{"text_format":"1","workbook":"xlsx","n_sheets":51,"sheets":["__snloffice","1.1 Recommended Cap Structure","1.2 Summary of CE Models","2.1 Proxy CapStr Summary","2.2 Capital Str. (Total Cap)","3.1 DCF Summary","4.1 RPM Summary","4.2 PRPM Results","4.3 Risk Premium Summary","4.4 Moody's Bond Yields","4.5 Bond Ratings","4.6 MOODY_S&P numbericl","4.7 ERP Determination","4.8-9 Beta Adjusted ERP","4.8-9 Beta Adjusted ERP (2)","4.12 S&P RPM Study Returns","5.1 CAPM","5.2 CAPM Notes","6.2 Comp Earnings Criteria","6.3 Proxy Group Equivalent","7.1 CEM Summary","7.2 CEM DCF","7.3 CEM RPM Summary","7.4 CEM RPM Bond Ratings","7.5 CEM Beta Adjusted RP","7.6 CEM CAPM Backup","7.7 CEM CAPM Backup NO PRPM","8.1 Risk Adjustment","8.2 Market Cap","Input","Market Data","Proxy Data Lookup","Proxy Price Data","Proxy Prices","CEM Data Lookup","CEM Price Data","CEM PricesDivs","MRP WP1","MRP WP2","MRP WP3","ERP WP1","ERP WP 2","MRP ERP WP","PRPM WP1","3. AWR","3. AWK","3. CWT","3. WTRG","3. MSEX","3. SJW","3. YORW"],"not_rendered":{"charts":17,"images":0,"macros":1,"external_links":73,"defined_names":10478,"comments":0,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"__snloffice","index":0,"n_rows":1,"n_cols":1,"rows_kept":1,"cut":false,"hidden":true,"merged":[]}
["允䅁䉁䅉䅁䍁䅁䅁䅁䩁䅁䅁杄䅁䑁䅉䅍硁䑁䅧兕硁䅁䅁兂䅁䅁䄴䅁祁䑁䅁免㑁䙁䅅杍䅁䅁䅣䅁佁䅁䅁杍睁䑁䅅䅏剂䑁䅍䅁䥁䅁䅁杄䅁䑁䅉䅍硁䑁䅧兕ぁ䅁䅁䅁䅁䅁䅷䅁祁䑁䅁免㕁䙁䅫䅁乁䅁䅁李䅁䕁䅅杤湂䍁䅁睒桂䡁䅍䅉䑂䡁䅕督あ䝁䄸兢求䡁䅉督杁䍁䅧兙橂䡁䅑兤桂䝁䅷克䅁䅁䅑䅁捁䅁䅁睑療䝁䄰䅣桂䝁䄴入杁䕁䄴兙瑂䝁䅕䅉䅁䉁䅅䅁歁䅁䅁兓畂䡁䅍䅤灂䡁䅑兤あ䝁䅫睢畂䍁䅁杔桂䝁䄰党杁䅁䅁权䅁䥁䄴䅁偂䡁䅁䅤灂䝁䄸杢穂䑁䅯睑ㅂ䡁䅉杣㥁䙁䅉党睂䝁䄸杣あ䝁䅕䅚杁䝁䅍兤祂䡁䅉党畂䝁䅍入獁䕁䄰兙湂䑁䄰兔䩂䡁䅍䅤桂䝁䄴䅚桂䡁䅉䅚獁䕁䅍睢畂䡁䅙兔求䡁䅑䅡療䝁䅑児乂䕁䅫杣求䝁䅍睢瑂䝁䄰党畂䝁䅑党歂䅁䅁杁䅁䍁䅧䅁偂䡁䅉兡湂䝁䅫杢桂䝁䅷䅢㕂䍁䅁杕求䡁䅁睢祂䡁䅑党歂䅁䅁允䅁䑁䅷䅁兂䡁䅉党浂䝁䅕杣祂䝁䅕䅚杁䙁䅍䅤療䝁䅍睡杁䕁䅫督穂䡁䅕党歂䍁䅁䅋歁䑁䅁䅍睁䍁䅫䅁偁䅁䅁杕䅁䙁䅉党睂䝁䄸杣あ䝁䅕䅚杁䕁䄴党あ䍁䅁睔睂䝁䅕杣桂䡁䅑兡畂䝁䅣䅉䩂䝁䄴睙療䝁䄰党杁䍁䅧杕求䡁䅁睢祂䡁䅑党歂䍁䅫䅁䑁䅁䅁杋䅁䙁䅍杔䵂䍁䅁兓畂䡁䅍䅤灂䡁䅑兤あ䝁䅫睢畂䍁䅁睓求䡁䅫䅉䅁䅁䅳䅁㑁䅁䅁䅖療䡁䅑兙獂䍁䅁䅔療䝁䄴睚瑁䡁䅑党祂䝁䄰䅉䕂䝁䅕杙あ䍁䅁䅋歁䑁䅁䅍睁䍁䅫䅁允䅁䅁村䅁䙁䅑睢あ䝁䅅䅢杁䙁䅁杣療䡁䅁杣灂䝁䅕䅤桂䡁䅉入杁䕁䅍兙睂䝁䅫䅤桂䝁䅷䅉潁䍁䅑䅍睁䑁䅁克䅁䅁䄴䅁祁䅁䅁䅖療䡁䅑兙獂䍁䅁杕求䡁䅙党畂䡁䅕党杁䍁䅧杕求䡁䅁睢祂䡁䅑党歂䍁䅫䅁䝁䅁䅁䅐䅁䙁䅕䅢あ䝁䅫兢桂䡁䅑党杁䙁䅁兙祂䝁䅕杢あ䍁䅁睑療䝁䄰䅣桂䝁䄴入杁䕁䄴兙瑂䝁䅕䅉䅁䅁䅷䅁䅁䅁䅁"]

{"sheet":"1.1 Recommended Cap Structure","index":1,"n_rows":16,"n_cols":8,"rows_kept":16,"cut":false,"hidden":false,"merged":[[16,1,16,5],[14,1,14,5],[15,1,15,5],[0,0,0,7],[1,0,1,7],[2,0,2,7]]}
[{"$f":"Input!G28","v":"Water Service Corporation of Kentucky"}]
["Recommended Capital Structure and Cost Rates"]
["for Ratemaking Purposes"]
[]
[null,"Type Of Capital",null,"Ratios (1)",null,"Cost Rate",null,"Weighted Cost Rate"]
[]
[null,"Long-Term Debt",null,0.50290000000000001,null,{"$f":"Input!F16","v":4.7100000000000003E-2},"(1)",{"$f":"ROUND(F7*D7,4)","v":2.3699999999999999E-2}]
[null,"Common Equity",null,0.49709999999999999,null,{"$f":"'1.2 Summary of CE Models'!E21","v":0.106},"(2)",{"$f":"ROUND(F8*D8,4)","v":5.2699999999999997E-2}]
[]
[null,"Total",null,{"$f":"SUM(D7:D8)","v":1},null,null,null,{"$f":"SUM(H7:H8)","v":7.6399999999999996E-2}]
[]
[]
["Notes:"]
[]
["(1)","Company-provided."]
["(2)","From page 2 of this Schedule."]

{"sheet":"1.2 Summary of CE Models","index":2,"n_rows":28,"n_cols":13,"rows_kept":28,"cut":false,"hidden":false,"merged":[[23,12,24,14],[20,7,20,8],[20,4,20,6],[27,2,27,6]]}
[{"$f":"Input!G28","v":"Water Service Corporation of Kentucky"}]
["Brief Summary of Common Equity Cost Rate"]
[]
[null,null,null,null,null,null,null,null,null,null,null,"EX PRPM"]
["Line No.",null,"Principal Methods",null,{"$f":"Input!I31","v":"Proxy Group of Seven Water Companies"},null,{"$f":"Input!I31&\" ex PRPM\"","v":"Proxy Group of Seven Water Companies ex PRPM"},null,"before adj",null,null,"before adj"]
[null,null,null,null,null,null,null,null,"average","median",null,"average","median"]
["1.",null,"Discounted Cash Flow Model (DCF) (1)",null,{"$f":"IFERROR('3.1 DCF Summary'!V22,\"NA\")/100","v":9.6300000000000011E-2},null,{"$f":"IFERROR('3.1 DCF Summary'!V22,\"NA\")/100","v":9.6300000000000011E-2},null,{"$f":"AVERAGE(E7:E13)","v":{"$error":"#VALUE!"}},{"$f":"MEDIAN(E7:E13)","v":{"$error":"#VALUE!"}},null,{"$f":"AVERAGE(G7:G13)","v":{"$error":"#VALUE!"}},{"$f":"MEDIAN(G7:G13)","v":{"$error":"#VALUE!"}}]
[]
["2.",null,"Risk Premium Model (RPM) (2)",null,{"$f":"IFERROR('4.1 RPM Summary'!D10,\"NA\")/100","v":0.13059999999999999},null,{"$f":"'4.1 RPM Summary'!G10/100","v":{"$error":"#VALUE!"}},null,"min","max",null,"min","max"]
[null,null,null,null,null,null,null,null,{"$f":"MIN(E7:E13)","v":{"$error":"#VALUE!"}},{"$f":"MAX(E7:E13)","v":{"$error":"#VALUE!"}},null,{"$f":"MIN(G7:G13)","v":{"$error":"#VALUE!"}},{"$f":"MAX(G7:G13)","v":{"$error":"#VALUE!"}}]
["3.",null,"Capital Asset Pricing Model (CAPM) (3)",null,{"$f":"IFERROR('5.1 CAPM'!V21,\"NA\")/100","v":0.1152},null,{"$f":"'5.1 CAPM'!V41/100","v":0.1166}]
[]
["4.",null,"Market Models Applied to Comparable Risk, Non-Price Regulated Companies (4)",null,{"$f":"IFERROR('7.1 CEM Summary'!F19,\"NA\")/100","v":{"$error":"#VALUE!"}},null,{"$f":"'7.1 CEM Summary'!I19/100","v":{"$error":"#VALUE!"}}]
[]
["5.",null,"Indicated Common Equity Cost Rate before Adjustment for Unique Risk",null,"9.63% - 11.72%",null,"9.63% - 11.66%"]
[]
["6.",null,"Size Risk Adjustment (5)",null,0.01,null,0.01]
[]
["7.",null,"Indicated Common Equity Cost Rate after Adjustment",null,"10.63% - 12.72%",null,"10.63% - 12.66%"]
[]
["8.",null,"Recommended Common Equity Cost Rate",null,0.106]
[]
[" Notes:  "]
[null,"(1)","From page 1 of Schedule DWD-3."]
[null,"(2)","From page 1 of Schedule DWD-4."]
[null,"(3)","From page 1 of Schedule DWD-5."]
[null,"(4)","From page 1 of Schedule DWD-7."]
[null,"(5)","Size risk adjustment to reflect Water Service Kentucky's smaller size compared to the Utility Proxy Group as detailed in Mr. D'Ascendis' Direct Testimony."]

