{"text_format":"1","workbook":"xlsx","n_sheets":39,"sheets":["Proxy Group Criteria","Proxy Group Ticker","Proxy Group Risk Measures","Results","Fig. 1","Fig. 2","Table 4","Tables 5 & 6","Exhibit List","2","3 (1)","3 (2-4)","4 ( 1)","4  (2)","4 (3)","4 (4)","5","6","7","8 (1)","8 (2)","8 (3)","8 (4)","9","10","11 (1)","11 (2)","11 (3)","12 (1)","12 (2-3)","Stock Price (Electric)","Stock Price (Non-Utility)","2020 10 Market DCF","Bond Yields","Electric Utility Data","Size Premium","Ordinal Ratings","Opco Cap Structure Data","Beta"],"not_rendered":{"charts":2,"images":0,"macros":1,"external_links":0,"defined_names":5075,"comments":3,"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":"Proxy Group Criteria","index":0,"n_rows":105,"n_cols":25,"rows_kept":105,"cut":false,"hidden":false,"merged":[[3,11,3,15],[4,11,4,15]]}
["PROXY GROUP SELECTION"]
[]
[]
[null,null,null,null,null,"(a)",null,null,"(b)",null,null,"(c)",null,null,null,null,null,"(c)"]
[null,null,null,null,null,"S&P",null,null,"Moody's",null,null,"Value Line",null,null,null,null,null,null,null,null,null,null,null,"Override:"]
[null,null,null," ",null,"Credit",null,null,"Issuer",null,null,"Safety",null,"Financial",null,null,null,"Market",null,"Gas",null,"Gas",null,"\"Y\" for Incl."]
[null,"Included","SYM","Company",null," Rating",null,null,"Rating",null,null,"Rank",null,"Strength",null,"Beta",null,"Cap",null,"Utility",null,"Utility",null,"\"X\" for Excl.","Comments"]
[{"$f":"A7+1","v":1},{"$f":"IF(AND(G8<=$G$56,G8>=$G$57,J8<=$J$56,J8>=$J$57,L8<=$L$56,X8<>\"X\"),\"Y\",IF(X8=\"Y\",\"Y\",\"\"))","v":"Y"},{"$f":"'Electric Utility Data'!B8","v":"AQN"},{"$f":"'Electric Utility Data'!C8","v":"Algonquin Pwr & Util"},null,{"$f":"'Electric Utility Data'!AA8","v":"BBB"},{"$f":"VLOOKUP(F8,'Ordinal Ratings'!$A$6:$B$28,2,FALSE)","v":9},null,{"$f":"'Electric Utility Data'!AB8","v":"NR"},{"$f":"VLOOKUP(I8,'Ordinal Ratings'!I$6:J$25,2,FALSE)","v":"--"},null,{"$f":"'Electric Utility Data'!W8","v":"n/a"},null,{"$f":"'Electric Utility Data'!Y8","v":"n/a"},null,{"$f":"'Electric Utility Data'!X8","v":0.9},null,{"$f":"'Electric Utility Data'!AC8","v":8126},null,"Y",null,{"$f":"'Electric Utility Data'!AD8","v":"Y"},null,"Y","S&P rating meets criteria."]
[{"$f":"A8+1","v":2},{"$f":"IF(AND(G9<=$G$56,G9>=$G$57,J9<=$J$56,J9>=$J$57,L9<=$L$56,X9<>\"X\"),\"Y\",IF(X9=\"Y\",\"Y\",\"\"))","v":"Y"},{"$f":"'Electric Utility Data'!B9","v":"ALE"},{"$f":"'Electric Utility Data'!C9","v":"ALLETE"},null,{"$f":"'Electric Utility Data'!AA9","v":"BBB"},{"$f":"VLOOKUP(F9,'Ordinal Ratings'!$A$6:$B$28,2,FALSE)","v":9},null,{"$f":"'Electric Utility Data'!AB9","v":"Baa1"},{"$f":"VLOOKUP(I9,'Ordinal Ratings'!I$6:J$25,2,FALSE)","v":8},null,{"$f":"'Electric Utility Data'!W9","v":2},null,{"$f":"'Electric Utility Data'!Y9","v":"A"},null,{"$f":"'Electric Utility Data'!X9","v":0.85},null,{"$f":"'Electric Utility Data'!AC9","v":2800},null,"Y",null,{"$f":"'Electric Utility Data'!AD9","v":"Y"}]
[3,"Y",{"$f":"'Electric Utility Data'!B10","v":"LNT"},{"$f":"'Electric Utility Data'!C10","v":"Alliant Energy"},null,{"$f":"'Electric Utility Data'!AA10","v":"A-"},{"$f":"VLOOKUP(F10,'Ordinal Ratings'!$A$6:$B$28,2,FALSE)","v":7},null,{"$f":"'Electric Utility Data'!AB10","v":"Baa2"},{"$f":"VLOOKUP(I10,'Ordinal Ratings'!I$6:J$25,2,FALSE)","v":9},null,{"$f":"'Electric Utility Data'!W10","v":2},null,{"$f":"'Electric Utility Data'!Y10","v":"A"},null,{"$f":"'Electric Utility Data'!X10","v":0.85},null,{"$f":"'Electric Utility Data'!AC10","v":13500},null,"Y",null,{"$f":"'Electric Utility Data'!AD10","v":"Y"}]
[4,"Y",{"$f":"'Electric Utility Data'!B11","v":"AEE"},{"$f":"'Electric Utility Data'!C11","v":"Ameren Corp."},null,{"$f":"'Electric Utility Data'!AA11","v":"BBB+"},{"$f":"VLOOKUP(F11,'Ordinal Ratings'!$A$6:$B$28,2,FALSE)","v":8},null,{"$f":"'Electric Utility Data'!AB11","v":"Baa1"},{"$f":"VLOOKUP(I11,'Ordinal Ratings'!I$6:J$25,2,FALSE)","v":8},null,{"$f":"'Electric Utility Data'!W11","v":2},null,{"$f":"'Electric Utility Data'!Y11","v":"A"},null,{"$f":"'Electric Utility Data'!X11","v":0.8},null,{"$f":"'Electric Utility Data'!AC11","v":20000},null,"Y",null,{"$f":"'Electric Utility Data'!AD11","v":"Y"}]
[5,"",{"$f":"'Electric Utility Data'!B12","v":"AEP"},{"$f":"'Electric Utility Data'!C12","v":"American Elec Pwr"},null,{"$f":"'Electric Utility Data'!AA12","v":"A-"},{"$f":"VLOOKUP(F12,'Ordinal Ratings'!$A$6:$B$28,2,FALSE)","v":7},null,{"$f":"'Electric Utility Data'!AB12","v":"Baa2"},{"$f":"VLOOKUP(I12,'Ordinal Ratings'!I$6:J$25,2,FALSE)","v":9},null,{"$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,{"$f":"'Electric Utility Data'!AC12","v":39000},null,"N",null,{"$f":"'Electric Utility Data'!AD12","v":"N"},null,"X","No gas utility operations."]
[6,"Y",{"$f":"'Electric Utility Data'!B13","v":"AGR"},{"$f":"'Electric Utility Data'!C13","v":"Avangrid, Inc."},null,{"$f":"'Electric Utility Data'!AA13","v":"BBB+"},{"$f":"VLOOKUP(F13,'Ordinal Ratings'!$A$6:$B$28,2,FALSE)","v":8},null,{"$f":"'Electric Utility Data'!AB13","v":"Baa1"},{"$f":"VLOOKUP(I13,'Ordinal Ratings'!I$6:J$25,2,FALSE)","v":8},null,{"$f":"'Electric Utility Data'!W13","v":2},null,{"$f":"'Electric Utility Data'!Y13","v":"B++"},null,{"$f":"'Electric Utility Data'!X13","v":0.8},null,{"$f":"'Electric Utility Data'!AC13","v":15000},null,"Y",null,{"$f":"'Electric Utility Data'!AD13","v":"Y"}]
[7,"Y",{"$f":"'Electric Utility Data'!B14","v":"AVA"},{"$f":"'Electric Utility Data'!C14","v":"Avista Corp."},null,{"$f":"'Electric Utility Data'!AA14","v":"BBB"},{"$f":"VLOOKUP(F14,'Ordinal Ratings'!$A$6:$B$28,2,FALSE)","v":9},null,{"$f":"'Electric Utility Data'!AB14","v":"Baa2"},{"$f":"VLOOKUP(I14,'Ordinal Ratings'!I$6:J$25,2,FALSE)","v":9},null,{"$f":"'Electric Utility Data'!W14","v":2},null,{"$f":"'Electric Utility Data'!Y14","v":"B++"},null,{"$f":"'Electric Utility Data'!X14","v":0.9},null,{"$f":"'Electric Utility Data'!AC14","v":2400},null,"Y",null,{"$f":"'Electric Utility Data'!AD14","v":"Y"}]
[8,"Y",{"$f":"'Electric Utility Data'!B15","v":"BKH"},{"$f":"'Electric Utility Data'!C15","v":"Black Hills Corp."},null,{"$f":"'Electric Utility Data'!AA15","v":"BBB+"},{"$f":"VLOOKUP(F15,'Ordinal Ratings'!$A$6:$B$28,2,FALSE)","v":8},null,{"$f":"'Electric Utility Data'!AB15","v":"Baa2"},{"$f":"VLOOKUP(I15,'Ordinal Ratings'!I$6:J$25,2,FALSE)","v":9},null,{"$f":"'Electric Utility Data'!W15","v":2},null,{"$f":"'Electric Utility Data'!Y15","v":"A"},null,{"$f":"'Electric Utility Data'!X15","v":0.95},null,{"$f":"'Electric Utility Data'!AC15","v":3800},null,"Y",null,{"$f":"'Electric Utility Data'!AD15","v":"Y"}]
[9,"",{"$f":"'Electric Utility Data'!B16","v":"CNP"},{"$f":"'Electric Utility Data'!C16","v":"CenterPoint Energy"},null,{"$f":"'Electric Utility Data'!AA16","v":"BBB+"},{"$f":"VLOOKUP(F16,'Ordinal Ratings'!$A$6:$B$28,2,FALSE)","v":8},null,{"$f":"'Electric Utility Data'!AB16","v":"Baa2"},{"$f":"VLOOKUP(I16,'Ordinal Ratings'!I$6:J$25,2,FALSE)","v":9},null,{"$f":"'Electric Utility Data'!W16","v":3},null,{"$f":"'Electric Utility Data'!Y16","v":"B+"},null,{"$f":"'Electric Utility Data'!X16","v":1.1000000000000001},null,{"$f":"'Electric Utility Data'!AC16","v":11000},null,"Y",null,{"$f":"'Electric Utility Data'!AD16","v":"Y"}]
[10,"Y",{"$f":"'Electric Utility Data'!B17","v":"CMS"},{"$f":"'Electric Utility Data'!C17","v":"CMS Energy Corp."},null,{"$f":"'Electric Utility Data'!AA17","v":"BBB+"},{"$f":"VLOOKUP(F17,'Ordinal Ratings'!$A$6:$B$28,2,FALSE)","v":8},null,{"$f":"'Electric Utility Data'!AB17","v":"Baa1"},{"$f":"VLOOKUP(I17,'Ordinal Ratings'!I$6:J$25,2,FALSE)","v":8},null,{"$f":"'Electric Utility Data'!W17","v":2},null,{"$f":"'Electric Utility Data'!Y17","v":"B++"},null,{"$f":"'Electric Utility Data'!X17","v":0.8},null,{"$f":"'Electric Utility Data'!AC17","v":17000},null,"Y",null,{"$f":"'Electric Utility Data'!AD17","v":"Y"}]
[11,"Y",{"$f":"'Electric Utility Data'!B18","v":"ED"},{"$f":"'Electric Utility Data'!C18","v":"Consolidated Edison"},null,{"$f":"'Electric Utility Data'!AA18","v":"A-"},{"$f":"VLOOKUP(F18,'Ordinal Ratings'!$A$6:$B$28,2,FALSE)","v":7},null,{"$f":"'Electric Utility Data'!AB18","v":"Baa2"},{"$f":"VLOOKUP(I18,'Ordinal Ratings'!I$6:J$25,2,FALSE)","v":9},null,{"$f":"'Electric Utility Data'!W18","v":1},null,{"$f":"'Electric Utility Data'!Y18","v":"A+"},null,{"$f":"'Electric Utility Data'!X18","v":0.75},null,{"$f":"'Electric Utility Data'!AC18","v":25000},null,"Y",null,{"$f":"'Electric Utility Data'!AD18","v":"Y"}]
[12,"",{"$f":"'Electric Utility Data'!B19","v":"D"},{"$f":"'Electric Utility Data'!C19","v":"Dominion Energy"},null,{"$f":"'Electric Utility Data'!AA19","v":"BBB+"},{"$f":"VLOOKUP(F19,'Ordinal Ratings'!$A$6:$B$28,2,FALSE)","v":8},null,{"$f":"'Electric Utility Data'!AB19","v":"Baa2"},{"$f":"VLOOKUP(I19,'Ordinal Ratings'!I$6:J$25,2,FALSE)","v":9},null,{"$f":"'Electric Utility Data'!W19","v":2},null,{"$f":"'Electric Utility Data'!Y19","v":"B++"},null,{"$f":"'Electric Utility Data'!X19","v":0.8},null,{"$f":"'Electric Utility Data'!AC19","v":67000},null,"Y",null,{"$f":"'Electric Utility Data'!AD19","v":"Y"},null,"X","Announced sale of gas transmission/storage segment ($9.5/$69.9 total capital = 13.6%); reduction in annual dividend in Q4 from $3.76 to $2.50."]
[13,"Y",{"$f":"'Electric Utility Data'!B20","v":"DTE"},{"$f":"'Electric Utility Data'!C20","v":"DTE Energy Co."},null,{"$f":"'Electric Utility Data'!AA20","v":"BBB+"},{"$f":"VLOOKUP(F20,'Ordinal Ratings'!$A$6:$B$28,2,FALSE)","v":8},null,{"$f":"'Electric Utility Data'!AB20","v":"Baa2"},{"$f":"VLOOKUP(I20,'Ordinal Ratings'!I$6:J$25,2,FALSE)","v":9},null,{"$f":"'Electric Utility Data'!W20","v":2},null,{"$f":"'Electric Utility Data'!Y20","v":"A"},null,{"$f":"'Electric Utility Data'!X20","v":0.9},null,{"$f":"'Electric Utility Data'!AC20","v":23000},null,"Y",null,{"$f":"'Electric Utility Data'!AD20","v":"Y"}]
[14,"Y",{"$f":"'Electric Utility Data'!B21","v":"DUK"},{"$f":"'Electric Utility Data'!C21","v":"Duke Energy Corp."},null,{"$f":"'Electric Utility Data'!AA21","v":"A-"},{"$f":"VLOOKUP(F21,'Ordinal Ratings'!$A$6:$B$28,2,FALSE)","v":7},null,{"$f":"'Electric Utility Data'!AB21","v":"Baa1"},{"$f":"VLOOKUP(I21,'Ordinal Ratings'!I$6:J$25,2,FALSE)","v":8},null,{"$f":"'Electric Utility Data'!W21","v":2},null,{"$f":"'Electric Utility Data'!Y21","v":"A"},null,{"$f":"'Electric Utility Data'!X21","v":0.85},null,{"$f":"'Electric Utility Data'!AC21","v":62000},null,"Y",null,{"$f":"'Electric Utility Data'!AD21","v":"Y"}]
[15,"",{"$f":"'Electric Utility Data'!B22","v":"EIX"},{"$f":"'Electric Utility Data'!C22","v":"Edison International"},null,{"$f":"'Electric Utility Data'!AA22","v":"BBB"},{"$f":"VLOOKUP(F22,'Ordinal Ratings'!$A$6:$B$28,2,FALSE)","v":9},null,{"$f":"'Electric Utility Data'!AB22","v":"Baa3"},{"$f":"VLOOKUP(I22,'Ordinal Ratings'!I$6:J$25,2,FALSE)","v":10},null,{"$f":"'Electric Utility Data'!W22","v":3},null,{"$f":"'Electric Utility Data'!Y22","v":"B+"},null,{"$f":"'Electric Utility Data'!X22","v":0.9},null,{"$f":"'Electric Utility Data'!AC22","v":20000},null,"N",null,{"$f":"'Electric Utility Data'!AD22","v":"N"}]
[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":"VLOOKUP(F23,'Ordinal Ratings'!$A$6:$B$28,2,FALSE)","v":9},null,{"$f":"'Electric Utility Data'!AB23","v":"Baa3"},{"$f":"VLOOKUP(I23,'Ordinal Ratings'!I$6:J$25,2,FALSE)","v":10},null,{"$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,{"$f":"'Electric Utility Data'!AC23","v":13100},null,"Y",null,{"$f":"'Electric Utility Data'!AD23","v":"Y"}]
[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":"VLOOKUP(F24,'Ordinal Ratings'!$A$6:$B$28,2,FALSE)","v":8},null,{"$f":"'Electric Utility Data'!AB24","v":"Baa2"},{"$f":"VLOOKUP(I24,'Ordinal Ratings'!I$6:J$25,2,FALSE)","v":9},null,{"$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,{"$f":"'Electric Utility Data'!AC24","v":20000},null,"Y",null,{"$f":"'Electric Utility Data'!AD24","v":"Y"}]
[18,"",{"$f":"'Electric Utility Data'!B25","v":"EVRG"},{"$f":"'Electric Utility Data'!C25","v":"Evergy Inc."},null,{"$f":"'Electric Utility Data'!AA25","v":"A-"},{"$f":"VLOOKUP(F25,'Ordinal Ratings'!$A$6:$B$28,2,FALSE)","v":7},null,{"$f":"'Electric Utility Data'!AB25","v":"Baa2"},{"$f":"VLOOKUP(I25,'Ordinal Ratings'!I$6:J$25,2,FALSE)","v":9},null,{"$f":"'Electric Utility Data'!W25","v":2},null,{"$f":"'Electric Utility Data'!Y25","v":"B++"},null,{"$f":"'Electric Utility Data'!X25","v":1},null,{"$f":"'Electric Utility Data'!AC25","v":12000},null,"N",null,{"$f":"'Electric Utility Data'!AD25","v":"N"},null,"X","No gas utility operations."]
[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":"VLOOKUP(F26,'Ordinal Ratings'!$A$6:$B$28,2,FALSE)","v":7},null,{"$f":"'Electric Utility Data'!AB26","v":"Baa1"},{"$f":"VLOOKUP(I26,'Ordinal Ratings'!I$6:J$25,2,FALSE)","v":8},null,{"$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,{"$f":"'Electric Utility Data'!AC26","v":30000},null,"Y",null,{"$f":"'Electric Utility Data'!AD26","v":"Y"}]
[20,"",{"$f":"'Electric Utility Data'!B27","v":"EXC"},{"$f":"'Electric Utility Data'!C27","v":"Exelon Corp."},null,{"$f":"'Electric Utility Data'!AA27","v":"BBB+"},{"$f":"VLOOKUP(F27,'Ordinal Ratings'!$A$6:$B$28,2,FALSE)","v":8},null,{"$f":"'Electric Utility Data'!AB27","v":"Baa2"},{"$f":"VLOOKUP(I27,'Ordinal Ratings'!I$6:J$25,2,FALSE)","v":9},null,{"$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,{"$f":"'Electric Utility Data'!AC27","v":37000},null,"Y",null,{"$f":"'Electric Utility Data'!AD27","v":"Y"}]
[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":"VLOOKUP(F28,'Ordinal Ratings'!$A$6:$B$28,2,FALSE)","v":9},null,{"$f":"'Electric Utility Data'!AB28","v":"Baa3"},{"$f":"VLOOKUP(I28,'Ordinal Ratings'!I$6:J$25,2,FALSE)","v":10},null,{"$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,{"$f":"'Electric Utility Data'!AC28","v":16000},null,"N",null,{"$f":"'Electric Utility Data'!AD28","v":"N"}]
[22,"",{"$f":"'Electric Utility Data'!B29","v":"FTS"},{"$f":"'Electric Utility Data'!C29","v":"Fortis Inc."},null,{"$f":"'Electric Utility Data'!AA29","v":"A-"},{"$f":"VLOOKUP(F29,'Ordinal Ratings'!$A$6:$B$28,2,FALSE)","v":7},null,{"$f":"'Electric Utility Data'!AB29","v":"Baa3"},{"$f":"VLOOKUP(I29,'Ordinal Ratings'!I$6:J$25,2,FALSE)","v":10},null,{"$f":"'Electric Utility Data'!W29","v":2},null,{"$f":"'Electric Utility Data'!Y29","v":"B++"},null,{"$f":"'Electric Utility Data'!X29","v":0.8},null,{"$f":"'Electric Utility Data'!AC29","v":24000},null,"Y",null,{"$f":"'Electric Utility Data'!AD29","v":"Y"}]
[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":"VLOOKUP(F30,'Ordinal Ratings'!$A$6:$B$28,2,FALSE)","v":10},null,{"$f":"'Electric Utility Data'!AB30","v":"NR"},{"$f":"VLOOKUP(I30,'Ordinal Ratings'!I$6:J$25,2,FALSE)","v":"--"},null,{"$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,{"$f":"'Electric Utility Data'!AC30","v":4000},null,"N",null,{"$f":"'Electric Utility Data'!AD30","v":"N"}]
[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":"VLOOKUP(F31,'Ordinal Ratings'!$A$6:$B$28,2,FALSE)","v":9},null,{"$f":"'Electric Utility Data'!AB31","v":"Baa1"},{"$f":"VLOOKUP(I31,'Ordinal Ratings'!I$6:J$25,2,FALSE)","v":8},null,{"$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,{"$f":"'Electric Utility Data'!AC31","v":4600},null,"N",null,{"$f":"'Electric Utility Data'!AD31","v":"N"},null,"X","No gas utility operations."]
[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":"VLOOKUP(F32,'Ordinal Ratings'!$A$6:$B$28,2,FALSE)","v":"  --"},null,{"$f":"'Electric Utility Data'!AB32","v":"NR"},{"$f":"VLOOKUP(I32,'Ordinal Ratings'!I$6:J$25,2,FALSE)","v":"--"},null,{"$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,{"$f":"'Electric Utility Data'!AC32","v":2400},null,"Y",null,{"$f":"'Electric Utility Data'!AD32","v":"Y"}]
[26,"",{"$f":"'Electric Utility Data'!B33","v":"NEE"},{"$f":"'Electric Utility Data'!C33","v":"NextEra Energy, Inc."},null,{"$f":"'Electric Utility Data'!AA33","v":"A-"},{"$f":"VLOOKUP(F33,'Ordinal Ratings'!$A$6:$B$28,2,FALSE)","v":7},null,{"$f":"'Electric Utility Data'!AB33","v":"Baa1"},{"$f":"VLOOKUP(I33,'Ordinal Ratings'!I$6:J$25,2,FALSE)","v":8},null,{"$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,{"$f":"'Electric Utility Data'!AC33","v":136000},null,"N",null,{"$f":"'Electric Utility Data'!AD33","v":"N"},null,"X","No gas utility operations."]
[27,"Y",{"$f":"'Electric Utility Data'!B34","v":"NWE"},{"$f":"'Electric Utility Data'!C34","v":"NorthWestern Corp."},null,{"$f":"'Electric Utility Data'!AA34","v":"BBB"},{"$f":"VLOOKUP(F34,'Ordinal Ratings'!$A$6:$B$28,2,FALSE)","v":9},null,{"$f":"'Electric Utility Data'!AB34","v":"Baa2"},{"$f":"VLOOKUP(I34,'Ordinal Ratings'!I$6:J$25,2,FALSE)","v":9},null,{"$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,{"$f":"'Electric Utility Data'!AC34","v":2700},null,"Y",null,{"$f":"'Electric Utility Data'!AD34","v":"Y"}]
[28,"",{"$f":"'Electric Utility Data'!B35","v":"OGE"},{"$f":"'Electric Utility Data'!C35","v":"OGE Energy Corp."},null,{"$f":"'Electric Utility Data'!AA35","v":"BBB+"},{"$f":"VLOOKUP(F35,'Ordinal Ratings'!$A$6:$B$28,2,FALSE)","v":8},null,{"$f":"'Electric Utility Data'!AB35","v":"Baa1"},{"$f":"VLOOKUP(I35,'Ordinal Ratings'!I$6:J$25,2,FALSE)","v":8},null,{"$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,{"$f":"'Electric Utility Data'!AC35","v":6400},null,"N",null,{"$f":"'Electric Utility Data'!AD35","v":"N"},null,"X","No gas utility operations."]
[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":"VLOOKUP(F36,'Ordinal Ratings'!$A$6:$B$28,2,FALSE)","v":9},null,{"$f":"'Electric Utility Data'!AB36","v":"Baa2"},{"$f":"VLOOKUP(I36,'Ordinal Ratings'!I$6:J$25,2,FALSE)","v":9},null,{"$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,{"$f":"'Electric Utility Data'!AC36","v":1600},null,"N",null,{"$f":"'Electric Utility Data'!AD36","v":"N"},null,"X","No gas utility operations."]
[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":"VLOOKUP(F37,'Ordinal Ratings'!$A$6:$B$28,2,FALSE)","v":7},null,{"$f":"'Electric Utility Data'!AB37","v":"A3"},{"$f":"VLOOKUP(I37,'Ordinal Ratings'!I$6:J$25,2,FALSE)","v":7},null,{"$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,{"$f":"'Electric Utility Data'!AC37","v":8900},null,"N",null,{"$f":"'Electric Utility Data'!AD37","v":"N"},null,"X","No gas utility operations."]
[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":"VLOOKUP(F38,'Ordinal Ratings'!$A$6:$B$28,2,FALSE)","v":9},null,{"$f":"'Electric Utility Data'!AB38","v":"Baa3"},{"$f":"VLOOKUP(I38,'Ordinal Ratings'!I$6:J$25,2,FALSE)","v":10},null,{"$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,{"$f":"'Electric Utility Data'!AC38","v":3100},null,"N",null,{"$f":"'Electric Utility Data'!AD38","v":"N"}]
[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":"VLOOKUP(F39,'Ordinal Ratings'!$A$6:$B$28,2,FALSE)","v":8},null,{"$f":"'Electric Utility Data'!AB39","v":"A3"},{"$f":"VLOOKUP(I39,'Ordinal Ratings'!I$6:J$25,2,FALSE)","v":7},null,{"$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,{"$f":"'Electric Utility Data'!AC39","v":3800},null,"N",null,{"$f":"'Electric Utility Data'!AD39","v":"N"},null,"X","No gas utility operations."]
[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":"VLOOKUP(F40,'Ordinal Ratings'!$A$6:$B$28,2,FALSE)","v":7},null,{"$f":"'Electric Utility Data'!AB40","v":"Baa2"},{"$f":"VLOOKUP(I40,'Ordinal Ratings'!I$6:J$25,2,FALSE)","v":9},null,{"$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,{"$f":"'Electric Utility Data'!AC40","v":20000},null,"Y",null,{"$f":"'Electric Utility Data'!AD40","v":"Y"},null,"X","Announced planned sale of UK utility operations 8/10/20.  Represents approx. 38.6% of total assets and 56% of net income."]
[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":"VLOOKUP(F41,'Ordinal Ratings'!$A$6:$B$28,2,FALSE)","v":8},null,{"$f":"'Electric Utility Data'!AB41","v":"Baa1"},{"$f":"VLOOKUP(I41,'Ordinal Ratings'!I$6:J$25,2,FALSE)","v":8},null,{"$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,{"$f":"'Electric Utility Data'!AC41","v":28000},null,"Y",null,{"$f":"'Electric Utility Data'!AD41","v":"Y"}]
[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":"VLOOKUP(F42,'Ordinal Ratings'!$A$6:$B$28,2,FALSE)","v":8},null,{"$f":"'Electric Utility Data'!AB42","v":"Baa2"},{"$f":"VLOOKUP(I42,'Ordinal Ratings'!I$6:J$25,2,FALSE)","v":9},null,{"$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,{"$f":"'Electric Utility Data'!AC42","v":35000},null,"Y",null,{"$f":"'Electric Utility Data'!AD42","v":"Y"}]
[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":"VLOOKUP(F43,'Ordinal Ratings'!$A$6:$B$28,2,FALSE)","v":7},null,{"$f":"'Electric Utility Data'!AB43","v":"Baa2"},{"$f":"VLOOKUP(I43,'Ordinal Ratings'!I$6:J$25,2,FALSE)","v":9},null,{"$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,{"$f":"'Electric Utility Data'!AC43","v":57000},null,"Y",null,{"$f":"'Electric Utility Data'!AD43","v":"Y"}]
[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":"VLOOKUP(F44,'Ordinal Ratings'!$A$6:$B$28,2,FALSE)","v":7},null,{"$f":"'Electric Utility Data'!AB44","v":"Baa1"},{"$f":"VLOOKUP(I44,'Ordinal Ratings'!I$6:J$25,2,FALSE)","v":8},null,{"$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,{"$f":"'Electric Utility Data'!AC44","v":30000},null,"Y",null,{"$f":"'Electric Utility Data'!AD44","v":"Y"}]
[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":"VLOOKUP(F45,'Ordinal Ratings'!$A$6:$B$28,2,FALSE)","v":7},null,{"$f":"'Electric Utility Data'!AB45","v":"Baa1"},{"$f":"VLOOKUP(I45,'Ordinal Ratings'!I$6:J$25,2,FALSE)","v":8},null,{"$f":"'Electric Utility Data'!W45","v":1},null,{"$f":"'Electric Utility Data'!Y45","v":"A+"},null,{"$f":"'Electric Utility Data'!X45","v":0.8},null,{"$f":"'Electric Utility Data'!AC45","v":34000},null,"Y",null,{"$f":"'Electric Utility Data'!AD45","v":"Y"}]
[]
[null,null,{"$f":"IF(AND(H47<=$G$56,H47>=$G$57,Y47<>\"X\"),\"Y\",IF(AND(K47<=$J$56,K47>=$J$57,Y47<>\"X\"),\"Y\",IF(Y47=\"Y\",\"Y\",\"\")))","v":""}]
["(a)",{"$f":"'Electric Utility Data'!B51","v":"Issuer credit rating from www.standardandpoors.com (retrieved Oct. 3, 2020)."}]
["(b)",{"$f":"'Electric Utility Data'!B52","v":"Long-term rating from www.moodys.com (retrieved Oct. 3, 2020)."}]
["(c)",{"$f":"'Electric Utility Data'!B50","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,"Safety",null,"Financial",null,"Max"]
[null,{"$f":"COUNTIF(B8:B45,\"Y\")","v":19},"Proxy Group Criteria",null,null,"S&P",null,null,"Moodys",null,null,"Rank",null,"Strength",null,"Beta"]
[null,null,"Guideline Rating",null,null,"A-",{"$f":"VLOOKUP(F55,'Ordinal Ratings'!$A$6:$B$28,2,FALSE)","v":7},null,"A3",{"$f":"VLOOKUP(I55,'Ordinal Ratings'!I$6:J$25,2,FALSE)","v":7},null,2]
[null,null,"Low Rating",null,null,{"$f":"VLOOKUP(G56,'Ordinal Ratings'!$B$6:$C$26,2,FALSE)","v":"BBB"},{"$f":"G55+2","v":9},null,{"$f":"VLOOKUP(J56,'Ordinal Ratings'!$J$6:$K$24,2,FALSE)","v":"Baa2"},{"$f":"J55+2","v":9},null,2]
[null,null,"High Rating",null,null,{"$f":"VLOOKUP(G57,'Ordinal Ratings'!$B$6:$C$26,2,FALSE)","v":"A+"},{"$f":"G55-2","v":5},null,{"$f":"VLOOKUP(J57,'Ordinal Ratings'!$J$6:$K$24,2,FALSE)","v":"A1"},{"$f":"J55-2","v":5}]
[]
[null,null,"Louisville Gas & Electric Co.",null,null,"A-",null,null,"A3"]
[null,null,"Kentucky Utilities Co.",null,null,"A-",null,null,"A3"]
[]
[]
[]
[]
[]
[]
[null,null,{"$f":"IF($B8=\"Y\",C8,\"zzz\")","v":"AQN"},"Algonquin Pwr & Util"]
[null,null,"ALE","ALLETE"]
[null,null,"LNT","Alliant Energy"]
[null,null,"AEE","Ameren Corp."]
[null,null,"zzz","zzz"]
[null,null,"AGR","Avangrid, Inc."]
[null,null,"AVA","Avista Corp."]
[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,{"$f":"IF(#REF!=\"Y\",#REF!,\"zzz\")","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"Y\",#REF!,\"zzz\")","v":{"$error":"#REF!"}}]
[null,null,{"$f":"IF($B23=\"Y\",C23,\"zzz\")","v":"zzz"},"zzz"]
[null,null,"ETR","Entergy Corp."]
[null,null,"zzz","zzz"]
[null,null,"ES","Eversource Energy"]
[null,null,"zzz","zzz"]
[null,null,"zzz","zzz"]
[null,null,"zzz","zzz"]
[null,null,"zzz","zzz"]
[null,null,"zzz","zzz"]
[null,null,"zzz","zzz"]
[null,null,"zzz","zzz"]
[null,null,"NWE","NorthWestern Corp."]
[null,null,"zzz","zzz"]
[null,null,"zzz","zzz"]
[null,null,"zzz","zzz"]
[null,null,"zzz","zzz"]
[null,null,"zzz","zzz"]
[null,null,"zzz","zzz"]
[null,null,"PEG","Pub Sv Enterprise Grp."]
[null,null,"SRE","Sempra Energy"]
[null,null,"SO","Southern Company"]
[null,null,"WEC","WEC Energy Group"]
[null,null,"XEL","Xcel Energy Inc."]

{"sheet":"Proxy Group Ticker","index":1,"n_rows":40,"n_cols":3,"rows_kept":40,"cut":false,"hidden":false,"merged":[]}
[]
[null,"SYM","Company"]
[{"$f":"A2+1","v":1},{"$f":"'Proxy Group Criteria'!C67","v":"AQN"},{"$f":"'Proxy Group Criteria'!D67","v":"Algonquin Pwr & Util"}]
[{"$f":"A3+1","v":2},{"$f":"'Proxy Group Criteria'!C68","v":"ALE"},{"$f":"'Proxy Group Criteria'!D68","v":"ALLETE"}]
[3,{"$f":"'Proxy Group Criteria'!C69","v":"LNT"},{"$f":"'Proxy Group Criteria'!D69","v":"Alliant Energy"}]
[4,{"$f":"'Proxy Group Criteria'!C70","v":"AEE"},{"$f":"'Proxy Group Criteria'!D70","v":"Ameren Corp."}]
[5,{"$f":"'Proxy Group Criteria'!C72","v":"AGR"},{"$f":"'Proxy Group Criteria'!D72","v":"Avangrid, Inc."}]
[6,{"$f":"'Proxy Group Criteria'!C73","v":"AVA"},{"$f":"'Proxy Group Criteria'!D73","v":"Avista Corp."}]
[7,{"$f":"'Proxy Group Criteria'!C74","v":"BKH"},{"$f":"'Proxy Group Criteria'!D74","v":"Black Hills Corp."}]
[8,{"$f":"'Proxy Group Criteria'!C76","v":"CMS"},{"$f":"'Proxy Group Criteria'!D76","v":"CMS Energy Corp."}]
[9,{"$f":"'Proxy Group Criteria'!C77","v":"ED"},{"$f":"'Proxy Group Criteria'!D77","v":"Consolidated Edison"}]
[10,{"$f":"'Proxy Group Criteria'!C79","v":"DTE"},{"$f":"'Proxy Group Criteria'!D79","v":"DTE Energy Co."}]
[11,{"$f":"'Proxy Group Criteria'!C80","v":"DUK"},{"$f":"'Proxy Group Criteria'!D80","v":"Duke Energy Corp."}]
[12,{"$f":"'Proxy Group Criteria'!C84","v":"ETR"},{"$f":"'Proxy Group Criteria'!D84","v":"Entergy Corp."}]
[13,{"$f":"'Proxy Group Criteria'!C86","v":"ES"},{"$f":"'Proxy Group Criteria'!D86","v":"Eversource Energy"}]
[14,{"$f":"'Proxy Group Criteria'!C94","v":"NWE"},{"$f":"'Proxy Group Criteria'!D94","v":"NorthWestern Corp."}]
[15,{"$f":"'Proxy Group Criteria'!C101","v":"PEG"},{"$f":"'Proxy Group Criteria'!D101","v":"Pub Sv Enterprise Grp."}]
[16,{"$f":"'Proxy Group Criteria'!C102","v":"SRE"},{"$f":"'Proxy Group Criteria'!D102","v":"Sempra Energy"}]
[17,{"$f":"'Proxy Group Criteria'!C103","v":"SO"},{"$f":"'Proxy Group Criteria'!D103","v":"Southern Company"}]
[18,{"$f":"'Proxy Group Criteria'!C104","v":"WEC"},{"$f":"'Proxy Group Criteria'!D104","v":"WEC Energy Group"}]
[19,{"$f":"'Proxy Group Criteria'!C105","v":"XEL"},{"$f":"'Proxy Group Criteria'!D105","v":"Xcel Energy Inc."}]
[20,{"$f":"'Proxy Group Criteria'!C75","v":"zzz"},{"$f":"'Proxy Group Criteria'!D75","v":"zzz"}]
[21,{"$f":"'Proxy Group Criteria'!C87","v":"zzz"},{"$f":"'Proxy Group Criteria'!D87","v":"zzz"}]
[22,{"$f":"'Proxy Group Criteria'!C78","v":"zzz"},{"$f":"'Proxy Group Criteria'!D78","v":"zzz"}]
[23,{"$f":"'Proxy Group Criteria'!C100","v":"zzz"},{"$f":"'Proxy Group Criteria'!D100","v":"zzz"}]
[24,{"$f":"'Proxy Group Criteria'!C93","v":"zzz"},{"$f":"'Proxy Group Criteria'!D93","v":"zzz"}]
[25,{"$f":"'Proxy Group Criteria'!C95","v":"zzz"},{"$f":"'Proxy Group Criteria'!D95","v":"zzz"}]
[26,{"$f":"'Proxy Group Criteria'!C97","v":"zzz"},{"$f":"'Proxy Group Criteria'!D97","v":"zzz"}]
[27,{"$f":"'Proxy Group Criteria'!C99","v":"zzz"},{"$f":"'Proxy Group Criteria'!D99","v":"zzz"}]
[28,{"$f":"'Proxy Group Criteria'!C81","v":"zzz"},{"$f":"'Proxy Group Criteria'!D81","v":"zzz"}]
[29,{"$f":"'Proxy Group Criteria'!C83","v":"zzz"},{"$f":"'Proxy Group Criteria'!D83","v":"zzz"}]
[30,{"$f":"'Proxy Group Criteria'!C88","v":"zzz"},{"$f":"'Proxy Group Criteria'!D88","v":"zzz"}]
[31,{"$f":"'Proxy Group Criteria'!C90","v":"zzz"},{"$f":"'Proxy Group Criteria'!D90","v":"zzz"}]
[32,{"$f":"'Proxy Group Criteria'!C91","v":"zzz"},{"$f":"'Proxy Group Criteria'!D91","v":"zzz"}]
[33,{"$f":"'Proxy Group Criteria'!C96","v":"zzz"},{"$f":"'Proxy Group Criteria'!D96","v":"zzz"}]
[34,{"$f":"'Proxy Group Criteria'!C98","v":"zzz"},{"$f":"'Proxy Group Criteria'!D98","v":"zzz"}]
[35,{"$f":"'Proxy Group Criteria'!C71","v":"zzz"},{"$f":"'Proxy Group Criteria'!D71","v":"zzz"}]
[36,{"$f":"'Proxy Group Criteria'!C85","v":"zzz"},{"$f":"'Proxy Group Criteria'!D85","v":"zzz"}]
[37,{"$f":"'Proxy Group Criteria'!C89","v":"zzz"},{"$f":"'Proxy Group Criteria'!D89","v":"zzz"}]
[38,{"$f":"'Proxy Group Criteria'!C92","v":"zzz"},{"$f":"'Proxy Group Criteria'!D92","v":"zzz"}]

