{"text_format":"1","workbook":"xlsx","n_sheets":36,"sheets":["Table-Risk Measures","Fig. R-1","Fig. R-2","Table R-1","Table R-2","Utility Group Criteria","Utility Group","Proxy Group Risk Measures","Exhibit List","13","14","15 (1)","15 (2)","15 (3)","15 (4)","16","17 (1)","17 (2)","18 (1)","18 (2)","19 (1)","19 (2)","19 (3)","19 (4)","20","21 (1)","21 (2)","21 (3)","Allowed ROEs","Stock Price (Utility)","Stock Price (Non-Utility)","2020 10 Market DCF","Bond Yields","Electric Utility Data","Size Premium","Ordinal Ratings"],"not_rendered":{"charts":3,"images":0,"macros":1,"external_links":8,"defined_names":5665,"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":"Table-Risk Measures","index":0,"n_rows":17,"n_cols":7,"rows_kept":17,"cut":false,"hidden":false,"merged":[[4,1,4,2],[11,4,11,6],[12,1,12,2],[3,4,3,6]]}
[]
[]
[]
[null,null,null,null,"Value Line"]
[null,"Credit Rating",null,null,"Safety","Financial"]
[null,"S&P","Moody's",null,"Rank","Strength","Beta"]
["Utility Group",{"$f":"'Proxy Group Risk Measures'!D30","v":"A-"},{"$f":"'Proxy Group Risk Measures'!G30","v":"Baa2"},null,{"$f":"'Proxy Group Risk Measures'!J30","v":1.7142857142857142},{"$f":"'Proxy Group Risk Measures'!L30","v":"A"},{"$f":"'Proxy Group Risk Measures'!O30","v":0.87142857142857144}]
["Kentucky Power",{"$f":"'Proxy Group Risk Measures'!D$12","v":"BBB+"},{"$f":"'Proxy Group Risk Measures'!G$12","v":"Baa2"},null,{"$f":"'Proxy Group Risk Measures'!J$12","v":2},{"$f":"'Proxy Group Risk Measures'!L$12","v":"A"},{"$f":"'Proxy Group Risk Measures'!O$12","v":0.95}]
[]
[]
[]
[null,null,null,null,"Value Line"]
[null,"Credit Rating",null,null,"Safety","Financial"]
[null,"S&P","Moody's",null,"Rank","Strength","Beta"]
["Non-Utility Group",{"$f":"'Proxy Group Risk Measures'!D90","v":"A"},{"$f":"'Proxy Group Risk Measures'!G90","v":"A2"},null,{"$f":"'Proxy Group Risk Measures'!J90","v":1},{"$f":"'Proxy Group Risk Measures'!L90","v":"A+"},{"$f":"'Proxy Group Risk Measures'!O90","v":0.83333333333333337}]
["Utility Group",{"$f":"B7","v":"A-"},{"$f":"C7","v":"Baa2"},null,{"$f":"E7","v":1.7142857142857142},{"$f":"F7","v":"A"},{"$f":"G7","v":0.87142857142857144}]
[{"$f":"A8","v":"Kentucky Power"},{"$f":"'Proxy Group Risk Measures'!D$11","v":"BBB+"},{"$f":"'Proxy Group Risk Measures'!G$11","v":"Baa1"},null,{"$f":"'Proxy Group Risk Measures'!J$11","v":2},{"$f":"'Proxy Group Risk Measures'!L$11","v":"B++"},{"$f":"'Proxy Group Risk Measures'!O$11","v":0.8}]

{"sheet":"Fig. R-1","index":1,"n_rows":44,"n_cols":8,"rows_kept":44,"cut":false,"hidden":false,"merged":[[40,4,41,5]]}
[]
[]
[null,null,null,null,null,"High","Low","Average"]
[null,null,"Allowed ROE  (a)",null,null,{"$f":"'13'!G31","v":0.125},{"$f":"'13'!E31","v":8.6999999999999994E-2},{"$f":"'13'!F33","v":9.7850793650793633E-2}]
[null,null,"Expected Earnings  (b)",null,null,{"$f":"'20'!M30","v":0.12869367553823974},{"$f":"'20'!M31","v":7.1492200153926544E-2},{"$f":"'20'!H30","v":0.10442069947259927}]
[null,null,"Electric Authorized 2019  (c)",null,null,{"$f":"MAX('Allowed ROEs'!F7:F22)","v":0.1},{"$f":"MIN('Allowed ROEs'!F7:F22)","v":8.7499999999999994E-2},{"$f":"AVERAGE('Allowed ROEs'!F7:F22)","v":9.6006250000000001E-2}]
[null,null,"Electric Authorized 2020  (d)",null,null,{"$f":"MAX('Allowed ROEs'!F23:F51)","v":0.105},{"$f":"MIN('Allowed ROEs'!F23:F51)","v":8.2000000000000003E-2},{"$f":"AVERAGE('Allowed ROEs'!F23:F51)","v":9.6751724137931039E-2}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"Range",null,"Baudino Recommended",null,null,"(a) Allowed ROE for proxy group cos. reported by Value Line."]
[null,null,"Average",null,null,null,null,"(b)  Expected earned returns for proxy group cos. from Value Line."]
[null,null,null,null,null,null,null,"(c)  Authorized ROEs for 12 mos. ended 9/30/19 reported for integrated elec. utilities by RRA."]
[null,null,null,null,null,null,null,"(d)  Authorized ROEs for 12 mos. ended 9/30/20 reported for integrated elec. utilities by RRA."]

{"sheet":"Fig. R-2","index":2,"n_rows":22,"n_cols":6,"rows_kept":22,"cut":false,"hidden":false,"merged":[[3,2,3,3],[3,4,3,6]]}
[]
[]
[]
[null,null,"From Exh. AMM-14",null,"Graph Data"]
[null,{"$f":"B4+1","v":1},{"$f":"'14'!H44","v":0},null,1,8.2165781857537271E-2]
[null,{"$f":"B5+1","v":2},{"$f":"'14'!H45","v":0},null,{"$f":"E5+1","v":2},8.6783235232423941E-2]
[null,3,{"$f":"'14'!H46","v":0},null,{"$f":"E6+1","v":3},8.8577606744235801E-2]
[null,4,{"$f":"'14'!H47","v":0},null,4,8.9370888022165793E-2]
[null,5,{"$f":"'14'!H48","v":0},null,5,9.1039170698800229E-2]
[null,6,{"$f":"'14'!H49","v":0},null,6,9.1877195180782245E-2]
[null,7,{"$f":"'14'!H50","v":0},null,7,9.2728900000000003E-2]
[null,8,{"$f":"'14'!H51","v":0},null,8,9.312412651081689E-2]
[null,9,{"$f":"'14'!H52","v":0},null,9,0.1009507]
[null,10,{"$f":"'14'!H53","v":0},null,10,0.10250853722206815]
[null,11,{"$f":"'14'!H54","v":0},null,11,0.10561904761904764]
[null,12,{"$f":"'14'!H55","v":0},null,12,0.1061395884159176]
[null,13,{"$f":"'14'!H56","v":0},null,13,0.10623901333286474]
[null,14,{"$f":"'14'!H57","v":0},null,14,0.10652380952380951]
[null,15,{"$f":"'14'!H58","v":0},null,15,0.108]
[null,16,{"$f":"'14'!H59","v":0},null,16,0.10866666666666666]
[null,17,{"$f":"'14'!H60","v":0},null,17,0.10961904761904764]
[null,18,{"$f":"'14'!H61","v":0},null,18,0.1105]

{"sheet":"Table R-1","index":3,"n_rows":20,"n_cols":6,"rows_kept":20,"cut":false,"hidden":false,"merged":[[8,3,8,5],[19,3,22,6]]}
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,"Average Allowed ROE-RRA"]
[]
[null,null,null,null,null,"Integrated"]
[null,null,null,"Year",null,"Electric"]
[null,null,null,2017,null,9.8000000000000004E-2]
[null,null,null,2018,null,9.6799999999999997E-2]
[null,null,null,2019,null,9.7299999999999998E-2]
[null,null,null,"2020*",null,9.5399999999999999E-2]
[null,null,null,"Average",null,{"$f":"AVERAGE(F13:F16)","v":9.6875000000000003E-2}]
[]
[null,null,null,"*Through September 30, 2020."]
[null,null,null,"Source:    S&P Global Market Intelligence, RRA Regulatory Focus, Major Rate Case Decisions – January – September 2020, Regulatory Research Associates (Oct. 20, 2020)."]

{"sheet":"Table R-2","index":4,"n_rows":25,"n_cols":7,"rows_kept":25,"cut":false,"hidden":false,"merged":[[2,2,2,6]]}
[]
[]
[null,null,"SUMMARY OF UPDATED RESULTS"]
[]
[null,null,null,null,"Average","Median","Midpoint"]
[null,null,"DCF"]
[null,null,"Value Line",null,{"$f":"'15 (3)'!E31","v":8.703595845036774E-2},{"$f":"'15 (3)'!P34","v":8.6093358198200312E-2},{"$f":"'15 (3)'!E32","v":9.4959217765768392E-2}]
[null,null,"IBES",null,{"$f":"'15 (3)'!G31","v":8.9559053509957839E-2},{"$f":"'15 (3)'!Q34","v":9.2419254010735294E-2},{"$f":"'15 (3)'!G32","v":8.6233019675061445E-2}]
[null,null,"Zacks",null,{"$f":"'15 (3)'!I31","v":9.1647078498356252E-2},{"$f":"'15 (3)'!R34","v":9.2931631184970498E-2},{"$f":"'15 (3)'!I32","v":8.6732021290141001E-2}]
[null,null,"Internal br + sv",null,{"$f":"'15 (3)'!L31","v":8.2165781857537271E-2},{"$f":"'15 (3)'!T34","v":7.9647435273285341E-2},{"$f":"'15 (3)'!L32","v":8.6783235232423941E-2}]
[null,null,null,"Average",{"$f":"AVERAGE(E7:E10)","v":8.7601968079054765E-2},{"$f":"AVERAGE(F7:F10)","v":8.7772919666797858E-2},{"$f":"AVERAGE(G7:G10)","v":8.8676873490848698E-2}]
[null,null,"CAPM"]
[null,null,"Current Bond Yield",null,{"$f":"'17 (1)'!L31","v":0.10561904761904764},{"$f":"'17 (1)'!L44","v":0.10299999999999999},{"$f":"'17 (1)'!L32","v":0.108}]
[null,null,"Projected Bond Yield",null,{"$f":"'17 (2)'!L31","v":0.10652380952380951},{"$f":"'17 (2)'!L45","v":0.104},{"$f":"'17 (2)'!L32","v":0.1085}]
[null,null,null,"Average",{"$f":"AVERAGE(E13:E14)","v":0.10607142857142857},{"$f":"AVERAGE(F13:F14)","v":0.10349999999999999},{"$f":"AVERAGE(G13:G14)","v":0.10825}]
[null,null,"Empirical CAPM"]
[null,null,"Current Bond Yield",null,{"$f":"'18 (1)'!Q31","v":0.10866666666666666},{"$f":"'18 (1)'!Q44","v":0.105},{"$f":"'18 (1)'!Q32","v":0.1105}]
[null,null,"Projected Bond Yield",null,{"$f":"'18 (2)'!Q31","v":0.10961904761904764},{"$f":"'18 (2)'!Q45","v":0.107},{"$f":"'18 (2)'!Q32","v":0.111}]
[null,null,null,"Average",{"$f":"AVERAGE(E17:E18)","v":0.10914285714285715},{"$f":"AVERAGE(F17:F18)","v":0.106},{"$f":"AVERAGE(G17:G18)","v":0.11075}]
[null,null,"Utility Risk Premium"]
[null,null,"Current Bond Yields",null,{"$f":"'19 (1)'!G22","v":9.2728900000000003E-2},{"$f":"E21","v":9.2728900000000003E-2},{"$f":"F21","v":9.2728900000000003E-2}]
[null,null,"Projected Bond Yield",null,{"$f":"'19 (2)'!G22","v":0.1009507},{"$f":"E22","v":0.1009507},{"$f":"F22","v":0.1009507}]
[null,null,null,"Average",{"$f":"AVERAGE(E21:E22)","v":9.6839800000000004E-2},{"$f":"AVERAGE(F21:F22)","v":9.6839800000000004E-2},{"$f":"AVERAGE(G21:G22)","v":9.6839800000000004E-2}]
[null,null,"Expected Earnings",null,{"$f":"'20'!H30","v":0.10442069947259927},{"$f":"'20'!M32","v":0.1080615888087601},{"$f":"'20'!H31","v":0.10009293784608314}]
[null,null,"Indicated ROE",null,{"$f":"AVERAGE(E11,E15,E19,E23,E24)","v":0.10081535065318795},{"$f":"AVERAGE(F11,F15,F19,F23,F24)","v":0.10043486169511158},{"$f":"AVERAGE(G11,G15,G19,G23,G24)","v":0.10092192226738636}]

{"sheet":"Utility Group Criteria","index":5,"n_rows":111,"n_cols":21,"rows_kept":111,"cut":false,"hidden":false,"merged":[[3,11,3,15],[4,11,4,15]]}
["VALUE LINE ELECTRIC UTILITIES"]
[]
[]
[null,null,null,null,null,"(a)",null,null,"(b)",null,null,"(e)",null,null,null,null,null,"(d)"]
[null,null,null,null,null,"S&P",null,null,"Moody's",null,null,"Value Line",null,null,null,null,null,null,null,"Override:"]
[null,null,null," ",null,"Credit",null,null,"Issuer",null,null,"Safety",null,"Finaneial",null,null,null,"Market",null,"\"Y\" for Incl."]
[null,"Included","SYM","Company",null," Rating",null,null,"Rating",null,null,"Rank",null,"Strength",null,"Beta",null,"Cap",null,"\"X\" for Excl.","Comments"]
[{"$f":"A7+1","v":1},{"$f":"IF(AND(G8<=$G$62,G8>=$G$63,J8<=$J$62,J8>=$J$63,L8>=$L$62,L8<=$L$63,T8<>\"X\"),\"Y\",IF(T8=\"Y\",\"Y\",\"\"))","v":""},{"$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":"IF(F8=\"NR\",0,VLOOKUP(F8,'Ordinal Ratings'!A$8:B$30,2,FALSE))","v":9},null,{"$f":"'Electric Utility Data'!AB8","v":"NR"},{"$f":"IF(I8=\"NR\",0,VLOOKUP(I8,'Ordinal Ratings'!I$8:J$26,2,FALSE))","v":0},null,{"$f":"'Electric Utility Data'!W8","v":"n/a"},null,{"$f":"'Electric Utility Data'!Y8","v":"n/a"},null,{"$f":"'Electric Utility Data'!X8","v":0.9},null,{"$f":"'Electric Utility Data'!AC8","v":9094.3405220000004}]
[{"$f":"A8+1","v":2},"",{"$f":"'Electric Utility Data'!B9","v":"ALE"},{"$f":"'Electric Utility Data'!C9","v":"ALLETE"},null,{"$f":"'Electric Utility Data'!AA9","v":"BBB"},{"$f":"IF(F9=\"NR\",0,VLOOKUP(F9,'Ordinal Ratings'!A$8:B$30,2,FALSE))","v":9},null,{"$f":"'Electric Utility Data'!AB9","v":"Baa1"},{"$f":"IF(I9=\"NR\",0,VLOOKUP(I9,'Ordinal Ratings'!I$8:J$26,2,FALSE))","v":8},null,{"$f":"'Electric Utility Data'!W9","v":2},null,{"$f":"'Electric Utility Data'!Y9","v":"A"},null,{"$f":"'Electric Utility Data'!X9","v":0.85},null,{"$f":"'Electric Utility Data'!AC9","v":2800}]
[3,"Y",{"$f":"'Electric Utility Data'!B10","v":"LNT"},{"$f":"'Electric Utility Data'!C10","v":"Alliant Energy"},null,{"$f":"'Electric Utility Data'!AA10","v":"A-"},{"$f":"IF(F10=\"NR\",0,VLOOKUP(F10,'Ordinal Ratings'!A$8:B$30,2,FALSE))","v":7},null,{"$f":"'Electric Utility Data'!AB10","v":"Baa2"},{"$f":"IF(I10=\"NR\",0,VLOOKUP(I10,'Ordinal Ratings'!I$8:J$26,2,FALSE))","v":9},null,{"$f":"'Electric Utility Data'!W10","v":2},null,{"$f":"'Electric Utility Data'!Y10","v":"A"},null,{"$f":"'Electric Utility Data'!X10","v":0.85},null,{"$f":"'Electric Utility Data'!AC10","v":13500}]
[4,"Y",{"$f":"'Electric Utility Data'!B11","v":"AEE"},{"$f":"'Electric Utility Data'!C11","v":"Ameren Corp."},null,{"$f":"'Electric Utility Data'!AA11","v":"BBB+"},{"$f":"IF(F11=\"NR\",0,VLOOKUP(F11,'Ordinal Ratings'!A$8:B$30,2,FALSE))","v":8},null,{"$f":"'Electric Utility Data'!AB11","v":"Baa1"},{"$f":"IF(I11=\"NR\",0,VLOOKUP(I11,'Ordinal Ratings'!I$8:J$26,2,FALSE))","v":8},null,{"$f":"'Electric Utility Data'!W11","v":2},null,{"$f":"'Electric Utility Data'!Y11","v":"A"},null,{"$f":"'Electric Utility Data'!X11","v":0.8},null,{"$f":"'Electric Utility Data'!AC11","v":20000}]
[5,"Y",{"$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":"IF(F12=\"NR\",0,VLOOKUP(F12,'Ordinal Ratings'!A$8:B$30,2,FALSE))","v":7},null,{"$f":"'Electric Utility Data'!AB12","v":"Baa2"},{"$f":"IF(I12=\"NR\",0,VLOOKUP(I12,'Ordinal Ratings'!I$8:J$26,2,FALSE))","v":9},null,{"$f":"'Electric Utility Data'!W12","v":1},null,{"$f":"'Electric Utility Data'!Y12","v":"A+"},null,{"$f":"'Electric Utility Data'!X12","v":0.75},null,{"$f":"'Electric Utility Data'!AC12","v":39000}]
[6,"Y",{"$f":"'Electric Utility Data'!B13","v":"AGR"},{"$f":"'Electric Utility Data'!C13","v":"Avangrid, Inc."},null,{"$f":"'Electric Utility Data'!AA13","v":"BBB+"},{"$f":"IF(F13=\"NR\",0,VLOOKUP(F13,'Ordinal Ratings'!A$8:B$30,2,FALSE))","v":8},null,{"$f":"'Electric Utility Data'!AB13","v":"Baa1"},{"$f":"IF(I13=\"NR\",0,VLOOKUP(I13,'Ordinal Ratings'!I$8:J$26,2,FALSE))","v":8},null,{"$f":"'Electric Utility Data'!W13","v":2},null,{"$f":"'Electric Utility Data'!Y13","v":"B++"},null,{"$f":"'Electric Utility Data'!X13","v":0.8},null,{"$f":"'Electric Utility Data'!AC13","v":15000}]
[7,"",{"$f":"'Electric Utility Data'!B14","v":"AVA"},{"$f":"'Electric Utility Data'!C14","v":"Avista Corp."},null,{"$f":"'Electric Utility Data'!AA14","v":"BBB"},{"$f":"IF(F14=\"NR\",0,VLOOKUP(F14,'Ordinal Ratings'!A$8:B$30,2,FALSE))","v":9},null,{"$f":"'Electric Utility Data'!AB14","v":"Baa2"},{"$f":"IF(I14=\"NR\",0,VLOOKUP(I14,'Ordinal Ratings'!I$8:J$26,2,FALSE))","v":9},null,{"$f":"'Electric Utility Data'!W14","v":2},null,{"$f":"'Electric Utility Data'!Y14","v":"B++"},null,{"$f":"'Electric Utility Data'!X14","v":0.9},null,{"$f":"'Electric Utility Data'!AC14","v":2400}]
[8,"Y",{"$f":"'Electric Utility Data'!B15","v":"BKH"},{"$f":"'Electric Utility Data'!C15","v":"Black Hills Corp."},null,{"$f":"'Electric Utility Data'!AA15","v":"BBB+"},{"$f":"IF(F15=\"NR\",0,VLOOKUP(F15,'Ordinal Ratings'!A$8:B$30,2,FALSE))","v":8},null,{"$f":"'Electric Utility Data'!AB15","v":"Baa2"},{"$f":"IF(I15=\"NR\",0,VLOOKUP(I15,'Ordinal Ratings'!I$8:J$26,2,FALSE))","v":9},null,{"$f":"'Electric Utility Data'!W15","v":2},null,{"$f":"'Electric Utility Data'!Y15","v":"A"},null,{"$f":"'Electric Utility Data'!X15","v":0.95},null,{"$f":"'Electric Utility Data'!AC15","v":3800}]
[9,"",{"$f":"'Electric Utility Data'!B16","v":"CNP"},{"$f":"'Electric Utility Data'!C16","v":"CenterPoint Energy"},null,{"$f":"'Electric Utility Data'!AA16","v":"BBB+"},{"$f":"IF(F16=\"NR\",0,VLOOKUP(F16,'Ordinal Ratings'!A$8:B$30,2,FALSE))","v":8},null,{"$f":"'Electric Utility Data'!AB16","v":"Baa2"},{"$f":"IF(I16=\"NR\",0,VLOOKUP(I16,'Ordinal Ratings'!I$8:J$26,2,FALSE))","v":9},null,{"$f":"'Electric Utility Data'!W16","v":3},null,{"$f":"'Electric Utility Data'!Y16","v":"B+"},null,{"$f":"'Electric Utility Data'!X16","v":1.1000000000000001},null,{"$f":"'Electric Utility Data'!AC16","v":11000}]
[10,"Y",{"$f":"'Electric Utility Data'!B17","v":"CMS"},{"$f":"'Electric Utility Data'!C17","v":"CMS Energy Corp."},null,{"$f":"'Electric Utility Data'!AA17","v":"BBB+"},{"$f":"IF(F17=\"NR\",0,VLOOKUP(F17,'Ordinal Ratings'!A$8:B$30,2,FALSE))","v":8},null,{"$f":"'Electric Utility Data'!AB17","v":"Baa1"},{"$f":"IF(I17=\"NR\",0,VLOOKUP(I17,'Ordinal Ratings'!I$8:J$26,2,FALSE))","v":8},null,{"$f":"'Electric Utility Data'!W17","v":2},null,{"$f":"'Electric Utility Data'!Y17","v":"B++"},null,{"$f":"'Electric Utility Data'!X17","v":0.8},null,{"$f":"'Electric Utility Data'!AC17","v":17000}]
[11,"Y",{"$f":"'Electric Utility Data'!B18","v":"ED"},{"$f":"'Electric Utility Data'!C18","v":"Consolidated Edison"},null,{"$f":"'Electric Utility Data'!AA18","v":"A-"},{"$f":"IF(F18=\"NR\",0,VLOOKUP(F18,'Ordinal Ratings'!A$8:B$30,2,FALSE))","v":7},null,{"$f":"'Electric Utility Data'!AB18","v":"Baa2"},{"$f":"IF(I18=\"NR\",0,VLOOKUP(I18,'Ordinal Ratings'!I$8:J$26,2,FALSE))","v":9},null,{"$f":"'Electric Utility Data'!W18","v":1},null,{"$f":"'Electric Utility Data'!Y18","v":"A+"},null,{"$f":"'Electric Utility Data'!X18","v":0.75},null,{"$f":"'Electric Utility Data'!AC18","v":25000}]
[12,"",{"$f":"'Electric Utility Data'!B19","v":"D"},{"$f":"'Electric Utility Data'!C19","v":"Dominion Energy"},null,{"$f":"'Electric Utility Data'!AA19","v":"BBB+"},{"$f":"IF(F19=\"NR\",0,VLOOKUP(F19,'Ordinal Ratings'!A$8:B$30,2,FALSE))","v":8},null,{"$f":"'Electric Utility Data'!AB19","v":"Baa2"},{"$f":"IF(I19=\"NR\",0,VLOOKUP(I19,'Ordinal Ratings'!I$8:J$26,2,FALSE))","v":9},null,{"$f":"'Electric Utility Data'!W19","v":2},null,{"$f":"'Electric Utility Data'!Y19","v":"B++"},null,{"$f":"'Electric Utility Data'!X19","v":0.8},null,{"$f":"'Electric Utility Data'!AC19","v":67000},null,"X","Dividend cut announced early July 2020; match Baudino group."]
[13,"Y",{"$f":"'Electric Utility Data'!B20","v":"DTE"},{"$f":"'Electric Utility Data'!C20","v":"DTE Energy Co."},null,{"$f":"'Electric Utility Data'!AA20","v":"BBB+"},{"$f":"IF(F20=\"NR\",0,VLOOKUP(F20,'Ordinal Ratings'!A$8:B$30,2,FALSE))","v":8},null,{"$f":"'Electric Utility Data'!AB20","v":"Baa2"},{"$f":"IF(I20=\"NR\",0,VLOOKUP(I20,'Ordinal Ratings'!I$8:J$26,2,FALSE))","v":9},null,{"$f":"'Electric Utility Data'!W20","v":2},null,{"$f":"'Electric Utility Data'!Y20","v":"A"},null,{"$f":"'Electric Utility Data'!X20","v":0.9},null,{"$f":"'Electric Utility Data'!AC20","v":23000}]
[14,"Y",{"$f":"'Electric Utility Data'!B21","v":"DUK"},{"$f":"'Electric Utility Data'!C21","v":"Duke Energy Corp."},null,{"$f":"'Electric Utility Data'!AA21","v":"A-"},{"$f":"IF(F21=\"NR\",0,VLOOKUP(F21,'Ordinal Ratings'!A$8:B$30,2,FALSE))","v":7},null,{"$f":"'Electric Utility Data'!AB21","v":"Baa1"},{"$f":"IF(I21=\"NR\",0,VLOOKUP(I21,'Ordinal Ratings'!I$8:J$26,2,FALSE))","v":8},null,{"$f":"'Electric Utility Data'!W21","v":2},null,{"$f":"'Electric Utility Data'!Y21","v":"A"},null,{"$f":"'Electric Utility Data'!X21","v":0.85},null,{"$f":"'Electric Utility Data'!AC21","v":62000}]
[15,"",{"$f":"'Electric Utility Data'!B22","v":"EIX"},{"$f":"'Electric Utility Data'!C22","v":"Edison International"},null,{"$f":"'Electric Utility Data'!AA22","v":"BBB"},{"$f":"IF(F22=\"NR\",0,VLOOKUP(F22,'Ordinal Ratings'!A$8:B$30,2,FALSE))","v":9},null,{"$f":"'Electric Utility Data'!AB22","v":"Baa3"},{"$f":"IF(I22=\"NR\",0,VLOOKUP(I22,'Ordinal Ratings'!I$8:J$26,2,FALSE))","v":10},null,{"$f":"'Electric Utility Data'!W22","v":3},null,{"$f":"'Electric Utility Data'!Y22","v":"B+"},null,{"$f":"'Electric Utility Data'!X22","v":0.9},null,{"$f":"'Electric Utility Data'!AC22","v":20000}]
[16,"",{"$f":"'Electric Utility Data'!B23","v":"EMA"},{"$f":"'Electric Utility Data'!C23","v":"Emera Inc."},null,{"$f":"'Electric Utility Data'!AA23","v":"BBB"},{"$f":"IF(F23=\"NR\",0,VLOOKUP(F23,'Ordinal Ratings'!A$8:B$30,2,FALSE))","v":9},null,{"$f":"'Electric Utility Data'!AB23","v":"Baa3"},{"$f":"IF(I23=\"NR\",0,VLOOKUP(I23,'Ordinal Ratings'!I$8:J$26,2,FALSE))","v":10},null,{"$f":"'Electric Utility Data'!W23","v":2},null,{"$f":"'Electric Utility Data'!Y23","v":"B+"},null,{"$f":"'Electric Utility Data'!X23","v":0.75},null,{"$f":"'Electric Utility Data'!AC23","v":13100}]
[17,"Y",{"$f":"'Electric Utility Data'!B24","v":"ETR"},{"$f":"'Electric Utility Data'!C24","v":"Entergy Corp."},null,{"$f":"'Electric Utility Data'!AA24","v":"BBB+"},{"$f":"IF(F24=\"NR\",0,VLOOKUP(F24,'Ordinal Ratings'!A$8:B$30,2,FALSE))","v":8},null,{"$f":"'Electric Utility Data'!AB24","v":"Baa2"},{"$f":"IF(I24=\"NR\",0,VLOOKUP(I24,'Ordinal Ratings'!I$8:J$26,2,FALSE))","v":9},null,{"$f":"'Electric Utility Data'!W24","v":2},null,{"$f":"'Electric Utility Data'!Y24","v":"B++"},null,{"$f":"'Electric Utility Data'!X24","v":0.95},null,{"$f":"'Electric Utility Data'!AC24","v":20000}]
[18,"Y",{"$f":"'Electric Utility Data'!B25","v":"EVRG"},{"$f":"'Electric Utility Data'!C25","v":"Evergy Inc."},null,{"$f":"'Electric Utility Data'!AA25","v":"A-"},{"$f":"IF(F25=\"NR\",0,VLOOKUP(F25,'Ordinal Ratings'!A$8:B$30,2,FALSE))","v":7},null,{"$f":"'Electric Utility Data'!AB25","v":"Baa2"},{"$f":"IF(I25=\"NR\",0,VLOOKUP(I25,'Ordinal Ratings'!I$8:J$26,2,FALSE))","v":9},null,{"$f":"'Electric Utility Data'!W25","v":2},null,{"$f":"'Electric Utility Data'!Y25","v":"B++"},null,{"$f":"'Electric Utility Data'!X25","v":1},null,{"$f":"'Electric Utility Data'!AC25","v":12000}]
[19,"Y",{"$f":"'Electric Utility Data'!B26","v":"ES"},{"$f":"'Electric Utility Data'!C26","v":"Eversource Energy"},null,{"$f":"'Electric Utility Data'!AA26","v":"A-"},{"$f":"IF(F26=\"NR\",0,VLOOKUP(F26,'Ordinal Ratings'!A$8:B$30,2,FALSE))","v":7},null,{"$f":"'Electric Utility Data'!AB26","v":"Baa1"},{"$f":"IF(I26=\"NR\",0,VLOOKUP(I26,'Ordinal Ratings'!I$8:J$26,2,FALSE))","v":8},null,{"$f":"'Electric Utility Data'!W26","v":1},null,{"$f":"'Electric Utility Data'!Y26","v":"A"},null,{"$f":"'Electric Utility Data'!X26","v":0.9},null,{"$f":"'Electric Utility Data'!AC26","v":30000}]
[20,"Y",{"$f":"'Electric Utility Data'!B27","v":"EXC"},{"$f":"'Electric Utility Data'!C27","v":"Exelon Corp."},null,{"$f":"'Electric Utility Data'!AA27","v":"BBB+"},{"$f":"IF(F27=\"NR\",0,VLOOKUP(F27,'Ordinal Ratings'!A$8:B$30,2,FALSE))","v":8},null,{"$f":"'Electric Utility Data'!AB27","v":"Baa2"},{"$f":"IF(I27=\"NR\",0,VLOOKUP(I27,'Ordinal Ratings'!I$8:J$26,2,FALSE))","v":9},null,{"$f":"'Electric Utility Data'!W27","v":3},null,{"$f":"'Electric Utility Data'!Y27","v":"B+"},null,{"$f":"'Electric Utility Data'!X27","v":0.95},null,{"$f":"'Electric Utility Data'!AC27","v":37000},null,"Y","Match original/Baudino groups."]
[21,"",{"$f":"'Electric Utility Data'!B28","v":"FE"},{"$f":"'Electric Utility Data'!C28","v":"FirstEnergy Corp."},null,{"$f":"'Electric Utility Data'!AA28","v":"BBB"},{"$f":"IF(F28=\"NR\",0,VLOOKUP(F28,'Ordinal Ratings'!A$8:B$30,2,FALSE))","v":9},null,{"$f":"'Electric Utility Data'!AB28","v":"Baa3"},{"$f":"IF(I28=\"NR\",0,VLOOKUP(I28,'Ordinal Ratings'!I$8:J$26,2,FALSE))","v":10},null,{"$f":"'Electric Utility Data'!W28","v":3},null,{"$f":"'Electric Utility Data'!Y28","v":"B+"},null,{"$f":"'Electric Utility Data'!X28","v":0.85},null,{"$f":"'Electric Utility Data'!AC28","v":16000}]
[22,"Y",{"$f":"'Electric Utility Data'!B29","v":"FTS"},{"$f":"'Electric Utility Data'!C29","v":"Fortis Inc."},null,{"$f":"'Electric Utility Data'!AA29","v":"A-"},{"$f":"IF(F29=\"NR\",0,VLOOKUP(F29,'Ordinal Ratings'!A$8:B$30,2,FALSE))","v":7},null,{"$f":"'Electric Utility Data'!AB29","v":"Baa3"},{"$f":"IF(I29=\"NR\",0,VLOOKUP(I29,'Ordinal Ratings'!I$8:J$26,2,FALSE))","v":10},null,{"$f":"'Electric Utility Data'!W29","v":2},null,{"$f":"'Electric Utility Data'!Y29","v":"B++"},null,{"$f":"'Electric Utility Data'!X29","v":0.8},null,{"$f":"'Electric Utility Data'!AC29","v":24000}]
[23,"",{"$f":"'Electric Utility Data'!B30","v":"HE"},{"$f":"'Electric Utility Data'!C30","v":"Hawaiian Elec."},null,{"$f":"'Electric Utility Data'!AA30","v":"BBB-"},{"$f":"IF(F30=\"NR\",0,VLOOKUP(F30,'Ordinal Ratings'!A$8:B$30,2,FALSE))","v":10},null,{"$f":"'Electric Utility Data'!AB30","v":"Baa2"},{"$f":"IF(I30=\"NR\",0,VLOOKUP(I30,'Ordinal Ratings'!I$8:J$26,2,FALSE))","v":9},null,{"$f":"'Electric Utility Data'!W30","v":2},null,{"$f":"'Electric Utility Data'!Y30","v":"A"},null,{"$f":"'Electric Utility Data'!X30","v":0.8},null,{"$f":"'Electric Utility Data'!AC30","v":4000}]
[24,"",{"$f":"'Electric Utility Data'!B31","v":"IDA"},{"$f":"'Electric Utility Data'!C31","v":"IDACORP, Inc."},null,{"$f":"'Electric Utility Data'!AA31","v":"BBB"},{"$f":"IF(F31=\"NR\",0,VLOOKUP(F31,'Ordinal Ratings'!A$8:B$30,2,FALSE))","v":9},null,{"$f":"'Electric Utility Data'!AB31","v":"Baa1"},{"$f":"IF(I31=\"NR\",0,VLOOKUP(I31,'Ordinal Ratings'!I$8:J$26,2,FALSE))","v":8},null,{"$f":"'Electric Utility Data'!W31","v":2},null,{"$f":"'Electric Utility Data'!Y31","v":"A"},null,{"$f":"'Electric Utility Data'!X31","v":0.8},null,{"$f":"'Electric Utility Data'!AC31","v":4600}]
[25,"",{"$f":"'Electric Utility Data'!B32","v":"MGEE"},{"$f":"'Electric Utility Data'!C32","v":"MGE Energy"},null,{"$f":"'Electric Utility Data'!AA32","v":"NR"},{"$f":"IF(F32=\"NR\",0,VLOOKUP(F32,'Ordinal Ratings'!A$8:B$30,2,FALSE))","v":0},null,{"$f":"'Electric Utility Data'!AB32","v":"NR"},{"$f":"IF(I32=\"NR\",0,VLOOKUP(I32,'Ordinal Ratings'!I$8:J$26,2,FALSE))","v":0},null,{"$f":"'Electric Utility Data'!W32","v":1},null,{"$f":"'Electric Utility Data'!Y32","v":"A+"},null,{"$f":"'Electric Utility Data'!X32","v":0.7},null,{"$f":"'Electric Utility Data'!AC32","v":2400}]
[26,"Y",{"$f":"'Electric Utility Data'!B33","v":"NEE"},{"$f":"'Electric Utility Data'!C33","v":"NextEra Energy, Inc."},null,{"$f":"'Electric Utility Data'!AA33","v":"A-"},{"$f":"IF(F33=\"NR\",0,VLOOKUP(F33,'Ordinal Ratings'!A$8:B$30,2,FALSE))","v":7},null,{"$f":"'Electric Utility Data'!AB33","v":"Baa1"},{"$f":"IF(I33=\"NR\",0,VLOOKUP(I33,'Ordinal Ratings'!I$8:J$26,2,FALSE))","v":8},null,{"$f":"'Electric Utility Data'!W33","v":1},null,{"$f":"'Electric Utility Data'!Y33","v":"A+"},null,{"$f":"'Electric Utility Data'!X33","v":0.85},null,{"$f":"'Electric Utility Data'!AC33","v":136000}]
[27,"",{"$f":"'Electric Utility Data'!B34","v":"NWE"},{"$f":"'Electric Utility Data'!C34","v":"NorthWestern Corp."},null,{"$f":"'Electric Utility Data'!AA34","v":"BBB"},{"$f":"IF(F34=\"NR\",0,VLOOKUP(F34,'Ordinal Ratings'!A$8:B$30,2,FALSE))","v":9},null,{"$f":"'Electric Utility Data'!AB34","v":"Baa2"},{"$f":"IF(I34=\"NR\",0,VLOOKUP(I34,'Ordinal Ratings'!I$8:J$26,2,FALSE))","v":9},null,{"$f":"'Electric Utility Data'!W34","v":2},null,{"$f":"'Electric Utility Data'!Y34","v":"B++"},null,{"$f":"'Electric Utility Data'!X34","v":0.9},null,{"$f":"'Electric Utility Data'!AC34","v":2700}]
[28,"Y",{"$f":"'Electric Utility Data'!B35","v":"OGE"},{"$f":"'Electric Utility Data'!C35","v":"OGE Energy Corp."},null,{"$f":"'Electric Utility Data'!AA35","v":"BBB+"},{"$f":"IF(F35=\"NR\",0,VLOOKUP(F35,'Ordinal Ratings'!A$8:B$30,2,FALSE))","v":8},null,{"$f":"'Electric Utility Data'!AB35","v":"Baa1"},{"$f":"IF(I35=\"NR\",0,VLOOKUP(I35,'Ordinal Ratings'!I$8:J$26,2,FALSE))","v":8},null,{"$f":"'Electric Utility Data'!W35","v":2},null,{"$f":"'Electric Utility Data'!Y35","v":"A"},null,{"$f":"'Electric Utility Data'!X35","v":1.05},null,{"$f":"'Electric Utility Data'!AC35","v":6400}]
[29,"",{"$f":"'Electric Utility Data'!B36","v":"OTTR"},{"$f":"'Electric Utility Data'!C36","v":"Otter Tail Corp."},null,{"$f":"'Electric Utility Data'!AA36","v":"BBB"},{"$f":"IF(F36=\"NR\",0,VLOOKUP(F36,'Ordinal Ratings'!A$8:B$30,2,FALSE))","v":9},null,{"$f":"'Electric Utility Data'!AB36","v":"Baa2"},{"$f":"IF(I36=\"NR\",0,VLOOKUP(I36,'Ordinal Ratings'!I$8:J$26,2,FALSE))","v":9},null,{"$f":"'Electric Utility Data'!W36","v":2},null,{"$f":"'Electric Utility Data'!Y36","v":"A"},null,{"$f":"'Electric Utility Data'!X36","v":0.85},null,{"$f":"'Electric Utility Data'!AC36","v":1600}]
[30,"",{"$f":"'Electric Utility Data'!B37","v":"PNW"},{"$f":"'Electric Utility Data'!C37","v":"Pinnacle West Capital"},null,{"$f":"'Electric Utility Data'!AA37","v":"A-"},{"$f":"IF(F37=\"NR\",0,VLOOKUP(F37,'Ordinal Ratings'!A$8:B$30,2,FALSE))","v":7},null,{"$f":"'Electric Utility Data'!AB37","v":"A3"},{"$f":"IF(I37=\"NR\",0,VLOOKUP(I37,'Ordinal Ratings'!I$8:J$26,2,FALSE))","v":7},null,{"$f":"'Electric Utility Data'!W37","v":1},null,{"$f":"'Electric Utility Data'!Y37","v":"A+"},null,{"$f":"'Electric Utility Data'!X37","v":0.85},null,{"$f":"'Electric Utility Data'!AC37","v":8900}]
[31,"",{"$f":"'Electric Utility Data'!B38","v":"PNM"},{"$f":"'Electric Utility Data'!C38","v":"PNM Resources"},null,{"$f":"'Electric Utility Data'!AA38","v":"BBB"},{"$f":"IF(F38=\"NR\",0,VLOOKUP(F38,'Ordinal Ratings'!A$8:B$30,2,FALSE))","v":9},null,{"$f":"'Electric Utility Data'!AB38","v":"Baa3"},{"$f":"IF(I38=\"NR\",0,VLOOKUP(I38,'Ordinal Ratings'!I$8:J$26,2,FALSE))","v":10},null,{"$f":"'Electric Utility Data'!W38","v":3},null,{"$f":"'Electric Utility Data'!Y38","v":"B+"},null,{"$f":"'Electric Utility Data'!X38","v":0.95},null,{"$f":"'Electric Utility Data'!AC38","v":3100}]
[32,"",{"$f":"'Electric Utility Data'!B39","v":"POR"},{"$f":"'Electric Utility Data'!C39","v":"Portland General Elec."},null,{"$f":"'Electric Utility Data'!AA39","v":"BBB+"},{"$f":"IF(F39=\"NR\",0,VLOOKUP(F39,'Ordinal Ratings'!A$8:B$30,2,FALSE))","v":8},null,{"$f":"'Electric Utility Data'!AB39","v":"A3"},{"$f":"IF(I39=\"NR\",0,VLOOKUP(I39,'Ordinal Ratings'!I$8:J$26,2,FALSE))","v":7},null,{"$f":"'Electric Utility Data'!W39","v":2},null,{"$f":"'Electric Utility Data'!Y39","v":"B++"},null,{"$f":"'Electric Utility Data'!X39","v":0.85},null,{"$f":"'Electric Utility Data'!AC39","v":3800}]
[33,"",{"$f":"'Electric Utility Data'!B40","v":"PPL"},{"$f":"'Electric Utility Data'!C40","v":"PPL Corp."},null,{"$f":"'Electric Utility Data'!AA40","v":"A-"},{"$f":"IF(F40=\"NR\",0,VLOOKUP(F40,'Ordinal Ratings'!A$8:B$30,2,FALSE))","v":7},null,{"$f":"'Electric Utility Data'!AB40","v":"Baa2"},{"$f":"IF(I40=\"NR\",0,VLOOKUP(I40,'Ordinal Ratings'!I$8:J$26,2,FALSE))","v":9},null,{"$f":"'Electric Utility Data'!W40","v":2},null,{"$f":"'Electric Utility Data'!Y40","v":"B++"},null,{"$f":"'Electric Utility Data'!X40","v":1.1000000000000001},null,{"$f":"'Electric Utility Data'!AC40","v":20000},null,"X","Sale of UK utility operations; match Baudino group."]
[34,"Y",{"$f":"'Electric Utility Data'!B41","v":"PEG"},{"$f":"'Electric Utility Data'!C41","v":"Pub Sv Enterprise Grp."},null,{"$f":"'Electric Utility Data'!AA41","v":"BBB+"},{"$f":"IF(F41=\"NR\",0,VLOOKUP(F41,'Ordinal Ratings'!A$8:B$30,2,FALSE))","v":8},null,{"$f":"'Electric Utility Data'!AB41","v":"Baa1"},{"$f":"IF(I41=\"NR\",0,VLOOKUP(I41,'Ordinal Ratings'!I$8:J$26,2,FALSE))","v":8},null,{"$f":"'Electric Utility Data'!W41","v":1},null,{"$f":"'Electric Utility Data'!Y41","v":"A++"},null,{"$f":"'Electric Utility Data'!X41","v":0.9},null,{"$f":"'Electric Utility Data'!AC41","v":28000}]
[35,"Y",{"$f":"'Electric Utility Data'!B42","v":"SRE"},{"$f":"'Electric Utility Data'!C42","v":"Sempra Energy"},null,{"$f":"'Electric Utility Data'!AA42","v":"BBB+"},{"$f":"IF(F42=\"NR\",0,VLOOKUP(F42,'Ordinal Ratings'!A$8:B$30,2,FALSE))","v":8},null,{"$f":"'Electric Utility Data'!AB42","v":"Baa2"},{"$f":"IF(I42=\"NR\",0,VLOOKUP(I42,'Ordinal Ratings'!I$8:J$26,2,FALSE))","v":9},null,{"$f":"'Electric Utility Data'!W42","v":2},null,{"$f":"'Electric Utility Data'!Y42","v":"A"},null,{"$f":"'Electric Utility Data'!X42","v":0.95},null,{"$f":"'Electric Utility Data'!AC42","v":35000}]
[36,"Y",{"$f":"'Electric Utility Data'!B43","v":"SO"},{"$f":"'Electric Utility Data'!C43","v":"Southern Company"},null,{"$f":"'Electric Utility Data'!AA43","v":"A-"},{"$f":"IF(F43=\"NR\",0,VLOOKUP(F43,'Ordinal Ratings'!A$8:B$30,2,FALSE))","v":7},null,{"$f":"'Electric Utility Data'!AB43","v":"Baa2"},{"$f":"IF(I43=\"NR\",0,VLOOKUP(I43,'Ordinal Ratings'!I$8:J$26,2,FALSE))","v":9},null,{"$f":"'Electric Utility Data'!W43","v":2},null,{"$f":"'Electric Utility Data'!Y43","v":"A"},null,{"$f":"'Electric Utility Data'!X43","v":0.9},null,{"$f":"'Electric Utility Data'!AC43","v":57000}]
[37,"Y",{"$f":"'Electric Utility Data'!B44","v":"WEC"},{"$f":"'Electric Utility Data'!C44","v":"WEC Energy Group"},null,{"$f":"'Electric Utility Data'!AA44","v":"A-"},{"$f":"IF(F44=\"NR\",0,VLOOKUP(F44,'Ordinal Ratings'!A$8:B$30,2,FALSE))","v":7},null,{"$f":"'Electric Utility Data'!AB44","v":"Baa1"},{"$f":"IF(I44=\"NR\",0,VLOOKUP(I44,'Ordinal Ratings'!I$8:J$26,2,FALSE))","v":8},null,{"$f":"'Electric Utility Data'!W44","v":1},null,{"$f":"'Electric Utility Data'!Y44","v":"A+"},null,{"$f":"'Electric Utility Data'!X44","v":0.8},null,{"$f":"'Electric Utility Data'!AC44","v":30000}]
[38,"Y",{"$f":"'Electric Utility Data'!B45","v":"XEL"},{"$f":"'Electric Utility Data'!C45","v":"Xcel Energy Inc."},null,{"$f":"'Electric Utility Data'!AA45","v":"A-"},{"$f":"IF(F45=\"NR\",0,VLOOKUP(F45,'Ordinal Ratings'!A$8:B$30,2,FALSE))","v":7},null,{"$f":"'Electric Utility Data'!AB45","v":"Baa1"},{"$f":"IF(I45=\"NR\",0,VLOOKUP(I45,'Ordinal Ratings'!I$8:J$26,2,FALSE))","v":8},null,{"$f":"'Electric Utility Data'!W45","v":1},null,{"$f":"'Electric Utility Data'!Y45","v":"A+"},null,{"$f":"'Electric Utility Data'!X45","v":0.8},null,{"$f":"'Electric Utility Data'!AC45","v":34000}]
[]
[]
["(a)",{"$f":"'Electric Utility Data'!B51","v":"Issuer credit rating from www.standardandpoors.com (retrieved Oct. 5, 2020)."}]
["(b)",{"$f":"'Electric Utility Data'!B52","v":"Long-term rating from www.moodys.com (retrieved Oct. 5, 2020)."}]
["(c)",{"$f":"'Electric Utility Data'!B50","v":"The Value Line Investment Survey (Jul. 24, Aug. 14 and Sep. 11, 2020)."}]
["(d)",{"$f":"'Electric Utility Data'!B53","v":"www.finance.yahoo.com (retreived Oct. 5, 2020)."}]
[]
[null,{"$f":"COUNTIF(B8:B45,\"Y\")","v":21},null,{"$f":"\"S&P corporate credit rating of \"&VLOOKUP(G62,'Ordinal Ratings'!B$8:C$30,2,FALSE)&\", \"&F61&\", or \"&VLOOKUP(G63,'Ordinal Ratings'!B$8:C$30,2,FALSE)","v":"S&P corporate credit rating of BBB+, A-, or A"}]
[null,null,null,{"$f":"\"Moody's issure rating of \"&VLOOKUP(J62,'Ordinal Ratings'!J$8:K$30,2,FALSE)&\", \"&I61&\", or \"&VLOOKUP(J63,'Ordinal Ratings'!J$8:K$30,2,FALSE)","v":"Moody's issure rating of Baa3, Baa2, or Baa1"}]
[null,null,null,"Safety Rank of \"2\" or \"3\""]
[]
[]
[]
[]
[null,null,null,"Proxy Group Criteria",null,"S&P",null,null,"Moodys",null,null,"Safety"]
[null,null,null,"Guideline Rating",null,"A-",{"$f":"IF(F61=\"NR\",0,VLOOKUP(F61,'Ordinal Ratings'!A$8:B$30,2,FALSE))","v":7},null,"Baa2",{"$f":"IF(I61=\"NR\",0,VLOOKUP(I61,'Ordinal Ratings'!I$8:J$26,2,FALSE))","v":9},null,1]
[null,null,null,"Low Rating",null,{"$f":"VLOOKUP(G62,'Ordinal Ratings'!$B$8:$C$28,2,FALSE)","v":"BBB+"},{"$f":"VLOOKUP(F$61,'Ordinal Ratings'!A$8:B$30,2,FALSE)+1","v":8},null,{"$f":"VLOOKUP(J62,'Ordinal Ratings'!$J$8:$K$28,2,FALSE)","v":"Baa3"},{"$f":"VLOOKUP(I$61,'Ordinal Ratings'!I$8:J$26,2,FALSE)+1","v":10},null,{"$f":"L61","v":1}]
[null,null,null,"High Rating",null,{"$f":"VLOOKUP(G63,'Ordinal Ratings'!$B$8:$C$28,2,FALSE)","v":"A"},{"$f":"VLOOKUP(F$61,'Ordinal Ratings'!A$8:B$30,2,FALSE)-1","v":6},null,{"$f":"VLOOKUP(J63,'Ordinal Ratings'!$J$8:$K$28,2,FALSE)","v":"Baa1"},{"$f":"VLOOKUP(I$61,'Ordinal Ratings'!I$8:J$26,2,FALSE)-1","v":8},null,{"$f":"L61+1","v":2}]
[]
[]
[]
[]
[]
[null,null,{"$f":"IF($B8=\"Y\",C8,\"zzz\")","v":"zzz"},"zzz"]
[null,null,"zzz","zzz"]
[null,null,"LNT","Alliant Energy"]
[null,null,"AEE","Ameren Corp."]
[null,null,"AEP","American Elec Pwr"]
[null,null,"AGR","Avangrid, Inc."]
[null,null,"zzz","zzz"]
[null,null,"BKH","Black Hills Corp."]
[null,null,"zzz","zzz"]
[null,null,"CMS","CMS Energy Corp."]
[null,null,"ED","Consolidated Edison"]
[null,null,"zzz","zzz"]
[null,null,"DTE","DTE Energy Co."]
[null,null,"DUK","Duke Energy Corp."]
[null,null,"zzz","zzz"]
[null,null,"zzz","zzz"]
[null,null,"ETR","Entergy Corp."]
[null,null,"EVRG","Evergy Inc."]
[null,null,"ES","Eversource Energy"]
[null,null,"EXC","Exelon Corp."]
[null,null,"zzz","zzz"]
[null,null,"FTS","Fortis Inc."]
[null,null,"zzz","zzz"]
[null,null,"zzz","zzz"]
[null,null,"zzz","zzz"]
[null,null,"NEE","NextEra Energy, Inc."]
[null,null,"zzz","zzz"]
[null,null,"OGE","OGE Energy Corp."]
[null,null,"zzz","zzz"]
[null,null,"zzz","zzz"]
[null,null,{"$f":"IF(#REF!=\"Y\",#REF!,\"zzz\")","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"Y\",#REF!,\"zzz\")","v":{"$error":"#REF!"}}]
[null,null,{"$f":"IF($B38=\"Y\",C38,\"zzz\")","v":"zzz"},"zzz"]
[null,null,"zzz","zzz"]
[null,null,"zzz","zzz"]
[null,null,"PEG","Pub Sv Enterprise Grp."]
[null,null,"SRE","Sempra Energy"]
[null,null,{"$f":"IF(#REF!=\"Y\",#REF!,\"zzz\")","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"Y\",#REF!,\"zzz\")","v":{"$error":"#REF!"}}]
[null,null,{"$f":"IF($B43=\"Y\",C43,\"zzz\")","v":"SO"},{"$f":"IF($B43=\"Y\",D43,\"zzz\")","v":"Southern Company"}]
[null,null,{"$f":"IF(#REF!=\"Y\",#REF!,\"zzz\")","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"Y\",#REF!,\"zzz\")","v":{"$error":"#REF!"}}]
[null,null,{"$f":"IF($B44=\"Y\",C44,\"zzz\")","v":"WEC"},{"$f":"IF($B44=\"Y\",D44,\"zzz\")","v":"WEC Energy Group"}]
[null,null,{"$f":"IF(#REF!=\"Y\",#REF!,\"zzz\")","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"Y\",#REF!,\"zzz\")","v":{"$error":"#REF!"}}]
[null,null,{"$f":"IF($B45=\"Y\",C45,\"zzz\")","v":"XEL"},{"$f":"IF($B45=\"Y\",D45,\"zzz\")","v":"Xcel Energy Inc."}]
[null,null,{"$f":"IF(#REF!=\"Y\",#REF!,\"zzz\")","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"Y\",#REF!,\"zzz\")","v":{"$error":"#REF!"}}]

{"sheet":"Utility Group","index":6,"n_rows":42,"n_cols":3,"rows_kept":42,"cut":false,"hidden":false,"merged":[]}
[]
[null,"SYM","Company"]
[{"$f":"A2+1","v":1},{"$f":"'Utility Group Criteria'!C71","v":"LNT"},{"$f":"'Utility Group Criteria'!D71","v":"Alliant Energy"}]
[{"$f":"A3+1","v":2},{"$f":"'Utility Group Criteria'!C72","v":"AEE"},{"$f":"'Utility Group Criteria'!D72","v":"Ameren Corp."}]
[3,{"$f":"'Utility Group Criteria'!C73","v":"AEP"},{"$f":"'Utility Group Criteria'!D73","v":"American Elec Pwr"}]
[4,{"$f":"'Utility Group Criteria'!C74","v":"AGR"},{"$f":"'Utility Group Criteria'!D74","v":"Avangrid, Inc."}]
[5,{"$f":"'Utility Group Criteria'!C76","v":"BKH"},{"$f":"'Utility Group Criteria'!D76","v":"Black Hills Corp."}]
[6,{"$f":"'Utility Group Criteria'!C78","v":"CMS"},{"$f":"'Utility Group Criteria'!D78","v":"CMS Energy Corp."}]
[7,{"$f":"'Utility Group Criteria'!C79","v":"ED"},{"$f":"'Utility Group Criteria'!D79","v":"Consolidated Edison"}]
[8,{"$f":"'Utility Group Criteria'!C81","v":"DTE"},{"$f":"'Utility Group Criteria'!D81","v":"DTE Energy Co."}]
[9,{"$f":"'Utility Group Criteria'!C82","v":"DUK"},{"$f":"'Utility Group Criteria'!D82","v":"Duke Energy Corp."}]
[10,{"$f":"'Utility Group Criteria'!C85","v":"ETR"},{"$f":"'Utility Group Criteria'!D85","v":"Entergy Corp."}]
[11,{"$f":"'Utility Group Criteria'!C86","v":"EVRG"},{"$f":"'Utility Group Criteria'!D86","v":"Evergy Inc."}]
[12,{"$f":"'Utility Group Criteria'!C87","v":"ES"},{"$f":"'Utility Group Criteria'!D87","v":"Eversource Energy"}]
[13,{"$f":"'Utility Group Criteria'!C88","v":"EXC"},{"$f":"'Utility Group Criteria'!D88","v":"Exelon Corp."}]
[14,{"$f":"'Utility Group Criteria'!C90","v":"FTS"},{"$f":"'Utility Group Criteria'!D90","v":"Fortis Inc."}]
[15,{"$f":"'Utility Group Criteria'!C94","v":"NEE"},{"$f":"'Utility Group Criteria'!D94","v":"NextEra Energy, Inc."}]
[16,{"$f":"'Utility Group Criteria'!C96","v":"OGE"},{"$f":"'Utility Group Criteria'!D96","v":"OGE Energy Corp."}]
[17,{"$f":"'Utility Group Criteria'!C103","v":"PEG"},{"$f":"'Utility Group Criteria'!D103","v":"Pub Sv Enterprise Grp."}]
[18,{"$f":"'Utility Group Criteria'!C104","v":"SRE"},{"$f":"'Utility Group Criteria'!D104","v":"Sempra Energy"}]
[19,{"$f":"'Utility Group Criteria'!C106","v":"SO"},{"$f":"'Utility Group Criteria'!D106","v":"Southern Company"}]
[20,{"$f":"'Utility Group Criteria'!C108","v":"WEC"},{"$f":"'Utility Group Criteria'!D108","v":"WEC Energy Group"}]
[21,{"$f":"'Utility Group Criteria'!C110","v":"XEL"},{"$f":"'Utility Group Criteria'!D110","v":"Xcel Energy Inc."}]
[22,{"$f":"'Utility Group Criteria'!C80","v":"zzz"},{"$f":"'Utility Group Criteria'!D80","v":"zzz"}]
[23,{"$f":"'Utility Group Criteria'!C102","v":"zzz"},{"$f":"'Utility Group Criteria'!D102","v":"zzz"}]
[24,{"$f":"'Utility Group Criteria'!C69","v":"zzz"},{"$f":"'Utility Group Criteria'!D69","v":"zzz"}]
[25,{"$f":"'Utility Group Criteria'!C70","v":"zzz"},{"$f":"'Utility Group Criteria'!D70","v":"zzz"}]
[26,{"$f":"'Utility Group Criteria'!C75","v":"zzz"},{"$f":"'Utility Group Criteria'!D75","v":"zzz"}]
[27,{"$f":"'Utility Group Criteria'!C77","v":"zzz"},{"$f":"'Utility Group Criteria'!D77","v":"zzz"}]
[28,{"$f":"'Utility Group Criteria'!C83","v":"zzz"},{"$f":"'Utility Group Criteria'!D83","v":"zzz"}]
[29,{"$f":"'Utility Group Criteria'!C84","v":"zzz"},{"$f":"'Utility Group Criteria'!D84","v":"zzz"}]
[30,{"$f":"'Utility Group Criteria'!C89","v":"zzz"},{"$f":"'Utility Group Criteria'!D89","v":"zzz"}]
[31,{"$f":"'Utility Group Criteria'!C91","v":"zzz"},{"$f":"'Utility Group Criteria'!D91","v":"zzz"}]
[32,{"$f":"'Utility Group Criteria'!C92","v":"zzz"},{"$f":"'Utility Group Criteria'!D92","v":"zzz"}]
[33,{"$f":"'Utility Group Criteria'!C95","v":"zzz"},{"$f":"'Utility Group Criteria'!D95","v":"zzz"}]
[34,{"$f":"'Utility Group Criteria'!C97","v":"zzz"},{"$f":"'Utility Group Criteria'!D97","v":"zzz"}]
[35,{"$f":"'Utility Group Criteria'!C100","v":"zzz"},{"$f":"'Utility Group Criteria'!D100","v":"zzz"}]
[36,{"$f":"'Utility Group Criteria'!C93","v":"zzz"},{"$f":"'Utility Group Criteria'!D93","v":"zzz"}]
[37,{"$f":"'Utility Group Criteria'!C98","v":"zzz"},{"$f":"'Utility Group Criteria'!D98","v":"zzz"}]
[38,{"$f":"'Utility Group Criteria'!C101","v":"zzz"},{"$f":"'Utility Group Criteria'!D101","v":"zzz"}]
[39,{"$f":"'Utility Group Criteria'!C111","v":{"$error":"#REF!"}},{"$f":"'Utility Group Criteria'!D111","v":{"$error":"#REF!"}}]
[40,{"$f":"'Utility Group Criteria'!C99","v":{"$error":"#REF!"}},{"$f":"'Utility Group Criteria'!D99","v":{"$error":"#REF!"}}]

