratings'!I$6:K$25,2,FALSE)","v":4},null,2,null,"A",{"$f":"VLOOKUP(M58,'Ordinal Ratings'!E$6:G$15,2,FALSE)","v":3},null,0.65,null,62400]
[13,"Coca-Cola","KO",null,"A+",{"$f":"VLOOKUP(E59,'Ordinal Ratings'!A$6:C$28,2,FALSE)","v":5},null,"A1",{"$f":"VLOOKUP(H59,'Ordinal Ratings'!I$6:K$25,2,FALSE)","v":5},null,1,null,"A++",{"$f":"VLOOKUP(M59,'Ordinal Ratings'!E$6:G$15,2,FALSE)","v":1},null,0.65,null,200000]
[14,"Colgate-Palmolive","CL",null,"AA-",{"$f":"VLOOKUP(E60,'Ordinal Ratings'!A$6:C$28,2,FALSE)","v":4},null,"Aa3",{"$f":"VLOOKUP(H60,'Ordinal Ratings'!I$6:K$25,2,FALSE)","v":4},null,1,null,"A+",{"$f":"VLOOKUP(M60,'Ordinal Ratings'!E$6:G$15,2,FALSE)","v":2},null,0.75,null,61400]
[15,"Equity Residential","EQR",null,"A-",{"$f":"VLOOKUP(E61,'Ordinal Ratings'!A$6:C$28,2,FALSE)","v":7},null,"Baa1",{"$f":"VLOOKUP(H61,'Ordinal Ratings'!I$6:K$25,2,FALSE)","v":8},null,2,null,"B++",{"$f":"VLOOKUP(M61,'Ordinal Ratings'!E$6:G$15,2,FALSE)","v":4},null,0.7,null,19100]
[16,"Federal Rlty. Inv. Trust","FRT",null,"A-",{"$f":"VLOOKUP(E62,'Ordinal Ratings'!A$6:C$28,2,FALSE)","v":7},null,"A3",{"$f":"VLOOKUP(H62,'Ordinal Ratings'!I$6:K$25,2,FALSE)","v":7},null,1,null,"A",{"$f":"VLOOKUP(M62,'Ordinal Ratings'!E$6:G$15,2,FALSE)","v":3},null,0.75,null,5000]
[17,"Gen'l Mills","GIS",null,"BBB",{"$f":"VLOOKUP(E63,'Ordinal Ratings'!A$6:C$28,2,FALSE)","v":9},null,"Baa2",{"$f":"VLOOKUP(H63,'Ordinal Ratings'!I$6:K$25,2,FALSE)","v":9},null,1,null,"A",{"$f":"VLOOKUP(M63,'Ordinal Ratings'!E$6:G$15,2,FALSE)","v":3},null,0.7,null,35000]
[18,"Hershey Co.","HSY",null,"A",{"$f":"VLOOKUP(E64,'Ordinal Ratings'!A$6:C$28,2,FALSE)","v":6},null,"A1",{"$f":"VLOOKUP(H64,'Ordinal Ratings'!I$6:K$25,2,FALSE)","v":5},null,2,null,"B++",{"$f":"VLOOKUP(M64,'Ordinal Ratings'!E$6:G$15,2,FALSE)","v":4},null,0.65,null,29800]
[19,"Hormel Foods","HRL",null,"A",{"$f":"VLOOKUP(E65,'Ordinal Ratings'!A$6:C$28,2,FALSE)","v":6},null,"A1",{"$f":"VLOOKUP(H65,'Ordinal Ratings'!I$6:K$25,2,FALSE)","v":5},null,2,null,"A",{"$f":"VLOOKUP(M65,'Ordinal Ratings'!E$6:G$15,2,FALSE)","v":3},null,0.6,null,26100]
[20,"Intercontinental Exch.","ICE",null,"A",{"$f":"VLOOKUP(E66,'Ordinal Ratings'!A$6:C$28,2,FALSE)","v":6},null,"A2",{"$f":"VLOOKUP(H66,'Ordinal Ratings'!I$6:K$25,2,FALSE)","v":6},null,2,null,"A",{"$f":"VLOOKUP(M66,'Ordinal Ratings'!E$6:G$15,2,FALSE)","v":3},null,0.8,null,46400]
[21,"Johnson & Johnson","JNJ",null,"AAA",{"$f":"VLOOKUP(E67,'Ordinal Ratings'!A$6:C$28,2,FALSE)","v":1},null,"Aaa",{"$f":"VLOOKUP(H67,'Ordinal Ratings'!I$6:K$25,2,FALSE)","v":1},null,1,null,"A++",{"$f":"VLOOKUP(M67,'Ordinal Ratings'!E$6:G$15,2,FALSE)","v":1},null,0.8,null,399000]
[22,"Kellogg","K",null,"BBB",{"$f":"VLOOKUP(E68,'Ordinal Ratings'!A$6:C$28,2,FALSE)","v":9},null,"Baa2",{"$f":"VLOOKUP(H68,'Ordinal Ratings'!I$6:K$25,2,FALSE)","v":9},null,1,null,"A",{"$f":"VLOOKUP(M68,'Ordinal Ratings'!E$6:G$15,2,FALSE)","v":3},null,0.6,null,21700]
[23,"Kimberly-Clark","KMB",null,"A",{"$f":"VLOOKUP(E69,'Ordinal Ratings'!A$6:C$28,2,FALSE)","v":6},null,"A2",{"$f":"VLOOKUP(H69,'Ordinal Ratings'!I$6:K$25,2,FALSE)","v":6},null,1,null,"A+",{"$f":"VLOOKUP(M69,'Ordinal Ratings'!E$6:G$15,2,FALSE)","v":2},null,0.7,null,48200]
[24,"Lilly (Eli)","LLY",null,"A+",{"$f":"VLOOKUP(E70,'Ordinal Ratings'!A$6:C$28,2,FALSE)","v":5},null,"A2",{"$f":"VLOOKUP(H70,'Ordinal Ratings'!I$6:K$25,2,FALSE)","v":6},null,1,null,"A++",{"$f":"VLOOKUP(M70,'Ordinal Ratings'!E$6:G$15,2,FALSE)","v":1},null,0.75,null,114000]
[25,"Lockheed Martin","LMT",null,"A-",{"$f":"VLOOKUP(E71,'Ordinal Ratings'!A$6:C$28,2,FALSE)","v":7},null,"A3",{"$f":"VLOOKUP(H71,'Ordinal Ratings'!I$6:K$25,2,FALSE)","v":7},null,1,null,"A++",{"$f":"VLOOKUP(M71,'Ordinal Ratings'!E$6:G$15,2,FALSE)","v":1},null,0.8,null,113000]
[26,"McCormick & Co.","MKC",null,"BBB",{"$f":"VLOOKUP(E72,'Ordinal Ratings'!A$6:C$28,2,FALSE)","v":9},null,"Baa2",{"$f":"VLOOKUP(H72,'Ordinal Ratings'!I$6:K$25,2,FALSE)","v":9},null,1,null,"A+",{"$f":"VLOOKUP(M72,'Ordinal Ratings'!E$6:G$15,2,FALSE)","v":2},null,0.7,null,20200]
[27,"McDonald's Corp.","MCD",null,"BBB+",{"$f":"VLOOKUP(E73,'Ordinal Ratings'!A$6:C$28,2,FALSE)","v":8},null,"Baa1",{"$f":"VLOOKUP(H73,'Ordinal Ratings'!I$6:K$25,2,FALSE)","v":8},null,1,null,"A++",{"$f":"VLOOKUP(M73,'Ordinal Ratings'!E$6:G$15,2,FALSE)","v":1},null,0.7,null,162000]
[28,"Northrop Grumman","NOC",null,"BBB",{"$f":"VLOOKUP(E74,'Ordinal Ratings'!A$6:C$28,2,FALSE)","v":9},null,"Baa1",{"$f":"VLOOKUP(H74,'Ordinal Ratings'!I$6:K$25,2,FALSE)","v":8},null,1,null,"A++",{"$f":"VLOOKUP(M74,'Ordinal Ratings'!E$6:G$15,2,FALSE)","v":1},null,0.8,null,57000]
[29,"PepsiCo, Inc.","PEP",null,"A+",{"$f":"VLOOKUP(E75,'Ordinal Ratings'!A$6:C$28,2,FALSE)","v":5},null,"A1",{"$f":"VLOOKUP(H75,'Ordinal Ratings'!I$6:K$25,2,FALSE)","v":5},null,1,null,"A++",{"$f":"VLOOKUP(M75,'Ordinal Ratings'!E$6:G$15,2,FALSE)","v":1},null,0.75,null,182000]
[30,"Procter & Gamble","PG",null,"AA-",{"$f":"VLOOKUP(E76,'Ordinal Ratings'!A$6:C$28,2,FALSE)","v":4},null,"Aa3",{"$f":"VLOOKUP(H76,'Ordinal Ratings'!I$6:K$25,2,FALSE)","v":4},null,1,null,"A++",{"$f":"VLOOKUP(M76,'Ordinal Ratings'!E$6:G$15,2,FALSE)","v":1},null,0.65,null,298000]
[31,"Public Storage","PSA",null,"A",{"$f":"VLOOKUP(E77,'Ordinal Ratings'!A$6:C$28,2,FALSE)","v":6},null,"A2",{"$f":"VLOOKUP(H77,'Ordinal Ratings'!I$6:K$25,2,FALSE)","v":6},null,1,null,"A+",{"$f":"VLOOKUP(M77,'Ordinal Ratings'!E$6:G$15,2,FALSE)","v":2},null,0.6,null,28100]
[32,"Realty Income Corp.","O",null,"A-",{"$f":"VLOOKUP(E78,'Ordinal Ratings'!A$6:C$28,2,FALSE)","v":7},null,"A3",{"$f":"VLOOKUP(H78,'Ordinal Ratings'!I$6:K$25,2,FALSE)","v":7},null,2,null,"A",{"$f":"VLOOKUP(M78,'Ordinal Ratings'!E$6:G$15,2,FALSE)","v":3},null,0.65,null,23400]
[33,"Republic Services","RSG",null,"BBB+",{"$f":"VLOOKUP(E79,'Ordinal Ratings'!A$6:C$28,2,FALSE)","v":8},null,"Baa2",{"$f":"VLOOKUP(H79,'Ordinal Ratings'!I$6:K$25,2,FALSE)","v":9},null,2,null,"B++",{"$f":"VLOOKUP(M79,'Ordinal Ratings'!E$6:G$15,2,FALSE)","v":4},null,0.75,null,31300]
[34,"Smucker (J.M.)","SJM",null,"BBB",{"$f":"VLOOKUP(E80,'Ordinal Ratings'!A$6:C$28,2,FALSE)","v":9},null,"Baa2",{"$f":"VLOOKUP(H80,'Ordinal Ratings'!I$6:K$25,2,FALSE)","v":9},null,2,null,"A",{"$f":"VLOOKUP(M80,'Ordinal Ratings'!E$6:G$15,2,FALSE)","v":3},null,0.65,null,13100]
[35,"Sysco Corp.","SYY",null,"BBB-",{"$f":"VLOOKUP(E81,'Ordinal Ratings'!A$6:C$28,2,FALSE)","v":10},null,"Baa1",{"$f":"VLOOKUP(H81,'Ordinal Ratings'!I$6:K$25,2,FALSE)","v":8},null,1,null,"A+",{"$f":"VLOOKUP(M81,'Ordinal Ratings'!E$6:G$15,2,FALSE)","v":2},null,0.7,null,22900]
[36,"Verizon Communic.","VZ",null,"BBB+",{"$f":"VLOOKUP(E82,'Ordinal Ratings'!A$6:C$28,2,FALSE)","v":8},null,"Baa1",{"$f":"VLOOKUP(H82,'Ordinal Ratings'!I$6:K$25,2,FALSE)","v":8},null,1,null,"A++",{"$f":"VLOOKUP(M82,'Ordinal Ratings'!E$6:G$15,2,FALSE)","v":1},null,0.7,null,231000]
[37,"Walmart Inc.","WMT",null,"AA",{"$f":"VLOOKUP(E83,'Ordinal Ratings'!A$6:C$28,2,FALSE)","v":3},null,"Aa2",{"$f":"VLOOKUP(H83,'Ordinal Ratings'!I$6:K$25,2,FALSE)","v":3},null,1,null,"A++",{"$f":"VLOOKUP(M83,'Ordinal Ratings'!E$6:G$15,2,FALSE)","v":1},null,0.75,null,355000]
[38,"Waste Management","WM",null,"A-",{"$f":"VLOOKUP(E84,'Ordinal Ratings'!A$6:C$28,2,FALSE)","v":7},null,"Baa1",{"$f":"VLOOKUP(H84,'Ordinal Ratings'!I$6:K$25,2,FALSE)","v":8},null,1,null,"A",{"$f":"VLOOKUP(M84,'Ordinal Ratings'!E$6:G$15,2,FALSE)","v":3},null,0.75,null,53000," "]
[{"$f":"A84+1","v":39}]
[null,"Average",null,null,{"$f":"VLOOKUP(F86,'Ordinal Ratings'!$B$6:$C$26,2,FALSE)","v":"A-"},{"$f":"ROUND(AVERAGE(F47:F84),0)","v":7},null,{"$f":"VLOOKUP(I86,'Ordinal Ratings'!$J$6:$K$26,2,FALSE)","v":"A3"},{"$f":"ROUND(AVERAGE(I47:I84),0)","v":7},null,{"$f":"AVERAGE(K47:K84)","v":1.368421052631579},null,{"$f":"VLOOKUP(N86,'Ordinal Ratings'!$F$6:$G$26,2,FALSE)","v":"A+"},{"$f":"ROUND(AVERAGE(N47:N84),0)","v":2},null,{"$f":"AVERAGE(P47:P84)","v":0.71447368421052626},null,{"$f":"AVERAGE(R47:R84)","v":85844.736842105267}]
[]
[]
["(a)","www.standardandpoors.com (retrieved May 1, 2020)."]
["(b)","www.moodys.com (retrieved May 1, 2020)."]
["(c)","The Value Line Investment Survey (various editions as of Apr. 24, 2020)."]

{"sheet":"Stock Price (Electric)","index":30,"n_rows":37,"n_cols":41,"rows_kept":37,"cut":false,"hidden":false,"merged":[]}
[null,null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39]
[null,"Date",{"$f":"TRANSPOSE('Electric Utility Data'!B8:B46)","v":"AQN"},"ALE","LNT","AEE","AEP","AGR","AVA","BKH","CNP","CMS","ED","D","DTE","DUK","EIX","EE","EMA","ETR","EVRG","ES","EXC","FE","FTS","HE","IDA","MGEE","NEE","NWE","OGE","OTTR","PNW","PNM","POR","PPL","PEG","SRE","SO","WEC","XEL"]
[{"$f":"A2+1","v":1},"2020-05-01",13.37,55.65,47.25,71.45,81.39,41.439999,40.900002000000001,59.73,16.459999,55.950001,77.25,75.610000999999997,100.68,82.639999000000003,55.689999,68.089995999999999,54.110000999999997,93.57,55.919998,79.870002999999997,35.799999,40.840000000000003,37.549999,38.099997999999999,88.470000999999996,62.490001999999997,227.050003,56.07,30.309999000000001,42.91,74.120002999999997,39.060001,44.610000999999997,24.870000999999998,49.41,119.93,54.41,88.459998999999996,62.18]
[2,"2020-04-30",13.85,57.560001,48.549999,72.75,83.110000999999997,43,43.040000999999997,61.939999,17.030000999999999,57.09,78.800003000000004,77.129997000000003,103.739998,84.660004000000001,58.709999000000003,68,55.41,95.510002,58.43,80.699996999999996,37.080002,41.27,38.75,39.470001000000003,91.779999000000004,64.660004000000001,231.11999499999999,57.689999,31.52,44.380001,76.989998,40.490001999999997,46.790000999999997,25.42,50.709999000000003,123.849998,56.73,90.550003000000004,63.560001]
[3,"2020-04-29",14.43,61.400002000000001,49.41,74.620002999999997,83.129997000000003,44.580002,44.419998,65.680000000000007,17.690000999999999,57.259998000000003,81.279999000000004,78.669998000000007,107.290001,86.629997000000003,60.369999,68.139999000000003,57.360000999999997,98.379997000000003,59.59,83.370002999999997,38.32,42.349997999999999,40,40.830002,94.260002,68.440002000000007,235.13000500000001,59.790000999999997,32.509998000000003,46.220001000000003,78.550003000000004,42.779998999999997,48.080002,26.209999,52.299999,129.58000200000001,57.369999,93.309997999999993,65.080001999999993]
[4,"2020-04-28",14.19,60.27,50.650002000000001,74.25,84.629997000000003,44.98,43.630001,67.169998000000007,17.41,59.209999000000003,83.099997999999999,79.269997000000004,106.32,87.629997000000003,62.189999,68.139999000000003,57.150002000000001,99.669998000000007,60.09,86.220000999999996,37.840000000000003,42.639999000000003,39.439999,40.529998999999997,93.480002999999996,68,239.300003,60.75,32.43,45.080002,79.989998,42.669998,47.41,25.93,51.880001,126.959999,58.060001,94.730002999999996,66.169998000000007]
[5,"2020-04-27",13.84,58.610000999999997,50.34,73.419998000000007,83.620002999999997,45.57,43.310001,65.430000000000007,17.32,58,82.669998000000007,78.519997000000004,102.68,86.75,60.75,67.989998,56.139999000000003,101.30999799999999,59.259998000000003,85.57,37.830002,43.509998000000003,38.950001,39.990001999999997,92.379997000000003,67.699996999999996,243.60000600000001,58.52,32.200001,44.02,78.760002,42.360000999999997,46.310001,25.549999,52.009998000000003,128.800003,58.48,91.519997000000004,65.470000999999996]
[6,"2020-04-24",13.51,57.34,49.98,73.639999000000003,83.230002999999996,44.950001,42.84,62.52,16.68,59.400002000000001,82.639999000000003,77.919998000000007,103.019997,85.690002000000007,59.25,68.199996999999996,54.400002000000001,97.529999000000004,58.509998000000003,86.57,36.599997999999999,42.32,38.009998000000003,39.520000000000003,92.18,66.930000000000007,239.699997,56.799999,31.27,43.279998999999997,77.139999000000003,41.32,46.41,25.49,51.369999,126.970001,57.73,93.769997000000004,64.569999999999993]
[7,"2020-04-23",13.46,56.57,50.09,74.190002000000007,83.019997000000004,44.98,42.970001000000003,62.299999,16.420000000000002,59.240001999999997,81.779999000000004,76.910004000000001,101.010002,85.120002999999997,58.23,68.010002,54.619999,96.970000999999996,57.790000999999997,86.559997999999993,36.32,43.029998999999997,37.810001,39.459999000000003,91.669998000000007,67.239998,241.13999899999999,57.450001,30.700001,43.27,75.819999999999993,40.599997999999999,48.43,25.190000999999999,50.369999,125.5,56.799999,94.389999000000003,64.379997000000003]
[8,"2020-04-22",13.8,55.779998999999997,51.029998999999997,76.779999000000004,85,45.369999,43.209999000000003,63.889999000000003,16.190000999999999,59.990001999999997,84.120002999999997,78.739998,102.360001,87.150002000000001,58.990001999999997,68.010002,55.220001000000003,99.480002999999996,59.549999,88.010002,37.200001,44.220001000000003,38.209999000000003,39.840000000000003,93.400002000000001,68.25,247.16999799999999,59.189999,30.690000999999999,43.709999000000003,77.580001999999993,41.110000999999997,49.59,25.309999000000001,51.099997999999999,123.660004,57.049999,96.400002000000001,65.319999999999993]
[9,"2020-04-21",13.58,55.950001,49.700001,74.019997000000004,82.470000999999996,43.889999000000003,43.009998000000003,63.110000999999997,15.51,58.41,83.489998,76.610000999999997,99.139999000000003,85.440002000000007,58.189999,68.169998000000007,53.139999000000003,94.660004000000001,58.240001999999997,87.199996999999996,35.68,43.200001,37.209999000000003,39.090000000000003,91.150002000000001,66.190002000000007,235.41999799999999,59.110000999999997,29.459999,43.950001,75.610000999999997,39.700001,47.950001,24.57,50.009998000000003,119.269997,55.5,95.139999000000003,63.41]
[10,"2020-04-20",14.02,54.669998,49.990001999999997,73.239998,82.910004000000001,44.110000999999997,43.5,63.5,15.75,59.189999,85.470000999999996,79.110000999999997,100.760002,86.650002000000001,60.009998000000003,68.089995999999999,55.5,96.449996999999996,59.119999,87.769997000000004,37.07,44.490001999999997,38.130001,40.020000000000003,92.620002999999997,68.260002,237.61000100000001,58.299999,30.25,43.93,76.599997999999999,40.630001,47.950001,25.25,51.84,122.57,55.529998999999997,95.879997000000003,64.349997999999999]
[11,"2020-04-17",14.1,58.349997999999999,52.869999,77.830001999999993,86.379997000000003,45.990001999999997,44.509998000000003,67.629997000000003,16.530000999999999,63.169998,89.559997999999993,81.510002,105.849998,90.099997999999999,62.060001,68.099997999999999,56.52,101.269997,60.98,91.559997999999993,38.439999,46.209999000000003,38.82,41.98,95.849997999999999,72.309997999999993,246.259995,62.639999000000003,31.709999,45.529998999999997,79.910004000000001,43.209999000000003,50.82,26.389999,54.619999,124.44000200000001,57.470001000000003,100.339996,67.150002000000001]
[12,"2020-04-16",13.67,56.389999000000003,51.610000999999997,77.260002,84.050003000000004,45.48,44.150002000000001,65.650002000000001,15.79,61.880001,88.410004000000001,78.069999999999993,101.57,87.589995999999999,59.82,68.050003000000004,54.849997999999999,97.160004000000001,59.959999000000003,89.790001000000004,37.099997999999999,44.860000999999997,37.880001,41.169998,94.110000999999997,68.449996999999996,237.479996,60.93,30.73,44.299999,79.010002,42.66,49.330002,25.290001,52.169998,117.459999,55.32,98.959998999999996,65.25]
[13,"2020-04-15",13.62,57.52,51.5,75.5,83.610000999999997,44.889999000000003,43.509998000000003,66.139999000000003,15.87,60.700001,86.970000999999996,79.790001000000004,104.800003,87.540001000000004,57.880001,68.050003000000004,54.529998999999997,97.309997999999993,60.09,88.919998000000007,37.029998999999997,43.950001,37.590000000000003,41.18,91.980002999999996,68.629997000000003,237.220001,61.639999000000003,31.15,43.360000999999997,79.660004000000001,42.860000999999997,48.889999000000003,25.26,52.009998000000003,121.510002,55.889999000000003,96.889999000000003,64.300003000000004]
[14,"2020-04-14",14.38,61.040000999999997,53.619999,77.169998000000007,86.25,46.060001,44.599997999999999,69.349997999999999,17,62.27,89.300003000000004,82.019997000000004,108.339996,90.419998000000007,59.860000999999997,68.199996999999996,55.990001999999997,100.660004,62.540000999999997,91.400002000000001,39.07,45.470001000000003,39.5,43.529998999999997,95.870002999999997,72.239998,242.38000500000001,64.389999000000003,32.93,46.860000999999997,81.830001999999993,45.02,51.169998,26.52,53.48,127.93,59,99.330001999999993,66.25]
[15,"2020-04-13",14.11,59.869999,51.279998999999997,75.819999999999993,83.5,44.779998999999997,43.119999,67.690002000000007,16.889999,61.16,84.839995999999999,79.529999000000004,108.639999,87.360000999999997,59.389999000000003,67.769997000000004,55.509998000000003,97.889999000000003,60.75,86.720000999999996,37.75,43.93,39.479999999999997,43.43,94.300003000000004,68.75,236.21000699999999,63.299999,31.969999000000001,46.139999000000003,79.610000999999997,43.790000999999997,50.84,25.9,51.66,126.980003,57.720001000000003,95.019997000000004,63.66]
[16,"2020-04-09",14.04,61.880001,53.139999000000003,79,86.309997999999993,45.919998,45.389999000000003,70.660004000000001,17.809999000000001,62.330002,87.940002000000007,81.589995999999999,111.25,90.309997999999993,60.27,67.900002000000001,56.200001,102.910004,63.099997999999999,90.099997999999999,39.150002000000001,44.75,39.630001,45.599997999999999,97.800003000000004,71.339995999999999,245.279999,64.599997999999999,32.520000000000003,47.549999,82.230002999999996,46.580002,52.52,26.700001,52.950001,130.529999,60.330002,98.220000999999996,66.269997000000004]
[17,"2020-04-08",13.7,60.549999,51.23,76.010002,83.300003000000004,42.950001,42.029998999999997,68.029999000000004,16.82,60.639999000000003,83.830001999999993,78.220000999999996,103.839996,85.5,57.57,67.940002000000007,55.990001999999997,100.519997,60.860000999999997,83.349997999999999,37.590000000000003,43.23,39.380001,43.599997999999999,95.629997000000003,67.809997999999993,233.5,61.209999000000003,31.290001,44.68,78.870002999999997,44.32,51.369999,25.809999000000001,50.860000999999997,122.050003,58.18,92.199996999999996,62.799999]
[18,"2020-04-07",13.47,58.459999000000003,48.029998999999997,71.529999000000004,78.75,41.139999000000003,40.779998999999997,63.099997999999999,15.47,57.34,79.919998000000007,73.440002000000007,97.449996999999996,80.110000999999997,54.029998999999997,68,54.689999,93.650002000000001,57.080002,79.779999000000004,35.790000999999997,40.470001000000003,39.18,42.259998000000003,90.860000999999997,66.519997000000004,228.490005,57.700001,29.790001,43.709999000000003,73.599997999999999,42.189999,49.049999,24.59,47.529998999999997,116.66999800000001,55.119999,87.760002,59.23]
[19,"2020-04-06",13.67,59.310001,47.830002,74.290001000000004,78.589995999999999,41.400002000000001,42.669998,65.330001999999993,15.3,58.849997999999999,81.050003000000004,74.110000999999997,96.040001000000004,81.25,53.169998,68.040001000000004,55.77,93,57.880001,82.089995999999999,36.32,41.360000999999997,38.75,42.900002000000001,92.949996999999996,68.769997000000004,234.509995,58.93,28.959999,46.049999,74.330001999999993,41.959999000000003,50.790000999999997,23.92,46.849997999999999,114.040001,55.400002000000001,91.279999000000004,61.150002000000001]
[20,"2020-04-03",12.61,54.509998000000003,45.150002000000001,68.75,72.5,39.889999000000003,40.599997999999999,58.369999,13.44,54.549999,77.900002000000001,69.550003000000004,87.129997000000003,76.019997000000004,49.360000999999997,68.019997000000004,52.029998999999997,83.379997000000003,51.799999,75.059997999999993,32.75,37.950001,36.060001,40,85.470000999999996,63.66,221.63999899999999,52.84,26.58,42.860000999999997,68.190002000000007,38.099997999999999,46.310001,21.77,44.360000999999997,104.279999,50.27,85.25,57.860000999999997]
[21,"2020-04-02",12.61,56.599997999999999,46.919998,71.669998000000007,76.790001000000004,42.43,41.75,61.080002,14.13,56.860000999999997,78.930000000000007,71.059997999999993,89.169998000000007,79.389999000000003,51.529998999999997,67.989998,52.669998,88.199996999999996,53.48,79.290001000000004,34.68,40,36.380001,41.240001999999997,88.099997999999999,64.779999000000004,226.449997,56.110000999999997,29.120000999999998,43.349997999999999,71.769997000000004,38.439999,48.48,22.969999000000001,45.279998999999997,106.260002,52.400002000000001,88.010002,60.419998]
[22,"2020-04-01",12.54,56.82,44.970001000000003,67.730002999999996,74.569999999999993,41.200001,39.490001999999997,58.48,14.12,55.709999000000003,77.610000999999997,69.930000000000007,88.080001999999993,77.569999999999993,51.27,67.949996999999996,52,85.580001999999993,51.75,75.989998,33.479999999999997,38.860000999999997,35.909999999999997,40.340000000000003,85.529999000000004,62.02,218.229996,55.709999000000003,29.08,42.139999000000003,70.839995999999999,36.200001,47.169998,22.9,42.790000999999997,103.709999,50.139999000000003,83.519997000000004,58.080002]
[23,"2020-03-31",13.4,60.68,48.290000999999997,72.830001999999993,79.980002999999996,43.779998999999997,42.490001999999997,64.029999000000004,15.45,58.75,78,72.190002000000007,94.970000999999996,80.879997000000003,54.790000999999997,67.959998999999996,55.5,93.970000999999996,55.049999,78.209998999999996,36.810001,40.07,38.549999,43.049999,87.790001000000004,65.470000999999996,240.61999499999999,59.830002,30.73,44.459999000000003,75.790001000000004,38,47.939999,24.68,44.91,112.989998,54.139999000000003,88.129997000000003,60.299999]
[24,"2020-03-30",12.62,62.490001999999997,50.57,78.169998000000007,83.709998999999996,44.720001000000003,44.369999,68.180000000000007,16.23,61.939999,80.730002999999996,76.809997999999993,99.43,83.459998999999996,56.310001,67.779999000000004,54,100.07,59.110000999999997,83.650002000000001,37.229999999999997,40.490001999999997,37.060001,44.220001000000003,91.629997000000003,67.839995999999999,246.009995,61.560001,31.9,46.169998,78.360000999999997,39.419998,51.23,25.83,44.509998000000003,119.989998,57.990001999999997,91.889999000000003,62.560001]
[25,"2020-03-27",12.52,61.93,47.75,74.239998,83.400002000000001,43.43,40.900002000000001,63.099997999999999,16.299999,58.23,77.900002000000001,73.069999999999993,97.529999000000004,80.190002000000007,55.360000999999997,67.260002,50.610000999999997,97.339995999999999,57.52,80.959998999999996,35.5,38.599997999999999,35.509998000000003,41.709999000000003,90.080001999999993,62,231.949997,59.990001999999997,32.009998000000003,43.32,77.629997000000003,39.599997999999999,48.25,25.42,44.48,121.129997,56.009998000000003,89.07,58.77]
[26,"2020-03-26",12.93,62.32,47.900002000000001,72.790001000000004,81.800003000000004,44.849997999999999,40.259998000000003,63.48,15.89,56.939999,75.919998000000007,72.440002000000007,97.980002999999996,81.190002000000007,57.73,67.540001000000004,51.91,96.709998999999996,58.16,78.739998,36.590000000000003,38.669998,36.709999000000003,40.75,88.25,63.790000999999997,231.10000600000001,59.099997999999999,31.370000999999998,44.09,79.339995999999999,38.790000999999997,48.02,24.67,44.009998000000003,123.599998,55.139999000000003,86.769997000000004,57.91]
[27,"2020-03-25",12,57.5,44.18,67.540001000000004,73.290001000000004,41.459999000000003,37.25,58.560001,15.13,53.32,70.930000000000007,67.339995999999999,92.480002999999996,74.709998999999996,53.82,67.449996999999996,50.509998000000003,88.959998999999996,51.900002000000001,71.900002000000001,34.549999,35.5,34.060001,38.090000000000003,82.830001999999993,54.619999,210.270004,53.34,29.059999000000001,39.409999999999997,72.660004000000001,34.290000999999997,43.66,22.23,40.889999000000003,114.019997,50.139999000000003,80.739998,55.549999]
[28,"2020-03-24",10.55,57.009998000000003,43.860000999999997,65.290001000000004,72.050003000000004,37.659999999999997,38.049999,56.810001,13.63,51.43,70.510002,65.669998000000007,86.519997000000004,71.5,50.380001,66.599997999999999,45.959999000000003,86.330001999999993,50.709999000000003,71.440002000000007,34.509998000000003,35.479999999999997,31.98,38.979999999999997,80.809997999999993,55.860000999999997,206.529999,52.619999,27.030000999999999,40.82,71.040001000000004,33.779998999999997,43.32,21.24,40.779998999999997,104.029999,49.040000999999997,80.209998999999996,54.049999]
[29,"2020-03-23",9.59,52.240001999999997,39.990001999999997,61.369999,70,36.139999000000003,33.040000999999997,51.139999000000003,12.1,48.509998000000003,65.349997999999999,59.389999000000003,76.809997999999993,64.150002000000001,44.470001000000003,65.510002,42.57,78.180000000000007,44.919998,62.23,29.98,33.189999,29.08,34.330002,74.339995999999999,57.599997999999999,181.66000399999999,48.93,23.67,36.979999999999997,62.91,31.219999000000001,39.720001000000003,18.59,36.860000999999997,93.419998000000007,43.23,70.889999000000003,50]
[30,"2020-03-20",11.25,54.709999000000003,40.700001,62.93,71.449996999999996,41.630001,36.159999999999997,51.720001000000003,12.48,49.549999,72.589995999999999,67.220000999999996,83,68.400002000000001,46.860000999999997,66.400002000000001,48.099997999999999,79.989998,47.18,68.339995999999999,31,34.279998999999997,31.85,39.470001000000003,74.959998999999996,62.369999,191.75,48.25,25.709999,36.139999000000003,65.550003000000004,29.93,40.279998999999997,19.670000000000002,37.82,99.639999000000003,46.360000999999997,74.089995999999999,50.630001]
[]
[null,"Average",{"$f":"AVERAGE(C3:C32)","v":13.181000000000001},58.132666533333328,48.612666966666666,72.86933336666668,80.759666999999979,43.288999966666665,41.864999733333342,63.126666566666671,15.761333333333335,57.928999866666658,80.626333566666673,75.047999599999997,98.595999599999999,82.533333333333317,56.277000000000015,67.778332733333343,53.631999866666668,94.553666500000034,57.043999833333352,82.045332799999997,36.168666633333338,41.173000000000009,37.247333333333323,40.822666599999998,90.017666866666687,65.766332633333334,230.82599999999999,58.242999833333322,30.288333233333333,43.622333099999992,75.809667366666645,40.0359999,47.756333433333332,24.471333266666662,47.993999366666678,118.39233316666665,54.898333366666677,90.423999000000009,61.556000000000019]
[]
[]
["(a)","Average of closing prices for 30 trading days ended May 1, 2020."]