{"sheet":"Proxy Group Risk Measures","index":2,"n_rows":99,"n_cols":31,"rows_kept":99,"cut":false,"hidden":false,"merged":[[41,22,41,24],[40,26,40,30],[4,10,4,15],[40,10,40,15],[3,10,3,12],[39,10,39,12],[4,26,4,30],[5,22,5,24]]}
["RISK MEASURES"]
[]
["ELECTRIC UTILITY GROUP"]
[null,null,null,null,"(a)",null,null,"(b)",null,null,"(c)",null,null,null,null,"(d)",null,"(c)"]
[null,null,null,null,"S&P",null,null,"Moody's",null,null,"Value Line",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Value Line"]
[null,null,null,null,"Corporate",null,null,"Long-term",null,null,"Safety",null,"Financial",null,null,null,null,"Market",null,null,null,null,"Credit Rating",null,null,null,"Safety",null,"Financial"]
[null,"Company","SYM",null," Rating",null,null,"Rating",null,null,"Rank",null,"Strength",null,null,"Beta",null,"Cap",null,null,null,null,"S&P",null,"Moody's",null,"Rank",null,"Strength",null,"Beta"]
[{"$f":"A7+1","v":1},{"$f":"VLOOKUP('Proxy Group Ticker'!$B3,vldatabase,2,FALSE)","v":"Algonquin Pwr & Util"},{"$f":"'Proxy Group Ticker'!B3","v":"AQN"},null,{"$f":"VLOOKUP('Proxy Group Ticker'!$B3,vldatabase,26,FALSE)","v":"BBB"},{"$f":"VLOOKUP(E8,'Ordinal Ratings'!A$6:C$28,2,FALSE)","v":9},null,{"$f":"VLOOKUP('Proxy Group Ticker'!$B3,vldatabase,27,FALSE)","v":"NR"},{"$f":"VLOOKUP(H8,'Ordinal Ratings'!I$6:K$25,2,FALSE)","v":"--"},null,{"$f":"VLOOKUP('Proxy Group Ticker'!$B3,vldatabase,22,FALSE)","v":"n/a"},null,{"$f":"VLOOKUP('Proxy Group Ticker'!$B3,vldatabase,24,FALSE)","v":"n/a"},{"$f":"VLOOKUP(M8,'Ordinal Ratings'!E$6:G$16,2,FALSE)","v":" "},null,{"$f":"VLOOKUP('Proxy Group Ticker'!$B3,vldatabase,23,FALSE)","v":0.9},null,{"$f":"VLOOKUP('Proxy Group Ticker'!$B3,vldatabase,28,FALSE)","v":8126},null,null,"Utility Group",null,{"$f":"E28","v":"BBB+"},null,{"$f":"H28","v":"Baa2"},null,{"$f":"K28","v":2},null,{"$f":"M28","v":"A"},null,{"$f":"P28","v":0.86578947368421044}]
[{"$f":"A8+1","v":2},{"$f":"VLOOKUP('Proxy Group Ticker'!$B4,vldatabase,2,FALSE)","v":"ALLETE"},{"$f":"'Proxy Group Ticker'!B4","v":"ALE"},null,{"$f":"VLOOKUP('Proxy Group Ticker'!$B4,vldatabase,26,FALSE)","v":"BBB"},{"$f":"VLOOKUP(E9,'Ordinal Ratings'!A$6:C$28,2,FALSE)","v":9},null,{"$f":"VLOOKUP('Proxy Group Ticker'!$B4,vldatabase,27,FALSE)","v":"Baa1"},{"$f":"VLOOKUP(H9,'Ordinal Ratings'!I$6:K$25,2,FALSE)","v":8},null,{"$f":"VLOOKUP('Proxy Group Ticker'!$B4,vldatabase,22,FALSE)","v":2},null,{"$f":"VLOOKUP('Proxy Group Ticker'!$B4,vldatabase,24,FALSE)","v":"A"},{"$f":"VLOOKUP(M9,'Ordinal Ratings'!E$6:G$16,2,FALSE)","v":3},null,{"$f":"VLOOKUP('Proxy Group Ticker'!$B4,vldatabase,23,FALSE)","v":0.85},null,{"$f":"VLOOKUP('Proxy Group Ticker'!$B4,vldatabase,28,FALSE)","v":2800},null,null,"LGE/KU",null,"A-",null,"A3",null,2,null,"B++",null,1.1000000000000001]
[3,{"$f":"VLOOKUP('Proxy Group Ticker'!$B5,vldatabase,2,FALSE)","v":"Alliant Energy"},{"$f":"'Proxy Group Ticker'!B5","v":"LNT"},null,{"$f":"VLOOKUP('Proxy Group Ticker'!$B5,vldatabase,26,FALSE)","v":"A-"},{"$f":"VLOOKUP(E10,'Ordinal Ratings'!A$6:C$28,2,FALSE)","v":7},null,{"$f":"VLOOKUP('Proxy Group Ticker'!$B5,vldatabase,27,FALSE)","v":"Baa2"},{"$f":"VLOOKUP(H10,'Ordinal Ratings'!I$6:K$25,2,FALSE)","v":9},null,{"$f":"VLOOKUP('Proxy Group Ticker'!$B5,vldatabase,22,FALSE)","v":2},null,{"$f":"VLOOKUP('Proxy Group Ticker'!$B5,vldatabase,24,FALSE)","v":"A"},{"$f":"VLOOKUP(M10,'Ordinal Ratings'!E$6:G$16,2,FALSE)","v":3},null,{"$f":"VLOOKUP('Proxy Group Ticker'!$B5,vldatabase,23,FALSE)","v":0.85},null,{"$f":"VLOOKUP('Proxy Group Ticker'!$B5,vldatabase,28,FALSE)","v":13500}]
[4,{"$f":"VLOOKUP('Proxy Group Ticker'!$B6,vldatabase,2,FALSE)","v":"Ameren Corp."},{"$f":"'Proxy Group Ticker'!B6","v":"AEE"},null,{"$f":"VLOOKUP('Proxy Group Ticker'!$B6,vldatabase,26,FALSE)","v":"BBB+"},{"$f":"VLOOKUP(E11,'Ordinal Ratings'!A$6:C$28,2,FALSE)","v":8},null,{"$f":"VLOOKUP('Proxy Group Ticker'!$B6,vldatabase,27,FALSE)","v":"Baa1"},{"$f":"VLOOKUP(H11,'Ordinal Ratings'!I$6:K$25,2,FALSE)","v":8},null,{"$f":"VLOOKUP('Proxy Group Ticker'!$B6,vldatabase,22,FALSE)","v":2},null,{"$f":"VLOOKUP('Proxy Group Ticker'!$B6,vldatabase,24,FALSE)","v":"A"},{"$f":"VLOOKUP(M11,'Ordinal Ratings'!E$6:G$16,2,FALSE)","v":3},null,{"$f":"VLOOKUP('Proxy Group Ticker'!$B6,vldatabase,23,FALSE)","v":0.8},null,{"$f":"VLOOKUP('Proxy Group Ticker'!$B6,vldatabase,28,FALSE)","v":20000}]
[5,{"$f":"VLOOKUP('Proxy Group Ticker'!$B7,vldatabase,2,FALSE)","v":"Avangrid, Inc."},{"$f":"'Proxy Group Ticker'!B7","v":"AGR"},null,{"$f":"VLOOKUP('Proxy Group Ticker'!$B7,vldatabase,26,FALSE)","v":"BBB+"},{"$f":"VLOOKUP(E12,'Ordinal Ratings'!A$6:C$28,2,FALSE)","v":8},null,{"$f":"VLOOKUP('Proxy Group Ticker'!$B7,vldatabase,27,FALSE)","v":"Baa1"},{"$f":"VLOOKUP(H12,'Ordinal Ratings'!I$6:K$25,2,FALSE)","v":8},null,{"$f":"VLOOKUP('Proxy Group Ticker'!$B7,vldatabase,22,FALSE)","v":2},null,{"$f":"VLOOKUP('Proxy Group Ticker'!$B7,vldatabase,24,FALSE)","v":"B++"},{"$f":"VLOOKUP(M12,'Ordinal Ratings'!E$6:G$16,2,FALSE)","v":4},null,{"$f":"VLOOKUP('Proxy Group Ticker'!$B7,vldatabase,23,FALSE)","v":0.8},null,{"$f":"VLOOKUP('Proxy Group Ticker'!$B7,vldatabase,28,FALSE)","v":15000}]
[6,{"$f":"VLOOKUP('Proxy Group Ticker'!$B8,vldatabase,2,FALSE)","v":"Avista Corp."},{"$f":"'Proxy Group Ticker'!B8","v":"AVA"},null,{"$f":"VLOOKUP('Proxy Group Ticker'!$B8,vldatabase,26,FALSE)","v":"BBB"},{"$f":"VLOOKUP(E13,'Ordinal Ratings'!A$6:C$28,2,FALSE)","v":9},null,{"$f":"VLOOKUP('Proxy Group Ticker'!$B8,vldatabase,27,FALSE)","v":"Baa2"},{"$f":"VLOOKUP(H13,'Ordinal Ratings'!I$6:K$25,2,FALSE)","v":9},null,{"$f":"VLOOKUP('Proxy Group Ticker'!$B8,vldatabase,22,FALSE)","v":2},null,{"$f":"VLOOKUP('Proxy Group Ticker'!$B8,vldatabase,24,FALSE)","v":"B++"},{"$f":"VLOOKUP(M13,'Ordinal Ratings'!E$6:G$16,2,FALSE)","v":4},null,{"$f":"VLOOKUP('Proxy Group Ticker'!$B8,vldatabase,23,FALSE)","v":0.9},null,{"$f":"VLOOKUP('Proxy Group Ticker'!$B8,vldatabase,28,FALSE)","v":2400}]
[7,{"$f":"VLOOKUP('Proxy Group Ticker'!$B9,vldatabase,2,FALSE)","v":"Black Hills Corp."},{"$f":"'Proxy Group Ticker'!B9","v":"BKH"},null,{"$f":"VLOOKUP('Proxy Group Ticker'!$B9,vldatabase,26,FALSE)","v":"BBB+"},{"$f":"VLOOKUP(E14,'Ordinal Ratings'!A$6:C$28,2,FALSE)","v":8},null,{"$f":"VLOOKUP('Proxy Group Ticker'!$B9,vldatabase,27,FALSE)","v":"Baa2"},{"$f":"VLOOKUP(H14,'Ordinal Ratings'!I$6:K$25,2,FALSE)","v":9},null,{"$f":"VLOOKUP('Proxy Group Ticker'!$B9,vldatabase,22,FALSE)","v":2},null,{"$f":"VLOOKUP('Proxy Group Ticker'!$B9,vldatabase,24,FALSE)","v":"A"},{"$f":"VLOOKUP(M14,'Ordinal Ratings'!E$6:G$16,2,FALSE)","v":3},null,{"$f":"VLOOKUP('Proxy Group Ticker'!$B9,vldatabase,23,FALSE)","v":0.95},null,{"$f":"VLOOKUP('Proxy Group Ticker'!$B9,vldatabase,28,FALSE)","v":3800}]
[8,{"$f":"VLOOKUP('Proxy Group Ticker'!$B10,vldatabase,2,FALSE)","v":"CMS Energy Corp."},{"$f":"'Proxy Group Ticker'!B10","v":"CMS"},null,{"$f":"VLOOKUP('Proxy Group Ticker'!$B10,vldatabase,26,FALSE)","v":"BBB+"},{"$f":"VLOOKUP(E15,'Ordinal Ratings'!A$6:C$28,2,FALSE)","v":8},null,{"$f":"VLOOKUP('Proxy Group Ticker'!$B10,vldatabase,27,FALSE)","v":"Baa1"},{"$f":"VLOOKUP(H15,'Ordinal Ratings'!I$6:K$25,2,FALSE)","v":8},null,{"$f":"VLOOKUP('Proxy Group Ticker'!$B10,vldatabase,22,FALSE)","v":2},null,{"$f":"VLOOKUP('Proxy Group Ticker'!$B10,vldatabase,24,FALSE)","v":"B++"},{"$f":"VLOOKUP(M15,'Ordinal Ratings'!E$6:G$16,2,FALSE)","v":4},null,{"$f":"VLOOKUP('Proxy Group Ticker'!$B10,vldatabase,23,FALSE)","v":0.8},null,{"$f":"VLOOKUP('Proxy Group Ticker'!$B10,vldatabase,28,FALSE)","v":17000}]
[9,{"$f":"VLOOKUP('Proxy Group Ticker'!$B11,vldatabase,2,FALSE)","v":"Consolidated Edison"},{"$f":"'Proxy Group Ticker'!B11","v":"ED"},null,{"$f":"VLOOKUP('Proxy Group Ticker'!$B11,vldatabase,26,FALSE)","v":"A-"},{"$f":"VLOOKUP(E16,'Ordinal Ratings'!A$6:C$28,2,FALSE)","v":7},null,{"$f":"VLOOKUP('Proxy Group Ticker'!$B11,vldatabase,27,FALSE)","v":"Baa2"},{"$f":"VLOOKUP(H16,'Ordinal Ratings'!I$6:K$25,2,FALSE)","v":9},null,{"$f":"VLOOKUP('Proxy Group Ticker'!$B11,vldatabase,22,FALSE)","v":1},null,{"$f":"VLOOKUP('Proxy Group Ticker'!$B11,vldatabase,24,FALSE)","v":"A+"},{"$f":"VLOOKUP(M16,'Ordinal Ratings'!E$6:G$16,2,FALSE)","v":2},null,{"$f":"VLOOKUP('Proxy Group Ticker'!$B11,vldatabase,23,FALSE)","v":0.75},null,{"$f":"VLOOKUP('Proxy Group Ticker'!$B11,vldatabase,28,FALSE)","v":25000}]
[10,{"$f":"VLOOKUP('Proxy Group Ticker'!$B12,vldatabase,2,FALSE)","v":"DTE Energy Co."},{"$f":"'Proxy Group Ticker'!B12","v":"DTE"},null,{"$f":"VLOOKUP('Proxy Group Ticker'!$B12,vldatabase,26,FALSE)","v":"BBB+"},{"$f":"VLOOKUP(E17,'Ordinal Ratings'!A$6:C$28,2,FALSE)","v":8},null,{"$f":"VLOOKUP('Proxy Group Ticker'!$B12,vldatabase,27,FALSE)","v":"Baa2"},{"$f":"VLOOKUP(H17,'Ordinal Ratings'!I$6:K$25,2,FALSE)","v":9},null,{"$f":"VLOOKUP('Proxy Group Ticker'!$B12,vldatabase,22,FALSE)","v":2},null,{"$f":"VLOOKUP('Proxy Group Ticker'!$B12,vldatabase,24,FALSE)","v":"A"},{"$f":"VLOOKUP(M17,'Ordinal Ratings'!E$6:G$16,2,FALSE)","v":3},null,{"$f":"VLOOKUP('Proxy Group Ticker'!$B12,vldatabase,23,FALSE)","v":0.9},null,{"$f":"VLOOKUP('Proxy Group Ticker'!$B12,vldatabase,28,FALSE)","v":23000}]
[11,{"$f":"VLOOKUP('Proxy Group Ticker'!$B13,vldatabase,2,FALSE)","v":"Duke Energy Corp."},{"$f":"'Proxy Group Ticker'!B13","v":"DUK"},null,{"$f":"VLOOKUP('Proxy Group Ticker'!$B13,vldatabase,26,FALSE)","v":"A-"},{"$f":"VLOOKUP(E18,'Ordinal Ratings'!A$6:C$28,2,FALSE)","v":7},null,{"$f":"VLOOKUP('Proxy Group Ticker'!$B13,vldatabase,27,FALSE)","v":"Baa1"},{"$f":"VLOOKUP(H18,'Ordinal Ratings'!I$6:K$25,2,FALSE)","v":8},null,{"$f":"VLOOKUP('Proxy Group Ticker'!$B13,vldatabase,22,FALSE)","v":2},null,{"$f":"VLOOKUP('Proxy Group Ticker'!$B13,vldatabase,24,FALSE)","v":"A"},{"$f":"VLOOKUP(M18,'Ordinal Ratings'!E$6:G$16,2,FALSE)","v":3},null,{"$f":"VLOOKUP('Proxy Group Ticker'!$B13,vldatabase,23,FALSE)","v":0.85},null,{"$f":"VLOOKUP('Proxy Group Ticker'!$B13,vldatabase,28,FALSE)","v":62000}]
[12,{"$f":"VLOOKUP('Proxy Group Ticker'!$B14,vldatabase,2,FALSE)","v":"Entergy Corp."},{"$f":"'Proxy Group Ticker'!B14","v":"ETR"},null,{"$f":"VLOOKUP('Proxy Group Ticker'!$B14,vldatabase,26,FALSE)","v":"BBB+"},{"$f":"VLOOKUP(E19,'Ordinal Ratings'!A$6:C$28,2,FALSE)","v":8},null,{"$f":"VLOOKUP('Proxy Group Ticker'!$B14,vldatabase,27,FALSE)","v":"Baa2"},{"$f":"VLOOKUP(H19,'Ordinal Ratings'!I$6:K$25,2,FALSE)","v":9},null,{"$f":"VLOOKUP('Proxy Group Ticker'!$B14,vldatabase,22,FALSE)","v":2},null,{"$f":"VLOOKUP('Proxy Group Ticker'!$B14,vldatabase,24,FALSE)","v":"B++"},{"$f":"VLOOKUP(M19,'Ordinal Ratings'!E$6:G$16,2,FALSE)","v":4},null,{"$f":"VLOOKUP('Proxy Group Ticker'!$B14,vldatabase,23,FALSE)","v":0.95},null,{"$f":"VLOOKUP('Proxy Group Ticker'!$B14,vldatabase,28,FALSE)","v":20000}]
[13,{"$f":"VLOOKUP('Proxy Group Ticker'!$B15,vldatabase,2,FALSE)","v":"Eversource Energy"},{"$f":"'Proxy Group Ticker'!B15","v":"ES"},null,{"$f":"VLOOKUP('Proxy Group Ticker'!$B15,vldatabase,26,FALSE)","v":"A-"},{"$f":"VLOOKUP(E20,'Ordinal Ratings'!A$6:C$28,2,FALSE)","v":7},null,{"$f":"VLOOKUP('Proxy Group Ticker'!$B15,vldatabase,27,FALSE)","v":"Baa1"},{"$f":"VLOOKUP(H20,'Ordinal Ratings'!I$6:K$25,2,FALSE)","v":8},null,{"$f":"VLOOKUP('Proxy Group Ticker'!$B15,vldatabase,22,FALSE)","v":1},null,{"$f":"VLOOKUP('Proxy Group Ticker'!$B15,vldatabase,24,FALSE)","v":"A"},{"$f":"VLOOKUP(M20,'Ordinal Ratings'!E$6:G$16,2,FALSE)","v":3},null,{"$f":"VLOOKUP('Proxy Group Ticker'!$B15,vldatabase,23,FALSE)","v":0.9},null,{"$f":"VLOOKUP('Proxy Group Ticker'!$B15,vldatabase,28,FALSE)","v":30000}]
[14,{"$f":"VLOOKUP('Proxy Group Ticker'!$B16,vldatabase,2,FALSE)","v":"NorthWestern Corp."},{"$f":"'Proxy Group Ticker'!B16","v":"NWE"},null,{"$f":"VLOOKUP('Proxy Group Ticker'!$B16,vldatabase,26,FALSE)","v":"BBB"},{"$f":"VLOOKUP(E21,'Ordinal Ratings'!A$6:C$28,2,FALSE)","v":9},null,{"$f":"VLOOKUP('Proxy Group Ticker'!$B16,vldatabase,27,FALSE)","v":"Baa2"},{"$f":"VLOOKUP(H21,'Ordinal Ratings'!I$6:K$25,2,FALSE)","v":9},null,{"$f":"VLOOKUP('Proxy Group Ticker'!$B16,vldatabase,22,FALSE)","v":2},null,{"$f":"VLOOKUP('Proxy Group Ticker'!$B16,vldatabase,24,FALSE)","v":"B++"},{"$f":"VLOOKUP(M21,'Ordinal Ratings'!E$6:G$16,2,FALSE)","v":4},null,{"$f":"VLOOKUP('Proxy Group Ticker'!$B16,vldatabase,23,FALSE)","v":0.9},null,{"$f":"VLOOKUP('Proxy Group Ticker'!$B16,vldatabase,28,FALSE)","v":2700}]
[15,{"$f":"VLOOKUP('Proxy Group Ticker'!$B17,vldatabase,2,FALSE)","v":"Pub Sv Enterprise Grp."},{"$f":"'Proxy Group Ticker'!B17","v":"PEG"},null,{"$f":"VLOOKUP('Proxy Group Ticker'!$B17,vldatabase,26,FALSE)","v":"BBB+"},{"$f":"VLOOKUP(E22,'Ordinal Ratings'!A$6:C$28,2,FALSE)","v":8},null,{"$f":"VLOOKUP('Proxy Group Ticker'!$B17,vldatabase,27,FALSE)","v":"Baa1"},{"$f":"VLOOKUP(H22,'Ordinal Ratings'!I$6:K$25,2,FALSE)","v":8},null,{"$f":"VLOOKUP('Proxy Group Ticker'!$B17,vldatabase,22,FALSE)","v":1},null,{"$f":"VLOOKUP('Proxy Group Ticker'!$B17,vldatabase,24,FALSE)","v":"A++"},{"$f":"VLOOKUP(M22,'Ordinal Ratings'!E$6:G$16,2,FALSE)","v":1},null,{"$f":"VLOOKUP('Proxy Group Ticker'!$B17,vldatabase,23,FALSE)","v":0.9},null,{"$f":"VLOOKUP('Proxy Group Ticker'!$B17,vldatabase,28,FALSE)","v":28000}]
[16,{"$f":"VLOOKUP('Proxy Group Ticker'!$B18,vldatabase,2,FALSE)","v":"Sempra Energy"},{"$f":"'Proxy Group Ticker'!B18","v":"SRE"},null,{"$f":"VLOOKUP('Proxy Group Ticker'!$B18,vldatabase,26,FALSE)","v":"BBB+"},{"$f":"VLOOKUP(E23,'Ordinal Ratings'!A$6:C$28,2,FALSE)","v":8},null,{"$f":"VLOOKUP('Proxy Group Ticker'!$B18,vldatabase,27,FALSE)","v":"Baa2"},{"$f":"VLOOKUP(H23,'Ordinal Ratings'!I$6:K$25,2,FALSE)","v":9},null,{"$f":"VLOOKUP('Proxy Group Ticker'!$B18,vldatabase,22,FALSE)","v":2},null,{"$f":"VLOOKUP('Proxy Group Ticker'!$B18,vldatabase,24,FALSE)","v":"A"},{"$f":"VLOOKUP(M23,'Ordinal Ratings'!E$6:G$16,2,FALSE)","v":3},null,{"$f":"VLOOKUP('Proxy Group Ticker'!$B18,vldatabase,23,FALSE)","v":0.95},null,{"$f":"VLOOKUP('Proxy Group Ticker'!$B18,vldatabase,28,FALSE)","v":35000}]
[17,{"$f":"VLOOKUP('Proxy Group Ticker'!$B19,vldatabase,2,FALSE)","v":"Southern Company"},{"$f":"'Proxy Group Ticker'!B19","v":"SO"},null,{"$f":"VLOOKUP('Proxy Group Ticker'!$B19,vldatabase,26,FALSE)","v":"A-"},{"$f":"VLOOKUP(E24,'Ordinal Ratings'!A$6:C$28,2,FALSE)","v":7},null,{"$f":"VLOOKUP('Proxy Group Ticker'!$B19,vldatabase,27,FALSE)","v":"Baa2"},{"$f":"VLOOKUP(H24,'Ordinal Ratings'!I$6:K$25,2,FALSE)","v":9},null,{"$f":"VLOOKUP('Proxy Group Ticker'!$B19,vldatabase,22,FALSE)","v":2},null,{"$f":"VLOOKUP('Proxy Group Ticker'!$B19,vldatabase,24,FALSE)","v":"A"},{"$f":"VLOOKUP(M24,'Ordinal Ratings'!E$6:G$16,2,FALSE)","v":3},null,{"$f":"VLOOKUP('Proxy Group Ticker'!$B19,vldatabase,23,FALSE)","v":0.9},null,{"$f":"VLOOKUP('Proxy Group Ticker'!$B19,vldatabase,28,FALSE)","v":57000}]
[18,{"$f":"VLOOKUP('Proxy Group Ticker'!$B20,vldatabase,2,FALSE)","v":"WEC Energy Group"},{"$f":"'Proxy Group Ticker'!B20","v":"WEC"},null,{"$f":"VLOOKUP('Proxy Group Ticker'!$B20,vldatabase,26,FALSE)","v":"A-"},{"$f":"VLOOKUP(E25,'Ordinal Ratings'!A$6:C$28,2,FALSE)","v":7},null,{"$f":"VLOOKUP('Proxy Group Ticker'!$B20,vldatabase,27,FALSE)","v":"Baa1"},{"$f":"VLOOKUP(H25,'Ordinal Ratings'!I$6:K$25,2,FALSE)","v":8},null,{"$f":"VLOOKUP('Proxy Group Ticker'!$B20,vldatabase,22,FALSE)","v":1},null,{"$f":"VLOOKUP('Proxy Group Ticker'!$B20,vldatabase,24,FALSE)","v":"A+"},{"$f":"VLOOKUP(M25,'Ordinal Ratings'!E$6:G$16,2,FALSE)","v":2},null,{"$f":"VLOOKUP('Proxy Group Ticker'!$B20,vldatabase,23,FALSE)","v":0.8},null,{"$f":"VLOOKUP('Proxy Group Ticker'!$B20,vldatabase,28,FALSE)","v":30000}]
[19,{"$f":"VLOOKUP('Proxy Group Ticker'!$B21,vldatabase,2,FALSE)","v":"Xcel Energy Inc."},{"$f":"'Proxy Group Ticker'!B21","v":"XEL"},null,{"$f":"VLOOKUP('Proxy Group Ticker'!$B21,vldatabase,26,FALSE)","v":"A-"},{"$f":"VLOOKUP(E26,'Ordinal Ratings'!A$6:C$28,2,FALSE)","v":7},null,{"$f":"VLOOKUP('Proxy Group Ticker'!$B21,vldatabase,27,FALSE)","v":"Baa1"},{"$f":"VLOOKUP(H26,'Ordinal Ratings'!I$6:K$25,2,FALSE)","v":8},null,{"$f":"VLOOKUP('Proxy Group Ticker'!$B21,vldatabase,22,FALSE)","v":1},null,{"$f":"VLOOKUP('Proxy Group Ticker'!$B21,vldatabase,24,FALSE)","v":"A+"},{"$f":"VLOOKUP(M26,'Ordinal Ratings'!E$6:G$16,2,FALSE)","v":2},null,{"$f":"VLOOKUP('Proxy Group Ticker'!$B21,vldatabase,23,FALSE)","v":0.8},null,{"$f":"VLOOKUP('Proxy Group Ticker'!$B21,vldatabase,28,FALSE)","v":34000}]
[]
[null,null,null,null,{"$f":"VLOOKUP(F28,'Ordinal Ratings'!$B$6:$C$26,2,FALSE)","v":"BBB+"},{"$f":"ROUND(AVERAGE(F8:F27),0)","v":8},null,{"$f":"VLOOKUP(I28,'Ordinal Ratings'!$J$6:$K$24,2,FALSE)","v":"Baa2"},{"$f":"ROUND(AVERAGE(I8:I27),0)","v":9},null,{"$f":"ROUND(AVERAGE(K8:K27),0)","v":2},null,{"$f":"VLOOKUP(N28,'Ordinal Ratings'!$F$6:$G$15,2,FALSE)","v":"A"},{"$f":"ROUND(AVERAGE(N8:N27),0)","v":3},null,{"$f":"AVERAGE(P8:P27)","v":0.86578947368421044},null,{"$f":"AVERAGE(R8:R27)","v":22596.105263157893}]
[]
[]
["(a)",{"$f":"'Electric Utility Data'!B51","v":"Issuer credit rating from www.standardandpoors.com (retrieved Oct. 3, 2020)."}]
["(b)",{"$f":"'Electric Utility Data'!B52","v":"Long-term rating from www.moodys.com (retrieved Oct. 3, 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'!B49","v":"The Value Line Investment Survey, Summary & Index (Oct. 9, 2020)."}]
[]
[]
["RISK MEASURES"]
[]
["NON-UTILITY GROUP"]
[null,null,null,null,"(a)",null,null,"(b)",null,null,"(c)",null,null,null,null,"(d)",null,"(c)"]
[null,null,null,null,"S&P",null,null,"Moody's",null,null,"Value Line",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Value Line"]
[null,null,null,null,"Corporate",null,null,"Issuer",null,null,"Safety",null,"Financial",null,null,null,null,"Market",null,null,null,null,"Credit Rating",null,null,null,"Safety",null,"Financial"]
[null,"Company","SYM",null," Rating",null,null,"Rating",null,null,"Rank",null,"Strength",null,null,"Beta",null,"Cap",null,null,null,null,"S&P",null,"Moody's",null,"Rank",null,"Strength",null,"Beta"]
[1,"Air Products & Chem.","APD",null,"A",{"$f":"VLOOKUP(E44,'Ordinal Ratings'!A$6:C$28,2,FALSE)","v":6},null,"A2",{"$f":"VLOOKUP(H44,'Ordinal Ratings'!I$6:K$25,2,FALSE)","v":6},null,1,null,"A++",{"$f":"VLOOKUP(M44,'Ordinal Ratings'!E$6:G$15,2,FALSE)","v":1},null,0.9,null,64200,null,null,"Non-Utility Group",null,{"$f":"E90","v":"A"},null,{"$f":"H90","v":"A2"},null,{"$f":"K90","v":1},null,{"$f":"M90","v":"A+"},null,{"$f":"P90","v":0.82777777777777761}]
[{"$f":"A44+1","v":2},"Amdocs Ltd.","DOX",null,"BBB",{"$f":"VLOOKUP(E45,'Ordinal Ratings'!A$6:C$28,2,FALSE)","v":9},null,"Baa2",{"$f":"VLOOKUP(H45,'Ordinal Ratings'!I$6:K$25,2,FALSE)","v":9},null,1,null,"A",{"$f":"VLOOKUP(M45,'Ordinal Ratings'!E$6:G$15,2,FALSE)","v":3},null,0.9,null,8200,null,null,"Utility Group",null,{"$f":"E28","v":"BBB+"},null,{"$f":"H28","v":"Baa2"},null,{"$f":"K28","v":2},null,{"$f":"M28","v":"A"},null,{"$f":"P28","v":0.86578947368421044}]
[{"$f":"A45+1","v":3},"Amgen","AMGN",null,"A-",{"$f":"VLOOKUP(E46,'Ordinal Ratings'!A$6:C$28,2,FALSE)","v":7},null,"Baa1",{"$f":"VLOOKUP(H46,'Ordinal Ratings'!I$6:K$25,2,FALSE)","v":8},null,1,null,"A++",{"$f":"VLOOKUP(M46,'Ordinal Ratings'!E$6:G$15,2,FALSE)","v":1},null,0.85,null,138000,null,null,"LGE/KU",null,"A-",null,"A3",null,{"$f":"AA9","v":2},null,{"$f":"AC9","v":"B++"},null,{"$f":"AE9","v":1.1000000000000001}]
[4,"Amphenol Corp.","APH",null,"BBB+",{"$f":"VLOOKUP(E47,'Ordinal Ratings'!A$6:C$28,2,FALSE)","v":8},null,"Baa1",{"$f":"VLOOKUP(H47,'Ordinal Ratings'!I$6:K$25,2,FALSE)","v":8},null,1,null,"A",{"$f":"VLOOKUP(M47,'Ordinal Ratings'!E$6:G$15,2,FALSE)","v":3},null,1,null,31900]
[5,"Apple Inc.","AAPL",null,"AA+",{"$f":"VLOOKUP(E48,'Ordinal Ratings'!A$6:C$28,2,FALSE)","v":2},null,"Aa1",{"$f":"VLOOKUP(H48,'Ordinal Ratings'!I$6:K$25,2,FALSE)","v":2},null,1,null,"A++",{"$f":"VLOOKUP(M48,'Ordinal Ratings'!E$6:G$15,2,FALSE)","v":1},null,0.9,null,2000000]
[6,"AT&T Inc.","T",null,"BBB",{"$f":"VLOOKUP(E49,'Ordinal Ratings'!A$6:C$28,2,FALSE)","v":9},null,"Baa2",{"$f":"VLOOKUP(H49,'Ordinal Ratings'!I$6:K$25,2,FALSE)","v":9},null,1,null,"A++",{"$f":"VLOOKUP(M49,'Ordinal Ratings'!E$6:G$15,2,FALSE)","v":1},null,0.85,null,212000]
[7,"Baxter Int'l Inc.","BAX",null,"A-",{"$f":"VLOOKUP(E50,'Ordinal Ratings'!A$6:C$28,2,FALSE)","v":7},null,"Baa1",{"$f":"VLOOKUP(H50,'Ordinal Ratings'!I$6:K$25,2,FALSE)","v":8},null,1,null,"A+",{"$f":"VLOOKUP(M50,'Ordinal Ratings'!E$6:G$15,2,FALSE)","v":2},null,0.8,null,42100]
[8,"Bristol-Myers Squibb","BMY",null,"A+",{"$f":"VLOOKUP(E51,'Ordinal Ratings'!A$6:C$28,2,FALSE)","v":5},null,"A2",{"$f":"VLOOKUP(H51,'Ordinal Ratings'!I$6:K$25,2,FALSE)","v":6},null,1,null,"A++",{"$f":"VLOOKUP(M51,'Ordinal Ratings'!E$6:G$15,2,FALSE)","v":1},null,0.85,null,130200]
[9,"Brown & Brown","BRO",null,"BBB-",{"$f":"VLOOKUP(E52,'Ordinal Ratings'!A$6:C$28,2,FALSE)","v":10},null,"Baa3",{"$f":"VLOOKUP(H52,'Ordinal Ratings'!I$6:K$25,2,FALSE)","v":10},null,1,null,"A",{"$f":"VLOOKUP(M52,'Ordinal Ratings'!E$6:G$15,2,FALSE)","v":3},null,0.95,null,12900]
[10,"Brown-Forman 'B'","BF/B",null,"A-",{"$f":"VLOOKUP(E53,'Ordinal Ratings'!A$6:C$28,2,FALSE)","v":7},null,"A1",{"$f":"VLOOKUP(H53,'Ordinal Ratings'!I$6:K$25,2,FALSE)","v":5},null,1,null,"A",{"$f":"VLOOKUP(M53,'Ordinal Ratings'!E$6:G$15,2,FALSE)","v":3},null,0.85,null,31000]
[11,"Church & Dwight","CHD",null,"BBB+",{"$f":"VLOOKUP(E54,'Ordinal Ratings'!A$6:C$28,2,FALSE)","v":8},null,"A3",{"$f":"VLOOKUP(H54,'Ordinal Ratings'!I$6:K$25,2,FALSE)","v":7},null,1,null,"A+",{"$f":"VLOOKUP(M54,'Ordinal Ratings'!E$6:G$15,2,FALSE)","v":2},null,0.65,null,23100]
[12,"Cisco Systems","CSCO",null,"AA-",{"$f":"VLOOKUP(E55,'Ordinal Ratings'!A$6:C$28,2,FALSE)","v":4},null,"A1",{"$f":"VLOOKUP(H55,'Ordinal Ratings'!I$6:K$25,2,FALSE)","v":5},null,1,null,"A++",{"$f":"VLOOKUP(M55,'Ordinal Ratings'!E$6:G$15,2,FALSE)","v":1},null,0.95,null,178000]
[13,"Coca-Cola","KO",null,"A+",{"$f":"VLOOKUP(E56,'Ordinal Ratings'!A$6:C$28,2,FALSE)","v":5},null,"A1",{"$f":"VLOOKUP(H56,'Ordinal Ratings'!I$6:K$25,2,FALSE)","v":5},null,1,null,"A++",{"$f":"VLOOKUP(M56,'Ordinal Ratings'!E$6:G$15,2,FALSE)","v":1},null,0.9,null,194000]
[14,"Colgate-Palmolive","CL",null,"AA-",{"$f":"VLOOKUP(E57,'Ordinal Ratings'!A$6:C$28,2,FALSE)","v":4},null,"Aa3",{"$f":"VLOOKUP(H57,'Ordinal Ratings'!I$6:K$25,2,FALSE)","v":4},null,1,null,"A+",{"$f":"VLOOKUP(M57,'Ordinal Ratings'!E$6:G$15,2,FALSE)","v":2},null,0.7,null,66200]
[15,"Comcast Corp.","CMCSA",null,"A-",{"$f":"VLOOKUP(E58,'Ordinal Ratings'!A$6:C$28,2,FALSE)","v":7},null,"A3",{"$f":"VLOOKUP(H58,'Ordinal Ratings'!I$6:K$25,2,FALSE)","v":7},null,1,null,"A+",{"$f":"VLOOKUP(M58,'Ordinal Ratings'!E$6:G$15,2,FALSE)","v":2},null,0.8,null,205000]
[16,"Commerce Bancshs.","CBSH",null,"A-",{"$f":"VLOOKUP(E59,'Ordinal Ratings'!A$6:C$28,2,FALSE)","v":7},null,"NR",{"$f":"VLOOKUP(H59,'Ordinal Ratings'!I$6:K$25,2,FALSE)","v":"--"},null,1,null,"A",{"$f":"VLOOKUP(M59,'Ordinal Ratings'!E$6:G$15,2,FALSE)","v":3},null,0.9,null,6700]
[17,"Costco Wholesale","COST",null,"A+",{"$f":"VLOOKUP(E60,'Ordinal Ratings'!A$6:C$28,2,FALSE)","v":5},null,"Aa3",{"$f":"VLOOKUP(H60,'Ordinal Ratings'!I$6:K$25,2,FALSE)","v":4},null,1,null,"A++",{"$f":"VLOOKUP(M60,'Ordinal Ratings'!E$6:G$15,2,FALSE)","v":1},null,0.65,null,142500]
[18,"CVS Health","CVS",null,"BBB",{"$f":"VLOOKUP(E61,'Ordinal Ratings'!A$6:C$28,2,FALSE)","v":9},null,"Baa2",{"$f":"VLOOKUP(H61,'Ordinal Ratings'!I$6:K$25,2,FALSE)","v":9},null,1,null,"A+",{"$f":"VLOOKUP(M61,'Ordinal Ratings'!E$6:G$15,2,FALSE)","v":2},null,0.9,null,81300]
[19,"Danaher Corp.","DHR",null,"BBB+",{"$f":"VLOOKUP(E62,'Ordinal Ratings'!A$6:C$28,2,FALSE)","v":8},null,"Baa1",{"$f":"VLOOKUP(H62,'Ordinal Ratings'!I$6:K$25,2,FALSE)","v":8},null,1,null,"A+",{"$f":"VLOOKUP(M62,'Ordinal Ratings'!E$6:G$15,2,FALSE)","v":2},null,0.85,null,149000]
[20,"Gen'l Mills","GIS",null,"BBB",{"$f":"VLOOKUP(E63,'Ordinal Ratings'!A$6:C$28,2,FALSE)","v":9},null,"Baa2",{"$f":"VLOOKUP(H63,'Ordinal Ratings'!I$6:K$25,2,FALSE)","v":9},null,1,null,"A+",{"$f":"VLOOKUP(M63,'Ordinal Ratings'!E$6:G$15,2,FALSE)","v":2},null,0.65,null,37900]
[21,"Hormel Foods","HRL",null,"A",{"$f":"VLOOKUP(E64,'Ordinal Ratings'!A$6:C$28,2,FALSE)","v":6},null,"A1",{"$f":"VLOOKUP(H64,'Ordinal Ratings'!I$6:K$25,2,FALSE)","v":5},null,1,null,"A+",{"$f":"VLOOKUP(M64,'Ordinal Ratings'!E$6:G$15,2,FALSE)","v":2},null,0.55000000000000004,null,25900]
[22,"Intel Corp.","INTC",null,"A+",{"$f":"VLOOKUP(E65,'Ordinal Ratings'!A$6:C$28,2,FALSE)","v":5},null,"A1",{"$f":"VLOOKUP(H65,'Ordinal Ratings'!I$6:K$25,2,FALSE)","v":5},null,1,null,"A++",{"$f":"VLOOKUP(M65,'Ordinal Ratings'!E$6:G$15,2,FALSE)","v":1},null,0.85,null,210000]
[23,"Int'l Flavors & Frag.","IFF",null,"BBB",{"$f":"VLOOKUP(E66,'Ordinal Ratings'!A$6:C$28,2,FALSE)","v":9},null,"Baa3",{"$f":"VLOOKUP(H66,'Ordinal Ratings'!I$6:K$25,2,FALSE)","v":10},null,1,null,"A+",{"$f":"VLOOKUP(M66,'Ordinal Ratings'!E$6:G$15,2,FALSE)","v":2},null,0.9,null,13200]
[24,"Johnson & Johnson","JNJ",null,"AAA",{"$f":"VLOOKUP(E67,'Ordinal Ratings'!A$6:C$28,2,FALSE)","v":1},null,"Aaa",{"$f":"VLOOKUP(H67,'Ordinal Ratings'!I$6:K$25,2,FALSE)","v":1},null,1,null,"A++",{"$f":"VLOOKUP(M67,'Ordinal Ratings'!E$6:G$15,2,FALSE)","v":1},null,0.85,null,388000]
[25,"Kellogg","K",null,"BBB",{"$f":"VLOOKUP(E68,'Ordinal Ratings'!A$6:C$28,2,FALSE)","v":9},null,"Baa2",{"$f":"VLOOKUP(H68,'Ordinal Ratings'!I$6:K$25,2,FALSE)","v":9},null,1,null,"A+",{"$f":"VLOOKUP(M68,'Ordinal Ratings'!E$6:G$15,2,FALSE)","v":2},null,0.65,null,22700]
[26,"Kimberly-Clark","KMB",null,"A",{"$f":"VLOOKUP(E69,'Ordinal Ratings'!A$6:C$28,2,FALSE)","v":6},null,"A2",{"$f":"VLOOKUP(H69,'Ordinal Ratings'!I$6:K$25,2,FALSE)","v":6},null,1,null,"A+",{"$f":"VLOOKUP(M69,'Ordinal Ratings'!E$6:G$15,2,FALSE)","v":2},null,0.75,null,51900]
[27,"Lilly (Eli)","LLY",null,"A+",{"$f":"VLOOKUP(E70,'Ordinal Ratings'!A$6:C$28,2,FALSE)","v":5},null,"A2",{"$f":"VLOOKUP(H70,'Ordinal Ratings'!I$6:K$25,2,FALSE)","v":6},null,1,null,"A++",{"$f":"VLOOKUP(M70,'Ordinal Ratings'!E$6:G$15,2,FALSE)","v":1},null,0.75,null,145000]
[28,"Lockheed Martin","LMT",null,"A-",{"$f":"VLOOKUP(E71,'Ordinal Ratings'!A$6:C$28,2,FALSE)","v":7},null,"A3",{"$f":"VLOOKUP(H71,'Ordinal Ratings'!I$6:K$25,2,FALSE)","v":7},null,1,null,"A++",{"$f":"VLOOKUP(M71,'Ordinal Ratings'!E$6:G$15,2,FALSE)","v":1},null,0.95,null,110000]
[29,"Marsh & McLennan","MMC",null,"A-",{"$f":"VLOOKUP(E72,'Ordinal Ratings'!A$6:C$28,2,FALSE)","v":7},null,"Baa1",{"$f":"VLOOKUP(H72,'Ordinal Ratings'!I$6:K$25,2,FALSE)","v":8},null,1,null,"A",{"$f":"VLOOKUP(M72,'Ordinal Ratings'!E$6:G$15,2,FALSE)","v":3},null,0.95,null,58000]
[30,"McCormick & Co.","MKC",null,"BBB",{"$f":"VLOOKUP(E73,'Ordinal Ratings'!A$6:C$28,2,FALSE)","v":9},null,"Baa2",{"$f":"VLOOKUP(H73,'Ordinal Ratings'!I$6:K$25,2,FALSE)","v":9},null,1,null,"A+",{"$f":"VLOOKUP(M73,'Ordinal Ratings'!E$6:G$15,2,FALSE)","v":2},null,0.85,null,24200]
[31,"McDonald's Corp.","MCD",null,"BBB+",{"$f":"VLOOKUP(E74,'Ordinal Ratings'!A$6:C$28,2,FALSE)","v":8},null,"Baa1",{"$f":"VLOOKUP(H74,'Ordinal Ratings'!I$6:K$25,2,FALSE)","v":8},null,1,null,"A++",{"$f":"VLOOKUP(M74,'Ordinal Ratings'!E$6:G$15,2,FALSE)","v":1},null,0.95,null,152000]
[32,"Merck & Co.","MRK",null,"AA-",{"$f":"VLOOKUP(E75,'Ordinal Ratings'!A$6:C$28,2,FALSE)","v":4},null,"A1",{"$f":"VLOOKUP(H75,'Ordinal Ratings'!I$6:K$25,2,FALSE)","v":5},null,1,null,"A++",{"$f":"VLOOKUP(M75,'Ordinal Ratings'!E$6:G$15,2,FALSE)","v":1},null,0.9,null,210000]
[33,"Microsoft Corp.","MSFT",null,"AAA",{"$f":"VLOOKUP(E76,'Ordinal Ratings'!A$6:C$28,2,FALSE)","v":1},null,"Aaa",{"$f":"VLOOKUP(H76,'Ordinal Ratings'!I$6:K$25,2,FALSE)","v":1},null,1,null,"A++",{"$f":"VLOOKUP(M76,'Ordinal Ratings'!E$6:G$15,2,FALSE)","v":1},null,0.9,null,1543000]
[34,"Northrop Grumman","NOC",null,"BBB",{"$f":"VLOOKUP(E77,'Ordinal Ratings'!A$6:C$28,2,FALSE)","v":9},null,"Baa1",{"$f":"VLOOKUP(H77,'Ordinal Ratings'!I$6:K$25,2,FALSE)","v":8},null,1,null,"A++",{"$f":"VLOOKUP(M77,'Ordinal Ratings'!E$6:G$15,2,FALSE)","v":1},null,0.85,null,57400]
[35,"Oracle Corp.","ORCL",null,"A",{"$f":"VLOOKUP(E78,'Ordinal Ratings'!A$6:C$28,2,FALSE)","v":6},null,"A3",{"$f":"VLOOKUP(H78,'Ordinal Ratings'!I$6:K$25,2,FALSE)","v":7},null,1,null,"A++",{"$f":"VLOOKUP(M78,'Ordinal Ratings'!E$6:G$15,2,FALSE)","v":1},null,0.85,null,170000]
[36,"PepsiCo, Inc.","PEP",null,"A+",{"$f":"VLOOKUP(E79,'Ordinal Ratings'!A$6:C$28,2,FALSE)","v":5},null,"A1",{"$f":"VLOOKUP(H79,'Ordinal Ratings'!I$6:K$25,2,FALSE)","v":5},null,1,null,"A++",{"$f":"VLOOKUP(M79,'Ordinal Ratings'!E$6:G$15,2,FALSE)","v":1},null,0.8,null,185000]
[37,"Pfizer, Inc.","PFE",null,"AA-",{"$f":"VLOOKUP(E80,'Ordinal Ratings'!A$6:C$28,2,FALSE)","v":4},null,"A1",{"$f":"VLOOKUP(H80,'Ordinal Ratings'!I$6:K$25,2,FALSE)","v":5},null,1,null,"A++",{"$f":"VLOOKUP(M80,'Ordinal Ratings'!E$6:G$15,2,FALSE)","v":1},null,0.85,null,200000]
[38,"Procter & Gamble","PG",null,"AA-",{"$f":"VLOOKUP(E81,'Ordinal Ratings'!A$6:C$28,2,FALSE)","v":4},null,"Aa3",{"$f":"VLOOKUP(H81,'Ordinal Ratings'!I$6:K$25,2,FALSE)","v":4},null,1,null,"A++",{"$f":"VLOOKUP(M81,'Ordinal Ratings'!E$6:G$15,2,FALSE)","v":1},null,0.75,null,343000]
[39,"Public Storage","PSA",null,"A",{"$f":"VLOOKUP(E82,'Ordinal Ratings'!A$6:C$28,2,FALSE)","v":6},null,"A2",{"$f":"VLOOKUP(H82,'Ordinal Ratings'!I$6:K$25,2,FALSE)","v":6},null,1,null,"A+",{"$f":"VLOOKUP(M82,'Ordinal Ratings'!E$6:G$15,2,FALSE)","v":2},null,0.85,null,37800]
[40,"Texas Instruments","TXN",null,"A+",{"$f":"VLOOKUP(E83,'Ordinal Ratings'!A$6:C$28,2,FALSE)","v":5},null,"A1",{"$f":"VLOOKUP(H83,'Ordinal Ratings'!I$6:K$25,2,FALSE)","v":5},null,1,null,"A++",{"$f":"VLOOKUP(M83,'Ordinal Ratings'!E$6:G$15,2,FALSE)","v":1},null,0.9,null,127000]
[41,"Travelers Cos.","TRV",null,"A",{"$f":"VLOOKUP(E84,'Ordinal Ratings'!A$6:C$28,2,FALSE)","v":6},null,"A2",{"$f":"VLOOKUP(H84,'Ordinal Ratings'!I$6:K$25,2,FALSE)","v":6},null,1,null,"A++",{"$f":"VLOOKUP(M84,'Ordinal Ratings'!E$6:G$15,2,FALSE)","v":1},null,1,null,29100]
[42,"United Parcel Serv.","UPS",null,"A-",{"$f":"VLOOKUP(E85,'Ordinal Ratings'!A$6:C$28,2,FALSE)","v":7},null,"A2",{"$f":"VLOOKUP(H85,'Ordinal Ratings'!I$6:K$25,2,FALSE)","v":6},null,1,null,"A+",{"$f":"VLOOKUP(M85,'Ordinal Ratings'!E$6:G$15,2,FALSE)","v":2},null,0.8,null,138000]
[43,"Verizon Communic.","VZ",null,"BBB+",{"$f":"VLOOKUP(E86,'Ordinal Ratings'!A$6:C$28,2,FALSE)","v":8},null,"Baa1",{"$f":"VLOOKUP(H86,'Ordinal Ratings'!I$6:K$25,2,FALSE)","v":8},null,1,null,"A++",{"$f":"VLOOKUP(M86,'Ordinal Ratings'!E$6:G$15,2,FALSE)","v":1},null,0.65,null,245000]
[44,"Walmart Inc.","WMT",null,"AA",{"$f":"VLOOKUP(E87,'Ordinal Ratings'!A$6:C$28,2,FALSE)","v":3},null,"Aa2",{"$f":"VLOOKUP(H87,'Ordinal Ratings'!I$6:K$25,2,FALSE)","v":3},null,1,null,"A++",{"$f":"VLOOKUP(M87,'Ordinal Ratings'!E$6:G$15,2,FALSE)","v":1},null,0.55000000000000004,null,367000]
[45,"Waste Management","WM",null,"A-",{"$f":"VLOOKUP(E88,'Ordinal Ratings'!A$6:C$28,2,FALSE)","v":7},null,"Baa1",{"$f":"VLOOKUP(H88,'Ordinal Ratings'!I$6:K$25,2,FALSE)","v":8},null,1,null,"A",{"$f":"VLOOKUP(M88,'Ordinal Ratings'!E$6:G$15,2,FALSE)","v":3},null,0.8,null,47200," "]
[{"$f":"A88+1","v":46}]
[null,"Average",null,null,{"$f":"VLOOKUP(F90,'Ordinal Ratings'!$B$6:$C$26,2,FALSE)","v":"A"},{"$f":"ROUND(AVERAGE(F44:F88),0)","v":6},null,{"$f":"VLOOKUP(I90,'Ordinal Ratings'!$J$6:$K$26,2,FALSE)","v":"A2"},{"$f":"ROUND(AVERAGE(I44:I88),0)","v":6},null,{"$f":"AVERAGE(K44:K88)","v":1},null,{"$f":"VLOOKUP(N90,'Ordinal Ratings'!$F$6:$G$26,2,FALSE)","v":"A+"},{"$f":"ROUND(AVERAGE(N44:N88),0)","v":2},null,{"$f":"AVERAGE(P44:P88)","v":0.82777777777777761},null,{"$f":"AVERAGE(R44:R88)","v":192324.44444444444}]
[]
[]
["(a)","www.standardandpoors.com (retrieved Oct. 3, 2020)."]
["(b)","www.moodys.com (retrieved Oct. 3, 2020)."]
["(c)","The Value Line Investment Survey (various editions as of Oct. 9, 2020)."]
["(d)",{"$f":"'Electric Utility Data'!B49","v":"The Value Line Investment Survey, Summary & Index (Oct. 9, 2020)."}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MIN(P44:P88)","v":0.55000000000000004}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(P44:P88)","v":1}]

{"sheet":"Results","index":3,"n_rows":21,"n_cols":7,"rows_kept":21,"cut":false,"hidden":false,"merged":[[13,2,14,3],[13,4,14,4],[13,5,14,5],[13,6,14,6],[11,2,12,3],[11,4,12,4],[11,5,12,5],[11,6,12,6]]}
[]
[]
[null,"SUMMARY OF RESULTS"]
[]
[null,null,null,null,"Average","Median","Midpoint"]
[null,null,"DCF"]
[null,null,"Value Line",null,{"$f":"'2'!E8","v":8.7974202943010754E-2},{"$f":"MEDIAN('4 (3)'!N8:N26)","v":8.5959980684097076E-2},{"$f":"'4 (3)'!D29","v":0.10226689727530544}]
[null,null,"IBES",null,{"$f":"'2'!E9","v":9.1612140144956888E-2},{"$f":"MEDIAN('4 (3)'!O8:O26)","v":9.2080623957540603E-2},{"$f":"'4 (3)'!F29","v":9.2587419792848388E-2}]
[null,null,"Zacks",null,{"$f":"'2'!E10","v":9.090257852429881E-2},{"$f":"MEDIAN('4 (3)'!P8:P26)","v":9.2715786866518629E-2},{"$f":"'4 (3)'!H29","v":9.6961721496932496E-2}]
[null,null,"Internal br + sv",null,{"$f":"'2'!E11","v":8.2728052201400032E-2},{"$f":"MEDIAN('4 (3)'!Q8:Q26)","v":7.8747433219639729E-2},{"$f":"'4 (3)'!J29","v":8.9119652399160962E-2}]
[null,null,"     Average",null,{"$f":"AVERAGE(E7:E10)","v":8.8304243453416614E-2},{"$f":"AVERAGE(F7:F10)","v":8.7375956181949016E-2},{"$f":"AVERAGE(G7:G10)","v":9.5233922741061822E-2}]
[null,null,"CAPM",null,{"$f":"'2'!E13","v":0.10691921052631581},{"$f":"MEDIAN('6'!Q9:Q27)","v":0.10781499999999999},{"$f":"'2'!G13","v":0.1070875}]
[]
[null,null,"Empirical CAPM",null,{"$f":"'2'!E15","v":0.11033151315789473},{"$f":"MEDIAN('7'!V10:V28)","v":0.10925875},{"$f":"'2'!G15","v":0.11026562500000001}]
[]
[null,null,"Utility Risk Premium"]
[null,null,"Current Bond Yields",null,{"$f":"'2'!E18:G18","v":9.2728900000000003E-2},{"$f":"E17","v":9.2728900000000003E-2},{"$f":"E17","v":9.2728900000000003E-2}]
[null,null,"Projected Bond Yield",null,{"$f":"'2'!E19:G19","v":0.10224738},{"$f":"E18","v":0.10224738},{"$f":"E18","v":0.10224738}]
[null,null,"     Average",null,{"$f":"AVERAGE(E17:E18)","v":9.7488140000000001E-2},{"$f":"AVERAGE(F17:F18)","v":9.7488140000000001E-2},{"$f":"AVERAGE(G17:G18)","v":9.7488140000000001E-2}]
[null,null,"Expected Earnings",null,{"$f":"'2'!E21","v":0.10366144498207006},{"$f":"MEDIAN('9'!N8:N26)","v":0.10657079164760783},{"$f":"'2'!G21","v":0.1085757188547383}]
[null,null,"Indicated ROE",null,{"$f":"AVERAGE(E11,E12,E14,E19,E20)","v":0.10134091042393945},{"$f":"AVERAGE(F11,F12,F14,F19,F20)","v":0.10170172756591137},{"$f":"AVERAGE(G11,G12,G14,G19,G20)","v":0.10373018131916004}]

{"sheet":"Fig. 1","index":4,"n_rows":689,"n_cols":9,"rows_kept":689,"cut":false,"hidden":false,"merged":[]}
["Date","Total Assets"]
["2007-08-01",870261,{"$f":"B2/1000","v":870.26099999999997}]
["2007-08-08",865453,{"$f":"B3/1000","v":865.45299999999997}]
["2007-08-15",864931,864.93100000000004]
["2007-08-22",862775,862.77499999999998]
["2007-08-29",872873,872.87300000000005]
["2007-09-05",871156,871.15599999999995]
["2007-09-12",886314,886.31399999999996]
["2007-09-19",867732,867.73199999999997]
["2007-09-26",889900,889.9]
["2007-10-03",869051,869.05100000000004]
["2007-10-10",886363,886.36300000000006]
["2007-10-17",869509,869.50900000000001]
["2007-10-24",881395,881.39499999999998]
["2007-10-31",883385,883.38499999999999]
["2007-11-07",885724,885.72400000000005]
["2007-11-14",889537,889.53700000000003]
["2007-11-21",891028,891.02800000000002]
["2007-11-28",879417,879.41700000000003]
["2007-12-05",882764,882.76400000000001]
["2007-12-12",881750,881.75]
["2007-12-19",887983,887.98299999999995]
["2007-12-26",890662,890.66200000000003]
["2008-01-02",922187,922.18700000000001]
["2008-01-09",880754,880.75400000000002,null,null,null,null,null,"https://fred.stlouisfed.org/series/WALCL"]
["2008-01-16",893581,893.58100000000002]
["2008-01-23",877253,877.25300000000004]
["2008-01-30",900264,900.26400000000001]
["2008-02-06",871022,871.02200000000005]
["2008-02-13",883005,883.005]
["2008-02-20",878949,878.94899999999996]
["2008-02-27",893825,893.82500000000005]
["2008-03-05",881208,881.20799999999997]
["2008-03-12",896565,896.56500000000005]
["2008-03-19",888646,888.64599999999996]
["2008-03-26",893965,893.96500000000003]
["2008-04-02",883708,883.70799999999997]
["2008-04-09",893029,893.029]
["2008-04-16",881904,881.904]
["2008-04-23",885781,885.78099999999995]
["2008-04-30",888131,888.13099999999997]
["2008-05-07",889228,889.22799999999995]
["2008-05-14",880175,880.17499999999995]
["2008-05-21",898487,898.48699999999997]
["2008-05-28",904054,904.05399999999997]
["2008-06-04",895939,895.93899999999996]
["2008-06-11",890610,890.61]
["2008-06-18",902304,902.30399999999997]
["2008-06-25",892713,892.71299999999997]
["2008-07-02",902962,902.96199999999999]
["2008-07-09",898034,898.03399999999999]
["2008-07-16",910681,910.68100000000004]
["2008-07-23",899665,899.66499999999996]
["2008-07-30",918625,918.625]
["2008-08-06",901710,901.71]
["2008-08-13",914632,914.63199999999995]
["2008-08-20",898611,898.61099999999999]
["2008-08-27",909982,909.98199999999997]
["2008-09-03",905253,905.25300000000004]
["2008-09-10",925725,925.72500000000002]
["2008-09-17",995093,995.09299999999996]
["2008-09-24",1211825,1211.825]
["2008-10-01",1503989,1503.989]
["2008-10-08",1591587,1591.587]
["2008-10-15",1770809,1770.809]
["2008-10-22",1802602,1802.6020000000001]
["2008-10-29",1969086,{"$f":"B67/1000","v":1969.086}]
["2008-11-05",2074205,2074.2049999999999]
["2008-11-12",2212852,2212.8519999999999]
["2008-11-19",2187137,2187.1370000000002]
["2008-11-26",2106117,2106.1170000000002]
["2008-12-03",2136924,2136.924]
["2008-12-10",2250012,2250.0120000000002]
["2008-12-17",2254983,2254.9830000000002]
["2008-12-24",2232311,2232.3110000000001]
["2008-12-31",2239457,2239.4569999999999]
["2009-01-07",2121439,2121.4389999999999]
["2009-01-14",2049714,2049.7139999999999]
["2009-01-21",2037112,2037.1120000000001]
["2009-01-28",1927082,1927.0820000000001]
["2009-02-04",1851437,1851.4369999999999]
["2009-02-11",1843400,1843.4]
["2009-02-18",1915562,1915.5619999999999]
["2009-02-25",1916115,1916.115]
["2009-03-04",1901317,1901.317]
["2009-03-11",1899514,1899.5139999999999]
["2009-03-18",2066942,2066.942]
["2009-03-25",2071556,2071.556]
["2009-04-01",2078936,2078.9360000000001]
["2009-04-08",2088573,2088.5729999999999]
["2009-04-15",2186498,2186.498]
["2009-04-22",2196812,2196.8119999999999]
["2009-04-29",2066712,2066.712]
["2009-05-06",2079758,2079.7579999999998]
["2009-05-13",2196351,2196.3510000000001]
["2009-05-20",2181632,2181.6320000000001]
["2009-05-27",2080115,2080.1149999999998]
["2009-06-03",2077695,2077.6950000000002]
["2009-06-10",2052297,2052.297]
["2009-06-17",2072527,2072.527]
["2009-06-24",2025571,2025.5709999999999]
["2009-07-01",2005627,2005.627]
["2009-07-08",1992740,1992.74]
["2009-07-15",2072451,2072.451]
["2009-07-22",2039001,2039.001]
["2009-07-29",2000547,2000.547]
["2009-08-05",1989203,1989.203]
["2009-08-12",2014899,2014.8989999999999]
["2009-08-19",2060641,2060.6410000000001]
["2009-08-26",2074902,2074.902]
["2009-09-02",2083720,2083.7199999999998]
["2009-09-09",2087946,2087.9459999999999]
["2009-09-16",2139783,2139.7829999999999]
["2009-09-23",2158631,2158.6309999999999]
["2009-09-30",2141020,2141.02]
["2009-10-07",2138086,2138.0859999999998]
["2009-10-14",2192787,2192.7869999999998]
["2009-10-21",2201119,2201.1190000000001]
["2009-10-28",2161537,2161.5369999999998]
["2009-11-04",2165067,2165.067]
["2009-11-11",2135035,2135.0349999999999]
["2009-11-18",2208721,2208.721]
["2009-11-25",2206359,2206.3589999999999]
["2009-12-02",2204074,2204.0740000000001]
["2009-12-09",2186383,2186.3829999999998]
["2009-12-16",2235763,2235.7629999999999]
["2009-12-23",2235803,2235.8029999999999]
["2009-12-30",2234067,2234.067]
["2010-01-06",2235304,2235.3040000000001]
["2010-01-13",2291700,2291.6999999999998]
["2010-01-20",2251806,{"$f":"B131/1000","v":2251.806}]
["2010-01-27",2246886,2246.886]
["2010-02-03",2249319,2249.319]
["2010-02-10",2256679,2256.6790000000001]
["2010-02-17",2277574,2277.5740000000001]
["2010-02-24",2286127,2286.127]
["2010-03-03",2280147,2280.1469999999999]
["2010-03-10",2282474,2282.4740000000002]
["2010-03-17",2307997,2307.9969999999998]
["2010-03-24",2313149,2313.1489999999999]
["2010-03-31",2307150,2307.15]
["2010-04-07",2307575,2307.5749999999998]
["2010-04-14",2339345,2339.3449999999998]
["2010-04-21",2337556,2337.556]
["2010-04-28",2330472,2330.4720000000002]
["2010-05-05",2326164,2326.1640000000002]
["2010-05-12",2336103,2336.1030000000001]
["2010-05-19",2350890,2350.89]
["2010-05-26",2334041,2334.0410000000002]
["2010-06-02",2336216,2336.2159999999999]
["2010-06-09",2331529,2331.529]
["2010-06-16",2344316,2344.3159999999998]
["2010-06-23",2344497,2344.4969999999998]
["2010-06-30",2330851,2330.8510000000001]
["2010-07-07",2332017,2332.0169999999998]
["2010-07-14",2340717,2340.7170000000001]
["2010-07-21",2332322,2332.3220000000001]
["2010-07-28",2325298,2325.2979999999998]
["2010-08-04",2326479,2326.4789999999998]
["2010-08-11",2327533,2327.5329999999999]
["2010-08-18",2313662,2313.6619999999998]
["2010-08-25",2301015,2301.0149999999999]
["2010-09-01",2301996,2301.9960000000001]
["2010-09-08",2305802,2305.8020000000001]
["2010-09-15",2296079,2296.0790000000002]
["2010-09-22",2307171,2307.1709999999998]
["2010-09-29",2298691,2298.6909999999998]
["2010-10-06",2308092,2308.0920000000001]
["2010-10-13",2309885,2309.8850000000002]
["2010-10-20",2305227,2305.2269999999999]
["2010-10-27",2295392,2295.3919999999998]
["2010-11-03",2300353,2300.3530000000001]
["2010-11-10",2312768,2312.768]
["2010-11-17",2314757,2314.7570000000001]
["2010-11-24",2346001,2346.0010000000002]
["2010-12-01",2346920,2346.92]
["2010-12-08",2382294,2382.2939999999999]
["2010-12-15",2385754,2385.7539999999999]
["2010-12-22",2427921,2427.9209999999998]
["2010-12-29",2420570,2420.5700000000002]
["2011-01-05",2436064,2436.0639999999999]
["2011-01-12",2468131,2468.1309999999999]
["2011-01-19",2425164,2425.1640000000002]
["2011-01-26",2443527,2443.527]
["2011-02-02",2469419,2469.4189999999999]
["2011-02-09",2500481,2500.4810000000002]
["2011-02-16",2508868,2508.8679999999999]
["2011-02-23",2533221,2533.221]
["2011-03-02",2545119,2545.1190000000001]
["2011-03-09",2577076,2577.076]
["2011-03-16",2583046,2583.0459999999998]
["2011-03-23",2601341,2601.3409999999999]
["2011-03-30",2622523,2622.5230000000001]
["2011-04-06",2648676,2648.6759999999999]
["2011-04-13",2665408,{"$f":"B195/1000","v":2665.4079999999999}]
["2011-04-20",2685782,2685.7820000000002]
["2011-04-27",2690985,2690.9850000000001]
["2011-05-04",2718757,2718.7570000000001]
["2011-05-11",2744498,2744.498]
["2011-05-18",2758009,2758.009]
["2011-05-25",2774996,2774.9960000000001]
["2011-06-01",2788723,2788.723]
["2011-06-08",2811206,2811.2060000000001]
["2011-06-15",2827549,2827.549]
["2011-06-22",2856403,2856.4029999999998]
["2011-06-29",2865251,2865.2510000000002]
["2011-07-06",2870103,2870.1030000000001]
["2011-07-13",2878074,2878.0740000000001]
["2011-07-20",2871301,2871.3009999999999]
["2011-07-27",2863576,2863.576]
["2011-08-03",2867215,2867.2150000000001]
["2011-08-10",2872423,2872.4229999999998]
["2011-08-17",2857906,2857.9059999999999]
["2011-08-24",2859433,2859.433]
["2011-08-31",2853888,2853.8879999999999]
["2011-09-07",2858660,2858.66]
["2011-09-14",2863540,2863.54]
["2011-09-21",2857747,2857.7469999999998]
["2011-09-28",2850921,2850.9209999999998]
["2011-10-05",2859701,2859.701]
["2011-10-12",2860822,2860.8220000000001]
["2011-10-19",2852390,2852.39]
["2011-10-26",2845685,2845.6849999999999]
["2011-11-02",2822034,2822.0340000000001]
["2011-11-09",2839786,2839.7860000000001]
["2011-11-16",2831576,2831.576]
["2011-11-23",2821980,2821.98]
["2011-11-30",2814235,2814.2350000000001]
["2011-12-07",2820691,2820.6909999999998]
["2011-12-14",2902488,2902.4879999999998]
["2011-12-21",2916085,2916.085]
["2011-12-28",2926095,2926.0949999999998]
["2012-01-04",2917689,2917.6889999999999]
["2012-01-11",2899149,2899.1489999999999]
["2012-01-18",2919423,2919.4229999999998]
["2012-01-25",2919545,2919.5450000000001]
["2012-02-01",2924947,2924.9470000000001]
["2012-02-08",2928275,2928.2750000000001]
["2012-02-15",2937893,2937.893]
["2012-02-22",2932813,2932.8130000000001]
["2012-02-29",2925722,2925.7220000000002]
["2012-03-07",2884747,2884.7469999999998]
["2012-03-14",2893560,2893.56]
["2012-03-21",2892646,2892.6460000000002]
["2012-03-28",2878137,2878.1370000000002]
["2012-04-04",2865478,2865.4780000000001]
["2012-04-11",2867200,2867.2]
["2012-04-18",2875470,2875.47]
["2012-04-25",2866561,2866.5610000000001]
["2012-05-02",2864280,2864.28]
["2012-05-09",2864150,2864.15]
["2012-05-16",2850984,2850.9839999999999]
["2012-05-23",2859495,2859.4949999999999]
["2012-05-30",2842654,2842.654]
["2012-06-06",2852018,2852.018]
["2012-06-13",2869071,2869.0709999999999]
["2012-06-20",2870846,2870.846]
["2012-06-27",2863547,2863.547]
["2012-07-04",2865858,{"$f":"B259/1000","v":2865.8580000000002}]
["2012-07-11",2866279,2866.279]
["2012-07-18",2855807,2855.8069999999998]
["2012-07-25",2846757,2846.7570000000001]
["2012-08-01",2851118,2851.1179999999999]
["2012-08-08",2856181,2856.181]
["2012-08-15",2833317,2833.317]
["2012-08-22",2825661,2825.6610000000001]
["2012-08-29",2812806,2812.806]
["2012-09-05",2822169,2822.1689999999999]
["2012-09-12",2823448,2823.4479999999999]
["2012-09-19",2821574,2821.5740000000001]
["2012-09-26",2804457,2804.4569999999999]
["2012-10-03",2808512,2808.5120000000002]
["2012-10-10",2811623,2811.623]
["2012-10-17",2846920,2846.92]
["2012-10-24",2840964,2840.9639999999999]
["2012-10-31",2823137,2823.1370000000002]
["2012-11-07",2830791,2830.7910000000002]
["2012-11-14",2877244,2877.2440000000001]
["2012-11-21",2871161,2871.1610000000001]
["2012-11-28",2851362,2851.3620000000001]
["2012-12-05",2859807,2859.8069999999998]
["2012-12-12",2917260,2917.26]
["2012-12-19",2920231,2920.2310000000002]
["2012-12-26",2907300,2907.3]
["2013-01-02",2917189,2917.1889999999999]
["2013-01-09",2928728,2928.7280000000001]
["2013-01-16",2963812,2963.8119999999999]
["2013-01-23",3011697,3011.6970000000001]
["2013-01-30",3008704,3008.7040000000002]
["2013-02-06",3014975,3014.9749999999999]
["2013-02-13",3074225,3074.2249999999999]
["2013-02-20",3095150,3095.15]
["2013-02-27",3090600,3090.6]
["2013-03-06",3108805,3108.8049999999998]
["2013-03-13",3165396,3165.3960000000002]
["2013-03-20",3206888,3206.8879999999999]
["2013-03-27",3202256,3202.2559999999999]
["2013-04-03",3215432,3215.4319999999998]
["2013-04-10",3227762,3227.7620000000002]
["2013-04-17",3295109,3295.1089999999999]
["2013-04-24",3318649,3318.6489999999999]
["2013-05-01",3317194,3317.194]
["2013-05-08",3324615,3324.6149999999998]
["2013-05-15",3354269,3354.2689999999998]
["2013-05-22",3398713,3398.7130000000002]
["2013-05-29",3385128,3385.1280000000002]
["2013-06-05",3400183,3400.183]
["2013-06-12",3410842,3410.8420000000001]
["2013-06-19",3470530,3470.53]
["2013-06-26",3478672,3478.672]
["2013-07-03",3492742,3492.7420000000002]
["2013-07-10",3504095,3504.0949999999998]
["2013-07-17",3537861,3537.8609999999999]
["2013-07-24",3574574,3574.5740000000001]
["2013-07-31",3571797,3571.797]
["2013-08-07",3585359,3585.3589999999999]
["2013-08-14",3646323,3646.3229999999999]
["2013-08-21",3645668,3645.6680000000001]
["2013-08-28",3644456,3644.4560000000001]
["2013-09-04",3654182,3654.1819999999998]
["2013-09-11",3662035,3662.0349999999999]
["2013-09-18",3722192,3722.192]
["2013-09-25",3734018,{"$f":"B323/1000","v":3734.018}]
["2013-10-02",3747387,3747.3870000000002]
["2013-10-09",3758663,3758.663]
["2013-10-16",3813599,3813.5990000000002]
["2013-10-23",3839033,3839.0329999999999]
["2013-10-30",3843396,3843.3960000000002]
["2013-11-06",3851623,3851.623]
["2013-11-13",3907424,3907.424]
["2013-11-20",3906620,3906.62]
["2013-11-27",3925876,3925.8760000000002]
["2013-12-04",3932626,3932.6260000000002]
["2013-12-11",3993955,3993.9549999999999]
["2013-12-18",4008062,4008.0619999999999]
["2013-12-25",4032575,4032.5749999999998]
["2014-01-01",4023640,4023.64]
["2014-01-08",4028185,4028.1849999999999]
["2014-01-15",4071528,4071.5279999999998]
["2014-01-22",4097914,4097.9139999999998]
["2014-01-29",4102138,4102.1379999999999]
["2014-02-05",4109285,4109.2849999999999]
["2014-02-12",4119474,4119.4740000000002]
["2014-02-19",4149224,4149.2240000000002]
["2014-02-26",4159972,4159.9719999999998]
["2014-03-05",4171762,4171.7619999999997]
["2014-03-12",4181361,4181.3609999999999]
["2014-03-19",4222081,4222.0810000000001]
["2014-03-26",4226971,4226.9709999999995]
["2014-04-02",4236441,4236.4409999999998]
["2014-04-09",4244188,4244.1880000000001]
["2014-04-16",4283967,4283.9669999999996]
["2014-04-23",4296339,4296.3389999999999]
["2014-04-30",4296049,4296.049]
["2014-05-07",4303143,4303.143]
["2014-05-14",4336649,4336.6490000000003]
["2014-05-21",4327560,4327.5600000000004]
["2014-05-28",4322654,4322.6540000000005]
["2014-06-04",4330917,4330.9170000000004]
["2014-06-11",4340904,4340.9040000000005]
["2014-06-18",4368168,4368.1679999999997]
["2014-06-25",4368348,4368.348]
["2014-07-02",4377031,4377.0309999999999]
["2014-07-09",4383401,4383.4009999999998]
["2014-07-16",4398201,4398.201]
["2014-07-23",4410746,4410.7460000000001]
["2014-07-30",4406637,4406.6369999999997]
["2014-08-06",4410111,4410.1109999999999]
["2014-08-13",4431923,4431.9229999999998]
["2014-08-20",4412924,4412.924]
["2014-08-27",4413736,4413.7359999999999]
["2014-09-03",4415587,4415.5870000000004]
["2014-09-10",4421408,4421.4080000000004]
["2014-09-17",4449588,4449.5879999999997]
["2014-09-24",4459050,4459.05]
["2014-10-01",4450260,4450.26]
["2014-10-08",4455403,4455.4030000000002]
["2014-10-15",4474360,4474.3599999999997]
["2014-10-22",4481616,4481.616]
["2014-10-29",4486754,4486.7539999999999]
["2014-11-05",4486585,4486.585]
["2014-11-12",4488895,4488.8950000000004]
["2014-11-19",4492759,4492.759]
["2014-11-26",4485931,4485.9309999999996]
["2014-12-03",4486190,4486.1899999999996]
["2014-12-10",4488865,4488.8649999999998]
["2014-12-17",4502247,{"$f":"B387/1000","v":4502.2470000000003}]
["2014-12-24",4509462,4509.4620000000004]
["2014-12-31",4497660,4497.66]
["2015-01-07",4499524,4499.5240000000003]
["2015-01-14",4516077,4516.0770000000002]
["2015-01-21",4512936,4512.9359999999997]
["2015-01-28",4500064,4500.0640000000003]
["2015-02-04",4500348,4500.348]
["2015-02-11",4501685,4501.6850000000004]
["2015-02-18",4496851,4496.8509999999997]
["2015-02-25",4486725,4486.7250000000004]
["2015-03-04",4487583,4487.5829999999996]
["2015-03-11",4489279,4489.2790000000005]
["2015-03-18",4495888,4495.8879999999999]
["2015-03-25",4480603,4480.6030000000001]
["2015-04-01",4481799,4481.799]
["2015-04-08",4483419,4483.4189999999999]
["2015-04-15",4485366,4485.366]
["2015-04-22",4489695,4489.6949999999997]
["2015-04-29",4471499,4471.4989999999998]
["2015-05-06",4472703,4472.7030000000004]
["2015-05-13",4501188,4501.1880000000001]
["2015-05-20",4480384,4480.384]
["2015-05-27",4463981,4463.9809999999998]
["2015-06-03",4465360,4465.3599999999997]
["2015-06-10",4468005,4468.0050000000001]
["2015-06-17",4487817,4487.817]
["2015-06-24",4495055,4495.0550000000003]
["2015-07-01",4479130,4479.13]
["2015-07-08",4481289,4481.2889999999998]
["2015-07-15",4493605,4493.6049999999996]
["2015-07-22",4500503,4500.5029999999997]
["2015-07-29",4485480,4485.4799999999996]
["2015-08-05",4486329,4486.3289999999997]
["2015-08-12",4489250,4489.25]
["2015-08-19",4487208,4487.2079999999996]
["2015-08-26",4475105,4475.1049999999996]
["2015-09-02",4475886,4475.8860000000004]
["2015-09-09",4478213,4478.2129999999997]
["2015-09-16",4487809,4487.8090000000002]
["2015-09-23",4497484,4497.4840000000004]
["2015-09-30",4484111,4484.1109999999999]
["2015-10-07",4486185,4486.1850000000004]
["2015-10-14",4504704,4504.7039999999997]
["2015-10-21",4501372,4501.3720000000003]
["2015-10-28",4489339,4489.3389999999999]
["2015-11-04",4489702,4489.7020000000002]
["2015-11-11",4492012,4492.0119999999997]
["2015-11-18",4486721,4486.7209999999995]
["2015-11-25",4477088,4477.0879999999997]
["2015-12-02",4478069,4478.0690000000004]
["2015-12-09",4480436,4480.4359999999997]
["2015-12-16",4489593,4489.5929999999998]
["2015-12-23",4496523,4496.5230000000001]
["2015-12-30",4486587,4486.5870000000004]
["2016-01-06",4486606,4486.6059999999998]
["2016-01-13",4501695,4501.6949999999997]
["2016-01-20",4488840,4488.84]
["2016-01-27",4482349,4482.3490000000002]
["2016-02-03",4483495,4483.4949999999999]
["2016-02-10",4486278,4486.2780000000002]
["2016-02-17",4483629,4483.6289999999999]
["2016-02-24",4489796,4489.7960000000003]
["2016-03-02",4478485,4478.4849999999997]
["2016-03-09",4481083,{"$f":"B451/1000","v":4481.0829999999996}]
["2016-03-16",4486333,4486.3329999999996]
["2016-03-23",4492857,4492.857]
["2016-03-30",4482840,4482.84]
["2016-04-06",4484069,4484.0690000000004]
["2016-04-13",4499729,4499.7290000000003]
["2016-04-20",4490131,4490.1310000000003]
["2016-04-27",4474665,4474.665]
["2016-05-04",4477270,4477.2700000000004]
["2016-05-11",4478411,4478.4110000000001]
["2016-05-18",4473741,4473.741]
["2016-05-25",4461111,4461.1109999999999]
["2016-06-01",4461393,4461.393]
["2016-06-08",4463542,4463.5420000000004]
["2016-06-15",4472817,4472.817]
["2016-06-22",4482009,4482.009]
["2016-06-29",4466482,4466.482]
["2016-07-06",4470605,4470.6049999999996]
["2016-07-13",4472202,4472.2020000000002]
["2016-07-20",4480973,4480.973]
["2016-07-27",4464498,4464.4979999999996]
["2016-08-03",4466793,4466.7929999999997]
["2016-08-10",4468929,4468.9290000000001]
["2016-08-17",4466476,4466.4759999999997]
["2016-08-24",4473840,4473.84]
["2016-08-31",4457907,4457.9070000000002]
["2016-09-07",4459394,4459.3940000000002]
["2016-09-14",4481635,4481.6350000000002]
["2016-09-21",4473032,4473.0320000000002]
["2016-09-28",4452002,4452.0020000000004]
["2016-10-05",4459407,4459.4070000000002]
["2016-10-12",4457698,4457.6980000000003]
["2016-10-19",4467382,4467.3819999999996]
["2016-10-26",4454326,4454.326]
["2016-11-02",4453087,4453.0870000000004]
["2016-11-09",4455087,4455.0870000000004]
["2016-11-16",4453633,4453.6329999999998]
["2016-11-23",4465782,4465.7820000000002]
["2016-11-30",4446307,4446.3069999999998]
["2016-12-07",4448618,4448.6180000000004]
["2016-12-14",4470973,4470.973]
["2016-12-21",4469089,4469.0889999999999]
["2016-12-28",4451451,4451.451]
["2017-01-04",4453101,4453.1009999999997]
["2017-01-11",4452509,4452.509]
["2017-01-18",4460758,4460.7579999999998]
["2017-01-25",4452838,4452.8379999999997]
["2017-02-01",4453881,4453.8810000000003]
["2017-02-08",4456236,4456.2359999999999]
["2017-02-15",4454676,4454.6760000000004]
["2017-02-22",4468702,4468.7020000000002]
["2017-03-01",4458018,4458.018]
["2017-03-08",4459840,4459.84]
["2017-03-15",4469577,4469.5770000000002]
["2017-03-22",4478236,4478.2359999999999]
["2017-03-29",4469618,4469.6180000000004]
["2017-04-05",4474634,4474.634]
["2017-04-12",4484492,4484.4920000000002]
["2017-04-19",4479270,4479.2700000000004]
["2017-04-26",4470142,4470.1419999999998]
["2017-05-03",4471246,4471.2460000000001]
["2017-05-10",4473459,4473.4589999999998]
["2017-05-17",4467108,4467.1080000000002]
["2017-05-24",4470852,4470.8519999999999]
["2017-05-31",4459914,{"$f":"B515/1000","v":4459.9139999999998}]
["2017-06-07",4462443,4462.4430000000002]
["2017-06-14",4476269,4476.2690000000002]
["2017-06-21",4474257,4474.2569999999996]
["2017-06-28",4463347,4463.3469999999998]
["2017-07-05",4467272,4467.2719999999999]
["2017-07-12",4466702,4466.7020000000002]
["2017-07-19",4476903,4476.9030000000002]
["2017-07-26",4465284,4465.2839999999997]
["2017-08-02",4466846,4466.8459999999995]
["2017-08-09",4469083,4469.0829999999996]
["2017-08-16",4462871,4462.8710000000001]
["2017-08-23",4463837,4463.8370000000004]
["2017-08-30",4452360,4452.3599999999997]
["2017-09-06",4453474,4453.4740000000002]
["2017-09-13",4471174,4471.174]
["2017-09-20",4458576,4458.576]
["2017-09-27",4455661,4455.6610000000001]
["2017-10-04",4460422,4460.4219999999996]
["2017-10-11",4459415,4459.415]
["2017-10-18",4469723,4469.723]
["2017-10-25",4461117,4461.1170000000002]
["2017-11-01",4455887,4455.8869999999997]
["2017-11-08",4458552,4458.5519999999997]
["2017-11-15",4448289,4448.2889999999998]
["2017-11-22",4450615,4450.6149999999998]
["2017-11-29",4438592,4438.5919999999996]
["2017-12-06",4437148,4437.1480000000001]
["2017-12-13",4452726,4452.7259999999997]
["2017-12-20",4447470,4447.47]
["2017-12-27",4448680,4448.68]
["2018-01-03",4443718,4443.7179999999998]
["2018-01-10",4446062,4446.0619999999999]
["2018-01-17",4439145,4439.1450000000004]
["2018-01-24",4441317,4441.317]
["2018-01-31",4419225,4419.2250000000004]
["2018-02-07",4420745,4420.7449999999999]
["2018-02-14",4434863,4434.8630000000003]
["2018-02-21",4411660,4411.66]
["2018-02-28",4393401,4393.4009999999998]
["2018-03-07",4396097,4396.0969999999998]
["2018-03-14",4407258,4407.2579999999998]
["2018-03-21",4401222,4401.2219999999998]
["2018-03-28",4392198,4392.1980000000003]
["2018-04-04",4386104,4386.1040000000003]
["2018-04-11",4383684,4383.6840000000002]
["2018-04-18",4385903,4385.9030000000002]
["2018-04-25",4372886,4372.8860000000004]
["2018-05-02",4356129,4356.1289999999999]
["2018-05-09",4358207,4358.2070000000003]
["2018-05-16",4337609,4337.6090000000004]
["2018-05-23",4337301,4337.3010000000004]
["2018-05-30",4327519,4327.5190000000002]
["2018-06-06",4319191,4319.1909999999998]
["2018-06-13",4324906,4324.9059999999999]
["2018-06-20",4315896,4315.8959999999997]
["2018-06-27",4305491,4305.491]
["2018-07-04",4289764,4289.7640000000001]
["2018-07-11",4291201,4291.201]
["2018-07-18",4291615,4291.6149999999998]
["2018-07-25",4277681,4277.6809999999996]
["2018-08-01",4255653,4255.6530000000002]
["2018-08-08",4258030,4258.03]
["2018-08-15",4228924,4228.924]
["2018-08-22",4228818,{"$f":"B579/1000","v":4228.8180000000002}]
["2018-08-29",4218914,4218.9139999999998]
["2018-09-05",4208496,4208.4960000000001]
["2018-09-12",4210812,4210.8119999999999]
["2018-09-19",4208059,4208.0590000000002]
["2018-09-26",4192909,4192.9089999999997]
["2018-10-03",4174704,4174.7039999999997]
["2018-10-10",4176906,4176.9059999999999]
["2018-10-17",4175446,4175.4459999999999]
["2018-10-24",4173070,4173.07]
["2018-10-31",4139731,4139.7309999999998]
["2018-11-07",4141936,4141.9359999999997]
["2018-11-14",4145892,4145.8919999999998]
["2018-11-21",4106198,4106.1980000000003]
["2018-11-28",4097170,4097.17]
["2018-12-05",4086044,4086.0439999999999]
["2018-12-12",4088314,4088.3139999999999]
["2018-12-19",4084274,4084.2739999999999]
["2018-12-26",4075636,4075.636]
["2019-01-02",4058378,4058.3780000000002]
["2019-01-09",4056563,4056.5630000000001]
["2019-01-16",4050044,4050.0439999999999]
["2019-01-23",4047052,4047.0520000000001]
["2019-01-30",4039678,4039.6779999999999]
["2019-02-06",4026350,4026.35]
["2019-02-13",4028431,4028.431]
["2019-02-20",3981420,3981.42]
["2019-02-27",3974590,3974.59]
["2019-03-06",3969134,3969.134]
["2019-03-13",3971559,3971.5590000000002]
["2019-03-20",3962748,3962.748]
["2019-03-27",3955617,3955.6170000000002]
["2019-04-03",3935509,3935.509]
["2019-04-10",3936784,3936.7840000000001]
["2019-04-17",3931827,3931.8270000000002]
["2019-04-24",3928273,3928.2730000000001]
["2019-05-01",3889691,3889.6909999999998]
["2019-05-08",3892216,3892.2159999999999]
["2019-05-15",3864749,3864.7489999999998]
["2019-05-22",3860435,3860.4349999999999]
["2019-05-29",3851444,3851.444]
["2019-06-05",3847645,3847.645]
["2019-06-12",3849955,3849.9549999999999]
["2019-06-19",3844016,3844.0160000000001]
["2019-06-26",3826817,3826.817]
["2019-07-03",3813198,3813.1979999999999]
["2019-07-10",3815038,3815.038]
["2019-07-17",3808110,3808.11]
["2019-07-24",3803436,3803.4360000000001]
["2019-07-31",3779102,3779.1019999999999]
["2019-08-07",3781543,3781.5430000000001]
["2019-08-14",3786018,3786.018]
["2019-08-21",3764866,3764.866]
["2019-08-28",3759946,3759.9459999999999]
["2019-09-04",3761508,3761.5079999999998]
["2019-09-11",3769673,3769.6729999999998]
["2019-09-18",3844695,3844.6950000000002]
["2019-09-25",3857715,3857.7150000000001]
["2019-10-02",3945831,3945.8310000000001]
["2019-10-09",3949955,3949.9549999999999]
["2019-10-16",3966471,3966.471]
["2019-10-23",3968700,3968.7]
["2019-10-30",4019823,4019.8229999999999]
["2019-11-06",4039443,4039.4430000000002]
["2019-11-13",4047882,{"$f":"B643/1000","v":4047.8820000000001}]
["2019-11-20",4030249,4030.2489999999998]
["2019-11-27",4052875,4052.875]
["2019-12-04",4065696,4065.6959999999999]
["2019-12-11",4095491,4095.491]
["2019-12-18",4137052,4137.0519999999997]
["2019-12-25",4165591,4165.5910000000003]
["2020-01-01",4173626,4173.6260000000002]
["2020-01-08",4149544,4149.5439999999999]
["2020-01-15",4175850,4175.8500000000004]
["2020-01-22",4145912,4145.9120000000003]
["2020-01-29",4151630,4151.63]
["2020-02-05",4166707,4166.7070000000003]
["2020-02-12",4182689,4182.6890000000003]
["2020-02-19",4171570,4171.57]
["2020-02-26",4158637,4158.6369999999997]
["2020-03-04",4241507,4241.5069999999996]
["2020-03-11",4311911,4311.9110000000001]
["2020-03-18",4668212,4668.2120000000004]
["2020-03-25",5254278,5254.2780000000002]
["2020-04-01",5811607,5811.607]
["2020-04-08",6083141,6083.1409999999996]
["2020-04-15",6367887,6367.8869999999997]
["2020-04-22",6573136,6573.1360000000004]
["2020-04-29",6655929,6655.9290000000001]
["2020-05-06",6721420,6721.42]
["2020-05-13",6934227,6934.2269999999999]
["2020-05-20",7037258,7037.2579999999998]
["2020-05-27",7097316,7097.3159999999998]
["2020-06-03",7165217,7165.2169999999996]
["2020-06-10",7168936,7168.9359999999997]
["2020-06-17",7094690,7094.69]
["2020-06-24",7082302,7082.3019999999997]
["2020-07-01",7009040,7009.04]
["2020-07-08",6920716,6920.7160000000003]
["2020-07-15",6958604,6958.6040000000003]
["2020-07-22",6964755,6964.7550000000001]
["2020-07-29",6949032,6949.0320000000002]
["2020-08-05",6945237,6945.2370000000001]
["2020-08-12",6957277,6957.277]
["2020-08-19",7010637,7010.6369999999997]
["2020-08-26",6990418,6990.4179999999997]
["2020-09-02",7017492,7017.4920000000002]
["2020-09-09",7010614,7010.6139999999996]
["2020-09-16",7064475,7064.4750000000004]
["2020-09-23",7093161,7093.1610000000001]
["2020-09-30",7056129,7056.1289999999999]