{"sheet":"Proxy Group Risk Measures","index":7,"n_rows":95,"n_cols":20,"rows_kept":95,"cut":false,"hidden":false,"merged":[[3,9,3,14],[4,3,4,4],[4,6,4,7],[5,3,5,6],[42,6,42,7],[41,3,41,6],[6,3,6,4],[6,6,6,7],[3,3,3,4],[42,3,42,4],[39,3,39,4],[39,9,39,14],[40,9,40,14],[40,3,40,4],[40,6,40,7],[4,9,4,14]]}
["RISK MEASURES"]
[]
["ELECTRIC GROUP"]
[null,null,null,"(a)",null,null,"(b)",null,null,"(c)",null,null,null,null,null,null,"(d)"]
[null,null,null,null,null,null,null,null,null,"Value Line"]
[null,null,null,"Credit Ratings",null,null,null,null,null,"Safety",null,"Financial",null,null,null,null,"Market"]
[null,"Company",null,"S&P",null,null,"Moody's",null,null,"Rank",null,"Strength",null,null,"Beta",null,"Cap"]
[{"$f":"A7+1","v":1},{"$f":"VLOOKUP('Utility Group'!$B3,vldatabase,2,FALSE)","v":"Alliant Energy"},null,{"$f":"VLOOKUP('Utility Group'!$B3,vldatabase,26,FALSE)","v":"A-"},{"$f":"VLOOKUP(D8,'Ordinal Ratings'!A$8:C$30,2,FALSE)","v":7},null,{"$f":"VLOOKUP('Utility Group'!$B3,vldatabase,27,FALSE)","v":"Baa2"},{"$f":"VLOOKUP(G8,'Ordinal Ratings'!I$9:K$28,2,FALSE)","v":9},null,{"$f":"VLOOKUP('Utility Group'!$B3,vldatabase,22,FALSE)","v":2},null,{"$f":"VLOOKUP('Utility Group'!$B3,vldatabase,24,FALSE)","v":"A"},{"$f":"VLOOKUP(L8,'Ordinal Ratings'!E$8:F$18,2,FALSE)","v":3},null,{"$f":"VLOOKUP('Utility Group'!$B3,vldatabase,23,FALSE)","v":0.85},null,{"$f":"VLOOKUP('Utility Group'!$B3,vldatabase,28,FALSE)","v":13500}]
[{"$f":"A8+1","v":2},{"$f":"VLOOKUP('Utility Group'!$B4,vldatabase,2,FALSE)","v":"Ameren Corp."},null,{"$f":"VLOOKUP('Utility Group'!$B4,vldatabase,26,FALSE)","v":"BBB+"},{"$f":"VLOOKUP(D9,'Ordinal Ratings'!A$8:C$30,2,FALSE)","v":8},null,{"$f":"VLOOKUP('Utility Group'!$B4,vldatabase,27,FALSE)","v":"Baa1"},{"$f":"VLOOKUP(G9,'Ordinal Ratings'!I$9:K$28,2,FALSE)","v":8},null,{"$f":"VLOOKUP('Utility Group'!$B4,vldatabase,22,FALSE)","v":2},null,{"$f":"VLOOKUP('Utility Group'!$B4,vldatabase,24,FALSE)","v":"A"},{"$f":"VLOOKUP(L9,'Ordinal Ratings'!E$8:F$18,2,FALSE)","v":3},null,{"$f":"VLOOKUP('Utility Group'!$B4,vldatabase,23,FALSE)","v":0.8},null,{"$f":"VLOOKUP('Utility Group'!$B4,vldatabase,28,FALSE)","v":20000}]
[3,{"$f":"VLOOKUP('Utility Group'!$B5,vldatabase,2,FALSE)","v":"American Elec Pwr"},null,{"$f":"VLOOKUP('Utility Group'!$B5,vldatabase,26,FALSE)","v":"A-"},{"$f":"VLOOKUP(D10,'Ordinal Ratings'!A$8:C$30,2,FALSE)","v":7},null,{"$f":"VLOOKUP('Utility Group'!$B5,vldatabase,27,FALSE)","v":"Baa2"},{"$f":"VLOOKUP(G10,'Ordinal Ratings'!I$9:K$28,2,FALSE)","v":9},null,{"$f":"VLOOKUP('Utility Group'!$B5,vldatabase,22,FALSE)","v":1},null,{"$f":"VLOOKUP('Utility Group'!$B5,vldatabase,24,FALSE)","v":"A+"},{"$f":"VLOOKUP(L10,'Ordinal Ratings'!E$8:F$18,2,FALSE)","v":2},null,{"$f":"VLOOKUP('Utility Group'!$B5,vldatabase,23,FALSE)","v":0.75},null,{"$f":"VLOOKUP('Utility Group'!$B5,vldatabase,28,FALSE)","v":39000}]
[4,{"$f":"VLOOKUP('Utility Group'!$B6,vldatabase,2,FALSE)","v":"Avangrid, Inc."},null,{"$f":"VLOOKUP('Utility Group'!$B6,vldatabase,26,FALSE)","v":"BBB+"},{"$f":"VLOOKUP(D11,'Ordinal Ratings'!A$8:C$30,2,FALSE)","v":8},null,{"$f":"VLOOKUP('Utility Group'!$B6,vldatabase,27,FALSE)","v":"Baa1"},{"$f":"VLOOKUP(G11,'Ordinal Ratings'!I$9:K$28,2,FALSE)","v":8},null,{"$f":"VLOOKUP('Utility Group'!$B6,vldatabase,22,FALSE)","v":2},null,{"$f":"VLOOKUP('Utility Group'!$B6,vldatabase,24,FALSE)","v":"B++"},{"$f":"VLOOKUP(L11,'Ordinal Ratings'!E$8:F$18,2,FALSE)","v":4},null,{"$f":"VLOOKUP('Utility Group'!$B6,vldatabase,23,FALSE)","v":0.8},null,{"$f":"VLOOKUP('Utility Group'!$B6,vldatabase,28,FALSE)","v":15000}]
[5,{"$f":"VLOOKUP('Utility Group'!$B7,vldatabase,2,FALSE)","v":"Black Hills Corp."},null,{"$f":"VLOOKUP('Utility Group'!$B7,vldatabase,26,FALSE)","v":"BBB+"},{"$f":"VLOOKUP(D12,'Ordinal Ratings'!A$8:C$30,2,FALSE)","v":8},null,{"$f":"VLOOKUP('Utility Group'!$B7,vldatabase,27,FALSE)","v":"Baa2"},{"$f":"VLOOKUP(G12,'Ordinal Ratings'!I$9:K$28,2,FALSE)","v":9},null,{"$f":"VLOOKUP('Utility Group'!$B7,vldatabase,22,FALSE)","v":2},null,{"$f":"VLOOKUP('Utility Group'!$B7,vldatabase,24,FALSE)","v":"A"},{"$f":"VLOOKUP(L12,'Ordinal Ratings'!E$8:F$18,2,FALSE)","v":3},null,{"$f":"VLOOKUP('Utility Group'!$B7,vldatabase,23,FALSE)","v":0.95},null,{"$f":"VLOOKUP('Utility Group'!$B7,vldatabase,28,FALSE)","v":3800}]
[6,{"$f":"VLOOKUP('Utility Group'!$B8,vldatabase,2,FALSE)","v":"CMS Energy Corp."},null,{"$f":"VLOOKUP('Utility Group'!$B8,vldatabase,26,FALSE)","v":"BBB+"},{"$f":"VLOOKUP(D13,'Ordinal Ratings'!A$8:C$30,2,FALSE)","v":8},null,{"$f":"VLOOKUP('Utility Group'!$B8,vldatabase,27,FALSE)","v":"Baa1"},{"$f":"VLOOKUP(G13,'Ordinal Ratings'!I$9:K$28,2,FALSE)","v":8},null,{"$f":"VLOOKUP('Utility Group'!$B8,vldatabase,22,FALSE)","v":2},null,{"$f":"VLOOKUP('Utility Group'!$B8,vldatabase,24,FALSE)","v":"B++"},{"$f":"VLOOKUP(L13,'Ordinal Ratings'!E$8:F$18,2,FALSE)","v":4},null,{"$f":"VLOOKUP('Utility Group'!$B8,vldatabase,23,FALSE)","v":0.8},null,{"$f":"VLOOKUP('Utility Group'!$B8,vldatabase,28,FALSE)","v":17000}]
[7,{"$f":"VLOOKUP('Utility Group'!$B9,vldatabase,2,FALSE)","v":"Consolidated Edison"},null,{"$f":"VLOOKUP('Utility Group'!$B9,vldatabase,26,FALSE)","v":"A-"},{"$f":"VLOOKUP(D14,'Ordinal Ratings'!A$8:C$30,2,FALSE)","v":7},null,{"$f":"VLOOKUP('Utility Group'!$B9,vldatabase,27,FALSE)","v":"Baa2"},{"$f":"VLOOKUP(G14,'Ordinal Ratings'!I$9:K$28,2,FALSE)","v":9},null,{"$f":"VLOOKUP('Utility Group'!$B9,vldatabase,22,FALSE)","v":1},null,{"$f":"VLOOKUP('Utility Group'!$B9,vldatabase,24,FALSE)","v":"A+"},{"$f":"VLOOKUP(L14,'Ordinal Ratings'!E$8:F$18,2,FALSE)","v":2},null,{"$f":"VLOOKUP('Utility Group'!$B9,vldatabase,23,FALSE)","v":0.75},null,{"$f":"VLOOKUP('Utility Group'!$B9,vldatabase,28,FALSE)","v":25000}]
[8,{"$f":"VLOOKUP('Utility Group'!$B10,vldatabase,2,FALSE)","v":"DTE Energy Co."},null,{"$f":"VLOOKUP('Utility Group'!$B10,vldatabase,26,FALSE)","v":"BBB+"},{"$f":"VLOOKUP(D15,'Ordinal Ratings'!A$8:C$30,2,FALSE)","v":8},null,{"$f":"VLOOKUP('Utility Group'!$B10,vldatabase,27,FALSE)","v":"Baa2"},{"$f":"VLOOKUP(G15,'Ordinal Ratings'!I$9:K$28,2,FALSE)","v":9},null,{"$f":"VLOOKUP('Utility Group'!$B10,vldatabase,22,FALSE)","v":2},null,{"$f":"VLOOKUP('Utility Group'!$B10,vldatabase,24,FALSE)","v":"A"},{"$f":"VLOOKUP(L15,'Ordinal Ratings'!E$8:F$18,2,FALSE)","v":3},null,{"$f":"VLOOKUP('Utility Group'!$B10,vldatabase,23,FALSE)","v":0.9},null,{"$f":"VLOOKUP('Utility Group'!$B10,vldatabase,28,FALSE)","v":23000}]
[9,{"$f":"VLOOKUP('Utility Group'!$B11,vldatabase,2,FALSE)","v":"Duke Energy Corp."},null,{"$f":"VLOOKUP('Utility Group'!$B11,vldatabase,26,FALSE)","v":"A-"},{"$f":"VLOOKUP(D16,'Ordinal Ratings'!A$8:C$30,2,FALSE)","v":7},null,{"$f":"VLOOKUP('Utility Group'!$B11,vldatabase,27,FALSE)","v":"Baa1"},{"$f":"VLOOKUP(G16,'Ordinal Ratings'!I$9:K$28,2,FALSE)","v":8},null,{"$f":"VLOOKUP('Utility Group'!$B11,vldatabase,22,FALSE)","v":2},null,{"$f":"VLOOKUP('Utility Group'!$B11,vldatabase,24,FALSE)","v":"A"},{"$f":"VLOOKUP(L16,'Ordinal Ratings'!E$8:F$18,2,FALSE)","v":3},null,{"$f":"VLOOKUP('Utility Group'!$B11,vldatabase,23,FALSE)","v":0.85},null,{"$f":"VLOOKUP('Utility Group'!$B11,vldatabase,28,FALSE)","v":62000}]
[10,{"$f":"VLOOKUP('Utility Group'!$B12,vldatabase,2,FALSE)","v":"Entergy Corp."},null,{"$f":"VLOOKUP('Utility Group'!$B12,vldatabase,26,FALSE)","v":"BBB+"},{"$f":"VLOOKUP(D17,'Ordinal Ratings'!A$8:C$30,2,FALSE)","v":8},null,{"$f":"VLOOKUP('Utility Group'!$B12,vldatabase,27,FALSE)","v":"Baa2"},{"$f":"VLOOKUP(G17,'Ordinal Ratings'!I$9:K$28,2,FALSE)","v":9},null,{"$f":"VLOOKUP('Utility Group'!$B12,vldatabase,22,FALSE)","v":2},null,{"$f":"VLOOKUP('Utility Group'!$B12,vldatabase,24,FALSE)","v":"B++"},{"$f":"VLOOKUP(L17,'Ordinal Ratings'!E$8:F$18,2,FALSE)","v":4},null,{"$f":"VLOOKUP('Utility Group'!$B12,vldatabase,23,FALSE)","v":0.95},null,{"$f":"VLOOKUP('Utility Group'!$B12,vldatabase,28,FALSE)","v":20000}]
[11,{"$f":"VLOOKUP('Utility Group'!$B13,vldatabase,2,FALSE)","v":"Evergy Inc."},null,{"$f":"VLOOKUP('Utility Group'!$B13,vldatabase,26,FALSE)","v":"A-"},{"$f":"VLOOKUP(D18,'Ordinal Ratings'!A$8:C$30,2,FALSE)","v":7},null,{"$f":"VLOOKUP('Utility Group'!$B13,vldatabase,27,FALSE)","v":"Baa2"},{"$f":"VLOOKUP(G18,'Ordinal Ratings'!I$9:K$28,2,FALSE)","v":9},null,{"$f":"VLOOKUP('Utility Group'!$B13,vldatabase,22,FALSE)","v":2},null,{"$f":"VLOOKUP('Utility Group'!$B13,vldatabase,24,FALSE)","v":"B++"},{"$f":"VLOOKUP(L18,'Ordinal Ratings'!E$8:F$18,2,FALSE)","v":4},null,{"$f":"VLOOKUP('Utility Group'!$B13,vldatabase,23,FALSE)","v":1},null,{"$f":"VLOOKUP('Utility Group'!$B13,vldatabase,28,FALSE)","v":12000}]
[12,{"$f":"VLOOKUP('Utility Group'!$B14,vldatabase,2,FALSE)","v":"Eversource Energy"},null,{"$f":"VLOOKUP('Utility Group'!$B14,vldatabase,26,FALSE)","v":"A-"},{"$f":"VLOOKUP(D19,'Ordinal Ratings'!A$8:C$30,2,FALSE)","v":7},null,{"$f":"VLOOKUP('Utility Group'!$B14,vldatabase,27,FALSE)","v":"Baa1"},{"$f":"VLOOKUP(G19,'Ordinal Ratings'!I$9:K$28,2,FALSE)","v":8},null,{"$f":"VLOOKUP('Utility Group'!$B14,vldatabase,22,FALSE)","v":1},null,{"$f":"VLOOKUP('Utility Group'!$B14,vldatabase,24,FALSE)","v":"A"},{"$f":"VLOOKUP(L19,'Ordinal Ratings'!E$8:F$18,2,FALSE)","v":3},null,{"$f":"VLOOKUP('Utility Group'!$B14,vldatabase,23,FALSE)","v":0.9},null,{"$f":"VLOOKUP('Utility Group'!$B14,vldatabase,28,FALSE)","v":30000}]
[13,{"$f":"VLOOKUP('Utility Group'!$B15,vldatabase,2,FALSE)","v":"Exelon Corp."},null,{"$f":"VLOOKUP('Utility Group'!$B15,vldatabase,26,FALSE)","v":"BBB+"},{"$f":"VLOOKUP(D20,'Ordinal Ratings'!A$8:C$30,2,FALSE)","v":8},null,{"$f":"VLOOKUP('Utility Group'!$B15,vldatabase,27,FALSE)","v":"Baa2"},{"$f":"VLOOKUP(G20,'Ordinal Ratings'!I$9:K$28,2,FALSE)","v":9},null,{"$f":"VLOOKUP('Utility Group'!$B15,vldatabase,22,FALSE)","v":3},null,{"$f":"VLOOKUP('Utility Group'!$B15,vldatabase,24,FALSE)","v":"B+"},{"$f":"VLOOKUP(L20,'Ordinal Ratings'!E$8:F$18,2,FALSE)","v":5},null,{"$f":"VLOOKUP('Utility Group'!$B15,vldatabase,23,FALSE)","v":0.95},null,{"$f":"VLOOKUP('Utility Group'!$B15,vldatabase,28,FALSE)","v":37000}]
[14,{"$f":"VLOOKUP('Utility Group'!$B16,vldatabase,2,FALSE)","v":"Fortis Inc."},null,{"$f":"VLOOKUP('Utility Group'!$B16,vldatabase,26,FALSE)","v":"A-"},{"$f":"VLOOKUP(D21,'Ordinal Ratings'!A$8:C$30,2,FALSE)","v":7},null,{"$f":"VLOOKUP('Utility Group'!$B16,vldatabase,27,FALSE)","v":"Baa3"},{"$f":"VLOOKUP(G21,'Ordinal Ratings'!I$9:K$28,2,FALSE)","v":10},null,{"$f":"VLOOKUP('Utility Group'!$B16,vldatabase,22,FALSE)","v":2},null,{"$f":"VLOOKUP('Utility Group'!$B16,vldatabase,24,FALSE)","v":"B++"},{"$f":"VLOOKUP(L21,'Ordinal Ratings'!E$8:F$18,2,FALSE)","v":4},null,{"$f":"VLOOKUP('Utility Group'!$B16,vldatabase,23,FALSE)","v":0.8},null,{"$f":"VLOOKUP('Utility Group'!$B16,vldatabase,28,FALSE)","v":24000}]
[15,{"$f":"VLOOKUP('Utility Group'!$B17,vldatabase,2,FALSE)","v":"NextEra Energy, Inc."},null,{"$f":"VLOOKUP('Utility Group'!$B17,vldatabase,26,FALSE)","v":"A-"},{"$f":"VLOOKUP(D22,'Ordinal Ratings'!A$8:C$30,2,FALSE)","v":7},null,{"$f":"VLOOKUP('Utility Group'!$B17,vldatabase,27,FALSE)","v":"Baa1"},{"$f":"VLOOKUP(G22,'Ordinal Ratings'!I$9:K$28,2,FALSE)","v":8},null,{"$f":"VLOOKUP('Utility Group'!$B17,vldatabase,22,FALSE)","v":1},null,{"$f":"VLOOKUP('Utility Group'!$B17,vldatabase,24,FALSE)","v":"A+"},{"$f":"VLOOKUP(L22,'Ordinal Ratings'!E$8:F$18,2,FALSE)","v":2},null,{"$f":"VLOOKUP('Utility Group'!$B17,vldatabase,23,FALSE)","v":0.85},null,{"$f":"VLOOKUP('Utility Group'!$B17,vldatabase,28,FALSE)","v":136000}]
[16,{"$f":"VLOOKUP('Utility Group'!$B18,vldatabase,2,FALSE)","v":"OGE Energy Corp."},null,{"$f":"VLOOKUP('Utility Group'!$B18,vldatabase,26,FALSE)","v":"BBB+"},{"$f":"VLOOKUP(D23,'Ordinal Ratings'!A$8:C$30,2,FALSE)","v":8},null,{"$f":"VLOOKUP('Utility Group'!$B18,vldatabase,27,FALSE)","v":"Baa1"},{"$f":"VLOOKUP(G23,'Ordinal Ratings'!I$9:K$28,2,FALSE)","v":8},null,{"$f":"VLOOKUP('Utility Group'!$B18,vldatabase,22,FALSE)","v":2},null,{"$f":"VLOOKUP('Utility Group'!$B18,vldatabase,24,FALSE)","v":"A"},{"$f":"VLOOKUP(L23,'Ordinal Ratings'!E$8:F$18,2,FALSE)","v":3},null,{"$f":"VLOOKUP('Utility Group'!$B18,vldatabase,23,FALSE)","v":1.05},null,{"$f":"VLOOKUP('Utility Group'!$B18,vldatabase,28,FALSE)","v":6400}]
[17,{"$f":"VLOOKUP('Utility Group'!$B19,vldatabase,2,FALSE)","v":"Pub Sv Enterprise Grp."},null,{"$f":"VLOOKUP('Utility Group'!$B19,vldatabase,26,FALSE)","v":"BBB+"},{"$f":"VLOOKUP(D24,'Ordinal Ratings'!A$8:C$30,2,FALSE)","v":8},null,{"$f":"VLOOKUP('Utility Group'!$B19,vldatabase,27,FALSE)","v":"Baa1"},{"$f":"VLOOKUP(G24,'Ordinal Ratings'!I$9:K$28,2,FALSE)","v":8},null,{"$f":"VLOOKUP('Utility Group'!$B19,vldatabase,22,FALSE)","v":1},null,{"$f":"VLOOKUP('Utility Group'!$B19,vldatabase,24,FALSE)","v":"A++"},{"$f":"VLOOKUP(L24,'Ordinal Ratings'!E$8:F$18,2,FALSE)","v":1},null,{"$f":"VLOOKUP('Utility Group'!$B19,vldatabase,23,FALSE)","v":0.9},null,{"$f":"VLOOKUP('Utility Group'!$B19,vldatabase,28,FALSE)","v":28000}]
[18,{"$f":"VLOOKUP('Utility Group'!$B20,vldatabase,2,FALSE)","v":"Sempra Energy"},null,{"$f":"VLOOKUP('Utility Group'!$B20,vldatabase,26,FALSE)","v":"BBB+"},{"$f":"VLOOKUP(D25,'Ordinal Ratings'!A$8:C$30,2,FALSE)","v":8},null,{"$f":"VLOOKUP('Utility Group'!$B20,vldatabase,27,FALSE)","v":"Baa2"},{"$f":"VLOOKUP(G25,'Ordinal Ratings'!I$9:K$28,2,FALSE)","v":9},null,{"$f":"VLOOKUP('Utility Group'!$B20,vldatabase,22,FALSE)","v":2},null,{"$f":"VLOOKUP('Utility Group'!$B20,vldatabase,24,FALSE)","v":"A"},{"$f":"VLOOKUP(L25,'Ordinal Ratings'!E$8:F$18,2,FALSE)","v":3},null,{"$f":"VLOOKUP('Utility Group'!$B20,vldatabase,23,FALSE)","v":0.95},null,{"$f":"VLOOKUP('Utility Group'!$B20,vldatabase,28,FALSE)","v":35000}]
[19,{"$f":"VLOOKUP('Utility Group'!$B21,vldatabase,2,FALSE)","v":"Southern Company"},null,{"$f":"VLOOKUP('Utility Group'!$B21,vldatabase,26,FALSE)","v":"A-"},{"$f":"VLOOKUP(D26,'Ordinal Ratings'!A$8:C$30,2,FALSE)","v":7},null,{"$f":"VLOOKUP('Utility Group'!$B21,vldatabase,27,FALSE)","v":"Baa2"},{"$f":"VLOOKUP(G26,'Ordinal Ratings'!I$9:K$28,2,FALSE)","v":9},null,{"$f":"VLOOKUP('Utility Group'!$B21,vldatabase,22,FALSE)","v":2},null,{"$f":"VLOOKUP('Utility Group'!$B21,vldatabase,24,FALSE)","v":"A"},{"$f":"VLOOKUP(L26,'Ordinal Ratings'!E$8:F$18,2,FALSE)","v":3},null,{"$f":"VLOOKUP('Utility Group'!$B21,vldatabase,23,FALSE)","v":0.9},null,{"$f":"VLOOKUP('Utility Group'!$B21,vldatabase,28,FALSE)","v":57000}]
[20,{"$f":"VLOOKUP('Utility Group'!$B22,vldatabase,2,FALSE)","v":"WEC Energy Group"},null,{"$f":"VLOOKUP('Utility Group'!$B22,vldatabase,26,FALSE)","v":"A-"},{"$f":"VLOOKUP(D27,'Ordinal Ratings'!A$8:C$30,2,FALSE)","v":7},null,{"$f":"VLOOKUP('Utility Group'!$B22,vldatabase,27,FALSE)","v":"Baa1"},{"$f":"VLOOKUP(G27,'Ordinal Ratings'!I$9:K$28,2,FALSE)","v":8},null,{"$f":"VLOOKUP('Utility Group'!$B22,vldatabase,22,FALSE)","v":1},null,{"$f":"VLOOKUP('Utility Group'!$B22,vldatabase,24,FALSE)","v":"A+"},{"$f":"VLOOKUP(L27,'Ordinal Ratings'!E$8:F$18,2,FALSE)","v":2},null,{"$f":"VLOOKUP('Utility Group'!$B22,vldatabase,23,FALSE)","v":0.8},null,{"$f":"VLOOKUP('Utility Group'!$B22,vldatabase,28,FALSE)","v":30000}]
[21,{"$f":"VLOOKUP('Utility Group'!$B23,vldatabase,2,FALSE)","v":"Xcel Energy Inc."},null,{"$f":"VLOOKUP('Utility Group'!$B23,vldatabase,26,FALSE)","v":"A-"},{"$f":"VLOOKUP(D28,'Ordinal Ratings'!A$8:C$30,2,FALSE)","v":7},null,{"$f":"VLOOKUP('Utility Group'!$B23,vldatabase,27,FALSE)","v":"Baa1"},{"$f":"VLOOKUP(G28,'Ordinal Ratings'!I$9:K$28,2,FALSE)","v":8},null,{"$f":"VLOOKUP('Utility Group'!$B23,vldatabase,22,FALSE)","v":1},null,{"$f":"VLOOKUP('Utility Group'!$B23,vldatabase,24,FALSE)","v":"A+"},{"$f":"VLOOKUP(L28,'Ordinal Ratings'!E$8:F$18,2,FALSE)","v":2},null,{"$f":"VLOOKUP('Utility Group'!$B23,vldatabase,23,FALSE)","v":0.8},null,{"$f":"VLOOKUP('Utility Group'!$B23,vldatabase,28,FALSE)","v":34000}]
[]
[null,"Average",null,{"$f":"VLOOKUP(E30,'Ordinal Ratings'!$B$8:$C$28,2,FALSE)","v":"A-"},{"$f":"ROUND(AVERAGE(E8:E28),0)","v":7},null,{"$f":"VLOOKUP(H30,'Ordinal Ratings'!$J$8:$K$28,2,FALSE)","v":"Baa2"},{"$f":"ROUND(AVERAGE(H8:H28),0)","v":9},null,{"$f":"AVERAGE(J8:J28)","v":1.7142857142857142},null,{"$f":"VLOOKUP(M30,'Ordinal Ratings'!$F$8:$G$17,2,FALSE)","v":"A"},{"$f":"ROUND(AVERAGE(M8:M28),0)","v":3},null,{"$f":"AVERAGE(O8:O28)","v":0.87142857142857144},null,{"$f":"AVERAGE(Q8:Q28)","v":31795.238095238095}]
[]
[]
["(a)",{"$f":"'Electric Utility Data'!B51","v":"Issuer credit rating from www.standardandpoors.com (retrieved Oct. 5, 2020)."}]
["(b)",{"$f":"'Electric Utility Data'!B52","v":"Long-term rating from www.moodys.com (retrieved Oct. 5, 2020)."}]
["(c)",{"$f":"'Utility Group Criteria'!B50","v":"The Value Line Investment Survey (Jul. 24, Aug. 14 and Sep. 11, 2020)."}]
["(d)",{"$f":"'Electric Utility Data'!B53","v":"www.finance.yahoo.com (retreived Oct. 5, 2020)."}]
["RISK MEASURES"]
[]
["NON-UTILITY GROUP"]
[null,null,null,"(a)",null,null,"(b)",null,null,"(c)",null,null,null,null,null,null,"(c)"]
[null,null,null,null,null,null,null,null,null,"Value Line"]
[null,null,null,"Credit Ratings",null,null,null,null,null,"Safety",null,"Financial",null,null,null,null,"Market"]
[null,"Company",null,"S&P",null,null,"Moody's",null,null,"Rank",null,"Strength",null,null,"Beta",null,"Cap"]
[1,"Air Products & Chem.",null,"A",{"$f":"VLOOKUP(D44,'Ordinal Ratings'!A$8:B$30,2,FALSE)","v":6},null,"A2",{"$f":"VLOOKUP(G44,'Ordinal Ratings'!I$8:J$26,2,FALSE)","v":6},null,1,null,"A++",{"$f":"VLOOKUP(L44,'Ordinal Ratings'!E$8:F$17,2,FALSE)","v":1},null,0.95,null,64200,null,null,"APD"]
[{"$f":"A44+1","v":2},"Amdocs Ltd.",null,"BBB",{"$f":"VLOOKUP(D45,'Ordinal Ratings'!A$8:B$30,2,FALSE)","v":9},null,"Baa2",{"$f":"VLOOKUP(G45,'Ordinal Ratings'!I$8:J$26,2,FALSE)","v":9},null,1,null,"A",{"$f":"VLOOKUP(L45,'Ordinal Ratings'!E$8:F$17,2,FALSE)","v":3},null,0.95,null,8200,null,null,"DOX"]
[3,"Amgen",null,"A-",{"$f":"VLOOKUP(D46,'Ordinal Ratings'!A$8:B$30,2,FALSE)","v":7},null,"Baa1",{"$f":"VLOOKUP(G46,'Ordinal Ratings'!I$8:J$26,2,FALSE)","v":8},null,1,null,"A++",{"$f":"VLOOKUP(L46,'Ordinal Ratings'!E$8:F$17,2,FALSE)","v":1},null,0.85,null,145900,null,null,"AMGN"]
[4,"Amphenol Corp.",null,"BBB+",{"$f":"VLOOKUP(D47,'Ordinal Ratings'!A$8:B$30,2,FALSE)","v":8},null,"Baa1",{"$f":"VLOOKUP(G47,'Ordinal Ratings'!I$8:J$26,2,FALSE)","v":8},null,1,null,"A",{"$f":"VLOOKUP(L47,'Ordinal Ratings'!E$8:F$17,2,FALSE)","v":3},null,0.95,null,31600,null,null,"APH"]
[5,"Apple Inc.",null,"AA+",{"$f":"VLOOKUP(D48,'Ordinal Ratings'!A$8:B$30,2,FALSE)","v":2},null,"Aa1",{"$f":"VLOOKUP(G48,'Ordinal Ratings'!I$8:J$26,2,FALSE)","v":2},null,1,null,"A++",{"$f":"VLOOKUP(L48,'Ordinal Ratings'!E$8:F$17,2,FALSE)","v":1},null,0.95,null,1643800,null,null,"AAPL"]
[6,"AT&T Inc.",null,"BBB",{"$f":"VLOOKUP(D49,'Ordinal Ratings'!A$8:B$30,2,FALSE)","v":9},null,"Baa2",{"$f":"VLOOKUP(G49,'Ordinal Ratings'!I$8:J$26,2,FALSE)","v":9},null,1,null,"A++",{"$f":"VLOOKUP(L49,'Ordinal Ratings'!E$8:F$17,2,FALSE)","v":1},null,0.8,null,210600,null,null,"T"]
[7,"Baxter Int'l Inc.",null,"A-",{"$f":"VLOOKUP(D50,'Ordinal Ratings'!A$8:B$30,2,FALSE)","v":7},null,"Baa1",{"$f":"VLOOKUP(G50,'Ordinal Ratings'!I$8:J$26,2,FALSE)","v":8},null,1,null,"A+",{"$f":"VLOOKUP(L50,'Ordinal Ratings'!E$8:F$17,2,FALSE)","v":2},null,0.8,null,42100,null,null,"BAX"]
[8,"Bristol-Myers Squibb",null,"A+",{"$f":"VLOOKUP(D51,'Ordinal Ratings'!A$8:B$30,2,FALSE)","v":5},null,"A2",{"$f":"VLOOKUP(G51,'Ordinal Ratings'!I$8:J$26,2,FALSE)","v":6},null,1,null,"A++",{"$f":"VLOOKUP(L51,'Ordinal Ratings'!E$8:F$17,2,FALSE)","v":1},null,0.85,null,133800,null,null,"BMY"]
[9,"Brown & Brown",null,"BBB-",{"$f":"VLOOKUP(D52,'Ordinal Ratings'!A$8:B$30,2,FALSE)","v":10},null,"Baa3",{"$f":"VLOOKUP(G52,'Ordinal Ratings'!I$8:J$26,2,FALSE)","v":10},null,1,null,"A",{"$f":"VLOOKUP(L52,'Ordinal Ratings'!E$8:F$17,2,FALSE)","v":3},null,0.95,null,12900,null,null,"BRO"]
[10,"Brown-Forman 'B'",null,"A-",{"$f":"VLOOKUP(D53,'Ordinal Ratings'!A$8:B$30,2,FALSE)","v":7},null,"A1",{"$f":"VLOOKUP(G53,'Ordinal Ratings'!I$8:J$26,2,FALSE)","v":5},null,1,null,"A",{"$f":"VLOOKUP(L53,'Ordinal Ratings'!E$8:F$17,2,FALSE)","v":3},null,0.9,null,33100,null,null,"BF/B"]
[11,"Church & Dwight",null,"BBB+",{"$f":"VLOOKUP(D54,'Ordinal Ratings'!A$8:B$30,2,FALSE)","v":8},null,"A3",{"$f":"VLOOKUP(G54,'Ordinal Ratings'!I$8:J$26,2,FALSE)","v":7},null,1,null,"A+",{"$f":"VLOOKUP(L54,'Ordinal Ratings'!E$8:F$17,2,FALSE)","v":2},null,0.65,null,21900,null,null,"CHD"]
[12,"Cisco Systems",null,"AA-",{"$f":"VLOOKUP(D55,'Ordinal Ratings'!A$8:B$30,2,FALSE)","v":4},null,"A1",{"$f":"VLOOKUP(G55,'Ordinal Ratings'!I$8:J$26,2,FALSE)","v":5},null,1,null,"A++",{"$f":"VLOOKUP(L55,'Ordinal Ratings'!E$8:F$17,2,FALSE)","v":1},null,0.95,null,197100,null,null,"CSCO"]
[13,"Coca-Cola",null,"A+",{"$f":"VLOOKUP(D56,'Ordinal Ratings'!A$8:B$30,2,FALSE)","v":5},null,"A1",{"$f":"VLOOKUP(G56,'Ordinal Ratings'!I$8:J$26,2,FALSE)","v":5},null,1,null,"A++",{"$f":"VLOOKUP(L56,'Ordinal Ratings'!E$8:F$17,2,FALSE)","v":1},null,0.9,null,206200,null,null,"KO"]
[14,"Colgate-Palmolive",null,"AA-",{"$f":"VLOOKUP(D57,'Ordinal Ratings'!A$8:B$30,2,FALSE)","v":4},null,"Aa3",{"$f":"VLOOKUP(G57,'Ordinal Ratings'!I$8:J$26,2,FALSE)","v":4},null,1,null,"A+",{"$f":"VLOOKUP(L57,'Ordinal Ratings'!E$8:F$17,2,FALSE)","v":2},null,0.75,null,65300,null,null,"CL"]
[15,"Comcast Corp.",null,"A-",{"$f":"VLOOKUP(D58,'Ordinal Ratings'!A$8:B$30,2,FALSE)","v":7},null,"A3",{"$f":"VLOOKUP(G58,'Ordinal Ratings'!I$8:J$26,2,FALSE)","v":7},null,1,null,"A+",{"$f":"VLOOKUP(L58,'Ordinal Ratings'!E$8:F$17,2,FALSE)","v":2},null,0.75,null,199900,null,null,"CMCSA"]
[16,"Commerce Bancshs.",null,"A-",{"$f":"VLOOKUP(D59,'Ordinal Ratings'!A$8:B$30,2,FALSE)","v":7},null,"Baa1",{"$f":"VLOOKUP(G59,'Ordinal Ratings'!I$8:J$26,2,FALSE)","v":8},null,1,null,"A",{"$f":"VLOOKUP(L59,'Ordinal Ratings'!E$8:F$17,2,FALSE)","v":3},null,0.9,null,6500,null,null,"CBSH"]
[17,"Costco Wholesale",null,"A+",{"$f":"VLOOKUP(D60,'Ordinal Ratings'!A$8:B$30,2,FALSE)","v":5},null,"Aa3",{"$f":"VLOOKUP(G60,'Ordinal Ratings'!I$8:J$26,2,FALSE)","v":4},null,1,null,"A++",{"$f":"VLOOKUP(L60,'Ordinal Ratings'!E$8:F$17,2,FALSE)","v":1},null,0.65,null,144000,null,null,"COST"]
[18,"CVS Health",null,"BBB",{"$f":"VLOOKUP(D61,'Ordinal Ratings'!A$8:B$30,2,FALSE)","v":9},null,"Baa2",{"$f":"VLOOKUP(G61,'Ordinal Ratings'!I$8:J$26,2,FALSE)","v":9},null,1,null,"A++",{"$f":"VLOOKUP(L61,'Ordinal Ratings'!E$8:F$17,2,FALSE)","v":1},null,0.9,null,83800,null,null,"CVS"]
[19,"Danaher Corp.",null,"BBB+",{"$f":"VLOOKUP(D62,'Ordinal Ratings'!A$8:B$30,2,FALSE)","v":8},null,"Baa1",{"$f":"VLOOKUP(G62,'Ordinal Ratings'!I$8:J$26,2,FALSE)","v":8},null,1,null,"A+",{"$f":"VLOOKUP(L62,'Ordinal Ratings'!E$8:F$17,2,FALSE)","v":2},null,0.85,null,140900,null,null,"DHR"]
[20,"Gen'l Mills",null,"BBB",{"$f":"VLOOKUP(D63,'Ordinal Ratings'!A$8:B$30,2,FALSE)","v":9},null,"Baa2",{"$f":"VLOOKUP(G63,'Ordinal Ratings'!I$8:J$26,2,FALSE)","v":9},null,1,null,"A+",{"$f":"VLOOKUP(L63,'Ordinal Ratings'!E$8:F$17,2,FALSE)","v":2},null,0.7,null,39300,null,null,"GIS"]
[21,"Hormel Foods",null,"A",{"$f":"VLOOKUP(D64,'Ordinal Ratings'!A$8:B$30,2,FALSE)","v":6},null,"A1",{"$f":"VLOOKUP(G64,'Ordinal Ratings'!I$8:J$26,2,FALSE)","v":5},null,1,null,"A+",{"$f":"VLOOKUP(L64,'Ordinal Ratings'!E$8:F$17,2,FALSE)","v":2},null,0.55000000000000004,null,27400,null,null,"HRL"]
[22,"Intel Corp.",null,"A+",{"$f":"VLOOKUP(D65,'Ordinal Ratings'!A$8:B$30,2,FALSE)","v":5},null,"A1",{"$f":"VLOOKUP(G65,'Ordinal Ratings'!I$8:J$26,2,FALSE)","v":5},null,1,null,"A++",{"$f":"VLOOKUP(L65,'Ordinal Ratings'!E$8:F$17,2,FALSE)","v":1},null,0.9,null,204400,null,null,"INTC"]
[23,"Int'l Flavors & Frag.",null,"BBB",{"$f":"VLOOKUP(D66,'Ordinal Ratings'!A$8:B$30,2,FALSE)","v":9},null,"Baa3",{"$f":"VLOOKUP(G66,'Ordinal Ratings'!I$8:J$26,2,FALSE)","v":10},null,1,null,"A+",{"$f":"VLOOKUP(L66,'Ordinal Ratings'!E$8:F$17,2,FALSE)","v":2},null,0.9,null,13700,null,null,"IFF"]
[24,"Johnson & Johnson",null,"AAA",{"$f":"VLOOKUP(D67,'Ordinal Ratings'!A$8:B$30,2,FALSE)","v":1},null,"Aaa",{"$f":"VLOOKUP(G67,'Ordinal Ratings'!I$8:J$26,2,FALSE)","v":1},null,1,null,"A++",{"$f":"VLOOKUP(L67,'Ordinal Ratings'!E$8:F$17,2,FALSE)","v":1},null,0.85,null,388000,null,null,"JNJ"]
[25,"Kellogg",null,"BBB",{"$f":"VLOOKUP(D68,'Ordinal Ratings'!A$8:B$30,2,FALSE)","v":9},null,"Baa2",{"$f":"VLOOKUP(G68,'Ordinal Ratings'!I$8:J$26,2,FALSE)","v":9},null,1,null,"A+",{"$f":"VLOOKUP(L68,'Ordinal Ratings'!E$8:F$17,2,FALSE)","v":2},null,0.65,null,24300,null,null,"K"]
[26,"Kimberly-Clark",null,"A",{"$f":"VLOOKUP(D69,'Ordinal Ratings'!A$8:B$30,2,FALSE)","v":6},null,"A2",{"$f":"VLOOKUP(G69,'Ordinal Ratings'!I$8:J$26,2,FALSE)","v":6},null,1,null,"A+",{"$f":"VLOOKUP(L69,'Ordinal Ratings'!E$8:F$17,2,FALSE)","v":2},null,0.8,null,51800,null,null,"KMB"]
[27,"Lilly (Eli)",null,"A+",{"$f":"VLOOKUP(D70,'Ordinal Ratings'!A$8:B$30,2,FALSE)","v":5},null,"A2",{"$f":"VLOOKUP(G70,'Ordinal Ratings'!I$8:J$26,2,FALSE)","v":6},null,1,null,"A++",{"$f":"VLOOKUP(L70,'Ordinal Ratings'!E$8:F$17,2,FALSE)","v":1},null,0.75,null,154800,null,null,"LLY"]
[28,"Lockheed Martin",null,"A-",{"$f":"VLOOKUP(D71,'Ordinal Ratings'!A$8:B$30,2,FALSE)","v":7},null,"A3",{"$f":"VLOOKUP(G71,'Ordinal Ratings'!I$8:J$26,2,FALSE)","v":7},null,1,null,"A++",{"$f":"VLOOKUP(L71,'Ordinal Ratings'!E$8:F$17,2,FALSE)","v":1},null,0.95,null,108300,null,null,"LMT"]
[29,"Marsh & McLennan",null,"A-",{"$f":"VLOOKUP(D72,'Ordinal Ratings'!A$8:B$30,2,FALSE)","v":7},null,"Baa1",{"$f":"VLOOKUP(G72,'Ordinal Ratings'!I$8:J$26,2,FALSE)","v":8},null,1,null,"A",{"$f":"VLOOKUP(L72,'Ordinal Ratings'!E$8:F$17,2,FALSE)","v":3},null,0.95,null,58000,null,null,"MMC"]
[30,"McCormick & Co.",null,"BBB",{"$f":"VLOOKUP(D73,'Ordinal Ratings'!A$8:B$30,2,FALSE)","v":9},null,"Baa2",{"$f":"VLOOKUP(G73,'Ordinal Ratings'!I$8:J$26,2,FALSE)","v":9},null,1,null,"A+",{"$f":"VLOOKUP(L73,'Ordinal Ratings'!E$8:F$17,2,FALSE)","v":2},null,0.85,null,25900,null,null,"MKC"]
[31,"McDonald's Corp.",null,"BBB+",{"$f":"VLOOKUP(D74,'Ordinal Ratings'!A$8:B$30,2,FALSE)","v":8},null,"Baa1",{"$f":"VLOOKUP(G74,'Ordinal Ratings'!I$8:J$26,2,FALSE)","v":8},null,1,null,"A++",{"$f":"VLOOKUP(L74,'Ordinal Ratings'!E$8:F$17,2,FALSE)","v":1},null,0.95,null,152000,null,null,"MCD"]
[32,"Merck & Co.",null,"AA-",{"$f":"VLOOKUP(D75,'Ordinal Ratings'!A$8:B$30,2,FALSE)","v":4},null,"A1",{"$f":"VLOOKUP(G75,'Ordinal Ratings'!I$8:J$26,2,FALSE)","v":5},null,1,null,"A++",{"$f":"VLOOKUP(L75,'Ordinal Ratings'!E$8:F$17,2,FALSE)","v":1},null,0.85,null,200300,null,null,"MRK"]
[33,"Microsoft Corp.",null,"AAA",{"$f":"VLOOKUP(D76,'Ordinal Ratings'!A$8:B$30,2,FALSE)","v":1},null,"Aaa",{"$f":"VLOOKUP(G76,'Ordinal Ratings'!I$8:J$26,2,FALSE)","v":1},null,1,null,"A++",{"$f":"VLOOKUP(L76,'Ordinal Ratings'!E$8:F$17,2,FALSE)","v":1},null,0.95,null,1543000,null,null,"MSFT"]
[34,"Northrop Grumman",null,"BBB",{"$f":"VLOOKUP(D77,'Ordinal Ratings'!A$8:B$30,2,FALSE)","v":9},null,"Baa1",{"$f":"VLOOKUP(G77,'Ordinal Ratings'!I$8:J$26,2,FALSE)","v":8},null,1,null,"A++",{"$f":"VLOOKUP(L77,'Ordinal Ratings'!E$8:F$17,2,FALSE)","v":1},null,0.85,null,52600,null,null,"NOC"]
[35,"Oracle Corp.",null,"A",{"$f":"VLOOKUP(D78,'Ordinal Ratings'!A$8:B$30,2,FALSE)","v":6},null,"A3",{"$f":"VLOOKUP(G78,'Ordinal Ratings'!I$8:J$26,2,FALSE)","v":7},null,1,null,"A++",{"$f":"VLOOKUP(L78,'Ordinal Ratings'!E$8:F$17,2,FALSE)","v":1},null,0.85,null,170000,null,null,"ORCL"]
[36,"PepsiCo, Inc.",null,"A+",{"$f":"VLOOKUP(D79,'Ordinal Ratings'!A$8:B$30,2,FALSE)","v":5},null,"A1",{"$f":"VLOOKUP(G79,'Ordinal Ratings'!I$8:J$26,2,FALSE)","v":5},null,1,null,"A++",{"$f":"VLOOKUP(L79,'Ordinal Ratings'!E$8:F$17,2,FALSE)","v":1},null,0.85,null,191000,null,null,"PEP"]
[37,"Pfizer, Inc.",null,"AA-",{"$f":"VLOOKUP(D80,'Ordinal Ratings'!A$8:B$30,2,FALSE)","v":4},null,"A1",{"$f":"VLOOKUP(G80,'Ordinal Ratings'!I$8:J$26,2,FALSE)","v":5},null,1,null,"A++",{"$f":"VLOOKUP(L80,'Ordinal Ratings'!E$8:F$17,2,FALSE)","v":1},null,0.85,null,218000,null,null,"PFE"]
[38,"Procter & Gamble",null,"AA-",{"$f":"VLOOKUP(D81,'Ordinal Ratings'!A$8:B$30,2,FALSE)","v":4},null,"Aa3",{"$f":"VLOOKUP(G81,'Ordinal Ratings'!I$8:J$26,2,FALSE)","v":4},null,1,null,"A++",{"$f":"VLOOKUP(L81,'Ordinal Ratings'!E$8:F$17,2,FALSE)","v":1},null,0.75,null,317600,null,null,"PG"]
[39,"Public Storage",null,"A",{"$f":"VLOOKUP(D82,'Ordinal Ratings'!A$8:B$30,2,FALSE)","v":6},null,"A2",{"$f":"VLOOKUP(G82,'Ordinal Ratings'!I$8:J$26,2,FALSE)","v":6},null,1,null,"A+",{"$f":"VLOOKUP(L82,'Ordinal Ratings'!E$8:F$17,2,FALSE)","v":2},null,0.85,null,34300,46176.47,null,"PSA"]
[40,"Texas Instruments",null,"A+",{"$f":"VLOOKUP(D83,'Ordinal Ratings'!A$8:B$30,2,FALSE)","v":5},null,"A1",{"$f":"VLOOKUP(G83,'Ordinal Ratings'!I$8:J$26,2,FALSE)","v":5},null,1,null,"A++",{"$f":"VLOOKUP(L83,'Ordinal Ratings'!E$8:F$17,2,FALSE)","v":1},null,0.85,null,120500,null,null,"TXN"]
[41,"Travelers Cos.",null,"A",{"$f":"VLOOKUP(D84,'Ordinal Ratings'!A$8:B$30,2,FALSE)","v":6},null,"A2",{"$f":"VLOOKUP(G84,'Ordinal Ratings'!I$8:J$26,2,FALSE)","v":6},null,1,null,"A++",{"$f":"VLOOKUP(L84,'Ordinal Ratings'!E$8:F$17,2,FALSE)","v":1},null,0.95,null,29500,140074.20000000001,null,"TRV"]
[42,"United Parcel Serv.",null,"A-",{"$f":"VLOOKUP(D85,'Ordinal Ratings'!A$8:B$30,2,FALSE)","v":7},null,"A2",{"$f":"VLOOKUP(G85,'Ordinal Ratings'!I$8:J$26,2,FALSE)","v":6},null,1,null,"A+",{"$f":"VLOOKUP(L85,'Ordinal Ratings'!E$8:F$17,2,FALSE)","v":2},null,0.8,null,138000,null,null,"UPS"]
[43,"Verizon Communic.",null,"BBB+",{"$f":"VLOOKUP(D86,'Ordinal Ratings'!A$8:B$30,2,FALSE)","v":8},null,"Baa1",{"$f":"VLOOKUP(G86,'Ordinal Ratings'!I$8:J$26,2,FALSE)","v":8},null,1,null,"A++",{"$f":"VLOOKUP(L86,'Ordinal Ratings'!E$8:F$17,2,FALSE)","v":1},null,0.65,null,237700,null,null,"VZ"]
[44,"Walmart Inc.",null,"AA",{"$f":"VLOOKUP(D87,'Ordinal Ratings'!A$8:B$30,2,FALSE)","v":3},null,"Aa2",{"$f":"VLOOKUP(G87,'Ordinal Ratings'!I$8:J$26,2,FALSE)","v":3},null,1,null,"A++",{"$f":"VLOOKUP(L87,'Ordinal Ratings'!E$8:F$17,2,FALSE)","v":1},null,0.6,null,370100,null,null,"WMT"]
[45,"Waste Management",null,"A-",{"$f":"VLOOKUP(D88,'Ordinal Ratings'!A$8:B$30,2,FALSE)","v":7},null,"Baa1",{"$f":"VLOOKUP(G88,'Ordinal Ratings'!I$8:J$26,2,FALSE)","v":8},null,1,null,"A",{"$f":"VLOOKUP(L88,'Ordinal Ratings'!E$8:F$17,2,FALSE)","v":3},null,0.8,null,47200,null,null,"WM"]
[]
[null,"Average ",null,{"$f":"VLOOKUP(E90,'Ordinal Ratings'!$B$8:$C$28,2,FALSE)","v":"A"},{"$f":"ROUND(AVERAGE(E44:E88),0)","v":6},null,{"$f":"VLOOKUP(H90,'Ordinal Ratings'!$J$8:$K$28,2,FALSE)","v":"A2"},{"$f":"ROUND(AVERAGE(H44:H88),0)","v":6},null,{"$f":"AVERAGE(J44:J88)","v":1},null,{"$f":"VLOOKUP(M90,'Ordinal Ratings'!$F$8:$G$17,2,FALSE)","v":"A+"},{"$f":"ROUND(AVERAGE(M44:M88),0)","v":2},null,{"$f":"AVERAGE(O44:O88)","v":0.83333333333333337},null,{"$f":"AVERAGE(Q44:Q88)","v":184655.55555555556}]
[]
[]
["(a)","www.standardandpoors.com (retrieved Aug 21, 2020)."]
["(b)","www.moodys.com (retrieved Aug. 21, 2020)."]
["(c)","The Value Line Investment Survey (various editions as of Aug. 21, 2020)."]

{"sheet":"Exhibit List","index":8,"n_rows":20,"n_cols":4,"rows_kept":20,"cut":false,"hidden":false,"merged":[]}
["Tab","Designation","Title I","Title II"]
[13,"Exh. AMM-13","STATE ALLOWED ROEs","BAUDINO PROXY GROUP"]
[14,"Exh. AMM-14","ROE ANALYSIS","SUMMARY OF UPDATED RESULTS"]
["15 (1)","Exh. AMM-15","DCF MODEL","DIVIDEND YIELD"]
["15 (2)","Exh. AMM-15","DCF MODEL","GROWTH RATES"]
["15 (3)","Exh. AMM-15","DCF MODEL","DCF COST OF EQUITY ESTIMATES"]
["15 (4)","Exh. AMM-15","DCF MODEL","LOW-END THRESHOLD ADJUSTMENTS"]
[16,"Exh. AMM-16","DCF MODEL","BR+SV GROWTH RATE"]
["17 (1)","Exh. AMM-17","CAPM","CURRENT BOND YIELD"]
["17 (2)","Exh. AMM-17","CAPM","PROJECTED BOND YIELD"]
["18 (1)","Exh. AMM-18","EMPIRICAL CAPM","CURRENT BOND YIELD"]
["18 (2)","Exh. AMM-18","EMPIRICAL CAPM","PROJECTED BOND YIELD"]
["19 (1)","Exh. AMM-19","ELECTRIC UTILITY RISK PREMIUM","CURRENT BOND YIELD"]
["19 (2)","Exh. AMM-19","ELECTRIC UTILITY RISK PREMIUM","PROJECTED BOND YIELD"]
["19 (3)","Exh. AMM-19","ELECTRIC UTILITY RISK PREMIUM","AUTHORIZED RETURNS"]
["19 (4)","Exh. AMM-19","ELECTRIC UTILITY RISK PREMIUM","REGRESSION RESULTS"]
[20,"Exh. AMM-20","EXPECTED EARNINGS APPROACH","UPDATED UTILITY GROUP"]
["21 (1)","Exh. AMM-21","DCF MODEL - NON-UTILITY GROUP","DIVIDEND YIELD"]
["21 (2)","Exh. AMM-21","DCF MODEL - NON-UTILITY GROUP","GROWTH RATES"]
["21 (3)","Exh. AMM-21","DCF MODEL - NON-UTILITY GROUP","DCF COST OF EQUITY ESTIMATES"]

{"sheet":"13","index":9,"n_rows":36,"n_cols":7,"rows_kept":36,"cut":false,"hidden":false,"merged":[]}
[{"$f":"'Exhibit List'!C2","v":"STATE ALLOWED ROEs"},null,null,null,null,null,{"$f":"'Exhibit List'!B2","v":"Exh. AMM-13"}]
[null,null,null,null,null,null,"Page 1 of 1"]
[{"$f":"'Exhibit List'!D2","v":"BAUDINO PROXY GROUP"}]
[]
[null,null,null,null,null,"(a)"]
[]
[null,null,null,null,null,"Allowed"]
[null,"Company ",null,null,null,"ROE"]
[1,{"$f":"'Utility Group'!C3","v":"Alliant Energy"},null,null,null,{"$f":"VLOOKUP('Utility Group'!B3,vldatabase,25,FALSE)","v":0.1}]
[{"$f":"A9+1","v":2},{"$f":"'Utility Group'!C4","v":"Ameren Corp."},null,null,null,{"$f":"VLOOKUP('Utility Group'!B4,vldatabase,25,FALSE)","v":8.6999999999999994E-2}]
[{"$f":"A10+1","v":3},{"$f":"'Utility Group'!C5","v":"American Elec Pwr"},null,null,null,{"$f":"VLOOKUP('Utility Group'!B5,vldatabase,25,FALSE)","v":0.10100000000000001}]
[4,{"$f":"'Utility Group'!C6","v":"Avangrid, Inc."},null,null,null,{"$f":"VLOOKUP('Utility Group'!B6,vldatabase,25,FALSE)","v":8.7833333333333333E-2}]
[5,{"$f":"'Utility Group'!C7","v":"Black Hills Corp."},null,null,null,{"$f":"VLOOKUP('Utility Group'!B7,vldatabase,25,FALSE)","v":9.3700000000000006E-2}]
[6,{"$f":"'Utility Group'!C8","v":"CMS Energy Corp."},null,null,null,{"$f":"VLOOKUP('Utility Group'!B8,vldatabase,25,FALSE)","v":0.1}]
[7,{"$f":"'Utility Group'!C9","v":"Consolidated Edison"},null,null,null,{"$f":"VLOOKUP('Utility Group'!B9,vldatabase,25,FALSE)","v":8.8999999999999996E-2}]
[8,{"$f":"'Utility Group'!C10","v":"DTE Energy Co."},null,null,null,{"$f":"VLOOKUP('Utility Group'!B10,vldatabase,25,FALSE)","v":9.9000000000000005E-2}]
[9,{"$f":"'Utility Group'!C11","v":"Duke Energy Corp."},null,null,null,{"$f":"VLOOKUP('Utility Group'!B11,vldatabase,25,FALSE)","v":0.10099999999999999}]
[10,{"$f":"'Utility Group'!C12","v":"Entergy Corp."},null,null,null,{"$f":"VLOOKUP('Utility Group'!B12,vldatabase,25,FALSE)","v":9.9500000000000005E-2}]
[11,{"$f":"'Utility Group'!C13","v":"Evergy Inc."},null,null,null,{"$f":"VLOOKUP('Utility Group'!B13,vldatabase,25,FALSE)","v":9.2999999999999999E-2}]
[12,{"$f":"'Utility Group'!C14","v":"Eversource Energy"},null,null,null,{"$f":"VLOOKUP('Utility Group'!B14,vldatabase,25,FALSE)","v":9.64E-2}]
[13,{"$f":"'Utility Group'!C15","v":"Exelon Corp."},null,null,null,{"$f":"VLOOKUP('Utility Group'!B15,vldatabase,25,FALSE)","v":9.5833333333333326E-2}]
[14,{"$f":"'Utility Group'!C16","v":"Fortis Inc."},null,null,null,{"$f":"VLOOKUP('Utility Group'!B16,vldatabase,25,FALSE)","v":9.3100000000000002E-2}]
[15,{"$f":"'Utility Group'!C17","v":"NextEra Energy, Inc."},null,null,null,{"$f":"VLOOKUP('Utility Group'!B17,vldatabase,25,FALSE)","v":0.106}]
[16,{"$f":"'Utility Group'!C18","v":"OGE Energy Corp."},null,null,null,{"$f":"VLOOKUP('Utility Group'!B18,vldatabase,25,FALSE)","v":9.5000000000000001E-2}]
[17,{"$f":"'Utility Group'!C19","v":"Pub Sv Enterprise Grp."},null,null,null,{"$f":"VLOOKUP('Utility Group'!B19,vldatabase,25,FALSE)","v":9.6000000000000002E-2}]
[18,{"$f":"'Utility Group'!C20","v":"Sempra Energy"},null,null,null,{"$f":"VLOOKUP('Utility Group'!B20,vldatabase,25,FALSE)","v":0.10349999999999999}]
[19,{"$f":"'Utility Group'!C21","v":"Southern Company"},null,null,null,{"$f":"VLOOKUP('Utility Group'!B21,vldatabase,25,FALSE)","v":0.125}]
[20,{"$f":"'Utility Group'!C22","v":"WEC Energy Group"},null,null,null,{"$f":"VLOOKUP('Utility Group'!B22,vldatabase,25,FALSE)","v":9.7000000000000003E-2}]
[21,{"$f":"'Utility Group'!C23","v":"Xcel Energy Inc."},null,null,null,{"$f":"VLOOKUP('Utility Group'!B23,vldatabase,25,FALSE)","v":9.6000000000000002E-2}]
[]
[null,"Range of Reasonableness",null,null,{"$f":"MIN(F9:F29)","v":8.6999999999999994E-2},"--",{"$f":"MAX(F9:F29)","v":0.125}]
[null,"   Midpoint",null,null,null,{"$f":"AVERAGE(E31,G31)","v":0.106}]
[null,"Average",null,null,null,{"$f":"AVERAGE(F9:F29)","v":9.7850793650793633E-2}]
[]
[]
["(a)",{"$f":"'Electric Utility Data'!B50","v":"The Value Line Investment Survey (Jul. 24, Aug. 14 and Sep. 11, 2020)."}]

{"sheet":"14","index":10,"n_rows":75,"n_cols":23,"rows_kept":75,"cut":false,"hidden":false,"merged":[[26,1,26,8],[41,14,41,16],[41,20,41,22]]}
[{"$f":"'Exhibit List'!C3","v":"ROE ANALYSIS"},null,null,null,null,null,null,null,null,{"$f":"'Exhibit List'!B3","v":"Exh. AMM-14"}]
[null,null,null,null,null,null,null,null,null,"Page 1 of 1"]
[{"$f":"'Exhibit List'!D3","v":"SUMMARY OF UPDATED RESULTS"}]
[]
[null,"Method",null,null,null,"Average",null,"Midpoint"]
[null,"DCF   "]
[null,null,"Value Line",null,null,{"$f":"'15 (3)'!E31","v":8.703595845036774E-2},null,{"$f":"'15 (3)'!E32","v":9.4959217765768392E-2}]
[null,null,"IBES",null,null,{"$f":"'15 (3)'!G31","v":8.9559053509957839E-2},null,{"$f":"'15 (3)'!G32","v":8.6233019675061445E-2}]
[null,null,"Zacks",null,null,{"$f":"'15 (3)'!I31","v":9.1647078498356252E-2},null,{"$f":"'15 (3)'!I32","v":8.6732021290141001E-2}]
[null,null,"Internal br + sv",null,null,{"$f":"'15 (3)'!L31","v":8.2165781857537271E-2},null,{"$f":"'15 (3)'!L32","v":8.6783235232423941E-2}]
[]
[null,"CAPM   "]
[null,null,"Current Bond Yield",null,null,{"$f":"'17 (1)'!L31","v":0.10561904761904764},null,{"$f":"'17 (1)'!L32","v":0.108}]
[null,null,"Projected Bond Yield",null,null,{"$f":"'17 (2)'!L31","v":0.10652380952380951},null,{"$f":"'17 (2)'!L32","v":0.1085}]
[]
[null,"Empirical CAPM   "]
[null,null,"Current Bond Yield",null,null,{"$f":"'18 (1)'!Q31","v":0.10866666666666666},null,{"$f":"'18 (1)'!Q32","v":0.1105}]
[null,null,"Projected Bond Yield",null,null,{"$f":"'18 (2)'!Q31","v":0.10961904761904764},null,{"$f":"'18 (2)'!Q32","v":0.111}]
[]
[null,"Utility Risk Premium"]
[null,null,"Current Bond Yield",null,null,null,{"$f":"'19 (1)'!G22","v":9.2728900000000003E-2}]
[null,null,"Projected Bond Yield",null,null,null,{"$f":"'19 (2)'!G22","v":0.1009507}]
[]
[null,"Expected Earnings",null,null,null,{"$f":"'20'!H30","v":0.10442069947259927},null,{"$f":"'20'!H31","v":0.10009293784608314}]
[]
[]
[null,"ROE Recommendation"]
[null,null,"Cost of Equity Range",null,null,9.2999999999999999E-2,"--",0.104]
[]
[null,null,"Flotation Cost Adjustment"]
[null,null,null,"Dividend Yield",null,null,{"$f":"'15 (1)'!H30","v":3.698993564121339E-2}]
[null,null,null,"Flotation Cost Percentage",null,null,2.9000000000000001E-2]
[null,null,null,null,"Adjustment",null,{"$f":"G31*G32","v":1.0727081335951884E-3}]
[]
[]
[null,null,"Recommended ROE Range",null,null,{"$f":"F28+G33","v":9.4072708133595181E-2},"--",{"$f":"H28+G33","v":0.10507270813359518}]
[null,null,null,null,"Midpoint",null,{"$f":"AVERAGE(F36,H36)","v":9.9572708133595172E-2}]
[]
[]
[]
[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,null,"Cost of Equity",null,null,null,null,null,"Cost of Equity"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Growth Rate","Average",null,"Midpoint",null,null,"Growth Rate","Average",null,"Midpoint"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Value Line",{"$f":"F7","v":8.703595845036774E-2},null,{"$f":"H7","v":9.4959217765768392E-2},null,null,"Value Line",{"$f":"'21 (3)'!E54","v":0.10047565840433896},null,{"$f":"'21 (3)'!E55","v":9.3882302650601573E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"IBES",{"$f":"F8","v":8.9559053509957839E-2},null,{"$f":"H8","v":8.6233019675061445E-2},null,null,"IBES",{"$f":"'21 (3)'!G54","v":8.8117808180721929E-2},null,{"$f":"'21 (3)'!G55","v":9.1304257802778815E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Zacks",{"$f":"F9","v":9.1647078498356252E-2},null,{"$f":"H9","v":8.6732021290141001E-2},null,null,"Zacks",{"$f":"'21 (3)'!I54","v":9.6378595764929423E-2},null,{"$f":"'21 (3)'!I55","v":9.8923472510986238E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"br + sv",{"$f":"F10","v":8.2165781857537271E-2},null,{"$f":"H10","v":8.6783235232423941E-2}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,"DCF",{"$f":"AVERAGE(F7:F10)","v":8.7601968079054765E-2}]
[null,null,null,null,null,null,"CAPM",{"$f":"F13","v":0.10561904761904764}]
[null,null,null,null,null,null,"ECAPM",{"$f":"F17","v":0.10866666666666666}]
[null,null,null,null,null,null,"RP",{"$f":"G21","v":9.2728900000000003E-2}]
[null,null,null,null,null,null,"RP",{"$f":"G22","v":0.1009507}]
[null,null,null,null,null,null,"EE",{"$f":"F24","v":0.10442069947259927}]
[]
[null,null,null,null,null,null,null,{"$f":"MEDIAN(H67:H72)","v":0.10268569973629964}]
[null,null,null,null,null,null,null,{"$f":"AVERAGE(H67:H72)","v":9.9997996972894729E-2}]

{"sheet":"15 (1)","index":11,"n_rows":36,"n_cols":9,"rows_kept":36,"cut":false,"hidden":false,"merged":[[33,1,33,8]]}
[{"$f":"'Exhibit List'!C4","v":"DCF MODEL"},null,null,null,null,null,null,null,{"$f":"'Exhibit List'!B4","v":"Exh. AMM-15"}]
[null,null,null,null,null,null,null,null,"Page 1 of 4"]
[{"$f":"'Exhibit List'!D4","v":"DIVIDEND YIELD"}]
[]
[]
[null,null,null,"(a)",null,"(b)"]
[null,"Company ",null,"Price",null,"Dividends",null,"Yield"]
[{"$f":"A7+1","v":1},{"$f":"VLOOKUP('Utility Group'!$B3,vldatabase,2,FALSE)","v":"Alliant Energy"},null,{"$f":"HLOOKUP('Utility Group'!$B3,stockprice,33,FALSE)","v":52.572000000000003},null,{"$f":"VLOOKUP('Utility Group'!$B3,vldatabase,4,FALSE)","v":1.52},null,{"$f":"F8/D8","v":2.8912729209465114E-2}]
[{"$f":"A8+1","v":2},{"$f":"VLOOKUP('Utility Group'!$B4,vldatabase,2,FALSE)","v":"Ameren Corp."},null,{"$f":"HLOOKUP('Utility Group'!$B4,stockprice,33,FALSE)","v":78.320333333333323},null,{"$f":"VLOOKUP('Utility Group'!$B4,vldatabase,4,FALSE)","v":2.08},null,{"$f":"F9/D9","v":2.6557598920671947E-2}]
[3,{"$f":"VLOOKUP('Utility Group'!$B5,vldatabase,2,FALSE)","v":"American Elec Pwr"},null,{"$f":"HLOOKUP('Utility Group'!$B5,stockprice,33,FALSE)","v":79.931666666666658},null,{"$f":"VLOOKUP('Utility Group'!$B5,vldatabase,4,FALSE)","v":2.96},null,3.70316311849705E-2]
[4,{"$f":"VLOOKUP('Utility Group'!$B6,vldatabase,2,FALSE)","v":"Avangrid, Inc."},null,{"$f":"HLOOKUP('Utility Group'!$B6,stockprice,33,FALSE)","v":49.142000000000003},null,{"$f":"VLOOKUP('Utility Group'!$B6,vldatabase,4,FALSE)","v":1.76},null,3.5814578161246995E-2]
[5,{"$f":"VLOOKUP('Utility Group'!$B7,vldatabase,2,FALSE)","v":"Black Hills Corp."},null,{"$f":"HLOOKUP('Utility Group'!$B7,stockprice,33,FALSE)","v":54.695666666666675},null,{"$f":"VLOOKUP('Utility Group'!$B7,vldatabase,4,FALSE)","v":2.23},null,4.0771054379688816E-2]
[6,{"$f":"VLOOKUP('Utility Group'!$B8,vldatabase,2,FALSE)","v":"CMS Energy Corp."},null,{"$f":"HLOOKUP('Utility Group'!$B8,stockprice,33,FALSE)","v":60.863000000000021},null,{"$f":"VLOOKUP('Utility Group'!$B8,vldatabase,4,FALSE)","v":1.71},null,2.8095887485007302E-2]
[7,{"$f":"VLOOKUP('Utility Group'!$B9,vldatabase,2,FALSE)","v":"Consolidated Edison"},null,{"$f":"HLOOKUP('Utility Group'!$B9,stockprice,33,FALSE)","v":73.861000000000018},null,{"$f":"VLOOKUP('Utility Group'!$B9,vldatabase,4,FALSE)","v":3.11},null,4.2106118249143648E-2]
[8,{"$f":"VLOOKUP('Utility Group'!$B10,vldatabase,2,FALSE)","v":"DTE Energy Co."},null,{"$f":"HLOOKUP('Utility Group'!$B10,stockprice,33,FALSE)","v":116.40199999999999},null,{"$f":"VLOOKUP('Utility Group'!$B10,vldatabase,4,FALSE)","v":4.34},null,3.72845827391282E-2]
[9,{"$f":"VLOOKUP('Utility Group'!$B11,vldatabase,2,FALSE)","v":"Duke Energy Corp."},null,{"$f":"HLOOKUP('Utility Group'!$B11,stockprice,33,FALSE)","v":82.699333333333328},null,{"$f":"VLOOKUP('Utility Group'!$B11,vldatabase,4,FALSE)","v":3.88},null,4.6916944110794931E-2]
[10,{"$f":"VLOOKUP('Utility Group'!$B12,vldatabase,2,FALSE)","v":"Entergy Corp."},null,{"$f":"HLOOKUP('Utility Group'!$B12,stockprice,33,FALSE)","v":97.567000000000007},null,{"$f":"VLOOKUP('Utility Group'!$B12,vldatabase,4,FALSE)","v":3.8},null,3.8947594986009609E-2]
[11,{"$f":"VLOOKUP('Utility Group'!$B13,vldatabase,2,FALSE)","v":"Evergy Inc."},null,{"$f":"HLOOKUP('Utility Group'!$B13,stockprice,33,FALSE)","v":51.505333333333354},null,{"$f":"VLOOKUP('Utility Group'!$B13,vldatabase,4,FALSE)","v":2.14},null,4.1549095239327954E-2]
[12,{"$f":"VLOOKUP('Utility Group'!$B14,vldatabase,2,FALSE)","v":"Eversource Energy"},null,{"$f":"HLOOKUP('Utility Group'!$B14,stockprice,33,FALSE)","v":83.514000733333305},null,{"$f":"VLOOKUP('Utility Group'!$B14,vldatabase,4,FALSE)","v":2.34},null,2.8019254010735298E-2]
[13,{"$f":"VLOOKUP('Utility Group'!$B15,vldatabase,2,FALSE)","v":"Exelon Corp."},null,{"$f":"HLOOKUP('Utility Group'!$B15,stockprice,33,FALSE)","v":36.200000000000003},null,{"$f":"VLOOKUP('Utility Group'!$B15,vldatabase,4,FALSE)","v":1.57},null,4.3370165745856351E-2]
[14,{"$f":"VLOOKUP('Utility Group'!$B16,vldatabase,2,FALSE)","v":"Fortis Inc."},null,{"$f":"HLOOKUP('Utility Group'!$B16,stockprice,33,FALSE)","v":40.192666666666668},null,{"$f":"VLOOKUP('Utility Group'!$B16,vldatabase,4,FALSE)","v":2.02},null,5.0257924331138348E-2]
[15,{"$f":"VLOOKUP('Utility Group'!$B17,vldatabase,2,FALSE)","v":"NextEra Energy, Inc."},null,{"$f":"HLOOKUP('Utility Group'!$B17,stockprice,33,FALSE)","v":280.38933333333335},null,{"$f":"VLOOKUP('Utility Group'!$B17,vldatabase,4,FALSE)","v":5.88},null,2.097084054552717E-2]
[16,{"$f":"VLOOKUP('Utility Group'!$B18,vldatabase,2,FALSE)","v":"OGE Energy Corp."},null,{"$f":"HLOOKUP('Utility Group'!$B18,stockprice,33,FALSE)","v":30.533333333333335},null,{"$f":"VLOOKUP('Utility Group'!$B18,vldatabase,4,FALSE)","v":1.64},null,5.3711790393013097E-2]
[17,{"$f":"VLOOKUP('Utility Group'!$B19,vldatabase,2,FALSE)","v":"Pub Sv Enterprise Grp."},null,{"$f":"HLOOKUP('Utility Group'!$B19,stockprice,33,FALSE)","v":52.914999999999999},null,{"$f":"VLOOKUP('Utility Group'!$B19,vldatabase,4,FALSE)","v":2},null,3.7796466030426155E-2]
[18,{"$f":"VLOOKUP('Utility Group'!$B20,vldatabase,2,FALSE)","v":"Sempra Energy"},null,{"$f":"HLOOKUP('Utility Group'!$B20,stockprice,33,FALSE)","v":120.32333333333335},null,{"$f":"VLOOKUP('Utility Group'!$B20,vldatabase,4,FALSE)","v":4.34},null,3.6069479458126705E-2]
[19,{"$f":"VLOOKUP('Utility Group'!$B21,vldatabase,2,FALSE)","v":"Southern Company"},null,{"$f":"HLOOKUP('Utility Group'!$B21,stockprice,33,FALSE)","v":52.954333333333331},null,{"$f":"VLOOKUP('Utility Group'!$B21,vldatabase,4,FALSE)","v":2.6},null,4.9098909122955003E-2]
[20,{"$f":"VLOOKUP('Utility Group'!$B22,vldatabase,2,FALSE)","v":"WEC Energy Group"},null,{"$f":"HLOOKUP('Utility Group'!$B22,stockprice,33,FALSE)","v":95.448666666666654},null,{"$f":"VLOOKUP('Utility Group'!$B22,vldatabase,4,FALSE)","v":2.66},null,2.7868383005175561E-2]
[21,{"$f":"VLOOKUP('Utility Group'!$B23,vldatabase,2,FALSE)","v":"Xcel Energy Inc."},null,{"$f":"HLOOKUP('Utility Group'!$B23,stockprice,33,FALSE)","v":69.039166666666674},null,{"$f":"VLOOKUP('Utility Group'!$B23,vldatabase,4,FALSE)","v":1.77},null,2.5637621157072674E-2]
[]
[null,"     Average",null,null,null,null,null,{"$f":"AVERAGE(H8:H28)","v":3.698993564121339E-2}]
[]
[]
["(a)",{"$f":"'Stock Price (Utility)'!B37","v":"Average of closing prices for 30 trading days ended Oct. 2, 2020."}]
["(b)",{"$f":"'Electric Utility Data'!B49","v":"The Value Line Investment Survey, Summary & Index (Oct. 2, 2020)."}]
[null,null,null,null,null,null,null,{"$f":"MIN(H8:H28)","v":2.097084054552717E-2}]
[null,null,null,null,null,null,null,{"$f":"MAX(H8:H28)","v":5.3711790393013097E-2}]

{"sheet":"15 (2)","index":12,"n_rows":35,"n_cols":12,"rows_kept":35,"cut":false,"hidden":false,"merged":[[5,3,5,8],[32,1,32,6],[33,1,33,6]]}
[{"$f":"'Exhibit List'!C5","v":"DCF MODEL"},null,null,null,null,null,null,null,null,null,null,{"$f":"'Exhibit List'!B5","v":"Exh. AMM-15"}]
[null,null,null,null,null,null,null,null,null,null,null,"Page 2 of 4"]
[{"$f":"'Exhibit List'!D5","v":"GROWTH RATES"}]
[]
[null,null,null,null,"(a)",null,"(b)",null,"(c)",null,"(d)"]
[null,null,null,"Earnings Growth",null,null,null,null,null,null,"br+sv"]
[null,"Company ",null,null,"Value Line",null,"IBES",null,"Zacks",null,"Growth"]
[{"$f":"A7+1","v":1},{"$f":"VLOOKUP('Utility Group'!$B3,vldatabase,2,FALSE)","v":"Alliant Energy"},null,null,{"$f":"VLOOKUP('Utility Group'!$B3,vldatabase,19,FALSE)","v":5.5E-2},null,{"$f":"VLOOKUP('Utility Group'!$B3,vldatabase,30,FALSE)","v":5.2999999999999999E-2},null,{"$f":"VLOOKUP('Utility Group'!$B3,vldatabase,31,FALSE)","v":5.5399999999999998E-2},null,{"$f":"'16'!Q8","v":4.6695207098337639E-2}]
[{"$f":"A8+1","v":2},{"$f":"VLOOKUP('Utility Group'!$B4,vldatabase,2,FALSE)","v":"Ameren Corp."},null,null,{"$f":"VLOOKUP('Utility Group'!$B4,vldatabase,19,FALSE)","v":0.06},null,{"$f":"VLOOKUP('Utility Group'!$B4,vldatabase,30,FALSE)","v":0.06},null,{"$f":"VLOOKUP('Utility Group'!$B4,vldatabase,31,FALSE)","v":6.8900000000000003E-2},null,{"$f":"'16'!Q9","v":5.9621182085280403E-2}]
[3,{"$f":"VLOOKUP('Utility Group'!$B5,vldatabase,2,FALSE)","v":"American Elec Pwr"},null,null,{"$f":"VLOOKUP('Utility Group'!$B5,vldatabase,19,FALSE)","v":0.06},null,{"$f":"VLOOKUP('Utility Group'!$B5,vldatabase,30,FALSE)","v":5.6300000000000003E-2},null,{"$f":"VLOOKUP('Utility Group'!$B5,vldatabase,31,FALSE)","v":5.5899999999999998E-2},null,{"$f":"'16'!Q10","v":5.6885421824202816E-2}]
[4,{"$f":"VLOOKUP('Utility Group'!$B6,vldatabase,2,FALSE)","v":"Avangrid, Inc."},null,null,{"$f":"VLOOKUP('Utility Group'!$B6,vldatabase,19,FALSE)","v":0.04},null,{"$f":"VLOOKUP('Utility Group'!$B6,vldatabase,30,FALSE)","v":4.5999999999999999E-2},null,{"$f":"VLOOKUP('Utility Group'!$B6,vldatabase,31,FALSE)","v":5.3100000000000001E-2},null,{"$f":"'16'!Q11","v":1.3592694962171498E-2}]
[5,{"$f":"VLOOKUP('Utility Group'!$B7,vldatabase,2,FALSE)","v":"Black Hills Corp."},null,null,{"$f":"VLOOKUP('Utility Group'!$B7,vldatabase,19,FALSE)","v":3.5000000000000003E-2},null,{"$f":"VLOOKUP('Utility Group'!$B7,vldatabase,30,FALSE)","v":4.6899999999999997E-2},null,{"$f":"VLOOKUP('Utility Group'!$B7,vldatabase,31,FALSE)","v":5.7599999999999998E-2},null,{"$f":"'16'!Q12","v":3.8134783198695975E-2}]
[6,{"$f":"VLOOKUP('Utility Group'!$B8,vldatabase,2,FALSE)","v":"CMS Energy Corp."},null,null,{"$f":"VLOOKUP('Utility Group'!$B8,vldatabase,19,FALSE)","v":7.4999999999999997E-2},null,{"$f":"VLOOKUP('Utility Group'!$B8,vldatabase,30,FALSE)","v":7.0800000000000002E-2},null,{"$f":"VLOOKUP('Utility Group'!$B8,vldatabase,31,FALSE)","v":7.0099999999999996E-2},null,{"$f":"'16'!Q13","v":7.2438239194221959E-2}]
[7,{"$f":"VLOOKUP('Utility Group'!$B9,vldatabase,2,FALSE)","v":"Consolidated Edison"},null,null,{"$f":"VLOOKUP('Utility Group'!$B9,vldatabase,19,FALSE)","v":0.03},null,{"$f":"VLOOKUP('Utility Group'!$B9,vldatabase,30,FALSE)","v":2.5499999999999998E-2},null,{"$f":"VLOOKUP('Utility Group'!$B9,vldatabase,31,FALSE)","v":0.02},null,{"$f":"'16'!Q14","v":3.3449261977866268E-2}]
[8,{"$f":"VLOOKUP('Utility Group'!$B10,vldatabase,2,FALSE)","v":"DTE Energy Co."},null,null,{"$f":"VLOOKUP('Utility Group'!$B10,vldatabase,19,FALSE)","v":0.06},null,{"$f":"VLOOKUP('Utility Group'!$B10,vldatabase,30,FALSE)","v":5.9499999999999997E-2},null,{"$f":"VLOOKUP('Utility Group'!$B10,vldatabase,31,FALSE)","v":5.67E-2},null,{"$f":"'16'!Q15","v":5.293953456022106E-2}]
[9,{"$f":"VLOOKUP('Utility Group'!$B11,vldatabase,2,FALSE)","v":"Duke Energy Corp."},null,null,{"$f":"VLOOKUP('Utility Group'!$B11,vldatabase,19,FALSE)","v":0.05},null,{"$f":"VLOOKUP('Utility Group'!$B11,vldatabase,30,FALSE)","v":1.6E-2},null,{"$f":"VLOOKUP('Utility Group'!$B11,vldatabase,31,FALSE)","v":4.2700000000000002E-2},null,{"$f":"'16'!Q16","v":3.1279771823718258E-2}]
[10,{"$f":"VLOOKUP('Utility Group'!$B12,vldatabase,2,FALSE)","v":"Entergy Corp."},null,null,{"$f":"VLOOKUP('Utility Group'!$B12,vldatabase,19,FALSE)","v":0.03},null,{"$f":"VLOOKUP('Utility Group'!$B12,vldatabase,30,FALSE)","v":5.3999999999999999E-2},null,{"$f":"VLOOKUP('Utility Group'!$B12,vldatabase,31,FALSE)","v":5.4300000000000001E-2},null,{"$f":"'16'!Q17","v":4.9052378422720977E-2}]
[11,{"$f":"VLOOKUP('Utility Group'!$B13,vldatabase,2,FALSE)","v":"Evergy Inc."},null,null,{"$f":"VLOOKUP('Utility Group'!$B13,vldatabase,19,FALSE)","v":4.4999999999999998E-2},null,{"$f":"VLOOKUP('Utility Group'!$B13,vldatabase,30,FALSE)","v":6.8000000000000005E-2},null,{"$f":"VLOOKUP('Utility Group'!$B13,vldatabase,31,FALSE)","v":6.4100000000000004E-2},null,{"$f":"'16'!Q18","v":2.2934502295826418E-2}]
[12,{"$f":"VLOOKUP('Utility Group'!$B14,vldatabase,2,FALSE)","v":"Eversource Energy"},null,null,{"$f":"VLOOKUP('Utility Group'!$B14,vldatabase,19,FALSE)","v":5.5E-2},null,{"$f":"VLOOKUP('Utility Group'!$B14,vldatabase,30,FALSE)","v":6.4399999999999999E-2},null,{"$f":"VLOOKUP('Utility Group'!$B14,vldatabase,31,FALSE)","v":6.59E-2},null,{"$f":"'16'!Q19","v":4.7260468461969185E-2}]
[13,{"$f":"VLOOKUP('Utility Group'!$B15,vldatabase,2,FALSE)","v":"Exelon Corp."},null,null,{"$f":"VLOOKUP('Utility Group'!$B15,vldatabase,19,FALSE)","v":0.05},null,{"$f":"VLOOKUP('Utility Group'!$B15,vldatabase,30,FALSE)","v":-3.4799999999999998E-2},null,{"$f":"VLOOKUP('Utility Group'!$B15,vldatabase,31,FALSE)","v":0.04},null,{"$f":"'16'!Q20","v":4.1465791008928859E-2}]
[14,{"$f":"VLOOKUP('Utility Group'!$B16,vldatabase,2,FALSE)","v":"Fortis Inc."},null,null,{"$f":"VLOOKUP('Utility Group'!$B16,vldatabase,19,FALSE)","v":2.5000000000000001E-2},null,{"$f":"VLOOKUP('Utility Group'!$B16,vldatabase,30,FALSE)","v":5.3999999999999999E-2},null,{"$f":"VLOOKUP('Utility Group'!$B16,vldatabase,31,FALSE)","v":6.1100000000000002E-2},null,{"$f":"'16'!Q21","v":1.5074141813202751E-2}]
[15,{"$f":"VLOOKUP('Utility Group'!$B17,vldatabase,2,FALSE)","v":"NextEra Energy, Inc."},null,null,{"$f":"VLOOKUP('Utility Group'!$B17,vldatabase,19,FALSE)","v":0.1},null,{"$f":"VLOOKUP('Utility Group'!$B17,vldatabase,30,FALSE)","v":8.14E-2},null,{"$f":"VLOOKUP('Utility Group'!$B17,vldatabase,31,FALSE)","v":7.9399999999999998E-2},null,{"$f":"'16'!Q22","v":5.4899170956600879E-2}]
[16,{"$f":"VLOOKUP('Utility Group'!$B18,vldatabase,2,FALSE)","v":"OGE Energy Corp."},null,null,{"$f":"VLOOKUP('Utility Group'!$B18,vldatabase,19,FALSE)","v":0.03},null,{"$f":"VLOOKUP('Utility Group'!$B18,vldatabase,30,FALSE)","v":2.4E-2},null,{"$f":"VLOOKUP('Utility Group'!$B18,vldatabase,31,FALSE)","v":3.6900000000000002E-2},null,{"$f":"'16'!Q23","v":2.6677242575172792E-2}]
[17,{"$f":"VLOOKUP('Utility Group'!$B19,vldatabase,2,FALSE)","v":"Pub Sv Enterprise Grp."},null,null,{"$f":"VLOOKUP('Utility Group'!$B19,vldatabase,19,FALSE)","v":0.05},null,{"$f":"VLOOKUP('Utility Group'!$B19,vldatabase,30,FALSE)","v":1.47E-2},null,{"$f":"VLOOKUP('Utility Group'!$B19,vldatabase,31,FALSE)","v":3.4599999999999999E-2},null,{"$f":"'16'!Q24","v":5.2133612292797345E-2}]
[18,{"$f":"VLOOKUP('Utility Group'!$B20,vldatabase,2,FALSE)","v":"Sempra Energy"},null,null,{"$f":"VLOOKUP('Utility Group'!$B20,vldatabase,19,FALSE)","v":0.1},null,{"$f":"VLOOKUP('Utility Group'!$B20,vldatabase,30,FALSE)","v":6.2700000000000006E-2},null,{"$f":"VLOOKUP('Utility Group'!$B20,vldatabase,31,FALSE)","v":7.3599999999999999E-2},null,{"$f":"'16'!Q25","v":7.3013393471566809E-2}]
[19,{"$f":"VLOOKUP('Utility Group'!$B21,vldatabase,2,FALSE)","v":"Southern Company"},null,null,{"$f":"VLOOKUP('Utility Group'!$B21,vldatabase,19,FALSE)","v":0.03},null,{"$f":"VLOOKUP('Utility Group'!$B21,vldatabase,30,FALSE)","v":4.5499999999999999E-2},null,{"$f":"VLOOKUP('Utility Group'!$B21,vldatabase,31,FALSE)","v":0.04},null,{"$f":"'16'!Q26","v":3.6377333763104258E-2}]
[20,{"$f":"VLOOKUP('Utility Group'!$B22,vldatabase,2,FALSE)","v":"WEC Energy Group"},null,null,{"$f":"VLOOKUP('Utility Group'!$B22,vldatabase,19,FALSE)","v":0.06},null,{"$f":"VLOOKUP('Utility Group'!$B22,vldatabase,30,FALSE)","v":5.9499999999999997E-2},null,{"$f":"VLOOKUP('Utility Group'!$B22,vldatabase,31,FALSE)","v":5.9400000000000001E-2},null,{"$f":"'16'!Q27","v":4.1550085752182733E-2}]
[21,{"$f":"VLOOKUP('Utility Group'!$B23,vldatabase,2,FALSE)","v":"Xcel Energy Inc."},null,null,{"$f":"VLOOKUP('Utility Group'!$B23,vldatabase,19,FALSE)","v":0.06},null,{"$f":"VLOOKUP('Utility Group'!$B23,vldatabase,30,FALSE)","v":5.8500000000000003E-2},null,{"$f":"VLOOKUP('Utility Group'!$B23,vldatabase,31,FALSE)","v":5.8099999999999999E-2},null,{"$f":"'16'!Q28","v":5.0460044269893797E-2}]
[]
[]
[]
["(a)",{"$f":"'Proxy Group Risk Measures'!B35","v":"The Value Line Investment Survey (Jul. 24, Aug. 14 and Sep. 11, 2020)."}]
["(b)",{"$f":"'Electric Utility Data'!B53","v":"www.finance.yahoo.com (retreived Oct. 5, 2020)."}]
["(c)",{"$f":"'Electric Utility Data'!B54","v":"www.zacks.com (retrieved Oct. 5, 2020)."}]
["(d)",{"$f":"\"See \" & 'Exhibit List'!B9 &\".\"","v":"See Exh. AMM-17."}]

{"sheet":"15 (3)","index":13,"n_rows":43,"n_cols":20,"rows_kept":43,"cut":false,"hidden":false,"merged":[[5,3,5,9]]}
[{"$f":"'Exhibit List'!C6","v":"DCF MODEL"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Exhibit List'!B6","v":"Exh. AMM-15"}]
[null,null,null,null,null,null,null,null,null,null,null,null,"Page 3 of 4"]
[{"$f":"'Exhibit List'!D6","v":"DCF COST OF EQUITY ESTIMATES"}]
[]
[null,null,null,null,"(a)",null,"(a)",null,"(a)",null,null,"(a)"]
[null,null,null,"Earnings Growth",null,null,null,null,null,null,null,"br+sv"]
[null,"Company ",null,null,"Value Line",null,"IBES",null,"Zacks",null,null,"Growth"]
[]
[{"$f":"A7+1","v":1},{"$f":"VLOOKUP('Utility Group'!$B3,vldatabase,2,FALSE)","v":"Alliant Energy"},null,null,{"$f":"IF('15 (2)'!E8=\"n/a\",\"n/a\",'15 (1)'!$H8+'15 (2)'!E8)","v":8.3912729209465117E-2},null,{"$f":"IF('15 (2)'!G8=\"n/a\",\"n/a\",'15 (1)'!$H8+'15 (2)'!G8)","v":8.1912729209465115E-2},null,{"$f":"IF('15 (2)'!I8=\"n/a\",\"n/a\",'15 (1)'!$H8+'15 (2)'!I8)","v":8.4312729209465115E-2},null,null,{"$f":"IF('15 (2)'!K8=\"n/a\",\"n/a\",'15 (1)'!$H8+'15 (2)'!K8)","v":7.5607936307802756E-2},null,null,null,{"$f":"IF(E9=\"n/a\",\"n/a\",IF(E9<$E$42,\"nmf\",IF(E9>$E$43,\"nmf\",E9)))","v":8.3912729209465117E-2},{"$f":"IF(G9=\"n/a\",\"n/a\",IF(G9<$E$42,\"nmf\",IF(G9>$E$43,\"nmf\",G9)))","v":8.1912729209465115E-2},{"$f":"IF(I9=\"n/a\",\"n/a\",IF(I9<$E$42,\"nmf\",IF(I9>$E$43,\"nmf\",I9)))","v":8.4312729209465115E-2},null,{"$f":"IF(L9=\"n/a\",\"n/a\",IF(L9<$E$42,\"nmf\",IF(L9>$E$43,\"nmf\",L9)))","v":7.5607936307802756E-2}]
[{"$f":"A9+1","v":2},{"$f":"VLOOKUP('Utility Group'!$B4,vldatabase,2,FALSE)","v":"Ameren Corp."},null,null,{"$f":"IF('15 (2)'!E9=\"n/a\",\"n/a\",'15 (1)'!$H9+'15 (2)'!E9)","v":8.6557598920671941E-2},null,{"$f":"IF('15 (2)'!G9=\"n/a\",\"n/a\",'15 (1)'!$H9+'15 (2)'!G9)","v":8.6557598920671941E-2},null,{"$f":"IF('15 (2)'!I9=\"n/a\",\"n/a\",'15 (1)'!$H9+'15 (2)'!I9)","v":9.5457598920671946E-2},null,null,{"$f":"IF('15 (2)'!K9=\"n/a\",\"n/a\",'15 (1)'!$H9+'15 (2)'!K9)","v":8.6178781005952346E-2},null,null,null,8.6557598920671941E-2,8.6557598920671941E-2,9.5457598920671946E-2,null,8.6178781005952346E-2]
[3,{"$f":"VLOOKUP('Utility Group'!$B5,vldatabase,2,FALSE)","v":"American Elec Pwr"},null,null,{"$f":"IF('15 (2)'!E10=\"n/a\",\"n/a\",'15 (1)'!$H10+'15 (2)'!E10)","v":9.703163118497049E-2},null,{"$f":"IF('15 (2)'!G10=\"n/a\",\"n/a\",'15 (1)'!$H10+'15 (2)'!G10)","v":9.3331631184970509E-2},null,{"$f":"IF('15 (2)'!I10=\"n/a\",\"n/a\",'15 (1)'!$H10+'15 (2)'!I10)","v":9.2931631184970498E-2},null,null,{"$f":"IF('15 (2)'!K10=\"n/a\",\"n/a\",'15 (1)'!$H10+'15 (2)'!K10)","v":9.3917053009173315E-2},null,null,null,9.703163118497049E-2,9.3331631184970509E-2,9.2931631184970498E-2,null,9.3917053009173315E-2]
[4,{"$f":"VLOOKUP('Utility Group'!$B6,vldatabase,2,FALSE)","v":"Avangrid, Inc."},null,null,{"$f":"IF('15 (2)'!E11=\"n/a\",\"n/a\",'15 (1)'!$H11+'15 (2)'!E11)","v":7.5814578161246995E-2},null,{"$f":"IF('15 (2)'!G11=\"n/a\",\"n/a\",'15 (1)'!$H11+'15 (2)'!G11)","v":8.1814578161246987E-2},null,{"$f":"IF('15 (2)'!I11=\"n/a\",\"n/a\",'15 (1)'!$H11+'15 (2)'!I11)","v":8.8914578161246996E-2},null,null,{"$f":"IF('15 (2)'!K11=\"n/a\",\"n/a\",'15 (1)'!$H11+'15 (2)'!K11)","v":4.9407273123418492E-2},null,null,null,7.5814578161246995E-2,8.1814578161246987E-2,8.8914578161246996E-2,null,"nmf"]
[5,{"$f":"VLOOKUP('Utility Group'!$B7,vldatabase,2,FALSE)","v":"Black Hills Corp."},null,null,{"$f":"IF('15 (2)'!E12=\"n/a\",\"n/a\",'15 (1)'!$H12+'15 (2)'!E12)","v":7.5771054379688813E-2},null,{"$f":"IF('15 (2)'!G12=\"n/a\",\"n/a\",'15 (1)'!$H12+'15 (2)'!G12)","v":8.7671054379688806E-2},null,{"$f":"IF('15 (2)'!I12=\"n/a\",\"n/a\",'15 (1)'!$H12+'15 (2)'!I12)","v":9.8371054379688821E-2},null,null,{"$f":"IF('15 (2)'!K12=\"n/a\",\"n/a\",'15 (1)'!$H12+'15 (2)'!K12)","v":7.8905837578384791E-2},null,null,null,7.5771054379688813E-2,8.7671054379688806E-2,9.8371054379688821E-2,null,7.8905837578384791E-2]
[6,{"$f":"VLOOKUP('Utility Group'!$B8,vldatabase,2,FALSE)","v":"CMS Energy Corp."},null,null,{"$f":"IF('15 (2)'!E13=\"n/a\",\"n/a\",'15 (1)'!$H13+'15 (2)'!E13)","v":0.1030958874850073},null,{"$f":"IF('15 (2)'!G13=\"n/a\",\"n/a\",'15 (1)'!$H13+'15 (2)'!G13)","v":9.88958874850073E-2},null,{"$f":"IF('15 (2)'!I13=\"n/a\",\"n/a\",'15 (1)'!$H13+'15 (2)'!I13)","v":9.8195887485007294E-2},null,null,{"$f":"IF('15 (2)'!K13=\"n/a\",\"n/a\",'15 (1)'!$H13+'15 (2)'!K13)","v":0.10053412667922926},null,null,null,0.1030958874850073,9.88958874850073E-2,9.8195887485007294E-2,null,0.10053412667922926]
[7,{"$f":"VLOOKUP('Utility Group'!$B9,vldatabase,2,FALSE)","v":"Consolidated Edison"},null,null,{"$f":"IF('15 (2)'!E14=\"n/a\",\"n/a\",'15 (1)'!$H14+'15 (2)'!E14)","v":7.2106118249143647E-2},null,{"$f":"IF('15 (2)'!G14=\"n/a\",\"n/a\",'15 (1)'!$H14+'15 (2)'!G14)","v":6.7606118249143643E-2},null,{"$f":"IF('15 (2)'!I14=\"n/a\",\"n/a\",'15 (1)'!$H14+'15 (2)'!I14)","v":6.2106118249143652E-2},null,null,{"$f":"IF('15 (2)'!K14=\"n/a\",\"n/a\",'15 (1)'!$H14+'15 (2)'!K14)","v":7.5555380227009916E-2},null,null,null,7.2106118249143647E-2,6.7606118249143643E-2,6.2106118249143652E-2,null,7.5555380227009916E-2]
[8,{"$f":"VLOOKUP('Utility Group'!$B10,vldatabase,2,FALSE)","v":"DTE Energy Co."},null,null,{"$f":"IF('15 (2)'!E15=\"n/a\",\"n/a\",'15 (1)'!$H15+'15 (2)'!E15)","v":9.7284582739128198E-2},null,{"$f":"IF('15 (2)'!G15=\"n/a\",\"n/a\",'15 (1)'!$H15+'15 (2)'!G15)","v":9.6784582739128197E-2},null,{"$f":"IF('15 (2)'!I15=\"n/a\",\"n/a\",'15 (1)'!$H15+'15 (2)'!I15)","v":9.39845827391282E-2},null,null,{"$f":"IF('15 (2)'!K15=\"n/a\",\"n/a\",'15 (1)'!$H15+'15 (2)'!K15)","v":9.022411729934926E-2},null,null,null,9.7284582739128198E-2,9.6784582739128197E-2,9.39845827391282E-2,null,9.022411729934926E-2]
[9,{"$f":"VLOOKUP('Utility Group'!$B11,vldatabase,2,FALSE)","v":"Duke Energy Corp."},null,null,{"$f":"IF('15 (2)'!E16=\"n/a\",\"n/a\",'15 (1)'!$H16+'15 (2)'!E16)","v":9.6916944110794934E-2},null,{"$f":"IF('15 (2)'!G16=\"n/a\",\"n/a\",'15 (1)'!$H16+'15 (2)'!G16)","v":6.2916944110794931E-2},null,{"$f":"IF('15 (2)'!I16=\"n/a\",\"n/a\",'15 (1)'!$H16+'15 (2)'!I16)","v":8.9616944110794933E-2},null,null,{"$f":"IF('15 (2)'!K16=\"n/a\",\"n/a\",'15 (1)'!$H16+'15 (2)'!K16)","v":7.8196715934513189E-2},null,null,null,9.6916944110794934E-2,6.2916944110794931E-2,8.9616944110794933E-2,null,7.8196715934513189E-2]
[10,{"$f":"VLOOKUP('Utility Group'!$B12,vldatabase,2,FALSE)","v":"Entergy Corp."},null,null,{"$f":"IF('15 (2)'!E17=\"n/a\",\"n/a\",'15 (1)'!$H17+'15 (2)'!E17)","v":6.8947594986009608E-2},null,{"$f":"IF('15 (2)'!G17=\"n/a\",\"n/a\",'15 (1)'!$H17+'15 (2)'!G17)","v":9.2947594986009602E-2},null,{"$f":"IF('15 (2)'!I17=\"n/a\",\"n/a\",'15 (1)'!$H17+'15 (2)'!I17)","v":9.324759498600961E-2},null,null,{"$f":"IF('15 (2)'!K17=\"n/a\",\"n/a\",'15 (1)'!$H17+'15 (2)'!K17)","v":8.7999973408730586E-2},null,null,null,6.8947594986009608E-2,9.2947594986009602E-2,9.324759498600961E-2,null,8.7999973408730586E-2]
[11,{"$f":"VLOOKUP('Utility Group'!$B13,vldatabase,2,FALSE)","v":"Evergy Inc."},null,null,{"$f":"IF('15 (2)'!E18=\"n/a\",\"n/a\",'15 (1)'!$H18+'15 (2)'!E18)","v":8.6549095239327953E-2},null,{"$f":"IF('15 (2)'!G18=\"n/a\",\"n/a\",'15 (1)'!$H18+'15 (2)'!G18)","v":0.10954909523932796},null,{"$f":"IF('15 (2)'!I18=\"n/a\",\"n/a\",'15 (1)'!$H18+'15 (2)'!I18)","v":0.10564909523932796},null,null,{"$f":"IF('15 (2)'!K18=\"n/a\",\"n/a\",'15 (1)'!$H18+'15 (2)'!K18)","v":6.4483597535154369E-2},null,null,null,8.6549095239327953E-2,0.10954909523932796,0.10564909523932796,null,6.4483597535154369E-2]
[12,{"$f":"VLOOKUP('Utility Group'!$B14,vldatabase,2,FALSE)","v":"Eversource Energy"},null,null,{"$f":"IF('15 (2)'!E19=\"n/a\",\"n/a\",'15 (1)'!$H19+'15 (2)'!E19)","v":8.3019254010735302E-2},null,{"$f":"IF('15 (2)'!G19=\"n/a\",\"n/a\",'15 (1)'!$H19+'15 (2)'!G19)","v":9.2419254010735294E-2},null,{"$f":"IF('15 (2)'!I19=\"n/a\",\"n/a\",'15 (1)'!$H19+'15 (2)'!I19)","v":9.3919254010735295E-2},null,null,{"$f":"IF('15 (2)'!K19=\"n/a\",\"n/a\",'15 (1)'!$H19+'15 (2)'!K19)","v":7.527972247270448E-2},null,null,null,8.3019254010735302E-2,9.2419254010735294E-2,9.3919254010735295E-2,null,7.527972247270448E-2]
[13,{"$f":"VLOOKUP('Utility Group'!$B15,vldatabase,2,FALSE)","v":"Exelon Corp."},null,null,{"$f":"IF('15 (2)'!E20=\"n/a\",\"n/a\",'15 (1)'!$H20+'15 (2)'!E20)","v":9.3370165745856354E-2},null,{"$f":"IF('15 (2)'!G20=\"n/a\",\"n/a\",'15 (1)'!$H20+'15 (2)'!G20)","v":8.5701657458563535E-3},null,{"$f":"IF('15 (2)'!I20=\"n/a\",\"n/a\",'15 (1)'!$H20+'15 (2)'!I20)","v":8.3370165745856345E-2},null,null,{"$f":"IF('15 (2)'!K20=\"n/a\",\"n/a\",'15 (1)'!$H20+'15 (2)'!K20)","v":8.4835956754785211E-2},null,null,null,9.3370165745856354E-2,"nmf",8.3370165745856345E-2,null,8.4835956754785211E-2]
[14,{"$f":"VLOOKUP('Utility Group'!$B16,vldatabase,2,FALSE)","v":"Fortis Inc."},null,null,{"$f":"IF('15 (2)'!E21=\"n/a\",\"n/a\",'15 (1)'!$H21+'15 (2)'!E21)","v":7.5257924331138343E-2},null,{"$f":"IF('15 (2)'!G21=\"n/a\",\"n/a\",'15 (1)'!$H21+'15 (2)'!G21)","v":0.10425792433113834},null,{"$f":"IF('15 (2)'!I21=\"n/a\",\"n/a\",'15 (1)'!$H21+'15 (2)'!I21)","v":0.11135792433113835},null,null,{"$f":"IF('15 (2)'!K21=\"n/a\",\"n/a\",'15 (1)'!$H21+'15 (2)'!K21)","v":6.5332066144341103E-2},null,null,null,7.5257924331138343E-2,0.10425792433113834,0.11135792433113835,null,6.5332066144341103E-2]
[15,{"$f":"VLOOKUP('Utility Group'!$B17,vldatabase,2,FALSE)","v":"NextEra Energy, Inc."},null,null,{"$f":"IF('15 (2)'!E22=\"n/a\",\"n/a\",'15 (1)'!$H22+'15 (2)'!E22)","v":0.12097084054552718},null,{"$f":"IF('15 (2)'!G22=\"n/a\",\"n/a\",'15 (1)'!$H22+'15 (2)'!G22)","v":0.10237084054552717},null,{"$f":"IF('15 (2)'!I22=\"n/a\",\"n/a\",'15 (1)'!$H22+'15 (2)'!I22)","v":0.10037084054552717},null,null,{"$f":"IF('15 (2)'!K22=\"n/a\",\"n/a\",'15 (1)'!$H22+'15 (2)'!K22)","v":7.5870011502128049E-2},null,null,null,0.12097084054552718,0.10237084054552717,0.10037084054552717,null,7.5870011502128049E-2]
[16,{"$f":"VLOOKUP('Utility Group'!$B18,vldatabase,2,FALSE)","v":"OGE Energy Corp."},null,null,{"$f":"IF('15 (2)'!E23=\"n/a\",\"n/a\",'15 (1)'!$H23+'15 (2)'!E23)","v":8.3711790393013102E-2},null,{"$f":"IF('15 (2)'!G23=\"n/a\",\"n/a\",'15 (1)'!$H23+'15 (2)'!G23)","v":7.7711790393013097E-2},null,{"$f":"IF('15 (2)'!I23=\"n/a\",\"n/a\",'15 (1)'!$H23+'15 (2)'!I23)","v":9.0611790393013092E-2},null,null,{"$f":"IF('15 (2)'!K23=\"n/a\",\"n/a\",'15 (1)'!$H23+'15 (2)'!K23)","v":8.0389032968185892E-2},null,null,null,8.3711790393013102E-2,7.7711790393013097E-2,9.0611790393013092E-2,null,8.0389032968185892E-2]
[17,{"$f":"VLOOKUP('Utility Group'!$B19,vldatabase,2,FALSE)","v":"Pub Sv Enterprise Grp."},null,null,{"$f":"IF('15 (2)'!E24=\"n/a\",\"n/a\",'15 (1)'!$H24+'15 (2)'!E24)","v":8.7796466030426151E-2},null,{"$f":"IF('15 (2)'!G24=\"n/a\",\"n/a\",'15 (1)'!$H24+'15 (2)'!G24)","v":5.2496466030426153E-2},null,{"$f":"IF('15 (2)'!I24=\"n/a\",\"n/a\",'15 (1)'!$H24+'15 (2)'!I24)","v":7.2396466030426154E-2},null,null,{"$f":"IF('15 (2)'!K24=\"n/a\",\"n/a\",'15 (1)'!$H24+'15 (2)'!K24)","v":8.99300783232235E-2},null,null,null,8.7796466030426151E-2,"nmf",7.2396466030426154E-2,null,8.99300783232235E-2]
[18,{"$f":"VLOOKUP('Utility Group'!$B20,vldatabase,2,FALSE)","v":"Sempra Energy"},null,null,{"$f":"IF('15 (2)'!E25=\"n/a\",\"n/a\",'15 (1)'!$H25+'15 (2)'!E25)","v":0.1360694794581267},null,{"$f":"IF('15 (2)'!G25=\"n/a\",\"n/a\",'15 (1)'!$H25+'15 (2)'!G25)","v":9.876947945812671E-2},null,{"$f":"IF('15 (2)'!I25=\"n/a\",\"n/a\",'15 (1)'!$H25+'15 (2)'!I25)","v":0.1096694794581267},null,null,{"$f":"IF('15 (2)'!K25=\"n/a\",\"n/a\",'15 (1)'!$H25+'15 (2)'!K25)","v":0.10908287292969351},null,null,null,"nmf",9.876947945812671E-2,0.1096694794581267,null,0.10908287292969351]
[19,{"$f":"VLOOKUP('Utility Group'!$B21,vldatabase,2,FALSE)","v":"Southern Company"},null,null,{"$f":"IF('15 (2)'!E26=\"n/a\",\"n/a\",'15 (1)'!$H26+'15 (2)'!E26)","v":7.9098909122955002E-2},null,{"$f":"IF('15 (2)'!G26=\"n/a\",\"n/a\",'15 (1)'!$H26+'15 (2)'!G26)","v":9.4598909122955002E-2},null,{"$f":"IF('15 (2)'!I26=\"n/a\",\"n/a\",'15 (1)'!$H26+'15 (2)'!I26)","v":8.9098909122955011E-2},null,null,{"$f":"IF('15 (2)'!K26=\"n/a\",\"n/a\",'15 (1)'!$H26+'15 (2)'!K26)","v":8.5476242886059262E-2},null,null,null,7.9098909122955002E-2,9.4598909122955002E-2,8.9098909122955011E-2,null,8.5476242886059262E-2]
[20,{"$f":"VLOOKUP('Utility Group'!$B22,vldatabase,2,FALSE)","v":"WEC Energy Group"},null,null,{"$f":"IF('15 (2)'!E27=\"n/a\",\"n/a\",'15 (1)'!$H27+'15 (2)'!E27)","v":8.7868383005175563E-2},null,{"$f":"IF('15 (2)'!G27=\"n/a\",\"n/a\",'15 (1)'!$H27+'15 (2)'!G27)","v":8.7368383005175562E-2},null,{"$f":"IF('15 (2)'!I27=\"n/a\",\"n/a\",'15 (1)'!$H27+'15 (2)'!I27)","v":8.7268383005175559E-2},null,null,{"$f":"IF('15 (2)'!K27=\"n/a\",\"n/a\",'15 (1)'!$H27+'15 (2)'!K27)","v":6.9418468757358298E-2},null,null,null,8.7868383005175563E-2,8.7368383005175562E-2,8.7268383005175559E-2,null,6.9418468757358298E-2]
[21,{"$f":"VLOOKUP('Utility Group'!$B23,vldatabase,2,FALSE)","v":"Xcel Energy Inc."},null,null,{"$f":"IF('15 (2)'!E28=\"n/a\",\"n/a\",'15 (1)'!$H28+'15 (2)'!E28)","v":8.5637621157072671E-2},null,{"$f":"IF('15 (2)'!G28=\"n/a\",\"n/a\",'15 (1)'!$H28+'15 (2)'!G28)","v":8.4137621157072684E-2},null,{"$f":"IF('15 (2)'!I28=\"n/a\",\"n/a\",'15 (1)'!$H28+'15 (2)'!I28)","v":8.3737621157072673E-2},null,null,{"$f":"IF('15 (2)'!K28=\"n/a\",\"n/a\",'15 (1)'!$H28+'15 (2)'!K28)","v":7.6097665426966471E-2},null,null,null,8.5637621157072671E-2,8.4137621157072684E-2,8.3737621157072673E-2,null,7.6097665426966471E-2]
[]
[null,"Average  (b)",null,null,{"$f":"P33","v":8.703595845036774E-2},null,{"$f":"Q33","v":8.9559053509957839E-2},null,{"$f":"R33","v":9.1647078498356252E-2},null,null,{"$f":"T33","v":8.2165781857537271E-2},null,null,"Max",{"$f":"MAX(P9:P29)","v":0.12097084054552718},{"$f":"MAX(Q9:Q29)","v":0.10954909523932796},{"$f":"MAX(R9:R29)","v":0.11135792433113835},null,{"$f":"MAX(T9:T29)","v":0.10908287292969351}]
[null,"Midpoint (b,c)",null,null,{"$f":"AVERAGE(P31:P32)","v":9.4959217765768392E-2},null,{"$f":"AVERAGE(Q31:Q32)","v":8.6233019675061445E-2},null,{"$f":"AVERAGE(R31:R32)","v":8.6732021290141001E-2},null,null,{"$f":"AVERAGE(T31:T32)","v":8.6783235232423941E-2},null,null,"Min",{"$f":"MIN(P9:P29)","v":6.8947594986009608E-2},{"$f":"MIN(Q9:Q29)","v":6.2916944110794931E-2},{"$f":"MIN(R9:R29)","v":6.2106118249143652E-2},null,{"$f":"MIN(T9:T29)","v":6.4483597535154369E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Average",{"$f":"AVERAGE(P9:P29)","v":8.703595845036774E-2},{"$f":"AVERAGE(Q9:Q29)","v":8.9559053509957839E-2},{"$f":"AVERAGE(R9:R29)","v":9.1647078498356252E-2},null,{"$f":"AVERAGE(T9:T29)","v":8.2165781857537271E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Median",{"$f":"MEDIAN(P9:P29)","v":8.6093358198200312E-2},{"$f":"MEDIAN(Q9:Q29)","v":9.2419254010735294E-2},9.2931631184970498E-2,null,7.9647435273285341E-2]
["(a)",{"$f":"\"Sum of dividend yield (\" & M1 & \", p. 1) and respective growth rate (\" & M1 & \", p. 2).\"","v":"Sum of dividend yield (Exh. AMM-15, p. 1) and respective growth rate (Exh. AMM-15, p. 2)."}]
["(b)","Excludes highlighted figures."]
["(c)","Average of low and high values."]
[]
[]
[]
[]
[null,"Min",null,null,5.3999999999999999E-2]
[null,"Max",null,null,0.13]

{"sheet":"15 (4)","index":14,"n_rows":45,"n_cols":10,"rows_kept":45,"cut":false,"hidden":false,"merged":[[39,1,41,9],[44,1,45,9]]}
[{"$f":"'Exhibit List'!C7","v":"DCF MODEL"},null,null,null,null,null,null,null,null,{"$f":"'Exhibit List'!B7","v":"Exh. AMM-15"}]
[null,null,null,null,null,null,null,null,null,"Page 4 of 4"]
[{"$f":"'Exhibit List'!D7","v":"LOW-END THRESHOLD ADJUSTMENTS"}]
[]
[]
[null,"Atlantic Path 15 / Startrans / So. Cal Edison",null,null,null,null,"Pioneer Transmission"]
[null,null,null,"Baa Yield",null,null,null,"Baa Yield"]
[null,null,"2007-06-19",6.54E-2,null,null,"2008-04-14",6.8099999999999994E-2]
[null,null,"2007-07-19",6.4899999999999999E-2,null,null,"2008-05-14",6.7900000000000002E-2]
[null,null,"2007-08-18",6.5099999999999991E-2,null,null,"2008-06-13",6.93E-2]
[null,null,"2007-09-17",6.4500000000000002E-2,null,null,"2008-07-13",6.9699999999999998E-2]
[null,null,"2007-10-17",6.3600000000000004E-2,null,null,"2008-08-12",6.9800000000000001E-2]
[null,null,"2007-11-16",6.2699999999999992E-2,null,null,"2008-09-11",7.1500000000000008E-2]
[]
[null,null,null,null,null,null,"Current",null,"Projected"]
[null,"Historical Baa Bond Yield",null,null,null,null,{"$f":"I16","v":6.6875000000000004E-2},"(a)",{"$f":"AVERAGE(D8:D13,H8:H13)","v":6.6875000000000004E-2},"(a)"]
[null,"Current Baa Bond Yield",null,null,null,null,{"$f":"'Bond Yields'!C16","v":3.3700000000000001E-2},"(b)",{"$f":"'Bond Yields'!E39","v":4.7899999999999998E-2},"(c)"]
[null,null,"Change in Bond Yield",null,null,null,{"$f":"G17-G16","v":-3.3175000000000003E-2},null,{"$f":"I17-I16","v":-1.8975000000000006E-2}]
[]
[null,"Risk Premium/Interest Rate Relationship",null,null,null,null,{"$f":"'19 (4)'!B46","v":-0.42102669056778214},"(d)",{"$f":"G20","v":-0.42102669056778214},"(d)"]
[null,null,"Adjustment to Low-end Threshold",null,null,null,{"$f":"G20*G18","v":1.3967560459586173E-2},null,{"$f":"I20*I18","v":7.9889814535236692E-3}]
[]
[]
[null,"Current Baa Bond Yield",null,null,null,null,{"$f":"G17","v":3.3700000000000001E-2},null,{"$f":"I17","v":4.7899999999999998E-2}]
[null,"Original Threshold",null,null,null,null,0.01,null,0.01]
[null,"Adjustment",null,null,null,null,{"$f":"G21","v":1.3967560459586173E-2},null,{"$f":"I21","v":7.9889814535236692E-3}]
[null,"Adjusted Low-end Threshold",null,null,null,null,{"$f":"SUM(G24:G26)","v":5.7667560459586174E-2},null,{"$f":"SUM(I24:I26)","v":6.5888981453523676E-2}]
[]
[null,"Low-end Test -- FERC Opinion No. 569-A"]
[null,{"$f":"B17","v":"Current Baa Bond Yield"},null,null,null,null,{"$f":"G17","v":3.3700000000000001E-2}]
[]
[null,"CAPM Market Risk Premium (e)",null,null,null,null,{"$f":"'17 (1)'!G9","v":0.1017}]
[null,"Risk Premium Factor (f)",null,null,null,null,0.2]
[null,null,{"$f":"C21","v":"Adjustment to Low-end Threshold"},null,null,null,{"$f":"G32*G33","v":2.034E-2}]
[]
[null,{"$f":"B27","v":"Adjusted Low-end Threshold"},null,null,null,null,{"$f":"G30+G34","v":5.4040000000000005E-2}]
[]
["(a)","Average Baa utility bond yield for 6-mo. periods ending Nov. 2007 and Sep. 2008."]
["(b)",{"$f":"\"Average Baa utility bond yield for 6-months ended \"&'Bond Yields'!B14&\".\"","v":"Average Baa utility bond yield for 6-months ended Sep. 2020."}]
["(c)",{"$f":"\"Average Baa utility bond yield for 2021-25 based on data from \"&'Bond Yields'!B73& \"; \"&'Bond Yields'!B74&\", 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 (May 28, 2020); Energy Information Administration, Annual Energy Outlook 2020 (Jan. 29, 2020), Moody's Investors Service at www.credittrends.com."}]
[]
[]
["(d)",{"$f":"'19 (4)'!I1&\", page 4.\"","v":"Exh. AMM-19, page 4."}]
["(e)",{"$f":"'17 (1)'!M1&\", page 1.\"","v":"Exh. AMM-17, page 1."}]
["(f)","171 FERC ¶ 61,154, Docket Nos. EL14-12-004 and EL15-45-013, Opinion No. 569-A, Order on Rehearing (issued May 21, 2020)."]