{"sheet":"Stock Price (Non-Utility)","index":31,"n_rows":37,"n_cols":40,"rows_kept":37,"cut":false,"hidden":false,"merged":[]}
[null,null,1,{"$f":"C1+1","v":2},{"$f":"D1+1","v":3},4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38]
[null,"Date",{"$f":"TRANSPOSE('Proxy Group Risk Measures'!C47:C84)","v":"ALL"},"DOX","AMT","T","AVB","BMY","BF-B","CPB","CBOE","CHD","CLX","CME","KO","CL","EQR","FRT","GIS","HSY","HRL","ICE","JNJ","K","KMB","LLY","LMT","MKC","MCD","NOC","PEP","PG","PSA","O","RSG","SJM","SYY","VZ","WMT","WM"]
[{"$f":"A2+1","v":1},"2020-05-01",99.739998,63.119999,234.199997,29.9,158.44000199999999,60.259998000000003,61.02,50.41,94.010002,71.220000999999996,192.71000699999999,173.64999399999999,45.599997999999999,68.529999000000004,62.310001,78.419998000000007,59.580002,132.53999300000001,46.599997999999999,88.669998000000007,148.28999300000001,64.860000999999997,136.779999,153.63000500000001,383.47000100000002,154.41999799999999,182.66000399999999,328.05999800000001,130.13999899999999,116.82,184.36000100000001,51.790000999999997,77.129997000000003,115.510002,52.759998000000003,56.830002,122.91999800000001,98.209998999999996]
[2,"2020-04-30",101.720001,64.440002000000007,238,30.469999000000001,162.949997,60.810001,62.200001,49.98,99.379997000000003,69.989998,186.44000199999999,178.21000699999999,45.889999000000003,70.269997000000004,65.059997999999993,83.269997000000004,59.889999000000003,132.429993,46.849997999999999,89.449996999999996,150.03999300000001,65.5,138.479996,154.63999899999999,389.05999800000001,156.83999600000001,187.55999800000001,330.67001299999998,132.28999300000001,117.870003,185.449997,54.919998,78.339995999999999,114.910004,56.27,57.450001,121.550003,100.019997]
[3,"2020-04-29",105.82,64.900002000000001,236.80999800000001,31.43,165.80999800000001,61.630001,63.259998000000003,50.18,99.32,68.370002999999997,183.929993,181.470001,47.119999,70.160004000000001,65.819999999999993,84,60.299999,134.41000399999999,47.599997999999999,90.699996999999996,150.240005,64.900002000000001,138.96000699999999,155.16000399999999,387.91000400000001,156.46000699999999,187.820007,331.82998700000002,133.36000100000001,117.08000199999999,186.720001,55.27,79.769997000000004,114.19000200000001,58.599997999999999,58.119999,123.599998,100.94000200000001]
[4,"2020-04-28",101.839996,63.57,243.529999,30.65,162.470001,62.139999000000003,64.349997999999999,50.98,98.5,69.419998000000007,186.94000199999999,184.320007,46.740001999999997,71.110000999999997,64.870002999999997,77.230002999999996,60.959999000000003,134.25,47.759998000000003,90.290001000000004,151.38999899999999,65.760002,141,157.300003,384.73001099999999,156.699997,185.929993,344.52999899999998,136.320007,116.889999,191.009995,53.189999,78.980002999999996,118.639999,55.84,57.830002,128,101.660004]
[5,"2020-04-27",103.089996,63.099997999999999,250.220001,30.540001,160.75,62.560001,60.77,51.240001999999997,97.139999000000003,71.480002999999996,189.050003,187.75,46.779998999999997,71.029999000000004,65.300003000000004,73.419998000000007,59.98,135.11000100000001,46.650002000000001,92.349997999999999,154.28999300000001,65.099997999999999,140.36000100000001,161.28999300000001,378.57000699999998,156.86999499999999,185.88999899999999,344.80999800000001,134.46000699999999,117.449997,192.96000699999999,51.310001,78.620002999999997,120.849998,54.919998,57.810001,128.300003,101.129997]
[6,"2020-04-24",101.44000200000001,61.830002,244.61000100000001,29.709999,158.38000500000001,62.25,61.130001,50.75,96.519997000000004,71.349997999999999,190.64999399999999,182.720001,45.43,71.400002000000001,63.990001999999997,69.260002,60.48,135.740005,46.610000999999997,88.919998000000007,154.86000100000001,64.099997999999999,141.66000399999999,162.929993,381.76998900000001,154.259995,184.020004,339.30999800000001,134.36000100000001,118.779999,187.229996,49.919998,76.099997999999999,117.800003,53.080002,57.93,129.44000199999999,98.480002999999996]
[7,"2020-04-23",99.449996999999996,61.689999,248.60000600000001,29.5,157.449997,60.950001,60.459999000000003,50.540000999999997,99.050003000000004,70.660004000000001,189.91999799999999,178.479996,45.07,71.230002999999996,63.810001,70.190002000000007,59.709999000000003,136.91000399999999,47.200001,88.5,155.509995,64.5,140.36000100000001,159.929993,376.73001099999999,151.61999499999999,182.03999300000001,335.82998700000002,130.259995,119.400002,187.5,49.32,76.5,116.80999799999999,49.75,57.59,128.529999,97.790001000000004]
[8,"2020-04-22",101.989998,62.529998999999997,252.979996,29.469999000000001,159.83999600000001,60.93,59.91,50.799999,100.199997,71.410004000000001,191.929993,179.38999899999999,45.68,71.209998999999996,65.660004000000001,67.949996999999996,60.189999,143.279999,48.400002000000001,89.190002000000007,152.990005,64.680000000000007,142.800003,156.71000699999999,380.39999399999999,153.36999499999999,186.479996,342.01001000000002,132.61999499999999,119.400002,193.009995,50.18,77.870002999999997,118.55999799999999,51.349997999999999,57.990001999999997,131.58999600000001,98.760002]
[9,"2020-04-21",100.089996,61.09,242,29.870000999999998,158.25,60.59,60.290000999999997,50.439999,100.389999,70.550003000000004,190.770004,178.020004,45.380001,70.610000999999997,63.810001,70.410004000000001,59.779998999999997,141.61999499999999,48.93,87.529999000000004,149.679993,65.519997000000004,139.470001,152.66999799999999,373.44000199999999,151.179993,177.58000200000001,333.67999300000002,130.94000199999999,119.68,190.89999399999999,49.849997999999999,76.569999999999993,117.360001,49.099997999999999,56.82,129.21000699999999,96.730002999999996]
[10,"2020-04-20",102.720001,62.529998999999997,248.679993,30.98,160.509995,61.68,61.459999000000003,51.299999,102.959999,72.669998000000007,192.429993,184.61999499999999,46.529998999999997,72.160004000000001,65.610000999999997,71.580001999999993,60.759998000000003,144.58000200000001,49.919998,89.400002000000001,151.66999799999999,66.25,139.720001,157.78999300000001,383.209991,156.11999499999999,181.64999399999999,343.91000400000001,134.550003,120.599998,193.320007,50.869999,78.290001000000004,121.620003,49.610000999999997,58.130001,129.85000600000001,98.199996999999996]
[11,"2020-04-17",104.91999800000001,63.07,254.05999800000001,31.23,170.36999499999999,60.599997999999999,63.970001000000003,50.34,102,73.550003000000004,193.5,191.61999499999999,48.060001,73.419998000000007,69.790001000000004,75.360000999999997,60.669998,146.46000699999999,50.509998000000003,90.400002000000001,152.020004,65.019997000000004,141.94000199999999,157.28999300000001,401.51001000000002,156.88999899999999,186.10000600000001,356.29998799999998,137.550003,124.69000200000001,196.479996,52.369999,80.279999000000004,121.58000199999999,50.310001,58.459999000000003,132.11999499999999,100.269997]
[12,"2020-04-16",99.93,61.849997999999999,251.779999,30.16,161.25,59.560001,62.509998000000003,51.110000999999997,97.940002000000007,72.650002000000001,196.490005,187.33999600000001,47.099997999999999,72.839995999999999,65.230002999999996,72.839995999999999,60.689999,145.449997,50.209999000000003,88.099997999999999,149.66999799999999,64.129997000000003,139.729996,154.729996,377.88000499999998,155.41999799999999,179.5,346.23998999999998,135.63999899999999,121.5,193.96000699999999,49.810001,77.360000999999997,121.129997,45.740001999999997,57.66,132.33000200000001,97.550003000000004]
[13,"2020-04-15",97.940002000000007,61.009998000000003,247.490005,30.09,161.08000200000001,59.459999000000003,60.799999,50.5,98.089995999999999,72,195.63999899999999,184.979996,47.610000999999997,72.650002000000001,65.989998,77.959998999999996,59.049999,142.60000600000001,48.66,86.25,147.66000399999999,62.950001,137.66999799999999,151.179993,374.38000499999998,152.55999800000001,177.83999600000001,344.290009,135.029999,121.220001,195.300003,51.5,77,115.400002,46.099997999999999,56.93,128.759995,96.629997000000003]
[14,"2020-04-14",102.44000200000001,61.57,255.10000600000001,31.129999000000002,167.029999,60.040000999999997,62.830002,50.07,100.510002,72.139999000000003,194.36999499999999,188.070007,48.919998,73.110000999999997,68.919998000000007,84.599997999999999,58.849997999999999,146.13000500000001,48.509998000000003,87,146.029999,63.619999,140.08999600000001,151.11000100000001,380.02999899999998,153.19000199999999,183.990005,348.790009,138.39999399999999,120.959999,204.86999499999999,56.310001,79.180000000000007,113.040001,48.32,58.139999000000003,129,99.629997000000003]
[15,"2020-04-13",98,58.720001000000003,249.759995,30.190000999999999,161.41000399999999,58.919998,59.509998000000003,48.5,93.309997999999993,68.099997999999999,185.470001,182.679993,46.93,69.489998,66.5,83.580001999999993,57.669998,142.64999399999999,47.099997999999999,85.18,139.770004,62.799999,132.71000699999999,144.41999799999999,369.94000199999999,148.69000199999999,180.11999499999999,338.85000600000001,130.88999899999999,115.949997,201.429993,53.540000999999997,78.889999000000003,110.260002,47.049999,56.669998,125.300003,96.75]
[16,"2020-04-09",100.339996,58.439999,259.60000600000001,30.73,167.36000100000001,58.91,62.889999000000003,47.75,93.419998000000007,68.389999000000003,184.21000699999999,190.16000399999999,49,69.910004000000001,69.419998000000007,86,57.400002000000001,143.91000399999999,47.540000999999997,87.379997000000003,141.229996,62.740001999999997,131.490005,145.729996,371,154.300003,183.699997,336.64999399999999,133.63000500000001,114.660004,208.58999600000001,56.68,81.819999999999993,112.75,49.59,57.439999,121.800003,99.849997999999999]
[17,"2020-04-08",97.25,58.029998999999997,249.25,29.889999,160.729996,58.25,61.220001000000003,46.16,95.699996999999996,68.610000999999997,181.03999300000001,180.970001,47.82,70.220000999999996,65.25,80.269997000000004,55.73,142.71000699999999,47.369999,85.339995999999999,143.259995,61.459999000000003,132.63999899999999,146.220001,361.41000400000001,149.10000600000001,177.490005,329.67001299999998,132.61000100000001,115.099998,199.070007,53.130001,78.239998,114.129997,47.25,57.799999,121.839996,95.620002999999997]
[18,"2020-04-07",92.529999000000004,57.080002,227.770004,30.08,147.35000600000001,56.900002000000001,58.650002000000001,46.740001999999997,93.5,67.010002,181.5,176.80999800000001,46.509998000000003,69.040001000000004,60.68,75.410004000000001,56.439999,141.11000100000001,47.91,82.300003000000004,137.479996,62.549999,131.38999899999999,141.88000500000001,355.27999899999998,150.300003,175.58999600000001,325.51998900000001,130.479996,112.769997,197.259995,49.330002,74.959998999999996,113.879997,46.07,56.98,121.989998,91.43]
[19,"2020-04-06",93.519997000000004,57.25,235.179993,29.440000999999999,145.070007,57.869999,57.389999000000003,47.610000999999997,94.889999000000003,68.860000999999997,181.38000500000001,182.44000199999999,46.669998,70.5,60.110000999999997,72.660004000000001,57.700001,141.86000100000001,48.549999,84.43,139.759995,63.509998000000003,133.14999399999999,141.61000100000001,367.95001200000002,152.009995,177.03999300000001,332.32998700000002,131.16000399999999,117.80999799999999,203.729996,46.810001,74.110000999999997,115.19000200000001,45.009998000000003,56.700001,126.07,91.290001000000004]
[20,"2020-04-03",85.959998999999996,54.290000999999997,222.800003,27.459999,132.220001,55.529998999999997,55.439999,49.529998999999997,89.620002999999997,67.650002000000001,177.53999300000001,173.740005,43.830002,67.620002999999997,54.259998000000003,65.809997999999993,56.709999000000003,139.770004,48.380001,80.989998,134.16999799999999,63.580002,129.91999799999999,139.66000399999999,350.5,146.88000500000001,160.33000200000001,313.60998499999999,124.589996,115.08000199999999,194.08000200000001,43.599997999999999,72.529999000000004,112.33000199999999,39.5,54.700001,119.480003,89.019997000000004]
[21,"2020-04-02",85.790001000000004,54.66,220.75,28.76,135.33999600000001,55.209999000000003,54.639999000000003,47.450001,92.370002999999997,66.269997000000004,179.699997,168.570007,43.950001,68.169998000000007,54.57,66.400002000000001,54.880001,135.729996,47.580002,81.139999000000003,133.14999399999999,61.32,129.279999,142.179993,353.959991,145.21000699999999,161.5,314.290009,123.860001,114.400002,192.86999499999999,45.619999,75.230002999999996,110.260002,41.290000999999997,55.25,118.650002,91.139999000000003]
[22,"2020-04-01",86.400002000000001,53.380001,206.970001,28.049999,138.020004,54.82,53.470001000000003,45.98,88.18,63.799999,174.66000399999999,166.199997,42.119999,65.550003000000004,57.700001,69.410004000000001,53.119999,131.66000399999999,46.349997999999999,79.309997999999993,128.80999800000001,61.09,125.660004,136.41999799999999,338.51998900000001,138.61999499999999,158.16999799999999,306.98998999999998,118.120003,109.33000199999999,196.61999499999999,46.470001000000003,72.709998999999996,109.599998,41.869999,52.919998,114.139999,88.43]
[23,"2020-03-31",91.730002999999996,54.970001000000003,217.75,29.15,147.16999799999999,55.740001999999997,55.509998000000003,46.16,89.25,64.180000000000007,173.25,172.91000399999999,44.25,66.360000999999997,61.709999000000003,74.610000999999997,52.77,132.5,46.639999000000003,80.75,131.13000500000001,59.990001999999997,127.870003,138.720001,338.95001200000002,141.21000699999999,165.35000600000001,302.54998799999998,120.099998,110,198.61000100000001,49.860000999999997,75.059997999999993,111,45.630001,53.73,113.620003,92.559997999999993]
[24,"2020-03-30",94.639999000000003,55.299999,230.58000200000001,30.23,152.10000600000001,54.389999000000003,56.630001,46.529998999999997,93.029999000000004,64.809997999999993,174.479996,173.990005,45,66.580001999999993,62.580002,75,54.099997999999999,137.779999,46.779998999999997,83.809997999999993,133.009995,60.91,132.429993,138.44000199999999,348.85000600000001,143.14999399999999,168.13000500000001,313.72000100000002,125.480003,115,201.63000500000001,53.130001,76.650002000000001,110.629997,46.349997999999999,54.77,115.19000200000001,94.599997999999999]
[25,"2020-03-27",88.459998999999996,51.860000999999997,218.479996,29.84,160.270004,52.790000999999997,54.5,44.189999,90.889999000000003,61.970001000000003,173.19000199999999,171.33999600000001,42.810001,65.260002,62.68,76.050003000000004,51.82,130.83999600000001,44.959999000000003,81.25,123.160004,59.470001000000003,124.889999,134.11000100000001,348.38000499999998,132.28999300000001,164.009995,312.14999399999999,120.459999,110.16999800000001,191.520004,56.900002000000001,75.599997999999999,103.029999,50.450001,52.77,109.58000199999999,95.300003000000004]
[26,"2020-03-26",89.5,55.66,222.199997,30.6,151.05999800000001,52.25,55.279998999999997,43.59,90.82,62.900002000000001,173.11000100000001,174.83999600000001,44.290000999999997,63.82,59.23,78.690002000000007,50,132.449997,44.849997999999999,79.819999999999993,126.57,58.759998000000003,124.010002,134.35000600000001,350.32998700000002,131.63999899999999,167.35000600000001,321.19000199999999,120.260002,107.379997,187.770004,58.360000999999997,77.400002000000001,103.470001,53.48,53.540000999999997,109.82,97.68]
[27,"2020-03-25",83,51.68,199.259995,28.4,140.779999,49.349997999999999,52.09,41.41,80,60.299999,165.66000399999999,156.33000200000001,41.610000999999997,59.889999000000003,54.57,78.510002,47.650002000000001,126.139999,41.939999,74.519997000000004,119.400002,56.169998,116.360001,121.94000200000001,319.67001299999998,124.19000200000001,162.979996,288.35998499999999,112.5,100.91999800000001,176.53999300000001,54.5,71.739998,105.19000200000001,45.650002000000001,49.939999,109.400002,90.940002000000007]
[28,"2020-03-24",77.919998000000007,50.830002,190.270004,28.09,127.459999,49.240001999999997,48.970001000000003,43.5,78.150002000000001,62.75,168.320007,152.259995,39.450001,61.18,52.150002000000001,76.080001999999993,48.23,121.91999800000001,44.849997999999999,73.660004000000001,119.18,56.27,117.379997,122.889999,288.91000400000001,124.93,161.949997,281.27999899999998,113.839996,103.269997,168.64999399999999,50.669998,71.489998,105.730003,38.979999999999997,49.990001999999997,115.029999,92.07]
[29,"2020-03-23",73.230002999999996,46.130001,179.08999600000001,26.77,121.08000199999999,46.400002000000001,46.48,42.93,76.540001000000004,60.869999,170.13999899999999,139.53999300000001,37.560001,60.470001000000003,51.389999000000003,66.669998000000007,47.279998999999997,111.43,42.310001,66.849997999999999,111.139999,53.560001,112.339996,119.050003,276.79998799999998,113.83000199999999,137.10000600000001,269.85998499999999,105.18,97.699996999999996,160.61000100000001,43.34,66.260002,95.790001000000004,36.270000000000003,50.310001,114.279999,87.870002999999997]
[30,"2020-03-20",73.870002999999997,46.66,195.38999899999999,28.450001,131.61999499999999,48.400002000000001,48.849997999999999,45.299999,79.690002000000007,65.75,177.39999399999999,158.41000399999999,38.299999,62.080002,55.290000999999997,71.559997999999993,53.369999,117.730003,45.119999,72.989998,119.889999,55.810001,118.279999,122.400002,291.22000100000002,124.540001,148.490005,284.01998900000001,103.93,102.43,171.220001,47.419998,71.540001000000004,104.16999800000001,35.330002,51.799999,113.970001,98.309997999999993]
[]
[null,"Average",{"$f":"AVERAGE(C3:C32)","v":94.508999533333338},{"$f":"AVERAGE(D3:D32)","v":58.041333433333342},232.43866633333332,29.708666600000008,152.78733343333334,57.281000100000007,58.215999733333319,48.065666700000016,93.512333133333328,67.989333733333339,183.19399970000006,176.06100000000001,45.066999900000013,68.529000700000012,62.142000499999995,75.106667133333346,56.525332833333323,136.05666713333332,47.087999366666658,84.215665933333341,139.848332,62.229333066666662,132.62733333333333,145.21266610000004,359.49200133333341,146.22633256666666,173.94533329999999,324.70999663333333,127.43366670000002,114.47699969999999,191.1089992,51.198999966666662,76.207333166666643,112.82700036666667,47.717333166666663,55.766666800000003,122.17866720000002,95.961999966666681]
[]
[]
["(a)","Average of closing prices for 30 trading days ended May 1, 2020."]

{"sheet":"2020 03 Market DCF","index":32,"n_rows":431,"n_cols":24,"rows_kept":431,"cut":false,"hidden":false,"merged":[[0,21,0,23],[1,4,1,5],[1,9,1,11],[1,12,1,14],[1,15,1,17],[1,18,1,20],[1,21,1,23],[0,9,0,11],[0,12,0,14],[0,15,0,17],[0,18,0,20]]}
[null,null,null,null,null,null,null,null,"Market","Weighted",null,null,"Weighted",null,null,"Weighted",null,null,"Weighted",null,null,"Weighted"]
[null,null,null,"Dividend","IBES",null,null,"Value","Cap","Dividend Yield",null,null,"IBES - Yahoo",null,null,"IBES - Verified",null,null,"Zacks",null,null,"Value Line"]
[null,"Company","Ticker","Yield","Yahoo","Verified","Zacks","Line","($Billions)","Mkt. Cap.","Weight","Product","Mkt. Cap.","Weight","Product","Mkt. Cap.","Weight","Product","Mkt. Cap.","Weight","Product","Mkt. Cap.","Weight","Product"]
[null,"(a)",null,"(b)","(c)","(d)","(e)","(f)","(b)"]
[1,"Agilent Technologies, Inc.","A",1.1000000000000001E-2,8.8700000000000001E-2,8.8700000000000001E-2,"n/a",0.105,20.3856,{"$f":"IF(OR(D5=\"n/a\",D5=\"NMF\",$I5=\"n/a\"),\"--\",$I5)","v":20.3856},{"$f":"IF(J5=\"--\",\"--\",J5/J$417)","v":1.2374668759489659E-3},{"$f":"IF(K5=\"--\",\"--\",D5*K5)","v":1.3612135635438627E-5},{"$f":"IF(E5=\"n/a\",\"--\",IF(E5=\"NMF\",\"--\",$I5))","v":20.3856},{"$f":"IF(M5=\"--\",\"--\",M5/M$417)","v":1.2374668759489659E-3},{"$f":"IF(N5=\"--\",\"--\",E5*N5)","v":1.0976331189667328E-4},{"$f":"IF(OR(F5=\"n/a\",F5<$D$430,F5>$D$431),\"--\",IF(F5=\"NMF\",\"--\",$I5))","v":20.3856},{"$f":"IF(P5=\"--\",\"--\",P5/P$417)","v":1.2528108112735217E-3},{"$f":"IF(Q5=\"--\",\"--\",F5*Q5)","v":1.1112431895996138E-4},{"$f":"IF(OR(G5=\"n/a\",G5<$D$430,G5>$D$431),\"--\",IF(G5=\"NMF\",\"--\",$I5))","v":"--"},{"$f":"IF(S5=\"--\",\"--\",S5/S$417)","v":"--"},{"$f":"IF(T5=\"--\",\"--\",G5*T5)","v":"--"},{"$f":"IF(OR(H5=\"n/a\",H5<$D$430,H5>$D$431),\"--\",IF(H5=\"NMF\",\"--\",$I5))","v":20.3856},{"$f":"IF(V5=\"--\",\"--\",V5/V$417)","v":1.2539976411180874E-3},{"$f":"IF(W5=\"--\",\"--\",H5*W5)","v":1.3166975231739916E-4}]
[2,"American Airlines Group Inc.","AAL",3.8900000000000004E-2,0.1128,0.1128,5.7500000000000002E-2,6.5000000000000002E-2,4.5073800000000004,{"$f":"IF(OR(D6=\"n/a\",D6=\"NMF\",$I6=\"n/a\"),\"--\",$I6)","v":4.5073800000000004},2.7361144373061621E-4,{"$f":"IF(K6=\"--\",\"--\",D6*K6)","v":1.0643485161120972E-5},{"$f":"IF(E6=\"n/a\",\"--\",IF(E6=\"NMF\",\"--\",$I6))","v":4.5073800000000004},2.7361144373061621E-4,3.0863370852813505E-5,4.5073800000000004,2.7700408104338589E-4,{"$f":"IF(Q6=\"--\",\"--\",F6*Q6)","v":3.1246060341693927E-5},4.5073800000000004,2.8322612493490436E-4,{"$f":"IF(T6=\"--\",\"--\",G6*T6)","v":1.6285502183757002E-5},4.5073800000000004,2.7726649633186393E-4,{"$f":"IF(W6=\"--\",\"--\",H6*W6)","v":1.8022322261571156E-5}]
[3,"Advance Auto Parts, Inc.","AAP",1.1599999999999999E-2,0.105,0.105,0.12240000000000001,0.14000000000000001,5.9555699999999998,5.9555699999999998,3.615209070321885E-4,4.1936425215733866E-6,5.9555699999999998,3.615209070321885E-4,3.7959695238379793E-5,5.9555699999999998,3.6600357523429515E-4,3.8430375399600988E-5,5.9555699999999998,3.7422471876756965E-4,4.580510557715053E-5,5.9555699999999998,3.6635030273887681E-4,5.128904238344276E-5]
[4,"Apple Inc.","AAPL",1.34E-2,0.1191,0.1191,0.1067,0.14000000000000001,1073.3499999999999,1073.3499999999999,6.5155554474718547E-2,8.730844299612285E-4,1073.3499999999999,6.5155554474718547E-2,7.7600265379389787E-3,1073.3499999999999,6.5963448918865991E-2,7.8562467662369392E-3,1073.3499999999999,6.7445114722716859E-2,7.196393740913889E-3,1073.3499999999999,6.6025938314010824E-2,9.2436313639615159E-3]
[5,"AbbVie Inc.","ABBV",6.6400000000000001E-2,6.5000000000000002E-2,6.5000000000000002E-2,4.4999999999999998E-2,0.105,105.09139999999999,105.09139999999999,6.379362218777134E-3,4.2358965132680172E-4,105.09139999999999,6.379362218777134E-3,4.1465854422051375E-4,105.09139999999999,6.4584629391271371E-3,4.1980009104326392E-4,105.09139999999999,6.6035324259290321E-3,2.9715895916680642E-4,105.09139999999999,6.4645812584273876E-3,6.7878103213487564E-4]
[6,"AmerisourceBergen Corporation","ABC",1.95E-2,8.2799999999999999E-2,8.2799999999999999E-2,7.4200000000000002E-2,7.4999999999999997E-2,17.696909999999999,17.696909999999999,1.074255353369536E-3,2.094797939070595E-5,17.696909999999999,1.074255353369536E-3,8.8948343258997577E-5,17.696909999999999,1.0875755520629513E-3,9.0051255710812356E-5,17.696909999999999,1.1120045886128433E-3,8.2510740475072976E-5,17.696909999999999,1.0886058489855137E-3,8.1645438673913528E-5]
[7,"Abbott Laboratories","ABT",1.9299999999999998E-2,0.1095,0.1095,0.1056,0.105,131.75,131.75,7.9976189519207798E-3,1.5435404577207102E-4,131.75,7.9976189519207798E-3,8.7573927523532536E-4,131.75,8.0967852005968174E-3,8.8659797946535153E-4,131.75,8.2786545532379449E-3,8.7422592082192702E-4,131.75,8.1044555577126989E-3,8.5096783355983335E-4]
[8,"Accenture PLC","ACN",2.07E-2,7.3599999999999999E-2,7.3599999999999999E-2,0.1033,8.5000000000000006E-2,101.0943,101.0943,6.1367262968589371E-3,1.2703023434498001E-4,101.0943,6.1367262968589371E-3,4.5166305544881778E-4,101.0943,6.2128184599976842E-3,4.5726343865582956E-4,101.0943,6.3523702998208934E-3,6.5619985197149834E-4,101.0943,6.2187040720157495E-3,5.2858984612133878E-4]
[9,"Analog Devices, Inc.","ADI",2.75E-2,7.0999999999999994E-2,7.0999999999999994E-2,0.125,7.0000000000000007E-2,33.257629999999999,33.257629999999999,2.0188375862160842E-3,5.551803362094232E-5,33.257629999999999,2.0188375862160842E-3,1.4333746862134198E-4,33.257629999999999,2.0438701054339638E-3,1.4511477748581142E-4,33.257629999999999,2.0897793550618813E-3,2.6122241938273516E-4,33.257629999999999,2.0458063323707978E-3,1.4320644326595587E-4]
[10,"Archer Daniels Midland Company","ADM",4.4199999999999996E-2,-8.7999999999999995E-2,"NMF","n/a",9.5000000000000001E-2,18.637220000000003,18.637220000000003,1.1313349820350439E-3,5.0005006205948935E-5,18.637220000000003,1.1313349820350439E-3,-9.9557478419083859E-5,"--","--","--","--","--","--",18.637220000000003,1.1464479788183249E-3,1.0891255798774087E-4]
[11,"Automatic Data Processing, Inc.","ADP",3.2899999999999999E-2,0.1484,0.1484,0.12,0.13500000000000001,50.68036,50.68036,3.0764493937470044E-3,1.0121518505427644E-4,50.68036,3.0764493937470044E-3,4.5654509003205547E-4,50.68036,3.1145957404851532E-3,4.6220600788799673E-4,50.68036,3.1845555451517128E-3,3.8214666541820549E-4,50.68036,3.1175463018510846E-3,4.2086875074989646E-4]
[12,"Alliance Data Systems Corporation","ADS",9.9299999999999999E-2,3.9699999999999999E-2,3.9699999999999999E-2,0.12140000000000001,0.08,1.1700200000000001,1.1700200000000001,7.1023712532268323E-5,7.0526546544542446E-6,1.1700200000000001,7.1023712532268323E-5,2.8196413875310524E-6,1.1700200000000001,7.1904369035311486E-5,2.8546034507018661E-6,1.1700200000000001,7.3519479319768201E-5,8.9252647894198607E-6,1.1700200000000001,7.1972486464022867E-5,5.7577989171218291E-6]
[13,"Ameren Corporation","AEE",2.8199999999999999E-2,4.9000000000000002E-2,4.9000000000000002E-2,6.1200000000000004E-2,0.06,17.696860000000001,17.696860000000001,1.0742523182200286E-3,3.0293915373804807E-5,17.696860000000001,1.0742523182200286E-3,5.2638363592781405E-5,17.696860000000001,1.087572479279194E-3,5.3291051484680507E-5,17.696860000000001,1.1120014468084588E-3,6.8054488544677677E-5,17.696860000000001,1.088602773290805E-3,6.5316166397448293E-5]
[14,"American Electric Power Company, Inc.","AEP",3.56E-2,6.1699999999999998E-2,6.1699999999999998E-2,5.8400000000000001E-2,0.05,39.933800000000005,39.933800000000005,2.4241010679484942E-3,8.6297998018966396E-5,39.933800000000005,2.4241010679484942E-3,1.4956703589242209E-4,39.933800000000005,2.4541586401790757E-3,1.5142158809904895E-4,39.933800000000005,2.5092837586193051E-3,1.4654217150336741E-4,39.933800000000005,2.4564835472530356E-3,1.2282417736265178E-4]
[15,"The AES Corporation","AES",5.1900000000000002E-2,8.7999999999999995E-2,8.7999999999999995E-2,8.77E-2,"n/a",7.2961800000000006,7.2961800000000006,4.4289994265370294E-4,2.2986507023727182E-5,7.2961800000000006,4.4289994265370294E-4,3.8975194953525856E-5,7.2961800000000006,4.4839166789290697E-4,3.9458466774575813E-5,7.2961800000000006,4.5846340628647917E-4,4.0207240731324221E-5,"--","--","--"]
[16,"Aflac Incorporated","AFL",4.1599999999999998E-2,2.7300000000000001E-2,2.7300000000000001E-2,3.39E-2,0.08,19.550729999999998,19.550729999999998,1.1867877705646005E-3,4.9370371255487381E-5,19.550729999999998,1.1867877705646005E-3,3.2399306136413595E-5,19.550729999999998,1.2015033117636752E-3,3.2801040411148338E-5,19.550729999999998,1.2284913846954508E-3,4.1645857941175783E-5,19.550729999999998,1.2026415362872136E-3,9.6211322902977093E-5]
[17,"Allergan plc","AGN",1.7299999999999999E-2,3.4000000000000002E-2,3.4000000000000002E-2,7.1300000000000002E-2,0.03,56.19041,56.19041,3.4109259046087204E-3,5.9009018149730861E-5,56.19041,3.4109259046087204E-3,1.159714807566965E-4,56.19041,3.4532195833280261E-3,1.174094658331529E-4,56.19041,3.5307855301313618E-3,2.5174500829836611E-4,56.19041,3.4564909344565863E-3,1.0369472803369759E-4]
[18,"American International Group, Inc.","AIG",6.2100000000000002E-2,7.1099999999999997E-2,7.1099999999999997E-2,0.1,"n/a",17.920950000000001,17.920950000000001,1.0878552512821611E-3,6.7555811104622201E-5,17.920950000000001,1.0878552512821611E-3,7.7346508366161654E-5,17.920950000000001,1.1013440815228505E-3,7.8305564196274664E-5,17.920950000000001,1.1260823856990478E-3,1.1260823856990479E-4,"--","--","--"]
[19,"Apartment Investment and Management Company","AIV",5.2600000000000001E-2,7.0999999999999994E-2,7.0999999999999994E-2,3.5900000000000001E-2,-0.03,4.7595600000000005,4.7595600000000005,2.8891952378598914E-4,1.5197166951143028E-5,4.7595600000000005,2.8891952378598914E-4,2.0513286188805227E-5,4.7595600000000005,2.9250197320191724E-4,2.0767640097336124E-5,4.7595600000000005,2.9907212952872254E-4,1.073668945008114E-5,4.7595600000000005,2.927790701652149E-4,-8.7833721049564468E-6]
[20,"Assurant, Inc.","AIZ",3.0200000000000001E-2,0.19400000000000001,0.19400000000000001,"n/a",0.08,5.0697299999999998,5.0697299999999998,3.0774777024001015E-4,9.2939826612483068E-6,5.0697299999999998,3.0774777024001015E-4,5.9703067426561975E-5,5.0697299999999998,3.1156367996221408E-4,6.0443353912669533E-5,"--","--","--",5.0697299999999998,3.118588347218429E-4,2.4948706777747431E-5]
[21,"Arthur J. Gallagher & Co.","AJG",2.63E-2,0.1193,0.1193,9.7899999999999987E-2,0.14499999999999999,12.78458,12.78458,7.760622337787276E-4,2.0410436748380537E-5,12.78458,7.760622337787276E-4,9.2584224489802202E-5,12.78458,7.8568499536885064E-4,9.3732219947503884E-5,12.78458,8.0333298996762624E-4,7.8646299717830597E-5,12.78458,7.8642930120700286E-4,1.140322486750154E-4]
[22,"Albemarle Corporation","ALB",2.4900000000000002E-2,0.15,0.15,9.5299999999999996E-2,5.5E-2,6.5675600000000003,6.5675600000000003,3.9867052997249975E-4,9.9268961963152444E-6,6.5675600000000003,3.9867052997249975E-4,5.9800579495874962E-5,6.5675600000000003,4.0361383386741282E-4,6.0542075080111918E-5,6.5675600000000003,4.1267977607334643E-4,3.9328382659789916E-5,6.5675600000000003,4.039961908357618E-4,2.2219790495966898E-5]
[23,"Alaska Air Group, Inc.","ALK",6.2E-2,0.16109999999999999,0.16109999999999999,0.1457,6.5000000000000002E-2,2.9741399999999998,2.9741399999999998,1.8053919111700695E-4,1.1193429849254431E-5,2.9741399999999998,1.8053919111700695E-4,2.9084863688949818E-5,2.9741399999999998,1.8277778168123733E-4,2.9445500628847334E-5,2.9741399999999998,1.8688332184415253E-4,2.7228899992693022E-5,2.9741399999999998,1.829509332251662E-4,1.1891810659635804E-5]
[24,"The Allstate Corporation","ALL",2.8900000000000002E-2,2.23E-2,2.23E-2,8.3299999999999999E-2,0.09,24.274249999999999,24.274249999999999,1.4735195585856772E-3,4.2584715243126076E-5,24.274249999999999,1.4735195585856772E-3,3.28594861564606E-5,24.274249999999999,1.4917904224333001E-3,3.3266926420262596E-5,24.274249999999999,1.5252989016238038E-3,1.2705739850526286E-4,24.274249999999999,1.4932036457063187E-3,1.3438832811356869E-4]
[25,"Allegion PLC","ALLE",1.3600000000000001E-2,8.3000000000000004E-2,8.3000000000000004E-2,6.0999999999999999E-2,0.09,8.7308899999999987,8.7308899999999987,5.2999112964808811E-4,7.2078793632139985E-6,8.7308899999999987,5.2999112964808811E-4,4.3989263760791313E-5,8.7308899999999987,5.3656273958283668E-4,4.4534707385375446E-5,8.7308899999999987,5.4861496965707491E-4,3.3465513149081569E-5,8.7308899999999987,5.3707104352393334E-4,4.8336393917154002E-5]
[26,"Applied Materials, Inc.","AMAT",2.1899999999999999E-2,0.19900000000000001,0.19900000000000001,9.9399999999999988E-2,7.4999999999999997E-2,36.906680000000001,36.906680000000001,2.240345832413477E-3,4.9063573729855143E-5,36.906680000000001,2.240345832413477E-3,4.4582882065028194E-4,36.906680000000001,2.2681249368285586E-3,4.5135686242888317E-4,36.906680000000001,2.3190713808493037E-3,2.3051569525642075E-4,36.906680000000001,2.2702736079144147E-3,1.7027052059358111E-4]
[27,"Amcor PLC","AMCR",6.4600000000000005E-2,8.1000000000000003E-2,8.1000000000000003E-2,"n/a","n/a",12.029170000000001,12.029170000000001,7.3020658799147545E-4,4.717134558424932E-5,12.029170000000001,7.3020658799147545E-4,5.9146733627309515E-5,12.029170000000001,7.3926076380617255E-4,5.988012186829998E-5,"--","--","--","--","--","--"]
[28,"AMETEK, Inc.","AME",1.04E-2,4.4999999999999998E-2,4.4999999999999998E-2,8.8300000000000003E-2,0.155,15.80902,15.80902,9.5965478530014912E-4,9.9804097671215498E-6,15.80902,9.5965478530014912E-4,4.3184465338506706E-5,15.80902,9.7155399750997425E-4,4.3719929887948841E-5,15.80902,9.9337696702261652E-4,8.7715186188097041E-5,15.80902,9.7247438330923133E-4,1.5073352941293085E-4]
[29,"Amgen Inc.","AMGN",3.3000000000000002E-2,6.7500000000000004E-2,6.7500000000000004E-2,8.5299999999999987E-2,6.5000000000000002E-2,117.5467,117.5467,7.1354361719601243E-3,2.3546939367468411E-4,117.5467,7.1354361719601243E-3,4.8164194160730845E-4,117.5467,7.2239118097836355E-3,4.8761404716039542E-4,117.5467,7.3861747489418952E-3,6.3004070608474352E-4,117.5467,7.2307552645600563E-3,4.6999909219640369E-4]
[30,"Ameriprise Financial, Inc.","AMP",4.07E-2,0.11559999999999999,0.11559999999999999,"n/a",0.125,12.15826,12.15826,7.3804273698960417E-4,3.0038339395476891E-5,12.15826,7.3804273698960417E-4,8.5317740395998237E-5,12.15826,7.4719407691087867E-4,8.6375635290897564E-5,"--","--","--",12.15826,7.4790191900657313E-4,9.3487739875821642E-5]
[31,"American Tower Corporation (REIT)","AMT",2.1899999999999999E-2,0.21249999999999999,0.21249999999999999,0.1784,0.115,92.552520000000001,92.552520000000001,5.6182147096776247E-3,1.2303890214193996E-4,92.552520000000001,5.6182147096776247E-3,1.1938706258064953E-3,92.552520000000001,5.6878776031418672E-3,1.2086739906676468E-3,92.552520000000001,5.8156382627069896E-3,1.037509866066927E-3,92.552520000000001,5.6932659210194745E-3,6.5472558091723965E-4]
[32,"Anthem, Inc.","ANTM",1.89E-2,0.16300000000000001,0.16300000000000001,0.15509999999999999,0.14000000000000001,50.80444,50.80444,3.0839814207644944E-3,5.8287248852448942E-5,50.80444,3.0839814207644944E-3,5.0268897158461262E-4,50.80444,3.1222211606573738E-3,5.0892204918715194E-4,50.80444,3.1923522469123637E-3,4.9513383349610756E-4,50.80444,3.125178945840466E-3,4.3752505241766528E-4]
[33,"Aon plc","AON",1.1699999999999999E-2,0.1188,0.1188,"n/a",0.11,35.367820000000002,35.367820000000002,2.1469324289952398E-3,2.5119109419244303E-5,35.367820000000002,2.1469324289952398E-3,2.550555725646345E-4,35.367820000000002,2.1735532565720847E-3,2.5821812688076365E-4,"--","--","--",35.367820000000002,2.1756123367224467E-3,2.3931735703946916E-4]
[34,"A. O. Smith Corporation","AOS",2.6099999999999998E-2,0.08,0.08,0.09,6.5000000000000002E-2,5.9833699999999999,5.9833699999999999,3.6320845015828642E-4,9.4797405491312745E-6,5.9833699999999999,3.6320845015828642E-4,2.9056676012662912E-5,5.9833699999999999,3.6771204300337746E-4,2.9416963440270198E-5,5.9833699999999999,3.7597156200536863E-4,3.3837440580483176E-5,5.9833699999999999,3.6806038899697485E-4,2.3923925284803365E-5]
[35,"Apache Corporation","APA",2.0199999999999999E-2,-0.20949999999999999,-0.20949999999999999,"n/a",0.46,1.86131,1.86131,1.1298708259126882E-4,2.2823390683436303E-6,1.86131,1.1298708259126882E-4,-2.3670793802870816E-5,1.86131,1.1438806270757392E-4,-2.3964299137236736E-5,"--","--","--",1.86131,1.1449642636907951E-4,5.2668356129776579E-5]
[36,"Air Products and Chemicals, Inc.","APD",2.81E-2,0.1237,0.1237,0.10310000000000001,0.105,42.158329999999999,42.158329999999999,2.5591366906211033E-3,7.1911741006452999E-5,42.158329999999999,2.5591366906211033E-3,3.1656520862983047E-4,42.158329999999999,2.5908686332134865E-3,3.2049044992850829E-4,42.158329999999999,2.6490645207696987E-3,2.7311855209135596E-4,42.158329999999999,2.5933230502647895E-3,2.7229892027780288E-4]