{"sheet":"2.1 Proxy CapStr Summary","index":3,"n_rows":53,"n_cols":14,"rows_kept":53,"cut":false,"hidden":false,"merged":[[0,0,0,13],[1,0,1,13],[2,0,2,13],[17,12,17,13],[51,1,51,13],[53,1,53,13],[18,12,18,13],[47,1,47,13],[48,1,48,13],[49,1,49,13],[50,1,50,13]]}
["Proxy Group of Seven Water Companies"]
["CAPITALIZATION AND FINANCIAL STATISTICS  (1)"]
["2017 - 2021, Inclusive"]
[]
[]
[null,null,2021,null,2020,null,2019,null,2018,null,2017]
[null,null,"(MILLIONS OF DOLLARS)",null,null,null,null,null,null,null,null," "," "]
["Capitalization Statistics"]
[]
["Amount of Capital Employed"]
["Total Permanent Capital",null,{"$f":"ROUND(AVERAGE('3. AWR:3. YORW'!S17),3)","v":5096.9549999999999},null,{"$f":"ROUND(AVERAGE('3. AWR:3. YORW'!U17),3)","v":4622.6459999999997},null,{"$f":"ROUND(AVERAGE('3. AWR:3. YORW'!W17),3)","v":3885.0410000000002},null,{"$f":"ROUND(AVERAGE('3. AWR:3. YORW'!Y17),3)","v":3208.636},null,{"$f":"ROUND(AVERAGE('3. AWR:3. YORW'!AA17),3)","v":2837.6570000000002}]
["Short-Term Debt",null,{"$f":"ROUND(AVERAGE('3. AWR:3. YORW'!S18),3)","v":133.499},null,{"$f":"ROUND(AVERAGE('3. AWR:3. YORW'!U18),3)","v":291.642},null,{"$f":"ROUND(AVERAGE('3. AWR:3. YORW'!W18),3)","v":189.86199999999999},null,{"$f":"ROUND(AVERAGE('3. AWR:3. YORW'!Y18),3)","v":184.221},null,{"$f":"ROUND(AVERAGE('3. AWR:3. YORW'!AA18),3)","v":185.25}]
["Total Capital Employed",null,{"$f":"SUM(C11:C12)","v":5230.4539999999997},null,{"$f":"SUM(E11:E12)","v":4914.2879999999996},null,{"$f":"SUM(G11:G12)","v":4074.9030000000002},null,{"$f":"SUM(I11:I12)","v":3392.857},null,{"$f":"SUM(K11:K12)","v":3022.9070000000002}]
[]
["Indicated Average Capital Cost Rates  (2)"]
["Total Debt",null,{"$f":"ROUND(AVERAGE('3. AWR:3. YORW'!S22),3)","v":3.5470000000000002},"%",{"$f":"ROUND(AVERAGE('3. AWR:3. YORW'!U22),3)","v":3.8359999999999999},"%",{"$f":"ROUND(AVERAGE('3. AWR:3. YORW'!W22),3)","v":4.1790000000000003},"%",{"$f":"ROUND(AVERAGE('3. AWR:3. YORW'!Y22),3)","v":4.75},"%",{"$f":"ROUND(AVERAGE('3. AWR:3. YORW'!AA22),3)","v":4.8289999999999997},"%"]
["Preferred Stock",null,{"$f":"ROUND(AVERAGE('3. AWR:3. YORW'!S23),3)","v":5.76},"%",{"$f":"ROUND(AVERAGE('3. AWR:3. YORW'!U23),3)","v":5.76},"%",{"$f":"ROUND(AVERAGE('3. AWR:3. YORW'!W23),3)","v":5.84},"%",{"$f":"ROUND(AVERAGE('3. AWR:3. YORW'!Y23),3)","v":5.92},"%",{"$f":"ROUND(AVERAGE('3. AWR:3. YORW'!AA23),3)","v":5.91},"%"]
[null,null,null,null,null,null,null,null,null,null,null,null,"5 YEAR"]
["Capital Structure Ratios",null,null,null,null,null,null,null,null,null,null,null,"AVERAGE"]
["Based on Total Permanent Capital:"]
["Long-Term Debt",null,{"$f":"ROUND(AVERAGE('3. AWR:3. YORW'!S27),2)","v":50.01},"%",{"$f":"ROUND(AVERAGE('3. AWR:3. YORW'!U27),2)","v":50.26},"%",{"$f":"ROUND(AVERAGE('3. AWR:3. YORW'!W27),2)","v":47.11},"%",{"$f":"ROUND(AVERAGE('3. AWR:3. YORW'!Y27),2)","v":45.15},"%",{"$f":"ROUND(AVERAGE('3. AWR:3. YORW'!AA27),2)","v":45.58},"%",{"$f":"ROUND(AVERAGE(C21:K21),2)","v":47.62},"%"]
["Preferred Stock",null,{"$f":"ROUND(AVERAGE('3. AWR:3. YORW'!S28),2)","v":0.05},null,{"$f":"ROUND(AVERAGE('3. AWR:3. YORW'!U28),2)","v":0.05},null,{"$f":"ROUND(AVERAGE('3. AWR:3. YORW'!W28),2)","v":0.06},null,{"$f":"ROUND(AVERAGE('3. AWR:3. YORW'!Y28),2)","v":0.09},null,{"$f":"ROUND(AVERAGE('3. AWR:3. YORW'!AA28),2)","v":0.1},null,{"$f":"ROUND(AVERAGE(C22:K22),2)","v":7.0000000000000007E-2}]
["Common Equity",null,{"$f":"ROUND(AVERAGE('3. AWR:3. YORW'!S29),2)","v":49.94},null,{"$f":"ROUND(AVERAGE('3. AWR:3. YORW'!U29),2)","v":49.69},null,{"$f":"ROUND(AVERAGE('3. AWR:3. YORW'!W29),2)","v":52.83},null,{"$f":"ROUND(AVERAGE('3. AWR:3. YORW'!Y29),2)","v":54.76},null,{"$f":"ROUND(AVERAGE('3. AWR:3. YORW'!AA29),2)+0.01","v":54.32},null,{"$f":"ROUND(AVERAGE(C23:K23),2)","v":52.31}]
["Total",null,{"$f":"ROUND(SUM(C21:C23),2)","v":100},"%",{"$f":"ROUND(SUM(E21:E23),2)","v":100},"%",{"$f":"ROUND(SUM(G21:G23),2)","v":100},"%",{"$f":"ROUND(SUM(I21:I23),2)","v":100},"%",{"$f":"ROUND(SUM(K21:K23),2)","v":100},"%",{"$f":"ROUND(SUM(M21:M23),2)","v":100},"%"]
[]
["Based on Total Capital:"]
["Total Debt, Including Short-Term Debt",null,{"$f":"ROUND(AVERAGE('3. AWR:3. YORW'!S33),2)","v":51.86},"%",{"$f":"ROUND(AVERAGE('3. AWR:3. YORW'!U33),2)","v":53.47},"%",{"$f":"ROUND(AVERAGE('3. AWR:3. YORW'!W33),2)","v":50.55},"%",{"$f":"ROUND(AVERAGE('3. AWR:3. YORW'!Y33),2)","v":48.37},"%",{"$f":"ROUND(AVERAGE('3. AWR:3. YORW'!AA33),2)","v":48.93},"%",{"$f":"ROUND(AVERAGE(C27:K27),2)","v":50.64},"%"]
["Preferred Stock",null,{"$f":"ROUND(AVERAGE('3. AWR:3. YORW'!S34),2)-0.01","v":0.03},null,{"$f":"ROUND(AVERAGE('3. AWR:3. YORW'!U34),2)","v":0.05},null,{"$f":"ROUND(AVERAGE('3. AWR:3. YORW'!W34),2)","v":0.06},null,{"$f":"ROUND(AVERAGE('3. AWR:3. YORW'!Y34),2)","v":0.08},null,{"$f":"ROUND(AVERAGE('3. AWR:3. YORW'!AA34),2)","v":0.09},null,{"$f":"ROUND(AVERAGE(C28:K28),2)","v":0.06}]
["Common Equity",null,{"$f":"ROUND(AVERAGE('3. AWR:3. YORW'!S35),2)","v":48.1},null,{"$f":"ROUND(AVERAGE('3. AWR:3. YORW'!U35),2)","v":46.48},null,{"$f":"ROUND(AVERAGE('3. AWR:3. YORW'!W35),2)","v":49.39},null,{"$f":"ROUND(AVERAGE('3. AWR:3. YORW'!Y35),2)+0.01","v":51.55},null,{"$f":"ROUND(AVERAGE('3. AWR:3. YORW'!AA35),2)","v":50.98},null,{"$f":"ROUND(AVERAGE(C29:K29),2)","v":49.3}]
["Total",null,{"$f":"ROUND(SUM(C27:C29),1)","v":100},"%",{"$f":"ROUND(SUM(E27:E29),2)","v":100},"%",{"$f":"ROUND(SUM(G27:G29),2)","v":100},"%",{"$f":"ROUND(SUM(I27:I29),2)","v":100},"%",{"$f":"ROUND(SUM(K27:K29),2)","v":100},"%",{"$f":"ROUND(SUM(M27:M29),2)","v":100},"%"]
[]
["Financial Statistics"]
[]
["Financial Ratios - Market Based"]
["Earnings / Price Ratio",null,{"$f":"ROUND(AVERAGE('3. AWR:3. YORW'!S43),3)","v":3.1360000000000001},"%",{"$f":"ROUND(AVERAGE('3. AWR:3. YORW'!U43),3)","v":3.2},"%",{"$f":"ROUND(AVERAGE('3. AWR:3. YORW'!W43),3)","v":2.6709999999999998},"%",{"$f":"ROUND(AVERAGE('3. AWR:3. YORW'!Y43),3)","v":3.3290000000000002},"%",{"$f":"ROUND(AVERAGE('3. AWR:3. YORW'!AA43),3)","v":3.6469999999999998},"%",{"$f":"ROUND(AVERAGE(C35:K35),2)","v":3.2},"%"]
["Market / Average Book Ratio",null,{"$f":"ROUND(AVERAGE('3. AWR:3. YORW'!S44),3)","v":361.91399999999999},null,{"$f":"ROUND(AVERAGE('3. AWR:3. YORW'!U44),3)","v":328.25099999999998},null,{"$f":"ROUND(AVERAGE('3. AWR:3. YORW'!W44),3)","v":340.26},null,{"$f":"ROUND(AVERAGE('3. AWR:3. YORW'!Y44),3)","v":308.45600000000002},null,{"$f":"ROUND(AVERAGE('3. AWR:3. YORW'!AA44),3)","v":310.74700000000001},null,{"$f":"ROUND(AVERAGE(C36:K36),2)","v":329.93}]
["Dividend Yield",null,{"$f":"ROUND(AVERAGE('3. AWR:3. YORW'!S45),3)","v":1.659},null,{"$f":"ROUND(AVERAGE('3. AWR:3. YORW'!U45),3)","v":1.8129999999999999},null,{"$f":"ROUND(AVERAGE('3. AWR:3. YORW'!W45),3)","v":1.7729999999999999},null,{"$f":"ROUND(AVERAGE('3. AWR:3. YORW'!Y45),3)","v":1.996},null,{"$f":"ROUND(AVERAGE('3. AWR:3. YORW'!AA45),3)","v":1.99},null,{"$f":"ROUND(AVERAGE(C37:K37),2)","v":1.85}]
["Dividend Payout Ratio",null,{"$f":"ROUND(AVERAGE('3. AWR:3. YORW'!S46),3)","v":53.256},null,{"$f":"ROUND(AVERAGE('3. AWR:3. YORW'!U46),3)","v":56.811},null,{"$f":"ROUND(AVERAGE('3. AWR:3. YORW'!W46),3)","v":72.343999999999994},null,{"$f":"ROUND(AVERAGE('3. AWR:3. YORW'!Y46),3)","v":60.084000000000003},null,{"$f":"ROUND(AVERAGE('3. AWR:3. YORW'!AA46),3)","v":55.796999999999997},null,{"$f":"ROUND(AVERAGE(C38:K38),2)","v":59.66}]
[]
["Rate of Return on Average Book Common Equity",null,{"$f":"ROUND(AVERAGE('3. AWR:3. YORW'!S48),3)","v":11.26},"%",{"$f":"ROUND(AVERAGE('3. AWR:3. YORW'!U48),3)","v":10.489000000000001},"%",{"$f":"ROUND(AVERAGE('3. AWR:3. YORW'!W48),3)","v":9.484},"%",{"$f":"ROUND(AVERAGE('3. AWR:3. YORW'!Y48),3)","v":10.121},"%",{"$f":"ROUND(AVERAGE('3. AWR:3. YORW'!AA48),3)","v":11.308999999999999},"%",{"$f":"ROUND(AVERAGE(C40:K40),2)","v":10.53},"%"]
[]
["Total Debt / EBITDA (3)",null,{"$f":"ROUND(AVERAGE('3. AWR:3. YORW'!S50),3)","v":4.95},"x",{"$f":"ROUND(AVERAGE('3. AWR:3. YORW'!U50),3)","v":5.3330000000000002},"x",{"$f":"ROUND(AVERAGE('3. AWR:3. YORW'!W50),3)","v":5.5709999999999997},"x",{"$f":"ROUND(AVERAGE('3. AWR:3. YORW'!Y50),3)","v":4.22},"x",{"$f":"ROUND(AVERAGE('3. AWR:3. YORW'!AA50),3)","v":3.4209999999999998},"x",{"$f":"ROUND(AVERAGE(C42:K42),2)","v":4.7},"x"]
[]
["Funds from Operations / Total Debt (4)",null,{"$f":"ROUND(AVERAGE('3. AWR:3. YORW'!S52),3)","v":11.664},"%",{"$f":"ROUND(AVERAGE('3. AWR:3. YORW'!U52),3)","v":12.106},"%",{"$f":"ROUND(AVERAGE('3. AWR:3. YORW'!W52),3)","v":14.516},"%",{"$f":"ROUND(AVERAGE('3. AWR:3. YORW'!Y52),3)","v":21.373999999999999},"%",{"$f":"ROUND(AVERAGE('3. AWR:3. YORW'!AA52),3)","v":22.866},"%",{"$f":"ROUND(AVERAGE(C44:K44),2)","v":16.510000000000002},"%"]
[]
["Total Debt / Total Capital",null,{"$f":"C27","v":51.86},"%",{"$f":"E27","v":53.47},"%",{"$f":"G27","v":50.55},"%",{"$f":"I27","v":48.37},"%",{"$f":"K27","v":48.93},"%",{"$f":"ROUND(AVERAGE(C46:K46),2)","v":50.64},"%"]
[]
["Notes:"]
["(1)","All capitalization and financial statistics for the group are the arithmetic average of the achieved results for each individual company in the group, and are based upon financial statements as originally reported in each year.  "]
["(2)","Computed by relating actual total debt interest or preferred stock dividends booked to average of beginning and ending total debt or preferred stock reported to be outstanding.  "]
["(3)","Total debt relative to EBITDA (Earnings before Interest, Income Taxes, Depreciation and Amortization)."]