{"sheet":"16","index":15,"n_rows":37,"n_cols":34,"rows_kept":37,"cut":false,"hidden":false,"merged":[[5,31,5,33],[5,27,5,29],[5,2,5,4],[5,12,5,14],[5,19,5,21],[5,23,5,25]]}
[{"$f":"'Exhibit List'!$C$8","v":"DCF MODEL"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Exhibit List'!$B$8","v":"Exh. AMM-16"},{"$f":"A1","v":"DCF MODEL"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q1","v":"Exh. AMM-16"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Page 1 of 2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Page 2 of 2"]
[{"$f":"'Exhibit List'!$D$8","v":"BR+SV GROWTH RATE"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A3","v":"BR+SV GROWTH RATE"}]
[]
[null,null,"(a)","(a)","(a)",null,null,null,"(b)","(c)",null,null,"(d)","(e)",null,null,null,null,null,"(a)","(a)","(f)",null,"(a)","(a)","(f)","(g)","(a)","(a)",null,"(h)","(a)","(a)","(g)"]
[null,null,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":"VLOOKUP('Utility Group'!$B3,vldatabase,2,FALSE)","v":"Alliant Energy"},{"$f":"VLOOKUP('Utility Group'!$B3,vldatabase,7,FALSE)","v":3},{"$f":"VLOOKUP('Utility Group'!$B3,vldatabase,8,FALSE)","v":2},{"$f":"VLOOKUP('Utility Group'!$B3,vldatabase,9,FALSE)","v":28.25},null,{"$f":"IF(E8=\"n/a\", \"n/a\",+(C8-D8)/C8)","v":0.33333333333333331},{"$f":"IF(E8=\"n/a\",\"n/a\",C8/E8)","v":0.10619469026548672},{"$f":"IF(AA8=\"n/a\",\"n/a\",2*(1+AA8)/(2+AA8))","v":1.0149599204534079},{"$f":"IF(H8=\"n/a\",\"n/a\",H8*I8)","v":0.10778335438443269},{"$f":"IF(G8=\"n/a\",\"n/a\",G8*J8)","v":3.5927784794810895E-2},null,{"$f":"IF(AE8=\"n/a\",\"n/a\",AE8*AH8)","v":2.6568964125585473E-2},{"$f":"IF(AE8=\"n/a\",\"n/a\",1-1/AE8)","v":0.40526315789473677},{"$f":"IF(M8=\"n/a\",\"n/a\",M8*N8)","v":1.0767422303526742E-2},null,{"$f":"IF(K8=\"n/a\",\"n/a\",K8+O8)","v":4.6695207098337639E-2},{"$f":"A8","v":1},{"$f":"B8","v":"Alliant Energy"},{"$f":"VLOOKUP('Utility Group'!$B3,vldatabase,14,FALSE)","v":0.48499999999999999},{"$f":"VLOOKUP('Utility Group'!$B3,vldatabase,16,FALSE)","v":10226},{"$f":"IF(U8=\"n/a\",\"n/a\",T8*U8)","v":4959.6099999999997},null,{"$f":"VLOOKUP('Utility Group'!$B3,vldatabase,15,FALSE)","v":0.48},{"$f":"VLOOKUP('Utility Group'!$B3,vldatabase,17,FALSE)","v":12000},{"$f":"IF(Y8=\"n/a\",\"n/a\",X8*Y8)","v":5760},{"$f":"IF(V8=\"n/a\",\"n/a\",(+Z8/V8)^(1/5)-1)","v":3.0374237077325228E-2},{"$f":"VLOOKUP('Utility Group'!$B3,vldatabase,5,FALSE)","v":55},{"$f":"VLOOKUP('Utility Group'!$B3,vldatabase,6,FALSE)","v":40},{"$f":"IF(AB8=\"n/a\",\"n/a\",AVERAGE(AB8:AC8))","v":47.5},{"$f":"IF(AD8=\"n/a\",\"n/a\",AD8/E8)","v":1.6814159292035398},{"$f":"VLOOKUP('Utility Group'!$B3,vldatabase,10,FALSE)","v":245.02},{"$f":"VLOOKUP('Utility Group'!$B3,vldatabase,11,FALSE)","v":265},{"$f":"IF(AF8=\"n/a\",\"n/a\",(+AG8/AF8)^(1/5)-1)","v":1.5801541822058729E-2}]
[{"$f":"A8+1","v":2},{"$f":"VLOOKUP('Utility Group'!$B4,vldatabase,2,FALSE)","v":"Ameren Corp."},{"$f":"VLOOKUP('Utility Group'!$B4,vldatabase,7,FALSE)","v":4.5},{"$f":"VLOOKUP('Utility Group'!$B4,vldatabase,8,FALSE)","v":2.4500000000000002},{"$f":"VLOOKUP('Utility Group'!$B4,vldatabase,9,FALSE)","v":44.5},null,{"$f":"IF(E9=\"n/a\", \"n/a\",+(C9-D9)/C9)","v":0.45555555555555549},{"$f":"IF(E9=\"n/a\",\"n/a\",C9/E9)","v":0.10112359550561797},{"$f":"IF(AA9=\"n/a\",\"n/a\",2*(1+AA9)/(2+AA9))","v":1.0397996372575538},{"$f":"IF(H9=\"n/a\",\"n/a\",H9*I9)","v":0.10514827792492117},{"$f":"IF(G9=\"n/a\",\"n/a\",G9*J9)","v":4.7900882165797416E-2},null,{"$f":"IF(AE9=\"n/a\",\"n/a\",AE9*AH9)","v":3.0347205148661297E-2},{"$f":"IF(AE9=\"n/a\",\"n/a\",1-1/AE9)","v":0.38620689655172413},{"$f":"IF(M9=\"n/a\",\"n/a\",M9*N9)","v":1.1720299919482983E-2},null,{"$f":"IF(K9=\"n/a\",\"n/a\",K9+O9)","v":5.9621182085280403E-2},{"$f":"A9","v":2},{"$f":"B9","v":"Ameren Corp."},{"$f":"VLOOKUP('Utility Group'!$B4,vldatabase,14,FALSE)","v":0.47099999999999997},{"$f":"VLOOKUP('Utility Group'!$B4,vldatabase,16,FALSE)","v":17116},{"$f":"IF(U9=\"n/a\",\"n/a\",T9*U9)","v":8061.6359999999995},null,{"$f":"VLOOKUP('Utility Group'!$B4,vldatabase,15,FALSE)","v":0.49},{"$f":"VLOOKUP('Utility Group'!$B4,vldatabase,17,FALSE)","v":24500},{"$f":"IF(Y9=\"n/a\",\"n/a\",X9*Y9)","v":12005},{"$f":"IF(V9=\"n/a\",\"n/a\",(+Z9/V9)^(1/5)-1)","v":8.2898609085881425E-2},{"$f":"VLOOKUP('Utility Group'!$B4,vldatabase,5,FALSE)","v":85},{"$f":"VLOOKUP('Utility Group'!$B4,vldatabase,6,FALSE)","v":60},{"$f":"IF(AB9=\"n/a\",\"n/a\",AVERAGE(AB9:AC9))","v":72.5},{"$f":"IF(AD9=\"n/a\",\"n/a\",AD9/E9)","v":1.6292134831460674},{"$f":"VLOOKUP('Utility Group'!$B4,vldatabase,10,FALSE)","v":246.2},{"$f":"VLOOKUP('Utility Group'!$B4,vldatabase,11,FALSE)","v":270},{"$f":"IF(AF9=\"n/a\",\"n/a\",(+AG9/AF9)^(1/5)-1)","v":1.8626905229178314E-2}]
[3,{"$f":"VLOOKUP('Utility Group'!$B5,vldatabase,2,FALSE)","v":"American Elec Pwr"},{"$f":"VLOOKUP('Utility Group'!$B5,vldatabase,7,FALSE)","v":5.5},{"$f":"VLOOKUP('Utility Group'!$B5,vldatabase,8,FALSE)","v":3.55},{"$f":"VLOOKUP('Utility Group'!$B5,vldatabase,9,FALSE)","v":53},null,0.35454545454545455,0.10377358490566038,1.0401924700813587,0.10794450161221648,3.8271232389785845E-2,null,4.2103523720705048E-2,0.44210526315789478,1.8614189434416971E-2,null,5.6885421824202816E-2,3,"American Elec Pwr",{"$f":"VLOOKUP('Utility Group'!$B5,vldatabase,14,FALSE)","v":0.439},{"$f":"VLOOKUP('Utility Group'!$B5,vldatabase,16,FALSE)","v":44759},19649.201000000001,null,{"$f":"VLOOKUP('Utility Group'!$B5,vldatabase,15,FALSE)","v":0.48},{"$f":"VLOOKUP('Utility Group'!$B5,vldatabase,17,FALSE)","v":61200},29376,8.3751103900519874E-2,{"$f":"VLOOKUP('Utility Group'!$B5,vldatabase,5,FALSE)","v":105},{"$f":"VLOOKUP('Utility Group'!$B5,vldatabase,6,FALSE)","v":85},95,1.7924528301886793,{"$f":"VLOOKUP('Utility Group'!$B5,vldatabase,10,FALSE)","v":494.17},{"$f":"VLOOKUP('Utility Group'!$B5,vldatabase,11,FALSE)","v":555},2.3489334286288077E-2]
[4,{"$f":"VLOOKUP('Utility Group'!$B6,vldatabase,2,FALSE)","v":"Avangrid, Inc."},{"$f":"VLOOKUP('Utility Group'!$B6,vldatabase,7,FALSE)","v":2.5},{"$f":"VLOOKUP('Utility Group'!$B6,vldatabase,8,FALSE)","v":1.8},{"$f":"VLOOKUP('Utility Group'!$B6,vldatabase,9,FALSE)","v":51.75},null,0.27999999999999997,4.8309178743961352E-2,1.0048029927210287,4.8541207377827474E-2,1.3591538065791692E-2,null,-5.3154698531621136E-6,-0.21764705882352953,1.1568963798058724E-6,null,1.3592694962171498E-2,4,"Avangrid, Inc.",{"$f":"VLOOKUP('Utility Group'!$B6,vldatabase,14,FALSE)","v":0.69399999999999995},{"$f":"VLOOKUP('Utility Group'!$B6,vldatabase,16,FALSE)","v":21953},15235.382,null,{"$f":"VLOOKUP('Utility Group'!$B6,vldatabase,15,FALSE)","v":0.57499999999999996},{"$f":"VLOOKUP('Utility Group'!$B6,vldatabase,17,FALSE)","v":27800},15984.999999999998,9.6523455876555975E-3,{"$f":"VLOOKUP('Utility Group'!$B6,vldatabase,5,FALSE)","v":50},{"$f":"VLOOKUP('Utility Group'!$B6,vldatabase,6,FALSE)","v":35},42.5,0.82125603864734298,{"$f":"VLOOKUP('Utility Group'!$B6,vldatabase,10,FALSE)","v":309.01},{"$f":"VLOOKUP('Utility Group'!$B6,vldatabase,11,FALSE)","v":309},-6.4723662329679854E-6]
[5,{"$f":"VLOOKUP('Utility Group'!$B7,vldatabase,2,FALSE)","v":"Black Hills Corp."},{"$f":"VLOOKUP('Utility Group'!$B7,vldatabase,7,FALSE)","v":4.25},{"$f":"VLOOKUP('Utility Group'!$B7,vldatabase,8,FALSE)","v":2.75},{"$f":"VLOOKUP('Utility Group'!$B7,vldatabase,9,FALSE)","v":46.75},null,0.35294117647058826,9.0909090909090912E-2,1.023168899468563,9.30153544971421E-2,3.2828948646050155E-2,null,1.3372428547318729E-2,0.39677419354838706,5.3058345526458177E-3,null,3.8134783198695975E-2,5,"Black Hills Corp.",{"$f":"VLOOKUP('Utility Group'!$B7,vldatabase,14,FALSE)","v":0.42899999999999999},{"$f":"VLOOKUP('Utility Group'!$B7,vldatabase,16,FALSE)","v":5502.2},2360.4438,null,{"$f":"VLOOKUP('Utility Group'!$B7,vldatabase,15,FALSE)","v":0.48},{"$f":"VLOOKUP('Utility Group'!$B7,vldatabase,17,FALSE)","v":6200},2976,4.7436858748576061E-2,{"$f":"VLOOKUP('Utility Group'!$B7,vldatabase,5,FALSE)","v":90},{"$f":"VLOOKUP('Utility Group'!$B7,vldatabase,6,FALSE)","v":65},77.5,1.6577540106951871,{"$f":"VLOOKUP('Utility Group'!$B7,vldatabase,10,FALSE)","v":61.48},{"$f":"VLOOKUP('Utility Group'!$B7,vldatabase,11,FALSE)","v":64},8.0665939946729104E-3]
[6,{"$f":"VLOOKUP('Utility Group'!$B8,vldatabase,2,FALSE)","v":"CMS Energy Corp."},{"$f":"VLOOKUP('Utility Group'!$B8,vldatabase,7,FALSE)","v":3.5},{"$f":"VLOOKUP('Utility Group'!$B8,vldatabase,8,FALSE)","v":2.15},{"$f":"VLOOKUP('Utility Group'!$B8,vldatabase,9,FALSE)","v":25.5},null,0.38571428571428573,0.13725490196078433,1.0428664939104344,0.14313853837986357,5.5210579089375947E-2,null,2.8349314096582048E-2,0.60769230769230764,1.7227660104846013E-2,null,7.2438239194221959E-2,6,"CMS Energy Corp.",{"$f":"VLOOKUP('Utility Group'!$B8,vldatabase,14,FALSE)","v":0.29399999999999998},{"$f":"VLOOKUP('Utility Group'!$B8,vldatabase,16,FALSE)","v":17082},5022.1079999999993,null,{"$f":"VLOOKUP('Utility Group'!$B8,vldatabase,15,FALSE)","v":0.32},{"$f":"VLOOKUP('Utility Group'!$B8,vldatabase,17,FALSE)","v":24100},7712,8.957265342338383E-2,{"$f":"VLOOKUP('Utility Group'!$B8,vldatabase,5,FALSE)","v":75},{"$f":"VLOOKUP('Utility Group'!$B8,vldatabase,6,FALSE)","v":55},65,2.5490196078431371,{"$f":"VLOOKUP('Utility Group'!$B8,vldatabase,10,FALSE)","v":283.86},{"$f":"VLOOKUP('Utility Group'!$B8,vldatabase,11,FALSE)","v":300},1.1121653991736036E-2]
[7,{"$f":"VLOOKUP('Utility Group'!$B9,vldatabase,2,FALSE)","v":"Consolidated Edison"},{"$f":"VLOOKUP('Utility Group'!$B9,vldatabase,7,FALSE)","v":5},{"$f":"VLOOKUP('Utility Group'!$B9,vldatabase,8,FALSE)","v":3.5},{"$f":"VLOOKUP('Utility Group'!$B9,vldatabase,9,FALSE)","v":62.5},null,0.3,0.08,1.0233115183502746,8.1864921468021962E-2,2.4559476440406586E-2,null,2.7410172073834012E-2,0.32432432432432434,8.8897855374596799E-3,null,3.3449261977866268E-2,7,"Consolidated Edison",{"$f":"VLOOKUP('Utility Group'!$B9,vldatabase,14,FALSE)","v":0.49299999999999999},{"$f":"VLOOKUP('Utility Group'!$B9,vldatabase,16,FALSE)","v":36549},18018.656999999999,null,{"$f":"VLOOKUP('Utility Group'!$B9,vldatabase,15,FALSE)","v":0.5},{"$f":"VLOOKUP('Utility Group'!$B9,vldatabase,17,FALSE)","v":45500},22750,4.7735831410439022E-2,{"$f":"VLOOKUP('Utility Group'!$B9,vldatabase,5,FALSE)","v":100},{"$f":"VLOOKUP('Utility Group'!$B9,vldatabase,6,FALSE)","v":85},92.5,1.48,{"$f":"VLOOKUP('Utility Group'!$B9,vldatabase,10,FALSE)","v":333},{"$f":"VLOOKUP('Utility Group'!$B9,vldatabase,11,FALSE)","v":365},1.8520386536374334E-2]
[8,{"$f":"VLOOKUP('Utility Group'!$B10,vldatabase,2,FALSE)","v":"DTE Energy Co."},{"$f":"VLOOKUP('Utility Group'!$B10,vldatabase,7,FALSE)","v":8.5},{"$f":"VLOOKUP('Utility Group'!$B10,vldatabase,8,FALSE)","v":5.2},{"$f":"VLOOKUP('Utility Group'!$B10,vldatabase,9,FALSE)","v":79.25},null,0.38823529411764701,0.10725552050473186,1.032628276218682,0.11075508325373877,4.2999032322039756E-2,null,2.2908153306096836E-2,0.43392857142857144,9.9405022381813066E-3,null,5.293953456022106E-2,8,"DTE Energy Co.",{"$f":"VLOOKUP('Utility Group'!$B10,vldatabase,14,FALSE)","v":0.42299999999999999},{"$f":"VLOOKUP('Utility Group'!$B10,vldatabase,16,FALSE)","v":27607},11677.761,null,{"$f":"VLOOKUP('Utility Group'!$B10,vldatabase,15,FALSE)","v":0.41499999999999998},{"$f":"VLOOKUP('Utility Group'!$B10,vldatabase,17,FALSE)","v":39000},16185,6.7457576889145887E-2,{"$f":"VLOOKUP('Utility Group'!$B10,vldatabase,5,FALSE)","v":160},{"$f":"VLOOKUP('Utility Group'!$B10,vldatabase,6,FALSE)","v":120},140,1.7665615141955835,{"$f":"VLOOKUP('Utility Group'!$B10,vldatabase,10,FALSE)","v":192.21},{"$f":"VLOOKUP('Utility Group'!$B10,vldatabase,11,FALSE)","v":205},1.2967651067915531E-2]
[9,{"$f":"VLOOKUP('Utility Group'!$B11,vldatabase,2,FALSE)","v":"Duke Energy Corp."},{"$f":"VLOOKUP('Utility Group'!$B11,vldatabase,7,FALSE)","v":6},{"$f":"VLOOKUP('Utility Group'!$B11,vldatabase,8,FALSE)","v":4.1500000000000004},{"$f":"VLOOKUP('Utility Group'!$B11,vldatabase,9,FALSE)","v":71},null,0.30833333333333329,8.4507042253521125E-2,1.0214141646575954,8.6316689971064398E-2,2.6614312741078186E-2,null,1.8467442202116966E-2,0.25263157894736843,4.6654590826400756E-3,null,3.1279771823718258E-2,9,"Duke Energy Corp.",{"$f":"VLOOKUP('Utility Group'!$B11,vldatabase,14,FALSE)","v":0.441},{"$f":"VLOOKUP('Utility Group'!$B11,vldatabase,16,FALSE)","v":101807},44896.887000000002,null,{"$f":"VLOOKUP('Utility Group'!$B11,vldatabase,15,FALSE)","v":0.45},{"$f":"VLOOKUP('Utility Group'!$B11,vldatabase,17,FALSE)","v":123600},55620,4.376553161553276E-2,{"$f":"VLOOKUP('Utility Group'!$B11,vldatabase,5,FALSE)","v":110},{"$f":"VLOOKUP('Utility Group'!$B11,vldatabase,6,FALSE)","v":80},95,1.3380281690140845,{"$f":"VLOOKUP('Utility Group'!$B11,vldatabase,10,FALSE)","v":733},{"$f":"VLOOKUP('Utility Group'!$B11,vldatabase,11,FALSE)","v":785},1.380198311947689E-2]
[10,{"$f":"VLOOKUP('Utility Group'!$B12,vldatabase,2,FALSE)","v":"Entergy Corp."},{"$f":"VLOOKUP('Utility Group'!$B12,vldatabase,7,FALSE)","v":7},{"$f":"VLOOKUP('Utility Group'!$B12,vldatabase,8,FALSE)","v":4.55},{"$f":"VLOOKUP('Utility Group'!$B12,vldatabase,9,FALSE)","v":64},null,0.35000000000000003,0.109375,1.026682456868073,0.11229339371994548,3.9302687801980922E-2,null,2.0416018821207815E-2,0.47755102040816322,9.7496906207400567E-3,null,4.9052378422720977E-2,10,"Entergy Corp.",{"$f":"VLOOKUP('Utility Group'!$B12,vldatabase,14,FALSE)","v":0.371},{"$f":"VLOOKUP('Utility Group'!$B12,vldatabase,16,FALSE)","v":27557},10223.646999999999,null,{"$f":"VLOOKUP('Utility Group'!$B12,vldatabase,15,FALSE)","v":0.39500000000000002},{"$f":"VLOOKUP('Utility Group'!$B12,vldatabase,17,FALSE)","v":33800},13351,5.4827855629139499E-2,{"$f":"VLOOKUP('Utility Group'!$B12,vldatabase,5,FALSE)","v":140},{"$f":"VLOOKUP('Utility Group'!$B12,vldatabase,6,FALSE)","v":105},122.5,1.9140625,{"$f":"VLOOKUP('Utility Group'!$B12,vldatabase,10,FALSE)","v":199.15},{"$f":"VLOOKUP('Utility Group'!$B12,vldatabase,11,FALSE)","v":210},1.0666328200467756E-2]
[11,{"$f":"VLOOKUP('Utility Group'!$B13,vldatabase,2,FALSE)","v":"Evergy Inc."},{"$f":"VLOOKUP('Utility Group'!$B13,vldatabase,7,FALSE)","v":3.5},{"$f":"VLOOKUP('Utility Group'!$B13,vldatabase,8,FALSE)","v":2.5499999999999998},{"$f":"VLOOKUP('Utility Group'!$B13,vldatabase,9,FALSE)","v":42.25},null,0.27142857142857146,8.2840236686390539E-2,1.0107079735646061,8.372728775091412E-2,2.2725978103819551E-2,null,5.2600697082813184E-4,0.39642857142857146,2.0852419200686657E-4,null,2.2934502295826418E-2,11,"Evergy Inc.",{"$f":"VLOOKUP('Utility Group'!$B13,vldatabase,14,FALSE)","v":0.49399999999999999},{"$f":"VLOOKUP('Utility Group'!$B13,vldatabase,16,FALSE)","v":17337},8564.4779999999992,null,{"$f":"VLOOKUP('Utility Group'!$B13,vldatabase,15,FALSE)","v":0.46500000000000002},{"$f":"VLOOKUP('Utility Group'!$B13,vldatabase,17,FALSE)","v":20500},9532.5,2.1647750671131671E-2,{"$f":"VLOOKUP('Utility Group'!$B13,vldatabase,5,FALSE)","v":80},{"$f":"VLOOKUP('Utility Group'!$B13,vldatabase,6,FALSE)","v":60},70,1.6568047337278107,{"$f":"VLOOKUP('Utility Group'!$B13,vldatabase,10,FALSE)","v":226.64},{"$f":"VLOOKUP('Utility Group'!$B13,vldatabase,11,FALSE)","v":227},3.174827788212653E-4]
[12,{"$f":"VLOOKUP('Utility Group'!$B14,vldatabase,2,FALSE)","v":"Eversource Energy"},{"$f":"VLOOKUP('Utility Group'!$B14,vldatabase,7,FALSE)","v":4.5},{"$f":"VLOOKUP('Utility Group'!$B14,vldatabase,8,FALSE)","v":2.85},{"$f":"VLOOKUP('Utility Group'!$B14,vldatabase,9,FALSE)","v":49},null,0.36666666666666664,9.1836734693877556E-2,1.0341131847843121,9.4969578194477655E-2,3.4822178671308469E-2,null,3.0631609185955502E-2,0.40606060606060601,1.2438289790660717E-2,null,4.7260468461969185E-2,12,"Eversource Energy",{"$f":"VLOOKUP('Utility Group'!$B14,vldatabase,14,FALSE)","v":0.46600000000000003},{"$f":"VLOOKUP('Utility Group'!$B14,vldatabase,16,FALSE)","v":27097},12627.202000000001,null,{"$f":"VLOOKUP('Utility Group'!$B14,vldatabase,15,FALSE)","v":0.46500000000000002},{"$f":"VLOOKUP('Utility Group'!$B14,vldatabase,17,FALSE)","v":38200},17763,7.0635988082505374E-2,{"$f":"VLOOKUP('Utility Group'!$B14,vldatabase,5,FALSE)","v":90},{"$f":"VLOOKUP('Utility Group'!$B14,vldatabase,6,FALSE)","v":75},82.5,1.6836734693877551,{"$f":"VLOOKUP('Utility Group'!$B14,vldatabase,10,FALSE)","v":329.88},{"$f":"VLOOKUP('Utility Group'!$B14,vldatabase,11,FALSE)","v":361},1.8193319395294782E-2]
[13,{"$f":"VLOOKUP('Utility Group'!$B15,vldatabase,2,FALSE)","v":"Exelon Corp."},{"$f":"VLOOKUP('Utility Group'!$B15,vldatabase,7,FALSE)","v":3.5},{"$f":"VLOOKUP('Utility Group'!$B15,vldatabase,8,FALSE)","v":1.9},{"$f":"VLOOKUP('Utility Group'!$B15,vldatabase,9,FALSE)","v":40.25},null,0.45714285714285718,8.6956521739130432E-2,1.0219773995468513,8.8867599960595761E-2,4.0625188553415209E-2,null,4.3107818231469253E-3,0.19499999999999995,8.4060245551365021E-4,null,4.1465791008928859E-2,13,"Exelon Corp.",{"$f":"VLOOKUP('Utility Group'!$B15,vldatabase,14,FALSE)","v":0.504},{"$f":"VLOOKUP('Utility Group'!$B15,vldatabase,16,FALSE)","v":63943},32227.272000000001,null,{"$f":"VLOOKUP('Utility Group'!$B15,vldatabase,15,FALSE)","v":0.5},{"$f":"VLOOKUP('Utility Group'!$B15,vldatabase,17,FALSE)","v":80300},40150,4.4942518785697771E-2,{"$f":"VLOOKUP('Utility Group'!$B15,vldatabase,5,FALSE)","v":60},{"$f":"VLOOKUP('Utility Group'!$B15,vldatabase,6,FALSE)","v":40},50,1.2422360248447204,{"$f":"VLOOKUP('Utility Group'!$B15,vldatabase,10,FALSE)","v":973},{"$f":"VLOOKUP('Utility Group'!$B15,vldatabase,11,FALSE)","v":990},3.4701793676332748E-3]
[14,{"$f":"VLOOKUP('Utility Group'!$B16,vldatabase,2,FALSE)","v":"Fortis Inc."},{"$f":"VLOOKUP('Utility Group'!$B16,vldatabase,7,FALSE)","v":3},{"$f":"VLOOKUP('Utility Group'!$B16,vldatabase,8,FALSE)","v":2.5},{"$f":"VLOOKUP('Utility Group'!$B16,vldatabase,9,FALSE)","v":43.75},null,0.16666666666666666,6.8571428571428575E-2,1.0213171450560934,7.0033175660989266E-2,1.167219594349821E-2,null,9.6686882612655404E-3,0.35185185185185186,3.4019458697045419E-3,null,1.5074141813202751E-2,14,"Fortis Inc.",{"$f":"VLOOKUP('Utility Group'!$B16,vldatabase,14,FALSE)","v":0.41799999999999998},{"$f":"VLOOKUP('Utility Group'!$B16,vldatabase,16,FALSE)","v":40445},16906.009999999998,null,{"$f":"VLOOKUP('Utility Group'!$B16,vldatabase,15,FALSE)","v":0.435},{"$f":"VLOOKUP('Utility Group'!$B16,vldatabase,17,FALSE)","v":48100},20923.5,4.3562927353652414E-2,{"$f":"VLOOKUP('Utility Group'!$B16,vldatabase,5,FALSE)","v":80},{"$f":"VLOOKUP('Utility Group'!$B16,vldatabase,6,FALSE)","v":55},67.5,1.5428571428571429,{"$f":"VLOOKUP('Utility Group'!$B16,vldatabase,10,FALSE)","v":463.3},{"$f":"VLOOKUP('Utility Group'!$B16,vldatabase,11,FALSE)","v":478},6.2667423915609977E-3]
[15,{"$f":"VLOOKUP('Utility Group'!$B17,vldatabase,2,FALSE)","v":"NextEra Energy, Inc."},{"$f":"VLOOKUP('Utility Group'!$B17,vldatabase,7,FALSE)","v":12.25},{"$f":"VLOOKUP('Utility Group'!$B17,vldatabase,8,FALSE)","v":8.1999999999999993},{"$f":"VLOOKUP('Utility Group'!$B17,vldatabase,9,FALSE)","v":98.75},null,0.33061224489795926,0.1240506329113924,1.0295494043059179,0.12771625521769614,4.2224557847483225E-2,null,1.9134577209893748E-2,0.66239316239316237,1.2674613109117654E-2,null,5.4899170956600879E-2,15,"NextEra Energy, Inc.",{"$f":"VLOOKUP('Utility Group'!$B17,vldatabase,14,FALSE)","v":0.496},{"$f":"VLOOKUP('Utility Group'!$B17,vldatabase,16,FALSE)","v":74548},36975.807999999997,null,{"$f":"VLOOKUP('Utility Group'!$B17,vldatabase,15,FALSE)","v":0.505},{"$f":"VLOOKUP('Utility Group'!$B17,vldatabase,17,FALSE)","v":98400},49692,6.0898317620762255E-2,{"$f":"VLOOKUP('Utility Group'!$B17,vldatabase,5,FALSE)","v":320},{"$f":"VLOOKUP('Utility Group'!$B17,vldatabase,6,FALSE)","v":265},292.5,2.962025316455696,{"$f":"VLOOKUP('Utility Group'!$B17,vldatabase,10,FALSE)","v":489},{"$f":"VLOOKUP('Utility Group'!$B17,vldatabase,11,FALSE)","v":505},6.4599641007760944E-3]
[16,{"$f":"VLOOKUP('Utility Group'!$B18,vldatabase,2,FALSE)","v":"OGE Energy Corp."},{"$f":"VLOOKUP('Utility Group'!$B18,vldatabase,7,FALSE)","v":2.5},{"$f":"VLOOKUP('Utility Group'!$B18,vldatabase,8,FALSE)","v":1.95},{"$f":"VLOOKUP('Utility Group'!$B18,vldatabase,9,FALSE)","v":20.5},null,0.22000000000000003,0.12195121951219512,0.9992412056144061,0.12185868361151293,2.6808910394532849E-2,null,-2.3163783035565411E-4,0.56842105263157894,-1.3166781936005601E-4,null,2.6677242575172792E-2,16,"OGE Energy Corp.",{"$f":"VLOOKUP('Utility Group'!$B18,vldatabase,14,FALSE)","v":0.56399999999999995},{"$f":"VLOOKUP('Utility Group'!$B18,vldatabase,16,FALSE)","v":7334.7},4136.7707999999993,null,{"$f":"VLOOKUP('Utility Group'!$B18,vldatabase,15,FALSE)","v":0.51},{"$f":"VLOOKUP('Utility Group'!$B18,vldatabase,17,FALSE)","v":8050},4105.5,-1.5164381064664001E-3,{"$f":"VLOOKUP('Utility Group'!$B18,vldatabase,5,FALSE)","v":55},{"$f":"VLOOKUP('Utility Group'!$B18,vldatabase,6,FALSE)","v":40},47.5,2.3170731707317072,{"$f":"VLOOKUP('Utility Group'!$B18,vldatabase,10,FALSE)","v":200.1},{"$f":"VLOOKUP('Utility Group'!$B18,vldatabase,11,FALSE)","v":200},-9.9970010995598102E-5]
[17,{"$f":"VLOOKUP('Utility Group'!$B19,vldatabase,2,FALSE)","v":"Pub Sv Enterprise Grp."},{"$f":"VLOOKUP('Utility Group'!$B19,vldatabase,7,FALSE)","v":4.25},{"$f":"VLOOKUP('Utility Group'!$B19,vldatabase,8,FALSE)","v":2.2999999999999998},{"$f":"VLOOKUP('Utility Group'!$B19,vldatabase,9,FALSE)","v":38.5},null,0.45882352941176474,0.11038961038961038,1.0249328668811057,0.11314193985051167,5.1912184166705358E-2,null,6.1793895653577025E-4,0.35833333333333339,2.2142812609198437E-4,null,5.2133612292797345E-2,17,"Pub Sv Enterprise Grp.",{"$f":"VLOOKUP('Utility Group'!$B19,vldatabase,14,FALSE)","v":0.52300000000000002},{"$f":"VLOOKUP('Utility Group'!$B19,vldatabase,16,FALSE)","v":28832},15079.136,null,{"$f":"VLOOKUP('Utility Group'!$B19,vldatabase,15,FALSE)","v":0.5},{"$f":"VLOOKUP('Utility Group'!$B19,vldatabase,17,FALSE)","v":38700},19350,5.114082104552975E-2,{"$f":"VLOOKUP('Utility Group'!$B19,vldatabase,5,FALSE)","v":65},{"$f":"VLOOKUP('Utility Group'!$B19,vldatabase,6,FALSE)","v":55},60,1.5584415584415585,{"$f":"VLOOKUP('Utility Group'!$B19,vldatabase,10,FALSE)","v":504},{"$f":"VLOOKUP('Utility Group'!$B19,vldatabase,11,FALSE)","v":505},3.9651083044378588E-4]
[18,{"$f":"VLOOKUP('Utility Group'!$B20,vldatabase,2,FALSE)","v":"Sempra Energy"},{"$f":"VLOOKUP('Utility Group'!$B20,vldatabase,7,FALSE)","v":9.5},{"$f":"VLOOKUP('Utility Group'!$B20,vldatabase,8,FALSE)","v":5.6},{"$f":"VLOOKUP('Utility Group'!$B20,vldatabase,9,FALSE)","v":88.75},null,0.41052631578947374,0.10704225352112676,1.0532581593809553,0.11274312691965155,4.628402052490959E-2,null,5.7840610310799227E-2,0.46212121212121215,2.6729372946657219E-2,null,7.3013393471566809E-2,18,"Sempra Energy",{"$f":"VLOOKUP('Utility Group'!$B20,vldatabase,14,FALSE)","v":0.434},{"$f":"VLOOKUP('Utility Group'!$B20,vldatabase,16,FALSE)","v":40734},17678.556,null,{"$f":"VLOOKUP('Utility Group'!$B20,vldatabase,15,FALSE)","v":0.51500000000000001},{"$f":"VLOOKUP('Utility Group'!$B20,vldatabase,17,FALSE)","v":58500},30127.5,0.11250830394509959,{"$f":"VLOOKUP('Utility Group'!$B20,vldatabase,5,FALSE)","v":190},{"$f":"VLOOKUP('Utility Group'!$B20,vldatabase,6,FALSE)","v":140},165,1.8591549295774648,{"$f":"VLOOKUP('Utility Group'!$B20,vldatabase,10,FALSE)","v":291.70999999999998},{"$f":"VLOOKUP('Utility Group'!$B20,vldatabase,11,FALSE)","v":340},3.1111237364142008E-2]
[19,{"$f":"VLOOKUP('Utility Group'!$B21,vldatabase,2,FALSE)","v":"Southern Company"},{"$f":"VLOOKUP('Utility Group'!$B21,vldatabase,7,FALSE)","v":3.75},{"$f":"VLOOKUP('Utility Group'!$B21,vldatabase,8,FALSE)","v":2.86},{"$f":"VLOOKUP('Utility Group'!$B21,vldatabase,9,FALSE)","v":30.5},null,0.23733333333333337,0.12295081967213115,1.0188116247384249,0.12526372435308503,2.9729257246465517E-2,null,1.352151155926524E-2,0.4916666666666667,6.6480765166387432E-3,null,3.6377333763104258E-2,19,"Southern Company",{"$f":"VLOOKUP('Utility Group'!$B21,vldatabase,14,FALSE)","v":0.39500000000000002},{"$f":"VLOOKUP('Utility Group'!$B21,vldatabase,16,FALSE)","v":69594},27489.63,null,{"$f":"VLOOKUP('Utility Group'!$B21,vldatabase,15,FALSE)","v":0.39500000000000002},{"$f":"VLOOKUP('Utility Group'!$B21,vldatabase,17,FALSE)","v":84000},33180,3.8344573198617615E-2,{"$f":"VLOOKUP('Utility Group'!$B21,vldatabase,5,FALSE)","v":70},{"$f":"VLOOKUP('Utility Group'!$B21,vldatabase,6,FALSE)","v":50},60,1.9672131147540983,{"$f":"VLOOKUP('Utility Group'!$B21,vldatabase,10,FALSE)","v":1053.3},{"$f":"VLOOKUP('Utility Group'!$B21,vldatabase,11,FALSE)","v":1090},6.8734350426264967E-3]
[20,{"$f":"VLOOKUP('Utility Group'!$B22,vldatabase,2,FALSE)","v":"WEC Energy Group"},{"$f":"VLOOKUP('Utility Group'!$B22,vldatabase,7,FALSE)","v":4.75},{"$f":"VLOOKUP('Utility Group'!$B22,vldatabase,8,FALSE)","v":3.2},{"$f":"VLOOKUP('Utility Group'!$B22,vldatabase,9,FALSE)","v":38},null,0.32631578947368417,0.125,1.0170152279213793,0.12712690349017242,4.1483515875740465E-2,null,1.1094979407044736E-4,0.6,6.6569876442268416E-5,null,4.1550085752182733E-2,20,"WEC Energy Group",{"$f":"VLOOKUP('Utility Group'!$B22,vldatabase,14,FALSE)","v":0.47399999999999998},{"$f":"VLOOKUP('Utility Group'!$B22,vldatabase,16,FALSE)","v":21355},10122.269999999999,null,{"$f":"VLOOKUP('Utility Group'!$B22,vldatabase,15,FALSE)","v":0.48},{"$f":"VLOOKUP('Utility Group'!$B22,vldatabase,17,FALSE)","v":25000},12000,3.4619514777220584E-2,{"$f":"VLOOKUP('Utility Group'!$B22,vldatabase,5,FALSE)","v":105},{"$f":"VLOOKUP('Utility Group'!$B22,vldatabase,6,FALSE)","v":85},95,2.5,{"$f":"VLOOKUP('Utility Group'!$B22,vldatabase,10,FALSE)","v":315.43},{"$f":"VLOOKUP('Utility Group'!$B22,vldatabase,11,FALSE)","v":315.5},4.4379917628178944E-5]
[21,{"$f":"VLOOKUP('Utility Group'!$B23,vldatabase,2,FALSE)","v":"Xcel Energy Inc."},{"$f":"VLOOKUP('Utility Group'!$B23,vldatabase,7,FALSE)","v":3.5},{"$f":"VLOOKUP('Utility Group'!$B23,vldatabase,8,FALSE)","v":2.15},{"$f":"VLOOKUP('Utility Group'!$B23,vldatabase,9,FALSE)","v":32.35},null,0.38571428571428573,0.10819165378670788,1.0291579886548581,0.11134630480037104,4.2947860423000257E-2,null,1.6301303103566461E-2,0.46083333333333332,7.5121838468935435E-3,null,5.0460044269893797E-2,21,"Xcel Energy Inc.",{"$f":"VLOOKUP('Utility Group'!$B23,vldatabase,14,FALSE)","v":0.432},{"$f":"VLOOKUP('Utility Group'!$B23,vldatabase,16,FALSE)","v":30646},13239.072,null,{"$f":"VLOOKUP('Utility Group'!$B23,vldatabase,15,FALSE)","v":0.42499999999999999},{"$f":"VLOOKUP('Utility Group'!$B23,vldatabase,17,FALSE)","v":41700},17722.5,6.0067422534503701E-2,{"$f":"VLOOKUP('Utility Group'!$B23,vldatabase,5,FALSE)","v":65},{"$f":"VLOOKUP('Utility Group'!$B23,vldatabase,6,FALSE)","v":55},60,1.8547140649149922,{"$f":"VLOOKUP('Utility Group'!$B23,vldatabase,10,FALSE)","v":524.54},{"$f":"VLOOKUP('Utility Group'!$B23,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'!B35","v":"The Value Line Investment Survey (Jul. 24, Aug. 14 and Sep. 11, 2020)."}]
[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."]
[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,"(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,"(g)","Five-year compound rate of change."]
[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,"(f)","Product of total capital and equity ratio."]

{"sheet":"17 (1)","index":16,"n_rows":46,"n_cols":13,"rows_kept":46,"cut":false,"hidden":false,"merged":[[5,2,5,4],[33,1,33,12],[34,1,35,12]]}
[{"$f":"'Exhibit List'!C9","v":"CAPM"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Exhibit List'!B9","v":"Exh. AMM-17"}]
[null,null,null,null,null,null,null,null,null,null,null,null,"Page 1 of 2"]
[{"$f":"'Exhibit List'!D9","v":"CURRENT BOND YIELD"}]
[]
[null,null,"(a)","(b)",null,"(c)",null,"(d)",null,"(d)","(e)"]
[null,null,"Market Return (Rm)",null,null,null,null,null,null,null,null,"Size"]
[null,null,"Div","Proj.","Cost of","Risk-Free","Risk",null,"Unadjusted","Market","Size","Adjusted"]
[null,"Company","Yield","Growth","Equity","Rate","Premium","Beta","CAPM","Cap","Adjustment","CAPM"]
[{"$f":"A8+1","v":1},{"$f":"VLOOKUP('Utility Group'!$B3,vldatabase,2,FALSE)","v":"Alliant Energy"},{"$f":"'2020 10 Market DCF'!$J$385","v":2.3300000000000001E-2},{"$f":"'2020 10 Market DCF'!$P$386","v":9.2399999999999996E-2},{"$f":"C9+D9","v":0.1157},{"$f":"ROUND('Bond Yields'!$K$16,3)","v":1.4E-2},{"$f":"E9-F9","v":0.1017},{"$f":"VLOOKUP('Utility Group'!$B3,vldatabase,23,FALSE)","v":0.85},{"$f":"IF(H9=\"n/a\",\"n/a\",H9*G9+F9)","v":0.10044499999999999},{"$f":"VLOOKUP('Utility Group'!$B3,vldatabase,28,FALSE)","v":13500},{"$f":"IF(J9>'Size Premium'!$A$5,'Size Premium'!$B$5,IF(J9>'Size Premium'!$A$6,'Size Premium'!$B$6,IF(J9>'Size Premium'!$A$7,'Size Premium'!$B$7,IF(J9>'Size Premium'!$A$8,'Size Premium'!$B$8,IF(J9>'Size Premium'!$A$9,'Size Premium'!$B$9,IF(J9>'Size Premium'!$A$10,'Size Premium'!$B$10,IF(J9>'Size Premium'!$A$11,'Size Premium'!$B$11,IF(J9>'Size Premium'!$A$12,'Size Premium'!$B$12,\"ERROR\"))))))))","v":5.0000000000000001E-3},{"$f":"IF(I9=\"n/a\",\"n/a\",ROUND(I9+K9,3))","v":0.105}]
[{"$f":"A9+1","v":2},{"$f":"VLOOKUP('Utility Group'!$B4,vldatabase,2,FALSE)","v":"Ameren Corp."},{"$f":"'2020 10 Market DCF'!$J$385","v":2.3300000000000001E-2},{"$f":"'2020 10 Market DCF'!$P$386","v":9.2399999999999996E-2},0.1157,{"$f":"ROUND('Bond Yields'!$K$16,3)","v":1.4E-2},{"$f":"E10-F10","v":0.1017},{"$f":"VLOOKUP('Utility Group'!$B4,vldatabase,23,FALSE)","v":0.8},{"$f":"IF(H10=\"n/a\",\"n/a\",H10*G10+F10)","v":9.536E-2},{"$f":"VLOOKUP('Utility Group'!$B4,vldatabase,28,FALSE)","v":20000},{"$f":"IF(J10>'Size Premium'!$A$5,'Size Premium'!$B$5,IF(J10>'Size Premium'!$A$6,'Size Premium'!$B$6,IF(J10>'Size Premium'!$A$7,'Size Premium'!$B$7,IF(J10>'Size Premium'!$A$8,'Size Premium'!$B$8,IF(J10>'Size Premium'!$A$9,'Size Premium'!$B$9,IF(J10>'Size Premium'!$A$10,'Size Premium'!$B$10,IF(J10>'Size Premium'!$A$11,'Size Premium'!$B$11,IF(J10>'Size Premium'!$A$12,'Size Premium'!$B$12,\"ERROR\"))))))))","v":5.0000000000000001E-3},{"$f":"IF(I10=\"n/a\",\"n/a\",ROUND(I10+K10,3))","v":0.1}]
[3,{"$f":"VLOOKUP('Utility Group'!$B5,vldatabase,2,FALSE)","v":"American Elec Pwr"},{"$f":"'2020 10 Market DCF'!$J$385","v":2.3300000000000001E-2},{"$f":"'2020 10 Market DCF'!$P$386","v":9.2399999999999996E-2},0.1157,{"$f":"ROUND('Bond Yields'!$K$16,3)","v":1.4E-2},0.1017,{"$f":"VLOOKUP('Utility Group'!$B5,vldatabase,23,FALSE)","v":0.75},9.0274999999999994E-2,{"$f":"VLOOKUP('Utility Group'!$B5,vldatabase,28,FALSE)","v":39000},{"$f":"IF(J11>'Size Premium'!$A$5,'Size Premium'!$B$5,IF(J11>'Size Premium'!$A$6,'Size Premium'!$B$6,IF(J11>'Size Premium'!$A$7,'Size Premium'!$B$7,IF(J11>'Size Premium'!$A$8,'Size Premium'!$B$8,IF(J11>'Size Premium'!$A$9,'Size Premium'!$B$9,IF(J11>'Size Premium'!$A$10,'Size Premium'!$B$10,IF(J11>'Size Premium'!$A$11,'Size Premium'!$B$11,IF(J11>'Size Premium'!$A$12,'Size Premium'!$B$12,\"ERROR\"))))))))","v":-2.8E-3},8.6999999999999994E-2]
[4,{"$f":"VLOOKUP('Utility Group'!$B6,vldatabase,2,FALSE)","v":"Avangrid, Inc."},{"$f":"'2020 10 Market DCF'!$J$385","v":2.3300000000000001E-2},{"$f":"'2020 10 Market DCF'!$P$386","v":9.2399999999999996E-2},0.1157,{"$f":"ROUND('Bond Yields'!$K$16,3)","v":1.4E-2},0.1017,{"$f":"VLOOKUP('Utility Group'!$B6,vldatabase,23,FALSE)","v":0.8},9.536E-2,{"$f":"VLOOKUP('Utility Group'!$B6,vldatabase,28,FALSE)","v":15000},{"$f":"IF(J12>'Size Premium'!$A$5,'Size Premium'!$B$5,IF(J12>'Size Premium'!$A$6,'Size Premium'!$B$6,IF(J12>'Size Premium'!$A$7,'Size Premium'!$B$7,IF(J12>'Size Premium'!$A$8,'Size Premium'!$B$8,IF(J12>'Size Premium'!$A$9,'Size Premium'!$B$9,IF(J12>'Size Premium'!$A$10,'Size Premium'!$B$10,IF(J12>'Size Premium'!$A$11,'Size Premium'!$B$11,IF(J12>'Size Premium'!$A$12,'Size Premium'!$B$12,\"ERROR\"))))))))","v":5.0000000000000001E-3},0.1]
[5,{"$f":"VLOOKUP('Utility Group'!$B7,vldatabase,2,FALSE)","v":"Black Hills Corp."},{"$f":"'2020 10 Market DCF'!$J$385","v":2.3300000000000001E-2},{"$f":"'2020 10 Market DCF'!$P$386","v":9.2399999999999996E-2},0.1157,{"$f":"ROUND('Bond Yields'!$K$16,3)","v":1.4E-2},0.1017,{"$f":"VLOOKUP('Utility Group'!$B7,vldatabase,23,FALSE)","v":0.95},0.11061499999999999,{"$f":"VLOOKUP('Utility Group'!$B7,vldatabase,28,FALSE)","v":3800},{"$f":"IF(J13>'Size Premium'!$A$5,'Size Premium'!$B$5,IF(J13>'Size Premium'!$A$6,'Size Premium'!$B$6,IF(J13>'Size Premium'!$A$7,'Size Premium'!$B$7,IF(J13>'Size Premium'!$A$8,'Size Premium'!$B$8,IF(J13>'Size Premium'!$A$9,'Size Premium'!$B$9,IF(J13>'Size Premium'!$A$10,'Size Premium'!$B$10,IF(J13>'Size Premium'!$A$11,'Size Premium'!$B$11,IF(J13>'Size Premium'!$A$12,'Size Premium'!$B$12,\"ERROR\"))))))))","v":1.0999999999999999E-2},0.122]
[6,{"$f":"VLOOKUP('Utility Group'!$B8,vldatabase,2,FALSE)","v":"CMS Energy Corp."},{"$f":"'2020 10 Market DCF'!$J$385","v":2.3300000000000001E-2},{"$f":"'2020 10 Market DCF'!$P$386","v":9.2399999999999996E-2},0.1157,{"$f":"ROUND('Bond Yields'!$K$16,3)","v":1.4E-2},0.1017,{"$f":"VLOOKUP('Utility Group'!$B8,vldatabase,23,FALSE)","v":0.8},9.536E-2,{"$f":"VLOOKUP('Utility Group'!$B8,vldatabase,28,FALSE)","v":17000},{"$f":"IF(J14>'Size Premium'!$A$5,'Size Premium'!$B$5,IF(J14>'Size Premium'!$A$6,'Size Premium'!$B$6,IF(J14>'Size Premium'!$A$7,'Size Premium'!$B$7,IF(J14>'Size Premium'!$A$8,'Size Premium'!$B$8,IF(J14>'Size Premium'!$A$9,'Size Premium'!$B$9,IF(J14>'Size Premium'!$A$10,'Size Premium'!$B$10,IF(J14>'Size Premium'!$A$11,'Size Premium'!$B$11,IF(J14>'Size Premium'!$A$12,'Size Premium'!$B$12,\"ERROR\"))))))))","v":5.0000000000000001E-3},0.1]
[7,{"$f":"VLOOKUP('Utility Group'!$B9,vldatabase,2,FALSE)","v":"Consolidated Edison"},{"$f":"'2020 10 Market DCF'!$J$385","v":2.3300000000000001E-2},{"$f":"'2020 10 Market DCF'!$P$386","v":9.2399999999999996E-2},0.1157,{"$f":"ROUND('Bond Yields'!$K$16,3)","v":1.4E-2},0.1017,{"$f":"VLOOKUP('Utility Group'!$B9,vldatabase,23,FALSE)","v":0.75},9.0274999999999994E-2,{"$f":"VLOOKUP('Utility Group'!$B9,vldatabase,28,FALSE)","v":25000},{"$f":"IF(J15>'Size Premium'!$A$5,'Size Premium'!$B$5,IF(J15>'Size Premium'!$A$6,'Size Premium'!$B$6,IF(J15>'Size Premium'!$A$7,'Size Premium'!$B$7,IF(J15>'Size Premium'!$A$8,'Size Premium'!$B$8,IF(J15>'Size Premium'!$A$9,'Size Premium'!$B$9,IF(J15>'Size Premium'!$A$10,'Size Premium'!$B$10,IF(J15>'Size Premium'!$A$11,'Size Premium'!$B$11,IF(J15>'Size Premium'!$A$12,'Size Premium'!$B$12,\"ERROR\"))))))))","v":5.0000000000000001E-3},9.5000000000000001E-2]
[8,{"$f":"VLOOKUP('Utility Group'!$B10,vldatabase,2,FALSE)","v":"DTE Energy Co."},{"$f":"'2020 10 Market DCF'!$J$385","v":2.3300000000000001E-2},{"$f":"'2020 10 Market DCF'!$P$386","v":9.2399999999999996E-2},0.1157,{"$f":"ROUND('Bond Yields'!$K$16,3)","v":1.4E-2},0.1017,{"$f":"VLOOKUP('Utility Group'!$B10,vldatabase,23,FALSE)","v":0.9},0.10553,{"$f":"VLOOKUP('Utility Group'!$B10,vldatabase,28,FALSE)","v":23000},{"$f":"IF(J16>'Size Premium'!$A$5,'Size Premium'!$B$5,IF(J16>'Size Premium'!$A$6,'Size Premium'!$B$6,IF(J16>'Size Premium'!$A$7,'Size Premium'!$B$7,IF(J16>'Size Premium'!$A$8,'Size Premium'!$B$8,IF(J16>'Size Premium'!$A$9,'Size Premium'!$B$9,IF(J16>'Size Premium'!$A$10,'Size Premium'!$B$10,IF(J16>'Size Premium'!$A$11,'Size Premium'!$B$11,IF(J16>'Size Premium'!$A$12,'Size Premium'!$B$12,\"ERROR\"))))))))","v":5.0000000000000001E-3},0.111]
[9,{"$f":"VLOOKUP('Utility Group'!$B11,vldatabase,2,FALSE)","v":"Duke Energy Corp."},{"$f":"'2020 10 Market DCF'!$J$385","v":2.3300000000000001E-2},{"$f":"'2020 10 Market DCF'!$P$386","v":9.2399999999999996E-2},0.1157,{"$f":"ROUND('Bond Yields'!$K$16,3)","v":1.4E-2},0.1017,{"$f":"VLOOKUP('Utility Group'!$B11,vldatabase,23,FALSE)","v":0.85},0.10044499999999999,{"$f":"VLOOKUP('Utility Group'!$B11,vldatabase,28,FALSE)","v":62000},{"$f":"IF(J17>'Size Premium'!$A$5,'Size Premium'!$B$5,IF(J17>'Size Premium'!$A$6,'Size Premium'!$B$6,IF(J17>'Size Premium'!$A$7,'Size Premium'!$B$7,IF(J17>'Size Premium'!$A$8,'Size Premium'!$B$8,IF(J17>'Size Premium'!$A$9,'Size Premium'!$B$9,IF(J17>'Size Premium'!$A$10,'Size Premium'!$B$10,IF(J17>'Size Premium'!$A$11,'Size Premium'!$B$11,IF(J17>'Size Premium'!$A$12,'Size Premium'!$B$12,\"ERROR\"))))))))","v":-2.8E-3},9.8000000000000004E-2]
[10,{"$f":"VLOOKUP('Utility Group'!$B12,vldatabase,2,FALSE)","v":"Entergy Corp."},{"$f":"'2020 10 Market DCF'!$J$385","v":2.3300000000000001E-2},{"$f":"'2020 10 Market DCF'!$P$386","v":9.2399999999999996E-2},0.1157,{"$f":"ROUND('Bond Yields'!$K$16,3)","v":1.4E-2},0.1017,{"$f":"VLOOKUP('Utility Group'!$B12,vldatabase,23,FALSE)","v":0.95},0.11061499999999999,{"$f":"VLOOKUP('Utility Group'!$B12,vldatabase,28,FALSE)","v":20000},{"$f":"IF(J18>'Size Premium'!$A$5,'Size Premium'!$B$5,IF(J18>'Size Premium'!$A$6,'Size Premium'!$B$6,IF(J18>'Size Premium'!$A$7,'Size Premium'!$B$7,IF(J18>'Size Premium'!$A$8,'Size Premium'!$B$8,IF(J18>'Size Premium'!$A$9,'Size Premium'!$B$9,IF(J18>'Size Premium'!$A$10,'Size Premium'!$B$10,IF(J18>'Size Premium'!$A$11,'Size Premium'!$B$11,IF(J18>'Size Premium'!$A$12,'Size Premium'!$B$12,\"ERROR\"))))))))","v":5.0000000000000001E-3},0.11600000000000001]
[11,{"$f":"VLOOKUP('Utility Group'!$B13,vldatabase,2,FALSE)","v":"Evergy Inc."},{"$f":"'2020 10 Market DCF'!$J$385","v":2.3300000000000001E-2},{"$f":"'2020 10 Market DCF'!$P$386","v":9.2399999999999996E-2},0.1157,{"$f":"ROUND('Bond Yields'!$K$16,3)","v":1.4E-2},0.1017,{"$f":"VLOOKUP('Utility Group'!$B13,vldatabase,23,FALSE)","v":1},0.1157,{"$f":"VLOOKUP('Utility Group'!$B13,vldatabase,28,FALSE)","v":12000},{"$f":"IF(J19>'Size Premium'!$A$5,'Size Premium'!$B$5,IF(J19>'Size Premium'!$A$6,'Size Premium'!$B$6,IF(J19>'Size Premium'!$A$7,'Size Premium'!$B$7,IF(J19>'Size Premium'!$A$8,'Size Premium'!$B$8,IF(J19>'Size Premium'!$A$9,'Size Premium'!$B$9,IF(J19>'Size Premium'!$A$10,'Size Premium'!$B$10,IF(J19>'Size Premium'!$A$11,'Size Premium'!$B$11,IF(J19>'Size Premium'!$A$12,'Size Premium'!$B$12,\"ERROR\"))))))))","v":7.3000000000000001E-3},0.123]
[12,{"$f":"VLOOKUP('Utility Group'!$B14,vldatabase,2,FALSE)","v":"Eversource Energy"},{"$f":"'2020 10 Market DCF'!$J$385","v":2.3300000000000001E-2},{"$f":"'2020 10 Market DCF'!$P$386","v":9.2399999999999996E-2},0.1157,{"$f":"ROUND('Bond Yields'!$K$16,3)","v":1.4E-2},0.1017,{"$f":"VLOOKUP('Utility Group'!$B14,vldatabase,23,FALSE)","v":0.9},0.10553,{"$f":"VLOOKUP('Utility Group'!$B14,vldatabase,28,FALSE)","v":30000},{"$f":"IF(J20>'Size Premium'!$A$5,'Size Premium'!$B$5,IF(J20>'Size Premium'!$A$6,'Size Premium'!$B$6,IF(J20>'Size Premium'!$A$7,'Size Premium'!$B$7,IF(J20>'Size Premium'!$A$8,'Size Premium'!$B$8,IF(J20>'Size Premium'!$A$9,'Size Premium'!$B$9,IF(J20>'Size Premium'!$A$10,'Size Premium'!$B$10,IF(J20>'Size Premium'!$A$11,'Size Premium'!$B$11,IF(J20>'Size Premium'!$A$12,'Size Premium'!$B$12,\"ERROR\"))))))))","v":5.0000000000000001E-3},0.111]
[13,{"$f":"VLOOKUP('Utility Group'!$B15,vldatabase,2,FALSE)","v":"Exelon Corp."},{"$f":"'2020 10 Market DCF'!$J$385","v":2.3300000000000001E-2},{"$f":"'2020 10 Market DCF'!$P$386","v":9.2399999999999996E-2},0.1157,{"$f":"ROUND('Bond Yields'!$K$16,3)","v":1.4E-2},0.1017,{"$f":"VLOOKUP('Utility Group'!$B15,vldatabase,23,FALSE)","v":0.95},0.11061499999999999,{"$f":"VLOOKUP('Utility Group'!$B15,vldatabase,28,FALSE)","v":37000},{"$f":"IF(J21>'Size Premium'!$A$5,'Size Premium'!$B$5,IF(J21>'Size Premium'!$A$6,'Size Premium'!$B$6,IF(J21>'Size Premium'!$A$7,'Size Premium'!$B$7,IF(J21>'Size Premium'!$A$8,'Size Premium'!$B$8,IF(J21>'Size Premium'!$A$9,'Size Premium'!$B$9,IF(J21>'Size Premium'!$A$10,'Size Premium'!$B$10,IF(J21>'Size Premium'!$A$11,'Size Premium'!$B$11,IF(J21>'Size Premium'!$A$12,'Size Premium'!$B$12,\"ERROR\"))))))))","v":-2.8E-3},0.108]
[14,{"$f":"VLOOKUP('Utility Group'!$B16,vldatabase,2,FALSE)","v":"Fortis Inc."},{"$f":"'2020 10 Market DCF'!$J$385","v":2.3300000000000001E-2},{"$f":"'2020 10 Market DCF'!$P$386","v":9.2399999999999996E-2},0.1157,{"$f":"ROUND('Bond Yields'!$K$16,3)","v":1.4E-2},0.1017,{"$f":"VLOOKUP('Utility Group'!$B16,vldatabase,23,FALSE)","v":0.8},9.536E-2,{"$f":"VLOOKUP('Utility Group'!$B16,vldatabase,28,FALSE)","v":24000},{"$f":"IF(J22>'Size Premium'!$A$5,'Size Premium'!$B$5,IF(J22>'Size Premium'!$A$6,'Size Premium'!$B$6,IF(J22>'Size Premium'!$A$7,'Size Premium'!$B$7,IF(J22>'Size Premium'!$A$8,'Size Premium'!$B$8,IF(J22>'Size Premium'!$A$9,'Size Premium'!$B$9,IF(J22>'Size Premium'!$A$10,'Size Premium'!$B$10,IF(J22>'Size Premium'!$A$11,'Size Premium'!$B$11,IF(J22>'Size Premium'!$A$12,'Size Premium'!$B$12,\"ERROR\"))))))))","v":5.0000000000000001E-3},0.1]
[15,{"$f":"VLOOKUP('Utility Group'!$B17,vldatabase,2,FALSE)","v":"NextEra Energy, Inc."},{"$f":"'2020 10 Market DCF'!$J$385","v":2.3300000000000001E-2},{"$f":"'2020 10 Market DCF'!$P$386","v":9.2399999999999996E-2},0.1157,{"$f":"ROUND('Bond Yields'!$K$16,3)","v":1.4E-2},0.1017,{"$f":"VLOOKUP('Utility Group'!$B17,vldatabase,23,FALSE)","v":0.85},0.10044499999999999,{"$f":"VLOOKUP('Utility Group'!$B17,vldatabase,28,FALSE)","v":136000},{"$f":"IF(J23>'Size Premium'!$A$5,'Size Premium'!$B$5,IF(J23>'Size Premium'!$A$6,'Size Premium'!$B$6,IF(J23>'Size Premium'!$A$7,'Size Premium'!$B$7,IF(J23>'Size Premium'!$A$8,'Size Premium'!$B$8,IF(J23>'Size Premium'!$A$9,'Size Premium'!$B$9,IF(J23>'Size Premium'!$A$10,'Size Premium'!$B$10,IF(J23>'Size Premium'!$A$11,'Size Premium'!$B$11,IF(J23>'Size Premium'!$A$12,'Size Premium'!$B$12,\"ERROR\"))))))))","v":-2.8E-3},9.8000000000000004E-2]
[16,{"$f":"VLOOKUP('Utility Group'!$B18,vldatabase,2,FALSE)","v":"OGE Energy Corp."},{"$f":"'2020 10 Market DCF'!$J$385","v":2.3300000000000001E-2},{"$f":"'2020 10 Market DCF'!$P$386","v":9.2399999999999996E-2},0.1157,{"$f":"ROUND('Bond Yields'!$K$16,3)","v":1.4E-2},0.1017,{"$f":"VLOOKUP('Utility Group'!$B18,vldatabase,23,FALSE)","v":1.05},0.120785,{"$f":"VLOOKUP('Utility Group'!$B18,vldatabase,28,FALSE)","v":6400},{"$f":"IF(J24>'Size Premium'!$A$5,'Size Premium'!$B$5,IF(J24>'Size Premium'!$A$6,'Size Premium'!$B$6,IF(J24>'Size Premium'!$A$7,'Size Premium'!$B$7,IF(J24>'Size Premium'!$A$8,'Size Premium'!$B$8,IF(J24>'Size Premium'!$A$9,'Size Premium'!$B$9,IF(J24>'Size Premium'!$A$10,'Size Premium'!$B$10,IF(J24>'Size Premium'!$A$11,'Size Premium'!$B$11,IF(J24>'Size Premium'!$A$12,'Size Premium'!$B$12,\"ERROR\"))))))))","v":7.9000000000000008E-3},0.129]
[17,{"$f":"VLOOKUP('Utility Group'!$B19,vldatabase,2,FALSE)","v":"Pub Sv Enterprise Grp."},{"$f":"'2020 10 Market DCF'!$J$385","v":2.3300000000000001E-2},{"$f":"'2020 10 Market DCF'!$P$386","v":9.2399999999999996E-2},0.1157,{"$f":"ROUND('Bond Yields'!$K$16,3)","v":1.4E-2},0.1017,{"$f":"VLOOKUP('Utility Group'!$B19,vldatabase,23,FALSE)","v":0.9},0.10553,{"$f":"VLOOKUP('Utility Group'!$B19,vldatabase,28,FALSE)","v":28000},{"$f":"IF(J25>'Size Premium'!$A$5,'Size Premium'!$B$5,IF(J25>'Size Premium'!$A$6,'Size Premium'!$B$6,IF(J25>'Size Premium'!$A$7,'Size Premium'!$B$7,IF(J25>'Size Premium'!$A$8,'Size Premium'!$B$8,IF(J25>'Size Premium'!$A$9,'Size Premium'!$B$9,IF(J25>'Size Premium'!$A$10,'Size Premium'!$B$10,IF(J25>'Size Premium'!$A$11,'Size Premium'!$B$11,IF(J25>'Size Premium'!$A$12,'Size Premium'!$B$12,\"ERROR\"))))))))","v":5.0000000000000001E-3},0.111]
[18,{"$f":"VLOOKUP('Utility Group'!$B20,vldatabase,2,FALSE)","v":"Sempra Energy"},{"$f":"'2020 10 Market DCF'!$J$385","v":2.3300000000000001E-2},{"$f":"'2020 10 Market DCF'!$P$386","v":9.2399999999999996E-2},0.1157,{"$f":"ROUND('Bond Yields'!$K$16,3)","v":1.4E-2},0.1017,{"$f":"VLOOKUP('Utility Group'!$B20,vldatabase,23,FALSE)","v":0.95},0.11061499999999999,{"$f":"VLOOKUP('Utility Group'!$B20,vldatabase,28,FALSE)","v":35000},{"$f":"IF(J26>'Size Premium'!$A$5,'Size Premium'!$B$5,IF(J26>'Size Premium'!$A$6,'Size Premium'!$B$6,IF(J26>'Size Premium'!$A$7,'Size Premium'!$B$7,IF(J26>'Size Premium'!$A$8,'Size Premium'!$B$8,IF(J26>'Size Premium'!$A$9,'Size Premium'!$B$9,IF(J26>'Size Premium'!$A$10,'Size Premium'!$B$10,IF(J26>'Size Premium'!$A$11,'Size Premium'!$B$11,IF(J26>'Size Premium'!$A$12,'Size Premium'!$B$12,\"ERROR\"))))))))","v":-2.8E-3},0.108]
[19,{"$f":"VLOOKUP('Utility Group'!$B21,vldatabase,2,FALSE)","v":"Southern Company"},{"$f":"'2020 10 Market DCF'!$J$385","v":2.3300000000000001E-2},{"$f":"'2020 10 Market DCF'!$P$386","v":9.2399999999999996E-2},0.1157,{"$f":"ROUND('Bond Yields'!$K$16,3)","v":1.4E-2},0.1017,{"$f":"VLOOKUP('Utility Group'!$B21,vldatabase,23,FALSE)","v":0.9},0.10553,{"$f":"VLOOKUP('Utility Group'!$B21,vldatabase,28,FALSE)","v":57000},{"$f":"IF(J27>'Size Premium'!$A$5,'Size Premium'!$B$5,IF(J27>'Size Premium'!$A$6,'Size Premium'!$B$6,IF(J27>'Size Premium'!$A$7,'Size Premium'!$B$7,IF(J27>'Size Premium'!$A$8,'Size Premium'!$B$8,IF(J27>'Size Premium'!$A$9,'Size Premium'!$B$9,IF(J27>'Size Premium'!$A$10,'Size Premium'!$B$10,IF(J27>'Size Premium'!$A$11,'Size Premium'!$B$11,IF(J27>'Size Premium'!$A$12,'Size Premium'!$B$12,\"ERROR\"))))))))","v":-2.8E-3},0.10299999999999999]
[20,{"$f":"VLOOKUP('Utility Group'!$B22,vldatabase,2,FALSE)","v":"WEC Energy Group"},{"$f":"'2020 10 Market DCF'!$J$385","v":2.3300000000000001E-2},{"$f":"'2020 10 Market DCF'!$P$386","v":9.2399999999999996E-2},0.1157,{"$f":"ROUND('Bond Yields'!$K$16,3)","v":1.4E-2},0.1017,{"$f":"VLOOKUP('Utility Group'!$B22,vldatabase,23,FALSE)","v":0.8},9.536E-2,{"$f":"VLOOKUP('Utility Group'!$B22,vldatabase,28,FALSE)","v":30000},{"$f":"IF(J28>'Size Premium'!$A$5,'Size Premium'!$B$5,IF(J28>'Size Premium'!$A$6,'Size Premium'!$B$6,IF(J28>'Size Premium'!$A$7,'Size Premium'!$B$7,IF(J28>'Size Premium'!$A$8,'Size Premium'!$B$8,IF(J28>'Size Premium'!$A$9,'Size Premium'!$B$9,IF(J28>'Size Premium'!$A$10,'Size Premium'!$B$10,IF(J28>'Size Premium'!$A$11,'Size Premium'!$B$11,IF(J28>'Size Premium'!$A$12,'Size Premium'!$B$12,\"ERROR\"))))))))","v":5.0000000000000001E-3},0.1]
[21,{"$f":"VLOOKUP('Utility Group'!$B23,vldatabase,2,FALSE)","v":"Xcel Energy Inc."},{"$f":"'2020 10 Market DCF'!$J$385","v":2.3300000000000001E-2},{"$f":"'2020 10 Market DCF'!$P$386","v":9.2399999999999996E-2},0.1157,{"$f":"ROUND('Bond Yields'!$K$16,3)","v":1.4E-2},0.1017,{"$f":"VLOOKUP('Utility Group'!$B23,vldatabase,23,FALSE)","v":0.8},9.536E-2,{"$f":"VLOOKUP('Utility Group'!$B23,vldatabase,28,FALSE)","v":34000},{"$f":"IF(J29>'Size Premium'!$A$5,'Size Premium'!$B$5,IF(J29>'Size Premium'!$A$6,'Size Premium'!$B$6,IF(J29>'Size Premium'!$A$7,'Size Premium'!$B$7,IF(J29>'Size Premium'!$A$8,'Size Premium'!$B$8,IF(J29>'Size Premium'!$A$9,'Size Premium'!$B$9,IF(J29>'Size Premium'!$A$10,'Size Premium'!$B$10,IF(J29>'Size Premium'!$A$11,'Size Premium'!$B$11,IF(J29>'Size Premium'!$A$12,'Size Premium'!$B$12,\"ERROR\"))))))))","v":-2.8E-3},9.2999999999999999E-2]
[]
[null,"Average",null,null,null,null,null,{"$f":"AVERAGE(H9:H29)","v":0.87142857142857144},{"$f":"AVERAGE(I9:I29)","v":0.10262428571428568},null,null,{"$f":"AVERAGE(L9:L29)","v":0.10561904761904764}]
[null,"Midpoint (f)",null,null,null,null,null,null,{"$f":"AVERAGE(I42:I43)","v":0.10553},null,null,{"$f":"AVERAGE(L42:L43)","v":0.108}]
[]
["(a)",{"$f":"\"Weighted average for \"&'2020 10 Market DCF'!B394&\".\"","v":"Weighted average for www.valueline.com (retrieved Oct. 1, 2020)."}]
["(b)",{"$f":"\"Average of weighted average earnings growth rates from IBES, Value Line Investment Survey, and Zacks for dividend-paying stocks in the S&P 500 based on data from \"&'2020 10 Market DCF'!B395&\", \"&'2020 10 Market DCF'!B394&\", and \"&'2020 10 Market DCF'!B396&\".\"","v":"Average of weighted average earnings growth rates from IBES, Value Line Investment Survey, and Zacks for dividend-paying stocks in the S&P 500 based on data from http://finance.yahoo.com (retrieved Oct. 2, 2020), www.valueline.com (retrieved Oct. 1, 2020), and www.zacks.com (retrieved Oct. 6, 2020)."}]
[]
["(c)",{"$f":"\"Average yield on 30-year Treasury bonds for the six-months ending \"&'Bond Yields'!B14&\" based on data from the Federal Reserve at \"&'Bond Yields'!B21","v":"Average yield on 30-year Treasury bonds for the six-months ending Sep. 2020 based on data from the Federal Reserve at https://fred.stlouisfed.org/."}]
["(d)",{"$f":"'Proxy Group Risk Measures'!B35","v":"The Value Line Investment Survey (Jul. 24, Aug. 14 and Sep. 11, 2020)."}]
["(e)",{"$f":"'Size Premium'!A18","v":"Duff & Phelps, 2020 CRSP Deciles Size Study -- Supplementary Data Exhibits, Cost of Capital Navigator."}]
["(f)","Average of low and high values."]
[]
[null,null,null,null,null,null,null,"Min",{"$f":"MIN(I9:I29)","v":9.0274999999999994E-2},null,"Min",{"$f":"MIN(L9:L29)","v":8.6999999999999994E-2}]
[null,null,null,null,null,null,null,"Max",{"$f":"MAX(I9:I29)","v":0.120785},null,"Max",{"$f":"MAX(L9:L29)","v":0.129}]
[null,null,null,null,null,null,null,null,null,null,"Median",{"$f":"MEDIAN(L9:L29)","v":0.10299999999999999}]
[]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"'15 (3)'!E42","v":5.3999999999999999E-2}]