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

{"sheet":"Table 4","index":6,"n_rows":16,"n_cols":8,"rows_kept":16,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[]
[null,null,null,null,null,"Average"]
[null,null,null,{"$f":"'Bond Yields'!B14","v":"Sep. 2020"},null,{"$f":"'Bond Yields'!M50","v":"2021-25"},null,"Change (bp)"]
[null,"10-Yr. Treasury",null,{"$f":"'Bond Yields'!M14","v":6.7999999999999996E-3},null,{"$f":"'Bond Yields'!M55","v":1.9092500000000002E-2},null,{"$f":"(F7-D7)*10000","v":122.92500000000001}]
[null,"30-Yr. Treasury",null,{"$f":"'Bond Yields'!K14","v":1.4200000000000001E-2},null,{"$f":"'Bond Yields'!M60","v":2.2443333333333332E-2},null,{"$f":"(F8-D8)*10000","v":82.433333333333323}]
[null,"Aaa Corporate",null,{"$f":"'Bond Yields'!O14","v":2.3099999999999999E-2},null,{"$f":"'Bond Yields'!M65","v":3.0330000000000006E-2},null,{"$f":"(F9-D9)*10000","v":72.300000000000068}]
[null,"Aa Utility",null,{"$f":"'Bond Yields'!G14","v":2.6200000000000001E-2},null,{"$f":"'Bond Yields'!M69","v":4.122E-2},null,{"$f":"(F10-D10)*10000","v":150.19999999999999}]
[]
[null,"Source:"]
[null,{"$f":"'Bond Yields'!B72&\".\"","v":"Value Line Investment Survey, Forecast for the U.S. Economy (Aug. 28, 2020)."}]
[null,{"$f":"'Bond Yields'!B73&\".\"","v":"IHS Markit, Long-Term Macro Forecast - Baseline (May 28, 2020)."}]
[null,{"$f":"'Bond Yields'!B74&\".\"","v":"Energy Information Administration, Annual Energy Outlook 2020 (Jan. 29, 2020)."}]
[null,{"$f":"'Bond Yields'!B75&\".\"","v":"Wolters Kluwer, Blue Chip Financial Forecasts (Jun. 1, 2020)."}]

{"sheet":"Tables 5 & 6","index":7,"n_rows":17,"n_cols":14,"rows_kept":17,"cut":false,"hidden":false,"merged":[]}
[]
[]
[null,null,null,"Common",null,"Retained",null,"Total","Market","M/B","Allowed",null,null,"Payout"]
[null,"Year",null,"Stock",null,"Earnings",null,"Equity","Price","Ratio","ROE","EPS","DPS","Ratio"]
[null,1,null,9.52,null,0,null,{"$f":"D5+F5","v":9.52},10,{"$f":"I5/H5","v":1.0504201680672269},0.105,{"$f":"H5*K5","v":0.99959999999999993},0.5,{"$f":"M5/L5","v":0.50020008003201288}]
[null,2,null,{"$f":"D5","v":9.52},null,{"$f":"L5-M5","v":0.49959999999999993},null,{"$f":"D6+F6","v":10.019599999999999},{"$f":"H6*J6","v":10.524789915966386},{"$f":"J5","v":1.0504201680672269},{"$f":"K5","v":0.105},{"$f":"H6*K6","v":1.0520579999999999},{"$f":"L6*N5","v":0.52623949579831941},{"$f":"M6/L6","v":0.50020008003201288}]
[null,3,null,{"$f":"D6","v":9.52},null,{"$f":"L6-M6","v":0.52581850420168053},null,{"$f":"H6+F7","v":10.545418504201679},{"$f":"H7*J7","v":11.077120277522774},{"$f":"J6","v":1.0504201680672269},{"$f":"K6","v":0.105},{"$f":"H7*K7","v":1.1072689429411762},{"$f":"L7*N6","v":0.55385601387613859},0.50020008003201288]
[null,"Growth",null,null,null,null,null,{"$f":"(H7/H5)^(1/2)-1","v":5.2478991596638602E-2},{"$f":"(I7/I5)^(1/2)-1","v":5.2478991596638602E-2},null,null,{"$f":"(L7/L5)^(1/2)-1","v":5.2478991596638602E-2},{"$f":"(M7/M5)^(1/2)-1","v":5.2478991596638602E-2}]
[]
[]
[]
[null,null,null,"Common",null,"Retained",null,"Total","Market","M/B","Allowed",null,null,"Payout"]
[null,"Year",null,"Stock",null,"Earnings",null,"Equity","Price","Ratio","ROE","EPS","DPS","Ratio"]
[null,1,null,9.52,null,0,null,{"$f":"D14+F14","v":9.52},10,{"$f":"I14/H14","v":1.0504201680672269},0.1075,{"$f":"H14*K14","v":1.0233999999999999},0.5,{"$f":"M14/L14","v":0.48856752003126841}]
[null,2,null,{"$f":"D14","v":9.52},null,{"$f":"L14-M14","v":0.52339999999999987},null,{"$f":"D15+F15","v":10.0434},{"$f":"H15*J15","v":10.549789915966388},{"$f":"J14","v":1.0504201680672269},{"$f":"K14","v":0.1075},{"$f":"H15*K15","v":1.0796654999999999},{"$f":"L15*N14","v":0.52748949579831939},{"$f":"M15/L15","v":0.48856752003126841}]
[null,3,null,{"$f":"D15","v":9.52},null,{"$f":"L15-M15","v":0.55217600420168056},null,{"$f":"H15+F16","v":10.59557600420168},{"$f":"H16*J16","v":11.129806727102606},{"$f":"J15","v":1.0504201680672269},{"$f":"K15","v":0.1075},{"$f":"H16*K16","v":1.1390244204516806},{"$f":"L16*N15","v":0.55649033635513034},0.48856752003126841]
[null,"Growth",null,null,null,null,null,{"$f":"(H16/H14)^(1/2)-1","v":5.4978991596638771E-2},{"$f":"(I16/I14)^(1/2)-1","v":5.4978991596638771E-2},null,null,{"$f":"(L16/L14)^(1/2)-1","v":5.4978991596638771E-2},{"$f":"(M16/M14)^(1/2)-1","v":5.4978991596638771E-2}]

{"sheet":"Exhibit List","index":8,"n_rows":22,"n_cols":4,"rows_kept":22,"cut":false,"hidden":false,"merged":[]}
["Tab","Designation","Title I","Title II"]
[2,"Exhibit No. 2","ROE ANALYSES","SUMMARY OF RESULTS"]
["3 (1)","Exhibit No. 3","REGULATORY MECHANISMS","UTILITY GROUP"]
["3 (2-5)","Exhibit No. 3","REGULATORY MECHANISMS","UTILITY GROUP OPERATING COS."]
["4 (1)","Exhibit No. 4","DCF MODEL - UTILITY GROUP","DIVIDEND YIELD"]
["4 (2)","Exhibit No. 4","DCF MODEL - UTILITY GROUP","GROWTH RATES"]
["4 (3)","Exhibit No. 4","DCF MODEL - UTILITY GROUP","COST OF EQUITY ESTIMATES"]
["4 (4)","Exhibit No. 4","DCF MODEL - UTILITY GROUP","LOW-END THRESHOLD ADJUSTMENT"]
[5,"Exhibit No. 5","BR+SV GROWTH RATE","UTILITY GROUP"]
[6,"Exhibit No. 6","CAPM","UTILITY GROUP"]
[7,"Exhibit No. 7","EMPIRICAL CAPM","UTILITY GROUP"]
["8 (1)","Exhibit No. 8","UTILITY RISK PREMIUM","CURRENT BOND YIELD"]
["8 (2)","Exhibit No. 8","UTILITY RISK PREMIUM","PROJECTED BOND YIELD"]
["8 (3)","Exhibit No. 8","UTILITY RISK PREMIUM","AUTHORIZED RETURNS"]
["8 (4)","Exhibit No. 8","UTILITY RISK PREMIUM","REGRESSION RESULTS"]
[9,"Exhibit No. 9","EXPECTED EARNINGS APPROACH","UTILITY GROUP"]
[10,"Exhibit No. 10","FLOTATION COST STUDY","VALUE LINE ELECTRIC INDUSTRY"]
["11 (1)","Exhibit No. 11","DCF MODEL - NON-UTILITY GROUP","DIVIDEND YIELD"]
["11 (2)","Exhibit No. 11","DCF MODEL - NON-UTILITY GROUP","GROWTH RATES"]
["11 (3)","Exhibit No. 11","DCF MODEL - NON-UTILITY GROUP","DCF COST OF EQUITY ESTIMATES"]
["12 (1)","Exhibit No. 12","CAPITAL STRUCTURE","UTILITY GROUP"]
["12 (2-3)","Exhibit No. 12","CAPITAL STRUCTURE","UTILITY GROUP OPERATING SUBSIDIARIES"]

{"sheet":"2","index":9,"n_rows":36,"n_cols":9,"rows_kept":36,"cut":false,"hidden":false,"merged":[[17,4,17,6],[18,4,18,6],[22,1,22,6]]}
[{"$f":"'Exhibit List'!C2","v":"ROE ANALYSES"},null,null,null,null,null,null,null,{"$f":"'Exhibit List'!B2","v":"Exhibit No. 2"}]
[null,null,null,null,null,null,null,null,"Page 1 of 1"]
[{"$f":"'Exhibit List'!D2","v":"SUMMARY OF RESULTS"}]
[]
[]
[null,"Method",null,null,"Average",null,"Midpoint"]
[null,"DCF"]
[null,null,"Value Line",null,{"$f":"'4 (3)'!D28","v":8.7974202943010754E-2},null,{"$f":"'4 (3)'!D29","v":0.10226689727530544}]
[null,null,"IBES",null,{"$f":"'4 (3)'!F28","v":9.1612140144956888E-2},null,{"$f":"'4 (3)'!F29","v":9.2587419792848388E-2}]
[null,null,"Zacks",null,{"$f":"'4 (3)'!H28","v":9.090257852429881E-2},null,{"$f":"'4 (3)'!H29","v":9.6961721496932496E-2}]
[null,null,"Internal br + sv",null,{"$f":"'4 (3)'!J28","v":8.2728052201400032E-2},null,{"$f":"'4 (3)'!J29","v":8.9119652399160962E-2}]
[]
[null,"CAPM",null,null,{"$f":"'6'!M29","v":0.10691921052631581},null,{"$f":"'6'!M30","v":0.1070875}]
[]
[null,"Empirical CAPM",null,null,{"$f":"'7'!R30","v":0.11033151315789473},null,{"$f":"'7'!R31","v":0.11026562500000001}]
[]
[null,"Utility Risk Premium"]
[null,null,"Current Bond Yields",null,{"$f":"'8 (1)'!G22","v":9.2728900000000003E-2}]
[null,null,"Projected Bond Yield",null,{"$f":"'8 (2)'!G22","v":0.10224738}]
[]
[null,"Expected Earnings",null,null,{"$f":"'9'!H28","v":0.10366144498207006},null,{"$f":"'9'!H29","v":0.1085757188547383}]
[]
[null,"ROE Recommendation"]
[]
[null,"Proxy Group"]
[null,null,"Recommended Cost of Equity Range",null,9.2999999999999999E-2,"--",0.105]
[]
[null,null,"Flotation Cost Adjustment"]
[null,null,null,"Dividend Yield",null,{"$f":"'4 ( 1)'!H27","v":3.7436202806276513E-2}]
[null,null,null,"Flotation Cost Percentage",null,{"$f":"ROUND('10'!L60,3)","v":2.9000000000000001E-2}]
[null,null,null,"     Adjustment",null,{"$f":"ROUND(F29*F30,4)","v":1.1000000000000001E-3}]
[]
[null,null,"Recommended ROE Range",null,{"$f":"ROUND(E26+F31,3)","v":9.4E-2},"--",{"$f":"ROUND(G26+F31,3)","v":0.106}]
[null,null,"Midpoint",null,null,{"$f":"AVERAGE(E33,G33)","v":0.1}]
[]
[null,null,"Recommended ROE",null,null,{"$f":"AVERAGE(E33,G33)","v":0.1}]

{"sheet":"3 (1)","index":10,"n_rows":38,"n_cols":13,"rows_kept":38,"cut":false,"hidden":false,"merged":[[5,2,5,11],[7,4,7,5],[7,8,7,9],[8,0,8,1],[8,4,8,5],[7,2,8,2]]}
[]
[{"$f":"'Exhibit List'!C3","v":"REGULATORY MECHANISMS"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Exhibit List'!B3","v":"Exhibit No. 3"}]
[null,null,null,null,null,null,null,null,null,null,null,null,"Page 1 of 4"]
[{"$f":"'Exhibit List'!D3","v":"UTILITY GROUP"}]
[]
[null,null,"Type of Adjustment Clause"]
[]
[null,null,"Elec. Fuel/\nPurch. Pwr",null,null,null,null,null,"New Capital"]
["Holding Company",null,null,"Conserv.\nProgram\nExpense","Decoupling Full    Partial",null,"Renew-\nables\nExpense","Environ-\nmental\nCompliance","Gener-\nation\nCapacity","Generic\nInfra-\nstructure","Trans-\nmission\nExpense","Other*","Future\nTest Year"]
[1,"Algonquin Pwr & Util","D","✓","--","✓","--","✓","--","✓","✓","✓","P"]
[{"$f":"A10+1","v":2},"ALLETE","✓","✓","--","--","✓","✓","--","--","✓","✓","C"]
[3,"Alliant Energy","✓","✓","--","--","✓","✓","--","--","✓","✓","C"]
[4,"Ameren Corp.","D","✓","--","✓","✓","✓","--","✓","✓","✓","O,P"]
[5,"Avangrid, Inc.","D","✓","✓","--","✓","--","--","--","✓","✓","C"]
[6,"Avista Corp.","✓","✓","✓","✓","✓","--","--","--","--","--","P"]
[7,"Black Hills Corp.","✓","✓","--","✓","✓","✓","✓","✓","✓","✓","O"]
[8,"CMS Energy Corp.","✓","✓","--","--","✓","--","--","--","✓","--","C"]
[9,"Consolidated Edison","D","✓","✓","--","✓","--","--","✓","--","✓","C,P"]
[10,"DTE Energy Co.","✓","✓","--","--","✓","--","--","--","✓","--","C"]
[11,"Duke Energy Corp.","✓","✓","--","✓","✓","✓","✓","✓","✓","✓","C,O,P"]
[12,"Entergy Corp.","✓","✓","--","✓","✓","✓","✓","✓","✓","✓","O,P"]
[13,"Eversource Energy","D","✓","✓","✓","✓","✓","--","✓","✓","✓","C"]
[14,"NorthWestern Corp.","✓","✓","--","--","✓","--","--","--","--","✓","--"]
[15,"Pub Sv Enterprise Grp.","D","✓","--","--","✓","--","--","✓","--","✓","P"]
[16,"Sempra Energy","D","✓","✓","--","--","--","--","✓","✓","✓","C"]
[17,"Southern Company","✓","✓","--","✓","✓","✓","✓","✓","✓","✓","C,O"]
[18,"WEC Energy Group","✓","✓","--","✓","✓","✓","✓","✓","✓","✓","C"]
[19,"Xcel Energy Inc.","✓","✓","--","✓","✓","✓","✓","✓","✓","✓","C,O"]
[]
["Sources:"]
[{"$f":"M2 & \", pages 2-5, contain operating company data that are aggregated into the parent company data on this page.\"","v":"Exhibit No. 3, pages 2-5, contain operating company data that are aggregated into the parent company data on this page."}]
[]
["Notes:"]
["D - Delivery-only utility."]
["C - Fully-forecasted test years commonly used in the state listed for this operating company."]
["O - Fully-forecasted test years occasionally used in the state listed for this operating company."]
["P - Partially-forecasted test years commonly or occasionally used in the state listed for this operating company."]
["* Recover mechanisms for other expenses, such as taxes, franchise fees, bad debts, storm costs, pensions, societal benefits, vegetation management, and decommissioning."]

{"sheet":"3 (2-4)","index":11,"n_rows":128,"n_cols":14,"rows_kept":128,"cut":false,"hidden":false,"merged":[[0,5,0,6],[0,9,0,10],[7,3,7,12],[9,5,9,6],[9,9,9,10],[9,3,10,3],[1,5,1,6],[1,9,1,10],[10,5,10,6]]}
[]
[]
[]
[{"$f":"'Exhibit List'!C4","v":"REGULATORY MECHANISMS"}]
[]
[{"$f":"'Exhibit List'!D4","v":"UTILITY GROUP OPERATING COS."}]
[]
[null,null,null,"Type of Adjustment Clause (a)"]
[]
[null,null,null,"Elec. Fuel/\nPurch. Pwr",null,null,null,null,null,"New Capital"]
[null,"HOLDING COMPANY/\nOperating Company"," ",null,"Conserv.\nProgram\nExpense","Decoupling Full    Partial",null,"Renew-\nables\nExpense","Environ-\nmental\nCompliance","Gener-\nation\nCapacity","Generic\nInfra-\nstructure","Trans-\nmission\nExpense","Other*","Future\nTest Year\n(b)"]
[1,"ALGONQUIN PWR. & UTIL."]
[null,"Empire District Electric","KS","✓","✓","--","--","--","✓","--","--","✓","✓","--"]
[null,"Empire District Electric","MO","✓","--","--","--","--","✓","--","--","✓","✓","P"]
[null,"Liberty Util. (Granite State Electric)","NH","D","--","--","✓","--","--","--","✓","--","--","--"]
[{"$f":"MAX($A$12:A15)+1","v":2},"ALLETE"]
[null,"Minnesota Power","MN","✓","✓","--","--","✓","✓","--","--","✓","✓","C"]
[{"$f":"MAX($A$12:A17)+1","v":3},"ALLIANT ENERGY CORP."]
[null,"Interstate Power & Light","IA","✓","✓","--","--","✓","✓","--","--","✓","✓","--"]
[null,"Wisconsin Power & Light","WI","✓","--","--","--","--","--","--","--","--","✓","C"]
[{"$f":"MAX($A$12:A20)+1","v":4},"AMEREN CORP."]
[null,"Ameren Illinois","IL","D","✓","--","--","✓","✓","--","--","✓","✓","O"]
[null,"Union Electric","MO","✓","✓","--","✓","✓","✓","--","✓","✓","✓","P"]
[{"$f":"MAX($A$12:A23)+1","v":5},"AVANGRID"]
[null,"United Illuminating","CT","D","✓","✓","--","--","--","--","--","✓","--","C"]
[null,"Central Maine Power","ME","D","--","✓","--","--","--","--","--","--","✓","C"]
[null,"New York State Electric & Gas","NY","D","--","✓","--","✓","--","--","--","--","✓","C"]
[null,"Rochester Gas & Electric","NY","D","--","✓","--","✓","--","--","--","--","✓","C"]
[{"$f":"MAX($A$12:A28)+1","v":6},"AVISTA CORP."]
[null,"Alaska Electric Light & Power","AK","✓","--","--","--","--","--","--","--","--","--","--"]
[null,"Avista Corp.","ID","✓","✓","✓","--","--","--","--","--","--","--","P"]
[null,"Avista Corp.","WA","✓","✓","--","✓","✓","--","--","--","--","--","--"]
[{"$f":"MAX($A$12:A32)+1","v":7},"BLACK HILLS CORP."]
[null,"Black Hills Colorado Electric","CO","✓","✓","--","--","✓","--","✓","✓","--","✓","--"]
[null,"Black Hills Power","SD","✓","✓","--","✓","✓","✓","--","--","✓","✓","--"]
[null,"Cheyenne Light Fuel & Power","WY","✓","✓","--","✓","✓","--","--","--","--","✓","O"]
[{"$f":"MAX($A$12:A36)+1","v":8},"CMS ENERGY"]
[null,"Consumers Energy","MI","✓","✓","--","--","✓","--","--","--","✓","--","C"]
[{"$f":"MAX($A$12:A38)+1","v":9},"CONSOLIDATED EDISON"]
[null,"Rockland Electric","NJ","D","✓","--","--","✓","--","--","✓","--","✓","P"]
[null,"Consolidated Edison of New York","NY","D","--","✓","--","✓","--","--","--","--","✓","C"]
[null,"Orange & Rockland Utilities","NY","D","--","✓","--","✓","--","--","--","--","--","C"]
[{"$f":"MAX($A$12:A42)+1","v":10},"DTE ENERGY CO."]
[null,"DTE Electric","MI","✓","✓","--","--","✓","--","--","--","✓","--","C"]
[{"$f":"MAX($A$12:A44)+1","v":11},"DUKE ENERGY"]
[null,"Duke Energy Florida","FL","✓","✓","--","--","--","✓","✓","--","--","✓","C"]
[null,"Duke Energy Indiana","IN","✓","✓","--","✓","✓","✓","✓","✓","✓","✓","--"]
[null,"Duke Energy Kentucky","KY","✓","✓","--","✓","✓","✓","--","--","--","✓","O"]
[null,"Duke Energy Carolinas","NC","✓","✓","--","--","✓","✓","--","--","--","--","--"]
[null,"Duke Energy Progress","NC","✓","✓","--","--","✓","✓","--","--","--","--","--"]
[null,"Duke Energy Ohio","OH","D","✓","--","✓","✓","--","--","✓","✓","✓","P"]
[null,"Duke Energy Progress","SC","✓","✓","--","--","--","✓","--","--","--","--","--"]
[null,"Duke Energy Carolinas","SC","✓","✓","--","--","--","✓","--","--","--","--","--"]
[{"$f":"MAX($A$12:A53)+1","v":12},"ENTERGY CORP."]
[null,"Entergy Arkansas","AR","✓","✓","--","✓","✓","--","✓","✓","✓","✓","P"]
[null,"Entergy New Orleans","LA","✓","✓","--","✓","--","✓","✓","--","✓","✓","O"]
[null,"Entergy Louisiana","LA","✓","✓","--","✓","--","✓","✓","✓","✓","✓","O"]
[null,"Entergy Mississippi","MS","✓","✓","--","✓","--","✓","--","--","✓","✓","O"]
[null,"Entergy Texas ","TX","✓","✓","--","--","--","--","--","✓","--","✓","--"]
[{"$f":"MAX($A$12:A59)+1","v":13},"EVERSOURCE ENERGY"]
[null,"Connecticut Light and Power","CT","D","✓","✓","--","--","--","--","✓","✓","--","C"]
[null,"NSTAR Electric","MA","D","✓","✓","--","✓","--","--","✓","✓","✓","--"]
[null,"Public Service Co. of New Hampshire","NH","✓","--","--","✓","--","--","--","✓","✓","--","--"]
[{"$f":"MAX($A$12:A63)+1","v":14},"NORTHWESTERN CORP."]
[null,"NorthWestern Corp.","MT","✓","✓","--","--","✓","--","--","--","--","✓","--"]
[null,"NorthWestern Corp.","SD","✓","✓","--","--","--","--","--","--","--","--","--"]
[{"$f":"MAX($A$12:A66)+1","v":15},"PUB SV ENTERPRISE GRP"]
[null,"Public Service Electric & Gas","NJ","D","✓","--","--","✓","--","--","✓","--","✓","P"]
[{"$f":"MAX($A$12:A68)+1","v":16},"SEMPRA ENERGY"]
[null,"San Diego Gas & Electric","CA","✓","--","✓","--","--","--","--","--","--","✓","C"]
[null,"Oncor Electric Delivery","TX","D","✓","--","--","--","--","--","✓","✓","--","--"]
[{"$f":"MAX($A$12:A71)+1","v":17},"SOUTHERN CO."]
[null,"Alabama Power","AL","✓","--","--","--","✓","✓","✓","--","--","✓","C"]
[null,"Georgia Power","GA","✓","--","--","--","--","--","✓","--","--","--","C"]
[null,"Mississippi Power","MS","✓","✓","--","✓","--","✓","--","--","--","✓","O"]
[{"$f":"MAX($A$12:A75)+1","v":18},"WEC ENERGY GROUP"]
[null,"Wisconsin Electric Power","MI","✓","✓","--","--","✓","--","--","--","--","--","C"]
[null,"Wisconsin Electric Power","WI","✓","--","--","--","✓","--","--","--","--","✓","C"]
[null,"Wisconsin Public Service","WI","✓","--","--","--","--","--","--","--","--","✓","C"]
[{"$f":"MAX($A$12:A79)+1","v":19},"XCEL ENERGY, INC."]
[null,"Public Service Co. of Colorado","CO","✓","✓","--","--","✓","✓","✓","✓","--","✓","--"]
[null,"Northern States Power-Minnesota","MN","✓","✓","--","✓","✓","✓","--","--","✓","--","C"]
[null,"Southwestern Public Service","NM","✓","✓","--","--","✓","--","--","--","--","✓","O"]
[null,"Northern States Power-Minnesota","ND","✓","--","--","--","--","--","--","✓","--","✓","O"]
[null,"Northern States Power-Minnesota","SD","✓","✓","--","✓","--","✓","✓","✓","--","✓","--"]
[null,"Southwestern Public Service","TX","✓","✓","--","--","--","--","--","✓","✓","✓","--"]
[null,"Northern States Power-Wisconsin","WI","✓","--","--","--","--","--","--","--","--","✓","C"]
[]
["Sources:           "]
["(a)","S&P Global, Market Intelligence, RRA Regulatory Focus, \"Adjustment Clauses-A State-by-State Overview,\" Nov. 12, 2019."]
["(b)","Edison Electric Institute, \"Alternative Regulation for Emerging Utility Challenges:  2015 Update,\" Nov. 11, 2015."]
[]
["Notes:"]
["D - Delivery-only utility."]
["C - Fully-forecasted test years commonly used in the state listed for this operating company."]
["O - Fully-forecasted test years occasionally used in the state listed for this operating company."]
["P - Partially-forecasted test years commonly or occasionally used in the state listed for this operating company."]
["* Recover mechanisms for other expenses, such as taxes, franchise fees, bad debts, storm costs, pensions, societal benefits, vegetation management, and decommissioning."]
[]
[]
[]
[]
[]
[]
[]
[1,"ALGONQUIN PWR. & UTIL.",null,"D","✓",null,"✓",null,"✓",null,"✓","✓","✓","P"]
[2,"ALLETE",null,"✓","✓","--","--","✓","✓","--","--","✓","✓","C"]
[3,"ALLIANT ENERGY CORP.",null,"✓","✓",null,null,"✓","✓",null,null,"✓","✓","C"]
[4,"AMEREN CORP.",null,"D","✓",null,"✓","✓","✓",null,"✓","✓","✓","O,P"]
[5,"AVANGRID",null,"D","✓","✓",null,"✓","--","--","--","✓","✓","C"]
[6,"AVISTA CORP.",null,"✓","✓","✓","✓","✓","--","--","--","--","--","P"]
[7,"BLACK HILLS CORP.",null,"✓","✓","--","✓","✓","✓","✓","✓","✓","✓","O"]
[8,"CENTERPOINT ENERGY",null,"D","✓","--","✓","✓","✓","--","✓","✓","✓","--"]
[9,"CMS ENERGY",null,"✓","✓","--","--","✓","--","--","--","✓","--","C"]
[10,"CONSOLIDATED EDISON",null,"D","✓","✓",null,"✓",null,null,"✓",null,"✓","C,P"]
[11,"DOMINION ENERGY",null,"✓","✓",null,null,"✓","✓","✓","✓","✓","✓","--"]
[12,"DTE ENERGY CO.",null,"✓","✓","--","--","✓","--","--","--","✓","--","C"]
[13,"DUKE ENERGY",null,"✓","✓",null,"✓","✓","✓","✓","✓","✓","✓","C,O,P"]
[14,"ENTERGY CORP.",null,"✓","✓",null,"✓","✓","✓","✓","✓","✓","✓","O,P"]
[15,"EVERSOURCE ENERGY",null,"D","✓","✓","✓","✓","✓",null,"✓","✓","✓","C"]
[16,"EXELON CORP.",null,"D","✓","✓","✓","✓","✓",null,"✓","✓","✓","O.P"]
[17,"NORTHWESTERN CORP.",null,"✓","✓",null,null,"✓",null,null,null,null,"✓"]
[18,"PPL CORP.",null,"D","✓",null,"✓","✓","✓",null,"✓","✓","✓","O"]
[19,"PUB SV ENTERPRISE GRP",null,"D","✓","--","--","✓","--","--","✓","--","✓","P"]
[20,"SEMPRA ENERGY",null,"D","✓","✓",null,null,null,null,"✓","✓","✓","C"]
[21,"SOUTHERN CO.",null,"✓","✓",null,"✓","✓","✓","✓","✓","✓","✓","C,O"]
[22,"WEC ENERGY GROUP",null,"✓","✓",null,"✓","✓","✓","✓","✓","✓","✓","C"]
[23,"XCEL ENERGY, INC.",null,"✓","✓",null,"✓","✓","✓","✓","✓","✓","✓","C,O"]

{"sheet":"4 ( 1)","index":12,"n_rows":36,"n_cols":9,"rows_kept":36,"cut":false,"hidden":false,"merged":[]}
[{"$f":"'Exhibit List'!C5","v":"DCF MODEL - UTILITY GROUP"},null,null,null,null,null,null,null,{"$f":"'Exhibit List'!B5","v":"Exhibit No. 4"}]
[null,null,null,null,null,null,null,null,"Page 1 of 4"]
[{"$f":"'Exhibit List'!D5","v":"DIVIDEND YIELD"}]
[]
[null,null,null,"(a)",null,"(b)"]
[null,"Company ",null,"Price",null,"Dividends",null,"Yield"]
[{"$f":"A6+1","v":1},{"$f":"VLOOKUP('Proxy Group Ticker'!B3,vldatabase,2,FALSE)","v":"Algonquin Pwr & Util"},null,{"$f":"HLOOKUP('Proxy Group Ticker'!B3,StockPrice,33,FALSE)","v":14.322000000000003},null,{"$f":"VLOOKUP('Proxy Group Ticker'!B3,vldatabase,4,FALSE)","v":0.62},null,{"$f":"F7/D7","v":4.3290043290043281E-2}]
[2,{"$f":"VLOOKUP('Proxy Group Ticker'!B4,vldatabase,2,FALSE)","v":"ALLETE"},null,{"$f":"HLOOKUP('Proxy Group Ticker'!B4,StockPrice,33,FALSE)","v":52.679333333333332},null,{"$f":"VLOOKUP('Proxy Group Ticker'!B4,vldatabase,4,FALSE)","v":2.5499999999999998},null,{"$f":"F8/D8","v":4.8406079550487854E-2}]
[3,{"$f":"VLOOKUP('Proxy Group Ticker'!B5,vldatabase,2,FALSE)","v":"Alliant Energy"},null,{"$f":"HLOOKUP('Proxy Group Ticker'!B5,StockPrice,33,FALSE)","v":52.594666666666662},null,{"$f":"VLOOKUP('Proxy Group Ticker'!B5,vldatabase,4,FALSE)","v":1.52},null,2.8900268721796889E-2]
[4,{"$f":"VLOOKUP('Proxy Group Ticker'!B6,vldatabase,2,FALSE)","v":"Ameren Corp."},null,{"$f":"HLOOKUP('Proxy Group Ticker'!B6,StockPrice,33,FALSE)","v":78.572000000000017},null,{"$f":"VLOOKUP('Proxy Group Ticker'!B6,vldatabase,4,FALSE)","v":2.08},null,2.6472534745201847E-2]
[5,{"$f":"VLOOKUP('Proxy Group Ticker'!B7,vldatabase,2,FALSE)","v":"Avangrid, Inc."},null,{"$f":"HLOOKUP('Proxy Group Ticker'!B7,StockPrice,33,FALSE)","v":50.027666666666661},null,{"$f":"VLOOKUP('Proxy Group Ticker'!B7,vldatabase,4,FALSE)","v":1.76},null,3.518053343816422E-2]
[6,{"$f":"VLOOKUP('Proxy Group Ticker'!B8,vldatabase,2,FALSE)","v":"Avista Corp."},null,{"$f":"HLOOKUP('Proxy Group Ticker'!B8,StockPrice,33,FALSE)","v":35.062666666666672},null,{"$f":"VLOOKUP('Proxy Group Ticker'!B8,vldatabase,4,FALSE)","v":1.64},null,4.677339620489028E-2]
[7,{"$f":"VLOOKUP('Proxy Group Ticker'!B9,vldatabase,2,FALSE)","v":"Black Hills Corp."},null,{"$f":"HLOOKUP('Proxy Group Ticker'!B9,StockPrice,33,FALSE)","v":54.908999999999999},null,{"$f":"VLOOKUP('Proxy Group Ticker'!B9,vldatabase,4,FALSE)","v":2.23},null,4.0612650020943747E-2]
[8,{"$f":"VLOOKUP('Proxy Group Ticker'!B10,vldatabase,2,FALSE)","v":"CMS Energy Corp."},null,{"$f":"HLOOKUP('Proxy Group Ticker'!B10,StockPrice,33,FALSE)","v":61.367333333333349},null,{"$f":"VLOOKUP('Proxy Group Ticker'!B10,vldatabase,4,FALSE)","v":1.71},null,2.7864987887149507E-2]
[9,{"$f":"VLOOKUP('Proxy Group Ticker'!B11,vldatabase,2,FALSE)","v":"Consolidated Edison"},null,{"$f":"HLOOKUP('Proxy Group Ticker'!B11,StockPrice,33,FALSE)","v":75.359666666666683},null,{"$f":"VLOOKUP('Proxy Group Ticker'!B11,vldatabase,4,FALSE)","v":3.11},null,4.1268760035208921E-2]
[10,{"$f":"VLOOKUP('Proxy Group Ticker'!B12,vldatabase,2,FALSE)","v":"DTE Energy Co."},null,{"$f":"HLOOKUP('Proxy Group Ticker'!B12,StockPrice,33,FALSE)","v":116.50266666666668},null,{"$f":"VLOOKUP('Proxy Group Ticker'!B12,vldatabase,4,FALSE)","v":4.34},null,3.7252366183320548E-2]
[11,{"$f":"VLOOKUP('Proxy Group Ticker'!B13,vldatabase,2,FALSE)","v":"Duke Energy Corp."},null,{"$f":"HLOOKUP('Proxy Group Ticker'!B13,StockPrice,33,FALSE)","v":84.627333333333326},null,{"$f":"VLOOKUP('Proxy Group Ticker'!B13,vldatabase,4,FALSE)","v":3.88},null,4.5848071151164717E-2]
[12,{"$f":"VLOOKUP('Proxy Group Ticker'!B14,vldatabase,2,FALSE)","v":"Entergy Corp."},null,{"$f":"HLOOKUP('Proxy Group Ticker'!B14,StockPrice,33,FALSE)","v":98.917666666666648},null,{"$f":"VLOOKUP('Proxy Group Ticker'!B14,vldatabase,4,FALSE)","v":3.8},null,3.8415786866518628E-2]
[13,{"$f":"VLOOKUP('Proxy Group Ticker'!B15,vldatabase,2,FALSE)","v":"Eversource Energy"},null,{"$f":"HLOOKUP('Proxy Group Ticker'!B15,StockPrice,33,FALSE)","v":84.535666666666643},null,{"$f":"VLOOKUP('Proxy Group Ticker'!B15,vldatabase,4,FALSE)","v":2.34},null,2.7680623957540611E-2]
[14,{"$f":"VLOOKUP('Proxy Group Ticker'!B16,vldatabase,2,FALSE)","v":"NorthWestern Corp."},null,{"$f":"HLOOKUP('Proxy Group Ticker'!B16,StockPrice,33,FALSE)","v":50.372999999999983},null,{"$f":"VLOOKUP('Proxy Group Ticker'!B16,vldatabase,4,FALSE)","v":2.4500000000000002},null,4.8637166736148353E-2]
[15,{"$f":"VLOOKUP('Proxy Group Ticker'!B17,vldatabase,2,FALSE)","v":"Pub Sv Enterprise Grp."},null,{"$f":"HLOOKUP('Proxy Group Ticker'!B17,StockPrice,33,FALSE)","v":53.571333333333342},null,{"$f":"VLOOKUP('Proxy Group Ticker'!B17,vldatabase,4,FALSE)","v":2},null,3.7333399703821692E-2]
[16,{"$f":"VLOOKUP('Proxy Group Ticker'!B18,vldatabase,2,FALSE)","v":"Sempra Energy"},null,{"$f":"HLOOKUP('Proxy Group Ticker'!B18,StockPrice,33,FALSE)","v":120.16166666666668},null,{"$f":"VLOOKUP('Proxy Group Ticker'!B18,vldatabase,4,FALSE)","v":4.34},null,3.6118007684092263E-2]
[17,{"$f":"VLOOKUP('Proxy Group Ticker'!B19,vldatabase,2,FALSE)","v":"Southern Company"},null,{"$f":"HLOOKUP('Proxy Group Ticker'!B19,StockPrice,33,FALSE)","v":53.91066666666665},null,{"$f":"VLOOKUP('Proxy Group Ticker'!B19,vldatabase,4,FALSE)","v":2.6},null,4.8227932629287977E-2]
[18,{"$f":"VLOOKUP('Proxy Group Ticker'!B20,vldatabase,2,FALSE)","v":"WEC Energy Group"},null,{"$f":"HLOOKUP('Proxy Group Ticker'!B20,StockPrice,33,FALSE)","v":96.524333333333331},null,{"$f":"VLOOKUP('Proxy Group Ticker'!B20,vldatabase,4,FALSE)","v":2.66},null,2.7557817890480122E-2]
[19,{"$f":"VLOOKUP('Proxy Group Ticker'!B21,vldatabase,2,FALSE)","v":"Xcel Energy Inc."},null,{"$f":"HLOOKUP('Proxy Group Ticker'!B21,StockPrice,33,FALSE)","v":69.555166666666679},null,{"$f":"VLOOKUP('Proxy Group Ticker'!B21,vldatabase,4,FALSE)","v":1.77},null,2.5447426622992295E-2]
[null,null,null,null,null," "]
[null,"     Average",null,null,null,null,null,{"$f":"AVERAGE(H7:H25)","v":3.7436202806276513E-2}]
[]
[]
[]
["(a)",{"$f":"'Stock Price (Electric)'!B37","v":"Average of closing prices for 30 trading days ended Oct. 9, 2020."}]
["(b)",{"$f":"'Electric Utility Data'!B49","v":"The Value Line Investment Survey, Summary & Index (Oct. 9, 2020)."}]
[]
[]
[null,null,null,null,null,"Min",null,{"$f":"MIN(H7:H25)","v":2.5447426622992295E-2}]
[null,null,null,null,null,"Max",null,{"$f":"MAX(H7:H25)","v":4.8637166736148353E-2}]

{"sheet":"4  (2)","index":13,"n_rows":33,"n_cols":11,"rows_kept":33,"cut":false,"hidden":false,"merged":[[5,3,5,7]]}
[{"$f":"'Exhibit List'!C6","v":"DCF MODEL - UTILITY GROUP"},null,null,null,null,null,null,null,null,null,{"$f":"'Exhibit List'!B6","v":"Exhibit No. 4"}]
[null,null,null,null,null,null,null,null,null,null,"Page 2 of 4"]
[{"$f":"'Exhibit List'!D6","v":"GROWTH RATES"}]
[]
[null,null,null,"(a)",null,"(b)",null,"(c)",null,"(d)"]
[null,null,null,"Earnings Growth",null,null,null,null,null,"br+sv"]
[null,"Company ",null,"V Line",null,"IBES",null,"Zacks",null,"Growth"]
[{"$f":"A7+1","v":1},{"$f":"'4 ( 1)'!B7","v":"Algonquin Pwr & Util"},null,{"$f":"VLOOKUP('Proxy Group Ticker'!B3,vldatabase,19,FALSE)","v":"n/a"},null,{"$f":"VLOOKUP('Proxy Group Ticker'!B3,vldatabase,30,FALSE)","v":5.7000000000000002E-2},null,{"$f":"VLOOKUP('Proxy Group Ticker'!B3,vldatabase,31,FALSE)","v":7.8700000000000006E-2},null,{"$f":"'5'!Q8","v":"n/a"}]
[2,{"$f":"'4 ( 1)'!B8","v":"ALLETE"},null,{"$f":"VLOOKUP('Proxy Group Ticker'!B4,vldatabase,19,FALSE)","v":4.4999999999999998E-2},null,{"$f":"VLOOKUP('Proxy Group Ticker'!B4,vldatabase,30,FALSE)","v":7.0000000000000007E-2},null,{"$f":"VLOOKUP('Proxy Group Ticker'!B4,vldatabase,31,FALSE)","v":"n/a"},null,{"$f":"'5'!Q9","v":3.151042728722029E-2}]
[3,{"$f":"'4 ( 1)'!B9","v":"Alliant Energy"},null,{"$f":"VLOOKUP('Proxy Group Ticker'!B5,vldatabase,19,FALSE)","v":5.5E-2},null,{"$f":"VLOOKUP('Proxy Group Ticker'!B5,vldatabase,30,FALSE)","v":5.2999999999999999E-2},null,{"$f":"VLOOKUP('Proxy Group Ticker'!B5,vldatabase,31,FALSE)","v":5.5399999999999998E-2},null,{"$f":"'5'!Q10","v":4.6695207098337639E-2}]
[4,{"$f":"'4 ( 1)'!B10","v":"Ameren Corp."},null,{"$f":"VLOOKUP('Proxy Group Ticker'!B6,vldatabase,19,FALSE)","v":0.06},null,{"$f":"VLOOKUP('Proxy Group Ticker'!B6,vldatabase,30,FALSE)","v":0.06},null,{"$f":"VLOOKUP('Proxy Group Ticker'!B6,vldatabase,31,FALSE)","v":6.8900000000000003E-2},null,{"$f":"'5'!Q11","v":5.9621182085280403E-2}]
[5,{"$f":"'4 ( 1)'!B11","v":"Avangrid, Inc."},null,{"$f":"VLOOKUP('Proxy Group Ticker'!B7,vldatabase,19,FALSE)","v":0.04},null,{"$f":"VLOOKUP('Proxy Group Ticker'!B7,vldatabase,30,FALSE)","v":4.5999999999999999E-2},null,{"$f":"VLOOKUP('Proxy Group Ticker'!B7,vldatabase,31,FALSE)","v":5.3100000000000001E-2},null,{"$f":"'5'!Q12","v":1.3592694962171498E-2}]
[6,{"$f":"'4 ( 1)'!B12","v":"Avista Corp."},null,{"$f":"VLOOKUP('Proxy Group Ticker'!B8,vldatabase,19,FALSE)","v":0.01},null,{"$f":"VLOOKUP('Proxy Group Ticker'!B8,vldatabase,30,FALSE)","v":5.8000000000000003E-2},null,{"$f":"VLOOKUP('Proxy Group Ticker'!B8,vldatabase,31,FALSE)","v":5.1400000000000001E-2},null,{"$f":"'5'!Q13","v":3.0191947812657591E-2}]
[7,{"$f":"'4 ( 1)'!B13","v":"Black Hills Corp."},null,{"$f":"VLOOKUP('Proxy Group Ticker'!B9,vldatabase,19,FALSE)","v":3.5000000000000003E-2},null,{"$f":"VLOOKUP('Proxy Group Ticker'!B9,vldatabase,30,FALSE)","v":4.6899999999999997E-2},null,{"$f":"VLOOKUP('Proxy Group Ticker'!B9,vldatabase,31,FALSE)","v":5.7599999999999998E-2},null,{"$f":"'5'!Q14","v":3.8134783198695975E-2}]
[8,{"$f":"'4 ( 1)'!B14","v":"CMS Energy Corp."},null,{"$f":"VLOOKUP('Proxy Group Ticker'!B10,vldatabase,19,FALSE)","v":7.4999999999999997E-2},null,{"$f":"VLOOKUP('Proxy Group Ticker'!B10,vldatabase,30,FALSE)","v":7.0800000000000002E-2},null,{"$f":"VLOOKUP('Proxy Group Ticker'!B10,vldatabase,31,FALSE)","v":7.0099999999999996E-2},null,{"$f":"'5'!Q15","v":7.2438239194221959E-2}]
[9,{"$f":"'4 ( 1)'!B15","v":"Consolidated Edison"},null,{"$f":"VLOOKUP('Proxy Group Ticker'!B11,vldatabase,19,FALSE)","v":0.03},null,{"$f":"VLOOKUP('Proxy Group Ticker'!B11,vldatabase,30,FALSE)","v":2.5499999999999998E-2},null,{"$f":"VLOOKUP('Proxy Group Ticker'!B11,vldatabase,31,FALSE)","v":0.02},null,{"$f":"'5'!Q16","v":3.3449261977866268E-2}]
[10,{"$f":"'4 ( 1)'!B16","v":"DTE Energy Co."},null,{"$f":"VLOOKUP('Proxy Group Ticker'!B12,vldatabase,19,FALSE)","v":0.06},null,{"$f":"VLOOKUP('Proxy Group Ticker'!B12,vldatabase,30,FALSE)","v":5.9499999999999997E-2},null,{"$f":"VLOOKUP('Proxy Group Ticker'!B12,vldatabase,31,FALSE)","v":5.67E-2},null,{"$f":"'5'!Q17","v":5.293953456022106E-2}]
[11,{"$f":"'4 ( 1)'!B17","v":"Duke Energy Corp."},null,{"$f":"VLOOKUP('Proxy Group Ticker'!B13,vldatabase,19,FALSE)","v":0.05},null,{"$f":"VLOOKUP('Proxy Group Ticker'!B13,vldatabase,30,FALSE)","v":1.6E-2},null,{"$f":"VLOOKUP('Proxy Group Ticker'!B13,vldatabase,31,FALSE)","v":3.1E-2},null,{"$f":"'5'!Q18","v":3.1279771823718258E-2}]
[12,{"$f":"'4 ( 1)'!B18","v":"Entergy Corp."},null,{"$f":"VLOOKUP('Proxy Group Ticker'!B14,vldatabase,19,FALSE)","v":0.03},null,{"$f":"VLOOKUP('Proxy Group Ticker'!B14,vldatabase,30,FALSE)","v":5.3999999999999999E-2},null,{"$f":"VLOOKUP('Proxy Group Ticker'!B14,vldatabase,31,FALSE)","v":5.4300000000000001E-2},null,{"$f":"'5'!Q19","v":4.9052378422720977E-2}]
[13,{"$f":"'4 ( 1)'!B19","v":"Eversource Energy"},null,{"$f":"VLOOKUP('Proxy Group Ticker'!B15,vldatabase,19,FALSE)","v":5.5E-2},null,{"$f":"VLOOKUP('Proxy Group Ticker'!B15,vldatabase,30,FALSE)","v":6.4399999999999999E-2},null,{"$f":"VLOOKUP('Proxy Group Ticker'!B15,vldatabase,31,FALSE)","v":6.59E-2},null,{"$f":"'5'!Q20","v":4.7260468461969185E-2}]
[14,{"$f":"'4 ( 1)'!B20","v":"NorthWestern Corp."},null,{"$f":"VLOOKUP('Proxy Group Ticker'!B16,vldatabase,19,FALSE)","v":1.4999999999999999E-2},null,{"$f":"VLOOKUP('Proxy Group Ticker'!B16,vldatabase,30,FALSE)","v":3.7999999999999999E-2},null,{"$f":"VLOOKUP('Proxy Group Ticker'!B16,vldatabase,31,FALSE)","v":3.39E-2},null,{"$f":"'5'!Q21","v":2.7451939360299465E-2}]
[15,{"$f":"'4 ( 1)'!B21","v":"Pub Sv Enterprise Grp."},null,{"$f":"VLOOKUP('Proxy Group Ticker'!B17,vldatabase,19,FALSE)","v":0.05},null,{"$f":"VLOOKUP('Proxy Group Ticker'!B17,vldatabase,30,FALSE)","v":1.47E-2},null,{"$f":"VLOOKUP('Proxy Group Ticker'!B17,vldatabase,31,FALSE)","v":3.4599999999999999E-2},null,{"$f":"'5'!Q22","v":5.2133612292797345E-2}]
[16,{"$f":"'4 ( 1)'!B22","v":"Sempra Energy"},null,{"$f":"VLOOKUP('Proxy Group Ticker'!B18,vldatabase,19,FALSE)","v":0.1},null,{"$f":"VLOOKUP('Proxy Group Ticker'!B18,vldatabase,30,FALSE)","v":6.2700000000000006E-2},null,{"$f":"VLOOKUP('Proxy Group Ticker'!B18,vldatabase,31,FALSE)","v":7.3599999999999999E-2},null,{"$f":"'5'!Q23","v":7.3013393471566809E-2}]
[17,{"$f":"'4 ( 1)'!B23","v":"Southern Company"},null,{"$f":"VLOOKUP('Proxy Group Ticker'!B19,vldatabase,19,FALSE)","v":0.03},null,{"$f":"VLOOKUP('Proxy Group Ticker'!B19,vldatabase,30,FALSE)","v":4.5499999999999999E-2},null,{"$f":"VLOOKUP('Proxy Group Ticker'!B19,vldatabase,31,FALSE)","v":0.04},null,{"$f":"'5'!Q24","v":3.6377333763104258E-2}]
[18,{"$f":"'4 ( 1)'!B24","v":"WEC Energy Group"},null,{"$f":"VLOOKUP('Proxy Group Ticker'!B20,vldatabase,19,FALSE)","v":0.06},null,{"$f":"VLOOKUP('Proxy Group Ticker'!B20,vldatabase,30,FALSE)","v":5.9499999999999997E-2},null,{"$f":"VLOOKUP('Proxy Group Ticker'!B20,vldatabase,31,FALSE)","v":5.9400000000000001E-2},null,{"$f":"'5'!Q25","v":4.1550085752182733E-2}]
[19,{"$f":"'4 ( 1)'!B25","v":"Xcel Energy Inc."},null,{"$f":"VLOOKUP('Proxy Group Ticker'!B21,vldatabase,19,FALSE)","v":0.06},null,{"$f":"VLOOKUP('Proxy Group Ticker'!B21,vldatabase,30,FALSE)","v":5.8500000000000003E-2},null,{"$f":"VLOOKUP('Proxy Group Ticker'!B21,vldatabase,31,FALSE)","v":5.8099999999999999E-2},null,{"$f":"'5'!Q26","v":5.0460044269893797E-2}]
[]
[]
[]
["(a)",{"$f":"'Electric Utility Data'!B50","v":"The Value Line Investment Survey (Jul. 24, Aug. 14 and Sep. 11, 2020)."}]
["(b)",{"$f":"'Electric Utility Data'!B53","v":"www.finance.yahoo.com (retreived Oct. 3, 2020)."}]
["(c)",{"$f":"'Electric Utility Data'!B54","v":"www.zacks.com (retrieved Oct. 3, 2020)."}]
["(d)",{"$f":"\"See \"&'5'!Q1& \".\"","v":"See Exhibit No. 5."}]