[37,"Amphenol Corporation","APH",1.4499999999999999E-2,6.0999999999999999E-2,6.0999999999999999E-2,0.10039999999999999,0.09,20.435470000000002,20.435470000000002,1.2404941340676172E-3,1.798716494398045E-5,20.435470000000002,1.2404941340676172E-3,7.5670142178124646E-5,20.435470000000002,1.255875605793095E-3,7.6608411953378794E-5,20.435470000000002,1.284084984918842E-3,1.2892213248585173E-4,20.435470000000002,1.2570653390206539E-3,1.1313588051185885E-4]
[38,"Aptiv PLC","APTV",2.1700000000000001E-2,9.4200000000000006E-2,9.4200000000000006E-2,0.1094,9.5000000000000001E-2,10.359590000000001,10.359590000000001,6.2885808970116884E-4,1.3646220546515364E-5,10.359590000000001,6.2885808970116884E-4,5.9238432049850111E-5,10.359590000000001,6.3665559769450313E-4,5.9972957302822199E-5,10.359590000000001,6.5095610567877254E-4,7.1214597961257711E-5,10.359590000000001,6.3725872296869004E-4,6.0539578682025554E-5]
[39,"Alexandria Real Estate Equities, Inc.","ARE",3.1300000000000001E-2,1E-3,1E-3,3.3300000000000003E-2,"n/a",14.65358,14.65358,8.8951612236422999E-4,2.7841854630000402E-5,14.65358,8.8951612236422999E-4,8.8951612236423005E-7,14.65358,9.0054565221830377E-4,9.0054565221830379E-7,14.65358,9.2077363786137738E-4,3.066176214078387E-5,"--","--","--"]
[40,"Arconic Inc.","ARNC",5.1000000000000004E-3,7.1999999999999995E-2,7.1999999999999995E-2,"n/a","n/a",6.86212,6.86212,4.1655120275031971E-4,2.1244111340266306E-6,6.86212,4.1655120275031971E-4,2.9991686598023016E-5,6.86212,4.2171621753866746E-4,3.0363567662784055E-5,"--","--","--","--","--","--"]
[41,"Atmos Energy Corporation","ATO",2.4199999999999999E-2,7.0999999999999994E-2,7.0999999999999994E-2,7.1500000000000008E-2,7.0000000000000007E-2,12.044030000000001,12.044030000000001,7.3110863442506593E-4,1.7692828953086596E-5,12.044030000000001,7.3110863442506593E-4,5.1908713044179675E-5,12.044030000000001,7.4017399513885468E-4,5.2552353654858675E-5,12.044030000000001,7.5679972522834467E-4,5.4111180353826651E-5,12.044030000000001,7.4087518687482724E-4,5.186126308123791E-5]
[42,"Activision Blizzard, Inc","ATVI",7.6E-3,8.8200000000000001E-2,8.8200000000000001E-2,0.1222,0.09,41.578660000000006,41.578660000000006,2.5239489883223569E-3,1.9182012311249913E-5,41.578660000000006,2.5239489883223569E-3,2.2261230077003189E-4,41.578660000000006,2.555244622001115E-3,2.2537257566049835E-4,41.578660000000006,2.6126403258180829E-3,3.1926464781496973E-4,41.578660000000006,2.5576652912276793E-3,2.3018987621049113E-4]
[43,"AvalonBay Communities, Inc.","AVB",4.3700000000000003E-2,2.5399999999999999E-2,2.5399999999999999E-2,4.99E-2,2.5000000000000001E-2,20.301119999999997,20.301119999999997,1.2323386873413129E-3,5.3853200636815377E-5,20.301119999999997,1.2323386873413129E-3,3.1301402658469349E-5,20.301119999999997,1.2476190358371162E-3,3.1689523510262749E-5,20.301119999999997,1.2756429565376082E-3,6.3654583531226646E-5,20.301119999999997,1.248800947338083E-3,3.1220023683452073E-5]
[44,"Broadcom Inc.","AVGO",6.6900000000000001E-2,0.1235,0.1235,0.1042,0.17,77.585549999999998,77.585549999999998,4.709674877231099E-3,3.1507724928676054E-4,77.585549999999998,4.709674877231099E-3,5.8164484733804075E-4,77.585549999999998,4.7680723568892932E-3,5.8885693607582776E-4,77.585549999999998,4.8751724233242521E-3,5.079929665103871E-4,77.585549999999998,4.7725893123013018E-3,8.1134018309122135E-4]
[45,"Avery Dennison Corporation","AVY",2.41E-2,9.3700000000000006E-2,9.3700000000000006E-2,0.08,9.5000000000000001E-2,8.6134400000000007,8.6134400000000007,5.2286156345527539E-4,1.2600963679272137E-5,8.6134400000000007,5.2286156345527539E-4,4.8992128495759309E-5,8.6134400000000007,5.2934477053683991E-4,4.9599604999301901E-5,8.6134400000000007,5.412348711578128E-4,4.3298789692625024E-5,8.6134400000000007,5.2984623665294024E-4,5.0335392482029324E-5]
[46,"American Water Works Company, Inc.","AWK",1.77E-2,8.2000000000000003E-2,8.2000000000000003E-2,8.0799999999999997E-2,9.5000000000000001E-2,20.815189999999998,20.815189999999998,1.2635442734863899E-3,2.2364733640709101E-5,20.815189999999998,1.2635442734863899E-3,1.0361063042588397E-4,20.815189999999998,1.2792115547598547E-3,1.048953474903081E-4,20.815189999999998,1.3079451041367203E-3,1.05681964414247E-4,20.815189999999998,1.2804233949172356E-3,1.2164022251713739E-4]
[47,"American Express Company","AXP",2.3099999999999999E-2,9.4899999999999998E-2,9.4899999999999998E-2,0.1012,0.1,63.274480000000004,63.274480000000004,3.8409501360222574E-3,8.8725948142114139E-5,63.274480000000004,3.8409501360222574E-3,3.6450616790851219E-4,63.274480000000004,3.8885758879655362E-3,3.6902585176792939E-4,63.274480000000004,3.975920773857786E-3,4.0236318231440791E-4,63.274480000000004,3.892259666773291E-3,3.892259666773291E-4]
[48,"Bank of America Corporation","BAC",3.5900000000000001E-2,6.2799999999999995E-2,6.2799999999999995E-2,7.0000000000000007E-2,0.105,187.32640000000001,187.32640000000001,1.1371272613549092E-2,4.0822868682641243E-4,187.32640000000001,1.1371272613549092E-2,7.1411592013088292E-4,187.32640000000001,1.151227038482793E-2,7.2297058016719388E-4,187.32640000000001,1.1770858097166395E-2,8.2396006680164776E-4,187.32640000000001,1.1523176346006166E-2,1.2099335163306474E-3]
[49,"Baxter International Inc.","BAX",1.1299999999999999E-2,0.1042,0.1042,0.11749999999999999,0.105,39.712940000000003,39.712940000000003,2.4106942055445377E-3,2.7240844522653273E-5,39.712940000000003,2.4106942055445377E-3,2.5119433621774082E-4,39.712940000000003,2.4405855397661436E-3,2.5430901324363214E-4,39.712940000000003,2.4954057802919569E-3,2.9321017918430495E-4,39.712940000000003,2.4428975885852828E-3,2.5650424680145466E-4]
[50,"Best Buy Co., Inc.","BBY",4.0199999999999993E-2,7.9500000000000001E-2,7.9500000000000001E-2,7.6299999999999993E-2,0.105,14.234999999999999,14.234999999999999,8.6410706474832869E-4,3.4737104002882806E-5,14.234999999999999,8.6410706474832869E-4,6.8696511647492136E-5,14.234999999999999,8.7482153571533734E-4,6.9548312089369314E-5,14.234999999999999,8.944717082758416E-4,6.8248191341446703E-5,14.234999999999999,8.7565028359802869E-4,9.1943279777793012E-5]
[51,"Becton, Dickinson and Company","BDX",1.44E-2,7.9000000000000001E-2,7.9000000000000001E-2,9.1700000000000004E-2,0.09,59.918379999999999,59.918379999999999,3.6372248307885466E-3,5.237603756335507E-5,59.918379999999999,3.6372248307885466E-3,2.8734076163229518E-4,59.918379999999999,3.6823244966052095E-3,2.9090363523181156E-4,59.918379999999999,3.7650365799593273E-3,3.4525385438227035E-4,59.918379999999999,3.6858128865285881E-3,3.317231597875729E-4]
[52,"Franklin Resources, Inc.","BEN",5.6600000000000004E-2,-3.78E-2,-3.78E-2,0.1,0.1,9.6683700000000012,9.6683700000000012,5.8689896885147873E-4,3.3218481636993701E-5,9.6683700000000012,5.8689896885147873E-4,-2.2184781022585896E-5,9.6683700000000012,5.9417620591950104E-4,-2.2459860583757139E-5,9.6683700000000012,6.0752254514526876E-4,6.0752254514526876E-5,9.6683700000000012,5.9473908903622571E-4,5.9473908903622577E-5]
[53,"Brown-Forman Corporation","BF.B",1.24E-2,3.4500000000000003E-2,3.4500000000000003E-2,7.4999999999999997E-2,0.14499999999999999,26.96499,26.96499,1.6368555222949094E-3,2.0297008476456874E-5,26.96499,1.6368555222949094E-3,5.6471515519174375E-5,26.96499,1.6571516657779217E-3,5.7171732469338301E-5,26.96499,1.6943744762164374E-3,1.2707808571623281E-4,26.96499,1.6587215413219536E-3,2.4051462349168324E-4]
[54,"The Bank of New York Mellon Corporation","BK",4.1299999999999996E-2,4.3E-3,4.3E-3,7.3300000000000004E-2,7.0000000000000007E-2,27.665970000000002,27.665970000000002,1.6794071043284384E-3,6.9359513408764502E-5,27.665970000000002,1.6794071043284384E-3,7.2214505486122854E-6,27.665970000000002,1.7002308649423572E-3,7.3109927192521358E-6,27.665970000000002,1.7384213169658017E-3,1.2742628253359326E-4,27.665970000000002,1.7018415508615774E-3,1.1912890856031043E-4]
[55,"Baker Hughes Company","BKR",7.0999999999999994E-2,0.34420000000000001,0.34420000000000001,0.08,"n/a",6.5808599999999995,6.5808599999999995,3.9947787974146021E-4,2.8362929461643671E-5,6.5808599999999995,3.9947787974146021E-4,1.375002862070106E-4,6.5808599999999995,4.0443119434686582E-4,1.3920521709419122E-4,6.5808599999999995,4.135154960396315E-4,3.3081239683170518E-5,"--","--","--"]
[56,"BlackRock, Inc.","BLK",3.6499999999999998E-2,6.8699999999999997E-2,6.8699999999999997E-2,0.1168,0.1,61.342839999999995,61.342839999999995,3.7236938121339206E-3,1.359148241428881E-4,61.342839999999995,3.7236938121339206E-3,2.5581776489360032E-4,61.342839999999995,3.7698656476248841E-3,2.5898976999182952E-4,61.342839999999995,3.8545440734310942E-3,4.502107477767518E-4,61.342839999999995,3.7734369682267998E-3,3.7734369682268E-4]
[57,"Ball Corporation","BLL",0.01,0.1197,0.1197,0.05,0.21,19.513810000000003,19.513810000000003,1.1845466161683586E-3,1.1845466161683586E-5,19.513810000000003,1.1845466161683586E-3,1.4179022995535251E-4,19.513810000000003,1.199234368237254E-3,1.4354835387799932E-4,19.513810000000003,1.2261714763379138E-3,6.1308573816895695E-5,19.513810000000003,1.2003704433142292E-3,2.520777930959881E-4]
[58,"Bristol-Myers Squibb Company","BMY",3.6900000000000002E-2,0.183,0.183,8.3800000000000013E-2,0.09,79.492820000000009,79.492820000000009,4.8254518692495427E-3,1.7805917397530814E-4,79.492820000000009,4.8254518692495427E-3,8.8305769207266635E-4,79.492820000000009,4.885284922426617E-3,8.9400714080407092E-4,79.492820000000009,4.9950178082939231E-3,4.1858249233503084E-4,79.492820000000009,4.8899129172467193E-3,4.4009216255220472E-4]
[59,"Broadridge Financial Solutions, Inc.","BR",2.5000000000000001E-2,0.1,0.1,"n/a",0.11,10.72691,10.72691,6.5115551204211416E-4,1.6278887801052853E-5,10.72691,6.5115551204211416E-4,6.5115551204211414E-5,10.72691,6.5922949628944216E-4,6.5922949628944216E-5,"--","--","--",10.72691,6.5985400657748723E-4,7.2583940723523594E-5]
[60,"BorgWarner Inc.","BWA",3.2400000000000005E-2,6.4600000000000005E-2,6.4600000000000005E-2,7.0000000000000007E-2,0.06,4.3366300000000004,4.3366300000000004,2.632464081629466E-4,8.5291836244794718E-6,4.3366300000000004,2.632464081629466E-4,1.7005717967326353E-5,4.3366300000000004,2.6651052451206211E-4,1.7216579883479213E-5,4.3366300000000004,2.7249686296173262E-4,1.9074780407321286E-5,4.3366300000000004,2.6676299890127992E-4,1.6005779934076795E-5]
[61,"Boston Properties, Inc.","BXP",4.6199999999999998E-2,7.0000000000000007E-2,7.0000000000000007E-2,3.39E-2,0.05,13.21697,13.21697,8.0230959968856461E-4,3.7066703505611683E-5,13.21697,8.0230959968856461E-4,5.6161671978199532E-5,13.21697,8.1225781474559481E-4,5.6858047032191642E-5,13.21697,8.3050268592416935E-4,2.8154041052829341E-5,13.21697,8.1302729390984451E-4,4.0651364695492231E-5]
[62,"Citigroup Inc.","C",5.45E-2,0.13,0.13,0.105,0.1,86.541809999999998,86.541809999999998,5.2533466397687075E-3,2.8630739186739457E-4,86.541809999999998,5.2533466397687075E-3,6.8293506316993203E-4,86.541809999999998,5.318485361979975E-3,6.9140309705739678E-4,86.541809999999998,5.4379487620641598E-3,5.709846200167367E-4,86.541809999999998,5.3235237421557224E-3,5.3235237421557231E-4]
[63,"Conagra Brands Inc.","CAG",3.3099999999999997E-2,8.6900000000000005E-2,8.6900000000000005E-2,7.0000000000000007E-2,5.5E-2,12.80808,12.80808,7.7748875404719166E-4,2.5734877758962043E-5,12.80808,7.7748875404719166E-4,6.7563772726700962E-5,12.80808,7.8712920373480151E-4,6.8401527804554251E-5,12.80808,8.048096380283556E-4,5.6336674661984899E-5,12.80808,7.8787487772014324E-4,4.3333118274607881E-5]
[64,"Cardinal Health, Inc.","CAH",4.41E-2,4.5400000000000003E-2,4.5400000000000003E-2,4.2599999999999999E-2,0.11,12.78668,12.78668,7.7618971005803726E-4,3.4229966213559445E-5,12.78668,7.7618971005803726E-4,3.5239012836634891E-5,12.78668,7.8581405228665897E-4,3.5675957973814322E-5,12.78668,8.0346494575177653E-4,3.422760668902568E-5,12.78668,7.8655848038477289E-4,8.6521432842325018E-5]
[65,"Caterpillar Inc.","CAT",0.04,3.2800000000000003E-2,3.2800000000000003E-2,9.6699999999999994E-2,0.105,56.929300000000005,56.929300000000005,{"$f":"IF(J69=\"--\",\"--\",J69/J$417)","v":3.4557787369987377E-3},1.3823114947994952E-4,56.929300000000005,{"$f":"IF(M69=\"--\",\"--\",M69/M$417)","v":3.4557787369987377E-3},{"$f":"IF(N69=\"--\",\"--\",E69*N69)","v":1.1334954257355861E-4},{"$f":"IF(OR(F69=\"n/a\",F69<$D$430,F69>$D$431),\"--\",IF(F69=\"NMF\",\"--\",$I69))","v":56.929300000000005},{"$f":"IF(P69=\"--\",\"--\",P69/P$417)","v":3.4986285671372787E-3},1.1475501700210275E-4,{"$f":"IF(OR(G69=\"n/a\",G69<$D$430,G69>$D$431),\"--\",IF(G69=\"NMF\",\"--\",$I69))","v":56.929300000000005},{"$f":"IF(S69=\"--\",\"--\",S69/S$417)","v":3.5772144869650772E-3},3.4591664088952297E-4,{"$f":"IF(OR(H69=\"n/a\",H69<$D$430,H69>$D$431),\"--\",IF(H69=\"NMF\",\"--\",$I69))","v":56.929300000000005},{"$f":"IF(V69=\"--\",\"--\",V69/V$417)","v":3.5019429357244299E-3},3.6770400825106514E-4]
[66,"Chubb Limited","CB",3.0499999999999999E-2,4.5100000000000001E-2,4.5100000000000001E-2,0.1,0.09,44.686699999999995,{"$f":"IF(OR(D70=\"n/a\",D70=\"NMF\",$I70=\"n/a\"),\"--\",$I70)","v":44.686699999999995},2.7126163098201007E-3,{"$f":"IF(K70=\"--\",\"--\",D70*K70)","v":8.2734797449513065E-5},{"$f":"IF(E70=\"n/a\",\"--\",IF(E70=\"NMF\",\"--\",$I70))","v":44.686699999999995},2.7126163098201007E-3,1.2233899557288655E-4,44.686699999999995,2.7462513185845146E-3,{"$f":"IF(Q70=\"--\",\"--\",F70*Q70)","v":1.2385593446816162E-4},44.686699999999995,2.8079373998040075E-3,{"$f":"IF(T70=\"--\",\"--\",G70*T70)","v":2.8079373998040079E-4},44.686699999999995,2.7488529348830364E-3,{"$f":"IF(W70=\"--\",\"--\",H70*W70)","v":2.4739676413947326E-4}]
[67,"Cboe Global Markets, Inc.","CBOE",1.7399999999999999E-2,4.3900000000000002E-2,4.3900000000000002E-2,5.6299999999999996E-2,0.14499999999999999,9.2241499999999998,9.2241499999999998,5.5993348656819782E-4,9.7428426662866407E-6,9.2241499999999998,5.5993348656819782E-4,2.4581080060343884E-5,9.2241499999999998,5.6687636590576956E-4,2.4885872463263283E-5,9.2241499999999998,5.7960949827134554E-4,3.263201475267675E-5,9.2241499999999998,5.6741338696527971E-4,8.2274941109965557E-5]
[68,"Crown Castle International Corporation","CCI",3.7900000000000003E-2,0.21,0.21,0.155,0.155,54.392000000000003,54.392000000000003,3.3017570400977235E-3,1.2513659181970373E-4,54.392000000000003,3.3017570400977235E-3,6.9336897842052188E-4,54.392000000000003,3.3426970825871888E-3,7.019663873433096E-4,54.392000000000003,3.417780481667691E-3,5.2975597465849207E-4,54.392000000000003,3.3458637320311893E-3,5.1860887846483434E-4]
[69,"Carnival Corporation","CCL",0.2,7.5499999999999998E-2,7.5499999999999998E-2,8.6800000000000002E-2,0.1,5.2705500000000001,5.2705500000000001,3.1993814472141229E-4,6.398762894428246E-5,5.2705500000000001,3.1993814472141229E-4,2.4155329926466628E-5,5.2705500000000001,3.2390520864520347E-4,2.4454843252712862E-5,5.2705500000000001,3.3118074197774762E-4,2.8746488403668493E-5,5.2705500000000001,3.2421205495030488E-4,3.242120549503049E-5]
[70,"CDW Corporation","CDW",1.72E-2,0.1188,0.1188,0.13100000000000001,0.115,12.70205,12.70205,7.7105241600186213E-4,1.3262101555232029E-5,12.70205,7.7105241600186213E-4,9.1601027021021223E-5,12.70205,7.8061305849898147E-4,9.2736831349679E-5,12.70205,7.9814712765052017E-4,1.0455727372221815E-4,12.70205,7.8135255952064208E-4,8.985554434487385E-5]
[71,"Celanese Corporation","CE",4.2599999999999999E-2,6.3E-2,6.3E-2,5.57E-2,8.5000000000000006E-2,7.7446899999999994,7.7446899999999994,4.7012584076471604E-4,2.0027360816576903E-5,7.7446899999999994,4.7012584076471604E-4,2.9617927968177111E-5,7.7446899999999994,4.7595515275301832E-4,2.9985174623440153E-5,7.7446899999999994,4.8664601997659484E-4,2.7106183312696332E-5,7.7446899999999994,4.7640604108737733E-4,4.0494513492427075E-5]
[72,"Cerner Corporation","CERN",1.21E-2,0.13869999999999999,0.13869999999999999,0.13519999999999999,9.5000000000000001E-2,18.674979999999998,18.674979999999998,1.1336271269430096E-3,1.3716888236010416E-5,18.674979999999998,1.1336271269430096E-3,1.5723408250699542E-4,18.674979999999998,1.1476835042538258E-3,1.5918370204000563E-4,18.674979999999998,1.1734626809003987E-3,1.5865215445773389E-4,18.674979999999998,1.1487707434624174E-3,1.0913322062892965E-4]
[73,"CF Industries Holdings, Inc.","CF",5.6600000000000004E-2,0.2545,0.2545,0.06,"n/a",4.9642100000000005,4.9642100000000005,3.0134239071965586E-4,1.7055979314732523E-5,4.9642100000000005,3.0134239071965586E-4,7.6691638438152417E-5,4.9642100000000005,3.0507887712071901E-4,7.7642574227222995E-5,4.9642100000000005,3.1193153487460597E-4,1.8715892092476356E-5,"--","--","--"]
[74,"Citizens Financial Group, Inc.","CFG",9.4399999999999998E-2,5.7200000000000001E-2,5.7200000000000001E-2,5.74E-2,9.5000000000000001E-2,7.7107700000000001,7.7107700000000001,4.6806679533891609E-4,4.4185505479993675E-5,7.7107700000000001,4.6806679533891609E-4,2.6773420693386E-5,7.7107700000000001,4.7387057625203739E-4,2.7105396961616541E-5,7.7107700000000001,4.8451461988212937E-4,2.7811139181234224E-5,7.7107700000000001,4.7431948979692108E-4,4.5060351530707503E-5]
[75,"Church & Dwight Co., Inc.","CHD",1.44E-2,7.4499999999999997E-2,7.4499999999999997E-2,8.1300000000000011E-2,7.4999999999999997E-2,16.36918,16.36918,9.9365817226112021E-4,1.430867768056013E-5,16.36918,9.9365817226112021E-4,7.402753383345345E-5,16.36918,1.0059790085002308E-3,7.4945436133267191E-5,16.36918,1.028575229903389E-3,8.362316619114553E-5,16.36918,1.0069320062709645E-3,7.5519900470322337E-5]
[76,"C.H. Robinson Worldwide, Inc.","CHRW",3.1899999999999998E-2,7.8700000000000006E-2,7.8700000000000006E-2,0.09,0.08,8.6578400000000002,8.6578400000000002,5.2555677621782021E-4,1.6765261161348464E-5,8.6578400000000002,5.2555677621782021E-4,4.1361318288342452E-5,8.6578400000000002,5.3207340251335976E-4,4.1874176777801415E-5,8.6578400000000002,5.4402479345127598E-4,4.8962231410614835E-5,8.6578400000000002,5.3257745355436302E-4,4.2606196284349043E-5]
[77,"Cigna Corporation","CI",2.9999999999999997E-4,0.13109999999999999,0.13109999999999999,0.113,0.14000000000000001,54.714230000000001,54.714230000000001,3.3213173646129222E-3,9.9639520938387659E-7,54.714230000000001,3.3213173646129222E-3,4.3542470650075407E-4,54.714230000000001,3.3624999447897565E-3,4.4082374276193704E-4,54.714230000000001,3.4380281542042363E-3,3.884971814250787E-4,54.714230000000001,3.365685354151582E-3,4.7119594958122153E-4]
[78,"Cincinnati Financial Corporation","CINF",2.9300000000000003E-2,-3.4599999999999999E-2,-3.4599999999999999E-2,"n/a",0.11,13.387360000000001,13.387360000000001,8.1265278217978131E-4,2.3810726517867596E-5,13.387360000000001,8.1265278217978131E-4,-2.8117786263420432E-5,13.387360000000001,8.2272924723386578E-4,-2.8466431954291754E-5,"--","--","--",13.387360000000001,8.2350864633852516E-4,9.0585951097237765E-5]
[79,"Colgate-Palmolive Company","CL",2.64E-2,5.5599999999999997E-2,5.5599999999999997E-2,5.74E-2,5.5E-2,56.965879999999999,56.965879999999999,3.4579992523783294E-3,9.1291180262787896E-5,56.965879999999999,3.4579992523783294E-3,1.9226475843223511E-4,56.965879999999999,3.5008766157341499E-3,1.9464873983481872E-4,56.965879999999999,3.5795130310527995E-3,2.054640479824307E-4,56.965879999999999,3.5041931139733946E-3,1.927306212685367E-4]
[80,"The Clorox Company","CLX",2.2099999999999998E-2,3.73E-2,3.73E-2,5.2400000000000002E-2,2.5000000000000001E-2,23.97729,23.97729,1.4554931986315036E-3,3.2166399689756223E-5,23.97729,1.4554931986315036E-3,5.4289896308955084E-5,23.97729,1.4735405451416933E-3,5.4963062333785156E-5,23.97729,1.5066390970232002E-3,7.8947888684015687E-5,23.97729,1.4749364796917581E-3,3.6873411992293956E-5]
[81,"Comerica Incorporated","CMA",9.4E-2,3.5999999999999997E-2,3.5999999999999997E-2,0.15359999999999999,0.08,4.1727400000000001,4.1727400000000001,2.5329779510768817E-4,2.3809992740122687E-5,4.1727400000000001,2.5329779510768817E-4,9.1187206238767735E-6,4.1727400000000001,2.5643855391224566E-4,9.231787940840843E-6,4.1727400000000001,2.6219865655011842E-4,4.0273713646098188E-5,4.1727400000000001,2.5668148678474454E-4,2.0534518942779563E-5]
[82,"Comcast Corporation","CMCSA",2.5600000000000001E-2,9.3799999999999994E-2,9.3799999999999994E-2,0.10929999999999999,9.5000000000000001E-2,163.6361,163.6361,9.933200566059992E-3,2.5428993449113583E-4,163.6361,9.933200566059992E-3,9.3173421309642715E-4,163.6361,1.005636700389663E-2,9.4328722496550381E-4,163.6361,1.0282252328949523E-2,1.1238501795541827E-3,163.6361,1.0065893738804031E-2,9.5625990518638298E-4]
[83,"CME Group Inc.","CME",2.1899999999999999E-2,5.79E-2,5.79E-2,8.0600000000000005E-2,0.03,55.486800000000002,55.486800000000002,3.3682146737111038E-3,7.3763901354273166E-5,55.486800000000002,3.3682146737111038E-3,1.9501962960787291E-4,55.486800000000002,3.4099787557379546E-3,1.9743776995722757E-4,55.486800000000002,3.4865734304713714E-3,2.8101781849599255E-4,55.486800000000002,3.413209143375279E-3,1.0239627430125837E-4]
[84,"Cummins Inc.","CMI",4.4199999999999996E-2,1.7399999999999999E-2,1.7399999999999999E-2,0.08,7.0000000000000007E-2,18.161860000000001,18.161860000000001,1.1024792086385725E-3,4.8729581021824898E-5,18.161860000000001,1.1024792086385725E-3,1.9183138230311162E-5,18.161860000000001,1.1161493682224769E-3,1.9420999007071095E-5,18.161860000000001,1.1412202275845927E-3,9.1297618206767425E-5,18.161860000000001,1.1172067340827322E-3,7.8204471385791266E-5]
[85,"CMS Energy Corporation","CMS",2.9399999999999999E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.0800000000000002E-2,7.4999999999999997E-2,16.03548,16.03548,9.7340158444893081E-4,2.8618006582798566E-5,16.03548,9.7340158444893081E-4,7.3005118833669802E-5,16.03548,9.8547124970372875E-4,7.3910343727779653E-5,16.03548,1.0076068274410322E-3,7.1338563382825079E-5,16.03548,9.8640481978437078E-4,7.3980361483827809E-5]
[86,"CenterPoint Energy, Inc.","CNP",9.5700000000000007E-2,-3.3000000000000002E-2,-3.3000000000000002E-2,0.05,6.5000000000000002E-2,6.1424200000000004,6.1424200000000004,3.7286326074123142E-4,3.5683014052935848E-5,6.1424200000000004,3.7286326074123142E-4,-1.2304487604460638E-5,6.1424200000000004,3.7748656813548317E-4,-1.2457056748470944E-5,6.1424200000000004,3.8596564175256027E-4,1.9298282087628013E-5,6.1424200000000004,3.7784417386569751E-4,2.455987130127034E-5]
[87,"Capital One Financial Corporation","COF",3.4599999999999999E-2,0.08,0.08,0.09,0.06,21.544250000000002,21.544250000000002,1.3078003954832584E-3,4.5249893683720736E-5,21.544250000000002,1.3078003954832584E-3,1.0462403163866066E-4,21.544250000000002,1.3240164292824138E-3,1.0592131434259311E-4,21.544250000000002,1.3537563822284371E-3,1.2183807440055933E-4,21.544250000000002,1.3252707146053271E-3,7.9516242876319617E-5]
[88,"Cabot Oil & Gas Corporation","COG",2.3700000000000002E-2,0.26640000000000003,0.26640000000000003,"n/a",0.40500000000000003,6.8979999999999997,6.8979999999999997,4.1872922603680864E-4,9.9238826570723655E-6,6.8979999999999997,4.1872922603680864E-4,1.1154946581620584E-4,6.8979999999999997,4.2392124716293623E-4,1.1293262024420622E-4,"--","--","--",6.8979999999999997,4.2432284202734117E-4,1.7185075102107319E-4]
[89,"The Cooper Companies, Inc.","COO",2.0000000000000001E-4,0.1,0.1,0.11,0.11,13.438979999999999,13.438979999999999,8.1578627053119021E-4,1.6315725410623805E-7,13.438979999999999,8.1578627053119021E-4,8.1578627053119021E-5,13.438979999999999,8.2590158918494582E-4,8.2590158918494582E-5,13.438979999999999,8.4445292575236169E-4,9.2889821832759789E-5,13.438979999999999,8.2668399355589992E-4,9.0935239291148998E-5]
[90,"ConocoPhillips","COP",6.5700000000000008E-2,-1.4E-3,-1.4E-3,0.06,0.37,28.07911,28.07911,1.7044859376779376E-3,1.1198472610544052E-4,28.07911,1.7044859376779376E-3,-2.3862803127491126E-6,28.07911,1.7256206625725246E-3,-2.4158689276015345E-6,28.07911,1.7643814182343005E-3,1.0586288509405802E-4,28.07911,1.7272554011015274E-3,6.3908449840756516E-4]
[91,"Costco Wholesale Corporation","COST",9.3999999999999986E-3,6.7799999999999999E-2,6.7799999999999999E-2,8.3900000000000002E-2,0.11,134.7919,134.7919,8.1822713776501747E-3,7.6913350949911629E-5,134.7919,8.1822713776501747E-3,5.5475799940468186E-4,134.7919,8.2837272188260053E-3,5.6163670543640321E-4,134.7919,8.4697956483840119E-3,7.1061585489941856E-4,134.7919,8.2915746724072439E-3,9.1207321396479684E-4]
[92,"Coty Inc.","COTY",0.1244,7.5999999999999998E-2,7.5999999999999998E-2,8.0500000000000002E-2,4.4999999999999998E-2,3.05721,3.05721,1.85581788508552E-4,2.3086374490463869E-5,3.05721,1.85581788508552E-4,1.4104215926649952E-5,3.05721,1.8788290461568575E-4,1.4279100750792117E-5,3.05721,1.9210311564861156E-4,1.5464300809713232E-5,3.05721,1.880608924143821E-4,8.4627401586471947E-6]
[93,"Campbell Soup Company","CPB",2.9500000000000002E-2,2.75E-2,2.75E-2,6.08E-2,0.02,15.342499999999999,15.342499999999999,9.3133562633658116E-4,2.7474400976929145E-5,15.342499999999999,9.3133562633658116E-4,2.5611729724255982E-5,15.342499999999999,9.4288369594046806E-4,2.5929301638362873E-5,15.342499999999999,9.6406267539319278E-4,5.8615010663906119E-5,15.342499999999999,9.4377692139815624E-4,1.8875538427963125E-5]
[94,"Cisco Systems, Inc.","CSCO",3.8199999999999998E-2,7.0400000000000004E-2,7.0400000000000004E-2,5.4000000000000006E-2,7.0000000000000007E-2,159.9281,159.9281,9.7081138785934089E-3,3.7084995016226823E-4,159.9281,9.7081138785934089E-3,6.8345121705297603E-4,159.9281,9.8284893604521292E-3,6.9192565097582991E-4,159.9281,1.0049256115792738E-2,5.4265983025280793E-4,159.9281,9.8378002191987276E-3,6.8864601534391104E-4]
[95,"CSX Corporation","CSX",1.89E-2,7.4899999999999994E-2,7.4899999999999994E-2,8.4900000000000003E-2,0.12,43.036360000000002,43.036360000000002,2.6124357370602307E-3,4.9375035430438362E-5,43.036360000000002,2.6124357370602307E-3,1.9567143670581126E-4,43.036360000000002,2.6448285596626709E-3,1.9809765911873404E-4,43.036360000000002,2.7042364908446857E-3,2.2958967807271382E-4,43.036360000000002,2.6473340947683077E-3,3.176800913721969E-4]
[96,"Cintas Corporation","CTAS",1.5900000000000001E-2,0.13100000000000001,0.13100000000000001,0.10439999999999999,0.15,18.977650000000001,18.977650000000001,1.1520001009709252E-3,1.8316801605437711E-5,18.977650000000001,1.1520001009709252E-3,1.5091201322719121E-4,18.977650000000001,1.1662842934505215E-3,1.5278324244201834E-4,18.977650000000001,1.192481279561716E-3,1.2449504558624313E-4,18.977650000000001,1.1673891538127243E-3,1.7510837307190864E-4]
[97,"CenturyLink, Inc.","CTL",9.9000000000000005E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.8900000000000003E-2,2.5000000000000001E-2,11.009589999999999,11.009589999999999,6.6831503329698285E-4,6.6163188296401308E-5,11.009589999999999,6.6831503329698285E-4,4.6113737297491822E-5,11.009589999999999,6.7660178653995229E-4,4.6685523271256713E-5,11.009589999999999,6.9179956267766932E-4,4.7664989868491417E-5,11.009589999999999,6.7724275418321186E-4,1.6931068854580296E-5]
[98,"Cognizant Technology Solutions Corporation","CTSH",1.89E-2,7.9600000000000004E-2,7.9600000000000004E-2,0.11,0.05,25.569500000000001,25.569500000000001,1.5521451065741054E-3,2.9335542514250594E-5,25.569500000000001,1.5521451065741054E-3,1.2355075048329879E-4,25.569500000000001,1.5713908856672511E-3,1.2508271449911319E-4,25.569500000000001,1.6066873442050673E-3,1.767356078625574E-4,25.569500000000001,1.5728795171380257E-3,7.8643975856901294E-5]
[99,"Corteva, Inc.","CTVA",2.58E-2,0.12720000000000001,0.12720000000000001,0.109,"n/a",17.407550000000001,17.407550000000001,1.0566903361404825E-3,2.726261067242445E-5,17.407550000000001,1.0566903361404825E-3,1.3441101075706939E-4,17.407550000000001,1.0697927379024602E-3,1.3607763626119295E-4,17.407550000000001,1.0938223382786882E-3,1.1922663487237701E-4,"--","--","--"]
[100,"Citrix Systems, Inc.","CTXS",1.1200000000000002E-2,6.4000000000000001E-2,6.4000000000000001E-2,7.85E-2,0.09,16.276260000000001,16.276260000000001,9.8801765041662323E-4,1.1065797684666181E-5,16.276260000000001,9.8801765041662323E-4,6.3233129626663891E-5,16.276260000000001,1.0002685471655862E-3,6.4017187018597515E-5,16.276260000000001,1.0227365006351774E-3,8.0284815299861429E-5,16.276260000000001,1.0012161352241132E-3,9.010945217017019E-5]
[101,"CVS Health Corporation","CVS",3.61E-2,5.8999999999999997E-2,5.8999999999999997E-2,6.4699999999999994E-2,0.06,72.049379999999999,72.049379999999999,4.3736128042667329E-3,1.5788742223402905E-4,72.049379999999999,4.3736128042667329E-3,2.5804315545173721E-4,72.049379999999999,4.4278432918115852E-3,2.6124275421688352E-4,72.049379999999999,4.5273011597341244E-3,2.9291638503479783E-4,72.049379999999999,4.4320379367799182E-3,2.659222762067951E-4]
[102,"Chevron Corporation","CVX",8.9900000000000008E-2,5.5E-2,5.5E-2,0.05,0.13500000000000001,108.5171,108.5171,6.5873124521251044E-3,5.9219938944604698E-4,108.5171,6.5873124521251044E-3,3.6230218486688076E-4,108.5171,6.6689916454776843E-3,3.6679454050127263E-4,108.5171,6.8187900115307572E-3,3.4093950057653786E-4,108.5171,6.6753094057067537E-3,9.0116676977041181E-4]
[103,"Concho Resources Inc.","CXO",1.9900000000000001E-2,6.0600000000000001E-2,6.0600000000000001E-2,4.3799999999999999E-2,0.18,8.0920199999999998,8.0920199999999998,4.9120981033261475E-4,9.7750752256190337E-6,8.0920199999999998,4.9120981033261475E-4,2.9767314506156454E-5,8.0920199999999998,4.97300552401772E-4,3.0136413475547384E-5,8.0920199999999998,5.0847087831417466E-4,2.227102447016085E-5,8.0920199999999998,4.9777166195159254E-4,8.9598899151286648E-5]
[104,"Dominion Energy Inc.","D",5.2300000000000006E-2,4.8800000000000003E-2,4.8800000000000003E-2,4.7199999999999999E-2,7.0000000000000007E-2,59.132550000000002,59.132550000000002,3.5895226000410103E-3,1.8773203198214485E-4,59.132550000000002,3.5895226000410103E-3,1.7516870288200131E-4,59.132550000000002,3.6340307834045646E-3,1.7734070223014278E-4,59.132550000000002,3.715658097169415E-3,1.7537906218639639E-4,59.132550000000002,3.6374734230681148E-3,2.5462313961476809E-4]
[105,"DuPont de Nemours, Inc.","DD",4.1100000000000005E-2,4.1399999999999999E-2,4.1399999999999999E-2,7.1500000000000008E-2,"n/a",23.51322,23.51322,1.4273227619937968E-3,5.8662965517945057E-5,23.51322,1.4273227619937968E-3,5.9091162346543185E-5,23.51322,1.445020809976297E-3,5.9823861533018692E-5,23.51322,1.4774787538086186E-3,1.0563973089731624E-4,"--","--","--"]
[106,"Deere & Company","DE",2.5399999999999999E-2,7.9100000000000004E-2,7.9100000000000004E-2,0.05,0.1,37.527769999999997,37.527769999999997,2.2780478525641296E-3,5.7862415455128886E-5,37.527769999999997,2.2780478525641296E-3,1.8019358513782265E-4,37.527769999999997,2.3062944421055119E-3,1.8242789037054599E-4,37.527769999999997,2.3580982465530647E-3,1.1790491232765324E-4,37.527769999999997,2.3084792724483026E-3,2.3084792724483027E-4]
[107,"Discover Financial Services","DFS",6.2100000000000002E-2,0.10150000000000001,0.10150000000000001,6.0599999999999994E-2,7.4999999999999997E-2,8.9234100000000005,8.9234100000000005,5.4167766931126685E-4,3.3638183264229671E-5,8.9234100000000005,5.4167766931126685E-4,5.4980283435093591E-5,8.9234100000000005,5.4839418616210744E-4,5.5662009895453906E-5,8.9234100000000005,5.607121732592714E-4,3.3979157699511843E-5,8.9234100000000005,5.4891369843073311E-4,4.1168527382304985E-5]
[108,"Dollar General Corporation","DG",1.01E-2,0.1055,0.1055,0.1222,0.12,36.407800000000002,36.407800000000002,2.2100623246887391E-3,2.2321629479356263E-5,36.407800000000002,2.2100623246887391E-3,2.3316157525466195E-4,36.407800000000002,2.2374659296113004E-3,2.3605265557399217E-4,36.407800000000002,2.2877237134222121E-3,2.7955983778019431E-4,36.407800000000002,2.2395855563877983E-3,2.6875026676653578E-4]
[109,"Quest Diagnostics Incorporated","DGX",2.8199999999999999E-2,4.8000000000000001E-2,4.8000000000000001E-2,6.7500000000000004E-2,0.09,10.54823,10.54823,6.4030910176257562E-4,1.8056716669704631E-5,10.54823,6.4030910176257562E-4,3.073483688460363E-5,10.54823,6.4824859625420392E-4,3.1115932620201792E-5,10.54823,6.628095052607293E-4,4.4739641605099229E-5,10.54823,6.4886270396608599E-4,5.8397643356947737E-5]
[110,"D.R. Horton, Inc.","DHI",2.3300000000000001E-2,0.115,0.115,0.1051,7.0000000000000007E-2,10.991850000000001,10.991850000000001,6.6723816225176802E-4,1.5546649180466196E-5,10.991850000000001,6.6723816225176802E-4,7.6732388658953325E-5,10.991850000000001,6.7551156286284732E-4,7.7683829729227445E-5,10.991850000000001,6.9068485048203799E-4,7.2590977785662192E-5,10.991850000000001,6.7615149770052635E-4,4.7330604839036849E-5]
[111,"Danaher Corporation","DHR",5.7999999999999996E-3,0.11269999999999999,0.11269999999999999,0.11199999999999999,0.13500000000000001,89.193259999999995,89.193259999999995,5.4142975829950483E-3,3.1402925981371281E-5,89.193259999999995,5.4142975829950483E-3,6.1019133760354196E-4,89.193259999999995,5.4814320118480768E-3,6.1775738773527827E-4,89.193259999999995,5.6045555067714293E-3,6.2771021675840004E-4,89.193259999999995,5.4866247568691748E-3,7.4069434217733862E-4]
[112,"The Walt Disney Company","DIS",1.8500000000000003E-2,5.7099999999999998E-2,5.7099999999999998E-2,5.0900000000000001E-2,7.4999999999999997E-2,169.07029999999997,169.07029999999997,1.0263072755119026E-2,1.8986684596970202E-4,169.07029999999997,1.0263072755119026E-2,5.8602145431729639E-4,169.07029999999997,1.0390329433779613E-2,5.9328781066881589E-4,169.07029999999997,1.0623716196677837E-2,5.4074715441090188E-4,169.07029999999997,1.0400172542536267E-2,7.8001294069022001E-4]
[113,"Digital Realty Trust, Inc.","DLR",3.6699999999999997E-2,0.1666,0.1666,6.59E-2,7.0000000000000007E-2,25.858979999999999,25.858979999999999,1.5697174081619764E-3,5.7608628879544531E-5,25.858979999999999,1.5697174081619764E-3,2.6151492019978526E-4,25.858979999999999,1.5891810745087597E-3,2.6475756701315937E-4,25.858979999999999,1.6248771348697452E-3,1.0707940318791621E-4,25.858979999999999,1.5906865592241483E-3,1.113480591456904E-4]
[114,"Dover Corporation","DOV",2.7699999999999999E-2,8.5999999999999993E-2,8.5999999999999993E-2,0.115,0.125,10.284829999999999,10.284829999999999,6.2431993415774868E-4,1.7293662176169639E-5,10.284829999999999,6.2431993415774868E-4,5.3691514337566384E-5,10.284829999999999,6.3206117142052497E-4,5.4357260742165145E-5,10.284829999999999,6.4625847976302242E-4,7.431972517274758E-5,10.284829999999999,6.326599442400782E-4,7.9082493030009776E-5]
[115,"Dow Inc.","DOW",0.1067,-9.5999999999999992E-3,-9.5999999999999992E-3,3.3300000000000003E-2,"n/a",20.85087,20.85087,1.2657101561748497E-3,1.3505127366385646E-4,20.85087,1.2657101561748497E-3,-1.2150817499278557E-5,20.85087,1.2814042932490944E-3,-1.2301481215191304E-5,20.85087,1.3101870957455215E-3,4.3629230288325869E-5,"--","--","--"]