["(4)","Funds from operations (sum of net income, depreciation, amortization, net deferred income tax and investment tax credits, less total AFUDC) plus interest charges as a percentage of total debt."]
["Source of Information:","Company Annual Forms 10-K"]

{"sheet":"2.2 Capital Str. (Total Cap)","index":4,"n_rows":57,"n_cols":18,"rows_kept":57,"cut":false,"hidden":false,"merged":[]}
[null,"Capital Structure Based upon Total Permanent Capital for the"]
[null,"Proxy Group of Seven Water Companies"]
[null,{"$f":"'2.1 Proxy CapStr Summary'!A3","v":"2017 - 2021, Inclusive"}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"5 YEAR",null,null,null,{"$f":"MIN(D11,D17,D23,D29,D35,D41,D47)","v":40.31}]
[null,null,null,2021,null,{"$f":"D6-1","v":2020},null,{"$f":"F6-1","v":2019},null,{"$f":"H6-1","v":2018},null,{"$f":"J6-1","v":2017},null,"AVERAGE",null,null,null,{"$f":"MAX(D11,D17,D23,D29,D35,D41,D47)","v":62.44}]
[]
[{"$f":"Input!A2","v":"AWR"},{"$f":"VLOOKUP($A8,'Proxy Data Lookup'!$A:$B,2,FALSE)","v":"American States Water Company"}]
[null,"Long-Term Debt",null,{"$f":"ROUND('3. AWR'!C$12/'3. AWR'!C$50*100,2)","v":37.56},"%",{"$f":"ROUND('3. AWR'!E$12/'3. AWR'!E$50*100,2)","v":40.72},"%",{"$f":"ROUND('3. AWR'!G$12/'3. AWR'!G$50*100,2)","v":31.87},"%",{"$f":"ROUND('3. AWR'!I$12/'3. AWR'!I$50*100,2)","v":36.54},"%",{"$f":"ROUND('3. AWR'!K$12/'3. AWR'!K$50*100,2)","v":37.75},"%",{"$f":"ROUND(AVERAGE(D9:L9),2)","v":36.89},"%"]
[null,"Preferred Stock",null,{"$f":"ROUND(('3. AWR'!C$13+'3. AWR'!C$17)/'3. AWR'!C$56*100,2)","v":0},null,{"$f":"ROUND(('3. AWR'!E$13+'3. AWR'!E$17)/'3. AWR'!E$56*100,2)","v":0},null,{"$f":"ROUND(('3. AWR'!G$13+'3. AWR'!G$17)/'3. AWR'!G$56*100,2)","v":0},null,{"$f":"ROUND(('3. AWR'!I$13+'3. AWR'!I$17)/'3. AWR'!I$56*100,2)","v":0},null,{"$f":"ROUND(('3. AWR'!K$13+'3. AWR'!K$17)/'3. AWR'!K$56*100,2)","v":0},null,{"$f":"ROUND(AVERAGE(D10:L10),2)","v":0}]
[null,"Common Equity",null,{"$f":"ROUND('3. AWR'!C$16/'3. AWR'!C$50*100,2)","v":62.44},null,{"$f":"ROUND('3. AWR'!E$16/'3. AWR'!E$50*100,2)","v":59.28},null,{"$f":"ROUND('3. AWR'!G$16/'3. AWR'!G$50*100,2)+0.01","v":68.14},null,{"$f":"ROUND('3. AWR'!I$16/'3. AWR'!I$50*100,2)","v":63.46},null,{"$f":"ROUND('3. AWR'!K$16/'3. AWR'!K$50*100,2)","v":62.25},null,63.11]
[null,"     Total Capital",null,{"$f":"ROUND(SUM(D9:D11), 2)","v":100},"%",{"$f":"ROUND(SUM(F9:F11), 2)","v":100},"%",{"$f":"ROUND(SUM(H9:H11), 1)","v":100},"%",{"$f":"SUM(J9:J11)","v":100},"%",{"$f":"SUM(L9:L11)","v":100},"%",{"$f":"ROUND(SUM(N9:N11),2)","v":100},"%"]
[]
[{"$f":"Input!A3","v":"AWK"},{"$f":"VLOOKUP($A14,'Proxy Data Lookup'!$A:$B,2,FALSE)","v":"American Water Works Company, Inc."}]
[null,"Long-Term Debt",null,{"$f":"ROUND('3. AWK'!C$12/'3. AWK'!C$50*100,2)","v":58.75},"%",{"$f":"ROUND('3. AWK'!E$12/'3. AWK'!E$50*100,2)","v":59.93},"%",{"$f":"ROUND('3. AWK'!G$12/'3. AWK'!G$50*100,2)","v":58.59},"%",{"$f":"ROUND('3. AWK'!I$12/'3. AWK'!I$50*100,2)","v":56.55},"%",{"$f":"ROUND('3. AWK'!K$12/'3. AWK'!K$50*100,2)+0.01","v":55.82},"%",{"$f":"ROUND(AVERAGE(D15:L15),2)","v":57.93},"%"]
[null,"Preferred Stock",null,{"$f":"ROUND(('3. AWK'!C$13+'3. AWK'!C$17)/'3. AWK'!C$56*100,2)","v":0.02},null,{"$f":"ROUND(('3. AWK'!E$13+'3. AWK'!E$17)/'3. AWK'!E$56*100,2)","v":0.02},null,{"$f":"ROUND(('3. AWK'!G$13+'3. AWK'!G$17)/'3. AWK'!G$56*100,2)","v":0.03},null,{"$f":"ROUND(('3. AWK'!I$13+'3. AWK'!I$17)/'3. AWK'!I$56*100,2)","v":0.05},null,{"$f":"ROUND(('3. AWK'!K$13+'3. AWK'!K$17)/'3. AWK'!K$56*100,2)","v":0.06},null,{"$f":"ROUND(AVERAGE(D16:L16),2)-0.01","v":0.03}]
[null,"Common Equity",null,{"$f":"ROUND('3. AWK'!C$16/'3. AWK'!C$50*100,2)","v":41.23},null,{"$f":"ROUND('3. AWK'!E$16/'3. AWK'!E$50*100,2)","v":40.049999999999997},null,{"$f":"ROUND('3. AWK'!G$16/'3. AWK'!G$50*100,2)","v":41.38},null,{"$f":"ROUND('3. AWK'!I$16/'3. AWK'!I$50*100,2)","v":43.4},null,{"$f":"ROUND('3. AWK'!K$16/'3. AWK'!K$50*100,2)","v":44.12},null,{"$f":"ROUND(AVERAGE(D17:L17),2)","v":42.04}]
[null,"     Total Capital",null,{"$f":"SUM(D15:D17)","v":100},"%",{"$f":"SUM(F15:F17)","v":100},"%",{"$f":"SUM(H15:H17)","v":100},"%",{"$f":"SUM(J15:J17)","v":100},"%",{"$f":"ROUND(SUM(L15:L17),2)","v":100},"%",{"$f":"ROUND(SUM(N15:N17),2)","v":100},"%"]
[]
[{"$f":"Input!A4","v":"CWT"},{"$f":"VLOOKUP($A20,'Proxy Data Lookup'!$A:$B,2,FALSE)","v":"California Water Service Group"}]
[null,"Long-Term Debt",null,{"$f":"ROUND('3. CWT'!C$12/'3. CWT'!C$50*100,2)-0","v":47.28},"%",{"$f":"ROUND('3. CWT'!E$12/'3. CWT'!E$50*100,2)","v":46.04},"%",{"$f":"ROUND('3. CWT'!G$12/'3. CWT'!G$50*100,2)","v":50.9},"%",{"$f":"ROUND('3. CWT'!I$12/'3. CWT'!I$50*100,2)","v":52.74},"%",{"$f":"ROUND('3. CWT'!K$12/'3. CWT'!K$50*100,2)","v":43.4},"%",{"$f":"ROUND(AVERAGE(D21:L21),2)","v":48.07},"%"]
[null,"Preferred Stock",null,{"$f":"ROUND(('3. CWT'!C$13+'3. CWT'!C$17)/'3. CWT'!C$56*100,2)","v":0},null,{"$f":"ROUND(('3. CWT'!E$13+'3. CWT'!E$17)/'3. CWT'!E$56*100,2)","v":0},null,{"$f":"ROUND(('3. CWT'!G$13+'3. CWT'!G$17)/'3. CWT'!G$56*100,2)","v":0},null,{"$f":"ROUND(('3. CWT'!I$13+'3. CWT'!I$17)/'3. CWT'!I$56*100,2)","v":0},null,{"$f":"ROUND(('3. CWT'!K$13+'3. CWT'!K$17)/'3. CWT'!K$56*100,2)","v":0},null,{"$f":"ROUND(AVERAGE(D22:L22),2)","v":0}]
[null,"Common Equity",null,{"$f":"ROUND('3. CWT'!C$16/'3. CWT'!C$50*100,2)","v":52.72},null,{"$f":"ROUND('3. CWT'!E$16/'3. CWT'!E$50*100,2)","v":53.96},null,{"$f":"ROUND('3. CWT'!G$16/'3. CWT'!G$50*100,2)","v":49.1},null,{"$f":"ROUND('3. CWT'!I$16/'3. CWT'!I$50*100,2)","v":47.26},null,{"$f":"ROUND('3. CWT'!K$16/'3. CWT'!K$50*100,2)","v":56.6},null,51.93]
[null,"     Total Capital",null,{"$f":"ROUND(SUM(D21:D23),2)","v":100},"%",{"$f":"ROUND(SUM(F21:F23),2)","v":100},"%",{"$f":"ROUND(SUM(H21:H23),2)","v":100},"%",{"$f":"ROUND(SUM(J21:J23),2)","v":100},"%",{"$f":"ROUND(SUM(L21:L23),2)","v":100},"%",{"$f":"ROUND(SUM(N21:N23),2)","v":100},"%"]
[]
[{"$f":"Input!A5","v":"WTRG"},{"$f":"VLOOKUP($A26,'Proxy Data Lookup'!$A:$B,2,FALSE)","v":"Essential Utilities Inc.        "}]
[null,"Long-Term Debt",null,{"$f":"ROUND('3. WTRG'!C$12/'3. WTRG'!C$50*100,2)","v":53.28},"%",{"$f":"ROUND('3. WTRG'!E$12/'3. WTRG'!E$50*100,2)","v":54.42},"%",{"$f":"ROUND('3. WTRG'!G$12/'3. WTRG'!G$50*100,2)","v":44.23},"%",{"$f":"ROUND('3. WTRG'!I$12/'3. WTRG'!I$50*100,2)","v":56.06},"%",{"$f":"ROUND('3. WTRG'!K$12/'3. WTRG'!K$50*100,2)-0","v":52.26},"%",{"$f":"ROUND(AVERAGE(D27:L27),2)","v":52.05},"%"]
[null,"Preferred Stock",null,{"$f":"ROUND(('3. WTRG'!C$13+'3. WTRG'!C$17)/'3. WTRG'!C$56*100,2)","v":0},null,{"$f":"ROUND(('3. WTRG'!E$13+'3. WTRG'!E$17)/'3. WTRG'!E$56*100,2)","v":0},null,{"$f":"ROUND(('3. WTRG'!G$13+'3. WTRG'!G$17)/'3. WTRG'!G$56*100,2)","v":0},null,{"$f":"ROUND(('3. WTRG'!I$13+'3. WTRG'!I$17)/'3. WTRG'!I$56*100,2)","v":0},null,{"$f":"ROUND(('3. WTRG'!K$13+'3. WTRG'!K$17)/'3. WTRG'!K$56*100,2)","v":0},null,{"$f":"ROUND(AVERAGE(D28:L28),2)","v":0}]
[null,"Common Equity",null,{"$f":"ROUND('3. WTRG'!C$16/'3. WTRG'!C$50*100,2)","v":46.72},null,{"$f":"ROUND('3. WTRG'!E$16/'3. WTRG'!E$50*100,2)","v":45.58},null,{"$f":"ROUND('3. WTRG'!G$16/'3. WTRG'!G$50*100,2)","v":55.77},null,{"$f":"ROUND('3. WTRG'!I$16/'3. WTRG'!I$50*100,2)","v":43.94},null,{"$f":"ROUND('3. WTRG'!K$16/'3. WTRG'!K$50*100,2)","v":47.74},null,47.95]
[null,"     Total Capital",null,{"$f":"ROUND(SUM(D27:D29),2)","v":100},"%",{"$f":"ROUND(SUM(F27:F29),2)","v":100},"%",{"$f":"ROUND(SUM(H27:H29),2)","v":100},"%",{"$f":"ROUND(SUM(J27:J29),2)","v":100},"%",{"$f":"ROUND(SUM(L27:L29),2)","v":100},"%",{"$f":"ROUND(SUM(N27:N29),2)","v":100},"%"]
[]
[{"$f":"Input!A6","v":"MSEX"},{"$f":"VLOOKUP($A32,'Proxy Data Lookup'!$A:$B,2,FALSE)","v":"Middlesex Water Company"}]