{"sheet":"4 (3)","index":14,"n_rows":40,"n_cols":17,"rows_kept":40,"cut":false,"hidden":false,"merged":[[5,3,5,7],[31,1,31,9]]}
[{"$f":"'Exhibit List'!C7","v":"DCF MODEL - UTILITY GROUP"},null,null,null,null,null,null,null,null,null,{"$f":"'Exhibit List'!B7","v":"Exhibit No. 4"}]
[null,null,null,null,null,null,null,null,null,null,"Page 3 of 4"]
[{"$f":"'Exhibit List'!D7","v":"COST OF EQUITY ESTIMATES"}]
[]
[null,null,null,"(a)",null,"(a)",null,"(a)",null,"(a)"]
[null,null,null,"Earnings Growth",null,null,null,null,null,"br+sv"]
[null,"Company ",null,"V Line",null,"IBES",null,"Zacks",null,"Growth"]
[{"$f":"A7+1","v":1},{"$f":"'4 ( 1)'!B7","v":"Algonquin Pwr & Util"},null,{"$f":"IF('4  (2)'!D8=\"n/a\",\"n/a\",'4 ( 1)'!$H7+'4  (2)'!D8)","v":"n/a"},null,{"$f":"IF('4  (2)'!F8=\"n/a\",\"n/a\",'4 ( 1)'!$H7+'4  (2)'!F8)","v":0.10029004329004329},null,{"$f":"IF('4  (2)'!H8=\"n/a\",\"n/a\",'4 ( 1)'!$H7+'4  (2)'!H8)","v":0.12199004329004329},null,{"$f":"IF('4  (2)'!J8=\"n/a\",\"n/a\",'4 ( 1)'!$H7+'4  (2)'!J8)","v":"n/a"},null,null,null,{"$f":"IF(D8=\"n/a\",\"n/a\",IF(D8<$D$36,\"LOW\",IF(D8>$D$37,\"HIGH\",D8)))","v":"n/a"},{"$f":"IF(F8=\"n/a\",\"n/a\",IF(F8<$D$36,\"LOW\",IF(F8>$D$37,\"HIGH\",F8)))","v":0.10029004329004329},{"$f":"IF(H8=\"n/a\",\"n/a\",IF(H8<$D$36,\"LOW\",IF(H8>$D$37,\"HIGH\",H8)))","v":0.12199004329004329},{"$f":"IF(J8=\"n/a\",\"n/a\",IF(J8<$D$36,\"LOW\",IF(J8>$D$37,\"HIGH\",J8)))","v":"n/a"}]
[{"$f":"A8+1","v":2},{"$f":"'4 ( 1)'!B8","v":"ALLETE"},null,{"$f":"IF('4  (2)'!D9=\"n/a\",\"n/a\",'4 ( 1)'!$H8+'4  (2)'!D9)","v":9.3406079550487853E-2},null,{"$f":"IF('4  (2)'!F9=\"n/a\",\"n/a\",'4 ( 1)'!$H8+'4  (2)'!F9)","v":0.11840607955048786},null,{"$f":"IF('4  (2)'!H9=\"n/a\",\"n/a\",'4 ( 1)'!$H8+'4  (2)'!H9)","v":"n/a"},null,{"$f":"IF('4  (2)'!J9=\"n/a\",\"n/a\",'4 ( 1)'!$H8+'4  (2)'!J9)","v":7.9916506837708151E-2},null,null,null,{"$f":"IF(D9=\"n/a\",\"n/a\",IF(D9<$D$36,\"LOW\",IF(D9>$D$37,\"HIGH\",D9)))","v":9.3406079550487853E-2},{"$f":"IF(F9=\"n/a\",\"n/a\",IF(F9<$D$36,\"LOW\",IF(F9>$D$37,\"HIGH\",F9)))","v":0.11840607955048786},{"$f":"IF(H9=\"n/a\",\"n/a\",IF(H9<$D$36,\"LOW\",IF(H9>$D$37,\"HIGH\",H9)))","v":"n/a"},{"$f":"IF(J9=\"n/a\",\"n/a\",IF(J9<$D$36,\"LOW\",IF(J9>$D$37,\"HIGH\",J9)))","v":7.9916506837708151E-2}]
[3,{"$f":"'4 ( 1)'!B9","v":"Alliant Energy"},null,{"$f":"IF('4  (2)'!D10=\"n/a\",\"n/a\",'4 ( 1)'!$H9+'4  (2)'!D10)","v":8.3900268721796886E-2},null,{"$f":"IF('4  (2)'!F10=\"n/a\",\"n/a\",'4 ( 1)'!$H9+'4  (2)'!F10)","v":8.1900268721796884E-2},null,{"$f":"IF('4  (2)'!H10=\"n/a\",\"n/a\",'4 ( 1)'!$H9+'4  (2)'!H10)","v":8.4300268721796884E-2},null,{"$f":"IF('4  (2)'!J10=\"n/a\",\"n/a\",'4 ( 1)'!$H9+'4  (2)'!J10)","v":7.5595475820134525E-2},null,null,null,8.3900268721796886E-2,8.1900268721796884E-2,8.4300268721796884E-2,7.5595475820134525E-2]
[4,{"$f":"'4 ( 1)'!B10","v":"Ameren Corp."},null,{"$f":"IF('4  (2)'!D11=\"n/a\",\"n/a\",'4 ( 1)'!$H10+'4  (2)'!D11)","v":8.6472534745201848E-2},null,{"$f":"IF('4  (2)'!F11=\"n/a\",\"n/a\",'4 ( 1)'!$H10+'4  (2)'!F11)","v":8.6472534745201848E-2},null,{"$f":"IF('4  (2)'!H11=\"n/a\",\"n/a\",'4 ( 1)'!$H10+'4  (2)'!H11)","v":9.5372534745201853E-2},null,{"$f":"IF('4  (2)'!J11=\"n/a\",\"n/a\",'4 ( 1)'!$H10+'4  (2)'!J11)","v":8.6093716830482253E-2},null,null,null,8.6472534745201848E-2,8.6472534745201848E-2,9.5372534745201853E-2,8.6093716830482253E-2]
[5,{"$f":"'4 ( 1)'!B11","v":"Avangrid, Inc."},null,{"$f":"IF('4  (2)'!D12=\"n/a\",\"n/a\",'4 ( 1)'!$H11+'4  (2)'!D12)","v":7.5180533438164221E-2},null,{"$f":"IF('4  (2)'!F12=\"n/a\",\"n/a\",'4 ( 1)'!$H11+'4  (2)'!F12)","v":8.1180533438164226E-2},null,{"$f":"IF('4  (2)'!H12=\"n/a\",\"n/a\",'4 ( 1)'!$H11+'4  (2)'!H12)","v":8.8280533438164221E-2},null,{"$f":"IF('4  (2)'!J12=\"n/a\",\"n/a\",'4 ( 1)'!$H11+'4  (2)'!J12)","v":4.8773228400335718E-2},null,null,null,7.5180533438164221E-2,8.1180533438164226E-2,8.8280533438164221E-2,"LOW"]
[6,{"$f":"'4 ( 1)'!B12","v":"Avista Corp."},null,{"$f":"IF('4  (2)'!D13=\"n/a\",\"n/a\",'4 ( 1)'!$H12+'4  (2)'!D13)","v":5.6773396204890282E-2},null,{"$f":"IF('4  (2)'!F13=\"n/a\",\"n/a\",'4 ( 1)'!$H12+'4  (2)'!F13)","v":0.10477339620489029},null,{"$f":"IF('4  (2)'!H13=\"n/a\",\"n/a\",'4 ( 1)'!$H12+'4  (2)'!H13)","v":9.8173396204890281E-2},null,{"$f":"IF('4  (2)'!J13=\"n/a\",\"n/a\",'4 ( 1)'!$H12+'4  (2)'!J13)","v":7.6965344017547871E-2},null,null,null,"LOW",0.10477339620489029,9.8173396204890281E-2,7.6965344017547871E-2]
[7,{"$f":"'4 ( 1)'!B13","v":"Black Hills Corp."},null,{"$f":"IF('4  (2)'!D14=\"n/a\",\"n/a\",'4 ( 1)'!$H13+'4  (2)'!D14)","v":7.561265002094375E-2},null,{"$f":"IF('4  (2)'!F14=\"n/a\",\"n/a\",'4 ( 1)'!$H13+'4  (2)'!F14)","v":8.7512650020943744E-2},null,{"$f":"IF('4  (2)'!H14=\"n/a\",\"n/a\",'4 ( 1)'!$H13+'4  (2)'!H14)","v":9.8212650020943745E-2},null,{"$f":"IF('4  (2)'!J14=\"n/a\",\"n/a\",'4 ( 1)'!$H13+'4  (2)'!J14)","v":7.8747433219639729E-2},null,null,null,7.561265002094375E-2,8.7512650020943744E-2,9.8212650020943745E-2,7.8747433219639729E-2]
[8,{"$f":"'4 ( 1)'!B14","v":"CMS Energy Corp."},null,{"$f":"IF('4  (2)'!D15=\"n/a\",\"n/a\",'4 ( 1)'!$H14+'4  (2)'!D15)","v":0.10286498788714951},null,{"$f":"IF('4  (2)'!F15=\"n/a\",\"n/a\",'4 ( 1)'!$H14+'4  (2)'!F15)","v":9.8664987887149502E-2},null,{"$f":"IF('4  (2)'!H15=\"n/a\",\"n/a\",'4 ( 1)'!$H14+'4  (2)'!H15)","v":9.7964987887149496E-2},null,{"$f":"IF('4  (2)'!J15=\"n/a\",\"n/a\",'4 ( 1)'!$H14+'4  (2)'!J15)","v":0.10030322708137146},null,null,null,0.10286498788714951,9.8664987887149502E-2,9.7964987887149496E-2,0.10030322708137146]
[9,{"$f":"'4 ( 1)'!B15","v":"Consolidated Edison"},null,{"$f":"IF('4  (2)'!D16=\"n/a\",\"n/a\",'4 ( 1)'!$H15+'4  (2)'!D16)","v":7.126876003520892E-2},null,{"$f":"IF('4  (2)'!F16=\"n/a\",\"n/a\",'4 ( 1)'!$H15+'4  (2)'!F16)","v":6.6768760035208916E-2},null,{"$f":"IF('4  (2)'!H16=\"n/a\",\"n/a\",'4 ( 1)'!$H15+'4  (2)'!H16)","v":6.1268760035208925E-2},null,{"$f":"IF('4  (2)'!J16=\"n/a\",\"n/a\",'4 ( 1)'!$H15+'4  (2)'!J16)","v":7.4718022013075189E-2},null,null,null,7.126876003520892E-2,6.6768760035208916E-2,"LOW",7.4718022013075189E-2]
[10,{"$f":"'4 ( 1)'!B16","v":"DTE Energy Co."},null,{"$f":"IF('4  (2)'!D17=\"n/a\",\"n/a\",'4 ( 1)'!$H16+'4  (2)'!D17)","v":9.7252366183320546E-2},null,{"$f":"IF('4  (2)'!F17=\"n/a\",\"n/a\",'4 ( 1)'!$H16+'4  (2)'!F17)","v":9.6752366183320546E-2},null,{"$f":"IF('4  (2)'!H17=\"n/a\",\"n/a\",'4 ( 1)'!$H16+'4  (2)'!H17)","v":9.3952366183320549E-2},null,{"$f":"IF('4  (2)'!J17=\"n/a\",\"n/a\",'4 ( 1)'!$H16+'4  (2)'!J17)","v":9.0191900743541609E-2},null,null,null,9.7252366183320546E-2,9.6752366183320546E-2,9.3952366183320549E-2,9.0191900743541609E-2]
[11,{"$f":"'4 ( 1)'!B17","v":"Duke Energy Corp."},null,{"$f":"IF('4  (2)'!D18=\"n/a\",\"n/a\",'4 ( 1)'!$H17+'4  (2)'!D18)","v":9.5848071151164727E-2},null,{"$f":"IF('4  (2)'!F18=\"n/a\",\"n/a\",'4 ( 1)'!$H17+'4  (2)'!F18)","v":6.1848071151164717E-2},null,{"$f":"IF('4  (2)'!H18=\"n/a\",\"n/a\",'4 ( 1)'!$H17+'4  (2)'!H18)","v":7.684807115116471E-2},null,{"$f":"IF('4  (2)'!J18=\"n/a\",\"n/a\",'4 ( 1)'!$H17+'4  (2)'!J18)","v":7.7127842974882982E-2},null,null,null,9.5848071151164727E-2,"LOW",7.684807115116471E-2,7.7127842974882982E-2]
[12,{"$f":"'4 ( 1)'!B18","v":"Entergy Corp."},null,{"$f":"IF('4  (2)'!D19=\"n/a\",\"n/a\",'4 ( 1)'!$H18+'4  (2)'!D19)","v":6.8415786866518627E-2},null,{"$f":"IF('4  (2)'!F19=\"n/a\",\"n/a\",'4 ( 1)'!$H18+'4  (2)'!F19)","v":9.2415786866518634E-2},null,{"$f":"IF('4  (2)'!H19=\"n/a\",\"n/a\",'4 ( 1)'!$H18+'4  (2)'!H19)","v":9.2715786866518629E-2},null,{"$f":"IF('4  (2)'!J19=\"n/a\",\"n/a\",'4 ( 1)'!$H18+'4  (2)'!J19)","v":8.7468165289239605E-2},null,null,null,6.8415786866518627E-2,9.2415786866518634E-2,9.2715786866518629E-2,8.7468165289239605E-2]
[13,{"$f":"'4 ( 1)'!B19","v":"Eversource Energy"},null,{"$f":"IF('4  (2)'!D20=\"n/a\",\"n/a\",'4 ( 1)'!$H19+'4  (2)'!D20)","v":8.2680623957540611E-2},null,{"$f":"IF('4  (2)'!F20=\"n/a\",\"n/a\",'4 ( 1)'!$H19+'4  (2)'!F20)","v":9.2080623957540603E-2},null,{"$f":"IF('4  (2)'!H20=\"n/a\",\"n/a\",'4 ( 1)'!$H19+'4  (2)'!H20)","v":9.3580623957540604E-2},null,{"$f":"IF('4  (2)'!J20=\"n/a\",\"n/a\",'4 ( 1)'!$H19+'4  (2)'!J20)","v":7.4941092419509803E-2},null,null,null,8.2680623957540611E-2,9.2080623957540603E-2,9.3580623957540604E-2,7.4941092419509803E-2]
[14,{"$f":"'4 ( 1)'!B20","v":"NorthWestern Corp."},null,{"$f":"IF('4  (2)'!D21=\"n/a\",\"n/a\",'4 ( 1)'!$H20+'4  (2)'!D21)","v":6.363716673614836E-2},null,{"$f":"IF('4  (2)'!F21=\"n/a\",\"n/a\",'4 ( 1)'!$H20+'4  (2)'!F21)","v":8.6637166736148352E-2},null,{"$f":"IF('4  (2)'!H21=\"n/a\",\"n/a\",'4 ( 1)'!$H20+'4  (2)'!H21)","v":8.253716673614836E-2},null,{"$f":"IF('4  (2)'!J21=\"n/a\",\"n/a\",'4 ( 1)'!$H20+'4  (2)'!J21)","v":7.6089106096447812E-2},null,null,null,"LOW",8.6637166736148352E-2,8.253716673614836E-2,7.6089106096447812E-2]
[15,{"$f":"'4 ( 1)'!B21","v":"Pub Sv Enterprise Grp."},null,{"$f":"IF('4  (2)'!D22=\"n/a\",\"n/a\",'4 ( 1)'!$H21+'4  (2)'!D22)","v":8.7333399703821701E-2},null,{"$f":"IF('4  (2)'!F22=\"n/a\",\"n/a\",'4 ( 1)'!$H21+'4  (2)'!F22)","v":5.2033399703821689E-2},null,{"$f":"IF('4  (2)'!H22=\"n/a\",\"n/a\",'4 ( 1)'!$H21+'4  (2)'!H22)","v":7.193339970382169E-2},null,{"$f":"IF('4  (2)'!J22=\"n/a\",\"n/a\",'4 ( 1)'!$H21+'4  (2)'!J22)","v":8.9467011996619036E-2},null,null,null,8.7333399703821701E-2,"LOW",7.193339970382169E-2,8.9467011996619036E-2]
[16,{"$f":"'4 ( 1)'!B22","v":"Sempra Energy"},null,{"$f":"IF('4  (2)'!D23=\"n/a\",\"n/a\",'4 ( 1)'!$H22+'4  (2)'!D23)","v":0.13611800768409227},null,{"$f":"IF('4  (2)'!F23=\"n/a\",\"n/a\",'4 ( 1)'!$H22+'4  (2)'!F23)","v":9.8818007684092268E-2},null,{"$f":"IF('4  (2)'!H23=\"n/a\",\"n/a\",'4 ( 1)'!$H22+'4  (2)'!H23)","v":0.10971800768409226},null,{"$f":"IF('4  (2)'!J23=\"n/a\",\"n/a\",'4 ( 1)'!$H22+'4  (2)'!J23)","v":0.10913140115565907},null,null,null,0.13611800768409227,9.8818007684092268E-2,0.10971800768409226,0.10913140115565907]
[17,{"$f":"'4 ( 1)'!B23","v":"Southern Company"},null,{"$f":"IF('4  (2)'!D24=\"n/a\",\"n/a\",'4 ( 1)'!$H23+'4  (2)'!D24)","v":7.8227932629287983E-2},null,{"$f":"IF('4  (2)'!F24=\"n/a\",\"n/a\",'4 ( 1)'!$H23+'4  (2)'!F24)","v":9.3727932629287969E-2},null,{"$f":"IF('4  (2)'!H24=\"n/a\",\"n/a\",'4 ( 1)'!$H23+'4  (2)'!H24)","v":8.8227932629287978E-2},null,{"$f":"IF('4  (2)'!J24=\"n/a\",\"n/a\",'4 ( 1)'!$H23+'4  (2)'!J24)","v":8.4605266392392242E-2},null,null,null,7.8227932629287983E-2,9.3727932629287969E-2,8.8227932629287978E-2,8.4605266392392242E-2]
[18,{"$f":"'4 ( 1)'!B24","v":"WEC Energy Group"},null,{"$f":"IF('4  (2)'!D25=\"n/a\",\"n/a\",'4 ( 1)'!$H24+'4  (2)'!D25)","v":8.7557817890480116E-2},null,{"$f":"IF('4  (2)'!F25=\"n/a\",\"n/a\",'4 ( 1)'!$H24+'4  (2)'!F25)","v":8.7057817890480116E-2},null,{"$f":"IF('4  (2)'!H25=\"n/a\",\"n/a\",'4 ( 1)'!$H24+'4  (2)'!H25)","v":8.6957817890480127E-2},null,{"$f":"IF('4  (2)'!J25=\"n/a\",\"n/a\",'4 ( 1)'!$H24+'4  (2)'!J25)","v":6.9107903642662852E-2},null,null,null,8.7557817890480116E-2,8.7057817890480116E-2,8.6957817890480127E-2,6.9107903642662852E-2]
[19,{"$f":"'4 ( 1)'!B25","v":"Xcel Energy Inc."},null,{"$f":"IF('4  (2)'!D26=\"n/a\",\"n/a\",'4 ( 1)'!$H25+'4  (2)'!D26)","v":8.544742662299229E-2},null,{"$f":"IF('4  (2)'!F26=\"n/a\",\"n/a\",'4 ( 1)'!$H25+'4  (2)'!F26)","v":8.3947426622992302E-2},null,{"$f":"IF('4  (2)'!H26=\"n/a\",\"n/a\",'4 ( 1)'!$H25+'4  (2)'!H26)","v":8.3547426622992291E-2},null,{"$f":"IF('4  (2)'!J26=\"n/a\",\"n/a\",'4 ( 1)'!$H25+'4  (2)'!J26)","v":7.5907470892886089E-2},null,null,null,8.544742662299229E-2,8.3947426622992302E-2,8.3547426622992291E-2,7.5907470892886089E-2]
[]
[null,"Average  (b)",null,{"$f":"AVERAGE(N8:N26)","v":8.7974202943010754E-2},null,{"$f":"AVERAGE(O8:O26)","v":9.1612140144956888E-2},null,{"$f":"AVERAGE(P8:P28)","v":9.090257852429881E-2},null,{"$f":"AVERAGE(Q8:Q26)","v":8.2728052201400032E-2},null,null,"Min",{"$f":"MIN(N8:N26)","v":6.8415786866518627E-2},{"$f":"MIN(O8:O26)","v":6.6768760035208916E-2},{"$f":"MIN(P8:P26)","v":7.193339970382169E-2},{"$f":"MIN(Q8:Q26)","v":6.9107903642662852E-2}]
[null,"Midpoint (b) (c)",null,{"$f":"AVERAGE(N28:N29)","v":0.10226689727530544},null,{"$f":"AVERAGE(O28:O29)","v":9.2587419792848388E-2},null,{"$f":"AVERAGE(P28:P29)","v":9.6961721496932496E-2},null,{"$f":"AVERAGE(Q28:Q29)","v":8.9119652399160962E-2},null,null,"Max",{"$f":"MAX(N8:N26)","v":0.13611800768409227},{"$f":"MAX(O8:O26)","v":0.11840607955048786},{"$f":"MAX(P8:P26)","v":0.12199004329004329},{"$f":"MAX(Q8:Q26)","v":0.10913140115565907}]
[]
[]
["(a)",{"$f":"\"Sum of dividend yield (\" & K1 & \", p. 1) and respective growth rate (\" & K1 & \", p. 2).\"","v":"Sum of dividend yield (Exhibit No. 4, p. 1) and respective growth rate (Exhibit No. 4, p. 2)."}]
["(b)","Excludes highlighted figures."]
["(c)","Average of low and high values."]
[]
[null,"Threshold Min",null,6.4000000000000001E-2]
[null,"Threshold Max",null,0.14099999999999999]
[]
[null,null,null,8.7377266051059485E-2,null,9.1612140144956888E-2,null,9.0072497763413861E-2,null,8.4098840452452861E-2]
[null,null,null,0.10226689727530544,null,9.2587419792848388E-2,null,9.6961721496932496E-2,null,8.9119652399160962E-2]

{"sheet":"4 (4)","index":15,"n_rows":47,"n_cols":10,"rows_kept":47,"cut":false,"hidden":false,"merged":[[41,1,43,9]]}
[{"$f":"'Exhibit List'!C8","v":"DCF MODEL - UTILITY GROUP"},null,null,null,null,null,null,null,null,{"$f":"'Exhibit List'!B8","v":"Exhibit No. 4"}]
[null,null,null,null,null,null,null,null,null,"Page 4 of 4"]
[{"$f":"'Exhibit List'!D8","v":"LOW-END THRESHOLD ADJUSTMENT"}]
[]
[]
[null,"Atlantic Path 15 / Startrans / So. Cal Edison",null,null,null,null,"Pioneer Transmission"]
[null,null,null,"Baa Yield",null,null,null,"Baa Yield"]
[null,null,"2007-06-19",6.54E-2,null,null,"2008-04-14",6.8099999999999994E-2]
[null,null,"2007-07-19",6.4899999999999999E-2,null,null,"2008-05-14",6.7900000000000002E-2]
[null,null,"2007-08-18",6.5099999999999991E-2,null,null,"2008-06-13",6.93E-2]
[null,null,"2007-09-17",6.4500000000000002E-2,null,null,"2008-07-13",6.9699999999999998E-2]
[null,null,"2007-10-17",6.3600000000000004E-2,null,null,"2008-08-12",6.9800000000000001E-2]
[null,null,"2007-11-16",6.2699999999999992E-2,null,null,"2008-09-11",7.1500000000000008E-2]
[]
[null,null,null,null,null,null,"Current",null,"Projected"]
[null,"Historical Baa Bond Yield",null,null,null,null,{"$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":"'8 (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":"'7'!H10","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)",{"$f":"'8 (4)'!I1&\", page 4.\"","v":"Exhibit No. 8, page 4."}]
["(e)",{"$f":"'6'!N1&\", page 1.\"","v":"Exhibit No. 6, page 1."}]
["(f)","Assoc. of Bus. Advocating Tariff Equity, Opinion No. 569-A, 171 FERC ¶ 61,154 (2020)."]

{"sheet":"5","index":16,"n_rows":36,"n_cols":34,"rows_kept":36,"cut":false,"hidden":false,"merged":[[5,31,5,33],[5,2,5,4],[5,12,5,14],[5,19,5,21],[5,23,5,25],[5,27,5,29]]}
[{"$f":"'Exhibit List'!$C$9","v":"BR+SV GROWTH RATE"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Exhibit List'!$B$9","v":"Exhibit No. 5"},{"$f":"A1","v":"BR+SV GROWTH RATE"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q1","v":"Exhibit No. 5"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Page 1 of 2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Page 2 of 2"]
[{"$f":"'Exhibit List'!$D$9","v":"UTILITY GROUP"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A3","v":"UTILITY GROUP"}]
[]
[null,null,"(a)","(a)","(a)",null,null,null,"(b)","(c)",null,null,"(d)","(e)",null,null,null,null,null,"(a)","(a)","(f)",null,"(a)","(a)","(f)","(g)","(a)","(a)",null,"(h)","(a)","(a)","(g)"]
[null,null,2024,null,null,null,null,null,"Adjustment",null,null,null,"\"sv\" Factor",null,null,null,null,null,null,2019,null,null,null,2024,null,null,"Chg",2024,null,null,null,"Common Shares"]
[null,"Company                    ","EPS","DPS","BVPS",null,"   b   ","   r   ","Factor","Adjusted r","   br   ",null,"   s   ","   v   ","   sv   ",null,"br + sv",null,"Company                    ","Eq Ratio","Tot Cap","Com Eq",null,"Eq Ratio","Tot Cap","Com Eq","Equity","High","Low","Avg.","M/B",2019,2024,"Growth"]
[{"$f":"A7+1","v":1},{"$f":"'Proxy Group Ticker'!C3","v":"Algonquin Pwr & Util"},{"$f":"VLOOKUP('Proxy Group Ticker'!$B3,vldatabase,7,FALSE)","v":"n/a"},{"$f":"VLOOKUP('Proxy Group Ticker'!$B3,vldatabase,8,FALSE)","v":"n/a"},{"$f":"VLOOKUP('Proxy Group Ticker'!$B3,vldatabase,9,FALSE)","v":"n/a"},null,{"$f":"IF(E8=\"n/a\", \"n/a\",+(C8-D8)/C8)","v":"n/a"},{"$f":"IF(E8=\"n/a\",\"n/a\",C8/E8)","v":"n/a"},{"$f":"IF(AA8=\"n/a\",\"n/a\",2*(1+AA8)/(2+AA8))","v":"n/a"},{"$f":"IF(H8=\"n/a\",\"n/a\",H8*I8)","v":"n/a"},{"$f":"IF(G8=\"n/a\",\"n/a\",G8*J8)","v":"n/a"},null,{"$f":"IF(AE8=\"n/a\",\"n/a\",AE8*AH8)","v":"n/a"},{"$f":"IF(AE8=\"n/a\",\"n/a\",1-1/AE8)","v":"n/a"},{"$f":"IF(M8=\"n/a\",\"n/a\",M8*N8)","v":"n/a"},null,{"$f":"IF(K8=\"n/a\",\"n/a\",K8+O8)","v":"n/a"},{"$f":"A8","v":1},{"$f":"B8","v":"Algonquin Pwr & Util"},{"$f":"VLOOKUP('Proxy Group Ticker'!$B3,vldatabase,14,FALSE)","v":"n/a"},{"$f":"VLOOKUP('Proxy Group Ticker'!$B3,vldatabase,16,FALSE)","v":"n/a"},{"$f":"IF(U8=\"n/a\",\"n/a\",T8*U8)","v":"n/a"},null,{"$f":"VLOOKUP('Proxy Group Ticker'!$B3,vldatabase,15,FALSE)","v":"n/a"},{"$f":"VLOOKUP('Proxy Group Ticker'!$B3,vldatabase,17,FALSE)","v":"n/a"},{"$f":"IF(Y8=\"n/a\",\"n/a\",X8*Y8)","v":"n/a"},{"$f":"IF(V8=\"n/a\",\"n/a\",(+Z8/V8)^(1/5)-1)","v":"n/a"},{"$f":"VLOOKUP('Proxy Group Ticker'!$B3,vldatabase,5,FALSE)","v":"n/a"},{"$f":"VLOOKUP('Proxy Group Ticker'!$B3,vldatabase,6,FALSE)","v":"n/a"},{"$f":"IF(AB8=\"n/a\",\"n/a\",AVERAGE(AB8:AC8))","v":"n/a"},{"$f":"IF(AD8=\"n/a\",\"n/a\",AD8/E8)","v":"n/a"},{"$f":"VLOOKUP('Proxy Group Ticker'!$B3,vldatabase,10,FALSE)","v":"n/a"},{"$f":"VLOOKUP('Proxy Group Ticker'!$B3,vldatabase,11,FALSE)","v":"n/a"},{"$f":"IF(AF8=\"n/a\",\"n/a\",(+AG8/AF8)^(1/5)-1)","v":"n/a"}]
[{"$f":"A8+1","v":2},{"$f":"'Proxy Group Ticker'!C4","v":"ALLETE"},{"$f":"VLOOKUP('Proxy Group Ticker'!$B4,vldatabase,7,FALSE)","v":4.25},{"$f":"VLOOKUP('Proxy Group Ticker'!$B4,vldatabase,8,FALSE)","v":2.9},{"$f":"VLOOKUP('Proxy Group Ticker'!$B4,vldatabase,9,FALSE)","v":51.75},null,{"$f":"IF(E9=\"n/a\", \"n/a\",+(C9-D9)/C9)","v":0.31764705882352945},{"$f":"IF(E9=\"n/a\",\"n/a\",C9/E9)","v":8.2125603864734303E-2},{"$f":"IF(AA9=\"n/a\",\"n/a\",2*(1+AA9)/(2+AA9))","v":1.0233475444905209},{"$f":"IF(H9=\"n/a\",\"n/a\",H9*I9)","v":8.4043035054777088E-2},{"$f":"IF(G9=\"n/a\",\"n/a\",G9*J9)","v":2.6696022899752724E-2},null,{"$f":"IF(AE9=\"n/a\",\"n/a\",AE9*AH9)","v":1.4489954952572283E-2},{"$f":"IF(AE9=\"n/a\",\"n/a\",1-1/AE9)","v":0.33225806451612905},{"$f":"IF(M9=\"n/a\",\"n/a\",M9*N9)","v":4.8144043874675654E-3},null,{"$f":"IF(K9=\"n/a\",\"n/a\",K9+O9)","v":3.151042728722029E-2},{"$f":"A9","v":2},{"$f":"B9","v":"ALLETE"},{"$f":"VLOOKUP('Proxy Group Ticker'!$B4,vldatabase,14,FALSE)","v":0.61399999999999999},{"$f":"VLOOKUP('Proxy Group Ticker'!$B4,vldatabase,16,FALSE)","v":3632.8},{"$f":"IF(U9=\"n/a\",\"n/a\",T9*U9)","v":2230.5392000000002},null,{"$f":"VLOOKUP('Proxy Group Ticker'!$B4,vldatabase,15,FALSE)","v":0.59},{"$f":"VLOOKUP('Proxy Group Ticker'!$B4,vldatabase,17,FALSE)","v":4775},{"$f":"IF(Y9=\"n/a\",\"n/a\",X9*Y9)","v":2817.25},{"$f":"IF(V9=\"n/a\",\"n/a\",(+Z9/V9)^(1/5)-1)","v":4.7811366999208404E-2},{"$f":"VLOOKUP('Proxy Group Ticker'!$B4,vldatabase,5,FALSE)","v":90},{"$f":"VLOOKUP('Proxy Group Ticker'!$B4,vldatabase,6,FALSE)","v":65},{"$f":"IF(AB9=\"n/a\",\"n/a\",AVERAGE(AB9:AC9))","v":77.5},{"$f":"IF(AD9=\"n/a\",\"n/a\",AD9/E9)","v":1.4975845410628019},{"$f":"VLOOKUP('Proxy Group Ticker'!$B4,vldatabase,10,FALSE)","v":51.7},{"$f":"VLOOKUP('Proxy Group Ticker'!$B4,vldatabase,11,FALSE)","v":54.25},{"$f":"IF(AF9=\"n/a\",\"n/a\",(+AG9/AF9)^(1/5)-1)","v":9.675550565104718E-3}]
[3,{"$f":"'Proxy Group Ticker'!C5","v":"Alliant Energy"},{"$f":"VLOOKUP('Proxy Group Ticker'!$B5,vldatabase,7,FALSE)","v":3},{"$f":"VLOOKUP('Proxy Group Ticker'!$B5,vldatabase,8,FALSE)","v":2},{"$f":"VLOOKUP('Proxy Group Ticker'!$B5,vldatabase,9,FALSE)","v":28.25},null,0.33333333333333331,0.10619469026548672,1.0149599204534079,0.10778335438443269,3.5927784794810895E-2,null,2.6568964125585473E-2,0.40526315789473677,1.0767422303526742E-2,null,4.6695207098337639E-2,3,"Alliant Energy",{"$f":"VLOOKUP('Proxy Group Ticker'!$B5,vldatabase,14,FALSE)","v":0.48499999999999999},{"$f":"VLOOKUP('Proxy Group Ticker'!$B5,vldatabase,16,FALSE)","v":10226},4959.6099999999997,null,{"$f":"VLOOKUP('Proxy Group Ticker'!$B5,vldatabase,15,FALSE)","v":0.48},{"$f":"VLOOKUP('Proxy Group Ticker'!$B5,vldatabase,17,FALSE)","v":12000},5760,3.0374237077325228E-2,{"$f":"VLOOKUP('Proxy Group Ticker'!$B5,vldatabase,5,FALSE)","v":55},{"$f":"VLOOKUP('Proxy Group Ticker'!$B5,vldatabase,6,FALSE)","v":40},47.5,1.6814159292035398,{"$f":"VLOOKUP('Proxy Group Ticker'!$B5,vldatabase,10,FALSE)","v":245.02},{"$f":"VLOOKUP('Proxy Group Ticker'!$B5,vldatabase,11,FALSE)","v":265},1.5801541822058729E-2]
[4,{"$f":"'Proxy Group Ticker'!C6","v":"Ameren Corp."},{"$f":"VLOOKUP('Proxy Group Ticker'!$B6,vldatabase,7,FALSE)","v":4.5},{"$f":"VLOOKUP('Proxy Group Ticker'!$B6,vldatabase,8,FALSE)","v":2.4500000000000002},{"$f":"VLOOKUP('Proxy Group Ticker'!$B6,vldatabase,9,FALSE)","v":44.5},null,0.45555555555555549,0.10112359550561797,1.0397996372575538,0.10514827792492117,4.7900882165797416E-2,null,3.0347205148661297E-2,0.38620689655172413,1.1720299919482983E-2,null,5.9621182085280403E-2,4,"Ameren Corp.",{"$f":"VLOOKUP('Proxy Group Ticker'!$B6,vldatabase,14,FALSE)","v":0.47099999999999997},{"$f":"VLOOKUP('Proxy Group Ticker'!$B6,vldatabase,16,FALSE)","v":17116},8061.6359999999995,null,{"$f":"VLOOKUP('Proxy Group Ticker'!$B6,vldatabase,15,FALSE)","v":0.49},{"$f":"VLOOKUP('Proxy Group Ticker'!$B6,vldatabase,17,FALSE)","v":24500},12005,8.2898609085881425E-2,{"$f":"VLOOKUP('Proxy Group Ticker'!$B6,vldatabase,5,FALSE)","v":85},{"$f":"VLOOKUP('Proxy Group Ticker'!$B6,vldatabase,6,FALSE)","v":60},72.5,1.6292134831460674,{"$f":"VLOOKUP('Proxy Group Ticker'!$B6,vldatabase,10,FALSE)","v":246.2},{"$f":"VLOOKUP('Proxy Group Ticker'!$B6,vldatabase,11,FALSE)","v":270},1.8626905229178314E-2]
[5,{"$f":"'Proxy Group Ticker'!C7","v":"Avangrid, Inc."},{"$f":"VLOOKUP('Proxy Group Ticker'!$B7,vldatabase,7,FALSE)","v":2.5},{"$f":"VLOOKUP('Proxy Group Ticker'!$B7,vldatabase,8,FALSE)","v":1.8},{"$f":"VLOOKUP('Proxy Group Ticker'!$B7,vldatabase,9,FALSE)","v":51.75},null,0.27999999999999997,4.8309178743961352E-2,1.0048029927210287,4.8541207377827474E-2,1.3591538065791692E-2,null,-5.3154698531621136E-6,-0.21764705882352953,1.1568963798058724E-6,null,1.3592694962171498E-2,5,"Avangrid, Inc.",{"$f":"VLOOKUP('Proxy Group Ticker'!$B7,vldatabase,14,FALSE)","v":0.69399999999999995},{"$f":"VLOOKUP('Proxy Group Ticker'!$B7,vldatabase,16,FALSE)","v":21953},15235.382,null,{"$f":"VLOOKUP('Proxy Group Ticker'!$B7,vldatabase,15,FALSE)","v":0.57499999999999996},{"$f":"VLOOKUP('Proxy Group Ticker'!$B7,vldatabase,17,FALSE)","v":27800},15984.999999999998,9.6523455876555975E-3,{"$f":"VLOOKUP('Proxy Group Ticker'!$B7,vldatabase,5,FALSE)","v":50},{"$f":"VLOOKUP('Proxy Group Ticker'!$B7,vldatabase,6,FALSE)","v":35},42.5,0.82125603864734298,{"$f":"VLOOKUP('Proxy Group Ticker'!$B7,vldatabase,10,FALSE)","v":309.01},{"$f":"VLOOKUP('Proxy Group Ticker'!$B7,vldatabase,11,FALSE)","v":309},-6.4723662329679854E-6]
[6,{"$f":"'Proxy Group Ticker'!C8","v":"Avista Corp."},{"$f":"VLOOKUP('Proxy Group Ticker'!$B8,vldatabase,7,FALSE)","v":2.5},{"$f":"VLOOKUP('Proxy Group Ticker'!$B8,vldatabase,8,FALSE)","v":1.9},{"$f":"VLOOKUP('Proxy Group Ticker'!$B8,vldatabase,9,FALSE)","v":31.75},null,0.24000000000000005,7.874015748031496E-2,1.0181928137542391,8.017266250033378E-2,1.9241439000080112E-2,null,2.7706106634232178E-2,0.39523809523809517,1.0950508812577479E-2,null,3.0191947812657591E-2,6,"Avista Corp.",{"$f":"VLOOKUP('Proxy Group Ticker'!$B8,vldatabase,14,FALSE)","v":0.50600000000000001},{"$f":"VLOOKUP('Proxy Group Ticker'!$B8,vldatabase,16,FALSE)","v":3834.6},1940.3075999999999,null,{"$f":"VLOOKUP('Proxy Group Ticker'!$B8,vldatabase,15,FALSE)","v":0.49},{"$f":"VLOOKUP('Proxy Group Ticker'!$B8,vldatabase,17,FALSE)","v":4750},2327.5,3.7059850465761324E-2,{"$f":"VLOOKUP('Proxy Group Ticker'!$B8,vldatabase,5,FALSE)","v":60},{"$f":"VLOOKUP('Proxy Group Ticker'!$B8,vldatabase,6,FALSE)","v":45},52.5,1.6535433070866141,{"$f":"VLOOKUP('Proxy Group Ticker'!$B8,vldatabase,10,FALSE)","v":67.180000000000007},{"$f":"VLOOKUP('Proxy Group Ticker'!$B8,vldatabase,11,FALSE)","v":73},1.67555978216547E-2]
[7,{"$f":"'Proxy Group Ticker'!C9","v":"Black Hills Corp."},{"$f":"VLOOKUP('Proxy Group Ticker'!$B9,vldatabase,7,FALSE)","v":4.25},{"$f":"VLOOKUP('Proxy Group Ticker'!$B9,vldatabase,8,FALSE)","v":2.75},{"$f":"VLOOKUP('Proxy Group Ticker'!$B9,vldatabase,9,FALSE)","v":46.75},null,0.35294117647058826,9.0909090909090912E-2,1.023168899468563,9.30153544971421E-2,3.2828948646050155E-2,null,1.3372428547318729E-2,0.39677419354838706,5.3058345526458177E-3,null,3.8134783198695975E-2,7,"Black Hills Corp.",{"$f":"VLOOKUP('Proxy Group Ticker'!$B9,vldatabase,14,FALSE)","v":0.42899999999999999},{"$f":"VLOOKUP('Proxy Group Ticker'!$B9,vldatabase,16,FALSE)","v":5502.2},2360.4438,null,{"$f":"VLOOKUP('Proxy Group Ticker'!$B9,vldatabase,15,FALSE)","v":0.48},{"$f":"VLOOKUP('Proxy Group Ticker'!$B9,vldatabase,17,FALSE)","v":6200},2976,4.7436858748576061E-2,{"$f":"VLOOKUP('Proxy Group Ticker'!$B9,vldatabase,5,FALSE)","v":90},{"$f":"VLOOKUP('Proxy Group Ticker'!$B9,vldatabase,6,FALSE)","v":65},77.5,1.6577540106951871,{"$f":"VLOOKUP('Proxy Group Ticker'!$B9,vldatabase,10,FALSE)","v":61.48},{"$f":"VLOOKUP('Proxy Group Ticker'!$B9,vldatabase,11,FALSE)","v":64},8.0665939946729104E-3]
[8,{"$f":"'Proxy Group Ticker'!C10","v":"CMS Energy Corp."},{"$f":"VLOOKUP('Proxy Group Ticker'!$B10,vldatabase,7,FALSE)","v":3.5},{"$f":"VLOOKUP('Proxy Group Ticker'!$B10,vldatabase,8,FALSE)","v":2.15},{"$f":"VLOOKUP('Proxy Group Ticker'!$B10,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-2,8,"CMS Energy Corp.",{"$f":"VLOOKUP('Proxy Group Ticker'!$B10,vldatabase,14,FALSE)","v":0.29399999999999998},{"$f":"VLOOKUP('Proxy Group Ticker'!$B10,vldatabase,16,FALSE)","v":17082},5022.1079999999993,null,{"$f":"VLOOKUP('Proxy Group Ticker'!$B10,vldatabase,15,FALSE)","v":0.32},{"$f":"VLOOKUP('Proxy Group Ticker'!$B10,vldatabase,17,FALSE)","v":24100},7712,8.957265342338383E-2,{"$f":"VLOOKUP('Proxy Group Ticker'!$B10,vldatabase,5,FALSE)","v":75},{"$f":"VLOOKUP('Proxy Group Ticker'!$B10,vldatabase,6,FALSE)","v":55},65,2.5490196078431371,{"$f":"VLOOKUP('Proxy Group Ticker'!$B10,vldatabase,10,FALSE)","v":283.86},{"$f":"VLOOKUP('Proxy Group Ticker'!$B10,vldatabase,11,FALSE)","v":300},1.1121653991736036E-2]
[9,{"$f":"'Proxy Group Ticker'!C11","v":"Consolidated Edison"},{"$f":"VLOOKUP('Proxy Group Ticker'!$B11,vldatabase,7,FALSE)","v":5},{"$f":"VLOOKUP('Proxy Group Ticker'!$B11,vldatabase,8,FALSE)","v":3.5},{"$f":"VLOOKUP('Proxy Group Ticker'!$B11,vldatabase,9,FALSE)","v":62.5},null,0.3,0.08,1.0233115183502746,8.1864921468021962E-2,2.4559476440406586E-2,null,2.7410172073834012E-2,0.32432432432432434,8.8897855374596799E-3,null,3.3449261977866268E-2,9,"Consolidated Edison",{"$f":"VLOOKUP('Proxy Group Ticker'!$B11,vldatabase,14,FALSE)","v":0.49299999999999999},{"$f":"VLOOKUP('Proxy Group Ticker'!$B11,vldatabase,16,FALSE)","v":36549},18018.656999999999,null,{"$f":"VLOOKUP('Proxy Group Ticker'!$B11,vldatabase,15,FALSE)","v":0.5},{"$f":"VLOOKUP('Proxy Group Ticker'!$B11,vldatabase,17,FALSE)","v":45500},22750,4.7735831410439022E-2,{"$f":"VLOOKUP('Proxy Group Ticker'!$B11,vldatabase,5,FALSE)","v":100},{"$f":"VLOOKUP('Proxy Group Ticker'!$B11,vldatabase,6,FALSE)","v":85},92.5,1.48,{"$f":"VLOOKUP('Proxy Group Ticker'!$B11,vldatabase,10,FALSE)","v":333},{"$f":"VLOOKUP('Proxy Group Ticker'!$B11,vldatabase,11,FALSE)","v":365},1.8520386536374334E-2]
[10,{"$f":"'Proxy Group Ticker'!C12","v":"DTE Energy Co."},{"$f":"VLOOKUP('Proxy Group Ticker'!$B12,vldatabase,7,FALSE)","v":8.5},{"$f":"VLOOKUP('Proxy Group Ticker'!$B12,vldatabase,8,FALSE)","v":5.2},{"$f":"VLOOKUP('Proxy Group Ticker'!$B12,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-2,10,"DTE Energy Co.",{"$f":"VLOOKUP('Proxy Group Ticker'!$B12,vldatabase,14,FALSE)","v":0.42299999999999999},{"$f":"VLOOKUP('Proxy Group Ticker'!$B12,vldatabase,16,FALSE)","v":27607},11677.761,null,{"$f":"VLOOKUP('Proxy Group Ticker'!$B12,vldatabase,15,FALSE)","v":0.41499999999999998},{"$f":"VLOOKUP('Proxy Group Ticker'!$B12,vldatabase,17,FALSE)","v":39000},16185,6.7457576889145887E-2,{"$f":"VLOOKUP('Proxy Group Ticker'!$B12,vldatabase,5,FALSE)","v":160},{"$f":"VLOOKUP('Proxy Group Ticker'!$B12,vldatabase,6,FALSE)","v":120},140,1.7665615141955835,{"$f":"VLOOKUP('Proxy Group Ticker'!$B12,vldatabase,10,FALSE)","v":192.21},{"$f":"VLOOKUP('Proxy Group Ticker'!$B12,vldatabase,11,FALSE)","v":205},1.2967651067915531E-2]
[11,{"$f":"'Proxy Group Ticker'!C13","v":"Duke Energy Corp."},{"$f":"VLOOKUP('Proxy Group Ticker'!$B13,vldatabase,7,FALSE)","v":6},{"$f":"VLOOKUP('Proxy Group Ticker'!$B13,vldatabase,8,FALSE)","v":4.1500000000000004},{"$f":"VLOOKUP('Proxy Group Ticker'!$B13,vldatabase,9,FALSE)","v":71},null,0.30833333333333329,8.4507042253521125E-2,1.0214141646575954,8.6316689971064398E-2,2.6614312741078186E-2,null,1.8467442202116966E-2,0.25263157894736843,4.6654590826400756E-3,null,3.1279771823718258E-2,11,"Duke Energy Corp.",{"$f":"VLOOKUP('Proxy Group Ticker'!$B13,vldatabase,14,FALSE)","v":0.441},{"$f":"VLOOKUP('Proxy Group Ticker'!$B13,vldatabase,16,FALSE)","v":101807},44896.887000000002,null,{"$f":"VLOOKUP('Proxy Group Ticker'!$B13,vldatabase,15,FALSE)","v":0.45},{"$f":"VLOOKUP('Proxy Group Ticker'!$B13,vldatabase,17,FALSE)","v":123600},55620,4.376553161553276E-2,{"$f":"VLOOKUP('Proxy Group Ticker'!$B13,vldatabase,5,FALSE)","v":110},{"$f":"VLOOKUP('Proxy Group Ticker'!$B13,vldatabase,6,FALSE)","v":80},95,1.3380281690140845,{"$f":"VLOOKUP('Proxy Group Ticker'!$B13,vldatabase,10,FALSE)","v":733},{"$f":"VLOOKUP('Proxy Group Ticker'!$B13,vldatabase,11,FALSE)","v":785},1.380198311947689E-2]
[12,{"$f":"'Proxy Group Ticker'!C14","v":"Entergy Corp."},{"$f":"VLOOKUP('Proxy Group Ticker'!$B14,vldatabase,7,FALSE)","v":7},{"$f":"VLOOKUP('Proxy Group Ticker'!$B14,vldatabase,8,FALSE)","v":4.55},{"$f":"VLOOKUP('Proxy Group Ticker'!$B14,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-2,12,"Entergy Corp.",{"$f":"VLOOKUP('Proxy Group Ticker'!$B14,vldatabase,14,FALSE)","v":0.371},{"$f":"VLOOKUP('Proxy Group Ticker'!$B14,vldatabase,16,FALSE)","v":27557},10223.646999999999,null,{"$f":"VLOOKUP('Proxy Group Ticker'!$B14,vldatabase,15,FALSE)","v":0.39500000000000002},{"$f":"VLOOKUP('Proxy Group Ticker'!$B14,vldatabase,17,FALSE)","v":33800},13351,5.4827855629139499E-2,{"$f":"VLOOKUP('Proxy Group Ticker'!$B14,vldatabase,5,FALSE)","v":140},{"$f":"VLOOKUP('Proxy Group Ticker'!$B14,vldatabase,6,FALSE)","v":105},122.5,1.9140625,{"$f":"VLOOKUP('Proxy Group Ticker'!$B14,vldatabase,10,FALSE)","v":199.15},{"$f":"VLOOKUP('Proxy Group Ticker'!$B14,vldatabase,11,FALSE)","v":210},1.0666328200467756E-2]
[13,{"$f":"'Proxy Group Ticker'!C15","v":"Eversource Energy"},{"$f":"VLOOKUP('Proxy Group Ticker'!$B15,vldatabase,7,FALSE)","v":4.5},{"$f":"VLOOKUP('Proxy Group Ticker'!$B15,vldatabase,8,FALSE)","v":2.85},{"$f":"VLOOKUP('Proxy Group Ticker'!$B15,vldatabase,9,FALSE)","v":49},null,0.36666666666666664,9.1836734693877556E-2,1.0341131847843121,9.4969578194477655E-2,3.4822178671308469E-2,null,3.0631609185955502E-2,0.40606060606060601,1.2438289790660717E-2,null,4.7260468461969185E-2,13,"Eversource Energy",{"$f":"VLOOKUP('Proxy Group Ticker'!$B15,vldatabase,14,FALSE)","v":0.46600000000000003},{"$f":"VLOOKUP('Proxy Group Ticker'!$B15,vldatabase,16,FALSE)","v":27097},12627.202000000001,null,{"$f":"VLOOKUP('Proxy Group Ticker'!$B15,vldatabase,15,FALSE)","v":0.46500000000000002},{"$f":"VLOOKUP('Proxy Group Ticker'!$B15,vldatabase,17,FALSE)","v":38200},17763,7.0635988082505374E-2,{"$f":"VLOOKUP('Proxy Group Ticker'!$B15,vldatabase,5,FALSE)","v":90},{"$f":"VLOOKUP('Proxy Group Ticker'!$B15,vldatabase,6,FALSE)","v":75},82.5,1.6836734693877551,{"$f":"VLOOKUP('Proxy Group Ticker'!$B15,vldatabase,10,FALSE)","v":329.88},{"$f":"VLOOKUP('Proxy Group Ticker'!$B15,vldatabase,11,FALSE)","v":361},1.8193319395294782E-2]
[14,{"$f":"'Proxy Group Ticker'!C16","v":"NorthWestern Corp."},{"$f":"VLOOKUP('Proxy Group Ticker'!$B16,vldatabase,7,FALSE)","v":3.75},{"$f":"VLOOKUP('Proxy Group Ticker'!$B16,vldatabase,8,FALSE)","v":2.8},{"$f":"VLOOKUP('Proxy Group Ticker'!$B16,vldatabase,9,FALSE)","v":45.75},null,0.25333333333333335,8.1967213114754092E-2,1.0168847868674395,8.3351212038314706E-2,2.1115640383039726E-2,null,1.6246920454512152E-2,0.39,6.336298977259739E-3,null,2.7451939360299465E-2,14,"NorthWestern Corp.",{"$f":"VLOOKUP('Proxy Group Ticker'!$B16,vldatabase,14,FALSE)","v":0.47499999999999998},{"$f":"VLOOKUP('Proxy Group Ticker'!$B16,vldatabase,16,FALSE)","v":4289.8},2037.655,null,{"$f":"VLOOKUP('Proxy Group Ticker'!$B16,vldatabase,15,FALSE)","v":0.5},{"$f":"VLOOKUP('Proxy Group Ticker'!$B16,vldatabase,17,FALSE)","v":4825},2412.5,3.4349558712733819E-2,{"$f":"VLOOKUP('Proxy Group Ticker'!$B16,vldatabase,5,FALSE)","v":85},{"$f":"VLOOKUP('Proxy Group Ticker'!$B16,vldatabase,6,FALSE)","v":65},75,1.639344262295082,{"$f":"VLOOKUP('Proxy Group Ticker'!$B16,vldatabase,10,FALSE)","v":50.45},{"$f":"VLOOKUP('Proxy Group Ticker'!$B16,vldatabase,11,FALSE)","v":53},9.9106214772524126E-3]
[15,{"$f":"'Proxy Group Ticker'!C17","v":"Pub Sv Enterprise Grp."},{"$f":"VLOOKUP('Proxy Group Ticker'!$B17,vldatabase,7,FALSE)","v":4.25},{"$f":"VLOOKUP('Proxy Group Ticker'!$B17,vldatabase,8,FALSE)","v":2.2999999999999998},{"$f":"VLOOKUP('Proxy Group Ticker'!$B17,vldatabase,9,FALSE)","v":38.5},null,0.45882352941176474,0.11038961038961038,1.0249328668811057,0.11314193985051167,5.1912184166705358E-2,null,6.1793895653577025E-4,0.35833333333333339,2.2142812609198437E-4,null,5.2133612292797345E-2,15,"Pub Sv Enterprise Grp.",{"$f":"VLOOKUP('Proxy Group Ticker'!$B17,vldatabase,14,FALSE)","v":0.52300000000000002},{"$f":"VLOOKUP('Proxy Group Ticker'!$B17,vldatabase,16,FALSE)","v":28832},15079.136,null,{"$f":"VLOOKUP('Proxy Group Ticker'!$B17,vldatabase,15,FALSE)","v":0.5},{"$f":"VLOOKUP('Proxy Group Ticker'!$B17,vldatabase,17,FALSE)","v":38700},19350,5.114082104552975E-2,{"$f":"VLOOKUP('Proxy Group Ticker'!$B17,vldatabase,5,FALSE)","v":65},{"$f":"VLOOKUP('Proxy Group Ticker'!$B17,vldatabase,6,FALSE)","v":55},60,1.5584415584415585,{"$f":"VLOOKUP('Proxy Group Ticker'!$B17,vldatabase,10,FALSE)","v":504},{"$f":"VLOOKUP('Proxy Group Ticker'!$B17,vldatabase,11,FALSE)","v":505},3.9651083044378588E-4]
[16,{"$f":"'Proxy Group Ticker'!C18","v":"Sempra Energy"},{"$f":"VLOOKUP('Proxy Group Ticker'!$B18,vldatabase,7,FALSE)","v":9.5},{"$f":"VLOOKUP('Proxy Group Ticker'!$B18,vldatabase,8,FALSE)","v":5.6},{"$f":"VLOOKUP('Proxy Group Ticker'!$B18,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-2,16,"Sempra Energy",{"$f":"VLOOKUP('Proxy Group Ticker'!$B18,vldatabase,14,FALSE)","v":0.434},{"$f":"VLOOKUP('Proxy Group Ticker'!$B18,vldatabase,16,FALSE)","v":40734},17678.556,null,{"$f":"VLOOKUP('Proxy Group Ticker'!$B18,vldatabase,15,FALSE)","v":0.51500000000000001},{"$f":"VLOOKUP('Proxy Group Ticker'!$B18,vldatabase,17,FALSE)","v":58500},30127.5,0.11250830394509959,{"$f":"VLOOKUP('Proxy Group Ticker'!$B18,vldatabase,5,FALSE)","v":190},{"$f":"VLOOKUP('Proxy Group Ticker'!$B18,vldatabase,6,FALSE)","v":140},165,1.8591549295774648,{"$f":"VLOOKUP('Proxy Group Ticker'!$B18,vldatabase,10,FALSE)","v":291.70999999999998},{"$f":"VLOOKUP('Proxy Group Ticker'!$B18,vldatabase,11,FALSE)","v":340},3.1111237364142008E-2]
[17,{"$f":"'Proxy Group Ticker'!C19","v":"Southern Company"},{"$f":"VLOOKUP('Proxy Group Ticker'!$B19,vldatabase,7,FALSE)","v":3.75},{"$f":"VLOOKUP('Proxy Group Ticker'!$B19,vldatabase,8,FALSE)","v":2.86},{"$f":"VLOOKUP('Proxy Group Ticker'!$B19,vldatabase,9,FALSE)","v":30.5},null,0.23733333333333337,0.12295081967213115,1.0188116247384249,0.12526372435308503,2.9729257246465517E-2,null,1.352151155926524E-2,0.4916666666666667,6.6480765166387432E-3,null,3.6377333763104258E-2,17,"Southern Company",{"$f":"VLOOKUP('Proxy Group Ticker'!$B19,vldatabase,14,FALSE)","v":0.39500000000000002},{"$f":"VLOOKUP('Proxy Group Ticker'!$B19,vldatabase,16,FALSE)","v":69594},27489.63,null,{"$f":"VLOOKUP('Proxy Group Ticker'!$B19,vldatabase,15,FALSE)","v":0.39500000000000002},{"$f":"VLOOKUP('Proxy Group Ticker'!$B19,vldatabase,17,FALSE)","v":84000},33180,3.8344573198617615E-2,{"$f":"VLOOKUP('Proxy Group Ticker'!$B19,vldatabase,5,FALSE)","v":70},{"$f":"VLOOKUP('Proxy Group Ticker'!$B19,vldatabase,6,FALSE)","v":50},60,1.9672131147540983,{"$f":"VLOOKUP('Proxy Group Ticker'!$B19,vldatabase,10,FALSE)","v":1053.3},{"$f":"VLOOKUP('Proxy Group Ticker'!$B19,vldatabase,11,FALSE)","v":1090},6.8734350426264967E-3]
[18,{"$f":"'Proxy Group Ticker'!C20","v":"WEC Energy Group"},{"$f":"VLOOKUP('Proxy Group Ticker'!$B20,vldatabase,7,FALSE)","v":4.75},{"$f":"VLOOKUP('Proxy Group Ticker'!$B20,vldatabase,8,FALSE)","v":3.2},{"$f":"VLOOKUP('Proxy Group Ticker'!$B20,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-2,18,"WEC Energy Group",{"$f":"VLOOKUP('Proxy Group Ticker'!$B20,vldatabase,14,FALSE)","v":0.47399999999999998},{"$f":"VLOOKUP('Proxy Group Ticker'!$B20,vldatabase,16,FALSE)","v":21355},10122.269999999999,null,{"$f":"VLOOKUP('Proxy Group Ticker'!$B20,vldatabase,15,FALSE)","v":0.48},{"$f":"VLOOKUP('Proxy Group Ticker'!$B20,vldatabase,17,FALSE)","v":25000},12000,3.4619514777220584E-2,{"$f":"VLOOKUP('Proxy Group Ticker'!$B20,vldatabase,5,FALSE)","v":105},{"$f":"VLOOKUP('Proxy Group Ticker'!$B20,vldatabase,6,FALSE)","v":85},95,2.5,{"$f":"VLOOKUP('Proxy Group Ticker'!$B20,vldatabase,10,FALSE)","v":315.43},{"$f":"VLOOKUP('Proxy Group Ticker'!$B20,vldatabase,11,FALSE)","v":315.5},4.4379917628178944E-5]
[19,{"$f":"'Proxy Group Ticker'!C21","v":"Xcel Energy Inc."},{"$f":"VLOOKUP('Proxy Group Ticker'!$B21,vldatabase,7,FALSE)","v":3.5},{"$f":"VLOOKUP('Proxy Group Ticker'!$B21,vldatabase,8,FALSE)","v":2.15},{"$f":"VLOOKUP('Proxy Group Ticker'!$B21,vldatabase,9,FALSE)","v":32.35},null,0.38571428571428573,0.10819165378670788,1.0291579886548581,0.11134630480037104,4.2947860423000257E-2,null,1.6301303103566461E-2,0.46083333333333332,7.5121838468935435E-3,null,5.0460044269893797E-2,19,"Xcel Energy Inc.",{"$f":"VLOOKUP('Proxy Group Ticker'!$B21,vldatabase,14,FALSE)","v":0.432},{"$f":"VLOOKUP('Proxy Group Ticker'!$B21,vldatabase,16,FALSE)","v":30646},13239.072,null,{"$f":"VLOOKUP('Proxy Group Ticker'!$B21,vldatabase,15,FALSE)","v":0.42499999999999999},{"$f":"VLOOKUP('Proxy Group Ticker'!$B21,vldatabase,17,FALSE)","v":41700},17722.5,6.0067422534503701E-2,{"$f":"VLOOKUP('Proxy Group Ticker'!$B21,vldatabase,5,FALSE)","v":65},{"$f":"VLOOKUP('Proxy Group Ticker'!$B21,vldatabase,6,FALSE)","v":55},60,1.8547140649149922,{"$f":"VLOOKUP('Proxy Group Ticker'!$B21,vldatabase,10,FALSE)","v":524.54},{"$f":"VLOOKUP('Proxy Group Ticker'!$B21,vldatabase,11,FALSE)","v":548},8.789119256672917E-3]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(a)",{"$f":"'Proxy Group Risk Measures'!B33","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,"(b)","Computed using the formula 2*(1+5-Yr. Change in Equity)/(2+5 Yr. Change in Equity)."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(c)","Product of average year-end \"r\" for 2024 and Adjustment Factor."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(d)","Product of change in common shares outstanding and M/B Ratio."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(e)","Computed as 1 - B/M Ratio."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(f)","Product of total capital and equity ratio."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(g)","Five-year rate of change in common equity."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(h)","Average of High and Low expected market prices divided by 2024 BVPS."]