{"sheet":"17 (2)","index":17,"n_rows":47,"n_cols":13,"rows_kept":47,"cut":false,"hidden":false,"merged":[[5,2,5,4],[33,1,33,12],[34,1,35,12],[36,1,37,12]]}
[{"$f":"'Exhibit List'!C10","v":"CAPM"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Exhibit List'!B10","v":"Exh. AMM-17"}]
[null,null,null,null,null,null,null,null,null,null,null,null,"Page 2 of 2"]
[{"$f":"'Exhibit List'!D10","v":"PROJECTED BOND YIELD"}]
[]
[null,null,"(a)","(b)",null,"(c)",null,"(d)",null,"(d)","(e)"]
[null,null,"Market Return (Rm)",null,null,null,null,null,null,null,null,"Size"]
[null,null,"Div","Proj.","Cost of","Risk-Free","Risk",null,"Unadjusted","Market","Size","Adjusted"]
[null,"Company","Yield","Growth","Equity","Rate","Premium","Beta","CAPM","Cap","Adjustment","CAPM"]
[{"$f":"A8+1","v":1},{"$f":"VLOOKUP('Utility Group'!$B3,vldatabase,2,FALSE)","v":"Alliant Energy"},{"$f":"'2020 10 Market DCF'!$J$385","v":2.3300000000000001E-2},{"$f":"'2020 10 Market DCF'!$P$386","v":9.2399999999999996E-2},{"$f":"C9+D9","v":0.1157},{"$f":"ROUND('Bond Yields'!O60,3)","v":2.1999999999999999E-2},{"$f":"E9-F9","v":9.3700000000000006E-2},{"$f":"VLOOKUP('Utility Group'!$B3,vldatabase,23,FALSE)","v":0.85},{"$f":"IF(H9=\"n/a\",\"n/a\",H9*G9+F9)","v":0.10164500000000001},{"$f":"VLOOKUP('Utility Group'!$B3,vldatabase,28,FALSE)","v":13500},{"$f":"IF(J9>'Size Premium'!$A$5,'Size Premium'!$B$5,IF(J9>'Size Premium'!$A$6,'Size Premium'!$B$6,IF(J9>'Size Premium'!$A$7,'Size Premium'!$B$7,IF(J9>'Size Premium'!$A$8,'Size Premium'!$B$8,IF(J9>'Size Premium'!$A$9,'Size Premium'!$B$9,IF(J9>'Size Premium'!$A$10,'Size Premium'!$B$10,IF(J9>'Size Premium'!$A$11,'Size Premium'!$B$11,IF(J9>'Size Premium'!$A$12,'Size Premium'!$B$12,\"ERROR\"))))))))","v":5.0000000000000001E-3},{"$f":"IF(I9=\"n/a\",\"n/a\",ROUND(I9+K9,3))","v":0.107}]
[{"$f":"A9+1","v":2},{"$f":"VLOOKUP('Utility Group'!$B4,vldatabase,2,FALSE)","v":"Ameren Corp."},{"$f":"'2020 10 Market DCF'!$J$385","v":2.3300000000000001E-2},{"$f":"'2020 10 Market DCF'!$P$386","v":9.2399999999999996E-2},0.1157,{"$f":"F9","v":2.1999999999999999E-2},{"$f":"E10-F10","v":9.3700000000000006E-2},{"$f":"VLOOKUP('Utility Group'!$B4,vldatabase,23,FALSE)","v":0.8},{"$f":"IF(H10=\"n/a\",\"n/a\",H10*G10+F10)","v":9.6960000000000018E-2},{"$f":"VLOOKUP('Utility Group'!$B4,vldatabase,28,FALSE)","v":20000},{"$f":"IF(J10>'Size Premium'!$A$5,'Size Premium'!$B$5,IF(J10>'Size Premium'!$A$6,'Size Premium'!$B$6,IF(J10>'Size Premium'!$A$7,'Size Premium'!$B$7,IF(J10>'Size Premium'!$A$8,'Size Premium'!$B$8,IF(J10>'Size Premium'!$A$9,'Size Premium'!$B$9,IF(J10>'Size Premium'!$A$10,'Size Premium'!$B$10,IF(J10>'Size Premium'!$A$11,'Size Premium'!$B$11,IF(J10>'Size Premium'!$A$12,'Size Premium'!$B$12,\"ERROR\"))))))))","v":5.0000000000000001E-3},{"$f":"IF(I10=\"n/a\",\"n/a\",ROUND(I10+K10,3))","v":0.10199999999999999}]
[3,{"$f":"VLOOKUP('Utility Group'!$B5,vldatabase,2,FALSE)","v":"American Elec Pwr"},{"$f":"'2020 10 Market DCF'!$J$385","v":2.3300000000000001E-2},{"$f":"'2020 10 Market DCF'!$P$386","v":9.2399999999999996E-2},0.1157,{"$f":"F10","v":2.1999999999999999E-2},9.3700000000000006E-2,{"$f":"VLOOKUP('Utility Group'!$B5,vldatabase,23,FALSE)","v":0.75},9.2274999999999996E-2,{"$f":"VLOOKUP('Utility Group'!$B5,vldatabase,28,FALSE)","v":39000},{"$f":"IF(J11>'Size Premium'!$A$5,'Size Premium'!$B$5,IF(J11>'Size Premium'!$A$6,'Size Premium'!$B$6,IF(J11>'Size Premium'!$A$7,'Size Premium'!$B$7,IF(J11>'Size Premium'!$A$8,'Size Premium'!$B$8,IF(J11>'Size Premium'!$A$9,'Size Premium'!$B$9,IF(J11>'Size Premium'!$A$10,'Size Premium'!$B$10,IF(J11>'Size Premium'!$A$11,'Size Premium'!$B$11,IF(J11>'Size Premium'!$A$12,'Size Premium'!$B$12,\"ERROR\"))))))))","v":-2.8E-3},8.8999999999999996E-2]
[4,{"$f":"VLOOKUP('Utility Group'!$B6,vldatabase,2,FALSE)","v":"Avangrid, Inc."},{"$f":"'2020 10 Market DCF'!$J$385","v":2.3300000000000001E-2},{"$f":"'2020 10 Market DCF'!$P$386","v":9.2399999999999996E-2},0.1157,2.1999999999999999E-2,9.3700000000000006E-2,{"$f":"VLOOKUP('Utility Group'!$B6,vldatabase,23,FALSE)","v":0.8},9.6960000000000018E-2,{"$f":"VLOOKUP('Utility Group'!$B6,vldatabase,28,FALSE)","v":15000},{"$f":"IF(J12>'Size Premium'!$A$5,'Size Premium'!$B$5,IF(J12>'Size Premium'!$A$6,'Size Premium'!$B$6,IF(J12>'Size Premium'!$A$7,'Size Premium'!$B$7,IF(J12>'Size Premium'!$A$8,'Size Premium'!$B$8,IF(J12>'Size Premium'!$A$9,'Size Premium'!$B$9,IF(J12>'Size Premium'!$A$10,'Size Premium'!$B$10,IF(J12>'Size Premium'!$A$11,'Size Premium'!$B$11,IF(J12>'Size Premium'!$A$12,'Size Premium'!$B$12,\"ERROR\"))))))))","v":5.0000000000000001E-3},0.10199999999999999]
[5,{"$f":"VLOOKUP('Utility Group'!$B7,vldatabase,2,FALSE)","v":"Black Hills Corp."},{"$f":"'2020 10 Market DCF'!$J$385","v":2.3300000000000001E-2},{"$f":"'2020 10 Market DCF'!$P$386","v":9.2399999999999996E-2},0.1157,2.1999999999999999E-2,9.3700000000000006E-2,{"$f":"VLOOKUP('Utility Group'!$B7,vldatabase,23,FALSE)","v":0.95},0.111015,{"$f":"VLOOKUP('Utility Group'!$B7,vldatabase,28,FALSE)","v":3800},{"$f":"IF(J13>'Size Premium'!$A$5,'Size Premium'!$B$5,IF(J13>'Size Premium'!$A$6,'Size Premium'!$B$6,IF(J13>'Size Premium'!$A$7,'Size Premium'!$B$7,IF(J13>'Size Premium'!$A$8,'Size Premium'!$B$8,IF(J13>'Size Premium'!$A$9,'Size Premium'!$B$9,IF(J13>'Size Premium'!$A$10,'Size Premium'!$B$10,IF(J13>'Size Premium'!$A$11,'Size Premium'!$B$11,IF(J13>'Size Premium'!$A$12,'Size Premium'!$B$12,\"ERROR\"))))))))","v":1.0999999999999999E-2},0.122]
[6,{"$f":"VLOOKUP('Utility Group'!$B8,vldatabase,2,FALSE)","v":"CMS Energy Corp."},{"$f":"'2020 10 Market DCF'!$J$385","v":2.3300000000000001E-2},{"$f":"'2020 10 Market DCF'!$P$386","v":9.2399999999999996E-2},0.1157,2.1999999999999999E-2,9.3700000000000006E-2,{"$f":"VLOOKUP('Utility Group'!$B8,vldatabase,23,FALSE)","v":0.8},9.6960000000000018E-2,{"$f":"VLOOKUP('Utility Group'!$B8,vldatabase,28,FALSE)","v":17000},{"$f":"IF(J14>'Size Premium'!$A$5,'Size Premium'!$B$5,IF(J14>'Size Premium'!$A$6,'Size Premium'!$B$6,IF(J14>'Size Premium'!$A$7,'Size Premium'!$B$7,IF(J14>'Size Premium'!$A$8,'Size Premium'!$B$8,IF(J14>'Size Premium'!$A$9,'Size Premium'!$B$9,IF(J14>'Size Premium'!$A$10,'Size Premium'!$B$10,IF(J14>'Size Premium'!$A$11,'Size Premium'!$B$11,IF(J14>'Size Premium'!$A$12,'Size Premium'!$B$12,\"ERROR\"))))))))","v":5.0000000000000001E-3},0.10199999999999999]
[7,{"$f":"VLOOKUP('Utility Group'!$B9,vldatabase,2,FALSE)","v":"Consolidated Edison"},{"$f":"'2020 10 Market DCF'!$J$385","v":2.3300000000000001E-2},{"$f":"'2020 10 Market DCF'!$P$386","v":9.2399999999999996E-2},0.1157,2.1999999999999999E-2,9.3700000000000006E-2,{"$f":"VLOOKUP('Utility Group'!$B9,vldatabase,23,FALSE)","v":0.75},9.2274999999999996E-2,{"$f":"VLOOKUP('Utility Group'!$B9,vldatabase,28,FALSE)","v":25000},{"$f":"IF(J15>'Size Premium'!$A$5,'Size Premium'!$B$5,IF(J15>'Size Premium'!$A$6,'Size Premium'!$B$6,IF(J15>'Size Premium'!$A$7,'Size Premium'!$B$7,IF(J15>'Size Premium'!$A$8,'Size Premium'!$B$8,IF(J15>'Size Premium'!$A$9,'Size Premium'!$B$9,IF(J15>'Size Premium'!$A$10,'Size Premium'!$B$10,IF(J15>'Size Premium'!$A$11,'Size Premium'!$B$11,IF(J15>'Size Premium'!$A$12,'Size Premium'!$B$12,\"ERROR\"))))))))","v":5.0000000000000001E-3},9.7000000000000003E-2]
[8,{"$f":"VLOOKUP('Utility Group'!$B10,vldatabase,2,FALSE)","v":"DTE Energy Co."},{"$f":"'2020 10 Market DCF'!$J$385","v":2.3300000000000001E-2},{"$f":"'2020 10 Market DCF'!$P$386","v":9.2399999999999996E-2},0.1157,2.1999999999999999E-2,9.3700000000000006E-2,{"$f":"VLOOKUP('Utility Group'!$B10,vldatabase,23,FALSE)","v":0.9},0.10633000000000001,{"$f":"VLOOKUP('Utility Group'!$B10,vldatabase,28,FALSE)","v":23000},{"$f":"IF(J16>'Size Premium'!$A$5,'Size Premium'!$B$5,IF(J16>'Size Premium'!$A$6,'Size Premium'!$B$6,IF(J16>'Size Premium'!$A$7,'Size Premium'!$B$7,IF(J16>'Size Premium'!$A$8,'Size Premium'!$B$8,IF(J16>'Size Premium'!$A$9,'Size Premium'!$B$9,IF(J16>'Size Premium'!$A$10,'Size Premium'!$B$10,IF(J16>'Size Premium'!$A$11,'Size Premium'!$B$11,IF(J16>'Size Premium'!$A$12,'Size Premium'!$B$12,\"ERROR\"))))))))","v":5.0000000000000001E-3},0.111]
[9,{"$f":"VLOOKUP('Utility Group'!$B11,vldatabase,2,FALSE)","v":"Duke Energy Corp."},{"$f":"'2020 10 Market DCF'!$J$385","v":2.3300000000000001E-2},{"$f":"'2020 10 Market DCF'!$P$386","v":9.2399999999999996E-2},0.1157,2.1999999999999999E-2,9.3700000000000006E-2,{"$f":"VLOOKUP('Utility Group'!$B11,vldatabase,23,FALSE)","v":0.85},0.10164500000000001,{"$f":"VLOOKUP('Utility Group'!$B11,vldatabase,28,FALSE)","v":62000},{"$f":"IF(J17>'Size Premium'!$A$5,'Size Premium'!$B$5,IF(J17>'Size Premium'!$A$6,'Size Premium'!$B$6,IF(J17>'Size Premium'!$A$7,'Size Premium'!$B$7,IF(J17>'Size Premium'!$A$8,'Size Premium'!$B$8,IF(J17>'Size Premium'!$A$9,'Size Premium'!$B$9,IF(J17>'Size Premium'!$A$10,'Size Premium'!$B$10,IF(J17>'Size Premium'!$A$11,'Size Premium'!$B$11,IF(J17>'Size Premium'!$A$12,'Size Premium'!$B$12,\"ERROR\"))))))))","v":-2.8E-3},9.9000000000000005E-2]
[10,{"$f":"VLOOKUP('Utility Group'!$B12,vldatabase,2,FALSE)","v":"Entergy Corp."},{"$f":"'2020 10 Market DCF'!$J$385","v":2.3300000000000001E-2},{"$f":"'2020 10 Market DCF'!$P$386","v":9.2399999999999996E-2},0.1157,2.1999999999999999E-2,9.3700000000000006E-2,{"$f":"VLOOKUP('Utility Group'!$B12,vldatabase,23,FALSE)","v":0.95},0.111015,{"$f":"VLOOKUP('Utility Group'!$B12,vldatabase,28,FALSE)","v":20000},{"$f":"IF(J18>'Size Premium'!$A$5,'Size Premium'!$B$5,IF(J18>'Size Premium'!$A$6,'Size Premium'!$B$6,IF(J18>'Size Premium'!$A$7,'Size Premium'!$B$7,IF(J18>'Size Premium'!$A$8,'Size Premium'!$B$8,IF(J18>'Size Premium'!$A$9,'Size Premium'!$B$9,IF(J18>'Size Premium'!$A$10,'Size Premium'!$B$10,IF(J18>'Size Premium'!$A$11,'Size Premium'!$B$11,IF(J18>'Size Premium'!$A$12,'Size Premium'!$B$12,\"ERROR\"))))))))","v":5.0000000000000001E-3},0.11600000000000001]
[11,{"$f":"VLOOKUP('Utility Group'!$B13,vldatabase,2,FALSE)","v":"Evergy Inc."},{"$f":"'2020 10 Market DCF'!$J$385","v":2.3300000000000001E-2},{"$f":"'2020 10 Market DCF'!$P$386","v":9.2399999999999996E-2},0.1157,2.1999999999999999E-2,9.3700000000000006E-2,{"$f":"VLOOKUP('Utility Group'!$B13,vldatabase,23,FALSE)","v":1},0.1157,{"$f":"VLOOKUP('Utility Group'!$B13,vldatabase,28,FALSE)","v":12000},{"$f":"IF(J19>'Size Premium'!$A$5,'Size Premium'!$B$5,IF(J19>'Size Premium'!$A$6,'Size Premium'!$B$6,IF(J19>'Size Premium'!$A$7,'Size Premium'!$B$7,IF(J19>'Size Premium'!$A$8,'Size Premium'!$B$8,IF(J19>'Size Premium'!$A$9,'Size Premium'!$B$9,IF(J19>'Size Premium'!$A$10,'Size Premium'!$B$10,IF(J19>'Size Premium'!$A$11,'Size Premium'!$B$11,IF(J19>'Size Premium'!$A$12,'Size Premium'!$B$12,\"ERROR\"))))))))","v":7.3000000000000001E-3},0.123]
[12,{"$f":"VLOOKUP('Utility Group'!$B14,vldatabase,2,FALSE)","v":"Eversource Energy"},{"$f":"'2020 10 Market DCF'!$J$385","v":2.3300000000000001E-2},{"$f":"'2020 10 Market DCF'!$P$386","v":9.2399999999999996E-2},0.1157,2.1999999999999999E-2,9.3700000000000006E-2,{"$f":"VLOOKUP('Utility Group'!$B14,vldatabase,23,FALSE)","v":0.9},0.10633000000000001,{"$f":"VLOOKUP('Utility Group'!$B14,vldatabase,28,FALSE)","v":30000},{"$f":"IF(J20>'Size Premium'!$A$5,'Size Premium'!$B$5,IF(J20>'Size Premium'!$A$6,'Size Premium'!$B$6,IF(J20>'Size Premium'!$A$7,'Size Premium'!$B$7,IF(J20>'Size Premium'!$A$8,'Size Premium'!$B$8,IF(J20>'Size Premium'!$A$9,'Size Premium'!$B$9,IF(J20>'Size Premium'!$A$10,'Size Premium'!$B$10,IF(J20>'Size Premium'!$A$11,'Size Premium'!$B$11,IF(J20>'Size Premium'!$A$12,'Size Premium'!$B$12,\"ERROR\"))))))))","v":5.0000000000000001E-3},0.111]
[13,{"$f":"VLOOKUP('Utility Group'!$B15,vldatabase,2,FALSE)","v":"Exelon Corp."},{"$f":"'2020 10 Market DCF'!$J$385","v":2.3300000000000001E-2},{"$f":"'2020 10 Market DCF'!$P$386","v":9.2399999999999996E-2},0.1157,2.1999999999999999E-2,9.3700000000000006E-2,{"$f":"VLOOKUP('Utility Group'!$B15,vldatabase,23,FALSE)","v":0.95},0.111015,{"$f":"VLOOKUP('Utility Group'!$B15,vldatabase,28,FALSE)","v":37000},{"$f":"IF(J21>'Size Premium'!$A$5,'Size Premium'!$B$5,IF(J21>'Size Premium'!$A$6,'Size Premium'!$B$6,IF(J21>'Size Premium'!$A$7,'Size Premium'!$B$7,IF(J21>'Size Premium'!$A$8,'Size Premium'!$B$8,IF(J21>'Size Premium'!$A$9,'Size Premium'!$B$9,IF(J21>'Size Premium'!$A$10,'Size Premium'!$B$10,IF(J21>'Size Premium'!$A$11,'Size Premium'!$B$11,IF(J21>'Size Premium'!$A$12,'Size Premium'!$B$12,\"ERROR\"))))))))","v":-2.8E-3},0.108]
[14,{"$f":"VLOOKUP('Utility Group'!$B16,vldatabase,2,FALSE)","v":"Fortis Inc."},{"$f":"'2020 10 Market DCF'!$J$385","v":2.3300000000000001E-2},{"$f":"'2020 10 Market DCF'!$P$386","v":9.2399999999999996E-2},0.1157,2.1999999999999999E-2,9.3700000000000006E-2,{"$f":"VLOOKUP('Utility Group'!$B16,vldatabase,23,FALSE)","v":0.8},9.6960000000000018E-2,{"$f":"VLOOKUP('Utility Group'!$B16,vldatabase,28,FALSE)","v":24000},{"$f":"IF(J22>'Size Premium'!$A$5,'Size Premium'!$B$5,IF(J22>'Size Premium'!$A$6,'Size Premium'!$B$6,IF(J22>'Size Premium'!$A$7,'Size Premium'!$B$7,IF(J22>'Size Premium'!$A$8,'Size Premium'!$B$8,IF(J22>'Size Premium'!$A$9,'Size Premium'!$B$9,IF(J22>'Size Premium'!$A$10,'Size Premium'!$B$10,IF(J22>'Size Premium'!$A$11,'Size Premium'!$B$11,IF(J22>'Size Premium'!$A$12,'Size Premium'!$B$12,\"ERROR\"))))))))","v":5.0000000000000001E-3},0.10199999999999999]
[15,{"$f":"VLOOKUP('Utility Group'!$B17,vldatabase,2,FALSE)","v":"NextEra Energy, Inc."},{"$f":"'2020 10 Market DCF'!$J$385","v":2.3300000000000001E-2},{"$f":"'2020 10 Market DCF'!$P$386","v":9.2399999999999996E-2},0.1157,2.1999999999999999E-2,9.3700000000000006E-2,{"$f":"VLOOKUP('Utility Group'!$B17,vldatabase,23,FALSE)","v":0.85},0.10164500000000001,{"$f":"VLOOKUP('Utility Group'!$B17,vldatabase,28,FALSE)","v":136000},{"$f":"IF(J23>'Size Premium'!$A$5,'Size Premium'!$B$5,IF(J23>'Size Premium'!$A$6,'Size Premium'!$B$6,IF(J23>'Size Premium'!$A$7,'Size Premium'!$B$7,IF(J23>'Size Premium'!$A$8,'Size Premium'!$B$8,IF(J23>'Size Premium'!$A$9,'Size Premium'!$B$9,IF(J23>'Size Premium'!$A$10,'Size Premium'!$B$10,IF(J23>'Size Premium'!$A$11,'Size Premium'!$B$11,IF(J23>'Size Premium'!$A$12,'Size Premium'!$B$12,\"ERROR\"))))))))","v":-2.8E-3},9.9000000000000005E-2]
[16,{"$f":"VLOOKUP('Utility Group'!$B18,vldatabase,2,FALSE)","v":"OGE Energy Corp."},{"$f":"'2020 10 Market DCF'!$J$385","v":2.3300000000000001E-2},{"$f":"'2020 10 Market DCF'!$P$386","v":9.2399999999999996E-2},0.1157,2.1999999999999999E-2,9.3700000000000006E-2,{"$f":"VLOOKUP('Utility Group'!$B18,vldatabase,23,FALSE)","v":1.05},0.12038500000000002,{"$f":"VLOOKUP('Utility Group'!$B18,vldatabase,28,FALSE)","v":6400},{"$f":"IF(J24>'Size Premium'!$A$5,'Size Premium'!$B$5,IF(J24>'Size Premium'!$A$6,'Size Premium'!$B$6,IF(J24>'Size Premium'!$A$7,'Size Premium'!$B$7,IF(J24>'Size Premium'!$A$8,'Size Premium'!$B$8,IF(J24>'Size Premium'!$A$9,'Size Premium'!$B$9,IF(J24>'Size Premium'!$A$10,'Size Premium'!$B$10,IF(J24>'Size Premium'!$A$11,'Size Premium'!$B$11,IF(J24>'Size Premium'!$A$12,'Size Premium'!$B$12,\"ERROR\"))))))))","v":7.9000000000000008E-3},0.128]
[17,{"$f":"VLOOKUP('Utility Group'!$B19,vldatabase,2,FALSE)","v":"Pub Sv Enterprise Grp."},{"$f":"'2020 10 Market DCF'!$J$385","v":2.3300000000000001E-2},{"$f":"'2020 10 Market DCF'!$P$386","v":9.2399999999999996E-2},0.1157,2.1999999999999999E-2,9.3700000000000006E-2,{"$f":"VLOOKUP('Utility Group'!$B19,vldatabase,23,FALSE)","v":0.9},0.10633000000000001,{"$f":"VLOOKUP('Utility Group'!$B19,vldatabase,28,FALSE)","v":28000},{"$f":"IF(J25>'Size Premium'!$A$5,'Size Premium'!$B$5,IF(J25>'Size Premium'!$A$6,'Size Premium'!$B$6,IF(J25>'Size Premium'!$A$7,'Size Premium'!$B$7,IF(J25>'Size Premium'!$A$8,'Size Premium'!$B$8,IF(J25>'Size Premium'!$A$9,'Size Premium'!$B$9,IF(J25>'Size Premium'!$A$10,'Size Premium'!$B$10,IF(J25>'Size Premium'!$A$11,'Size Premium'!$B$11,IF(J25>'Size Premium'!$A$12,'Size Premium'!$B$12,\"ERROR\"))))))))","v":5.0000000000000001E-3},0.111]
[18,{"$f":"VLOOKUP('Utility Group'!$B20,vldatabase,2,FALSE)","v":"Sempra Energy"},{"$f":"'2020 10 Market DCF'!$J$385","v":2.3300000000000001E-2},{"$f":"'2020 10 Market DCF'!$P$386","v":9.2399999999999996E-2},0.1157,2.1999999999999999E-2,9.3700000000000006E-2,{"$f":"VLOOKUP('Utility Group'!$B20,vldatabase,23,FALSE)","v":0.95},0.111015,{"$f":"VLOOKUP('Utility Group'!$B20,vldatabase,28,FALSE)","v":35000},{"$f":"IF(J26>'Size Premium'!$A$5,'Size Premium'!$B$5,IF(J26>'Size Premium'!$A$6,'Size Premium'!$B$6,IF(J26>'Size Premium'!$A$7,'Size Premium'!$B$7,IF(J26>'Size Premium'!$A$8,'Size Premium'!$B$8,IF(J26>'Size Premium'!$A$9,'Size Premium'!$B$9,IF(J26>'Size Premium'!$A$10,'Size Premium'!$B$10,IF(J26>'Size Premium'!$A$11,'Size Premium'!$B$11,IF(J26>'Size Premium'!$A$12,'Size Premium'!$B$12,\"ERROR\"))))))))","v":-2.8E-3},0.108]
[19,{"$f":"VLOOKUP('Utility Group'!$B21,vldatabase,2,FALSE)","v":"Southern Company"},{"$f":"'2020 10 Market DCF'!$J$385","v":2.3300000000000001E-2},{"$f":"'2020 10 Market DCF'!$P$386","v":9.2399999999999996E-2},0.1157,2.1999999999999999E-2,9.3700000000000006E-2,{"$f":"VLOOKUP('Utility Group'!$B21,vldatabase,23,FALSE)","v":0.9},0.10633000000000001,{"$f":"VLOOKUP('Utility Group'!$B21,vldatabase,28,FALSE)","v":57000},{"$f":"IF(J27>'Size Premium'!$A$5,'Size Premium'!$B$5,IF(J27>'Size Premium'!$A$6,'Size Premium'!$B$6,IF(J27>'Size Premium'!$A$7,'Size Premium'!$B$7,IF(J27>'Size Premium'!$A$8,'Size Premium'!$B$8,IF(J27>'Size Premium'!$A$9,'Size Premium'!$B$9,IF(J27>'Size Premium'!$A$10,'Size Premium'!$B$10,IF(J27>'Size Premium'!$A$11,'Size Premium'!$B$11,IF(J27>'Size Premium'!$A$12,'Size Premium'!$B$12,\"ERROR\"))))))))","v":-2.8E-3},0.104]
[20,{"$f":"VLOOKUP('Utility Group'!$B22,vldatabase,2,FALSE)","v":"WEC Energy Group"},{"$f":"'2020 10 Market DCF'!$J$385","v":2.3300000000000001E-2},{"$f":"'2020 10 Market DCF'!$P$386","v":9.2399999999999996E-2},0.1157,2.1999999999999999E-2,9.3700000000000006E-2,{"$f":"VLOOKUP('Utility Group'!$B22,vldatabase,23,FALSE)","v":0.8},9.6960000000000018E-2,{"$f":"VLOOKUP('Utility Group'!$B22,vldatabase,28,FALSE)","v":30000},{"$f":"IF(J28>'Size Premium'!$A$5,'Size Premium'!$B$5,IF(J28>'Size Premium'!$A$6,'Size Premium'!$B$6,IF(J28>'Size Premium'!$A$7,'Size Premium'!$B$7,IF(J28>'Size Premium'!$A$8,'Size Premium'!$B$8,IF(J28>'Size Premium'!$A$9,'Size Premium'!$B$9,IF(J28>'Size Premium'!$A$10,'Size Premium'!$B$10,IF(J28>'Size Premium'!$A$11,'Size Premium'!$B$11,IF(J28>'Size Premium'!$A$12,'Size Premium'!$B$12,\"ERROR\"))))))))","v":5.0000000000000001E-3},0.10199999999999999]
[21,{"$f":"VLOOKUP('Utility Group'!$B23,vldatabase,2,FALSE)","v":"Xcel Energy Inc."},{"$f":"'2020 10 Market DCF'!$J$385","v":2.3300000000000001E-2},{"$f":"'2020 10 Market DCF'!$P$386","v":9.2399999999999996E-2},0.1157,2.1999999999999999E-2,9.3700000000000006E-2,{"$f":"VLOOKUP('Utility Group'!$B23,vldatabase,23,FALSE)","v":0.8},9.6960000000000018E-2,{"$f":"VLOOKUP('Utility Group'!$B23,vldatabase,28,FALSE)","v":34000},{"$f":"IF(J29>'Size Premium'!$A$5,'Size Premium'!$B$5,IF(J29>'Size Premium'!$A$6,'Size Premium'!$B$6,IF(J29>'Size Premium'!$A$7,'Size Premium'!$B$7,IF(J29>'Size Premium'!$A$8,'Size Premium'!$B$8,IF(J29>'Size Premium'!$A$9,'Size Premium'!$B$9,IF(J29>'Size Premium'!$A$10,'Size Premium'!$B$10,IF(J29>'Size Premium'!$A$11,'Size Premium'!$B$11,IF(J29>'Size Premium'!$A$12,'Size Premium'!$B$12,\"ERROR\"))))))))","v":-2.8E-3},9.4E-2]
[]
[null,"Average",null,null,null,null,null,null,{"$f":"AVERAGE(I9:I29)","v":0.10365285714285716},null,null,{"$f":"AVERAGE(L9:L29)","v":0.10652380952380951}]
[null,"Midpoint (f)",null,null,null,null,null,null,{"$f":"AVERAGE(I43:I44)","v":0.10633000000000001},null,null,{"$f":"AVERAGE(L43:L44)","v":0.1085}]
[]
["(a)",{"$f":"\"Weighted average for \"&'2020 10 Market DCF'!B394&\".\"","v":"Weighted average for www.valueline.com (retrieved Oct. 1, 2020)."}]
["(b)",{"$f":"\"Average of weighted average earnings growth rates from IBES, Value Line Investment Survey, and Zacks for dividend-paying stocks in the S&P 500 based on data from \"&'2020 10 Market DCF'!B395&\", \"&'2020 10 Market DCF'!B394&\", and \"&'2020 10 Market DCF'!B396&\".\"","v":"Average of weighted average earnings growth rates from IBES, Value Line Investment Survey, and Zacks for dividend-paying stocks in the S&P 500 based on data from http://finance.yahoo.com (retrieved Oct. 2, 2020), www.valueline.com (retrieved Oct. 1, 2020), and www.zacks.com (retrieved Oct. 6, 2020)."}]
[]
["(c)",{"$f":"\"Average yield on 30-year Treasury bonds for \"&'Bond Yields'!O50&\" based on data from the \"&'Bond Yields'!B72&\"; \"&'Bond Yields'!B73&\"; & \"&'Bond Yields'!B75&\".\"","v":"Average yield on 30-year Treasury bonds for 2021-25 based on data from the Value Line Investment Survey, Forecast for the U.S. Economy (Aug. 28, 2020); IHS Markit, Long-Term Macro Forecast - Baseline (May 28, 2020); & Wolters Kluwer, Blue Chip Financial Forecasts (Jun. 1, 2020)."}]
[]
["(d)",{"$f":"'Proxy Group Risk Measures'!B35","v":"The Value Line Investment Survey (Jul. 24, Aug. 14 and Sep. 11, 2020)."}]
["(e)",{"$f":"'Size Premium'!A18","v":"Duff & Phelps, 2020 CRSP Deciles Size Study -- Supplementary Data Exhibits, Cost of Capital Navigator."}]
["(f)","Average of low and high values."]
[]
[null,null,null,null,null,null,null,"Min",{"$f":"MIN(I9:I29)","v":9.2274999999999996E-2},null,"Min",{"$f":"MIN(L9:L29)","v":8.8999999999999996E-2}]
[null,null,null,null,null,null,null,"Max",{"$f":"MAX(I9:I29)","v":0.12038500000000002},null,"Max",{"$f":"MAX(L9:L29)","v":0.128}]
[null,null,null,null,null,null,null,null,null,null,"Median",{"$f":"MEDIAN(L9:L29)","v":0.104}]
[]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"'15 (3)'!E42","v":5.3999999999999999E-2}]

{"sheet":"18 (1)","index":18,"n_rows":44,"n_cols":18,"rows_kept":44,"cut":false,"hidden":false,"merged":[[36,1,36,16],[5,2,5,4],[6,9,6,11],[6,7,6,8],[34,1,35,16]]}
[{"$f":"'Exhibit List'!C11","v":"EMPIRICAL CAPM"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Exhibit List'!B11","v":"Exh. AMM-18"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Page 1 of 1"]
[{"$f":"'Exhibit List'!D11","v":"CURRENT BOND YIELD"}]
[]
[null,null,"(a)","(b)",null,"(c)",null,"(d)",null,"(e)","(d)",null,null,null,"(e)","(f)"]
[null,null,"Market Return (Rm)",null,null,null,null,null,null,null,null,null,null,null,null,null,"Size"]
[null,null,"Div","Proj.","Cost of","Risk-Free","Risk","Unadjusted RP",null,"Beta Adjusted RP",null,null,"Total","Unadjusted","Market","Size","Adjusted"]
[null,"Company","Yield","Growth","Equity","Rate","Premium","Weight","RP1","Beta","Weight","RP2","RP","Ke","Cap","Adjustment","Ke"]
[{"$f":"A8+1","v":1},{"$f":"VLOOKUP('Utility Group'!$B3,vldatabase,2,FALSE)","v":"Alliant Energy"},{"$f":"'17 (1)'!C9","v":2.3300000000000001E-2},{"$f":"'17 (1)'!D9","v":9.2399999999999996E-2},{"$f":"C9+D9","v":0.1157},{"$f":"'17 (1)'!F9","v":1.4E-2},{"$f":"E9-F9","v":0.1017},0.25,{"$f":"G9*H9","v":2.5425E-2},{"$f":"VLOOKUP('Utility Group'!$B3,vldatabase,23,FALSE)","v":0.85},0.75,{"$f":"IF(J9=\"n/a\",\"n/a\",G9*J9*K9)","v":6.4833749999999996E-2},{"$f":"IF(L9=\"n/a\",\"n/a\",L9+I9)","v":9.0258749999999999E-2},{"$f":"IF(M9=\"n/a\",\"n/a\",M9+F9)","v":0.10425875},{"$f":"VLOOKUP('Utility Group'!$B3,vldatabase,28,FALSE)","v":13500},{"$f":"IF(O9>'Size Premium'!$A$5,'Size Premium'!$B$5,IF(O9>'Size Premium'!$A$6,'Size Premium'!$B$6,IF(O9>'Size Premium'!$A$7,'Size Premium'!$B$7,IF(O9>'Size Premium'!$A$8,'Size Premium'!$B$8,IF(O9>'Size Premium'!$A$9,'Size Premium'!$B$9,IF(O9>'Size Premium'!$A$10,'Size Premium'!$B$10,IF(O9>'Size Premium'!$A$11,'Size Premium'!$B$11,IF(O9>'Size Premium'!$A$12,'Size Premium'!$B$12,\"ERROR\"))))))))","v":5.0000000000000001E-3},{"$f":"IF(N9=\"n/a\",\"n/a\",ROUND(N9+P9,3))","v":0.109}]
[{"$f":"A9+1","v":2},{"$f":"VLOOKUP('Utility Group'!$B4,vldatabase,2,FALSE)","v":"Ameren Corp."},{"$f":"'17 (1)'!C10","v":2.3300000000000001E-2},{"$f":"'17 (1)'!D10","v":9.2399999999999996E-2},{"$f":"C10+D10","v":0.1157},{"$f":"'17 (1)'!F10","v":1.4E-2},{"$f":"E10-F10","v":0.1017},0.25,{"$f":"G10*H10","v":2.5425E-2},{"$f":"VLOOKUP('Utility Group'!$B4,vldatabase,23,FALSE)","v":0.8},0.75,6.1020000000000005E-2,8.6445000000000008E-2,0.10044500000000001,{"$f":"VLOOKUP('Utility Group'!$B4,vldatabase,28,FALSE)","v":20000},{"$f":"IF(O10>'Size Premium'!$A$5,'Size Premium'!$B$5,IF(O10>'Size Premium'!$A$6,'Size Premium'!$B$6,IF(O10>'Size Premium'!$A$7,'Size Premium'!$B$7,IF(O10>'Size Premium'!$A$8,'Size Premium'!$B$8,IF(O10>'Size Premium'!$A$9,'Size Premium'!$B$9,IF(O10>'Size Premium'!$A$10,'Size Premium'!$B$10,IF(O10>'Size Premium'!$A$11,'Size Premium'!$B$11,IF(O10>'Size Premium'!$A$12,'Size Premium'!$B$12,\"ERROR\"))))))))","v":5.0000000000000001E-3},{"$f":"IF(N10=\"n/a\",\"n/a\",ROUND(N10+P10,3))","v":0.105}]
[3,{"$f":"VLOOKUP('Utility Group'!$B5,vldatabase,2,FALSE)","v":"American Elec Pwr"},{"$f":"'17 (1)'!C11","v":2.3300000000000001E-2},{"$f":"'17 (1)'!D11","v":9.2399999999999996E-2},0.1157,{"$f":"'17 (1)'!F11","v":1.4E-2},0.1017,0.25,2.5425E-2,{"$f":"VLOOKUP('Utility Group'!$B5,vldatabase,23,FALSE)","v":0.75},0.75,5.720625E-2,8.2631250000000003E-2,9.6631250000000002E-2,{"$f":"VLOOKUP('Utility Group'!$B5,vldatabase,28,FALSE)","v":39000},{"$f":"IF(O11>'Size Premium'!$A$5,'Size Premium'!$B$5,IF(O11>'Size Premium'!$A$6,'Size Premium'!$B$6,IF(O11>'Size Premium'!$A$7,'Size Premium'!$B$7,IF(O11>'Size Premium'!$A$8,'Size Premium'!$B$8,IF(O11>'Size Premium'!$A$9,'Size Premium'!$B$9,IF(O11>'Size Premium'!$A$10,'Size Premium'!$B$10,IF(O11>'Size Premium'!$A$11,'Size Premium'!$B$11,IF(O11>'Size Premium'!$A$12,'Size Premium'!$B$12,\"ERROR\"))))))))","v":-2.8E-3},9.4E-2]
[4,{"$f":"VLOOKUP('Utility Group'!$B6,vldatabase,2,FALSE)","v":"Avangrid, Inc."},{"$f":"'17 (1)'!C12","v":2.3300000000000001E-2},{"$f":"'17 (1)'!D12","v":9.2399999999999996E-2},0.1157,{"$f":"'17 (1)'!F12","v":1.4E-2},0.1017,0.25,2.5425E-2,{"$f":"VLOOKUP('Utility Group'!$B6,vldatabase,23,FALSE)","v":0.8},0.75,6.1020000000000005E-2,8.6445000000000008E-2,0.10044500000000001,{"$f":"VLOOKUP('Utility Group'!$B6,vldatabase,28,FALSE)","v":15000},{"$f":"IF(O12>'Size Premium'!$A$5,'Size Premium'!$B$5,IF(O12>'Size Premium'!$A$6,'Size Premium'!$B$6,IF(O12>'Size Premium'!$A$7,'Size Premium'!$B$7,IF(O12>'Size Premium'!$A$8,'Size Premium'!$B$8,IF(O12>'Size Premium'!$A$9,'Size Premium'!$B$9,IF(O12>'Size Premium'!$A$10,'Size Premium'!$B$10,IF(O12>'Size Premium'!$A$11,'Size Premium'!$B$11,IF(O12>'Size Premium'!$A$12,'Size Premium'!$B$12,\"ERROR\"))))))))","v":5.0000000000000001E-3},0.105]
[5,{"$f":"VLOOKUP('Utility Group'!$B7,vldatabase,2,FALSE)","v":"Black Hills Corp."},{"$f":"'17 (1)'!C13","v":2.3300000000000001E-2},{"$f":"'17 (1)'!D13","v":9.2399999999999996E-2},0.1157,{"$f":"'17 (1)'!F13","v":1.4E-2},0.1017,0.25,2.5425E-2,{"$f":"VLOOKUP('Utility Group'!$B7,vldatabase,23,FALSE)","v":0.95},0.75,7.2461249999999991E-2,9.7886249999999994E-2,0.11188624999999999,{"$f":"VLOOKUP('Utility Group'!$B7,vldatabase,28,FALSE)","v":3800},{"$f":"IF(O13>'Size Premium'!$A$5,'Size Premium'!$B$5,IF(O13>'Size Premium'!$A$6,'Size Premium'!$B$6,IF(O13>'Size Premium'!$A$7,'Size Premium'!$B$7,IF(O13>'Size Premium'!$A$8,'Size Premium'!$B$8,IF(O13>'Size Premium'!$A$9,'Size Premium'!$B$9,IF(O13>'Size Premium'!$A$10,'Size Premium'!$B$10,IF(O13>'Size Premium'!$A$11,'Size Premium'!$B$11,IF(O13>'Size Premium'!$A$12,'Size Premium'!$B$12,\"ERROR\"))))))))","v":1.0999999999999999E-2},0.123]
[6,{"$f":"VLOOKUP('Utility Group'!$B8,vldatabase,2,FALSE)","v":"CMS Energy Corp."},{"$f":"'17 (1)'!C14","v":2.3300000000000001E-2},{"$f":"'17 (1)'!D14","v":9.2399999999999996E-2},0.1157,{"$f":"'17 (1)'!F14","v":1.4E-2},0.1017,0.25,2.5425E-2,{"$f":"VLOOKUP('Utility Group'!$B8,vldatabase,23,FALSE)","v":0.8},0.75,6.1020000000000005E-2,8.6445000000000008E-2,0.10044500000000001,{"$f":"VLOOKUP('Utility Group'!$B8,vldatabase,28,FALSE)","v":17000},{"$f":"IF(O14>'Size Premium'!$A$5,'Size Premium'!$B$5,IF(O14>'Size Premium'!$A$6,'Size Premium'!$B$6,IF(O14>'Size Premium'!$A$7,'Size Premium'!$B$7,IF(O14>'Size Premium'!$A$8,'Size Premium'!$B$8,IF(O14>'Size Premium'!$A$9,'Size Premium'!$B$9,IF(O14>'Size Premium'!$A$10,'Size Premium'!$B$10,IF(O14>'Size Premium'!$A$11,'Size Premium'!$B$11,IF(O14>'Size Premium'!$A$12,'Size Premium'!$B$12,\"ERROR\"))))))))","v":5.0000000000000001E-3},0.105]
[7,{"$f":"VLOOKUP('Utility Group'!$B9,vldatabase,2,FALSE)","v":"Consolidated Edison"},{"$f":"'17 (1)'!C15","v":2.3300000000000001E-2},{"$f":"'17 (1)'!D15","v":9.2399999999999996E-2},0.1157,{"$f":"'17 (1)'!F15","v":1.4E-2},0.1017,0.25,2.5425E-2,{"$f":"VLOOKUP('Utility Group'!$B9,vldatabase,23,FALSE)","v":0.75},0.75,5.720625E-2,8.2631250000000003E-2,9.6631250000000002E-2,{"$f":"VLOOKUP('Utility Group'!$B9,vldatabase,28,FALSE)","v":25000},{"$f":"IF(O15>'Size Premium'!$A$5,'Size Premium'!$B$5,IF(O15>'Size Premium'!$A$6,'Size Premium'!$B$6,IF(O15>'Size Premium'!$A$7,'Size Premium'!$B$7,IF(O15>'Size Premium'!$A$8,'Size Premium'!$B$8,IF(O15>'Size Premium'!$A$9,'Size Premium'!$B$9,IF(O15>'Size Premium'!$A$10,'Size Premium'!$B$10,IF(O15>'Size Premium'!$A$11,'Size Premium'!$B$11,IF(O15>'Size Premium'!$A$12,'Size Premium'!$B$12,\"ERROR\"))))))))","v":5.0000000000000001E-3},0.10199999999999999]
[8,{"$f":"VLOOKUP('Utility Group'!$B10,vldatabase,2,FALSE)","v":"DTE Energy Co."},{"$f":"'17 (1)'!C16","v":2.3300000000000001E-2},{"$f":"'17 (1)'!D16","v":9.2399999999999996E-2},0.1157,{"$f":"'17 (1)'!F16","v":1.4E-2},0.1017,0.25,2.5425E-2,{"$f":"VLOOKUP('Utility Group'!$B10,vldatabase,23,FALSE)","v":0.9},0.75,6.86475E-2,9.4072500000000003E-2,0.1080725,{"$f":"VLOOKUP('Utility Group'!$B10,vldatabase,28,FALSE)","v":23000},{"$f":"IF(O16>'Size Premium'!$A$5,'Size Premium'!$B$5,IF(O16>'Size Premium'!$A$6,'Size Premium'!$B$6,IF(O16>'Size Premium'!$A$7,'Size Premium'!$B$7,IF(O16>'Size Premium'!$A$8,'Size Premium'!$B$8,IF(O16>'Size Premium'!$A$9,'Size Premium'!$B$9,IF(O16>'Size Premium'!$A$10,'Size Premium'!$B$10,IF(O16>'Size Premium'!$A$11,'Size Premium'!$B$11,IF(O16>'Size Premium'!$A$12,'Size Premium'!$B$12,\"ERROR\"))))))))","v":5.0000000000000001E-3},0.113]
[9,{"$f":"VLOOKUP('Utility Group'!$B11,vldatabase,2,FALSE)","v":"Duke Energy Corp."},{"$f":"'17 (1)'!C17","v":2.3300000000000001E-2},{"$f":"'17 (1)'!D17","v":9.2399999999999996E-2},0.1157,{"$f":"'17 (1)'!F17","v":1.4E-2},0.1017,0.25,2.5425E-2,{"$f":"VLOOKUP('Utility Group'!$B11,vldatabase,23,FALSE)","v":0.85},0.75,6.4833749999999996E-2,9.0258749999999999E-2,0.10425875,{"$f":"VLOOKUP('Utility Group'!$B11,vldatabase,28,FALSE)","v":62000},{"$f":"IF(O17>'Size Premium'!$A$5,'Size Premium'!$B$5,IF(O17>'Size Premium'!$A$6,'Size Premium'!$B$6,IF(O17>'Size Premium'!$A$7,'Size Premium'!$B$7,IF(O17>'Size Premium'!$A$8,'Size Premium'!$B$8,IF(O17>'Size Premium'!$A$9,'Size Premium'!$B$9,IF(O17>'Size Premium'!$A$10,'Size Premium'!$B$10,IF(O17>'Size Premium'!$A$11,'Size Premium'!$B$11,IF(O17>'Size Premium'!$A$12,'Size Premium'!$B$12,\"ERROR\"))))))))","v":-2.8E-3},0.10100000000000001]
[10,{"$f":"VLOOKUP('Utility Group'!$B12,vldatabase,2,FALSE)","v":"Entergy Corp."},{"$f":"'17 (1)'!C18","v":2.3300000000000001E-2},{"$f":"'17 (1)'!D18","v":9.2399999999999996E-2},0.1157,{"$f":"'17 (1)'!F18","v":1.4E-2},0.1017,0.25,2.5425E-2,{"$f":"VLOOKUP('Utility Group'!$B12,vldatabase,23,FALSE)","v":0.95},0.75,7.2461249999999991E-2,9.7886249999999994E-2,0.11188624999999999,{"$f":"VLOOKUP('Utility Group'!$B12,vldatabase,28,FALSE)","v":20000},{"$f":"IF(O18>'Size Premium'!$A$5,'Size Premium'!$B$5,IF(O18>'Size Premium'!$A$6,'Size Premium'!$B$6,IF(O18>'Size Premium'!$A$7,'Size Premium'!$B$7,IF(O18>'Size Premium'!$A$8,'Size Premium'!$B$8,IF(O18>'Size Premium'!$A$9,'Size Premium'!$B$9,IF(O18>'Size Premium'!$A$10,'Size Premium'!$B$10,IF(O18>'Size Premium'!$A$11,'Size Premium'!$B$11,IF(O18>'Size Premium'!$A$12,'Size Premium'!$B$12,\"ERROR\"))))))))","v":5.0000000000000001E-3},0.11700000000000001]
[11,{"$f":"VLOOKUP('Utility Group'!$B13,vldatabase,2,FALSE)","v":"Evergy Inc."},{"$f":"'17 (1)'!C19","v":2.3300000000000001E-2},{"$f":"'17 (1)'!D19","v":9.2399999999999996E-2},0.1157,{"$f":"'17 (1)'!F19","v":1.4E-2},0.1017,0.25,2.5425E-2,{"$f":"VLOOKUP('Utility Group'!$B13,vldatabase,23,FALSE)","v":1},0.75,7.6274999999999996E-2,0.1017,0.1157,{"$f":"VLOOKUP('Utility Group'!$B13,vldatabase,28,FALSE)","v":12000},{"$f":"IF(O19>'Size Premium'!$A$5,'Size Premium'!$B$5,IF(O19>'Size Premium'!$A$6,'Size Premium'!$B$6,IF(O19>'Size Premium'!$A$7,'Size Premium'!$B$7,IF(O19>'Size Premium'!$A$8,'Size Premium'!$B$8,IF(O19>'Size Premium'!$A$9,'Size Premium'!$B$9,IF(O19>'Size Premium'!$A$10,'Size Premium'!$B$10,IF(O19>'Size Premium'!$A$11,'Size Premium'!$B$11,IF(O19>'Size Premium'!$A$12,'Size Premium'!$B$12,\"ERROR\"))))))))","v":7.3000000000000001E-3},0.123]
[12,{"$f":"VLOOKUP('Utility Group'!$B14,vldatabase,2,FALSE)","v":"Eversource Energy"},{"$f":"'17 (1)'!C20","v":2.3300000000000001E-2},{"$f":"'17 (1)'!D20","v":9.2399999999999996E-2},0.1157,{"$f":"'17 (1)'!F20","v":1.4E-2},0.1017,0.25,2.5425E-2,{"$f":"VLOOKUP('Utility Group'!$B14,vldatabase,23,FALSE)","v":0.9},0.75,6.86475E-2,9.4072500000000003E-2,0.1080725,{"$f":"VLOOKUP('Utility Group'!$B14,vldatabase,28,FALSE)","v":30000},{"$f":"IF(O20>'Size Premium'!$A$5,'Size Premium'!$B$5,IF(O20>'Size Premium'!$A$6,'Size Premium'!$B$6,IF(O20>'Size Premium'!$A$7,'Size Premium'!$B$7,IF(O20>'Size Premium'!$A$8,'Size Premium'!$B$8,IF(O20>'Size Premium'!$A$9,'Size Premium'!$B$9,IF(O20>'Size Premium'!$A$10,'Size Premium'!$B$10,IF(O20>'Size Premium'!$A$11,'Size Premium'!$B$11,IF(O20>'Size Premium'!$A$12,'Size Premium'!$B$12,\"ERROR\"))))))))","v":5.0000000000000001E-3},0.113]
[13,{"$f":"VLOOKUP('Utility Group'!$B15,vldatabase,2,FALSE)","v":"Exelon Corp."},{"$f":"'17 (1)'!C21","v":2.3300000000000001E-2},{"$f":"'17 (1)'!D21","v":9.2399999999999996E-2},0.1157,{"$f":"'17 (1)'!F21","v":1.4E-2},0.1017,0.25,2.5425E-2,{"$f":"VLOOKUP('Utility Group'!$B15,vldatabase,23,FALSE)","v":0.95},0.75,7.2461249999999991E-2,9.7886249999999994E-2,0.11188624999999999,{"$f":"VLOOKUP('Utility Group'!$B15,vldatabase,28,FALSE)","v":37000},{"$f":"IF(O21>'Size Premium'!$A$5,'Size Premium'!$B$5,IF(O21>'Size Premium'!$A$6,'Size Premium'!$B$6,IF(O21>'Size Premium'!$A$7,'Size Premium'!$B$7,IF(O21>'Size Premium'!$A$8,'Size Premium'!$B$8,IF(O21>'Size Premium'!$A$9,'Size Premium'!$B$9,IF(O21>'Size Premium'!$A$10,'Size Premium'!$B$10,IF(O21>'Size Premium'!$A$11,'Size Premium'!$B$11,IF(O21>'Size Premium'!$A$12,'Size Premium'!$B$12,\"ERROR\"))))))))","v":-2.8E-3},0.109]
[14,{"$f":"VLOOKUP('Utility Group'!$B16,vldatabase,2,FALSE)","v":"Fortis Inc."},{"$f":"'17 (1)'!C22","v":2.3300000000000001E-2},{"$f":"'17 (1)'!D22","v":9.2399999999999996E-2},0.1157,{"$f":"'17 (1)'!F22","v":1.4E-2},0.1017,0.25,2.5425E-2,{"$f":"VLOOKUP('Utility Group'!$B16,vldatabase,23,FALSE)","v":0.8},0.75,6.1020000000000005E-2,8.6445000000000008E-2,0.10044500000000001,{"$f":"VLOOKUP('Utility Group'!$B16,vldatabase,28,FALSE)","v":24000},{"$f":"IF(O22>'Size Premium'!$A$5,'Size Premium'!$B$5,IF(O22>'Size Premium'!$A$6,'Size Premium'!$B$6,IF(O22>'Size Premium'!$A$7,'Size Premium'!$B$7,IF(O22>'Size Premium'!$A$8,'Size Premium'!$B$8,IF(O22>'Size Premium'!$A$9,'Size Premium'!$B$9,IF(O22>'Size Premium'!$A$10,'Size Premium'!$B$10,IF(O22>'Size Premium'!$A$11,'Size Premium'!$B$11,IF(O22>'Size Premium'!$A$12,'Size Premium'!$B$12,\"ERROR\"))))))))","v":5.0000000000000001E-3},0.105]
[15,{"$f":"VLOOKUP('Utility Group'!$B17,vldatabase,2,FALSE)","v":"NextEra Energy, Inc."},{"$f":"'17 (1)'!C23","v":2.3300000000000001E-2},{"$f":"'17 (1)'!D23","v":9.2399999999999996E-2},0.1157,{"$f":"'17 (1)'!F23","v":1.4E-2},0.1017,0.25,2.5425E-2,{"$f":"VLOOKUP('Utility Group'!$B17,vldatabase,23,FALSE)","v":0.85},0.75,6.4833749999999996E-2,9.0258749999999999E-2,0.10425875,{"$f":"VLOOKUP('Utility Group'!$B17,vldatabase,28,FALSE)","v":136000},{"$f":"IF(O23>'Size Premium'!$A$5,'Size Premium'!$B$5,IF(O23>'Size Premium'!$A$6,'Size Premium'!$B$6,IF(O23>'Size Premium'!$A$7,'Size Premium'!$B$7,IF(O23>'Size Premium'!$A$8,'Size Premium'!$B$8,IF(O23>'Size Premium'!$A$9,'Size Premium'!$B$9,IF(O23>'Size Premium'!$A$10,'Size Premium'!$B$10,IF(O23>'Size Premium'!$A$11,'Size Premium'!$B$11,IF(O23>'Size Premium'!$A$12,'Size Premium'!$B$12,\"ERROR\"))))))))","v":-2.8E-3},0.10100000000000001]
[16,{"$f":"VLOOKUP('Utility Group'!$B18,vldatabase,2,FALSE)","v":"OGE Energy Corp."},{"$f":"'17 (1)'!C24","v":2.3300000000000001E-2},{"$f":"'17 (1)'!D24","v":9.2399999999999996E-2},0.1157,{"$f":"'17 (1)'!F24","v":1.4E-2},0.1017,0.25,2.5425E-2,{"$f":"VLOOKUP('Utility Group'!$B18,vldatabase,23,FALSE)","v":1.05},0.75,8.008875E-2,0.10551375,0.11951375,{"$f":"VLOOKUP('Utility Group'!$B18,vldatabase,28,FALSE)","v":6400},{"$f":"IF(O24>'Size Premium'!$A$5,'Size Premium'!$B$5,IF(O24>'Size Premium'!$A$6,'Size Premium'!$B$6,IF(O24>'Size Premium'!$A$7,'Size Premium'!$B$7,IF(O24>'Size Premium'!$A$8,'Size Premium'!$B$8,IF(O24>'Size Premium'!$A$9,'Size Premium'!$B$9,IF(O24>'Size Premium'!$A$10,'Size Premium'!$B$10,IF(O24>'Size Premium'!$A$11,'Size Premium'!$B$11,IF(O24>'Size Premium'!$A$12,'Size Premium'!$B$12,\"ERROR\"))))))))","v":7.9000000000000008E-3},0.127]
[17,{"$f":"VLOOKUP('Utility Group'!$B19,vldatabase,2,FALSE)","v":"Pub Sv Enterprise Grp."},{"$f":"'17 (1)'!C25","v":2.3300000000000001E-2},{"$f":"'17 (1)'!D25","v":9.2399999999999996E-2},0.1157,{"$f":"'17 (1)'!F25","v":1.4E-2},0.1017,0.25,2.5425E-2,{"$f":"VLOOKUP('Utility Group'!$B19,vldatabase,23,FALSE)","v":0.9},0.75,6.86475E-2,9.4072500000000003E-2,0.1080725,{"$f":"VLOOKUP('Utility Group'!$B19,vldatabase,28,FALSE)","v":28000},{"$f":"IF(O25>'Size Premium'!$A$5,'Size Premium'!$B$5,IF(O25>'Size Premium'!$A$6,'Size Premium'!$B$6,IF(O25>'Size Premium'!$A$7,'Size Premium'!$B$7,IF(O25>'Size Premium'!$A$8,'Size Premium'!$B$8,IF(O25>'Size Premium'!$A$9,'Size Premium'!$B$9,IF(O25>'Size Premium'!$A$10,'Size Premium'!$B$10,IF(O25>'Size Premium'!$A$11,'Size Premium'!$B$11,IF(O25>'Size Premium'!$A$12,'Size Premium'!$B$12,\"ERROR\"))))))))","v":5.0000000000000001E-3},0.113]
[18,{"$f":"VLOOKUP('Utility Group'!$B20,vldatabase,2,FALSE)","v":"Sempra Energy"},{"$f":"'17 (1)'!C26","v":2.3300000000000001E-2},{"$f":"'17 (1)'!D26","v":9.2399999999999996E-2},0.1157,{"$f":"'17 (1)'!F26","v":1.4E-2},0.1017,0.25,2.5425E-2,{"$f":"VLOOKUP('Utility Group'!$B20,vldatabase,23,FALSE)","v":0.95},0.75,7.2461249999999991E-2,9.7886249999999994E-2,0.11188624999999999,{"$f":"VLOOKUP('Utility Group'!$B20,vldatabase,28,FALSE)","v":35000},{"$f":"IF(O26>'Size Premium'!$A$5,'Size Premium'!$B$5,IF(O26>'Size Premium'!$A$6,'Size Premium'!$B$6,IF(O26>'Size Premium'!$A$7,'Size Premium'!$B$7,IF(O26>'Size Premium'!$A$8,'Size Premium'!$B$8,IF(O26>'Size Premium'!$A$9,'Size Premium'!$B$9,IF(O26>'Size Premium'!$A$10,'Size Premium'!$B$10,IF(O26>'Size Premium'!$A$11,'Size Premium'!$B$11,IF(O26>'Size Premium'!$A$12,'Size Premium'!$B$12,\"ERROR\"))))))))","v":-2.8E-3},0.109]
[19,{"$f":"VLOOKUP('Utility Group'!$B21,vldatabase,2,FALSE)","v":"Southern Company"},{"$f":"'17 (1)'!C27","v":2.3300000000000001E-2},{"$f":"'17 (1)'!D27","v":9.2399999999999996E-2},0.1157,{"$f":"'17 (1)'!F27","v":1.4E-2},0.1017,0.25,2.5425E-2,{"$f":"VLOOKUP('Utility Group'!$B21,vldatabase,23,FALSE)","v":0.9},0.75,6.86475E-2,9.4072500000000003E-2,0.1080725,{"$f":"VLOOKUP('Utility Group'!$B21,vldatabase,28,FALSE)","v":57000},{"$f":"IF(O27>'Size Premium'!$A$5,'Size Premium'!$B$5,IF(O27>'Size Premium'!$A$6,'Size Premium'!$B$6,IF(O27>'Size Premium'!$A$7,'Size Premium'!$B$7,IF(O27>'Size Premium'!$A$8,'Size Premium'!$B$8,IF(O27>'Size Premium'!$A$9,'Size Premium'!$B$9,IF(O27>'Size Premium'!$A$10,'Size Premium'!$B$10,IF(O27>'Size Premium'!$A$11,'Size Premium'!$B$11,IF(O27>'Size Premium'!$A$12,'Size Premium'!$B$12,\"ERROR\"))))))))","v":-2.8E-3},0.105]
[20,{"$f":"VLOOKUP('Utility Group'!$B22,vldatabase,2,FALSE)","v":"WEC Energy Group"},{"$f":"'17 (1)'!C28","v":2.3300000000000001E-2},{"$f":"'17 (1)'!D28","v":9.2399999999999996E-2},0.1157,{"$f":"'17 (1)'!F28","v":1.4E-2},0.1017,0.25,2.5425E-2,{"$f":"VLOOKUP('Utility Group'!$B22,vldatabase,23,FALSE)","v":0.8},0.75,6.1020000000000005E-2,8.6445000000000008E-2,0.10044500000000001,{"$f":"VLOOKUP('Utility Group'!$B22,vldatabase,28,FALSE)","v":30000},{"$f":"IF(O28>'Size Premium'!$A$5,'Size Premium'!$B$5,IF(O28>'Size Premium'!$A$6,'Size Premium'!$B$6,IF(O28>'Size Premium'!$A$7,'Size Premium'!$B$7,IF(O28>'Size Premium'!$A$8,'Size Premium'!$B$8,IF(O28>'Size Premium'!$A$9,'Size Premium'!$B$9,IF(O28>'Size Premium'!$A$10,'Size Premium'!$B$10,IF(O28>'Size Premium'!$A$11,'Size Premium'!$B$11,IF(O28>'Size Premium'!$A$12,'Size Premium'!$B$12,\"ERROR\"))))))))","v":5.0000000000000001E-3},0.105]
[21,{"$f":"VLOOKUP('Utility Group'!$B23,vldatabase,2,FALSE)","v":"Xcel Energy Inc."},{"$f":"'17 (1)'!C29","v":2.3300000000000001E-2},{"$f":"'17 (1)'!D29","v":9.2399999999999996E-2},0.1157,{"$f":"'17 (1)'!F29","v":1.4E-2},0.1017,0.25,2.5425E-2,{"$f":"VLOOKUP('Utility Group'!$B23,vldatabase,23,FALSE)","v":0.8},0.75,6.1020000000000005E-2,8.6445000000000008E-2,0.10044500000000001,{"$f":"VLOOKUP('Utility Group'!$B23,vldatabase,28,FALSE)","v":34000},{"$f":"IF(O29>'Size Premium'!$A$5,'Size Premium'!$B$5,IF(O29>'Size Premium'!$A$6,'Size Premium'!$B$6,IF(O29>'Size Premium'!$A$7,'Size Premium'!$B$7,IF(O29>'Size Premium'!$A$8,'Size Premium'!$B$8,IF(O29>'Size Premium'!$A$9,'Size Premium'!$B$9,IF(O29>'Size Premium'!$A$10,'Size Premium'!$B$10,IF(O29>'Size Premium'!$A$11,'Size Premium'!$B$11,IF(O29>'Size Premium'!$A$12,'Size Premium'!$B$12,\"ERROR\"))))))))","v":-2.8E-3},9.8000000000000004E-2]
[null,null,null,null,null,null,null,null,null,null,0.75]
[null,"Average",null,null,null,null,null,null,null,null,null,null,null,{"$f":"AVERAGE(N9:N29)","v":0.10589321428571428},null,null,{"$f":"AVERAGE(Q9:Q29)","v":0.10866666666666666}]
[null,"Midpoint (g)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"AVERAGE(N42:N43)","v":0.1080725},null,null,{"$f":"AVERAGE(Q42:Q43)","v":0.1105}]
[]
["(a)",{"$f":"'17 (1)'!B34","v":"Weighted average for www.valueline.com (retrieved Oct. 1, 2020)."}]
["(b)",{"$f":"'17 (1)'!B35","v":"Average of weighted average earnings growth rates from IBES, Value Line Investment Survey, and Zacks for dividend-paying stocks in the S&P 500 based on data from http://finance.yahoo.com (retrieved Oct. 2, 2020), www.valueline.com (retrieved Oct. 1, 2020), and www.zacks.com (retrieved Oct. 6, 2020)."}]
[]
["(c)",{"$f":"'17 (1)'!B37","v":"Average yield on 30-year Treasury bonds for the six-months ending Sep. 2020 based on data from the Federal Reserve at https://fred.stlouisfed.org/."}]
["(d)","Roger A. Morin, New Regulatory Finance, Pub. Util. Reports, Inc. (2006) at 190."]
["(e)",{"$f":"'17 (1)'!B38","v":"The Value Line Investment Survey (Jul. 24, Aug. 14 and Sep. 11, 2020)."}]
["(f)",{"$f":"'17 (1)'!B39","v":"Duff & Phelps, 2020 CRSP Deciles Size Study -- Supplementary Data Exhibits, Cost of Capital Navigator."}]
["(g)","Average of low and high values."]
[null,null,null,null,null,null,null,null,null,null,null,null,"Min",{"$f":"MIN(N9:N29)","v":9.6631250000000002E-2},null,"Min",{"$f":"MIN(Q9:Q29)","v":9.4E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,"Max",{"$f":"MAX(N9:N29)","v":0.11951375},null,"Max",{"$f":"MAX(Q9:Q29)","v":0.127}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Median",{"$f":"MEDIAN(Q9:Q29)","v":0.105}]

{"sheet":"18 (2)","index":19,"n_rows":45,"n_cols":18,"rows_kept":45,"cut":false,"hidden":false,"merged":[[5,2,5,4],[6,7,6,8],[6,9,6,11],[34,1,35,16],[36,1,37,16]]}
[{"$f":"'Exhibit List'!C12","v":"EMPIRICAL CAPM"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Exhibit List'!B11","v":"Exh. AMM-18"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Page 2 of 2"]
[{"$f":"'Exhibit List'!D12","v":"PROJECTED BOND YIELD"}]
[]
[null,null,"(a)","(b)",null,"(c)",null,"(d)",null,"(e)","(d)",null,null,null,"(e)","(f)"]
[null,null,"Market Return (Rm)",null,null,null,null,null,null,null,null,null,null,null,null,null,"Size"]
[null,null,"Div","Proj.","Cost of","Risk-Free","Risk","Unadjusted RP",null,"Beta Adjusted RP",null,null,"Total","Unadjusted","Market","Size","Adjusted"]
[null,"Company","Yield","Growth","Equity","Rate","Premium","Weight","RP1","Beta","Weight","RP2","RP","Ke","Cap","Adjustment","Ke"]
[{"$f":"A8+1","v":1},{"$f":"VLOOKUP('Utility Group'!$B3,vldatabase,2,FALSE)","v":"Alliant Energy"},{"$f":"'17 (1)'!C9","v":2.3300000000000001E-2},{"$f":"'17 (1)'!D9","v":9.2399999999999996E-2},{"$f":"C9+D9","v":0.1157},{"$f":"ROUND('Bond Yields'!O60,3)","v":2.1999999999999999E-2},{"$f":"E9-F9","v":9.3700000000000006E-2},0.25,{"$f":"G9*H9","v":2.3425000000000001E-2},{"$f":"VLOOKUP('Utility Group'!$B3,vldatabase,23,FALSE)","v":0.85},0.75,{"$f":"IF(J9=\"n/a\",\"n/a\",G9*J9*K9)","v":5.9733750000000002E-2},{"$f":"IF(L9=\"n/a\",\"n/a\",L9+I9)","v":8.3158750000000003E-2},{"$f":"IF(M9=\"n/a\",\"n/a\",M9+F9)","v":0.10515875},{"$f":"VLOOKUP('Utility Group'!$B3,vldatabase,28,FALSE)","v":13500},{"$f":"IF(O9>'Size Premium'!$A$5,'Size Premium'!$B$5,IF(O9>'Size Premium'!$A$6,'Size Premium'!$B$6,IF(O9>'Size Premium'!$A$7,'Size Premium'!$B$7,IF(O9>'Size Premium'!$A$8,'Size Premium'!$B$8,IF(O9>'Size Premium'!$A$9,'Size Premium'!$B$9,IF(O9>'Size Premium'!$A$10,'Size Premium'!$B$10,IF(O9>'Size Premium'!$A$11,'Size Premium'!$B$11,IF(O9>'Size Premium'!$A$12,'Size Premium'!$B$12,\"ERROR\"))))))))","v":5.0000000000000001E-3},{"$f":"IF(N9=\"n/a\",\"n/a\",ROUND(N9+P9,3))","v":0.11}]
[{"$f":"A9+1","v":2},{"$f":"VLOOKUP('Utility Group'!$B4,vldatabase,2,FALSE)","v":"Ameren Corp."},{"$f":"'17 (1)'!C10","v":2.3300000000000001E-2},{"$f":"'17 (1)'!D10","v":9.2399999999999996E-2},{"$f":"C10+D10","v":0.1157},{"$f":"F9","v":2.1999999999999999E-2},{"$f":"E10-F10","v":9.3700000000000006E-2},0.25,{"$f":"G10*H10","v":2.3425000000000001E-2},{"$f":"VLOOKUP('Utility Group'!$B4,vldatabase,23,FALSE)","v":0.8},0.75,5.6220000000000006E-2,7.9645000000000007E-2,0.10164500000000001,{"$f":"VLOOKUP('Utility Group'!$B4,vldatabase,28,FALSE)","v":20000},{"$f":"IF(O10>'Size Premium'!$A$5,'Size Premium'!$B$5,IF(O10>'Size Premium'!$A$6,'Size Premium'!$B$6,IF(O10>'Size Premium'!$A$7,'Size Premium'!$B$7,IF(O10>'Size Premium'!$A$8,'Size Premium'!$B$8,IF(O10>'Size Premium'!$A$9,'Size Premium'!$B$9,IF(O10>'Size Premium'!$A$10,'Size Premium'!$B$10,IF(O10>'Size Premium'!$A$11,'Size Premium'!$B$11,IF(O10>'Size Premium'!$A$12,'Size Premium'!$B$12,\"ERROR\"))))))))","v":5.0000000000000001E-3},{"$f":"IF(N10=\"n/a\",\"n/a\",ROUND(N10+P10,3))","v":0.107}]
[3,{"$f":"VLOOKUP('Utility Group'!$B5,vldatabase,2,FALSE)","v":"American Elec Pwr"},{"$f":"'17 (1)'!C11","v":2.3300000000000001E-2},{"$f":"'17 (1)'!D11","v":9.2399999999999996E-2},0.1157,{"$f":"F10","v":2.1999999999999999E-2},9.3700000000000006E-2,0.25,2.3425000000000001E-2,{"$f":"VLOOKUP('Utility Group'!$B5,vldatabase,23,FALSE)","v":0.75},0.75,5.2706250000000003E-2,7.6131250000000011E-2,9.8131250000000003E-2,{"$f":"VLOOKUP('Utility Group'!$B5,vldatabase,28,FALSE)","v":39000},{"$f":"IF(O11>'Size Premium'!$A$5,'Size Premium'!$B$5,IF(O11>'Size Premium'!$A$6,'Size Premium'!$B$6,IF(O11>'Size Premium'!$A$7,'Size Premium'!$B$7,IF(O11>'Size Premium'!$A$8,'Size Premium'!$B$8,IF(O11>'Size Premium'!$A$9,'Size Premium'!$B$9,IF(O11>'Size Premium'!$A$10,'Size Premium'!$B$10,IF(O11>'Size Premium'!$A$11,'Size Premium'!$B$11,IF(O11>'Size Premium'!$A$12,'Size Premium'!$B$12,\"ERROR\"))))))))","v":-2.8E-3},9.5000000000000001E-2]
[4,{"$f":"VLOOKUP('Utility Group'!$B6,vldatabase,2,FALSE)","v":"Avangrid, Inc."},{"$f":"'17 (1)'!C12","v":2.3300000000000001E-2},{"$f":"'17 (1)'!D12","v":9.2399999999999996E-2},0.1157,2.1999999999999999E-2,9.3700000000000006E-2,0.25,2.3425000000000001E-2,{"$f":"VLOOKUP('Utility Group'!$B6,vldatabase,23,FALSE)","v":0.8},0.75,5.6220000000000006E-2,7.9645000000000007E-2,0.10164500000000001,{"$f":"VLOOKUP('Utility Group'!$B6,vldatabase,28,FALSE)","v":15000},{"$f":"IF(O12>'Size Premium'!$A$5,'Size Premium'!$B$5,IF(O12>'Size Premium'!$A$6,'Size Premium'!$B$6,IF(O12>'Size Premium'!$A$7,'Size Premium'!$B$7,IF(O12>'Size Premium'!$A$8,'Size Premium'!$B$8,IF(O12>'Size Premium'!$A$9,'Size Premium'!$B$9,IF(O12>'Size Premium'!$A$10,'Size Premium'!$B$10,IF(O12>'Size Premium'!$A$11,'Size Premium'!$B$11,IF(O12>'Size Premium'!$A$12,'Size Premium'!$B$12,\"ERROR\"))))))))","v":5.0000000000000001E-3},0.107]
[5,{"$f":"VLOOKUP('Utility Group'!$B7,vldatabase,2,FALSE)","v":"Black Hills Corp."},{"$f":"'17 (1)'!C13","v":2.3300000000000001E-2},{"$f":"'17 (1)'!D13","v":9.2399999999999996E-2},0.1157,2.1999999999999999E-2,9.3700000000000006E-2,0.25,2.3425000000000001E-2,{"$f":"VLOOKUP('Utility Group'!$B7,vldatabase,23,FALSE)","v":0.95},0.75,6.6761249999999994E-2,9.0186249999999996E-2,0.11218624999999999,{"$f":"VLOOKUP('Utility Group'!$B7,vldatabase,28,FALSE)","v":3800},{"$f":"IF(O13>'Size Premium'!$A$5,'Size Premium'!$B$5,IF(O13>'Size Premium'!$A$6,'Size Premium'!$B$6,IF(O13>'Size Premium'!$A$7,'Size Premium'!$B$7,IF(O13>'Size Premium'!$A$8,'Size Premium'!$B$8,IF(O13>'Size Premium'!$A$9,'Size Premium'!$B$9,IF(O13>'Size Premium'!$A$10,'Size Premium'!$B$10,IF(O13>'Size Premium'!$A$11,'Size Premium'!$B$11,IF(O13>'Size Premium'!$A$12,'Size Premium'!$B$12,\"ERROR\"))))))))","v":1.0999999999999999E-2},0.123]
[6,{"$f":"VLOOKUP('Utility Group'!$B8,vldatabase,2,FALSE)","v":"CMS Energy Corp."},{"$f":"'17 (1)'!C14","v":2.3300000000000001E-2},{"$f":"'17 (1)'!D14","v":9.2399999999999996E-2},0.1157,2.1999999999999999E-2,9.3700000000000006E-2,0.25,2.3425000000000001E-2,{"$f":"VLOOKUP('Utility Group'!$B8,vldatabase,23,FALSE)","v":0.8},0.75,5.6220000000000006E-2,7.9645000000000007E-2,0.10164500000000001,{"$f":"VLOOKUP('Utility Group'!$B8,vldatabase,28,FALSE)","v":17000},{"$f":"IF(O14>'Size Premium'!$A$5,'Size Premium'!$B$5,IF(O14>'Size Premium'!$A$6,'Size Premium'!$B$6,IF(O14>'Size Premium'!$A$7,'Size Premium'!$B$7,IF(O14>'Size Premium'!$A$8,'Size Premium'!$B$8,IF(O14>'Size Premium'!$A$9,'Size Premium'!$B$9,IF(O14>'Size Premium'!$A$10,'Size Premium'!$B$10,IF(O14>'Size Premium'!$A$11,'Size Premium'!$B$11,IF(O14>'Size Premium'!$A$12,'Size Premium'!$B$12,\"ERROR\"))))))))","v":5.0000000000000001E-3},0.107]
[7,{"$f":"VLOOKUP('Utility Group'!$B9,vldatabase,2,FALSE)","v":"Consolidated Edison"},{"$f":"'17 (1)'!C15","v":2.3300000000000001E-2},{"$f":"'17 (1)'!D15","v":9.2399999999999996E-2},0.1157,2.1999999999999999E-2,9.3700000000000006E-2,0.25,2.3425000000000001E-2,{"$f":"VLOOKUP('Utility Group'!$B9,vldatabase,23,FALSE)","v":0.75},0.75,5.2706250000000003E-2,7.6131250000000011E-2,9.8131250000000003E-2,{"$f":"VLOOKUP('Utility Group'!$B9,vldatabase,28,FALSE)","v":25000},{"$f":"IF(O15>'Size Premium'!$A$5,'Size Premium'!$B$5,IF(O15>'Size Premium'!$A$6,'Size Premium'!$B$6,IF(O15>'Size Premium'!$A$7,'Size Premium'!$B$7,IF(O15>'Size Premium'!$A$8,'Size Premium'!$B$8,IF(O15>'Size Premium'!$A$9,'Size Premium'!$B$9,IF(O15>'Size Premium'!$A$10,'Size Premium'!$B$10,IF(O15>'Size Premium'!$A$11,'Size Premium'!$B$11,IF(O15>'Size Premium'!$A$12,'Size Premium'!$B$12,\"ERROR\"))))))))","v":5.0000000000000001E-3},0.10299999999999999]
[8,{"$f":"VLOOKUP('Utility Group'!$B10,vldatabase,2,FALSE)","v":"DTE Energy Co."},{"$f":"'17 (1)'!C16","v":2.3300000000000001E-2},{"$f":"'17 (1)'!D16","v":9.2399999999999996E-2},0.1157,2.1999999999999999E-2,9.3700000000000006E-2,0.25,2.3425000000000001E-2,{"$f":"VLOOKUP('Utility Group'!$B10,vldatabase,23,FALSE)","v":0.9},0.75,6.3247499999999998E-2,8.66725E-2,0.10867250000000001,{"$f":"VLOOKUP('Utility Group'!$B10,vldatabase,28,FALSE)","v":23000},{"$f":"IF(O16>'Size Premium'!$A$5,'Size Premium'!$B$5,IF(O16>'Size Premium'!$A$6,'Size Premium'!$B$6,IF(O16>'Size Premium'!$A$7,'Size Premium'!$B$7,IF(O16>'Size Premium'!$A$8,'Size Premium'!$B$8,IF(O16>'Size Premium'!$A$9,'Size Premium'!$B$9,IF(O16>'Size Premium'!$A$10,'Size Premium'!$B$10,IF(O16>'Size Premium'!$A$11,'Size Premium'!$B$11,IF(O16>'Size Premium'!$A$12,'Size Premium'!$B$12,\"ERROR\"))))))))","v":5.0000000000000001E-3},0.114]
[9,{"$f":"VLOOKUP('Utility Group'!$B11,vldatabase,2,FALSE)","v":"Duke Energy Corp."},{"$f":"'17 (1)'!C17","v":2.3300000000000001E-2},{"$f":"'17 (1)'!D17","v":9.2399999999999996E-2},0.1157,2.1999999999999999E-2,9.3700000000000006E-2,0.25,2.3425000000000001E-2,{"$f":"VLOOKUP('Utility Group'!$B11,vldatabase,23,FALSE)","v":0.85},0.75,5.9733750000000002E-2,8.3158750000000003E-2,0.10515875,{"$f":"VLOOKUP('Utility Group'!$B11,vldatabase,28,FALSE)","v":62000},{"$f":"IF(O17>'Size Premium'!$A$5,'Size Premium'!$B$5,IF(O17>'Size Premium'!$A$6,'Size Premium'!$B$6,IF(O17>'Size Premium'!$A$7,'Size Premium'!$B$7,IF(O17>'Size Premium'!$A$8,'Size Premium'!$B$8,IF(O17>'Size Premium'!$A$9,'Size Premium'!$B$9,IF(O17>'Size Premium'!$A$10,'Size Premium'!$B$10,IF(O17>'Size Premium'!$A$11,'Size Premium'!$B$11,IF(O17>'Size Premium'!$A$12,'Size Premium'!$B$12,\"ERROR\"))))))))","v":-2.8E-3},0.10199999999999999]
[10,{"$f":"VLOOKUP('Utility Group'!$B12,vldatabase,2,FALSE)","v":"Entergy Corp."},{"$f":"'17 (1)'!C18","v":2.3300000000000001E-2},{"$f":"'17 (1)'!D18","v":9.2399999999999996E-2},0.1157,2.1999999999999999E-2,9.3700000000000006E-2,0.25,2.3425000000000001E-2,{"$f":"VLOOKUP('Utility Group'!$B12,vldatabase,23,FALSE)","v":0.95},0.75,6.6761249999999994E-2,9.0186249999999996E-2,0.11218624999999999,{"$f":"VLOOKUP('Utility Group'!$B12,vldatabase,28,FALSE)","v":20000},{"$f":"IF(O18>'Size Premium'!$A$5,'Size Premium'!$B$5,IF(O18>'Size Premium'!$A$6,'Size Premium'!$B$6,IF(O18>'Size Premium'!$A$7,'Size Premium'!$B$7,IF(O18>'Size Premium'!$A$8,'Size Premium'!$B$8,IF(O18>'Size Premium'!$A$9,'Size Premium'!$B$9,IF(O18>'Size Premium'!$A$10,'Size Premium'!$B$10,IF(O18>'Size Premium'!$A$11,'Size Premium'!$B$11,IF(O18>'Size Premium'!$A$12,'Size Premium'!$B$12,\"ERROR\"))))))))","v":5.0000000000000001E-3},0.11700000000000001]
[11,{"$f":"VLOOKUP('Utility Group'!$B13,vldatabase,2,FALSE)","v":"Evergy Inc."},{"$f":"'17 (1)'!C19","v":2.3300000000000001E-2},{"$f":"'17 (1)'!D19","v":9.2399999999999996E-2},0.1157,2.1999999999999999E-2,9.3700000000000006E-2,0.25,2.3425000000000001E-2,{"$f":"VLOOKUP('Utility Group'!$B13,vldatabase,23,FALSE)","v":1},0.75,7.0275000000000004E-2,9.3700000000000006E-2,0.1157,{"$f":"VLOOKUP('Utility Group'!$B13,vldatabase,28,FALSE)","v":12000},{"$f":"IF(O19>'Size Premium'!$A$5,'Size Premium'!$B$5,IF(O19>'Size Premium'!$A$6,'Size Premium'!$B$6,IF(O19>'Size Premium'!$A$7,'Size Premium'!$B$7,IF(O19>'Size Premium'!$A$8,'Size Premium'!$B$8,IF(O19>'Size Premium'!$A$9,'Size Premium'!$B$9,IF(O19>'Size Premium'!$A$10,'Size Premium'!$B$10,IF(O19>'Size Premium'!$A$11,'Size Premium'!$B$11,IF(O19>'Size Premium'!$A$12,'Size Premium'!$B$12,\"ERROR\"))))))))","v":7.3000000000000001E-3},0.123]
[12,{"$f":"VLOOKUP('Utility Group'!$B14,vldatabase,2,FALSE)","v":"Eversource Energy"},{"$f":"'17 (1)'!C20","v":2.3300000000000001E-2},{"$f":"'17 (1)'!D20","v":9.2399999999999996E-2},0.1157,2.1999999999999999E-2,9.3700000000000006E-2,0.25,2.3425000000000001E-2,{"$f":"VLOOKUP('Utility Group'!$B14,vldatabase,23,FALSE)","v":0.9},0.75,6.3247499999999998E-2,8.66725E-2,0.10867250000000001,{"$f":"VLOOKUP('Utility Group'!$B14,vldatabase,28,FALSE)","v":30000},{"$f":"IF(O20>'Size Premium'!$A$5,'Size Premium'!$B$5,IF(O20>'Size Premium'!$A$6,'Size Premium'!$B$6,IF(O20>'Size Premium'!$A$7,'Size Premium'!$B$7,IF(O20>'Size Premium'!$A$8,'Size Premium'!$B$8,IF(O20>'Size Premium'!$A$9,'Size Premium'!$B$9,IF(O20>'Size Premium'!$A$10,'Size Premium'!$B$10,IF(O20>'Size Premium'!$A$11,'Size Premium'!$B$11,IF(O20>'Size Premium'!$A$12,'Size Premium'!$B$12,\"ERROR\"))))))))","v":5.0000000000000001E-3},0.114]
[13,{"$f":"VLOOKUP('Utility Group'!$B15,vldatabase,2,FALSE)","v":"Exelon Corp."},{"$f":"'17 (1)'!C21","v":2.3300000000000001E-2},{"$f":"'17 (1)'!D21","v":9.2399999999999996E-2},0.1157,2.1999999999999999E-2,9.3700000000000006E-2,0.25,2.3425000000000001E-2,{"$f":"VLOOKUP('Utility Group'!$B15,vldatabase,23,FALSE)","v":0.95},0.75,6.6761249999999994E-2,9.0186249999999996E-2,0.11218624999999999,{"$f":"VLOOKUP('Utility Group'!$B15,vldatabase,28,FALSE)","v":37000},{"$f":"IF(O21>'Size Premium'!$A$5,'Size Premium'!$B$5,IF(O21>'Size Premium'!$A$6,'Size Premium'!$B$6,IF(O21>'Size Premium'!$A$7,'Size Premium'!$B$7,IF(O21>'Size Premium'!$A$8,'Size Premium'!$B$8,IF(O21>'Size Premium'!$A$9,'Size Premium'!$B$9,IF(O21>'Size Premium'!$A$10,'Size Premium'!$B$10,IF(O21>'Size Premium'!$A$11,'Size Premium'!$B$11,IF(O21>'Size Premium'!$A$12,'Size Premium'!$B$12,\"ERROR\"))))))))","v":-2.8E-3},0.109]
[14,{"$f":"VLOOKUP('Utility Group'!$B16,vldatabase,2,FALSE)","v":"Fortis Inc."},{"$f":"'17 (1)'!C22","v":2.3300000000000001E-2},{"$f":"'17 (1)'!D22","v":9.2399999999999996E-2},0.1157,2.1999999999999999E-2,9.3700000000000006E-2,0.25,2.3425000000000001E-2,{"$f":"VLOOKUP('Utility Group'!$B16,vldatabase,23,FALSE)","v":0.8},0.75,5.6220000000000006E-2,7.9645000000000007E-2,0.10164500000000001,{"$f":"VLOOKUP('Utility Group'!$B16,vldatabase,28,FALSE)","v":24000},{"$f":"IF(O22>'Size Premium'!$A$5,'Size Premium'!$B$5,IF(O22>'Size Premium'!$A$6,'Size Premium'!$B$6,IF(O22>'Size Premium'!$A$7,'Size Premium'!$B$7,IF(O22>'Size Premium'!$A$8,'Size Premium'!$B$8,IF(O22>'Size Premium'!$A$9,'Size Premium'!$B$9,IF(O22>'Size Premium'!$A$10,'Size Premium'!$B$10,IF(O22>'Size Premium'!$A$11,'Size Premium'!$B$11,IF(O22>'Size Premium'!$A$12,'Size Premium'!$B$12,\"ERROR\"))))))))","v":5.0000000000000001E-3},0.107]
[15,{"$f":"VLOOKUP('Utility Group'!$B17,vldatabase,2,FALSE)","v":"NextEra Energy, Inc."},{"$f":"'17 (1)'!C23","v":2.3300000000000001E-2},{"$f":"'17 (1)'!D23","v":9.2399999999999996E-2},0.1157,2.1999999999999999E-2,9.3700000000000006E-2,0.25,2.3425000000000001E-2,{"$f":"VLOOKUP('Utility Group'!$B17,vldatabase,23,FALSE)","v":0.85},0.75,5.9733750000000002E-2,8.3158750000000003E-2,0.10515875,{"$f":"VLOOKUP('Utility Group'!$B17,vldatabase,28,FALSE)","v":136000},{"$f":"IF(O23>'Size Premium'!$A$5,'Size Premium'!$B$5,IF(O23>'Size Premium'!$A$6,'Size Premium'!$B$6,IF(O23>'Size Premium'!$A$7,'Size Premium'!$B$7,IF(O23>'Size Premium'!$A$8,'Size Premium'!$B$8,IF(O23>'Size Premium'!$A$9,'Size Premium'!$B$9,IF(O23>'Size Premium'!$A$10,'Size Premium'!$B$10,IF(O23>'Size Premium'!$A$11,'Size Premium'!$B$11,IF(O23>'Size Premium'!$A$12,'Size Premium'!$B$12,\"ERROR\"))))))))","v":-2.8E-3},0.10199999999999999]
[16,{"$f":"VLOOKUP('Utility Group'!$B18,vldatabase,2,FALSE)","v":"OGE Energy Corp."},{"$f":"'17 (1)'!C24","v":2.3300000000000001E-2},{"$f":"'17 (1)'!D24","v":9.2399999999999996E-2},0.1157,2.1999999999999999E-2,9.3700000000000006E-2,0.25,2.3425000000000001E-2,{"$f":"VLOOKUP('Utility Group'!$B18,vldatabase,23,FALSE)","v":1.05},0.75,7.3788750000000014E-2,9.7213750000000015E-2,0.11921375000000001,{"$f":"VLOOKUP('Utility Group'!$B18,vldatabase,28,FALSE)","v":6400},{"$f":"IF(O24>'Size Premium'!$A$5,'Size Premium'!$B$5,IF(O24>'Size Premium'!$A$6,'Size Premium'!$B$6,IF(O24>'Size Premium'!$A$7,'Size Premium'!$B$7,IF(O24>'Size Premium'!$A$8,'Size Premium'!$B$8,IF(O24>'Size Premium'!$A$9,'Size Premium'!$B$9,IF(O24>'Size Premium'!$A$10,'Size Premium'!$B$10,IF(O24>'Size Premium'!$A$11,'Size Premium'!$B$11,IF(O24>'Size Premium'!$A$12,'Size Premium'!$B$12,\"ERROR\"))))))))","v":7.9000000000000008E-3},0.127]
[17,{"$f":"VLOOKUP('Utility Group'!$B19,vldatabase,2,FALSE)","v":"Pub Sv Enterprise Grp."},{"$f":"'17 (1)'!C25","v":2.3300000000000001E-2},{"$f":"'17 (1)'!D25","v":9.2399999999999996E-2},0.1157,2.1999999999999999E-2,9.3700000000000006E-2,0.25,2.3425000000000001E-2,{"$f":"VLOOKUP('Utility Group'!$B19,vldatabase,23,FALSE)","v":0.9},0.75,6.3247499999999998E-2,8.66725E-2,0.10867250000000001,{"$f":"VLOOKUP('Utility Group'!$B19,vldatabase,28,FALSE)","v":28000},{"$f":"IF(O25>'Size Premium'!$A$5,'Size Premium'!$B$5,IF(O25>'Size Premium'!$A$6,'Size Premium'!$B$6,IF(O25>'Size Premium'!$A$7,'Size Premium'!$B$7,IF(O25>'Size Premium'!$A$8,'Size Premium'!$B$8,IF(O25>'Size Premium'!$A$9,'Size Premium'!$B$9,IF(O25>'Size Premium'!$A$10,'Size Premium'!$B$10,IF(O25>'Size Premium'!$A$11,'Size Premium'!$B$11,IF(O25>'Size Premium'!$A$12,'Size Premium'!$B$12,\"ERROR\"))))))))","v":5.0000000000000001E-3},0.114]
[18,{"$f":"VLOOKUP('Utility Group'!$B20,vldatabase,2,FALSE)","v":"Sempra Energy"},{"$f":"'17 (1)'!C26","v":2.3300000000000001E-2},{"$f":"'17 (1)'!D26","v":9.2399999999999996E-2},0.1157,2.1999999999999999E-2,9.3700000000000006E-2,0.25,2.3425000000000001E-2,{"$f":"VLOOKUP('Utility Group'!$B20,vldatabase,23,FALSE)","v":0.95},0.75,6.6761249999999994E-2,9.0186249999999996E-2,0.11218624999999999,{"$f":"VLOOKUP('Utility Group'!$B20,vldatabase,28,FALSE)","v":35000},{"$f":"IF(O26>'Size Premium'!$A$5,'Size Premium'!$B$5,IF(O26>'Size Premium'!$A$6,'Size Premium'!$B$6,IF(O26>'Size Premium'!$A$7,'Size Premium'!$B$7,IF(O26>'Size Premium'!$A$8,'Size Premium'!$B$8,IF(O26>'Size Premium'!$A$9,'Size Premium'!$B$9,IF(O26>'Size Premium'!$A$10,'Size Premium'!$B$10,IF(O26>'Size Premium'!$A$11,'Size Premium'!$B$11,IF(O26>'Size Premium'!$A$12,'Size Premium'!$B$12,\"ERROR\"))))))))","v":-2.8E-3},0.109]
[19,{"$f":"VLOOKUP('Utility Group'!$B21,vldatabase,2,FALSE)","v":"Southern Company"},{"$f":"'17 (1)'!C27","v":2.3300000000000001E-2},{"$f":"'17 (1)'!D27","v":9.2399999999999996E-2},0.1157,2.1999999999999999E-2,9.3700000000000006E-2,0.25,2.3425000000000001E-2,{"$f":"VLOOKUP('Utility Group'!$B21,vldatabase,23,FALSE)","v":0.9},0.75,6.3247499999999998E-2,8.66725E-2,0.10867250000000001,{"$f":"VLOOKUP('Utility Group'!$B21,vldatabase,28,FALSE)","v":57000},{"$f":"IF(O27>'Size Premium'!$A$5,'Size Premium'!$B$5,IF(O27>'Size Premium'!$A$6,'Size Premium'!$B$6,IF(O27>'Size Premium'!$A$7,'Size Premium'!$B$7,IF(O27>'Size Premium'!$A$8,'Size Premium'!$B$8,IF(O27>'Size Premium'!$A$9,'Size Premium'!$B$9,IF(O27>'Size Premium'!$A$10,'Size Premium'!$B$10,IF(O27>'Size Premium'!$A$11,'Size Premium'!$B$11,IF(O27>'Size Premium'!$A$12,'Size Premium'!$B$12,\"ERROR\"))))))))","v":-2.8E-3},0.106]
[20,{"$f":"VLOOKUP('Utility Group'!$B22,vldatabase,2,FALSE)","v":"WEC Energy Group"},{"$f":"'17 (1)'!C28","v":2.3300000000000001E-2},{"$f":"'17 (1)'!D28","v":9.2399999999999996E-2},0.1157,2.1999999999999999E-2,9.3700000000000006E-2,0.25,2.3425000000000001E-2,{"$f":"VLOOKUP('Utility Group'!$B22,vldatabase,23,FALSE)","v":0.8},0.75,5.6220000000000006E-2,7.9645000000000007E-2,0.10164500000000001,{"$f":"VLOOKUP('Utility Group'!$B22,vldatabase,28,FALSE)","v":30000},{"$f":"IF(O28>'Size Premium'!$A$5,'Size Premium'!$B$5,IF(O28>'Size Premium'!$A$6,'Size Premium'!$B$6,IF(O28>'Size Premium'!$A$7,'Size Premium'!$B$7,IF(O28>'Size Premium'!$A$8,'Size Premium'!$B$8,IF(O28>'Size Premium'!$A$9,'Size Premium'!$B$9,IF(O28>'Size Premium'!$A$10,'Size Premium'!$B$10,IF(O28>'Size Premium'!$A$11,'Size Premium'!$B$11,IF(O28>'Size Premium'!$A$12,'Size Premium'!$B$12,\"ERROR\"))))))))","v":5.0000000000000001E-3},0.107]
[21,{"$f":"VLOOKUP('Utility Group'!$B23,vldatabase,2,FALSE)","v":"Xcel Energy Inc."},{"$f":"'17 (1)'!C29","v":2.3300000000000001E-2},{"$f":"'17 (1)'!D29","v":9.2399999999999996E-2},0.1157,2.1999999999999999E-2,9.3700000000000006E-2,0.25,2.3425000000000001E-2,{"$f":"VLOOKUP('Utility Group'!$B23,vldatabase,23,FALSE)","v":0.8},0.75,5.6220000000000006E-2,7.9645000000000007E-2,0.10164500000000001,{"$f":"VLOOKUP('Utility Group'!$B23,vldatabase,28,FALSE)","v":34000},{"$f":"IF(O29>'Size Premium'!$A$5,'Size Premium'!$B$5,IF(O29>'Size Premium'!$A$6,'Size Premium'!$B$6,IF(O29>'Size Premium'!$A$7,'Size Premium'!$B$7,IF(O29>'Size Premium'!$A$8,'Size Premium'!$B$8,IF(O29>'Size Premium'!$A$9,'Size Premium'!$B$9,IF(O29>'Size Premium'!$A$10,'Size Premium'!$B$10,IF(O29>'Size Premium'!$A$11,'Size Premium'!$B$11,IF(O29>'Size Premium'!$A$12,'Size Premium'!$B$12,\"ERROR\"))))))))","v":-2.8E-3},9.9000000000000005E-2]
[null,null,null,null,null,null,null,null,null,null,0.75]
[null,"Average",null,null,null,null,null,null,null,null,null,null,null,{"$f":"AVERAGE(N9:N29)","v":0.10666464285714283},null,null,{"$f":"AVERAGE(Q9:Q29)","v":0.10961904761904764}]
[null,"Midpoint (g)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"AVERAGE(N43:N44)","v":0.10867250000000001},null,null,{"$f":"AVERAGE(Q43:Q44)","v":0.111}]
[]
["(a)",{"$f":"'17 (1)'!B34","v":"Weighted average for www.valueline.com (retrieved Oct. 1, 2020)."}]
["(b)",{"$f":"'17 (1)'!B35","v":"Average of weighted average earnings growth rates from IBES, Value Line Investment Survey, and Zacks for dividend-paying stocks in the S&P 500 based on data from http://finance.yahoo.com (retrieved Oct. 2, 2020), www.valueline.com (retrieved Oct. 1, 2020), and www.zacks.com (retrieved Oct. 6, 2020)."}]
[]
["(c)",{"$f":"'17 (2)'!B37:M38","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 (Aug. 28, 2020); IHS Markit, Long-Term Macro Forecast - Baseline (May 28, 2020); & Wolters Kluwer, Blue Chip Financial Forecasts (Jun. 1, 2020)."}]
[]
["(d)","Roger A. Morin, New Regulatory Finance, Pub. Util. Reports, Inc. (2006) at 190."]
["(e)",{"$f":"'17 (1)'!B38","v":"The Value Line Investment Survey (Jul. 24, Aug. 14 and Sep. 11, 2020)."}]
["(f)",{"$f":"'17 (1)'!B39","v":"Duff & Phelps, 2020 CRSP Deciles Size Study -- Supplementary Data Exhibits, Cost of Capital Navigator."}]
["(g)","Average of low and high values."]
[null,null,null,null,null,null,null,null,null,null,null,null,"Min",{"$f":"MIN(N9:N29)","v":9.8131250000000003E-2},null,"Min",{"$f":"MIN(Q9:Q29)","v":9.5000000000000001E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,"Max",{"$f":"MAX(N9:N29)","v":0.11921375000000001},null,"Max",{"$f":"MAX(Q9:Q29)","v":0.127}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Median",{"$f":"MEDIAN(Q9:Q29)","v":0.107}]