[116,"Duke Realty Corporation","DRE",3.4000000000000002E-2,0.06,0.06,4.07E-2,4.4999999999999998E-2,10.130360000000001,10.130360000000001,6.1494314326967895E-4,2.0908066871169084E-5,10.130360000000001,6.1494314326967895E-4,3.6896588596180734E-5,10.130360000000001,6.2256811328059193E-4,3.7354086796835515E-5,10.130360000000001,6.3655218929745388E-4,2.5907674104406374E-5,10.130360000000001,6.2315789300668265E-4,2.804210518530072E-5]
[117,"DTE Energy Company","DTE",4.9200000000000001E-2,0.06,0.06,0.06,0.05,16.416490000000003,16.416490000000003,9.9653003072499419E-4,4.9029277511669712E-5,16.416490000000003,9.9653003072499419E-4,5.9791801843499649E-5,16.416490000000003,1.0088864764914282E-3,6.0533188589485687E-5,16.416490000000003,1.0315480052120319E-3,6.1892880312721911E-5,16.416490000000003,1.00984222860444E-3,5.0492111430222E-5]
[118,"Duke Energy Corporation","DUK",5.0999999999999997E-2,4.1200000000000001E-2,4.1200000000000001E-2,4.6799999999999994E-2,0.06,55.011650000000003,55.011650000000003,3.339371647942564E-3,1.7030795404507075E-4,55.011650000000003,3.339371647942564E-3,1.3758211189523364E-4,55.011650000000003,3.3807780916919315E-3,1.3928805737770759E-4,55.011650000000003,3.456716863405178E-3,1.617743492073623E-4,55.011650000000003,3.383980816557464E-3,2.0303884899344784E-4]
[119,"Devon Energy Corporation","DVN",7.3300000000000004E-2,-2.7,"NMF",4.1100000000000005E-2,0.16500000000000001,2.5328900000000001,2.5328900000000001,1.5375399671446394E-4,1.1270167959170207E-5,2.5328900000000001,1.5375399671446394E-4,-4.1513579112905264E-4,"--","--","--",2.5328900000000001,1.5915689815067065E-4,6.5413485139925647E-6,2.5328900000000001,1.5580792741992349E-4,2.5708308024287377E-5]
[120,"DXC Technology Company.","DXC",6.7400000000000002E-2,-5.33E-2,"NMF",2.8300000000000002E-2,0.1,3.1608100000000001,3.1608100000000001,1.918706182878233E-4,1.293207967259929E-5,3.1608100000000001,1.918706182878233E-4,-1.0226703954740982E-5,"--","--","--",3.1608100000000001,1.9861293433335884E-4,5.6207460416340557E-6,3.1608100000000001,1.9443373185103514E-4,1.9443373185103516E-5]
[121,"eBay Inc.","EBAY",2.1600000000000001E-2,0.1061,0.1061,0.11560000000000001,0.1,23.561599999999999,23.561599999999999,1.4302595726571282E-3,3.089360676939397E-5,23.561599999999999,1.4302595726571282E-3,1.5175054065892131E-4,23.561599999999999,1.4479940355399011E-3,1.5363216717078349E-4,23.561599999999999,1.4805187637310902E-3,1.7114796908731405E-4,23.561599999999999,1.4493657690216586E-3,1.4493657690216587E-4]
[122,"Ecolab Inc.","ECL",1.18E-2,0.10879999999999999,0.10879999999999999,0.1222,8.5000000000000006E-2,45.990949999999998,45.990949999999998,2.7917881847198556E-3,3.2943100579694299E-5,45.990949999999998,2.7917881847198556E-3,3.037465544975203E-4,45.990949999999998,2.826404882894787E-3,3.0751285125895283E-4,45.990949999999998,2.8898913671744865E-3,3.5314472506872224E-4,45.990949999999998,2.8290824313623292E-3,2.40472006665798E-4]
[123,"Consolidated Edison Inc","ED",3.8599999999999995E-2,2.41E-2,2.41E-2,0.02,3.5000000000000003E-2,26.669970000000003,26.669970000000003,1.6189469261416217E-3,6.2491351349066589E-5,26.669970000000003,1.6189469261416217E-3,3.9016620920013086E-5,26.669970000000003,1.6390210124960997E-3,3.9500406401156005E-5,26.669970000000003,1.6758365736259536E-3,3.3516731472519073E-5,26.669970000000003,1.6405737122620948E-3,5.7420079929173322E-5]
[124,"Equifax, Inc.","EFX",1.3500000000000002E-2,6.1800000000000001E-2,6.1800000000000001E-2,7.2400000000000006E-2,7.4999999999999997E-2,13.976150000000001,13.976150000000001,8.4839409574867259E-4,1.1453320292607082E-5,13.976150000000001,8.4839409574867259E-4,5.2430755117267967E-5,13.976150000000001,8.5891373420357662E-4,5.3080868773781038E-5,13.976150000000001,8.7820658697712714E-4,6.3582156897144015E-5,13.976150000000001,8.5972741209052264E-4,6.4479555906789192E-5]
[125,"Edison International","EIX",5.2900000000000003E-2,3.2000000000000001E-2,3.2000000000000001E-2,3.1600000000000003E-2,0.14000000000000001,17.481580000000001,17.481580000000001,1.0611841785010952E-3,5.6136643042707935E-5,17.481580000000001,1.0611841785010952E-3,3.3957893712035048E-5,17.481580000000001,1.0743423015335811E-3,3.43789536490746E-5,17.481580000000001,1.0984740938504243E-3,3.471178136567341E-5,17.481580000000001,1.0753600621525555E-3,1.5055040870135778E-4]
[126,"The Estee Lauder Companies Inc.","EL",1.26E-2,8.9499999999999996E-2,8.9499999999999996E-2,0.1101,0.13,56.249070000000003,56.249070000000003,3.4144867420107675E-3,4.3022532949335673E-5,56.249070000000003,3.4144867420107675E-3,3.055965634099637E-4,56.249070000000003,3.45682457323214E-3,3.0938579930427654E-4,56.249070000000003,3.5344714950352931E-3,3.8914531160338581E-4,56.249070000000003,3.4600993394889616E-3,4.4981291413356502E-4]
[127,"Eastman Chemical Company","EMN",6.4000000000000001E-2,7.2099999999999997E-2,7.2099999999999997E-2,7.0300000000000001E-2,0.05,5.60703,5.60703,3.4036348684621156E-4,2.1783263158157539E-5,5.60703,3.4036348684621156E-4,2.4540207401611851E-5,5.60703,3.4458381421861384E-4,2.4844493005162056E-5,5.60703,3.5232382876388427E-4,2.4768365162101065E-5,5.60703,3.4491025006270847E-4,1.7245512503135425E-5]
[128,"Emerson Electric Co.","EMR",4.3499999999999997E-2,5.0099999999999999E-2,5.0099999999999999E-2,6.0499999999999998E-2,0.09,28.118220000000001,28.118220000000001,1.7068600316226029E-3,7.4248411375583227E-5,28.118220000000001,1.7068600316226029E-3,8.5513687584292406E-5,28.118220000000001,1.7280241940275177E-3,8.6574012120778639E-5,28.118220000000001,1.7668389376238804E-3,1.0689375572624476E-4,28.118220000000001,1.7296612095027582E-3,1.5566950885524824E-4]
[129,"EOG Resources, Inc.","EOG",4.5199999999999997E-2,-4.7399999999999998E-2,-4.7399999999999998E-2,9.3800000000000008E-2,0.26500000000000001,19.326630000000002,19.326630000000002,{"$f":"IF(J133=\"--\",\"--\",J133/J$417)","v":1.1731842304725671E-3},5.3027927217360033E-5,19.326630000000002,{"$f":"IF(M133=\"--\",\"--\",M133/M$417)","v":1.1731842304725671E-3},{"$f":"IF(N133=\"--\",\"--\",E133*N133)","v":-5.560893252439968E-5},{"$f":"IF(OR(F133=\"n/a\",F133<$D$430,F133>$D$431),\"--\",IF(F133=\"NMF\",\"--\",$I133))","v":19.326630000000002},{"$f":"IF(P133=\"--\",\"--\",P133/P$417)","v":1.1877310949632675E-3},-5.629845390125888E-5,{"$f":"IF(OR(G133=\"n/a\",G133<$D$430,G133>$D$431),\"--\",IF(G133=\"NMF\",\"--\",$I133))","v":19.326630000000002},{"$f":"IF(S133=\"--\",\"--\",S133/S$417)","v":1.2144098174439854E-3},1.1391164087624584E-4,{"$f":"IF(OR(H133=\"n/a\",H133<$D$430,H133>$D$431),\"--\",IF(H133=\"NMF\",\"--\",$I133))","v":19.326630000000002},{"$f":"IF(V133=\"--\",\"--\",V133/V$417)","v":1.1888562726023301E-3},3.1504691223961748E-4]
[130,"Equinix, Inc.","EQIX",1.9400000000000001E-2,0.223,"NMF",0.17600000000000002,0.23499999999999999,46.903449999999999,{"$f":"IF(OR(D134=\"n/a\",D134=\"NMF\",$I134=\"n/a\"),\"--\",$I134)","v":46.903449999999999},2.8471796632293638E-3,{"$f":"IF(K134=\"--\",\"--\",D134*K134)","v":5.5235285466649656E-5},{"$f":"IF(E134=\"n/a\",\"--\",IF(E134=\"NMF\",\"--\",$I134))","v":46.903449999999999},2.8471796632293638E-3,6.3492106490014818E-4,"--","--",{"$f":"IF(Q134=\"--\",\"--\",F134*Q134)","v":"--"},46.903449999999999,2.9472292971921689E-3,{"$f":"IF(T134=\"--\",\"--\",G134*T134)","v":5.1871235630582182E-4},46.903449999999999,2.8852138597981005E-3,{"$f":"IF(W134=\"--\",\"--\",H134*W134)","v":6.7802525705255357E-4}]
[131,"Equity Residential","EQR",3.9800000000000002E-2,6.0999999999999999E-2,6.0999999999999999E-2,5.5E-2,-0.13500000000000001,22.38964,22.38964,1.3591180963239741E-3,5.4092900233694173E-5,22.38964,1.3591180963239741E-3,8.2906203875762418E-5,22.38964,1.3759704424948049E-3,8.3934196992183104E-5,22.38964,1.4068773824012022E-3,7.737825603206613E-5,22.38964,1.3772739456029341E-3,-1.8593198265639611E-4]
[132,"Eversource Energy","ES",2.9500000000000002E-2,5.7299999999999997E-2,5.7299999999999997E-2,6.08E-2,5.5E-2,25.417259999999999,25.417259999999999,1.5429036833540641E-3,4.5515658658944891E-5,25.417259999999999,1.5429036833540641E-3,8.8408381056187863E-5,25.417259999999999,1.5620348736828952E-3,8.9504598262029898E-5,25.417259999999999,1.5971211782150486E-3,9.7104967635474958E-5,25.417259999999999,1.5635146418886427E-3,8.5993305303875349E-5]
[133,"Essex Property Trust, Inc.","ESS",3.9800000000000002E-2,7.9000000000000001E-2,7.9000000000000001E-2,4.9100000000000005E-2,-5.0000000000000001E-3,13.77562,13.77562,8.3622132513441316E-4,3.3281608740349647E-5,13.77562,8.3622132513441316E-4,6.6061484685618643E-5,13.77562,8.4659002766637975E-4,6.6880612185643998E-5,13.77562,8.6560606631252892E-4,4.2501257855945172E-5,13.77562,8.4739203089137169E-4,-4.2369601544568586E-6]
[134,"E*TRADE Financial Corporation","ETFC",1.8500000000000003E-2,-4.2599999999999999E-2,-4.2599999999999999E-2,"n/a",0.17499999999999999,6.8673500000000001,6.8673500000000001,4.1686867938879065E-4,7.7120705686926284E-6,6.8673500000000001,4.1686867938879065E-4,-1.7758605741962481E-5,6.8673500000000001,4.2203763071968546E-4,-1.79788030686586E-5,"--","--","--",6.8673500000000001,4.2243744117084102E-4,7.3926552204897175E-5]
[135,"Eaton Corporation, PLC","ETN",4.0300000000000002E-2,6.6400000000000001E-2,6.6400000000000001E-2,9.3299999999999994E-2,6.5000000000000002E-2,29.950830000000003,29.950830000000003,1.8181049383966413E-3,7.3269629017384653E-5,29.950830000000003,1.8181049383966413E-3,1.2072216790953698E-4,29.950830000000003,1.8406484788583773E-3,1.2221905899619626E-4,29.950830000000003,1.8819929802865703E-3,1.75589945060737E-4,29.950830000000003,1.8423921871089813E-3,1.1975549216208379E-4]
[136,"Entergy Corporation","ETR",4.4699999999999997E-2,-1.4999999999999999E-2,-1.4999999999999999E-2,6.3299999999999995E-2,0.03,16.738389999999999,16.738389999999999,1.016070323253444E-3,4.5418343449428942E-5,16.738389999999999,1.016070323253444E-3,-1.5241054848801658E-5,16.738389999999999,1.0286690583211973E-3,-1.5430035874817961E-5,16.738389999999999,1.0517749418396392E-3,6.6577353818449158E-5,16.738389999999999,1.0296435511397545E-3,3.0889306534192637E-5]
[137,"Evergy Inc.","EVRG",3.78E-2,6.5000000000000002E-2,6.5000000000000002E-2,6.4199999999999993E-2,"n/a",12.487920000000001,12.487920000000001,7.5805408472159809E-4,2.8654444402476407E-5,12.487920000000001,7.5805408472159809E-4,4.9273515506903875E-5,12.487920000000001,7.6745355477978762E-4,4.9884481060686199E-5,12.487920000000001,7.8469203619332972E-4,5.0377228723611762E-5,"--","--","--"]
[138,"Exelon Corporation","EXC",4.7199999999999999E-2,-2.3E-2,-2.3E-2,0.04,0.08,31.534929999999999,31.534929999999999,1.9142645450891474E-3,9.0353286528207757E-5,31.534929999999999,1.9142645450891474E-3,-4.4028084537050387E-5,31.534929999999999,1.9380004138584942E-3,-4.4574009518745367E-5,31.534929999999999,1.9815316267972664E-3,7.9261265071890651E-5,31.534929999999999,1.9398363468734795E-3,1.5518690774987836E-4]
[139,"Expeditors International of Washington, Inc.","EXPD",1.72E-2,5.5800000000000002E-2,5.5800000000000002E-2,"n/a",7.4999999999999997E-2,9.8757999999999999,9.8757999999999999,5.9949059009775511E-4,1.0311238149681387E-5,9.8757999999999999,5.9949059009775511E-4,3.3451574927454733E-5,9.8757999999999999,6.0692395661521097E-4,3.3866356779128773E-5,"--","--","--",9.8757999999999999,6.0749891610519229E-4,4.5562418707889421E-5]
[140,"Expedia Group, Inc.","EXPE",2.81E-2,7.2599999999999998E-2,7.2599999999999998E-2,0.1333,0.24,7.0460799999999999,7.0460799999999999,4.2771812481783657E-4,1.2018879307381208E-5,7.0460799999999999,4.2771812481783657E-4,3.1052335861774936E-5,7.0460799999999999,4.3302160353868101E-4,3.1437368416908238E-5,7.0460799999999999,4.4274810075505742E-4,5.9018321830649156E-5,7.0460799999999999,4.3343181947695105E-4,1.0402363667446825E-4]
[141,"Extra Space Storage Inc","EXR",4.2900000000000001E-2,0.06,0.06,3.9300000000000002E-2,0.04,11.019920000000001,11.019920000000001,6.689420951852057E-4,2.8697615883445324E-5,11.019920000000001,6.689420951852057E-4,4.0136525711112341E-5,11.019920000000001,6.7723662366421923E-4,4.0634197419853154E-5,11.019920000000001,6.9244865946351344E-4,2.7213232316916079E-5,11.019920000000001,6.7787819271005194E-4,2.7115127708402078E-5]
[142,"Diamondback Energy, Inc.","FANG",8.0299999999999996E-2,0.17199999999999999,0.17199999999999999,0.21940000000000001,0.17,3.0117399999999996,3.0117399999999996,1.8282162354654944E-4,1.468057637078792E-5,3.0117399999999996,1.8282162354654944E-4,3.1445319250006498E-5,3.0117399999999996,1.8508851506675869E-4,3.1835224591482493E-5,3.0117399999999996,1.8924595874131948E-4,4.15205633478455E-5,3.0117399999999996,1.8526385564619083E-4,3.1494855459852445E-5]
[143,"Fastenal Company","FAST",3.1E-2,0.19,0.19,0.14000000000000001,0.09,18.524889999999999,18.524889999999999,1.1245162151517854E-3,3.4860002669705347E-5,18.524889999999999,1.1245162151517854E-3,2.1365808087883922E-4,18.524889999999999,1.138459621971036E-3,2.1630732817449683E-4,18.524889999999999,1.1640316124989149E-3,1.6296442574984812E-4,18.524889999999999,1.1395381230855136E-3,1.0255843107769622E-4]
[144,"Fortune Brands Home & Security, Inc.","FBHS",2.5499999999999998E-2,6.9000000000000006E-2,6.9000000000000006E-2,5.6299999999999996E-2,7.4999999999999997E-2,5.24878,5.24878,3.1861664062590326E-4,8.1247243359605322E-6,5.24878,3.1861664062590326E-4,2.1984548203187328E-5,5.24878,3.2256731859725665E-4,2.225714498321071E-5,5.24878,3.2981280034872302E-4,1.8568460659633105E-5,5.24878,3.2287289747408928E-4,2.4215467310556694E-5]
[145,"Freeport-McMoRan Inc.","FCX",3.4799999999999998E-2,2.9068000000000001,"NMF","n/a",0.22500000000000001,8.3287399999999998,8.3287399999999998,5.055794221603087E-4,1.7594163891178743E-5,8.3287399999999998,5.055794221603087E-4,1.4696182643355853E-3,"--","--","--","--","--","--",8.3287399999999998,5.1233323098097969E-4,1.1527497697072044E-4]
[146,"FedEx Corporation","FDX",2.3300000000000001E-2,-8.5000000000000006E-3,-8.5000000000000006E-3,0.12,0.05,29.176290000000002,29.176290000000002,1.771088044407869E-3,4.1266351434703347E-5,29.176290000000002,1.771088044407869E-3,-1.5054248377466887E-5,29.176290000000002,1.7930486002301399E-3,-1.5240913101956191E-5,29.176290000000002,1.8333239169266847E-3,2.1999887003120217E-4,29.176290000000002,1.794747215513757E-3,8.973736077568786E-5]
[147,"FirstEnergy Corporation","FE",4.36E-2,-6.6000000000000003E-2,-6.6000000000000003E-2,"n/a",7.0000000000000007E-2,19.45806,19.45806,1.1811624244676406E-3,5.149868170678913E-5,19.45806,1.1811624244676406E-3,-7.7956720014864283E-5,19.45806,1.1958082143478171E-3,-7.8923342146955926E-5,"--","--","--",19.45806,1.1969410437139064E-3,8.3785873059973449E-5]
[148,"Fidelity National Information Services, Inc.","FIS",1.3300000000000001E-2,0.153,0.153,7.4299999999999991E-2,0.23499999999999999,64.611220000000003,64.611220000000003,3.9220942510719012E-3,5.2163853539256291E-5,64.611220000000003,3.9220942510719012E-3,6.0008042041400083E-4,64.611220000000003,3.9707261471613291E-3,6.0752110051568331E-4,64.611220000000003,4.0599162857173328E-3,3.0165178002879779E-4,64.611220000000003,3.9744877496743682E-3,9.3400462117347648E-4]
[149,"Fifth Third Bancorp","FITB",8.2599999999999993E-2,0.10150000000000001,0.10150000000000001,8.2500000000000004E-2,6.5000000000000002E-2,9.3918799999999987,9.3918799999999987,5.7011519910562223E-4,4.7091515446124395E-5,9.3918799999999987,5.7011519910562223E-4,5.7866692709220664E-5,9.3918799999999987,5.7718432629814975E-4,5.8584209119262204E-5,9.3918799999999987,5.9014899525969158E-4,4.8687292108924556E-5,9.3918799999999987,5.7773111243545152E-4,3.755252230830435E-5]
[150,"FLIR Systems, Inc.","FLIR",2.2599999999999999E-2,0.219,"NMF","n/a",0.09,4.21997,4.21997,2.5616479733235018E-4,5.7893244197111133E-6,4.21997,2.5616479733235018E-4,5.6100090615784687E-5,"--","--","--","--","--","--",4.21997,2.5958678800668585E-4,2.3362810920601726E-5]
[151,"Flowserve Corporation","FLS",3.8900000000000004E-2,0.1118,0.1118,8.8599999999999998E-2,0.13500000000000001,2.6919400000000002,2.6919400000000002,1.6340880729740894E-4,6.3566026038692088E-6,2.6919400000000002,1.6340880729740894E-4,1.8269104655850318E-5,2.6919400000000002,1.6543499015479773E-4,1.8495631899306384E-5,2.6919400000000002,1.6915097789786226E-4,1.4986776641750595E-5,2.6919400000000002,1.6559171228864612E-4,2.2354881158967227E-5]
[152,"FMC Corporation","FMC",2.6099999999999998E-2,0.1009,0.1009,0.10630000000000001,0.15,8.7171599999999998,8.7171599999999998,5.2915767759336427E-4,1.3811015385186806E-5,8.7171599999999998,5.2915767759336427E-4,5.3392009669170459E-5,8.7171599999999998,5.3571895316307063E-4,5.4054042374153829E-5,8.7171599999999998,5.4775223017308294E-4,5.8226062067398721E-5,8.7171599999999998,5.3622645775689435E-4,8.0433968663534144E-5]
[153,"Fox Corporation","FOXA",2.0199999999999999E-2,-2.8299999999999999E-2,-2.8299999999999999E-2,"n/a","n/a",13.932129999999999,13.932129999999999,8.4572195012238367E-4,1.7083583392472151E-5,13.932129999999999,8.4572195012238367E-4,-2.3933931188463458E-5,13.932129999999999,8.5620845538361245E-4,-2.4230699287356231E-5,"--","--","--","--","--","--"]
[154,"First Republic Bank","FRC",8.3999999999999995E-3,7.5499999999999998E-2,7.5499999999999998E-2,7.4299999999999991E-2,0.105,15.17061,15.17061,9.2090138936014353E-4,7.7355716706252052E-6,15.17061,9.2090138936014353E-4,6.9528054896690833E-5,15.17061,9.3232007993947696E-4,7.0390166035430503E-5,15.17061,9.5326178028005385E-4,7.0827350274807997E-5,15.17061,9.3320329812821142E-4,9.7986346303462191E-5]
[155,"Federal Realty Investment Trust","FRT",5.5899999999999998E-2,6.7000000000000004E-2,6.7000000000000004E-2,3.7200000000000004E-2,0.03,5.7056100000000001,5.7056100000000001,3.4634758761494287E-4,1.9360830147675307E-5,5.7056100000000001,3.4634758761494287E-4,2.3205288370201174E-5,5.7056100000000001,3.5064211467458983E-4,2.3493021683197522E-5,5.7056100000000001,3.5851821028842464E-4,1.3336877422729398E-5,5.7056100000000001,3.5097428975059704E-4,1.0529228692517911E-5]
[156,"Fortive Corporation","FTV",6.0999999999999995E-3,8.3400000000000002E-2,8.3400000000000002E-2,"n/a",0.08,15.45899,15.45899,9.3840691765885247E-4,5.7242821977189998E-6,15.45899,9.3840691765885247E-4,7.8263136932748295E-5,15.45899,9.5004266753832411E-4,7.9233558472696235E-5,"--","--","--",15.45899,9.509426749307404E-4,7.6075413994459231E-5]
[157,"General Dynamics Corporation","GD",3.73E-2,7.2700000000000001E-2,7.2700000000000001E-2,7.8799999999999995E-2,7.0000000000000007E-2,34.18468,34.18468,2.0751122932322372E-3,7.7401688537562442E-5,34.18468,2.0751122932322372E-3,1.5086066371798365E-4,34.18468,2.1008425890788464E-3,1.5273125622603214E-4,34.18468,2.1480315501554619E-3,1.692648861522504E-4,34.18468,2.1028327879668322E-3,1.4719829515767827E-4]
[158,"General Electric Company","GE",6.1999999999999998E-3,4.3999999999999997E-2,4.3999999999999997E-2,6.25E-2,0.02,56.593389999999999,56.593389999999999,3.4353879955783223E-3,2.1299405572585597E-5,56.593389999999999,3.4353879955783223E-3,1.5115707180544618E-4,56.593389999999999,3.4779849912987015E-3,1.5303133961714285E-4,56.593389999999999,3.5561072167489241E-3,2.2225670104680776E-4,56.593389999999999,3.4812798035317063E-3,6.9625596070634134E-5]
[159,"Gilead Sciences, Inc.","GILD",3.4599999999999999E-2,2.5999999999999999E-3,2.5999999999999999E-3,2.12E-2,-1.4999999999999999E-2,99.444299999999998,99.444299999999998,6.0365663631157165E-3,2.0886519616380379E-4,99.444299999999998,6.0365663631157165E-3,1.5695072544100862E-5,99.444299999999998,6.1114165960053897E-3,1.5889683149614013E-5,99.444299999999998,6.2486907551313857E-3,1.3247224400878539E-4,99.444299999999998,6.1172061466250403E-3,-9.1758092199375601E-5]
[160,"General Mills, Inc.","GIS",3.6499999999999998E-2,5.6899999999999999E-2,5.6899999999999999E-2,7.0000000000000007E-2,4.4999999999999998E-2,32.51934,32.51934,1.9740211756201554E-3,7.2051772910135665E-5,32.51934,1.9740211756201554E-3,1.1232180489278684E-4,32.51934,1.9984979950297996E-3,1.1371453591719559E-4,32.51934,2.0433880998807804E-3,1.4303716699165465E-4,32.51934,2.0003912394394602E-3,9.0017605774775708E-5]
[161,"Globe Life Inc.","GL",1.1599999999999999E-2,7.2999999999999995E-2,7.2999999999999995E-2,6.3E-2,9.5000000000000001E-2,6.9946400000000004,6.9946400000000004,4.2459556300465402E-4,4.9253085308539866E-6,6.9946400000000004,4.2459556300465402E-4,3.0995476099339739E-5,6.9946400000000004,4.2986032360912735E-4,3.1379803623466294E-5,6.9946400000000004,4.3951581240425245E-4,2.7689496181467904E-5,6.9946400000000004,4.3026754476052799E-4,4.0875416752250159E-5]
[162,"Corning Incorporated","GLW",4.1399999999999999E-2,0.13300000000000001,0.13300000000000001,7.5600000000000001E-2,0.13500000000000001,16.207740000000001,16.207740000000001,9.8385828153172306E-4,4.0731732855413331E-5,16.207740000000001,9.8385828153172306E-4,1.3085315144371917E-4,16.207740000000001,9.9605760430452423E-4,1.3247566137250172E-4,16.207740000000001,1.0184309719066169E-3,7.699338147614024E-5,16.207740000000001,9.9700120319516075E-4,1.3459516243134672E-4]
[163,"General Motors Company","GM",8.8100000000000012E-2,8.48E-2,8.48E-2,9.849999999999999E-2,2.5000000000000001E-2,24.794,24.794,1.5050699377147918E-3,1.3259666151267319E-4,24.794,1.5050699377147918E-3,1.2762993071821434E-4,24.794,1.5237320095908729E-3,1.2921247441330603E-4,24.794,1.5579579582009988E-3,1.5345885888279836E-4,24.794,1.5251754922043922E-3,3.8129387305109805E-5]
[164,"Genuine Parts Company","GPC",4.9100000000000005E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,7.0000000000000007E-2,9.3437900000000003,9.3437900000000003,5.6719599230943356E-4,2.784932322239319E-5,9.3437900000000003,5.6719599230943356E-4,8.5079398846415035E-6,9.3437900000000003,5.742289228803381E-4,8.6134338432050714E-6,9.3437900000000003,5.8712720780265031E-4,8.8069081170397538E-6,9.3437900000000003,5.747729092645188E-4,4.0234103648516319E-5]
[165,"Global Payments Inc.","GPN",6.0000000000000001E-3,0.1946,0.1946,0.18760000000000002,0.20499999999999999,39.227129999999995,39.227129999999995,2.3812040859010259E-3,1.4287224515406155E-5,39.227129999999995,2.3812040859010259E-3,4.6338231511633963E-4,39.227129999999995,2.4107297582230541E-3,4.6912801095020632E-4,39.227129999999995,2.464879380530981E-3,4.6241137178761206E-4,39.227129999999995,2.4130135236555485E-3,4.9466777234938742E-4]
[166,"The Gap, Inc.","GPS",0.1202,-6.7799999999999999E-2,-6.7799999999999999E-2,0.11,0.03,3.0101100000000001,3.0101100000000001,1.8272267767260918E-4,2.1963265856247623E-5,3.0101100000000001,1.8272267767260918E-4,-1.2388597546202903E-5,3.0101100000000001,1.8498834231626935E-4,-1.2542209609043062E-5,3.0101100000000001,1.8914353591838382E-4,2.080578895102222E-5,3.0101100000000001,1.8516358799868367E-4,5.5549076399605102E-6]
[167,"Garmin Ltd.","GRMN",3.4799999999999998E-2,6.4199999999999993E-2,6.4199999999999993E-2,7.3499999999999996E-2,7.0000000000000007E-2,13.369,13.369,8.1153827528067477E-4,2.8241531979767481E-5,13.369,8.1153827528067477E-4,5.2100757273019315E-5,13.369,8.2160092103816969E-4,5.2746779130650486E-5,13.369,8.4005565633577287E-4,6.1744090740679304E-5,13.369,8.2237925124145031E-4,5.7566547586901527E-5]
[168,"The Goldman Sachs Group, Inc.","GS",3.3500000000000002E-2,8.4699999999999998E-2,8.4699999999999998E-2,0.15259999999999999,0.1,53.444019999999995,53.444019999999995,3.2442118194977851E-3,1.0868109595317581E-4,53.444019999999995,3.2442118194977851E-3,2.7478474111146238E-4,53.444019999999995,3.2844383316614823E-3,2.7819192669172754E-4,53.444019999999995,3.3582131272587453E-3,5.1246332321968453E-4,53.444019999999995,3.2875497906300465E-3,3.2875497906300466E-4]
[169,"W.W. Grainger, Inc.","GWW",2.4500000000000001E-2,0.10349999999999999,0.10349999999999999,0.11900000000000001,0.08,12.61561,12.61561,7.6580524953352041E-4,1.8762228613571251E-5,12.61561,7.6580524953352041E-4,7.9260843326719354E-5,12.61561,7.7530082993928823E-4,8.0243635898716331E-5,12.61561,7.9271557623054379E-4,9.4333153571434723E-5,12.61561,7.7603529850805248E-4,6.2082823880644201E-5]
[170,"Halliburton Company","HAL",0.15,-5.5300000000000002E-2,-5.5300000000000002E-2,0.10390000000000001,0.19500000000000001,4.2048000000000005,4.2048000000000005,2.5524393297181406E-4,3.828658994577211E-5,4.2048000000000005,2.5524393297181406E-4,-1.4114989493341317E-5,4.2048000000000005,2.5840882285745352E-4,-1.429000790401718E-5,4.2048000000000005,2.6421318152147939E-4,2.7451749560081709E-5,4.2048000000000005,2.5865362223203312E-4,5.0437456335246458E-5]
[171,"Hasbro, Inc.","HAS",5.7500000000000002E-2,0.13900000000000001,0.13900000000000001,0.13720000000000002,9.5000000000000001E-2,5.9705000000000004,5.9705000000000004,3.6242720267508935E-4,2.0839564153817637E-5,5.9705000000000004,3.6242720267508935E-4,5.0377381171837423E-5,5.9705000000000004,3.6692110846423757E-4,5.1002034076529024E-5,5.9705000000000004,3.7516286155679049E-4,5.1472344605591659E-5,5.9705000000000004,3.6726870517892732E-4,3.4890526991998095E-5]
[172,"Huntington Bancshares Incorporated","HBAN",8.199999999999999E-2,4.9000000000000002E-2,4.9000000000000002E-2,4.9200000000000001E-2,0.09,7.9315600000000002,7.9315600000000002,4.814694085335619E-4,3.9480491499752073E-5,7.9315600000000002,4.814694085335619E-4,2.3592001018144533E-5,7.9315600000000002,4.8743937476770926E-4,2.3884529363617753E-5,7.9315600000000002,4.9838819968333931E-4,2.4520699424420293E-5,7.9315600000000002,4.8790114249208151E-4,4.3911102824287334E-5]
[173,"Hanesbrands Inc.","HBI",6.5299999999999997E-2,3.3999999999999998E-3,3.3999999999999998E-3,3.3000000000000002E-2,0.03,3.32321,3.32321,2.0172878388776208E-4,1.3172889587870863E-5,3.32321,2.0172878388776208E-4,6.8587786521839107E-7,3.32321,2.042301142047465E-4,6.9438238829613811E-7,3.32321,2.0881751497431398E-4,6.8909779941523619E-6,3.32321,2.0442358826524797E-4,6.1327076479574387E-6]
[174,"HCA Healthcare, Inc.","HCA",2.06E-2,9.8100000000000007E-2,9.8100000000000007E-2,0.11289999999999999,0.105,28.260159999999999,28.260159999999999,1.7154762140441256E-3,3.5338810009308989E-5,28.260159999999999,1.7154762140441256E-3,1.6828821659772874E-4,28.260159999999999,1.7367472125578607E-3,1.7037490155192615E-4,28.260159999999999,1.7757578919106855E-3,2.0048306599671636E-4,28.260159999999999,1.7383924916421262E-3,1.8253121162242324E-4]
[175,"The Home Depot, Inc.","HD",3.7200000000000004E-2,7.0699999999999999E-2,7.0699999999999999E-2,0.1099,0.08,175.63170000000002,175.63170000000002,1.0661369354672221E-2,3.9660293999380666E-4,175.63170000000002,1.0661369354672221E-2,7.5375881337532596E-4,175.63170000000002,1.0793564700688124E-2,7.6310502433865038E-4,175.63170000000002,1.1036008902451011E-2,1.2128573783793662E-3,175.63170000000002,1.0803789807783907E-2,8.6430318462271259E-4]
[176,"Hess Corporation","HES",3.2099999999999997E-2,-0.23400000000000001,"NMF","n/a","n/a",9.4208999999999996,9.4208999999999996,5.7187679987969994E-4,1.8357245276138366E-5,9.4208999999999996,5.7187679987969994E-4,-1.3381917117184978E-4,"--","--","--","--","--","--","--","--","--"]
[177,"HollyFrontier Corporation","HFC",6.6699999999999995E-2,-1.0200000000000001E-2,-1.0200000000000001E-2,"n/a",0.16500000000000001,3.3958900000000001,3.3958900000000001,2.0614067721167557E-4,1.374958317001876E-5,3.3958900000000001,2.0614067721167557E-4,-2.102634907559091E-6,3.3958900000000001,2.0869671267441918E-4,-2.1287064692790759E-6,"--","--","--",3.3958900000000001,2.0889441809397328E-4,3.446757898550559E-5]
[178,"The Hartford Financial Services Group, Inc.","HIG",3.8800000000000001E-2,3.2300000000000002E-2,3.2300000000000002E-2,7.0000000000000007E-2,0.125,12.100149999999999,12.100149999999999,7.3451528623213829E-4,2.8499193105806965E-5,12.100149999999999,7.3451528623213829E-4,2.3724843745298068E-5,12.100149999999999,7.4362288762809547E-4,2.4019019270387486E-5,12.100149999999999,7.6032608646954157E-4,5.3222826052867913E-5,12.100149999999999,7.4432734661599483E-4,9.3040918326999354E-5]
[179,"Huntington Ingalls Industries, Inc.","HII",2.4300000000000002E-2,-7.1000000000000004E-3,-7.1000000000000004E-3,"n/a",0.06,6.9482700000000008,6.9482700000000008,4.2178076535151883E-4,1.0249272598041909E-5,6.9482700000000008,4.2178076535151883E-4,-2.9946434339957838E-6,6.9482700000000008,4.2701062395256818E-4,-3.0317754300632343E-6,"--","--","--",6.9482700000000008,4.274151454875782E-4,2.5644908729254691E-5]
[180,"Hilton Worldwide Holdings Inc.","HLT",1.03E-2,0.11899999999999999,0.11899999999999999,9.5399999999999985E-2,0.17,16.440480000000001,16.440480000000001,9.979862954586304E-4,1.0279258843223893E-5,16.440480000000001,9.979862954586304E-4,1.1876036915957701E-4,16.440480000000001,1.010360798138201E-3,1.2023293497844591E-4,16.440480000000001,1.0330554429557296E-3,9.8553489257976584E-5,16.440480000000001,1.0113179469257267E-3,1.7192405097737356E-4]
[181,"Harley-Davidson, Inc.","HOG",8.1300000000000011E-2,6.5000000000000002E-2,6.5000000000000002E-2,0.08,8.5000000000000006E-2,2.8837199999999998,2.8837199999999998,1.7505042674787849E-4,1.4231599694602523E-5,2.8837199999999998,1.7505042674787849E-4,1.1378277738612103E-5,2.8837199999999998,1.7722095953445961E-4,1.1519362369739874E-5,2.8837199999999998,1.8120168279516755E-4,1.4496134623613404E-5,2.8837199999999998,1.7738884691375533E-4,1.5078051987669204E-5]
[182,"Honeywell International Inc.","HON",3.0299999999999997E-2,6.2799999999999995E-2,6.2799999999999995E-2,8.199999999999999E-2,8.5000000000000006E-2,85.00085,85.00085,5.1598057600711605E-3,1.5634211453015615E-4,85.00085,5.1598057600711605E-3,3.2403580173246885E-4,85.00085,5.2237846248056928E-3,3.2805367443779746E-4,85.00085,5.3411208643764363E-3,4.3797191087886772E-4,85.00085,5.2287332917859853E-3,4.4444232980180877E-4]
[183,"Helmerich & Payne, Inc.","HP",0.22190000000000001,-6.5799999999999997E-2,-6.5799999999999997E-2,5.5399999999999998E-2,"n/a",1.3936300000000001,1.3936300000000001,8.459750815912985E-5,1.8772187060510916E-5,1.3936300000000001,8.459750815912985E-5,-5.5665160368707441E-6,1.3936300000000001,8.5646472554897488E-5,-5.6355378941122548E-6,1.3936300000000001,8.7570256888265641E-5,4.8513922316099164E-6,"--","--","--"]
[184,"Hewlett Packard Enterprise Company","HPE",5.4900000000000004E-2,6.6400000000000001E-2,6.6400000000000001E-2,6.59E-2,7.4999999999999997E-2,11.77923,11.77923,7.150344826340327E-4,3.9255393096608402E-5,11.77923,7.150344826340327E-4,4.7478289646899769E-5,11.77923,7.239005323599701E-4,4.8066995348702016E-5,11.77923,7.4016072920787086E-4,4.8776592054798689E-5,11.77923,7.2458630769697276E-4,5.4343973077272959E-5]
[185,"HP Inc.","HPQ",0.05,0.1081,0.1081,0.02,0.105,20.635200000000001,20.635200000000001,1.2526183422897584E-3,6.2630917114487924E-5,20.635200000000001,1.2526183422897584E-3,1.3540804280152288E-4,20.635200000000001,1.2681501477901742E-3,1.3708703097611784E-4,20.635200000000001,1.2966352367132876E-3,2.5932704734265754E-5,20.635200000000001,1.2693515091044638E-3,1.332819084559687E-4]
[186,"H&R Block, Inc.","HRB",7.2499999999999995E-2,0.1,0.1,0.1,7.0000000000000007E-2,2.8389899999999999,2.8389899999999999,1.7233518199858501E-4,1.2494300694897412E-5,2.8389899999999999,1.7233518199858501E-4,1.7233518199858501E-5,2.8389899999999999,1.7447204718514124E-4,1.7447204718514124E-5,2.8389899999999999,1.7839102459276654E-4,1.7839102459276655E-5,2.8389899999999999,1.7463733042725446E-4,1.2224613129907814E-5]
[187,"Hormel Foods Corporation","HRL",1.9699999999999999E-2,0.04,0.04,0.06,0.105,25.376740000000002,25.376740000000002,1.5404439981932915E-3,3.0346746764407842E-5,25.376740000000002,1.5404439981932915E-3,6.1617759927731666E-5,25.376740000000002,1.5595446897259454E-3,6.2381787589037822E-5,25.376740000000002,1.5945750599418254E-3,9.5674503596509524E-5,25.376740000000002,1.5610220988966238E-3,1.6390732038414548E-4]
[188,"Host Hotels & Resorts, Inc.","HST",8.0199999999999994E-2,0.28399999999999997,"NMF","n/a",-1.4999999999999999E-2,7.6631400000000003,7.6631400000000003,4.6517551191819513E-4,3.7307076055839246E-5,7.6631400000000003,4.6517551191819513E-4,1.3210984538476742E-4,"--","--","--","--","--","--",7.6631400000000003,4.713895830173093E-4,-7.0708437452596392E-6]
[189,"Hershey Company (The)","HSY",2.63E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.6700000000000004E-2,7.0000000000000007E-2,25.480900000000002,25.480900000000002,1.5467668216470453E-3,4.0679967409317294E-5,25.480900000000002,1.5467668216470453E-3,1.1600751162352839E-4,25.480900000000002,1.5659459128492407E-3,1.1744594346369305E-4,25.480900000000002,1.6011200668356793E-3,1.228059091262966E-4,25.480900000000002,1.5674293861140155E-3,1.0972005702798109E-4]
[190,"Humana Inc.","HUM",9.7999999999999997E-3,0.13289999999999999,0.13289999999999999,0.13880000000000001,0.105,33.843980000000002,33.843980000000002,2.0544307844890162E-3,2.0133421687992357E-5,33.843980000000002,2.0544307844890162E-3,2.7303385125859026E-4,33.843980000000002,2.0799046405563164E-3,2.7641932672993442E-4,33.843980000000002,2.1266232950792707E-3,2.9517531335700279E-4,33.843980000000002,2.0818750042210054E-3,2.1859687544320558E-4]
[191,"International Business Machines Corporation","IBM",6.5799999999999997E-2,7.2599999999999998E-2,7.2599999999999998E-2,5.4699999999999999E-2,1.4999999999999999E-2,88.864809999999991,88.864809999999991,5.3943596858811319E-3,3.5494886733097847E-4,88.864809999999991,5.3943596858811319E-3,3.9163051319497015E-4,88.864809999999991,5.4612468953460953E-3,3.9648652460212654E-4,88.864809999999991,5.5839169937694473E-3,3.0544025955918879E-4,88.864809999999991,5.4664205183270059E-3,8.1996307774905082E-5]
[192,"Intercontinental Exchange Inc.","ICE",1.6299999999999999E-2,9.4200000000000006E-2,9.4200000000000006E-2,9.6500000000000002E-2,0.105,41.113440000000004,41.113440000000004,2.4957087432459805E-3,4.0680052514909478E-5,41.113440000000004,2.4957087432459805E-3,2.3509576361377139E-4,41.113440000000004,2.5266542128092998E-3,2.3801082684663606E-4,41.113440000000004,2.583407721102657E-3,2.4929884508640641E-4,41.113440000000004,2.5290477973790334E-3,2.6555001872479849E-4]
[193,"IDEX Corporation","IEX",1.6200000000000003E-2,0.13,0.13,0.1,9.5000000000000001E-2,9.3799200000000003,9.3799200000000003,{"$f":"IF(J197=\"--\",\"--\",J197/J$417)","v":5.6938919134345931E-4},9.2241048997640428E-6,9.3799200000000003,{"$f":"IF(M197=\"--\",\"--\",M197/M$417)","v":5.6938919134345931E-4},{"$f":"IF(N197=\"--\",\"--\",E197*N197)","v":7.4020594874649715E-5},{"$f":"IF(OR(F197=\"n/a\",F197<$D$430,F197>$D$431),\"--\",IF(F197=\"NMF\",\"--\",$I197))","v":9.3799200000000003},{"$f":"IF(P197=\"--\",\"--\",P197/P$417)","v":5.764493164233936E-4},7.4938411135041166E-5,{"$f":"IF(OR(G197=\"n/a\",G197<$D$430,G197>$D$431),\"--\",IF(G197=\"NMF\",\"--\",$I197))","v":9.3799200000000003},{"$f":"IF(S197=\"--\",\"--\",S197/S$417)","v":5.8939747565091207E-4},5.893974756509121E-5,{"$f":"IF(OR(H197=\"n/a\",H197<$D$430,H197>$D$431),\"--\",IF(H197=\"NMF\",\"--\",$I197))","v":9.3799200000000003},{"$f":"IF(V197=\"--\",\"--\",V197/V$417)","v":5.7699540626110447E-4},5.4814563594804927E-5]