{"sheet":"6","index":17,"n_rows":43,"n_cols":17,"rows_kept":43,"cut":false,"hidden":false,"merged":[[5,3,5,5],[32,1,33,12]]}
[{"$f":"'Exhibit List'!C10","v":"CAPM"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Exhibit List'!B10","v":"Exhibit No. 6"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Page 1 of 1"]
[{"$f":"'Exhibit List'!D10","v":"UTILITY GROUP"}]
[]
[null,null,null,"(a)","(b)",null,"(c)",null,"(d)",null,"(d)","(e)"]
[null,null,null,"Market Return (Rm)"]
[null,null,null,"Div","Proj.","Cost of","Risk-Free","Risk",null,"Unadjusted","Market","Size","CAPM"]
[null,"Company",null,"Yield","Growth","Equity","Rate","Premium","Beta","Ke","Cap","Adjustment","Result"]
[{"$f":"A8+1","v":1},{"$f":"VLOOKUP('Proxy Group Ticker'!$B3,vldatabase,2,FALSE)","v":"Algonquin Pwr & Util"},null,{"$f":"'2020 10 Market DCF'!$J$385","v":2.3300000000000001E-2},{"$f":"'2020 10 Market DCF'!$P$386","v":9.2399999999999996E-2},{"$f":"D9+E9","v":0.1157},{"$f":"ROUND('Bond Yields'!$K$16,3)","v":1.4E-2},{"$f":"F9-G9","v":0.1017},{"$f":"VLOOKUP('Proxy Group Ticker'!$B3,vldatabase,23,FALSE)","v":0.9},{"$f":"IF(I9=\"n/a\",\"n/a\",I9*H9+G9)","v":0.10553},{"$f":"VLOOKUP('Proxy Group Ticker'!$B3,vldatabase,28,FALSE)","v":8126},{"$f":"IF(K9>'Size Premium'!$A$5,'Size Premium'!$B$5,IF(K9>'Size Premium'!$A$6,'Size Premium'!$B$6,IF(K9>'Size Premium'!$A$7,'Size Premium'!$B$7,IF(K9>'Size Premium'!$A$8,'Size Premium'!$B$8,IF(K9>'Size Premium'!$A$9,'Size Premium'!$B$9,IF(K9>'Size Premium'!$A$10,'Size Premium'!$B$10,IF(K9>'Size Premium'!$A$11,'Size Premium'!$B$11,IF(K9>'Size Premium'!$A$12,'Size Premium'!$B$12,\"ERROR\"))))))))","v":7.3000000000000001E-3},{"$f":"IF(J9=\"n/a\",\"n/a\",(J9+L9))","v":0.11283},null,null,null,{"$f":"IF(M9=\"n/a\",\"n/a\",IF(M9<$D$42,\"LOW\",IF(M9>$D$43,\"HIGH\",M9)))","v":0.11283}]
[{"$f":"A9+1","v":2},{"$f":"VLOOKUP('Proxy Group Ticker'!$B4,vldatabase,2,FALSE)","v":"ALLETE"},null,{"$f":"'2020 10 Market DCF'!$J$385","v":2.3300000000000001E-2},{"$f":"'2020 10 Market DCF'!$P$386","v":9.2399999999999996E-2},{"$f":"D10+E10","v":0.1157},{"$f":"ROUND('Bond Yields'!$K$16,3)","v":1.4E-2},{"$f":"F10-G10","v":0.1017},{"$f":"VLOOKUP('Proxy Group Ticker'!$B4,vldatabase,23,FALSE)","v":0.85},{"$f":"IF(I10=\"n/a\",\"n/a\",I10*H10+G10)","v":0.10044499999999999},{"$f":"VLOOKUP('Proxy Group Ticker'!$B4,vldatabase,28,FALSE)","v":2800},{"$f":"IF(K10>'Size Premium'!$A$5,'Size Premium'!$B$5,IF(K10>'Size Premium'!$A$6,'Size Premium'!$B$6,IF(K10>'Size Premium'!$A$7,'Size Premium'!$B$7,IF(K10>'Size Premium'!$A$8,'Size Premium'!$B$8,IF(K10>'Size Premium'!$A$9,'Size Premium'!$B$9,IF(K10>'Size Premium'!$A$10,'Size Premium'!$B$10,IF(K10>'Size Premium'!$A$11,'Size Premium'!$B$11,IF(K10>'Size Premium'!$A$12,'Size Premium'!$B$12,\"ERROR\"))))))))","v":1.0999999999999999E-2},{"$f":"IF(J10=\"n/a\",\"n/a\",(J10+L10))","v":0.11144499999999999},null,null,null,{"$f":"IF(M10=\"n/a\",\"n/a\",IF(M10<$D$42,\"LOW\",IF(M10>$D$43,\"HIGH\",M10)))","v":0.11144499999999999}]
[3,{"$f":"VLOOKUP('Proxy Group Ticker'!$B5,vldatabase,2,FALSE)","v":"Alliant Energy"},null,{"$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('Proxy Group Ticker'!$B5,vldatabase,23,FALSE)","v":0.85},0.10044499999999999,{"$f":"VLOOKUP('Proxy Group Ticker'!$B5,vldatabase,28,FALSE)","v":13500},{"$f":"IF(K11>'Size Premium'!$A$5,'Size Premium'!$B$5,IF(K11>'Size Premium'!$A$6,'Size Premium'!$B$6,IF(K11>'Size Premium'!$A$7,'Size Premium'!$B$7,IF(K11>'Size Premium'!$A$8,'Size Premium'!$B$8,IF(K11>'Size Premium'!$A$9,'Size Premium'!$B$9,IF(K11>'Size Premium'!$A$10,'Size Premium'!$B$10,IF(K11>'Size Premium'!$A$11,'Size Premium'!$B$11,IF(K11>'Size Premium'!$A$12,'Size Premium'!$B$12,\"ERROR\"))))))))","v":5.0000000000000001E-3},0.105445,null,null,null,0.105445]
[4,{"$f":"VLOOKUP('Proxy Group Ticker'!$B6,vldatabase,2,FALSE)","v":"Ameren Corp."},null,{"$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('Proxy Group Ticker'!$B6,vldatabase,23,FALSE)","v":0.8},9.536E-2,{"$f":"VLOOKUP('Proxy Group Ticker'!$B6,vldatabase,28,FALSE)","v":20000},{"$f":"IF(K12>'Size Premium'!$A$5,'Size Premium'!$B$5,IF(K12>'Size Premium'!$A$6,'Size Premium'!$B$6,IF(K12>'Size Premium'!$A$7,'Size Premium'!$B$7,IF(K12>'Size Premium'!$A$8,'Size Premium'!$B$8,IF(K12>'Size Premium'!$A$9,'Size Premium'!$B$9,IF(K12>'Size Premium'!$A$10,'Size Premium'!$B$10,IF(K12>'Size Premium'!$A$11,'Size Premium'!$B$11,IF(K12>'Size Premium'!$A$12,'Size Premium'!$B$12,\"ERROR\"))))))))","v":5.0000000000000001E-3},0.10036,null,null,null,0.10036]
[5,{"$f":"VLOOKUP('Proxy Group Ticker'!$B7,vldatabase,2,FALSE)","v":"Avangrid, Inc."},null,{"$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('Proxy Group Ticker'!$B7,vldatabase,23,FALSE)","v":0.8},9.536E-2,{"$f":"VLOOKUP('Proxy Group Ticker'!$B7,vldatabase,28,FALSE)","v":15000},{"$f":"IF(K13>'Size Premium'!$A$5,'Size Premium'!$B$5,IF(K13>'Size Premium'!$A$6,'Size Premium'!$B$6,IF(K13>'Size Premium'!$A$7,'Size Premium'!$B$7,IF(K13>'Size Premium'!$A$8,'Size Premium'!$B$8,IF(K13>'Size Premium'!$A$9,'Size Premium'!$B$9,IF(K13>'Size Premium'!$A$10,'Size Premium'!$B$10,IF(K13>'Size Premium'!$A$11,'Size Premium'!$B$11,IF(K13>'Size Premium'!$A$12,'Size Premium'!$B$12,\"ERROR\"))))))))","v":5.0000000000000001E-3},0.10036,null,null,null,0.10036]
[6,{"$f":"VLOOKUP('Proxy Group Ticker'!$B8,vldatabase,2,FALSE)","v":"Avista Corp."},null,{"$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('Proxy Group Ticker'!$B8,vldatabase,23,FALSE)","v":0.9},0.10553,{"$f":"VLOOKUP('Proxy Group Ticker'!$B8,vldatabase,28,FALSE)","v":2400},{"$f":"IF(K14>'Size Premium'!$A$5,'Size Premium'!$B$5,IF(K14>'Size Premium'!$A$6,'Size Premium'!$B$6,IF(K14>'Size Premium'!$A$7,'Size Premium'!$B$7,IF(K14>'Size Premium'!$A$8,'Size Premium'!$B$8,IF(K14>'Size Premium'!$A$9,'Size Premium'!$B$9,IF(K14>'Size Premium'!$A$10,'Size Premium'!$B$10,IF(K14>'Size Premium'!$A$11,'Size Premium'!$B$11,IF(K14>'Size Premium'!$A$12,'Size Premium'!$B$12,\"ERROR\"))))))))","v":1.34E-2},0.11892999999999999,null,null,null,0.11892999999999999]
[7,{"$f":"VLOOKUP('Proxy Group Ticker'!$B9,vldatabase,2,FALSE)","v":"Black Hills Corp."},null,{"$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('Proxy Group Ticker'!$B9,vldatabase,23,FALSE)","v":0.95},0.11061499999999999,{"$f":"VLOOKUP('Proxy Group Ticker'!$B9,vldatabase,28,FALSE)","v":3800},{"$f":"IF(K15>'Size Premium'!$A$5,'Size Premium'!$B$5,IF(K15>'Size Premium'!$A$6,'Size Premium'!$B$6,IF(K15>'Size Premium'!$A$7,'Size Premium'!$B$7,IF(K15>'Size Premium'!$A$8,'Size Premium'!$B$8,IF(K15>'Size Premium'!$A$9,'Size Premium'!$B$9,IF(K15>'Size Premium'!$A$10,'Size Premium'!$B$10,IF(K15>'Size Premium'!$A$11,'Size Premium'!$B$11,IF(K15>'Size Premium'!$A$12,'Size Premium'!$B$12,\"ERROR\"))))))))","v":1.0999999999999999E-2},0.12161499999999999,null,null,null,0.12161499999999999]
[8,{"$f":"VLOOKUP('Proxy Group Ticker'!$B10,vldatabase,2,FALSE)","v":"CMS Energy Corp."},null,{"$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('Proxy Group Ticker'!$B10,vldatabase,23,FALSE)","v":0.8},9.536E-2,{"$f":"VLOOKUP('Proxy Group Ticker'!$B10,vldatabase,28,FALSE)","v":17000},{"$f":"IF(K16>'Size Premium'!$A$5,'Size Premium'!$B$5,IF(K16>'Size Premium'!$A$6,'Size Premium'!$B$6,IF(K16>'Size Premium'!$A$7,'Size Premium'!$B$7,IF(K16>'Size Premium'!$A$8,'Size Premium'!$B$8,IF(K16>'Size Premium'!$A$9,'Size Premium'!$B$9,IF(K16>'Size Premium'!$A$10,'Size Premium'!$B$10,IF(K16>'Size Premium'!$A$11,'Size Premium'!$B$11,IF(K16>'Size Premium'!$A$12,'Size Premium'!$B$12,\"ERROR\"))))))))","v":5.0000000000000001E-3},0.10036,null,null,null,0.10036]
[9,{"$f":"VLOOKUP('Proxy Group Ticker'!$B11,vldatabase,2,FALSE)","v":"Consolidated Edison"},null,{"$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('Proxy Group Ticker'!$B11,vldatabase,23,FALSE)","v":0.75},9.0274999999999994E-2,{"$f":"VLOOKUP('Proxy Group Ticker'!$B11,vldatabase,28,FALSE)","v":25000},{"$f":"IF(K17>'Size Premium'!$A$5,'Size Premium'!$B$5,IF(K17>'Size Premium'!$A$6,'Size Premium'!$B$6,IF(K17>'Size Premium'!$A$7,'Size Premium'!$B$7,IF(K17>'Size Premium'!$A$8,'Size Premium'!$B$8,IF(K17>'Size Premium'!$A$9,'Size Premium'!$B$9,IF(K17>'Size Premium'!$A$10,'Size Premium'!$B$10,IF(K17>'Size Premium'!$A$11,'Size Premium'!$B$11,IF(K17>'Size Premium'!$A$12,'Size Premium'!$B$12,\"ERROR\"))))))))","v":5.0000000000000001E-3},9.5274999999999999E-2,null,null,null,9.5274999999999999E-2]
[10,{"$f":"VLOOKUP('Proxy Group Ticker'!$B12,vldatabase,2,FALSE)","v":"DTE Energy Co."},null,{"$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('Proxy Group Ticker'!$B12,vldatabase,23,FALSE)","v":0.9},0.10553,{"$f":"VLOOKUP('Proxy Group Ticker'!$B12,vldatabase,28,FALSE)","v":23000},{"$f":"IF(K18>'Size Premium'!$A$5,'Size Premium'!$B$5,IF(K18>'Size Premium'!$A$6,'Size Premium'!$B$6,IF(K18>'Size Premium'!$A$7,'Size Premium'!$B$7,IF(K18>'Size Premium'!$A$8,'Size Premium'!$B$8,IF(K18>'Size Premium'!$A$9,'Size Premium'!$B$9,IF(K18>'Size Premium'!$A$10,'Size Premium'!$B$10,IF(K18>'Size Premium'!$A$11,'Size Premium'!$B$11,IF(K18>'Size Premium'!$A$12,'Size Premium'!$B$12,\"ERROR\"))))))))","v":5.0000000000000001E-3},0.11053,null,null,null,0.11053]
[11,{"$f":"VLOOKUP('Proxy Group Ticker'!$B13,vldatabase,2,FALSE)","v":"Duke Energy Corp."},null,{"$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('Proxy Group Ticker'!$B13,vldatabase,23,FALSE)","v":0.85},0.10044499999999999,{"$f":"VLOOKUP('Proxy Group Ticker'!$B13,vldatabase,28,FALSE)","v":62000},{"$f":"IF(K19>'Size Premium'!$A$5,'Size Premium'!$B$5,IF(K19>'Size Premium'!$A$6,'Size Premium'!$B$6,IF(K19>'Size Premium'!$A$7,'Size Premium'!$B$7,IF(K19>'Size Premium'!$A$8,'Size Premium'!$B$8,IF(K19>'Size Premium'!$A$9,'Size Premium'!$B$9,IF(K19>'Size Premium'!$A$10,'Size Premium'!$B$10,IF(K19>'Size Premium'!$A$11,'Size Premium'!$B$11,IF(K19>'Size Premium'!$A$12,'Size Premium'!$B$12,\"ERROR\"))))))))","v":-2.8E-3},9.7644999999999996E-2,null,null,null,9.7644999999999996E-2]
[12,{"$f":"VLOOKUP('Proxy Group Ticker'!$B14,vldatabase,2,FALSE)","v":"Entergy Corp."},null,{"$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('Proxy Group Ticker'!$B14,vldatabase,23,FALSE)","v":0.95},0.11061499999999999,{"$f":"VLOOKUP('Proxy Group Ticker'!$B14,vldatabase,28,FALSE)","v":20000},{"$f":"IF(K20>'Size Premium'!$A$5,'Size Premium'!$B$5,IF(K20>'Size Premium'!$A$6,'Size Premium'!$B$6,IF(K20>'Size Premium'!$A$7,'Size Premium'!$B$7,IF(K20>'Size Premium'!$A$8,'Size Premium'!$B$8,IF(K20>'Size Premium'!$A$9,'Size Premium'!$B$9,IF(K20>'Size Premium'!$A$10,'Size Premium'!$B$10,IF(K20>'Size Premium'!$A$11,'Size Premium'!$B$11,IF(K20>'Size Premium'!$A$12,'Size Premium'!$B$12,\"ERROR\"))))))))","v":5.0000000000000001E-3},0.115615,null,null,null,0.115615]
[13,{"$f":"VLOOKUP('Proxy Group Ticker'!$B15,vldatabase,2,FALSE)","v":"Eversource Energy"},null,{"$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('Proxy Group Ticker'!$B15,vldatabase,23,FALSE)","v":0.9},0.10553,{"$f":"VLOOKUP('Proxy Group Ticker'!$B15,vldatabase,28,FALSE)","v":30000},{"$f":"IF(K21>'Size Premium'!$A$5,'Size Premium'!$B$5,IF(K21>'Size Premium'!$A$6,'Size Premium'!$B$6,IF(K21>'Size Premium'!$A$7,'Size Premium'!$B$7,IF(K21>'Size Premium'!$A$8,'Size Premium'!$B$8,IF(K21>'Size Premium'!$A$9,'Size Premium'!$B$9,IF(K21>'Size Premium'!$A$10,'Size Premium'!$B$10,IF(K21>'Size Premium'!$A$11,'Size Premium'!$B$11,IF(K21>'Size Premium'!$A$12,'Size Premium'!$B$12,\"ERROR\"))))))))","v":5.0000000000000001E-3},0.11053,null,null,null,0.11053]
[14,{"$f":"VLOOKUP('Proxy Group Ticker'!$B16,vldatabase,2,FALSE)","v":"NorthWestern Corp."},null,{"$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('Proxy Group Ticker'!$B16,vldatabase,23,FALSE)","v":0.9},0.10553,{"$f":"VLOOKUP('Proxy Group Ticker'!$B16,vldatabase,28,FALSE)","v":2700},{"$f":"IF(K22>'Size Premium'!$A$5,'Size Premium'!$B$5,IF(K22>'Size Premium'!$A$6,'Size Premium'!$B$6,IF(K22>'Size Premium'!$A$7,'Size Premium'!$B$7,IF(K22>'Size Premium'!$A$8,'Size Premium'!$B$8,IF(K22>'Size Premium'!$A$9,'Size Premium'!$B$9,IF(K22>'Size Premium'!$A$10,'Size Premium'!$B$10,IF(K22>'Size Premium'!$A$11,'Size Premium'!$B$11,IF(K22>'Size Premium'!$A$12,'Size Premium'!$B$12,\"ERROR\"))))))))","v":1.0999999999999999E-2},0.11652999999999999,null,null,null,0.11652999999999999]
[15,{"$f":"VLOOKUP('Proxy Group Ticker'!$B17,vldatabase,2,FALSE)","v":"Pub Sv Enterprise Grp."},null,{"$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('Proxy Group Ticker'!$B17,vldatabase,23,FALSE)","v":0.9},0.10553,{"$f":"VLOOKUP('Proxy Group Ticker'!$B17,vldatabase,28,FALSE)","v":28000},{"$f":"IF(K23>'Size Premium'!$A$5,'Size Premium'!$B$5,IF(K23>'Size Premium'!$A$6,'Size Premium'!$B$6,IF(K23>'Size Premium'!$A$7,'Size Premium'!$B$7,IF(K23>'Size Premium'!$A$8,'Size Premium'!$B$8,IF(K23>'Size Premium'!$A$9,'Size Premium'!$B$9,IF(K23>'Size Premium'!$A$10,'Size Premium'!$B$10,IF(K23>'Size Premium'!$A$11,'Size Premium'!$B$11,IF(K23>'Size Premium'!$A$12,'Size Premium'!$B$12,\"ERROR\"))))))))","v":5.0000000000000001E-3},0.11053,null,null,null,0.11053]
[16,{"$f":"VLOOKUP('Proxy Group Ticker'!$B18,vldatabase,2,FALSE)","v":"Sempra Energy"},null,{"$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('Proxy Group Ticker'!$B18,vldatabase,23,FALSE)","v":0.95},0.11061499999999999,{"$f":"VLOOKUP('Proxy Group Ticker'!$B18,vldatabase,28,FALSE)","v":35000},{"$f":"IF(K24>'Size Premium'!$A$5,'Size Premium'!$B$5,IF(K24>'Size Premium'!$A$6,'Size Premium'!$B$6,IF(K24>'Size Premium'!$A$7,'Size Premium'!$B$7,IF(K24>'Size Premium'!$A$8,'Size Premium'!$B$8,IF(K24>'Size Premium'!$A$9,'Size Premium'!$B$9,IF(K24>'Size Premium'!$A$10,'Size Premium'!$B$10,IF(K24>'Size Premium'!$A$11,'Size Premium'!$B$11,IF(K24>'Size Premium'!$A$12,'Size Premium'!$B$12,\"ERROR\"))))))))","v":-2.8E-3},0.10781499999999999,null,null,null,0.10781499999999999]
[17,{"$f":"VLOOKUP('Proxy Group Ticker'!$B19,vldatabase,2,FALSE)","v":"Southern Company"},null,{"$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('Proxy Group Ticker'!$B19,vldatabase,23,FALSE)","v":0.9},0.10553,{"$f":"VLOOKUP('Proxy Group Ticker'!$B19,vldatabase,28,FALSE)","v":57000},{"$f":"IF(K25>'Size Premium'!$A$5,'Size Premium'!$B$5,IF(K25>'Size Premium'!$A$6,'Size Premium'!$B$6,IF(K25>'Size Premium'!$A$7,'Size Premium'!$B$7,IF(K25>'Size Premium'!$A$8,'Size Premium'!$B$8,IF(K25>'Size Premium'!$A$9,'Size Premium'!$B$9,IF(K25>'Size Premium'!$A$10,'Size Premium'!$B$10,IF(K25>'Size Premium'!$A$11,'Size Premium'!$B$11,IF(K25>'Size Premium'!$A$12,'Size Premium'!$B$12,\"ERROR\"))))))))","v":-2.8E-3},0.10273,null,null,null,0.10273]
[18,{"$f":"VLOOKUP('Proxy Group Ticker'!$B20,vldatabase,2,FALSE)","v":"WEC Energy Group"},null,{"$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('Proxy Group Ticker'!$B20,vldatabase,23,FALSE)","v":0.8},9.536E-2,{"$f":"VLOOKUP('Proxy Group Ticker'!$B20,vldatabase,28,FALSE)","v":30000},{"$f":"IF(K26>'Size Premium'!$A$5,'Size Premium'!$B$5,IF(K26>'Size Premium'!$A$6,'Size Premium'!$B$6,IF(K26>'Size Premium'!$A$7,'Size Premium'!$B$7,IF(K26>'Size Premium'!$A$8,'Size Premium'!$B$8,IF(K26>'Size Premium'!$A$9,'Size Premium'!$B$9,IF(K26>'Size Premium'!$A$10,'Size Premium'!$B$10,IF(K26>'Size Premium'!$A$11,'Size Premium'!$B$11,IF(K26>'Size Premium'!$A$12,'Size Premium'!$B$12,\"ERROR\"))))))))","v":5.0000000000000001E-3},0.10036,null,null,null,0.10036]
[19,{"$f":"VLOOKUP('Proxy Group Ticker'!$B21,vldatabase,2,FALSE)","v":"Xcel Energy Inc."},null,{"$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('Proxy Group Ticker'!$B21,vldatabase,23,FALSE)","v":0.8},9.536E-2,{"$f":"VLOOKUP('Proxy Group Ticker'!$B21,vldatabase,28,FALSE)","v":34000},{"$f":"IF(K27>'Size Premium'!$A$5,'Size Premium'!$B$5,IF(K27>'Size Premium'!$A$6,'Size Premium'!$B$6,IF(K27>'Size Premium'!$A$7,'Size Premium'!$B$7,IF(K27>'Size Premium'!$A$8,'Size Premium'!$B$8,IF(K27>'Size Premium'!$A$9,'Size Premium'!$B$9,IF(K27>'Size Premium'!$A$10,'Size Premium'!$B$10,IF(K27>'Size Premium'!$A$11,'Size Premium'!$B$11,IF(K27>'Size Premium'!$A$12,'Size Premium'!$B$12,\"ERROR\"))))))))","v":-2.8E-3},9.2560000000000003E-2,null,null,null,9.2560000000000003E-2]
[]
[null,"Average (f)",null,null,null,null,null,null,null,null,null,null,{"$f":"AVERAGE(Q9:Q27)","v":0.10691921052631581},null,null,"Min",{"$f":"MIN(Q9:Q27)","v":9.2560000000000003E-2}]
[null,"Midpoint (f) (g)",null,null,null,null,null,null,null,null,null,null,{"$f":"AVERAGE(Q29:Q30)","v":0.1070875},null,null,"Max",{"$f":"MAX(Q9:Q27)","v":0.12161499999999999}]
[]
["(a)",{"$f":"\"Weighted average for dividend-paying stocks in the S&P 500 based on data from \"&'2020 10 Market DCF'!B394&\".\"","v":"Weighted average for dividend-paying stocks in the S&P 500 based on data from www.valueline.com (retrieved Oct. 1, 2020)."}]
["(b)",{"$f":"\"Average of weighted average earnings growth rates from IBES, Value Line, and Zacks for dividend-paying stocks in the S&P 500 based on data from \"&'2020 10 Market DCF'!B395&\", \"&'2020 10 Market DCF'!B394&\", and \"&'2020 10 Market DCF'!B396&\".\"","v":"Average of weighted average earnings growth rates from IBES, Value Line, and Zacks for dividend-paying stocks in the S&P 500 based on data from http://finance.yahoo.com (retrieved Oct. 2, 2020), www.valueline.com (retrieved Oct. 1, 2020), and www.zacks.com (retrieved Oct. 1, 2020)."}]
[]
["(c)",{"$f":"\"Average yield on 30-year Treasury bonds for the six-months ending \"&'Bond Yields'!B14&\" based on data from \"&'Bond Yields'!B21&\".\"","v":"Average yield on 30-year Treasury bonds for the six-months ending Sep. 2020 based on data from http://www.fred.stlouisfed.org."}]
["(d)",{"$f":"'Electric Utility Data'!B49","v":"The Value Line Investment Survey, Summary & Index (Oct. 9, 2020)."}]
["(e)",{"$f":"'Size Premium'!A18","v":"Duff & Phelps, 2020 CRSP Deciles Size Study -- Supplementary Data Exhibits, Cost of Capital Navigator."}]
["(f)","Excludes highlighted figures."]
["(g)","Average of low and high values."]
[]
[]
["Threshold Min",null,null,{"$f":"'4 (3)'!D36","v":6.4000000000000001E-2}]
["Threshold Max",null,null,{"$f":"'4 (3)'!D37","v":0.14099999999999999}]

{"sheet":"7","index":18,"n_rows":44,"n_cols":22,"rows_kept":44,"cut":false,"hidden":false,"merged":[[6,3,6,5],[7,8,7,9],[7,10,7,12],[33,1,34,17]]}
[{"$f":"'Exhibit List'!C11","v":"EMPIRICAL CAPM"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Exhibit List'!B11","v":"Exhibit No. 7"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Page 1 of 1"]
[{"$f":"'Exhibit List'!D11","v":"UTILITY GROUP"}]
[]
[]
[null,null,null,"(a)","(b)",null,"(c)",null,"(d)",null,"(e)","(d)",null,null,null,"(e)","(f)"]
[null,null,null,"Market Return (Rm)"]
[null,null,null,"Div","Proj.","Cost of","Risk-Free","Risk","Unadjusted RP",null,"Beta Adjusted RP",null,null,null,"Unadjusted","Market","Size","ECAPM"]
[null,"Company",null,"Yield","Growth","Equity","Rate","Premium","Weight","RP1","Beta","Weight","RP2","Total RP","Ke","Cap","Adjustment","Result"]
[{"$f":"A9+1","v":1},{"$f":"'6'!B9","v":"Algonquin Pwr & Util"},null,{"$f":"'2020 10 Market DCF'!$J$385","v":2.3300000000000001E-2},{"$f":"'2020 10 Market DCF'!$P$386","v":9.2399999999999996E-2},{"$f":"D10+E10","v":0.1157},{"$f":"ROUND('Bond Yields'!$K$16,3)","v":1.4E-2},{"$f":"F10-G10","v":0.1017},0.25,{"$f":"I10*H10","v":2.5425E-2},{"$f":"'6'!I9","v":0.9},0.75,{"$f":"IF(K10=\"n/a\",\"n/a\",H10*K10*L10)","v":6.86475E-2},{"$f":"IF(K10=\"n/a\",\"n/a\",J10+M10)","v":9.4072500000000003E-2},{"$f":"IF(K10=\"n/a\",\"n/a\",N10+G10)","v":0.1080725},{"$f":"'6'!K9","v":8126},{"$f":"IF(P10>'Size Premium'!$A$5,'Size Premium'!$B$5,IF(P10>'Size Premium'!$A$6,'Size Premium'!$B$6,IF(P10>'Size Premium'!$A$7,'Size Premium'!$B$7,IF(P10>'Size Premium'!$A$8,'Size Premium'!$B$8,IF(P10>'Size Premium'!$A$9,'Size Premium'!$B$9,IF(P10>'Size Premium'!$A$10,'Size Premium'!$B$10,IF(P10>'Size Premium'!$A$11,'Size Premium'!$B$11,IF(P10>'Size Premium'!$A$12,'Size Premium'!$B$12,\"ERROR\"))))))))","v":7.3000000000000001E-3},{"$f":"IF(K10=\"n/a\",\"n/a\",O10+Q10)","v":0.1153725},null,null,null,{"$f":"IF(R10=\"n/a\",\"n/a\",IF(R10<$E$43,\"LOW\",IF(R10>$E$44,\"HIGH\",R10)))","v":0.1153725}]
[{"$f":"A10+1","v":2},{"$f":"'6'!B10","v":"ALLETE"},null,{"$f":"'2020 10 Market DCF'!$J$385","v":2.3300000000000001E-2},{"$f":"'2020 10 Market DCF'!$P$386","v":9.2399999999999996E-2},{"$f":"D11+E11","v":0.1157},{"$f":"ROUND('Bond Yields'!$K$16,3)","v":1.4E-2},{"$f":"F11-G11","v":0.1017},0.25,{"$f":"I11*H11","v":2.5425E-2},{"$f":"'6'!I10","v":0.85},0.75,{"$f":"IF(K11=\"n/a\",\"n/a\",H11*K11*L11)","v":6.4833749999999996E-2},{"$f":"IF(K11=\"n/a\",\"n/a\",J11+M11)","v":9.0258749999999999E-2},{"$f":"IF(K11=\"n/a\",\"n/a\",N11+G11)","v":0.10425875},{"$f":"'6'!K10","v":2800},{"$f":"IF(P11>'Size Premium'!$A$5,'Size Premium'!$B$5,IF(P11>'Size Premium'!$A$6,'Size Premium'!$B$6,IF(P11>'Size Premium'!$A$7,'Size Premium'!$B$7,IF(P11>'Size Premium'!$A$8,'Size Premium'!$B$8,IF(P11>'Size Premium'!$A$9,'Size Premium'!$B$9,IF(P11>'Size Premium'!$A$10,'Size Premium'!$B$10,IF(P11>'Size Premium'!$A$11,'Size Premium'!$B$11,IF(P11>'Size Premium'!$A$12,'Size Premium'!$B$12,\"ERROR\"))))))))","v":1.0999999999999999E-2},{"$f":"IF(K11=\"n/a\",\"n/a\",O11+Q11)","v":0.11525874999999999},null,null,null,{"$f":"IF(R11=\"n/a\",\"n/a\",IF(R11<$E$43,\"LOW\",IF(R11>$E$44,\"HIGH\",R11)))","v":0.11525874999999999}]
[3,{"$f":"'6'!B11","v":"Alliant Energy"},null,{"$f":"'2020 10 Market DCF'!$J$385","v":2.3300000000000001E-2},{"$f":"'2020 10 Market DCF'!$P$386","v":9.2399999999999996E-2},0.1157,{"$f":"ROUND('Bond Yields'!$K$16,3)","v":1.4E-2},0.1017,0.25,2.5425E-2,{"$f":"'6'!I11","v":0.85},0.75,6.4833749999999996E-2,9.0258749999999999E-2,0.10425875,{"$f":"'6'!K11","v":13500},{"$f":"IF(P12>'Size Premium'!$A$5,'Size Premium'!$B$5,IF(P12>'Size Premium'!$A$6,'Size Premium'!$B$6,IF(P12>'Size Premium'!$A$7,'Size Premium'!$B$7,IF(P12>'Size Premium'!$A$8,'Size Premium'!$B$8,IF(P12>'Size Premium'!$A$9,'Size Premium'!$B$9,IF(P12>'Size Premium'!$A$10,'Size Premium'!$B$10,IF(P12>'Size Premium'!$A$11,'Size Premium'!$B$11,IF(P12>'Size Premium'!$A$12,'Size Premium'!$B$12,\"ERROR\"))))))))","v":5.0000000000000001E-3},0.10925875,null,null,null,0.10925875]
[4,{"$f":"'6'!B12","v":"Ameren Corp."},null,{"$f":"'2020 10 Market DCF'!$J$385","v":2.3300000000000001E-2},{"$f":"'2020 10 Market DCF'!$P$386","v":9.2399999999999996E-2},0.1157,{"$f":"ROUND('Bond Yields'!$K$16,3)","v":1.4E-2},0.1017,0.25,2.5425E-2,{"$f":"'6'!I12","v":0.8},0.75,6.1020000000000005E-2,8.6445000000000008E-2,0.10044500000000001,{"$f":"'6'!K12","v":20000},{"$f":"IF(P13>'Size Premium'!$A$5,'Size Premium'!$B$5,IF(P13>'Size Premium'!$A$6,'Size Premium'!$B$6,IF(P13>'Size Premium'!$A$7,'Size Premium'!$B$7,IF(P13>'Size Premium'!$A$8,'Size Premium'!$B$8,IF(P13>'Size Premium'!$A$9,'Size Premium'!$B$9,IF(P13>'Size Premium'!$A$10,'Size Premium'!$B$10,IF(P13>'Size Premium'!$A$11,'Size Premium'!$B$11,IF(P13>'Size Premium'!$A$12,'Size Premium'!$B$12,\"ERROR\"))))))))","v":5.0000000000000001E-3},0.10544500000000001,null,null,null,0.10544500000000001]
[5,{"$f":"'6'!B13","v":"Avangrid, Inc."},null,{"$f":"'2020 10 Market DCF'!$J$385","v":2.3300000000000001E-2},{"$f":"'2020 10 Market DCF'!$P$386","v":9.2399999999999996E-2},0.1157,{"$f":"ROUND('Bond Yields'!$K$16,3)","v":1.4E-2},0.1017,0.25,2.5425E-2,{"$f":"'6'!I13","v":0.8},0.75,6.1020000000000005E-2,8.6445000000000008E-2,0.10044500000000001,{"$f":"'6'!K13","v":15000},{"$f":"IF(P14>'Size Premium'!$A$5,'Size Premium'!$B$5,IF(P14>'Size Premium'!$A$6,'Size Premium'!$B$6,IF(P14>'Size Premium'!$A$7,'Size Premium'!$B$7,IF(P14>'Size Premium'!$A$8,'Size Premium'!$B$8,IF(P14>'Size Premium'!$A$9,'Size Premium'!$B$9,IF(P14>'Size Premium'!$A$10,'Size Premium'!$B$10,IF(P14>'Size Premium'!$A$11,'Size Premium'!$B$11,IF(P14>'Size Premium'!$A$12,'Size Premium'!$B$12,\"ERROR\"))))))))","v":5.0000000000000001E-3},0.10544500000000001,null,null,null,0.10544500000000001]
[6,{"$f":"'6'!B14","v":"Avista Corp."},null,{"$f":"'2020 10 Market DCF'!$J$385","v":2.3300000000000001E-2},{"$f":"'2020 10 Market DCF'!$P$386","v":9.2399999999999996E-2},0.1157,{"$f":"ROUND('Bond Yields'!$K$16,3)","v":1.4E-2},0.1017,0.25,2.5425E-2,{"$f":"'6'!I14","v":0.9},0.75,6.86475E-2,9.4072500000000003E-2,0.1080725,{"$f":"'6'!K14","v":2400},{"$f":"IF(P15>'Size Premium'!$A$5,'Size Premium'!$B$5,IF(P15>'Size Premium'!$A$6,'Size Premium'!$B$6,IF(P15>'Size Premium'!$A$7,'Size Premium'!$B$7,IF(P15>'Size Premium'!$A$8,'Size Premium'!$B$8,IF(P15>'Size Premium'!$A$9,'Size Premium'!$B$9,IF(P15>'Size Premium'!$A$10,'Size Premium'!$B$10,IF(P15>'Size Premium'!$A$11,'Size Premium'!$B$11,IF(P15>'Size Premium'!$A$12,'Size Premium'!$B$12,\"ERROR\"))))))))","v":1.34E-2},0.1214725,null,null,null,0.1214725]
[7,{"$f":"'6'!B15","v":"Black Hills Corp."},null,{"$f":"'2020 10 Market DCF'!$J$385","v":2.3300000000000001E-2},{"$f":"'2020 10 Market DCF'!$P$386","v":9.2399999999999996E-2},0.1157,{"$f":"ROUND('Bond Yields'!$K$16,3)","v":1.4E-2},0.1017,0.25,2.5425E-2,{"$f":"'6'!I15","v":0.95},0.75,7.2461249999999991E-2,9.7886249999999994E-2,0.11188624999999999,{"$f":"'6'!K15","v":3800},{"$f":"IF(P16>'Size Premium'!$A$5,'Size Premium'!$B$5,IF(P16>'Size Premium'!$A$6,'Size Premium'!$B$6,IF(P16>'Size Premium'!$A$7,'Size Premium'!$B$7,IF(P16>'Size Premium'!$A$8,'Size Premium'!$B$8,IF(P16>'Size Premium'!$A$9,'Size Premium'!$B$9,IF(P16>'Size Premium'!$A$10,'Size Premium'!$B$10,IF(P16>'Size Premium'!$A$11,'Size Premium'!$B$11,IF(P16>'Size Premium'!$A$12,'Size Premium'!$B$12,\"ERROR\"))))))))","v":1.0999999999999999E-2},0.12288624999999999,null,null,null,0.12288624999999999]
[8,{"$f":"'6'!B16","v":"CMS Energy Corp."},null,{"$f":"'2020 10 Market DCF'!$J$385","v":2.3300000000000001E-2},{"$f":"'2020 10 Market DCF'!$P$386","v":9.2399999999999996E-2},0.1157,{"$f":"ROUND('Bond Yields'!$K$16,3)","v":1.4E-2},0.1017,0.25,2.5425E-2,{"$f":"'6'!I16","v":0.8},0.75,6.1020000000000005E-2,8.6445000000000008E-2,0.10044500000000001,{"$f":"'6'!K16","v":17000},{"$f":"IF(P17>'Size Premium'!$A$5,'Size Premium'!$B$5,IF(P17>'Size Premium'!$A$6,'Size Premium'!$B$6,IF(P17>'Size Premium'!$A$7,'Size Premium'!$B$7,IF(P17>'Size Premium'!$A$8,'Size Premium'!$B$8,IF(P17>'Size Premium'!$A$9,'Size Premium'!$B$9,IF(P17>'Size Premium'!$A$10,'Size Premium'!$B$10,IF(P17>'Size Premium'!$A$11,'Size Premium'!$B$11,IF(P17>'Size Premium'!$A$12,'Size Premium'!$B$12,\"ERROR\"))))))))","v":5.0000000000000001E-3},0.10544500000000001,null,null,null,0.10544500000000001]
[9,{"$f":"'6'!B17","v":"Consolidated Edison"},null,{"$f":"'2020 10 Market DCF'!$J$385","v":2.3300000000000001E-2},{"$f":"'2020 10 Market DCF'!$P$386","v":9.2399999999999996E-2},0.1157,{"$f":"ROUND('Bond Yields'!$K$16,3)","v":1.4E-2},0.1017,0.25,2.5425E-2,{"$f":"'6'!I17","v":0.75},0.75,5.720625E-2,8.2631250000000003E-2,9.6631250000000002E-2,{"$f":"'6'!K17","v":25000},{"$f":"IF(P18>'Size Premium'!$A$5,'Size Premium'!$B$5,IF(P18>'Size Premium'!$A$6,'Size Premium'!$B$6,IF(P18>'Size Premium'!$A$7,'Size Premium'!$B$7,IF(P18>'Size Premium'!$A$8,'Size Premium'!$B$8,IF(P18>'Size Premium'!$A$9,'Size Premium'!$B$9,IF(P18>'Size Premium'!$A$10,'Size Premium'!$B$10,IF(P18>'Size Premium'!$A$11,'Size Premium'!$B$11,IF(P18>'Size Premium'!$A$12,'Size Premium'!$B$12,\"ERROR\"))))))))","v":5.0000000000000001E-3},0.10163125000000001,null,null,null,0.10163125000000001]
[10,{"$f":"'6'!B18","v":"DTE Energy Co."},null,{"$f":"'2020 10 Market DCF'!$J$385","v":2.3300000000000001E-2},{"$f":"'2020 10 Market DCF'!$P$386","v":9.2399999999999996E-2},0.1157,{"$f":"ROUND('Bond Yields'!$K$16,3)","v":1.4E-2},0.1017,0.25,2.5425E-2,{"$f":"'6'!I18","v":0.9},0.75,6.86475E-2,9.4072500000000003E-2,0.1080725,{"$f":"'6'!K18","v":23000},{"$f":"IF(P19>'Size Premium'!$A$5,'Size Premium'!$B$5,IF(P19>'Size Premium'!$A$6,'Size Premium'!$B$6,IF(P19>'Size Premium'!$A$7,'Size Premium'!$B$7,IF(P19>'Size Premium'!$A$8,'Size Premium'!$B$8,IF(P19>'Size Premium'!$A$9,'Size Premium'!$B$9,IF(P19>'Size Premium'!$A$10,'Size Premium'!$B$10,IF(P19>'Size Premium'!$A$11,'Size Premium'!$B$11,IF(P19>'Size Premium'!$A$12,'Size Premium'!$B$12,\"ERROR\"))))))))","v":5.0000000000000001E-3},0.11307250000000001,null,null,null,0.11307250000000001]
[11,{"$f":"'6'!B19","v":"Duke Energy Corp."},null,{"$f":"'2020 10 Market DCF'!$J$385","v":2.3300000000000001E-2},{"$f":"'2020 10 Market DCF'!$P$386","v":9.2399999999999996E-2},0.1157,{"$f":"ROUND('Bond Yields'!$K$16,3)","v":1.4E-2},0.1017,0.25,2.5425E-2,{"$f":"'6'!I19","v":0.85},0.75,6.4833749999999996E-2,9.0258749999999999E-2,0.10425875,{"$f":"'6'!K19","v":62000},{"$f":"IF(P20>'Size Premium'!$A$5,'Size Premium'!$B$5,IF(P20>'Size Premium'!$A$6,'Size Premium'!$B$6,IF(P20>'Size Premium'!$A$7,'Size Premium'!$B$7,IF(P20>'Size Premium'!$A$8,'Size Premium'!$B$8,IF(P20>'Size Premium'!$A$9,'Size Premium'!$B$9,IF(P20>'Size Premium'!$A$10,'Size Premium'!$B$10,IF(P20>'Size Premium'!$A$11,'Size Premium'!$B$11,IF(P20>'Size Premium'!$A$12,'Size Premium'!$B$12,\"ERROR\"))))))))","v":-2.8E-3},0.10145875,null,null,null,0.10145875]
[12,{"$f":"'6'!B20","v":"Entergy Corp."},null,{"$f":"'2020 10 Market DCF'!$J$385","v":2.3300000000000001E-2},{"$f":"'2020 10 Market DCF'!$P$386","v":9.2399999999999996E-2},0.1157,{"$f":"ROUND('Bond Yields'!$K$16,3)","v":1.4E-2},0.1017,0.25,2.5425E-2,{"$f":"'6'!I20","v":0.95},0.75,7.2461249999999991E-2,9.7886249999999994E-2,0.11188624999999999,{"$f":"'6'!K20","v":20000},{"$f":"IF(P21>'Size Premium'!$A$5,'Size Premium'!$B$5,IF(P21>'Size Premium'!$A$6,'Size Premium'!$B$6,IF(P21>'Size Premium'!$A$7,'Size Premium'!$B$7,IF(P21>'Size Premium'!$A$8,'Size Premium'!$B$8,IF(P21>'Size Premium'!$A$9,'Size Premium'!$B$9,IF(P21>'Size Premium'!$A$10,'Size Premium'!$B$10,IF(P21>'Size Premium'!$A$11,'Size Premium'!$B$11,IF(P21>'Size Premium'!$A$12,'Size Premium'!$B$12,\"ERROR\"))))))))","v":5.0000000000000001E-3},0.11688625,null,null,null,0.11688625]
[13,{"$f":"'6'!B21","v":"Eversource Energy"},null,{"$f":"'2020 10 Market DCF'!$J$385","v":2.3300000000000001E-2},{"$f":"'2020 10 Market DCF'!$P$386","v":9.2399999999999996E-2},0.1157,{"$f":"ROUND('Bond Yields'!$K$16,3)","v":1.4E-2},0.1017,0.25,2.5425E-2,{"$f":"'6'!I21","v":0.9},0.75,6.86475E-2,9.4072500000000003E-2,0.1080725,{"$f":"'6'!K21","v":30000},{"$f":"IF(P22>'Size Premium'!$A$5,'Size Premium'!$B$5,IF(P22>'Size Premium'!$A$6,'Size Premium'!$B$6,IF(P22>'Size Premium'!$A$7,'Size Premium'!$B$7,IF(P22>'Size Premium'!$A$8,'Size Premium'!$B$8,IF(P22>'Size Premium'!$A$9,'Size Premium'!$B$9,IF(P22>'Size Premium'!$A$10,'Size Premium'!$B$10,IF(P22>'Size Premium'!$A$11,'Size Premium'!$B$11,IF(P22>'Size Premium'!$A$12,'Size Premium'!$B$12,\"ERROR\"))))))))","v":5.0000000000000001E-3},0.11307250000000001,null,null,null,0.11307250000000001]
[14,{"$f":"'6'!B22","v":"NorthWestern Corp."},null,{"$f":"'2020 10 Market DCF'!$J$385","v":2.3300000000000001E-2},{"$f":"'2020 10 Market DCF'!$P$386","v":9.2399999999999996E-2},0.1157,{"$f":"ROUND('Bond Yields'!$K$16,3)","v":1.4E-2},0.1017,0.25,2.5425E-2,{"$f":"'6'!I22","v":0.9},0.75,6.86475E-2,9.4072500000000003E-2,0.1080725,{"$f":"'6'!K22","v":2700},{"$f":"IF(P23>'Size Premium'!$A$5,'Size Premium'!$B$5,IF(P23>'Size Premium'!$A$6,'Size Premium'!$B$6,IF(P23>'Size Premium'!$A$7,'Size Premium'!$B$7,IF(P23>'Size Premium'!$A$8,'Size Premium'!$B$8,IF(P23>'Size Premium'!$A$9,'Size Premium'!$B$9,IF(P23>'Size Premium'!$A$10,'Size Premium'!$B$10,IF(P23>'Size Premium'!$A$11,'Size Premium'!$B$11,IF(P23>'Size Premium'!$A$12,'Size Premium'!$B$12,\"ERROR\"))))))))","v":1.0999999999999999E-2},0.1190725,null,null,null,0.1190725]
[15,{"$f":"'6'!B23","v":"Pub Sv Enterprise Grp."},null,{"$f":"'2020 10 Market DCF'!$J$385","v":2.3300000000000001E-2},{"$f":"'2020 10 Market DCF'!$P$386","v":9.2399999999999996E-2},0.1157,{"$f":"ROUND('Bond Yields'!$K$16,3)","v":1.4E-2},0.1017,0.25,2.5425E-2,{"$f":"'6'!I23","v":0.9},0.75,6.86475E-2,9.4072500000000003E-2,0.1080725,{"$f":"'6'!K23","v":28000},{"$f":"IF(P24>'Size Premium'!$A$5,'Size Premium'!$B$5,IF(P24>'Size Premium'!$A$6,'Size Premium'!$B$6,IF(P24>'Size Premium'!$A$7,'Size Premium'!$B$7,IF(P24>'Size Premium'!$A$8,'Size Premium'!$B$8,IF(P24>'Size Premium'!$A$9,'Size Premium'!$B$9,IF(P24>'Size Premium'!$A$10,'Size Premium'!$B$10,IF(P24>'Size Premium'!$A$11,'Size Premium'!$B$11,IF(P24>'Size Premium'!$A$12,'Size Premium'!$B$12,\"ERROR\"))))))))","v":5.0000000000000001E-3},0.11307250000000001,null,null,null,0.11307250000000001]
[16,{"$f":"'6'!B24","v":"Sempra Energy"},null,{"$f":"'2020 10 Market DCF'!$J$385","v":2.3300000000000001E-2},{"$f":"'2020 10 Market DCF'!$P$386","v":9.2399999999999996E-2},0.1157,{"$f":"ROUND('Bond Yields'!$K$16,3)","v":1.4E-2},0.1017,0.25,2.5425E-2,{"$f":"'6'!I24","v":0.95},0.75,7.2461249999999991E-2,9.7886249999999994E-2,0.11188624999999999,{"$f":"'6'!K24","v":35000},{"$f":"IF(P25>'Size Premium'!$A$5,'Size Premium'!$B$5,IF(P25>'Size Premium'!$A$6,'Size Premium'!$B$6,IF(P25>'Size Premium'!$A$7,'Size Premium'!$B$7,IF(P25>'Size Premium'!$A$8,'Size Premium'!$B$8,IF(P25>'Size Premium'!$A$9,'Size Premium'!$B$9,IF(P25>'Size Premium'!$A$10,'Size Premium'!$B$10,IF(P25>'Size Premium'!$A$11,'Size Premium'!$B$11,IF(P25>'Size Premium'!$A$12,'Size Premium'!$B$12,\"ERROR\"))))))))","v":-2.8E-3},0.10908625,null,null,null,0.10908625]
[17,{"$f":"'6'!B25","v":"Southern Company"},null,{"$f":"'2020 10 Market DCF'!$J$385","v":2.3300000000000001E-2},{"$f":"'2020 10 Market DCF'!$P$386","v":9.2399999999999996E-2},0.1157,{"$f":"ROUND('Bond Yields'!$K$16,3)","v":1.4E-2},0.1017,0.25,2.5425E-2,{"$f":"'6'!I25","v":0.9},0.75,6.86475E-2,9.4072500000000003E-2,0.1080725,{"$f":"'6'!K25","v":57000},{"$f":"IF(P26>'Size Premium'!$A$5,'Size Premium'!$B$5,IF(P26>'Size Premium'!$A$6,'Size Premium'!$B$6,IF(P26>'Size Premium'!$A$7,'Size Premium'!$B$7,IF(P26>'Size Premium'!$A$8,'Size Premium'!$B$8,IF(P26>'Size Premium'!$A$9,'Size Premium'!$B$9,IF(P26>'Size Premium'!$A$10,'Size Premium'!$B$10,IF(P26>'Size Premium'!$A$11,'Size Premium'!$B$11,IF(P26>'Size Premium'!$A$12,'Size Premium'!$B$12,\"ERROR\"))))))))","v":-2.8E-3},0.1052725,null,null,null,0.1052725]
[18,{"$f":"'6'!B26","v":"WEC Energy Group"},null,{"$f":"'2020 10 Market DCF'!$J$385","v":2.3300000000000001E-2},{"$f":"'2020 10 Market DCF'!$P$386","v":9.2399999999999996E-2},0.1157,{"$f":"ROUND('Bond Yields'!$K$16,3)","v":1.4E-2},0.1017,0.25,2.5425E-2,{"$f":"'6'!I26","v":0.8},0.75,6.1020000000000005E-2,8.6445000000000008E-2,0.10044500000000001,{"$f":"'6'!K26","v":30000},{"$f":"IF(P27>'Size Premium'!$A$5,'Size Premium'!$B$5,IF(P27>'Size Premium'!$A$6,'Size Premium'!$B$6,IF(P27>'Size Premium'!$A$7,'Size Premium'!$B$7,IF(P27>'Size Premium'!$A$8,'Size Premium'!$B$8,IF(P27>'Size Premium'!$A$9,'Size Premium'!$B$9,IF(P27>'Size Premium'!$A$10,'Size Premium'!$B$10,IF(P27>'Size Premium'!$A$11,'Size Premium'!$B$11,IF(P27>'Size Premium'!$A$12,'Size Premium'!$B$12,\"ERROR\"))))))))","v":5.0000000000000001E-3},0.10544500000000001,null,null,null,0.10544500000000001]
[19,{"$f":"'6'!B27","v":"Xcel Energy Inc."},null,{"$f":"'2020 10 Market DCF'!$J$385","v":2.3300000000000001E-2},{"$f":"'2020 10 Market DCF'!$P$386","v":9.2399999999999996E-2},0.1157,{"$f":"ROUND('Bond Yields'!$K$16,3)","v":1.4E-2},0.1017,0.25,2.5425E-2,{"$f":"'6'!I27","v":0.8},0.75,6.1020000000000005E-2,8.6445000000000008E-2,0.10044500000000001,{"$f":"'6'!K27","v":34000},{"$f":"IF(P28>'Size Premium'!$A$5,'Size Premium'!$B$5,IF(P28>'Size Premium'!$A$6,'Size Premium'!$B$6,IF(P28>'Size Premium'!$A$7,'Size Premium'!$B$7,IF(P28>'Size Premium'!$A$8,'Size Premium'!$B$8,IF(P28>'Size Premium'!$A$9,'Size Premium'!$B$9,IF(P28>'Size Premium'!$A$10,'Size Premium'!$B$10,IF(P28>'Size Premium'!$A$11,'Size Premium'!$B$11,IF(P28>'Size Premium'!$A$12,'Size Premium'!$B$12,\"ERROR\"))))))))","v":-2.8E-3},9.764500000000001E-2,null,null,null,9.764500000000001E-2]
[]
[null,"Average (f)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AVERAGE(V10:V28)","v":0.11033151315789473},null,null,"Min",{"$f":"MIN(V10:V28)","v":9.764500000000001E-2}]
[null,"Midpoint (f) (g)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AVERAGE(V30:V31)","v":0.11026562500000001},null,null,"Max",{"$f":"MAX(V10:V28)","v":0.12288624999999999}]
[]
["(a)",{"$f":"'6'!B32","v":"Weighted average for dividend-paying stocks in the S&P 500 based on data from www.valueline.com (retrieved Oct. 1, 2020)."}]
["(b)",{"$f":"'6'!B33","v":"Average of weighted average earnings growth rates from IBES, Value Line, and Zacks for dividend-paying stocks in the S&P 500 based on data from http://finance.yahoo.com (retrieved Oct. 2, 2020), www.valueline.com (retrieved Oct. 1, 2020), and www.zacks.com (retrieved Oct. 1, 2020)."}]
[]
["(c)",{"$f":"'6'!B35","v":"Average yield on 30-year Treasury bonds for the six-months ending Sep. 2020 based on data from http://www.fred.stlouisfed.org."}]
["(d)","Roger A. Morin, \"New Regulatory Finance,\" Public Utilities Reports, Inc. (2006) at 190."]
["(e)",{"$f":"'6'!B36","v":"The Value Line Investment Survey, Summary & Index (Oct. 9, 2020)."}]
["(f)",{"$f":"'6'!B37","v":"Duff & Phelps, 2020 CRSP Deciles Size Study -- Supplementary Data Exhibits, Cost of Capital Navigator."}]
["(f)","Excludes highlighted figures."]
["(g)","Average of low and high values."]
[]
["Threshold Min",null,null,null,{"$f":"'4 (3)'!D36","v":6.4000000000000001E-2}]
["Threshold Max",null,null,null,{"$f":"'4 (3)'!D37","v":0.14099999999999999}]