{"sheet":"19 (1)","index":20,"n_rows":29,"n_cols":7,"rows_kept":29,"cut":false,"hidden":false,"merged":[[26,8,27,13],[26,1,27,6]]}
[{"$f":"'Exhibit List'!C13","v":"ELECTRIC UTILITY RISK PREMIUM"},null,null,null,null,null,{"$f":"'Exhibit List'!B13","v":"Exh. AMM-19"}]
[null,null,null,null,null,null,"Page 1 of 4"]
[{"$f":"'Exhibit List'!D13","v":"CURRENT BOND YIELD"}]
[]
[]
["Current Equity Risk Premium"]
["(a)","Avg. Yield over Study Period",null,null,null,null,{"$f":"ROUND(+'19 (3)'!G53,4)","v":8.1000000000000003E-2}]
["(b)","Average Utility Bond Yield",null,null,null,null,{"$f":"'Bond Yields'!I16","v":3.0099999999999998E-2}]
[null,null,"Change in Bond Yield",null,null,null,{"$f":"-G7+G8","v":-5.0900000000000001E-2}]
[]
["(c)","Risk Premium/Interest Rate Relationship",null,null,null,null,{"$f":"ROUND('19 (4)'!B46,4)","v":-0.42099999999999999}]
[null,null,"Adjustment to Average Risk Premium",null,null,null,{"$f":"G9*G11","v":2.1428900000000001E-2}]
[]
["(a)","Average Risk Premium over Study Period",null,null,null,null,{"$f":"ROUND('19 (3)'!J53,4)","v":3.7600000000000001E-2}]
[null,null,"Adjusted Risk Premium",null,null,null,{"$f":"G12+G14","v":5.9028900000000002E-2}]
[]
[]
["Implied Cost of Equity"]
["(b)","Baa Utility Bond Yield",null,null,null,null,{"$f":"'Bond Yields'!C16","v":3.3700000000000001E-2}]
[null,"Adjusted Equity Risk Premium",null,null,null,null,{"$f":"G15","v":5.9028900000000002E-2}]
[]
[null,"Risk Premium Cost of Equity",null,null,null,null,{"$f":"G19+G20","v":9.2728900000000003E-2}]
[]
[]
[]
["(a)",{"$f":"G1 & \", page 3.\"","v":"Exh. AMM-19, page 3."}]
["(b)",{"$f":"\"Average bond yield on all utility bonds and Baa subset for the six-months ending \"&'Bond Yields'!B14&\" based on data from Moody's Investors Service at www.credittrends.com.\"","v":"Average bond yield on all utility bonds and Baa subset for the six-months ending Sep. 2020 based on data from Moody's Investors Service at www.credittrends.com."}]
[]
["(c)",{"$f":"G1 & \", page 4.\"","v":"Exh. AMM-19, page 4."}]

{"sheet":"19 (2)","index":21,"n_rows":30,"n_cols":7,"rows_kept":30,"cut":false,"hidden":false,"merged":[[26,1,28,6]]}
[{"$f":"'Exhibit List'!C14","v":"ELECTRIC UTILITY RISK PREMIUM"},null,null,null,null,null,{"$f":"'Exhibit List'!B14","v":"Exh. AMM-19"}]
[null,null,null,null,null,null,"Page 2 of 4"]
[{"$f":"'Exhibit List'!D14","v":"PROJECTED BOND YIELD"}]
[]
[]
["Current Equity Risk Premium"]
["(a)","Avg. Yield over Study Period",null,null,null,null,{"$f":"ROUND(+'19 (3)'!G53,4)","v":8.1000000000000003E-2}]
["(b)","Average Utility Bond Yield 2021-2025",null,null,null,null,{"$f":"'Bond Yields'!O39","v":4.4299999999999999E-2}]
[null,null,"Change in Bond Yield",null,null,null,{"$f":"-G7+G8","v":-3.6700000000000003E-2}]
[]
["(c)","Risk Premium/Interest Rate Relationship",null,null,null,null,{"$f":"ROUND('19 (4)'!B46,4)","v":-0.42099999999999999}]
[null,null,"Adjustment to Average Risk Premium",null,null,null,{"$f":"G9*G11","v":1.5450700000000001E-2}]
[]
["(a)","Average Risk Premium over Study Period",null,null,null,null,{"$f":"ROUND('19 (3)'!J53,4)","v":3.7600000000000001E-2}]
[null,null,"Adjusted Risk Premium",null,null,null,{"$f":"G12+G14","v":5.3050700000000006E-2}]
[]
[]
["Implied Cost of Equity"]
["(b)","Baa Utility Bond Yield 2021-2025",null,null,null,null,{"$f":"'Bond Yields'!E39","v":4.7899999999999998E-2}]
[null,"Adjusted Equity Risk Premium",null,null,null,null,{"$f":"G15","v":5.3050700000000006E-2}]
[]
[null,"Risk Premium Cost of Equity",null,null,null,null,{"$f":"G19+G20","v":0.1009507}]
[]
[]
[]
["(a)",{"$f":"G1 & \", page 3.\"","v":"Exh. AMM-19, page 3."}]
["(b)",{"$f":"\"Yields on all utility bonds and Baa subset based on data from \" &'Bond Yields'!B73&\"; \" & 'Bond Yields'!B74 & \"; & Moody's Investors Service at www.credittrends.com.\"","v":"Yields on all utility bonds and Baa subset based on data from IHS Markit, Long-Term Macro Forecast - Baseline (May 28, 2020); Energy Information Administration, Annual Energy Outlook 2020 (Jan. 29, 2020); & Moody's Investors Service at www.credittrends.com."}]
[]
[]
["(c)",{"$f":"G1 & \", page 4.\"","v":"Exh. AMM-19, page 4."}]

{"sheet":"19 (3)","index":22,"n_rows":58,"n_cols":11,"rows_kept":58,"cut":false,"hidden":false,"merged":[[54,1,56,10]]}
[{"$f":"'Exhibit List'!C15","v":"ELECTRIC UTILITY RISK PREMIUM"},null,null,null,null,null,null,null,null,null,{"$f":"'Exhibit List'!B15","v":"Exh. AMM-19"}]
[null,null,null,null,null,null,null,null,null,null,"Page 3 of 4"]
[{"$f":"'Exhibit List'!D15","v":"AUTHORIZED RETURNS"}]
[null,null,null,"(a)",null,null,"(b)"]
[null,null,null,"Allowed",null,null,"Average Utility",null,null,"Risk"]
[null,"Year",null,"ROE",null,null,"Bond Yield",null,null,"Premium"]
[null,1974,null,0.13100000000000001,null,null,9.2700000000000005E-2,null,null,{"$f":"D7-G7","v":3.8300000000000001E-2}]
[null,{"$f":"B7+1","v":1975},null,0.13200000000000001,null,null,9.8799999999999999E-2,null,null,3.3200000000000007E-2]
[null,1976,null,0.13100000000000001,null,null,9.1700000000000004E-2,null,null,3.9300000000000002E-2]
[null,1977,null,0.13300000000000001,null,null,8.5800000000000001E-2,null,null,4.7200000000000006E-2]
[null,1978,null,0.13200000000000001,null,null,9.2200000000000004E-2,null,null,3.9800000000000002E-2]
[null,1979,null,0.13500000000000001,null,null,0.10390000000000001,null,null,3.1100000000000003E-2]
[null,1980,null,0.14230000000000001,null,null,0.13150000000000001,null,null,1.0800000000000004E-2]
[null,1981,null,0.1522,null,null,0.15620000000000001,null,null,-4.0000000000000036E-3]
[null,1982,null,0.1578,null,null,0.15329999999999999,null,null,4.500000000000004E-3]
[null,1983,null,0.15359999999999999,null,null,0.1331,null,null,2.049999999999999E-2]
[null,1984,null,0.1532,null,null,0.14030000000000001,null,null,1.2899999999999995E-2]
[null,1985,null,0.152,null,null,0.1229,null,null,2.9100000000000001E-2]
[null,1986,null,0.13930000000000001,null,null,9.4600000000000004E-2,null,null,4.4700000000000004E-2]
[null,1987,null,0.12989999999999999,null,null,9.98E-2,null,null,3.0099999999999988E-2]
[null,1988,null,0.12790000000000001,null,null,0.1045,null,null,2.3400000000000018E-2]
[null,1989,null,0.12970000000000001,null,null,9.6600000000000005E-2,null,null,3.3100000000000004E-2]
[null,1990,null,0.127,null,null,9.7600000000000006E-2,null,null,2.9399999999999996E-2]
[null,1991,null,0.1255,null,null,9.2100000000000001E-2,null,null,3.3399999999999999E-2]
[null,1992,null,0.12089999999999999,null,null,8.5699999999999998E-2,null,null,3.5199999999999995E-2]
[null,1993,null,0.11409999999999999,null,null,7.5600000000000001E-2,null,null,3.8499999999999993E-2]
[null,1994,null,0.1134,null,null,8.3000000000000004E-2,null,null,3.0399999999999996E-2]
[null,1995,null,0.11550000000000001,null,null,7.9100000000000004E-2,null,null,3.6400000000000002E-2]
[null,1996,null,0.1139,null,null,7.7399999999999997E-2,null,null,3.6500000000000005E-2]
[null,1997,null,0.114,null,null,7.6300000000000007E-2,null,null,3.7699999999999997E-2]
[null,1998,null,0.1166,null,null,7.0000000000000007E-2,null,null,4.6599999999999989E-2]
[null,1999,null,0.1077,null,null,7.5499999999999998E-2,null,null,3.2200000000000006E-2]
[null,2000,null,0.1143,null,null,8.09E-2,null,null,3.3399999999999999E-2]
[null,2001,null,0.1109,null,null,7.7200000000000005E-2,null,null,3.3699999999999994E-2]
[null,2002,null,0.1116,null,null,7.5300000000000006E-2,null,null,3.6299999999999999E-2]
[null,2003,null,0.10970000000000001,null,null,6.6100000000000006E-2,null,null,4.36E-2]
[null,2004,null,0.1075,null,null,6.2E-2,null,null,4.5499999999999999E-2]
[null,2005,null,0.10539999999999999,null,null,5.67E-2,null,null,4.8699999999999993E-2]
[null,2006,null,0.10340000000000001,null,null,6.08E-2,null,null,4.2600000000000006E-2]
[null,2007,null,0.1032,null,null,6.1100000000000002E-2,null,null,4.2099999999999999E-2]
[null,2008,null,0.1037,null,null,6.6500000000000004E-2,null,null,3.7199999999999997E-2]
[null,2009,null,0.1052,null,null,6.2799999999999995E-2,null,null,4.2400000000000007E-2]
[null,2010,null,0.10290000000000001,null,null,5.5599999999999997E-2,null,null,4.7300000000000009E-2]
[null,2011,null,0.1019,null,null,5.1299999999999998E-2,null,null,5.0600000000000006E-2]
[null,2012,null,0.1002,null,null,4.2599999999999999E-2,null,null,5.7599999999999998E-2]
[null,2013,null,9.8199999999999996E-2,null,null,4.5499999999999999E-2,null,null,5.2699999999999997E-2]
[null,2014,null,9.7600000000000006E-2,null,null,4.41E-2,null,null,{"$f":"D47-G47","v":5.3500000000000006E-2}]
[null,2015,null,9.6000000000000002E-2,null,null,4.3700000000000003E-2,null,null,5.2299999999999999E-2]
[null,2016,null,9.6000000000000002E-2,null,null,4.1099999999999998E-2,null,null,5.4900000000000004E-2]
[null,2017,null,9.6799999999999997E-2,null,null,4.07E-2,null,null,5.6099999999999997E-2]
[null,2018,null,9.5600000000000004E-2,null,null,4.3400000000000001E-2,null,null,5.2200000000000003E-2]
[null,2019,null,9.64E-2,null,null,3.8600000000000002E-2,null,null,5.7799999999999997E-2]
[null,"Average",null,{"$f":"AVERAGE(D7:D52)","v":0.11863043478260871},null,null,{"$f":"AVERAGE(G7:G52)","v":8.1004347826086981E-2},null,null,{"$f":"AVERAGE(J7:J52)","v":3.762608695652174E-2}]
[]
["(a)","Major Rate Case Decisions, Regulatory Focus, Regulatory Research Associates (\"RRA\"); UtilityScope Regulatory Service, Argus.  Data for \"general\" rate cases (excluding limited-issue rider cases) beginning in 2006 (the first year such data presented by RRA)."]
[]
[]
["(b)","Moody's Investors Service."]

{"sheet":"19 (4)","index":23,"n_rows":46,"n_cols":9,"rows_kept":46,"cut":false,"hidden":false,"merged":[]}
[{"$f":"'Exhibit List'!C16","v":"ELECTRIC UTILITY RISK PREMIUM"},null,null,null,null,null,null,null,{"$f":"'Exhibit List'!B16","v":"Exh. AMM-19"}]
[null,null,null,null,null,null,null,null,"Page 4 of 4"]
[{"$f":"'Exhibit List'!D16","v":"REGRESSION RESULTS"}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["SUMMARY OUTPUT"]
[]
["Regression Statistics"]
["Multiple R",0.93662976655849206]
["R Square",0.87727531960341532]
["Adjusted R Square",0.87448612232167477]
["Standard Error",4.7862340344469612E-3]
["Observations",46]
[]
["ANOVA"]
[null,"df","SS","MS","F","Significance F"]
["Regression",1,7.2051751014222433E-3,7.2051751014222433E-3,314.52609155561913,1.1517787673561826E-21]
["Residual",44,1.0079535942299311E-3,2.2908036232498435E-5]
["Total",45,8.2131286956521748E-3]
[]
[null,"Coefficients","Standard Error","t Stat","P-value","Lower 95%","Upper 95%","Lower 95.0%","Upper 95.0%"]
["Intercept",7.1731079443340659E-2,2.04843984288826E-3,35.017420546849571,9.0299944264736109E-34,6.7602720205784977E-2,7.5859438680896341E-2,6.7602720205784977E-2,7.5859438680896341E-2]
["X Variable 1",-0.42102669056778214,2.3740031411704658E-2,-17.734883466085112,1.1517787673561826E-21,-0.46887158009120816,-0.37318180104435611,-0.46887158009120816,-0.37318180104435611]

{"sheet":"20","index":24,"n_rows":43,"n_cols":13,"rows_kept":43,"cut":false,"hidden":false,"merged":[]}
[{"$f":"'Exhibit List'!C17","v":"EXPECTED EARNINGS APPROACH"},null,null,null,null,null,null,null,null,{"$f":"'Exhibit List'!B17","v":"Exh. AMM-20"}]
[null,null,null,null,null,null,null,null,null,"Page 1 of 1"]
[{"$f":"'Exhibit List'!D17","v":"UPDATED UTILITY GROUP"}]
[]
[null,null,null,"(a)",null,"(b)",null,"(c)"]
[null,null,null,"Expected Return",null,"Adjustment",null,"Adjusted Return"]
[null,"Company ",null,"on Common Equity",null,"Factor",null,"on Common Equity"]
[]
[{"$f":"A8+1","v":1},{"$f":"VLOOKUP('Utility Group'!$B3,vldatabase,2,FALSE)","v":"Alliant Energy"},null,{"$f":"VLOOKUP('Utility Group'!$B3,vldatabase,18,FALSE)","v":0.105},null,{"$f":"'16'!I8","v":1.0149599204534079},null,{"$f":"IF(D9=\"n/a\",\"n/a  \",D9*F9)","v":0.10657079164760783},null,null,null,null,{"$f":"IF(H9=\"n/a\",\"n/a\",IF(H9<$M$42,\"nmf\",IF(H9>$M$43,\"nmf\",H9)))","v":0.10657079164760783}]
[{"$f":"A9+1","v":2},{"$f":"VLOOKUP('Utility Group'!$B4,vldatabase,2,FALSE)","v":"Ameren Corp."},null,{"$f":"VLOOKUP('Utility Group'!$B4,vldatabase,18,FALSE)","v":0.1},null,{"$f":"'16'!I9","v":1.0397996372575538},null,{"$f":"IF(D10=\"n/a\",\"n/a  \",D10*F10)","v":0.10397996372575538},null,null,null,null,0.10397996372575538]
[3,{"$f":"VLOOKUP('Utility Group'!$B5,vldatabase,2,FALSE)","v":"American Elec Pwr"},null,{"$f":"VLOOKUP('Utility Group'!$B5,vldatabase,18,FALSE)","v":0.105},null,{"$f":"'16'!I10","v":1.0401924700813587},null,0.10922020935854267,null,null,null,null,0.10922020935854267]
[4,{"$f":"VLOOKUP('Utility Group'!$B6,vldatabase,2,FALSE)","v":"Avangrid, Inc."},null,{"$f":"VLOOKUP('Utility Group'!$B6,vldatabase,18,FALSE)","v":0.05},null,{"$f":"'16'!I11","v":1.0048029927210287},null,5.0240149636051439E-2,null,null,null,null,"nmf"]
[5,{"$f":"VLOOKUP('Utility Group'!$B7,vldatabase,2,FALSE)","v":"Black Hills Corp."},null,{"$f":"VLOOKUP('Utility Group'!$B7,vldatabase,18,FALSE)","v":0.09},null,{"$f":"'16'!I12","v":1.023168899468563},null,9.2085200952170668E-2,null,null,null,null,9.2085200952170668E-2]
[6,{"$f":"VLOOKUP('Utility Group'!$B8,vldatabase,2,FALSE)","v":"CMS Energy Corp."},null,{"$f":"VLOOKUP('Utility Group'!$B8,vldatabase,18,FALSE)","v":0.13500000000000001},null,{"$f":"'16'!I13","v":1.0428664939104344},null,0.14078697667790865,null,null,null,null,"nmf"]
[7,{"$f":"VLOOKUP('Utility Group'!$B9,vldatabase,2,FALSE)","v":"Consolidated Edison"},null,{"$f":"VLOOKUP('Utility Group'!$B9,vldatabase,18,FALSE)","v":0.08},null,{"$f":"'16'!I14","v":1.0233115183502746},null,8.1864921468021962E-2,null,null,null,null,8.1864921468021962E-2]
[8,{"$f":"VLOOKUP('Utility Group'!$B10,vldatabase,2,FALSE)","v":"DTE Energy Co."},null,{"$f":"VLOOKUP('Utility Group'!$B10,vldatabase,18,FALSE)","v":0.11},null,{"$f":"'16'!I15","v":1.032628276218682},null,0.11358911038405502,null,null,null,null,0.11358911038405502]
[9,{"$f":"VLOOKUP('Utility Group'!$B11,vldatabase,2,FALSE)","v":"Duke Energy Corp."},null,{"$f":"VLOOKUP('Utility Group'!$B11,vldatabase,18,FALSE)","v":8.5000000000000006E-2},null,{"$f":"'16'!I16","v":1.0214141646575954},null,8.6820203995895615E-2,null,null,null,null,8.6820203995895615E-2]
[10,{"$f":"VLOOKUP('Utility Group'!$B12,vldatabase,2,FALSE)","v":"Entergy Corp."},null,{"$f":"VLOOKUP('Utility Group'!$B12,vldatabase,18,FALSE)","v":0.11},null,{"$f":"'16'!I17","v":1.026682456868073},null,0.11293507025548803,null,null,null,null,0.11293507025548803]
[11,{"$f":"VLOOKUP('Utility Group'!$B13,vldatabase,2,FALSE)","v":"Evergy Inc."},null,{"$f":"VLOOKUP('Utility Group'!$B13,vldatabase,18,FALSE)","v":8.5000000000000006E-2},null,{"$f":"'16'!I18","v":1.0107079735646061},null,8.5910177752991521E-2,null,null,null,null,8.5910177752991521E-2]
[12,{"$f":"VLOOKUP('Utility Group'!$B14,vldatabase,2,FALSE)","v":"Eversource Energy"},null,{"$f":"VLOOKUP('Utility Group'!$B14,vldatabase,18,FALSE)","v":0.09},null,{"$f":"'16'!I19","v":1.0341131847843121},null,9.3070186630588095E-2,null,null,null,null,9.3070186630588095E-2]
[13,{"$f":"VLOOKUP('Utility Group'!$B15,vldatabase,2,FALSE)","v":"Exelon Corp."},null,{"$f":"VLOOKUP('Utility Group'!$B15,vldatabase,18,FALSE)","v":0.09},null,{"$f":"'16'!I20","v":1.0219773995468513},null,9.1977965959216618E-2,null,null,null,null,9.1977965959216618E-2]
[14,{"$f":"VLOOKUP('Utility Group'!$B16,vldatabase,2,FALSE)","v":"Fortis Inc."},null,{"$f":"VLOOKUP('Utility Group'!$B16,vldatabase,18,FALSE)","v":7.0000000000000007E-2},null,{"$f":"'16'!I21","v":1.0213171450560934},null,7.1492200153926544E-2,null,null,null,null,7.1492200153926544E-2]
[15,{"$f":"VLOOKUP('Utility Group'!$B17,vldatabase,2,FALSE)","v":"NextEra Energy, Inc."},null,{"$f":"VLOOKUP('Utility Group'!$B17,vldatabase,18,FALSE)","v":0.125},null,{"$f":"'16'!I22","v":1.0295494043059179},null,0.12869367553823974,null,null,null,null,0.12869367553823974]
[16,{"$f":"VLOOKUP('Utility Group'!$B18,vldatabase,2,FALSE)","v":"OGE Energy Corp."},null,{"$f":"VLOOKUP('Utility Group'!$B18,vldatabase,18,FALSE)","v":0.12},null,{"$f":"'16'!I23","v":0.9992412056144061},null,0.11990894467372873,null,null,null,null,0.11990894467372873]
[17,{"$f":"VLOOKUP('Utility Group'!$B19,vldatabase,2,FALSE)","v":"Pub Sv Enterprise Grp."},null,{"$f":"VLOOKUP('Utility Group'!$B19,vldatabase,18,FALSE)","v":0.11},null,{"$f":"'16'!I24","v":1.0249328668811057},null,0.11274261535692164,null,null,null,null,0.11274261535692164]
[18,{"$f":"VLOOKUP('Utility Group'!$B20,vldatabase,2,FALSE)","v":"Sempra Energy"},null,{"$f":"VLOOKUP('Utility Group'!$B20,vldatabase,18,FALSE)","v":0.105},null,{"$f":"'16'!I25","v":1.0532581593809553},null,0.11059210673500031,null,null,null,null,0.11059210673500031]
[19,{"$f":"VLOOKUP('Utility Group'!$B21,vldatabase,2,FALSE)","v":"Southern Company"},null,{"$f":"VLOOKUP('Utility Group'!$B21,vldatabase,18,FALSE)","v":0.125},null,{"$f":"'16'!I26","v":1.0188116247384249},null,0.12735145309230311,null,null,null,null,0.12735145309230311]
[20,{"$f":"VLOOKUP('Utility Group'!$B22,vldatabase,2,FALSE)","v":"WEC Energy Group"},null,{"$f":"VLOOKUP('Utility Group'!$B22,vldatabase,18,FALSE)","v":0.125},null,{"$f":"'16'!I27","v":1.0170152279213793},null,0.12712690349017242,null,null,null,null,0.12712690349017242]
[21,{"$f":"VLOOKUP('Utility Group'!$B23,vldatabase,2,FALSE)","v":"Xcel Energy Inc."},null,{"$f":"VLOOKUP('Utility Group'!$B23,vldatabase,18,FALSE)","v":0.105},null,{"$f":"'16'!I28","v":1.0291579886548581},null,0.1080615888087601,null,null,null,null,0.1080615888087601]
[null,"Average (d)",null,null,null,null,null,{"$f":"AVERAGE(M9:M29)","v":0.10442069947259927},null,null,null,"Max",{"$f":"MAX(M9:M29)","v":0.12869367553823974}]
[null,"Midpoint (d,e)",null,null,null,null,null,{"$f":"AVERAGE(M30:M31)","v":0.10009293784608314},null,null,null,"Min",{"$f":"MIN(M9:M29)","v":7.1492200153926544E-2}]
[null,null,null,null,null,null,null,null,null,null,null,"Median",{"$f":"MEDIAN(M9:M29)","v":0.1080615888087601}]
[]
["(a)",{"$f":"'Proxy Group Risk Measures'!B35","v":"The Value Line Investment Survey (Jul. 24, Aug. 14 and Sep. 11, 2020)."}]
["(b)",{"$f":"\"Adjustment to convert year-end return to an average rate of return from \" & 'Exhibit List'!B9 & \".\"","v":"Adjustment to convert year-end return to an average rate of return from Exh. AMM-17."}]
["(c)","(a) x (b)."]
["(d)","Excludes highlighted values."]
["(e)","Average of low and high values."]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,"Criteria Min",null,{"$f":"'15 (3)'!E42","v":5.3999999999999999E-2}]
[null,null,null,null,null,null,null,null,null,null,"Criteria Max",null,{"$f":"'15 (3)'!E43","v":0.13}]

{"sheet":"21 (1)","index":25,"n_rows":55,"n_cols":10,"rows_kept":55,"cut":false,"hidden":false,"merged":[]}
[{"$f":"'Exhibit List'!C18","v":"DCF MODEL - NON-UTILITY GROUP"},null,null,null,null,null,null,null,null,{"$f":"'Exhibit List'!B18","v":"Exh. AMM-21"}]
[null,null,null,null,null,null,null,null,null,"Page 1 of 3"]
[{"$f":"'Exhibit List'!D18","v":"DIVIDEND YIELD"}]
[null,null,null,null,"(a)",null,"(b)"]
[null,"Company                ","Industry Group      ",null,"Price",null,"Dividends",null,"Yield"]
[{"$f":"A5+1","v":1},{"$f":"'Proxy Group Risk Measures'!B44","v":"Air Products & Chem."},"Chemical (Diversified)",null,{"$f":"TRANSPOSE('Stock Price (Non-Utility)'!C34:AU34)","v":286.44466666666665},null,5.36,null,{"$f":"G6/E6","v":1.8712165467676133E-2}]
[{"$f":"A6+1","v":2},{"$f":"'Proxy Group Risk Measures'!B45","v":"Amdocs Ltd."},"IT Services",null,60.72849999999999,null,1.31,null,2.1571420338062034E-2]
[3,{"$f":"'Proxy Group Risk Measures'!B46","v":"Amgen"},"Biotechnology",null,246.84933333333336,null,6.7,null,2.7142062364627274E-2]
[4,{"$f":"'Proxy Group Risk Measures'!B47","v":"Amphenol Corp."},"Electronics",null,105.69233333333334,null,1,null,9.4614241966462405E-3]
[5,{"$f":"'Proxy Group Risk Measures'!B48","v":"Apple Inc."},"Computers/Peripherals",null,420.53133333333324,null,3.33,null,7.9185538295204333E-3]
[6,{"$f":"'Proxy Group Risk Measures'!B49","v":"AT&T Inc."},"Telecom. Services",null,29.878666666666664,null,2.1,null,7.028426078807623E-2]
[7,{"$f":"'Proxy Group Risk Measures'!B50","v":"Baxter Int'l Inc."},"Med Supp Invasive",null,85.166000000000011,null,0.98,null,1.1506939388958033E-2]
[8,{"$f":"'Proxy Group Risk Measures'!B51","v":"Bristol-Myers Squibb"},"Drug",null,60.511999999999993,null,1.8,null,2.9746166049709151E-2]
[9,{"$f":"'Proxy Group Risk Measures'!B52","v":"Brown & Brown"},"Financial Svcs. (Div.)",null,44.923666666666676,null,0.34,null,7.568393793917088E-3]
[10,{"$f":"'Proxy Group Risk Measures'!B53","v":"Brown-Forman 'B'"},"Beverage",null,68.980333333333334,null,0.72,null,1.0437757621737596E-2]
[11,{"$f":"'Proxy Group Risk Measures'!B54","v":"Church & Dwight"},"Household Products",null,90.85533333333332,null,0.96,null,1.0566248174754005E-2]
[12,{"$f":"'Proxy Group Risk Measures'!B55","v":"Cisco Systems"},"Telecom. Equipment",null,45.854666666666681,null,1.44,null,3.1403564886162069E-2]
[13,{"$f":"'Proxy Group Risk Measures'!B56","v":"Coca-Cola"},"Beverage",null,47.456666666666671,null,1.68,null,3.540071644307087E-2]
[14,{"$f":"'Proxy Group Risk Measures'!B57","v":"Colgate-Palmolive"},"Household Products",null,75.99966666666667,null,1.76,null,2.3157996307001345E-2]
[15,{"$f":"'Proxy Group Risk Measures'!B58","v":"Comcast Corp."},"Cable TV",null,42.845666666666673,null,0.92,null,2.147241650264126E-2]
[16,{"$f":"'Proxy Group Risk Measures'!B59","v":"Commerce Bancshs."},"Bank (Midwest)",null,58.374999999999993,null,1.08,null,1.8501070663811566E-2]
[17,{"$f":"'Proxy Group Risk Measures'!B60","v":"Costco Wholesale"},"Retail Store",null,332.54466666666667,null,2.8,null,8.4199215343502727E-3]
[18,{"$f":"'Proxy Group Risk Measures'!B61","v":"CVS Health"},"Pharmacy Services",null,64.308666666666653,null,2,null,3.1100007256668366E-2]
[19,{"$f":"'Proxy Group Risk Measures'!B62","v":"Danaher Corp."},"Diversified Co.",null,200.08966666666669,null,0.72,null,3.5983867232857263E-3]
[20,{"$f":"'Proxy Group Risk Measures'!B63","v":"Gen'l Mills"},"Automotive",null,64.152000000000015,null,1.96,null,3.0552437959845361E-2]
[21,{"$f":"'Proxy Group Risk Measures'!B64","v":"Hormel Foods"},"Food Processing",null,50.905999999999992,null,1,null,1.9644049817310341E-2]
[22,{"$f":"'Proxy Group Risk Measures'!B65","v":"Intel Corp."},"Hotel/Gaming",null,52.119333333333337,null,1.32,null,2.5326494327121092E-2]
[23,{"$f":"'Proxy Group Risk Measures'!B66","v":"Int'l Flavors & Frag."},"Wireless Networking",null,126.20533333333334,null,3.12,null,2.4721617681239039E-2]
[24,{"$f":"'Proxy Group Risk Measures'!B67","v":"Johnson & Johnson"},"Med Supp Non-Invasive",null,148.46299999999999,null,4.04,null,2.7212167341357781E-2]
[25,{"$f":"'Proxy Group Risk Measures'!B68","v":"Kellogg"},"Food Processing",null,68.974666666666678,null,2.2999999999999998,null,3.3345576153563622E-2]
[26,{"$f":"'Proxy Group Risk Measures'!B69","v":"Kimberly-Clark"},"Household Products",null,151.72066666666669,null,4.28,null,2.8209736313664142E-2]
[27,{"$f":"'Proxy Group Risk Measures'!B70","v":"Lilly (Eli)"},"Drug",null,157.03,null,2.96,null,1.8849901292746607E-2]
[28,{"$f":"'Proxy Group Risk Measures'!B71","v":"Lockheed Martin"},"Aerospace/Defense",null,381.26500000000004,null,10,null,2.6228476256671865E-2]
[29,{"$f":"'Proxy Group Risk Measures'!B72","v":"Marsh & McLennan"},"Financial Svcs. (Div.)",null,115.27033333333335,null,1.86,null,1.613598179352305E-2]
[30,{"$f":"'Proxy Group Risk Measures'!B73","v":"McCormick & Co."},"Food Processing",null,196.43966666666671,null,2.5,null,1.2726553869805654E-2]
[31,{"$f":"'Proxy Group Risk Measures'!B74","v":"McDonald's Corp."},"Restaurant",null,199.73633333333333,null,5,null,2.5033001840760068E-2]
[32,{"$f":"'Proxy Group Risk Measures'!B75","v":"Merck & Co."},"Drug",null,80.918333333333337,null,2.44,null,3.0153858828860371E-2]
[33,{"$f":"'Proxy Group Risk Measures'!B76","v":"Microsoft Corp."},"Computer Software",null,208.47100000000003,null,2.04,null,9.7855337193182724E-3]
[34,{"$f":"'Proxy Group Risk Measures'!B77","v":"Northrop Grumman"},"Aerospace/Defense",null,321.97099999999995,null,5.8,null,1.8014044743160099E-2]
[35,{"$f":"'Proxy Group Risk Measures'!B78","v":"Oracle Corp."},"Drug",null,55.426000000000009,null,0.96,null,1.732039115216685E-2]
[36,{"$f":"'Proxy Group Risk Measures'!B79","v":"PepsiCo, Inc."},"Beverage",null,136.364,null,4.09,null,2.9993253351324394E-2]
[37,{"$f":"'Proxy Group Risk Measures'!B80","v":"Pfizer, Inc."},"Drug",null,37.802999999999997,null,1.52,null,4.0208449064889032E-2]
[38,{"$f":"'Proxy Group Risk Measures'!B81","v":"Procter & Gamble"},"Household Products",null,130.60566666666668,null,3.16,null,2.4194968569510766E-2]
[39,{"$f":"'Proxy Group Risk Measures'!B82","v":"Public Storage"},"R.E.I.T.",null,195.48400000000007,null,8,null,4.0924065396656488E-2]
[40,{"$f":"'Proxy Group Risk Measures'!B83","v":"Texas Instruments"},"Environmental",null,133.78766666666667,null,3.6,null,2.6908309933900237E-2]
[41,{"$f":"'Proxy Group Risk Measures'!B84","v":"Travelers Cos."},"Insurance (Prop/Cas.)",null,116.88733333333334,null,3.4,null,2.908783957200951E-2]
[42,{"$f":"'Proxy Group Risk Measures'!B85","v":"United Parcel Serv."},"Air Transport",null,138.48466666666664,null,4.04,null,2.917290482219452E-2]
[43,{"$f":"'Proxy Group Risk Measures'!B86","v":"Verizon Communic."},"Telecom. Services",null,57.372999999999983,null,2.4900000000000002,null,4.3400205671657414E-2]
[44,{"$f":"'Proxy Group Risk Measures'!B87","v":"Walmart Inc."},"Retail Store",null,131.44666666666663,null,2.1800000000000002,null,1.6584673124714719E-2]
[45,{"$f":"'Proxy Group Risk Measures'!B88","v":"Waste Management"},"Environmental",null,109.21300000000001,null,2.1800000000000002,null,1.9960993654601557E-2]
[]
[null,"     Average",null,null,null,null,null,null,{"$f":"AVERAGE(I6:I50)","v":2.3592554635183303E-2}]
[]
["(a)",{"$f":"'Stock Price (Non-Utility)'!B37","v":"Average of closing prices for 30 trading days ended Aug. 21, 2020."}]
["(b)","The Value Line Investment Survey, Summary & Index (Aug. 21, 2020)."]

{"sheet":"21 (2)","index":26,"n_rows":55,"n_cols":9,"rows_kept":55,"cut":false,"hidden":false,"merged":[[53,1,53,5],[4,2,4,7]]}
[{"$f":"'Exhibit List'!C19","v":"DCF MODEL - NON-UTILITY GROUP"},null,null,null,null,null,null,null,{"$f":"'Exhibit List'!B19","v":"Exh. AMM-21"}]
[null,null,null,null,null,null,null,null,"Page 2 of 3"]
[{"$f":"'Exhibit List'!D19","v":"GROWTH RATES"}]
[null,null,null,"(a)",null,"(b)",null,"(c)"]
[null,null,"Earnings Growth"]
[null,"Company                ",null,"Value Line",null,"IBES",null,"Zacks"]
[{"$f":"A6+1","v":1},{"$f":"'21 (1)'!B6","v":"Air Products & Chem."},null,0.12,null,0.1033,null,8.77E-2]
[2,{"$f":"'21 (1)'!B7","v":"Amdocs Ltd."}," ",9.5000000000000001E-2,null,4.3999999999999997E-2,null,8.5000000000000006E-2]
[3,{"$f":"'21 (1)'!B8","v":"Amgen"},null,6.5000000000000002E-2,null,6.8699999999999997E-2,null,7.5300000000000006E-2]
[4,{"$f":"'21 (1)'!B9","v":"Amphenol Corp."},null,0.09,null,0.03,null,7.51E-2]
[5,{"$f":"'21 (1)'!B10","v":"Apple Inc."},null,0.14000000000000001,null,0.1246,null,0.1067]
[6,{"$f":"'21 (1)'!B11","v":"AT&T Inc."},null,5.5E-2,null,2.8999999999999998E-3,null,5.5300000000000002E-2]
[7,{"$f":"'21 (1)'!B12","v":"Baxter Int'l Inc."},null,0.09,null,0.1,null,9.7500000000000003E-2]
[8,{"$f":"'21 (1)'!B13","v":"Bristol-Myers Squibb"},null,0.125,null,0.184,null,8.6300000000000002E-2]
[9,{"$f":"'21 (1)'!B14","v":"Brown & Brown"},null,0.105,null,8.9300000000000004E-2,null,"n/a"]
[10,{"$f":"'21 (1)'!B15","v":"Brown-Forman 'B'"},null,0.11,null,3.3300000000000003E-2,null,"n/a"]
[11,{"$f":"'21 (1)'!B16","v":"Church & Dwight"},null,0.08,null,9.4799999999999995E-2,null,8.8599999999999998E-2]
[12,{"$f":"'21 (1)'!B17","v":"Cisco Systems"},null,7.0000000000000007E-2,null,6.1800000000000001E-2,null,5.3999999999999999E-2]
[13,{"$f":"'21 (1)'!B18","v":"Coca-Cola"},null,6.5000000000000002E-2,null,2.9399999999999999E-2,null,4.8099999999999997E-2]
[14,{"$f":"'21 (1)'!B19","v":"Colgate-Palmolive"},null,0.05,null,5.91E-2,null,5.8900000000000001E-2]
[15,{"$f":"'21 (1)'!B20","v":"Comcast Corp."},null,0.13500000000000001,null,4.9500000000000002E-2,null,9.7000000000000003E-2]
[16,{"$f":"'21 (1)'!B21","v":"Commerce Bancshs."},null,0.05,null,-8.6999999999999994E-2,null,"n/a"]
[17,{"$f":"'21 (1)'!B22","v":"Costco Wholesale"},null,0.09,null,7.1499999999999994E-2,null,8.4000000000000005E-2]
[18,{"$f":"'21 (1)'!B23","v":"CVS Health"},null,0.06,null,6.3399999999999998E-2,null,5.5899999999999998E-2]
[19,{"$f":"'21 (1)'!B24","v":"Danaher Corp."},null,0.15,null,0.13020000000000001,null,0.1164]
[20,{"$f":"'21 (1)'!B25","v":"Gen'l Mills"},null,0.03,null,4.9000000000000002E-2,null,7.4999999999999997E-2]
[21,{"$f":"'21 (1)'!B26","v":"Hormel Foods"},null,8.5000000000000006E-2,null,2.9000000000000001E-2,null,7.4999999999999997E-2]
[22,{"$f":"'21 (1)'!B27","v":"Intel Corp."},null,7.0000000000000007E-2,null,8.6199999999999999E-2,null,7.4999999999999997E-2]
[23,{"$f":"'21 (1)'!B28","v":"Int'l Flavors & Frag."},null,0.08,null,3.8E-3,null,"n/a"]
[24,{"$f":"'21 (1)'!B29","v":"Johnson & Johnson"},null,0.1,null,5.0799999999999998E-2,null,5.7500000000000002E-2]
[25,{"$f":"'21 (1)'!B30","v":"Kellogg"},null,0.03,null,1.7500000000000002E-2,null,0.06]
[26,{"$f":"'21 (1)'!B31","v":"Kimberly-Clark"},null,7.0000000000000007E-2,null,6.2E-2,null,5.45E-2]
[27,{"$f":"'21 (1)'!B32","v":"Lilly (Eli)"},null,0.1,null,0.13170000000000001,null,0.1565]
[28,{"$f":"'21 (1)'!B33","v":"Lockheed Martin"},null,8.5000000000000006E-2,null,9.11E-2,null,6.93E-2]
[29,{"$f":"'21 (1)'!B34","v":"Marsh & McLennan"},null,0.09,null,4.87E-2,null,0.06]
[30,{"$f":"'21 (1)'!B35","v":"McCormick & Co."},null,6.5000000000000002E-2,null,0.05,null,5.7799999999999997E-2]
[31,{"$f":"'21 (1)'!B36","v":"McDonald's Corp."},null,0.08,null,3.8800000000000001E-2,null,7.6799999999999993E-2]
[32,{"$f":"'21 (1)'!B37","v":"Merck & Co."},null,0.09,null,6.25E-2,null,6.7400000000000002E-2]
[33,{"$f":"'21 (1)'!B38","v":"Microsoft Corp."},null,0.15,null,0.15,null,0.1371]
[34,{"$f":"'21 (1)'!B39","v":"Northrop Grumman"},null,0.105,null,8.6199999999999999E-2,null,"n/a"]
[35,{"$f":"'21 (1)'!B40","v":"Oracle Corp."},null,0.105,null,9.0399999999999994E-2,null,0.11]
[36,{"$f":"'21 (1)'!B41","v":"PepsiCo, Inc."},null,0.06,null,5.4800000000000001E-2,null,5.6099999999999997E-2]
[37,{"$f":"'21 (1)'!B42","v":"Pfizer, Inc."},null,8.5000000000000006E-2,null,5.3699999999999998E-2,null,4.2900000000000001E-2]
[38,{"$f":"'21 (1)'!B43","v":"Procter & Gamble"},null,8.5000000000000006E-2,null,7.7200000000000005E-2,null,7.4099999999999999E-2]
[39,{"$f":"'21 (1)'!B44","v":"Public Storage"},null,"n/a",null,0.17,null,3.4500000000000003E-2]
[40,{"$f":"'21 (1)'!B45","v":"Texas Instruments"},null,2.5000000000000001E-2,null,0.1,null,9.3299999999999994E-2]
[41,{"$f":"'21 (1)'!B46","v":"Travelers Cos."},null,9.5000000000000001E-2,null,3.0499999999999999E-2,null,6.6600000000000006E-2]
[42,{"$f":"'21 (1)'!B47","v":"United Parcel Serv."},null,0.06,null,5.8999999999999997E-2,null,7.7700000000000005E-2]
[43,{"$f":"'21 (1)'!B48","v":"Verizon Communic."},null,0.04,null,1.23E-2,null,3.4099999999999998E-2]
[44,{"$f":"'21 (1)'!B49","v":"Walmart Inc."},null,7.4999999999999997E-2,null,6.4100000000000004E-2,null,5.6300000000000003E-2]
[45,{"$f":"'21 (1)'!B50","v":"Waste Management"},null,5.5E-2,null,-1.26E-2,null,6.2899999999999998E-2]
[]
["(a)","The Value Line Investment Survey (various editions as of Aug. 21, 2020)."]
["(b)","www.finance.yahoo.com (retrieved Aug. 24, 2020)."]
["(c)","www.zacks.com (retrieved Aug. 24, 2020)."]

{"sheet":"21 (3)","index":27,"n_rows":65,"n_cols":15,"rows_kept":65,"cut":false,"hidden":false,"merged":[[5,3,5,8]]}
[{"$f":"'Exhibit List'!C20","v":"DCF MODEL - NON-UTILITY GROUP"},null,null,null,null,null,null,null,null,{"$f":"'Exhibit List'!B20","v":"Exh. AMM-21"}]
[null,null,null,null,null,null,null,null,null,"Page 3 of 3"]
[{"$f":"'Exhibit List'!D20","v":"DCF COST OF EQUITY ESTIMATES"}]
[]
[null,null,null,null,"(a)",null,"(a)",null,"(a)"]
[null,null,null,"Earnings Growth"]
[null,"Company                ",null,null,"Value Line",null,"IBES",null,"Zacks"]
[{"$f":"A7+1","v":1},{"$f":"'21 (1)'!B6","v":"Air Products & Chem."},null,null,{"$f":"IF('21 (2)'!D7=\"n/a\",\"n/a\",'21 (1)'!$I6+'21 (2)'!D7)","v":0.13871216546767612},null,{"$f":"IF('21 (2)'!F7=\"n/a\",\"n/a\",'21 (1)'!$I6+'21 (2)'!F7)","v":0.12201216546767614},null,{"$f":"IF('21 (2)'!H7=\"n/a\",\"n/a\",'21 (1)'!$I6+'21 (2)'!H7)","v":0.10641216546767614},null,null,null,{"$f":"IF(E8=\"n/a\",\"n/a\",IF(E8<$E$64,\"nmf\",IF(E8>$E$65,\"nmf\",E8)))","v":"nmf"},{"$f":"IF(G8=\"n/a\",\"n/a\",IF(G8<$E$64,\"nmf\",IF(G8>$E$65,\"nmf\",G8)))","v":0.12201216546767614},{"$f":"IF(I8=\"n/a\",\"n/a\",IF(I8<$E$64,\"nmf\",IF(I8>$E$65,\"nmf\",I8)))","v":0.10641216546767614}]
[2,{"$f":"'21 (1)'!B7","v":"Amdocs Ltd."},null,null,{"$f":"IF('21 (2)'!D8=\"n/a\",\"n/a\",'21 (1)'!$I7+'21 (2)'!D8)","v":0.11657142033806203},null,{"$f":"IF('21 (2)'!F8=\"n/a\",\"n/a\",'21 (1)'!$I7+'21 (2)'!F8)","v":6.5571420338062028E-2},null,{"$f":"IF('21 (2)'!H8=\"n/a\",\"n/a\",'21 (1)'!$I7+'21 (2)'!H8)","v":0.10657142033806204},null,null,null,{"$f":"IF(E9=\"n/a\",\"n/a\",IF(E9<$E$64,\"nmf\",IF(E9>$E$65,\"nmf\",E9)))","v":0.11657142033806203},{"$f":"IF(G9=\"n/a\",\"n/a\",IF(G9<$E$64,\"nmf\",IF(G9>$E$65,\"nmf\",G9)))","v":6.5571420338062028E-2},{"$f":"IF(I9=\"n/a\",\"n/a\",IF(I9<$E$64,\"nmf\",IF(I9>$E$65,\"nmf\",I9)))","v":0.10657142033806204}]
[3,{"$f":"'21 (1)'!B8","v":"Amgen"},null,null,{"$f":"IF('21 (2)'!D9=\"n/a\",\"n/a\",'21 (1)'!$I8+'21 (2)'!D9)","v":9.214206236462727E-2},null,{"$f":"IF('21 (2)'!F9=\"n/a\",\"n/a\",'21 (1)'!$I8+'21 (2)'!F9)","v":9.5842062364627278E-2},null,{"$f":"IF('21 (2)'!H9=\"n/a\",\"n/a\",'21 (1)'!$I8+'21 (2)'!H9)","v":0.10244206236462727},null,null,null,{"$f":"IF(E10=\"n/a\",\"n/a\",IF(E10<$E$64,\"nmf\",IF(E10>$E$65,\"nmf\",E10)))","v":9.214206236462727E-2},{"$f":"IF(G10=\"n/a\",\"n/a\",IF(G10<$E$64,\"nmf\",IF(G10>$E$65,\"nmf\",G10)))","v":9.5842062364627278E-2},{"$f":"IF(I10=\"n/a\",\"n/a\",IF(I10<$E$64,\"nmf\",IF(I10>$E$65,\"nmf\",I10)))","v":0.10244206236462727}]
[4,{"$f":"'21 (1)'!B9","v":"Amphenol Corp."},null,null,{"$f":"IF('21 (2)'!D10=\"n/a\",\"n/a\",'21 (1)'!$I9+'21 (2)'!D10)","v":9.9461424196646234E-2},null,{"$f":"IF('21 (2)'!F10=\"n/a\",\"n/a\",'21 (1)'!$I9+'21 (2)'!F10)","v":3.9461424196646236E-2},null,{"$f":"IF('21 (2)'!H10=\"n/a\",\"n/a\",'21 (1)'!$I9+'21 (2)'!H10)","v":8.4561424196646237E-2},null,null,null,9.9461424196646234E-2,"nmf",8.4561424196646237E-2]
[5,{"$f":"'21 (1)'!B10","v":"Apple Inc."},null,null,{"$f":"IF('21 (2)'!D11=\"n/a\",\"n/a\",'21 (1)'!$I10+'21 (2)'!D11)","v":0.14791855382952046},null,{"$f":"IF('21 (2)'!F11=\"n/a\",\"n/a\",'21 (1)'!$I10+'21 (2)'!F11)","v":0.13251855382952044},null,{"$f":"IF('21 (2)'!H11=\"n/a\",\"n/a\",'21 (1)'!$I10+'21 (2)'!H11)","v":0.11461855382952044},null,null,null,"nmf","nmf",0.11461855382952044]
[6,{"$f":"'21 (1)'!B11","v":"AT&T Inc."},null,null,{"$f":"IF('21 (2)'!D12=\"n/a\",\"n/a\",'21 (1)'!$I11+'21 (2)'!D12)","v":0.12528426078807622},null,{"$f":"IF('21 (2)'!F12=\"n/a\",\"n/a\",'21 (1)'!$I11+'21 (2)'!F12)","v":7.318426078807623E-2},null,{"$f":"IF('21 (2)'!H12=\"n/a\",\"n/a\",'21 (1)'!$I11+'21 (2)'!H12)","v":0.12558426078807622},null,null,null,0.12528426078807622,7.318426078807623E-2,0.12558426078807622]
[7,{"$f":"'21 (1)'!B12","v":"Baxter Int'l Inc."},null,null,{"$f":"IF('21 (2)'!D13=\"n/a\",\"n/a\",'21 (1)'!$I12+'21 (2)'!D13)","v":0.10150693938895802},null,{"$f":"IF('21 (2)'!F13=\"n/a\",\"n/a\",'21 (1)'!$I12+'21 (2)'!F13)","v":0.11150693938895803},null,{"$f":"IF('21 (2)'!H13=\"n/a\",\"n/a\",'21 (1)'!$I12+'21 (2)'!H13)","v":0.10900693938895803},null,null,null,0.10150693938895802,0.11150693938895803,0.10900693938895803]
[8,{"$f":"'21 (1)'!B13","v":"Bristol-Myers Squibb"},null,null,{"$f":"IF('21 (2)'!D14=\"n/a\",\"n/a\",'21 (1)'!$I13+'21 (2)'!D14)","v":0.15474616604970914},null,{"$f":"IF('21 (2)'!F14=\"n/a\",\"n/a\",'21 (1)'!$I13+'21 (2)'!F14)","v":0.21374616604970914},null,{"$f":"IF('21 (2)'!H14=\"n/a\",\"n/a\",'21 (1)'!$I13+'21 (2)'!H14)","v":0.11604616604970916},null,null,null,"nmf","nmf",0.11604616604970916]
[9,{"$f":"'21 (1)'!B14","v":"Brown & Brown"},null,null,{"$f":"IF('21 (2)'!D15=\"n/a\",\"n/a\",'21 (1)'!$I14+'21 (2)'!D15)","v":0.11256839379391709},null,{"$f":"IF('21 (2)'!F15=\"n/a\",\"n/a\",'21 (1)'!$I14+'21 (2)'!F15)","v":9.6868393793917096E-2},null,{"$f":"IF('21 (2)'!H15=\"n/a\",\"n/a\",'21 (1)'!$I14+'21 (2)'!H15)","v":"n/a"},null,null,null,0.11256839379391709,9.6868393793917096E-2,"n/a"]
[10,{"$f":"'21 (1)'!B15","v":"Brown-Forman 'B'"},null,null,{"$f":"IF('21 (2)'!D16=\"n/a\",\"n/a\",'21 (1)'!$I15+'21 (2)'!D16)","v":0.1204377576217376},null,{"$f":"IF('21 (2)'!F16=\"n/a\",\"n/a\",'21 (1)'!$I15+'21 (2)'!F16)","v":4.3737757621737601E-2},null,{"$f":"IF('21 (2)'!H16=\"n/a\",\"n/a\",'21 (1)'!$I15+'21 (2)'!H16)","v":"n/a"},null,null,null,0.1204377576217376,"nmf","n/a"]
[11,{"$f":"'21 (1)'!B16","v":"Church & Dwight"},null,null,{"$f":"IF('21 (2)'!D17=\"n/a\",\"n/a\",'21 (1)'!$I16+'21 (2)'!D17)","v":9.0566248174754005E-2},null,{"$f":"IF('21 (2)'!F17=\"n/a\",\"n/a\",'21 (1)'!$I16+'21 (2)'!F17)","v":0.105366248174754},null,{"$f":"IF('21 (2)'!H17=\"n/a\",\"n/a\",'21 (1)'!$I16+'21 (2)'!H17)","v":9.9166248174754001E-2},null,null,null,9.0566248174754005E-2,0.105366248174754,9.9166248174754001E-2]
[12,{"$f":"'21 (1)'!B17","v":"Cisco Systems"},null,null,{"$f":"IF('21 (2)'!D18=\"n/a\",\"n/a\",'21 (1)'!$I17+'21 (2)'!D18)","v":0.10140356488616208},null,{"$f":"IF('21 (2)'!F18=\"n/a\",\"n/a\",'21 (1)'!$I17+'21 (2)'!F18)","v":9.3203564886162077E-2},null,{"$f":"IF('21 (2)'!H18=\"n/a\",\"n/a\",'21 (1)'!$I17+'21 (2)'!H18)","v":8.5403564886162076E-2},null,null,null,0.10140356488616208,9.3203564886162077E-2,8.5403564886162076E-2]
[13,{"$f":"'21 (1)'!B18","v":"Coca-Cola"},null,null,{"$f":"IF('21 (2)'!D19=\"n/a\",\"n/a\",'21 (1)'!$I18+'21 (2)'!D19)","v":0.10040071644307087},null,{"$f":"IF('21 (2)'!F19=\"n/a\",\"n/a\",'21 (1)'!$I18+'21 (2)'!F19)","v":6.4800716443070866E-2},null,{"$f":"IF('21 (2)'!H19=\"n/a\",\"n/a\",'21 (1)'!$I18+'21 (2)'!H19)","v":8.350071644307086E-2},null,null,null,0.10040071644307087,6.4800716443070866E-2,8.350071644307086E-2]
[14,{"$f":"'21 (1)'!B19","v":"Colgate-Palmolive"},null,null,{"$f":"IF('21 (2)'!D20=\"n/a\",\"n/a\",'21 (1)'!$I19+'21 (2)'!D20)","v":7.3157996307001344E-2},null,{"$f":"IF('21 (2)'!F20=\"n/a\",\"n/a\",'21 (1)'!$I19+'21 (2)'!F20)","v":8.2257996307001341E-2},null,{"$f":"IF('21 (2)'!H20=\"n/a\",\"n/a\",'21 (1)'!$I19+'21 (2)'!H20)","v":8.2057996307001349E-2},null,null,null,7.3157996307001344E-2,8.2257996307001341E-2,8.2057996307001349E-2]
[15,{"$f":"'21 (1)'!B20","v":"Comcast Corp."},null,null,{"$f":"IF('21 (2)'!D21=\"n/a\",\"n/a\",'21 (1)'!$I20+'21 (2)'!D21)","v":0.15647241650264127},null,{"$f":"IF('21 (2)'!F21=\"n/a\",\"n/a\",'21 (1)'!$I20+'21 (2)'!F21)","v":7.0972416502641258E-2},null,{"$f":"IF('21 (2)'!H21=\"n/a\",\"n/a\",'21 (1)'!$I20+'21 (2)'!H21)","v":0.11847241650264126},null,null,null,"nmf",7.0972416502641258E-2,0.11847241650264126]
[16,{"$f":"'21 (1)'!B21","v":"Commerce Bancshs."},null,null,{"$f":"IF('21 (2)'!D22=\"n/a\",\"n/a\",'21 (1)'!$I21+'21 (2)'!D22)","v":6.8501070663811572E-2},null,{"$f":"IF('21 (2)'!F22=\"n/a\",\"n/a\",'21 (1)'!$I21+'21 (2)'!F22)","v":-6.8498929336188424E-2},null,{"$f":"IF('21 (2)'!H22=\"n/a\",\"n/a\",'21 (1)'!$I21+'21 (2)'!H22)","v":"n/a"},null,null,null,6.8501070663811572E-2,"nmf","n/a"]
[17,{"$f":"'21 (1)'!B22","v":"Costco Wholesale"},null,null,{"$f":"IF('21 (2)'!D23=\"n/a\",\"n/a\",'21 (1)'!$I22+'21 (2)'!D23)","v":9.8419921534350266E-2},null,{"$f":"IF('21 (2)'!F23=\"n/a\",\"n/a\",'21 (1)'!$I22+'21 (2)'!F23)","v":7.9919921534350263E-2},null,{"$f":"IF('21 (2)'!H23=\"n/a\",\"n/a\",'21 (1)'!$I22+'21 (2)'!H23)","v":9.2419921534350274E-2},null,null,null,9.8419921534350266E-2,7.9919921534350263E-2,9.2419921534350274E-2]
[18,{"$f":"'21 (1)'!B23","v":"CVS Health"},null,null,{"$f":"IF('21 (2)'!D24=\"n/a\",\"n/a\",'21 (1)'!$I23+'21 (2)'!D24)","v":9.1100007256668364E-2},null,{"$f":"IF('21 (2)'!F24=\"n/a\",\"n/a\",'21 (1)'!$I23+'21 (2)'!F24)","v":9.4500007256668364E-2},null,{"$f":"IF('21 (2)'!H24=\"n/a\",\"n/a\",'21 (1)'!$I23+'21 (2)'!H24)","v":8.7000007256668371E-2},null,null,null,9.1100007256668364E-2,9.4500007256668364E-2,8.7000007256668371E-2]
[19,{"$f":"'21 (1)'!B24","v":"Danaher Corp."},null,null,{"$f":"IF('21 (2)'!D25=\"n/a\",\"n/a\",'21 (1)'!$I24+'21 (2)'!D25)","v":0.15359838672328571},null,{"$f":"IF('21 (2)'!F25=\"n/a\",\"n/a\",'21 (1)'!$I24+'21 (2)'!F25)","v":0.13379838672328573},null,{"$f":"IF('21 (2)'!H25=\"n/a\",\"n/a\",'21 (1)'!$I24+'21 (2)'!H25)","v":0.11999838672328574},null,null,null,"nmf","nmf",0.11999838672328574]
[20,{"$f":"'21 (1)'!B25","v":"Gen'l Mills"},null,null,{"$f":"IF('21 (2)'!D26=\"n/a\",\"n/a\",'21 (1)'!$I25+'21 (2)'!D26)","v":6.0552437959845357E-2},null,{"$f":"IF('21 (2)'!F26=\"n/a\",\"n/a\",'21 (1)'!$I25+'21 (2)'!F26)","v":7.955243795984536E-2},null,{"$f":"IF('21 (2)'!H26=\"n/a\",\"n/a\",'21 (1)'!$I25+'21 (2)'!H26)","v":0.10555243795984535},null,null,null,6.0552437959845357E-2,7.955243795984536E-2,0.10555243795984535]
[21,{"$f":"'21 (1)'!B26","v":"Hormel Foods"},null,null,{"$f":"IF('21 (2)'!D27=\"n/a\",\"n/a\",'21 (1)'!$I26+'21 (2)'!D27)","v":0.10464404981731035},null,{"$f":"IF('21 (2)'!F27=\"n/a\",\"n/a\",'21 (1)'!$I26+'21 (2)'!F27)","v":4.8644049817310339E-2},null,{"$f":"IF('21 (2)'!H27=\"n/a\",\"n/a\",'21 (1)'!$I26+'21 (2)'!H27)","v":9.4644049817310338E-2},null,null,null,0.10464404981731035,"nmf",9.4644049817310338E-2]
[22,{"$f":"'21 (1)'!B27","v":"Intel Corp."},null,null,{"$f":"IF('21 (2)'!D28=\"n/a\",\"n/a\",'21 (1)'!$I27+'21 (2)'!D28)","v":9.5326494327121092E-2},null,{"$f":"IF('21 (2)'!F28=\"n/a\",\"n/a\",'21 (1)'!$I27+'21 (2)'!F28)","v":0.11152649432712108},null,{"$f":"IF('21 (2)'!H28=\"n/a\",\"n/a\",'21 (1)'!$I27+'21 (2)'!H28)","v":0.1003264943271211},null,null,null,9.5326494327121092E-2,0.11152649432712108,0.1003264943271211]
[23,{"$f":"'21 (1)'!B28","v":"Int'l Flavors & Frag."},null,null,{"$f":"IF('21 (2)'!D29=\"n/a\",\"n/a\",'21 (1)'!$I28+'21 (2)'!D29)","v":0.10472161768123904},null,{"$f":"IF('21 (2)'!F29=\"n/a\",\"n/a\",'21 (1)'!$I28+'21 (2)'!F29)","v":2.852161768123904E-2},null,{"$f":"IF('21 (2)'!H29=\"n/a\",\"n/a\",'21 (1)'!$I28+'21 (2)'!H29)","v":"n/a"},null,null,null,0.10472161768123904,"nmf","n/a"]
[24,{"$f":"'21 (1)'!B29","v":"Johnson & Johnson"},null,null,{"$f":"IF('21 (2)'!D30=\"n/a\",\"n/a\",'21 (1)'!$I29+'21 (2)'!D30)","v":0.12721216734135779},null,{"$f":"IF('21 (2)'!F30=\"n/a\",\"n/a\",'21 (1)'!$I29+'21 (2)'!F30)","v":7.8012167341357783E-2},null,{"$f":"IF('21 (2)'!H30=\"n/a\",\"n/a\",'21 (1)'!$I29+'21 (2)'!H30)","v":8.471216734135778E-2},null,null,null,0.12721216734135779,7.8012167341357783E-2,8.471216734135778E-2]
[25,{"$f":"'21 (1)'!B30","v":"Kellogg"},null,null,{"$f":"IF('21 (2)'!D31=\"n/a\",\"n/a\",'21 (1)'!$I30+'21 (2)'!D31)","v":6.3345576153563621E-2},null,{"$f":"IF('21 (2)'!F31=\"n/a\",\"n/a\",'21 (1)'!$I30+'21 (2)'!F31)","v":5.0845576153563624E-2},null,{"$f":"IF('21 (2)'!H31=\"n/a\",\"n/a\",'21 (1)'!$I30+'21 (2)'!H31)","v":9.334557615356362E-2},null,null,null,6.3345576153563621E-2,"nmf",9.334557615356362E-2]
[26,{"$f":"'21 (1)'!B31","v":"Kimberly-Clark"},null,null,{"$f":"IF('21 (2)'!D32=\"n/a\",\"n/a\",'21 (1)'!$I31+'21 (2)'!D32)","v":9.8209736313664142E-2},null,{"$f":"IF('21 (2)'!F32=\"n/a\",\"n/a\",'21 (1)'!$I31+'21 (2)'!F32)","v":9.0209736313664135E-2},null,{"$f":"IF('21 (2)'!H32=\"n/a\",\"n/a\",'21 (1)'!$I31+'21 (2)'!H32)","v":8.2709736313664142E-2},null,null,null,9.8209736313664142E-2,9.0209736313664135E-2,8.2709736313664142E-2]
[27,{"$f":"'21 (1)'!B32","v":"Lilly (Eli)"},null,null,{"$f":"IF('21 (2)'!D33=\"n/a\",\"n/a\",'21 (1)'!$I32+'21 (2)'!D33)","v":0.11884990129274661},null,{"$f":"IF('21 (2)'!F33=\"n/a\",\"n/a\",'21 (1)'!$I32+'21 (2)'!F33)","v":0.15054990129274662},null,{"$f":"IF('21 (2)'!H33=\"n/a\",\"n/a\",'21 (1)'!$I32+'21 (2)'!H33)","v":0.17534990129274661},null,null,null,0.11884990129274661,"nmf","nmf"]
[28,{"$f":"'21 (1)'!B33","v":"Lockheed Martin"},null,null,{"$f":"IF('21 (2)'!D34=\"n/a\",\"n/a\",'21 (1)'!$I33+'21 (2)'!D34)","v":0.11122847625667187},null,{"$f":"IF('21 (2)'!F34=\"n/a\",\"n/a\",'21 (1)'!$I33+'21 (2)'!F34)","v":0.11732847625667187},null,{"$f":"IF('21 (2)'!H34=\"n/a\",\"n/a\",'21 (1)'!$I33+'21 (2)'!H34)","v":9.5528476256671865E-2},null,null,null,0.11122847625667187,0.11732847625667187,9.5528476256671865E-2]
[29,{"$f":"'21 (1)'!B34","v":"Marsh & McLennan"},null,null,{"$f":"IF('21 (2)'!D35=\"n/a\",\"n/a\",'21 (1)'!$I34+'21 (2)'!D35)","v":0.10613598179352304},null,{"$f":"IF('21 (2)'!F35=\"n/a\",\"n/a\",'21 (1)'!$I34+'21 (2)'!F35)","v":6.4835981793523054E-2},null,{"$f":"IF('21 (2)'!H35=\"n/a\",\"n/a\",'21 (1)'!$I34+'21 (2)'!H35)","v":7.6135981793523044E-2},null,null,null,0.10613598179352304,6.4835981793523054E-2,7.6135981793523044E-2]
[30,{"$f":"'21 (1)'!B35","v":"McCormick & Co."},null,null,{"$f":"IF('21 (2)'!D36=\"n/a\",\"n/a\",'21 (1)'!$I35+'21 (2)'!D36)","v":7.7726553869805662E-2},null,{"$f":"IF('21 (2)'!F36=\"n/a\",\"n/a\",'21 (1)'!$I35+'21 (2)'!F36)","v":6.2726553869805662E-2},null,{"$f":"IF('21 (2)'!H36=\"n/a\",\"n/a\",'21 (1)'!$I35+'21 (2)'!H36)","v":7.052655386980565E-2},null,null,null,7.7726553869805662E-2,6.2726553869805662E-2,7.052655386980565E-2]
[31,{"$f":"'21 (1)'!B36","v":"McDonald's Corp."},null,null,{"$f":"IF('21 (2)'!D37=\"n/a\",\"n/a\",'21 (1)'!$I36+'21 (2)'!D37)","v":0.10503300184076007},null,{"$f":"IF('21 (2)'!F37=\"n/a\",\"n/a\",'21 (1)'!$I36+'21 (2)'!F37)","v":6.3833001840760073E-2},null,{"$f":"IF('21 (2)'!H37=\"n/a\",\"n/a\",'21 (1)'!$I36+'21 (2)'!H37)","v":0.10183300184076007},null,null,null,0.10503300184076007,6.3833001840760073E-2,0.10183300184076007]
[32,{"$f":"'21 (1)'!B37","v":"Merck & Co."},null,null,{"$f":"IF('21 (2)'!D38=\"n/a\",\"n/a\",'21 (1)'!$I37+'21 (2)'!D38)","v":0.12015385882886037},null,{"$f":"IF('21 (2)'!F38=\"n/a\",\"n/a\",'21 (1)'!$I37+'21 (2)'!F38)","v":9.2653858828860375E-2},null,{"$f":"IF('21 (2)'!H38=\"n/a\",\"n/a\",'21 (1)'!$I37+'21 (2)'!H38)","v":9.7553858828860376E-2},null,null,null,0.12015385882886037,9.2653858828860375E-2,9.7553858828860376E-2]
[33,{"$f":"'21 (1)'!B38","v":"Microsoft Corp."},null,null,{"$f":"IF('21 (2)'!D39=\"n/a\",\"n/a\",'21 (1)'!$I38+'21 (2)'!D39)","v":0.15978553371931828},null,{"$f":"IF('21 (2)'!F39=\"n/a\",\"n/a\",'21 (1)'!$I38+'21 (2)'!F39)","v":0.15978553371931828},null,{"$f":"IF('21 (2)'!H39=\"n/a\",\"n/a\",'21 (1)'!$I38+'21 (2)'!H39)","v":0.14688553371931828},null,null,null,"nmf","nmf","nmf"]
[34,{"$f":"'21 (1)'!B39","v":"Northrop Grumman"},null,null,{"$f":"IF('21 (2)'!D40=\"n/a\",\"n/a\",'21 (1)'!$I39+'21 (2)'!D40)","v":0.12301404474316009},null,{"$f":"IF('21 (2)'!F40=\"n/a\",\"n/a\",'21 (1)'!$I39+'21 (2)'!F40)","v":0.10421404474316009},null,{"$f":"IF('21 (2)'!H40=\"n/a\",\"n/a\",'21 (1)'!$I39+'21 (2)'!H40)","v":"n/a"},null,null,null,0.12301404474316009,0.10421404474316009,"n/a"]
[35,{"$f":"'21 (1)'!B40","v":"Oracle Corp."},null,null,{"$f":"IF('21 (2)'!D41=\"n/a\",\"n/a\",'21 (1)'!$I40+'21 (2)'!D41)","v":0.12232039115216685},null,{"$f":"IF('21 (2)'!F41=\"n/a\",\"n/a\",'21 (1)'!$I40+'21 (2)'!F41)","v":0.10772039115216685},null,{"$f":"IF('21 (2)'!H41=\"n/a\",\"n/a\",'21 (1)'!$I40+'21 (2)'!H41)","v":0.12732039115216684},null,null,null,0.12232039115216685,0.10772039115216685,0.12732039115216684]
[36,{"$f":"'21 (1)'!B41","v":"PepsiCo, Inc."},null,null,{"$f":"IF('21 (2)'!D42=\"n/a\",\"n/a\",'21 (1)'!$I41+'21 (2)'!D42)","v":8.9993253351324395E-2},null,{"$f":"IF('21 (2)'!F42=\"n/a\",\"n/a\",'21 (1)'!$I41+'21 (2)'!F42)","v":8.4793253351324399E-2},null,{"$f":"IF('21 (2)'!H42=\"n/a\",\"n/a\",'21 (1)'!$I41+'21 (2)'!H42)","v":8.6093253351324395E-2},null,null,null,8.9993253351324395E-2,8.4793253351324399E-2,8.6093253351324395E-2]
[37,{"$f":"'21 (1)'!B42","v":"Pfizer, Inc."},null,null,{"$f":"IF('21 (2)'!D43=\"n/a\",\"n/a\",'21 (1)'!$I42+'21 (2)'!D43)","v":0.12520844906488904},null,{"$f":"IF('21 (2)'!F43=\"n/a\",\"n/a\",'21 (1)'!$I42+'21 (2)'!F43)","v":9.390844906488903E-2},null,{"$f":"IF('21 (2)'!H43=\"n/a\",\"n/a\",'21 (1)'!$I42+'21 (2)'!H43)","v":8.3108449064889039E-2},null,null,null,0.12520844906488904,9.390844906488903E-2,8.3108449064889039E-2]
[38,{"$f":"'21 (1)'!B43","v":"Procter & Gamble"},null,null,{"$f":"IF('21 (2)'!D44=\"n/a\",\"n/a\",'21 (1)'!$I43+'21 (2)'!D44)","v":0.10919496856951078},null,{"$f":"IF('21 (2)'!F44=\"n/a\",\"n/a\",'21 (1)'!$I43+'21 (2)'!F44)","v":0.10139496856951077},null,{"$f":"IF('21 (2)'!H44=\"n/a\",\"n/a\",'21 (1)'!$I43+'21 (2)'!H44)","v":9.8294968569510768E-2},null,null,null,0.10919496856951078,0.10139496856951077,9.8294968569510768E-2]
[39,{"$f":"'21 (1)'!B44","v":"Public Storage"},null,null,{"$f":"IF('21 (2)'!D45=\"n/a\",\"n/a\",'21 (1)'!$I44+'21 (2)'!D45)","v":"n/a"},null,{"$f":"IF('21 (2)'!F45=\"n/a\",\"n/a\",'21 (1)'!$I44+'21 (2)'!F45)","v":0.21092406539665651},null,{"$f":"IF('21 (2)'!H45=\"n/a\",\"n/a\",'21 (1)'!$I44+'21 (2)'!H45)","v":7.5424065396656498E-2},null,null,null,"n/a","nmf",7.5424065396656498E-2]
[40,{"$f":"'21 (1)'!B45","v":"Texas Instruments"},null,null,{"$f":"IF('21 (2)'!D46=\"n/a\",\"n/a\",'21 (1)'!$I45+'21 (2)'!D46)","v":5.1908309933900235E-2},null,{"$f":"IF('21 (2)'!F46=\"n/a\",\"n/a\",'21 (1)'!$I45+'21 (2)'!F46)","v":0.12690830993390023},null,{"$f":"IF('21 (2)'!H46=\"n/a\",\"n/a\",'21 (1)'!$I45+'21 (2)'!H46)","v":0.12020830993390023},null,null,null,"nmf",0.12690830993390023,0.12020830993390023]
[41,{"$f":"'21 (1)'!B46","v":"Travelers Cos."},null,null,{"$f":"IF('21 (2)'!D47=\"n/a\",\"n/a\",'21 (1)'!$I46+'21 (2)'!D47)","v":0.12408783957200951},null,{"$f":"IF('21 (2)'!F47=\"n/a\",\"n/a\",'21 (1)'!$I46+'21 (2)'!F47)","v":5.9587839572009513E-2},null,{"$f":"IF('21 (2)'!H47=\"n/a\",\"n/a\",'21 (1)'!$I46+'21 (2)'!H47)","v":9.568783957200952E-2},null,null,null,0.12408783957200951,5.9587839572009513E-2,9.568783957200952E-2]
[42,{"$f":"'21 (1)'!B47","v":"United Parcel Serv."},null,null,{"$f":"IF('21 (2)'!D48=\"n/a\",\"n/a\",'21 (1)'!$I47+'21 (2)'!D48)","v":8.9172904822194518E-2},null,{"$f":"IF('21 (2)'!F48=\"n/a\",\"n/a\",'21 (1)'!$I47+'21 (2)'!F48)","v":8.8172904822194517E-2},null,{"$f":"IF('21 (2)'!H48=\"n/a\",\"n/a\",'21 (1)'!$I47+'21 (2)'!H48)","v":0.10687290482219453},null,null,null,8.9172904822194518E-2,8.8172904822194517E-2,0.10687290482219453]
[43,{"$f":"'21 (1)'!B48","v":"Verizon Communic."},null,null,{"$f":"IF('21 (2)'!D49=\"n/a\",\"n/a\",'21 (1)'!$I48+'21 (2)'!D49)","v":8.3400205671657415E-2},null,{"$f":"IF('21 (2)'!F49=\"n/a\",\"n/a\",'21 (1)'!$I48+'21 (2)'!F49)","v":5.5700205671657413E-2},null,{"$f":"IF('21 (2)'!H49=\"n/a\",\"n/a\",'21 (1)'!$I48+'21 (2)'!H49)","v":7.7500205671657413E-2},null,null,null,8.3400205671657415E-2,5.5700205671657413E-2,7.7500205671657413E-2]
[44,{"$f":"'21 (1)'!B49","v":"Walmart Inc."},null,null,{"$f":"IF('21 (2)'!D50=\"n/a\",\"n/a\",'21 (1)'!$I49+'21 (2)'!D50)","v":9.1584673124714716E-2},null,{"$f":"IF('21 (2)'!F50=\"n/a\",\"n/a\",'21 (1)'!$I49+'21 (2)'!F50)","v":8.0684673124714723E-2},null,{"$f":"IF('21 (2)'!H50=\"n/a\",\"n/a\",'21 (1)'!$I49+'21 (2)'!H50)","v":7.2884673124714722E-2},null,null,null,9.1584673124714716E-2,8.0684673124714723E-2,7.2884673124714722E-2]
[45,{"$f":"'21 (1)'!B50","v":"Waste Management"},null,null,{"$f":"IF('21 (2)'!D51=\"n/a\",\"n/a\",'21 (1)'!$I50+'21 (2)'!D51)","v":7.4960993654601557E-2},null,{"$f":"IF('21 (2)'!F51=\"n/a\",\"n/a\",'21 (1)'!$I50+'21 (2)'!F51)","v":7.3609936546015567E-3},null,{"$f":"IF('21 (2)'!H51=\"n/a\",\"n/a\",'21 (1)'!$I50+'21 (2)'!H51)","v":8.2860993654601561E-2},null,null,null,7.4960993654601557E-2,"nmf",8.2860993654601561E-2]
[]
[null,"Average (b)",null,null,{"$f":"AVERAGE(M8:M52)","v":0.10047565840433896},null,{"$f":"AVERAGE(N8:N52)","v":8.8117808180721929E-2},null,{"$f":"AVERAGE(O8:O52)","v":9.6378595764929423E-2},null,{"$f":"AVERAGE(E54:I54)","v":9.4990687449996766E-2},"Min",{"$f":"MIN(M8:M52)","v":6.0552437959845357E-2},{"$f":"MIN(N8:N52)","v":5.5700205671657413E-2},{"$f":"MIN(O8:O52)","v":7.052655386980565E-2}]
[null,"Midpoint (b,c)",null,null,{"$f":"AVERAGE(M54:M55)","v":9.3882302650601573E-2},null,{"$f":"AVERAGE(N54:N55)","v":9.1304257802778815E-2},null,{"$f":"AVERAGE(O54:O55)","v":9.8923472510986238E-2},null,{"$f":"AVERAGE(E55:I55)","v":9.4703344321455551E-2},"Max",{"$f":"MAX(M8:M52)","v":0.12721216734135779},{"$f":"MAX(N8:N52)","v":0.12690830993390023},{"$f":"MAX(O8:O52)","v":0.12732039115216684}]
[]
["(a)",{"$f":"\"Sum of dividend yield (\" & '21 (3)'!J1 & \", p. 1) and respective growth rate (\" & J1 & \", p. 2).\"","v":"Sum of dividend yield (Exh. AMM-21, p. 1) and respective growth rate (Exh. AMM-21, p. 2)."}]
["(b)","Excludes highlighted figures."]
["(c)","Average of low and high values."]
[]
[]
[]
[]
[null,"Criteria Min",null,null,{"$f":"'15 (3)'!E42","v":5.3999999999999999E-2}]
[null,"Criteria Max",null,null,{"$f":"'15 (3)'!E43","v":0.13}]

{"sheet":"Allowed ROEs","index":28,"n_rows":57,"n_cols":7,"rows_kept":57,"cut":false,"hidden":false,"merged":[[3,0,3,7],[56,0,57,7]]}
["STATE ALLOWED ROEs"]
[]
["RRA INTEGRATED ELECTRIC UTILITIES"]
[]
[null,null,null,null,null,"Allowed"]
[null,"Company                                      ","State","Date",null,"ROE"]
[1,"Indianapolis Power & Light ","IN","2018-10-31",null,9.9900000000000003E-2]
[{"$f":"A7+1","v":2},"Kansas City Power & Light","KS","2018-12-13",null,9.2999999999999999E-2]
[3,"Portland General Electric Co.","OR","2018-12-14",null,9.5000000000000001E-2]
[4,"Consumers Energy Co.","MI","2019-01-09",null,0.1]
[5,"Appalachian Power Co.","WV","2019-02-27",null,9.7500000000000003E-2]
[6,"Public Svc Company of Oklahoma","OK","2019-03-14",null,9.4E-2]
[7,"Kentucky Utilities Co.","KY","2019-04-30",null,9.7299999999999998E-2]
[8,"Louisville Gas and Electric Co.","KY","2019-04-30",null,9.7299999999999998E-2]
[9,"Duke Energy Carolinas","SC","2019-05-01",null,9.5000000000000001E-2]
[10,"DTE Electric Co.","MI","2019-05-02",null,0.1]
[11,"Duke Energy Progress","SC","2019-05-08",null,9.5000000000000001E-2]
[12,"Otter Tail Power Co.","SD","2019-05-14",null,8.7499999999999994E-2]
[13,"Maui Electric Co.","HI","2019-05-16",null,9.5000000000000001E-2]
[14,"Upper Peninsula Power Co.","MI","2019-05-23",null,9.9000000000000005E-2]
[15,"Green Mountain Power Corp.","VT","2019-08-29",null,9.06E-2]
[16,"Northern States Power - WI","WI","2019-09-04",null,0.1]
[17,"Wisconsin Electric Power Co.","WI","2019-10-31",null,0.1]
[18,"Wisconsin Public Service Corp.","WI","2019-10-31",null,0.1]
[19,"Entergy New Orleans LLC","LA","2019-11-07",null,9.35E-2]
[20,"Avista Corp.","ID","2019-11-29",null,9.5000000000000001E-2]
[21,"Northern Indiana Public Service Co.","IN","2019-12-04",null,9.7500000000000003E-2]
[22,"Georgia Power Co.","GA","2019-12-17",null,0.105]
[23,"Pacific Gas and Electric Co.","CA","2019-12-19",null,0.10249999999999999]
[24,"San Diego Gas & Electric Co.","CA","2019-12-19",null,0.10199999999999999]
[25,"Southern California Edison Co.","CA","2019-12-19",null,0.10299999999999999]
[26,"NorthWestern Corp.","MT","2019-10-29",null,9.6500000000000002E-2]
[27,"Southwestern Electric Power Co.","AR","2019-12-20",null,9.4500000000000001E-2]
[28,"Sierra Pacific Power Co.","NV","2019-12-24",null,9.5000000000000001E-2]
[29,"Interstate Power and Light","IA","2020-01-08",null,0.1002]
[30,"Indiana Michigan Power Co.","MI","2020-01-23",null,9.8599999999999993E-2]
[31,"PacifiCorp","CA","2020-02-06",null,0.1]
[32,"Public Service Co. of Colorado","CO","2020-02-11",null,9.2999999999999999E-2]
[33,"Virginia Electric and Power Co.","NC","2020-02-24",null,9.7500000000000003E-2]
[34,"Indiana Michigan Power Co.","IN","2020-03-11",null,9.7000000000000003E-2]
[35,"Avista Corp.","WA","2020-03-25",null,9.4E-2]
[36,"Duke Energy Kentucky, Inc.","KY","2020-04-27",null,9.2499999999999999E-2]
[37,"DTE Electric Co.","MI","2020-05-08",null,9.9000000000000005E-2]
[38,"Southwestern Public Service Co.","NM","2020-05-20",null,9.4500000000000001E-2]
[39,"Duke Energy Indiana, LLC","IN","2020-06-29",null,9.7000000000000003E-2]
[40,"Empire District Electric Co.","MO","2020-07-01",null,9.2499999999999999E-2]
[41,"Puget Sound Energy, Inc.","WA","2020-07-08",null,9.4E-2]
[42,"Hawaii Electric Light Co., Inc.","HI","2020-07-28",null,9.5000000000000001E-2]
[43,"Green Mountain Power Corp.","VT","2020-08-27",null,8.2000000000000003E-2]
[44,"Liberty Utilities (CalPeco Electric) LLC","CA","2020-08-27",null,0.1]
[45,"Southwestern Public Service Co.","TX","2020-08-27",null,9.4500000000000001E-2]
[]
[null,"Range of Reasonableness",null,null,{"$f":"MIN(F7:F51)","v":8.2000000000000003E-2},"--",{"$f":"MAX(F7:F51)","v":0.105}]
[null,"Midpoint",null,null,null,{"$f":"AVERAGE(E53,G53)","v":9.35E-2}]
[null,"Average",null,null,null,{"$f":"AVERAGE(F7:F51)","v":9.6486666666666637E-2}]
[]
["Source: Regulatory Research Associates, \"Major Rate Case Decisions,\" Regulatory Focus (Jan. 31, 2019; Jan. 31, 2020; Oct. 20, 2020)."]