[null,"Long-Term Debt",null,{"$f":"ROUND('3. MSEX'!C$12/'3. MSEX'!C$50*100,2)","v":45.86},"%",{"$f":"ROUND('3. MSEX'!E$12/'3. MSEX'!E$50*100,2)","v":44.61},"%",{"$f":"ROUND('3. MSEX'!G$12/'3. MSEX'!G$50*100,2)+0.01","v":42.21},"%",{"$f":"ROUND('3. MSEX'!I$12/'3. MSEX'!I$50*100,2)","v":38.94},"%",{"$f":"ROUND('3. MSEX'!K$12/'3. MSEX'!K$50*100,2)","v":38.65},"%",{"$f":"ROUND(AVERAGE(D33:L33),2)","v":42.05},"%"]
[null,"Preferred Stock",null,{"$f":"ROUND(('3. MSEX'!C$13+'3. MSEX'!C$17)/'3. MSEX'!C$56*100,2)","v":0.3},null,{"$f":"ROUND(('3. MSEX'!E$13+'3. MSEX'!E$17)/'3. MSEX'!E$56*100,2)","v":0.33},null,{"$f":"ROUND(('3. MSEX'!G$13+'3. MSEX'!G$17)/'3. MSEX'!G$56*100,2)","v":0.36},null,{"$f":"ROUND(('3. MSEX'!I$13+'3. MSEX'!I$17)/'3. MSEX'!I$50*100,2)","v":0.59},null,{"$f":"ROUND(('3. MSEX'!K$13+'3. MSEX'!K$17)/'3. MSEX'!K$50*100,2)","v":0.64},null,{"$f":"ROUND(AVERAGE(D34:L34),2)+0.01","v":0.45}]
[null,"Common Equity",null,{"$f":"ROUND('3. MSEX'!C$16/'3. MSEX'!C$50*100,2)","v":53.84},null,{"$f":"ROUND('3. MSEX'!E$16/'3. MSEX'!E$50*100,2)","v":55.06},null,{"$f":"ROUND('3. MSEX'!G$16/'3. MSEX'!G$50*100,2)","v":57.43},null,{"$f":"ROUND('3. MSEX'!I$16/'3. MSEX'!I$50*100,2)","v":60.47},null,{"$f":"ROUND('3. MSEX'!K$16/'3. MSEX'!K$50*100,2)","v":60.71},null,{"$f":"ROUND(AVERAGE(D35:L35),2)","v":57.5}]
[null,"     Total Capital",null,{"$f":"ROUND(SUM(D33:D35),2)","v":100},"%",{"$f":"ROUND(SUM(F33:F35),2)","v":100},"%",{"$f":"ROUND(SUM(H33:H35),2)","v":100},"%",{"$f":"ROUND(SUM(J33:J35),2)","v":100},"%",{"$f":"ROUND(SUM(L33:L35),2)","v":100},"%",{"$f":"ROUND(SUM(N33:N35),2)","v":100},"%"]
[]
[{"$f":"Input!A7","v":"SJW"},{"$f":"VLOOKUP($A38,'Proxy Data Lookup'!$A:$B,2,FALSE)","v":"SJW Group           "}]
[null,"Long-Term Debt",null,{"$f":"ROUND('3. SJW'!C$12/'3. SJW'!C$50*100,2)","v":59.69},"%",{"$f":"ROUND('3. SJW'!E$12/'3. SJW'!E$50*100,2)","v":59.79},"%",{"$f":"ROUND('3. SJW'!G$12/'3. SJW'!G$50*100,2)","v":59.05},"%",{"$f":"ROUND('3. SJW'!I$12/'3. SJW'!I$50*100,2)","v":32.67},"%",{"$f":"ROUND('3. SJW'!K$12/'3. SJW'!K$50*100,2)","v":48.2},"%",{"$f":"ROUND(AVERAGE(D39:L39),2)","v":51.88},"%"]
[null,"Preferred Stock",null,{"$f":"ROUND(('3. SJW'!C$13+'3. SJW'!C$17)/'3. SJW'!C$56*100,2)","v":0},null,{"$f":"ROUND(('3. SJW'!E$13+'3. SJW'!E$17)/'3. SJW'!E$56*100,2)","v":0},null,{"$f":"ROUND(('3. SJW'!G$13+'3. SJW'!G$17)/'3. SJW'!G$56*100,2)","v":0},null,{"$f":"ROUND(('3. SJW'!I$13+'3. SJW'!I$17)/'3. SJW'!I$56*100,2)","v":0},null,{"$f":"ROUND(('3. SJW'!K$13+'3. SJW'!K$17)/'3. SJW'!K$56*100,2)","v":0},null,{"$f":"ROUND(AVERAGE(D40:L40),2)","v":0}]
[null,"Common Equity",null,{"$f":"ROUND('3. SJW'!C$16/'3. SJW'!C$50*100,2)","v":40.31},null,{"$f":"ROUND('3. SJW'!E$16/'3. SJW'!E$50*100,2)","v":40.21},null,{"$f":"ROUND('3. SJW'!G$16/'3. SJW'!G$50*100,2)","v":40.950000000000003},null,{"$f":"ROUND('3. SJW'!I$16/'3. SJW'!I$50*100,2)-0","v":67.33},null,{"$f":"ROUND('3. SJW'!K$16/'3. SJW'!K$50*100,2)","v":51.8},null,48.12]
[null,"     Total Capital",null,{"$f":"ROUND(SUM(D39:D41),2)","v":100},"%",{"$f":"ROUND(SUM(F39:F41),2)","v":100},"%",{"$f":"ROUND(SUM(H39:H41),2)","v":100},"%",{"$f":"ROUND(SUM(J39:J41),2)","v":100},"%",{"$f":"ROUND(SUM(L39:L41),2)","v":100},"%",{"$f":"ROUND(SUM(N39:N41),2)","v":100},"%"]
[]
[{"$f":"Input!A8","v":"YORW"},{"$f":"VLOOKUP($A44,'Proxy Data Lookup'!$A:$B,2,FALSE)","v":"The York Water Company"}]
[null,"Long-Term Debt",null,{"$f":"ROUND('3. YORW'!C$12/'3. YORW'!C$50*100,2)","v":47.64},"%",{"$f":"ROUND('3. YORW'!E$12/'3. YORW'!E$50*100,2)","v":46.31},"%",{"$f":"ROUND('3. YORW'!G$12/'3. YORW'!G$50*100,2)","v":42.95},"%",{"$f":"ROUND('3. YORW'!I$12/'3. YORW'!I$50*100,2)","v":42.52},"%",{"$f":"ROUND('3. YORW'!K$12/'3. YORW'!K$50*100,2)+0","v":43.02},"%",{"$f":"ROUND(AVERAGE(D45:L45),2)","v":44.49},"%"]
[null,"Preferred Stock",null,{"$f":"ROUND(('3. YORW'!C$13+'3. YORW'!C$17)/'3. YORW'!C$56*100,2)","v":0},null,{"$f":"ROUND(('3. YORW'!E$13+'3. YORW'!E$17)/'3. YORW'!E$56*100,2)","v":0},null,{"$f":"ROUND(('3. YORW'!G$13+'3. YORW'!G$17)/'3. YORW'!G$56*100,2)","v":0},null,{"$f":"ROUND(('3. YORW'!I$13+'3. YORW'!I$17)/'3. YORW'!I$56*100,2)","v":0},null,{"$f":"ROUND(('3. YORW'!K$13+'3. YORW'!K$17)/'3. YORW'!K$56*100,2)","v":0},null,{"$f":"ROUND(AVERAGE(D46:L46),2)","v":0}]
[null,"Common Equity",null,{"$f":"ROUND('3. YORW'!C$16/'3. YORW'!C$50*100,2)","v":52.36},null,{"$f":"ROUND('3. YORW'!E$16/'3. YORW'!E$50*100,2)","v":53.69},null,{"$f":"ROUND('3. YORW'!G$16/'3. YORW'!G$50*100,2)","v":57.05},null,{"$f":"ROUND('3. YORW'!I$16/'3. YORW'!I$50*100,2)","v":57.48},null,{"$f":"ROUND('3. YORW'!K$16/'3. YORW'!K$50*100,2)","v":56.98},null,55.51]
[null,"     Total Capital",null,{"$f":"ROUND(SUM(D45:D47),2)","v":100},"%",{"$f":"ROUND(SUM(F45:F47),2)","v":100},"%",{"$f":"ROUND(SUM(H45:H47),2)","v":100},"%",{"$f":"ROUND(SUM(J45:J47),2)","v":100},"%",{"$f":"ROUND(SUM(L45:L47),2)","v":100},"%",{"$f":"ROUND(SUM(N45:N47),2)","v":100},"%"]
[]
[null,{"$f":"B2","v":"Proxy Group of Seven Water Companies"}]
[null,"Long-Term Debt",null,{"$f":"ROUND(AVERAGE(D9,D15,D21,D27,D33,D39,D45),2)","v":50.01},"%",{"$f":"ROUND(AVERAGE(F9,F15,F21,F27,F33,F39,F45),2)","v":50.26},"%",{"$f":"ROUND(AVERAGE(H9,H15,H21,H27,H33,H39,H45),2)","v":47.11},"%",{"$f":"ROUND(AVERAGE(J9,J15,J21,J27,J33,J39,J45),2)","v":45.15},"%",{"$f":"ROUND(AVERAGE(L9,L15,L21,L27,L33,L39,L45),2)","v":45.59},"%",{"$f":"ROUND(AVERAGE(N9,N15,N21,N27,N33,N39,N45),2)","v":47.62},"%"]
[null,"Preferred Stock",null,{"$f":"ROUND(AVERAGE(D10,D16,D22,D28,D34,D40,D46),2)-0.01","v":0.04},null,{"$f":"ROUND(AVERAGE(F10,F16,F22,F28,F34,F40,F46),2)","v":0.05},null,{"$f":"ROUND(AVERAGE(H10,H16,H22,H28,H34,H40,H46),2)","v":0.06},null,{"$f":"ROUND(AVERAGE(J10,J16,J22,J28,J34,J40,J46),2)","v":0.09},null,{"$f":"ROUND(AVERAGE(L10,L16,L22,L28,L34,L40,L46),2)","v":0.1},null,{"$f":"ROUND(AVERAGE(N10,N16,N22,N28,N34,N40,N46),2)","v":7.0000000000000007E-2}]
[null,"Common Equity",null,{"$f":"ROUND(AVERAGE(D11,D17,D23,D29,D35,D41,D47),2)","v":49.95},null,{"$f":"ROUND(AVERAGE(F11,F17,F23,F29,F35,F41,F47),2)","v":49.69},null,{"$f":"ROUND(AVERAGE(H11,H17,H23,H29,H35,H41,H47),2)","v":52.83},null,{"$f":"ROUND(AVERAGE(J11,J17,J23,J29,J35,J41,J47),2)","v":54.76},null,{"$f":"ROUND(AVERAGE(L11,L17,L23,L29,L35,L41,L47),2)","v":54.31},null,{"$f":"ROUND(AVERAGE(N11,N17,N23,N29,N35,N41,N47),2)","v":52.31}]
[null,"     Total Capital",null,{"$f":"ROUND(SUM(D51:D53),2)","v":100},"%",{"$f":"ROUND(SUM(F51:F53),2)","v":100},"%",{"$f":"ROUND(SUM(H51:H53),2)","v":100},"%",{"$f":"ROUND(SUM(J51:J53),2)","v":100},"%",{"$f":"ROUND(SUM(L51:L53),2)","v":100},"%",{"$f":"ROUND(SUM(N51:N53),2)","v":100},"%"]
[]
[null,"Source of Information:"]
[null,"     Annual Forms 10-K"]

{"sheet":"3.1 DCF Summary","index":5,"n_rows":35,"n_cols":23,"rows_kept":35,"cut":false,"hidden":false,"merged":[[2,1,2,22],[29,5,29,22],[26,5,26,22]]}
[null,{"$f":"Input!G28","v":"Water Service Corporation of Kentucky"}]
[null,"Indicated Common Equity Cost Rate Using the Discounted Cash Flow Model for the"]
[null,{"$f":"Input!I31","v":"Proxy Group of Seven Water Companies"}]
[]
[]
[null,null,null,"[1]",null,null,"[2]",null,null,"[3]",null,null,"[4]",null,null,"[5]",null,null,"[6]",null,null,"[7]"]
[]
[null,{"$f":"B3","v":"Proxy Group of Seven Water Companies"},null,"Average Dividend Yield (1)",null,null,"Value Line Projected Five Year Growth in EPS (2)",null,null,"Zack's Five Year Projected Growth Rate in EPS",null,null,"Yahoo! Finance Projected Five Year Growth in EPS",null,null,"Average Projected Five Year Growth in EPS (3)",null,null,"Adjusted Dividend Yield (4)",null,null,"Indicated Common Equity Cost Rate (5)"]
[]