{"sheet":"8 (1)","index":19,"n_rows":29,"n_cols":8,"rows_kept":29,"cut":false,"hidden":false,"merged":[[26,2,27,7],[26,9,27,14]]}
[{"$f":"'Exhibit List'!C12","v":"UTILITY RISK PREMIUM"},null,null,null,null,null,null,{"$f":"'Exhibit List'!B12","v":"Exhibit No. 8"}]
[null,null,null,null,null,null,null,"Page 1 of 4"]
[{"$f":"'Exhibit List'!D12","v":"CURRENT BOND YIELD"}]
[]
[]
[null,"Current Equity Risk Premium"]
[null,"(a)","Avg. Yield over Study Period",null,null,null,{"$f":"ROUND(+'8 (3)'!G54,4)","v":8.1000000000000003E-2}]
[null,"(b)","Average Utility Bond Yield",null,null,null,{"$f":"'Bond Yields'!I16","v":3.0099999999999998E-2}]
[null,null,null,"Change in Bond Yield",null,null,{"$f":"-G7+G8","v":-5.0900000000000001E-2}]
[]
[null,"(c)","Risk Premium/Interest Rate Relationship",null,null,null,{"$f":"ROUND('8 (4)'!B46,4)","v":-0.42099999999999999}]
[null,null,null,"Adjustment to Average Risk Premium",null,null,{"$f":"G9*G11","v":2.1428900000000001E-2}]
[]
[null,"(a)","Average Risk Premium over Study Period",null,null,null,{"$f":"ROUND('8 (3)'!J54,4)","v":3.7600000000000001E-2}]
[null,null,null,"Adjusted Risk Premium",null,null,{"$f":"G12+G14","v":5.9028900000000002E-2}]
[]
[]
[null,"Implied Cost of Equity"]
[null,"(b)","Baa Utility Bond Yield",null,null,null,{"$f":"'Bond Yields'!C16","v":3.3700000000000001E-2}]
[null,null,"Adjusted Equity Risk Premium",null,null,null,{"$f":"G15","v":5.9028900000000002E-2}]
[]
[null,null,"Risk Premium Cost of Equity",null,null,null,{"$f":"G19+G20","v":9.2728900000000003E-2}]
[]
[]
[]
[null,"(a)",{"$f":"H1 & \", page 3.\"","v":"Exhibit No. 8, page 3."}]
[null,"(b)",{"$f":"\"Average bond yield on all utility bonds and 'Baa' subset for the six-months ending \"&'Bond Yields'!B14&\" based on data from Moody's Investors Service at www.credittrends.com.\"","v":"Average bond yield on all utility bonds and 'Baa' subset for the six-months ending Sep. 2020 based on data from Moody's Investors Service at www.credittrends.com."}]
[]
[null,"(c)",{"$f":"H1 & \", page 4.\"","v":"Exhibit No. 8, page 4."}]

{"sheet":"8 (2)","index":20,"n_rows":30,"n_cols":8,"rows_kept":30,"cut":false,"hidden":false,"merged":[[26,2,28,7]]}
[{"$f":"'Exhibit List'!C13","v":"UTILITY RISK PREMIUM"},null,null,null,null,null,null,{"$f":"'Exhibit List'!B13","v":"Exhibit No. 8"}]
[null,null,null,null,null,null,null,"Page 2 of 4"]
[{"$f":"'Exhibit List'!D13","v":"PROJECTED BOND YIELD"}]
[]
[]
[null,"Current Equity Risk Premium"]
[null,"(a)","Avg. Yield over Study Period",null,null,null,{"$f":"ROUND('8 (3)'!G54,4)","v":8.1000000000000003E-2}]
[null,"(b)",{"$f":"\"Average Utility Bond Yield \"&'Bond Yields'!M50","v":"Average Utility Bond Yield 2021-25"},null,null,null,{"$f":"'Bond Yields'!M31","v":4.122E-2}]
[null,null,null,"Change in Bond Yield",null,null,{"$f":"-G7+G8","v":-3.9780000000000003E-2}]
[]
[null,"(c)","Risk Premium/Interest Rate Relationship",null,null,null,{"$f":"ROUND('8 (4)'!B46,4)","v":-0.42099999999999999}]
[null,null,null,"Adjustment to Average Risk Premium",null,null,{"$f":"G9*G11","v":1.6747379999999999E-2}]
[]
[null,"(a)","Average Risk Premium over Study Period",null,null,null,{"$f":"ROUND('8 (3)'!J54,4)","v":3.7600000000000001E-2}]
[null,null,null,"Adjusted Risk Premium",null,null,{"$f":"G12+G14","v":5.4347380000000001E-2}]
[]
[]
[null,"Implied Cost of Equity"]
[null,"(b)",{"$f":"\"Baa Utility Bond Yield \"&'Bond Yields'!M50","v":"Baa Utility Bond Yield 2021-25"},null,null,null,{"$f":"'Bond Yields'!E39","v":4.7899999999999998E-2}]
[null,null,"Adjusted Equity Risk Premium",null,null,null,{"$f":"G15","v":5.4347380000000001E-2}]
[]
[null,null,"Risk Premium Cost of Equity",null,null,null,{"$f":"G19+G20","v":0.10224738}]
[]
[]
[]
[null,"(a)",{"$f":"H1 & \", page 3.\"","v":"Exhibit No. 8, page 3."}]
[null,"(b)",{"$f":"\"Yields on all utility bonds and 'A' subset based on data from \" &'Bond Yields'!B73&\"; \" & 'Bond Yields'!B74 & \"; & Moody's Investors Service at www.credittrends.com.\"","v":"Yields on all utility bonds and 'A' subset based on data from IHS Markit, Long-Term Macro Forecast - Baseline (May 28, 2020); Energy Information Administration, Annual Energy Outlook 2020 (Jan. 29, 2020); & Moody's Investors Service at www.credittrends.com."}]
[]
[]
[null,"(c)",{"$f":"H1 & \", page 4.\"","v":"Exhibit No. 8, page 4."}]

{"sheet":"8 (3)","index":21,"n_rows":60,"n_cols":13,"rows_kept":60,"cut":false,"hidden":false,"merged":[[56,1,58,10]]}
[{"$f":"'Exhibit List'!C14","v":"UTILITY RISK PREMIUM"},null,null,null,null,null,null,null,null,null,{"$f":"'Exhibit List'!B14","v":"Exhibit No. 8"}]
[null,null,null,null,null,null,null,null,null,null,"Page 3 of 4"]
[{"$f":"'Exhibit List'!D14","v":"AUTHORIZED RETURNS"}]
[]
[null,null,null,"(a)",null,null,"(b)"]
[null,null,null,"Allowed",null,null,"Average Utility",null,null,"Risk"]
[null,"Year",null,"ROE",null,null,"Bond Yield",null,null,"Premium"]
[null,1974,null,0.13100000000000001,null,null,9.2700000000000005E-2,null,null,{"$f":"D8-G8","v":3.8300000000000001E-2},null,null,9.2700000000000005E-2]
[null,{"$f":"B8+1","v":1975},null,0.13200000000000001,null,null,9.8799999999999999E-2,null,null,{"$f":"D9-G9","v":3.3200000000000007E-2},null,null,9.8799999999999999E-2]
[null,1976,null,0.13100000000000001,null,null,9.1700000000000004E-2,null,null,3.9300000000000002E-2,null,null,9.1700000000000004E-2]
[null,1977,null,0.13300000000000001,null,null,8.5800000000000001E-2,null,null,4.7200000000000006E-2,null,null,8.5800000000000001E-2]
[null,1978,null,0.13200000000000001,null,null,9.2200000000000004E-2,null,null,3.9800000000000002E-2,null,null,9.2200000000000004E-2]
[null,1979,null,0.13500000000000001,null,null,0.10390000000000001,null,null,3.1100000000000003E-2,null,null,0.10390000000000001]
[null,1980,null,0.14230000000000001,null,null,0.13150000000000001,null,null,1.0800000000000004E-2,null,null,0.13150000000000001]
[null,1981,null,0.1522,null,null,0.15620000000000001,null,null,-4.0000000000000036E-3,null,null,0.15620000000000001]
[null,1982,null,0.1578,null,null,0.15329999999999999,null,null,4.500000000000004E-3,null,null,0.15329999999999999]
[null,1983,null,0.15359999999999999,null,null,0.1331,null,null,2.049999999999999E-2,null,null,0.1331]
[null,1984,null,0.1532,null,null,0.14030000000000001,null,null,1.2899999999999995E-2,null,null,0.14030000000000001]
[null,1985,null,0.152,null,null,0.1229,null,null,2.9100000000000001E-2,null,null,0.1229]
[null,1986,null,0.13930000000000001,null,null,9.4600000000000004E-2,null,null,4.4700000000000004E-2,null,null,9.4600000000000004E-2]
[null,1987,null,0.12989999999999999,null,null,9.98E-2,null,null,3.0099999999999988E-2,null,null,9.98E-2]
[null,1988,null,0.12790000000000001,null,null,0.1045,null,null,2.3400000000000018E-2,null,null,0.1045]
[null,1989,null,0.12970000000000001,null,null,9.6600000000000005E-2,null,null,3.3100000000000004E-2,null,null,9.6600000000000005E-2]
[null,1990,null,0.127,null,null,9.7600000000000006E-2,null,null,2.9399999999999996E-2,null,null,9.7600000000000006E-2]
[null,1991,null,0.1255,null,null,9.2100000000000001E-2,null,null,3.3399999999999999E-2,null,null,9.2100000000000001E-2]
[null,1992,null,0.12089999999999999,null,null,8.5699999999999998E-2,null,null,3.5199999999999995E-2,null,null,8.5699999999999998E-2]
[null,1993,null,0.11409999999999999,null,null,7.5600000000000001E-2,null,null,3.8499999999999993E-2,null,null,7.5600000000000001E-2]
[null,1994,null,0.1134,null,null,8.3000000000000004E-2,null,null,3.0399999999999996E-2,null,null,8.3000000000000004E-2]
[null,1995,null,0.11550000000000001,null,null,7.9100000000000004E-2,null,null,3.6400000000000002E-2,null,null,7.9100000000000004E-2]
[null,1996,null,0.1139,null,null,7.7399999999999997E-2,null,null,3.6500000000000005E-2,null,null,7.7399999999999997E-2]
[null,1997,null,0.114,null,null,7.6300000000000007E-2,null,null,3.7699999999999997E-2,null,null,7.6300000000000007E-2]
[null,1998,null,0.1166,null,null,7.0000000000000007E-2,null,null,4.6599999999999989E-2,null,null,7.0000000000000007E-2]
[null,1999,null,0.1077,null,null,7.5499999999999998E-2,null,null,3.2200000000000006E-2,null,null,7.5499999999999998E-2]
[null,2000,null,0.1143,null,null,8.09E-2,null,null,3.3399999999999999E-2,null,null,8.09E-2]
[null,2001,null,0.1109,null,null,7.7200000000000005E-2,null,null,3.3699999999999994E-2,null,null,7.7200000000000005E-2]
[null,2002,null,0.1116,null,null,7.5300000000000006E-2,null,null,3.6299999999999999E-2,null,null,7.5300000000000006E-2]
[null,2003,null,0.10970000000000001,null,null,6.6100000000000006E-2,null,null,4.36E-2,null,null,6.6100000000000006E-2]
[null,2004,null,0.1075,null,null,6.2E-2,null,null,4.5499999999999999E-2,null,null,6.2E-2]
[null,2005,null,0.10539999999999999,null,null,5.67E-2,null,null,4.8699999999999993E-2,null,null,5.67E-2]
[null,2006,null,0.10340000000000001,null,null,6.08E-2,null,null,4.2600000000000006E-2,null,null,6.08E-2]
[null,2007,null,0.1032,null,null,6.1100000000000002E-2,null,null,4.2099999999999999E-2,null,null,6.1100000000000002E-2]
[null,2008,null,0.1037,null,null,6.6500000000000004E-2,null,null,3.7199999999999997E-2,null,null,6.6500000000000004E-2]
[null,2009,null,0.1052,null,null,6.2799999999999995E-2,null,null,4.2400000000000007E-2,null,null,6.2799999999999995E-2]
[null,2010,null,0.10290000000000001,null,null,5.5599999999999997E-2,null,null,4.7300000000000009E-2,null,null,5.5599999999999997E-2]
[null,2011,null,0.1019,null,null,5.1299999999999998E-2,null,null,5.0600000000000006E-2,null,null,5.1299999999999998E-2]
[null,2012,null,0.1002,null,null,4.2599999999999999E-2,null,null,5.7599999999999998E-2,null,null,4.2599999999999999E-2]
[null,2013,null,9.8199999999999996E-2,null,null,4.5499999999999999E-2,null,null,5.2699999999999997E-2,null,null,4.5499999999999999E-2]
[null,2014,null,9.7600000000000006E-2,null,null,4.41E-2,null,null,5.3500000000000006E-2,null,null,4.41E-2]
[null,2015,null,9.6000000000000002E-2,null,null,4.3700000000000003E-2,null,null,5.2299999999999999E-2,null,null,4.3700000000000003E-2]
[null,2016,null,9.6000000000000002E-2,null,null,4.1099999999999998E-2,null,null,5.4900000000000004E-2,null,null,4.1099999999999998E-2]
[null,2017,null,9.6799999999999997E-2,null,null,4.07E-2,null,null,5.6099999999999997E-2,null,null,4.07E-2]
[null,2018,null,9.5600000000000004E-2,null,null,4.3400000000000001E-2,null,null,5.2200000000000003E-2,null,null,4.3400000000000001E-2]
[null,2019,null,9.64E-2,null,null,3.8600000000000002E-2,null,null,5.7799999999999997E-2,null,null,3.8600000000000002E-2]
[null,"Average",null,{"$f":"AVERAGE(D8:D53)","v":0.11863043478260871},null,null,{"$f":"AVERAGE(G8:G53)","v":8.1004347826086981E-2},null,null,{"$f":"AVERAGE(J8:J53)","v":3.762608695652174E-2},null,null,{"$f":"AVERAGE(M8:M53)","v":8.1004347826086981E-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":"8 (4)","index":22,"n_rows":46,"n_cols":9,"rows_kept":46,"cut":false,"hidden":false,"merged":[]}
[{"$f":"'Exhibit List'!C15","v":"UTILITY RISK PREMIUM"},null,null,null,null,null,null,null,{"$f":"'Exhibit List'!B15","v":"Exhibit No. 8"}]
[null,null,null,null,null,null,null,null,"Page 4 of 4"]
[{"$f":"'Exhibit List'!D15","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":"9","index":23,"n_rows":39,"n_cols":14,"rows_kept":39,"cut":false,"hidden":false,"merged":[]}
[{"$f":"'Exhibit List'!C16","v":"EXPECTED EARNINGS APPROACH"},null,null,null,null,null,null,null,null,{"$f":"'Exhibit List'!B16","v":"Exhibit No. 9"}]
[null,null,null,null,null,null,null,null,null,"Page 1 of 1"]
[{"$f":"'Exhibit List'!D16","v":"UTILITY GROUP"}]
[]
[null,null,null,"(a)",null,"(b)",null,"(c)"]
[null,null,null,"Expected Return",null,"Adjustment",null,"Adjusted Return"]
[null,"Company                      ",null,"on Common Equity",null,"Factor",null,"on Common Equity"]
[{"$f":"A7+1","v":1},{"$f":"VLOOKUP('Proxy Group Ticker'!$B3,vldatabase,2,FALSE)","v":"Algonquin Pwr & Util"},null,{"$f":"VLOOKUP('Proxy Group Ticker'!$B3,vldatabase,18,FALSE)","v":"n/a"},null,{"$f":"'5'!I8","v":"n/a"},null,{"$f":"IF(F8=\"n/a\",\"n/a\",D8*F8)","v":"n/a"},null,null,null,null,{"$f":"IF(D8=\"n/a\",\"n/a\",IF(D8<$C$38,\"LOW\",IF(D8>$C$39,\"HIGH\",D8)))","v":"n/a"},{"$f":"IF(H8=\"n/a\",\"n/a\",IF(H8<$C$38,\"LOW\",IF(H8>$C$39,\"HIGH\",H8)))","v":"n/a"}]
[{"$f":"A8+1","v":2},{"$f":"VLOOKUP('Proxy Group Ticker'!$B4,vldatabase,2,FALSE)","v":"ALLETE"},null,{"$f":"VLOOKUP('Proxy Group Ticker'!$B4,vldatabase,18,FALSE)","v":0.08},null,{"$f":"'5'!I9","v":1.0233475444905209},null,{"$f":"IF(F9=\"n/a\",\"n/a\",D9*F9)","v":8.186780355924167E-2},null,null,null,null,{"$f":"IF(D9=\"n/a\",\"n/a\",IF(D9<$C$38,\"LOW\",IF(D9>$C$39,\"HIGH\",D9)))","v":0.08},{"$f":"IF(H9=\"n/a\",\"n/a\",IF(H9<$C$38,\"LOW\",IF(H9>$C$39,\"HIGH\",H9)))","v":8.186780355924167E-2}]
[3,{"$f":"VLOOKUP('Proxy Group Ticker'!$B5,vldatabase,2,FALSE)","v":"Alliant Energy"},null,{"$f":"VLOOKUP('Proxy Group Ticker'!$B5,vldatabase,18,FALSE)","v":0.105},null,{"$f":"'5'!I10","v":1.0149599204534079},null,0.10657079164760783,null,null,null,null,0.105,0.10657079164760783]
[4,{"$f":"VLOOKUP('Proxy Group Ticker'!$B6,vldatabase,2,FALSE)","v":"Ameren Corp."},null,{"$f":"VLOOKUP('Proxy Group Ticker'!$B6,vldatabase,18,FALSE)","v":0.1},null,{"$f":"'5'!I11","v":1.0397996372575538},null,0.10397996372575538,null,null,null,null,0.1,0.10397996372575538]
[5,{"$f":"VLOOKUP('Proxy Group Ticker'!$B7,vldatabase,2,FALSE)","v":"Avangrid, Inc."},null,{"$f":"VLOOKUP('Proxy Group Ticker'!$B7,vldatabase,18,FALSE)","v":0.05},null,{"$f":"'5'!I12","v":1.0048029927210287},null,5.0240149636051439E-2,null,null,null,null,"LOW","LOW"]
[6,{"$f":"VLOOKUP('Proxy Group Ticker'!$B8,vldatabase,2,FALSE)","v":"Avista Corp."},null,{"$f":"VLOOKUP('Proxy Group Ticker'!$B8,vldatabase,18,FALSE)","v":7.4999999999999997E-2},null,{"$f":"'5'!I13","v":1.0181928137542391},null,7.6364461031567923E-2,null,null,null,null,7.4999999999999997E-2,7.6364461031567923E-2]
[7,{"$f":"VLOOKUP('Proxy Group Ticker'!$B9,vldatabase,2,FALSE)","v":"Black Hills Corp."},null,{"$f":"VLOOKUP('Proxy Group Ticker'!$B9,vldatabase,18,FALSE)","v":0.09},null,{"$f":"'5'!I14","v":1.023168899468563},null,9.2085200952170668E-2,null,null,null,null,0.09,9.2085200952170668E-2]
[8,{"$f":"VLOOKUP('Proxy Group Ticker'!$B10,vldatabase,2,FALSE)","v":"CMS Energy Corp."},null,{"$f":"VLOOKUP('Proxy Group Ticker'!$B10,vldatabase,18,FALSE)","v":0.13500000000000001},null,{"$f":"'5'!I15","v":1.0428664939104344},null,0.14078697667790865,null,null,null,null,0.13500000000000001,0.14078697667790865]
[9,{"$f":"VLOOKUP('Proxy Group Ticker'!$B11,vldatabase,2,FALSE)","v":"Consolidated Edison"},null,{"$f":"VLOOKUP('Proxy Group Ticker'!$B11,vldatabase,18,FALSE)","v":0.08},null,{"$f":"'5'!I16","v":1.0233115183502746},null,8.1864921468021962E-2,null,null,null,null,0.08,8.1864921468021962E-2]
[10,{"$f":"VLOOKUP('Proxy Group Ticker'!$B12,vldatabase,2,FALSE)","v":"DTE Energy Co."},null,{"$f":"VLOOKUP('Proxy Group Ticker'!$B12,vldatabase,18,FALSE)","v":0.11},null,{"$f":"'5'!I17","v":1.032628276218682},null,0.11358911038405502,null,null,null,null,0.11,0.11358911038405502]
[11,{"$f":"VLOOKUP('Proxy Group Ticker'!$B13,vldatabase,2,FALSE)","v":"Duke Energy Corp."},null,{"$f":"VLOOKUP('Proxy Group Ticker'!$B13,vldatabase,18,FALSE)","v":8.5000000000000006E-2},null,{"$f":"'5'!I18","v":1.0214141646575954},null,8.6820203995895615E-2,null,null,null,null,8.5000000000000006E-2,8.6820203995895615E-2]
[12,{"$f":"VLOOKUP('Proxy Group Ticker'!$B14,vldatabase,2,FALSE)","v":"Entergy Corp."},null,{"$f":"VLOOKUP('Proxy Group Ticker'!$B14,vldatabase,18,FALSE)","v":0.11},null,{"$f":"'5'!I19","v":1.026682456868073},null,0.11293507025548803,null,null,null,null,0.11,0.11293507025548803]
[13,{"$f":"VLOOKUP('Proxy Group Ticker'!$B15,vldatabase,2,FALSE)","v":"Eversource Energy"},null,{"$f":"VLOOKUP('Proxy Group Ticker'!$B15,vldatabase,18,FALSE)","v":0.09},null,{"$f":"'5'!I20","v":1.0341131847843121},null,9.3070186630588095E-2,null,null,null,null,0.09,9.3070186630588095E-2]
[14,{"$f":"VLOOKUP('Proxy Group Ticker'!$B16,vldatabase,2,FALSE)","v":"NorthWestern Corp."},null,{"$f":"VLOOKUP('Proxy Group Ticker'!$B16,vldatabase,18,FALSE)","v":8.5000000000000006E-2},null,{"$f":"'5'!I21","v":1.0168847868674395},null,8.6435206883732366E-2,null,null,null,null,8.5000000000000006E-2,8.6435206883732366E-2]
[15,{"$f":"VLOOKUP('Proxy Group Ticker'!$B17,vldatabase,2,FALSE)","v":"Pub Sv Enterprise Grp."},null,{"$f":"VLOOKUP('Proxy Group Ticker'!$B17,vldatabase,18,FALSE)","v":0.11},null,{"$f":"'5'!I22","v":1.0249328668811057},null,0.11274261535692164,null,null,null,null,0.11,0.11274261535692164]
[16,{"$f":"VLOOKUP('Proxy Group Ticker'!$B18,vldatabase,2,FALSE)","v":"Sempra Energy"},null,{"$f":"VLOOKUP('Proxy Group Ticker'!$B18,vldatabase,18,FALSE)","v":0.105},null,{"$f":"'5'!I23","v":1.0532581593809553},null,0.11059210673500031,null,null,null,null,0.105,0.11059210673500031]
[17,{"$f":"VLOOKUP('Proxy Group Ticker'!$B19,vldatabase,2,FALSE)","v":"Southern Company"},null,{"$f":"VLOOKUP('Proxy Group Ticker'!$B19,vldatabase,18,FALSE)","v":0.125},null,{"$f":"'5'!I24","v":1.0188116247384249},null,0.12735145309230311,null,null,null,null,0.125,0.12735145309230311]
[18,{"$f":"VLOOKUP('Proxy Group Ticker'!$B20,vldatabase,2,FALSE)","v":"WEC Energy Group"},null,{"$f":"VLOOKUP('Proxy Group Ticker'!$B20,vldatabase,18,FALSE)","v":0.125},null,{"$f":"'5'!I25","v":1.0170152279213793},null,0.12712690349017242,null,null,null,null,0.125,0.12712690349017242]
[19,{"$f":"VLOOKUP('Proxy Group Ticker'!$B21,vldatabase,2,FALSE)","v":"Xcel Energy Inc."},null,{"$f":"VLOOKUP('Proxy Group Ticker'!$B21,vldatabase,18,FALSE)","v":0.105},null,{"$f":"'5'!I26","v":1.0291579886548581},null,0.1080615888087601,null,null,null,null,0.105,0.1080615888087601]
[]
[null,"Average (d)",null,{"$f":"AVERAGE(M8:M26)","v":0.10088235294117648},null,null,null,{"$f":"AVERAGE(N8:N26)","v":0.10366144498207006},null,null,null,"Min",{"$f":"MIN(M8:M26)","v":7.4999999999999997E-2},{"$f":"MIN(N8:N26)","v":7.6364461031567923E-2}]
[null,"Midpoint (d, e)",null,{"$f":"AVERAGE(M28:M29)","v":0.10500000000000001},null,null,null,{"$f":"AVERAGE(N28:N29)","v":0.1085757188547383},null,null,null,"Max",{"$f":"MAX(M8:M26)","v":0.13500000000000001},{"$f":"MAX(N8:N26)","v":0.14078697667790865}]
[]
[]
["(a)",{"$f":"'Electric Utility Data'!$B$50","v":"The Value Line Investment Survey (Jul. 24, Aug. 14 and Sep. 11, 2020)."}]
["(b)",{"$f":"\"Adjustment to convert year-end return to an average rate of return from \"&'5'!Q1 &\".\"","v":"Adjustment to convert year-end return to an average rate of return from Exhibit No. 5."}]
["(c)","(a) x (b)."]
["(d)","Excludes highlighted figures."]
["(e)","Average of low and high values."]
[]
["Threshold Min",null,{"$f":"'4 (3)'!D36","v":6.4000000000000001E-2}]
["Threshold Max",null,{"$f":"'4 (3)'!D37","v":0.14099999999999999}]

{"sheet":"10","index":24,"n_rows":69,"n_cols":15,"rows_kept":69,"cut":false,"hidden":false,"merged":[[53,3,53,10],[28,3,28,10],[35,3,35,10],[43,3,43,10],[12,3,12,10],[22,3,22,10],[24,3,24,10]]}
[{"$f":"'Exhibit List'!C17","v":"FLOTATION COST STUDY"},null,null,null,null,null,null,null,null,null,null,{"$f":"'Exhibit List'!B17","v":"Exhibit No. 10"}]
[null,null,null,null,null,null,null,null,null,null,null,"Page 1 of 1"]
[{"$f":"'Exhibit List'!D17","v":"VALUE LINE ELECTRIC INDUSTRY"}]
[]
[null,null,null,-1,{"$f":"D5-1","v":-2},-3,-4,-5,-6,-7,-8,-9]
[null,null,null,null,null,null,"Underwriting",null,null,"Total","Gross Proceeds","Flotation"]
[null,null,null,null,"Shares","Offering","Discount","Underwriting","Offering","Flotation","Before Flot.","Cost",null,"Latest","Net"]
["No.","Sym","Company","Date","Issued","Price","(per share)","Discount","Expense","Costs","Costs","(%)",null,"Price","Proceeds"]
[1,"ALE","ALLETE","2014-02-27",3220000,49.75,1.74125,{"$f":"E9*G9","v":5606825},450000,{"$f":"I9+H9","v":6056825},{"$f":"F9*E9","v":160195000},{"$f":"J9/K9","v":3.7809076438091074E-2}]
[{"$f":"A9+1","v":2},"LNT","Alliant Energy","2019-11-14",3717502,52.63,0.39500000000000002,{"$f":"E10*G10","v":1468413.29},500000,{"$f":"I10+H10","v":1968413.29},{"$f":"F10*E10","v":195652130.26000002},{"$f":"J10/K10","v":1.0060781282494583E-2}]
[3,"AEE","Ameren Corp.","2019-08-05",7549205,74.3,0.12,{"$f":"E11*G11","v":905904.6},750000,{"$f":"I11+H11","v":1655904.6},{"$f":"F11*E11","v":560905931.5},{"$f":"J11/K11","v":2.9521966287140255E-3}]
[4,"AEP","American Elec Pwr","2009-04-02",{"$f":"60000000+9000000","v":69000000},24.5,0.73499999999999999,{"$f":"E12*G12","v":50715000},400000,{"$f":"I12+H12","v":51115000},{"$f":"F12*E12","v":1690500000},{"$f":"J12/K12","v":3.0236616385684707E-2}]
[5,"AGR","Avangrid, Inc.","N/A"]
[6,"AVA","Avista Corp.","2006-12-13",{"$f":"2750000+412500","v":3162500},25.05,0.48,{"$f":"E14*G14","v":1518000},300000,{"$f":"I14+H14","v":1818000},{"$f":"F14*E14","v":79220625},{"$f":"J14/K14","v":2.294856926463279E-2}]
[7,"BKH","Black Hills Corp.","2015-11-19",{"$f":"5500000+825000","v":6325000},40.25,1.4087499999999999,8910343.75,1200000,10110343.75,254581250,3.9713622861070878E-2]
[8,"CNP","CenterPoint Energy","2018-09-27",60550459,27.25,0.75,45412844.25,1000000,46412844.25,1650000007.75,2.8128996383030472E-2]
[9,"CMS","CMS Energy Corp.","2005-03-31",{"$f":"20000000+3000000","v":23000000},12.25,0.42880000000000001,9862400,325000,10187400,281750000,3.6157586512866019E-2]
[10,"ED","Consolidated Edison (a)","2019-05-07",5800000,84.83,{"$f":"N18-F18","v":0.59000000000000341},3422000.0000000196,400000,3822000.0000000196,492014000,7.7680716402379188E-3,null,85.42,{"$f":"K18-H18-I18","v":488192000}]
[11,"D","Dominion Energy (a)","2018-03-29",20000000,67.325800000000001,{"$f":"N19-F19","v":1.8941999999999979},37883999.999999955,450000,38333999.999999955,1346516000,2.8469026732693824E-2,null,69.22,{"$f":"K19-H19-I19","v":1308182000}]
[12,"DTE","DTE Energy Co.","2019-10-29",2400000,126,3.15,7560000,300000,7860000,302400000,2.5992063492063493E-2]
[13,"DUK","Duke Energy Corp. (a)","2019-11-18",25000000,85.99,{"$f":"N21-F21","v":2.6600000000000108},66500000.000000268,592000,67092000.000000268,2149750000,3.1209210373299344E-2,null,88.65,{"$f":"K21-H21-I21","v":2082657999.9999998}]
[14,"EIX","Edison International","2019-07-30",28000000,68.5,1.6268750000000001,45552500,725000,46277500,1918000000,2.4127997914494263E-2]
[15,"EE","El Paso Electric Co.","N/A"]
[16,"ETR","Entergy Corp.","2018-06-08",13289037,75.25,0.8,{"$f":"E24*G24","v":10631229.600000001},650000,{"$f":"I24+H24","v":11281229.600000001},{"$f":"F24*E24","v":1000000034.25},{"$f":"J24/K24","v":1.1281229213617901E-2}]
[17,"EVRG","Evergy Inc.","N/A"]
[18,"ES","Eversource Energy","2019-05-30",15600000,71.48,{"$f":"N26-F26","v":1.6899999999999977},{"$f":"E26*G26","v":26363999.999999963},615000,{"$f":"I26+H26","v":26978999.999999963},{"$f":"F26*E26","v":1115088000},{"$f":"J26/K26","v":2.4194503034738031E-2},null,73.17,{"$f":"K26-H26-I26","v":1088109000}]
[19,"EXC","Exelon Corp.","2014-06-13",{"$f":"50000000+7500000","v":57500000},35,1.05,{"$f":"E27*G27","v":60375000},600000,{"$f":"I27+H27","v":60975000},{"$f":"F27*E27","v":2012500000},{"$f":"J27/K27","v":3.0298136645962735E-2}]
[20,"FE","FirstEnergy Corp.","2003-09-15",{"$f":"28000000+4200000","v":32200000},30,0.97499999999999998,{"$f":"E28*G28","v":31395000},423000,{"$f":"I28+H28","v":31818000},{"$f":"F28*E28","v":966000000},{"$f":"J28/K28","v":3.2937888198757766E-2}]
[21,"FTS","Fortis Inc.","N/A"]
[22,"HE","Hawaiian Elec.","2013-03-20",{"$f":"6100000+900000","v":7000000},26.75,1.00312,{"$f":"E30*G30","v":7021840},450000,{"$f":"I30+H30","v":7471840},{"$f":"F30*E30","v":187250000},{"$f":"J30/K30","v":3.99030173564753E-2}]
[23,"IDA","IDACORP, Inc.","2004-12-10",{"$f":"3500000+525000","v":4025000},30,1.2,4830000,300000,5130000,120750000,4.2484472049689442E-2]
[24,"MGEE","MGE Energy","2004-09-10",{"$f":"1100000+165000","v":1265000},31.85,1.0349999999999999,1309275,125000,1434275,40290250,3.5598562927755477E-2]
[25,"NEE","NextEra Energy, Inc. (a)","2016-11-03",{"$f":"12000000+1800000","v":13800000},124,{"$f":"N33-F33","v":1.8900000000000006},26082000.000000007,750000,26832000.000000007,1711200000,1.5680224403927072E-2,null,125.89,{"$f":"K33-H33-I33","v":1684368000}]
[26,"NWE","NorthWestern Corp. (a)","2015-09-30",1100000,51.81,{"$f":"N34-F34","v":1.3299999999999983},1462999.9999999981,1000000,2462999.9999999981,56991000,4.3217350107911744E-2,null,53.14,{"$f":"K34-H34-I34","v":54528000}]
[27,"OGE","OGE Energy Corp.","2003-08-22",{"$f":"4650000+674074","v":5324074},21.6,0.79,4206018.46,325000,4531018.46,114999998.40000001,3.9400161069915285E-2]
[28,"OTTR","Otter Tail Corp.","N/A"]
[29,"PNW","Pinnacle West Capital","2010-04-09",{"$f":"6000000+900000","v":6900000},38,1.33,{"$f":"E37*G37","v":9177000},190000,{"$f":"I37+H37","v":9367000},{"$f":"F37*E37","v":262200000},{"$f":"J37/K37","v":3.5724637681159417E-2}]
[30,"PNM","PNM Resources","2020-01-07",5375000,47.21,{"$f":"N38-F38","v":1.990000000000002},10696250.000000011,750000,11446250.000000011,253753750,4.5107707767865546E-2,null,49.2,{"$f":"K38-H38-I38","v":242307500}]
[{"$f":"A38+1","v":31},"POR","Portland General Elec.","2013-06-13",{"$f":"11100000+1665000","v":12765000},29.5,0.95874999999999999,12238443.75,600000,12838443.75,376567500,3.4093339839471014E-2]
[32,"PPL","PPL Corp.","2018-05-10",55000000,27,0.29430000000000001,16186500,1000000,17186500,1485000000,1.1573400673400673E-2]
[33,"PEG","Pub Sv Enterprise Grp.","2003-10-02",{"$f":"8250000+1237500","v":9487500},41.75,1.2524999999999999,11883093.75,350000,12233093.75,396103125,3.0883608277516114E-2]
[{"$f":"A41+1","v":34},"SRE","Sempra Energy","2018-01-05",{"$f":"23364486+3504672","v":26869158},107,1.9259999999999999,51749998.307999998,1500000,53249998.307999998,2874999906,1.8521739147493384E-2]
[35,"SO","Southern Company (a)","2016-08-18",32500000,49.3,{"$f":"N43-F43","v":1.6600000000000037},53950000.000000119,557000,54507000.000000119,1602250000,3.4019035731003351E-2,null,50.96,{"$f":"K43-H43-I43","v":1547743000}]
[36,"WEC","WEC Energy Group","N/A"]
[37,"XEL","Xcel Energy Inc. (a)","2019-10-30",10300000,62.69,{"$f":"N45-F45","v":0.63000000000000256},{"$f":"E45*G45","v":6489000.0000000261},650000,{"$f":"I45+H45","v":7139000.0000000261},{"$f":"F45*E45","v":645707000},{"$f":"J45/K45","v":1.105609819933813E-2},null,63.32,{"$f":"K45-H45-I45","v":638568000}]
[null,null,"Average",null,null,null,null,null,null,null,null,{"$f":"AVERAGE(L9:L45)","v":2.7791900910818439E-2}]
[]
[]
[1,"ATO","Atmos Energy Corp.","2018-11-30",7008087,92.75,0.97689999999999999,{"$f":"E49*G49","v":6846200.1902999999},1000000,{"$f":"I49+H49","v":7846200.1902999999},{"$f":"F49*E49","v":650000069.25},{"$f":"J49/K49","v":1.2071075929812295E-2}]
[{"$f":"A49+1","v":2},"CPK","Chesapeake Utilities","2016-09-23",960488,62.26,2.33,{"$f":"E50*G50","v":2237937.04},{"$f":"K50-O50-H50","v":162045.83999999519},{"$f":"I50+H50","v":2399982.8799999952},{"$f":"F50*E50","v":59799982.879999995},{"$f":"J50/K50","v":4.0133504466314245E-2},null,null,57400000]
[{"$f":"A50+1","v":3},"NJR","New Jersey Resources","2019-12-04",5700000,41.25,1.2375,{"$f":"E51*G51","v":7053750},500000,{"$f":"H51+I51","v":7553750},{"$f":"F51*E51","v":235125000},{"$f":"J51/K51","v":3.2126528442317913E-2}]
[4,"NI","NiSource Inc.","2017-05-03","N/A","N/A","N/A",{"$f":"0.02*K52","v":10000000},57950,{"$f":"H52+I52","v":10057950},500000000,{"$f":"J52/K52","v":2.0115899999999999E-2}]
[5,"NWN","Northwest Nat. Holding Co.","2019-06-04",1250000,67,2.1775000000000002,{"$f":"E53*G53","v":2721875.0000000005},400000,{"$f":"H53+I53","v":3121875.0000000005},{"$f":"F53*E53","v":83750000},{"$f":"J53/K53","v":3.7276119402985079E-2}]
[6,"OGS","ONE Gas, Inc.","N/A"]
[7,"SJI","South Jersey Industries","2018-04-20",11016949,29.5,1.0325,{"$f":"E55*G55","v":11374999.842499999},700000,{"$f":"H55+I55","v":12074999.842499999},{"$f":"F55*E55","v":324999995.5},{"$f":"J55/K55","v":3.715384618366864E-2}]
[8,"SWX","Southwest Gas","2018-11-28",3100000,75.5,2.5480999999999998,{"$f":"E56*G56","v":7899109.9999999991},600000,{"$f":"H56+I56","v":8499110},{"$f":"F56*E56","v":234050000},{"$f":"J56/K56","v":3.631322367015595E-2}]
[9,"SR","Spire Inc.","2018-05-09",2000000,63.05,2.1093799999999998,{"$f":"E57*G57","v":4218760},325000,{"$f":"H57+I57","v":4543760},{"$f":"F57*E57","v":126100000},{"$f":"J57/K57","v":3.6032989690721648E-2}]
[null,null,"Average",null,null,null,null,null,null,null,null,{"$f":"AVERAGE(L49:L57)","v":3.1402898473246975E-2}]
[]
[null,null,"Average - Electric & Gas",null,null,null,null,null,null,null,null,{"$f":"AVERAGE(L9:L45,L49:L57)","v":2.8532618359521731E-2}]
[]
[null,"Column Notes:"]
[null,"(1-4)","SEC Form 424B for each company."]
[null,"(5)","Column (2) * Column (4)"]
[null,"(6)","SEC Form 424B for each company."]
[null,"(7)","Column (5) + Column (6)"]
[null,"(8)","Column (2) * Column (3)"]
[null,"(9)","Column (7) / Column (8)"]
[null,"Note (a):  ","Underwriting discount computed as the difference between the current market price and the price offered to the issuing company by the underwriters."]

{"sheet":"11 (1)","index":25,"n_rows":55,"n_cols":12,"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":"Exhibit No. 11"}]
[null,null,null,null,null,null,null,null,null,"Page 1 of 3"]
[{"$f":"'Exhibit List'!D18","v":"DIVIDEND YIELD"}]
[null,null,null,null,"(a)",null,"(b)"]
[null,"Company                ","Industry Group      ",null,"Price",null,"Dividends",null,"Yield"]
[1,"Air Products & Chem.","Chemical (Diversified)",null,{"$f":"'Stock Price (Non-Utility)'!C$34","v":297.45400000000012},null,5.36,null,{"$f":"G6/E6","v":1.801959294546383E-2},null,null,"APD"]
[{"$f":"A6+1","v":2},"Amdocs Ltd.","IT Services",null,{"$f":"'Stock Price (Non-Utility)'!D$34","v":58.51616666666667},null,1.31,null,2.2386975679085836E-2,null,null,"DOX"]
[{"$f":"A7+1","v":3},"Amgen","Biotechnology",null,{"$f":"'Stock Price (Non-Utility)'!E$34","v":247.7286666666667},null,6.85,null,2.7651220555823166E-2,null,null,"AMGN"]
[4,"Amphenol Corp.","Electronics",null,{"$f":"'Stock Price (Non-Utility)'!F$34","v":108.36733333333335},null,1,null,9.2278730982891504E-3,null,null,"APH"]
[5,"Apple Inc.","Computers/Peripherals",null,{"$f":"'Stock Price (Non-Utility)'!G$34","v":115.93208333333332},null,0.85,null,7.3318789377401286E-3,null,null,"AAPL"]
[6,"AT&T Inc.","Telecom. Services",null,{"$f":"'Stock Price (Non-Utility)'!H$34","v":28.896000000000001},null,2.11,null,7.3020487264673306E-2,null,null,"T"]
[7,"Baxter Int'l Inc.","Med Supp Invasive",null,{"$f":"'Stock Price (Non-Utility)'!I$34","v":81.49933333333334},null,0.98,null,1.2024638238349596E-2,null,null,"BAX"]
[8,"Bristol-Myers Squibb","Drug",null,{"$f":"'Stock Price (Non-Utility)'!J$34","v":59.729333333333322},null,1.8,null,{"$f":"G13/E13","v":3.013594660356721E-2},null,null,"BMY"]
[9,"Brown & Brown","Financial Svcs. (Div.)",null,{"$f":"'Stock Price (Non-Utility)'!K$34","v":45.280333333333346},null,0.34,null,7.5087786456224546E-3,null,null,"BRO"]
[10,"Brown-Forman 'B'","Beverage",null,{"$f":"'Stock Price (Non-Utility)'!L$34","v":76.927666666666653},null,0.72,null,{"$f":"G15/E15","v":9.3594415533206528E-3},null,null,"BF/B"]
[11,"Church & Dwight","Household Products",null,{"$f":"'Stock Price (Non-Utility)'!M$34","v":92.698666666666682},null,0.96,null,1.035613601058627E-2,null,null,"CHD"]
[12,"Cisco Systems","Telecom. Equipment",null,{"$f":"'Stock Price (Non-Utility)'!N$34","v":39.852000000000004},null,1.46,null,3.6635551540700591E-2,null,null,"CSCO"]
[13,"Coca-Cola","Beverage",null,{"$f":"'Stock Price (Non-Utility)'!O$34","v":49.847999999999992},null,1.68,null,3.3702455464612424E-2,null,null,"KO"]
[14,"Colgate-Palmolive","Household Products",null,{"$f":"'Stock Price (Non-Utility)'!P$34","v":77.204333333333352},null,1.76,null,2.2796647856553814E-2,null,null,"CL"]
[15,"Comcast Corp.","Cable TV",null,{"$f":"'Stock Price (Non-Utility)'!Q$34","v":45.30866666666666},null,0.92,null,2.0305166046231043E-2,null,null,"CMCSA"]
[16,"Commerce Bancshs.","Bank (Midwest)",null,{"$f":"'Stock Price (Non-Utility)'!R$34","v":57.05866666666666},null,1.08,null,1.8927887086974814E-2,null,null,"CBSH"]
[17,"Costco Wholesale","Retail Store",null,{"$f":"'Stock Price (Non-Utility)'!S$34","v":349.11499999999995},null,2.8,null,8.0202798504790691E-3,null,null,"COST"]
[18,"CVS Health","Pharmacy Services",null,{"$f":"'Stock Price (Non-Utility)'!T$34","v":58.885333333333342},null,2,null,3.3964314826555562E-2,null,null,"CVS"]
[19,"Danaher Corp.","Diversified Co.",null,{"$f":"'Stock Price (Non-Utility)'!U$34","v":208.96033333333335},null,0.72,null,3.4456300318561252E-3,null,null,"DHR"]
[20,"Gen'l Mills","Automotive",null,{"$f":"'Stock Price (Non-Utility)'!V$34","v":60.542666666666676},null,2.04,null,3.3695245226506923E-2,null,null,"GIS"]
[21,"Hormel Foods","Food Processing",null,{"$f":"'Stock Price (Non-Utility)'!W$34","v":49.542999999999992},null,1,null,2.0184486203903684E-2,null,null,"HRL"]
[22,"Intel Corp.","Hotel/Gaming",null,{"$f":"'Stock Price (Non-Utility)'!X$34","v":50.627000000000002},null,1.32,null,2.6073044027890256E-2,null,null,"INTC"]
[23,"Int'l Flavors & Frag.","Wireless Networking",null,{"$f":"'Stock Price (Non-Utility)'!Y$34","v":121.07466666666666},null,3.12,null,2.5769222298086033E-2,null,null,"IFF"]
[24,"Johnson & Johnson","Med Supp Non-Invasive",null,{"$f":"'Stock Price (Non-Utility)'!Z$34","v":148.23666666666668},null,4.04,null,2.7253715904746911E-2,null,null,"JNJ"]
[25,"Kellogg","Food Processing",null,{"$f":"'Stock Price (Non-Utility)'!AA$34","v":65.509333333333345},null,2.2999999999999998,null,3.5109500936253348E-2,null,null,"K"]
[26,"Kimberly-Clark","Household Products",null,{"$f":"'Stock Price (Non-Utility)'!AB$34","v":149.4083333333333},null,4.28,null,2.864632717942998E-2,null,null,"KMB"]
[27,"Lilly (Eli)","Drug",null,{"$f":"'Stock Price (Non-Utility)'!AC$34","v":149.22266666666664},null,2.96,null,1.9836128559557534E-2,null,null,"LLY"]
[28,"Lockheed Martin","Aerospace/Defense",null,{"$f":"'Stock Price (Non-Utility)'!AD$34","v":386.92133333333334},null,10.4,null,2.6878848758231648E-2,null,null,"LMT"]
[29,"Marsh & McLennan","Financial Svcs. (Div.)",null,{"$f":"'Stock Price (Non-Utility)'!AE$34","v":115.592},null,1.86,null,1.609107896740259E-2,null,null,"MMC"]
[30,"McCormick & Co.","Food Processing",null,{"$f":"'Stock Price (Non-Utility)'!AF$34","v":196.54900000000001},null,2.5,null,1.2719474533068089E-2,null,null,"MKC"]
[31,"McDonald's Corp.","Restaurant",null,{"$f":"'Stock Price (Non-Utility)'!AG$34","v":218.93499999999995},null,5,null,2.2837828579258691E-2,null,null,"MCD"]
[32,"Merck & Co.","Drug",null,{"$f":"'Stock Price (Non-Utility)'!AH$34","v":83.374666666666641},null,2.44,null,2.92654843197774E-2,null,null,"MRK"]
[33,"Microsoft Corp.","Computer Software",null,{"$f":"'Stock Price (Non-Utility)'!AI$34","v":210.35166666666666},null,2.04,null,9.6980453367773028E-3,null,null,"MSFT"]
[34,"Northrop Grumman","Aerospace/Defense",null,{"$f":"'Stock Price (Non-Utility)'!AJ$34","v":330.36766666666671},null,5.8,null,1.7556197489060166E-2,null,null,"NOC"]
[35,"Oracle Corp.","Drug",null,{"$f":"'Stock Price (Non-Utility)'!AK$34","v":59.01466666666667},null,0.96,null,1.6267142631210318E-2,null,null,"ORCL"]
[36,"PepsiCo, Inc.","Beverage",null,{"$f":"'Stock Price (Non-Utility)'!AL$34","v":136.49399999999997},null,4.09,null,2.9964687092472936E-2,null,null,"PEP"]
[37,"Pfizer, Inc.","Drug",null,{"$f":"'Stock Price (Non-Utility)'!AM$34","v":36.524333333333331},null,1.52,null,4.1616091555401427E-2,null,null,"PFE"]
[38,"Procter & Gamble","Household Products",null,{"$f":"'Stock Price (Non-Utility)'!AN$34","v":138.40666666666667},null,3.16,null,2.2831270170030348E-2,null,null,"PG"]
[39,"Public Storage","R.E.I.T.",null,{"$f":"'Stock Price (Non-Utility)'!AO$34","v":220.70533333333333},null,8,null,3.6247424922521129E-2,null,null,"PSA"]
[40,"Texas Instruments","Environmental",null,{"$f":"'Stock Price (Non-Utility)'!AP$34","v":141.30833333333334},null,4.08,null,2.8873031786282952E-2,null,null,"TXN"]
[41,"Travelers Cos.","Insurance (Prop/Cas.)",null,{"$f":"'Stock Price (Non-Utility)'!AQ$34","v":112.18766666666667},null,3.4,null,3.0306361661858253E-2,null,null,"TRV"]
[42,"United Parcel Serv.","Air Transport",null,{"$f":"'Stock Price (Non-Utility)'!AR$34","v":163.97466666666662},null,4.04,null,2.4637952203998999E-2,null,null,"UPS"]
[43,"Verizon Communic.","Telecom. Services",null,{"$f":"'Stock Price (Non-Utility)'!AS$34","v":59.72699999999999},null,2.5099999999999998,null,4.2024545013143136E-2,null,null,"VZ"]
[44,"Walmart Inc.","Retail Store",null,{"$f":"'Stock Price (Non-Utility)'!AT$34","v":139.57466666666667},null,2.1800000000000002,null,1.5618880217040342E-2,null,null,"WMT"]
[45,"Waste Management","Environmental",null,{"$f":"'Stock Price (Non-Utility)'!AU$34","v":113.73133333333334},null,2.1800000000000002,null,1.916798067961336E-2,null,null,"WM"]
[]
[null,"     Average",null,null,null,null,null,null,{"$f":"AVERAGE(I6:I50)","v":2.3644242188666863E-2}]
[]
["(a)",{"$f":"'Stock Price (Non-Utility)'!B37","v":"Average of closing prices for 30 trading days ended Oct. 9, 2020."}]
["(b)","The Value Line Investment Survey, Summary & Index (Oct. 9, 2020)."]

{"sheet":"11 (2)","index":26,"n_rows":56,"n_cols":9,"rows_kept":56,"cut":false,"hidden":false,"merged":[[5,3,5,7]]}
[{"$f":"'Exhibit List'!C19","v":"DCF MODEL - NON-UTILITY GROUP"},null,null,null,null,null,null,null,{"$f":"'Exhibit List'!B19","v":"Exhibit No. 11"}]
[null,null,null,null,null,null,null,null,"Page 2 of 3"]
[{"$f":"'Exhibit List'!D19","v":"GROWTH RATES"}]
[]
[null,null,null,"(a)",null,"(b)",null,"(c)"]
[null,null,null,"Earnings Growth"]
[null,"Company                ",null,"V Line",null,"IBES",null,"Zacks"]
[{"$f":"A7+1","v":1},{"$f":"'11 (1)'!B6","v":"Air Products & Chem."},null,0.12,null,0.1033,null,8.77E-2]
[2,{"$f":"'11 (1)'!B7","v":"Amdocs Ltd."},null,9.5000000000000001E-2,null,4.3999999999999997E-2,null,8.5000000000000006E-2]
[3,{"$f":"'11 (1)'!B8","v":"Amgen"},null,6.5000000000000002E-2,null,6.8699999999999997E-2,null,7.2300000000000003E-2]
[4,{"$f":"'11 (1)'!B9","v":"Amphenol Corp."},null,0.105,null,0.03,null,7.51E-2]
[5,{"$f":"'11 (1)'!B10","v":"Apple Inc."},null,0.155,null,0.1246,null,0.11]
[6,{"$f":"'11 (1)'!B11","v":"AT&T Inc."},null,5.5E-2,null,2.8999999999999998E-3,null,5.5300000000000002E-2]
[7,{"$f":"'11 (1)'!B12","v":"Baxter Int'l Inc."},null,0.09,null,0.1,null,9.7500000000000003E-2]
[8,{"$f":"'11 (1)'!B13","v":"Bristol-Myers Squibb"},null,0.125,null,0.222,null,8.6300000000000002E-2]
[9,{"$f":"'11 (1)'!B14","v":"Brown & Brown"},null,0.105,null,8.6400000000000005E-2,null,"n/a"]
[10,{"$f":"'11 (1)'!B15","v":"Brown-Forman 'B'"},null,0.11,null,6.8500000000000005E-2,null,"n/a"]
[11,{"$f":"'11 (1)'!B16","v":"Church & Dwight"},null,0.08,null,9.4799999999999995E-2,null,8.8599999999999998E-2]
[12,{"$f":"'11 (1)'!B17","v":"Cisco Systems"},null,7.0000000000000007E-2,null,6.1800000000000001E-2,null,6.6699999999999995E-2]
[13,{"$f":"'11 (1)'!B18","v":"Coca-Cola"},null,6.5000000000000002E-2,null,2.93E-2,null,4.8099999999999997E-2]
[14,{"$f":"'11 (1)'!B19","v":"Colgate-Palmolive"},null,0.05,null,5.91E-2,null,5.8900000000000001E-2]
[15,{"$f":"'11 (1)'!B20","v":"Comcast Corp."},null,8.5000000000000006E-2,null,5.2400000000000002E-2,null,9.7600000000000006E-2]
[16,{"$f":"'11 (1)'!B21","v":"Commerce Bancshs."},null,6.5000000000000002E-2,null,-8.6999999999999994E-2,null,"n/a"]
[17,{"$f":"'11 (1)'!B22","v":"Costco Wholesale"},null,0.09,null,7.0400000000000004E-2,null,8.3699999999999997E-2]
[18,{"$f":"'11 (1)'!B23","v":"CVS Health"},null,0.06,null,6.3399999999999998E-2,null,5.5899999999999998E-2]
[19,{"$f":"'11 (1)'!B24","v":"Danaher Corp."},null,0.16,null,0.13059999999999999,null,0.1171]
[20,{"$f":"'11 (1)'!B25","v":"Gen'l Mills"},null,0.03,null,5.0500000000000003E-2,null,7.4999999999999997E-2]
[21,{"$f":"'11 (1)'!B26","v":"Hormel Foods"},null,8.5000000000000006E-2,null,0.01,null,7.4999999999999997E-2]
[22,{"$f":"'11 (1)'!B27","v":"Intel Corp."},null,7.0000000000000007E-2,null,8.6199999999999999E-2,null,7.4999999999999997E-2]
[23,{"$f":"'11 (1)'!B28","v":"Int'l Flavors & Frag."},null,0.08,null,3.8E-3,null,"n/a"]
[24,{"$f":"'11 (1)'!B29","v":"Johnson & Johnson"},null,0.1,null,5.0900000000000001E-2,null,5.7500000000000002E-2]
[25,{"$f":"'11 (1)'!B30","v":"Kellogg"},null,0.03,null,1.8499999999999999E-2,null,0.06]
[26,{"$f":"'11 (1)'!B31","v":"Kimberly-Clark"},null,6.5000000000000002E-2,null,6.3600000000000004E-2,null,5.4899999999999997E-2]
[27,{"$f":"'11 (1)'!B32","v":"Lilly (Eli)"},null,0.1,null,0.13300000000000001,null,0.15690000000000001]
[28,{"$f":"'11 (1)'!B33","v":"Lockheed Martin"},null,8.5000000000000006E-2,null,9.11E-2,null,6.93E-2]
[29,{"$f":"'11 (1)'!B34","v":"Marsh & McLennan"},null,0.09,null,4.87E-2,null,3.0499999999999999E-2]
[30,{"$f":"'11 (1)'!B35","v":"McCormick & Co."},null,6.5000000000000002E-2,null,4.8000000000000001E-2,null,5.5399999999999998E-2]
[31,{"$f":"'11 (1)'!B36","v":"McDonald's Corp."},null,0.08,null,3.9800000000000002E-2,null,7.0400000000000004E-2]
[32,{"$f":"'11 (1)'!B37","v":"Merck & Co."},null,0.09,null,6.83E-2,null,6.7400000000000002E-2]
[33,{"$f":"'11 (1)'!B38","v":"Microsoft Corp."},null,0.15,null,0.1525,null,0.1371]
[34,{"$f":"'11 (1)'!B39","v":"Northrop Grumman"},null,0.11,null,8.6199999999999999E-2,null,"n/a"]
[35,{"$f":"'11 (1)'!B40","v":"Oracle Corp."},null,0.105,null,9.1800000000000007E-2,null,0.11]
[36,{"$f":"'11 (1)'!B41","v":"PepsiCo, Inc."},null,0.06,null,5.8999999999999997E-2,null,6.4899999999999999E-2]
[37,{"$f":"'11 (1)'!B42","v":"Pfizer, Inc."},null,8.5000000000000006E-2,null,5.3699999999999998E-2,null,4.2900000000000001E-2]
[38,{"$f":"'11 (1)'!B43","v":"Procter & Gamble"},null,8.5000000000000006E-2,null,7.1499999999999994E-2,null,6.5299999999999997E-2]
[39,{"$f":"'11 (1)'!B44","v":"Public Storage"},null,"n/a",null,0.17,null,3.3599999999999998E-2]
[40,{"$f":"'11 (1)'!B45","v":"Texas Instruments"},null,0.04,null,0.1,null,9.3299999999999994E-2]
[41,{"$f":"'11 (1)'!B46","v":"Travelers Cos."},null,9.5000000000000001E-2,null,3.0499999999999999E-2,null,6.6600000000000006E-2]
[42,{"$f":"'11 (1)'!B47","v":"United Parcel Serv."},null,0.06,null,7.3099999999999998E-2,null,7.9000000000000001E-2]
[43,{"$f":"'11 (1)'!B48","v":"Verizon Communic."},null,0.04,null,1.6400000000000001E-2,null,3.4099999999999998E-2]
[44,{"$f":"'11 (1)'!B49","v":"Walmart Inc."},null,7.4999999999999997E-2,null,6.4100000000000004E-2,null,5.6300000000000003E-2]
[45,{"$f":"'11 (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 Oct. 9, 2020)."]
["(b)","www.finance.yahoo.com (retrieved Oct. 11, 2020)."]
["(c)","www.zacks.com (retrieved Oct. 11, 2019)."]