{"sheet":"Stock Price (Utility)","index":29,"n_rows":69,"n_cols":24,"rows_kept":69,"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,{"$f":"M1+1","v":12},{"$f":"N1+1","v":13},{"$f":"O1+1","v":14},{"$f":"P1+1","v":15},{"$f":"Q1+1","v":16},{"$f":"R1+1","v":17},{"$f":"S1+1","v":18},{"$f":"T1+1","v":19},{"$f":"U1+1","v":20},{"$f":"V1+1","v":21}]
[null,"Date",{"$f":"TRANSPOSE('Utility Group'!B3:B23)","v":"LNT"},"AEE","AEP","AGR","BKH","CMS","ED","DTE","DUK","ETR","EVRG","ES","EXC","FTS","NEE","OGE","PEG","SRE","SO","WEC","XEL",{"$error":"#N/A"}]
[{"$f":"A2+1","v":1},"2020-10-02",53.09,79.81,85.3,52.38,55.34,61.66,79.77,114.16,91.58,103.65,51.98,87.050003000000004,35.94,41.25,281.17,31.06,55.95,120.5,56.26,97.71,70.48]
[2,"2020-10-01",52.33,79.86,83.06,51.21,53.95,61.68,79.040000000000006,113.44,90.05,101.28,50.82,85.449996999999996,35.83,41.05,282.76,30.2,55.07,119.13,54.62,98.25,70.38]
[3,"2020-09-30",51.65,79.08,81.73,50.46,53.49,61.41,77.8,115.04,88.56,98.53,50.82,83.550003000000004,35.76,40.86,277.56,29.99,54.91,118.36,54.22,96.9,69.010000000000005]
[4,"2020-09-29",51.08,79.02,80.97,49.26,53.11,61.11,76.98,114.4,82.41,95.78,50.15,83.010002,35.32,40.83,283.12,29.67,54.8,116.18,53.7,96.66,68.644999999999996]
[5,"2020-09-28",51.49,78.42,80.650000000000006,49.35,53.92,61.4,76.319999999999993,114.81,82.87,96.68,50.34,82.650002000000001,35.74,40.76,284.14,29.66,54.35,116.71,53.71,96.48,68.849999999999994]
[6,"2020-09-25",51.35,78.209999999999994,80.650000000000006,49.15,53.31,61.34,75.77,114.72,82.47,96.98,50.29,82.480002999999996,35.520000000000003,40.200000000000003,281.82,29.31,54.13,117.61,53.81,96.31,68.5]
[7,"2020-09-24",49.93,76.7,80.489999999999995,48.88,52.82,59.58,73.930000000000007,112.99,81.67,95.78,49.18,79.949996999999996,34.81,39.85,277.54000000000002,29.09,53.47,115.74,53.05,94,67.069999999999993]
[8,"2020-09-23",49.83,75.61,79.180000000000007,48.95,52.42,59.57,73.319999999999993,111.9,81.28,95.17,49.12,78.290001000000004,34.479999999999997,39.42,273.31,29.06,51.92,114.5,52.53,93.06,66.19]
[9,"2020-09-22",50.01,77.06,79.849999999999994,49.47,53.34,60.69,73.7,112.01,82.69,97.28,50.47,78.980002999999996,35.21,39.76,278.06,28.96,52.47,119.05,53.12,95.4,66.87]
[10,"2020-09-21",49.83,76.62,79.36,48.14,54,59.99,72.84,111.3,82.57,94.83,50.01,78.019997000000004,34.75,39.29,276.2,28.69,51.17,116.66,53.03,94.86,66.64]
[11,"2020-09-18",50.98,76.86,78.78,49.25,54.32,61.1,73.88,112.03,82.95,95.43,50.94,78.860000999999997,35.07,39.42,276.92,28.85,51.33,119.98,52.81,94.87,66.900000000000006]
[12,"2020-09-17",52.18,77.62,80.040000000000006,49.43,55.36,61.34,75.930000000000007,116.86,84.6,97.63,52.2,81.93,35.93,39.74,279.52,29.38,52.24,121.03,53.52,96.11,68.44]
[13,"2020-09-16",53.06,77.94,80.459999999999994,50.08,54.95,61.94,75.680000000000007,119.04,84.84,96.84,52.63,83.360000999999997,36.26,39.74,280.35000000000002,29.73,53,120.84,53.29,98.78,70.92]
[14,"2020-09-15",52.76,77.5,80,49.91,54.45,61.11,74.47,118.56,84.45,96.54,52.37,83.970000999999996,36.164999999999999,40.130000000000003,295.7,29.48,51.65,117.63,53.01,99.15,70.41]
[15,"2020-09-14",52.33,76.98,80.34,48.74,54.49,61.42,74.22,120.38,84.38,96.72,52.79,82.910004000000001,36.26,40.119999999999997,281.92,30.23,52.48,119.15,52.86,97.18,69.540000000000006]
[16,"2020-09-11",51.86,76.599999999999994,79.150000000000006,47.94,53.22,60.91,72.739999999999995,118.44,83.03,95.45,51.94,82.160004000000001,35.83,40.24,278.14999999999998,30.16,52.39,117.8,51.76,95.96,68.855000000000004]
[17,"2020-09-10",52.08,76.459999999999994,78.52,48.12,53.33,60.8,72.77,117.92,82,95.85,52.06,83.339995999999999,35.840000000000003,40.229999999999997,276.91000000000003,30.37,52.3,118.12,51.56,95.97,69.13]
[18,"2020-09-09",53.78,78.38,79.91,49.05,54.85,61.69,72.91,119.71,82.59,98.37,52.7,85.790001000000004,36.67,41,282.37,31.08,53.43,120.95,52.85,97.77,70.59]
[19,"2020-09-08",52.65,77.400000000000006,78.98,48.45,54.6,60.5,72.8,118.08,80.73,97.95,52.11,85.260002,36.42,40.24,277.91000000000003,30.85,52,119.09,52.85,95.59,69.11]
[20,"2020-09-04",53.29,78.959999999999994,79.05,48.67,55.98,61.66,73.040000000000006,118.81,80.97,97.9,51.87,86.080001999999993,37.090000000000003,39.85,277.32,31.54,52.52,120.89,52.29,96.49,70.02]
[21,"2020-09-03",53.97,79.099999999999994,79.56,48.4,56.02,61.91,72.400000000000006,119.12,81.14,98,52.44,86.080001999999993,37.29,40,280.58999999999997,31.81,52.03,122.72,52.6,96.36,70.650000000000006]
[22,"2020-09-02",54.66,80.23,80.31,48.44,56.15,61.76,72.23,120.46,81.47,100.48,53.27,86.470000999999996,38.03,40.69,288.26,32.33,52.92,124.55,53.21,97.41,71.55]
[23,"2020-09-01",53.48,78.48,77.819999999999993,47.52,55.13,60.22,69.650000000000006,117.79,79.209999999999994,97.69,52.66,83.660004000000001,36.33,39.68,277.13,31.39,51,122.25,51.81,93.59,68.55]
[24,"2020-08-31",54.15,79.11,78.83,48.04,56.08,60.49,71.34,118.67,80.34,99.14,53.22,85.709998999999996,36.909999999999997,40.04,279.17,31.86,52.24,123.65,52.18,94.08,69.474999999999994]
[25,"2020-08-28",54.32,78.66,78.349999999999994,48.57,56.59,60.05,70.92,117.86,79.709999999999994,98.96,52.98,84.769997000000004,37.04,39.799999999999997,279.55,31.79,52.16,122.32,52.42,93.62,68.650000000000006]
[26,"2020-08-27",54,78.930000000000007,78.37,48.81,55.21,59.72,71.069999999999993,117.02,79.55,97.26,52.92,84.279999000000004,36.89,40.21,278.88,31.54,52.29,123.59,52.2,92.35,68.63]
[27,"2020-08-26",54.04,78.44,78.61,48.74,54.28,59.4,70.78,115.74,79.55,96.25,50.52,84.010002,37.274999999999999,40.520000000000003,279,31.27,52.45,122.34,51.72,92.04,68.13]
[28,"2020-08-25",54.25,79.599999999999994,79.77,49.48,55.98,60.21,73.010000000000005,117,80.849999999999994,97.82,51.21,84.93,37.130000000000003,40.229999999999997,281.31,32.17,53.6,125.51,52.41,92.28,68.97]
[29,"2020-08-24",54.65,81.25,80.78,49.9,57.5,60.84,74.319999999999993,117.97,81.47,98.64,50.74,85.879997000000003,37.69,40.25,282.63,32.5,53.9,127.37,52.86,92.24,70.41]
[30,"2020-08-21",54.08,80.72,79.08,49.47,56.68,60.39,72.2,115.83,81,98.13,50.41,86.540001000000004,36.520000000000003,40.380000000000003,282.41000000000003,31.98,53.28,125.48,52.37,91.99,69.61]
[]
[null,"Average",{"$f":"AVERAGE(C3:C32)","v":52.572000000000003},{"$f":"AVERAGE(D3:D32)","v":78.320333333333323},79.931666666666658,49.142000000000003,54.695666666666675,{"$f":"AVERAGE(H3:H32)","v":60.863000000000021},73.861000000000018,116.40199999999999,82.699333333333328,97.567000000000007,51.505333333333354,83.514000733333305,36.200000000000003,40.192666666666668,280.38933333333335,30.533333333333335,52.914999999999999,120.32333333333335,52.954333333333331,95.448666666666654,69.039166666666674]
[]
[]
["(a)","Average of closing prices for 30 trading days ended Oct. 2, 2020."]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"2019-01-21",44.860000999999997,"Emera on MLK Day"]

{"sheet":"Stock Price (Non-Utility)","index":30,"n_rows":37,"n_cols":47,"rows_kept":37,"cut":false,"hidden":false,"merged":[]}
[null,null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45]
[null,"Date",{"$f":"TRANSPOSE('Proxy Group Risk Measures'!T44:T88)","v":"APD"},"DOX","AMGN","APH","AAPL","T","BAX","BMY","BRO","BF/B","CHD","CSCO","KO","CL","CMCSA","CBSH","COST","CVS","DHR","GIS","HRL","INTC","IFF","JNJ","K","KMB","LLY","LMT","MMC","MKC","MCD","MRK","MSFT","NOC","ORCL","PEP","PFE","PG","PSA","TXN","TRV","UPS","VZ","WMT","WM"]
[1,"2020-08-21",286.44,59.66,237.64,108.24,497.48,29.69,83.09,62.19,45.52,72.08,96.5,42.25,47.28,78.69,43.07,58.49,344.61,63.94,207.8,64.02,52.68,49.28,120.55,152.76,68.89,157.30000000000001,149.26,389.57,113.47,203.15,211.57,84.98,213.02,337.86,55.19,136.46,38.880000000000003,137.44,206.55,140.33000000000001,111.83,159.03,58.99,131.63,111.16]
[2,"2020-08-20",286.07,59.99,238.73,107.3,473.1,29.67,82.89,62.22,45.79,72.3,96.54,42.31,47.35,78.25,43.27,58.79,340.87,63.72,205.66,64.209999999999994,52.55,49.17,120.69,151.41999999999999,68.739999999999995,157.57,151.34,387.88,116.05,202.89,209.88,85.03,214.58,336.67,55.26,136.72,38.72,136.85,203.26,138.57,112.53,159.55000000000001,58.96,130.57,110.15]
[3,"2020-08-19",286.95,60.65,240.49,109.14,462.83,29.73,82.89,63.09,45.96,72.73,96.29,41.87,47.37,77.95,43.32,59.57,340.9,65.28,205.93,64.459999999999994,52.43,48.33,121.98,150.38999999999999,68.849999999999994,157.35,152.29,390.05,116.1,202.52,209.51,85.03,209.7,337.91,56.2,136.44999999999999,38.26,135.77000000000001,197.43,138.47999999999999,113.2,160.34,59.05,132.41,110.56]
[4,"2020-08-18",286.35000000000002,60.99,241.5,109.15,462.25,29.79,84.27,63.03,46.09,72.48,96.46,41.98,48.42,77.650000000000006,43.54,59.52,340.75,65.180000000000007,207.68,64.63,52.71,48.65,122.62,150.09,70.11,157.62,153.11000000000001,390.26,116.93,202.49,210.32,84.56,211.49,337.6,55.18,138.11000000000001,38.36,136.51,200.94,139.31,114.93,159.99,59.18,134.71,111.01]
[5,"2020-08-17",289.56,61.52,243.01,109.89,458.43,29.85,83.7,63.62,46,72.040000000000006,95.79,42.09,48.21,77.209999999999994,43.53,60.79,339.96,64.900000000000006,205.57,64.28,52.42,48.93,123.29,148.99,69.680000000000007,157.81,151.53,388.96,116.51,202.3,208.67,84.76,210.28,339.76,53.99,137.91999999999999,38.35,135.5,200.02,138.28,115.91,160.30000000000001,58.78,135.6,110.87]
[6,"2020-08-14",289.82,61.8,239.71,109.78,459.63,30.01,83.5,63.16,45.82,71.13,94.26,42.5,48.45,77.05,43.77,60.97,336.28,65.67,204.86,63.27,52.23,48.89,123.17,148.24,69.099999999999994,158.22999999999999,150.09,391.42,116.61,201.55,207.03,83.48,208.9,342.06,54.2,137.56,38.06,135.1,200.24,137.35,118.6,160.74,58.79,132.6,111.47]
[7,"2020-08-13",288.31,61.005000000000003,240.46,110.57,460.04,29.91,84.64,63.24,45.82,71.48,94.75,42.72,48.38,76.98,43.39,60.65,335.7,64.7,207.19,62.97,52.12,48.56,123.81,148,69.02,158.46,150.46,389.24,117.15,202.04,206.49,83.54,208.7,338.62,54.02,138.1,38.17,135.78,197.3,137.15,119.27,159.29,58.52,131.85,111.34]
[8,"2020-08-12",285.39999999999998,61.12,241.72,109.79,452.04,30.18,83.48,63.64,45.8,71.209999999999994,94.83,48.1,48.43,77.239999999999995,43.34,61.11,336.76,64.989999999999995,205.92,63.06,52.03,49.19,127,149.66,69.28,158.84,152.55000000000001,392.44,116.65,201.66,206.02,82.68,209.19,339.4,54.17,137.80000000000001,38.33,135.46,198.38,138.63999999999999,118.86,157.79,58.6,131.88999999999999,112.25]
[9,"2020-08-11",281.60000000000002,61.29,234.65,108.81,437.5,30.2,82.94,63.13,45.66,69.61,92.71,47.19,47.93,75.959999999999994,42.99,61.05,332.43,65.260000000000005,200.01,62.14,51.41,48.19,125.29,146.97,68.13,155.79,150.63,391.96,116.98,197.77,205,80.91,203.38,341.85,54.27,135.12,37.79,133.22999999999999,198.99,136.04,119.92,155.85,58.51,130.19999999999999,111.59]
[10,"2020-08-10",281.24,62.45,238.17,108.12,450.91,30.2,83.1,61.82,45.93,69.400000000000006,94.78,47.73,47.72,76.650000000000006,43.02,60.01,340,65.709999999999994,202.05,63.75,51.98,49.22,130.55000000000001,148.03,69.02,158.09,153,389.26,116.41,201.82,204.12,80.91,208.25,335.73,54.94,135.97999999999999,38.39,134.1,202.49,135.41,119.12,159.59,58.99,131.88,111.61]
[11,"2020-08-07",281.69,61.89,240.69,107.96,444.45,30.02,80.73,61.02,46.06,68.72,94.96,47.43,47.8,76.239999999999995,42.81,59.94,340.91,64.959999999999994,205.4,64.349999999999994,51.62,48.03,126.8,148.6,69.52,157.26,152.93,385.62,117.74,201.55,204.6,81.02,212.48,329.27,55.23,136.74,38.450000000000003,133.55000000000001,199.25,133.56,117.36,156.9,58.53,129.97,112.72]
[12,"2020-08-06",282.99,61.88,241.55,108.35,455.61,29.84,80.37,61.33,45.62,67.63,95.12,47.77,47.48,75.86,42.87,58.41,343.31,64.12,205.69,64.180000000000007,51.18,48.57,125.38,147.55000000000001,69.23,156.47,152.88,379.74,118.77,199.05,203.18,81.05,216.35,326.33999999999997,55.28,135.86000000000001,38.270000000000003,132.71,196.08,133.74,113.74,145.47,57.83,129.35,110.37]
[13,"2020-08-05",284.62,61.91,241.47,108.65,440.25,29.85,80.459999999999994,59.69,45.63,67.53,95.83,47.33,47.22,76.180000000000007,42.29,58.86,339.97,64.400000000000006,205.54,64.42,50.86,48.92,126.42,148.4,69.260000000000005,155.84,154.34,383.5,118.43,197.25,199.26,81.64,212.94,329.71,55.5,136.25,38.450000000000003,133.44,196.97,132.69999999999999,115.08,145.08000000000001,57.54,129.81,109.18]
[14,"2020-08-04",279.58,62.05,243.59,108.42,438.66,30.01,81.08,59.47,45.46,68.38,96.05,47.67,46.69,76.77,43.21,57.45,339.79,64.98,206.07,65.739999999999995,51.13,49.13,125.89,147.22,69.709999999999994,156.30000000000001,154.85,377.99,117.39,198.26,199.36,81.67,213.29,325.01,56,137.47,38.39,133.79,201.38,132.22999999999999,113.1,144.72,57.91,131.63999999999999,108.82]
[15,"2020-08-03",278.41000000000003,62.58,247.36,107.39,435.75,29.62,83.16,59.1,45.53,69.06,93.41,47.16,46.3,76.569999999999993,42.88,57.51,329.32,63.86,206.83,64.599999999999994,50.8,48.3,124.54,147.35,69.349999999999994,151.6,152.84,377.1,115.82,196.29,194.4,82.54,216.54,323.58999999999997,55.98,136.69999999999999,38.35,131.29,195.84,129.32,114.4,142.18,57.24,129.30000000000001,108.98]
[16,"2020-07-31",286.63,62.1,244.67,105.76,425.04,29.58,86.38,58.66,45.47,69.34,96.33,47.1,47.24,77.2,42.8,57.26,325.52999999999997,62.94,203.8,63.27,50.86,47.73,125.95,145.76,68.989999999999995,152.04,150.29,378.97,116.6,194.9,194.28,80.239999999999995,205.01,325.01,55.45,137.66,38.479999999999997,131.12,199.88,127.55,114.42,142.76,57.48,129.4,109.6]
[17,"2020-07-30",284.81,60.87,246.14,105.17,384.76,29.57,86.01,58.87,44.76,69.209999999999994,90.06,46.44,47.69,76.87,43.67,57.33,324.82,64,202.14,63.48,50.75,47.99,124.49,146.84,70.59,151.96,153,381.72,116.71,193.84,195.41,78.989999999999995,203.9,326.01,55.25,137.69,38.74,131.41999999999999,197.71,128.88999999999999,115.93,141.46,57.3,130.12,109.38]
[18,"2020-07-29",288.85000000000002,61.25,248.85,105.83,380.16,29.56,90.73,59.15,44.96,69.209999999999994,89.31,46.71,48.02,76.2,43.9,58.12,326.14,64.22,202.13,64.37,50.84,48.07,128.24,146.54,70.94,152.04,161.75,387.3,115.58,194.34,196.21,79.349999999999994,204.06,315.26,55.7,137.93,39.26,128.31,196.84,131.63999999999999,116.85,123.68,57.45,130.69,109.65]
[19,"2020-07-28",289.27,60.02,255.27,104.21,373.01,29.69,89.26,59.43,44.48,68.31,88.21,46.28,48.18,75.709999999999994,43.21,56.7,327.57,63.27,199.01,64.540000000000006,50.56,49.24,128.34,146.83000000000001,70.91,150.78,162.65,386.66,114.21,192.99,196.24,79.69,202.02,312.87,55.35,137.38,39.020000000000003,127.88,193.87,130.13,115.03,119.62,57.48,131.76,107.52]
[20,"2020-07-27",294.70999999999998,61.26,253.65,106.17,379.24,29.29,89.29,58.05,45.49,68.900000000000006,87.17,47.19,48.48,74.650000000000006,43.56,56.89,327.60000000000002,62.57,198.98,64.08,50.55,49.57,128.79,147.18,69.97,147.38,160.5,382.09,114.61,196.02,201.25,78.930000000000007,203.85,308.02,55.34,137.66999999999999,37.54,126.32,185.57,132.12,116.63,121.01,56.87,131.21,107.07]
[21,"2020-07-24",291.52,60.52,247.98,104.39,370.46,29.57,89.26,57.85,45.4,68,85.87,46.4,48.49,74.319999999999993,43.35,58.36,325.77999999999997,63.34,195.27,64.23,50.27,50.59,126.82,148.12,68.680000000000007,147.34,159.54,386.21,114.62,193.52,198.72,77.099999999999994,201.3,312.69,55.65,136.06,37.659999999999997,125.96,185.36,129.63,118.28,118.35,56.85,131.24,107.28]
[22,"2020-07-23",293.25,60.61,252.24,105.6,371.38,29.9,89.49,59.87,45.11,68.459999999999994,86.22,47.41,48.28,74.23,42.49,58.85,326.11,63.79,199.22,64.989999999999995,50.55,60.4,128.49,149.61000000000001,68.41,147.33000000000001,161.52000000000001,387.62,115.28,195.89,197.55,78.06,202.54,313.06,55.76,137.08000000000001,38.409999999999997,126.16,187.02,129.04,118.61,118.14,55.85,131.63999999999999,108.03]
[23,"2020-07-22",295.51,59.89,256.98,103.27,389.09,30.16,89.2,59.85,44.96,67.540000000000006,85.14,46.9,48.48,74.14,42.57,57.23,328.3,63.78,195.61,64.72,49.78,61.05,128.55000000000001,150.01,67.459999999999994,144.30000000000001,164.84,394.08,115.51,193.82,198.62,78.78,211.75,316,56.01,136.01,38.56,126.14,188.31,132.53,122.24,118.72,55.75,132.66,108.21]
[24,"2020-07-21",290.39,59.14,257.91000000000003,102.1,388,30.25,88.67,59.8,44.29,67.11,84.5,47.02,47.2,74.040000000000006,42.57,58.36,327.74,64.52,195,64.5,49.75,60.7,127.94,149.74,67.67,143.80000000000001,165.3,375.12,114.4,193.58,192.98,78.89,208.75,308.19,55.91,134.43,36.69,125.07,186.84,135.47999999999999,120.42,119.04,55.84,132.33000000000001,107.52]
[25,"2020-07-20",290.87,59.99,260.95,101.48,393.43,29.85,87.82,59.46,43.76,66.22,84.29,46.97,46.12,74.2,41.95,55.99,326.51,63.91,193.37,63.64,49.7,61.15,128.72,149.6,67.42,142.69,167.04,365.53,113.48,191.56,191.61,79.41,211.6,301.49,55.4,133.11000000000001,36.5,125.24,187.79,136.58000000000001,118.77,118.35,55.87,131.47,106.57]
[26,"2020-07-17",294,59.57,258.45999999999998,102.02,385.31,30.25,87.56,60.39,43.7,67.45,84.87,46.75,46.82,75.2,42.18,56.46,324.79000000000002,65.36,190.95,64.64,49.92,60,130.99,149.35,68.63,144.37,165.96,368.5,113.69,190.89,191.48,79.87,202.88,306.83999999999997,54.9,134.66,36.25,125.63,192.3,133.88999999999999,119.16,118.55,56.3,131.74,108.7]
[27,"2020-07-16",287.19,59.23,255.2,100.91,386.09,30.39,85.81,59.32,43.43,66.72,84.2,45.78,46.15,74.98,42.14,57.84,326.27,64.989999999999995,188.81,64.69,49.53,59.14,129.61000000000001,149.25,68.239999999999995,143.68,165,365.88,111.83,189.72,190.92,79.400000000000006,203.92,303.64999999999998,55.82,133.88,35.6,124.76,188.38,132.18,120.5,119.74,55.78,132.19999999999999,107.46]
[28,"2020-07-15",281.97000000000003,59.1,253.31,100.44,390.9,30.01,87.09,59.27,42.31,66.260000000000005,84.6,46.4,46.4,74.69,41.96,57.17,326.7,64.58,188.34,64.599999999999994,48.82,59.03,129.72,148.26,68.09,143.28,165.45,364.56,111.58,189.2,191.77,79.44,208.04,300.76,56.62,133.69,35.72,124.5,192.8,132.15,119.14,119.21,55.06,132,106.79]
[29,"2020-07-14",280.99,58.85,253.09,97.4,388.23,29.96,84.65,57.89,41.95,66.22,84.48,46.26,45.87,74.849999999999994,41.18,55.46,328,63.7,185.45,65.17,49.09,58.98,127.01,147.91999999999999,68.400000000000006,143.96,163.88,355.66,110.24,189.42,190.72,78.25,208.35,295.55,57.2,135.52000000000001,35.229999999999997,125.09,193.84,131.88999999999999,118.55,115.33,55.44,132.01,106.2]
[30,"2020-07-13",274.35000000000002,58.67,250.04,94.46,381.91,29.76,83.46,57.75,40.950000000000003,64.680000000000007,82.13,45.93,45.25,73.459999999999994,40.54,56.11,322.92,62.62,182.41,63.56,48.06,58.58,124.52,145.21,66.95,142.13999999999999,162.08000000000001,353.06,108.76,182.91,184.92,77.349999999999994,207.07,292.35000000000002,57.01,134.91,35.21,124.05,192.89,128.82,114.24,113.76,54.45,129.52000000000001,104.33]
[]
[null,"Average",{"$f":"AVERAGE(C3:C32)","v":286.44466666666665},{"$f":"AVERAGE(D3:D32)","v":60.72849999999999},246.84933333333336,105.69233333333334,420.53133333333324,29.878666666666664,85.166000000000011,60.511999999999993,44.923666666666676,68.980333333333334,90.85533333333332,45.854666666666681,47.456666666666671,75.99966666666667,42.845666666666673,58.374999999999993,332.54466666666667,64.308666666666653,200.08966666666669,64.152000000000015,50.905999999999992,52.119333333333337,126.20533333333334,148.46299999999999,68.974666666666678,151.72066666666669,157.03,381.26500000000004,115.27033333333335,196.43966666666671,199.73633333333333,80.918333333333337,208.47100000000003,321.97099999999995,55.426000000000009,136.364,37.802999999999997,130.60566666666668,195.48400000000007,133.78766666666667,116.88733333333334,138.48466666666664,57.372999999999983,131.44666666666663,109.21300000000001]
[]
[]
["(a)","Average of closing prices for 30 trading days ended Aug. 21, 2020."]