[194,"International Flavors & Fragrances Inc.","IFF",2.8900000000000002E-2,3.7999999999999999E-2,3.7999999999999999E-2,"n/a",7.4999999999999997E-2,11.46988,{"$f":"IF(OR(D198=\"n/a\",D198=\"NMF\",$I198=\"n/a\"),\"--\",$I198)","v":11.46988},6.9625601263193252E-4,{"$f":"IF(K198=\"--\",\"--\",D198*K198)","v":2.0121798765062851E-5},{"$f":"IF(E198=\"n/a\",\"--\",IF(E198=\"NMF\",\"--\",$I198))","v":11.46988},6.9625601263193252E-4,2.6457728480013435E-5,11.46988,7.0488921925329357E-4,{"$f":"IF(Q198=\"--\",\"--\",F198*Q198)","v":2.6785790331625155E-5},"--","--",{"$f":"IF(T198=\"--\",\"--\",G198*T198)","v":"--"},11.46988,7.0555698453356912E-4,{"$f":"IF(W198=\"--\",\"--\",H198*W198)","v":5.2916773840017686E-5}]
[195,"IHS Markit Ltd.","INFO",1.3000000000000001E-2,0.1135,0.1135,0.12,0.12,20.496169999999999,20.496169999999999,1.2441788055695645E-3,1.617432447240434E-5,20.496169999999999,1.2441788055695645E-3,1.4121429443214557E-4,20.496169999999999,1.2596059652745083E-3,1.4296527705865669E-4,20.496169999999999,1.2878991354416619E-3,1.5454789625299941E-4,20.496169999999999,1.2607992323971483E-3,1.5129590788765779E-4]
[196,"Intel Corporation","INTC",2.87E-2,9.06E-2,9.06E-2,7.4999999999999997E-2,0.09,199.839,199.839,1.2130824848067528E-2,3.4815467313953802E-4,199.839,1.2130824848067528E-2,1.099052731234918E-3,199.839,1.2281240665670341E-2,1.1126804043097328E-3,199.839,1.2557100928003929E-2,9.4178256960029461E-4,199.839,1.2292875098275128E-2,1.1063587588447615E-3]
[197,"Intuit Inc.","INTU",1.04E-2,0.1111,0.1111,0.1273,0.14499999999999999,56.243019999999994,56.243019999999994,3.4141194889203753E-3,3.5506842684771899E-5,56.243019999999994,3.4141194889203753E-3,3.7930867521905371E-4,56.243019999999994,3.4564527663975011E-3,3.8401190234676238E-4,56.243019999999994,3.5340913367047644E-3,4.4988982716251652E-4,56.243019999999994,3.4597271804291951E-3,5.0166044116223328E-4]
[198,"International Paper Company","IP",6.8000000000000005E-2,3.27E-2,3.27E-2,"n/a",6.5000000000000002E-2,11.813969999999999,11.813969999999999,7.1714330451175354E-4,4.8765744706799243E-5,11.813969999999999,7.1714330451175354E-4,2.3450586057534341E-5,11.813969999999999,7.2603550251457139E-4,2.3741360932226484E-5,"--","--","--",11.813969999999999,7.2672330038065348E-4,4.7237014524742481E-5]
[199,"Interpublic Group of Companies, Inc. (The)","IPG",7.2300000000000003E-2,4.0000000000000001E-3,4.0000000000000001E-3,4.4699999999999997E-2,0.11,5.4552899999999998,5.4552899999999998,3.311524151212441E-4,2.394231961326595E-5,5.4552899999999998,3.311524151212441E-4,1.3246096604849764E-6,5.4552899999999998,3.352585300718316E-4,1.3410341202873263E-6,5.4552899999999998,3.42789080817711E-4,1.532267191255168E-5,5.4552899999999998,3.3557613176041375E-4,3.691337449364551E-5]
[200,"Iron Mountain Incorporated","IRM",9.8699999999999996E-2,0.08,0.08,4.9299999999999997E-2,7.4999999999999997E-2,7.2185699999999997,7.2185699999999997,4.3818878358836265E-4,4.3249232940171389E-5,7.2185699999999997,4.3818878358836265E-4,3.5055102687069015E-5,7.2185699999999997,4.436220929447603E-4,3.5489767435580828E-5,7.2185699999999997,4.5358669752081082E-4,2.2361824187775972E-5,7.2185699999999997,4.4404235108340157E-4,3.3303176331255115E-5]
[201,"Illinois Tool Works Inc.","ITW",3.1400000000000004E-2,4.5400000000000003E-2,4.5400000000000003E-2,7.5800000000000006E-2,0.08,43.816459999999999,43.816459999999999,2.6597901396742223E-3,8.3517410385770593E-5,43.816459999999999,2.6597901396742223E-3,1.207544723412097E-4,43.816459999999999,2.6927701318447245E-3,1.2225176398575051E-4,43.816459999999999,2.7532549228521308E-3,2.0869672315219153E-4,43.816459999999999,2.6953210836151513E-3,2.1562568668921211E-4]
[202,"Invesco Ltd.","IVZ",0.126,9.1000000000000004E-3,9.1000000000000004E-3,7.980000000000001E-2,0.06,4.4663199999999996,4.4663199999999996,2.7111897895516367E-4,3.4160991348350623E-5,4.4663199999999996,2.7111897895516367E-4,2.4671827084919896E-6,4.4663199999999996,2.7448071102185637E-4,2.4977744702988929E-6,4.4663199999999996,2.8064607517432782E-4,2.2395556798911361E-5,4.4663199999999996,2.7474073583698964E-4,1.6484444150219377E-5]
[203,"Jacobs Engineering Group Inc.","J",1.0200000000000001E-2,0.12540000000000001,0.12540000000000001,0.1128,0.14000000000000001,9.9338499999999996,9.9338499999999996,6.0301439867581201E-4,6.150746866493283E-6,9.9338499999999996,6.0301439867581201E-4,7.5618005593946835E-5,9.9338499999999996,6.1049145855748539E-4,7.6555628903108669E-5,9.9338499999999996,6.2420426970537192E-4,7.0410241622765956E-5,9.9338499999999996,6.1106979766211995E-4,8.5549771672696802E-5]
[204,"J.B. Hunt Transport Services, Inc.","JBHT",1.3000000000000001E-2,0.13139999999999999,0.13139999999999999,0.15,7.4999999999999997E-2,8.9621399999999998,8.9621399999999998,5.440286961196759E-4,7.0723730495557877E-6,8.9621399999999998,5.440286961196759E-4,7.148537067012541E-5,8.9621399999999998,5.5077436446054472E-4,7.2371751490115567E-5,8.9621399999999998,5.631458149355287E-4,8.4471872240329305E-5,8.9621399999999998,5.5129613155217676E-4,4.1347209866413258E-5]
[205,"Johnson Controls International plc","JCI",3.9900000000000005E-2,0.20200000000000001,0.20200000000000001,9.5000000000000001E-2,0.08,19.926349999999999,19.926349999999999,1.2095890277237695E-3,4.826260220617841E-5,19.926349999999999,1.2095890277237695E-3,2.4433698360020145E-4,19.926349999999999,1.2245872924623331E-3,2.4736663307739129E-4,19.926349999999999,1.2520938759537981E-3,1.1894891821561082E-4,19.926349999999999,1.2257473852176732E-3,9.8059790817413864E-5]
[206,"Jack Henry & Associates, Inc.","JKHY",1.1599999999999999E-2,0.12,0.12,0.12,0.12,11.397399999999999,11.397399999999999,6.9185625990604853E-4,8.0255326149101619E-6,11.397399999999999,6.9185625990604853E-4,8.3022751188725825E-5,11.397399999999999,7.0043491191865018E-4,8.4052189430238017E-5,11.397399999999999,7.1616802584496505E-4,8.59401631013958E-5,11.397399999999999,7.0109845748367902E-4,8.4131814898041473E-5]
[207,"Johnson & Johnson","JNJ",2.9900000000000003E-2,5.6300000000000003E-2,5.6300000000000003E-2,6.6400000000000001E-2,0.115,334.2636,334.2636,2.029080001743656E-2,6.0669492052135322E-4,334.2636,2.029080001743656E-2,1.1423720409816783E-3,334.2636,2.054239521501491E-2,1.1565368506053395E-3,334.2636,2.100381688137918E-2,1.3946534409235776E-3,334.2636,2.056185571735146E-2,2.3646134074954178E-3]
[208,"Juniper Networks, Inc.","JNPR",4.4000000000000004E-2,-3.2500000000000001E-2,-3.2500000000000001E-2,8.2400000000000001E-2,0.06,6.1032999999999999,6.1032999999999999,3.7048855976666486E-4,1.6301496629733257E-5,6.1032999999999999,3.7048855976666486E-4,-1.2040878192416609E-5,6.1032999999999999,3.7508242212373858E-4,-1.2190178719021504E-5,6.1032999999999999,3.8350749400210355E-4,3.1601017505773332E-5,6.1032999999999999,3.7543775032552502E-4,2.2526265019531501E-5]
[209,"JPMorgan Chase & Co.","JPM",4.3400000000000001E-2,7.1199999999999999E-2,7.1199999999999999E-2,0.05,8.5000000000000006E-2,267.54220000000004,267.54220000000004,1.6240611530615408E-2,7.0484254042870874E-4,267.54220000000004,1.6240611530615408E-2,1.156331540979817E-3,267.54220000000004,1.6441986531272216E-2,1.1706694410265818E-3,267.54220000000004,1.6811305140138878E-2,8.4056525700694398E-4,267.54220000000004,1.6457562578464386E-2,1.3988928191694728E-3]
[210,"Kellogg Company","K",3.78E-2,2.3900000000000001E-2,2.3900000000000001E-2,3.8300000000000001E-2,3.5000000000000003E-2,20.980990000000002,20.980990000000002,1.2736088292528303E-3,4.8142413745756989E-5,20.980990000000002,1.2736088292528303E-3,3.0439251019142648E-5,20.980990000000002,1.2894009056992018E-3,3.0816681646210923E-5,20.980990000000002,1.3183633274758239E-3,5.0493315442324055E-5,20.980990000000002,1.2906223985716476E-3,4.5171783950007671E-5]
[211,"KeyCorp","KEY",8.1300000000000011E-2,5.5800000000000002E-2,5.5800000000000002E-2,5.7000000000000002E-2,0.105,9.2428299999999997,9.2428299999999997,5.6106741842415139E-4,4.5614781117883517E-5,9.2428299999999997,5.6106741842415139E-4,3.1307561948067652E-5,9.2428299999999997,5.6802435791751256E-4,3.1695759171797205E-5,9.2428299999999997,5.8078327638940623E-4,3.3104646754196158E-5,9.2428299999999997,5.685624665084908E-4,5.9699058983391534E-5]
[212,"The Kraft Heinz Company","KHC",7.1800000000000003E-2,-5.1499999999999997E-2,-5.1499999999999997E-2,0.06,"n/a",27.203880000000002,27.203880000000002,1.6513568596112234E-3,1.1856742252008585E-4,27.203880000000002,1.6513568596112234E-3,-8.5044878269978006E-5,27.203880000000002,1.6718328120137516E-3,-8.60993898187082E-5,27.203880000000002,1.7093853892048475E-3,1.0256312335229085E-4,"--","--","--"]
[213,"Kimco Realty Corporation","KIM",0.11019999999999999,4.5999999999999999E-2,4.5999999999999999E-2,3.1899999999999998E-2,0.05,4.4260999999999999,4.4260999999999999,2.6867750469143501E-4,2.9608261016996135E-5,4.4260999999999999,2.6867750469143501E-4,1.235916521580601E-5,4.4260999999999999,2.720089637674503E-4,1.2512412333302713E-5,4.4260999999999999,2.7811880772741148E-4,8.8719899665044261E-6,4.4260999999999999,2.7226664701322339E-4,1.3613332350661171E-5]
[214,"KLA Corporation","KLAC",2.6699999999999998E-2,0.14080000000000001,0.14080000000000001,0.11689999999999999,0.115,19.966480000000001,19.966480000000001,1.2120250387183849E-3,3.2361068533780875E-5,19.966480000000001,1.2120250387183849E-3,1.7065312545154861E-4,19.966480000000001,1.2270535087059761E-3,1.7276913402580144E-4,19.966480000000001,1.2546154881528224E-3,1.4666455056506491E-4,19.966480000000001,1.2282159377909638E-3,1.4124483284596085E-4]
[215,"Kimberly-Clark Corporation","KMB",3.39E-2,5.74E-2,5.74E-2,5.1100000000000007E-2,7.0000000000000007E-2,43.169019999999996,43.169019999999996,2.6204885957331852E-3,8.8834563395354983E-5,43.169019999999996,2.6204885957331852E-3,1.5041604539508483E-4,43.169019999999996,2.6529812695276511E-3,1.5228112487088716E-4,43.169019999999996,2.7125723262377216E-3,1.3861244587074758E-4,43.169019999999996,2.6554945279697205E-3,1.8588461695788044E-4]
[216,"Kinder Morgan, Inc.","KMI",8.929999999999999E-2,-5.74E-2,-5.74E-2,0.04,0.22,25.367290000000001,25.367290000000001,1.5398703549363985E-3,1.3751042269582038E-4,25.367290000000001,1.5398703549363985E-3,-8.8388558373349275E-5,25.367290000000001,1.5589639335958077E-3,-8.9484529788399361E-5,25.367290000000001,1.5939812589131489E-3,6.3759250356525954E-5,25.367290000000001,1.5604407925966588E-3,3.4329697437126492E-4]
[217,"Coca-Cola Company (The)","KO",3.9199999999999999E-2,6.13E-2,6.13E-2,6.1600000000000002E-2,6.5000000000000002E-2,179.19970000000001,179.19970000000001,1.0877957623518165E-2,4.2641593884191207E-4,179.19970000000001,1.0877957623518165E-2,6.6681880232166355E-4,179.19970000000001,1.1012838549612065E-2,6.7508700309121955E-4,179.19970000000001,1.126020806333111E-2,6.9362881670119642E-4,179.19970000000001,1.1023271382204543E-2,7.165126398432953E-4]
[218,"The Kroger Co.","KR",1.9900000000000001E-2,6.83E-2,6.83E-2,5.2499999999999998E-2,0.04,27.41236,27.41236,1.6640122189971545E-3,3.3113843158043377E-5,27.41236,1.6640122189971545E-3,1.1365203455750565E-4,27.41236,1.6846450911683656E-3,1.1506125972679937E-4,27.41236,1.7224854567665859E-3,9.0430486480245749E-5,27.41236,1.6862410121595544E-3,6.7449640486382176E-5]
[219,"Kohl's Corporation","KSS",0.17230000000000001,-7.4700000000000003E-2,-7.4700000000000003E-2,0.08,6.5000000000000002E-2,2.6972600000000004,2.6972600000000004,1.6373174720499313E-4,2.8210980043420318E-5,2.6972600000000004,1.6373174720499313E-4,-1.2230761516212988E-5,2.6972600000000004,1.6576193434657895E-4,-1.2382416495689448E-5,2.6972600000000004,1.6948526588437632E-4,1.3558821270750106E-5,2.6972600000000004,1.6591896620566344E-4,1.0784732803368124E-5]
[220,"Kansas City Southern","KSU",1.37E-2,0.1391,0.1391,0.15,0.12,11.538500000000001,11.538500000000001,7.0042145181584766E-4,9.5957738898771138E-6,11.538500000000001,7.0042145181584766E-4,9.7428623947584412E-5,11.538500000000001,7.0910630768187015E-4,9.8636687398548139E-5,11.538500000000001,7.2503419781811025E-4,1.0875512967271653E-4,11.538500000000001,7.0977806795193921E-4,8.5173368154232705E-5]
[221,"Loews Corporation","L",6.7000000000000002E-3,0.14030000000000001,0.14030000000000001,"n/a",0.14000000000000001,11.16412,11.16412,6.7769546636446167E-4,4.5405596246418937E-6,11.16412,6.7769546636446167E-4,9.5080673930933972E-5,11.16412,6.8609853202039432E-4,9.6259624042461329E-5,"--","--","--",11.16412,6.8674849625025816E-4,9.6144789475036146E-5]
[222,"L Brands, Inc.","LB",0.11169999999999999,-4.0099999999999997E-2,-4.0099999999999997E-2,0.13,-2.5000000000000001E-2,2.9642399999999998,2.9642399999999998,1.7993823151454764E-4,2.0099100460174971E-5,2.9642399999999998,1.7993823151454764E-4,-7.21552308373336E-6,2.9642399999999998,1.8216937049728355E-4,-7.3049917569410702E-6,2.9642399999999998,1.8626124457601548E-4,2.4213961794882015E-5,2.9642399999999998,1.8234194567282193E-4,-4.5585486418205481E-6]
[223,"Leidos Holdings, Inc.","LDOS",1.7899999999999999E-2,9.6799999999999997E-2,9.6799999999999997E-2,9.849999999999999E-2,0.09,10.70331,10.70331,6.4972292147463535E-4,1.1630040294395972E-5,10.70331,6.4972292147463535E-4,6.2893178798744699E-5,10.70331,6.5777914235597666E-4,6.3673020980058536E-5,10.70331,6.7255412573978914E-4,6.6246581385369225E-5,10.70331,6.5840227867492915E-4,5.9256205080743623E-5]
[224,"Leggett & Platt, Incorporated","LEG",6.1200000000000004E-2,5.1999999999999998E-2,5.1999999999999998E-2,0.13,0.08,3.4465700000000004,3.4465700000000004,2.0921710475234616E-4,1.2804086810843587E-5,3.4465700000000004,2.0921710475234616E-4,1.0879289447122E-5,3.4465700000000004,2.1181128629086131E-4,1.1014186887124787E-5,3.4465700000000004,2.1656897475182775E-4,2.8153966717737609E-5,3.4465700000000004,2.1201194225082249E-4,1.69609553800658E-5]
[225,"Lennar Corporation","LEN",1.5800000000000002E-2,6.3E-2,6.3E-2,8.6400000000000005E-2,7.0000000000000007E-2,9.9853500000000004,9.9853500000000004,6.0614060266840348E-4,9.5770215221607761E-6,9.9853500000000004,6.0614060266840348E-4,3.8186857968109417E-5,9.9853500000000004,6.1365642582754789E-4,3.8660354827135514E-5,9.9853500000000004,6.2744032822143836E-4,5.421084435833228E-5,9.9853500000000004,6.1423776321219365E-4,4.2996643424853558E-5]
[226,"Eli Lilly and Company","LLY",2.2200000000000001E-2,0.11559999999999999,0.11559999999999999,0.1182,0.12,127.4371,127.4371,7.735813025714031E-3,1.7173504917085151E-4,127.4371,7.735813025714031E-3,8.9425998577254194E-4,127.4371,7.8317330192559896E-3,9.0534833702599234E-4,127.4371,8.0076487906371105E-3,9.4650408705330643E-4,127.4371,7.8391522835202215E-3,9.4069827402242651E-4]
[227,"Lockheed Martin Corporation","LMT",3.1200000000000002E-2,8.7800000000000003E-2,8.7800000000000003E-2,6.88E-2,8.5000000000000006E-2,87.975999999999999,87.975999999999999,5.3404062612082163E-3,1.6662067534969636E-4,87.975999999999999,5.3404062612082163E-3,4.6888766973408142E-4,87.975999999999999,5.4066244767188281E-3,4.7470162905591311E-4,87.975999999999999,5.5280676506691568E-3,3.8033105436603801E-4,87.975999999999999,5.411746354044269E-3,4.599984400937629E-4]
[228,"Lincoln National Corporation","LNC",8.48E-2,9.8799999999999999E-2,9.8799999999999999E-2,0.09,0.09,3.77996,3.77996,2.2945487463758992E-4,1.9457773369267627E-5,3.77996,2.2945487463758992E-4,2.2670141614193884E-5,3.77996,2.322999938280679E-4,2.2951239390213108E-5,3.77996,2.3751789802700039E-4,2.1376610822430034E-5,3.77996,2.325200594302216E-4,2.0926805348719942E-5]
[229,"Alliant Energy Corporation","LNT",3.3799999999999997E-2,5.6500000000000002E-2,5.6500000000000002E-2,5.5099999999999996E-2,5.5E-2,11.033379999999999,11.033379999999999,6.6975915743258967E-4,2.2637859521221528E-5,11.033379999999999,6.6975915743258967E-4,3.784139239494132E-5,11.033379999999999,6.7806381705169574E-4,3.8310605663420808E-5,11.033379999999999,6.9329443320382894E-4,3.820052326953097E-5,11.033379999999999,6.7870616972566327E-4,3.7328839334911482E-5]
[230,"Lowe's Companies, Inc.","LOW",3.3599999999999998E-2,0.158,0.158,0.1472,0.105,53.660160000000005,53.660160000000005,3.2573321637882459E-3,1.0944636070328505E-4,53.660160000000005,3.2573321637882459E-3,5.1465848187854291E-4,53.660160000000005,3.2977213612877219E-3,5.210399750834601E-4,53.660160000000005,3.3717945192521946E-3,4.9632815323392304E-4,53.660160000000005,3.3008454037172885E-3,3.465887673903153E-4]
[231,"Lam Research Corporation","LRCX",2.3599999999999999E-2,0.16930000000000001,0.16930000000000001,0.17660000000000001,0.1,27.78152,27.78152,1.6864213348399711E-3,3.9799543502223319E-5,27.78152,1.6864213348399711E-3,2.8551113198840714E-4,27.78152,1.7073320682055751E-3,2.8905131914720386E-4,27.78152,1.7456820268984517E-3,3.0828744595026659E-4,27.78152,1.7089494813336359E-3,1.7089494813336359E-4]
[232,"Southwest Airlines Co.","LUV",2.3300000000000001E-2,5.9499999999999997E-2,5.9499999999999997E-2,3.6400000000000002E-2,0.1,16.018319999999999,16.018319999999999,9.7235992113800128E-4,2.2655986162515431E-5,16.018319999999999,9.7235992113800128E-4,5.7855415307711074E-5,16.018319999999999,9.8441667031820882E-4,5.8572791883933421E-5,16.018319999999999,1.0065285601762613E-3,3.6637639590415916E-5,16.018319999999999,9.8534924136030734E-4,9.8534924136030737E-5]
[233,"Las Vegas Sands Corp.","LVS",7.8299999999999995E-2,-1.7500000000000002E-2,-1.7500000000000002E-2,2.9900000000000003E-2,7.4999999999999997E-2,30.996479999999998,30.996479999999998,1.8815790200442763E-3,1.4732763726946682E-4,30.996479999999998,1.8815790200442763E-3,-3.2927632850774841E-5,30.996479999999998,1.9049096055756753E-3,-3.3335918097574323E-5,30.996479999999998,1.947697535380257E-3,5.8236156307869693E-5,30.996479999999998,1.9067141905543114E-3,1.4300356429157335E-4]
[234,"Lamb Weston Holdings Inc.","LW",1.89E-2,7.5999999999999998E-2,7.5999999999999998E-2,3.4000000000000002E-2,0.11,7.1264099999999999,7.1264099999999999,4.3259439601637774E-4,8.1760340847095397E-6,7.1264099999999999,4.3259439601637774E-4,3.2877174097244708E-5,7.1264099999999999,4.3795833792322706E-4,3.3284833682165255E-5,7.1264099999999999,4.4779572367924415E-4,1.5225054605094302E-5,7.1264099999999999,4.3837323059612416E-4,4.8221055365573655E-5]
[235,"LyondellBasell Industries N.V.","LYB",9.7200000000000009E-2,2.1700000000000001E-2,2.1700000000000001E-2,6.8000000000000005E-2,0.03,14.41323,14.41323,8.7492615868230096E-4,8.5042822623919656E-5,14.41323,8.7492615868230096E-4,1.8985897643405931E-5,14.41323,8.8577478069675961E-4,1.9221312741119685E-5,14.41323,9.0567098418493919E-4,6.1585626924575866E-5,14.41323,8.8661390495705056E-4,2.6598417148711517E-5]
[236,"Mastercard Incorporated","MA",6.9999999999999993E-3,0.16189999999999999,0.16189999999999999,0.1517,0.16,229.42150000000001,229.42150000000001,1.3926571054103176E-2,9.748599737872222E-5,229.42150000000001,1.3926571054103176E-2,2.2547118536593038E-3,229.42150000000001,1.4099253175701881E-2,2.2826690891461342E-3,229.42150000000001,1.4415949492111417E-2,2.1868995379533021E-3,229.42150000000001,1.4112609872742194E-2,2.2580175796387512E-3]
[237,"Mid-America Apartment Communities, Inc.","MAA",4.0199999999999993E-2,7.0000000000000007E-2,7.0000000000000007E-2,3.9E-2,0.01,11.324059999999999,11.324059999999999,6.8740430260863777E-4,2.7633652964867232E-5,11.324059999999999,6.8740430260863777E-4,4.8118301182604649E-5,11.324059999999999,6.9592775270338057E-4,4.8714942689236643E-5,11.324059999999999,7.1155962717373564E-4,2.7750825459775691E-5,11.324059999999999,6.9658702848479745E-4,6.9658702848479747E-6]
[238,"Marriott International, Inc.","MAR",2.87E-2,-3.7999999999999999E-2,-3.7999999999999999E-2,6.0499999999999998E-2,0.115,21.836919999999999,21.836919999999999,1.3255663396096995E-3,3.804375394679838E-5,21.836919999999999,1.3255663396096995E-3,-5.0371520905168584E-5,21.836919999999999,1.3420026617276407E-3,-5.0996101145650345E-5,21.836919999999999,1.372146620012848E-3,8.3014870510777301E-5,21.836919999999999,1.3432739860138718E-3,1.5447650839159525E-4]
[239,"Masco Corporation","MAS",1.78E-2,8.4000000000000005E-2,8.4000000000000005E-2,8.3599999999999994E-2,7.0000000000000007E-2,8.9790499999999991,8.9790499999999991,5.4505518368306845E-4,9.7019822695586186E-6,8.9790499999999991,5.4505518368306845E-4,4.578463542937775E-5,8.9790499999999991,5.5181357992727781E-4,4.6352340713891338E-5,8.9790499999999991,5.6420837317837694E-4,4.7167819997712307E-5,8.9790499999999991,5.5233633150269612E-4,3.8663543205188735E-5]
[240,"McDonald's Corporation","MCD",3.4099999999999998E-2,6.3100000000000003E-2,6.3100000000000003E-2,8.2899999999999988E-2,0.08,111.5719,111.5719,6.7727479464274008E-3,2.3095070497317435E-4,111.5719,6.7727479464274008E-3,4.27360395419569E-4,111.5719,6.8567264419162662E-3,4.3265943848491641E-4,111.5719,7.0107416922080348E-3,5.81190486284046E-4,111.5719,6.8632220496361715E-3,5.4905776397089375E-4]
[241,"Microchip Technology Incorporated","MCHP",2.4799999999999999E-2,2.9000000000000001E-2,2.9000000000000001E-2,0.12560000000000002,7.4999999999999997E-2,14.50624,14.50624,8.805721437959112E-4,2.1838189166138598E-5,14.50624,8.805721437959112E-4,2.5536592170081428E-5,14.50624,8.914907730421676E-4,2.5853232418222863E-5,14.50624,9.115153687010429E-4,1.1448633030885101E-4,14.50624,8.923353122543778E-4,6.6925148419078338E-5]
[242,"McKesson Corporation","MCK",1.29E-2,8.2799999999999999E-2,8.2799999999999999E-2,6.1399999999999996E-2,0.09,22.549799999999998,22.549799999999998,1.3688402872259824E-3,1.7658039705215172E-5,22.549799999999998,1.3688402872259824E-3,1.1333997578231135E-4,22.549799999999998,1.3858131834263235E-3,1.1474533158769959E-4,22.549799999999998,1.4169412102057303E-3,8.7000190306631836E-5,22.549799999999998,1.387126010894192E-3,1.2484134098047727E-4]
[243,"Moody's Corporation","MCO",1.26E-2,0.109,0.109,0.1,0.105,33.580690000000004,33.580690000000004,2.0384482942131057E-3,2.5684448507085133E-5,33.580690000000004,2.0384482942131057E-3,2.2219086406922853E-4,33.580690000000004,2.0637239758469037E-3,2.249459133673125E-4,33.580690000000004,2.1100791815512102E-3,2.1100791815512103E-4,33.580690000000004,2.0656790110233571E-3,2.1689629615745249E-4]
[244,"Mondelez International, Inc.","MDLZ",2.6000000000000002E-2,7.22E-2,7.22E-2,6.9900000000000004E-2,8.5000000000000006E-2,65.507540000000006,65.507540000000006,3.9765035552008247E-3,1.0338909243522145E-4,65.507540000000006,3.9765035552008247E-3,2.8710355668549954E-4,65.507540000000006,4.0258100979089495E-3,2.9066348906902614E-4,65.507540000000006,4.116237527836181E-3,2.8772500319574907E-4,65.507540000000006,4.0296238833023683E-3,3.4251803008070132E-4]
[245,"Medtronic PLC","MDT",2.7799999999999998E-2,6.8599999999999994E-2,6.8599999999999994E-2,7.0900000000000005E-2,7.4999999999999997E-2,106.2171,106.2171,6.4476955747860701E-3,1.7924593697905275E-4,106.2171,6.4476955747860701E-3,4.423119164303244E-4,106.2171,6.5276435926399411E-3,4.4779635045509992E-4,106.2171,6.6742670098423537E-3,4.7320553099782289E-4,106.2171,6.5338274491015223E-3,4.9003705868261413E-4]
[246,"MetLife, Inc.","MET",6.5700000000000008E-2,4.2999999999999997E-2,4.2999999999999997E-2,4.3299999999999998E-2,7.4999999999999997E-2,24.53106,24.53106,1.4891086934854328E-3,9.7834441161992949E-5,24.53106,1.4891086934854328E-3,6.4031673819873607E-5,24.53106,1.5075728543677614E-3,6.482563273781374E-5,24.53106,1.5414358373036297E-3,6.6744171755247161E-5,24.53106,1.5090010288697055E-3,1.131750771652279E-4]
[247,"MGM Resorts International","MGM",7.7899999999999997E-2,-0.18,-0.18,0.04,0.14000000000000001,3.9571399999999999,3.9571399999999999,2.4021023043190737E-4,1.8712376950645583E-5,3.9571399999999999,2.4021023043190737E-4,-4.3237841477743327E-5,3.9571399999999999,2.4318871035058589E-4,-4.3773967863105459E-5,3.9571399999999999,2.4865119604402277E-4,9.9460478417609104E-6,3.9571399999999999,2.434190912003585E-4,3.4078672768050194E-5]
[248,"McCormick & Company, Incorporated","MKC",1.9699999999999999E-2,3.5000000000000003E-2,3.5000000000000003E-2,5.2199999999999996E-2,0.08,16.69623,16.69623,1.0135110851888294E-3,1.9966168378219938E-5,16.69623,1.0135110851888294E-3,3.5472887981609035E-5,16.69623,1.0260780870570065E-3,3.5912733046995234E-5,16.69623,1.0491257723826031E-3,5.476436531837188E-5,16.69623,1.0270501253612865E-3,8.2164010028902928E-5]
[249,"MarketAxess Holdings Inc.","MKTX",7.6E-3,0.14099999999999999,0.14099999999999999,"n/a",0.14499999999999999,11.943709999999999,11.943709999999999,7.2501891045347803E-4,5.5101437194464328E-6,11.943709999999999,7.2501891045347803E-4,1.022276663739404E-4,11.943709999999999,7.3400876180812306E-4,1.0349523541494535E-4,"--","--","--",11.943709999999999,7.3470411301107205E-4,1.0653209638660545E-4]
[250,"Martin Marietta Materials, Inc.","MLM",1.32E-2,0.123,0.123,8.4900000000000003E-2,0.105,10.49817,10.49817,6.3727031007579642E-4,8.4119680930005119E-6,10.49817,6.3727031007579642E-4,7.8384248139322959E-5,10.49817,6.451721251563529E-4,7.9356171394231412E-5,10.49817,6.5966393071093725E-4,5.6005467717358573E-5,10.49817,6.4578331842362604E-4,6.7807248434480734E-5]
[251,"Marsh & McLennan Companies, Inc.","MMC",2.3300000000000001E-2,9.9599999999999994E-2,9.9599999999999994E-2,0.13159999999999999,0.09,39.909990000000001,39.909990000000001,2.422655729753084E-3,5.6447878503246864E-5,39.909990000000001,2.422655729753084E-3,2.4129651068340716E-4,39.909990000000001,2.4526953805538293E-3,2.442884599031614E-4,39.909990000000001,2.5077876313713914E-3,3.3002485228847509E-4,39.909990000000001,2.4550189014327004E-3,2.2095170112894304E-4]
[252,"3M Company","MMM",4.2800000000000005E-2,4.4200000000000003E-2,4.4200000000000003E-2,9.5000000000000001E-2,0.06,79.075270000000003,79.075270000000003,4.8001053357134933E-3,2.0544450836853753E-4,79.075270000000003,4.8001053357134933E-3,2.1216465583853643E-4,79.075270000000003,4.859624105269052E-3,2.1479538545289212E-4,79.075270000000003,4.9687805998787082E-3,4.7203415698847731E-4,79.075270000000003,4.8642277907334523E-3,2.9185366744400714E-4]
[253,"Altria Group, Inc.","MO",9.06E-2,4.87E-2,4.87E-2,6.3299999999999995E-2,8.5000000000000006E-2,68.93113000000001,68.93113000000001,4.1843257052395838E-3,3.7909990889470628E-4,68.93113000000001,4.1843257052395838E-3,2.0377666184516772E-4,68.93113000000001,4.236209132784937E-3,2.0630338476662643E-4,68.93113000000001,4.3313625292928787E-3,2.7417524810423918E-4,68.93113000000001,4.2402222362650224E-3,3.6041889008252693E-4]
[254,"The Mosaic Company","MOS",3.04E-2,3.5999999999999999E-3,3.5999999999999999E-3,7.0000000000000007E-2,0.18,3.19957,3.19957,1.9422346618593676E-4,5.9043933720524778E-6,3.19957,1.9422346618593676E-4,6.9920447826937231E-7,3.19957,1.9663173452959059E-4,7.0787424430652607E-7,3.19957,2.0104846109224691E-4,1.4073392276457284E-5,3.19957,1.9681801038930416E-4,3.5427241870074748E-5]
[255,"Marathon Petroleum Corporation","MPC",0.13880000000000001,3.9100000000000003E-2,3.9100000000000003E-2,0.1293,0.09,10.868,10.868,6.5972009692201168E-4,9.1569149452775232E-5,10.868,6.5972009692201168E-4,2.579505578965066E-5,10.868,6.6790027749591061E-4,2.6114900850090106E-5,10.868,6.8290260102155586E-4,8.8299306312087175E-5,10.868,6.6853300190680546E-4,6.0167970171612489E-5]
[256,"Merck & Co., Inc.","MRK",3.4500000000000003E-2,8.1799999999999998E-2,8.1799999999999998E-2,6.8600000000000008E-2,0.09,179.58459999999999,179.58459999999999,1.0901322204425901E-2,3.7609561605269362E-4,179.58459999999999,1.0901322204425901E-2,8.917281563220387E-4,179.58459999999999,1.1036492838976085E-2,9.0278511422824375E-4,179.58459999999999,1.1284393673483224E-2,7.7410940600094926E-4,179.58459999999999,1.1046948080072956E-2,9.9422532720656594E-4]
[257,"Marathon Oil Corporation","MRO",5.2199999999999996E-2,3.7400000000000003E-2,3.7400000000000003E-2,0.05,"n/a",3.0678299999999998,3.0678299999999998,{"$f":"IF(J261=\"--\",\"--\",J261/J$417)","v":1.8622645426391745E-4},9.7210209125764892E-6,3.0678299999999998,{"$f":"IF(M261=\"--\",\"--\",M261/M$417)","v":1.8622645426391745E-4},{"$f":"IF(N261=\"--\",\"--\",E261*N261)","v":6.9648693894705131E-6},{"$f":"IF(OR(F261=\"n/a\",F261<$D$430,F261>$D$431),\"--\",IF(F261=\"NMF\",\"--\",$I261))","v":3.0678299999999998},{"$f":"IF(P261=\"--\",\"--\",P261/P$417)","v":1.8853556388574524E-4},7.0512300893268723E-6,{"$f":"IF(OR(G261=\"n/a\",G261<$D$430,G261>$D$431),\"--\",IF(G261=\"NMF\",\"--\",$I261))","v":3.0678299999999998},{"$f":"IF(S261=\"--\",\"--\",S261/S$417)","v":1.9277043489988586E-4},9.6385217449942932E-6,{"$f":"IF(OR(H261=\"n/a\",H261<$D$430,H261>$D$431),\"--\",IF(H261=\"NMF\",\"--\",$I261))","v":"--"},{"$f":"IF(V261=\"--\",\"--\",V261/V$417)","v":"--"},"--"]
[258,"Morgan Stanley","MS",4.53E-2,7.9899999999999999E-2,7.9899999999999999E-2,9.7299999999999998E-2,0.1,50.201309999999999,{"$f":"IF(OR(D262=\"n/a\",D262=\"NMF\",$I262=\"n/a\"),\"--\",$I262)","v":50.201309999999999},3.0473696263168893E-3,{"$f":"IF(K262=\"--\",\"--\",D262*K262)","v":1.3804584407215508E-4},{"$f":"IF(E262=\"n/a\",\"--\",IF(E262=\"NMF\",\"--\",$I262))","v":50.201309999999999},3.0473696263168893E-3,2.4348483314271945E-4,50.201309999999999,3.085155399306057E-3,{"$f":"IF(Q262=\"--\",\"--\",F262*Q262)","v":2.4650391640455393E-4},50.201309999999999,3.154453917343526E-3,{"$f":"IF(T262=\"--\",\"--\",G262*T262)","v":3.0692836615752508E-4},50.201309999999999,3.088078070845982E-3,{"$f":"IF(W262=\"--\",\"--\",H262*W262)","v":3.0880780708459824E-4}]
[259,"MSCI Inc","MSCI",1.21E-2,0.106,0.106,"n/a",0.19500000000000001,20.10521,20.10521,1.2204463645415346E-3,1.4767401010952568E-5,20.10521,1.2204463645415346E-3,1.2936731464140266E-4,20.10521,1.235579254519098E-3,1.3097140097902439E-4,"--","--","--",20.10521,1.236749760330026E-3,2.411662032643551E-4]
[260,"Microsoft Corporation","MSFT",1.43E-2,0.1416,0.1416,0.12960000000000002,0.155,1086.1659999999999,1086.1659999999999,6.593352399644771E-2,9.4284939314920227E-4,1086.1659999999999,6.593352399644771E-2,9.3361869978969957E-3,1086.1659999999999,6.6751064851547956E-2,9.4519507829791908E-3,1086.1659999999999,6.8250422022559723E-2,8.8452546941237414E-3,1086.1659999999999,6.6814300381772843E-2,1.0356216559174791E-2]
[261,"Motorola Solutions, Inc.","MSI",1.7899999999999999E-2,0.10349999999999999,0.10349999999999999,"n/a",9.5000000000000001E-2,25.602119999999999,25.602119999999999,1.5541252381127137E-3,2.7818841762217574E-5,25.602119999999999,1.5541252381127137E-3,1.6085196214466586E-4,25.602119999999999,1.5733955697905411E-3,1.62846441473321E-4,"--","--","--",25.602119999999999,1.5748861003660529E-3,1.4961417953477502E-4]
[262,"M&T Bank Corporation","MTB",4.2000000000000003E-2,1.7000000000000001E-2,1.7000000000000001E-2,2.81E-2,9.5000000000000001E-2,13.86572,13.86572,8.4169066454669445E-4,3.5351007910961167E-5,13.86572,8.4169066454669445E-4,1.4308741297293807E-5,13.86572,8.5212718399711046E-4,1.4486162127950879E-5,13.86572,8.7126759781345293E-4,2.4482619498558026E-5,13.86572,8.5293443275664613E-4,8.1028771111881377E-5]
[263,"Maxim Integrated Products, Inc.","MXIM",4.2000000000000003E-2,9.4799999999999995E-2,9.4799999999999995E-2,0.1,4.4999999999999998E-2,12.343440000000001,12.343440000000001,7.4928371670510087E-4,3.1469916101614239E-5,12.343440000000001,7.4928371670510087E-4,7.103209634364356E-5,12.343440000000001,7.5857443883457147E-4,7.1912856801517375E-5,12.343440000000001,7.7561347824379036E-4,7.7561347824379038E-5,12.343440000000001,7.5929306193011953E-4,3.4168187786855377E-5]
[264,"Noble Energy Inc.","NBL",0.12179999999999999,-0.18090000000000001,-0.18090000000000001,8.6300000000000002E-2,"n/a",1.88449,1.88449,1.143941779028857E-4,1.3933210868571477E-5,1.88449,1.143941779028857E-4,-2.0693906782632024E-5,1.88449,1.1581260525747777E-4,-2.0950500291077731E-5,1.88449,1.1841397889207873E-4,1.0219126378386395E-5,"--","--","--"]
[265,"Nasdaq, Inc.","NDAQ",2.1400000000000002E-2,7.9500000000000001E-2,7.9500000000000001E-2,9.98E-2,0.08,14.42267,14.42267,8.7549919490929244E-4,1.8735682771058861E-5,14.42267,8.7549919490929244E-4,6.9602185995288753E-5,14.42267,8.8635492227014578E-4,7.0465216320476597E-5,14.42267,9.0626415685273853E-4,9.0445162853903301E-5,14.42267,8.8719459611807374E-4,7.0975567689445898E-5]
[266,"NextEra Energy, Inc.","NEE",2.7300000000000001E-2,7.5899999999999995E-2,7.5899999999999995E-2,7.7199999999999991E-2,0.1,101.27189999999999,101.27189999999999,6.1475071479091155E-3,1.6782694513791887E-4,101.27189999999999,6.1475071479091155E-3,4.6659579252630184E-4,101.27189999999999,6.2237329879037632E-3,4.7238133378189559E-4,101.27189999999999,6.3635299889947452E-3,4.9126451515039428E-4,101.27189999999999,6.2296289396214398E-3,6.2296289396214402E-4]
[267,"Newmont Goldcorp Corporation","NEM",1.34E-2,0.2036,0.2036,"n/a",0.115,33.725919999999995,33.725919999999995,2.0472641894722127E-3,2.743334013892765E-5,33.725919999999995,2.0472641894722127E-3,4.1682298897654249E-4,33.725919999999995,2.0726491835484796E-3,4.2199137377047044E-4,"--","--","--",33.725919999999995,2.0746126738745642E-3,2.3858045749557491E-4]
[268,"NiSource, Inc","NI",3.6000000000000004E-2,4.3099999999999999E-2,4.3099999999999999E-2,4.8799999999999996E-2,0.14000000000000001,8.7237200000000001,8.7237200000000001,5.295558892087313E-4,1.9064012011514331E-5,8.7237200000000001,5.295558892087313E-4,2.2823858824896319E-5,8.7237200000000001,5.3612210239203397E-4,2.3106862613096664E-5,8.7237200000000001,5.4816443490833338E-4,2.6750424423526668E-5,8.7237200000000001,5.3662998890269015E-4,7.512819844637663E-5]
[269,"NIKE, Inc.","NKE",1.3899999999999999E-2,0.1201,0.1201,0.12920000000000001,0.17499999999999999,109.6601,109.6601,6.6566959698635894E-3,9.2528073981103882E-5,109.6601,6.6566959698635894E-3,7.9946918598061711E-4,109.6601,6.739235482170528E-3,8.0938218140868038E-4,109.6601,6.8906116597611256E-3,8.9026702644113751E-4,109.6601,6.745619786750136E-3,1.1804834626812737E-3]
[270,"Symantec Corporation","NLOK",2.9700000000000001E-2,0.09,0.09,4.6699999999999998E-2,0.05,10.32748,10.32748,6.2690891668753558E-4,1.8619194825619808E-5,10.32748,6.2690891668753558E-4,5.6421802501878203E-5,10.32748,6.3468225596553796E-4,5.7121403036898415E-5,10.32748,6.4893843890302693E-4,3.0305425096771357E-5,10.32748,6.3528351182669262E-4,3.1764175591334634E-5]
[271,"Nielsen Holdings Plc","NLSN",1.5900000000000001E-2,-6.1999999999999998E-3,-6.1999999999999998E-3,"n/a",0.41,5.3869600000000002,5.3869600000000002,3.2700457980447184E-4,5.1993728188911024E-6,5.3869600000000002,3.2700457980447184E-4,-2.0274283947877251E-6,5.3869600000000002,3.3105926378904771E-4,-2.0525674354920958E-6,"--","--","--",5.3869600000000002,3.3137288737135486E-4,1.3586288382225548E-4]
[272,"Northrop Grumman Corporation","NOC",1.78E-2,0.1051,0.1051,"n/a",0.1,49.773099999999999,49.773099999999999,3.0213759989058684E-3,5.3780492780524458E-5,49.773099999999999,3.0213759989058684E-3,3.1754661748500674E-4,49.773099999999999,3.0588394646514265E-3,3.2148402773486494E-4,"--","--","--",49.773099999999999,3.0617372062207967E-3,3.0617372062207967E-4]