[{"$f":"Input!A2","v":"AWR"},{"$f":"IFERROR(VLOOKUP($A10,'Proxy Data Lookup'!$A:$L,2,FALSE),\"NA\")","v":"American States Water Company"},null,{"$f":"IFERROR(HLOOKUP(CONCATENATE($A10,\" US Equity\"),'Proxy Prices'!$B$5:$H$71,67,FALSE)*100,\"NA\")","v":1.6500000000000001},"%",null,{"$f":"IFERROR(VLOOKUP($A10,'Proxy Data Lookup'!$A:$L,5,FALSE)*100,\"NA\")","v":6.5},"%",null,{"$f":"IFERROR(VLOOKUP($A10,'Proxy Data Lookup'!$A:$L,3,FALSE)*100,\"NA\")","v":"NA"},"%",null,{"$f":"IFERROR(VLOOKUP($A10,'Proxy Data Lookup'!$A:$L,4,FALSE)*100,\"NA\")","v":4.9000000000000004},"%",null,{"$f":"IFERROR(ROUND(AVERAGE(G10,J10,M10),2),\"NA\")","v":5.7},"%",null,{"$f":"IFERROR(D10*(1+(0.5*(P10/100))),\"NA\")","v":1.697025},"%",null,{"$f":"IFERROR(S10 + P10,\"NA\")","v":7.3970250000000002},"%"]
[{"$f":"Input!A3","v":"AWK"},{"$f":"IFERROR(VLOOKUP($A11,'Proxy Data Lookup'!$A:$L,2,FALSE),\"NA\")","v":"American Water Works Company, Inc."},null,{"$f":"IFERROR(HLOOKUP(CONCATENATE($A11,\" US Equity\"),'Proxy Prices'!$B$5:$H$71,67,FALSE)*100,\"NA\")","v":1.53},null,null,{"$f":"IFERROR(VLOOKUP($A11,'Proxy Data Lookup'!$A:$L,5,FALSE)*100,\"NA\")","v":8.5},null,null,{"$f":"IFERROR(VLOOKUP($A11,'Proxy Data Lookup'!$A:$L,3,FALSE)*100,\"NA\")","v":8.1},null,null,{"$f":"IFERROR(VLOOKUP($A11,'Proxy Data Lookup'!$A:$L,4,FALSE)*100,\"NA\")","v":8.3000000000000007},null,null,{"$f":"IFERROR(ROUND(AVERAGE(G11,J11,M11),2),\"NA\")","v":8.3000000000000007},null,null,1.5934950000000001,null,null,{"$f":"IFERROR(S11 + P11,\"NA\")","v":9.8934950000000015}]
[{"$f":"Input!A4","v":"CWT"},{"$f":"IFERROR(VLOOKUP($A12,'Proxy Data Lookup'!$A:$L,2,FALSE),\"NA\")","v":"California Water Service Group"},null,{"$f":"IFERROR(HLOOKUP(CONCATENATE($A12,\" US Equity\"),'Proxy Prices'!$B$5:$H$71,67,FALSE)*100,\"NA\")","v":1.67},null,null,{"$f":"IFERROR(VLOOKUP($A12,'Proxy Data Lookup'!$A:$L,5,FALSE)*100,\"NA\")","v":8.5},null,null,{"$f":"IFERROR(VLOOKUP($A12,'Proxy Data Lookup'!$A:$L,3,FALSE)*100,\"NA\")","v":"NA"},null,null,{"$f":"IFERROR(VLOOKUP($A12,'Proxy Data Lookup'!$A:$L,4,FALSE)*100,\"NA\")","v":11.700000000000001},null,null,10.1,null,null,1.754335,null,null,11.854334999999999]
[{"$f":"Input!A5","v":"WTRG"},{"$f":"IFERROR(VLOOKUP($A13,'Proxy Data Lookup'!$A:$L,2,FALSE),\"NA\")","v":"Essential Utilities Inc.        "},null,{"$f":"IFERROR(HLOOKUP(CONCATENATE($A13,\" US Equity\"),'Proxy Prices'!$B$5:$H$71,67,FALSE)*100,\"NA\")","v":2.23},null,null,{"$f":"IFERROR(VLOOKUP($A13,'Proxy Data Lookup'!$A:$L,5,FALSE)*100,\"NA\")","v":10},null,null,{"$f":"IFERROR(VLOOKUP($A13,'Proxy Data Lookup'!$A:$L,3,FALSE)*100,\"NA\")","v":6.1},null,null,{"$f":"IFERROR(VLOOKUP($A13,'Proxy Data Lookup'!$A:$L,4,FALSE)*100,\"NA\")","v":6.4},null,null,7.5,null,null,2.313625,null,null,9.813625]
[{"$f":"Input!A6","v":"MSEX"},{"$f":"IFERROR(VLOOKUP($A14,'Proxy Data Lookup'!$A:$L,2,FALSE),\"NA\")","v":"Middlesex Water Company"},null,{"$f":"IFERROR(HLOOKUP(CONCATENATE($A14,\" US Equity\"),'Proxy Prices'!$B$5:$H$71,67,FALSE)*100,\"NA\")","v":1.1400000000000001},null,null,{"$f":"IFERROR(VLOOKUP($A14,'Proxy Data Lookup'!$A:$L,5,FALSE)*100,\"NA\")","v":5},null,null,{"$f":"IFERROR(VLOOKUP($A14,'Proxy Data Lookup'!$A:$L,3,FALSE)*100,\"NA\")","v":"NA"},null,null,{"$f":"IFERROR(VLOOKUP($A14,'Proxy Data Lookup'!$A:$L,4,FALSE)*100,\"NA\")","v":2.7},null,null,3.85,null,null,1.161945,null,null,5.0119449999999999]
[{"$f":"Input!A7","v":"SJW"},{"$f":"IFERROR(VLOOKUP($A15,'Proxy Data Lookup'!$A:$L,2,FALSE),\"NA\")","v":"SJW Group           "},null,{"$f":"IFERROR(HLOOKUP(CONCATENATE($A15,\" US Equity\"),'Proxy Prices'!$B$5:$H$71,67,FALSE)*100,\"NA\")","v":2.1399999999999997},null,null,{"$f":"IFERROR(VLOOKUP($A15,'Proxy Data Lookup'!$A:$L,5,FALSE)*100,\"NA\")","v":15},null,null,{"$f":"IFERROR(VLOOKUP($A15,'Proxy Data Lookup'!$A:$L,3,FALSE)*100,\"NA\")","v":"NA"},null,null,{"$f":"IFERROR(VLOOKUP($A15,'Proxy Data Lookup'!$A:$L,4,FALSE)*100,\"NA\")","v":9.7000000000000011},null,null,12.35,null,null,2.2721449999999996,null,null,14.622145]
[{"$f":"Input!A8","v":"YORW"},{"$f":"IFERROR(VLOOKUP($A16,'Proxy Data Lookup'!$A:$L,2,FALSE),\"NA\")","v":"The York Water Company"},null,{"$f":"IFERROR(HLOOKUP(CONCATENATE($A16,\" US Equity\"),'Proxy Prices'!$B$5:$H$71,67,FALSE)*100,\"NA\")","v":1.7500000000000002},null,null,{"$f":"IFERROR(VLOOKUP($A16,'Proxy Data Lookup'!$A:$L,5,FALSE)*100,\"NA\")","v":6.5},null,null,{"$f":"IFERROR(VLOOKUP($A16,'Proxy Data Lookup'!$A:$L,3,FALSE)*100,\"NA\")","v":"NA"},null,null,{"$f":"IFERROR(VLOOKUP($A16,'Proxy Data Lookup'!$A:$L,4,FALSE)*100,\"NA\")","v":4.9000000000000004},null,null,5.7,null,null,1.7998750000000001,null,null,7.4998750000000003]
[]
[null,null,null,{"$f":"AVERAGE(D10:D15)","v":1.7266666666666666},null,null,{"$f":"AVERAGE(G10:G15)","v":8.9166666666666661},null,null,null,null,null,{"$f":"AVERAGE(M10:M15)","v":7.283333333333335},null,null,null,null,null,"Average",null,null,{"$f":"ROUND(AVERAGE(V10:V16),2)","v":9.44},"%"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Median",null,null,{"$f":"ROUND(MEDIAN(V10:V16),2)","v":9.81},"%"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Average of Mean and Median",null,null,{"$f":"ROUND(AVERAGE(V18:V20),2)","v":9.6300000000000008},"%"]
[]
[null,null,null,null,"NA= Not Available"]
[]
[null,null,null,"Notes:"]
[null,null,null,null,"(1)",{"$f":"CONCATENATE(\"Indicated dividend at \",TEXT(Input!E2,\"mm/dd/yyyy\"),\" divided by the average closing price of the last 60 trading days ending \",TEXT(Input!E2,\"mm/dd/yyyy\"),\" for each company.\")","v":"Indicated dividend at 03/31/2022 divided by the average closing price of the last 60 trading days ending 03/31/2022 for each company."}]
[null,null,null,null,"(2)","From pages 2 through 8 of this Schedule."]
[null,null,null,null,"(3)","Average of columns 2 through 4 excluding any negative growth rates."]
[null,null,null,null,"(4)",{"$f":"CONCATENATE(\"This reflects a growth rate component equal to one-half the conclusion of growth rate (from column 5) x column 1 to reflect the periodic payment of dividends (Gordon Model) as opposed to the continuous payment.  Thus, for \",B10,\", \",TEXT(D10,\"#0.00\"),\"% x (1+( 1/2 x \",TEXT(P10,\"#0.00\"),\"%) ) = \",TEXT(S10,\"#0.00\"),\"%.\")","v":"This reflects a growth rate component equal to one-half the conclusion of growth rate (from column 5) x column 1 to reflect the periodic payment of dividends (Gordon Model) as opposed to the continuous payment.  Thus, for American States Water Company, 1.65% x (1+( 1/2 x 5.70%) ) = 1.70%."}]
[null,null,null,null,"(5)","Column 5 + Column 6."]
[]
[null,"Source of Information:",null,null,"Value Line Investment Survey."]
[null,null,null,null,{"$f":"CONCATENATE(\"www.zacks.com Downloaded on \",TEXT(Input!E2,\"mm/dd/yyyy\"))&\".\"","v":"www.zacks.com Downloaded on 03/31/2022."}]
[null,null,null,null,{"$f":"CONCATENATE(\"www.yahoo.com Downloaded on \",TEXT(Input!E2,\"mm/dd/yyyy\"))&\".\"","v":"www.yahoo.com Downloaded on 03/31/2022."}]

{"sheet":"4.1 RPM Summary","index":6,"n_rows":14,"n_cols":8,"rows_kept":14,"cut":false,"hidden":false,"merged":[[4,3,4,4],[4,6,4,7]]}
[{"$f":"Input!G28","v":"Water Service Corporation of Kentucky"}]
["Summary of Risk Premium Models for the"]
[{"$f":"Input!I31","v":"Proxy Group of Seven Water Companies"}]
[]
[null,null,null,{"$f":"A3","v":"Proxy Group of Seven Water Companies"},null,null,{"$f":"'1.2 Summary of CE Models'!G5","v":"Proxy Group of Seven Water Companies ex PRPM"}]
["Predictive Risk Premium Model (PRPM) (1)",null,null,{"$f":"IFERROR('4.2 PRPM Results'!P22*100,\"NA\")","v":13.059999999999999},"%",null,"NA"]
[]
["Risk Premium Using an Adjusted Total Market Approach (2)",null,null,{"$f":"IFERROR('4.3 Risk Premium Summary'!G28,\"NA\")","v":"NA"},"%",null,{"$f":"'4.3 Risk Premium Summary'!I28","v":{"$error":"#VALUE!"}},"%"]
[]
[null,null,"Average",{"$f":"IFERROR(ROUND(AVERAGE(D6:D8),2),\"NA\")","v":13.06},"%",null,{"$f":"G8","v":{"$error":"#VALUE!"}},"%"]
[]
["Notes:"]
["(1)","From page 2 of this Schedule."]