{"sheet":"2020 10 Market DCF","index":31,"n_rows":399,"n_cols":23,"rows_kept":399,"cut":false,"hidden":false,"merged":[[385,16,385,17],[0,4,0,6],[0,8,0,9],[0,10,0,12],[0,16,0,18],[1,8,1,9],[1,10,1,12],[1,16,1,18],[0,13,0,15],[1,13,1,15]]}
[null,null,null,null,"EPS Growth Rates",null,null,"Market","Weighted",null,"Weighted",null,null,"Weighted",null,null,"Weighted"]
[null,null,null,"Dividend","IBES","Zacks","VL","Cap","Dividend Yield",null,"IBES",null,null,"Zacks",null,null,"Value Line",null,null,null,"IBES",null,"Value"]
[null,"Company","Ticker","Yield","Screened","Screened","Screened","($Millions)","Weight","Product","Mkt. Cap.","Weight","Product","Mkt. Cap.","Weight","Product","Mkt. Cap.","Weight","Product",null,"Yahoo","Zacks","Line"]
[null,"(a)",null,"(b)","(c)","(d)","(b)","(b)",null,null,null,null,null,null,null,null,null,null,null,null,"(c)",null,"(b)"]
[1,"Agilent Technologies, Inc.","A",7.4000000000000003E-3,{"$f":"IF(AND(U5>=$D$398,U5<=$D$399),U5,\"NMF\")","v":9.4E-2},{"$f":"IF(AND(V5>=$D$398,V5<=$D$399),V5,\"NMF\")","v":0.1},{"$f":"IF(AND(W5>=$D$398,W5<=$D$399),W5,\"NMF\")","v":0.1},29.90429,{"$f":"H5/H$384","v":1.4272225033892659E-3},{"$f":"D5*I5","v":1.0561446525080568E-5},{"$f":"IF(E5=\"n/a\",\"--\",IF(E5=\"NMF\",\"--\",$H5))","v":29.90429},{"$f":"IF(K5=\"--\",\"--\",K5/K$384)","v":1.6514949465733261E-3},{"$f":"IF(L5=\"--\",\"--\",E5*L5)","v":1.5524052497789266E-4},{"$f":"IF(F5=\"n/a\",\"--\",IF(F5=\"NMF\",\"--\",$H5))","v":29.90429},{"$f":"IF(N5=\"--\",\"--\",N5/N$384)","v":1.5131246621010721E-3},{"$f":"IF(O5=\"--\",\"--\",F5*O5)","v":1.5131246621010721E-4},{"$f":"IF(G5=\"n/a\",\"--\",IF(G5=\"NMF\",\"--\",$H5))","v":29.90429},{"$f":"IF(Q5=\"--\",\"--\",Q5/Q$384)","v":1.4937991268211374E-3},{"$f":"IF(R5=\"--\",\"--\",G5*R5)","v":1.4937991268211374E-4},null,9.4E-2,0.1,0.1]
[2,"Advance Auto Parts, Inc.","AAP",6.8000000000000005E-3,0.11899999999999999,0.1293,0.11,10.12541,4.8324882510311092E-4,3.2860920107011546E-6,10.12541,5.5918610496965562E-4,6.6543146491389009E-5,{"$f":"IF(F6=\"n/a\",\"--\",IF(F6=\"NMF\",\"--\",$H6))","v":10.12541},5.1233477152892834E-4,{"$f":"IF(O6=\"--\",\"--\",F6*O6)","v":6.6244885958690428E-5},10.12541,5.0579126328383029E-4,5.563703896122133E-5,null,0.11899999999999999,0.1293,0.11]
[3,"Apple Inc.","AAPL",7.9000000000000008E-3,0.1246,0.11,0.155,1835.5820000000001,8.7605622377801839E-2,6.9208441678463462E-4,1835.5820000000001,0.10137189002049403,1.2630937496553557E-2,1835.5820000000001,9.2878459696211155E-2,1.0216630566583227E-2,1835.5820000000001,9.1692221711620545E-2,1.4212294365301184E-2,null,0.1246,0.11,0.155]
[4,"AbbVie Inc.","ABBV",5.4199999999999998E-2,7.9500000000000001E-2,5.96E-2,0.105,153.7396,7.3374294050139429E-3,3.9768867375175571E-4,153.7396,8.4904263732128241E-3,6.7498889667041951E-4,153.7396,7.7790571286445523E-3,4.636318048672153E-4,153.7396,7.6797034886242387E-3,8.06368866305545E-4,null,7.9500000000000001E-2,5.96E-2,0.105]
[5,"AmerisourceBergen Corporation","ABC",1.7899999999999999E-2,8.1699999999999995E-2,7.4800000000000005E-2,7.0000000000000007E-2,19.200890000000001,9.1638832733035712E-4,1.6403351059213392E-5,19.200890000000001,1.0603887537443729E-3,8.6633761180915264E-5,19.200890000000001,9.7154422302919946E-4,7.2671507882584129E-5,19.200890000000001,9.5913571986456494E-4,6.7139500390519556E-5,null,8.1699999999999995E-2,7.4800000000000005E-2,7.0000000000000007E-2]
[6,"Abbott Laboratories","ABT",1.3999999999999999E-2,0.14899999999999999,0.10980000000000001,0.105,181.88650000000001,8.680778104503125E-3,1.2153089346304374E-4,181.88650000000001,1.0044867662797188E-2,1.4966852817567809E-3,181.88650000000001,9.203259761500663E-3,1.0105179218127729E-3,181.88650000000001,9.0857162928982028E-3,9.5400021075431123E-4,null,0.14899999999999999,0.10980000000000001,0.105]
[7,"Accenture PLC","ACN",1.43E-2,9.5100000000000004E-2,0.1,7.4999999999999997E-2,146.82070000000002,7.0072155869062413E-3,1.0020318289275925E-4,146.82070000000002,8.1083230567372891E-3,7.7110152269571619E-4,146.82070000000002,7.4289682877253706E-3,7.4289682877253709E-4,146.82070000000002,7.3340859608861534E-3,5.5005644706646148E-4,null,9.5100000000000004E-2,0.1,7.4999999999999997E-2]
[8,"Analog Devices, Inc.","ADI",2.2000000000000002E-2,8.4400000000000003E-2,0.1,7.0000000000000007E-2,41.531179999999999,1.9821314830852101E-3,4.3606892627874626E-5,41.531179999999999,2.2936018175060231E-3,1.9357999339750836E-4,41.531179999999999,2.1014326942441638E-3,2.1014326942441638E-4,41.531179999999999,2.0745933248992529E-3,1.4522153274294772E-4,null,8.4400000000000003E-2,0.1,7.0000000000000007E-2]
[9,"Archer Daniels Midland Company","ADM",3.1899999999999998E-2,"NMF","NMF",0.09,25.10896,1.1983589227064393E-3,3.8227649634335412E-5,"--","--","--","--","--","--",25.10896,1.2542595902924585E-3,1.1288336312632126E-4,null,-8.7999999999999995E-2,"n/a",0.09]
[10,"Automatic Data Processing, Inc.","ADP",2.87E-2,0.1057,0.12,0.11,55.323860000000003,2.6404057065510427E-3,7.5779643778014927E-5,55.323860000000003,3.0553166523910173E-3,3.2294697015773053E-4,55.323860000000003,2.7993273529860439E-3,3.3591928235832526E-4,55.323860000000003,2.7635745159097524E-3,3.0399319675007279E-4,null,0.1057,0.12,0.11]
[11,"Ameren Corporation","AEE",2.75E-2,0.06,6.8900000000000003E-2,0.06,18.683229999999998,8.916823068528775E-4,2.4521263438454131E-5,18.683229999999998,1.0318004517300748E-3,6.1908027103804489E-5,18.683229999999998,9.4535118809731353E-4,6.5134696859904908E-5,18.683229999999998,9.3327722076660155E-4,5.599663324599609E-5,null,0.06,6.8900000000000003E-2,0.06]
[12,"American Electric Power Company, Inc.","AEP",3.7400000000000003E-2,5.6300000000000003E-2,5.5899999999999998E-2,0.06,39.274149999999999,1.8744116874697759E-3,7.0102997111369628E-5,39.274149999999999,2.168955031400605E-3,1.2211216826785406E-4,39.274149999999999,1.9872294225362591E-3,1.1108612471977688E-4,39.274149999999999,1.961848650365629E-3,1.1771091902193773E-4,null,5.6300000000000003E-2,5.5899999999999998E-2,0.06]
[13,"The AES Corporation","AES",3.2099999999999997E-2,7.6499999999999999E-2,8.0100000000000005E-2,"NMF",11.80926,5.6361283348893164E-4,1.8091971954994702E-5,11.80926,6.5217844037663219E-4,4.9891650688812362E-5,11.80926,5.9753575648054873E-4,4.7862614094091953E-5,"--","--","--",null,7.6499999999999999E-2,8.0100000000000005E-2,0.24]
[14,"Aflac Incorporated","AFL",3.2300000000000002E-2,1.6E-2,0.05,8.5000000000000006E-2,25.429400000000001,1.2136523531468897E-3,3.920097100664454E-5,25.429400000000001,1.4043645776038068E-3,2.2469833241660909E-5,25.429400000000001,1.2867000782306821E-3,6.4335003911534115E-5,25.429400000000001,1.2702664238336851E-3,1.0797264602586325E-4,null,1.6E-2,0.05,8.5000000000000006E-2]
[15,"American International Group, Inc.","AIG",4.8399999999999999E-2,3.9600000000000003E-2,0.1,"NMF",22.767700000000001,1.0866191369337239E-3,5.2592366227592239E-5,22.767700000000001,1.2573694775932657E-3,4.9791831312693324E-5,22.767700000000001,1.152020943126173E-3,1.152020943126173E-4,"--","--","--",null,3.9600000000000003E-2,0.1,0.28499999999999998]
[16,"Apartment Investment and Management Company","AIV",4.9000000000000002E-2,7.0999999999999994E-2,"NMF","NMF",5.1044399999999994,2.436162716185639E-4,1.1937197309309632E-5,5.1044399999999994,2.8189791046992745E-4,2.0014751643364847E-5,"--","--","--","--","--","--",null,7.0999999999999994E-2,"n/a",-1.4999999999999999E-2]
[17,"Assurant, Inc.","AIZ",2.12E-2,0.19400000000000001,"NMF",0.115,7.0729799999999994,3.3756749356103123E-4,7.1564308634938622E-6,7.0729799999999994,3.9061254178628563E-4,7.5778833106539408E-5,"--","--","--",7.0729799999999994,3.5331423511554251E-4,4.0631137038287393E-5,null,0.19400000000000001,"n/a",0.115]
[18,"Arthur J. Gallagher  Co.","AJG",1.7600000000000001E-2,0.1152,8.4100000000000008E-2,0.13,19.601939999999999,9.3552897855412015E-4,1.6465310022552517E-5,19.601939999999999,1.0825371494535916E-3,1.2470827961705375E-4,19.601939999999999,9.9183691834935691E-4,8.3413484833180923E-5,19.601939999999999,9.7916923812604558E-4,1.2729200095638592E-4,null,0.1152,8.4100000000000008E-2,0.13]
[19,"Albemarle Corporation","ALB",1.9199999999999998E-2,0.15,8.6599999999999996E-2,0.04,8.5516200000000016,4.0813757840208603E-4,7.8362415053200511E-6,8.5516200000000016,4.7227194543041784E-4,7.0840791814562667E-5,8.5516200000000016,4.3270270328828317E-4,3.7472054104765322E-5,8.5516200000000016,4.2717625092942104E-4,1.7087050037176843E-5,null,0.15,8.6599999999999996E-2,0.04]
[20,"The Allstate Corporation","ALL",2.41E-2,6.3500000000000001E-2,7.4999999999999997E-2,0.06,28.05106,1.338774606450195E-3,3.22644680154497E-5,28.05106,1.5491484277347888E-3,9.8370925161159089E-5,28.05106,1.419353232732725E-3,1.0645149245495437E-4,28.05106,1.4012253403912058E-3,8.4073520423472349E-5,null,6.3500000000000001E-2,7.4999999999999997E-2,0.06]
[21,"Allegion PLC","ALLE",1.34E-2,"NMF",6.0999999999999999E-2,0.09,8.7962600000000002,4.1981335178540826E-4,5.6254989139244708E-6,"--","--","--",8.7962600000000002,4.4508122213412116E-4,2.7149954550181391E-5,8.7962600000000002,4.3939667209258931E-4,3.9545700488333037E-5,null,-4.0000000000000001E-3,6.0999999999999999E-2,0.09]
[22,"Applied Materials, Inc.","AMAT",1.5600000000000001E-2,"NMF",0.12659999999999999,7.4999999999999997E-2,52.285449999999997,2.4953934983854924E-3,3.8928138574813683E-5,"--","--","--",52.285449999999997,2.6455871001803588E-3,3.3493132688283342E-4,52.285449999999997,2.6117978241733957E-3,1.9588483681300467E-4,null,0.20080000000000001,0.12659999999999999,7.4999999999999997E-2]
[23,"Amcor PLC","AMCR",5.2000000000000005E-2,5.4399999999999997E-2,7.2700000000000001E-2,"NMF",17.129020000000001,8.1750554201436671E-4,4.2510288184747073E-5,17.129020000000001,9.4596761768139066E-4,5.146063840186765E-5,17.129020000000001,8.6670984663479755E-4,6.3009805850349781E-5,"--","--","--",null,5.4399999999999997E-2,7.2700000000000001E-2,"n/a"]
[24,"AMETEK, Inc.","AME",7.6E-3,"NMF",7.1099999999999997E-2,0.125,21.888330000000003,1.0446500196998618E-3,7.9393401497189499E-6,"--","--","--",21.888330000000003,1.1075257742352942E-3,7.8745082548129416E-5,21.888330000000003,1.0933805230477938E-3,1.3667256538097422E-4,null,-1.2E-2,7.1099999999999997E-2,0.125]
[25,"Amgen Inc.","AMGN",2.8199999999999999E-2,6.8699999999999997E-2,7.2300000000000003E-2,6.5000000000000002E-2,142.25479999999999,6.7893018618779893E-3,1.9145831250495928E-4,142.25479999999999,7.8561665675994704E-3,5.3971864319408362E-4,142.25479999999999,7.1979386964965758E-3,5.2041096775670248E-4,142.25479999999999,7.1060070654115348E-3,4.6189045925174976E-4,null,6.8699999999999997E-2,7.2300000000000003E-2,6.5000000000000002E-2]
[26,"Ameriprise Financial, Inc.","AMP",2.86E-2,7.7700000000000005E-2,"NMF",0.11,17.530369999999998,8.3666051114204972E-4,2.3928490618662621E-5,17.530369999999998,9.6813258119689966E-4,7.5223901558999108E-5,"--","--","--",17.530369999999998,8.7568878575119014E-4,9.6325766432630913E-5,null,7.7700000000000005E-2,"n/a",0.11]
[27,"American Tower Corporation REIT","AMT",2.0400000000000001E-2,0.1487,0.14779999999999999,0.09,104.5518,4.9898754235547429E-3,1.0179345864051677E-4,104.5518,5.7739798990427485E-3,8.585908109876567E-4,104.5518,5.2902077610623389E-3,7.8189270708501366E-4,104.5518,5.2226415523517929E-3,4.7003773971166136E-4,null,0.1487,0.14779999999999999,0.09]
[28,"Anthem, Inc.","ANTM",1.67E-2,0.1452,0.1464,0.14000000000000001,61.953940000000003,2.9568352012914667E-3,4.9379147861567495E-5,61.953940000000003,3.4214695894905734E-3,4.9679738439403125E-4,61.953940000000003,3.1348022149440802E-3,4.5893504426781337E-4,61.953940000000003,3.0947647135286991E-3,4.332670598940179E-4,null,0.1452,0.1464,0.14000000000000001]
[29,"Aon plc","AON",9.0000000000000011E-3,6.7699999999999996E-2,"NMF",7.4999999999999997E-2,46.394910000000003,2.2142595458618042E-3,1.9928335912756239E-5,46.394910000000003,2.562206272468742E-3,1.7346136464613382E-4,"--","--","--",46.394910000000003,2.3175496240487657E-3,1.7381622180365742E-4,null,6.7699999999999996E-2,"n/a",7.4999999999999997E-2]
[30,"A. O. Smith Corporation","AOS",1.8500000000000003E-2,0.08,0.08,0.05,8.3611900000000006,3.9904905025711353E-4,7.3824074297566016E-6,8.3611900000000006,4.6175525425748041E-4,3.6940420340598431E-5,8.3611900000000006,4.2306715168669327E-4,3.3845372134935462E-5,8.3611900000000006,4.1766376400127292E-4,2.0883188200063647E-5,null,0.08,0.08,0.05]
[31,"Apache Corporation","APA",9.0000000000000011E-3,"NMF","NMF",0.03,4.1897799999999998,1.9996289162024173E-4,1.7996660245821758E-6,"--","--","--","--","--","--",4.1897799999999998,2.0929069727362412E-4,6.2787209182087229E-6,null,-0.24,"n/a",0.03]
[32,"Air Products and Chemicals, Inc.","APD",1.8799999999999997E-2,0.1033,8.77E-2,0.12,63.049769999999995,3.0091351634670958E-3,5.6571741073181395E-5,63.049769999999995,3.4819879200479425E-3,3.5968935214095247E-4,63.049769999999995,3.190250025223816E-3,2.7978492721212868E-4,63.049769999999995,3.1495043477799854E-3,3.7794052173359822E-4,null,0.1033,8.77E-2,0.12]
[33,"Amphenol Corporation","APH",9.7000000000000003E-3,0.03,7.51E-2,0.105,30.811400000000003,1.4705155494722675E-3,1.4264000829880995E-5,30.811400000000003,1.701591022453614E-3,5.1047730673608418E-5,30.811400000000003,1.5590234449258276E-3,1.1708266071392965E-4,30.811400000000003,1.5391116932097968E-3,1.6160672778702865E-4,null,0.03,7.51E-2,0.105]
[34,"Alexandria Real Estate Equities, Inc.","ARE",2.7099999999999999E-2,1E-3,4.99E-2,0.16500000000000001,17.376709999999999,8.2932688075420928E-4,2.2474758468439071E-5,17.376709999999999,9.5964655081495602E-4,9.5964655081495599E-7,17.376709999999999,8.7924269217487928E-4,4.3874210339526477E-5,17.376709999999999,8.6801305849508968E-4,1.4322215465168982E-4,null,1E-3,4.99E-2,0.16500000000000001]
[35,"Atmos Energy Corporation","ATO",2.6499999999999999E-2,7.2499999999999995E-2,7.2599999999999998E-2,7.0000000000000007E-2,11.45561,5.4673441108453371E-4,1.4488461893740143E-5,11.45561,6.3264775806129686E-4,4.5866962459444016E-5,11.45561,5.7964144978568839E-4,4.2081969254440976E-5,11.45561,5.7223830477846124E-4,4.0056681334492288E-5,null,7.2499999999999995E-2,7.2599999999999998E-2,7.0000000000000007E-2]
[36,"Activision Blizzard, Inc","ATVI",5.6000000000000008E-3,"NMF",0.15970000000000001,0.11,61.836800000000004,2.9512445370741582E-3,1.6526969407615288E-5,"--","--","--",61.836800000000004,3.128875057906795E-3,4.9968134674771515E-4,61.836800000000004,3.088913257777172E-3,3.397804583554889E-4,null,0.24410000000000001,0.15970000000000001,0.11]
[37,"AvalonBay Communities, Inc.","AVB",4.4299999999999999E-2,2.5399999999999999E-2,1.15E-2,1.4999999999999999E-2,20.683109999999999,9.8712927249152414E-4,4.3729826771374522E-5,20.683109999999999,1.1422458665435703E-3,2.9013045010206684E-5,20.683109999999999,1.0465429485184E-3,1.20352439079616E-5,20.683109999999999,1.0331765662366682E-3,1.5497648493550022E-5,null,2.5399999999999999E-2,1.15E-2,1.4999999999999999E-2]
[38,"Broadcom Inc.","AVGO",3.7000000000000005E-2,7.9000000000000001E-2,0.12619999999999998,0.17,142.04239999999999,6.7791647859026067E-3,2.5082909707839648E-4,142.04239999999999,7.8444365607458662E-3,6.1971048829892342E-4,142.04239999999999,7.187191486707269E-3,9.0702356562245715E-4,142.04239999999999,7.0953971183257891E-3,1.2062175101153843E-3,null,7.9000000000000001E-2,0.12619999999999998,0.17]
[39,"Avery Dennison Corporation","AVY",2.0099999999999996E-2,7.8399999999999997E-2,6.1500000000000006E-2,0.11,9.90611,4.7278243733756735E-4,9.5029269904851017E-6,9.90611,5.4707503857137196E-4,4.2890683023995562E-5,9.90611,5.012384292182176E-4,3.0826163396920383E-5,9.90611,4.9483664277580699E-4,5.4432030705338767E-5,null,7.8399999999999997E-2,6.1500000000000006E-2,0.11]
[40,"American Water Works Company, Inc.","AWK",1.6299999999999999E-2,8.3000000000000004E-2,8.0799999999999997E-2,8.5000000000000006E-2,25.014800000000001,1.1938650099294053E-3,1.9459999661849306E-5,25.014800000000001,1.3814678693104714E-3,1.1466183315276914E-4,25.014800000000001,1.2657217675967529E-3,1.0227031882181763E-4,25.014800000000001,1.249556046895124E-3,1.0621226398608555E-4,null,8.3000000000000004E-2,8.0799999999999997E-2,8.5000000000000006E-2]
[41,"American Express Company","AXP",1.8000000000000002E-2,9.35E-2,8.929999999999999E-2,0.06,76.92580000000001,3.6713873779053779E-3,6.6084972802296806E-5,76.92580000000001,4.2483058437806209E-3,3.9721659639348807E-4,76.92580000000001,3.8923621036264255E-3,3.4758793585383974E-4,76.92580000000001,3.8426490938262524E-3,2.3055894562957514E-4,null,9.35E-2,8.929999999999999E-2,0.06]
[42,"Bank of America Corporation","BAC",3.1E-2,2.3599999999999999E-2,7.0000000000000007E-2,0.05,201.5265,9.6181235478012325E-3,2.9816182998183822E-4,201.5265,1.1129506714608821E-2,2.6265635846476818E-4,201.5265,1.0197022474598519E-2,7.1379157322189635E-4,201.5265,1.006678672964046E-2,5.0333933648202302E-4,null,2.3599999999999999E-2,7.0000000000000007E-2,0.05]
[43,"Baxter International Inc.","BAX",1.2500000000000001E-2,0.1,9.7500000000000003E-2,0.09,39.962559999999996,1.9072669815950736E-3,2.3840837269938421E-5,39.962559999999996,2.2069731764951897E-3,2.2069731764951897E-4,39.962559999999996,2.0220622223999906E-3,1.971510666839991E-4,39.962559999999996,1.9962365678482018E-3,1.7966129110633816E-4,null,0.1,9.7500000000000003E-2,0.09]
[44,"Best Buy Co., Inc.","BBY",2.07E-2,7.3999999999999996E-2,6.7599999999999993E-2,0.08,27.474419999999999,1.3112536860620371E-3,2.7142951301484169E-5,27.474419999999999,1.5173028950037977E-3,1.1228041423028103E-4,27.474419999999999,1.390175873726577E-3,9.3975889063916597E-5,27.474419999999999,1.3724206328228222E-3,1.0979365062582578E-4,null,7.3999999999999996E-2,6.7599999999999993E-2,0.08]
[45,"Becton, Dickinson and Company","BDX",1.43E-2,6.4000000000000001E-2,7.9500000000000001E-2,0.09,65.391550000000009,3.1208997669399398E-3,4.462886666724114E-5,65.391550000000009,3.6113151114304E-3,2.3112416713154561E-4,65.391550000000009,3.3087415550750537E-3,2.6304495362846676E-4,65.391550000000009,3.2664825110872305E-3,2.9398342599785076E-4,null,6.4000000000000001E-2,7.9500000000000001E-2,0.09]
[46,"Franklin Resources, Inc.","BEN",5.67E-2,"NMF","NMF",6.5000000000000002E-2,9.6993500000000008,4.6291453795588121E-4,2.6247254302098464E-5,"--","--","--","--","--","--",9.6993500000000008,4.8450842874826988E-4,3.1493047868637546E-5,null,-5.6599999999999998E-2,"n/a",6.5000000000000002E-2]
[47,"BrownForman Corporation","BF.B",9.5999999999999992E-3,6.8500000000000005E-2,"NMF",0.12,36.04589,1.7203386324401654E-3,1.6515250871425586E-5,36.04589,1.9906710769504307E-3,1.3636096877110452E-4,"--","--","--",36.04589,1.8005884442496634E-3,2.160706133099596E-4,null,6.8500000000000005E-2,"n/a",0.12]
[48,"The Bank of New York Mellon Corporation","BK",3.73E-2,2.8000000000000001E-2,0.08,0.03,29.454909999999998,1.4057752378439858E-3,5.2435416371580669E-5,29.454909999999998,1.6266774772707236E-3,4.5546969363580264E-5,29.454909999999998,1.4903865211636019E-3,1.1923092169308815E-4,29.454909999999998,1.4713513960236202E-3,4.4140541880708606E-5,null,2.8000000000000001E-2,0.08,0.03]
[49,"Baker Hughes Company","BKR",5.3200000000000004E-2,2.47E-2,9.8100000000000007E-2,"NMF",8.8621499999999997,4.229580407497113E-4,2.2501367767884644E-5,8.8621499999999997,4.8942128172161259E-4,1.2088705658523831E-5,8.8621499999999997,4.4841518471894893E-4,4.3989529620928895E-5,"--","--","--",null,2.47E-2,9.8100000000000007E-2,0.34499999999999997]
[50,"BlackRock, Inc.","BLK",2.7000000000000003E-2,7.7299999999999994E-2,0.1,0.08,82.105809999999991,3.9186103295213975E-3,1.0580247889707774E-4,82.105809999999991,4.5343771846550994E-3,3.5050735637383914E-4,82.105809999999991,4.1544649952493379E-3,4.1544649952493382E-4,82.105809999999991,4.1014044234102265E-3,3.2811235387281813E-4,null,7.7299999999999994E-2,0.1,0.08]
[51,"Ball Corporation","BLL",7.4999999999999997E-3,0.1045,0.05,0.18,26.061610000000002,1.2438254266045016E-3,9.3286906995337607E-6,26.061610000000002,1.4392790203199897E-3,1.5040465762343892E-4,26.061610000000002,1.3186892190070363E-3,6.5934460950351818E-5,26.061610000000002,1.3018470012681467E-3,2.343324602282664E-4,null,0.1045,0.05,0.18]
[52,"Bristol Myers Squibb Company","BMY",3.0499999999999999E-2,"NMF",8.6300000000000002E-2,0.125,132.95959999999999,6.3456759268197124E-3,1.9354311576800121E-4,"--","--","--",132.95959999999999,6.7276116511408128E-3,5.8059288549345211E-4,132.95959999999999,6.6416870082014216E-3,8.302108760251777E-4,null,0.222,8.6300000000000002E-2,0.125]
[53,"Broadridge Financial Solutions, Inc.","BR",1.7899999999999999E-2,0.1,"NMF",0.09,14.75676,7.04286239503248E-4,1.2606723687108138E-5,14.75676,8.1495713717982918E-4,8.1495713717982926E-5,"--","--","--",14.75676,7.3713956100308973E-4,6.6342560490278074E-5,null,0.1,"n/a",0.09]
[54,"BorgWarner Inc.","BWA",1.8200000000000001E-2,1.7899999999999999E-2,6.4199999999999993E-2,3.5000000000000003E-2,7.7513000000000005,3.699412288511521E-4,6.7329303650909682E-6,7.7513000000000005,4.2807345632930334E-4,7.6625148682945295E-6,7.7513000000000005,3.92207378718707E-4,2.5179713713740988E-5,7.7513000000000005,3.8719813015887294E-4,1.3551934555560554E-5,null,1.7899999999999999E-2,6.4199999999999993E-2,3.5000000000000003E-2]
[55,"Boston Properties, Inc.","BXP",4.9599999999999998E-2,7.0000000000000007E-2,2.4700000000000003E-2,0.04,12.22841,5.8361733158253663E-4,2.8947419646493816E-5,12.22841,6.7532642706537175E-4,4.7272849894576025E-5,12.22841,6.1874429218294002E-4,1.5282984016918621E-5,12.22841,6.1084172807349265E-4,2.4433669122939705E-5,null,7.0000000000000007E-2,2.4700000000000003E-2,0.04]
[56,"Citigroup Inc.","C",4.8799999999999996E-2,"NMF",0.105,3.5000000000000003E-2,87.126050000000006,4.1582080427730725E-3,2.0292055248732592E-4,"--","--","--",87.126050000000006,4.4084836980396837E-3,4.6289078829416679E-4,87.126050000000006,4.3521788149250415E-3,1.5232625852237646E-4,null,-3.2599999999999997E-2,0.105,3.5000000000000003E-2]
[57,"Conagra Brands Inc.","CAG",2.5699999999999997E-2,7.0000000000000007E-2,7.0000000000000007E-2,0.05,16.49239,7.8712151810566634E-4,2.0229023015315621E-5,16.49239,9.1080907595252915E-4,6.3756635316677051E-5,16.49239,8.3449705864908018E-4,5.8414794105435617E-5,16.49239,8.2383891345334261E-4,4.1191945672667133E-5,null,7.0000000000000007E-2,7.0000000000000007E-2,0.05]
[58,"Cardinal Health, Inc.","CAH",4.2900000000000001E-2,4.6600000000000003E-2,5.45E-2,0.125,13.212999999999999,6.3060821498461827E-4,2.7053092422840123E-5,13.212999999999999,7.2970141505026057E-4,3.4004085941342145E-5,13.212999999999999,6.6856347903064962E-4,3.6436709607170402E-5,13.212999999999999,6.6002462732563409E-4,8.2503078415704261E-5,null,4.6600000000000003E-2,5.45E-2,0.125]
[59,"Carrier Global Corporation","CARR",1.1000000000000001E-2,"NMF",0.08,"NMF",25.21406,1.2033749617130906E-3,1.3237124578843998E-5,"--","--","--",25.21406,1.2758041076279076E-3,1.0206432861023262E-4,"--","--","--",null,-8.6599999999999996E-2,0.08,"n/a"]
[60,"Caterpillar Inc.","CAT",2.8500000000000001E-2,"NMF",0.12,0.04,78.182779999999994,3.7313784408033843E-3,1.0634428556289646E-4,"--","--","--",78.182779999999994,3.9559639292430105E-3,4.7471567150916122E-4,78.182779999999994,3.9054386008311542E-3,1.5621754403324616E-4,null,-3.2899999999999999E-2,0.12,0.04]
[61,"Chubb Limited","CB",2.7400000000000001E-2,1.7899999999999999E-2,0.1,9.5000000000000001E-2,48.151269999999997,2.2980841916250966E-3,6.2967506850527649E-5,48.151269999999997,2.6592030466561084E-3,4.7599734535144341E-5,48.151269999999997,2.4364020730299062E-3,2.4364020730299063E-4,48.151269999999997,2.4052844953459463E-3,2.285020270578649E-4,null,1.7899999999999999E-2,0.1,9.5000000000000001E-2]
[62,"Cboe Global Markets, Inc.","CBOE",1.89E-2,2.5999999999999999E-2,2.7999999999999997E-2,0.125,9.6869899999999998,4.6232464031437581E-4,8.7379357019417029E-6,9.6869899999999998,5.3497391285686248E-4,1.3909321734278423E-5,9.6869899999999998,4.9015119471241305E-4,1.3724233451947565E-5,9.6869899999999998,4.8389101374836483E-4,6.0486376718545603E-5,null,2.5999999999999999E-2,2.7999999999999997E-2,0.125]
[63,"Crown Castle International Corporation","CCI",3.1899999999999998E-2,0.18940000000000001,"NMF",0.14000000000000001,64.893540000000002,3.0971315691692221E-3,9.8798497056498173E-5,64.893540000000002,3.5838120007281229E-3,6.7877399293790651E-4,"--","--","--",64.893540000000002,3.2416055819527081E-3,4.538247814733792E-4,null,0.18940000000000001,0.21,0.14000000000000001]
[64,"CDW Corporation","CDW",1.3899999999999999E-2,9.0999999999999998E-2,0.13100000000000001,0.11,15.57335,7.4325909671011173E-4,1.0331301444270553E-5,15.57335,8.6005415364209304E-4,7.8264927981430463E-5,15.57335,7.8799463075470886E-4,1.0322729662886686E-4,15.57335,7.7793041171283312E-4,8.5572345288411646E-5,null,9.0999999999999998E-2,0.13100000000000001,0.11]
[65,"Celanese Corporation","CE",2.3399999999999997E-2,{"$f":"IF(AND(U69>=$D$398,U69<=$D$399),U69,\"NMF\")","v":1.7000000000000001E-2},{"$f":"IF(AND(V69>=$D$398,V69<=$D$399),V69,\"NMF\")","v":3.4300000000000004E-2},{"$f":"IF(AND(W69>=$D$398,W69<=$D$399),W69,\"NMF\")","v":5.5E-2},12.54444,{"$f":"H69/H$384","v":5.9870028883536261E-4},{"$f":"D69*I69","v":1.4009586758747483E-5},{"$f":"IF(E69=\"n/a\",\"--\",IF(E69=\"NMF\",\"--\",$H69))","v":12.54444},{"$f":"IF(K69=\"--\",\"--\",K69/K$384)","v":6.9277950647189061E-4},{"$f":"IF(L69=\"--\",\"--\",E69*L69)","v":1.1777251610022142E-5},12.54444,{"$f":"IF(N69=\"--\",\"--\",N69/N$384)","v":6.3473506765240623E-4},2.1771412820477535E-5,{"$f":"IF(G69=\"n/a\",\"--\",IF(G69=\"NMF\",\"--\",$H69))","v":12.54444},{"$f":"IF(Q69=\"--\",\"--\",Q69/Q$384)","v":6.2662827034048118E-4},{"$f":"IF(R69=\"--\",\"--\",G69*R69)","v":3.4464554868726467E-5},null,1.7000000000000001E-2,3.4300000000000004E-2,5.5E-2]
[66,"Cerner Corporation","CERN",1.06E-2,0.105,0.10920000000000001,0.09,20.675799999999999,9.867803928993394E-4,1.0459872164732998E-5,20.675799999999999,1.1418421643302943E-3,1.1989342725468089E-4,{"$f":"IF(F70=\"n/a\",\"--\",IF(F70=\"NMF\",\"--\",$H70))","v":20.675799999999999},1.0461730704413763E-3,{"$f":"IF(O70=\"--\",\"--\",F70*O70)","v":1.1424209929219831E-4},20.675799999999999,1.0328114122197341E-3,9.2953027099776066E-5,null,0.105,0.10920000000000001,0.09]
[67,"CF Industries Holdings, Inc.","CF",4.1100000000000005E-2,"NMF",0.06,"NMF",6.6130800000000001,3.1561814685162189E-4,1.2971905835601661E-5,"--","--","--",6.6130800000000001,3.3461468038356232E-4,2.0076880823013738E-5,"--","--","--",null,-5.21E-2,0.06,0.26500000000000001]
[68,"Citizens Financial Group, Inc.","CFG",6.5099999999999991E-2,"NMF",5.74E-2,1.4999999999999999E-2,10.22246,4.878806670212413E-4,3.1761031423082807E-5,"--","--","--",10.22246,5.1724539634085027E-4,2.9689885749964805E-5,10.22246,5.10639169897162E-4,7.6595875484574296E-6,null,-8.6300000000000002E-2,5.74E-2,1.4999999999999999E-2]
[69,"Church  Dwight Co., Inc.","CHD",1.0500000000000001E-2,9.4799999999999995E-2,8.8599999999999998E-2,0.08,22.62593,1.0798529728045809E-3,1.13384562144481E-5,22.62593,1.2495400846006313E-3,1.1845640002013985E-4,22.62593,1.1448475347842237E-3,1.0143349158188222E-4,22.62593,1.130225612362513E-3,9.0418048989001048E-5,null,9.4799999999999995E-2,8.8599999999999998E-2,0.08]
[70,"C.H. Robinson Worldwide, Inc.","CHRW",2.0199999999999999E-2,3.7900000000000003E-2,0.09,0.08,13.630030000000001,6.5051153322385515E-4,1.3140332971121874E-5,13.630030000000001,7.5273232257454812E-4,2.8528555025575377E-5,13.630030000000001,6.8966474503081264E-4,6.2069827052773141E-5,13.630030000000001,6.8085638925204073E-4,5.4468511140163257E-5,null,3.7900000000000003E-2,0.09,0.08]
[71,"Cigna Corporation","CI",2.9999999999999997E-4,0.1094,0.1109,0.115,58.935600000000001,2.8127808608981665E-3,8.4383425826944991E-7,58.935600000000001,3.2547786813620027E-3,3.560727877410031E-4,58.935600000000001,2.9820774823854355E-3,3.3071239279654479E-4,58.935600000000001,2.9439905718771395E-3,3.3855891576587105E-4,null,0.1094,0.1109,0.115]
[72,"Cincinnati Financial Corporation","CINF",3.2000000000000001E-2,"NMF","NMF",0.105,12.051959999999999,5.7519601776023766E-4,1.8406272568327605E-5,"--","--","--","--","--","--",12.051959999999999,6.0202757947047973E-4,6.3212895844400374E-5,null,-4.6300000000000001E-2,"n/a",0.105]
[73,"ColgatePalmolive Company","CL",2.3399999999999997E-2,5.91E-2,5.8899999999999994E-2,0.05,64.425039999999996,3.0747717758807715E-3,7.194965955561005E-5,64.425039999999996,3.5579386099046121E-3,2.1027417184536258E-4,64.425039999999996,3.2598371966312545E-3,1.9200441088158086E-4,64.425039999999996,3.2182027561067942E-3,1.6091013780533973E-4,null,5.91E-2,5.8899999999999994E-2,0.05]
[74,"The Clorox Company","CLX",2.0899999999999998E-2,4.5699999999999998E-2,7.1099999999999997E-2,0.04,26.783000000000001,1.2782547356340751E-3,2.6715523974752168E-5,26.783000000000001,1.4791185195860994E-3,6.7595716345084737E-5,26.783000000000001,1.3551907711252472E-3,9.6354063827005075E-5,26.783000000000001,1.3378823578038643E-3,5.3515294312154575E-5,null,4.5699999999999998E-2,7.1099999999999997E-2,0.04]
[75,"Comerica Incorporated","CMA",7.46E-2,"NMF",1.72E-2,5.0000000000000001E-3,5.0666199999999995,2.4181126119771185E-4,1.8039120085349303E-5,"--","--","--",5.0666199999999995,2.5636548052117384E-4,4.4094862649641903E-6,5.0666199999999995,2.5309119634455492E-4,1.2654559817227746E-6,null,-0.33600000000000002,1.72E-2,5.0000000000000001E-3]
[76,"Comcast Corporation","CMCSA",2.0299999999999999E-2,5.2400000000000002E-2,9.7599999999999992E-2,8.5000000000000006E-2,207.20910000000001,9.8893332838544835E-3,2.0075346566224601E-4,207.20910000000001,1.144333410136161E-2,5.9963070691134834E-4,207.20910000000001,1.0484555875487005E-2,1.0232926534475316E-3,207.20910000000001,1.0350647771587078E-2,8.7980506058490168E-4,null,5.2400000000000002E-2,9.7599999999999992E-2,8.5000000000000006E-2]
[77,"CME Group Inc.","CME",2.0899999999999998E-2,4.2099999999999999E-2,4.3200000000000002E-2,2.5000000000000001E-2,58.076980000000006,2.7718020653521064E-3,5.7930663165859022E-5,58.076980000000006,3.2073605152384537E-3,1.3502987769153888E-4,58.076980000000006,2.9386322410045762E-3,1.2694891281139769E-4,58.076980000000006,2.9011002104517001E-3,7.25275052612925E-5,null,4.2099999999999999E-2,4.3200000000000002E-2,2.5000000000000001E-2]
[78,"Cummins Inc.","CMI",2.58E-2,"NMF",6.5000000000000002E-2,0.04,29.964279999999999,1.4300856069098084E-3,3.689620865827306E-5,"--","--","--",29.964279999999999,1.5161600910806414E-3,9.8550405920241698E-5,29.964279999999999,1.4967957874881519E-3,5.9871831499526076E-5,null,-3.4200000000000001E-2,6.5000000000000002E-2,0.04]
[79,"CMS Energy Corporation","CMS",2.87E-2,7.0800000000000002E-2,7.0099999999999996E-2,7.4999999999999997E-2,17.05489,8.1396758795572672E-4,2.3360869774329355E-5,17.05489,9.4187371274703237E-4,6.668465886248989E-5,17.05489,8.6295894898093066E-4,6.0493422323563238E-5,17.05489,8.5193729026940778E-4,6.3895296770205575E-5,null,7.0800000000000002E-2,7.0099999999999996E-2,7.4999999999999997E-2]
[80,"CenterPoint Energy, Inc.","CNP",3.3399999999999999E-2,"NMF",0.05,0.04,9.4722800000000014,4.5207731647880887E-4,1.5099382370392216E-5,"--","--","--",9.4722800000000014,4.7928710142681021E-4,2.396435507134051E-5,9.4722800000000014,4.7316567599516073E-4,1.8926627039806428E-5,null,-6.6500000000000004E-2,0.05,0.04]
[81,"Capital One Financial Corporation","COF",5.8999999999999999E-3,0.08,0.08,"NMF",31.090109999999999,1.4838173594774412E-3,8.7545224209169032E-6,31.090109999999999,1.7169830667576067E-3,1.3735864534060853E-4,31.090109999999999,1.5731258688447432E-3,1.2585006950757946E-4,"--","--","--",null,0.08,0.08,-0.03]
[82,"Cabot Oil  Gas Corporation","COG",2.41E-2,"NMF","NMF",0.115,7.4334799999999994,3.5477284143826992E-4,8.5500254786623041E-6,"--","--","--","--","--","--",7.4334799999999994,3.7132217261277183E-4,4.2702049850468763E-5,null,0.26119999999999999,"n/a",0.115]
[83,"The Cooper Companies, Inc.","COO",2.0000000000000001E-4,0.1,0.1,0.11,16.381229999999999,7.8181625743983037E-4,1.5636325148796609E-7,16.381229999999999,9.0467015146172554E-4,9.0467015146172565E-5,16.381229999999999,8.28872483130345E-4,8.2887248313034503E-5,16.381229999999999,8.1828617466778912E-4,9.0011479213456802E-5,null,0.1,0.1,0.11]
[84,"ConocoPhillips","COP",5.0999999999999997E-2,"NMF",0.06,0.105,35.308870000000006,1.6851633606163585E-3,8.5943331391434287E-5,"--","--","--",35.308870000000006,1.7865905523227837E-3,1.0719543313936702E-4,35.308870000000006,1.7637723274834835E-3,1.8519609438576577E-4,null,-1.34E-2,0.06,0.105]
[85,"Costco Wholesale Corporation","COST",8.1000000000000013E-3,7.0400000000000004E-2,8.3699999999999997E-2,9.5000000000000001E-2,152.16210000000001,7.2621410935677739E-3,5.8823342857898975E-5,152.16210000000001,8.4033073251357955E-3,5.9159283568956003E-4,152.16210000000001,7.6992373384250079E-3,6.4442616522617316E-4,152.16210000000001,7.6009031518645184E-3,7.2208579942712923E-4,null,7.0400000000000004E-2,8.3699999999999997E-2,9.5000000000000001E-2]
[86,"Campbell Soup Company","CPB",3.1E-2,8.6400000000000005E-2,1.44E-2,0.03,14.59314,6.9647725470526245E-4,2.1590794895863137E-5,14.59314,8.0592105562904415E-4,6.9631579206349411E-5,14.59314,7.383970671597166E-4,1.0632917767099919E-5,14.59314,7.2896630515483277E-4,2.1868989154644984E-5,null,8.6400000000000005E-2,1.44E-2,0.03]
[87,"Cisco Systems, Inc.","CSCO",3.8100000000000002E-2,6.1800000000000001E-2,6.6699999999999995E-2,7.0000000000000007E-2,161.54160000000002,7.7097903596275814E-3,2.9374301270181086E-4,161.54160000000002,8.9212997888052058E-3,5.5133632694816172E-4,161.54160000000002,8.1738298724118377E-3,5.4519445248986951E-4,161.54160000000002,8.0694342191468E-3,5.6486039534027607E-4,null,6.1800000000000001E-2,6.6699999999999995E-2,7.0000000000000007E-2]
[88,"CSX Corporation","CSX",1.3600000000000001E-2,3.7499999999999999E-2,7.6100000000000001E-2,9.5000000000000001E-2,58.52655,2.7932583989032024E-3,3.7988314225083558E-5,58.52655,3.2321884774850398E-3,1.2120706790568899E-4,58.52655,2.9613799957361139E-3,2.2536101767551826E-4,58.52655,2.9235574322564969E-3,2.7773795606436723E-4,null,3.7499999999999999E-2,7.6100000000000001E-2,9.5000000000000001E-2]
[89,"Cintas Corporation","CTAS",9.1999999999999998E-3,0.1195,9.64E-2,0.13,32.752569999999999,1.5631605013137638E-3,1.4381076612086627E-5,32.752569999999999,1.8087941175760776E-3,2.1615089705034126E-4,32.752569999999999,1.657244542980011E-3,1.5975837394327305E-4,32.752569999999999,1.6360783174303145E-3,2.1269018126594089E-4,null,0.1195,9.64E-2,0.13]
[90,"Cognizant Technology Solutions Corporation","CTSH",1.3100000000000001E-2,2.8199999999999999E-2,0.11,0.04,36.362780000000001,1.7354626343508953E-3,2.273456050999673E-5,36.362780000000001,2.008171650734982E-3,5.6630440550726492E-5,36.362780000000001,1.8399172560376999E-3,2.02390898164147E-4,36.362780000000001,1.816417945812762E-3,7.2656717832510478E-5,null,2.8199999999999999E-2,0.11,0.04]
[91,"Corteva, Inc.","CTVA",2.0799999999999999E-2,5.3100000000000001E-2,9.1300000000000006E-2,"NMF",20.5534,9.8093868809996632E-4,2.0403524712479298E-5,20.5534,1.1350824993638104E-3,6.0272880716218333E-5,20.5534,1.0399797631051658E-3,9.4950152371501637E-5,"--","--","--",null,5.3100000000000001E-2,9.1300000000000006E-2,"n/a"]
[92,"Citrix Systems, Inc.","CTXS",1.0500000000000001E-2,9.3700000000000006E-2,6.9699999999999998E-2,0.09,16.446290000000001,7.8492133353662145E-4,8.2416740021345263E-6,16.446290000000001,9.0826315638590409E-4,8.5104257753359215E-5,16.446290000000001,8.321644486147721E-4,5.8001862068449614E-5,16.446290000000001,8.2153609537117265E-4,7.3938248583405538E-5,null,9.3700000000000006E-2,6.9699999999999998E-2,0.09]
[93,"CVS Health Corporation","CVS",3.4799999999999998E-2,6.3399999999999998E-2,5.5899999999999998E-2,0.06,75.021799999999999,3.5805164143595733E-3,1.2460197121971314E-4,75.021799999999999,4.1431554998575372E-3,2.6267605869096787E-4,75.021799999999999,3.7960217672853699E-3,2.1219761679125218E-4,75.021799999999999,3.7475392103457398E-3,2.2485235262074437E-4,null,6.3399999999999998E-2,5.5899999999999998E-2,0.06]
[94,"Chevron Corporation","CVX",7.17E-2,"NMF",0.05,0.105,134.34989999999999,6.4120298662197813E-3,4.597425414079583E-4,"--","--","--",134.34989999999999,6.7979593242579184E-3,3.3989796621289596E-4,134.34989999999999,6.7111362051567557E-3,7.0466930154145934E-4,null,-3.73E-2,0.05,0.105]
[95,"Concho Resources Inc.","CXO",1.8500000000000003E-2,"NMF",0.12130000000000001,0.06,8.5272500000000004,4.069744873403154E-4,7.5290280157958356E-6,"--","--","--",8.5272500000000004,4.3146960770181695E-4,5.2337263414230401E-5,8.5272500000000004,4.2595890436407434E-4,2.5557534261844461E-5,null,0.3251,0.12130000000000001,0.06]
[96,"Dominion Energy Inc.","D",3.7000000000000005E-2,2.7400000000000001E-2,3.5299999999999998E-2,0.06,64.077179999999998,3.0581696890220303E-3,1.1315227849381514E-4,64.077179999999998,3.5387276862506815E-3,9.6961138603268669E-5,64.077179999999998,3.2422358576608768E-3,1.1445092577542895E-4,64.077179999999998,3.2008262203570407E-3,1.9204957322142244E-4,null,2.7400000000000001E-2,3.5299999999999998E-2,0.06]
[97,"DuPont de Nemours, Inc.","DD",2.3199999999999998E-2,1.6199999999999999E-2,4.7E-2,"NMF",39.897800000000004,1.904176223402203E-3,4.4176888382931108E-5,39.897800000000004,2.2033967393773018E-3,3.5695027177912288E-5,39.897800000000004,2.0187854365904079E-3,9.4882915519749168E-5,"--","--","--",null,1.6199999999999999E-2,4.7E-2,"n/a"]
[98,"Deere  Company","DE",1.4199999999999999E-2,8.4599999999999995E-2,8.1799999999999998E-2,0.05,67.2346,3.2088618096726574E-3,4.5565837697351734E-5,67.2346,3.7130994293754827E-3,3.1412821172516583E-4,67.2346,3.4019978874770393E-3,2.7828342719562181E-4,67.2346,3.3585477793376282E-3,1.6792738896688142E-4,null,8.4599999999999995E-2,8.1799999999999998E-2,0.05]
[99,"Discover Financial Services","DFS",3.3099999999999997E-2,7.0000000000000001E-3,"NMF",4.4999999999999998E-2,16.310739999999999,7.7845202728208686E-4,2.5766762103037074E-5,16.310739999999999,9.0077726924369078E-4,6.3054408847058354E-6,"--","--","--",16.310739999999999,8.147650109668745E-4,3.666442549350935E-5,null,7.0000000000000001E-3,"n/a",4.4999999999999998E-2]
[100,"Dollar General Corporation","DG",7.0999999999999995E-3,0.1479,0.1109,0.125,50.85772,2.4272531618396674E-3,1.7233497449061638E-5,50.85772,2.808669511104968E-3,4.1540222069242478E-4,50.85772,2.5733455096319273E-3,2.8538401701818072E-4,50.85772,2.5404788987838833E-3,3.1755986234798542E-4,null,0.1479,0.1109,0.125]
[101,"Quest Diagnostics Incorporated","DGX",2.0099999999999996E-2,0.11700000000000001,0.17129999999999998,0.09,14.916879999999999,7.1192818208883318E-4,1.4309756459985544E-5,14.916879999999999,8.2379992765722627E-4,9.638459153589548E-5,14.916879999999999,7.5477796027266454E-4,1.2929346459470743E-4,14.916879999999999,7.4513798250671346E-4,6.7062418425604213E-5,null,0.11700000000000001,0.17129999999999998,0.09]
[102,"D.R. Horton, Inc.","DHI",1.01E-2,0.186,0.13780000000000001,0.105,25.879759999999997,1.235146390511642E-3,1.2474978544167584E-5,25.879759999999997,1.4292361684069576E-3,2.6583792732369412E-4,25.879759999999997,1.3094878061059747E-3,1.8044741968140332E-4,25.879759999999997,1.2927631082476994E-3,1.3574012636600842E-4,null,0.186,0.13780000000000001,0.105]
[103,"Danaher Corporation","DHR",3.4999999999999996E-3,0.13020000000000001,0.1164,0.14499999999999999,145.52779999999998,6.9455101936455408E-3,2.430928567775939E-5,145.52779999999998,8.0369213342277538E-3,1.0464071577164537E-3,145.52779999999998,7.3635489490408365E-3,8.5711709766835334E-4,145.52779999999998,7.2695021539786126E-3,1.0540778123268987E-3,null,0.13020000000000001,0.1164,0.14499999999999999]
[104,"Digital Realty Trust, Inc.","DLR",3.3300000000000003E-2,0.1666,6.8000000000000005E-2,8.5000000000000006E-2,29.076930000000001,1.3877356334316732E-3,4.6211596593274723E-5,29.076930000000001,1.6058031458652368E-3,2.6752680410114843E-4,29.076930000000001,1.4712611428389214E-3,1.0004575771304667E-4,29.076930000000001,1.4524702858566224E-3,1.2345997429781292E-4,null,0.1666,6.8000000000000005E-2,8.5000000000000006E-2]
[105,"Dover Corporation","DOV",1.8500000000000003E-2,1.24E-2,0.115,5.5E-2,15.397590000000001,7.3487071406682888E-4,1.3595108210236335E-5,15.397590000000001,8.5034762819675644E-4,1.0544310589639779E-5,15.397590000000001,7.7910136525297373E-4,8.9596657004091987E-5,15.397590000000001,7.6915073045204815E-4,4.2303290174862652E-5,null,1.24E-2,0.115,5.5E-2]
[106,"Dow Inc.","DOW",6.3099999999999989E-2,"NMF",0.05,"NMF",35.23845,1.6818024713028627E-3,1.0612173593921061E-4,"--","--","--",35.23845,1.7830273766478164E-3,8.9151368832390832E-5,"--","--","--",null,-0.1042,0.05,"n/a"]
[107,"Dominos Pizza Inc","DPZ",7.4999999999999997E-3,0.15260000000000001,0.1389,0.13500000000000001,16.271560000000001,7.7658210903013068E-4,5.8243658177259797E-6,16.271560000000001,8.9861351374216441E-4,1.3712842219705431E-4,16.271560000000001,8.2332329999666677E-4,1.1435960636953701E-4,16.271560000000001,8.1280786536037963E-4,1.0972906182365125E-4,null,0.15260000000000001,0.1389,0.13500000000000001]
[108,"Duke Realty Corporation","DRE",2.6200000000000001E-2,0.06,4.4500000000000005E-2,"NMF",13.20941,6.3043687740104196E-4,1.6517446187907301E-5,13.20941,7.2950315363498543E-4,4.3770189218099125E-5,13.20941,6.6838182892168727E-4,2.9742991387015088E-5,"--","--","--",null,0.06,4.4500000000000005E-2,-0.03]
[109,"DTE Energy Company","DTE",3.8800000000000001E-2,5.9499999999999997E-2,5.67E-2,0.06,21.557650000000002,1.0288678714722743E-3,3.9920073413124244E-5,21.557650000000002,1.1905432309209302E-3,7.0837322239795339E-5,21.557650000000002,1.0907937246442962E-3,6.1848004187331601E-5,21.557650000000002,1.0768621741668401E-3,6.4611730450010396E-5,null,5.9499999999999997E-2,5.67E-2,0.06]
[110,"Duke Energy Corporation","DUK",4.7699999999999992E-2,1.6E-2,4.2999999999999997E-2,0.05,59.7408,2.8512101150195328E-3,1.3600272248643169E-4,59.7408,3.2992466734454409E-3,5.2787946775127056E-5,59.7408,3.0228197296658017E-3,1.2998124837562946E-4,59.7408,2.9842124616767762E-3,1.4921062308383883E-4,null,1.6E-2,4.2999999999999997E-2,0.05]
[111,"Devon Energy Corporation","DVN",5.0700000000000002E-2,"NMF",4.1100000000000005E-2,2.5000000000000001E-2,3.3244400000000001,1.5866337502637285E-4,8.0442331138371033E-6,"--","--","--",3.3244400000000001,1.6821306079078583E-4,6.9135567985012982E-6,3.3244400000000001,1.6606465390648839E-4,4.1516163476622098E-6,null,-0.35899999999999999,4.1100000000000005E-2,2.5000000000000001E-2]
[112,"eBay Inc.","EBAY",1.3000000000000001E-2,0.15920000000000001,0.12619999999999998,0.185,35.729399999999998,1.7052337210679953E-3,2.216803837388394E-5,35.729399999999998,1.973192593574266E-3,3.1413226089702318E-4,35.729399999999998,1.8078689145294554E-3,2.2815305701361723E-4,35.729399999999998,1.7847789237545228E-3,3.3018410089458671E-4,null,0.15920000000000001,0.12619999999999998,0.185]
[113,"Ecolab Inc.","ECL",9.5999999999999992E-3,8.1100000000000005E-2,0.1002,8.5000000000000006E-2,55.706960000000002,2.6586896698569239E-3,2.5523420830626466E-5,55.706960000000002,3.0764737410238605E-3,2.4950202039703511E-4,55.706960000000002,2.8187117977613897E-3,2.8243492213569124E-4,55.706960000000002,2.7827113837466141E-3,2.3653046761846222E-4,null,8.1100000000000005E-2,0.1002,8.5000000000000006E-2]
[114,"Consolidated Edison Inc","ED",4.24E-2,2.5499999999999998E-2,0.02,0.03,24.488880000000002,1.1687647698306609E-3,4.955562624082002E-5,24.488880000000002,1.352423400362978E-3,3.4486796709255936E-5,24.488880000000002,1.2391107856175054E-3,2.4782215712350107E-5,24.488880000000002,1.2232849387438262E-3,3.6698548162314788E-5,null,2.5499999999999998E-2,0.02,0.03]
[115,"Equifax, Inc.","EFX",1.03E-2,6.4299999999999996E-2,6.6600000000000006E-2,7.4999999999999997E-2,18.487439999999999,8.8233796549120052E-4,9.0880810445593659E-6,18.487439999999999,1.020987749084749E-3,6.5649512266149361E-5,18.487439999999999,9.3544442630518376E-4,6.2300598791925247E-5,18.487439999999999,9.2349698752781516E-4,6.9262274064586132E-5,null,6.4299999999999996E-2,6.6600000000000006E-2,7.4999999999999997E-2]
[116,"Edison International","EIX",5.2699999999999997E-2,1.4E-2,2.8900000000000002E-2,0.14000000000000001,18.645610000000001,8.8988684170130555E-4,4.6897036557658798E-5,18.645610000000001,1.0297228488212586E-3,1.441611988349762E-5,18.645610000000001,9.4344765687191952E-4,2.7265637283598475E-5,18.645610000000001,9.3139800132514329E-4,1.3039572018552008E-4,null,1.4E-2,2.8900000000000002E-2,0.14000000000000001]
[117,"The Estee Lauder Companies Inc.","EL",1.0200000000000001E-2,0.1331,0.11960000000000001,0.115,74.743899999999996,3.5672532626949832E-3,3.6385983279488828E-5,74.743899999999996,4.127808188630528E-3,5.4941126990672325E-4,74.743899999999996,3.781960328488532E-3,4.5232245528722845E-4,74.743899999999996,3.7336573633818559E-3,4.2937059678891347E-4,null,0.1331,0.11960000000000001,0.115]
[118,"Eastman Chemical Company","EMN",3.4300000000000004E-2,3.3099999999999997E-2,4.3400000000000001E-2,0.05,10.419379999999999,4.972789391543504E-4,1.7056667612994222E-5,10.419379999999999,5.7542089835362022E-4,1.9046431735504826E-5,10.419379999999999,5.2720933490822447E-4,2.2880885135016942E-5,10.419379999999999,5.204758496529301E-4,2.6023792482646507E-5,null,3.3099999999999997E-2,4.3400000000000001E-2,0.05]
[119,"Emerson Electric Co.","EMR",3.15E-2,9.9000000000000008E-3,7.6700000000000004E-2,8.5000000000000006E-2,39.036790000000003,1.8630833618882466E-3,5.8687125899479768E-5,39.036790000000003,2.1558465830636394E-3,2.1342881172330032E-5,39.036790000000003,1.9752192637999605E-3,1.5149931753345697E-4,39.036790000000003,1.9499918846392979E-3,1.6574931019434032E-4,null,9.9000000000000008E-3,7.6700000000000004E-2,8.5000000000000006E-2]
[120,"EOG Resources, Inc.","EOG",4.1799999999999997E-2,"NMF",8.3800000000000013E-2,7.4999999999999997E-2,21.18207,1.0109428102913218E-3,4.2257409470177246E-5,"--","--","--",21.18207,1.0717897837183648E-3,8.9815983875598986E-5,21.18207,1.0581009504075907E-3,7.9357571280569297E-5,null,-3.0200000000000001E-2,8.3800000000000013E-2,7.4999999999999997E-2]
[121,"Equinix, Inc.","EQIX",1.5300000000000001E-2,0.157,0.13589999999999999,0.14499999999999999,62.619150000000005,2.9885832441802818E-3,4.5725323635958317E-5,62.619150000000005,3.4582064908987003E-3,5.4293841907109594E-4,62.619150000000005,3.1684611199532362E-3,4.3059386620164476E-4,62.619150000000005,3.127993729069703E-3,4.5355909071510689E-4,null,0.157,0.13589999999999999,0.14499999999999999]
[122,"Equity Residential","EQR",4.7E-2,6.0999999999999999E-2,3.6499999999999998E-2,0.01,19.04814,9.0909812791774075E-4,4.2727612012133815E-5,19.04814,1.0519529790415099E-3,6.4169131721532094E-5,19.04814,9.6381523858797243E-4,3.5179256208460992E-5,19.04814,9.5150544953806894E-4,9.5150544953806892E-6,null,6.0999999999999999E-2,3.6499999999999998E-2,0.01]
[123,"Eversource Energy","ES",2.9900000000000003E-2,6.4399999999999999E-2,6.59E-2,5.5E-2,26.505939999999999,1.2650316741004612E-3,3.7824447055603795E-5,26.505939999999999,1.4638175982167035E-3,9.4269853325155696E-5,26.505939999999999,1.3411718354179715E-3,8.8383223954044326E-5,26.505939999999999,1.3240424710826927E-3,7.2822335909548104E-5,null,6.4399999999999999E-2,6.59E-2,5.5E-2]
[124,"Essex Property Trust, Inc.","ESS",4.2000000000000003E-2,7.9000000000000001E-2,2.2099999999999998E-2,0.01,13.34596,6.3695391000197666E-4,2.6752064220083021E-5,13.34596,7.3704426679816663E-4,5.8226497077055164E-5,13.34596,6.7529111092135691E-4,1.4923933551361987E-5,13.34596,6.6666633431490356E-4,6.666663343149036E-6,null,7.9000000000000001E-2,2.2099999999999998E-2,0.01]
[125,"ETRADE Financial Corporation","ETFC",1.1699999999999999E-2,"NMF","NMF",5.5E-2,10.61684,5.0670298351451564E-4,5.928424907119832E-6,"--","--","--","--","--","--",10.61684,5.3033950385044163E-4,2.9168672711774289E-5,null,-9.7900000000000001E-2,"n/a",5.5E-2]
[126,"Eaton Corporation, PLC","ETN",2.9600000000000001E-2,"NMF",0.11,0.04,39.521879999999996,1.8862349352634742E-3,5.5832554083798839E-5,"--","--","--",39.521879999999996,1.9997642920329866E-3,2.1997407212362853E-4,39.521879999999996,1.9742234252787733E-3,7.8968937011150941E-5,null,-4.1000000000000003E-3,0.11,0.04]
[127,"Entergy Corporation","ETR",3.9900000000000005E-2,5.3999999999999999E-2,5.4299999999999994E-2,0.03,19.053979999999999,9.093768497807173E-4,3.6284136306250622E-5,19.053979999999999,1.052275499003963E-3,5.6822876946214002E-5,19.053979999999999,9.6411073625826216E-4,5.2351212978823631E-5,19.053979999999999,9.5179717313025698E-4,2.8553915193907707E-5,null,5.3999999999999999E-2,5.4299999999999994E-2,0.03]
[128,"Evergy Inc.","EVRG",4.36E-2,6.8000000000000005E-2,6.4100000000000004E-2,"NMF",11.141639999999999,5.3174977010529191E-4,2.3184289976590727E-5,11.141639999999999,6.1530844425797206E-4,4.1840974209542104E-5,11.141639999999999,5.6375490808348197E-4,3.6136689608151197E-5,"--","--","--",null,6.8000000000000005E-2,6.4100000000000004E-2,"n/a"]
[129,"Exelon Corporation","EXC",4.5499999999999999E-2,{"$f":"IF(AND(U133>=$D$398,U133<=$D$399),U133,\"NMF\")","v":"NMF"},{"$f":"IF(AND(V133>=$D$398,V133<=$D$399),V133,\"NMF\")","v":0.04},{"$f":"IF(AND(W133>=$D$398,W133<=$D$399),W133,\"NMF\")","v":0.05},33.600900000000003,{"$f":"H133/H$384","v":1.6036481927553671E-3},{"$f":"D133*I133","v":7.2965992770369198E-5},{"$f":"IF(E133=\"n/a\",\"--\",IF(E133=\"NMF\",\"--\",$H133))","v":"--"},{"$f":"IF(K133=\"--\",\"--\",K133/K$384)","v":"--"},{"$f":"IF(L133=\"--\",\"--\",E133*L133)","v":"--"},33.600900000000003,{"$f":"IF(N133=\"--\",\"--\",N133/N$384)","v":1.7001691215137334E-3},6.8006764860549339E-5,{"$f":"IF(G133=\"n/a\",\"--\",IF(G133=\"NMF\",\"--\",$H133))","v":33.600900000000003},{"$f":"IF(Q133=\"--\",\"--\",Q133/Q$384)","v":1.6784546658825325E-3},{"$f":"IF(R133=\"--\",\"--\",G133*R133)","v":8.3922733294126633E-5},null,-3.4799999999999998E-2,0.04,0.05]
[130,"Expeditors International of Washington, Inc.","EXPD",1.1699999999999999E-2,6.59E-2,"NMF",5.5E-2,14.80325,7.0650503734738903E-4,8.2661089369644501E-6,14.80325,8.1752459489463185E-4,5.3874870803556236E-5,{"$f":"IF(F134=\"n/a\",\"--\",IF(F134=\"NMF\",\"--\",$H134))","v":"--"},"--",{"$f":"IF(O134=\"--\",\"--\",F134*O134)","v":"--"},14.80325,7.394618606265189E-4,4.0670402334458537E-5,null,6.59E-2,"n/a",5.5E-2]
[131,"Extra Space Storage Inc","EXR",3.4500000000000003E-2,0.06,1.2E-2,0.03,13.52205,6.4535804233957147E-4,2.2264852460715219E-5,13.52205,7.4676901683042279E-4,4.4806141009825369E-5,13.52205,6.842010740654202E-4,8.2104128887850424E-6,13.52205,6.754624999567541E-4,2.0263874998702623E-5,null,0.06,1.2E-2,0.03]
[132,"Diamondback Energy, Inc.","FANG",5.0199999999999995E-2,0.13450000000000001,"NMF",5.0000000000000001E-3,4.7189399999999999,2.2521776508132254E-4,1.130593180708239E-5,4.7189399999999999,2.6060827938676129E-4,3.5051813577519394E-5,"--","--","--",4.7189399999999999,2.3572365207538243E-4,1.1786182603769121E-6,null,0.13450000000000001,0.21940000000000001,5.0000000000000001E-3]
[133,"Fastenal Company","FAST",2.2599999999999999E-2,9.0999999999999998E-2,0.09,0.08,25.3461,1.2096767484917608E-3,2.7338694515913792E-5,25.3461,1.3997642500571718E-3,1.2737854675520262E-4,25.3461,1.282485188515761E-3,1.1542366696641849E-4,25.3461,1.2661053664314126E-3,1.0128842931451301E-4,null,9.0999999999999998E-2,0.09,0.08]
[134,"Fortune Brands Home  Security, Inc.","FBHS",1.1699999999999999E-2,7.2999999999999995E-2,7.3200000000000001E-2,7.0000000000000007E-2,11.382010000000001,5.4322175198948585E-4,6.3556944982769833E-6,11.382010000000001,6.2858312291805176E-4,4.5886567973017773E-5,11.382010000000001,5.7591736955737874E-4,4.2157151451600125E-5,11.382010000000001,5.6856178827417259E-4,3.9799325179192082E-5,null,7.2999999999999995E-2,7.3200000000000001E-2,7.0000000000000007E-2]
[135,"FedEx Corporation","FDX",1.0800000000000001E-2,"NMF",0.12,0.03,63.394959999999998,3.0256098209809489E-3,3.2676586066594252E-5,"--","--","--",63.394959999999998,3.2077162650880854E-3,3.8492595181057024E-4,63.394959999999998,3.1667475099011189E-3,9.5002425297033562E-5,null,0.2611,0.12,0.03]
[136,"FirstEnergy Corporation","FE",5.7699999999999994E-2,"NMF","NMF",8.5000000000000006E-2,14.95139,7.1357521830310089E-4,4.1173290096088915E-5,"--","--","--","--","--","--",14.95139,7.468618491447978E-4,6.3483257177307813E-5,null,-2.4E-2,"n/a",8.5000000000000006E-2]
[137,"Fidelity National Information Services, Inc.","FIS",9.7999999999999997E-3,0.12540000000000001,0.17120000000000002,"NMF",88.750969999999995,4.235759537565535E-3,4.1510443468142241E-5,88.750969999999995,4.9013629301508533E-3,6.1463091144091711E-4,88.750969999999995,4.490702888862848E-3,7.6880833457331963E-4,"--","--","--",null,0.12540000000000001,0.17120000000000002,0.28499999999999998]
[138,"Fifth Third Bancorp","FITB",5.5199999999999999E-2,"NMF",8.2500000000000004E-2,0.02,13.930669999999999,6.6485998200558336E-4,3.6700271006708202E-5,"--","--","--",13.930669999999999,7.0487680318079922E-4,5.8152336262415937E-5,13.930669999999999,6.9587415992934166E-4,1.3917483198586834E-5,null,-2.98E-2,8.2500000000000004E-2,0.02]
[139,"FLIR Systems, Inc.","FLIR",1.9699999999999999E-2,0.06,"NMF",0.08,4.5257800000000001,2.1599894401067783E-4,4.2551791970103526E-6,4.5257800000000001,2.4994082117658131E-4,1.4996449270594878E-5,"--","--","--",4.5257800000000001,2.260747943584204E-4,1.8085983548673631E-5,null,0.06,"n/a",0.08]
[140,"Flowserve Corporation","FLS",0.03,2.4500000000000001E-2,5.04E-2,9.5000000000000001E-2,3.46367,1.6530831423565982E-4,4.9592494270697944E-6,3.46367,1.9128471204625264E-4,4.6864754451331897E-6,3.46367,1.7525794788572546E-4,8.8330005734405633E-6,3.46367,1.7301956413600086E-4,1.6436858592920082E-5,null,2.4500000000000001E-2,5.04E-2,9.5000000000000001E-2]
[141,"FMC Corporation","FMC",1.8000000000000002E-2,9.5399999999999999E-2,0.1048,0.11,13.540940000000001,6.4625959302306961E-4,1.1632672674415254E-5,13.540940000000001,7.4781223636650844E-4,7.1341287349364904E-5,13.540940000000001,6.8515688759140892E-4,7.1804441819579653E-5,13.540940000000001,6.7640610589107494E-4,7.440467164801825E-5,null,9.5399999999999999E-2,0.1048,0.11]
[142,"Fox Corporation","FOXA",1.78E-2,"NMF","NMF","NMF",15.64236,7.4655269187518317E-4,1.328863791537826E-5,"--","--","--","--","--","--","--","--","--",null,-2.3199999999999998E-2,"n/a","n/a"]
[143,"First Republic Bank","FRC",7.9000000000000008E-3,7.2099999999999997E-2,7.85E-2,0.09,17.371169999999999,8.2906247679515271E-4,6.549593566681707E-6,17.371169999999999,9.5934059865879326E-4,6.9168457163298997E-5,17.371169999999999,8.7896237417943316E-4,6.8998546373085507E-5,17.371169999999999,8.6773632070387006E-4,7.8096268863348298E-5,null,7.2099999999999997E-2,7.85E-2,0.09]
[144,"Federal Realty Investment Trust","FRT",5.9299999999999999E-2,6.7000000000000004E-2,1.38E-2,5.0000000000000001E-3,5.3981599999999998,2.5763445408320346E-4,1.5277723127133964E-5,5.3981599999999998,2.9811889734865019E-4,1.9973966122359563E-5,5.3981599999999998,2.7314104518005687E-4,3.7693464234847849E-6,5.3981599999999998,2.6965250452161849E-4,1.3482625226080924E-6,null,6.7000000000000004E-2,1.38E-2,5.0000000000000001E-3]
[145,"Fortive Corporation","FTV",3.9000000000000003E-3,5.1400000000000001E-2,5.3699999999999998E-2,0.105,24.1629,1.1532069354311537E-3,4.4975070481814995E-6,24.1629,1.3344208220478274E-3,6.8589230253258331E-5,24.1629,1.2226165509323912E-3,6.5654508785069406E-5,24.1629,1.20700136741138E-3,1.267351435781949E-4,null,5.1400000000000001E-2,5.3699999999999998E-2,0.105]
[146,"General Dynamics Corporation","GD",3.2199999999999999E-2,3.8800000000000001E-2,5.2000000000000005E-2,0.06,39.169089999999997,1.8693975575169804E-3,6.0194601352046765E-5,39.169089999999997,2.1631529856377062E-3,8.3930335842742997E-5,39.169089999999997,1.9819135004060114E-3,1.030595020211126E-4,39.169089999999997,1.9566006228664361E-3,1.1739603737198616E-4,null,3.8800000000000001E-2,5.2000000000000005E-2,0.06]
[147,"General Electric Company","GE",6.6E-3,"NMF",4.4999999999999998E-2,0.04,53.482589999999995,2.5525286167149166E-3,1.6846688870318448E-5,"--","--","--",53.482589999999995,2.7061610866547969E-3,1.2177724889946585E-4,53.482589999999995,2.6715981634117675E-3,1.068639265364707E-4,null,-8.3699999999999997E-2,4.4999999999999998E-2,0.04]
[148,"Gilead Sciences, Inc.","GILD",4.3099999999999999E-2,2.3999999999999998E-3,0.12809999999999999,3.5000000000000003E-2,79.114850000000004,3.7758627364925328E-3,1.6273968394282817E-4,79.114850000000004,4.3691983649806337E-3,1.0486076075953519E-5,79.114850000000004,4.0031256610147583E-3,5.1280039717599055E-4,79.114850000000004,3.951997985860399E-3,1.3831992950511397E-4,null,2.3999999999999998E-3,0.12809999999999999,3.5000000000000003E-2]
[149,"General Mills, Inc.","GIS",3.5299999999999998E-2,5.0500000000000003E-2,7.4999999999999997E-2,3.5000000000000003E-2,35.197660000000006,1.6798557136332025E-3,5.9298906691252047E-5,35.197660000000006,1.9438267091847392E-3,9.8163248813829337E-5,35.197660000000006,1.7809634468582412E-3,1.3357225851436808E-4,35.197660000000006,1.7582170910644354E-3,6.153759818725524E-5,null,5.0500000000000003E-2,7.4999999999999997E-2,3.5000000000000003E-2]
[150,"Globe Life Inc.","GL",9.7000000000000003E-3,5.0999999999999997E-2,"NMF",0.08,8.2403700000000004,3.932827530850526E-4,3.8148427049250102E-6,8.2403700000000004,4.5508284640412598E-4,2.3209225166610425E-5,"--","--","--",8.2403700000000004,4.1162848242453162E-4,3.2930278593962534E-5,null,5.0999999999999997E-2,"n/a",0.08]
[151,"Corning Incorporated","GLW",2.8799999999999999E-2,1.2999999999999999E-2,2.4E-2,0.13500000000000001,23.21781,1.1081012427118762E-3,3.1913315790102033E-5,23.21781,1.2822272618911747E-3,1.666895440458527E-5,23.21781,1.1747960212724292E-3,2.8195104510538302E-5,23.21781,1.1597915986201E-3,1.5657186581371352E-4,null,1.2999999999999999E-2,2.4E-2,0.13500000000000001]
[152,"Genuine Parts Company","GPC",3.3399999999999999E-2,"NMF",1.4999999999999999E-2,7.0000000000000007E-2,13.65719,6.5180778079208205E-4,2.1770379878455539E-5,"--","--","--",13.65719,6.9103901159332467E-4,1.0365585173899869E-5,13.65719,6.8221310376639498E-4,4.775491726364765E-5,null,-1.2999999999999999E-2,1.4999999999999999E-2,7.0000000000000007E-2]
[153,"Global Payments Inc.","GPN",4.5000000000000005E-3,0.17050000000000001,"NMF",0.115,52.301870000000001,2.4961771649933823E-3,1.1232797242470222E-5,52.301870000000001,2.8884241692859135E-3,4.9247632086324834E-4,"--","--","--",52.301870000000001,2.6126180470130754E-3,3.0045107540650371E-4,null,0.17050000000000001,0.2039,0.115]
[154,"Garmin Ltd.","GRMN",2.7400000000000001E-2,4.3200000000000002E-2,6.8000000000000005E-2,7.4999999999999997E-2,17.871700000000001,8.5295094495879849E-4,2.3370855891871081E-5,17.871700000000001,9.8698287893390934E-4,4.2637660369944883E-5,17.871700000000001,9.0428864967774633E-4,6.1491628178086748E-5,17.871700000000001,8.9273913056652811E-4,6.6955434792489608E-5,null,4.3200000000000002E-2,6.8000000000000005E-2,7.4999999999999997E-2]
[155,"The Goldman Sachs Group, Inc.","GS",2.69E-2,6.2899999999999998E-2,2.3900000000000001E-2,6.5000000000000002E-2,64.013180000000006,3.0551152028524238E-3,8.2182598956730208E-5,64.013180000000006,3.5351932209087295E-3,2.2236365359515909E-4,64.013180000000006,3.2389975270275644E-3,7.741204089595879E-5,64.013180000000006,3.1976292494837462E-3,2.078459012164435E-4,null,6.2899999999999998E-2,2.3900000000000001E-2,6.5000000000000002E-2]
[156,"W.W. Grainger, Inc.","GWW",1.8100000000000002E-2,5.6000000000000001E-2,9.6000000000000002E-2,7.0000000000000007E-2,18.16573,8.6698392259082198E-4,1.569240899889388E-5,18.16573,1.003220985879132E-3,5.6180375209231395E-5,18.16573,9.1916624899201116E-4,8.8239959903233078E-5,18.16573,9.0742671409582167E-4,6.3519869986707525E-5,null,5.6000000000000001E-2,9.6000000000000002E-2,7.0000000000000007E-2]
[157,"Halliburton Company","HAL",1.4199999999999999E-2,"NMF",6.5299999999999997E-2,1.4999999999999999E-2,11.094049999999999,5.2947847328011085E-4,7.5185943205775732E-6,"--","--","--",11.094049999999999,5.6134690566411705E-4,3.6655952939866842E-5,11.094049999999999,5.5417741745114287E-4,8.3126612617671425E-6,null,-0.10829999999999999,6.5299999999999997E-2,1.4999999999999999E-2]
[158,"Hasbro, Inc.","HAS",3.5400000000000001E-2,8.4000000000000005E-2,0.11349999999999999,0.09,10.53425,5.027612645653308E-4,1.779774876561271E-5,10.53425,5.8176471138221509E-4,4.8868235756106071E-5,10.53425,5.3302163240585951E-4,6.0497955278065046E-5,10.53425,5.262139128437949E-4,4.7359252155941538E-5,null,8.4000000000000005E-2,0.11349999999999999,0.09]
[159,"Huntington Bancshares Incorporated","HBAN",6.9000000000000006E-2,"NMF",4.9200000000000001E-2,2.5000000000000001E-2,8.8404199999999999,4.2192094724243699E-4,2.9112545359728156E-5,"--","--","--",8.8404199999999999,4.4731567027110695E-4,2.2007930977338462E-5,8.8404199999999999,4.4160258199516254E-4,1.1040064549879064E-5,null,-9.2999999999999992E-3,4.9200000000000001E-2,2.5000000000000001E-2]
[160,"Hanesbrands Inc.","HBI",3.7499999999999999E-2,7.0000000000000001E-3,3.3000000000000002E-2,3.5000000000000003E-2,5.5694900000000001,2.6581140901193388E-4,9.9679278379475198E-6,5.5694900000000001,3.0758077152109859E-4,2.1530654006476901E-6,5.5694900000000001,2.8181015748326749E-4,9.2997351969478276E-6,5.5694900000000001,2.7821089545476772E-4,9.7373813409168706E-6,null,7.0000000000000001E-3,3.3000000000000002E-2,3.5000000000000003E-2]
[161,"The Home Depot, Inc.","HD",2.3099999999999999E-2,5.9499999999999997E-2,0.10589999999999999,0.08,286.80779999999999,1.3688288413052706E-2,3.1619946234151753E-4,286.80779999999999,1.5839253576587612E-2,9.4243558780696287E-4,286.80779999999999,1.4512163822078768E-2,1.5368381487581414E-3,286.80779999999999,1.4326815356776282E-2,1.1461452285421027E-3,null,5.9499999999999997E-2,0.10589999999999999,0.08]
[162,"Hess Corporation","HES",2.5399999999999999E-2,"NMF","NMF","NMF",12.101469999999999,5.7755894917050699E-4,1.4669997308930877E-5,"--","--","--","--","--","--","--","--","--",null,-0.23400000000000001,"n/a","n/a"]
[163,"HollyFrontier Corporation","HFC",7.1900000000000006E-2,"NMF","NMF",1.4999999999999999E-2,3.24282,1.5476795063319609E-4,1.1127815650526801E-5,"--","--","--","--","--","--",3.24282,1.6198751698963997E-4,2.4298127548445993E-6,null,-0.23089999999999999,"n/a",1.4999999999999999E-2]
[164,"The Hartford Financial Services Group, Inc.","HIG",3.6799999999999999E-2,"NMF",7.0000000000000007E-2,8.5000000000000006E-2,12.637309999999999,6.0313263462554053E-4,2.2195280954219891E-5,"--","--","--",12.637309999999999,6.3943418899483988E-4,4.4760393229638797E-5,12.637309999999999,6.3126737479365089E-4,5.3657726857460327E-5,null,-2.76E-2,7.0000000000000007E-2,8.5000000000000006E-2]
[165,"Huntington Ingalls Industries, Inc.","HII",2.9600000000000001E-2,2.3E-2,"NMF",7.4999999999999997E-2,5.6469199999999997,2.6950686001369413E-4,7.9774030564053461E-6,5.6469199999999997,3.1185692232465128E-4,7.1727092134669797E-6,"--","--","--",5.6469199999999997,2.8207873068475517E-4,2.1155904801356637E-5,null,2.3E-2,"n/a",7.4999999999999997E-2]
[166,"Honeywell International Inc.","HON",2.2700000000000001E-2,2.4400000000000002E-2,7.6799999999999993E-2,7.4999999999999997E-2,111.4388,5.3185667712122827E-3,1.2073146570651882E-4,111.4388,6.1543215054494045E-3,1.5016544473296547E-4,111.4388,5.6386824965564799E-3,4.3305081573553764E-4,111.4388,5.5666655899202213E-3,4.1749991924401657E-4,null,2.4400000000000002E-2,7.6799999999999993E-2,7.4999999999999997E-2]
[167,"Hewlett Packard Enterprise Company","HPE",5.2900000000000003E-2,"NMF",0.05,0.04,11.664069999999999,5.5668344525510003E-4,2.9448554253994791E-5,"--","--","--",11.664069999999999,5.9018929984538178E-4,2.950946499226909E-5,11.664069999999999,5.8265143834482019E-4,2.3306057533792807E-5,null,-2.6200000000000001E-2,0.05,0.04]
[168,"HP Inc.","HPQ",3.8199999999999998E-2,9.3399999999999997E-2,2.23E-2,0.08,25.162459999999999,1.2009122822388451E-3,4.5874849181523881E-5,25.162459999999999,1.3896225435666072E-3,1.2979074556912111E-4,25.162459999999999,1.273193203554799E-3,2.8392208439272019E-5,25.162459999999999,1.2569320581318532E-3,1.0055456465054826E-4,null,9.3399999999999997E-2,2.23E-2,0.08]
[169,"Hormel Foods Corporation","HRL",2.1000000000000001E-2,0.03,7.4999999999999997E-2,8.5000000000000006E-2,25.707189999999997,1.2269102549133755E-3,2.5765115353180887E-5,25.707189999999997,1.4197058139685088E-3,4.2591174419055262E-5,25.707189999999997,1.3007559511467438E-3,9.7556696336005783E-5,25.707189999999997,1.2841427760038801E-3,1.0915213596032981E-4,null,0.03,7.4999999999999997E-2,8.5000000000000006E-2]
[170,"Hershey Company The","HSY",2.4199999999999999E-2,6.7799999999999999E-2,8.5000000000000006E-2,0.05,27.940300000000001,1.3334884363229193E-3,3.2270420159014644E-5,27.940300000000001,1.5430315936523723E-3,1.0461754204963084E-4,27.940300000000001,1.4137488967804481E-3,1.201686562263381E-4,27.940300000000001,1.3956925826736106E-3,6.9784629133680531E-5,null,6.7799999999999999E-2,8.5000000000000006E-2,0.05]
[171,"Humana Inc.","HUM",6.8999999999999999E-3,0.1245,0.1234,0.105,50.98798,2.4334699957217452E-3,1.6790942970480041E-5,50.98798,2.8158632525962604E-3,3.5057497494823443E-4,50.98798,2.5799365244490416E-3,3.1836416711701171E-4,50.98798,2.5469857335644356E-3,2.6743350202426572E-4,null,0.1245,0.1234,0.105]
[172,"International Business Machines Corporation","IBM",5.4900000000000004E-2,2.5700000000000001E-2,3.2799999999999996E-2,5.0000000000000001E-3,105.8275,5.0507599236573599E-3,2.7728671980878909E-4,105.8275,5.8444317339916337E-3,1.50201895563585E-4,105.8275,5.3547567983891686E-3,1.756360229871647E-4,105.8275,5.2863661733371335E-3,2.6431830866685669E-5,null,2.5700000000000001E-2,3.2799999999999996E-2,5.0000000000000001E-3]
[173,"Intercontinental Exchange Inc.","ICE",1.24E-2,9.1999999999999998E-2,8.5099999999999995E-2,9.5000000000000001E-2,52.768000000000001,2.5184238468408645E-3,3.1228455700826717E-5,52.768000000000001,2.9141666744397299E-3,2.6810333404845513E-4,52.768000000000001,2.6700036071663756E-3,2.2721730696985854E-4,52.768000000000001,2.6359024850313374E-3,2.5041073607797706E-4,null,9.1999999999999998E-2,8.5099999999999995E-2,9.5000000000000001E-2]
[174,"IDEX Corporation","IEX",1.1299999999999999E-2,0.13,0.1,6.5000000000000002E-2,13.321209999999999,6.3577268292857388E-4,7.1842313170928845E-6,13.321209999999999,7.3567742277920846E-4,9.5638064961297106E-5,13.321209999999999,6.7403878774675548E-4,6.7403878774675551E-5,13.321209999999999,6.6543000573499663E-4,4.3252950372774779E-5,null,0.13,0.1,6.5000000000000002E-2]
[175,"International Flavors  Fragrances Inc.","IFF",2.69E-2,3.8E-3,"NMF",6.5000000000000002E-2,12.41694,5.9261517966934896E-4,1.5941348333105489E-5,12.41694,6.8573818879846989E-4,2.6058051174341856E-6,"--","--","--",12.41694,6.2025930492883973E-4,4.0316854820374585E-5,null,3.8E-3,"n/a",6.5000000000000002E-2]
[176,"IHS Markit Ltd.","INFO",8.8999999999999999E-3,0.11119999999999999,0.12,0.12,30.446459999999998,1.4530982966170121E-3,1.2932574839891407E-5,30.446459999999998,1.6814368383615498E-3,1.8697577642580432E-4,30.446459999999998,1.5405578764676844E-3,1.848669451761221E-4,30.446459999999998,1.5208819658582326E-3,1.825058359029879E-4,null,0.11119999999999999,0.12,0.12]
[177,"Intel Corporation","INTC",2.7000000000000003E-2,8.6199999999999999E-2,7.4999999999999997E-2,7.0000000000000007E-2,207.63149999999999,9.909492892573887E-3,2.6755630809949498E-4,207.63149999999999,1.1466661572618496E-2,9.8842622755971428E-4,207.63149999999999,1.0505928857666868E-2,7.8794466432501509E-4,207.63149999999999,1.0371747779350821E-2,7.2602234455455752E-4,null,8.6199999999999999E-2,7.4999999999999997E-2,7.0000000000000007E-2]
[178,"Intuit Inc.","INTU",7.7000000000000002E-3,9.0899999999999995E-2,0.13200000000000001,0.125,79.510190000000009,3.7947308702783512E-3,2.9219427701143307E-5,79.510190000000009,4.3910314201101256E-3,3.9914475608801038E-4,79.510190000000009,4.0231294365237246E-3,5.3105308562113168E-4,79.510190000000009,3.9717462743767782E-3,4.9646828429709727E-4,null,9.0899999999999995E-2,0.13200000000000001,0.125]
[179,"International Paper Company","IP",5.2199999999999996E-2,"NMF","NMF",6.5000000000000002E-2,15.437040000000001,7.3675351843231318E-4,3.8458533662166748E-5,"--","--","--","--","--","--",15.437040000000001,7.7112136327941484E-4,5.0122888613161968E-5,null,"n/a","n/a",6.5000000000000002E-2]
[180,"Interpublic Group of Companies, Inc. The","IPG",6.3E-2,1.0999999999999999E-2,1.11E-2,0.1,6.3115200000000007,3.0122578983120556E-4,1.8977224759365949E-5,6.3115200000000007,3.4856013585998801E-4,3.8341614944598677E-6,6.3115200000000007,3.1935607123072176E-4,3.5448523906610118E-6,6.3115200000000007,3.1527727509712307E-4,3.1527727509712308E-5,null,1.0999999999999999E-2,1.11E-2,0.1]
[181,"Iron Mountain Incorporated","IRM",9.5199999999999993E-2,0.08,5.8499999999999996E-2,8.5000000000000006E-2,7.50901,3.5837761238187004E-4,3.4117548698754027E-5,7.50901,4.1469274370896521E-4,3.3175419496717216E-5,7.50901,3.7994776732581085E-4,2.2226944388559935E-5,7.50901,3.750950977699584E-4,3.1883083310446466E-5,null,0.08,5.8499999999999996E-2,8.5000000000000006E-2]
[182,"Illinois Tool Works Inc.","ITW",2.3900000000000001E-2,4.1000000000000003E-3,5.5500000000000001E-2,8.5000000000000006E-2,60.343609999999998,2.8799800338929816E-3,6.8831522810042266E-5,60.343609999999998,3.3325374711451641E-3,1.3663403631695175E-5,60.343609999999998,3.0533212623074777E-3,1.69459330058065E-4,60.343609999999998,3.0143244306163179E-3,2.5621757660238703E-4,null,4.1000000000000003E-3,5.5500000000000001E-2,8.5000000000000006E-2]
[183,"Invesco Ltd.","IVZ",5.9500000000000004E-2,"NMF",5.9699999999999996E-2,4.4999999999999998E-2,4.7845000000000004,2.2834670435131361E-4,1.3586628908903161E-5,"--","--","--",4.7845000000000004,2.4209051429820204E-4,1.4452803703602661E-5,4.7845000000000004,2.3899854911371354E-4,1.0754934710117109E-5,null,-0.1101,5.9699999999999996E-2,4.4999999999999998E-2]
[184,"Jacobs Engineering Group Inc.","J",8.5000000000000006E-3,0.1046,7.7699999999999991E-2,0.14000000000000001,11.621169999999999,5.5463598499453542E-4,4.7144058724535517E-6,11.621169999999999,6.4179097809275993E-4,6.7131336308502685E-5,11.621169999999999,5.880186063427393E-4,4.5689045712830842E-5,11.621169999999999,5.8050846880631493E-4,8.1271185632884093E-5,null,0.1046,7.7699999999999991E-2,0.14000000000000001]
[185,"J.B. Hunt Transport Services, Inc.","JBHT",8.3999999999999995E-3,0.1009,0.15,6.5000000000000002E-2,13.676870000000001,6.5274703528923623E-4,5.4830750964295841E-6,13.676870000000001,7.5531910939668947E-4,7.621169813812597E-5,13.676870000000001,6.9203479826306839E-4,1.0380521973946026E-4,13.676870000000001,6.831961723099331E-4,4.440775120014565E-5,null,0.1009,0.15,6.5000000000000002E-2]
[186,"Johnson Controls International plc","JCI",2.58E-2,0.12939999999999999,0.08,0.08,30.02234,1.4328565985817986E-3,3.6967700243410403E-5,30.02234,1.6580143783485992E-3,2.1454706055830871E-4,30.02234,1.5190978641520499E-3,1.21527829132164E-4,30.02234,1.4996960395022689E-3,1.1997568316018152E-4,null,0.12939999999999999,0.08,0.08]
[187,"Jack Henry  Associates, Inc.","JKHY",1.0800000000000001E-2,7.0000000000000007E-2,9.1499999999999998E-2,0.1,12.211919999999999,5.8283032413039885E-4,6.2945675006083078E-6,12.211919999999999,6.7441574997960927E-4,4.7209102498572653E-5,12.211919999999999,6.1790991605570052E-4,5.6538757319096594E-5,12.211919999999999,6.1001800854692026E-4,6.1001800854692032E-5,null,7.0000000000000007E-2,9.1499999999999998E-2,0.1]
[188,"Johnson  Johnson","JNJ",2.7999999999999997E-2,5.0900000000000001E-2,5.7500000000000002E-2,0.1,380.22050000000002,1.8146535291422017E-2,5.0810298815981642E-4,380.22050000000002,2.0998065305465649E-2,1.0688015240482016E-3,380.22050000000002,1.9238745196304634E-2,1.1062278487875164E-3,380.22050000000002,1.8993029123898154E-2,1.8993029123898155E-3,null,5.0900000000000001E-2,5.7500000000000002E-2,0.1]
[189,"Juniper Networks, Inc.","JNPR",3.8399999999999997E-2,1.7999999999999999E-2,8.0100000000000005E-2,5.5E-2,7.0917500000000002,3.3846331708296129E-4,1.2996991375985713E-5,7.0917500000000002,3.916491341998551E-4,7.0496844155973915E-6,7.0917500000000002,3.5883486357493453E-4,2.8742672572352257E-5,7.0917500000000002,3.5425184672947596E-4,1.9483851570121178E-5,null,1.7999999999999999E-2,8.0100000000000005E-2,5.5E-2]
[190,"JPMorgan Chase  Co.","JPM",3.8800000000000001E-2,"NMF",0.05,0.03,282.63479999999998,1.3489126369525059E-2,5.2337810313757228E-4,"--","--","--",282.63479999999998,1.4301014545003547E-2,7.1505072725017735E-4,282.63479999999998,1.41183628653035E-2,4.2355088595910498E-4,null,-1.37E-2,0.05,0.03]
[191,"Kellogg Company","K",3.7599999999999995E-2,1.7500000000000002E-2,0.06,0.03,20.967590000000001,1.0007064635154269E-3,3.7626563028180043E-5,20.967590000000001,1.1579565649885487E-3,2.0264239887299604E-5,20.967590000000001,1.0609373281834755E-3,6.3656239691008525E-5,20.967590000000001,1.0473871017684625E-3,3.1421613053053874E-5,null,1.7500000000000002E-2,0.06,0.03]
[192,"KeyCorp","KEY",6.4100000000000004E-2,"NMF",5.7000000000000002E-2,0.03,11.26243,5.3751463548696102E-4,3.4454688134714201E-5,"--","--","--",11.26243,5.698667511646984E-4,3.2482404816387807E-5,11.26243,5.6258844800810125E-4,1.6877653440243037E-5,null,-0.126,5.7000000000000002E-2,0.03]
[193,"The Kraft Heinz Company","KHC",5.5599999999999997E-2,{"$f":"IF(AND(U197>=$D$398,U197<=$D$399),U197,\"NMF\")","v":"NMF"},{"$f":"IF(AND(V197>=$D$398,V197<=$D$399),V197,\"NMF\")","v":0.05},{"$f":"IF(AND(W197>=$D$398,W197<=$D$399),W197,\"NMF\")","v":"NMF"},35.18571,{"$f":"H197/H$384","v":1.679285383793721E-3},{"$f":"D197*I197","v":9.3368267338930877E-5},{"$f":"IF(E197=\"n/a\",\"--\",IF(E197=\"NMF\",\"--\",$H197))","v":"--"},{"$f":"IF(K197=\"--\",\"--\",K197/K$384)","v":"--"},{"$f":"IF(L197=\"--\",\"--\",E197*L197)","v":"--"},35.18571,{"$f":"IF(N197=\"--\",\"--\",N197/N$384)","v":1.7803587898103021E-3},8.9017939490515106E-5,{"$f":"IF(G197=\"n/a\",\"--\",IF(G197=\"NMF\",\"--\",$H197))","v":"--"},{"$f":"IF(Q197=\"--\",\"--\",Q197/Q$384)","v":"--"},{"$f":"IF(R197=\"--\",\"--\",G197*R197)","v":"--"},null,-3.56E-2,0.05,-5.0000000000000001E-3]
[194,"Kimco Realty Corporation","KIM",3.7100000000000001E-2,4.5999999999999999E-2,1.2E-2,0.05,4.6592799999999999,2.2237041125509213E-4,8.2499422575639188E-6,4.6592799999999999,2.5731349497581002E-4,1.183642076888726E-5,{"$f":"IF(F198=\"n/a\",\"--\",IF(F198=\"NMF\",\"--\",$H198))","v":4.6592799999999999},2.3575451801846102E-4,{"$f":"IF(O198=\"--\",\"--\",F198*O198)","v":2.8290542162215322E-6},4.6592799999999999,2.3274347578943318E-4,1.163717378947166E-5,null,4.5999999999999999E-2,1.2E-2,0.05]
[195,"KLA Corporation","KLAC",1.9900000000000001E-2,9.2799999999999994E-2,7.5499999999999998E-2,0.16500000000000001,28.031310000000001,1.3378320111087931E-3,2.6622857021064986E-5,28.031310000000001,1.5480577138206706E-3,1.4365975584255822E-4,28.031310000000001,1.4183539041388513E-3,1.0708571976248327E-4,28.031310000000001,1.4002387751607752E-3,2.3103939790152794E-4,null,9.2799999999999994E-2,7.5499999999999998E-2,0.16500000000000001]
[196,"KimberlyClark Corporation","KMB",2.9600000000000001E-2,6.3600000000000004E-2,5.4900000000000004E-2,6.5000000000000002E-2,49.386949999999999,2.3570586833447814E-3,6.9768937027005535E-5,49.386949999999999,2.7274447362458537E-3,1.734654852252363E-4,49.386949999999999,2.4989261417325925E-3,1.3719104518111934E-4,49.386949999999999,2.4670100104820804E-3,1.6035565068133522E-4,null,6.3600000000000004E-2,5.4900000000000004E-2,6.5000000000000002E-2]
[197,"Kinder Morgan, Inc.","KMI",8.5900000000000004E-2,"NMF",0.03,0.185,27.65747,1.3199899937705768E-3,1.1338714046489256E-4,"--","--","--",27.65747,1.3994380053270129E-3,4.1983140159810388E-5,27.65747,1.3815644690471434E-3,2.5558942677372153E-4,null,-6.0000000000000001E-3,0.03,0.185]
[198,"CocaCola Company The","KO",3.49E-2,2.93E-2,4.8099999999999997E-2,6.5000000000000002E-2,207.06200000000001,9.8823127382990268E-3,3.4489271456663602E-4,207.06200000000001,1.1435210353677217E-2,3.3505166336274245E-4,207.06200000000001,1.0477112774922E-2,5.0394912447374821E-4,207.06200000000001,1.034329973384549E-2,6.7231448269995686E-4,null,2.93E-2,4.8099999999999997E-2,6.5000000000000002E-2]
[199,"The Kroger Co.","KR",2.1600000000000001E-2,7.9799999999999996E-2,6.2E-2,7.0000000000000007E-2,25.792000000000002,1.2309579263515688E-3,2.6588691209193886E-5,25.792000000000002,1.4243895328068057E-3,1.1366628471798308E-4,25.792000000000002,1.3050472452250448E-3,8.0912929203952783E-5,25.792000000000002,1.2883792619376945E-3,9.0186548335638621E-5,null,7.9799999999999996E-2,6.2E-2,7.0000000000000007E-2]
[200,"Kansas City Southern","KSU",8.8999999999999999E-3,9.4100000000000003E-2,0.15,0.115,17.037520000000001,8.1313858131875695E-4,7.2369333737369364E-6,17.037520000000001,9.4091443676281813E-4,8.854004849938119E-5,17.037520000000001,8.6208004580748312E-4,1.2931200687112246E-4,17.037520000000001,8.5106961239332765E-4,9.7873005425232681E-5,null,9.4100000000000003E-2,0.15,0.115]
[201,"Loews Corporation","L",7.4999999999999997E-3,0.14030000000000001,"NMF",0.125,9.4060900000000007,4.4891830961058573E-4,3.3668873220793927E-6,9.4060900000000007,5.1946092356694971E-4,7.2880367576443045E-5,"--","--","--",9.4060900000000007,4.6985930877479565E-4,5.8732413596849456E-5,null,0.14030000000000001,"n/a",0.125]
[202,"Leidos Holdings, Inc.","LDOS",1.5100000000000001E-2,0.1143,0.10710000000000001,0.105,12.78,6.0994270699337187E-4,9.2101348755999159E-6,12.78,7.0578854797111407E-4,8.0671631033098334E-5,12.78,6.4665414833964296E-4,6.9256659287175772E-5,12.78,6.3839512126100085E-4,6.7031487732405084E-5,null,0.1143,0.10710000000000001,0.105]
[203,"Leggett  Platt, Incorporated","LEG",3.8599999999999995E-2,5.1999999999999998E-2,0.1,0.08,5.4890100000000004,2.6197039265365323E-4,1.0112057156431014E-5,5.4890100000000004,3.0313618135359351E-4,1.5763081430386862E-5,5.4890100000000004,2.7773795671187667E-4,2.7773795671187669E-5,5.4890100000000004,2.7419070458159988E-4,2.1935256366527991E-5,null,5.1999999999999998E-2,0.1,0.08]
[204,"Lennar Corporation","LEN",6.6E-3,0.114,0.114,7.4999999999999997E-2,23.817820000000001,1.1367375278154047E-3,7.5024676835816714E-6,23.817820000000001,1.3153634267321879E-3,1.4995143064746943E-4,23.817820000000001,1.2051558769488979E-3,1.3738776997217436E-4,23.817820000000001,1.1897637000839352E-3,8.923227750629514E-5,null,0.114,0.114,7.4999999999999997E-2]
[205,"L3Harris Technologies Inc","LHX",1.9099999999999999E-2,0.13400000000000001,0.14369999999999999,"NMF",38.635680000000001,1.8439398470836994E-3,3.5219251079298658E-5,38.635680000000001,2.1336948737931622E-3,2.8591511308828372E-4,38.635680000000001,1.9549235325448341E-3,2.8092251162669264E-4,"--","--","--",null,0.13400000000000001,0.14369999999999999,"n/a"]
[206,"Linde plc","LIN",1.7899999999999999E-2,0.10829999999999999,0.11,"NMF",122.4877,5.8458903999524282E-3,1.0464143815914847E-4,122.4877,6.7645082885228035E-3,7.3259624764701961E-4,122.4877,6.1977448611566267E-3,6.8175193472722897E-4,"--","--","--",null,0.10829999999999999,0.11,"n/a"]
[207,"Eli Lilly and Company","LLY",1.9799999999999998E-2,0.13139999999999999,0.15689999999999998,0.1,143.28820000000002,6.8386222682478622E-3,1.3540472091130767E-4,143.28820000000002,7.9132371376678095E-3,1.0397993598895501E-3,143.28820000000002,7.2502276164413491E-3,1.1375607130196476E-3,143.28820000000002,7.1576281544812638E-3,7.1576281544812644E-4,null,0.13139999999999999,0.15689999999999998,0.1]
[208,"Lockheed Martin Corporation","LMT",2.6600000000000002E-2,9.11E-2,6.93E-2,8.5000000000000006E-2,107.1317,5.1130046246323797E-3,1.360059230152213E-4,107.1317,5.9164575105381065E-3,5.3898927921002156E-4,107.1317,5.4207479048261446E-3,3.7565782980445182E-4,107.1317,5.3515144454144882E-3,4.5487872786023154E-4,null,9.11E-2,6.93E-2,8.5000000000000006E-2]
[209,"Lincoln National Corporation","LNC",5.5500000000000001E-2,9.8799999999999999E-2,"NMF",9.5000000000000001E-2,5.8824399999999999,2.8074736911784743E-4,1.5581478986040534E-5,5.8824399999999999,3.2486375478303604E-4,3.2096538972563959E-5,"--","--","--",5.8824399999999999,2.9384358349847904E-4,2.7915140432355509E-5,null,9.8799999999999999E-2,"n/a",9.5000000000000001E-2]
[210,"Alliant Energy Corporation","LNT",3.0499999999999999E-2,5.2999999999999999E-2,5.5399999999999998E-2,5.5E-2,12.43976,5.9370429489419936E-4,1.810798099427308E-5,12.43976,6.869984465969598E-4,3.6410917669638871E-5,12.43976,6.2943837311029403E-4,3.4870885870310291E-5,12.43976,6.213992248558488E-4,3.4176957367071686E-5,null,5.2999999999999999E-2,5.5399999999999998E-2,5.5E-2]
[211,"Lowes Companies, Inc.","LOW",1.5100000000000001E-2,"NMF",0.1661,0.12,119.90910000000001,5.7228232431251122E-3,8.64146309711892E-5,"--","--","--",119.90910000000001,6.0672704959838101E-3,1.0077736293829108E-3,119.90910000000001,5.9897796897337629E-3,7.1877356276805148E-4,null,0.218,0.1661,0.12]
[212,"Lam Research Corporation","LRCX",1.6399999999999998E-2,0.16170000000000001,0.1326,0.11,46.072839999999999,2.1988883214767215E-3,3.6061768472218225E-5,46.072839999999999,2.5444196278955763E-3,4.1143265383071471E-4,46.072839999999999,2.3312357677455898E-3,3.091218628030652E-4,46.072839999999999,2.3014613676556094E-3,2.5316075044211703E-4,null,0.16170000000000001,0.1326,0.11]
[213,"CenturyLink, Inc.","LUMN",9.9499999999999991E-2,1.4999999999999999E-2,1.4999999999999999E-2,2.5000000000000001E-2,11.026,5.2623069540758355E-4,5.2359954193054558E-5,11.026,6.0892210719323196E-4,9.1338316078984789E-6,11.026,5.5790364942041502E-4,8.3685547413062243E-6,11.026,5.5077813826477271E-4,1.3769453456619318E-5,null,1.4999999999999999E-2,1.4999999999999999E-2,2.5000000000000001E-2]
[214,"Lamb Weston Holdings Inc.","LW",1.4499999999999999E-2,7.0000000000000007E-2,3.6000000000000004E-2,0.05,9.2778600000000004,4.4279836021169993E-4,6.4205762230696488E-6,9.2778600000000004,5.1237929089822227E-4,3.5866550362875565E-5,9.2778600000000004,4.6944966014979972E-4,1.690018776539279E-5,9.2778600000000004,4.6345387791413067E-4,2.3172693895706534E-5,null,7.0000000000000007E-2,3.6000000000000004E-2,0.05]
[215,"LyondellBasell Industries N.V.","LYB",0.06,"NMF",6.7500000000000004E-2,"NMF",23.364759999999997,1.1151146293153719E-3,6.6906877758922308E-5,"--","--","--",23.364759999999997,1.1822315320000121E-3,7.9800628410000822E-5,"--","--","--",null,-4.6399999999999997E-2,6.7500000000000004E-2,-1.4999999999999999E-2]
[216,"Mastercard Incorporated","MA",4.8999999999999998E-3,0.1125,0.18100000000000002,0.13,325.82820000000004,1.5550589540123458E-2,7.6197888746604945E-5,325.82820000000004,1.799419500516759E-2,2.0243469380813537E-3,325.82820000000004,1.6486553769643107E-2,2.9840662323054028E-3,325.82820000000004,1.6275988517156E-2,2.1158785072302802E-3,null,0.1125,0.18100000000000002,0.13]
[217,"MidAmerica Apartment Communities, Inc.","MAA",3.5299999999999998E-2,7.0000000000000007E-2,"NMF",0.01,12.957780000000001,6.1842749685638303E-4,2.1830490639030319E-5,12.957780000000001,7.1560662997880624E-4,5.009246409851644E-5,"--","--","--",12.957780000000001,6.4727570691497436E-4,6.4727570691497437E-6,null,7.0000000000000007E-2,"n/a",0.01]
[218,"Masco Corporation","MAS",1.0500000000000001E-2,0.1434,0.1492,7.4999999999999997E-2,14.134510000000001,6.7458852045578128E-4,7.0831794647857038E-6,14.134510000000001,7.805927456324877E-4,1.1193699972369874E-4,14.134510000000001,7.1519088624790047E-4,1.0670648022818674E-4,14.134510000000001,7.0605651216078475E-4,5.2954238412058855E-5,null,0.1434,0.1492,7.4999999999999997E-2]
[219,"McDonalds Corporation","MCD",2.3300000000000001E-2,3.8800000000000001E-2,6.9099999999999995E-2,0.08,159.95920000000001,7.634268189084051E-3,1.778784488056584E-4,159.95920000000001,8.8339101332254328E-3,3.4275571316914682E-4,159.95920000000001,8.0937621475031789E-3,5.592789643924696E-4,159.95920000000001,7.9903891143045924E-3,6.3923112914436738E-4,null,3.8800000000000001E-2,6.9099999999999995E-2,0.08]
[220,"Microchip Technology Incorporated","MCHP",1.52E-2,7.0000000000000007E-2,0.1079,0.09,24.65174,1.1765374826053822E-3,1.788336973560181E-5,24.65174,1.3614175101378273E-3,9.5299225709647922E-5,24.65174,1.2473513251009634E-3,1.3458920797839393E-4,24.65174,1.2314202305629628E-3,1.1082782075066665E-4,null,7.0000000000000007E-2,0.1079,0.09]
[221,"McKesson Corporation","MCK",1.1399999999999999E-2,8.0600000000000005E-2,6.2699999999999992E-2,0.09,23.828580000000002,1.1372510633026699E-3,1.2964662121650436E-5,23.828580000000002,1.3159576587178038E-3,1.0606618729265499E-4,23.828580000000002,1.2057003212866237E-3,7.5597410144671292E-5,23.828580000000002,1.1903011908120079E-3,1.0712710717308071E-4,null,8.0600000000000005E-2,6.2699999999999992E-2,0.09]
[222,"Moodys Corporation","MCO",8.199999999999999E-3,8.6199999999999999E-2,0.1,8.5000000000000006E-2,51.364879999999999,2.4514580556799456E-3,2.0101956056575551E-5,51.364879999999999,2.8366779398991014E-3,2.4452163841930254E-4,51.364879999999999,2.5990072559442848E-3,2.5990072559442848E-4,51.364879999999999,2.5658128948479468E-3,2.1809409606207551E-4,null,8.6199999999999999E-2,0.1,8.5000000000000006E-2]
[223,"Mondelez International, Inc.","MDLZ",2.3E-2,6.3500000000000001E-2,6.6600000000000006E-2,0.08,78.285979999999995,3.7363037997518752E-3,8.5934987394293126E-5,78.285979999999995,4.3234231729808821E-3,2.7453737148428603E-4,78.285979999999995,3.9611857373892268E-3,2.6381497011012252E-4,78.285979999999995,3.9105937163643415E-3,3.1284749730914731E-4,null,6.3500000000000001E-2,6.6600000000000006E-2,0.08]
[224,"Medtronic PLC","MDT",2.2499999999999999E-2,9.4100000000000003E-2,7.7699999999999991E-2,6.5000000000000002E-2,138.33500000000001,6.6022241292588496E-3,1.4855004290832412E-4,138.33500000000001,7.6396916106090821E-3,7.1889498055831464E-4,138.33500000000001,6.9996010649893987E-3,5.4386900274967624E-4,138.33500000000001,6.9102025899562252E-3,4.4916316834715467E-4,null,9.4100000000000003E-2,7.7699999999999991E-2,6.5000000000000002E-2]
[225,"MetLife, Inc.","MET",5.0999999999999997E-2,2.8899999999999999E-2,4.1399999999999999E-2,6.5000000000000002E-2,32.756039999999999,1.5633261117357722E-3,7.9729631698524376E-5,32.756039999999999,1.8089857518688364E-3,5.2279688229009371E-5,32.756039999999999,1.6574201212190358E-3,6.8617193018468081E-5,32.756039999999999,1.6362516531948509E-3,1.0635635745766531E-4,null,2.8899999999999999E-2,4.1399999999999999E-2,6.5000000000000002E-2]
[226,"MGM Resorts International","MGM",5.0000000000000001E-4,"NMF",0.04,"NMF",10.54635,5.0333875335677213E-4,2.5166937667838608E-7,"--","--","--",10.54635,5.3363387929122018E-4,2.1345355171648809E-5,"--","--","--",null,-0.1157,0.04,0.3]
[227,"McCormick  Company, Incorporated","MKC",1.3500000000000002E-2,4.8000000000000001E-2,5.5399999999999998E-2,6.5000000000000002E-2,24.71153,1.1793910408566446E-3,1.5921779051564703E-5,24.71153,1.3647194739315042E-3,6.5506534748712209E-5,24.71153,1.2503766342973034E-3,6.9270865540070598E-5,24.71153,1.2344069006959984E-3,8.02364485452399E-5,null,4.8000000000000001E-2,5.5399999999999998E-2,6.5000000000000002E-2]
[228,"MarketAxess Holdings Inc.","MKTX",5.3E-3,0.17530000000000001,"NMF",0.155,17.05161,8.1381104553953439E-4,4.3131985413595326E-6,17.05161,9.4169257139825732E-4,1.6507870776611452E-4,"--","--","--",17.05161,8.5177344551215137E-4,1.3202488405438347E-4,null,0.17530000000000001,"n/a",0.155]
[229,"Martin Marietta Materials, Inc.","MLM",1.0500000000000001E-2,4.9700000000000001E-2,2.8300000000000002E-2,8.5000000000000006E-2,13.706,6.5413730375987126E-4,6.8684416894786491E-6,13.706,7.5692784338748746E-4,3.7619313816358126E-5,13.706,6.9350874469038706E-4,1.9626297474737956E-5,13.706,6.8465129358398101E-4,5.819535995463839E-5,null,4.9700000000000001E-2,2.8300000000000002E-2,8.5000000000000006E-2]
[230,"Marsh  McLennan Companies, Inc.","MMC",1.6200000000000003E-2,4.87E-2,3.0499999999999999E-2,0.09,58.00065,2.768159113331386E-3,4.4844177635968461E-5,58.00065,3.2031451130579655E-3,1.5599316700592292E-4,58.00065,2.9347700257351889E-3,8.9510485784923262E-5,58.00065,2.8972873231585972E-3,2.6075585908427376E-4,null,4.87E-2,3.0499999999999999E-2,0.09]
[231,"3M Company","MMM",3.6900000000000002E-2,2.6800000000000001E-2,9.5000000000000001E-2,4.4999999999999998E-2,91.880800000000008,4.3851348883189832E-3,1.6181147737897049E-4,91.880800000000008,5.0742109873571474E-3,1.3598885446117155E-4,91.880800000000008,4.6490688945825566E-3,4.4166154498534286E-4,91.880800000000008,4.5896912721093723E-3,2.0653610724492174E-4,null,2.6800000000000001E-2,9.5000000000000001E-2,4.4999999999999998E-2]
[232,"Altria Group, Inc.","MO",9.0700000000000003E-2,6.0999999999999999E-2,0.04,0.06,70.48866000000001,3.3641662044393912E-3,3.0512987474265278E-4,70.48866000000001,3.8928082151666321E-3,2.3746130112516455E-4,70.48866000000001,3.5666497965495042E-3,1.4266599186198018E-4,70.48866000000001,3.5210967643368911E-3,2.1126580586021347E-4,null,6.0999999999999999E-2,0.04,0.06]
[233,"The Mosaic Company","MOS",1.3100000000000001E-2,7.0000000000000007E-2,7.0000000000000007E-2,0.185,6.92218,3.3037036052389505E-4,4.3278517228630255E-6,6.92218,3.8228445782431035E-4,2.6759912047701728E-5,6.92218,3.5025480536414005E-4,2.4517836375489807E-5,6.92218,3.4578137249534233E-4,6.3969553911638328E-5,null,7.0000000000000007E-2,7.0000000000000007E-2,0.185]
[234,"Marathon Petroleum Corporation","MPC",8.0799999999999997E-2,"NMF",5.7599999999999998E-2,0.03,18.674499999999998,8.9126565584880454E-4,7.201426499258341E-5,"--","--","--",18.674499999999998,9.4490945955936318E-4,5.442678487061932E-5,18.674499999999998,9.328411339584162E-4,2.7985234018752483E-5,null,-7.3899999999999993E-2,5.7599999999999998E-2,0.03]
[235,"Merck  Co., Inc.","MRK",2.9500000000000002E-2,6.25E-2,6.7400000000000002E-2,0.09,208.98520000000002,9.9741000476957151E-3,2.9423595140702359E-4,208.98520000000002,1.1541421037202886E-2,7.2133881482518039E-4,208.98520000000002,1.057442461045305E-2,7.1271621874453557E-4,208.98520000000002,1.0439368708587991E-2,9.3954318377291923E-4,null,6.25E-2,6.7400000000000002E-2,0.09]
[236,"Morgan Stanley","MS",3.0200000000000001E-2,2.5100000000000001E-2,9.6000000000000002E-2,0.05,73.162789999999987,3.4917926591383091E-3,1.0545213830597693E-4,73.162789999999987,4.0404897746178043E-3,1.014162933429069E-4,73.162789999999987,3.7019578761817011E-3,3.5538795611344333E-4,73.162789999999987,3.6546766974838133E-3,1.8273383487419067E-4,null,2.5100000000000001E-2,9.6000000000000002E-2,0.05]
[237,"MSCI Inc","MSCI",9.0000000000000011E-3,0.13100000000000001,"NMF",0.17,28.891860000000001,1.3789029185034055E-3,1.2410126266530651E-5,28.891860000000001,1.5955824661646881E-3,2.0902130306757415E-4,"--","--","--",28.891860000000001,1.4432255452391128E-3,2.4534834269064918E-4,null,0.13100000000000001,"n/a",0.17]
[238,"Microsoft Corporation","MSFT",1.0200000000000001E-2,0.152,0.1371,0.15,1518.6669999999999,7.248042730841181E-2,7.393003585458005E-4,1518.6669999999999,8.3869935585418456E-2,1.2748230208983606E-2,1518.6669999999999,7.6842904185956226E-2,1.0535162163894598E-2,1518.6669999999999,7.5861471331774677E-2,1.1379220699766201E-2,null,0.152,0.1371,0.15]
[239,"Motorola Solutions, Inc.","MSI",1.7100000000000001E-2,0.1032,0.09,0.08,25.858779999999999,1.2341450917641677E-3,2.1103881069167268E-5,25.858779999999999,1.4280775264870489E-3,1.4737760073346343E-4,25.858779999999999,1.3084262408452421E-3,1.1775836167607179E-4,25.858779999999999,1.2917151012332977E-3,1.0333720809866382E-4,null,0.1032,0.09,0.08]
[240,"MT Bank Corporation","MTB",4.8399999999999999E-2,"NMF",2.81E-2,0.04,11.656790000000001,5.5633599745330737E-4,2.6926662276740077E-5,"--","--","--",11.656790000000001,5.8982093973584254E-4,1.6573968406577177E-5,11.656790000000001,5.8228778290798304E-4,2.3291511316319323E-5,null,-8.8900000000000007E-2,2.81E-2,0.04]
[241,"Maxim Integrated Products, Inc.","MXIM",2.9700000000000001E-2,6.0199999999999997E-2,0.1,4.4999999999999998E-2,17.284569999999999,8.2492937519690335E-4,2.4500402443348031E-5,17.284569999999999,9.5455802524296385E-4,5.7464393119626422E-5,17.284569999999999,8.7458050804123182E-4,8.7458050804123185E-5,17.284569999999999,8.6341041949094339E-4,3.8853468877092448E-5,null,6.0199999999999997E-2,0.1,4.4999999999999998E-2]
[242,"Noble Energy Inc.","NBL",9.3999999999999986E-3,0.05,0.18629999999999999,"NMF",4.1224999999999996,1.9675186303444252E-4,1.8494675125237594E-6,4.1224999999999996,2.2766927144060389E-4,1.1383463572030195E-5,4.1224999999999996,2.0859403180987308E-4,3.8861068126179353E-5,"--","--","--",null,0.05,0.18629999999999999,"n/a"]
[243,"Nasdaq, Inc.","NDAQ",1.6399999999999998E-2,8.8800000000000004E-2,8.5800000000000001E-2,6.5000000000000002E-2,19.66553,9.3856389692170304E-4,1.5392447909515929E-5,19.66553,1.0860489721269471E-3,9.6441148724872905E-5,19.66553,9.9505450342705004E-4,8.537567639404089E-5,19.66553,9.8234572840468306E-4,6.3852472346304402E-5,null,8.8800000000000004E-2,8.5800000000000001E-2,6.5000000000000002E-2]
[244,"NextEra Energy, Inc.","NEE",2.1499999999999998E-2,8.14E-2,7.9399999999999998E-2,0.1,133.82570000000001,6.3870117154368458E-3,1.3732075188189216E-4,133.82570000000001,7.3906609142580541E-3,6.0159979842060564E-4,133.82570000000001,6.7714353724144423E-3,5.3765196856970674E-4,133.82570000000001,6.6849510155976783E-3,6.6849510155976783E-4,null,8.14E-2,7.9399999999999998E-2,0.1]
[245,"Newmont Corporation","NEM",1.66E-2,"NMF","NMF",0.19500000000000001,48.597540000000002,2.3193830282330729E-3,3.8501758268669008E-5,"--","--","--","--","--","--",48.597540000000002,2.4275768733400893E-3,4.7337749030131743E-4,null,0.35570000000000002,"n/a",0.19500000000000001]
[246,"NiSource, Inc","NI",3.8900000000000004E-2,1.8100000000000002E-2,5.4600000000000003E-2,0.125,8.2748399999999993,3.9492788024546424E-4,1.5362694541548561E-5,8.2748399999999993,4.5698648734689303E-4,8.2714554209787652E-6,8.2748399999999993,4.1869793527752827E-4,2.2860907266153045E-5,8.2748399999999993,4.1335035095582001E-4,5.1668793869477501E-5,null,1.8100000000000002E-2,5.4600000000000003E-2,0.125]
[247,"NIKE, Inc.","NKE",7.7000000000000002E-3,"NMF",0.1666,0.16,197.65600000000001,9.4333987240596169E-3,7.2637170175259046E-5,"--","--","--",197.65600000000001,1.0001179369657314E-2,1.6661964829849086E-3,197.65600000000001,9.8734449208109851E-3,1.5797511873297577E-3,null,0.25140000000000001,0.1666,0.16]
[248,"NortonLifeLock Inc.","NLOK",2.46E-2,0.05,0.06,6.5000000000000002E-2,12.015030000000001,5.7343348378768183E-4,1.4106463701176974E-5,12.015030000000001,6.6354229871121878E-4,3.3177114935560937E-5,12.015030000000001,6.0794749545581078E-4,3.6476849727348645E-5,12.015030000000001,6.0018282737124909E-4,3.9011883779131193E-5,null,0.05,0.06,6.5000000000000002E-2]
[249,"Nielsen Holdings Plc","NLSN",1.77E-2,"NMF","NMF","NMF",4.8340200000000006,2.3071011302504694E-4,4.0835690005433314E-6,"--","--","--","--","--","--","--","--","--",null,-2.7799999999999998E-2,"n/a","n/a"]
[250,"Northrop Grumman Corporation","NOC",1.77E-2,8.6199999999999999E-2,"NMF",0.11,54.69023,2.6101648616815428E-3,4.6199918051763309E-5,54.69023,3.0203237887250598E-3,2.6035191058810012E-4,"--","--","--",54.69023,2.7319230056840399E-3,3.0051153062524437E-4,null,8.6199999999999999E-2,"n/a",0.11]
[251,"NRG Energy, Inc.","NRG",4.2099999999999999E-2,"NMF","NMF","NMF",6.9628199999999998,3.3230995924159542E-4,1.3990249284071167E-5,"--","--","--","--","--","--","--","--","--",null,-0.128,0.41659999999999997,-1.4999999999999999E-2]
[252,"Norfolk Southern Corporation","NSC",1.7600000000000001E-2,5.2400000000000002E-2,7.1099999999999997E-2,0.115,54.44791,2.5985998134218685E-3,4.5735356716224886E-5,54.44791,3.0069414193240923E-3,1.5756373037258245E-4,54.44791,2.7550052323883829E-3,1.9588087202281401E-4,54.44791,2.7198184747150283E-3,3.1277912459222825E-4,null,5.2400000000000002E-2,7.1099999999999997E-2,0.115]
[253,"NetApp, Inc.","NTAP",4.8600000000000004E-2,3.9E-2,0.11900000000000001,0.06,9.1441800000000004,4.364183022249336E-4,2.1209929488131777E-5,9.1441800000000004,5.0499667641521926E-4,1.9694870380193552E-5,9.1441800000000004,4.6268559703946768E-4,5.5059586047696655E-5,9.1441800000000004,4.5677620500253669E-4,2.7406572300152199E-5,null,3.9E-2,0.11900000000000001,0.06]
[254,"Northern Trust Corporation","NTRS",3.6900000000000002E-2,"NMF",0.107,4.4999999999999998E-2,15.812989999999999,7.5469623836143336E-4,2.7848291195536893E-5,"--","--","--",15.812989999999999,8.0012015501981933E-4,8.5612856587120672E-5,15.812989999999999,7.8990106952652535E-4,3.5545548128693638E-5,null,-5.57E-2,0.107,4.4999999999999998E-2]
[255,"Nucor Corporation","NUE",3.6000000000000004E-2,"NMF",0.12,0.03,13.48565,6.4362080333060757E-4,2.3170348919901876E-5,"--","--","--",13.48565,6.8235927351772345E-4,8.1883112822126806E-5,13.48565,6.736442227725678E-4,2.0209326683177033E-5,null,-5.8599999999999999E-2,0.12,0.03]
[256,"NVIDIA Corporation","NVDA",1.2999999999999999E-3,0.1744,"NMF",0.115,299.21420000000001,1.4280400557031E-2,1.8564520724140298E-5,299.21420000000001,1.6524409683125081E-2,2.8818570487370142E-3,"--","--","--",299.21420000000001,1.4946548160564427E-2,1.7188530384649092E-3,null,0.1744,0.20069999999999999,0.115]
[257,"Newell Brands Inc.","NWL",5.45E-2,{"$f":"IF(AND(U261>=$D$398,U261<=$D$399),U261,\"NMF\")","v":"NMF"},{"$f":"IF(AND(V261>=$D$398,V261<=$D$399),V261,\"NMF\")","v":1.7299999999999999E-2},{"$f":"IF(AND(W261>=$D$398,W261<=$D$399),W261,\"NMF\")","v":4.4999999999999998E-2},7.1647400000000001,{"$f":"H261/H$384","v":3.4194686310670512E-4},{"$f":"D261*I261","v":1.8636104039315428E-5},{"$f":"IF(E261=\"n/a\",\"--\",IF(E261=\"NMF\",\"--\",$H261))","v":"--"},{"$f":"IF(K261=\"--\",\"--\",K261/K$384)","v":"--"},{"$f":"IF(L261=\"--\",\"--\",E261*L261)","v":"--"},7.1647400000000001,{"$f":"IF(N261=\"--\",\"--\",N261/N$384)","v":3.6252807846439544E-4},6.2717357574340413E-6,{"$f":"IF(G261=\"n/a\",\"--\",IF(G261=\"NMF\",\"--\",$H261))","v":7.1647400000000001},{"$f":"IF(Q261=\"--\",\"--\",Q261/Q$384)","v":3.5789789210512857E-4},{"$f":"IF(R261=\"--\",\"--\",G261*R261)","v":1.6105405144730785E-5},null,-1.35E-2,1.7299999999999999E-2,4.4999999999999998E-2]
[258,"News Corporation","NWSA",1.3999999999999999E-2,"NMF","NMF","NMF",8.3798700000000004,3.9994057840786755E-4,5.5991680977101451E-6,"--","--","--",{"$f":"IF(F262=\"n/a\",\"--\",IF(F262=\"NMF\",\"--\",$H262))","v":"--"},"--",{"$f":"IF(O262=\"--\",\"--\",F262*O262)","v":"--"},"--","--","--",null,0.39019999999999999,"n/a","n/a"]
[259,"Realty Income Corporation","O",4.8799999999999996E-2,5.45E-2,3.3399999999999999E-2,6.5000000000000002E-2,19.693529999999999,9.3990023462090595E-4,4.5867131449500204E-5,19.693529999999999,1.0875953007140511E-3,5.9273943888915785E-5,19.693529999999999,9.9647127307912428E-4,3.3282140520842748E-5,19.693529999999999,9.8374440316174937E-4,6.3943386205513717E-5,null,5.45E-2,3.3399999999999999E-2,6.5000000000000002E-2]
[260,"Old Dominion Freight Line, Inc.","ODFL",3.4000000000000002E-3,0.1007,9.4800000000000009E-2,7.4999999999999997E-2,21.376090000000001,1.0202026760198707E-3,3.4686890984675609E-6,21.376090000000001,1.1805163945539791E-3,1.1887800093158568E-4,21.376090000000001,1.081606985428917E-3,1.0253634221866134E-4,21.376090000000001,1.0677927674206627E-3,8.0084457556549697E-5,null,0.1007,9.4800000000000009E-2,7.4999999999999997E-2]
[261,"ONEOK, Inc.","OKE",0.15570000000000001,"NMF",0.06,0.1,10.900589999999999,5.2024533430554605E-4,8.1002198551373525E-5,"--","--","--",10.900589999999999,5.5155803934660633E-4,3.3093482360796376E-5,10.900589999999999,5.4451357393321231E-4,5.4451357393321234E-5,null,-1.3599999999999999E-2,0.06,0.1]
[262,"Omnicom Group Inc.","OMC",5.33E-2,1.4E-2,7.0000000000000007E-2,5.5E-2,10.48775,5.0054198945772579E-4,2.6678888038096784E-5,10.48775,5.7919670140720286E-4,8.1087538197008398E-6,10.48775,5.3066878280509319E-4,3.7146814796356524E-5,10.48775,5.2389111369366686E-4,2.8814011253151679E-5,null,1.4E-2,7.0000000000000007E-2,5.5E-2]
[263,"Oracle Corporation","ORCL",1.6299999999999999E-2,9.1800000000000007E-2,0.11,0.105,177.7054,8.4812294775696347E-3,1.3824404048438504E-4,177.7054,9.8139621465278565E-3,9.0092172505125726E-4,177.7054,8.9917006332046624E-3,9.8908706965251296E-4,177.7054,8.8768591847992687E-3,9.3207021440392323E-4,null,9.1800000000000007E-2,0.11,0.105]
[264,"Otis Worldwide Corporation","OTIS",1.32E-2,4.7E-2,"NMF","NMF",26.16357,1.2486916048834566E-3,1.6482729184461628E-5,26.16357,1.4449098654178874E-3,6.7910763674640701E-5,"--","--","--","--","--","--",null,4.7E-2,"n/a","n/a"]
[265,"Occidental Petroleum Corporation","OXY",3.8E-3,"NMF",5.45E-2,0.14499999999999999,9.5584799999999994,4.56191327538498E-4,1.7335270446462923E-6,"--","--","--",9.5584799999999994,4.8364872799855325E-4,2.6358855675921151E-5,9.5584799999999994,4.7747159614012921E-4,6.9233381440318736E-5,null,-0.15609999999999999,5.45E-2,0.14499999999999999]
[266,"Paychex, Inc.","PAYX",3.3099999999999997E-2,3.2800000000000003E-2,0.08,7.4999999999999997E-2,27.29392,1.3026390805368179E-3,4.311735356576867E-5,27.29392,1.5073345982190727E-3,4.9440574821585588E-5,27.29392,1.381042769362312E-3,1.1048342154898496E-4,27.29392,1.3634041759067338E-3,1.0225531319300503E-4,null,3.2800000000000003E-2,0.08,7.4999999999999997E-2]
[267,"Peoples United Financial, Inc.","PBCT",7.2800000000000004E-2,0.13730000000000001,"NMF",2.5000000000000001E-2,4.1992899999999995,2.0041676917450675E-4,1.4590340795904091E-5,4.1992899999999995,2.3191007759073702E-4,3.1841253653208195E-5,"--","--","--",4.1992899999999995,2.0976574716432769E-4,5.2441436791081924E-6,null,0.13730000000000001,"n/a",2.5000000000000001E-2]
[268,"PACCAR Inc.","PCAR",2.8199999999999999E-2,"NMF",0.1,3.5000000000000003E-2,28.220740000000003,1.3468728129073654E-3,3.7981813323987702E-5,"--","--","--",28.220740000000003,1.4279388568242957E-3,1.4279388568242958E-4,28.220740000000003,1.4097013094190281E-3,4.9339545829665987E-5,null,-4.3999999999999997E-2,0.1,3.5000000000000003E-2]
[269,"Healthpeak Properties, Inc.","PEAK",5.79E-2,2.5000000000000001E-2,2.81E-2,"NMF",12.923579999999999,6.1679525580949929E-4,3.5712445311370006E-5,12.923579999999999,7.137179000617003E-4,1.7842947501542509E-5,12.923579999999999,6.5391914071981556E-4,1.8375127854226819E-5,"--","--","--",null,2.5000000000000001E-2,2.81E-2,-0.15]
[270,"Public Service Enterprise Group Incorporated","PEG",3.85E-2,1.47E-2,3.4599999999999999E-2,0.05,26.167680000000001,1.2488877601671609E-3,4.8082178766435694E-5,26.167680000000001,1.4451368443640659E-3,2.1243511612151769E-5,26.167680000000001,1.3240562460425907E-3,4.5812346113073634E-5,26.167680000000001,1.3071454809639334E-3,6.535727404819667E-5,null,1.47E-2,3.4599999999999999E-2,0.05]
[271,"PepsiCo, Inc.","PEP",3.1200000000000002E-2,5.5100000000000003E-2,5.6100000000000004E-2,0.06,181.435,8.6592296591034758E-3,2.7016796536402844E-4,181.435,1.0019933114330132E-2,5.520983145995903E-4,181.435,9.1804143508609649E-3,5.1502124508330017E-4,181.435,9.0631626624405083E-3,5.4378975974643052E-4,null,5.5100000000000003E-2,5.6100000000000004E-2,0.06]
[272,"Pfizer Inc.","PFE",4.2199999999999994E-2,5.3699999999999998E-2,4.2900000000000001E-2,8.5000000000000006E-2,199.94399999999999,9.5425966046230621E-3,4.0269757671509315E-4,199.94399999999999,1.104211153642695E-2,5.9296138950612714E-4,199.94399999999999,1.0116949689798245E-2,4.3401714169234468E-4,199.94399999999999,9.9877366295312645E-3,8.4895761351015751E-4,null,5.3699999999999998E-2,4.2900000000000001E-2,8.5000000000000006E-2]
[273,"Principal Financial Group, Inc.","PFG",5.9299999999999999E-2,6.0900000000000003E-2,6.5500000000000003E-2,4.4999999999999998E-2,10.35446,4.9418054474605544E-4,2.9304906303441087E-5,10.35446,5.7183562507237724E-4,3.4824789566907777E-5,10.35446,5.2392445327205785E-4,3.4317051689319793E-5,10.35446,5.1723292232333203E-4,2.327548150454994E-5,null,6.0900000000000003E-2,6.5500000000000003E-2,4.4999999999999998E-2]
[274,"Procter  Gamble Company The","PG",2.3199999999999998E-2,7.1499999999999994E-2,6.5299999999999997E-2,0.08,338.01420000000002,1.6132182797355166E-2,3.7426664089863982E-4,338.01420000000002,1.8667179296683704E-2,1.3347033197128847E-3,338.01420000000002,1.7103152161792312E-2,1.1168358361650379E-3,338.01420000000002,1.6884711752499233E-2,1.3507769401999387E-3,null,7.1499999999999994E-2,6.5299999999999997E-2,0.08]
[275,"The Progressive Corporation","PGR",4.4000000000000003E-3,9.4000000000000004E-3,6.2199999999999998E-2,9.5000000000000001E-2,53.382629999999999,2.5477578911287622E-3,1.1210134720966555E-5,53.382629999999999,2.9481102437072951E-3,2.7712236290848577E-5,53.382629999999999,2.7011032189968916E-3,1.6800862022160667E-4,53.382629999999999,2.6666048945290406E-3,2.5332746498025885E-4,null,9.4000000000000004E-3,6.2199999999999998E-2,9.5000000000000001E-2]
[276,"ParkerHannifin Corporation","PH",1.8000000000000002E-2,7.4899999999999994E-2,0.11779999999999999,0.09,25.062580000000001,1.1961453747604024E-3,2.1530616745687245E-5,25.062580000000001,1.3841065685923227E-3,1.0366958198756497E-4,25.062580000000001,1.2681393838101854E-3,1.4938681941283982E-4,25.062580000000001,1.2519427854627179E-3,1.1267485069164461E-4,null,7.4899999999999994E-2,0.11779999999999999,0.09]
[277,"PulteGroup, Inc.","PHM",1.1399999999999999E-2,0.02,9.3800000000000008E-2,0.09,11.756920000000001,5.6111483651835007E-4,6.3967091363091901E-6,11.756920000000001,6.4928791043916678E-4,1.2985758208783335E-5,11.756920000000001,5.9488740920949268E-4,5.5800438983850418E-5,11.756920000000001,5.8728954374459206E-4,5.2856058937013286E-5,null,0.02,9.3800000000000008E-2,0.09]
[278,"Packaging Corporation of America","PKG",3.1200000000000002E-2,"NMF",0.05,0.04,9.8734199999999994,4.7122226307374783E-4,1.4702134607900934E-5,"--","--","--",9.8734199999999994,4.9958435064942081E-4,2.4979217532471043E-5,9.8734199999999994,4.9320368999693199E-4,1.9728147599877278E-5,null,-0.1043,0.05,0.04]
[279,"PerkinElmer, Inc.","PKI",2.3999999999999998E-3,0.16950000000000001,0.17350000000000002,0.12,13.110290000000001,6.2570624194586337E-4,1.501694980670072E-6,13.110290000000001,7.2402915043663673E-4,1.2272294099900994E-4,13.110290000000001,6.6336646435334416E-4,1.1509408156530522E-4,13.110290000000001,6.5489398860069548E-4,7.8587278632083455E-5,null,0.16950000000000001,0.17350000000000002,0.12]
[280,"Prologis, Inc.","PLD",2.5600000000000001E-2,"NMF",7.6999999999999999E-2,0.06,60.210260000000005,2.8736157256005275E-3,7.3564562575373509E-5,"--","--","--",60.210260000000005,3.0465738968394737E-3,2.3458619005663946E-4,60.210260000000005,3.0076632420857896E-3,1.8045979452514736E-4,null,-6.0499999999999998E-2,7.6999999999999999E-2,0.06]
[281,"Philip Morris International Inc.","PM",6.3600000000000004E-2,5.2600000000000001E-2,7.0800000000000002E-2,4.4999999999999998E-2,117.5749,5.6114204053579813E-3,3.5688633778076766E-4,117.5749,6.4931938927111849E-3,3.4154199875660834E-4,117.5749,5.9491625059169551E-3,4.2120070541892043E-4,117.5749,5.8731801676643229E-3,2.6429310754489451E-4,null,5.2600000000000001E-2,7.0800000000000002E-2,4.4999999999999998E-2]
[282,"The PNC Financial Services Group, Inc","PNC",4.4900000000000002E-2,"NMF",7.0000000000000007E-2,0.03,43.554000000000002,2.0786732911102753E-3,9.333243077085137E-5,"--","--","--",43.554000000000002,2.2037851938016286E-3,1.5426496356611401E-4,43.554000000000002,2.1756385846167163E-3,6.5269157538501492E-5,null,-7.1099999999999997E-2,7.0000000000000007E-2,0.03]
[283,"Pentair plc","PNR",1.6899999999999998E-2,3.9E-2,5.96E-2,0.04,7.4542900000000003,3.5576602670685622E-4,6.0124458513458696E-6,7.4542900000000003,4.1167077584159593E-4,1.6055160257822242E-5,7.4542900000000003,3.7717899463432844E-4,2.2479868080205974E-5,7.4542900000000003,3.7236168767329156E-4,1.4894467506931662E-5,null,3.9E-2,5.96E-2,0.04]
[284,"Pinnacle West Capital Corporation","PNW",4.6100000000000002E-2,3.7499999999999999E-2,4.7E-2,0.04,7.9860800000000003,3.8114642045896925E-4,1.7570849983158483E-5,7.9860800000000003,4.4103942153217175E-4,1.6538978307456441E-5,7.9860800000000003,4.0408699225135026E-4,1.8992088635813462E-5,7.9860800000000003,3.9892601799687436E-4,1.5957040719874975E-5,null,3.7499999999999999E-2,4.7E-2,0.04]
[285,"PPG Industries, Inc.","PPG",1.83E-2,4.6600000000000003E-2,5.6600000000000004E-2,0.03,27.9208,1.3325577725681172E-3,2.4385807237996545E-5,27.9208,1.5419546862434962E-3,7.1855088378946924E-5,27.9208,1.4127622179156106E-3,7.996234153402356E-5,27.9208,1.3947185056106537E-3,4.1841555168319609E-5,null,4.6600000000000003E-2,5.6600000000000004E-2,0.03]
[286,"PPL Corporation","PPL",6.4500000000000002E-2,"NMF","NMF",2.5000000000000001E-2,19.919169999999998,9.5066920742262607E-4,6.1318163878759383E-5,"--","--","--","--","--","--",19.919169999999998,9.9501572359690844E-4,2.4875393089922712E-5,null,-0.16200000000000001,"n/a",2.5000000000000001E-2]
[287,"Perrigo Company plc","PRGO",2.1600000000000001E-2,0.1,"NMF",3.5000000000000003E-2,6.1930100000000001,2.9556974051932877E-4,6.3843063952175016E-6,6.1930100000000001,3.4201530011506961E-4,3.4201530011506959E-5,"--","--","--",6.1930100000000001,3.0935738418783965E-4,1.0827508446574389E-5,null,0.1,"n/a",3.5000000000000003E-2]
[288,"Prudential Financial, Inc.","PRU",7.0999999999999994E-2,3.7699999999999997E-2,0.09,0.05,24.450040000000001,1.1669110785364806E-3,8.2850686576090111E-5,24.450040000000001,1.3502784217085805E-3,5.0905496498413483E-5,24.450040000000001,1.2371455237144137E-3,1.1134309713429722E-4,24.450040000000001,1.2213447770450957E-3,6.1067238852254791E-5,null,3.7699999999999997E-2,0.09,0.05]
[289,"Public Storage","PSA",3.7599999999999995E-2,0.17,3.3599999999999998E-2,0.04,37.135550000000002,1.7723441230585064E-3,6.6640139026999832E-5,37.135550000000002,2.0508486629584278E-3,3.4864427270293278E-4,37.135550000000002,1.8790185804674672E-3,6.3135024303706899E-5,37.135550000000002,1.8550198705276967E-3,7.4200794821107871E-5,null,0.17,3.3599999999999998E-2,0.04]
[290,"Phillips 66","PSX",7.0300000000000001E-2,"NMF",5.2000000000000005E-2,3.5000000000000003E-2,22.986519999999999,1.0970626160529955E-3,7.7123501908525592E-5,"--","--","--",22.986519999999999,1.1630929979571337E-3,6.0480835893770959E-5,22.986519999999999,1.1482380456000329E-3,4.0188331596001155E-5,null,-0.1275,5.2000000000000005E-2,3.5000000000000003E-2]
[291,"Quanta Services, Inc.","PWR",3.9000000000000003E-3,0.1002,"NMF",0.125,7.06325,3.3710311621055821E-4,1.3147021532211772E-6,7.06325,3.9007519260226696E-4,3.9085534298747148E-5,"--","--","--",7.06325,3.5282819563746198E-4,4.4103524454682747E-5,null,0.1002,"n/a",0.125]
[292,"Pioneer Natural Resources Company","PXD",2.53E-2,0.1118,7.2800000000000004E-2,0.12,14.27558,6.8132127614244434E-4,1.7237428286403841E-5,14.27558,7.883834804104442E-4,8.814127310988766E-5,14.27558,7.2232887534854782E-4,5.2585542125374281E-5,14.27558,7.1310333530290445E-4,8.5572400236348526E-5,null,0.1118,7.2800000000000004E-2,0.12]
[293,"QUALCOMM Incorporated","QCOM",2.35E-2,"NMF",0.1978,0.125,124.723,5.9525731020605883E-3,1.3988546789842383E-4,"--","--","--",124.723,6.3108486184166894E-3,1.2482858567228212E-3,124.723,6.2302468473423951E-3,7.7878085591779939E-4,null,0.2681,0.1978,0.125]
[294,"Everest Re Group, Ltd.","RE",3.15E-2,4.7300000000000002E-2,0.10400000000000001,0.105,7.8784799999999997,3.7601106558631772E-4,1.1844348565969008E-5,7.8784799999999997,4.350971016760143E-4,2.0580092909275477E-5,7.8784799999999997,3.9864254887409314E-4,4.1458825082905693E-5,7.8784799999999997,3.9355111071614791E-4,4.1322866625195531E-5,null,4.7300000000000002E-2,0.10400000000000001,0.105]
[295,"Regency Centers Corporation","REG",6.5199999999999994E-2,9.0999999999999998E-2,1.83E-2,0.14499999999999999,6.1196899999999994,2.9207044480127287E-4,1.904299300104299E-5,6.1196899999999994,3.3796612825769535E-4,3.0754917671450274E-5,6.1196899999999994,3.0964968114652813E-4,5.6665891649814649E-6,6.1196899999999994,3.0569485443112158E-4,4.4325753892512626E-5,null,9.0999999999999998E-2,1.83E-2,0.14499999999999999]
[296,"Regions Financial Corporation","RF",5.7699999999999994E-2,"NMF",5.7999999999999996E-2,0.05,10.32085,4.925764622435479E-4,2.842166187145271E-5,"--","--","--",10.32085,5.2222382370040719E-4,3.0288981774623616E-5,10.32085,5.1555401308815338E-4,2.5777700654407669E-5,null,-0.216,5.7999999999999996E-2,0.05]
[297,"Robert Half International Inc.","RHI",2.75E-2,2.7E-2,4.3299999999999998E-2,0.06,5.9128699999999998,2.8219968183880272E-4,7.760491250567074E-6,5.9128699999999998,3.2654428260109244E-4,8.8166956302294954E-6,5.9128699999999998,2.9918481330931337E-4,1.2954702416293268E-5,5.9128699999999998,2.9536364324339077E-4,1.7721818594603447E-5,null,2.7E-2,4.3299999999999998E-2,0.06]
[298,"Raymond James Financial, Inc.","RJF",2.1400000000000002E-2,"NMF","NMF",6.5000000000000002E-2,9.4671299999999992,4.5183152579484823E-4,9.6691946520097529E-6,"--","--","--","--","--","--",9.4671299999999992,4.7290841974520021E-4,3.0739047283438014E-5,null,-4.6800000000000001E-2,"n/a",6.5000000000000002E-2]
[299,"ResMed Inc.","RMD",9.300000000000001E-3,"NMF",0.13849999999999998,0.14499999999999999,24.40448,1.1647366661944917E-3,1.0832050995608775E-5,"--","--","--",24.40448,1.2348402370948239E-3,1.7102537283763308E-4,24.40448,1.2190689334046691E-3,1.7676499534367702E-4,null,0.21099999999999999,0.13849999999999998,0.14499999999999999]
[300,"Rockwell Automation, Inc.","ROK",1.9199999999999998E-2,1.72E-2,5.57E-2,7.0000000000000007E-2,24.682479999999998,1.1780045904937215E-3,2.261768813747945E-5,24.682479999999998,1.3631151580223836E-3,2.3445580717984998E-5,24.682479999999998,1.2489067357832763E-3,6.9564105183128483E-5,24.682479999999998,1.2329557756355421E-3,8.6306904294487961E-5,null,1.72E-2,5.57E-2,7.0000000000000007E-2]
[301,"Rollins, Inc.","ROL",6.0999999999999995E-3,8.2000000000000003E-2,"NMF",0.12,17.1418,8.1811548472136007E-4,4.9905044568002962E-6,17.1418,9.4667340622936176E-4,7.7627219310807667E-5,"--","--","--",17.1418,8.5627867681000195E-4,1.0275344121720024E-4,null,8.2000000000000003E-2,"n/a",0.12]
[302,"Roper Technologies, Inc.","ROP",5.3E-3,0.01,0.105,0.08,40.46557,1.9312738110977916E-3,1.0235751198818296E-5,40.46557,2.2347524173023064E-3,2.2347524173023066E-5,40.46557,2.0475139832103447E-3,2.1498896823708618E-4,40.46557,2.0213632603322002E-3,1.6170906082657601E-4,null,0.01,0.105,0.08]
[303,"Republic Services, Inc.","RSG",1.8500000000000003E-2,7.1099999999999997E-2,7.8799999999999995E-2,0.09,29.318950000000001,1.3992863637874273E-3,2.5886797730067407E-5,29.318950000000001,1.6191689474599135E-3,1.1512291216439984E-4,29.318950000000001,1.4835070925244582E-3,1.1690035889092729E-4,29.318950000000001,1.4645598310246654E-3,1.3181038479221987E-4,null,7.1099999999999997E-2,7.8799999999999995E-2,0.09]
[304,"Raytheon Technologies Corporation","RTX",3.2899999999999999E-2,"NMF",0.12,"NMF",89.10812,4.2528050021823334E-3,1.3991728457179875E-4,"--","--","--",89.10812,4.5087742917642179E-3,5.4105291501170614E-4,"--","--","--",null,-0.13250000000000001,0.12,"n/a"]
[305,"SBA Communications Corporation","SBAC",7.0999999999999995E-3,"NMF","NMF","NMF",34.149540000000002,1.6298327754443219E-3,1.1571812705654684E-5,"--","--","--","--","--","--","--","--","--",null,0.44700000000000001,"n/a",0.32]
[306,"Starbucks Corporation","SBUX",2.1700000000000001E-2,2.7099999999999999E-2,0.14330000000000001,0.13500000000000001,97.007019999999997,4.6297906397621408E-3,1.0046645688283846E-4,97.007019999999997,5.357311720563758E-3,1.4518314762727784E-4,97.007019999999997,4.9084500705060029E-3,7.0338089510351028E-4,97.007019999999997,4.8457596475796815E-3,6.5417755242325702E-4,null,2.7099999999999999E-2,0.14330000000000001,0.13500000000000001]
[307,"The Charles Schwab Corporation","SCHW",2.1299999999999999E-2,"NMF","NMF",6.5000000000000002E-2,44.813510000000001,2.1387851016646743E-3,4.555612266545756E-5,"--","--","--","--","--","--",44.813510000000001,2.2385544718764535E-3,1.4550604067196948E-4,null,-0.05,"n/a",6.5000000000000002E-2]
[308,"Sealed Air Corporation","SEE",1.7299999999999999E-2,6.4500000000000002E-2,6.4699999999999994E-2,"NMF",5.7633100000000006,2.7506172947120268E-4,4.7585679198518067E-6,5.7633100000000006,3.1828467890511751E-4,2.052936178938008E-5,5.7633100000000006,2.9161723941059062E-4,1.8867635389865211E-5,"--","--","--",null,6.4500000000000002E-2,6.4699999999999994E-2,0.26]
[309,"The SherwinWilliams Company","SHW",8.199999999999999E-3,9.35E-2,9.2200000000000004E-2,0.09,61.669980000000002,2.943282827967692E-3,2.4134919189335073E-5,61.669980000000002,3.4057876085764982E-3,3.1844114140190259E-4,61.669980000000002,3.1204341467154003E-3,2.8770402832715991E-4,61.669980000000002,3.0805801533852505E-3,2.7725221380467256E-4,null,9.35E-2,9.2200000000000004E-2,0.09]
[310,"The J. M. Smucker Company","SJM",3.32E-2,6.7999999999999996E-3,2.1600000000000001E-2,0.03,12.354479999999999,5.8963419207319818E-4,1.957585517683018E-5,12.354479999999999,6.8228877152880815E-4,4.6395636463958948E-6,12.354479999999999,6.2512329754140471E-4,1.3502663226894342E-5,12.354479999999999,6.1713926116718386E-4,1.8514177835015515E-5,null,6.7999999999999996E-3,2.1600000000000001E-2,0.03]
[311,"Schlumberger Limited","SLB",3.0099999999999998E-2,"NMF",6.7299999999999999E-2,"NMF",23.056380000000001,1.1003967786125069E-3,3.3121943036236459E-5,"--","--","--",23.056380000000001,1.1666278382390593E-3,7.8514053513488685E-5,"--","--","--",null,-5.6500000000000002E-2,6.7299999999999999E-2,"n/a"]
[312,"SL Green Realty Corporation","SLG",2.69E-2,"NMF",1.34E-2,"NMF",3.5176699999999999,1.6788553694126559E-4,4.5161209437200442E-6,"--","--","--",3.5176699999999999,1.7799028935758308E-4,2.3850698773916135E-6,"--","--","--",null,-0.1084,1.34E-2,-1.4999999999999999E-2]
[313,"SnapOn Incorporated","SNA",3.3599999999999998E-2,0.1,9.9399999999999988E-2,0.05,7.6844700000000001,3.667516771212329E-4,1.2322856351273425E-5,7.6844700000000001,4.2438270134801152E-4,4.2438270134801154E-5,7.6844700000000001,3.8882585315270238E-4,3.864928980337861E-5,7.6844700000000001,3.838597932297749E-4,1.9192989661488748E-5,null,0.1,9.9399999999999988E-2,0.05]
[314,"Southern Company The","SO",4.9500000000000002E-2,4.5499999999999999E-2,0.04,0.03,55.478559999999995,2.6477889723391392E-3,1.310655541307874E-4,55.478559999999995,3.0638601178347674E-3,1.394056353614819E-4,55.478559999999995,2.8071550053137542E-3,1.1228620021255017E-4,55.478559999999995,2.7713021939425437E-3,8.3139065818276303E-5,null,4.5499999999999999E-2,0.04,0.03]
[315,"Simon Property Group, Inc.","SPG",8.2699999999999996E-2,8.5999999999999993E-2,0.05,"NMF",19.298490000000001,9.2104641873900768E-4,7.6170538829715937E-5,19.298490000000001,1.0657788133908502E-3,9.1656977951613114E-5,19.298490000000001,9.7648267724500138E-4,4.8824133862250073E-5,"--","--","--",null,8.5999999999999993E-2,0.05,-0.01]
[316,"SP Global Inc.","SPGI",8.3000000000000001E-3,9.8900000000000002E-2,0.1,9.5000000000000001E-2,82.677460000000011,3.9458930954410195E-3,3.2750912692160459E-5,82.677460000000011,4.5659471395414607E-3,4.5157217210065048E-4,82.677460000000011,4.1833898656639208E-3,4.1833898656639209E-4,82.677460000000011,4.129959867155834E-3,3.9234618737980423E-4,null,9.8900000000000002E-2,0.1,9.5000000000000001E-2]
[317,"Sempra Energy","SRE",3.7900000000000003E-2,6.2700000000000006E-2,7.3599999999999999E-2,0.1,33.548499999999997,1.6011473322040011E-3,6.0683483890531649E-5,33.548499999999997,1.8527501644451424E-3,1.1616743531071044E-4,33.548499999999997,1.6975177383077083E-3,1.2493730553944733E-4,33.548499999999997,1.6758371459800225E-3,1.6758371459800226E-4,null,6.2700000000000006E-2,7.3599999999999999E-2,0.1]
[318,"STERIS plc","STE",9.7000000000000003E-3,0.1,"NMF",0.1,14.091889999999999,6.7255442357220868E-4,6.5237779086504248E-6,14.091889999999999,7.7823901261883112E-4,7.7823901261883121E-5,"--","--","--",14.091889999999999,7.0392752936985017E-4,7.0392752936985017E-5,null,0.1,"n/a",0.1]
[319,"State Street Corporation","STT",3.6000000000000004E-2,1.7399999999999999E-2,9.0800000000000006E-2,3.5000000000000003E-2,20.35716,9.7157286988240924E-4,3.4976623315766737E-5,20.35716,1.1242449450090488E-3,1.9561862043157449E-5,20.35716,1.0300502318007704E-3,9.3528561047509967E-5,20.35716,1.0168944934843189E-3,3.5591307271951168E-5,null,1.7399999999999999E-2,9.0800000000000006E-2,3.5000000000000003E-2]
[320,"Seagate Technology PLC","STX",5.57E-2,7.85E-2,1.21E-2,2.5000000000000001E-2,12.224959999999999,5.8345267568745622E-4,3.2498314035791308E-5,12.224959999999999,6.7513589729303208E-4,5.2998167937503018E-5,12.224959999999999,6.1856972592223803E-4,7.4846936836590803E-6,12.224959999999999,6.1066939136235408E-4,1.5266734784058853E-5,null,7.85E-2,1.21E-2,2.5000000000000001E-2]
[321,"Constellation Brands Inc","STZ",1.66E-2,7.8200000000000006E-2,5.5999999999999994E-2,7.0000000000000007E-2,35.66939,{"$f":"H325/H$384","v":1.702369663020525E-3},{"$f":"D325*I325","v":2.8259336406140715E-5},{"$f":"IF(E325=\"n/a\",\"--\",IF(E325=\"NMF\",\"--\",$H325))","v":35.66939},{"$f":"IF(K325=\"--\",\"--\",K325/K$384)","v":1.9698784800559763E-3},{"$f":"IF(L325=\"--\",\"--\",E325*L325)","v":1.5404449714037736E-4},35.66939,{"$f":"IF(N325=\"--\",\"--\",N325/N$384)","v":1.8048324735715632E-3},1.0107061852000753E-4,{"$f":"IF(G325=\"n/a\",\"--\",IF(G325=\"NMF\",\"--\",$H325))","v":35.66939},{"$f":"IF(Q325=\"--\",\"--\",Q325/Q$384)","v":1.7817812640341104E-3},{"$f":"IF(R325=\"--\",\"--\",G325*R325)","v":1.2472468848238774E-4},null,7.8200000000000006E-2,5.5999999999999994E-2,7.0000000000000007E-2]
[322,"Stanley Black  Decker, Inc.","SWK",1.8200000000000001E-2,{"$f":"IF(AND(U326>=$D$398,U326<=$D$399),U326,\"NMF\")","v":3.6600000000000001E-2},5.8200000000000002E-2,{"$f":"IF(AND(W326>=$D$398,W326<=$D$399),W326,\"NMF\")","v":0.06},25.025209999999998,1.1943618411954303E-3,2.1737385509756834E-5,25.025209999999998,1.3820427721887483E-3,5.0582765462108186E-5,{"$f":"IF(F326=\"n/a\",\"--\",IF(F326=\"NMF\",\"--\",$H326))","v":25.025209999999998},1.2662485023138275E-3,{"$f":"IF(O326=\"--\",\"--\",F326*O326)","v":7.3695662834664764E-5},25.025209999999998,1.2500760541887333E-3,7.5004563251323988E-5,null,3.6600000000000001E-2,5.8200000000000002E-2,0.06]
[323,"Skyworks Solutions, Inc.","SWKS",1.49E-2,0.1265,0.12659999999999999,9.5000000000000001E-2,22.378029999999999,1.068021611531994E-3,1.5913522011826711E-5,22.378029999999999,1.2358495540026628E-3,1.5633496858133685E-4,22.378029999999999,1.1323040634717513E-3,1.4334969443552371E-4,22.378029999999999,1.1178423454954864E-3,1.061950228220712E-4,null,0.1265,0.12659999999999999,9.5000000000000001E-2]
[324,"Synchrony Financial","SYF",3.5099999999999999E-2,"NMF",5.5E-2,4.4999999999999998E-2,14.651219999999999,6.9924920090418065E-4,2.4543646951736739E-5,"--","--","--",14.651219999999999,7.4133585220944784E-4,4.0773471871519632E-5,14.651219999999999,7.3186755622234746E-4,3.2934040030005637E-5,null,-0.14899999999999999,5.5E-2,4.4999999999999998E-2]
[325,"Stryker Corporation","SYK",1.1399999999999999E-2,7.8600000000000003E-2,9.4E-2,0.105,76.021439999999998,3.6282255792749762E-3,4.1361771603734722E-5,76.021439999999998,4.1983616394579946E-3,3.299912248613984E-4,76.021439999999998,3.8466024678210694E-3,3.6158063197518054E-4,76.021439999999998,3.7974738972798043E-3,3.9873475921437944E-4,null,7.8600000000000003E-2,9.4E-2,0.105]
[326,"Sysco Corporation","SYY",2.9700000000000001E-2,"NMF",0.11,8.5000000000000006E-2,30.759830000000001,1.468054301788414E-3,4.36012127631159E-5,"--","--","--",30.759830000000001,1.5564140588202036E-3,1.7120554647022238E-4,30.759830000000001,1.5365356340232999E-3,1.306055288919805E-4,null,0.2208,0.11,8.5000000000000006E-2]
[327,"ATT Inc.","T",7.5700000000000003E-2,2.8999999999999998E-3,5.5300000000000002E-2,5.5E-2,198.58279999999999,9.4776315019032362E-3,7.1745670469407501E-4,198.58279999999999,1.0966937876685302E-2,3.1804119842387373E-5,198.58279999999999,1.0048074445140975E-2,5.5565851681629592E-4,198.58279999999999,9.9197410552698817E-3,5.4558575803984348E-4,null,2.8999999999999998E-3,5.5300000000000002E-2,5.5E-2]
[328,"TE Connectivity Ltd.","TEL",2.0400000000000001E-2,0.11,0.1041,0.05,31.006049999999998,1.4798054827990482E-3,3.0188031849100586E-5,31.006049999999998,1.712340767435036E-3,1.8835748441785397E-4,31.006049999999998,1.5688725239535514E-3,1.6331962974356468E-4,31.006049999999998,1.5488349804049025E-3,7.7441749020245126E-5,null,0.11,0.1041,0.05]
[329,"Teradyne, Inc.","TER",5.3E-3,0.1666,0.16739999999999999,0.13,12.50343,5.9674303136949419E-4,3.1627380662583192E-6,12.50343,6.9051468735199274E-4,1.1503974691284199E-4,12.50343,6.3266000610127872E-4,1.0590728502135405E-4,12.50343,6.2457971134807788E-4,8.119536247525013E-5,null,0.1666,0.16739999999999999,0.13]
[330,"Truist Financial Corporation","TFC",5.0799999999999998E-2,"NMF",8.2400000000000001E-2,3.5000000000000003E-2,47.745750000000001,2.2787302036329253E-3,1.157594943445526E-4,"--","--","--",47.745750000000001,2.4158832005545783E-3,1.9906877572569725E-4,47.745750000000001,2.3850276886500338E-3,8.3475969102751195E-5,null,-9.0999999999999998E-2,8.2400000000000001E-2,3.5000000000000003E-2]
[331,"Teleflex Incorporated","TFX",4.0999999999999995E-3,0.13,0.13,0.15,15.367239999999999,7.3342221945358558E-4,3.0070310997597005E-6,15.367239999999999,8.4867151846037734E-4,1.1032729739984905E-4,15.367239999999999,7.7756568814795737E-4,1.0108353945923447E-4,15.367239999999999,7.6763466692072785E-4,1.1514520003810917E-4,null,0.13,0.13,0.15]
[332,"Target Corporation","TGT",1.8000000000000002E-2,7.0699999999999999E-2,7.22E-2,9.5000000000000001E-2,75.543210000000002,3.6054014086360532E-3,6.4897225355448968E-5,75.543210000000002,4.1719508994504653E-3,2.949569285911479E-4,75.543210000000002,3.8224045481528015E-3,2.7597760837663228E-4,75.543210000000002,3.7735850319558103E-3,3.5849057803580199E-4,null,7.0699999999999999E-2,7.22E-2,9.5000000000000001E-2]
[333,"Tiffany  Co.","TIF",1.9900000000000001E-2,"NMF",0.08,9.5000000000000001E-2,14.133389999999999,6.7453506694781305E-4,1.3423247832261481E-5,"--","--","--",14.133389999999999,7.1513421546181742E-4,5.7210737236945397E-5,14.133389999999999,7.0600056517050201E-4,6.7070053691197694E-5,null,-8.3000000000000001E-3,0.08,9.5000000000000001E-2]
[334,"Thermo Fisher Scientific Inc.","TMO",2.0999999999999999E-3,0.1336,0.155,0.13500000000000001,166.44800000000001,7.943954905605068E-3,1.6682305301770641E-5,166.44800000000001,9.1922607380826287E-3,1.2280860346078391E-3,166.44800000000001,8.4220883945881776E-3,1.3054237011611675E-3,166.44800000000001,8.3145219987207416E-3,1.1224604698273001E-3,null,0.1336,0.155,0.13500000000000001]
[335,"T. Rowe Price Group, Inc.","TROW",3.0099999999999998E-2,7.9699999999999993E-2,7.8200000000000006E-2,0.08,27.8948,1.3313168875617144E-3,4.0072638315607597E-5,27.8948,1.5405188096983282E-3,1.2277934913295676E-4,27.8948,1.4114466460958272E-3,1.103751277246937E-4,27.8948,1.3934197361933777E-3,1.1147357889547021E-4,null,7.9699999999999993E-2,7.8200000000000006E-2,0.08]
[336,"The Travelers Companies, Inc.","TRV",3.1600000000000003E-2,3.0499999999999999E-2,6.6600000000000006E-2,9.5000000000000001E-2,27.216470000000001,1.2989426750081297E-3,4.1046588530256904E-5,27.216470000000001,1.5030573428951009E-3,4.5843248958300577E-5,27.216470000000001,1.3771238833068422E-3,9.1716450628235696E-5,27.216470000000001,1.3595353416233484E-3,1.2915585745421811E-4,null,3.0499999999999999E-2,6.6600000000000006E-2,9.5000000000000001E-2]
[337,"Tractor Supply Company","TSCO",1.1399999999999999E-2,0.16650000000000001,0.1268,0.1,16.257069999999999,7.75890554270793E-4,8.8451523186870391E-6,16.257069999999999,8.9781328869833793E-4,1.4948591256827326E-4,16.257069999999999,8.2259012170171825E-4,1.0430442743177787E-4,16.257069999999999,8.1208405117359772E-4,8.1208405117359783E-5,null,0.16650000000000001,0.1268,0.1]
[338,"Tyson Foods, Inc.","TSN",3.0499999999999999E-2,8.6699999999999999E-2,"NMF",5.5E-2,20.83785,9.9451444733347685E-4,3.0332690643671044E-5,20.83785,1.1507915410281595E-3,9.9773626607141427E-5,"--","--","--",20.83785,1.0409062423762556E-3,5.7249843330694063E-5,null,8.6699999999999999E-2,"n/a",5.5E-2]
[339,"Texas Instruments Incorporated","TXN",3.0200000000000001E-2,0.1,9.3299999999999994E-2,4.4999999999999998E-2,123.7513,5.9061974112636041E-3,1.7836716182016086E-4,123.7513,6.8342918886179762E-3,6.8342918886179767E-4,123.7513,6.2616816515980956E-3,5.8421489809410223E-4,123.7513,6.1817078380052033E-3,2.7817685271023412E-4,null,0.1,9.3299999999999994E-2,4.4999999999999998E-2]
[340,"Textron Inc.","TXT",2.3E-3,"NMF",5.9800000000000006E-2,8.5000000000000006E-2,7.9327700000000005,3.7860212893237955E-4,8.7078489654447293E-7,"--","--","--",7.9327700000000005,4.0138956403163302E-4,2.4003095929091656E-5,7.9327700000000005,3.962630411647598E-4,3.3682358499004585E-5,null,-4.7800000000000002E-2,5.9800000000000006E-2,8.5000000000000006E-2]
[341,"United Dominion Realty Trust, Inc.","UDR",4.6600000000000003E-2,"NMF",4.0199999999999993E-2,0.06,9.4254699999999989,4.4984324620381971E-4,2.0962695273097999E-5,"--","--","--",9.4254699999999989,4.7691856616203864E-4,1.9172126359713951E-5,9.4254699999999989,4.7082739151736502E-4,2.8249643491041899E-5,null,-0.34210000000000002,4.0199999999999993E-2,0.06]
[342,"UnitedHealth Group Incorporated","UNH",1.7100000000000001E-2,0.12720000000000001,0.12659999999999999,0.12,277.53300000000002,1.3245636095460993E-2,2.26500377232383E-4,277.53300000000002,1.5327043277313554E-2,1.9495999048742842E-3,277.53300000000002,1.4042868994612375E-2,1.7778272147179267E-3,277.53300000000002,1.3863514334032032E-2,1.6636217200838438E-3,null,0.12720000000000001,0.12659999999999999,0.12]
[343,"Unum Group","UNM",6.9900000000000004E-2,0.09,0.09,4.4999999999999998E-2,3.3168099999999998,1.5829922300334003E-4,1.1065115687933469E-5,3.3168099999999998,1.831742186068913E-4,1.6485679674620217E-5,3.3168099999999998,1.6782699106059556E-4,1.51044291954536E-5,3.3168099999999998,1.656835150351878E-4,7.4557581765834513E-6,null,0.09,0.09,4.4999999999999998E-2]
[344,"Union Pacific Corporation","UNP",0.02,6.54E-2,0.1,0.105,131.8871,6.294489420305598E-3,1.2588978840611195E-4,131.8871,7.2835997500094772E-3,4.7634742365061981E-4,131.8871,6.6733443135747524E-3,6.6733443135747524E-4,131.8871,6.5881127697387911E-3,6.9175184082257302E-4,null,6.54E-2,0.1,0.105]
[345,"United Parcel Service, Inc.","UPS",2.5000000000000001E-2,7.3099999999999998E-2,7.9000000000000001E-2,5.5E-2,139.35300000000001,6.6508095498941594E-3,1.6627023874735399E-4,139.35300000000001,7.6959116999545125E-3,5.6257114526667487E-4,139.35300000000001,7.0511107616255302E-3,5.5703775016841689E-4,139.35300000000001,6.9610544079095667E-3,3.8285799243502615E-4,null,7.3099999999999998E-2,7.9000000000000001E-2,5.5E-2]
[346,"U.S. Bancorp","USB",4.87E-2,2.46E-2,0.06,1.4999999999999999E-2,51.968900000000005,2.4802857234325387E-3,1.2078991473116463E-4,51.968900000000005,2.8700355610841968E-3,7.0602874802671247E-5,51.968900000000005,2.6295700132744973E-3,1.5777420079646982E-4,51.968900000000005,2.5959853065180621E-3,3.8939779597770929E-5,null,2.46E-2,0.06,1.4999999999999999E-2]
[347,"Visa Inc.","V",6.3E-3,8.7800000000000003E-2,0.13119999999999998,0.14499999999999999,379.60390000000001,1.8117107226231707E-2,1.1413777552525976E-4,379.60390000000001,2.0964012940936777E-2,1.8406403362142491E-3,379.60390000000001,1.9207545904609314E-2,2.5200300226847416E-3,379.60390000000001,1.8962228307640754E-2,2.7495231046079094E-3,null,8.7800000000000003E-2,0.13119999999999998,0.14499999999999999]
[348,"V.F. Corporation","VFC",2.7799999999999998E-2,0.05,0.10099999999999999,7.0000000000000007E-2,26.912509999999997,1.2844357747563528E-3,3.570731453822661E-5,26.912509999999997,1.4862708415616657E-3,7.4313542078083286E-5,26.912509999999997,1.3617438367552522E-3,1.3753612751228047E-4,26.912509999999997,1.344351728081995E-3,9.4104620965739663E-5,null,0.05,0.10099999999999999,7.0000000000000007E-2]
[349,"ViacomCBS Inc.","VIAC",3.3300000000000003E-2,1.4500000000000001E-2,9.7200000000000009E-2,0.08,17.753119999999999,8.4729155480267365E-4,2.8214808774929035E-5,17.753119999999999,9.8043417736752309E-4,1.4216295571829086E-5,17.753119999999999,8.9828863020121144E-4,8.7313654855557756E-5,17.753119999999999,8.8681574297035202E-4,7.0945259437628166E-5,null,1.4500000000000001E-2,9.7200000000000009E-2,0.08]
[350,"Valero Energy Corporation","VLO",8.8100000000000012E-2,"NMF",0.12359999999999999,0.05,18.149090000000001,8.6618975618672431E-4,7.6311317520050422E-5,"--","--","--",18.149090000000001,9.1832428302734991E-4,1.1350488138218043E-4,18.149090000000001,9.0659550166876518E-4,4.532977508343826E-5,null,-2.8000000000000001E-2,0.12359999999999999,0.05]
[351,"Vulcan Materials Company","VMC",1.0800000000000001E-2,8.6800000000000002E-2,0.1133,0.125,16.743819999999999,7.9912135338104531E-4,8.6305106165152893E-6,16.743819999999999,9.246945544045148E-4,8.0263487322311885E-5,16.743819999999999,8.4721914413554624E-4,9.5989929030557391E-5,16.743819999999999,8.3639851324509944E-4,1.0454981415563743E-4,null,8.6800000000000002E-2,0.1133,0.125]
[352,"Vornado Realty Trust","VNO",6.5799999999999997E-2,0.17330000000000001,3.2000000000000001E-2,"NMF",6.1627099999999997,2.9412363222340549E-4,1.9353335000300082E-5,6.1627099999999997,3.40341951679739E-4,5.898126022609877E-5,6.1627099999999997,3.1182644651910806E-4,9.9784462886114572E-6,"--","--","--",null,0.17330000000000001,3.2000000000000001E-2,-0.2]
[353,"Verisk Analytics, Inc.","VRSK",6.1999999999999998E-3,9.6699999999999994E-2,0.1043,0.105,28.779040000000002,1.3735184321025454E-3,8.5158142790357809E-6,28.779040000000002,1.5893518664790776E-3,1.5369032548852681E-4,28.779040000000002,1.456188231708335E-3,1.5188043256717936E-4,28.779040000000002,1.4375898850215332E-3,1.5094693792726098E-4,null,9.6699999999999994E-2,0.1043,0.105]
[354,"Ventas, Inc.","VTR",4.5499999999999999E-2,{"$f":"IF(AND(U358>=$D$398,U358<=$D$399),U358,\"NMF\")","v":"NMF"},0.03,1.4999999999999999E-2,14.75586,7.0424328579148793E-4,3.2043069503512698E-5,"--","--","--",14.75586,7.4663052279491432E-4,2.239891568384743E-5,14.75586,7.3709460360018404E-4,1.105641905400276E-5,null,-5.0000000000000001E-3,0.03,1.4999999999999999E-2]
[355,"Verizon Communications Inc.","VZ",4.2599999999999999E-2,1.6400000000000001E-2,3.4099999999999998E-2,0.04,243.77279999999999,1.1634385095724087E-2,4.9562480507784614E-4,243.77279999999999,1.3462601764229483E-2,2.2078666893336353E-4,243.77279999999999,1.233463946575666E-2,4.206112057823021E-4,243.77279999999999,1.2177102207835189E-2,4.8708408831340757E-4,null,1.6400000000000001E-2,3.4099999999999998E-2,0.04]
[356,"Westinghouse Air Brake Technologies Corporation","WAB",8.0000000000000002E-3,7.2999999999999995E-2,2.9300000000000003E-2,0.105,11.482700000000001,5.4802731780851266E-4,4.3842185424681018E-6,11.482700000000001,6.3414383096932025E-4,4.6292499660760375E-5,11.482700000000001,5.8101217442407035E-4,1.7023656710625265E-5,11.482700000000001,5.7359152260592298E-4,6.0227109873621911E-5,null,7.2999999999999995E-2,2.9300000000000003E-2,0.105]
[357,"Walgreens Boots Alliance, Inc.","WBA",5.33E-2,"NMF",0.05,0.06,31.664189999999998,1.5112161004188149E-3,8.0547818152322827E-5,"--","--","--",31.664189999999998,1.6021736946255586E-3,8.010868473127793E-5,31.664189999999998,1.5817108305697472E-3,9.4902649834184829E-5,null,-5.1799999999999999E-2,0.05,0.06]
[358,"WEC Energy Group, Inc.","WEC",2.86E-2,5.9499999999999997E-2,5.9400000000000001E-2,0.06,29.354380000000003,1.4009773082403832E-3,4.0067951015674957E-5,29.354380000000003,1.6211256053828102E-3,9.6456973520277209E-5,29.354380000000003,1.4852998121234939E-3,8.822680884013554E-5,29.354380000000003,1.4663296541190531E-3,8.7979779247143191E-5,null,5.9499999999999997E-2,5.9400000000000001E-2,0.06]
[359,"Welltower Inc.","WELL",4.7E-2,0.13,0.03,3.5000000000000003E-2,21.31711,1.0173877761091923E-3,4.7817225477132042E-5,21.31711,1.1772591638372861E-3,1.5304369129884719E-4,21.31711,1.0786226613546546E-3,3.2358679840639639E-5,21.31711,1.0648465589502421E-3,3.7269629563258478E-5,null,0.13,0.03,3.5000000000000003E-2]
[360,"Wells Fargo  Company","WFC",1.7500000000000002E-2,3.73E-2,9.6999999999999989E-2,"NMF",94.049539999999993,4.4886409248107518E-3,7.855121618418816E-5,94.049539999999993,5.1939818680712992E-3,1.9373552367905945E-4,94.049539999999993,4.7588047879839734E-3,4.6160406443444536E-4,"--","--","--",null,3.73E-2,9.6999999999999989E-2,"n/a"]
[361,"Whirlpool Corporation","WHR",2.7300000000000001E-2,2E-3,0.16649999999999998,0.02,10.89588,5.2002054321400161E-4,1.4196560829742245E-5,10.89588,6.0173609734487496E-4,1.2034721946897499E-6,10.89588,5.5131971845156103E-4,9.1794733122184903E-5,10.89588,5.4427829685800577E-4,1.0885565937160116E-5,null,2E-3,0.16649999999999998,0.02]
[362,"Willis Towers Watson Public Limited Company","WLTW",1.3300000000000001E-2,4.8500000000000001E-2,"NMF",0.115,26.266359999999999,1.2535973960299234E-3,1.6672845367197982E-5,26.266359999999999,1.4505865481131888E-3,7.0353447583489662E-5,"--","--","--",26.266359999999999,1.3120748104291941E-3,1.5088860319935733E-4,null,4.8500000000000001E-2,"n/a",0.115]
[363,"Waste Management, Inc.","WM",1.95E-2,"NMF",6.2899999999999998E-2,5.5E-2,47.168379999999999,2.2511744430118953E-3,4.3897901638731955E-5,"--","--","--",47.168379999999999,2.3866689043396437E-3,1.5012147408296358E-4,47.168379999999999,2.3561865156326266E-3,1.2959025835979445E-4,null,-1.26E-2,6.2899999999999998E-2,5.5E-2]
[364,"Williams Companies, Inc. The","WMB",8.0399999999999985E-2,3.6999999999999998E-2,0.05,0.12,24.150830000000003,1.1526308784301047E-3,9.2671522625780402E-5,24.150830000000003,1.3337542439747435E-3,4.9348907027065512E-5,24.150830000000003,1.222005822014515E-3,6.1100291100725754E-5,24.150830000000003,1.2063984386857449E-3,1.4476781264228939E-4,null,3.6999999999999998E-2,0.05,0.12]
[365,"Walmart Inc.","WMT",1.6E-2,6.4100000000000004E-2,5.6299999999999996E-2,7.0000000000000007E-2,385.3956,1.8393523906677211E-2,2.9429638250683539E-4,385.3956,2.1283865486577173E-2,1.3642957776895969E-3,385.3956,1.9500599647249272E-2,1.097883760140134E-3,385.3956,1.925153918587294E-2,1.347607743011106E-3,null,6.4100000000000004E-2,5.6299999999999996E-2,7.0000000000000007E-2]
[366,"W.R. Berkley Corporation","WRB",8.1000000000000013E-3,6.2100000000000002E-2,0.09,0.1,10.597569999999999,5.0578329681938558E-4,4.0968447042370242E-6,10.597569999999999,5.8526162302990914E-4,3.6344746790157358E-5,10.597569999999999,5.3622555577619328E-4,4.8260300019857396E-5,10.597569999999999,5.2937691590156056E-4,5.2937691590156059E-5,null,6.2100000000000002E-2,0.09,0.1]
[367,"WestRock Company","WRK",2.4399999999999998E-2,"NMF","NMF",0.05,8.5193899999999996,4.0659935825761048E-4,9.9210243414856943E-6,"--","--","--","--","--","--",8.5193899999999996,4.2556627637869781E-4,2.1278313818934891E-5,null,-1.8800000000000001E-2,"n/a",0.05]
[368,"West Pharmaceutical Services, Inc.","WST",2.3999999999999998E-3,0.15,0.17370000000000002,0.16,19.800540000000002,9.450074309491816E-4,2.2680178342780358E-6,19.800540000000002,1.0935050372178376E-3,1.6402575558267563E-4,19.800540000000002,1.0018858630958557E-3,1.7402757441975017E-4,19.800540000000002,9.890898383672379E-4,1.5825437413875807E-4,null,0.15,0.17370000000000002,0.16]
[369,"The Western Union Company","WU",4.2099999999999999E-2,8.6699999999999999E-2,"NMF",0.06,8.79129,4.195761518437997E-4,1.7664155992623965E-5,8.79129,4.8550796587581969E-4,4.2093540641433564E-5,"--","--","--",8.79129,4.3914840732321004E-4,2.6348904439392601E-5,null,8.6699999999999999E-2,0.25769999999999998,0.06]
[370,"Xcel Energy Inc.","XEL",2.6699999999999998E-2,5.8500000000000003E-2,5.8099999999999999E-2,0.06,34.76332,1.6591262523377797E-3,4.4298670937418716E-5,34.76332,1.9198398392374953E-3,1.1231063059539348E-4,34.76332,1.7589863136195992E-3,1.0219710482129871E-4,34.76332,1.7365206484221422E-3,1.0419123890532854E-4,null,5.8500000000000003E-2,5.8099999999999999E-2,0.06]
[371,"Xilinx, Inc.","XLNX",1.5600000000000001E-2,7.4700000000000003E-2,0.09,7.4999999999999997E-2,23.66394,1.1293933976313562E-3,1.7618537003049158E-5,23.66394,1.3068652466256311E-3,9.7622833922934648E-5,23.66394,1.1973697157324267E-3,1.0776327441591839E-4,23.66394,1.1820769832404576E-3,8.8655773743034322E-5,null,7.4700000000000003E-2,0.09,7.4999999999999997E-2]
[372,"Exxon Mobil Corporation","XOM",0.1012,0.12839999999999999,8.7100000000000011E-2,4.4999999999999998E-2,145.40090000000001,6.9394537202873688E-3,7.0227271649308176E-4,145.40090000000001,8.0299131521669141E-3,1.0310408487382316E-3,145.40090000000001,7.3571279465819723E-3,6.4080584414728987E-4,145.40090000000001,7.2631631601689098E-3,3.2684234220760095E-4,null,0.12839999999999999,8.7100000000000011E-2,4.4999999999999998E-2]
[373,"DENTSPLY SIRONA Inc.","XRAY",9.3999999999999986E-3,4.2700000000000002E-2,7.9500000000000001E-2,7.4999999999999997E-2,9.3322299999999991,4.4539324166547375E-4,4.1866964716554524E-6,9.3322299999999991,5.153819296582527E-4,2.200680839640739E-5,9.3322299999999991,4.7220072322063115E-4,3.7539957496040179E-5,9.3322299999999991,4.6616980457633411E-4,3.4962735343225054E-5,null,4.2700000000000002E-2,7.9500000000000001E-2,7.4999999999999997E-2]
[374,"Xerox Corporation","XRX",5.62E-2,"NMF","NMF",5.5E-2,3.7937800000000004,1.8106325844579926E-4,1.0175755124653919E-5,"--","--","--","--","--","--",3.7937800000000004,1.8950943999511424E-4,1.0423019199731284E-5,null,-7.0000000000000007E-2,"n/a",5.5E-2]
[375,"Xylem Inc.","XYL",1.26E-2,"NMF",0.1,8.5000000000000006E-2,14.837399999999999,7.0813489207695269E-4,8.922499640169604E-6,"--","--","--",14.837399999999999,7.5075635841741922E-4,7.5075635841741924E-5,14.837399999999999,7.4116774430344075E-4,6.2999258265792471E-5,null,-1.9199999999999998E-2,0.1,8.5000000000000006E-2]
[376,"Yum Brands, Inc.","YUM",2.0899999999999998E-2,6.6299999999999998E-2,0.12330000000000001,9.5000000000000001E-2,27.05659,1.2913121867456803E-3,2.6988424702984718E-5,27.05659,1.4942278066627361E-3,9.9067303581739397E-5,27.05659,1.3690341285934977E-3,1.6880190805557827E-4,27.05659,1.3515489087604995E-3,1.2839714633224746E-4,null,6.6299999999999998E-2,0.12330000000000001,9.5000000000000001E-2]
[377,"Zimmer Biomet Holdings, Inc.","ZBH",7.1999999999999998E-3,3.6600000000000001E-2,6.8600000000000008E-2,0.06,27.6708,1.3206261859680902E-3,9.5085085389702499E-6,27.6708,1.5281481810014948E-3,5.5930223424654715E-5,27.6708,1.4001124888792327E-3,9.6047716737115375E-5,27.6708,1.3822303381368468E-3,8.2933820288210797E-5,null,3.6600000000000001E-2,6.8600000000000008E-2,0.06]
[378,"Zions Bancorporation, N.A.","ZION",4.8099999999999997E-2,"NMF",4.3700000000000003E-2,3.5000000000000003E-2,4.6323800000000004,2.2108657253692927E-4,1.0634264139026297E-5,"--","--","--",4.6323800000000004,2.3439340717414675E-4,1.0242991893510213E-5,4.6323800000000004,2.3139974896925161E-4,8.0989912139238072E-6,null,-0.32400000000000001,4.3700000000000003E-2,3.5000000000000003E-2]
[379,"Zoetis Inc.","ZTS",5.0000000000000001E-3,8.9700000000000002E-2,9.6600000000000005E-2,0.12,75.68159,3.6120057804508998E-3,1.8060028902254501E-5,75.68159,4.1795930762320178E-3,3.7490949893801198E-4,75.68159,3.8294064261690172E-3,3.6992066076792706E-4,75.68159,3.7804974824159118E-3,4.5365969788990941E-4,null,8.9700000000000002E-2,9.6600000000000005E-2,0.12]
[null,null,null,null,null,null,null,{"$f":"SUM(H5:H383)","v":20952.787619999985},{"$f":"SUM(I5:I383)","v":1.0000000000000007},null,{"$f":"SUM(K5:K383)","v":18107.406299999995},{"$f":"SUM(L5:L383)","v":1.0000000000000002},null,{"$f":"SUM(N5:N383)","v":19763.269179999977},{"$f":"SUM(O5:O383)","v":1.0000000000000007},null,{"$f":"SUM(Q5:Q383)","v":20018.949979999983},{"$f":"SUM(R5:R383)","v":1.0000000000000007}]
[null,"Weighted Average",null,null,null,null,null,null,null,{"$f":"ROUND(SUM(J5:J383),4)","v":2.3300000000000001E-2},null,null,{"$f":"ROUND(SUM(M5:M383),4)","v":8.7499999999999994E-2},null,null,{"$f":"ROUND(SUM(P5:P383),4)","v":9.3299999999999994E-2},null,null,{"$f":"ROUND(SUM(S5:S383),4)","v":9.6500000000000002E-2}]
[null,"   Average",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND(AVERAGE(M385,P385,S385),4)","v":9.2399999999999996E-2}]
[]
[]
[]
["n/a","Not Available"]
["NMF","Eliminated growth rates that were greater than 20%, as well as all negative values"]
[]
["(a)","dividend paying components of S&P 500 index from zacks.com (retrieved Oct. 1, 2020)."]
["(b)","www.valueline.com (retrieved Oct. 1, 2020)"]
["(c)","http://finance.yahoo.com (retrieved Oct. 2, 2020)"]
["(d)","www.zacks.com (retrieved Oct. 6, 2020)"]
[]
[null,"Low-end Screen",null,0]
[null,"High-end Screen",null,0.2]