{"sheet":"11 (3)","index":27,"n_rows":65,"n_cols":14,"rows_kept":65,"cut":false,"hidden":false,"merged":[[5,3,5,7]]}
[{"$f":"'Exhibit List'!C20","v":"DCF MODEL - NON-UTILITY GROUP"},null,null,null,null,null,null,null,{"$f":"'Exhibit List'!B20","v":"Exhibit No. 11"}]
[null,null,null,null,null,null,null,null,"Page 3 of 3"]
[{"$f":"'Exhibit List'!D20","v":"DCF COST OF EQUITY ESTIMATES"}]
[]
[null,null,null,"(a)",null,"(a)",null,"(a)"]
[null,null,null,"Earnings Growth"]
[null,"Company                ",null,"V Line",null,"IBES",null,"Zacks"]
[{"$f":"A7+1","v":1},{"$f":"'11 (1)'!B6","v":"Air Products & Chem."},null,{"$f":"IF('11 (2)'!D8=\"n/a\",\"n/a\",'11 (1)'!$I6+'11 (2)'!D8)","v":0.13801959294546381},null,{"$f":"IF('11 (2)'!F8=\"n/a\",\"n/a\",'11 (1)'!$I6+'11 (2)'!F8)","v":0.12131959294546384},null,{"$f":"IF('11 (2)'!H8=\"n/a\",\"n/a\",'11 (1)'!$I6+'11 (2)'!H8)","v":0.10571959294546383},null,null,null,{"$f":"IF(D8=\"n/a\",\"n/a\",IF(D8<$C$64,\"nmf\",IF(D8>$C$65,\"nmf\",D8)))","v":0.13801959294546381},{"$f":"IF(F8=\"n/a\",\"n/a\",IF(F8<$C$64,\"nmf\",IF(F8>$C$65,\"nmf\",F8)))","v":0.12131959294546384},{"$f":"IF(H8=\"n/a\",\"n/a\",IF(H8<$C$64,\"nmf\",IF(H8>$C$65,\"nmf\",H8)))","v":0.10571959294546383}]
[2,{"$f":"'11 (1)'!B7","v":"Amdocs Ltd."},null,{"$f":"IF('11 (2)'!D9=\"n/a\",\"n/a\",'11 (1)'!$I7+'11 (2)'!D9)","v":0.11738697567908583},null,{"$f":"IF('11 (2)'!F9=\"n/a\",\"n/a\",'11 (1)'!$I7+'11 (2)'!F9)","v":6.638697567908583E-2},null,{"$f":"IF('11 (2)'!H9=\"n/a\",\"n/a\",'11 (1)'!$I7+'11 (2)'!H9)","v":0.10738697567908584},null,null,null,{"$f":"IF(D9=\"n/a\",\"n/a\",IF(D9<$C$64,\"nmf\",IF(D9>$C$65,\"nmf\",D9)))","v":0.11738697567908583},{"$f":"IF(F9=\"n/a\",\"n/a\",IF(F9<$C$64,\"nmf\",IF(F9>$C$65,\"nmf\",F9)))","v":6.638697567908583E-2},{"$f":"IF(H9=\"n/a\",\"n/a\",IF(H9<$C$64,\"nmf\",IF(H9>$C$65,\"nmf\",H9)))","v":0.10738697567908584}]
[3,{"$f":"'11 (1)'!B8","v":"Amgen"},null,{"$f":"IF('11 (2)'!D10=\"n/a\",\"n/a\",'11 (1)'!$I8+'11 (2)'!D10)","v":9.2651220555823172E-2},null,{"$f":"IF('11 (2)'!F10=\"n/a\",\"n/a\",'11 (1)'!$I8+'11 (2)'!F10)","v":9.6351220555823167E-2},null,{"$f":"IF('11 (2)'!H10=\"n/a\",\"n/a\",'11 (1)'!$I8+'11 (2)'!H10)","v":9.9951220555823173E-2},null,null,null,9.2651220555823172E-2,9.6351220555823167E-2,9.9951220555823173E-2]
[4,{"$f":"'11 (1)'!B9","v":"Amphenol Corp."},null,{"$f":"IF('11 (2)'!D11=\"n/a\",\"n/a\",'11 (1)'!$I9+'11 (2)'!D11)","v":0.11422787309828915},null,{"$f":"IF('11 (2)'!F11=\"n/a\",\"n/a\",'11 (1)'!$I9+'11 (2)'!F11)","v":3.9227873098289151E-2},null,{"$f":"IF('11 (2)'!H11=\"n/a\",\"n/a\",'11 (1)'!$I9+'11 (2)'!H11)","v":8.4327873098289152E-2},null,null,null,0.11422787309828915,"nmf",8.4327873098289152E-2]
[5,{"$f":"'11 (1)'!B10","v":"Apple Inc."},null,{"$f":"IF('11 (2)'!D12=\"n/a\",\"n/a\",'11 (1)'!$I10+'11 (2)'!D12)","v":0.16233187893774012},null,{"$f":"IF('11 (2)'!F12=\"n/a\",\"n/a\",'11 (1)'!$I10+'11 (2)'!F12)","v":0.13193187893774014},null,{"$f":"IF('11 (2)'!H12=\"n/a\",\"n/a\",'11 (1)'!$I10+'11 (2)'!H12)","v":0.11733187893774014},null,null,null,"nmf",0.13193187893774014,0.11733187893774014]
[6,{"$f":"'11 (1)'!B11","v":"AT&T Inc."},null,{"$f":"IF('11 (2)'!D13=\"n/a\",\"n/a\",'11 (1)'!$I11+'11 (2)'!D13)","v":0.1280204872646733},null,{"$f":"IF('11 (2)'!F13=\"n/a\",\"n/a\",'11 (1)'!$I11+'11 (2)'!F13)","v":7.5920487264673306E-2},null,{"$f":"IF('11 (2)'!H13=\"n/a\",\"n/a\",'11 (1)'!$I11+'11 (2)'!H13)","v":0.12832048726467332},null,null,null,0.1280204872646733,7.5920487264673306E-2,0.12832048726467332]
[7,{"$f":"'11 (1)'!B12","v":"Baxter Int'l Inc."},null,{"$f":"IF('11 (2)'!D14=\"n/a\",\"n/a\",'11 (1)'!$I12+'11 (2)'!D14)","v":0.10202463823834959},null,{"$f":"IF('11 (2)'!F14=\"n/a\",\"n/a\",'11 (1)'!$I12+'11 (2)'!F14)","v":0.1120246382383496},null,{"$f":"IF('11 (2)'!H14=\"n/a\",\"n/a\",'11 (1)'!$I12+'11 (2)'!H14)","v":0.1095246382383496},null,null,null,0.10202463823834959,0.1120246382383496,0.1095246382383496]
[8,{"$f":"'11 (1)'!B13","v":"Bristol-Myers Squibb"},null,{"$f":"IF('11 (2)'!D15=\"n/a\",\"n/a\",'11 (1)'!$I13+'11 (2)'!D15)","v":0.15513594660356722},null,{"$f":"IF('11 (2)'!F15=\"n/a\",\"n/a\",'11 (1)'!$I13+'11 (2)'!F15)","v":0.2521359466035672},null,{"$f":"IF('11 (2)'!H15=\"n/a\",\"n/a\",'11 (1)'!$I13+'11 (2)'!H15)","v":0.11643594660356721},null,null,null,"nmf","nmf",0.11643594660356721]
[9,{"$f":"'11 (1)'!B14","v":"Brown & Brown"},null,{"$f":"IF('11 (2)'!D16=\"n/a\",\"n/a\",'11 (1)'!$I14+'11 (2)'!D16)","v":0.11250877864562245},null,{"$f":"IF('11 (2)'!F16=\"n/a\",\"n/a\",'11 (1)'!$I14+'11 (2)'!F16)","v":9.3908778645622457E-2},null,{"$f":"IF('11 (2)'!H16=\"n/a\",\"n/a\",'11 (1)'!$I14+'11 (2)'!H16)","v":"n/a"},null,null,null,0.11250877864562245,9.3908778645622457E-2,"n/a"]
[10,{"$f":"'11 (1)'!B15","v":"Brown-Forman 'B'"},null,{"$f":"IF('11 (2)'!D17=\"n/a\",\"n/a\",'11 (1)'!$I15+'11 (2)'!D17)","v":0.11935944155332065},null,{"$f":"IF('11 (2)'!F17=\"n/a\",\"n/a\",'11 (1)'!$I15+'11 (2)'!F17)","v":7.7859441553320655E-2},null,{"$f":"IF('11 (2)'!H17=\"n/a\",\"n/a\",'11 (1)'!$I15+'11 (2)'!H17)","v":"n/a"},null,null,null,0.11935944155332065,7.7859441553320655E-2,"n/a"]
[11,{"$f":"'11 (1)'!B16","v":"Church & Dwight"},null,{"$f":"IF('11 (2)'!D18=\"n/a\",\"n/a\",'11 (1)'!$I16+'11 (2)'!D18)","v":9.0356136010586272E-2},null,{"$f":"IF('11 (2)'!F18=\"n/a\",\"n/a\",'11 (1)'!$I16+'11 (2)'!F18)","v":0.10515613601058627},null,{"$f":"IF('11 (2)'!H18=\"n/a\",\"n/a\",'11 (1)'!$I16+'11 (2)'!H18)","v":9.8956136010586268E-2},null,null,null,9.0356136010586272E-2,0.10515613601058627,9.8956136010586268E-2]
[12,{"$f":"'11 (1)'!B17","v":"Cisco Systems"},null,{"$f":"IF('11 (2)'!D19=\"n/a\",\"n/a\",'11 (1)'!$I17+'11 (2)'!D19)","v":0.10663555154070059},null,{"$f":"IF('11 (2)'!F19=\"n/a\",\"n/a\",'11 (1)'!$I17+'11 (2)'!F19)","v":9.8435551540700592E-2},null,{"$f":"IF('11 (2)'!H19=\"n/a\",\"n/a\",'11 (1)'!$I17+'11 (2)'!H19)","v":0.10333555154070059},null,null,null,0.10663555154070059,9.8435551540700592E-2,0.10333555154070059]
[13,{"$f":"'11 (1)'!B18","v":"Coca-Cola"},null,{"$f":"IF('11 (2)'!D20=\"n/a\",\"n/a\",'11 (1)'!$I18+'11 (2)'!D20)","v":9.8702455464612426E-2},null,{"$f":"IF('11 (2)'!F20=\"n/a\",\"n/a\",'11 (1)'!$I18+'11 (2)'!F20)","v":6.3002455464612417E-2},null,{"$f":"IF('11 (2)'!H20=\"n/a\",\"n/a\",'11 (1)'!$I18+'11 (2)'!H20)","v":8.1802455464612428E-2},null,null,null,9.8702455464612426E-2,"nmf",8.1802455464612428E-2]
[14,{"$f":"'11 (1)'!B19","v":"Colgate-Palmolive"},null,{"$f":"IF('11 (2)'!D21=\"n/a\",\"n/a\",'11 (1)'!$I19+'11 (2)'!D21)","v":7.279664785655382E-2},null,{"$f":"IF('11 (2)'!F21=\"n/a\",\"n/a\",'11 (1)'!$I19+'11 (2)'!F21)","v":8.1896647856553817E-2},null,{"$f":"IF('11 (2)'!H21=\"n/a\",\"n/a\",'11 (1)'!$I19+'11 (2)'!H21)","v":8.1696647856553811E-2},null,null,null,7.279664785655382E-2,8.1896647856553817E-2,8.1696647856553811E-2]
[15,{"$f":"'11 (1)'!B20","v":"Comcast Corp."},null,{"$f":"IF('11 (2)'!D22=\"n/a\",\"n/a\",'11 (1)'!$I20+'11 (2)'!D22)","v":0.10530516604623105},null,{"$f":"IF('11 (2)'!F22=\"n/a\",\"n/a\",'11 (1)'!$I20+'11 (2)'!F22)","v":7.2705166046231048E-2},null,{"$f":"IF('11 (2)'!H22=\"n/a\",\"n/a\",'11 (1)'!$I20+'11 (2)'!H22)","v":0.11790516604623105},null,null,null,0.10530516604623105,7.2705166046231048E-2,0.11790516604623105]
[16,{"$f":"'11 (1)'!B21","v":"Commerce Bancshs."},null,{"$f":"IF('11 (2)'!D23=\"n/a\",\"n/a\",'11 (1)'!$I21+'11 (2)'!D23)","v":8.3927887086974823E-2},null,{"$f":"IF('11 (2)'!F23=\"n/a\",\"n/a\",'11 (1)'!$I21+'11 (2)'!F23)","v":-6.8072112913025173E-2},null,{"$f":"IF('11 (2)'!H23=\"n/a\",\"n/a\",'11 (1)'!$I21+'11 (2)'!H23)","v":"n/a"},null,null,null,8.3927887086974823E-2,"nmf","n/a"]
[17,{"$f":"'11 (1)'!B22","v":"Costco Wholesale"},null,{"$f":"IF('11 (2)'!D24=\"n/a\",\"n/a\",'11 (1)'!$I22+'11 (2)'!D24)","v":9.8020279850479064E-2},null,{"$f":"IF('11 (2)'!F24=\"n/a\",\"n/a\",'11 (1)'!$I22+'11 (2)'!F24)","v":7.8420279850479072E-2},null,{"$f":"IF('11 (2)'!H24=\"n/a\",\"n/a\",'11 (1)'!$I22+'11 (2)'!H24)","v":9.1720279850479064E-2},null,null,null,9.8020279850479064E-2,7.8420279850479072E-2,9.1720279850479064E-2]
[18,{"$f":"'11 (1)'!B23","v":"CVS Health"},null,{"$f":"IF('11 (2)'!D25=\"n/a\",\"n/a\",'11 (1)'!$I23+'11 (2)'!D25)","v":9.3964314826555567E-2},null,{"$f":"IF('11 (2)'!F25=\"n/a\",\"n/a\",'11 (1)'!$I23+'11 (2)'!F25)","v":9.7364314826555554E-2},null,{"$f":"IF('11 (2)'!H25=\"n/a\",\"n/a\",'11 (1)'!$I23+'11 (2)'!H25)","v":8.9864314826555561E-2},null,null,null,9.3964314826555567E-2,9.7364314826555554E-2,8.9864314826555561E-2]
[19,{"$f":"'11 (1)'!B24","v":"Danaher Corp."},null,{"$f":"IF('11 (2)'!D26=\"n/a\",\"n/a\",'11 (1)'!$I24+'11 (2)'!D26)","v":0.16344563003185614},null,{"$f":"IF('11 (2)'!F26=\"n/a\",\"n/a\",'11 (1)'!$I24+'11 (2)'!F26)","v":0.13404563003185613},null,{"$f":"IF('11 (2)'!H26=\"n/a\",\"n/a\",'11 (1)'!$I24+'11 (2)'!H26)","v":0.12054563003185612},null,null,null,"nmf",0.13404563003185613,0.12054563003185612]
[20,{"$f":"'11 (1)'!B25","v":"Gen'l Mills"},null,{"$f":"IF('11 (2)'!D27=\"n/a\",\"n/a\",'11 (1)'!$I25+'11 (2)'!D27)","v":6.3695245226506922E-2},null,{"$f":"IF('11 (2)'!F27=\"n/a\",\"n/a\",'11 (1)'!$I25+'11 (2)'!F27)","v":8.4195245226506926E-2},null,{"$f":"IF('11 (2)'!H27=\"n/a\",\"n/a\",'11 (1)'!$I25+'11 (2)'!H27)","v":0.10869524522650692},null,null,null,"nmf",8.4195245226506926E-2,0.10869524522650692]
[21,{"$f":"'11 (1)'!B26","v":"Hormel Foods"},null,{"$f":"IF('11 (2)'!D28=\"n/a\",\"n/a\",'11 (1)'!$I26+'11 (2)'!D28)","v":0.10518448620390369},null,{"$f":"IF('11 (2)'!F28=\"n/a\",\"n/a\",'11 (1)'!$I26+'11 (2)'!F28)","v":3.0184486203903682E-2},null,{"$f":"IF('11 (2)'!H28=\"n/a\",\"n/a\",'11 (1)'!$I26+'11 (2)'!H28)","v":9.5184486203903684E-2},null,null,null,0.10518448620390369,"nmf",9.5184486203903684E-2]
[22,{"$f":"'11 (1)'!B27","v":"Intel Corp."},null,{"$f":"IF('11 (2)'!D29=\"n/a\",\"n/a\",'11 (1)'!$I27+'11 (2)'!D29)","v":9.607304402789027E-2},null,{"$f":"IF('11 (2)'!F29=\"n/a\",\"n/a\",'11 (1)'!$I27+'11 (2)'!F29)","v":0.11227304402789026},null,{"$f":"IF('11 (2)'!H29=\"n/a\",\"n/a\",'11 (1)'!$I27+'11 (2)'!H29)","v":0.10107304402789025},null,null,null,9.607304402789027E-2,0.11227304402789026,0.10107304402789025]
[23,{"$f":"'11 (1)'!B28","v":"Int'l Flavors & Frag."},null,{"$f":"IF('11 (2)'!D30=\"n/a\",\"n/a\",'11 (1)'!$I28+'11 (2)'!D30)","v":0.10576922229808604},null,{"$f":"IF('11 (2)'!F30=\"n/a\",\"n/a\",'11 (1)'!$I28+'11 (2)'!F30)","v":2.9569222298086034E-2},null,{"$f":"IF('11 (2)'!H30=\"n/a\",\"n/a\",'11 (1)'!$I28+'11 (2)'!H30)","v":"n/a"},null,null,null,0.10576922229808604,"nmf","n/a"]
[24,{"$f":"'11 (1)'!B29","v":"Johnson & Johnson"},null,{"$f":"IF('11 (2)'!D31=\"n/a\",\"n/a\",'11 (1)'!$I29+'11 (2)'!D31)","v":0.12725371590474691},null,{"$f":"IF('11 (2)'!F31=\"n/a\",\"n/a\",'11 (1)'!$I29+'11 (2)'!F31)","v":7.8153715904746915E-2},null,{"$f":"IF('11 (2)'!H31=\"n/a\",\"n/a\",'11 (1)'!$I29+'11 (2)'!H31)","v":8.475371590474691E-2},null,null,null,0.12725371590474691,7.8153715904746915E-2,8.475371590474691E-2]
[25,{"$f":"'11 (1)'!B30","v":"Kellogg"},null,{"$f":"IF('11 (2)'!D32=\"n/a\",\"n/a\",'11 (1)'!$I30+'11 (2)'!D32)","v":6.5109500936253339E-2},null,{"$f":"IF('11 (2)'!F32=\"n/a\",\"n/a\",'11 (1)'!$I30+'11 (2)'!F32)","v":5.3609500936253343E-2},null,{"$f":"IF('11 (2)'!H32=\"n/a\",\"n/a\",'11 (1)'!$I30+'11 (2)'!H32)","v":9.5109500936253338E-2},null,null,null,6.5109500936253339E-2,"nmf",9.5109500936253338E-2]
[26,{"$f":"'11 (1)'!B31","v":"Kimberly-Clark"},null,{"$f":"IF('11 (2)'!D33=\"n/a\",\"n/a\",'11 (1)'!$I31+'11 (2)'!D33)","v":9.3646327179429986E-2},null,{"$f":"IF('11 (2)'!F33=\"n/a\",\"n/a\",'11 (1)'!$I31+'11 (2)'!F33)","v":9.2246327179429988E-2},null,{"$f":"IF('11 (2)'!H33=\"n/a\",\"n/a\",'11 (1)'!$I31+'11 (2)'!H33)","v":8.3546327179429974E-2},null,null,null,9.3646327179429986E-2,9.2246327179429988E-2,8.3546327179429974E-2]
[27,{"$f":"'11 (1)'!B32","v":"Lilly (Eli)"},null,{"$f":"IF('11 (2)'!D34=\"n/a\",\"n/a\",'11 (1)'!$I32+'11 (2)'!D34)","v":0.11983612855955754},null,{"$f":"IF('11 (2)'!F34=\"n/a\",\"n/a\",'11 (1)'!$I32+'11 (2)'!F34)","v":0.15283612855955753},null,{"$f":"IF('11 (2)'!H34=\"n/a\",\"n/a\",'11 (1)'!$I32+'11 (2)'!H34)","v":0.17673612855955756},null,null,null,0.11983612855955754,"nmf","nmf"]
[28,{"$f":"'11 (1)'!B33","v":"Lockheed Martin"},null,{"$f":"IF('11 (2)'!D35=\"n/a\",\"n/a\",'11 (1)'!$I33+'11 (2)'!D35)","v":0.11187884875823165},null,{"$f":"IF('11 (2)'!F35=\"n/a\",\"n/a\",'11 (1)'!$I33+'11 (2)'!F35)","v":0.11797884875823164},null,{"$f":"IF('11 (2)'!H35=\"n/a\",\"n/a\",'11 (1)'!$I33+'11 (2)'!H35)","v":9.6178848758231655E-2},null,null,null,0.11187884875823165,0.11797884875823164,9.6178848758231655E-2]
[29,{"$f":"'11 (1)'!B34","v":"Marsh & McLennan"},null,{"$f":"IF('11 (2)'!D36=\"n/a\",\"n/a\",'11 (1)'!$I34+'11 (2)'!D36)","v":0.10609107896740258},null,{"$f":"IF('11 (2)'!F36=\"n/a\",\"n/a\",'11 (1)'!$I34+'11 (2)'!F36)","v":6.4791078967402591E-2},null,{"$f":"IF('11 (2)'!H36=\"n/a\",\"n/a\",'11 (1)'!$I34+'11 (2)'!H36)","v":4.659107896740259E-2},null,null,null,0.10609107896740258,6.4791078967402591E-2,"nmf"]
[30,{"$f":"'11 (1)'!B35","v":"McCormick & Co."},null,{"$f":"IF('11 (2)'!D37=\"n/a\",\"n/a\",'11 (1)'!$I35+'11 (2)'!D37)","v":7.7719474533068086E-2},null,{"$f":"IF('11 (2)'!F37=\"n/a\",\"n/a\",'11 (1)'!$I35+'11 (2)'!F37)","v":6.0719474533068092E-2},null,{"$f":"IF('11 (2)'!H37=\"n/a\",\"n/a\",'11 (1)'!$I35+'11 (2)'!H37)","v":6.8119474533068089E-2},null,null,null,7.7719474533068086E-2,"nmf",6.8119474533068089E-2]
[31,{"$f":"'11 (1)'!B36","v":"McDonald's Corp."},null,{"$f":"IF('11 (2)'!D38=\"n/a\",\"n/a\",'11 (1)'!$I36+'11 (2)'!D38)","v":0.10283782857925869},null,{"$f":"IF('11 (2)'!F38=\"n/a\",\"n/a\",'11 (1)'!$I36+'11 (2)'!F38)","v":6.2637828579258689E-2},null,{"$f":"IF('11 (2)'!H38=\"n/a\",\"n/a\",'11 (1)'!$I36+'11 (2)'!H38)","v":9.3237828579258691E-2},null,null,null,0.10283782857925869,"nmf",9.3237828579258691E-2]
[32,{"$f":"'11 (1)'!B37","v":"Merck & Co."},null,{"$f":"IF('11 (2)'!D39=\"n/a\",\"n/a\",'11 (1)'!$I37+'11 (2)'!D39)","v":0.1192654843197774},null,{"$f":"IF('11 (2)'!F39=\"n/a\",\"n/a\",'11 (1)'!$I37+'11 (2)'!F39)","v":9.7565484319777407E-2},null,{"$f":"IF('11 (2)'!H39=\"n/a\",\"n/a\",'11 (1)'!$I37+'11 (2)'!H39)","v":9.6665484319777395E-2},null,null,null,0.1192654843197774,9.7565484319777407E-2,9.6665484319777395E-2]
[33,{"$f":"'11 (1)'!B38","v":"Microsoft Corp."},null,{"$f":"IF('11 (2)'!D40=\"n/a\",\"n/a\",'11 (1)'!$I38+'11 (2)'!D40)","v":0.15969804533677728},null,{"$f":"IF('11 (2)'!F40=\"n/a\",\"n/a\",'11 (1)'!$I38+'11 (2)'!F40)","v":0.16219804533677729},null,{"$f":"IF('11 (2)'!H40=\"n/a\",\"n/a\",'11 (1)'!$I38+'11 (2)'!H40)","v":0.14679804533677732},null,null,null,{"$f":"IF(D40=\"n/a\",\"n/a\",IF(D40<$C$64,\"nmf\",IF(D40>$C$65,\"nmf\",D40)))","v":"nmf"},{"$f":"IF(F40=\"n/a\",\"n/a\",IF(F40<$C$64,\"nmf\",IF(F40>$C$65,\"nmf\",F40)))","v":"nmf"},{"$f":"IF(H40=\"n/a\",\"n/a\",IF(H40<$C$64,\"nmf\",IF(H40>$C$65,\"nmf\",H40)))","v":"nmf"}]
[34,{"$f":"'11 (1)'!B39","v":"Northrop Grumman"},null,{"$f":"IF('11 (2)'!D41=\"n/a\",\"n/a\",'11 (1)'!$I39+'11 (2)'!D41)","v":0.12755619748906016},null,{"$f":"IF('11 (2)'!F41=\"n/a\",\"n/a\",'11 (1)'!$I39+'11 (2)'!F41)","v":0.10375619748906016},null,{"$f":"IF('11 (2)'!H41=\"n/a\",\"n/a\",'11 (1)'!$I39+'11 (2)'!H41)","v":"n/a"},null,null,null,{"$f":"IF(D41=\"n/a\",\"n/a\",IF(D41<$C$64,\"nmf\",IF(D41>$C$65,\"nmf\",D41)))","v":0.12755619748906016},{"$f":"IF(F41=\"n/a\",\"n/a\",IF(F41<$C$64,\"nmf\",IF(F41>$C$65,\"nmf\",F41)))","v":0.10375619748906016},{"$f":"IF(H41=\"n/a\",\"n/a\",IF(H41<$C$64,\"nmf\",IF(H41>$C$65,\"nmf\",H41)))","v":"n/a"}]
[35,{"$f":"'11 (1)'!B40","v":"Oracle Corp."},null,{"$f":"IF('11 (2)'!D42=\"n/a\",\"n/a\",'11 (1)'!$I40+'11 (2)'!D42)","v":0.12126714263121031},null,{"$f":"IF('11 (2)'!F42=\"n/a\",\"n/a\",'11 (1)'!$I40+'11 (2)'!F42)","v":0.10806714263121033},null,{"$f":"IF('11 (2)'!H42=\"n/a\",\"n/a\",'11 (1)'!$I40+'11 (2)'!H42)","v":0.12626714263121031},null,null,null,0.12126714263121031,0.10806714263121033,0.12626714263121031]
[36,{"$f":"'11 (1)'!B41","v":"PepsiCo, Inc."},null,{"$f":"IF('11 (2)'!D43=\"n/a\",\"n/a\",'11 (1)'!$I41+'11 (2)'!D43)","v":8.9964687092472934E-2},null,{"$f":"IF('11 (2)'!F43=\"n/a\",\"n/a\",'11 (1)'!$I41+'11 (2)'!F43)","v":8.8964687092472933E-2},null,{"$f":"IF('11 (2)'!H43=\"n/a\",\"n/a\",'11 (1)'!$I41+'11 (2)'!H43)","v":9.4864687092472935E-2},null,null,null,8.9964687092472934E-2,8.8964687092472933E-2,9.4864687092472935E-2]
[37,{"$f":"'11 (1)'!B42","v":"Pfizer, Inc."},null,{"$f":"IF('11 (2)'!D44=\"n/a\",\"n/a\",'11 (1)'!$I42+'11 (2)'!D44)","v":0.12661609155540143},null,{"$f":"IF('11 (2)'!F44=\"n/a\",\"n/a\",'11 (1)'!$I42+'11 (2)'!F44)","v":9.5316091555401425E-2},null,{"$f":"IF('11 (2)'!H44=\"n/a\",\"n/a\",'11 (1)'!$I42+'11 (2)'!H44)","v":8.4516091555401435E-2},null,null,null,0.12661609155540143,9.5316091555401425E-2,8.4516091555401435E-2]
[38,{"$f":"'11 (1)'!B43","v":"Procter & Gamble"},null,{"$f":"IF('11 (2)'!D45=\"n/a\",\"n/a\",'11 (1)'!$I43+'11 (2)'!D45)","v":0.10783127017003036},null,{"$f":"IF('11 (2)'!F45=\"n/a\",\"n/a\",'11 (1)'!$I43+'11 (2)'!F45)","v":9.4331270170030346E-2},null,{"$f":"IF('11 (2)'!H45=\"n/a\",\"n/a\",'11 (1)'!$I43+'11 (2)'!H45)","v":8.8131270170030349E-2},null,null,null,0.10783127017003036,9.4331270170030346E-2,8.8131270170030349E-2]
[39,{"$f":"'11 (1)'!B44","v":"Public Storage"},null,{"$f":"IF('11 (2)'!D46=\"n/a\",\"n/a\",'11 (1)'!$I44+'11 (2)'!D46)","v":"n/a"},null,{"$f":"IF('11 (2)'!F46=\"n/a\",\"n/a\",'11 (1)'!$I44+'11 (2)'!F46)","v":0.20624742492252113},null,{"$f":"IF('11 (2)'!H46=\"n/a\",\"n/a\",'11 (1)'!$I44+'11 (2)'!H46)","v":6.9847424922521134E-2},null,null,null,"n/a","nmf",6.9847424922521134E-2]
[40,{"$f":"'11 (1)'!B45","v":"Texas Instruments"},null,{"$f":"IF('11 (2)'!D47=\"n/a\",\"n/a\",'11 (1)'!$I45+'11 (2)'!D47)","v":6.8873031786282957E-2},null,{"$f":"IF('11 (2)'!F47=\"n/a\",\"n/a\",'11 (1)'!$I45+'11 (2)'!F47)","v":0.12887303178628295},null,{"$f":"IF('11 (2)'!H47=\"n/a\",\"n/a\",'11 (1)'!$I45+'11 (2)'!H47)","v":0.12217303178628294},null,null,null,6.8873031786282957E-2,0.12887303178628295,0.12217303178628294]
[41,{"$f":"'11 (1)'!B46","v":"Travelers Cos."},null,{"$f":"IF('11 (2)'!D48=\"n/a\",\"n/a\",'11 (1)'!$I46+'11 (2)'!D48)","v":0.12530636166185827},null,{"$f":"IF('11 (2)'!F48=\"n/a\",\"n/a\",'11 (1)'!$I46+'11 (2)'!F48)","v":6.0806361661858252E-2},null,{"$f":"IF('11 (2)'!H48=\"n/a\",\"n/a\",'11 (1)'!$I46+'11 (2)'!H48)","v":9.6906361661858259E-2},null,null,null,0.12530636166185827,"nmf",9.6906361661858259E-2]
[42,{"$f":"'11 (1)'!B47","v":"United Parcel Serv."},null,{"$f":"IF('11 (2)'!D49=\"n/a\",\"n/a\",'11 (1)'!$I47+'11 (2)'!D49)","v":8.4637952203999001E-2},null,{"$f":"IF('11 (2)'!F49=\"n/a\",\"n/a\",'11 (1)'!$I47+'11 (2)'!F49)","v":9.7737952203999001E-2},null,{"$f":"IF('11 (2)'!H49=\"n/a\",\"n/a\",'11 (1)'!$I47+'11 (2)'!H49)","v":0.103637952203999},null,null,null,8.4637952203999001E-2,9.7737952203999001E-2,0.103637952203999]
[43,{"$f":"'11 (1)'!B48","v":"Verizon Communic."},null,{"$f":"IF('11 (2)'!D50=\"n/a\",\"n/a\",'11 (1)'!$I48+'11 (2)'!D50)","v":8.202454501314313E-2},null,{"$f":"IF('11 (2)'!F50=\"n/a\",\"n/a\",'11 (1)'!$I48+'11 (2)'!F50)","v":5.8424545013143134E-2},null,{"$f":"IF('11 (2)'!H50=\"n/a\",\"n/a\",'11 (1)'!$I48+'11 (2)'!H50)","v":7.6124545013143141E-2},null,null,null,8.202454501314313E-2,"nmf",7.6124545013143141E-2]
[44,{"$f":"'11 (1)'!B49","v":"Walmart Inc."},null,{"$f":"IF('11 (2)'!D51=\"n/a\",\"n/a\",'11 (1)'!$I49+'11 (2)'!D51)","v":9.0618880217040343E-2},null,{"$f":"IF('11 (2)'!F51=\"n/a\",\"n/a\",'11 (1)'!$I49+'11 (2)'!F51)","v":7.971888021704035E-2},null,{"$f":"IF('11 (2)'!H51=\"n/a\",\"n/a\",'11 (1)'!$I49+'11 (2)'!H51)","v":7.1918880217040349E-2},null,null,null,9.0618880217040343E-2,7.971888021704035E-2,7.1918880217040349E-2]
[45,{"$f":"'11 (1)'!B50","v":"Waste Management"},null,{"$f":"IF('11 (2)'!D52=\"n/a\",\"n/a\",'11 (1)'!$I50+'11 (2)'!D52)","v":7.416798067961336E-2},null,{"$f":"IF('11 (2)'!F52=\"n/a\",\"n/a\",'11 (1)'!$I50+'11 (2)'!F52)","v":6.5679806796133597E-3},null,{"$f":"IF('11 (2)'!H52=\"n/a\",\"n/a\",'11 (1)'!$I50+'11 (2)'!H52)","v":8.206798067961335E-2},null,null,null,7.416798067961336E-2,"nmf",8.206798067961335E-2]
[{"$f":"#REF!+1","v":{"$error":"#REF!"}}]
[null,"Average (b)",null,{"$f":"AVERAGE(L8:L52)","v":0.10265222378028309},null,{"$f":"AVERAGE(M8:M52)","v":9.6256524583750835E-2},null,{"$f":"AVERAGE(N8:N52)","v":9.7130922123059668E-2},null,{"$f":"AVERAGE(D54:H54)","v":9.8679890162364545E-2},"Average",{"$f":"AVERAGE(L8:L52)","v":0.10265222378028309},{"$f":"AVERAGE(M8:M52)","v":9.6256524583750835E-2},{"$f":"AVERAGE(N8:N52)","v":9.7130922123059668E-2}]
[null,"Midpoint (b,c)",null,{"$f":"AVERAGE(L55:L56)","v":0.10156454694085858},null,{"$f":"AVERAGE(M55:M56)","v":9.9418354499629352E-2},null,{"$f":"AVERAGE(N55:N56)","v":9.8219980898870712E-2},null,null,"Min",{"$f":"MIN(L8:L52)","v":6.5109500936253339E-2},{"$f":"MIN(M8:M52)","v":6.4791078967402591E-2},{"$f":"MIN(N8:N52)","v":6.8119474533068089E-2}]
[null,null,null,null,null,null,null,null,null,null,"Max",{"$f":"MAX(L8:L52)","v":0.13801959294546381},{"$f":"MAX(M8:M52)","v":0.13404563003185613},{"$f":"MAX(N8:N52)","v":0.12832048726467332}]
["(a)","Sum of dividend yield (p. 1) and respective growth rate (p. 2)."]
["(b)","Excludes highlighted figures."]
["(c)","Average of low and high values."]
[]
[]
[]
[]
[null,"Criteria Min",{"$f":"'4 (3)'!D36","v":6.4000000000000001E-2}]
[null,"Criteria Max",{"$f":"'4 (3)'!D37","v":0.14099999999999999}]

{"sheet":"12 (1)","index":28,"n_rows":50,"n_cols":17,"rows_kept":50,"cut":false,"hidden":false,"merged":[[4,12,4,16],[32,1,32,9],[4,3,4,5],[4,7,4,9]]}
[{"$f":"'Exhibit List'!C21","v":"CAPITAL STRUCTURE"},null,null,null,null,null,null,null,null,null,{"$f":"'Exhibit List'!B21","v":"Exhibit No. 12"}]
[null,null,null,null,null,null,null,null,null,null,"Page 1 of 3"]
[{"$f":"'Exhibit List'!D21","v":"UTILITY GROUP"}]
[]
[null,null,null,"At Year-end 2019 (a)",null,null,null,"Value Line Projected (b)",null,null,null,null,"At Year-end 2019 ($millions)"]
[null,null,null,null,null,"Common",null,null,null,"Common",null,null,"Current","Long-Tern",null,"Common"]
[null,"Company",null,"Debt","Preferred","Equity",null,"Debt","Preferred","Equity",null,null,"Maturities","Debt","Preferred","Equity","Total"]
[{"$f":"A7+1","v":1},{"$f":"'Proxy Group Ticker'!C3","v":"Algonquin Pwr & Util"},null,{"$f":"SUM(M8:N8)/Q8","v":0.47153390259092115},{"$f":"O8/$Q8","v":2.2102274723771038E-2},{"$f":"P8/$Q8","v":0.50636382268530788},null,{"$f":"VLOOKUP('Proxy Group Ticker'!$B3,vldatabase,13,FALSE)","v":"n/a"},{"$f":"IF(H8=\"n/a\",\"n/a\",1-J8-H8)","v":"n/a"},{"$f":"VLOOKUP('Proxy Group Ticker'!$B3,vldatabase,15,FALSE)","v":"n/a"},null,null,225.01300000000001,3706.855,184.29900000000001,4222.2960000000003,{"$f":"SUM(M8:P8)","v":8338.4629999999997}]
[2,{"$f":"'Proxy Group Ticker'!C4","v":"ALLETE"},null,0.40861903073884642,0,0.59138096926115358,null,{"$f":"VLOOKUP('Proxy Group Ticker'!$B4,vldatabase,13,FALSE)","v":0.41},5.5511151231257827E-17,{"$f":"VLOOKUP('Proxy Group Ticker'!$B4,vldatabase,15,FALSE)","v":0.59},null,null,212.9,1400.9,0,2335.6,{"$f":"SUM(M9:P9)","v":3949.4}]
[3,{"$f":"'Proxy Group Ticker'!C5","v":"Alliant Energy"},null,0.53385423404310373,1.724836787319E-2,0.44889739808370638,null,{"$f":"VLOOKUP('Proxy Group Ticker'!$B5,vldatabase,13,FALSE)","v":0.52},0,{"$f":"VLOOKUP('Proxy Group Ticker'!$B5,vldatabase,15,FALSE)","v":0.48},null,null,657.2,5533,200,5205.1000000000004,11595.3]
[4,{"$f":"'Proxy Group Ticker'!C6","v":"Ameren Corp."},null,0.53291946690967085,0,0.46708053309032921,null,{"$f":"VLOOKUP('Proxy Group Ticker'!$B6,vldatabase,13,FALSE)","v":0.5},1.0000000000000009E-2,{"$f":"VLOOKUP('Proxy Group Ticker'!$B6,vldatabase,15,FALSE)","v":0.49},null,null,442,8915,0,8201,17558]
[5,{"$f":"'Proxy Group Ticker'!C7","v":"Avangrid, Inc."},null,0.3232893365751997,0,0.67671066342480024,null,{"$f":"VLOOKUP('Proxy Group Ticker'!$B7,vldatabase,13,FALSE)","v":0.42499999999999999},5.5511151231257827E-17,{"$f":"VLOOKUP('Proxy Group Ticker'!$B7,vldatabase,15,FALSE)","v":0.57499999999999996},null,null,730,6716,0,15586,23032]
[6,{"$f":"'Proxy Group Ticker'!C8","v":"Avista Corp."},null,0.49432654368180667,0,0.50567345631819338,null,{"$f":"VLOOKUP('Proxy Group Ticker'!$B8,vldatabase,13,FALSE)","v":0.51},0,{"$f":"VLOOKUP('Proxy Group Ticker'!$B8,vldatabase,15,FALSE)","v":0.49},null,null,52,1843.768,0,1939.2840000000001,3835.0520000000001]
[7,{"$f":"'Proxy Group Ticker'!C9","v":"Black Hills Corp."},null,0.56076481111633203,0,0.43923518888366803,null,{"$f":"VLOOKUP('Proxy Group Ticker'!$B9,vldatabase,13,FALSE)","v":0.52},0,{"$f":"VLOOKUP('Proxy Group Ticker'!$B9,vldatabase,15,FALSE)","v":0.48},null,null,5.7430000000000003,3140.096,0,2464.069,5609.9079999999994]
[8,{"$f":"'Proxy Group Ticker'!C10","v":"CMS Energy Corp."},null,0.64356984478935697,0,0.35643015521064303,null,{"$f":"VLOOKUP('Proxy Group Ticker'!$B10,vldatabase,13,FALSE)","v":0.68},-1.1102230246251565E-16,{"$f":"VLOOKUP('Proxy Group Ticker'!$B10,vldatabase,15,FALSE)","v":0.32},null,null,849,14244,0,8359,23452]
[9,{"$f":"'Proxy Group Ticker'!C11","v":"Consolidated Edison"},null,0.72243575664397097,0,0.27756424335602897,null,{"$f":"VLOOKUP('Proxy Group Ticker'!$B11,vldatabase,13,FALSE)","v":0.5},0,{"$f":"VLOOKUP('Proxy Group Ticker'!$B11,vldatabase,15,FALSE)","v":0.5},null,null,1130,12027,0,5055,18212]
[10,{"$f":"'Proxy Group Ticker'!C12","v":"DTE Energy Co."},null,0.52304509506101715,0,0.47695490493898285,null,{"$f":"VLOOKUP('Proxy Group Ticker'!$B12,vldatabase,13,FALSE)","v":0.58499999999999996},0,{"$f":"VLOOKUP('Proxy Group Ticker'!$B12,vldatabase,15,FALSE)","v":0.41499999999999998},null,null,1446,18527,0,18213,38186]
[11,{"$f":"'Proxy Group Ticker'!C13","v":"Duke Energy Corp."},null,0.52079021107027701,0,0.47920978892972305,null,{"$f":"VLOOKUP('Proxy Group Ticker'!$B13,vldatabase,13,FALSE)","v":0.53500000000000003},1.5000000000000013E-2,{"$f":"VLOOKUP('Proxy Group Ticker'!$B13,vldatabase,15,FALSE)","v":0.45},null,null,3162,33824,0,34033,71019]
[12,{"$f":"'Proxy Group Ticker'!C14","v":"Entergy Corp."},null,0.58408883266568279,0,0.41591116733431727,null,{"$f":"VLOOKUP('Proxy Group Ticker'!$B14,vldatabase,13,FALSE)","v":0.59499999999999997},1.0000000000000009E-2,{"$f":"VLOOKUP('Proxy Group Ticker'!$B14,vldatabase,15,FALSE)","v":0.39500000000000002},null,null,687,15935,0,11836,28458]
[13,{"$f":"'Proxy Group Ticker'!C15","v":"Eversource Energy"},null,0.5479604438285397,0,0.45203955617146035,null,{"$f":"VLOOKUP('Proxy Group Ticker'!$B15,vldatabase,13,FALSE)","v":0.53},4.9999999999998934E-3,{"$f":"VLOOKUP('Proxy Group Ticker'!$B15,vldatabase,15,FALSE)","v":0.46500000000000002},null,null,3141,54985,0,47951,106077]
[14,{"$f":"'Proxy Group Ticker'!C16","v":"NorthWestern Corp."},null,0.63042532839254306,7.7388548286630738E-3,0.36183581677879384,null,{"$f":"VLOOKUP('Proxy Group Ticker'!$B16,vldatabase,13,FALSE)","v":0.5},0,{"$f":"VLOOKUP('Proxy Group Ticker'!$B16,vldatabase,15,FALSE)","v":0.5},null,null,795.01199999999994,17078.643,219.41,10258.674999999999,28351.739999999998]
[15,{"$f":"'Proxy Group Ticker'!C17","v":"Pub Sv Enterprise Grp."},null,0.53451410203503202,0,0.46548589796496798,null,{"$f":"VLOOKUP('Proxy Group Ticker'!$B17,vldatabase,13,FALSE)","v":0.5},0,{"$f":"VLOOKUP('Proxy Group Ticker'!$B17,vldatabase,15,FALSE)","v":0.5},null,null,370.62099999999998,14310.949999999999,0,12785.564,27467.134999999998]
[16,{"$f":"'Proxy Group Ticker'!C18","v":"Sempra Energy"},null,0.5130700543646658,0,0.4869299456353342,null,{"$f":"VLOOKUP('Proxy Group Ticker'!$B18,vldatabase,13,FALSE)","v":0.48499999999999999},0,{"$f":"VLOOKUP('Proxy Group Ticker'!$B18,vldatabase,15,FALSE)","v":0.51500000000000001},null,null,4710,31719,0,34573,71002]
[17,{"$f":"'Proxy Group Ticker'!C19","v":"Southern Company"},null,0.52494029993313596,0,0.4750597000668641,null,{"$f":"VLOOKUP('Proxy Group Ticker'!$B19,vldatabase,13,FALSE)","v":0.6},5.0000000000000044E-3,{"$f":"VLOOKUP('Proxy Group Ticker'!$B19,vldatabase,15,FALSE)","v":0.39500000000000002},null,null,2.476,2250.7199999999998,0,2039.0940000000001,4292.29]
[18,{"$f":"'Proxy Group Ticker'!C20","v":"WEC Energy Group"},null,0.62759431257883269,0,0.37240568742116731,null,{"$f":"VLOOKUP('Proxy Group Ticker'!$B20,vldatabase,13,FALSE)","v":0.52},0,{"$f":"VLOOKUP('Proxy Group Ticker'!$B20,vldatabase,15,FALSE)","v":0.48},null,null,1172,20721,0,12991,34884]
[19,{"$f":"'Proxy Group Ticker'!C21","v":"Xcel Energy Inc."},null,0.50031460078815782,0,0.49968539921184224,null,{"$f":"VLOOKUP('Proxy Group Ticker'!$B21,vldatabase,13,FALSE)","v":0.57499999999999996},0,{"$f":"VLOOKUP('Proxy Group Ticker'!$B21,vldatabase,15,FALSE)","v":0.42499999999999999},null,null,1365,13743,0,15089,30197]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Average",null,{"$f":"AVERAGE(D8:D26)","v":0.53673980041089964},{"$f":"AVERAGE(E8:E26)","v":2.4783946013486376E-3},{"$f":"AVERAGE(F8:F26)","v":0.46078180498775173},null,{"$f":"AVERAGE(H8:H26)","v":0.52722222222222226},{"$f":"AVERAGE(I8:I26)","v":2.4999999999999961E-3},{"$f":"AVERAGE(J8:J26)","v":0.47027777777777785}]
[]
[null,"Average - Ex. High and Low",null,{"$f":"(D28*$A26-SUM(D37:D38))/($A$26-2)","v":0.53837241850517192},{"$f":"(E28*$A26-SUM(E37:E38))/($A$26-2)","v":1.4698366295207693E-3},0.45885761105802669,null,{"$f":"(H28*$A26-SUM(H37:H38))/($A$26-2)","v":0.52513071895424845},1.9117647058823541E-3,0.47207516339869288]
[]
[]
["(a)","Most recent SEC Form 10-K reports."]
["(b)",{"$f":"'Electric Utility Data'!B50","v":"The Value Line Investment Survey (Jul. 24, Aug. 14 and Sep. 11, 2020)."}]
[]
[]
[null,null,null,{"$f":"MIN(D8:D26)","v":0.3232893365751997},{"$f":"MIN(E8:E26)","v":0},{"$f":"MIN(F8:F26)","v":0.27756424335602897},null,{"$f":"MIN(H8:H26)","v":0.41},{"$f":"MIN(I8:I26)","v":-1.1102230246251565E-16},{"$f":"MIN(J8:J26)","v":0.32}]
[null,null,null,{"$f":"MAX(D8:D26)","v":0.72243575664397097},{"$f":"MAX(E8:E26)","v":2.2102274723771038E-2},{"$f":"MAX(F8:F26)","v":0.67671066342480024},null,{"$f":"MAX(H8:H26)","v":0.68},{"$f":"MAX(I8:I26)","v":1.5000000000000013E-2},{"$f":"MAX(J8:J26)","v":0.59}]
[]
[null,"ADJUSTED FOR ST. DEBT AT",null,null,null,8.0000000000000002E-3]
[]
[null,null,null,{"$f":"D28*100","v":53.673980041089962},null,{"$f":"D42/D45","v":0.53244588200761245},null,null,{"$f":"H28*100","v":52.722222222222229},{"$f":"I42/I45","v":0.52300444444444449}]
[null,null,null,{"$f":"E28*100","v":0.24783946013486377},null,{"$f":"D43/D45","v":2.4585674445378484E-3},null,null,{"$f":"I28*100","v":0.24999999999999961},{"$f":"I43/I45","v":2.4799999999999961E-3}]
[null,null,null,{"$f":"F28*100","v":46.078180498775176},null,{"$f":"D44/D45","v":0.45709555054784973},null,null,{"$f":"J28*100","v":47.027777777777786},{"$f":"I44/I45","v":0.46651555555555563}]
[null,null,null,{"$f":"100/1/(1-$F$40)","v":100.80645161290323},null,{"$f":"SUM(F40:F44)","v":1},null,null,{"$f":"100/1/(1-$F$40)","v":100.80645161290323},{"$f":"SUM(F40,J42:J44)","v":1.0000000000000002}]
[]
[]
[null,"Short-term Debt Ratio"]
[null,"LGE",null,5.0000000000000001E-3]
[null,"KU",null,8.0000000000000002E-3]

{"sheet":"12 (2-3)","index":29,"n_rows":58,"n_cols":14,"rows_kept":58,"cut":false,"hidden":false,"merged":[[5,3,5,5],[5,10,5,12]]}
[{"$f":"'Exhibit List'!C22","v":"CAPITAL STRUCTURE"},null,null,null,null,null,{"$f":"'Exhibit List'!B22","v":"Exhibit No. 12"},{"$f":"A1","v":"CAPITAL STRUCTURE"},null,null,null,null,null,{"$f":"G1","v":"Exhibit No. 12"}]
[null,null,null,null,null,null,"Page 2 of 3",null,null,null,null,null,null,"Page 3 of 3"]
[{"$f":"'Exhibit List'!D22","v":"UTILITY GROUP OPERATING SUBSIDIARIES"},null,null,null,null,null,null,{"$f":"A3","v":"UTILITY GROUP OPERATING SUBSIDIARIES"}]
[]
[]
[null,null,null,"At Year-End 2019 (a)",null,null,null,null,null,null,"At Year-End 2019 (a)"]
[null,"Operating Company",null,"Debt","Preferred","Common Equity",null,null,"Operating Company",null,"Debt","Preferred","Common Equity"]
[null,"ALGONQUIN PWR. & UTIL.",null,null,null,null,null,null,"ENTERGY CORP."]
[null,"Empire District Electric Co.",null,0.46007417006348611,0,0.53992582993651383,null,null,"Entergy Arkansas Inc.",null,0.52944922924307691,0,0.47055077075692309]
[null,"Liberty Utilities (Granite State Elec.)",null,0.22949764819388116,0,0.77050235180611881,null,null,"Entergy Louisiana LLC",null,0.53308390240648229,0,0.46691609759351782]
[null,"ALLETE",null,null,null,null,null,null,"Entergy Mississippi Inc.",null,0.51140234706680021,0,0.4885976529331999]
[null,"ALLETE, Inc. (Minnesota Power)",null,0.40410811968790467,0,0.59589188031209528,null,null,"Entergy New Orleans Inc.",null,0.52909628286457067,0,0.47090371713542939]
[null,"ALLIANT ENERGY CORP.",null,null,null,null,null,null,"Entergy Texas Inc.",null,0.51659550667143428,9.4026294587604697E-3,0.47400186386980531]
[null,"Interstate Power & Light",null,0.47548760405493196,3.0215588221963709E-2,0.49429680772310436,null,null,"EVERSOURCE ENERGY"]
[null,"Wisconsin Power & Light",null,0.44985219840327723,0,0.55014780159672272,null,null,"Connecticut Light & Power",null,0.43855215570966477,1.4484875085404046E-2,0.54696296920493115]
[null,"AMEREN CORP.",null,null,null,null,null,null,"NSTAR Electric Co.",null,0.4429555054559528,5.6991611629999862E-3,0.5513453333810473]
[null,"Ameren Illinois Co.",null,0.46386401972233032,8.0446347476320224E-3,0.52809134553003767,null,null,"Public Service Co. of New Hampshire",null,0.52446778522458004,0,0.47553221477541996]
[null,"Union Electric Co.",null,0.49068977632041222,9.3687785454971313E-3,0.49994144513409067,null,null,"NORTHWESTERN CORP."]
[null,"AVANGRID",null,null,null,null,null,null,"NorthWestern Corporation",null,0.52410237222281564,0,0.47589762777718442]
[null,"Central Maine Pwr",null,0.3749503249897696,1.8000766442576084E-4,0.62486966734580462,null,null,"PUB SV ENTERPRISE GRP"]
[null,"NY State E&G",null,0.51063849470461053,0,0.48936150529538958,null,null,"Pub Service Electric & Gas Co.",null,0.45223193741371376,0,0.54776806258628619]
[null,"Rochester G&E",null,0.4878481220837258,0,0.51215187791627415,null,null,"SEMPRA ENERGY"]
[null,"United Illuminating",null,0.42373355243998267,0,0.57626644756001733,null,null,"San Diego Gas & Electric",null,0.4725895112167583,0,0.5274104887832417]
[null,"AVISTA CORP.",null,null,null,null,null,null,"Oncor Electric Delivery",null,0.43359984755243491,0,0.56640015244756503]
[null,"Avista Corp.",null,0.49172309112156104,0,0.5082769088784389,null,null,"SOUTHERN CO."]
[null,"Alaska Electric Light & Power",null,0.4015982156748088,0,0.59840178432519131,null,null,"Alabama Power Co.",null,0.47959700568469632,1.6378679574492037E-2,0.50402431474081166]
[null,"BLACK HILLS CORP.",null,null,null,null,null,null,"Georgia Power Co.",null,0.43956698039507458,0,0.56043301960492542]
[null,"Black Hills Power",null,0.43180738841369554,0,0.56819261158630452,null,null,"Mississippi Power Co.",null,0.49028077753779697,0,0.50971922246220303]
[null,"Cheyenne Light Fuel & Power",null,0.51684138792555612,0,0.48315861207444394,null,null,"WEC ENERGY GROUP"]
[null,"Black Hills/Colorado Electric Utility Co",null,0.27015299563795847,0,0.72984700436204164,null,null,"Wisconsin Electric Power Co.",null,0.43518512688812777,4.7886710115710588E-3,0.5600262021003013]
[null,"CMS ENERGY",null,null,null,null,null,null,"Wisconsin Public Service Corp.",null,0.45392405592164387,0,0.54607594407835613]
[null,"Consumers Energy Co.",null,0.48700437607744329,2.4532555364010079E-3,0.51054236838615563,null,null,"XCEL ENERGY, INC."]
[null,"CONSOLIDATED EDISON",null,null,null,null,null,null,"Northern States Power Co. (MN)",null,0.47799324987845015,0,0.52200675012154985]
[null,"Consolidated Edison of NY",null,0.5140324963072378,0,0.4859675036927622,null,null,"Northern States Power Co. (WI)",null,0.45772279087816714,0,0.54227720912183275]
[null,"Orange & Rockland",null,0.51954371998558391,0,0.48045628001441604,null,null,"Public Service Co. of Colorado",null,0.43680889278282092,0,0.56319110721717902]
[null,"Rockland Electric Co.",null,0,0,1,null,null,"Southwestern Public Service Co.",null,0.45856173692357977,0,0.54143826307642029]
[null,"DTE ENERGY CO."]
[null,"DTE Electric Co.",null,0.49975665716470835,0,0.5002433428352917,null,null,"Minimum",null,{"$f":"MIN(D8:D35,D38:D46,K8:K36)","v":0.22949764819388116},{"$f":"MIN(E8:E35,E38:E46,L8:L36)","v":0},{"$f":"MIN(F8:F35,F38:F46,M8:M36)","v":0.44264342691685354}]
[null,"DUKE ENERGY",null,null,null,null,null,null,"Maximum",null,{"$f":"MAX(D8:D35,D38:D46,K8:K36)","v":0.55735657308314646},{"$f":"MAX(E8:E35,E38:E46,L8:L36)","v":3.0215588221963709E-2},{"$f":"MAX(F8:F35,F38:F46,M8:M36)","v":0.77050235180611881}]
[null,"Duke Energy Carolinas",null,0.48156691352029463,0,0.51843308647970543,null,null,"Average",null,{"$f":"AVERAGE(D8:D35,D38:D46,K8:K36)","v":0.46681664137195256},{"$f":"AVERAGE(E8:E35,E38:E46,L8:L36)","v":2.1045058543572343E-3},{"$f":"AVERAGE(F8:F35,F38:F46,M8:M36)","v":0.53107885277369016}]
[null,"Duke Energy Florida",null,0.54057529610829103,0,0.45942470389170897]
[null,"Duke Energy Indiana",null,0.46999536607970344,0,0.53000463392029662]
[null,"Duke Energy Ohio",null,0.41558235480799743,0,0.58441764519200257,null,"(a)  Data from year-end 2019 Company 10-Ks and FERC Form 1 reports."]
[null,"Duke Energy Progress",null,0.49486451048951047,0,0.50513548951048948,null,"(b)  Excludes Rockland Electric Co."]
[null,"Progress Energy Inc.",null,0.55735657308314646,0,0.44264342691685354]
[null,"Duke Energy Kentucky",null,0.50628641285326359,0,0.49371358714673658]
[]
[null,null,null,null,null,null,null,null,"ADJUSTED FOR ST. DEBT AT",null,null,null,5.0000000000000001E-3]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"K40*100/K$53","v":0.46448255816509276}]
[null,null,null,{"$f":"COUNT(D9:D46,K9:K36)","v":49},null,{"$f":"COUNTIF(F9:F46,\">=.53\")","v":12},null,null,null,null,null,null,{"$f":"L40*100/K$53","v":2.0939833250854479E-3}]
[null,null,null,null,null,{"$f":"COUNTIF(M9:M36,\">=.53\")","v":10},null,null,null,null,null,null,{"$f":"M40*100/K$53","v":0.52842345850982164}]
[null,null,null,null,null,{"$f":"F52+F51","v":22},null,null,null,null,{"$f":"100/1/(1-$M$48)","v":100.50251256281408},null,{"$f":"SUM(M48:M52)","v":0.99999999999999978}]
[]
[]
[null,null,null,null,null,null,null,null,"Short-term Debt Ratio"]
[null,null,null,null,null,null,null,null,"LGE",null,5.0000000000000001E-3]
[null,null,null,null,null,null,null,null,"KU",null,8.0000000000000002E-3]