["(2)","From page 3 of this Schedule."]

{"sheet":"4.2 PRPM Results","index":7,"n_rows":31,"n_cols":16,"rows_kept":31,"cut":false,"hidden":false,"merged":[[26,3,26,15],[0,1,0,15],[1,1,1,15],[2,1,2,15],[27,3,27,15]]}
[null,{"$f":"Input!G28","v":"Water Service Corporation of Kentucky"}]
[null,"Indicated ROE "]
[null,"Derived by the Predictive Risk Premium Model (1)"]
[]
[]
[null,null,null,"[1]",null,"[2]",null,"[3]",null,"[4]",null,"[5]",null,"[6]",null,"[7]"]
[]
[null,{"$f":"Input!I31","v":"Proxy Group of Seven Water Companies"},null,"LT Average Predicted Variance",null,"Spot Predicted Variance",null,"Recommended Variance (2)",null,"GARCH Coefficient",null,"Predicted Risk Premium (3)",null,"Risk-Free Rate (4)",null,"Indicated ROE (5)"]
[]
[{"$f":"Input!A2","v":"AWR"},{"$f":"VLOOKUP($A10,'Proxy Data Lookup'!$A:$B,2,FALSE)","v":"American States Water Company"},null,{"$f":"_xlfn.XLOOKUP($A10,'PRPM WP1'!$B$1:$J$1,'PRPM WP1'!$B$1162:$J$1162)","v":3.7978885599339804E-3},null,{"$f":"_xlfn.XLOOKUP($A10,'PRPM WP1'!$B$1:$J$1,'PRPM WP1'!$B$1164:$J$1164)","v":4.3114190249221697E-3},null,{"$f":"D10","v":3.7978885599339804E-3},null,{"$f":"_xlfn.XLOOKUP($A10,'PRPM WP1'!$B$1:$J$1,'PRPM WP1'!$B$1166:$J$1166)","v":1.8975732294334999},null,{"$f":"ROUND((1+(H10*J10))^12-1,4)","v":0.09},null,{"$f":"'MRP WP1'!F$37/100","v":3.1800000000000002E-2},null,{"$f":"N10 + L10","v":0.12179999999999999}]
[{"$f":"Input!A3","v":"AWK"},{"$f":"VLOOKUP($A11,'Proxy Data Lookup'!$A:$B,2,FALSE)","v":"American Water Works Company, Inc."},null,{"$f":"_xlfn.XLOOKUP($A11,'PRPM WP1'!$B$1:$J$1,'PRPM WP1'!$B$1162:$J$1162)","v":2.6959893587499206E-3},null,{"$f":"_xlfn.XLOOKUP($A11,'PRPM WP1'!$B$1:$J$1,'PRPM WP1'!$B$1164:$J$1164)","v":3.76607593044719E-3},null,{"$f":"D11","v":2.6959893587499206E-3},null,{"$f":"_xlfn.XLOOKUP($A11,'PRPM WP1'!$B$1:$J$1,'PRPM WP1'!$B$1166:$J$1166)","v":4.9973381353645498},null,{"$f":"ROUND((1+(H11*J11))^12-1,4)","v":0.17419999999999999},null,{"$f":"'MRP WP1'!F$37/100","v":3.1800000000000002E-2},null,{"$f":"N11 + L11","v":0.20599999999999999}]
[{"$f":"Input!A4","v":"CWT"},{"$f":"VLOOKUP($A12,'Proxy Data Lookup'!$A:$B,2,FALSE)","v":"California Water Service Group"},null,{"$f":"_xlfn.XLOOKUP($A12,'PRPM WP1'!$B$1:$J$1,'PRPM WP1'!$B$1162:$J$1162)","v":3.2330454504650736E-3},null,{"$f":"_xlfn.XLOOKUP($A12,'PRPM WP1'!$B$1:$J$1,'PRPM WP1'!$B$1164:$J$1164)","v":6.07157912834453E-3},null,3.2330454504650736E-3,null,{"$f":"_xlfn.XLOOKUP($A12,'PRPM WP1'!$B$1:$J$1,'PRPM WP1'!$B$1166:$J$1166)","v":1.9517168869661401},null,7.8399999999999997E-2,null,{"$f":"'MRP WP1'!F$37/100","v":3.1800000000000002E-2},null,{"$f":"N12 + L12","v":0.11019999999999999}]
[{"$f":"Input!A5","v":"WTRG"},{"$f":"VLOOKUP($A13,'Proxy Data Lookup'!$A:$B,2,FALSE)","v":"Essential Utilities Inc.        "},null,{"$f":"_xlfn.XLOOKUP($A13,'PRPM WP1'!$B$1:$J$1,'PRPM WP1'!$B$1162:$J$1162)","v":4.4052697479259649E-3},null,{"$f":"_xlfn.XLOOKUP($A13,'PRPM WP1'!$B$1:$J$1,'PRPM WP1'!$B$1164:$J$1164)","v":4.5798490357489997E-3},null,4.4052697479259649E-3,null,{"$f":"_xlfn.XLOOKUP($A13,'PRPM WP1'!$B$1:$J$1,'PRPM WP1'!$B$1166:$J$1166)","v":2.2738676076482398},null,0.12709999999999999,null,{"$f":"'MRP WP1'!F$37/100","v":3.1800000000000002E-2},null,0.15889999999999999]
[{"$f":"Input!A6","v":"MSEX"},{"$f":"VLOOKUP($A14,'Proxy Data Lookup'!$A:$B,2,FALSE)","v":"Middlesex Water Company"},null,{"$f":"_xlfn.XLOOKUP($A14,'PRPM WP1'!$B$1:$J$1,'PRPM WP1'!$B$1162:$J$1162)","v":3.2491523871409547E-3},null,{"$f":"_xlfn.XLOOKUP($A14,'PRPM WP1'!$B$1:$J$1,'PRPM WP1'!$B$1164:$J$1164)","v":9.6267012247832195E-3},null,3.2491523871409547E-3,null,{"$f":"_xlfn.XLOOKUP($A14,'PRPM WP1'!$B$1:$J$1,'PRPM WP1'!$B$1166:$J$1166)","v":2.1167347400652101},null,8.5699999999999998E-2,null,{"$f":"'MRP WP1'!F$37/100","v":3.1800000000000002E-2},null,0.11749999999999999]
[{"$f":"Input!A7","v":"SJW"},{"$f":"VLOOKUP($A15,'Proxy Data Lookup'!$A:$B,2,FALSE)","v":"SJW Group           "},null,{"$f":"_xlfn.XLOOKUP($A15,'PRPM WP1'!$B$1:$J$1,'PRPM WP1'!$B$1162:$J$1162)","v":4.0987528204642276E-3},null,{"$f":"_xlfn.XLOOKUP($A15,'PRPM WP1'!$B$1:$J$1,'PRPM WP1'!$B$1164:$J$1164)","v":3.5261258253477998E-3},null,4.0987528204642276E-3,null,{"$f":"_xlfn.XLOOKUP($A15,'PRPM WP1'!$B$1:$J$1,'PRPM WP1'!$B$1166:$J$1166)","v":1.557649894913},null,7.9399999999999998E-2,null,{"$f":"'MRP WP1'!F$37/100","v":3.1800000000000002E-2},null,0.11119999999999999]
[{"$f":"Input!A8","v":"YORW"},{"$f":"VLOOKUP($A16,'Proxy Data Lookup'!$A:$B,2,FALSE)","v":"The York Water Company"},null,{"$f":"_xlfn.XLOOKUP($A16,'PRPM WP1'!$B$1:$J$1,'PRPM WP1'!$B$1162:$J$1162)","v":4.5898334469644106E-3},null,{"$f":"_xlfn.XLOOKUP($A16,'PRPM WP1'!$B$1:$J$1,'PRPM WP1'!$B$1164:$J$1164)","v":4.41072827674799E-3},null,4.5898334469644106E-3,null,{"$f":"_xlfn.XLOOKUP($A16,'PRPM WP1'!$B$1:$J$1,'PRPM WP1'!$B$1166:$J$1166)","v":2.0240266511490099},null,0.1174,null,{"$f":"'MRP WP1'!F$37/100","v":3.1800000000000002E-2},null,0.1492]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Average",null,{"$f":"ROUND(AVERAGE(P10:P16),4)","v":0.13930000000000001}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Median",null,{"$f":"ROUND(MEDIAN(P10:P16),4)","v":0.12180000000000001}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Average of Mean and Median",null,{"$f":"ROUND(AVERAGE(P18:P20),4)","v":0.13059999999999999}]
[]
[null,null,null,"NMF = Not Meaningful Figure"]
[]
[null,"Notes:"]
[null,"(1)",null,"The Predictive Risk Premium Model uses historical data to generate a predicted variance and a GARCH coefficient.  The historical data used are the equity risk premiums for the first available trading month as reported by Bloomberg Professional Services."]
[null,"(2)",null,"Due to current market conditions, Mr. D'Ascendis recommends the long-term average variance."]
[null,"(3)",null,"(1+(Column [3] * Column [4])^12) - 1."]
[null,"(4)",null,"From note 2 on page 2 of Schedule DWD-5."]
[null,"(5)",null,"Column [5] + Column [6]."]

{"sheet":"4.3 Risk Premium Summary","index":8,"n_rows":34,"n_cols":13,"rows_kept":34,"cut":false,"hidden":false,"merged":[[5,8,5,9],[5,6,5,7],[30,2,30,9],[31,2,31,9],[32,2,32,9]]}
[{"$f":"Input!G28","v":"Water Service Corporation of Kentucky"}]
["Indicated Common Equity Cost Rate"]
["Through Use of a Risk Premium Model"]
["Using an Adjusted Total Market Approach"]
[]
["Line No.",null,null,null,null,null,{"$f":"Input!I31","v":"Proxy Group of Seven Water Companies"},null,{"$f":"Input!I31&\" ex PRPM\"","v":"Proxy Group of Seven Water Companies ex PRPM"}]
[]
[]
["1.",null,"Prospective Yield on Aaa Rated"]
[null,null,"   Corporate Bonds (1)",null,null,null,{"$f":"'MRP WP1'!$M$37","v":4.34},"%",{"$f":"'MRP WP1'!$M$37","v":4.34},"%"]
[]
["2.",null,"Adjustment to Reflect Yield Spread"]
[null,null,"   Between Aaa Rated Corporate"]
[null,null,"   Bonds and A2 Rated Public"]
[null,null,"   Utility Bonds",null,null,null,{"$f":"'4.4 Moody''s Bond Yields'!I20","v":0.45999999999999996},"(2)",{"$f":"'4.4 Moody''s Bond Yields'!I20","v":0.45999999999999996},"(2)"]
[]
["3.",null,"Adjusted Prospective Yield on A2 Rated"]
[null,null,"   Public Utility Bonds",null,null,null,{"$f":"SUM(G10:G15)","v":4.8},"%",{"$f":"SUM(I10:I15)","v":4.8},"%"]
[]
["4.",null,"Adjustment to Reflect Bond"]
[null,null,"    Rating Difference of Proxy Group",null,null,null,{"$f":"ROUND((1/6)*'4.4 Moody''s Bond Yields'!I23,2)","v":0.05},"(3)",{"$f":"ROUND((1/6)*'4.4 Moody''s Bond Yields'!I23,2)","v":0.05},"(3)"]
[]
["5.",null,"Adjusted Prospective Bond Yield",null,null,null,{"$f":"SUM(G18:G21)","v":4.8499999999999996},"%",{"$f":"SUM(I18:I21)","v":4.8499999999999996},"%"]
[]
["6.",null,"Equity Risk Premium (4)",null,null,null,{"$f":"'4.7 ERP Determination'!E19","v":{"$error":"#VALUE!"}},null,{"$f":"'4.7 ERP Determination'!G19","v":{"$error":"#VALUE!"}}]
[null,null,null,null,null,null,null,"     ",null,"     "]
["7.",null,"  Risk Premium Derived Common"]
[null,null,"      Equity Cost Rate",null,null,null,{"$f":"SUM(G23:G25)","v":{"$error":"#VALUE!"}},"%",{"$f":"SUM(I23:I25)","v":{"$error":"#VALUE!"}},"%"]
[]
[]
["Notes:  ","(1)","Consensus forecast of Moody's Aaa Rated Corporate bonds from Blue Chip Financial Forecasts (see pages 10 and 11 of this Schedule).",null,null,null,null,null,null,null,null,null,"               "]
[null,"(2)",{"$f":"CONCATENATE(\"The average yield spread of A2 rated public utility bonds over Aaa rated corporate bonds of \",TEXT('4.4 Moody''s Bond Yields'!I20,\"#0.00\"),\"% from page 4 of this Schedule.\")","v":"The average yield spread of A2 rated public utility bonds over Aaa rated corporate bonds of 0.46% from page 4 of this Schedule."}]
[null,"(3)",{"$f":"CONCATENATE(\"Adjustment to reflect the A2/A3 Moody's LT issuer rating of the Utility Proxy Group as shown on page 5 of this Schedule.  The \",G21,\"% upward adjustment is derived by taking 1/6 of the spread between A2 and Baa2 Public Utility Bonds (1/6 * \",'4.4 Moody''s Bond Yields'!I23,\"% = \",TEXT('4.3 Risk Premium Summary'!G21,\"#0.00\"),\"%) as derived from page 4 of this Schedule.\")","v":"Adjustment to reflect the A2/A3 Moody's LT issuer rating of the Utility Proxy Group as shown on page 5 of this Schedule.  The 0.05% upward adjustment is derived by taking 1/6 of the spread between A2 and Baa2 Public Utility Bonds (1/6 * 0.27% = 0.05%) as derived from page 4 of this Schedule."}]
[null,"(4)","From page 7 of this Schedule."]