{"sheet":"Bond Yields","index":32,"n_rows":82,"n_cols":19,"rows_kept":82,"cut":false,"hidden":false,"merged":[[45,1,46,7],[4,2,4,8],[42,1,42,7],[43,1,44,7],[5,2,5,8]]}
["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,"Baa",null,"A",null,"Aa",null,"AVG.",null,null,null,null,null,null,null,null,null,"Baa-30 Yr."]
[]
[null,"Apr.",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,{"$f":"C9-K9","v":2.5499999999999998E-2}]
[null,"May",3.6299999999999999E-2,null,3.1399999999999997E-2,null,2.8899999999999999E-2,null,3.2199999999999999E-2,null,1.38E-2,null,6.7000000000000002E-3,null,2.4899999999999999E-2,null,null,null,2.2499999999999999E-2]
[null,"Jun.",3.44E-2,null,3.0700000000000002E-2,null,2.8000000000000001E-2,null,3.1033333333333333E-2,null,1.49E-2,null,7.3000000000000001E-3,null,2.4400000000000002E-2,null,null,null,1.95E-2]
[null,"Jul.",3.09E-2,null,2.7400000000000001E-2,null,2.46E-2,null,2.7699999999999999E-2,null,1.3100000000000001E-2,null,6.1999999999999998E-3,null,2.1399999999999999E-2,null,null,null,1.78E-2]
[null,"Aug.",3.0599999999999999E-2,null,2.7300000000000001E-2,null,2.4899999999999999E-2,null,2.76E-2,null,1.3599999999999999E-2,null,6.4999999999999997E-3,null,2.2499999999999999E-2,null,null,null,1.7000000000000001E-2]
[null,"Sep. 2020",3.1699999999999999E-2,null,2.8400000000000002E-2,null,2.6200000000000001E-2,null,2.8799999999999999E-2,null,1.4200000000000001E-2,null,6.7999999999999996E-3,null,2.3099999999999999E-2,null,null,null,1.7499999999999998E-2]
[]
["Average",null,{"$f":"ROUND(AVERAGE(C9:C14),4)","v":3.3700000000000001E-2},null,{"$f":"ROUND(AVERAGE(E9:E14),4)","v":2.9499999999999998E-2},null,{"$f":"ROUND(AVERAGE(G9:G14),4)","v":2.7E-2},null,{"$f":"ROUND(AVERAGE(I9:I14),4)","v":3.0099999999999998E-2},null,{"$f":"ROUND(AVERAGE(K9:K14),4)","v":1.37E-2},null,{"$f":"ROUND(AVERAGE(M9:M14),4)","v":6.7000000000000002E-3},null,{"$f":"ROUND(AVERAGE(O9:O14),4)","v":2.3400000000000001E-2}]
[null,"Aa Spread",{"$f":"C16-G16","v":6.7000000000000011E-3},null,{"$f":"E16-G16","v":2.4999999999999988E-3},null,null,null,{"$f":"I16-G16","v":3.0999999999999986E-3},null,{"$f":"K16-M16","v":7.0000000000000001E-3}]
[]
[]
["(a)","Moody's Investors Service."]
["(b)","https://fred.stlouisfed.org/."]
[]
[]
["BOND YIELD FORECAST"]
[]
[null,null,null,null,"Baa Yield",null,null,null,null,null,null,null,null,null,"Average Utility"]
[" ",null,null,null,"2021-25",null,null,null,null,null,null,null,null,null,{"$f":"E27","v":"2021-25"}]
["Projected Aa Utility Yield"]
[null,"IHS Global Insight  (a)",null,null,{"$f":"O67","v":3.6490000000000002E-2},null,null,null,null,null,null,null,null,null,{"$f":"E29","v":3.6490000000000002E-2}]
[null,"EIA  (b)",null,null,{"$f":"O68","v":4.5960000000000001E-2},null,null,null,null,null,null,null,null,null,{"$f":"E30","v":4.5960000000000001E-2}]
[null,"Average",null,null,{"$f":"AVERAGE(E29:E30)","v":4.1224999999999998E-2},null,null,null,null,null,null,null,null,null,{"$f":"AVERAGE(O29:O30)","v":4.1224999999999998E-2}]
[]
["Current A - AA Yield Spread  (c)",null,null,null,{"$f":"E17","v":2.4999999999999988E-3}]
[]
["Implied Single-A Utility Yield",null,null,null,{"$f":"E31+E33","v":4.3725E-2}]
[]
["Current Baa - Aa Yield Spread  (c)",null,null,null,{"$f":"C17","v":6.7000000000000011E-3},null,null,null,null,null,null,null,"Avg. - Aa Spread",null,{"$f":"I17","v":3.0999999999999986E-3}]
[]
["Implied Baa Utility Yield",null,null,null,{"$f":"ROUND(E31+E37,4)","v":4.7899999999999998E-2},null,null,null,null,null,null,null,"Implied Avg Yield",null,{"$f":"ROUND(O31+O37,4)","v":4.4299999999999999E-2}]
[]
[]
[]
["(a)",{"$f":"B73&\".\"","v":"IHS Markit, Long-Term Macro Forecast - Baseline (May 28, 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 Apr. - Sep. 2020."}]
[]
[]
[null,null,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,null,null,"2021-25"]
[null,"Value Line (a)",8.0000000000000002E-3,null,1.0999999999999999E-2,null,1.2999999999999999E-2,null,1.4999999999999999E-2,null,null,null,null,null,{"$f":"AVERAGE(C51:K51)","v":1.175E-2}]
[null,"IHS Global Insight (b)",6.8978355000000003E-3,null,9.0472307500000012E-3,null,1.21907575E-2,null,1.4966632499999999E-2,null,1.8076117499999999E-2,null,null,null,{"$f":"AVERAGE(C52:K52)","v":1.2235714749999998E-2}]
[null,"EIA (c)",3.1300000000000001E-2,null,3.2300000000000002E-2,null,3.2800000000000003E-2,null,3.2800000000000003E-2,null,3.27E-2,null,null,null,3.2380000000000006E-2]
[null,"Blue Chip (d)",1.2E-2,null,1.4999999999999999E-2,null,2.1000000000000001E-2,null,2.5000000000000001E-2,null,2.7E-2,null,null,null,0.02]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AVERAGE(O51:O54)","v":1.9091428687500002E-2}]
["30-Yr. Treasury"]
[null,"Value Line (a)",1.4999999999999999E-2,null,0.02,null,2.1000000000000001E-2,null,2.5000000000000001E-2,null,null,null,null,null,{"$f":"AVERAGE(C57:K57)","v":2.0250000000000004E-2}]
[null,"IHS Global Insight (b)",1.5151337499999999E-2,null,1.8148345E-2,null,2.1303724999999999E-2,null,2.3668554999999997E-2,null,2.6110980000000002E-2,null,null,null,{"$f":"AVERAGE(C58:K58)","v":2.0876588499999998E-2}]
[null,"Blue Chip (d)",1.7999999999999999E-2,null,2.1999999999999999E-2,null,2.7E-2,null,3.1E-2,null,3.3000000000000002E-2,null,null,null,{"$f":"AVERAGE(C59:K59)","v":2.6200000000000001E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AVERAGE(O57:O59)","v":2.2442196166666668E-2}]
["Aaa Corporate"]
[null,"Value Line (a)",1.9E-2,null,2.1999999999999999E-2,null,2.3E-2,null,3.3000000000000002E-2,null,null,null,null,null,{"$f":"AVERAGE(C62:K62)","v":2.4250000000000001E-2}]
[null,"IHS Global Insight (b)",2.96749675E-2,null,3.1300034999999997E-2,null,3.1549987500000001E-2,null,3.1099999999999999E-2,null,3.2125017499999999E-2,null,null,null,3.1150001500000003E-2]
[null,"Blue Chip (d)",2.8000000000000001E-2,null,3.2000000000000001E-2,null,3.5999999999999997E-2,null,0.04,null,4.2000000000000003E-2,null,null,null,3.5600000000000007E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AVERAGE(O62:O64)","v":3.0333333833333337E-2}]
["Aa Utility"]
[null,"IHS Global Insight (b)",3.4749959999999996E-2,null,3.6500035E-2,null,3.6924990000000005E-2,null,3.6524997500000003E-2,null,3.7750017499999997E-2,null,null,null,{"$f":"AVERAGE(C67:K67)","v":3.6490000000000002E-2}]
[null,"EIA (c)",4.4299999999999999E-2,null,4.58E-2,null,4.6600000000000003E-2,null,4.6600000000000003E-2,null,4.65E-2,null,null,null,4.5960000000000001E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AVERAGE(O67:O68)","v":4.1224999999999998E-2}]
[]
[]
["(a)","Value Line Investment Survey, Forecast for the U.S. Economy (Aug. 28, 2020)"]
["(b)","IHS Markit, Long-Term Macro Forecast - Baseline (May 28, 2020)"]
["(c)","Energy Information Administration, Annual Energy Outlook 2020 (Jan. 29, 2020)"]
["(d)","Wolters Kluwer, Blue Chip Financial Forecasts (Jun. 1, 2020)"]
[]
[]
["BLUE CHIP (Jun. 2020)",null,null,null,null,null,"BP"]
[null,null,"1Q2020",null,2025,null,"Chg."]
[null,"Aaa",0.03,null,4.2000000000000003E-2,null,{"$f":"(E80-C80)*10000","v":120.00000000000004}]
[null,"Baa",3.7600000000000001E-2,null,5.2999999999999999E-2,null,{"$f":"(E81-C81)*10000","v":153.99999999999997}]
[null,null,null,null,null,null,{"$f":"AVERAGE(G80:G81)","v":137}]

{"sheet":"Electric Utility Data","index":33,"n_rows":57,"n_cols":35,"rows_kept":57,"cut":false,"hidden":false,"merged":[[5,16,5,17],[5,19,5,21],[5,5,5,6],[5,7,5,9],[5,10,5,11],[5,12,5,13],[5,14,5,15]]}
["ELECTRIC UTILITY INDUSTRY"]
[]
[]
[null,{"$f":"A4+1","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,{"$f":"AE4+1","v":31},{"$f":"AF4+1","v":32},{"$f":"AG4+1","v":33},{"$f":"AH4+1","v":34}]
[" "," ",null,null,"(a)","(b)","(b)","(b)","(b)","(b)","(b)","(b)","(b)","(b)","(b)","(b)","(b)","(b)","(b)","(b)","(b)","(b)","(b)","(a)","(b)","(b)","(c)","(d)","(b)","(b)","(e)","(f)","(g)","(h)","(i)"]
[null,null,null,null,"Est'd","Projected Price",null,2024,null,null,"Common Shares",null,"Debt Ratio",null,"Equity Ratio",null,"Total Capital",null,"ROE","Projected Growth Rates",null,null,"Safety",null,"Financial","Allowed","S&P","Moody's","Market","Gas",null,null,"Intentionally","Intentionally","Intentionally"]
[null,"SYM","Company",null,"Div'd","High","Low","EPS","DPS","BVPS",2019,2024,2019,2024,2019,2024,2019,2024,2024,"EPS","DPS","BVPS","Rank","Beta","Strength","ROE","Rating","Rating","Cap","Utility","IBES","Zacks","Blank","Blank","Blank"]
[1,"AQN","Algonquin Pwr & Util",null,0.62,"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a",0.9,"n/a","n/a","BBB","NR",9094.3405220000004,"Y",5.7000000000000002E-2,7.8700000000000006E-2]
[{"$f":"A8+1","v":2},"ALE","ALLETE",null,2.5499999999999998,90,65,4.25,2.9,51.75,51.7,54.25,0.38600000000000001,0.41,0.61399999999999999,0.59,3632.8,4775,0.08,4.4999999999999998E-2,4.4999999999999998E-2,3.5000000000000003E-2,2,0.85,"A",9.2499999999999999E-2,"BBB","Baa1",2800,"Y",7.0000000000000007E-2,"n/a"]
[3,"LNT","Alliant Energy",null,1.52,55,40,3,2,28.25,245.02,265,0.51500000000000001,0.52,0.48499999999999999,0.48,10226,12000,0.105,5.5E-2,7.0000000000000007E-2,6.5000000000000002E-2,2,0.85,"A",0.1,"A-","Baa2",13500,"Y",5.2999999999999999E-2,5.5399999999999998E-2]
[4,"AEE","Ameren Corp.",null,2.08,85,60,4.5,2.4500000000000002,44.5,246.2,270,0.52100000000000002,0.5,0.47099999999999997,0.49,17116,24500,0.1,0.06,0.05,0.06,2,0.8,"A",8.6999999999999994E-2,"BBB+","Baa1",20000,"Y",0.06,6.8900000000000003E-2]
[5,"AEP","American Elec Pwr",null,2.96,105,85,5.5,3.55,53,494.17,555,0.56100000000000005,0.52,0.439,0.48,44759,61200,0.105,0.06,5.5E-2,5.5E-2,1,0.75,"A+",{"$f":"AVERAGE(0.093,0.109)","v":0.10100000000000001},"A-","Baa2",39000,"N",5.6300000000000003E-2,5.5899999999999998E-2]
[6,"AGR","Avangrid, Inc.",null,1.76,50,35,2.5,1.8,51.75,309.01,309,0.30599999999999999,0.42499999999999999,0.69399999999999995,0.57499999999999996,21953,27800,0.05,0.04,5.0000000000000001E-3,0.01,2,0.8,"B++",{"$f":"AVERAGE(9%,9.1%,8.25%)","v":8.7833333333333333E-2},"BBB+","Baa1",15000,"Y",4.5999999999999999E-2,5.3100000000000001E-2]
[7,"AVA","Avista Corp.",null,1.64,60,45,2.5,1.9,31.75,67.180000000000007,73,0.49399999999999999,0.51,0.50600000000000001,0.49,3834.6,4750,7.4999999999999997E-2,0.01,0.04,2.5000000000000001E-2,2,0.9,"B++",{"$f":"AVERAGE(0.094,0.095,0.094)","v":9.4333333333333338E-2},"BBB","Baa2",2400,"Y",5.8000000000000003E-2,5.1400000000000001E-2]
[8,"BKH","Black Hills Corp.",null,2.23,90,65,4.25,2.75,46.75,61.48,64,0.57099999999999995,0.52,0.42899999999999999,0.48,5502.2,6200,0.09,3.5000000000000003E-2,0.06,4.4999999999999998E-2,2,0.95,"A",9.3700000000000006E-2,"BBB+","Baa2",3800,"Y",4.6899999999999997E-2,5.7599999999999998E-2]
[9,"CNP","CenterPoint Energy",null,0.63,25,18,1.6,0.8,15.25,502.24,640,0.63,0.54500000000000004,0.29099999999999998,0.42,22603,23000,0.105,0.04,-5.5E-2,0.04,3,1.1000000000000001,"B+",9.4E-2,"BBB+","Baa2",11000,"Y",-6.6500000000000004E-2,0.05]
[10,"CMS","CMS Energy Corp.",null,1.71,75,55,3.5,2.15,25.5,283.86,300,0.70399999999999996,0.68,0.29399999999999998,0.32,17082,24100,0.13500000000000001,7.4999999999999997E-2,7.0000000000000007E-2,7.4999999999999997E-2,2,0.8,"B++",0.1,"BBB+","Baa1",17000,"Y",7.0800000000000002E-2,7.0099999999999996E-2]
[11,"ED","Consolidated Edison",null,3.11,100,85,5,3.5,62.5,333,365,0.50700000000000001,0.5,0.49299999999999999,0.5,36549,45500,0.08,0.03,3.5000000000000003E-2,0.03,1,0.75,"A+",{"$f":"AVERAGE(8.8%,9%)","v":8.8999999999999996E-2},"A-","Baa2",25000,"Y",2.5499999999999998E-2,0.02]
[12,"D","Dominion Energy",null,2.82,90,65,4.25,3,39,838,887,0.51400000000000001,0.49,0.45,0.5,65818,69400,0.11,0.03,-5.0000000000000001E-3,5.5E-2,2,0.8,"B++",0.109,"BBB+","Baa2",67000,"Y",2.7400000000000001E-2,3.5299999999999998E-2]
[13,"DTE","DTE Energy Co.",null,4.34,160,120,8.5,5.2,79.25,192.21,205,0.57699999999999996,0.58499999999999996,0.42299999999999999,0.41499999999999998,27607,39000,0.11,0.06,6.5000000000000002E-2,5.5E-2,2,0.9,"A",9.9000000000000005E-2,"BBB+","Baa2",23000,"Y",5.9499999999999997E-2,5.67E-2]
[14,"DUK","Duke Energy Corp.",null,3.88,110,80,6,4.1500000000000004,71,733,785,0.54,0.53500000000000003,0.441,0.45,101807,123600,8.5000000000000006E-2,0.05,2.5000000000000001E-2,2.5000000000000001E-2,2,0.85,"A",{"$f":"AVERAGE(9.9%,9.5%,10.5%,10.5%)","v":0.10099999999999999},"A-","Baa1",62000,"Y",1.6E-2,4.2700000000000002E-2]
[15,"EIX","Edison International",null,2.6,95,65,5.25,3,46.5,361.99,378,0.53500000000000003,0.57999999999999996,0.39900000000000002,0.375,33360,47200,0.11,"n/a",0.04,0.05,3,0.9,"B+",0.10299999999999999,"BBB","Baa3",20000,"N",1.4E-2,2.8899999999999999E-2]
[16,"EMA","Emera Inc.",null,2.4500000000000002,85,60,4,2.76,44.95,242.48,262,{"$f":"13679/(13679+8566)","v":0.61492470218026518},{"$f":"12800/(12800+11075)","v":0.53612565445026183},{"$f":"8566/(13679+8566)","v":0.38507529781973476},{"$f":"11075/(12800+11075)","v":0.46387434554973822},{"$f":"13679+8566","v":22245},{"$f":"12800+11075","v":23875},0.1,0.06,3.5000000000000003E-2,0.03,2,0.75,"B+","n/a","BBB","Baa3",13100,"Y",5.74E-2,"n/a"]
[17,"ETR","Entergy Corp.",null,3.8,140,105,7,4.55,64,199.15,210,0.62,0.59499999999999997,0.371,0.39500000000000002,27557,33800,0.11,0.03,0.04,0.05,2,0.95,"B++",9.9500000000000005E-2,"BBB+","Baa2",20000,"Y",5.3999999999999999E-2,5.4300000000000001E-2]
[18,"EVRG","Evergy Inc.",null,2.14,80,60,3.5,2.5499999999999998,42.25,226.64,227,0.50600000000000001,0.53500000000000003,0.49399999999999999,0.46500000000000002,17337,20500,8.5000000000000006E-2,4.4999999999999998E-2,5.5E-2,0.02,2,1,"B++",9.2999999999999999E-2,"A-","Baa2",12000,"N",6.8000000000000005E-2,6.4100000000000004E-2]
[19,"ES","Eversource Energy",null,2.34,90,75,4.5,2.85,49,329.88,361,0.52800000000000002,0.53,0.46600000000000003,0.46500000000000002,27097,38200,0.09,5.5E-2,0.06,0.05,1,0.9,"A",{"$f":"AVERAGE(10%,9.25%,9.67%)","v":9.64E-2},"A-","Baa1",30000,"Y",6.4399999999999999E-2,6.59E-2]
[20,"EXC","Exelon Corp.",null,1.57,60,40,3.5,1.9,40.25,973,990,0.496,0.5,0.504,0.5,63943,80300,0.09,0.05,5.5E-2,0.04,3,0.95,"B+",{"$f":"AVERAGE(9.25%,9.75%,9.75%)","v":9.5833333333333326E-2},"BBB+","Baa2",37000,"Y",-3.4799999999999998E-2,0.04]
[21,"FE","FirstEnergy Corp.",null,1.59,60,40,3.25,1.9,20.5,540.65,580,0.73799999999999999,0.66,0.26200000000000001,0.34,26593,35000,0.155,8.5000000000000006E-2,0.03,0.1,3,0.85,"B+",{"$f":"AVERAGE(9.75%,11.7%)","v":0.10725},"BBB","Baa3",16000,"N",-2.4E-2,"n/a"]
[22,"FTS","Fortis Inc.",null,2.02,80,55,3,2.5,43.75,463.3,478,0.54200000000000004,0.53,0.41799999999999998,0.435,40445,48100,7.0000000000000007E-2,2.5000000000000001E-2,0.06,0.04,2,0.8,"B++",{"$f":"AVERAGE(0.083,0.1032)","v":9.3100000000000002E-2},"A-","Baa3",24000,"Y",5.3999999999999999E-2,6.1100000000000002E-2]
[23,"HE","Hawaiian Elec.",null,1.32,40,30,2,1.4,24.5,108.97,114,0.44600000000000001,0.48,0.54600000000000004,0.51500000000000001,4176.8999999999996,5425,8.5000000000000006E-2,1.4999999999999999E-2,0.02,3.5000000000000003E-2,2,0.8,"A",9.5000000000000015E-2,"BBB-","Baa2",4000,"N",3.3000000000000002E-2,1.67E-2]
[24,"IDA","IDACORP, Inc.",null,2.83,115,85,5.5,3.55,58,50.42,50.4,0.41299999999999998,0.46500000000000002,0.58699999999999997,0.53500000000000003,4201.3,5450,9.5000000000000001E-2,3.5000000000000003E-2,6.5000000000000002E-2,3.5000000000000003E-2,2,0.8,"A",0.1,"BBB","Baa1",4600,"N",2.5999999999999999E-2,2.63E-2]
[25,"MGEE","MGE Energy",null,1.5,80,65,3,1.8,32,34.67,36.159999999999997,0.38,0.36499999999999999,0.62,0.63500000000000001,1379.4,1825,9.5000000000000001E-2,0.04,5.5E-2,0.05,1,0.7,"A+",9.8000000000000004E-2,"NR","NR",2400,"Y",4.3999999999999997E-2,4.3799999999999999E-2]
[26,"NEE","NextEra Energy, Inc.",null,5.88,320,265,12.25,8.1999999999999993,98.75,489,505,0.504,0.495,0.496,0.505,74548,98400,0.125,0.1,0.105,0.06,1,0.85,"A+",{"$f":"AVERAGE(9.6%,11.6%)","v":0.106},"A-","Baa1",136000,"N",8.14E-2,7.9399999999999998E-2]
[27,"NWE","NorthWestern Corp.",null,2.4500000000000002,85,65,3.75,2.8,45.75,50.45,53,0.52500000000000002,0.5,0.47499999999999998,0.5,4289.8,4825,8.5000000000000006E-2,1.4999999999999999E-2,0.04,0.03,2,0.9,"B++",{"$f":"AVERAGE(0.0965,0.104)","v":0.10025000000000001},"BBB","Baa2",2700,"Y",3.7999999999999999E-2,3.39E-2]
[28,"OGE","OGE Energy Corp.",null,1.64,55,40,2.5,1.95,20.5,200.1,200,0.436,0.49,0.56399999999999995,0.51,7334.7,8050,0.12,0.03,0.06,5.0000000000000001E-3,2,1.05,"A",{"$f":"AVERAGE(0.095,0.095)","v":9.5000000000000001E-2},"BBB+","Baa1",6400,"N",2.4E-2,3.6900000000000002E-2]
[29,"OTTR","Otter Tail Corp.",null,1.54,60,45,2.75,1.8,23.25,40.159999999999997,42,0.46899999999999997,0.47,0.53100000000000003,0.53,1471.1,1850,0.115,0.05,0.05,4.4999999999999998E-2,2,0.85,"A",{"$f":"AVERAGE(0.0941,0.0977,0.0875)","v":9.3100000000000002E-2},"BBB","Baa2",1600,"N",0.09,"n/a"]
[30,"PNW","Pinnacle West Capital",null,3.27,115,95,5.75,4,57.25,112.44,118,0.47099999999999997,0.53500000000000003,0.52900000000000003,0.46500000000000002,10263,14525,0.1,0.04,5.5E-2,3.5000000000000003E-2,1,0.85,"A+",0.1,"A-","A3",8900,"N",3.7499999999999999E-2,4.7E-2]
[31,"PNM","PNM Resources",null,1.26,55,35,2.75,1.5,29.25,79.650000000000006,92,0.59799999999999998,0.505,0.39900000000000002,0.49,4207.7,5475,9.5000000000000001E-2,0.06,5.5E-2,5.5E-2,3,0.95,"B+",{"$f":"AVERAGE(0.09575,0.10125)","v":9.8500000000000004E-2},"BBB","Baa3",3100,"N",4.9500000000000002E-2,4.87E-2]
[32,"POR","Portland General Elec.",null,1.63,60,45,3,1.95,33.75,89.39,90,0.51300000000000001,0.52500000000000002,0.48699999999999999,0.47499999999999998,5323,6400,0.09,0.04,5.5E-2,0.03,2,0.85,"B++",9.5000000000000001E-2,"BBB+","A3",3800,"N",4.2999999999999997E-2,0.05]
[33,"PPL","PPL Corp.",null,1.67,45,35,2.75,1.8,21.25,767.23,780,0.61499999999999999,0.57499999999999996,0.38500000000000001,0.42499999999999999,33712,39100,0.125,2.5000000000000001E-2,0.02,4.4999999999999998E-2,2,1.1000000000000001,"B++",9.7250000000000003E-2,"A-","Baa2",20000,"Y",-0.16200000000000001,"n/a"]
[34,"PEG","Pub Sv Enterprise Grp.",null,2,65,55,4.25,2.2999999999999998,38.5,504,505,0.47699999999999998,0.5,0.52300000000000002,0.5,28832,38700,0.11,0.05,0.04,0.05,1,0.9,"A++",9.6000000000000002E-2,"BBB+","Baa1",28000,"Y",1.47E-2,3.4599999999999999E-2]
[35,"SRE","Sempra Energy",null,4.34,190,140,9.5,5.6,88.75,291.70999999999998,340,0.51,0.48499999999999999,0.434,0.51500000000000001,40734,58500,0.105,0.1,7.4999999999999997E-2,8.5000000000000006E-2,2,0.95,"A",{"$f":"AVERAGE(0.102,0.105)","v":0.10349999999999999},"BBB+","Baa2",35000,"Y",6.2700000000000006E-2,7.3599999999999999E-2]
[36,"SO","Southern Company",null,2.6,70,50,3.75,2.86,30.5,1053.3,1090,0.60099999999999998,0.6,0.39500000000000002,0.39500000000000002,69594,84000,0.125,0.03,0.03,3.5000000000000003E-2,2,0.9,"A",0.125,"A-","Baa2",57000,"Y",4.5499999999999999E-2,0.04]
[37,"WEC","WEC Energy Group",null,2.66,105,85,4.75,3.2,38,315.43,315.5,0.52500000000000002,0.52,0.47399999999999998,0.48,21355,25000,0.125,0.06,6.5000000000000002E-2,3.5000000000000003E-2,1,0.8,"A+",{"$f":"AVERAGE(AVERAGE(0.1,0.103),0.0905,0.097,0.099)","v":9.7000000000000003E-2},"A-","Baa1",30000,"Y",5.9499999999999997E-2,5.9400000000000001E-2]
[38,"XEL","Xcel Energy Inc.",null,1.77,65,55,3.5,2.15,32.35,524.54,548,0.56799999999999995,0.57499999999999996,0.432,0.42499999999999999,30646,41700,0.105,0.06,0.06,0.05,1,0.8,"A+",9.6000000000000002E-2,"A-","Baa1",34000,"Y",5.8500000000000003E-2,5.8099999999999999E-2]
[]
[]
[]
["(a)","The Value Line Investment Survey, Summary & Index (Oct. 2, 2020).",null,null,null,null,null,null,"Algonquin (Oct. 9, 2020)."]
["(b)","The Value Line Investment Survey (Jul. 24, Aug. 14 and Sep. 11, 2020).",null,null,null,null,null,null,"Emera (Sep. 18, 2020).",null,null,"Algonquin market cap ($US) retrieved from www.nasdaq.com (Oct. 5, 2020)."]
["(c)","Issuer credit rating from www.standardandpoors.com (retrieved Oct. 5, 2020)."]
["(d)","Long-term rating from www.moodys.com (retrieved Oct. 5, 2020)."]
["(e)","www.finance.yahoo.com (retreived Oct. 5, 2020)."]
["(f)","www.zacks.com (retrieved Oct. 5, 2020)."]
["(g)","Intentionally blank."]
["(h)","Intentionally blank."]
["(i)","Intentionally blank."]

{"sheet":"Size Premium","index":34,"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":35,"n_rows":30,"n_cols":11,"rows_kept":30,"cut":false,"hidden":false,"merged":[[4,0,4,2],[4,4,4,6],[4,8,4,10]]}
["KEY TO RATING CODES"]
[]
[]
[]
["S&P",null,null,null,"VL Fin Strength",null,null,null,"Moody's"]
["Corporate",null,"Corporate",null,"Strength",null,"Strength",null,"Long-term",null,"Long-term"]
["Rating","Code","Rating",null,"Rank","Code","Rank",null,"Rating","Code","Rating"]
["AAA",1,"AAA",null,"A++",1,"A++",null,"AAA",1,"AAA"]
["AA+",2,"AA+",null,"A+",2,"A+",null,"Aa1",2,"Aa1"]
["AA",3,"AA",null,"A",3,"A",null,"Aa2",3,"Aa2"]
["AA-",4,"AA-",null,"B++",4,"B++",null,"Aa3",4,"Aa3"]
["A+",5,"A+",null,"B+",5,"B+",null,"A1",5,"A1"]
["A",6,"A",null,"B",6,"B",null,"A2",6,"A2"]
["A-",7,"A-",null,"C++",7,"C++",null,"A3",7,"A3"]
["BBB+",8,"BBB+",null,"C+",8,"C+",null,"Baa1",8,"Baa1"]
["BBB",9,"BBB",null,"C",9,"C",null,"Baa2",9,"Baa2"]
["BBB-",10,"BBB-",null,"--"," ","--",null,"Baa3",10,"Baa3"]
["BB+",11,"BB+",null,"n/a"," ","n/a",null,"Ba1",11,"Ba1"]
["BB",12,"BB",null,null,null,null,null,"Ba2",12,"Ba2"]
["BB-",13,"BB-",null,null,null,null,null,"Ba3",13,"Ba3"]
["B+",14,"B+",null,null,null,null,null,"B1",14,"B1"]
["B",15,"B",null,null,null,null,null,"B2",15,"B2"]
["B-",16,"B-",null,null,null,null,null,"B3",16,"B3"]
["CCC+",17,"CCC+",null,null,null,null,null,"Caa1",17,"Caa1"]
["CCC",18,"CCC",null,null,null,null,null,"Caa2",18,"Caa2"]
["CCC-",19,"CCC-",null,null,null,null,null,"Caa3",19,"Caa3"]
["CC",20,"CC",null,null,null,null,null,"NR"," ","--"]
["C",21,"C"]
["D",22,"D"]
["NR"," ","--"]