{"sheet":"Stock Price (Electric)","index":30,"n_rows":37,"n_cols":40,"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]
[null,null,{"$f":"TRANSPOSE('Electric Utility Data'!B8:B45)","v":"AQN"},"ALE","LNT","AEE","AEP","AGR","AVA","BKH","CNP","CMS","ED","D","DTE","DUK","EIX","EMA","ETR","EVRG","ES","EXC","FE","FTS","HE","IDA","MGEE","NEE","NWE","OGE","OTTR","PNW","PNM","POR","PPL","PEG","SRE","SO","WEC","XEL"]
[{"$f":"A2+1","v":1},"2020-10-09",15.65,53.84,54.74,82.05,89.82,55.23,35.08,57.79,21.37,64.34,82.55,81.78,120.29,93.3,56.09,56.040000999999997,105.85,52.93,92.19,39.200000000000003,31.22,54.900002000000001,34.47,87.42,66.31,302.91000000000003,52.16,32.020000000000003,39.01,82.56,44.52,37.69,28.94,57.56,126.01,58.74,99.44,72.709999999999994]
[2,"2020-10-08",15.6,54.51,55.18,81.73,89.38,55.63,35.03,58.51,21.32,63.87,82.27,82.06,121.87,93.15,56.1,56.290000999999997,107.21,53.36,92.43,39.32,31.28,55.59,34.68,87.13,66.510000000000005,301.04000000000002,52.1,32.74,39.51,83.54,44.64,37.75,29.11,58.4,126.71,58.71,99.03,72.510000000000005]
[3,"2020-10-07",15.41,54.13,54.08,80.69,88.61,54.69,34.94,57.44,20.65,63.01,80.83,81.02,114.51,91.3,54.94,55.790000999999997,104.7,52.45,91.4,37.85,30.56,55.610000999999997,34.590000000000003,86.45,65.150000000000006,297.12,51.72,32.04,38.67,82.95,44.03,36.99,28.76,57.03,122.72,57.8,98.05,72.09]
[4,"2020-10-06",15.3,53.9,54.39,81.3,88.43,53.83,34.619999999999997,56.46,20.57,62.89,80.760000000000005,81.11,115.4,90.77,53.86,55.73,106.05,52.41,90.78,37.17,30.41,55.209999000000003,34.76,86.13,64.8,290.27999999999997,51.38,32.380000000000003,38.25,81.12,43.64,36.5,28.7,55.9,122.23,57.83,98.51,72.45]
[5,"2020-10-05",15.31,53.82,53.31,80.72,87.05,53.59,34.26,55.85,20.190000000000001,61.58,79.930000000000007,80.09,114.51,91.74,52.61,55.759998000000003,104.81,52.53,89.49,36.79,29.91,55.200001,34.299999999999997,83.08,64.11,287.91000000000003,50.87,32.03,37.57,79.64,43.86,36.799999999999997,28.44,56.32,121.77,57.17,98.14,71.47]
[6,"2020-10-02",14.76,53.12,53.09,79.81,85.3,52.38,34.61,55.34,19.93,61.66,79.77,79.8,114.16,91.58,51.5,55.25,103.65,51.98,87.05,35.94,29.52,54.91,33.89,82.97,63.92,281.17,50.03,31.06,37.049999999999997,77.86,42.86,36.619999999999997,28.21,55.95,120.5,56.26,97.71,70.48]
[7,"2020-10-01",14.66,52.1,52.33,79.86,83.06,51.21,34.409999999999997,53.95,19.399999999999999,61.68,79.040000000000006,78.59,113.44,90.05,50.44,55.049999,101.28,50.82,85.45,35.83,28.76,54.52,33.229999999999997,81.86,63.31,282.76,49.01,30.2,36.549999999999997,75.319999999999993,41.9,35.979999999999997,27.55,55.07,119.13,54.62,98.25,70.38]
[8,"2020-09-30",14.54,51.74,51.65,79.08,81.73,50.46,34.119999999999997,53.49,19.350000000000001,61.41,77.8,78.930000000000007,115.04,88.56,50.84,54.700001,98.53,50.82,83.55,35.76,28.71,54.439999,33.24,79.900000000000006,62.66,277.56,48.64,29.99,36.17,74.55,41.33,35.5,27.21,54.91,118.36,54.22,96.9,69.010000000000005]
[9,"2020-09-29",14.29,51.48,51.08,79.02,80.97,49.26,33.72,53.11,19,61.11,76.98,77.88,114.4,82.41,51.02,55.169998,95.78,50.15,83.01,35.32,28.6,54.700001,33.020000000000003,80.099999999999994,62.49,283.12,48.41,29.67,36.04,73.45,41.04,35.19,26.88,54.8,116.18,53.7,96.66,68.644999999999996]
[10,"2020-09-28",14.36,52,51.49,78.42,80.650000000000006,49.35,34.119999999999997,53.92,19.02,61.4,76.319999999999993,77.23,114.81,82.87,51.89,55.25,96.68,50.34,82.65,35.74,28.45,54.509998000000003,33.18,81.23,63.15,284.14,49.15,29.66,36.54,73.89,41.45,35.6,26.68,54.35,116.71,53.71,96.48,68.849999999999994]
[11,"2020-09-25",14.2,51.53,51.35,78.209999999999994,80.650000000000006,49.15,33.9,53.31,18.989999999999998,61.34,75.77,77.05,114.72,82.47,51.65,54.490001999999997,96.98,50.29,82.48,35.520000000000003,28.6,53.790000999999997,33.159999999999997,80.55,62.82,281.82,48.69,29.31,36.14,73.77,40.97,35.49,26.47,54.13,117.61,53.81,96.31,68.5]
[12,"2020-09-24",13.99,50.94,49.93,76.7,80.489999999999995,48.88,33.409999999999997,52.82,18.899999999999999,59.58,73.930000000000007,76.31,112.99,81.67,50.84,54.169998,95.78,49.18,79.95,34.81,28.16,53.23,32.69,79.510000000000005,61.9,277.54000000000002,48.38,29.09,36.090000000000003,72.760000000000005,40.19,35.04,26.07,53.47,115.74,53.05,94,67.069999999999993]
[13,"2020-09-23",13.95,50.93,49.83,75.61,79.180000000000007,48.95,33.36,52.42,18.86,59.57,73.319999999999993,76.27,111.9,81.28,49.3,53.939999,95.17,49.12,78.290000000000006,34.479999999999997,27.58,52.59,32.6,79.569999999999993,60.48,273.31,48.01,29.06,35.799999999999997,70.930000000000007,39.450000000000003,34.96,25.91,51.92,114.5,52.53,93.06,66.19]
[14,"2020-09-22",14.28,52.3,50.01,77.06,79.849999999999994,49.47,34.6,53.34,18.91,60.69,73.7,77.5,112.01,82.69,50.42,54.27,97.28,50.47,78.98,35.21,28.57,52.900002000000001,32.94,81.33,61.66,278.06,49.09,28.96,36.76,71.83,40.68,35.18,26.26,52.47,119.05,53.12,95.4,66.87]
[15,"2020-09-21",13.99,51.75,49.83,76.62,79.36,48.14,34.33,54,18.899999999999999,59.99,72.84,77.97,111.3,82.57,49.7,53.880001,94.83,50.01,78.02,34.75,28.63,52.240001999999997,32.44,80.37,61.07,276.2,48.92,28.69,36.28,70.81,39.909999999999997,34.24,26.23,51.17,116.66,53.03,94.86,66.64]
[16,"2020-09-18",14.05,53.41,50.98,76.86,78.78,49.25,34.68,54.32,18.93,61.1,73.88,77.959999999999994,112.03,82.95,51.42,54.060001,95.43,50.94,78.86,35.07,28.96,52.189999,32.68,81.98,61.1,276.92,48.69,28.85,36.340000000000003,70.430000000000007,40.04,34.99,26.8,51.33,119.98,52.81,94.87,66.900000000000006]
[17,"2020-09-17",14.2,53.22,52.18,77.62,80.040000000000006,49.43,34.57,55.36,19.29,61.34,75.930000000000007,79.819999999999993,116.86,84.6,52.63,54.040000999999997,97.63,52.2,81.93,35.93,29.8,52.310001,33.25,83.5,62.48,279.52,49.97,29.38,36.909999999999997,72.16,40.090000000000003,35.35,27.5,52.24,121.03,53.52,96.11,68.44]
[18,"2020-09-16",14.14,52.55,53.06,77.94,80.459999999999994,50.08,35.25,54.95,19.739999999999998,61.94,75.680000000000007,81.599999999999994,119.04,84.84,52.54,53.990001999999997,96.84,52.63,83.36,36.26,29.76,52.330002,33.35,82.97,63.59,280.35000000000002,50.38,29.73,37.04,72.3,40.85,34.69,28.01,53,120.84,53.29,98.78,70.92]
[19,"2020-09-15",14.23,51.58,52.76,77.5,80,49.91,34.58,54.45,19.010000000000002,61.11,74.47,80.900000000000006,118.56,84.45,51.51,54.650002000000001,96.54,52.37,83.97,36.164999999999999,29.35,52.959999000000003,33.1,82.14,64.569999999999993,295.7,50.05,29.48,36.74,72.02,41,33.69,27.72,51.65,117.63,53.01,99.15,70.41]
[20,"2020-09-14",14.05,51.58,52.33,76.98,80.34,48.74,34.22,54.49,19.54,61.42,74.22,80.73,120.38,84.38,51.65,54.049999,96.72,52.79,82.91,36.26,29.66,52.860000999999997,33.15,83.51,64.010000000000005,281.92,50.04,30.23,37.15,72.09,40.69,34.229999999999997,27.92,52.48,119.15,52.86,97.18,69.540000000000006]
[21,"2020-09-11",13.92,50.75,51.86,76.599999999999994,79.150000000000006,47.94,34.44,53.22,19.45,60.91,72.739999999999995,79.64,118.44,83.03,50.63,53.799999,95.45,51.94,82.16,35.83,29.33,53.110000999999997,32.96,82.91,62.98,278.14999999999998,50.23,30.16,36.770000000000003,70.900000000000006,40.840000000000003,34.049999999999997,27.53,52.39,117.8,51.76,95.96,68.855000000000004]
[22,"2020-09-10",13.79,50.36,52.08,76.459999999999994,78.52,48.12,35.5,53.33,19.45,60.8,72.77,78.73,117.92,82,50.5,54.16,95.85,52.06,83.34,35.840000000000003,29.05,53.119999,33.299999999999997,83.94,62.82,276.91000000000003,50.98,30.37,37.08,71.39,40.89,34.380000000000003,27.28,52.3,118.12,51.56,95.97,69.13]
[23,"2020-09-09",14.03,52.1,53.78,78.38,79.91,49.05,36.17,54.85,19.53,61.69,72.91,79.64,119.71,82.59,51.54,54.919998,98.37,52.7,85.79,36.67,29.14,53.959999000000003,33.75,85.93,63.71,282.37,51.52,31.08,37.89,72.63,42.16,38.14,27.75,53.43,120.95,52.85,97.77,70.59]
[24,"2020-09-08",13.74,53.1,52.65,77.400000000000006,78.98,48.45,36.31,54.6,19.37,60.5,72.8,78.2,118.08,80.73,51.37,54.209999000000003,97.95,52.11,85.26,36.42,29.13,53.240001999999997,33.72,86.07,62.95,277.91000000000003,50.85,30.85,37.89,73.180000000000007,41.76,38.08,28.23,52,119.09,52.85,95.59,69.11]
[25,"2020-09-04",13.72,53.78,53.29,78.959999999999994,79.05,48.67,37.1,55.98,19.87,61.66,73.040000000000006,78.44,118.81,80.97,52.26,53.119999,97.9,51.87,86.08,37.090000000000003,29.4,52.009998000000003,34.31,88.02,64.42,277.32,51.83,31.54,38.19,72.400000000000006,43.01,38.409999999999997,28.29,52.52,120.89,52.29,96.49,70.02]
[26,"2020-09-03",13.81,54.13,53.97,79.099999999999994,79.56,48.4,37.11,56.02,20.149999999999999,61.91,72.400000000000006,78.989999999999995,119.12,81.14,52.96,53.490001999999997,98,52.44,86.08,37.29,29.39,52.509998000000003,34.24,89.08,64.61,280.58999999999997,52.46,31.81,38.44,72.97,43.38,38.31,28.28,52.03,122.72,52.6,96.36,70.650000000000006]
[27,"2020-09-02",14.19,54.45,54.66,80.23,80.31,48.44,37.01,56.15,20.45,61.76,72.23,79.599999999999994,120.46,81.47,52.57,53.860000999999997,100.48,53.27,86.47,38.03,29.14,53.110000999999997,34.35,90.21,65.45,288.26,52.27,32.33,38.79,73.92,43.98,37.69,28.48,52.92,124.55,53.21,97.41,71.55]
[28,"2020-09-01",13.93,53.27,53.48,78.48,77.819999999999993,47.52,36.520000000000003,55.13,20,60.22,69.650000000000006,77.819999999999993,117.79,79.209999999999994,51.81,52.860000999999997,97.69,52.66,83.66,36.33,28.26,51.77,33.979999999999997,88.33,64,277.13,51.5,31.39,38.04,71.540000000000006,43.11,37.17,27.43,51,122.25,51.81,93.59,68.55]
[29,"2020-08-31",13.83,53.96,54.15,79.11,78.83,48.04,36.86,56.08,20.07,60.49,71.34,78.44,118.67,80.34,52.48,53.25,99.14,53.22,85.71,36.909999999999997,28.59,52.169998,34.61,89.9,64.989999999999995,279.17,51.64,31.86,38.85,73.349999999999994,43.68,38.15,27.63,52.24,123.65,52.18,94.08,69.474999999999994]
[30,"2020-08-28",13.74,54.05,54.32,78.66,78.349999999999994,48.57,37.049999999999997,56.59,19.95,60.05,70.92,78.02,117.86,79.709999999999994,52.17,53.310001,98.96,52.98,84.77,37.04,28.31,52.139999000000003,34.42,88.54,65.66,279.55,52.22,31.79,39.085000000000001,73.48,43.73,38.31,27.72,52.16,122.32,52.42,93.62,68.650000000000006]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,49.075000000000003]
["(a)","Average",{"$f":"AVERAGE(C3:C32)","v":14.322000000000003},52.679333333333332,52.594666666666662,78.572000000000017,81.487666666666669,50.027666666666661,35.062666666666672,54.908999999999999,19.672000000000008,61.367333333333349,75.359666666666683,79.070666666666682,116.50266666666668,84.627333333333326,51.974666666666657,54.451666800000012,98.917666666666648,51.768000000000001,84.535666666666643,36.360833333333332,29.207666666666665,53.471000100000005,33.612000000000002,84.154333333333341,63.589333333333336,282.89033333333322,50.372999999999983,30.591666666666665,37.387833333333333,74.324666666666673,41.989333333333335,36.172333333333334,27.599666666666664,53.571333333333342,120.16166666666668,53.91066666666665,96.524333333333331,69.555166666666679]
[]
[]
["(a)","Average of closing prices for 30 trading days ended Oct. 9, 2020."]

{"sheet":"Stock Price (Non-Utility)","index":31,"n_rows":37,"n_cols":47,"rows_kept":37,"cut":false,"hidden":false,"merged":[]}
[null,null,1,{"$f":"C1+1","v":2},{"$f":"D1+1","v":3},4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,{"$f":"AN1+1","v":39},40,41,42,43,44,45]
[null,"Date",{"$f":"TRANSPOSE('Proxy Group Risk Measures'!C44:C88)","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"]
[{"$f":"A2+1","v":1},"2020-10-09",300.60000000000002,59.4,236.7,113.49,116.97,28.32,78.5,61.82,47.22,78.42,92.76,39.85,50.81,79.77,44.85,60.51,369.46,59.4,226.06,61.87,48.96,52.82,119.41,150.97,65.849999999999994,152.49,156.88,385.93,115.71,196.11,224.83,80.36,215.81,315.27999999999997,61.15,138.44,36.79,142.91999999999999,234.01,150.91,115.83,174.69,59.33,142.78,115.35]
[2,"2020-10-08",299.66000000000003,58.9,240.09,113.5,114.97,28.61,78.849999999999994,61.62,46.71,78,91.14,39.79,50.46,78.739999999999995,45.3,61.05,365.09,60.47,220.71,61.39,49.1,53.37,116.2,148.88999999999999,65.22,150.31,153.5,388.59,114.26,194.33,225.8,80.48,210.58,319.68,60.89,137.85,36.89,141.65,232.02,148.06,115.62,174.21,59.19,141.36000000000001,114.7]
[3,"2020-10-07",302.11,58.28,257.67,113.03,115.08,28.8,81.650000000000006,60.42,46.27,77.150000000000006,90.93,39.4,49.56,78.13,44.96,60.37,363.02,59.42,222.03,61.59,49.33,52.67,116.51,147.88,64.86,150.85,148.96,382.94,114.69,194.18,226.48,80.040000000000006,209.83,313.89,60.59,137.01,36.47,140.69999999999999,230.04,146.75,113.8,174.99,59.61,140.88999999999999,113.88]
[4,"2020-10-06",296.2,57.65,252.69,110.14,113.16,28.71,80.459999999999994,57.74,45.73,76.16,89.85,38.57,48.94,77.540000000000006,44.51,59.31,358.35,58.23,218.24,61.23,48.85,51.37,115.31,146.26,65.16,150,144.13,376.46,114.88,191.64,224.09,79.63,205.91,308.97000000000003,59.51,135.69999999999999,36.17,139.61000000000001,228.29,143.85,111.53,169.35,59.46,140.63,113.25]
[5,"2020-10-05",300.32,57.88,256.01,111.53,116.5,28.67,80.569999999999993,59.2,45.73,76.400000000000006,90.73,38.57,49.38,78.42,45.81,58.75,358.58,58.95,218.35,62.68,49.5,51.69,118.36,148.22999999999999,65.45,149.53,146.63,383.96,115.66,195.08,226.07,81.239999999999995,210.38,312.18,59.56,137.93,36.75,139.38999999999999,232.16,144.08000000000001,111.91,169.16,59.66,141.80000000000001,114.24]
[6,"2020-10-02",296.04000000000002,57.49,245.41,109.36,113.02,28.68,78.83,58.72,45.36,75.63,91.17,38.270000000000003,49.36,77.400000000000006,45.15,56.9,355.01,57.83,212.5,62.52,49.02,51.01,119.17,146.24,64.709999999999994,147.43,145.21,380.58,114.56,192.84,222.67,80.8,206.19,313.95,58.83,138.06,36.380000000000003,138.12,230.59,141.09,108.58,166.96,59.24,140.5,113.89]
[7,"2020-10-01",294.67,57.54,255.39,109.79,116.79,28.49,79.72,59.82,44.94,75.48,93.1,38.799999999999997,49.18,77.06,46.44,55.86,358.46,57.84,214.67,62.57,49.28,52.24,120.09,147.32,64.38,147.63,144.29,380.89,114.23,193.2,219.59,81.64,212.46,311.81,59.68,140.80000000000001,36.369999999999997,139.24,226.26,144.91,107.81,167.65,59.45,143.08000000000001,112.89]
[8,"2020-09-30",297.86,57.41,254.16,108.27,115.81,28.51,80.42,60.29,45.27,75.319999999999993,93.71,39.39,49.37,77.150000000000006,46.26,56.29,355,58.4,215.33,61.68,48.89,51.78,122.45,148.88,64.59,147.66,148.02000000000001,383.28,114.7,194.1,219.49,82.95,210.33,315.49,59.7,138.6,36.700000000000003,138.99,222.72,142.79,108.19,166.63,59.49,139.91,113.17]
[9,"2020-09-29",293.86,57.45,248.3,108.63,114.09,28.3,79.09,59.9,45.17,75.23,92.85,39.06,48.92,76.22,46.2,55.17,352.14,57.54,211.01,59.86,48.51,51.19,121.5,147.06,63.44,146.34,146.26,388.74,114.05,189.89,218.68,81.900000000000006,207.26,325.27999999999997,59.47,137.16,36.17,137.26,220.91,141.5,107.44,168.5,59.24,137.13999999999999,113.41]
[10,"2020-09-28",292.67,58.14,247.03,108.18,114.96,28.38,79.540000000000006,59.71,44.87,75.63,93.46,39.130000000000003,49.28,76.61,46.76,55.61,349.62,57.94,209.79,59.9,48.96,51.43,121.4,147.11000000000001,63.38,147.56,148.1,390.51,114.54,195.18,220.26,82.76,209.44,329.52,59.58,137.97,36.39,138.01,221.13,141.94,110.22,168.9,59.36,137.25,114.04]
[11,"2020-09-25",290.70999999999998,57.52,243.82,105.66,112.28,28.04,79.64,59.49,43.94,74.5,92.95,38.450000000000003,48.72,75.95,46.15,54.07,342.58,57.32,207.16,59.67,48.84,49.94,118.97,145.66,63.08,146.41999999999999,150.26,386.7,112.96,191.57,218.18,82.93,207.82,328,59.8,133.55000000000001,36.049999999999997,137.62,218.47,138.32,108.11,166.12,59.39,137.27000000000001,113.63]
[12,"2020-09-24",289.99,57.19,240.32,104.19,108.22,28.04,78.7,58.25,43.56,74.790000000000006,92.59,37.85,48.7,75.760000000000005,45.7,53.76,347,56.71,203.67,58.7,48.28,49.16,116.55,144.66999999999999,62.65,146.47999999999999,148.81,378.76,112.73,188.85,216.12,83.15,203.19,324.72000000000003,59.3,131.58000000000001,35.76,136.91999999999999,214.64,136.69,107.82,160.41,59.19,136.69999999999999,111.3]
[13,"2020-09-23",285.43,57.04,242.59,103.29,107.12,27.87,78.33,58.99,43.34,75.34,91.61,38.28,48.21,75.14,45.36,53.5,344.63,57.4,205.2,57.72,47.66,48.82,116.12,144.44,61.13,144.82,149.81,383.24,114.54,185.49,214.97,82.63,200.59,328.06,58.96,131,36,136.31,212.91,135.16,107.49,161.55000000000001,58.91,135.99,111.73]
[14,"2020-09-22",293.45,57.99,247.5,104.62,111.81,28.51,79.05,58.76,44.51,76.150000000000006,91.59,39.32,49.66,76.069999999999993,46.19,54.27,344.45,58.14,207.15,57.99,48.71,49.95,120.61,144.21,62.67,146.96,149.86000000000001,388.42,116.27,192.39,216.41,82.94,207.42,332.8,60.62,132.15,36.25,137.96,219.37,138.65,109.25,161.88999999999999,59.82,138.31,114.97]
[15,"2020-09-21",290.77999999999997,58.32,243.19,103.49,110.08,28.63,80.25,57.77,44.02,75.84,89.64,39.04,49.09,75.19,44.68,54.39,339.57,58.87,205.81,57.87,48.47,49.72,120.43,145.1,62.72,145.87,151.18,379.61,116.27,190.4,216.41,83.13,202.54,325.89,60.82,131.24,36.020000000000003,136.71,216.29,136.97999999999999,109.45,161.06,59.61,137.07,114.3]
[16,"2020-09-18",295.81,57.994999999999997,247.72,108.87,106.84,28.93,82.97,59.27,44.8,76.36,90.32,39.81,50.45,75.83,45.26,56.13,335.96,59.57,206.31,57.32,48.75,49.89,122.54,149.18,62.92,145.97,154.16999999999999,395.14,117.67,189.96,220.27,85.81,200.39,341.5,59.75,131.47,36.630000000000003,137.37,221.01,138.66,111.61,159.66,60.35,135.29,115.27]
[17,"2020-09-17",301.98,58.52,248.08,109.88,110.34,29.07,82.32,59.4,44.76,77.3,92.06,40.369999999999997,50.55,76.709999999999994,45.58,56.66,338.88,58.41,207.15,57.58,49.51,50.32,124.18,147.16999999999999,63.51,146.62,152.47,395.94,117.88,192.73,222.58,85.64,202.91,343.84,60.18,133.19999999999999,36.82,137.52000000000001,222.21,140.4,112.6,159.75,60.59,136.69,115.56]
[18,"2020-09-16",302.45999999999998,59.51,247.76,109.08,112.13,29.24,81.680000000000007,59.45,45.18,77.94,91.96,40.42,50.79,76.91,46.81,56.39,343.73,57.48,207.05,58.75,49.45,50.37,124.24,148.4,63.93,147.75,150.96,395.58,118.83,198.68,224.81,85.57,205.05,343.47,60.43,134.97999999999999,36.78,137.69999999999999,224.51,139.68,113.17,159.87,60.37,136.26,116.85]
[19,"2020-09-15",304.04000000000002,58.53,248.35,108.33,115.54,29.12,80.510000000000005,59.53,45.16,78.959999999999994,92.33,40.6,51.05,76.94,46.46,55.84,343.91,57,208.69,59.02,49.81,50,124.24,148.88999999999999,65.63,146.47999999999999,150.08000000000001,392.55,118.62,200.35,222.37,84.21,208.78,338.02,60.94,135.62,36.96,138.63,221.01,140.63999999999999,112.15,161.53,60.6,137.36000000000001,117.07]
[20,"2020-09-14",303.97000000000003,57.92,246.75,106.78,115.355,29.14,83.19,59.7,45.17,79.489999999999995,92.72,40.369999999999997,50.71,77.150000000000006,45.27,56.58,342.92,57.97,207.93,58.76,50.25,49.41,122.98,148.35,65.42,148.5,149,393.75,117.8,200.1,220.56,84.16,205.41,338.45,59.46,136.66999999999999,37.01,138.63,224.74,138.53,114.46,160.13999999999999,60.32,137.32,116.36]
[21,"2020-09-11",300.32,57.3,243.21,104.29,112,29,83.1,58.99,44.64,79.349999999999994,92.87,39.880000000000003,51.06,76.75,44.67,55.23,339.13,57.4,204.87,58.54,49.83,49.28,121.03,147.78,65.44,148.5,148.09,389.45,115.78,198.64,218,84.48,204.03,338.88,57,135.81,36.07,138.13999999999999,220.59,136.37,113.4,158.87,59.79,136.69999999999999,113.15]
[22,"2020-09-10",295.23,57.04,240.64,104.53,113.49,28.91,83.13,58.29,44.86,79.569999999999993,92.89,39.57,50,76.41,44.02,55.54,339.53,58,203.09,58.49,49.72,48.96,120.36,146.91,66,148.15,146.22,379.11,115.61,198.19,217.24,83.57,205.37,330.02,57.33,134.76,35.65,136.69999999999999,218.14,137.19,111.8,157.88999999999999,59.53,136.81,111.68]
[23,"2020-09-09",303.27,57.35,245.57,106.78,117.32,29.37,82.86,59.08,45.4,81.14,94.04,40.130000000000003,50.19,77.569999999999993,44.6,56.5,346.43,59.53,201.94,59.98,50.67,49.62,122,149.69999999999999,66.53,151.44999999999999,151.97,385.24,116.75,202.69,215.71,84.88,211.29,339.41,56.95,137.11000000000001,36.18,138.15,216.72,139.68,113.63,159.80000000000001,60.04,139.88999999999999,112.56]
[24,"2020-09-08",294.52,57.14,241.18,105.06,112.82,29.51,81.290000000000006,58.53,44.19,78.95,91.9,40,49.81,75.64,43.81,56.87,338.86,59.53,196.15,59.52,50.25,48.91,121.63,147.26,66.34,148.97,149.31,380.23,113.48,197.52,213.58,83.33,202.66,334.56,55.32,135.55000000000001,35.93,135.94,213.95,136.04,113.74,156.44999999999999,59.96,138.44999999999999,110.46]
[25,"2020-09-04",298.43,58.75,248.4,108.45,120.96,29.42,82.3,59.95,45.25,80.12,93.3,40.82,51.04,77.209999999999994,44.43,60.03,346.57,60.24,196.58,63.15,51.08,50.08,123.12,148.59,69.22,152.22999999999999,150.91,385.02,115.41,201.85,211.73,85.24,214.25,339.03,55.73,138.76,36.36,137.96,212.14,140.47,116.57,160.78,60.48,142.83000000000001,111.21]
[26,"2020-09-03",297.18,60.96,247.91,108.47,120.88,29.59,83.47,60.05,45.88,79.349999999999994,94.26,40.950000000000003,50.48,77.67,44.44,58.93,348.3,60.45,200.91,62.97,50.99,50.39,123.88,149.55000000000001,69.94,152.25,149.02000000000001,386.29,116.58,204.01,213.8,85.49,217.3,342.23,57.1,139.37,36.4,138.26,212.93,141.66999999999999,115.35,158.02000000000001,60.61,144.54,111.22]
[27,"2020-09-02",310.31,62.66,258.12,112.96,131.4,29.7,85.91,61.6,47.18,79.89,98.16,42.42,51.19,79.47,45.17,59.17,358.86,60.91,209.97,64.5,51.33,52.25,125.96,153.83000000000001,70.42,156.51,149.55000000000001,398.07,118.91,209.78,216.23,86.93,231.65,348.36,59.03,143.29,37.200000000000003,140.51,214.16,147.63999999999999,117.48,165.78,60.53,147.68,114.15]
[28,"2020-09-01",302.73,61.55,250.86,110.79,134.18,29.47,85.55,60.97,46.69,72.599999999999994,95.33,42.03,49.12,78.09,45.05,58.92,351.38,60.28,208.38,63.12,50.69,50.79,124.74,151.52000000000001,69.239999999999995,154.26,147.30000000000001,386.81,115.48,205.93,212.69,84.43,227.27,340.38,57.66,139.19,36.880000000000003,138.18,213.4,144.96,114.69,162.65,59.16,147.59,113.64]
[29,"2020-08-31",292.26,61.23,253.32,109.8,129.04,29.81,87.07,62.2,46.4,73.17,95.83,42.22,49.53,79.260000000000005,44.81,59.57,347.66,62.12,206.47,63.95,50.98,50.95,123.79,153.41,70.91,157.76,148.38999999999999,390.26,114.91,206.2,213.52,85.27,225.53,342.61,57.22,140.06,37.79,138.33000000000001,212.4,142.15,116.04,163.62,59.27,138.85,114]
[30,"2020-08-28",296.76,60.83,253.12,109.78,124.8075,30.04,86.03,62.37,46.21,73.599999999999994,94.91,42.2,49.83,79.37,44.56,59.59,348.37,63.21,205.64,63.39,50.62,50.43,124.47,153.63999999999999,70.540000000000006,156.5,147.34,395.59,114,204.59,214.91,85.65,228.91,344.75,57.88,139.94,37.909999999999997,138.77000000000001,213.44,143.49,115.89,162.36000000000001,59.26,140.30000000000001,114.01]
[]
[null,"Average",{"$f":"AVERAGE(C3:C32)","v":297.45400000000012},{"$f":"AVERAGE(D3:D32)","v":58.51616666666667},{"$f":"AVERAGE(E3:E32)","v":247.7286666666667},108.36733333333335,115.93208333333332,28.896000000000001,81.49933333333334,59.729333333333322,45.280333333333346,76.927666666666653,92.698666666666682,39.852000000000004,49.847999999999992,77.204333333333352,45.30866666666666,57.05866666666666,349.11499999999995,58.885333333333342,208.96033333333335,60.542666666666676,49.542999999999992,50.627000000000002,121.07466666666666,{"$f":"AVERAGE(Z3:Z32)","v":148.23666666666668},65.509333333333345,149.4083333333333,149.22266666666664,386.92133333333334,115.592,196.54900000000001,218.93499999999995,83.374666666666641,210.35166666666666,330.36766666666671,59.01466666666667,136.49399999999997,36.524333333333331,138.40666666666667,220.70533333333333,141.30833333333334,112.18766666666667,163.97466666666662,59.72699999999999,139.57466666666667,{"$f":"AVERAGE(AU3:AU32)","v":113.73133333333334}]
[]
[]
["(a)","Average of closing prices for 30 trading days ended Oct. 9, 2020."]

{"sheet":"2020 10 Market DCF","index":32,"n_rows":400,"n_cols":23,"rows_kept":400,"cut":false,"hidden":false,"merged":[[385,16,385,17],[0,4,0,6],[0,8,0,9],[0,10,0,12],[0,13,0,15],[0,16,0,18],[1,8,1,9],[1,10,1,12],[1,13,1,15],[1,16,1,18]]}
[null,null,null,null,"EPS Growth Rates",null,null,"Market","Weighted",null,"Weighted",null,null,"Weighted",null,null,"Weighted"]
[null,null,null,"Dividend","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","($Millions)","Weight","Product","Mkt. Cap.","Weight","Product","Mkt. Cap.","Weight","Product","Mkt. Cap.","Weight","Product",null,"Yahoo","Zacks","Line"]
[null,"(a)",null,"(b)","(c)","(d)","(b)","(b)",null,null,null,null,null,null,null,null,null,null,null,null,"(c)","(d)","(b)"]
[1,"Agilent Technologies, Inc.","A",7.4000000000000003E-3,{"$f":"IF(AND(U5>=$D$399,U5<=$D$400),U5,\"NMF\")","v":9.4E-2},{"$f":"IF(AND(V5>=$D$399,V5<=$D$400),V5,\"NMF\")","v":0.1},0.1,29.90429,{"$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,{"$f":"IF(AND(U6>=$D$399,U6<=$D$400),U6,\"NMF\")","v":0.11899999999999999},0.1293,0.11,10.12541,4.8324882510311092E-4,3.2860920107011546E-6,10.12541,5.5918610496965562E-4,6.6543146491389009E-5,{"$f":"IF(F6=\"n/a\",\"--\",IF(F6=\"NMF\",\"--\",$H6))","v":10.12541},5.1233477152892834E-4,6.6244885958690428E-5,{"$f":"IF(G6=\"n/a\",\"--\",IF(G6=\"NMF\",\"--\",$H6))","v":10.12541},5.0579126328383029E-4,{"$f":"IF(R6=\"--\",\"--\",G6*R6)","v":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-2,1.7000000000000001E-2,3.4300000000000004E-2,5.5E-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$384)","v":6.3473506765240623E-4},{"$f":"IF(O69=\"--\",\"--\",F69*O69)","v":2.1771412820477535E-5},12.54444,{"$f":"IF(Q69=\"--\",\"--\",Q69/Q$384)","v":6.2662827034048118E-4},3.4464554868726467E-5,null,1.7000000000000001E-2,3.4300000000000004E-2,5.5E-2]
[66,"Cerner Corporation","CERN",1.06E-2,{"$f":"IF(AND(U70>=$D$399,U70<=$D$400),U70,\"NMF\")","v":0.105},0.10920000000000001,0.09,20.675799999999999,9.867803928993394E-4,1.0459872164732998E-5,20.675799999999999,1.1418421643302943E-3,1.1989342725468089E-4,{"$f":"IF(F70=\"n/a\",\"--\",IF(F70=\"NMF\",\"--\",$H70))","v":20.675799999999999},1.0461730704413763E-3,1.1424209929219831E-4,{"$f":"IF(G70=\"n/a\",\"--\",IF(G70=\"NMF\",\"--\",$H70))","v":20.675799999999999},1.0328114122197341E-3,{"$f":"IF(R70=\"--\",\"--\",G70*R70)","v":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,"NMF",0.04,0.05,33.600900000000003,{"$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$384)","v":1.7001691215137334E-3},{"$f":"IF(O133=\"--\",\"--\",F133*O133)","v":6.8006764860549339E-5},33.600900000000003,{"$f":"IF(Q133=\"--\",\"--\",Q133/Q$384)","v":1.6784546658825325E-3},8.3922733294126633E-5,null,-3.4799999999999998E-2,0.04,0.05]
[130,"Expeditors International of Washington, Inc.","EXPD",1.1699999999999999E-2,{"$f":"IF(AND(U134>=$D$399,U134<=$D$400),U134,\"NMF\")","v":6.59E-2},"NMF",5.5E-2,14.80325,7.0650503734738903E-4,8.2661089369644501E-6,14.80325,8.1752459489463185E-4,5.3874870803556236E-5,{"$f":"IF(F134=\"n/a\",\"--\",IF(F134=\"NMF\",\"--\",$H134))","v":"--"},"--","--",{"$f":"IF(G134=\"n/a\",\"--\",IF(G134=\"NMF\",\"--\",$H134))","v":14.80325},7.394618606265189E-4,{"$f":"IF(R134=\"--\",\"--\",G134*R134)","v":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,"NMF",0.05,"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$384)","v":1.7803587898103021E-3},{"$f":"IF(O197=\"--\",\"--\",F197*O197)","v":8.9017939490515106E-5},"--",{"$f":"IF(Q197=\"--\",\"--\",Q197/Q$384)","v":"--"},"--",null,-3.56E-2,0.05,-5.0000000000000001E-3]
[194,"Kimco Realty Corporation","KIM",3.7100000000000001E-2,{"$f":"IF(AND(U198>=$D$399,U198<=$D$400),U198,\"NMF\")","v":4.5999999999999999E-2},1.2E-2,0.05,4.6592799999999999,2.2237041125509213E-4,8.2499422575639188E-6,4.6592799999999999,2.5731349497581002E-4,1.183642076888726E-5,{"$f":"IF(F198=\"n/a\",\"--\",IF(F198=\"NMF\",\"--\",$H198))","v":4.6592799999999999},2.3575451801846102E-4,2.8290542162215322E-6,{"$f":"IF(G198=\"n/a\",\"--\",IF(G198=\"NMF\",\"--\",$H198))","v":4.6592799999999999},2.3274347578943318E-4,{"$f":"IF(R198=\"--\",\"--\",G198*R198)","v":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,"NMF",1.7299999999999999E-2,4.4999999999999998E-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$384)","v":3.6252807846439544E-4},{"$f":"IF(O261=\"--\",\"--\",F261*O261)","v":6.2717357574340413E-6},7.1647400000000001,{"$f":"IF(Q261=\"--\",\"--\",Q261/Q$384)","v":3.5789789210512857E-4},1.6105405144730785E-5,null,-1.35E-2,1.7299999999999999E-2,4.4999999999999998E-2]
[258,"News Corporation","NWSA",1.3999999999999999E-2,{"$f":"IF(AND(U262>=$D$399,U262<=$D$400),U262,\"NMF\")","v":"NMF"},"NMF","NMF",8.3798700000000004,3.9994057840786755E-4,5.5991680977101451E-6,"--","--","--",{"$f":"IF(F262=\"n/a\",\"--\",IF(F262=\"NMF\",\"--\",$H262))","v":"--"},"--","--",{"$f":"IF(G262=\"n/a\",\"--\",IF(G262=\"NMF\",\"--\",$H262))","v":"--"},"--",{"$f":"IF(R262=\"--\",\"--\",G262*R262)","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$384)","v":1.8048324735715632E-3},{"$f":"IF(O325=\"--\",\"--\",F325*O325)","v":1.0107061852000753E-4},35.66939,{"$f":"IF(Q325=\"--\",\"--\",Q325/Q$384)","v":1.7817812640341104E-3},1.2472468848238774E-4,null,7.8200000000000006E-2,5.5999999999999994E-2,7.0000000000000007E-2]
[322,"Stanley Black  Decker, Inc.","SWK",1.8200000000000001E-2,{"$f":"IF(AND(U326>=$D$399,U326<=$D$400),U326,\"NMF\")","v":3.6600000000000001E-2},5.8200000000000002E-2,0.06,25.025209999999998,1.1943618411954303E-3,2.1737385509756834E-5,25.025209999999998,1.3820427721887483E-3,5.0582765462108186E-5,{"$f":"IF(F326=\"n/a\",\"--\",IF(F326=\"NMF\",\"--\",$H326))","v":25.025209999999998},1.2662485023138275E-3,7.3695662834664764E-5,{"$f":"IF(G326=\"n/a\",\"--\",IF(G326=\"NMF\",\"--\",$H326))","v":25.025209999999998},1.2500760541887333E-3,{"$f":"IF(R326=\"--\",\"--\",G326*R326)","v":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,"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. 1, 2020)"]
[]
[]
[null,"Low-end Screen",null,0]
[null,"High-end Screen",null,0.2]

{"sheet":"Bond Yields","index":33,"n_rows":82,"n_cols":19,"rows_kept":82,"cut":false,"hidden":false,"merged":[[45,1,46,7],[4,14,6,14],[43,1,44,7],[3,2,3,8],[4,2,4,8],[4,10,6,10],[4,12,6,12]]}
["6-MONTH AVERAGE BOND YIELDS"]
[]
[]
[null,null,"(a)",null,null,null,null,null,null,null,"(b)",null,"(b)",null,"(a)"]
[null,null,"Public Utility Bonds",null,null,null,null,null,null,null,"30-Yr. Treas.",null,"10-Yr. Treas.",null,"Aaa Corp."]
[]
[null,null,"Baa",null,"A",null,"Aa",null,"AVG.",null,null,null,null,null,null,null,null,null,"Baa-30 Yr."]
[]
[null,"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,{"$f":"C9-K9","v":2.5499999999999998E-2}]
[null,"May",3.6299999999999999E-2,null,3.1399999999999997E-2,null,2.8899999999999999E-2,null,3.2199999999999999E-2,null,1.38E-2,null,6.7000000000000002E-3,null,2.4899999999999999E-2,null,null,null,2.2499999999999999E-2]
[null,"Jun.",3.44E-2,null,3.0700000000000002E-2,null,2.8000000000000001E-2,null,3.1033333333333333E-2,null,1.49E-2,null,7.3000000000000001E-3,null,2.4400000000000002E-2,null,null,null,1.95E-2]
[null,"Jul.",3.09E-2,null,2.7400000000000001E-2,null,2.46E-2,null,2.7633333333333333E-2,null,1.3100000000000001E-2,null,6.1999999999999998E-3,null,2.1399999999999999E-2,null,null,null,1.78E-2]
[null,"Aug.",3.0599999999999999E-2,null,2.7300000000000001E-2,null,2.4899999999999999E-2,null,2.76E-2,null,1.3599999999999999E-2,null,6.4999999999999997E-3,null,2.2499999999999999E-2,null,null,null,1.7000000000000001E-2]
[null,"Sep. 2020",3.1699999999999999E-2,null,2.8400000000000002E-2,null,2.6200000000000001E-2,null,2.8799999999999999E-2,null,1.4200000000000001E-2,null,6.7999999999999996E-3,null,2.3099999999999999E-2,null,null,null,1.7499999999999998E-2]
[]
["Average",null,{"$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)","http://www.fred.stlouisfed.org"]
[]
[]
["BOND YIELD FORECAST"]
[]
[null,null,null,null,"Baa Yield",null,null,null,null,null,null,null,"Average Utility"]
[" ",null,null,null,"2021-25",null,null,null,null,null,null,null,{"$f":"E27","v":"2021-25"}]
["Projected Aa Utility Yield"]
[null,"IHS Global Insight  (a)",null,null,{"$f":"M67","v":3.6479999999999999E-2},null,null,null,null,null,null,null,{"$f":"E29","v":3.6479999999999999E-2}]
[null,"EIA  (b)",null,null,{"$f":"M68","v":4.5960000000000001E-2},null,null,null,null,null,null,null,{"$f":"E30","v":4.5960000000000001E-2}]
[null,"Average",null,null,{"$f":"AVERAGE(E29:E30)","v":4.122E-2},null,null,null,null,null,null,null,{"$f":"AVERAGE(M29:M30)","v":4.122E-2}]
[]
["Current A - AA Yield Spread  (c)",null,null,null,{"$f":"E17","v":2.4999999999999988E-3},null,null,null,null,null,"Avg. - Aa Spread",null,{"$f":"I17","v":3.0999999999999986E-3}]
[]
["Implied Single-A Utility Yield",null,null,null,{"$f":"E31+E33","v":4.3719999999999995E-2},null,null,null,null,null,"Implied Avg Yield",null,{"$f":"ROUND(M31+M33,4)","v":4.4299999999999999E-2}]
[]
["Current Baa - AA Yield Spread  (c)",null,null,null,{"$f":"C17","v":6.7000000000000011E-3}]
[]
["Implied Baa Utility Yield",null,null,null,{"$f":"ROUND(E31+E37,4)","v":4.7899999999999998E-2}]
[]
[]
[]
["(a)",{"$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,"Average"]
["10-Yr. Treasury",null,2021,null,2022,null,2023,null,2024,null,2025,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,{"$f":"AVERAGE(C51:K51)","v":1.175E-2}]
[null,"IHS Markit (b)",6.8999999999999999E-3,null,8.9999999999999993E-3,null,1.2200000000000001E-2,null,1.4999999999999999E-2,null,1.8100000000000002E-2,null,{"$f":"AVERAGE(C52:K52)","v":1.2240000000000001E-2}]
[null,"EIA (c)",3.1300000000000001E-2,null,3.2300000000000002E-2,null,3.2800000000000003E-2,null,3.2800000000000003E-2,null,3.27E-2,null,{"$f":"AVERAGE(C53:K53)","v":3.2380000000000006E-2}]
[null,"Blue Chip (d)",1.2E-2,null,1.4999999999999999E-2,null,2.1000000000000001E-2,null,2.5000000000000001E-2,null,2.7E-2,null,{"$f":"AVERAGE(C54:K54)","v":0.02}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AVERAGE(M51:M54)","v":1.9092500000000002E-2}]
["30-Yr. Treasury"]
[null,"Value Line (a)",1.4999999999999999E-2,null,0.02,null,2.1000000000000001E-2,null,2.5000000000000001E-2,null,null,null,{"$f":"AVERAGE(C57:K57)","v":2.0250000000000004E-2}]
[null,"IHS Markit (b)",1.52E-2,null,1.8100000000000002E-2,null,2.1299999999999999E-2,null,2.3699999999999999E-2,null,2.6100000000000002E-2,null,{"$f":"AVERAGE(C58:K58)","v":2.0880000000000003E-2}]
[null,"Blue Chip (d)",1.7999999999999999E-2,null,2.1999999999999999E-2,null,2.7E-2,null,3.1E-2,null,3.3000000000000002E-2,null,{"$f":"AVERAGE(C59:K59)","v":2.6200000000000001E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AVERAGE(M57:M59)","v":2.2443333333333332E-2}]
["Aaa Corporate"]
[null,"Value Line (a)",1.9E-2,null,2.1999999999999999E-2,null,2.3E-2,null,3.3000000000000002E-2,null,null,null,{"$f":"AVERAGE(C62:K62)","v":2.4250000000000001E-2}]
[null,"IHS Markit (b)",2.9700000000000001E-2,null,3.1300000000000001E-2,null,3.15E-2,null,3.1099999999999999E-2,null,3.2099999999999997E-2,null,{"$f":"AVERAGE(C63:K63)","v":3.1140000000000001E-2}]
[null,"Blue Chip (d)",2.8000000000000001E-2,null,3.2000000000000001E-2,null,3.5999999999999997E-2,null,0.04,null,4.2000000000000003E-2,null,{"$f":"AVERAGE(C64:K64)","v":3.5600000000000007E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AVERAGE(M62:M64)","v":3.0330000000000006E-2}]
["Aa Utility"]
[null,"IHS Markit (b)",3.4700000000000002E-2,null,3.6499999999999998E-2,null,3.6900000000000002E-2,null,3.6499999999999998E-2,null,3.78E-2,null,{"$f":"AVERAGE(C67:K67)","v":3.6479999999999999E-2}]
[null,"EIA (c)",4.4299999999999999E-2,null,4.58E-2,null,4.6600000000000003E-2,null,4.6600000000000003E-2,null,4.65E-2,null,4.5960000000000001E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AVERAGE(M67:M68)","v":4.122E-2}]
[]
[]
["(a)","Value Line Investment Survey, Forecast for the U.S. Economy (Aug. 28, 2020)"]
["(b)","IHS Markit, Long-Term Macro Forecast - Baseline (May 28, 2020)"]
["(c)","Energy Information Administration, Annual Energy Outlook 2020 (Jan. 29, 2020)"]
["(d)","Wolters Kluwer, Blue Chip Financial Forecasts (Jun. 1, 2020)"]
[]
[]
["BLUE CHIP (Jun. 2020)",null,null,null,null,null,"BP"]
[null,null,"1Q2020",null,2025,null,"Chg."]
[null,"Aaa",0.03,null,4.2000000000000003E-2,null,{"$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":34,"n_rows":58,"n_cols":36,"rows_kept":58,"cut":false,"hidden":false,"merged":[[5,32,5,35],[6,32,6,35],[5,5,5,6],[5,7,5,9],[5,19,5,21],[5,10,5,11],[5,12,5,13],[5,14,5,15],[5,16,5,17]]}
["ELECTRIC UTILITY INDUSTRY"]
[]
[]
[null,{"$f":"A4+1","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,{"$f":"X4+1","v":24},{"$f":"Y4+1","v":25},26,27,28,29,30,31,32,33,34,35]
[" "," ",null,null,"(a)","(b)","(b)","(b)","(b)","(b)","(b)","(b)","(b)","(b)","(b)","(b)","(b)","(b)","(b)","(b)","(b)","(b)","(b)","(a)","(b)","(b)","(c)","(d)","(b)","(b)","(e)","(f)","(g)","(h)","(i)","(j)"]
[null,null,null,null,"Est'd","Projected Price",null,2024,null,null,"Common Shares",null,"Debt Ratio",null,"Equity Ratio",null,"Total Capital",null,"ROE","Projected Growth Rates",null,null,"Safety",null,"Financial","Allowed","S&P","Moody's","Market","Gas","Yahoo",null,"Intentionally"]
[null,"SYM","Company",null,"Div'd","High","Low","EPS","DPS","BVPS",2019,2024,2019,2024,2019,2024,2019,2024,2024,"EPS","DPS","BVPS","Rank","Beta","Strength","ROE","Rating","Rating","Cap","Utility","IBES","Zacks","Blank"]
[1,"AQN","Algonquin Pwr & Util",null,{"$f":"0.155*4","v":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",8126,"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(9.3%,10.9%)","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-2,3.1E-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},22245,24685,0.1,0.06,3.5000000000000003E-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(8.3%,10.32%)","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-","NR",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",9.5000000000000001E-2,"BBB+","Baa1",6400,"N",2.4E-2,3.6900000000000002E-2]
[29,"OTTR","Otter Tail Corp.",null,1.54,60,45,2.75,1.8,23.75,40.159999999999997,42,0.46899999999999997,0.47,0.53100000000000003,0.53,1471.1,1850,0.115,0.05,0.05,4.4999999999999998E-2,2,0.85,"A",{"$f":"AVERAGE(9.41%,9.77%,8.75%)","v":9.3100000000000002E-2},"BBB","Baa2",1600,"N",0.09,"n/a"]
[30,"PNW","Pinnacle West Capital",null,3.27,115,95,5.75,4,57.25,112.44,118,0.47099999999999997,0.53500000000000003,0.52900000000000003,0.46500000000000002,10263,14525,0.1,0.04,5.5E-2,3.5000000000000003E-2,1,0.85,"A+",0.1,"A-","A3",8900,"N",3.7499999999999999E-2,4.7E-2]
[31,"PNM","PNM Resources",null,1.26,55,35,2.75,1.5,29.25,79.650000000000006,92,0.59799999999999998,0.505,0.39900000000000002,0.49,4207.7,5475,9.5000000000000001E-2,0.06,5.5E-2,5.5E-2,3,0.95,"B+",{"$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(10.15%,9.05%,9.7%,9.9%)","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. 9, 2020).",null,null,null,null,null,null,"Algonquin (Oct. 3, 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 (Sep. 7, 2020)."]
["(c)","Issuer credit rating from www.standardandpoors.com (retrieved Oct. 3, 2020)."]
["(d)","Long-term rating from www.moodys.com (retrieved Oct. 3, 2020)."]
["(e)","www.finance.yahoo.com (retreived Oct. 3, 2020)."]
["(f)","www.zacks.com (retrieved Oct. 3, 2020)."]
["(g)","Intentionally blank."]
["(h)","Intentionally blank."]
["(i)","Intentionally blank."]
["(j)","Intentionally blank."]

{"sheet":"Size Premium","index":35,"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":36,"n_rows":48,"n_cols":32,"rows_kept":48,"cut":false,"hidden":false,"merged":[[2,0,2,2],[2,4,2,6],[2,8,2,10]]}
["KEY TO RATING CODES"]
[]
["S&P",null,null,null,"VL Fin Strength",null,null,null,"Moody's"]
["Corporate",null,"Corporate",null,"Strength",null,"Strength",null,"Long-term",null,"Long-term",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(f)","(g)"]
["Rating","Code","Rating",null,"Rank","Code","Rank",null,"Rating","Code","Rating"]
["AAA",1,"AAA",null,"A++",1,"A++",null,"AAA",1,"AAA"]
["AA+",2,"AA+",null,"A+",2,"A+",null,"Aa1",2,"Aa1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.0999999999999999E-2]
["AA",3,"AA",null,"A",3,"A",null,"Aa2",3,"Aa2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.5E-2]
["AA-",4,"AA-",null,"B++",4,"B++",null,"Aa3",4,"Aa3",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.5000000000000002E-2]
["A+",5,"A+",null,"B+",5,"B+",null,"A1",5,"A1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.6300000000000003E-2]
["A",6,"A",null,"B",6,"B",null,"A2",6,"A2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8.5000000000000006E-2]
["A-",7,"A-",null,"C++",7,"C++",null,"A3",7,"A3",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"n/a"]
["BBB+",8,"BBB+",null,"C+",8,"C+",null,"Baa1",8,"Baa1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.05]
["BBB",9,"BBB",null,"C",9,"C",null,"Baa2",9,"Baa2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.05]
["BBB-",10,"BBB-",null,"--"," ","--",null,"Baa3",10,"Baa3",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.06]
["BB+",11,"BB+",null,"n/a"," ","n/a",null,"Ba1",11,"Ba1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.5999999999999997E-2]
["BB",12,"BB",null,null,null,null,null,"Ba2",12,"Ba2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.06]
["BB-",13,"BB-",null,null,null,null,null,"Ba3",13,"Ba3",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.9299999999999999E-2]
["B+",14,"B+",null,null,null,null,null,"B1",14,"B1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.05]
["B",15,"B",null,null,null,null,null,"B2",15,"B2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.3299999999999995E-2]
["B-",16,"B-",null,null,null,null,null,"B3",16,"B3",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7.9000000000000001E-2]
["CCC+",17,"CCC+",null,null,null,null,null,"Caa1",17,"Caa1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"n/a"]
["CCC",18,"CCC",null,null,null,null,null,"Caa2",18,"Caa2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-5.0000000000000001E-3]
["CCC-",19,"CCC-",null,null,null,null,null,"Caa3",19,"Caa3",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.3299999999999995E-2]
["CC",20,"CC",null,null,null,null,null,"NR","--","--",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.9000000000000002E-2]
["C",21,"C",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-4.0000000000000001E-3]
["D",22,"D",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.5E-2]
["NR","  --","--",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.05]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.04]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.04]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"n/a"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7.0300000000000001E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.2500000000000001E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.33E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"n/a"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.3700000000000003E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.0700000000000002E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.5299999999999997E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.2499999999999998E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.05]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.03]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.33E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8.6699999999999999E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.05]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.67E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.06]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.04]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.4300000000000001E-2]

{"sheet":"Opco Cap Structure Data","index":37,"n_rows":71,"n_cols":7,"rows_kept":71,"cut":false,"hidden":false,"merged":[[0,2,0,5]]}
[null,null,"At Year-End 2019"]
["Operating Company",null,"Debt (a)","Preferred","Common Equity","Total","Source:\n10-K unless otherwise noted"]
["ALGONQUIN PWR. & UTIL."]
["Empire District Electric Co.",null,779.56806200000005,0,914.87190599999997,{"$f":"SUM(C4:E4)","v":1694.4399680000001},"FERC Form 1 (2019)"]
["Liberty Utilities (Granite State Elec.)",null,31.966525000000001,0,107.322593,{"$f":"SUM(C5:E5)","v":139.289118},"FERC Form 1 (2019)"]
["ALLETE"]
["ALLETE, Inc. (Minnesota Power)",null,1513.4051689999999,0,2231.6449680000001,{"$f":"SUM(C7:E7)","v":3745.0501370000002},"FERC Form 1 (2019)"]
["AMEREN CORP."]
["Ameren Illinois Co.",null,3575,62,4070,{"$f":"SUM(C9:E9)","v":7707},0]
["Union Electric Co.",null,4190,80,4269,{"$f":"SUM(C10:E10)","v":8539},0]
["AVANGRID"]
["Central Maine Pwr",null,1190,0.57130000000000003,1983.18245,{"$f":"SUM(C12:E12)","v":3173.7537499999999},"FERC Form 1 (2019)"]
["NY State E&G",null,1535.4839979999999,0,1471.5043390000001,{"$f":"SUM(C13:E13)","v":3006.9883369999998},"FERC Form 1 (2019)"]
["Rochester G&E",null,1051.9404079999999,0,1104.3462730000001,{"$f":"SUM(C14:E14)","v":2156.286681},"FERC Form 1 (2019)"]
["United Illuminating",null,866.96,0,1179.0427179999999,{"$f":"SUM(C15:E15)","v":2046.002718},"FERC Form 1 (2019)"]
["AVISTA CORP."]
["Avista Corp.",null,1871.258863,0,1934.2546400000001,{"$f":"SUM(C17:E17)","v":3805.5135030000001},"FERC Form 1 (2019)"]
["Alaska Electric Light & Power",null,74.305897000000002,0,110.71956900000001,{"$f":"SUM(C18:E18)","v":185.02546599999999},"FERC Form 1 (2019)"]
["BLACK HILLS CORP."]
["Black Hills Power",null,342.77289000000002,0,451.03680200000002,{"$f":"SUM(C20:E20)","v":793.80969200000004},"FERC Form 1 (2019)"]
["Cheyenne Light Fuel & Power",null,202,0,188.83557300000001,{"$f":"SUM(C21:E21)","v":390.83557300000001},"FERC Form 1 (2019)"]
["Black Hills/Colorado Electric Utility Co",null,150,0,405.240928,{"$f":"SUM(C22:E22)","v":555.24092799999994},"FERC Form 1 (2019)"]
["CMS ENERGY"]
["Consumers Energy Co.",null,7345,37,7700,{"$f":"SUM(C24:E24)","v":15082},0]
["DTE ENERGY CO."]
["DTE Electric Co.",null,7188,0,7195,{"$f":"SUM(C26:E26)","v":14383},0]
["EDISON INTERNATIONAL"]
["Southern California Edison Co.",null,15211,2245,15582,{"$f":"SUM(C28:E28)","v":33038},0]
["EMERA INC."]
["Emera Maine",null,398.53803299999998,0.3654,531.55704100000003,{"$f":"SUM(C30:E30)","v":930.46047399999998},"FERC Form 1 (2019)"]
["Tampa Electric Co.",null,2557.7042620000002,0,3163.7517499999999,{"$f":"SUM(C31:E31)","v":5721.4560120000006},"FERC Form 1 (2019)"]
["ENTERGY CORP."]
["Entergy Arkansas Inc.",null,3517.2080000000001,0,3125.9369999999999,{"$f":"SUM(C33:E33)","v":6643.1450000000004},0]
["Entergy Louisiana LLC",null,7303.6690000000008,0,6397.1180000000004,{"$f":"SUM(C34:E34)","v":13700.787},0]
["Entergy Mississippi Inc.",null,1614.1289999999999,0,1542.1510000000001,{"$f":"SUM(C35:E35)","v":3156.2799999999997},0]
["Entergy New Orleans Inc.",null,559.06799999999998,0,497.57900000000001,{"$f":"SUM(C36:E36)","v":1056.6469999999999},0]
["Entergy Texas Inc.",null,1922.9559999999999,35,1764.4069999999999,{"$f":"SUM(C37:E37)","v":3722.3629999999998},0]
["EXELON CORP."]
["Delmarva Power and Light",null,1567,0,1580,{"$f":"SUM(C39:E39)","v":3147},0]
["Baltimore Gas & Electric Co.",null,3270,0,3683,6953,0]
["Commonweath Edison Co.",null,8696,0,10677,19373,0]
["PECO Energy Co.",null,3589,0,4178,7767,0]
["Potomac Electric Power Co.",null,2864,0,2907,5771,0]
["Atlantic City Electric Co.",null,1327,0,1276,2603,0]
["FIRSTENERGY CORP."]
["Cleve. Elec. Illum./Ohio Ed./Toledo Ed.",null,2215.2873959999997,0,3295.9942780000001,{"$f":"SUM(C46:E46)","v":5511.2816739999998},"FERC Form 1 (2019)"]
["Jersey Central Power & Light Co.",null,1650.8118039999999,0,3562.3237319999998,5213.1355359999998,"FERC Form 1 (2019)"]
["Metropolitan Edison Co.",null,1048.977539,0,968.10457599999995,2017.0821149999999,"FERC Form 1 (2019)"]
["Monongahela Power Co.",null,1522.368469,0,1315.5579519999999,2837.9264210000001,"FERC Form 1 (2019)"]
["Pennsylvania Electric Co.",null,1298.4911179999999,0,1318.0979159999999,2616.5890339999996,"FERC Form 1 (2019)"]
["The Potomac Edison Co.",null,500,0,594.25016900000003,1094.2501689999999,"FERC Form 1 (2019)"]
["West Penn Power Co.",null,975,0,888.78666599999997,1863.786666,"FERC Form 1 (2019)"]
["Pennsylvania Power",null,200,0,190.57248999999999,390.57249000000002,"FERC Form 1 (2019)"]
["HAWAIIAN ELEC."]
["Hawaiian Electric Co.",null,1497.6669999999999,34.292999999999999,2047.3520000000001,{"$f":"SUM(C55:E55)","v":3579.3119999999999},0]
["IDACORP"]
["Idaho Power Co.",null,1836.6590000000001,0,2275.5590000000002,{"$f":"SUM(C57:E57)","v":4112.2180000000008},0]
["NORTHWESTERN CORP."]
["NorthWestern Corporation",null,2245.6369,0,2039.092609,{"$f":"SUM(C59:E59)","v":4284.7295089999998},"FERC Form 1 (2019)"]
["OGE ENERGY CORP."]
["Oklahoma G&E",null,3219.403953,0,3958.2331880000002,{"$f":"SUM(C61:E61)","v":7177.6371410000002},"FERC Form 1 (2019)"]
["OTTER TAIL CORP."]
["Otter Tail Power Co.",null,612,0,640.16631700000005,{"$f":"SUM(C63:E63)","v":1252.1663170000002},"FERC Form 1 (2019)"]
["PNM RESOURCES"]
["Public Service Company of New Mexico",null,1748.02,11.529,1512.431,{"$f":"SUM(C65:E65)","v":3271.98},0]
["Texas-New Mexico Power Co.",null,670.69100000000003,0,754.62699999999995,{"$f":"SUM(C66:E66)","v":1425.318},0]
["PUB SV ENTERPRISE GRP"]
["Pub Service Electric & Gas Co.",null,9827,0,11903,{"$f":"SUM(C68:E68)","v":21730},0]
["SEMPRA ENERGY"]
["San Diego Gas & Electric",null,6362,0,7100,{"$f":"SUM(C70:E70)","v":13462},0]
["Oncor Electric Delivery",null,7760.5447020000001,0,10137.396789,{"$f":"SUM(C71:E71)","v":17897.941491000001},"FERC Form 1 (2019)"]

{"sheet":"Beta","index":38,"n_rows":26,"n_cols":5,"rows_kept":26,"cut":false,"hidden":false,"merged":[]}
[" "," ",null,null,"(a)"]
[]
[null,"SYM","Company",null,"Beta"]
[1,"AQN","Algonquin Pwr & Util",null,0.5]
[{"$f":"A4+1","v":2},"ALE","ALLETE",null,0.65]
[3,"LNT","Alliant Energy",null,0.6]
[4,"AEE","Ameren Corp.",null,0.55000000000000004]
[5,"AGR","Avangrid, Inc.",null,0.4]
[6,"AVA","Avista Corp.",null,0.6]
[7,"BKH","Black Hills Corp.",null,0.7]
[8,"CMS","CMS Energy Corp.",null,0.5]
[9,"ED","Consolidated Edison",null,0.45]
[10,"DTE","DTE Energy Co.",null,0.55000000000000004]
[11,"DUK","Duke Energy Corp.",null,0.5]
[12,"ETR","Entergy Corp.",null,0.6]
[13,"ES","Eversource Energy",null,0.55000000000000004]
[14,"NWE","NorthWestern Corp.",null,0.6]
[15,"PEG","Pub Sv Enterprise Grp.",null,0.65]
[16,"SRE","Sempra Energy",null,0.7]
[17,"SO","Southern Company",null,0.5]
[18,"WEC","WEC Energy Group",null,0.5]
[19,"XEL","Xcel Energy Inc.",null,0.5]
[]
[null,null,null,null,{"$f":"AVERAGE(E4:E22)","v":0.55789473684210511}]
[]
["(b)","The Value Line Investment Survey (Nov. 15 & Dec. 13, 2019; Jan. 24, 2020)."]