{"sheet":"4.4 Moody's Bond Yields","index":9,"n_rows":30,"n_cols":11,"rows_kept":30,"cut":false,"hidden":false,"merged":[[4,0,4,9],[0,0,0,9],[1,0,1,9],[2,0,2,9],[16,0,16,9],[6,2,6,3],[6,5,6,6],[6,8,6,9],[8,2,8,3],[8,5,8,6],[8,8,8,9]]}
[{"$f":"Input!G28","v":"Water Service Corporation of Kentucky"}]
["Interest Rates and Bond Spreads for "]
["Moody's Corporate and Public Utility Bonds"]
[]
["Selected Bond Yields"]
[]
[null,null,"[1]",null,null,"[2]",null,null,"[3]"]
[]
[null,null,"Aaa Rated Corporate Bond",null,null,"A2 Rated Public Utility Bond",null,null,"Baa2 Rated Public Utility Bond"]
[]
[{"$f":"'Market Data'!B1","v":"2022-03-31"},null,{"$f":"'Market Data'!B4","v":3.43},"%",null,{"$f":"'Market Data'!B2","v":3.98},"%",null,{"$f":"'Market Data'!B3","v":4.28},"%"]
[{"$f":"'Market Data'!C1","v":"2022-02-28"},null,{"$f":"'Market Data'!C4","v":3.25},null,null,{"$f":"'Market Data'!C2","v":3.68},null,null,{"$f":"'Market Data'!C3","v":3.95},null," "]
[{"$f":"'Market Data'!D1","v":"2022-01-31"},null,{"$f":"'Market Data'!D4","v":2.93},null,null,{"$f":"'Market Data'!D2","v":3.33},null,null,{"$f":"'Market Data'!D3","v":3.57}]
[]
["Average",null,{"$f":"ROUND(AVERAGE(C11:C13),2)","v":3.2},"%",null,{"$f":"ROUND(AVERAGE(F11:F13),2)","v":3.66},"%",null,{"$f":"ROUND(AVERAGE(I11:I13),2)","v":3.93},"%"]
[]
["Selected Bond Spreads"]
[]
["A2 Rated Public Utility Bonds Over Aaa Rated Corporate Bonds:"]
[null,null,null,null,null,null,null,null,{"$f":"F15-C15","v":0.45999999999999996},"% (1)"]
[]
["Baa2 Rated Public Utility Bonds Over A2 Rated Public Utility Bonds:"]
[null,null,null,null,null,null,null,null,{"$f":"ROUND(I15-F15,2)","v":0.27},"% (2)"]
[]
["Notes:"]
["(1)","Column [2] - Column [1]."]
["(2)","Column [3] - Column [2]."]
[]
["Source of Information:"]
["Bloomberg Professional Services"]

{"sheet":"4.5 Bond Ratings","index":10,"n_rows":32,"n_cols":11,"rows_kept":32,"cut":false,"hidden":false,"merged":[[5,8,5,10]]}
[null,{"$f":"Input!G28","v":"Water Service Corporation of Kentucky"}]
[null,"Comparison of Long-Term Issuer Ratings for"]
[null,{"$f":"'4.3 Risk Premium Summary'!G6","v":"Proxy Group of Seven Water Companies"}]
[]
[]
[null,null,null,null,"Moody's",null,null,null,"Standard & Poor's"]
[null,null,null,null,"Long-Term Issuer Rating",null,null,null,"Long-Term Issuer Rating"]
[null,null,null,null,{"$f":"TEXT(Input!E2,\"mmmm yyyy\")","v":"March 2022"},null,null,null,{"$f":"E8","v":"March 2022"}]
[]
[]
[null,{"$f":"B3","v":"Proxy Group of Seven Water Companies"},null,null,"Long-Term Issuer\nRating",null,"Numerical\nWeighting (1)",null,{"$f":"E11","v":"Long-Term Issuer\nRating"},null,"Numerical\nWeighting (1)"]
[]
[{"$f":"Input!A2","v":"AWR"},"American States Water Company (2)",null,null,{"$f":"'Proxy Data Lookup'!P3","v":"A2"},null,{"$f":"IFERROR(VLOOKUP('4.5 Bond Ratings'!E13,'4.6 MOODY_S&P numbericl'!B:D, 3,FALSE), \" - -\")","v":6},null,{"$f":"'Proxy Data Lookup'!O3","v":"A+"},null,{"$f":"IFERROR(VLOOKUP('4.5 Bond Ratings'!I13,'4.6 MOODY_S&P numbericl'!F:H, 3,FALSE), \"- -\")","v":5}]
[{"$f":"Input!A3","v":"AWK"},"American Water Works Company, Inc. (3)",null,null,{"$f":"'Proxy Data Lookup'!P4","v":"A3"},null,{"$f":"IFERROR(VLOOKUP('4.5 Bond Ratings'!E14,'4.6 MOODY_S&P numbericl'!B:D, 3,FALSE), \" - -\")","v":7},null,{"$f":"'Proxy Data Lookup'!O4","v":"A"},null,{"$f":"IFERROR(VLOOKUP('4.5 Bond Ratings'!I14,'4.6 MOODY_S&P numbericl'!F:H, 3,FALSE), \"- -\")","v":6}]
[{"$f":"Input!A4","v":"CWT"},"California Water Service Group",null,null,{"$f":"'Proxy Data Lookup'!P5","v":"NR"},null,{"$f":"IFERROR(VLOOKUP('4.5 Bond Ratings'!E15,'4.6 MOODY_S&P numbericl'!B:D, 3,FALSE), \" - -\")","v":" - -"},null,{"$f":"'Proxy Data Lookup'!O5","v":"A+"},null,{"$f":"IFERROR(VLOOKUP('4.5 Bond Ratings'!I15,'4.6 MOODY_S&P numbericl'!F:H, 3,FALSE), \"- -\")","v":5}]
[{"$f":"Input!A5","v":"WTRG"},"Essential Utilities Inc. (4)",null,null,{"$f":"'Proxy Data Lookup'!P6","v":"NA"},null,{"$f":"IFERROR(VLOOKUP('4.5 Bond Ratings'!E16,'4.6 MOODY_S&P numbericl'!B:D, 3,FALSE), \" - -\")","v":" - -"},null,{"$f":"'Proxy Data Lookup'!O6","v":"A"},null,{"$f":"IFERROR(VLOOKUP('4.5 Bond Ratings'!I16,'4.6 MOODY_S&P numbericl'!F:H, 3,FALSE), \"- -\")","v":6}]
[{"$f":"Input!A6","v":"MSEX"},"Middlesex Water Company",null,null,{"$f":"'Proxy Data Lookup'!P7","v":"NR"},null,{"$f":"IFERROR(VLOOKUP('4.5 Bond Ratings'!E17,'4.6 MOODY_S&P numbericl'!B:D, 3,FALSE), \" - -\")","v":" - -"},null,{"$f":"'Proxy Data Lookup'!O7","v":"A"},null,{"$f":"IFERROR(VLOOKUP('4.5 Bond Ratings'!I17,'4.6 MOODY_S&P numbericl'!F:H, 3,FALSE), \"- -\")","v":6}]
[{"$f":"Input!A7","v":"SJW"},"SJW Group (5)",null,null,{"$f":"'Proxy Data Lookup'!P8","v":"NR"},null,{"$f":"IFERROR(VLOOKUP('4.5 Bond Ratings'!E18,'4.6 MOODY_S&P numbericl'!B:D, 3,FALSE), \" - -\")","v":" - -"},null,{"$f":"'Proxy Data Lookup'!O8","v":"A/A-"},null,6.5]
[{"$f":"Input!A8","v":"YORW"},"The York Water Company",null,null,{"$f":"'Proxy Data Lookup'!P9","v":"NR"},null,{"$f":"IFERROR(VLOOKUP('4.5 Bond Ratings'!E19,'4.6 MOODY_S&P numbericl'!B:D, 3,FALSE), \" - -\")","v":" - -"},null,{"$f":"'Proxy Data Lookup'!O9","v":"A-"},null,{"$f":"IFERROR(VLOOKUP('4.5 Bond Ratings'!I19,'4.6 MOODY_S&P numbericl'!F:H, 3,FALSE), \"- -\")","v":7}]
[]
[null,null,"Average",null,"A2/A3",null,{"$f":"ROUND(AVERAGE(G13:G19),1)","v":6.5},null,{"$f":"INDEX('4.6 MOODY_S&P numbericl'!F:F,MATCH(ROUND(K21,0),'4.6 MOODY_S&P numbericl'!H:H,0))","v":"A"},null,{"$f":"ROUND(AVERAGE(K13:K19),1)","v":5.9}]
[]
[]
[null,"Notes:"]
[null,"(1)","From page 6 of this Schedule."]
[null,"(2)","Ratings that of Golden State Water Company."]
[null,"(3)","Ratings that of New Jersey and Pennsylvania American Water Companies."]
[null,"(4)","Ratings that of Peoples Gas (Moody's) Aqua Pennsylvania, Inc. (S&P)."]
[null,"(5)","Ratings that of San Jose Water Company and Connecticut Water Inc."]
[]
[null,null,"Source Information:",null,"Moody's Investors Services"]
[null,null,null,null,"Standard & Poor's Global Utilities Rating Services"]

{"sheet":"4.6 MOODY_S&P numbericl","index":11,"n_rows":33,"n_cols":8,"rows_kept":33,"cut":false,"hidden":false,"merged":[[0,1,0,5],[1,1,1,5]]}
[null,"Numerical Assignment for"]
[null," Moody's and Standard & Poor's Bond Ratings"]
[]
[null,"Moody's Bond Rating",null,"Numerical Bond Weighting",null,"Standard & Poor's Bond Rating",null,{"$f":"D4","v":"Numerical Bond Weighting"}]
[]
[null,"Aaa",null,1,null,"AAA",null,{"$f":"IF(D6=\"\",\"\",D6)","v":1}]
[null,null,null,null,null,null,null,{"$f":"IF(D7=\"\",\"\",D7)","v":""}]
[null,"Aa1",null,2,null,"AA+",null,2]
[null,"Aa2",null,3,null,"AA",null,3]
[null,"Aa3",null,4,null,"AA-",null,4]
[null,null,null,null,null,null,null,""]
[null,"A1",null,5,null,"A+",null,5]
[null,"A2",null,6,null,"A",null,6]
[null,"A3",null,7,null,"A-",null,7]
[null,null,null,null,null,null,null,""]
[null,"Baa1",null,8,null,"BBB+",null,8]
[null,"Baa2",null,9,null,"BBB",null,9]
[null,"Baa3",null,10,null,"BBB-",null,10]
[null,null,null,null,null,null,null,""]
[null,"Ba1",null,11,null,"BB+",null,11]
[null,"Ba2",null,12,null,"BB",null,12]
[null,"Ba3",null,13,null,"BB-",null,13]
[null,null,null,null,null,null,null,""]
[null,"B1",null,14,null,"B+",null,14]
[null,"B2",null,15,null,"B",null,15]
[null,"B3",null,16,null,"B-",null,16]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null," "]

{"sheet":"4.7 ERP Determination","index":12,"n_rows":23,"n_cols":8,"rows_kept":23,"cut":false,"hidden":false,"merged":[[4,4,4,5],[4,6,4,7]]}
[{"$f":"Input!G28","v":"Water Service Corporation of Kentucky"}]
["Judgment of Equity Risk Premium for the"]
[{"$f":"E5","v":"Proxy Group of Seven Water Companies"}]
[]
["Line\nNo.",null,null,null,{"$f":"'4.5 Bond Ratings'!B3","v":"Proxy Group of Seven Water Companies"},null,{"$f":"'4.5 Bond Ratings'!B3&\" ex PRPM\"","v":"Proxy Group of Seven Water Companies ex PRPM"}]
[]
[]
["1.",null,"Calculated equity risk"]
[null,null,"   premium based on the"]
[null,null,"   total market using"]
[null,null,"   the beta approach (1)",null,{"$f":"'4.8-9 Beta Adjusted ERP'!F27","v":{"$error":"#VALUE!"}},"%",{"$f":"'4.8-9 Beta Adjusted ERP'!H27","v":{"$error":"#VALUE!"}},"%"]
[]
["2.",null,"Mean equity risk premium "]
[null,null,"   based on a study"]
[null,null,"   using the holding period"]
[null,null,"   returns of public utilities"]
[null,null,"   with A2 rated bonds (2)",null,{"$f":"'4.12 S&P RPM Study Returns'!E19","v":5.24},null,{"$f":"'4.12 S&P RPM Study Returns'!G19","v":5.24}]
[]
["3.",null,"Average equity risk premium",null,{"$f":"ROUND(AVERAGE(E11:E17),2)","v":{"$error":"#VALUE!"}},"%",{"$f":"ROUND(AVERAGE(G11:G17),2)","v":{"$error":"#VALUE!"}},"%"]
[]
[]
["Notes:  ","(1)","From page 8 of this Schedule."]