[273,"National Oilwell Varco, Inc.","NOV",1.9400000000000001E-2,0.41,"NMF","n/a","n/a",3.9704000000000002,3.9704000000000002,2.4101515208126199E-4,4.6756939503764827E-6,3.9704000000000002,2.4101515208126199E-4,9.8816212353317409E-5,"--","--","--","--","--","--","--","--","--"]
[274,"NRG Energy, Inc.","NRG",5.0099999999999999E-2,0.317,"NMF",0.41659999999999997,"n/a",6.0350699999999993,6.0350699999999993,3.6634679474890729E-4,1.8353974416920255E-5,6.0350699999999993,3.6634679474890729E-4,1.1613193393540361E-4,"--","--","--",6.0350699999999993,3.7922018773897318E-4,1.5798313021205622E-4,"--","--","--"]
[275,"Norfolk Southern Corporation","NSC",2.76E-2,9.7199999999999995E-2,9.7199999999999995E-2,9.2200000000000004E-2,0.13,35.547640000000001,35.547640000000001,2.1578480406835463E-3,5.9556605922865881E-5,35.547640000000001,2.1578480406835463E-3,2.097428295544407E-4,35.547640000000001,2.1846042160769902E-3,2.1234352980268345E-4,35.547640000000001,2.2336746242342565E-3,2.0594480035439846E-4,35.547640000000001,2.1866737651732092E-3,2.8426758947251718E-4]
[276,"NetApp, Inc.","NTAP",5.45E-2,5.96E-2,5.96E-2,0.11900000000000001,0.1,8.560319999999999,8.560319999999999,5.1963702061864501E-4,2.8320217623716153E-5,8.560319999999999,5.1963702061864501E-4,3.0970366428871244E-5,8.560319999999999,5.260802450730394E-4,3.1354382606353146E-5,8.560319999999999,5.3789701817968754E-4,6.4009745163382824E-5,8.560319999999999,5.2657861859430109E-4,5.2657861859430111E-5]
[277,"Northern Trust Corporation","NTRS",4.1500000000000002E-2,5.3E-3,5.3E-3,0.1085,7.4999999999999997E-2,14.282969999999999,14.282969999999999,8.6701898718569972E-4,3.5981287968206538E-5,14.282969999999999,8.6701898718569972E-4,4.5952006320842089E-6,14.282969999999999,8.7776956445213144E-4,4.6521786915962968E-6,14.282969999999999,8.9748595540236015E-4,9.7377226161156073E-5,14.282969999999999,8.7860110510166035E-4,6.5895082882624529E-5]
[278,"Nucor Corporation","NUE",5.2199999999999996E-2,6.0100000000000001E-2,6.0100000000000001E-2,0.12,0.11,9.3142700000000005,9.3142700000000005,5.6540404004028211E-4,2.9514090890102725E-5,9.3142700000000005,5.6540404004028211E-4,3.3980782806420952E-5,9.3142700000000005,5.724147513500032E-4,3.4402126556135194E-5,9.3142700000000005,5.8527228649402345E-4,7.0232674379282805E-5,9.3142700000000005,5.7295701910843773E-4,6.3025272101928148E-5]
[279,"NVIDIA Corporation","NVDA",3.0000000000000001E-3,0.13100000000000001,0.13100000000000001,0.14730000000000001,0.1,130.33760000000001,130.33760000000001,7.9118820486365846E-3,2.3735646145909756E-5,130.33760000000001,7.9118820486365846E-3,1.0364565483713926E-3,130.33760000000001,8.0099852050194154E-3,1.0493080618575435E-3,130.33760000000001,8.1899048629837257E-3,1.206372986317503E-3,130.33760000000001,8.0175733335782536E-3,8.0175733335782545E-4]
[280,"Newell Brands Inc.","NWL",7.400000000000001E-2,1.0800000000000001E-2,1.0800000000000001E-2,1.7299999999999999E-2,0.06,5.2641099999999996,5.2641099999999996,3.1954721746486295E-4,2.3646494092399861E-5,5.2641099999999996,3.1954721746486295E-4,3.4511099486205202E-6,5.2641099999999996,3.235094340972578E-4,3.4939018882503844E-6,5.2641099999999996,3.3077607757302002E-4,5.7224261420132465E-6,5.2641099999999996,3.2381590547181024E-4,1.9428954328308612E-5]
[281,"News Corporation","NWSA",2.07E-2,0.1221,0.1221,"n/a","n/a",5.6882000000000001,5.6882000000000001,3.4529074855647651E-4,7.1475184951190636E-6,5.6882000000000001,3.4529074855647651E-4,4.2160000398745784E-5,5.6882000000000001,3.4957217137028329E-4,4.2682762124311592E-5,"--","--","--","--","--","--"]
[282,"Realty Income Corporation","O",5.8200000000000002E-2,5.45E-2,5.45E-2,3.2300000000000002E-2,4.4999999999999998E-2,14.60392,14.60392,8.865016118735098E-4,5.1594393811038271E-5,14.60392,8.865016118735098E-4,4.8314337847106287E-5,14.60392,8.9749376339051147E-4,4.8913410104782874E-5,14.60392,9.1765319774666176E-4,2.9640198287217176E-5,14.60392,8.9834398943750774E-4,4.0425479524687848E-5]
[283,"Old Dominion Freight Line, Inc.","ODFL",5.7999999999999996E-3,8.5599999999999996E-2,8.5599999999999996E-2,9.0800000000000006E-2,0.09,12.949200000000001,12.949200000000001,7.8605516001679367E-4,4.5591199280974033E-6,12.949200000000001,7.8605516001679367E-4,6.7286321697437534E-5,12.949200000000001,7.9580182861152429E-4,6.8120636529146481E-5,12.949200000000001,8.1367706672325459E-4,7.3881877658471526E-5,12.949200000000001,7.965557184662869E-4,7.1690014661965814E-5]
[284,"ONEOK, Inc.","OKE",0.19030000000000002,0.1012,0.1012,0.10189999999999999,0.16,8.4639299999999995,8.4639299999999995,5.1378585939833657E-4,9.7773449043503458E-5,8.4639299999999995,5.1378585939833657E-4,5.1995128971111662E-5,8.4639299999999995,5.2015653254563511E-4,5.2639841093618272E-5,8.4639299999999995,5.3184024768718956E-4,5.4194521239324607E-5,8.4639299999999995,5.2064929433465841E-4,8.3303887093545348E-5]
[285,"Omnicom Group Inc.","OMC",5.1100000000000007E-2,3.6999999999999998E-2,3.6999999999999998E-2,4.1799999999999997E-2,6.5000000000000002E-2,11.94042,11.94042,7.2481919761589308E-4,3.7038260998172144E-5,11.94042,7.2481919761589308E-4,2.6818310311788042E-5,11.94042,7.3380657263688999E-4,2.7150843187564928E-5,11.94042,7.5028927818272036E-4,3.1362091828037709E-5,11.94042,7.3450173229923236E-4,4.7742612599450108E-5]
[286,"Oracle Corporation","ORCL",2.1299999999999999E-2,9.6100000000000005E-2,9.6100000000000005E-2,9.7500000000000003E-2,0.1,142.46629999999999,142.46629999999999,8.6481304052374291E-3,1.8420517763155723E-4,142.46629999999999,8.6481304052374291E-3,8.3108533194331698E-4,142.46629999999999,8.755362652172952E-3,8.4139035087382069E-4,142.46629999999999,8.9520249197568343E-3,8.7282242967629139E-4,142.46629999999999,8.7636569018729772E-3,8.7636569018729777E-4]
[287,"Occidental Petroleum Corporation","OXY",4.0599999999999997E-2,-8.2600000000000007E-2,-8.2600000000000007E-2,6.8900000000000003E-2,0.20499999999999999,9.6746200000000009,9.6746200000000009,5.8727836253990001E-4,2.384350151911994E-5,9.6746200000000009,5.8727836253990001E-4,-4.8509192745795743E-5,9.6746200000000009,5.9456030388916877E-4,-4.9110681101245345E-5,9.6746200000000009,6.0791527069333504E-4,4.1885362150770787E-5,9.6746200000000009,5.951235508748269E-4,1.2200032792933951E-4]
[288,"Paychex, Inc.","PAYX",4.6900000000000004E-2,8.4400000000000003E-2,8.4400000000000003E-2,7.0000000000000007E-2,0.105,20.79795,20.79795,1.2624977539362489E-3,5.9211144659610082E-5,20.79795,1.2624977539362489E-3,1.0655481043221942E-4,20.79795,1.2781520589203233E-3,1.0787603377287529E-4,20.79795,1.3068618099849345E-3,9.1480326698945415E-5,20.79795,1.2793628953816382E-3,1.3433310401507202E-4]
[289,"People's United Financial, Inc.","PBCT",5.4900000000000004E-2,0.13730000000000001,0.13730000000000001,0.02,0.08,5.82003,5.82003,3.5329322374760911E-4,1.9395797983743743E-5,5.82003,3.5329322374760911E-4,4.8507159620546735E-5,5.82003,3.5767387302489183E-4,4.9108622766317653E-5,5.82003,3.6570791544198432E-4,7.3141583088396868E-6,5.82003,3.5801270952223637E-4,2.8641016761778911E-5]
[290,"PACCAR Inc.","PCAR",0.05,-2.69E-2,-2.69E-2,8.3299999999999999E-2,0.06,19.36957,19.36957,1.1757908168694966E-3,5.8789540843474832E-5,19.36957,1.1757908168694966E-3,-3.1628772973789457E-5,19.36957,1.1903700016540728E-3,-3.2020953044494555E-5,19.36957,1.2171079990494201E-3,1.0138509632081669E-4,19.36957,1.1914976792182556E-3,7.1489860753095325E-5]
[291,"Healthpeak Properties, Inc.","PEAK",7.3700000000000002E-2,2.5000000000000001E-2,2.5000000000000001E-2,1.84E-2,-3.5000000000000003E-2,9.58812,9.58812,5.8202755389214931E-4,4.2895430721851403E-5,9.58812,5.8202755389214931E-4,1.4550688847303733E-5,9.58812,5.8924438798896664E-4,1.4731109699724167E-5,9.58812,6.0247994910809718E-4,1.1085631063588989E-5,9.58812,5.8980259902858666E-4,-2.0643090966000536E-5]
[292,"Public Service Enterprise Group Incorporated","PEG",5.0099999999999999E-2,0.03,0.03,2.98E-2,0.06,19.726560000000003,19.726560000000003,1.1974611773222193E-3,5.9992804983843185E-5,19.726560000000003,1.1974611773222193E-3,3.5923835319666581E-5,19.726560000000003,1.2123090631247452E-3,3.6369271893742354E-5,19.726560000000003,1.2395398539940912E-3,3.6938287649023915E-5,19.726560000000003,1.2134575243002129E-3,7.2807451458012774E-5]
[293,"PepsiCo, Inc.","PEP",3.3700000000000001E-2,5.6000000000000001E-2,5.6000000000000001E-2,6.480000000000001E-2,6.5000000000000002E-2,163.8066,163.8066,9.9435504258801252E-3,3.3509764935216023E-4,163.8066,9.9435504258801252E-3,5.5683882384928701E-4,163.8066,1.0066845196509166E-2,5.6374333100451331E-4,163.8066,1.0292965881900772E-2,6.6698418914717017E-4,163.8066,1.0076381857761071E-2,6.5496482075446966E-4]
[294,"Pfizer Inc.","PFE",0.05,6.0000000000000001E-3,6.0000000000000001E-3,4.4400000000000002E-2,0.1,168.34429999999998,168.34429999999998,1.021900238427201E-2,5.109501192136005E-4,168.34429999999998,1.021900238427201E-2,6.1314014305632053E-5,168.34429999999998,1.0345712613623003E-2,6.207427568173802E-5,168.34429999999998,1.0578097197014453E-2,4.6966751554744176E-4,168.34429999999998,1.0355513455364356E-2,1.0355513455364356E-3]
[295,"Principal Financial Group, Inc.","PFG",8.3299999999999999E-2,7.17E-2,7.17E-2,8.3400000000000002E-2,5.5E-2,7.4754199999999997,7.4754199999999997,4.53780346607724E-4,3.7799902872423406E-5,7.4754199999999997,4.53780346607724E-4,3.2536050851773809E-5,7.4754199999999997,4.5940698310622743E-4,3.293948068871651E-5,7.4754199999999997,4.6972614664414416E-4,3.9175160630121621E-5,7.4754199999999997,4.5984219480255535E-4,2.5291320714140543E-5]
[296,"Procter & Gamble Company (The)","PG",2.69E-2,8.2000000000000003E-2,8.2000000000000003E-2,7.2999999999999995E-2,8.5000000000000006E-2,273.68950000000001,273.68950000000001,1.6613771021948557E-2,4.4691044049041619E-4,273.68950000000001,1.6613771021948557E-2,1.3623292237997817E-3,273.68950000000001,1.6819773003102414E-2,1.379221386254398E-3,273.68950000000001,1.7197577421999365E-2,1.2554231518059535E-3,273.68950000000001,1.6835706940133661E-2,1.4310350899113613E-3]
[297,"The Progressive Corporation","PGR",6.0000000000000001E-3,-1.43E-2,-1.43E-2,7.3300000000000004E-2,0.13500000000000001,39.191580000000002,39.191580000000002,2.3790460946012857E-3,1.4274276567607714E-5,39.191580000000002,2.3790460946012857E-3,-3.4020359152798386E-5,39.191580000000002,2.4085450089715845E-3,-3.4442193628293663E-5,39.191580000000002,2.4626455576135802E-3,1.8051191937307543E-4,39.191580000000002,2.4108267047175855E-3,3.2546160513687407E-4]
[298,"Parker-Hannifin Corporation","PH",3.3799999999999997E-2,4.3900000000000002E-2,4.3900000000000002E-2,9.849999999999999E-2,9.5000000000000001E-2,13.379280000000001,13.379280000000001,8.1216230201939024E-4,2.7451085808255387E-5,13.379280000000001,8.1216230201939024E-4,3.5653925058651234E-5,13.379280000000001,8.2223268537867937E-4,3.6096014888124026E-5,13.379280000000001,8.4070161131723242E-4,8.2809108714747382E-5,13.379280000000001,8.230116140735816E-4,7.818610333699025E-5]
[299,"PulteGroup, Inc.","PHM",2.5600000000000001E-2,0.05,0.05,7.9899999999999999E-2,7.4999999999999997E-2,5.2776899999999998,5.2776899999999998,3.2037156407106472E-4,8.2015120402192577E-6,5.2776899999999998,3.2037156407106472E-4,1.6018578203553238E-5,5.2776899999999998,3.2434400216575191E-4,1.6217200108287597E-5,5.2776899999999998,3.3162939164385857E-4,2.6497188392344301E-5,5.2776899999999998,3.2465126415472285E-4,2.4348844811604212E-5]
[300,"Packaging Corporation of America","PKG",3.8399999999999997E-2,0.05,0.05,0.05,0.04,8.3731799999999996,8.3731799999999996,5.082770630424595E-4,1.9517839220830442E-5,8.3731799999999996,5.082770630424595E-4,2.5413853152122976E-5,8.3731799999999996,5.1457943002605885E-4,2.5728971501302943E-5,8.3731799999999996,5.2613787272926666E-4,2.6306893636463333E-5,8.3731799999999996,5.1506690843816942E-4,2.0602676337526776E-5]
[301,"PerkinElmer, Inc.","PKI",4.1999999999999997E-3,0.1187,0.1187,9.9900000000000003E-2,0.1,7.4454500000000001,7.4454500000000001,4.5196107799300622E-4,1.8982365275706261E-6,7.4454500000000001,4.5196107799300622E-4,5.3647779957769841E-5,7.4454500000000001,4.575651565220765E-4,5.4312984079170478E-5,7.4454500000000001,4.6784294909605657E-4,4.673751061469605E-5,7.4454500000000001,4.5799862339409501E-4,4.5799862339409501E-5]
[302,"Prologis, Inc.","PLD",3.6299999999999999E-2,-6.0499999999999998E-2,"NMF",6.88E-2,6.5000000000000002E-2,40.378149999999998,40.378149999999998,2.4510744416204933E-3,8.8974002230823903E-5,40.378149999999998,2.4510744416204933E-3,-1.4829000371803985E-4,"--","--","--",40.378149999999998,2.5372049741846274E-3,1.7455970222390237E-4,40.378149999999998,2.483817246130224E-3,1.6144812099846457E-4]
[303,"Philip Morris International Inc.","PM",7.0499999999999993E-2,7.4499999999999997E-2,7.4499999999999997E-2,8.9099999999999999E-2,0.06,103.35810000000001,103.35810000000001,6.2741457259546359E-3,4.4232727367980181E-4,103.35810000000001,6.2741457259546359E-3,4.6742385658362035E-4,103.35810000000001,6.3519418173951124E-3,4.7321966539593587E-4,103.35810000000001,6.4946186351348984E-3,5.786705203905194E-4,103.35810000000001,6.3579592256518026E-3,3.8147755353910813E-4]
[304,"The PNC Financial Services Group, Inc","PNC",4.9800000000000004E-2,5.6000000000000001E-2,5.6000000000000001E-2,7.8399999999999997E-2,0.08,40.572379999999995,40.572379999999995,2.4628647833968239E-3,1.2265066621316184E-4,40.572379999999995,2.4628647833968239E-3,1.3792042787022214E-4,40.572379999999995,2.4934030052143476E-3,1.3963056829200348E-4,40.572379999999995,2.5494096274967745E-3,1.998737147957471E-4,40.572379999999995,2.4957650897960647E-3,1.9966120718368518E-4]
[305,"Pentair plc","PNR",3.1099999999999999E-2,5.0999999999999997E-2,5.0999999999999997E-2,6.6600000000000006E-2,0.06,4.1149199999999997,4.1149199999999997,2.497879482173651E-4,7.7684051895600549E-6,4.1149199999999997,2.497879482173651E-4,1.2739185359085619E-5,4.1149199999999997,2.5288518677525504E-4,1.2897144525538007E-5,4.1149199999999997,2.5856547395984727E-4,1.7220460565725831E-5,4.1149199999999997,2.5312475342347733E-4,1.5187485205408639E-5]
[306,"Pinnacle West Capital Corporation","PNW",4.7100000000000003E-2,4.6199999999999998E-2,4.6199999999999998E-2,4.4000000000000004E-2,0.04,7.6861300000000004,7.6861300000000004,4.66571073661684E-4,2.1975497569465317E-5,7.6861300000000004,4.66571073661684E-4,2.1555583603169801E-5,7.6861300000000004,4.7235630841641914E-4,2.1822861448838565E-5,7.6861300000000004,4.8296633868143276E-4,2.1250518901983043E-5,7.6861300000000004,4.7280378744441983E-4,1.8912151497776795E-5]
[307,"PPG Industries, Inc.","PPG",2.6699999999999998E-2,7.6499999999999999E-2,7.6499999999999999E-2,6.8000000000000005E-2,0.06,18.10361,18.10361,1.0989432594624862E-3,2.9341785027648382E-5,18.10361,1.0989432594624862E-3,8.4069159348880199E-5,18.10361,1.1125695751451731E-3,8.5111572498605738E-5,18.10361,1.1375600254766147E-3,7.7354081732409799E-5,18.10361,1.1136235497469693E-3,6.6817412984818158E-5]
[308,"PPL Corporation","PPL",7.690000000000001E-2,5.0000000000000001E-3,5.0000000000000001E-3,"n/a",2.5000000000000001E-2,16.56456,16.56456,1.0055183224761204E-3,7.7324358998413672E-5,16.56456,1.0055183224761204E-3,5.027591612380602E-6,16.56456,1.0179862183104214E-3,5.0899310915521075E-6,"--","--","--",16.56456,1.0189505909151079E-3,2.5473764772877698E-5]
[309,"Perrigo Company plc","PRGO",2.06E-2,0.08,0.08,-5.0000000000000001E-3,0.02,5.9543800000000005,5.9543800000000005,3.6144867047391315E-4,7.4458426117626113E-6,5.9543800000000005,3.6144867047391315E-4,2.8915893637913052E-5,5.9543800000000005,3.6593044298087045E-4,2.9274435438469635E-5,5.9543800000000005,3.7414994382321788E-4,-1.8707497191160894E-6,5.9543800000000005,3.6627710120480721E-4,7.3255420240961446E-6]
[310,"Prudential Financial, Inc.","PRU",9.9199999999999997E-2,0.09,0.09,0.09,6.5000000000000002E-2,17.696180000000002,17.696180000000002,1.0742110401867286E-3,1.0656173518652347E-4,17.696180000000002,1.0742110401867286E-3,9.6678993616805572E-5,17.696180000000002,1.0875306894200941E-3,9.7877762047808467E-5,17.696180000000002,1.1119587182688293E-3,1.0007628464419463E-4,17.696180000000002,1.0885609438427654E-3,7.0756461349779748E-5]
[311,"Public Storage","PSA",4.4800000000000006E-2,0.17,0.17,3.4300000000000004E-2,4.4999999999999998E-2,32.666980000000002,32.666980000000002,1.9829833650855189E-3,8.8837654755831262E-5,32.666980000000002,1.9829833650855189E-3,3.3710717206453825E-4,32.666980000000002,2.00757131090848E-3,3.4128712285444164E-4,32.666980000000002,2.0526652198674224E-3,7.040641704145259E-5,32.666980000000002,2.0094731507756328E-3,9.0426291784903467E-5]
[312,"Phillips 66","PSX",8.7599999999999997E-2,-1.6799999999999999E-2,-1.6799999999999999E-2,6.6799999999999998E-2,0.09,20.298269999999999,20.298269999999999,1.2321656838193927E-3,1.079377139025788E-4,20.298269999999999,1.2321656838193927E-3,-2.0700383488165795E-5,20.298269999999999,1.2474438871629477E-3,-2.095705730433752E-5,20.298269999999999,1.27546387368769E-3,8.5200986762337691E-5,20.298269999999999,1.2486256327396809E-3,1.1237630694657128E-4]
[313,"PVH Corp.","PVH",4.4000000000000003E-3,2.64E-2,2.64E-2,9.5500000000000002E-2,0.09,2.4849699999999997,2.4849699999999997,1.5084510942660022E-4,6.6371848147704103E-7,2.4849699999999997,1.5084510942660022E-4,3.9823108888622462E-6,2.4849699999999997,1.5271550906965518E-4,4.0316894394388971E-6,2.4849699999999997,1.5614579282853655E-4,1.491192321512524E-5,2.4849699999999997,1.5286018161100057E-4,1.375741634499005E-5]
[314,"Quanta Services, Inc.","PWR",7.4000000000000003E-3,0.1048,0.1048,0.14499999999999999,0.15,3.8385500000000001,3.8385500000000001,2.3301146283032646E-4,1.7242848249444159E-6,3.8385500000000001,2.3301146283032646E-4,2.4419601304618213E-5,3.8385500000000001,2.3590068183492157E-4,2.472239145629978E-5,3.8385500000000001,2.4119946440479326E-4,3.4973922338695022E-5,3.8385500000000001,2.3612415849000442E-4,3.5418623773500665E-5]
[315,"Pioneer Natural Resources Company","PXD",3.6400000000000002E-2,0.22409999999999999,0.22409999999999999,0.1585,0.35,9.9998700000000014,9.9998700000000014,6.0702201008534394E-4,2.2095601167106521E-5,9.9998700000000014,6.0702201008534394E-4,1.3603363246012556E-4,9.9998700000000014,6.1454876223068018E-4,1.3772037761589542E-4,9.9998700000000014,6.2835270821470616E-4,9.9593904252030926E-5,9.9998700000000014,6.1513094495563195E-4,2.1529583073447115E-4]
[316,"QUALCOMM Incorporated","QCOM",0.04,0.25850000000000001,0.25850000000000001,0.18940000000000001,9.5000000000000001E-2,74.295000000000002,74.295000000000002,4.5099286530015511E-3,1.8039714612006204E-4,74.295000000000002,4.5099286530015511E-3,1.165816556800901E-3,74.295000000000002,4.5658493850348428E-3,1.1802720660315069E-3,74.295000000000002,4.6684071349739134E-3,8.8419631136405928E-4,74.295000000000002,4.5701747678198483E-3,4.341666029428856E-4]
[317,"Royal Caribbean Cruises Ltd.","RCL",0.13919999999999999,0.13700000000000001,0.13700000000000001,9.06E-2,0.125,4.6972899999999997,4.6972899999999997,2.8513954858951014E-4,3.9691425163659809E-5,4.6972899999999997,2.8513954858951014E-4,3.9064118156762895E-5,4.6972899999999997,2.8867512831052313E-4,3.9548492578541671E-5,4.6972899999999997,2.9515932634822814E-4,2.6741434967149471E-5,4.6972899999999997,2.8894859997486365E-4,3.6118574996857957E-5]
[318,"Everest Re Group, Ltd.","RE",3.3399999999999999E-2,2.6200000000000001E-2,2.6200000000000001E-2,"n/a",0.185,7.6283400000000006,7.6283400000000006,4.6306304786106542E-4,1.5466305798559584E-5,7.6283400000000006,4.6306304786106542E-4,1.2132251853959915E-5,7.6283400000000006,4.6880478494968296E-4,1.2282685365681695E-5,"--","--","--",7.6283400000000006,4.6924889949997799E-4,8.6811046407495921E-5]
[319,"Regency Centers Corporation","REG",6.3399999999999998E-2,9.0999999999999998E-2,9.0999999999999998E-2,1.9799999999999998E-2,0.16,6.3014700000000001,6.3014700000000001,3.8251807132417637E-4,2.4251645721952781E-5,6.3014700000000001,3.8251807132417637E-4,3.4809144490500048E-5,6.3014700000000001,3.8726109326758882E-4,3.5240759487350582E-5,6.3014700000000001,3.9595972149975185E-4,7.8400024856950853E-6,6.3014700000000001,3.8762795873442007E-4,6.2020473397507209E-5]
[320,"Regions Financial Corporation","RF",7.7300000000000008E-2,8.1600000000000006E-2,8.1600000000000006E-2,6.8699999999999997E-2,0.1,7.9271199999999995,7.9271199999999995,4.8119988725730742E-4,3.7196751284989868E-5,7.9271199999999995,4.8119988725730742E-4,3.9265910800196288E-5,7.9271199999999995,4.8716651157005723E-4,3.975278734411667E-5,7.9271199999999995,4.9810920745399295E-4,3.4220102552089312E-5,7.9271199999999995,4.8762802080193921E-4,4.8762802080193921E-5]
[321,"Robert Half International Inc.","RHI",3.56E-2,5.5E-2,5.5E-2,6.4500000000000002E-2,0.09,4.4349099999999995,4.4349099999999995,{"$f":"IF(J325=\"--\",\"--\",J325/J$417)","v":2.6921229803463366E-4},9.5839578100329582E-6,4.4349099999999995,{"$f":"IF(M325=\"--\",\"--\",M325/M$417)","v":2.6921229803463366E-4},{"$f":"IF(N325=\"--\",\"--\",E325*N325)","v":1.4806676391904851E-5},{"$f":"IF(OR(F325=\"n/a\",F325<$D$430,F325>$D$431),\"--\",IF(F325=\"NMF\",\"--\",$I325))","v":4.4349099999999995},{"$f":"IF(P325=\"--\",\"--\",P325/P$417)","v":2.7255038826549396E-4},1.4990271354602168E-5,{"$f":"IF(OR(G325=\"n/a\",G325<$D$430,G325>$D$431),\"--\",IF(G325=\"NMF\",\"--\",$I325))","v":4.4349099999999995},{"$f":"IF(S325=\"--\",\"--\",S325/S$417)","v":2.7867239365996573E-4},1.797436939106779E-5,{"$f":"IF(OR(H325=\"n/a\",H325<$D$430,H325>$D$431),\"--\",IF(H325=\"NMF\",\"--\",$I325))","v":4.4349099999999995},{"$f":"IF(V325=\"--\",\"--\",V325/V$417)","v":2.7280858442091556E-4},2.45527725978824E-5]
[322,"Raymond James Financial, Inc.","RJF",2.2400000000000003E-2,8.48E-2,8.48E-2,"n/a",0.08,9.2893299999999996,{"$f":"IF(OR(D326=\"n/a\",D326=\"NMF\",$I326=\"n/a\"),\"--\",$I326)","v":9.2893299999999996},5.6389010746600576E-4,{"$f":"IF(K326=\"--\",\"--\",D326*K326)","v":1.2631138407238531E-5},{"$f":"IF(E326=\"n/a\",\"--\",IF(E326=\"NMF\",\"--\",$I326))","v":9.2893299999999996},5.6389010746600576E-4,4.7817881113117289E-5,9.2893299999999996,5.7088204681184085E-4,{"$f":"IF(Q326=\"--\",\"--\",F326*Q326)","v":4.8410797569644103E-5},"--","--",{"$f":"IF(T326=\"--\",\"--\",G326*T326)","v":"--"},9.2893299999999996,5.7142286258768361E-4,{"$f":"IF(W326=\"--\",\"--\",H326*W326)","v":4.5713829007014688E-5}]
[323,"Ralph Lauren Corporation","RL",3.9E-2,7.4300000000000005E-2,7.4300000000000005E-2,9.35E-2,0.08,5.1973199999999995,5.1973199999999995,3.1549286475291766E-4,1.2304221725363789E-5,5.1973199999999995,3.1549286475291766E-4,2.3441119851141782E-5,5.1973199999999995,3.1940480955420001E-4,2.3731777349877061E-5,5.1973199999999995,3.2657925527616416E-4,3.053516036832135E-5,5.1973199999999995,3.1970739247978264E-4,2.5576591398382611E-5]
[324,"ResMed Inc.","RMD",1.15E-2,0.217,0.217,0.14380000000000001,0.14499999999999999,19.679929999999999,19.679929999999999,1.1946305968916456E-3,1.3738251864253925E-5,19.679929999999999,1.1946305968916456E-3,2.5923483952548711E-4,19.679929999999999,1.2094433849926475E-3,2.6244921454340452E-4,19.679929999999999,1.2366098072250779E-3,1.778244902789662E-4,19.679929999999999,1.210589131414777E-3,1.7553542405514266E-4]
[325,"Rockwell Automation, Inc.","ROK",3.04E-2,6.4399999999999999E-2,6.4399999999999999E-2,7.0900000000000005E-2,7.0000000000000007E-2,15.696290000000001,15.696290000000001,9.5281173722083215E-4,2.8965476811513298E-5,15.696290000000001,9.5281173722083215E-4,6.1361075877021596E-5,15.696290000000001,9.6462609925067051E-4,6.2121920791743184E-5,15.696290000000001,9.8629345485725414E-4,6.9928205949379321E-5,15.696290000000001,9.6553992201874972E-4,6.7587794541312492E-5]
[326,"Rollins, Inc.","ROL",1.3500000000000002E-2,8.2000000000000003E-2,8.2000000000000003E-2,"n/a",0.11,11.656930000000001,11.656930000000001,7.07610506939005E-4,9.5527418436765687E-6,11.656930000000001,7.07610506939005E-4,5.8024061568998413E-5,11.656930000000001,7.1638450328951101E-4,5.8743529269739902E-5,"--","--","--",11.656930000000001,7.1706315843922505E-4,7.8876947428314751E-5]
[327,"Roper Technologies, Inc.","ROP",6.8000000000000005E-3,7.7499999999999999E-2,7.7499999999999999E-2,0.11,0.115,31.218439999999998,31.218439999999998,1.8950526557373947E-3,1.2886358059014284E-5,31.218439999999998,1.8950526557373947E-3,1.4686658081964807E-4,31.218439999999998,1.9185503072312691E-3,1.4868764881042335E-4,31.218439999999998,1.9616446334040647E-3,2.1578090967444712E-4,31.218439999999998,1.9203678145056579E-3,2.2084229866815066E-4]
[328,"Ross Stores, Inc.","ROST",1.7500000000000002E-2,8.1699999999999995E-2,8.1699999999999995E-2,0.1,9.5000000000000001E-2,23.359569999999998,23.359569999999998,1.4179957475576477E-3,2.4814925582258837E-5,23.359569999999998,1.4179957475576477E-3,1.1585025257545981E-4,23.359569999999998,1.4355781454899841E-3,1.172867344865317E-4,23.359569999999998,1.4678239889349561E-3,1.4678239889349563E-4,23.359569999999998,1.4369381169812435E-3,1.3650912111321813E-4]
[329,"Republic Services, Inc.","RSG",2.2700000000000001E-2,7.3499999999999996E-2,7.3499999999999996E-2,7.8799999999999995E-2,0.1,26.144200000000001,26.144200000000001,1.5870311150118198E-3,3.602560631076831E-5,26.144200000000001,1.5870311150118198E-3,1.1664678695336874E-4,26.144200000000001,1.6067094621741429E-3,1.180931454697995E-4,26.144200000000001,1.6427992438008614E-3,1.2945258041150787E-4,26.144200000000001,1.6082315521210807E-3,1.6082315521210807E-4]
[330,"Raytheon Company","RTN",3.1099999999999999E-2,0.11,0.11,7.7199999999999991E-2,8.5000000000000006E-2,33.786029999999997,33.786029999999997,2.0509130462099735E-3,6.3783395737130168E-5,33.786029999999997,2.0509130462099735E-3,2.2560043508309708E-4,33.786029999999997,2.0763432841815564E-3,2.2839776125997119E-4,33.786029999999997,2.1229819437975994E-3,1.6389420606117465E-4,33.786029999999997,2.0783102740534951E-3,1.766563732945471E-4]
[331,"SBA Communications Corporation","SBAC",7.6E-3,0.8347,"NMF","n/a",0.315,27.603750000000002,27.603750000000002,1.6756301642814667E-3,1.2734789248539147E-5,27.603750000000002,1.6756301642814667E-3,1.3986484981257403E-3,"--","--","--","--","--","--",27.603750000000002,1.698014156365935E-3,5.3487445925526952E-4]
[332,"Starbucks Corporation","SBUX",2.8300000000000002E-2,0.1023,0.1023,0.13750000000000001,0.13500000000000001,72.126050000000006,72.126050000000006,4.3782669025213342E-3,1.2390495334135376E-4,72.126050000000006,4.3782669025213342E-3,4.4789670412793248E-4,72.126050000000006,4.4325550984250939E-3,4.5345038656888713E-4,72.126050000000006,4.5321188025773639E-3,6.2316633535438757E-4,72.126050000000006,4.4367542070464071E-3,5.9896181795126506E-4]
[333,"The Charles Schwab Corporation","SCHW",2.3599999999999999E-2,1.83E-2,1.83E-2,0.1,0.12,41.013820000000003,41.013820000000003,2.4896615113674954E-3,5.8756011668272893E-5,41.013820000000003,2.4896615113674954E-3,4.5560805658025168E-5,41.013820000000003,2.520531998451171E-3,4.6125735571656431E-5,41.013820000000003,2.5771479900469183E-3,2.5771479900469182E-4,41.013820000000003,2.5229197832412017E-3,3.0275037398894421E-4]
[334,"Sealed Air Corporation","SEE",2.9100000000000001E-2,6.0999999999999999E-2,6.0999999999999999E-2,6.1100000000000002E-2,0.26,3.3992900000000001,3.3992900000000001,2.0634706737817678E-4,6.0046996607049443E-6,3.3992900000000001,2.0634706737817678E-4,1.2587171110068783E-5,3.3992900000000001,2.0890566196991848E-4,1.2743245380165028E-5,3.3992900000000001,2.1359808452581567E-4,1.3050842964527337E-5,3.3992900000000001,2.0910356533417233E-4,5.436692698688481E-5]
[335,"The Sherwin-Williams Company","SHW",1.2E-2,0.1118,0.1118,0.1014,8.5000000000000006E-2,41.015140000000002,41.015140000000002,2.48974163931449E-3,2.9876899671773881E-5,41.015140000000002,2.48974163931449E-3,2.7835311527535996E-4,41.015140000000002,2.5206131199423647E-3,2.8180454680955638E-4,41.015140000000002,2.57723093368267E-3,2.6133121667542273E-4,41.015140000000002,2.5230009815815141E-3,2.144550834344287E-4]
[336,"The J. M. Smucker Company","SJM",3.27E-2,1.1299999999999999E-2,1.1299999999999999E-2,0.04,3.5000000000000003E-2,12.43275,12.43275,7.5470510075516565E-4,2.4678856794693916E-5,12.43275,7.5470510075516565E-4,8.5281676385333721E-6,12.43275,7.6406304518193615E-4,8.6339124105558785E-6,12.43275,7.8122536923543875E-4,3.1249014769417553E-5,12.43275,7.6478686781899488E-4,2.6767540373664824E-5]
[337,"Schlumberger Limited","SLB",0.14419999999999999,-5.67E-2,-5.67E-2,0.10640000000000001,0.15,19.20148,19.20148,1.1655872512556192E-3,1.6807768163106028E-4,19.20148,1.1655872512556192E-3,-6.6088797146193613E-5,19.20148,1.1800399172186397E-3,-6.6908263306296868E-5,19.20148,1.2065458810695054E-3,1.2837648174579539E-4,19.20148,1.1811578087461802E-3,1.7717367131192703E-4]
[338,"SL Green Realty Corporation","SLG",7.1599999999999997E-2,-0.1084,"NMF",2.6800000000000001E-2,5.5E-2,4.2352600000000002,4.2352600000000002,2.5709294605170404E-4,1.8407854937302009E-5,4.2352600000000002,2.5709294605170404E-4,-2.7868875352004716E-5,"--","--","--",4.2352600000000002,2.6612716875253539E-4,7.1322081225679488E-6,4.2352600000000002,2.6052733544863977E-4,1.4329003449675187E-5]
[339,"Snap-On Incorporated","SNA",4.0399999999999998E-2,0.1,0.1,9.9399999999999988E-2,0.06,5.8701699999999999,5.8701699999999999,3.5633687167360001E-4,1.439600961561344E-5,5.8701699999999999,3.5633687167360001E-4,3.5633687167360004E-5,5.8701699999999999,3.607552605767546E-4,3.6075526057675464E-5,5.8701699999999999,3.6885851687879152E-4,3.6664536577751869E-5,5.8701699999999999,3.6109701617623039E-4,2.1665820970573824E-5]
[340,"Southern Company (The)","SO",5.0300000000000004E-2,2.1000000000000001E-2,2.1000000000000001E-2,0.04,0.04,53.610480000000003,53.610480000000003,3.2543164392377227E-3,1.6369211689365746E-4,53.610480000000003,3.2543164392377227E-3,6.8340645223992182E-5,53.610480000000003,3.2946682433464265E-3,6.9188033110274954E-5,53.610480000000003,3.368672822415725E-3,1.3474691289662899E-4,53.610480000000003,3.297789393454615E-3,1.319115757381846E-4]
[341,"Simon Property Group, Inc.","SPG",0.15789999999999998,8.5999999999999993E-2,8.5999999999999993E-2,3.7400000000000003E-2,4.4999999999999998E-2,17.224160000000001,17.224160000000001,1.0455580147773497E-3,1.650936105333435E-4,17.224160000000001,1.0455580147773497E-3,8.9917989270852072E-5,17.224160000000001,1.0585223816372805E-3,9.103292482080611E-5,17.224160000000001,1.0822988281571073E-3,4.0477976173075816E-5,17.224160000000001,1.0595251555137212E-3,4.7678631998117454E-5]
[342,"S&P Global Inc.","SPGI",1.29E-2,9.6000000000000002E-2,9.6000000000000002E-2,0.1,0.11,50.78143,50.78143,3.0825846449612027E-3,3.9765341919999512E-5,50.78143,3.0825846449612027E-3,2.9592812591627544E-4,50.78143,3.1208070655722449E-3,2.9959747829493553E-4,50.78143,3.1909063885346028E-3,3.1909063885346032E-4,50.78143,3.1237635111354719E-3,3.4361398622490192E-4]
[343,"Sempra Energy","SRE",4.2000000000000003E-2,4.2000000000000003E-2,4.2000000000000003E-2,6.8000000000000005E-2,0.11,29.171200000000002,29.171200000000002,1.7707790661880187E-3,7.4372720779896786E-5,29.171200000000002,1.7707790661880187E-3,7.4372720779896786E-5,29.171200000000002,1.7927357908436425E-3,7.5294903215432989E-5,29.171200000000002,1.8330040812403396E-3,1.2464427752434311E-4,29.171200000000002,1.7944341097924001E-3,1.9738775207716401E-4]
[344,"STERIS plc","STE",1.2199999999999999E-2,0.1,0.1,"n/a",9.5000000000000001E-2,10.278370000000001,10.278370000000001,6.2392779284139652E-4,7.6119190726650365E-6,10.278370000000001,6.2392779284139652E-4,6.2392779284139654E-5,10.278370000000001,6.3166416775907648E-4,6.3166416775907648E-5,"--","--","--",10.278370000000001,6.322625644837001E-4,6.0064943625951513E-5]
[345,"State Street Corporation","STT",4.5899999999999996E-2,-3.2000000000000002E-3,-3.2000000000000002E-3,0.1072,5.5E-2,16.522970000000001,16.522970000000001,1.00299368511589E-3,4.6037410146819346E-5,16.522970000000001,1.00299368511589E-3,-3.2095797923708481E-6,16.522970000000001,1.0154302767810641E-3,-3.2493768856994053E-6,16.522970000000001,1.0382387918293279E-3,1.1129919848410396E-4,16.522970000000001,1.0163922280563204E-3,5.5901572543097621E-5]
[346,"Seagate Technology PLC","STX",6.2100000000000002E-2,7.2400000000000006E-2,7.2400000000000006E-2,1.21E-2,0.03,11.131020000000001,11.131020000000001,6.756861973905825E-4,4.1960112857955177E-5,11.131020000000001,6.756861973905825E-4,4.891968069107818E-5,11.131020000000001,6.8406434917303376E-4,4.9526258880127648E-5,11.131020000000001,6.9942974880594032E-4,8.4630999605518769E-6,11.131020000000001,6.8471238635302637E-4,2.0541371590590789E-5]
[347,"Constellation Brands Inc","STZ",2.5600000000000001E-2,4.2799999999999998E-2,4.2799999999999998E-2,5.7599999999999998E-2,8.5000000000000006E-2,23.482189999999999,23.482189999999999,1.4254391482095227E-3,3.6491242194163786E-5,23.482189999999999,1.4254391482095227E-3,6.1008795543367567E-5,23.482189999999999,1.4431138403764902E-3,6.1765272368113783E-5,23.482189999999999,1.4755289500075789E-3,8.4990467520436547E-5,23.482189999999999,1.4444809506851278E-3,1.2278088080823588E-4]
[348,"Stanley Black & Decker, Inc.","SWK",3.3300000000000003E-2,7.7799999999999994E-2,7.7799999999999994E-2,7.4200000000000002E-2,0.09,14.81917,14.81917,8.9956793050273898E-4,2.9955612085741209E-5,14.81917,8.9956793050273898E-4,6.998638499311309E-5,14.81917,9.1072209746586978E-4,7.0854179182844665E-5,14.81917,9.3117866562206556E-4,6.9093456989157261E-5,14.81917,9.1158485515893206E-4,8.2042636964303877E-5]
[349,"Skyworks Solutions, Inc.","SWKS",2.2799999999999997E-2,0.10249999999999999,0.10249999999999999,0.1182,0.1,13.17624,13.17624,7.9983716689986076E-4,1.8236287405316824E-5,13.17624,7.9983716689986076E-4,8.1983309607235727E-5,13.17624,8.0975472509686383E-4,8.2999859322428532E-5,13.17624,8.2794337207253081E-4,9.7862906578973139E-5,13.17624,8.1052183300004842E-4,8.105218330000485E-5]
[350,"Synchrony Financial","SYF",6.0299999999999999E-2,8.8499999999999995E-2,8.8499999999999995E-2,7.1800000000000003E-2,9.5000000000000001E-2,9.5433899999999987,9.5433899999999987,5.7931230914285575E-4,3.4932532241314204E-5,9.5433899999999987,5.7931230914285575E-4,5.1269139359142729E-5,9.5433899999999987,5.8649547563964825E-4,5.1904849594108867E-5,9.5433899999999987,5.9966929090569606E-4,4.3056255087028976E-5,9.5433899999999987,5.8705108254208569E-4,5.5769852841498141E-5]
[351,"Stryker Corporation","SYK",1.54E-2,7.6300000000000007E-2,7.6300000000000007E-2,0.1007,0.12,55.972799999999999,55.972799999999999,3.3977163269227435E-3,5.2324831434610249E-5,55.972799999999999,3.3977163269227435E-3,2.5924575574420535E-4,55.972799999999999,3.4398462138593212E-3,2.6246026611746623E-4,55.972799999999999,3.517111769089008E-3,3.5417315514726309E-4,55.972799999999999,3.4431048959449062E-3,4.1317258751338875E-4]
[352,"Sysco Corporation","SYY",4.8499999999999995E-2,7.3999999999999996E-2,7.3999999999999996E-2,0.09,0.105,18.88316,18.88316,1.1462642754318968E-3,5.5593817358446992E-5,18.88316,1.1462642754318968E-3,8.4823556381960358E-5,18.88316,1.160477346705896E-3,8.5875323656236306E-5,18.88316,1.1865438976358302E-3,1.0678895078722472E-4,18.88316,1.1615767059520163E-3,1.2196555412496171E-4]
[353,"AT&T Inc.","T",6.7099999999999993E-2,5.1999999999999998E-2,5.1999999999999998E-2,5.5300000000000002E-2,5.5E-2,225.9794,225.9794,1.3717625291716787E-2,9.2045265707419626E-4,225.9794,1.3717625291716787E-2,7.1331651516927288E-4,225.9794,1.3887716596278925E-2,7.2216126300650408E-4,225.9794,1.4199661394671565E-2,7.8524127512533755E-4,225.9794,1.3900872897598339E-2,7.6454800936790867E-4]
[354,"Molson Coors Brewing  Company","TAP",5.9200000000000003E-2,-5.1700000000000003E-2,-5.1700000000000003E-2,0.06,2.5000000000000001E-2,8.3297099999999986,8.3297099999999986,5.0563830406075161E-4,2.9933787600396495E-5,8.3297099999999986,5.0563830406075161E-4,-2.6141500319940858E-5,8.3297099999999986,5.119079518274255E-4,-2.6465641109477899E-5,8.3297099999999986,5.2340638799735584E-4,3.140438327984135E-5,8.3297099999999986,5.1239289945833049E-4,1.2809822486458263E-5]
[355,"TE Connectivity Ltd.","TEL",3.3700000000000001E-2,0.104,0.104,0.1094,5.5E-2,18.259880000000003,18.259880000000003,1.1084293157328216E-3,3.7354067940196087E-5,18.259880000000003,1.1084293157328216E-3,1.1527664883621343E-4,18.259880000000003,1.1221732535003706E-3,1.1670601836403854E-4,18.259880000000003,1.1473794209000264E-3,1.2552330864646288E-4,18.259880000000003,1.1232363259898823E-3,6.1777997929443523E-5]
[356,"BB&T Corporation","TFC",6.1399999999999996E-2,7.0300000000000001E-2,7.0300000000000001E-2,8.2400000000000001E-2,0.115,40.224719999999998,40.224719999999998,2.4417607818421768E-3,1.4992411200510965E-4,40.224719999999998,2.4417607818421768E-3,1.7165578296350503E-4,40.224719999999998,2.4720373251927957E-3,1.7378422396105355E-4,40.224719999999998,2.5275640332502571E-3,2.082712763398212E-4,40.224719999999998,2.4743791693467715E-3,2.8455360447487873E-4]
[357,"Teleflex Incorporated","TFX",5.4000000000000003E-3,0.152,0.152,0.15,0.14000000000000001,11.777700000000001,11.777700000000001,7.1494160705910727E-4,3.8606846781191791E-6,11.777700000000001,7.1494160705910727E-4,1.0867112427298431E-4,11.777700000000001,7.2380650517699541E-4,1.100185887869033E-4,11.777700000000001,7.400645899937043E-4,1.1100968849905564E-4,11.777700000000001,7.2449219143888327E-4,1.0142890680144367E-4]
[358,"Target Corporation","TGT",2.63E-2,8.8599999999999998E-2,8.8599999999999998E-2,7.9100000000000004E-2,9.5000000000000001E-2,50.921140000000001,50.921140000000001,3.0910654597146969E-3,8.1295021590496535E-5,50.921140000000001,3.0910654597146969E-3,2.7386839973072213E-4,50.921140000000001,3.1293930379470108E-3,2.7726422316210516E-4,50.921140000000001,3.1996852183458582E-3,2.5309510077115737E-4,50.921140000000001,3.1323576172908271E-3,2.9757397364262858E-4]
[359,"Tiffany & Co.","TIF",1.89E-2,7.3700000000000002E-2,7.3700000000000002E-2,0.11,0.105,15.1074,15.1074,9.170643533529259E-4,1.7332516278370301E-5,15.1074,9.170643533529259E-4,6.758764284211064E-5,15.1074,9.2843546671344493E-4,6.8425693896780892E-5,15.1074,9.4928991117713035E-4,1.0442189022948434E-4,15.1074,9.2931500487733465E-4,9.7578075512120137E-5]
[360,"The TJX Companies, Inc.","TJX",2.5000000000000001E-2,8.0699999999999994E-2,8.0699999999999994E-2,0.105,0.13500000000000001,50.112610000000004,50.112610000000004,3.0419852710908148E-3,7.6049631777270381E-5,50.112610000000004,3.0419852710908148E-3,2.4548821137702876E-4,50.112610000000004,3.0797042809205324E-3,2.4853213547028694E-4,50.112610000000004,3.1488803563653688E-3,3.3063243741836371E-4,50.112610000000004,3.0826217884325543E-3,4.1615394143839485E-4]
[361,"Thermo Fisher Scientific Inc.","TMO",3.0999999999999999E-3,0.124,0.124,0.14000000000000001,0.11,121.89239999999999,121.89239999999999,7.3992331562437071E-3,2.293762278435549E-5,121.89239999999999,7.3992331562437071E-3,9.1750491137421967E-4,121.89239999999999,7.4909797372692787E-3,9.2888148742139057E-4,121.89239999999999,7.6592415352189809E-3,1.0722938149306574E-3,121.89239999999999,7.4980761944815136E-3,8.2478838139296649E-4]
[362,"Tapestry, Inc.","TPR",0.10619999999999999,-1.26E-2,-1.26E-2,9.2499999999999999E-2,0.105,3.5079600000000002,3.5079600000000002,2.1294366131749542E-4,2.2614616831918013E-5,3.5079600000000002,2.1294366131749542E-4,-2.6830901326004422E-6,3.5079600000000002,2.1558405018812612E-4,-2.7163590323703893E-6,3.5079600000000002,2.2042648217515432E-4,2.0389449601201772E-5,3.5079600000000002,2.1578828021429861E-4,2.2657769422501352E-5]
[363,"T. Rowe Price Group, Inc.","TROW",3.5099999999999999E-2,8.4099999999999994E-2,8.4099999999999994E-2,9.5199999999999993E-2,0.1,24.08277,24.08277,1.4618961500322521E-3,5.1312554866132051E-5,24.08277,1.4618961500322521E-3,1.2294546621771239E-4,24.08277,1.4800228897561823E-3,1.2446992502849493E-4,24.08277,1.5132670475528059E-3,1.440630229270271E-4,24.08277,1.4814249652494625E-3,1.4814249652494625E-4]
[364,"The Travelers Companies, Inc.","TRV",3.8100000000000002E-2,6.0299999999999999E-2,6.0299999999999999E-2,8.5500000000000007E-2,7.4999999999999997E-2,22.214669999999998,22.214669999999998,1.3484968941378823E-3,5.1377731666653316E-5,22.214669999999998,1.3484968941378823E-3,8.1314362716514296E-5,22.214669999999998,1.3652175430143613E-3,8.2322617843765978E-5,22.214669999999998,1.3958829521379761E-3,1.1934799240779697E-4,22.214669999999998,1.3665108595389264E-3,1.0248831446541948E-4]
[365,"Tractor Supply Company","TSCO",2.0400000000000001E-2,0.1043,0.1043,0.1157,9.5000000000000001E-2,9.0266200000000012,9.0266200000000012,5.479428249243807E-4,1.1178033628457366E-5,9.0266200000000012,5.479428249243807E-4,5.7150436639612908E-5,9.0266200000000012,5.547370263940133E-4,5.7859071852895591E-5,9.0266200000000012,5.6719748586981939E-4,6.5624749115138106E-5,9.0266200000000012,5.5526254744865742E-4,5.2749942007622452E-5]
[366,"Tyson Foods, Inc.","TSN",3.1E-2,9.9699999999999997E-2,9.9699999999999997E-2,6.4699999999999994E-2,0.08,19.786650000000002,19.786650000000002,1.2011088200001769E-3,3.7234373420005485E-5,19.786650000000002,1.2011088200001769E-3,1.1975054935401764E-4,19.786650000000002,1.2160019346443192E-3,1.2123539288403862E-4,19.786650000000002,1.24331567450342E-3,8.0442524140371269E-5,19.786650000000002,1.21715389420126E-3,9.7372311536100806E-5]
[367,"Texas Instruments Incorporated","TXN",3.5400000000000001E-2,6.7299999999999999E-2,6.7299999999999999E-2,9.3299999999999994E-2,4.4999999999999998E-2,94.666499999999999,94.666499999999999,5.7465396167894383E-3,2.0342750243434611E-4,94.666499999999999,5.7465396167894383E-3,3.8674211620992919E-4,94.666499999999999,5.8177936712887944E-3,3.9153751407773585E-4,94.666499999999999,5.9484724953631869E-3,5.5499248381738527E-4,94.666499999999999,5.8233050630300516E-3,2.620487278363523E-4]
[368,"Textron Inc.","TXT",3.0999999999999999E-3,4.7399999999999998E-2,4.7399999999999998E-2,0.11169999999999999,0.13,5.8085800000000001,5.8085800000000001,3.5259817451042128E-4,1.0930543409823059E-6,5.8085800000000001,3.5259817451042128E-4,1.6713153471793966E-5,5.8085800000000001,3.5697020554446043E-4,1.6920387742807423E-5,5.8085800000000001,3.6498844223792684E-4,4.0769208997976425E-5,5.8085800000000001,3.5730837543391906E-4,4.6450088806409482E-5]
[369,"United Dominion Realty Trust, Inc.","UDR",4.0599999999999997E-2,-0.34210000000000002,"NMF",5.1699999999999996E-2,5.5E-2,9.3024300000000011,9.3024300000000011,5.6468531663693682E-4,2.2926223855459635E-5,9.3024300000000011,5.6468531663693682E-4,-1.931788468214961E-4,"--","--","--",9.3024300000000011,5.8452830721576667E-4,3.0220113483055136E-5,9.3024300000000011,5.7222869460139174E-4,3.1472578203076543E-5]
[370,"Universal Health Services, Inc.","UHS",9.3999999999999986E-3,0.1082,0.1082,7.17E-2,0.11,7.4304600000000001,7.4304600000000001,4.5105114017069661E-4,4.2398807176045478E-6,7.4304600000000001,4.5105114017069661E-4,4.8803733366469372E-5,7.4304600000000001,4.566439359516253E-4,4.9408873869965856E-5,7.4304600000000001,4.6690103614157431E-4,3.3476804291350876E-5,7.4304600000000001,4.5707653012039398E-4,5.027841831324334E-5]
[371,"UnitedHealth Group Incorporated","UNH",1.9699999999999999E-2,0.13200000000000001,0.13200000000000001,0.12770000000000001,0.12,208.37039999999999,208.37039999999999,1.2648706338211109E-2,2.4917951486275885E-4,208.37039999999999,1.2648706338211109E-2,1.6696292366438666E-3,208.37039999999999,1.2805543612618134E-2,1.6903317568655938E-3,208.37039999999999,1.3093180726527603E-2,1.671999178777575E-3,208.37039999999999,1.2817674735049854E-2,1.5381209682059824E-3]
[372,"Unum Group","UNM",0.10539999999999999,5.3699999999999998E-2,5.3699999999999998E-2,0.09,7.4999999999999997E-2,2.1957800000000001,2.1957800000000001,1.3329041170587181E-4,1.4048809393798888E-5,2.1957800000000001,1.3329041170587181E-4,7.1576951086053157E-6,2.1957800000000001,1.3494314237393913E-4,7.2464467454805314E-6,2.1957800000000001,1.379742246292889E-4,1.2417680216636001E-5,2.1957800000000001,1.3507097855418893E-4,1.013032339156417E-5]
[373,"Union Pacific Corporation","UNP",3.1899999999999998E-2,0.11020000000000001,0.11020000000000001,0.1,0.115,84.607089999999999,84.607089999999999,5.135903350670718E-3,1.638353168863959E-4,84.607089999999999,5.135903350670718E-3,5.659765492439132E-4,84.607089999999999,5.199585838159871E-3,5.7299435936521777E-4,84.607089999999999,5.3163785264873815E-3,5.3163785264873813E-4,84.607089999999999,5.2045115808151696E-3,5.9851883179374448E-4]
[374,"United Parcel Service, Inc.","UPS",4.2000000000000003E-2,7.22E-2,7.22E-2,8.6400000000000005E-2,7.0000000000000007E-2,82.543999999999997,82.543999999999997,5.0106676187275058E-3,2.1044803998655526E-4,82.543999999999997,5.0106676187275058E-3,3.6177020207212593E-4,82.543999999999997,5.0727972493211666E-3,3.6625596140098823E-4,82.543999999999997,5.1867420223337601E-3,4.481345107296369E-4,82.543999999999997,5.077602880879219E-3,3.5543220166154535E-4]
[375,"U.S. Bancorp","USB",5.1799999999999999E-2,0.06,0.06,0.06,0.05,52.177660000000003,52.177660000000003,3.1673399808947161E-3,1.6406821101034628E-4,52.177660000000003,3.1673399808947161E-3,1.9004039885368295E-4,52.177660000000003,3.2066133228825242E-3,1.9239679937295144E-4,52.177660000000003,3.2786400192508641E-3,1.9671840115505183E-4,52.177660000000003,3.2096510556010901E-3,1.6048255278005452E-4]
[376,"United Technologies Corporation","UTX",3.5099999999999999E-2,8.3400000000000002E-2,8.3400000000000002E-2,8.1000000000000003E-2,0.09,72.307410000000004,72.307410000000004,4.3892759968144684E-3,1.5406358748818784E-4,72.307410000000004,4.3892759968144684E-3,3.6606561813432666E-4,72.307410000000004,4.4437006996697259E-3,3.7060463835245517E-4,72.307410000000004,4.5435147554409331E-3,3.6802469519071559E-4,72.307410000000004,4.4479103668942001E-3,4.0031193302047797E-4]
[377,"Visa Inc.","V",8.199999999999999E-3,0.14069999999999999,0.14069999999999999,0.1545,0.18,299.17129999999997,299.17129999999997,1.8160592476286732E-2,1.4891685830555119E-4,299.17129999999997,1.8160592476286732E-2,2.5551953614135429E-3,299.17129999999997,1.8385774226059283E-2,2.5868784336065408E-3,299.17129999999997,1.8798754041313964E-2,2.9044074993830075E-3,299.17129999999997,1.8403191688752433E-2,3.3125745039754378E-3]
[378,"V.F. Corporation","VFC",3.3599999999999998E-2,0.1215,0.1215,0.10439999999999999,7.0000000000000007E-2,22.519659999999998,22.519659999999998,1.3670106991029397E-3,4.5931559489858771E-5,22.519659999999998,1.3670106991029397E-3,1.6609179994100717E-4,22.519659999999998,1.3839609093773974E-3,1.681512504893538E-4,22.519659999999998,1.4150473305227355E-3,1.4773094130657356E-4,22.519659999999998,1.385271982123722E-3,9.6969038748660543E-5]
[379,"ViacomCBS Inc.","VIAC",7.6100000000000001E-2,4.4200000000000003E-2,4.4200000000000003E-2,0.1336,0.12,4.7324999999999999,4.7324999999999999,2.8727690087260031E-4,2.1861772156404882E-5,4.7324999999999999,2.8727690087260031E-4,1.2697639018568934E-5,4.7324999999999999,2.9083898263244354E-4,1.2855083032354006E-5,4.7324999999999999,2.9737178499581455E-4,3.9728870475440823E-5,4.7324999999999999,2.9111450418880722E-4,3.4933740502656866E-5]
[380,"Valero Energy Corporation","VLO",0.1048,0.1241,0.1241,0.12359999999999999,0.1,15.368399999999999,15.368399999999999,9.3290783378139892E-4,9.7768740980290611E-5,15.368399999999999,9.3290783378139892E-4,1.1577386217227161E-4,15.368399999999999,9.4447539792677135E-4,1.1720939688271233E-4,15.368399999999999,9.6569013006437968E-4,1.1935930007595732E-4,15.368399999999999,9.4537013125731953E-4,9.4537013125731953E-5]
[381,"Vulcan Materials Company","VMC",1.5100000000000001E-2,0.17180000000000001,0.17180000000000001,0.1573,0.13,11.94251,11.94251,7.2494606686530124E-4,1.0946685609666049E-5,11.94251,7.2494606686530124E-4,1.2454573428745877E-4,11.94251,7.3393501499794691E-4,1.2609003557664729E-4,11.94251,7.5042060560599386E-4,1.1804116126182283E-4,11.94251,7.3463029633806065E-4,9.5501938523947881E-5]
[382,"Vornado Realty Trust","VNO",8.0199999999999994E-2,0.17330000000000001,0.17330000000000001,3.2000000000000001E-2,-1.4999999999999999E-2,6.2789700000000002,6.2789700000000002,3.8115225404585976E-4,3.0568410774477952E-5,6.2789700000000002,3.8115225404585976E-4,6.6053685626147503E-5,6.2789700000000002,3.8587834057678485E-4,6.6872716421956813E-5,6.2789700000000002,3.9454590952671311E-4,1.262546910485482E-5,6.2789700000000002,3.8624389611545586E-4,-5.7936584417318378E-6]
[383,"Verisk Analytics, Inc.","VRSK",7.9000000000000008E-3,9.6600000000000005E-2,9.6600000000000005E-2,0.1094,0.105,22.335229999999999,22.335229999999999,1.3558152466300536E-3,1.0710940448377425E-5,22.335229999999999,1.3558152466300536E-3,1.3097175282446319E-4,22.335229999999999,1.3726266392100649E-3,1.3259573334769228E-4,22.335229999999999,1.4034584708699561E-3,1.5353835671317318E-4,22.335229999999999,1.3739269746208076E-3,1.442623323351848E-4]
[384,"Ventas, Inc.","VTR",0.16219999999999998,-5.0000000000000001E-3,-5.0000000000000001E-3,0.03,0.04,7.1243100000000004,7.1243100000000004,4.3246691973706819E-4,7.0146134381352456E-5,7.1243100000000004,4.3246691973706819E-4,-2.1623345986853411E-6,7.1243100000000004,4.3782928100541873E-4,-2.1891464050270936E-6,7.1243100000000004,4.4766376789509392E-4,1.3429913036852817E-5,7.1243100000000004,4.3824405141835418E-4,1.7529762056734167E-5]
[385,"Verizon Communications Inc.","VZ",4.6100000000000002E-2,3.5999999999999997E-2,3.5999999999999997E-2,3.44E-2,4.4999999999999998E-2,221.76079999999999,221.76079999999999,{"$f":"IF(J389=\"--\",\"--\",J389/J$417)","v":1.3461543657480939E-2},6.2057716260987129E-4,221.76079999999999,{"$f":"IF(M389=\"--\",\"--\",M389/M$417)","v":1.3461543657480939E-2},{"$f":"IF(N389=\"--\",\"--\",E389*N389)","v":4.8461557166931376E-4},{"$f":"IF(OR(F389=\"n/a\",F389<$D$430,F389>$D$431),\"--\",IF(F389=\"NMF\",\"--\",$I389))","v":221.76079999999999},{"$f":"IF(P389=\"--\",\"--\",P389/P$417)","v":1.3628459685104446E-2},4.9062454866375998E-4,{"$f":"IF(OR(G389=\"n/a\",G389<$D$430,G389>$D$431),\"--\",IF(G389=\"NMF\",\"--\",$I389))","v":221.76079999999999},{"$f":"IF(S389=\"--\",\"--\",S389/S$417)","v":1.3934581075139955E-2},4.7934958898481443E-4,{"$f":"IF(OR(H389=\"n/a\",H389<$D$430,H389>$D$431),\"--\",IF(H389=\"NMF\",\"--\",$I389))","v":221.76079999999999},{"$f":"IF(V389=\"--\",\"--\",V389/V$417)","v":1.3641370383626674E-2},6.1386166726320026E-4]
[386,"Westinghouse Air Brake Technologies Corporation","WAB",1.1299999999999999E-2,0.1095,0.1095,8.7400000000000005E-2,0.125,8.1692299999999989,{"$f":"IF(OR(D390=\"n/a\",D390=\"NMF\",$I390=\"n/a\"),\"--\",$I390)","v":8.1692299999999989},4.9589668820189587E-4,{"$f":"IF(K390=\"--\",\"--\",D390*K390)","v":5.6036325766814232E-6},{"$f":"IF(E390=\"n/a\",\"--\",IF(E390=\"NMF\",\"--\",$I390))","v":8.1692299999999989},4.9589668820189587E-4,5.4300687358107598E-5,8.1692299999999989,5.0204554507985984E-4,{"$f":"IF(Q390=\"--\",\"--\",F390*Q390)","v":5.4973987186244653E-5},8.1692299999999989,5.1332245264476659E-4,{"$f":"IF(T390=\"--\",\"--\",G390*T390)","v":4.4864382361152603E-5},8.1692299999999989,5.0252114972093598E-4,{"$f":"IF(W390=\"--\",\"--\",H390*W390)","v":6.2815143715116997E-5}]
[387,"Walgreens Boots Alliance, Inc.","WBA",3.7699999999999997E-2,2.8299999999999999E-2,2.8299999999999999E-2,6.5500000000000003E-2,6.5000000000000002E-2,43.116769999999995,43.116769999999995,2.6173168644979834E-3,9.8672845791573964E-5,43.116769999999995,2.6173168644979834E-3,7.4070067265292932E-5,43.116769999999995,2.6497702105012281E-3,7.4988496957184748E-5,43.116769999999995,2.7092891406558873E-3,1.7745843871296062E-4,43.116769999999995,2.6522804269990146E-3,1.7239822775493596E-4]
[388,"Western Digital Corporation","WDC",6.3799999999999996E-2,-0.13800000000000001,"NMF","n/a",5.0000000000000001E-3,9.3706599999999991,9.3706599999999991,5.6882708165469423E-4,3.6291167809569492E-5,9.3706599999999991,5.6882708165469423E-4,-7.8498137268347804E-5,"--","--","--","--","--","--",9.3706599999999991,5.7642578760103288E-4,2.8821289380051644E-6]
[389,"WEC Energy Group, Inc.","WEC",2.8399999999999998E-2,6.2300000000000001E-2,6.2300000000000001E-2,6.2199999999999998E-2,0.06,28.51839,28.51839,1.7311515471898904E-3,4.9164703940192885E-5,28.51839,1.7311515471898904E-3,1.0785074138993018E-4,28.51839,1.7526169115510306E-3,1.0918803358962921E-4,28.51839,1.7919840548350319E-3,1.1146140821073898E-4,28.51839,1.7542772245352431E-3,1.0525663347211458E-4]
[390,"Welltower Inc.","WELL",8.8000000000000009E-2,0.13,0.13,3.4799999999999998E-2,0.105,15.70018,15.70018,9.5304787185250539E-4,8.3868212723020477E-5,15.70018,9.5304787185250539E-4,1.238962233408257E-4,15.70018,9.6486516182699156E-4,1.2543247103750891E-4,15.70018,9.8653788723837045E-4,3.4331518475895288E-5,15.70018,9.6577921106709506E-4,1.0140681716204498E-4]
[391,"Wells Fargo & Company","WFC",7.3499999999999996E-2,0.10680000000000001,0.10680000000000001,0.107,5.5E-2,120.774,120.774,7.3313429320628482E-3,5.3885370550661932E-4,120.774,7.3313429320628482E-3,7.8298742514431219E-4,120.774,7.4222477101850478E-3,7.926960554477632E-4,120.774,7.5889656547458023E-3,8.1201932505780086E-4,120.774,7.4292790552348657E-3,4.0861034803791761E-4]
[392,"Whirlpool Corporation","WHR",5.8099999999999999E-2,2E-3,2E-3,0.16649999999999998,6.5000000000000002E-2,5.2019099999999998,5.2019099999999998,3.1577149147769427E-4,1.8346323654854037E-5,5.2019099999999998,3.1577149147769427E-4,6.3154298295538855E-7,5.2019099999999998,3.1968689110312403E-4,6.3937378220624812E-7,5.2019099999999998,3.268676729186641E-4,5.4423467540957566E-5,5.2019099999999998,3.1998974125405137E-4,2.0799333181513339E-5]
[393,"Willis Towers Watson Public Limited Company","WLTW",1.78E-2,8.5400000000000004E-2,8.5400000000000004E-2,0.1,0.17499999999999999,19.614990000000002,19.614990000000002,1.1906885447114733E-3,2.1194256095864225E-5,19.614990000000002,1.1906885447114733E-3,1.0168480171835982E-4,19.614990000000002,1.2054524534486116E-3,1.0294563952451144E-4,19.614990000000002,1.2325292316904498E-3,1.23252923169045E-4,19.614990000000002,1.2065944191269756E-3,2.1115402334722071E-4]
[394,"Waste Management, Inc.","WM",2.18E-2,7.1900000000000006E-2,7.1900000000000006E-2,8.4700000000000011E-2,7.0000000000000007E-2,42.352379999999997,42.352379999999997,2.5709161058592076E-3,5.6045971107730725E-5,42.352379999999997,2.5709161058592076E-3,1.8484886801127705E-4,42.352379999999997,2.6027941069757315E-3,1.8714089629155511E-4,42.352379999999997,2.6612578635860618E-3,2.2540854104573945E-4,42.352379999999997,2.6052598214296786E-3,1.8236818750007753E-4]
[395,"Williams Companies, Inc. (The)","WMB",0.1479,6.9400000000000003E-2,6.9400000000000003E-2,0.05,0.13,13.11384,13.11384,7.9604930031466263E-4,1.1773569151653861E-4,13.11384,7.9604930031466263E-4,5.5245821441837589E-5,13.11384,8.0591989096770076E-4,5.5930840433158439E-5,13.11384,8.2402240020063662E-4,4.1201120010031834E-5,13.11384,8.0668336600345431E-4,1.0486883758044906E-4]
[396,"Walmart Inc.","WMT",1.8100000000000002E-2,5.7099999999999998E-2,5.7099999999999998E-2,4.9400000000000006E-2,7.4999999999999997E-2,339.11849999999998,339.11849999999998,2.0585506964303203E-2,3.7259767605388801E-4,339.11849999999998,2.0585506964303203E-2,1.1754324476617129E-3,339.11849999999998,2.0840756372285326E-2,1.190007188857492E-3,339.11849999999998,2.1308879803508325E-2,1.0526586622933115E-3,339.11849999999998,2.086049952218743E-2,1.5645374641640572E-3]
[397,"W.R. Berkley Corporation","WRB",9.1000000000000004E-3,3.49E-2,3.49E-2,0.09,0.1,8.8990100000000005,8.8990100000000005,5.4019651635167014E-4,4.9157882988001981E-6,8.8990100000000005,5.4019651635167014E-4,1.8852858420673288E-5,8.8990100000000005,5.468946676885244E-4,1.9086623902329502E-5,8.8990100000000005,5.5917897271962047E-4,5.0326107544765843E-5,8.8990100000000005,5.474127594128341E-4,5.474127594128341E-5]
[398,"WestRock Company","WRK",7.4700000000000003E-2,-1.9900000000000001E-2,-1.9900000000000001E-2,"n/a",6.5000000000000002E-2,6.5013399999999999,6.5013399999999999,3.9465077796493848E-4,2.9480413113980906E-5,6.5013399999999999,3.9465077796493848E-4,-7.853550481502276E-6,6.5013399999999999,3.9954423905918873E-4,-7.9509303572778559E-6,"--","--","--",6.5013399999999999,3.9992274076341468E-4,2.5994978149621954E-5]
[399,"The Western Union Company","WU",4.4800000000000006E-2,4.8300000000000003E-2,4.8300000000000003E-2,0.25769999999999998,6.5000000000000002E-2,8.3892600000000002,8.3892600000000002,5.0925316712402977E-4,2.2814541887156537E-5,8.3892600000000002,5.0925316712402977E-4,2.4596927972090639E-5,8.3892600000000002,5.1556763728242017E-4,2.4901916880740894E-5,8.3892600000000002,5.271482770193317E-4,1.3584611098788177E-4,8.3892600000000002,5.1605605185652253E-4,3.3543643370673964E-5]
[400,"Weyerhaeuser Company","WY",8.43E-2,0.05,0.05,"n/a",0.105,12.025450000000001,12.025450000000001,7.2998077286812711E-4,6.1537379152783121E-5,12.025450000000001,7.2998077286812711E-4,3.6499038643406357E-5,12.025450000000001,7.3903214869462631E-4,3.6951607434731318E-5,"--","--","--",12.025450000000001,7.3973225872103374E-4,7.767188716570854E-5]
[401,"Wynn Resorts, Limited","WYNN",8.5900000000000004E-2,0.1966,0.1966,"n/a",0.14499999999999999,5.0009700000000006,5.0009700000000006,3.035738326374745E-4,2.6076992223559062E-5,5.0009700000000006,3.035738326374745E-4,5.9682615496527486E-5,5.0009700000000006,3.0733798773911703E-4,6.0422648389510409E-5,"--","--","--",5.0009700000000006,3.0762913935828833E-4,4.4606225206951808E-5]
[402,"Xcel Energy Inc.","XEL",2.9700000000000001E-2,6.0999999999999999E-2,6.0999999999999999E-2,6.0100000000000001E-2,5.5E-2,30.418020000000002,30.418020000000002,1.8464647683636079E-3,5.4840003620399157E-5,30.418020000000002,1.8464647683636079E-3,1.1263435087018008E-4,30.418020000000002,1.8693599557302316E-3,1.1403095729954412E-4,30.418020000000002,1.9113493720947466E-3,1.1487209726289428E-4,30.418020000000002,1.8711308633291542E-3,1.0291219748310349E-4]
[403,"Xilinx, Inc.","XLNX",1.9599999999999999E-2,7.0699999999999999E-2,7.0699999999999999E-2,0.09,0.06,18.777240000000003,18.777240000000003,1.1398346147154835E-3,2.2340758448423477E-5,18.777240000000003,1.1398346147154835E-3,8.0586307260384688E-5,18.777240000000003,1.1539679615943424E-3,8.1585534884720011E-5,18.777240000000003,1.1798882992276407E-3,1.0618994693048766E-4,18.777240000000003,1.1550611542808747E-3,6.9303669256852476E-5]
[404,"Exxon Mobil Corporation","XOM",0.10279999999999999,5.6500000000000002E-2,5.6500000000000002E-2,5.91E-2,0.09,145.67329999999998,145.67329999999998,8.8428048946401615E-3,9.0904034316900847E-4,145.67329999999998,8.8428048946401615E-3,4.9961847654716909E-4,145.67329999999998,8.952451002368883E-3,5.0581348163384189E-4,145.67329999999998,9.1535402529806208E-3,5.4097422895115464E-4,145.67329999999998,8.9609319604960092E-3,8.064838764446408E-4]
[405,"DENTSPLY SIRONA Inc.","XRAY",1.1399999999999999E-2,0.12470000000000001,0.12470000000000001,0.10730000000000001,0.06,7.8049499999999998,7.8049499999999998,4.737838029509988E-4,5.4011353536413857E-6,7.8049499999999998,4.737838029509988E-4,5.9080840227989551E-5,7.8049499999999998,4.7965847173736721E-4,5.9813411425649691E-5,7.8049499999999998,4.9043252262083101E-4,5.2623409677215167E-5,7.8049499999999998,4.801128683504344E-4,2.8806772101026064E-5]
[406,"Xerox Corporation","XRX",5.7300000000000004E-2,3.3099999999999997E-2,3.3099999999999997E-2,"n/a",9.5000000000000001E-2,3.7153,3.7153,2.2552981929465862E-4,1.292285864558394E-5,3.7153,2.2552981929465862E-4,7.4650370186531995E-6,3.7153,2.2832626987307291E-4,7.557599532798713E-6,"--","--","--",3.7153,2.2854257103278931E-4,2.1711544248114986E-5]
[407,"Xylem Inc.","XYL",1.61E-2,0.11310000000000001,0.11310000000000001,0.12,0.14000000000000001,11.602799999999998,11.602799999999998,7.0432465408232572E-4,1.1339626930725444E-5,11.602799999999998,7.0432465408232572E-4,7.9659118376711039E-5,11.602799999999998,7.1305790759381208E-4,8.0646849348860151E-5,11.602799999999998,7.2907455825661641E-4,8.7488946990793969E-5,11.602799999999998,7.1373341134746795E-4,9.9922677588645521E-5]
[408,"Yum! Brands, Inc.","YUM",0.03,0.14119999999999999,0.14119999999999999,0.13,0.11,18.9678,18.9678,1.1514021765179731E-3,3.4542065295539194E-5,18.9678,1.1514021765179731E-3,1.625779873243378E-4,18.9678,1.1656789550503251E-3,1.6459386845310591E-4,18.9678,1.1918623440979634E-3,1.5494210473273524E-4,18.9678,1.1667832419550888E-3,1.2834615661505975E-4]
[409,"Zimmer Biomet Holdings, Inc.","ZBH",1.0800000000000001E-2,6.0100000000000001E-2,6.0100000000000001E-2,6.3500000000000001E-2,4.4999999999999998E-2,18.327180000000002,18.327180000000002,1.112514626969742E-3,1.2015157971273215E-5,18.327180000000002,1.112514626969742E-3,6.6862129080881493E-5,18.327180000000002,1.1263092204377534E-3,6.7691184148308974E-5,18.327180000000002,1.1516082896016046E-3,7.3127126389701893E-5,18.327180000000002,1.1273762110679396E-3,5.0731929498057284E-5]
[410,"Zions Bancorporation, N.A.","ZION",4.99E-2,4.3999999999999997E-2,4.3999999999999997E-2,7.6799999999999993E-2,9.5000000000000001E-2,4.4977999999999998,4.4977999999999998,2.7302990908500404E-4,1.3624192463341702E-5,4.4977999999999998,2.7302990908500404E-4,1.2013315999740177E-5,4.4977999999999998,2.7641533567547907E-4,1.2162274769721078E-5,4.4977999999999998,2.8262415521482828E-4,2.1705535120498809E-5,4.4977999999999998,2.7667719322565598E-4,2.6284333356437318E-5]
[411,"Zoetis Inc.","ZTS",7.8000000000000005E-3,0.1048,0.1048,0.11,0.13500000000000001,48.660779999999995,48.660779999999995,2.9538548489051052E-3,2.3040067821459823E-5,48.660779999999995,2.9538548489051052E-3,3.0956398816525503E-4,48.660779999999995,2.9904810880720879E-3,3.1340241802995484E-4,48.660779999999995,3.0576530391735095E-3,3.3634183430908605E-4,48.660779999999995,2.9933140714507398E-3,4.0409739964584991E-4]
[{"$f":"MAX(A$5:A415)+1","v":412},"Zoetis Inc.","ZTS",5.4000000000000003E-3,0.11890000000000001,null,null,null,57.41]
[null,null,null,null,null,null,null,null,{"$f":"SUM(I5:I415)","v":16473.653070000008},{"$f":"SUM(J5:J415)","v":16473.653070000008},{"$f":"SUM(K5:K415)","v":0.99999999999999944},null,{"$f":"SUM(M5:M415)","v":16473.653070000008},{"$f":"SUM(N5:N415)","v":0.99999999999999944},null,{"$f":"SUM(P5:P415)","v":16271.890230000006},{"$f":"SUM(Q5:Q415)","v":0.99999999999999978},null,{"$f":"SUM(S5:S415)","v":15914.421740000009},{"$f":"SUM(T5:T415)","v":0.99999999999999933},null,{"$f":"SUM(V5:V415)","v":16256.489910000009},{"$f":"SUM(W5:W415)","v":1}]
[null,"Weighted Average",null,null,null,null,null,null,null,null,null,{"$f":"ROUND(SUM(L5:L415),4)","v":3.1399999999999997E-2},null,null,{"$f":"ROUND(SUM(O5:O415),4)","v":8.8900000000000007E-2},null,null,{"$f":"ROUND(SUM(R5:R415),4)","v":8.72E-2},null,null,{"$f":"ROUND(SUM(U5:U415),4)","v":9.06E-2},null,null,{"$f":"ROUND(SUM(X5:X415),4)","v":0.10199999999999999}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND(AVERAGE(R418,U418,X418),4)","v":9.3299999999999994E-2}]
[]
["n/a","Not Available"]
["NMF","Eliminated growth rates that were greater than +/-50%, as well as Yahoo! Finance values that were negative or greater than 20% that were not verified by Thomson Reuters Stockreports+"]
[]
["(a)","Dividend paying components of S&P 500 index from zacks.com (retrieved Mar. 27, 2020)"]
["(b)","www.valueline.com (retrieved Mar. 27, 2020)"]
["(c)","http://finance.yahoo.com (retrieved Mar. 27, 2020)"]
["(d)","Eliminated Yahoo growth values that were unable to be verified by Thomson Reuters/Verus"]
["(e)","www.zacks.com (retrieved Mar. 27, 2020)"]
[]
[null,"Low-end Screen",null,-0.5]
[null,"High-end Screen",null,0.5]

{"sheet":"Bond Yields","index":33,"n_rows":82,"n_cols":19,"rows_kept":82,"cut":false,"hidden":false,"merged":[[45,1,46,7],[4,14,6,14],[43,1,44,7],[3,2,3,8],[4,2,4,8],[4,10,6,10],[4,12,6,12]]}
["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,null,null,null,null,null,null,null,null,"Baa-30 Yr."]
[]
[null,"Nov. 2019",3.7699999999999997E-2,null,3.4299999999999997E-2,null,3.2599999999999997E-2,null,{"$f":"AVERAGE(C9:G9)","v":3.4866666666666664E-2},null,2.2800000000000001E-2,null,1.8100000000000002E-2,null,3.0700000000000002E-2,null,null,null,{"$f":"C9-K9","v":1.4899999999999997E-2}]
[null,"Dec.",3.73E-2,null,3.4000000000000002E-2,null,3.2199999999999999E-2,null,{"$f":"AVERAGE(C10:G10)","v":3.4500000000000003E-2},null,2.3E-2,null,1.8599999999999998E-2,null,3.0099999999999998E-2,null,null,null,1.43E-2]
[null,"Jan.",3.5999999999999997E-2,null,3.2899999999999999E-2,null,3.1199999999999999E-2,null,3.3366666666666663E-2,null,2.2200000000000001E-2,null,1.7600000000000001E-2,null,2.9399999999999999E-2,null,null,null,1.3799999999999996E-2]
[null,"Feb.",3.4200000000000001E-2,null,3.1099999999999999E-2,null,2.9600000000000001E-2,null,3.1633333333333333E-2,null,1.9699999999999999E-2,null,1.4999999999999999E-2,null,2.7799999999999998E-2,null,null,null,1.4500000000000002E-2]
[null,"Mar.",4.3999999999999997E-2,null,3.6999999999999998E-2,null,3.4000000000000002E-2,null,3.833333333333333E-2,null,1.46E-2,null,8.6999999999999994E-3,null,3.0099999999999998E-2,null,null,null,2.9399999999999996E-2]
[null,"Apr. 2020",3.8199999999999998E-2,null,3.1899999999999998E-2,null,2.93E-2,null,3.3133333333333327E-2,null,1.2699999999999999E-2,null,6.6E-3,null,2.4299999999999999E-2,null,null,null,2.5499999999999998E-2]
[]
["Average",null,{"$f":"ROUND(AVERAGE(C9:C14),4)","v":3.7900000000000003E-2},null,{"$f":"ROUND(AVERAGE(E9:E14),4)","v":3.3500000000000002E-2},null,{"$f":"ROUND(AVERAGE(G9:G14),4)","v":3.15E-2},null,{"$f":"ROUND(AVERAGE(I9:I14),4)","v":3.4299999999999997E-2},null,{"$f":"ROUND(AVERAGE(K9:K14),4)","v":1.9199999999999998E-2},null,{"$f":"ROUND(AVERAGE(M9:M14),4)","v":1.41E-2},null,{"$f":"ROUND(AVERAGE(O9:O14),4)","v":2.87E-2}]
[null,"Aa Spread",{"$f":"C16-G16","v":6.4000000000000029E-3},null,{"$f":"E16-G16","v":2.0000000000000018E-3},null,null,null,{"$f":"I16-G16","v":2.7999999999999969E-3},null,{"$f":"K16-M16","v":5.0999999999999986E-3}]
[]
[]
["(a)","Moody's Investors Service."]
["(b)","http://www.fred.stlouisfed.org"]
[]
[]
["BOND YIELD FORECAST"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,"Average Utility"]
[" ",null,null,null,"2021-25",null,null,null,null,null,null,null,{"$f":"E27","v":"2021-25"}]
["Projected Aa Utility Yield"]
[null,"IHS Global Insight  (a)",null,null,4.2959999999999998E-2,null,null,null,null,null,null,null,{"$f":"E29","v":4.2959999999999998E-2}]
[null,"EIA  (b)",null,null,4.5960000000000001E-2,null,null,null,null,null,null,null,{"$f":"E30","v":4.5960000000000001E-2}]
[null,"Average",null,null,{"$f":"AVERAGE(E29:E30)","v":4.446E-2},null,null,null,null,null,null,null,{"$f":"AVERAGE(M29:M30)","v":4.446E-2}]
[]
["Current A - AA Yield Spread  (c)",null,null,null,{"$f":"E17","v":2.0000000000000018E-3},null,null,null,null,null,"Avg. - Aa Spread",null,{"$f":"I17","v":2.7999999999999969E-3}]
[]
["Implied Single-A Utility Yield",null,null,null,{"$f":"E31+E33","v":4.6460000000000001E-2},null,null,null,null,null,"Implied Avg Yield",null,{"$f":"ROUND(M31+M33,4)","v":4.7300000000000002E-2}]
[]
["Current Baa - AA Yield Spread  (c)",null,null,null,{"$f":"C17","v":6.4000000000000029E-3}]
[]
["Implied Baa Utility Yield",null,null,null,{"$f":"ROUND(E31+E37,4)","v":5.0900000000000001E-2}]
[]
[]
[]
["(a)",{"$f":"B73&\".\"","v":"IHS Markit, Long-Term Macro Forecast - Baseline (Apr. 8, 2020)."}]
["(b)",{"$f":"B74&\".\"","v":"Energy Information Administration, Annual Energy Outlook 2020 (Jan. 29, 2020)."}]
[]
["(c)",{"$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 Nov. 2019 - Apr. 2020."}]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,"Average"]
["10-Yr. Treasury",null,2021,null,2022,null,2023,null,2024,null,2025,null,"2021-25"]
[null,"Value Line (a)",2.4E-2,null,2.8000000000000001E-2,null,2.9000000000000001E-2,null,0.03]
[null,"IHS Global Insight (b)",2.5700000000000001E-2,null,2.8899999999999999E-2,null,2.9899999999999999E-2,null,3.0300000000000001E-2,null,3.0499999999999999E-2]
[null,"EIA (c)",3.1300000000000001E-2,null,3.2300000000000002E-2,null,3.2800000000000003E-2,null,3.2800000000000003E-2,null,3.27E-2]
[null,"Blue Chip (d)",2.3E-2,null,2.5000000000000001E-2,null,2.8000000000000001E-2,null,0.03,null,3.1E-2]
[]
["30-Yr. Treasury"]
[null,"Value Line (a)",2.8000000000000001E-2,null,3.2000000000000001E-2,null,3.3000000000000002E-2,null,3.4000000000000002E-2,null,null,null,3.175E-2]
[null,"IHS Global Insight (b)",2.9600000000000001E-2,null,3.2599999999999997E-2,null,3.3599999999999998E-2,null,3.4000000000000002E-2,null,3.4299999999999997E-2,null,3.2820000000000002E-2]
[null,"Blue Chip (d)",2.8000000000000001E-2,null,0.03,null,3.2000000000000001E-2,null,3.5000000000000003E-2,null,3.5999999999999997E-2,null,3.2199999999999999E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,3.2256666666666663E-2]
["Aaa Corporate"]
[null,"Value Line (a)",3.4000000000000002E-2,null,3.6999999999999998E-2,null,3.7999999999999999E-2,null,3.9E-2]
[null,"IHS Global Insight (b)",3.39E-2,null,3.6600000000000001E-2,null,3.8199999999999998E-2,null,3.8899999999999997E-2,null,3.9199999999999999E-2]
[null,"Blue Chip (d)",3.6999999999999998E-2,null,0.04,null,4.2999999999999997E-2,null,4.4999999999999998E-2,null,4.5999999999999999E-2]
[]
["Aa Utility"]
[null,"IHS Global Insight (b)",3.9199999999999999E-2,null,4.2000000000000003E-2,null,4.3799999999999999E-2,null,4.4699999999999997E-2,null,4.5100000000000001E-2,null,4.2959999999999998E-2]
[null,"EIA (c)",4.4299999999999999E-2,null,4.58E-2,null,4.6600000000000003E-2,null,4.6600000000000003E-2,null,4.65E-2,null,4.5960000000000001E-2]
[]
[]
[]
["(a)","Value Line Investment Survey, Forecast for the U.S. Economy (Feb. 28, 2020)"]
["(b)","IHS Markit, Long-Term Macro Forecast - Baseline (Apr. 8, 2020)"]
["(c)","Energy Information Administration, Annual Energy Outlook 2020 (Jan. 29, 2020)"]
["(d)","Wolters Kluwer, Blue Chip Financial Forecasts (Dec. 1, 2019)"]
[]
[]
["BLUE CHIP (Dec. 2019)"]
[null,null,"3Q2019",null,2024,null,"Chg."]
[null,"Aaa",3.2000000000000001E-2,null,4.4999999999999998E-2,null,0.69000000000000039]
[null,"Baa",3.9399999999999998E-2,null,5.3999999999999999E-2,null,0.83000000000000007]
[null,null,null,null,null,null,0.76000000000000023]

{"sheet":"Electric Utility Data","index":34,"n_rows":58,"n_cols":35,"rows_kept":58,"cut":false,"hidden":false,"merged":[[5,5,5,6],[5,7,5,9],[5,19,5,21],[5,10,5,11],[5,12,5,13],[5,14,5,15],[5,16,5,17]]}
["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},{"$f":"AH4+1","v":34}]
[" "," ",null,null,"(a)","(b)","(b)","(b)","(b)","(b)","(b)","(b)","(b)","(b)","(b)","(b)","(b)","(b)","(b)","(b)","(b)","(b)","(b)","(a)","(b)","(b)","(c)","(d)","(b)","(b)","(e)","(f)","(g)","(h)","(i)"]
[null,null,null,null,"Est'd","Projected Price",null,2024,null,null,"Common Shares",null,"Debt Ratio",null,"Equity Ratio",null,"Total Capital",null,"ROE","Projected Growth Rates",null,null,"Safety",null,"Financial","Allowed","S&P","Moody's","Market","Gas"]
[null,"SYM","Company",null,"Div'd","High","Low","EPS","DPS","BVPS",2019,2024,2019,2024,2019,2024,2019,2024,2024,"EPS","DPS","BVPS","Rank","Beta","Strength","ROE","Rating","Rating","Cap","Utility","IBES","Zacks"]
[1,"AQN","Algonquin Pwr & Util",null,{"$f":"0.141*4","v":0.56399999999999995},"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",0.5,"n/a","n/a","BBB","NR",7032.854566,"Y",7.8E-2,7.0999999999999994E-2]
[{"$f":"A8+1","v":2},"ALE","ALLETE",null,2.5,90,65,4.5,3,52.5,51.7,53,0.38600000000000001,0.41499999999999998,0.61399999999999999,0.58499999999999996,3632.8,4725,8.5000000000000006E-2,5.5E-2,5.5E-2,4.4999999999999998E-2,2,0.6,"A",9.2499999999999999E-2,"BBB","Baa1",3800,"Y",7.0000000000000007E-2,"n/a"]
[3,"LNT","Alliant Energy",null,1.52,55,40,3,2,28.8,245.02,260,0.51500000000000001,0.52,0.48499999999999999,0.48,10000,12000,0.105,6.5000000000000002E-2,5.5E-2,7.4999999999999997E-2,2,0.55000000000000004,"A",0.1,"A-","Baa2",13400,"Y",5.6500000000000002E-2,5.5100000000000003E-2]
[4,"AEE","Ameren Corp.",null,2.0299999999999998,80,60,4.5,2.4500000000000002,44,246.2,275,0.52100000000000002,0.48,0.47099999999999997,0.51500000000000001,17116,23400,0.1,0.06,0.05,0.06,2,0.5,"A",8.6999999999999994E-2,"BBB+","Baa1",20000,"Y",6.5000000000000002E-2,6.7500000000000004E-2]
[5,"AEP","American Elec Pwr",null,2.88,105,85,5.25,3.55,50,494.17,530,0.56100000000000005,0.53500000000000003,0.439,0.46500000000000002,44759,56700,0.105,0.05,5.5E-2,4.4999999999999998E-2,1,0.5,"A+",{"$f":"AVERAGE(0.093,0.109)","v":0.10100000000000001},"A-","Baa1",47000,"N",0.06,5.7799999999999997E-2]
[6,"AGR","Avangrid, Inc.",null,1.78,60,45,3,2.2000000000000002,53.75,309,309,0.28499999999999998,0.4,0.71499999999999997,0.6,21325,27800,0.06,8.5000000000000006E-2,3.5799999999999998E-2,1.4999999999999999E-2,2,0.4,"B++",{"$f":"AVERAGE(9%,9.1%,9.3%,9.25%)","v":9.1625000000000012E-2},"BBB+","Baa1",16000,"Y",6.3E-2,5.2400000000000002E-2]
[7,"AVA","Avista Corp.",null,1.64,60,45,2.5,1.9,32.5,67.180000000000007,71,0.49399999999999999,0.505,0.50600000000000001,0.495,3834.6,4800,0.08,0.01,0.04,0.03,2,0.6,"A",{"$f":"AVERAGE(0.094,0.095,0.094)","v":9.4333333333333338E-2},"BBB","Baa2",2900,"Y",6.0999999999999999E-2,5.3100000000000001E-2]
[8,"BKH","Black Hills Corp.",null,2.2000000000000002,90,65,4.25,2.75,47,61.48,64,0.57099999999999995,0.51500000000000001,0.42899999999999999,0.48499999999999999,5502.2,6225,0.09,3.5000000000000003E-2,0.06,0.05,2,0.65,"A",9.3700000000000006E-2,"BBB+","Baa2",4200,"Y",5.8299999999999998E-2,5.8900000000000001E-2]
[9,"CNP","CenterPoint Energy",null,0.6,35,25,1.85,1.25,17.75,502.24,600,0.63,0.55000000000000004,0.29099999999999998,0.41499999999999998,22603,25400,0.105,6.5000000000000002E-2,0.02,6.5000000000000002E-2,3,0.7,"B+",9.4E-2,"BBB+","Baa2",12000,"Y",-5.96E-2,0.05]
[10,"CMS","CMS Energy Corp.",null,1.66,70,50,3.5,2.15,25.5,283.86,300,0.70399999999999996,0.67,0.29399999999999998,0.33,17082,23200,0.13500000000000001,7.4999999999999997E-2,7.0000000000000007E-2,7.4999999999999997E-2,2,0.5,"B++",0.1,"BBB+","Baa1",18000,"Y",7.2999999999999995E-2,6.9500000000000006E-2]
[11,"ED","Consolidated Edison",null,3.09,100,85,5.25,3.5,62.5,334,345,0.51500000000000001,0.505,0.48499999999999999,0.495,37050,43600,8.5000000000000006E-2,0.03,3.5000000000000003E-2,3.5000000000000003E-2,1,0.4,"A+",{"$f":"AVERAGE(8.8%,9%)","v":8.8999999999999996E-2},"A-","Baa2",31000,"Y",2.41E-2,0.02]
[12,"D","Dominion Energy",null,3.76,105,80,5.5,4.1500000000000004,41,824,865,0.57499999999999996,0.59499999999999997,0.4,0.40500000000000003,70775,87600,0.13500000000000001,7.0000000000000007E-2,4.4999999999999998E-2,6.5000000000000002E-2,2,0.5,"B++",0.109,"BBB+","Baa2",70000,"Y",4.8800000000000003E-2,4.6800000000000001E-2]
[13,"DTE","DTE Energy Co.",null,4.2,155,115,8.25,5.2,78,192.21,206,0.57699999999999996,0.58499999999999996,0.42299999999999999,0.41499999999999998,27607,38500,0.105,0.05,6.5000000000000002E-2,5.5E-2,2,0.5,"B++",0.1,"BBB+","Baa2",22000,"Y",5.96E-2,5.5E-2]
[14,"DUK","Duke Energy Corp.",null,3.83,105,80,6,4.0999999999999996,71.75,733,775,0.54500000000000004,0.55000000000000004,0.44500000000000001,0.44500000000000001,101375,125000,8.5000000000000006E-2,0.06,2.5000000000000001E-2,2.5000000000000001E-2,2,0.45,"A",{"$f":"AVERAGE(9.9%,10.1%,10.63%,10.3%)","v":0.102325},"A-","Baa1",70000,"Y",4.1399999999999999E-2,4.6399999999999997E-2]
[15,"EIX","Edison International",null,2.6,95,65,4.75,3,47.5,361.99,395,0.53500000000000003,0.56499999999999995,0.39900000000000002,0.39,33360,48300,0.1,"n/a",0.04,5.5E-2,3,0.55000000000000004,"B+",0.10299999999999999,"BBB","Baa3",22000,"N",3.3000000000000002E-2,3.3099999999999997E-2]
[16,"EE","El Paso Electric Co.",null,1.64,65,45,2.75,2.0499999999999998,34.25,40.729999999999997,43.25,0.52400000000000002,0.52500000000000002,0.47599999999999998,0.47499999999999998,2557.5,3125,0.08,1.4999999999999999E-2,6.5000000000000002E-2,0.03,2,0.6,"B++",{"$f":"AVERAGE(0.0965,0.0948)","v":9.5649999999999999E-2},"BBB","Baa2",2800,"N",4.4999999999999998E-2,"n/a"]
[17,"EMA","Emera Inc.",null,2.4500000000000002,85,60,4,2.76,39.6,242.48,255,{"$f":"13679/(13679+8601)","v":0.61395870736086178},{"$f":"12680/(12680+9385)","v":0.57466576025379557},{"$f":"8601/(13679+8601)","v":0.38604129263913822},{"$f":"9385/(12680+9385)","v":0.42533423974620438},{"$f":"13679+8601","v":22280},{"$f":"12680+9385","v":22065},0.115,0.06,3.5000000000000003E-2,0.01,2,0.5,"B+","n/a","BBB","Baa3",13200,"Y",4.07E-2,"n/a"]
[18,"ETR","Entergy Corp.",null,3.76,140,100,7,4.55,63,199.15,212,0.62,0.57999999999999996,0.371,0.41,27557,32600,0.11,0.03,0.04,0.05,2,0.6,"B++",9.9500000000000005E-2,"BBB+","Baa2",24000,"Y",0.06,5.9499999999999997E-2]
[19,"EVRG","Evergy Inc.",null,2.08,75,55,3.75,2.5499999999999998,43.25,226.64,227,0.50600000000000001,0.52,0.49399999999999999,0.48,17337,20300,8.5000000000000006E-2,"n/a","n/a","n/a",2,"n/a","B++",9.2999999999999999E-2,"A-","Baa2",16000,"N",3.9E-2,4.9500000000000002E-2]
[20,"ES","Eversource Energy",null,2.27,90,75,4.5,2.85,48.5,324,355,0.53,0.53500000000000003,0.46500000000000002,0.46,26375,37400,9.5000000000000001E-2,5.5E-2,0.06,0.05,1,0.55000000000000004,"A",{"$f":"AVERAGE(10%,9.25%,9.67%)","v":9.64E-2},"A-","Baa1",29000,"Y",5.7299999999999997E-2,6.13E-2]
[21,"EXC","Exelon Corp.",null,1.53,60,45,3.75,1.9,42.25,972,992,0.5,0.49,0.5,0.51,64750,82300,0.09,0.08,5.5E-2,0.05,2,0.65,"B++",{"$f":"AVERAGE(9.25%,9.75%,9.75%)","v":9.5833333333333326E-2},"BBB+","Baa2",47000,"Y",-2.4500000000000001E-2,0.04]
[22,"FE","FirstEnergy Corp.",null,1.57,60,45,3.25,1.9,21.25,540,575,0.72,0.65600000000000003,0.28000000000000003,0.34499999999999997,27225,35400,0.15,7.0000000000000007E-2,0.03,8.5000000000000006E-2,2,0.6,"B++",{"$f":"AVERAGE(9.75%,11.7%)","v":0.10725},"BBB","Baa3",28000,"N",-6.6000000000000003E-2,"n/a"]
[23,"FTS","Fortis Inc.",null,1.99,75,55,3,2.5,43.75,463.3,478,0.54200000000000004,0.52,0.41799999999999998,0.44500000000000001,40445,46800,7.0000000000000007E-2,2.5000000000000001E-2,0.06,0.04,2,0.6,"B++",{"$f":"AVERAGE(0.083,0.1032)","v":9.3100000000000002E-2},"A-","Baa3",26000,"Y",5.0299999999999997E-2,5.9299999999999999E-2]
[24,"HE","Hawaiian Elec.",null,1.33,50,35,2.25,1.6,25,108.97,114,0.44600000000000001,0.47499999999999998,0.54600000000000004,0.52,4176.8999999999996,5500,0.09,3.5000000000000003E-2,0.04,0.04,2,0.55000000000000004,"A",{"$f":"AVERAGE(0.095,0.095,0.095)","v":9.5000000000000015E-2},"BBB-","Baa2",4700,"N",3.3000000000000002E-2,3.0499999999999999E-2]
[25,"IDA","IDACORP, Inc.",null,2.78,115,85,5.25,3.55,57.5,50.4,50.4,0.41299999999999998,0.46500000000000002,0.58699999999999997,0.53500000000000003,4201.3,5425,0.09,0.03,6.5000000000000002E-2,3.5000000000000003E-2,2,0.5,"A",0.1,"BBB","Baa1",4800,"N",2.5999999999999999E-2,2.5000000000000001E-2]
[26,"MGEE","MGE Energy",null,1.46,80,65,3.25,1.8,31.25,34.67,34.67,0.38,0.41499999999999998,0.62,0.58499999999999996,1379.4,1850,0.105,5.5E-2,5.5E-2,0.05,1,0.5,"A+",9.8000000000000004E-2,"NR","NR",2500,"Y",0.04,"n/a"]
[27,"NEE","NextEra Energy, Inc.",null,5.65,295,240,12.5,8,97.5,489,495,0.505,0.5,0.495,0.5,74550,96800,0.13,0.1,0.105,7.0000000000000007E-2,1,0.5,"A+",0.106,"A-","Baa1",129000,"N",7.7100000000000002E-2,7.7200000000000005E-2]
[28,"NWE","NorthWestern Corp.",null,2.4300000000000002,85,65,4,2.8,45.75,50.45,53,0.52500000000000002,0.495,0.47499999999999998,0.505,4289.8,4825,8.5000000000000006E-2,2.5000000000000001E-2,0.04,0.03,2,0.55000000000000004,"B++",{"$f":"AVERAGE(0.0965,0.104)","v":0.10025000000000001},"BBB","Baa2",3200,"Y",3.6600000000000001E-2,3.39E-2]
[29,"OGE","OGE Energy Corp.",null,1.62,55,40,2.75,1.95,24.25,200.1,200,0.436,0.45500000000000002,0.56399999999999995,0.54500000000000004,7334.7,8975,0.11,4.4999999999999998E-2,0.06,3.5000000000000003E-2,2,0.7,"A",9.5000000000000001E-2,"BBB+","Baa1",7700,"N",1.7000000000000001E-2,3.3700000000000001E-2]
[30,"OTTR","Otter Tail Corp.",null,1.5,60,45,2.75,1.8,24.5,40.159999999999997,41.5,0.46899999999999997,0.46,0.53100000000000003,0.54,1471.1,1875,0.115,0.05,0.05,0.05,2,0.7,"A",{"$f":"AVERAGE(0.0941,0.0977,0.0875)","v":9.3100000000000002E-2},"BBB","Baa2",2000,"N",0.09,"n/a"]
[31,"PNW","Pinnacle West Capital",null,3.22,115,95,6,4,58,112.44,118,0.47099999999999997,0.51500000000000001,0.52900000000000003,0.48499999999999999,10263,14125,0.105,4.4999999999999998E-2,5.5E-2,3.5000000000000003E-2,1,0.45,"A+",0.1,"A-","A3",9000,"N",4.9799999999999997E-2,5.21E-2]
[32,"PNM","PNM Resources",null,1.26,55,33,2.75,1.5,29.25,79.650000000000006,92,0.59799999999999998,0.505,0.39900000000000002,0.49,4207.7,5450,9.5000000000000001E-2,0.06,5.5E-2,5.5E-2,3,0.5,"B+",{"$f":"AVERAGE(0.09575,0.10125)","v":9.8500000000000004E-2},"BBB","Baa3",3500,"N",6.3E-2,5.8700000000000002E-2]
[33,"POR","Portland General Elec.",null,1.64,60,45,3,2.0499999999999998,33.75,89.39,90,0.51300000000000001,0.52500000000000002,0.48699999999999999,0.47499999999999998,5323,6375,0.09,0.04,0.06,0.03,2,0.55000000000000004,"B++",9.5000000000000001E-2,"BBB+","A3",4500,"N",4.1500000000000002E-2,5.2699999999999997E-2]
[34,"PPL","PPL Corp.",null,1.66,45,35,3,1.8,23,770,780,0.59,0.54500000000000004,0.41,0.45500000000000002,32750,39600,0.13500000000000001,2.5000000000000001E-2,0.02,0.06,2,0.65,"B++",9.7250000000000003E-2,"A-","Baa2",26000,"Y",5.0000000000000001E-3,"n/a"]
[35,"PEG","Pub Sv Enterprise Grp.",null,1.96,70,55,4.25,2.4,38,506,506,0.48499999999999999,0.51,0.51500000000000001,0.49,29050,39300,0.11,0.06,0.05,0.05,1,0.6,"A++",9.6000000000000002E-2,"BBB+","Baa1",30000,"Y",2.35E-2,3.4099999999999998E-2]
[36,"SRE","Sempra Energy",null,4.26,190,140,9.5,5.6,88.25,291.70999999999998,340,0.51,0.48499999999999999,0.434,0.51500000000000001,40734,58300,0.11,0.1,7.4999999999999997E-2,0.08,2,0.65,"A",0.10199999999999999,"BBB+","Baa1",37000,"Y",4.2000000000000003E-2,6.8000000000000005E-2]
[37,"SO","Southern Company",null,2.56,70,50,4,2.86,31.5,1050,1080,0.60499999999999998,0.58499999999999996,0.39,0.41499999999999998,70300,82100,0.13,0.04,0.03,0.04,2,0.5,"A",0.125,"A-","Baa2",73000,"Y",4.36E-2,0.04]
[38,"WEC","WEC Energy Group",null,2.57,100,80,4.75,3.2,38.25,315.43,315.5,0.52500000000000002,0.52,0.47399999999999998,0.48,21355,25000,0.125,0.06,6.5000000000000002E-2,3.5000000000000003E-2,1,0.45,"A+",{"$f":"AVERAGE(AVERAGE(0.1,0.103),0.0905,0.0911,0.099)","v":9.5524999999999999E-2},"A-","Baa1",31000,"Y",5.96E-2,5.91E-2]
[39,"XEL","Xcel Energy Inc.",null,1.75,65,55,3.5,2.15,32.75,524.54,548,0.56799999999999995,0.56999999999999995,0.432,0.43,30646,41800,0.11,0.06,0.06,5.5E-2,1,0.45,"A+",9.6000000000000002E-2,"A-","Baa1",33000,"Y",5.3999999999999999E-2,5.7200000000000001E-2]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AVERAGE(S8:S46)","v":0.10276315789473682},null,null,null,null,null,null,null,null,null,{"$f":"AVERAGE(AC8:AC46)","v":24262.380886307692}]
[]
["(a)","The Value Line Investment Survey, Summary & Index (May 1, 2020)."]
["(b)","The Value Line Investment Survey (Feb. 14, Mar. 13 and Apr. 24, 2020).",null,null,null,null,null,null,"Emera (Mar. 20, 2020).",null,null,"Algonquin market cap ($US) retrieved from www.nasdaq.com (May 1, 2020)."]
["(c)","Issuer credit rating from www.standardandpoors.com (retrieved May 1, 2020)."]
["(d)","Long-term rating from www.moodys.com (retrieved May 1, 2020)."]
["(e)","www.finance.yahoo.com (retreived May 1, 2020)."]
["(f)","www.zacks.com (retrieved May 1, 2020)."]
["(g)"]
["(h)"]
["(i)"]

{"sheet":"Opco CS Data","index":35,"n_rows":432,"n_cols":10,"rows_kept":432,"cut":false,"hidden":false,"merged":[[1,2,1,4],[1,5,1,8]]}
[]
[null,null,"At Year-End 2019",null,null,"At Year-End 2019"]
["Operating Company (Data for Exhibit)",null,"Debt (a)","Preferred","Common Equity","Debt (a)","Preferred","Common Equity","Total","Source:\n10-K unless otherwise noted"]
["ALLIANT ENERGY CORP."]
["Interstate Power & Light",null,0.47548760405493196,3.0215588221963709E-2,0.49429680772310436,3147.3,200,3271.8,6619.1,0]
["Wisconsin Power & Light",null,0.44985219840327723,0,0.55014780159672272,1932.7,0,2363.6,4296.3,0]
["AMEREN CORP."]
["Ameren Illinois Co.",null,0.46386401972233032,8.0446347476320224E-3,0.52809134553003767,3575,62,4070,7707,0]
["Union Electric Co.",null,0.49068977632041222,9.3687785454971313E-3,0.49994144513409067,4190,80,4269,8539,0]
["AMERICAN ELEC PWR"]
["AEP Texas, Inc.",null,0.60621051931644399,0,0.39378948068355607,4558.4000000000005,0,2961.1,7519.5,0]
["Appalachian Power Co.",null,0.5112110775286427,0,0.48878892247135719,4363.8,0,4172.3999999999996,8536.2000000000007,0]
["Indiana Michigan Power Co.",null,0.54520430415043075,0,0.45479569584956919,3050.2,0,2544.4,5594.6,0]
["Kentucky Power Co.",null,0.52657689356610604,0,0.47342310643389401,870,0,782.18035699999996,1652.180357,"FERC Form 1 (2019)"]
["Kingsport Power Co.",null,0.45375645317622942,0,0.54624354682377063,59,0,71.025699000000003,130.025699,"FERC Form 1 (2019)"]
["Ohio Power Co.",null,0.45354536542860258,0,0.54645463457139742,2082,0,2508.5,4590.5,0]
["Public Service Co. of Oklahoma",null,0.50233737996013772,0,0.49766262003986228,1386.2,0,1373.3,2759.5,0]
["Southwestern Electric Pwr Co.",null,0.52104302784154455,0,0.47895697215845545,2655.6,0,2441.1,5096.7,0]
["Wheeling Power Co.",null,0.46487651337078956,0,0.53512348662921039,350,0,402.88811099999998,752.88811099999998,"FERC Form 1 (2019)"]
["AVANGRID"]
["Central Maine Pwr",null,0.3749503249897696,1.8000766442576084E-4,0.62486966734580462,1190,0.57130000000000003,1983.18245,3173.7537499999999,"FERC Form 1 (2019)"]
["NY State E&G",null,0.51063849470461053,0,0.48936150529538958,1535.4839979999999,0,1471.5043390000001,3006.9883369999998,"FERC Form 1 (2019)"]
["Rochester G&E",null,0.4878481220837258,0,0.51215187791627415,1051.9404079999999,0,1104.3462730000001,2156.286681,"FERC Form 1 (2019)"]
["United Illuminating",null,0.42373355243998267,0,0.57626644756001733,866.96,0,1179.0427179999999,2046.002718,"FERC Form 1 (2019)"]
["BLACK HILLS CORP."]
["Black Hills Power",null,0.43180738841369554,0,0.56819261158630452,342.77289000000002,0,451.03680200000002,793.80969200000004,"FERC Form 1 (2019)"]
["Cheyenne Light Fuel & Power",null,0.51684138792555612,0,0.48315861207444394,202,0,188.83557300000001,390.83557300000001,"FERC Form 1 (2019)"]
["Black Hills/Colorado Electric Utility Co",null,0.27015299563795847,0,0.72984700436204164,150,0,405.240928,555.24092799999994,"FERC Form 1 (2019)"]
["CMS ENERGY"]
["Consumers Energy Co.",null,0.48700437607744329,2.4532555364010079E-3,0.51054236838615563,7345,37,7700,15082,0]
["CONSOLIDATED EDISON"]
["Consolidated Edison of NY",null,0.5140324963072378,0,0.4859675036927622,14964,0,14147,29111,0]
["Orange & Rockland",null,0.51954371998558391,0,0.48045628001441604,824.23237900000004,0,762.22194100000002,1586.4543200000001,"FERC Form 1 (2019)"]
["Rockland Electric",null,0,0,1,0,0,308.41211700000002,308.41211700000002,"FERC Form 1 (2019)"]
["DOMINION ENERGY"]
["Virginia Electric & Power",null,0.46878560036454775,0,0.53121439963545225,12345,0,13989,26334,0]
["Dominion Energy South Carolina",null,0.48155055281737047,0,0.51844944718262953,3615,0,3892,7507,0]
["DTE ENERGY CO."]
["DTE Electric Co.",null,0.49975665716470835,0,0.5002433428352917,7188,0,7195,14383,0]
["DUKE ENERGY"]
["Duke Energy Carolinas",null,0.48156691352029463,0,0.51843308647970543,11900,0,12811,24711,0]
["Duke Energy Florida",null,0.54057529610829103,0,0.45942470389170897,7987,0,6788,14775,0]
["Duke Energy Indiana",null,0.46999536607970344,0,0.53000463392029662,4057,0,4575,8632,0]
["Duke Energy Ohio",null,0.41558235480799743,0,0.58441764519200257,2619,0,3683,6302,0]
["Duke Energy Progress",null,0.49486451048951047,0,0.50513548951048948,9058,0,9246,18304,0]
["Progress Energy Inc.",null,0.55735657308314646,0,0.44264342691685354,19634,0,15593,35227,0]
["Duke Energy Kentucky",null,0.50628641285326359,0,0.49371358714673658,661.521435,0,645.09359199999994,1306.6150269999998,"FERC Form 1 (2019)"]
["ENTERGY CORP."]
["Entergy Arkansas Inc.",null,0.52944922924307691,0,0.47055077075692309,3517.2080000000001,0,3125.9369999999999,6643.1450000000004,0]
["Entergy Louisiana LLC",null,0.53308390240648229,0,0.46691609759351782,7303.6690000000008,0,6397.1180000000004,13700.787,0]
["Entergy Mississippi Inc.",null,0.51140234706680021,0,0.4885976529331999,1614.1289999999999,0,1542.1510000000001,3156.2799999999997,0]
["Entergy New Orleans Inc.",null,0.52909628286457067,0,0.47090371713542939,559.06799999999998,0,497.57900000000001,1056.6469999999999,0]
["Entergy Texas Inc.",null,0.51659550667143428,9.4026294587604697E-3,0.47400186386980531,1922.9559999999999,35,1764.4069999999999,3722.3629999999998,0]
["EVERGY, INC."]
["Evergy Metro",null,0.49454531210216035,0,0.50545468789783965,2525,0,2580.6999999999998,5105.7,0]
["Evergy Kansas Central",null,0.46712118716021844,0,0.53287881283978145,3686.1,0,4205,7891.1,0]
["EVERSOURCE ENERGY"]
["Connecticut Light & Power",null,0.43855215570966477,1.4484875085404046E-2,0.54696296920493115,3518.136,116.2,4387.8249999999998,8022.1610000000001,0]
["NSTAR Electric Co.",null,0.4429555054559528,5.6991611629999862E-3,0.5513453333810473,3342.0859999999998,43,4159.884,7544.9699999999993,0]
["Public Service Co. of New Hampshire",null,0.52446778522458004,0,0.47553221477541996,1534.952,0,1391.7329999999999,2926.6849999999999,0]
["EXELON CORP."]
["Delmarva Power and Light",null,0.49793454083253891,0,0.50206545916746104,1567,0,1580,3147,0]
["Baltimore Gas & Electric Co.",null,0.47030058967352223,0,0.52969941032647783,3270,0,3683,6953,0]
["Commonweath Edison Co.",null,0.44887214164042738,0,0.55112785835957256,8696,0,10677,19373,0]
["PECO Energy Co.",null,0.46208317239603452,0,0.53791682760396553,3589,0,4178,7767,0]
["Potomac Electric Power Co.",null,0.49627447582741291,0,0.50372552417258709,2864,0,2907,5771,0]
["Atlantic City Electric Co.",null,0.50979638878217437,0,0.49020361121782557,1327,0,1276,2603,0]
["FORTIS, INC."]
["Tucson Electric Power Co.",null,0.44900826980191311,0,0.55099173019808678,1612.0557240000001,0,1978.202702,3590.2584260000003,"FERC Form 1 (2019)"]
["UNS Electric",null,0.42524670303573342,0,0.57475329696426658,180,0,243.283705,423.283705,"FERC Form 1 (2019)"]
["Central Hudson Gas & Electric",null,0.49162913011936843,7.2947418965704942E-8,0.50837079693321263,673.95,1E-4,696.90032100000008,1370.8504210000001,"FERC Form 1 (2018)"]
["International Transmission Co.",null,0.39985727126486015,0,0.60014272873513985,808.27971000000002,0,1213.140852,2021.420562,"FERC Form 1 (2019)"]
["ITC Great Plains",null,0.40006069692819357,0,0.59993930307180632,182.4,0,273.53081600000002,455.93081600000005,"FERC Form 1 (2019)"]
["ITC Midwest",null,0.40023678383969336,0,0.5997632161603067,1214.0824869999999,0,1819.328074,3033.4105609999997,"FERC Form 1 (2019)"]
["Michigan Elec. Transmission Co.",null,0.40003142047189499,0,0.59996857952810501,654.29999999999995,0,981.32151999999996,1635.6215199999999,"FERC Form 1 (2019)"]
["NEXTERA ENERGY"]
["Florida Power & Light",null,0.39823954554402541,0,0.60176045445597459,14161,0,21398,35559,0]
["Gulf Power Co.",null,0.49698627701096998,0,0.50301372298903013,1694.974954,0,1715.531598,3410.5065519999998,"FERC Form 1 (2019)"]
["OGE ENERGY CORP."]
["Oklahoma G&E",null,0.44853255880130316,0,0.55146744119869684,3219.403953,0,3958.2331880000002,7177.6371410000002,"FERC Form 1 (2019)"]
["PPL CORP."]
["Kentucky Utilities Co.",null,0.42326932386638694,0,0.57673067613361306,2623,0,3574,6197,0]
["Louisville Gas & Electric Co.",null,0.42059995804489198,0,0.57940004195510808,2005,0,2762,4767,0]
["PPL Electric Utilities Corp.",null,0.45196778949756156,0,0.54803221050243844,3985,0,4832,8817,0]
["PUB SV ENTERPRISE GRP"]
["Pub Service Electric & Gas Co.",null,0.45223193741371376,0,0.54776806258628619,9827,0,11903,21730,0]
["SEMPRA ENERGY"]
["San Diego Gas & Electric",null,0.4725895112167583,0,0.5274104887832417,6362,0,7100,13462,0]
["Oncor Electric Delivery",null,0.43359984755243491,0,0.56640015244756503,7760.5447020000001,0,10137.396789,17897.941491000001,"FERC Form 1 (2019)"]
["SOUTHERN CO."]
["Alabama Power Co.",null,0.47959700568469632,1.6378679574492037E-2,0.50402431474081166,8521,291,8955,17767,0]
["Georgia Power Co.",null,0.43956698039507458,0,0.56043301960492542,11816,0,15065,26881,0]
["Mississippi Power Co.",null,0.49028077753779697,0,0.50971922246220303,1589,0,1652,3241,0]
["WEC ENERGY GROUP"]
["Wisconsin Electric Power Co.",null,0.43518512688812777,4.7886710115710588E-3,0.5600262021003013,2767.2187220000001,30.4498,3561.0476910000002,6358.7162129999997,"FERC Form 1 (2019)"]
["Wisconsin Public Service Corp.",null,0.45392405592164387,0,0.54607594407835613,1624.0927879999999,0,1953.802604,3577.8953919999999,"FERC Form 1 (2019)"]
["XCEL ENERGY, INC."]
["Northern States Power Co. (MN)",null,0.47799324987845015,0,0.52200675012154985,5569.0327779999998,0,6081.8279389999998,11650.860717,"FERC Form 1 (2019)"]
["Northern States Power Co. (WI)",null,0.45772279087816714,0,0.54227720912183275,815.84857199999999,0,966.55900799999995,1782.4075800000001,"FERC Form 1 (2019)"]
["Public Service Co. of Colorado",null,0.43680889278282092,0,0.56319110721717902,5426.22282,0,6996.1955639999996,12422.418384000001,"FERC Form 1 (2019)"]
["Southwestern Public Service Co.",null,0.45856173692357977,0,0.54143826307642029,2442.9331910000001,0,2884.4480410000001,5327.3812319999997,"FERC Form 1 (2019)"]
["",null,"","","","","","","",""]
["",null,"","","","","","","",""]
["",null,"","","","","","","",""]
["",null,"","","","","","","",""]
["",null,"","","","","","","",""]
["",null,"","","","","","","",""]
["",null,"","","","","","","",""]
["",null,"","","","","","","",""]
["",null,"","","","","","","",""]
["",null,"","","","","","","",""]
["",null,"","","","","","","",""]
["",null,"","","","","","","",""]
["",null,"","","","","","","",""]
["",null,"","","","","","","",""]
["",null,"","","","","","","",""]
["",null,"","","","","","","",""]
["",null,"","","","","","","",""]
["",null,"","","","","","","",""]
["",null,"","","","","","","",""]
["",null,"","","","","","","",""]
["",null,"","","","","","","",""]
["",null,"","","","","","","",""]
["",null,"","","","","","","",""]
["",null,"","","","","","","",""]
["",null,"","","","","","","",""]
["",null,"","","","","","","",""]
["",null,"","","","","","","",""]
["",null,"","","","","","","",""]
["",null,"","","","","","","",""]
["",null,"","","","","","","",""]
["",null,"","","","","","","",""]
["",null,"","","","","","","",""]
["",null,"","","","","","","",""]
["",null,"","","","","","","",""]
["",null,"","","","","","","",""]
["",null,"","","","","","","",""]
["",null,"","","","","","","",""]
["",null,"","","","","","","",""]
["",null,"","","","","","","",""]
["",null,"","","","","","","",""]
["",null,"","","","","","","",""]
["",null,"","","","","","","",""]
["",null,"","","","","","","",""]
["",null,"","","","","","","",""]
["",null,"","","","","","","",""]
["",null,"","","","","","","",""]
["",null,"","","","","","","",""]
["",null,"","","","","","","",""]
["",null,"","","","","","","",""]
["",null,"","","","","","","",""]
["",null,"","","","","","","",""]
["",null,"","","","","","","",""]
["",null,"","","","","","","",""]
["",null,"","","","","","","",""]
["",null,"","","","","","","",""]
["",null,"","","","","","","",""]
["",null,"","","","","","","",""]
["",null,"","","","","","","",""]
["",null,"","","","","","","",""]
["",null,"","","","","","","",""]
["",null,"","","","","","","",""]
["",null,"","","","","","","",""]
["",null,"","","","","","","",""]
["",null,"","","","","","","",""]
["",null,"","","","","","","",""]
["",null,"","","","","","","",""]
["",null,"","","","","","","",""]
["",null,"","","","","","","",""]
["",null,"","","","","","","",""]
["",null,"","","","","","","",""]
["",null,"","","","","","","",""]
["",null,"","","","","","","",""]
["",null,"","","","","","","",""]
["",null,"","","","","","","",""]
["",null,"","","","","","","",""]
["",null,"","","","","","","",""]
["",null,"","","","","","","",""]
["",null,"","","","","","","",""]
[""]
["",null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
["",null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
["",null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
["",null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
["",null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
["",null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
["",null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
["",null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
["",null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
["",null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[""]
["",null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
["",null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
["",null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
["",null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
["",null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
["",null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
["",null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
["",null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
["",null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
["",null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[""]
["",null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
["",null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
["",null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
["",null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
["",null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
["",null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
["",null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
["",null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
["",null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
["",null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[""]
["",null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
["",null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
["",null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
["",null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
["",null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
["",null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
["",null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
["",null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
["",null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
["",null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[""]
["",null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
["",null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
["",null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
["",null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
["",null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
["",null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
["",null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
["",null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
["",null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
["",null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[""]
["",null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
["",null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
["",null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
["",null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
["",null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
["",null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
["",null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
["",null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
["",null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
["",null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[""]
["",null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
["",null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
["",null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
["",null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
["",null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
["",null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
["",null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
["",null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
["",null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
["",null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[""]
["",null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
["",null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
["",null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
["",null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
["",null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
["",null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
["",null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
["",null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
["",null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
["",null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[""]
["",null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
["",null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
["",null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
["",null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
["",null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
["",null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
["",null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
["",null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
["",null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
["",null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[""]
["",null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
["",null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
["",null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
["",null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
["",null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
["",null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
["",null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
["",null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
["",null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
["",null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[""]
["",null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
["",null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
["",null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
["",null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
["",null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
["",null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
["",null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
["",null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
["",null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
["",null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[""]
["",null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
["",null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
["",null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
["",null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
["",null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
["",null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
["",null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
["",null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
["",null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
["",null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[""]
["",null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
["",null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
["",null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
["",null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
["",null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
["",null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
["",null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
["",null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
["",null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
["",null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[""]
["",null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
["",null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
["",null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
["",null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
["",null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
["",null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
["",null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
["",null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
["",null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
["",null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[""]
["",null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
["",null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
["",null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
["",null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
["",null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
["",null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
["",null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
["",null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
["",null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
["",null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[""]
["",null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
["",null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
["",null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
["",null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
["",null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
["",null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
["",null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
["",null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
["",null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
["",null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[""]
["",null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
["",null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
["",null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
["",null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
["",null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
["",null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
["",null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
["",null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
["",null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
["",null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[""]
["",null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
["",null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
["",null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
["",null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
["",null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
["",null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
["",null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
["",null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
["",null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
["",null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[""]
["",null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
["",null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
["",null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
["",null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
["",null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
["",null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
["",null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
["",null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
["",null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
["",null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[""]
["",null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
["",null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
["",null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
["",null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
["",null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
["",null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
["",null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
["",null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
["",null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
["",null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[""]
["",null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
["",null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
["",null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
["",null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
["",null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
["",null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
["",null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
["",null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
["",null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
["",null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[""]
["",null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
["",null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
["",null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
["",null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
["",null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
["",null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
["",null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
["",null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
["",null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
["",null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[""]
["",null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
["",null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
["",null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
["",null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
["",null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
["",null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
["",null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
["",null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
["",null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
["",null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]

{"sheet":"Size Premium","index":36,"n_rows":18,"n_cols":2,"rows_kept":18,"cut":false,"hidden":false,"merged":[]}
[]
[]
["Market","Size"]
["Cap","Premium"]
[31090.379000000001,-2.8E-3]
[13142.606,5.0000000000000001E-3]
[6618.6040000000003,7.3000000000000001E-3]
[4312.5460000000003,7.9000000000000008E-3]
[2688.8890000000001,1.0999999999999999E-2]
[1669.856,1.34E-2]
[993.85500000000002,1.47E-2]
[515.62099999999998,1.5900000000000001E-2]
[230.024,2.2200000000000001E-2]
[1.9730000000000001,4.99E-2]
[]
[]
[]
["Duff & Phelps, 2020 CRSP Deciles Size Study -- Supplementary Data Exhibits, Cost of Capital Navigator."]

{"sheet":"Ordinal Ratings","index":37,"n_rows":48,"n_cols":32,"rows_kept":48,"cut":false,"hidden":false,"merged":[[2,0,2,2],[2,4,2,6],[2,8,2,10]]}
["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",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(f)","(g)"]
["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",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.0999999999999999E-2]
["AA",3,"AA",null,"A",3,"A",null,"Aa2",3,"Aa2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.5E-2]
["AA-",4,"AA-",null,"B++",4,"B++",null,"Aa3",4,"Aa3",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.5000000000000002E-2]
["A+",5,"A+",null,"B+",5,"B+",null,"A1",5,"A1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.6300000000000003E-2]
["A",6,"A",null,"B",6,"B",null,"A2",6,"A2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8.5000000000000006E-2]
["A-",7,"A-",null,"C++",7,"C++",null,"A3",7,"A3",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"n/a"]
["BBB+",8,"BBB+",null,"C+",8,"C+",null,"Baa1",8,"Baa1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.05]
["BBB",9,"BBB",null,"C",9,"C",null,"Baa2",9,"Baa2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.05]
["BBB-",10,"BBB-",null,"--"," ","--",null,"Baa3",10,"Baa3",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.06]
["BB+",11,"BB+",null,"n/a"," ","n/a",null,"Ba1",11,"Ba1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.5999999999999997E-2]
["BB",12,"BB",null,null,null,null,null,"Ba2",12,"Ba2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.06]
["BB-",13,"BB-",null,null,null,null,null,"Ba3",13,"Ba3",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.9299999999999999E-2]
["B+",14,"B+",null,null,null,null,null,"B1",14,"B1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.05]
["B",15,"B",null,null,null,null,null,"B2",15,"B2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.3299999999999995E-2]
["B-",16,"B-",null,null,null,null,null,"B3",16,"B3",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7.9000000000000001E-2]
["CCC+",17,"CCC+",null,null,null,null,null,"Caa1",17,"Caa1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"n/a"]
["CCC",18,"CCC",null,null,null,null,null,"Caa2",18,"Caa2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-5.0000000000000001E-3]
["CCC-",19,"CCC-",null,null,null,null,null,"Caa3",19,"Caa3",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.3299999999999995E-2]
["CC",20,"CC",null,null,null,null,null,"NR","--","--",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.9000000000000002E-2]
["C",21,"C",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,-4.0000000000000001E-3]
["D",22,"D",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,5.5E-2]
["NR","  --","--",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,0.05]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.04]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.04]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"n/a"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7.0300000000000001E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.2500000000000001E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.33E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"n/a"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.3700000000000003E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.0700000000000002E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.5299999999999997E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.2499999999999998E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.05]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.03]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.33E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8.6699999999999999E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.05]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.67E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.06]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.04]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.4300000000000001E-2]