[null,"(2)","From page 12 of this Schedule."]

{"sheet":"4.8-9 Beta Adjusted ERP","index":13,"n_rows":46,"n_cols":9,"rows_kept":46,"cut":false,"hidden":false,"merged":[[35,2,35,8],[36,2,36,8],[37,2,37,8],[6,7,6,8],[6,5,6,6],[31,2,32,8],[33,2,33,8],[34,2,34,8],[42,2,42,6],[43,2,43,6],[44,2,44,6],[41,2,41,6],[38,2,38,6]]}
[{"$f":"Input!G28","v":"Water Service Corporation of Kentucky"}]
["Derivation of Equity Risk Premium Based on the Total Market Approach"]
["Using the Beta for the"]
[{"$f":"'4.7 ERP Determination'!E5","v":"Proxy Group of Seven Water Companies"}]
[]
[]
["Line No.",null,{"$f":"'7.5 CEM Beta Adjusted RP'!C7","v":"Equity Risk Premium Measure"},null,null,{"$f":"A4","v":"Proxy Group of Seven Water Companies"},null,{"$f":"A4&\" ex PRPM\"","v":"Proxy Group of Seven Water Companies ex PRPM"}]
[]
[null,"Ibbotson-Based Equity Risk Premiums:"]
[]
["1.",null,"Ibbotson Equity Risk Premium (1)",null,null,{"$f":"('Market Data'!B10-'Market Data'!B11)*100","v":6.13},"%",{"$f":"('Market Data'!B10-'Market Data'!B11)*100","v":6.13},"%"]
[]
["2.",null,"Regression on Ibbotson Risk Premium Data (2)",null,null,{"$f":"'MRP ERP WP'!AK42*100","v":{"$error":"#VALUE!"}},null,{"$f":"'MRP ERP WP'!AK42*100","v":{"$error":"#VALUE!"}}]
[]
["3.",null,"Ibbotson Equity Risk Premium based on PRPM (3)",null,null,{"$f":"'PRPM WP1'!K1172*100","v":8.0343596283221288},null,"NA"]
[]
["4.",null,"Equity Risk Premium Based on Value Line Summary and Index (4)",null,null,{"$f":"'MRP WP1'!$M$22*100-'MRP WP1'!$M$37","v":7.6399999999999988},null,{"$f":"'MRP WP1'!$M$22*100-'MRP WP1'!$M$37","v":7.6399999999999988}]
[]
["5.",null,"Equity Risk Premium Based on Value Line S&P 500 Companies (5)",null,null,{"$f":"('MRP WP3'!H504*100)-'MRP WP1'!M37","v":11.561039985670625},null,{"$f":"('MRP WP3'!H504*100)-'MRP WP1'!M37","v":11.561039985670625}]
[]
["6.",null,"Equity Risk Premium Based on Bloomberg S&P 500 Companies (6)",null,null,{"$f":"'MRP WP2'!Q504*100-'MRP WP1'!M37","v":10.261748889890661},null,{"$f":"'MRP WP2'!Q504*100-'MRP WP1'!M37","v":10.261748889890661}]
[]
["7.",null,"Conclusion of Equity Risk Premium",null,null,{"$f":"ROUND(AVERAGE(F11:F21),2)","v":{"$error":"#VALUE!"}},"%",{"$f":"ROUND(AVERAGE(H11:H21),2)","v":{"$error":"#VALUE!"}},"%"]
[]
["8.",null,"Adjusted Beta (7)",null,null,{"$f":"'5.1 CAPM'!H21","v":0.83},null,{"$f":"'5.1 CAPM'!H21","v":0.83}]
[]
["9.",null,"Forecasted Equity Risk Premium",null,null,{"$f":"ROUND(F23*F25,2)","v":{"$error":"#VALUE!"}},"%",{"$f":"ROUND(H23*H25,2)","v":{"$error":"#VALUE!"}},"%"]
[]
["Notes provided on page 9 of this Schedule."]
[]
[null,"Notes:  "]
[null,"(1)",{"$f":"CONCATENATE(\"Based on the arithmetic mean historical monthly returns on large company common stocks from Kroll 2022 SBBI® Yearbook\",\" Market Report minus the arithmetic mean monthly yield of Moody's average Aaa and Aa2 corporate bonds from 1928-2021.\")","v":"Based on the arithmetic mean historical monthly returns on large company common stocks from Kroll 2022 SBBI® Yearbook Market Report minus the arithmetic mean monthly yield of Moody's average Aaa and Aa2 corporate bonds from 1928-2021."}]
[]
[null,"(2)","This equity risk premium is based on a regression of the monthly equity risk premiums of large company common stocks relative to Moody's average Aaa and Aa2 rated corporate bond yields from 1928-2021 referenced in Note 1 above."]
[null,"(3)","The Predictive Risk Premium Model (PRPM) is discussed in the accompanying direct testimony. The Ibbotson equity risk premium based on the PRPM is derived by applying the PRPM to the monthly risk premiums between Ibbotson large company common stock monthly returns and average Aaa and Aa2 corporate monthly bond yields, from January 1928 through March 2022."]
[null,"(4)",{"$f":"CONCATENATE(\"The equity risk premium based on the Value Line Summary and Index is derived by subtracting the average consensus forecast of Aaa corporate bonds of \",TEXT('MRP WP1'!M37,\"#0.00\"),\"% (from page 3 of this Schedule) from the projected 3-5 year total annual market return of \",TEXT('MRP WP1'!M22*100,\"#0.00\"),\"% (described fully in note 1 on page 2 of Schedule DWD-5).\")","v":"The equity risk premium based on the Value Line Summary and Index is derived by subtracting the average consensus forecast of Aaa corporate bonds of 4.34% (from page 3 of this Schedule) from the projected 3-5 year total annual market return of 11.98% (described fully in note 1 on page 2 of Schedule DWD-5)."}]
[null,"(5)","Using data from Value Line for the S&P 500, an expected total return of 15.90% was derived based upon expected dividend yields and long-term earnings growth estimates as a proxy for capital appreciation.  Subtracting the. average consensus forecast of Aaa corporate bonds of 4.34% results in an expected equity risk premium of 11.56%."]
[null,"(6)","Using data from Bloomberg Professional Services for the S&P 500, an expected total return of 14.60% was derived based upon expected dividend yields and long-term earnings growth estimates as a proxy for capital appreciation.  Subtracting the average consensus forecast of Aaa corporate bonds of 4.34% results in an expected equity risk premium of 10.26%."]
[null,"(7)","Average of mean and median beta from Schedule DWD-5."]
[]
[null,"Sources of Information:"]
[null,null,"Kroll 2022 SBBI® Yearbook"]
[null,null,"Industrial Manual and Mergent Bond Record Monthly Update"]
[null,null,"Value Line Summary and Index"]
[null,null,{"$f":"CONCATENATE(\"Blue Chip Financial Forecasts, \",Input!I25)","v":"Blue Chip Financial Forecasts, December 1, 2021 and April 1, 2022"}]
[null,null,"Bloomberg Professional Services"]

{"sheet":"4.8-9 Beta Adjusted ERP (2)","index":14,"n_rows":46,"n_cols":9,"rows_kept":46,"cut":false,"hidden":false,"merged":[[44,2,44,6],[36,2,36,8],[37,2,37,8],[38,2,38,6],[41,2,41,6],[42,2,42,6],[43,2,43,6],[35,2,35,8],[6,5,6,6],[6,7,6,8],[31,2,32,8],[33,2,33,8],[34,2,34,8]]}
[{"$f":"Input!G28","v":"Water Service Corporation of Kentucky"}]
["Derivation of Equity Risk Premium Based on the Total Market Approach"]
["Using the Beta for the"]
[{"$f":"'4.7 ERP Determination'!E5","v":"Proxy Group of Seven Water Companies"}]
[]
[]
["Line No.",null,{"$f":"'7.5 CEM Beta Adjusted RP'!C7","v":"Equity Risk Premium Measure"},null,null,{"$f":"A4","v":"Proxy Group of Seven Water Companies"},null,{"$f":"A4&\" ex PRPM\"","v":"Proxy Group of Seven Water Companies ex PRPM"}]
[]
[null,"Ibbotson-Based Equity Risk Premiums:"]
[]
["1.",null,"Ibbotson Equity Risk Premium (1)",null,null,{"$f":"('Market Data'!B10-'Market Data'!B11)*100","v":6.13},"%",{"$f":"('Market Data'!B10-'Market Data'!B11)*100","v":6.13},"%"]
[]
["2.",null,"Regression on Ibbotson Risk Premium Data (2)",null,null,{"$f":"'MRP ERP WP'!AK42*100","v":{"$error":"#VALUE!"}},null,{"$f":"'MRP ERP WP'!AK42*100","v":{"$error":"#VALUE!"}}]
[]
["3.",null,"Ibbotson Equity Risk Premium based on PRPM (3)",null,null,{"$f":"'PRPM WP1'!K1172*100","v":8.0343596283221288},null,"NA"]
[]
["4.",null,"Equity Risk Premium Based on Value Line Summary and Index (4)",null,null,{"$f":"'MRP WP1'!$M$22*100-'MRP WP1'!$M$37","v":7.6399999999999988},null,{"$f":"'MRP WP1'!$M$22*100-'MRP WP1'!$M$37","v":7.6399999999999988}]
[]
["5.",null,"Equity Risk Premium Based on Value Line S&P 500 Companies (5)",null,null,{"$f":"('MRP WP3'!H504*100)-'MRP WP1'!M37","v":11.561039985670625},null,{"$f":"('MRP WP3'!H504*100)-'MRP WP1'!M37","v":11.561039985670625}]
[]
["6.",null,"Equity Risk Premium Based on Bloomberg S&P 500 Companies (6)",null,null,{"$f":"'MRP WP2'!Q504*100-'MRP WP1'!M37","v":10.261748889890661},null,{"$f":"'MRP WP2'!Q504*100-'MRP WP1'!M37","v":10.261748889890661}]
[]
["7.",null,"Conclusion of Equity Risk Premium",null,null,{"$f":"ROUND(AVERAGE(F11:F21),2)","v":{"$error":"#VALUE!"}},"%",{"$f":"ROUND(AVERAGE(H11:H13),2)","v":{"$error":"#VALUE!"}},"%"]
[]
["8.",null,"Adjusted Beta (7)",null,null,{"$f":"'5.1 CAPM'!H21","v":0.83},null,{"$f":"'5.1 CAPM'!H21","v":0.83}]
[]
["9.",null,"Forecasted Equity Risk Premium",null,null,{"$f":"ROUND(F23*F25,2)","v":{"$error":"#VALUE!"}},"%",{"$f":"ROUND(H23*H25,2)","v":{"$error":"#VALUE!"}},"%"]
[]
["Notes provided on page 9 of this Schedule."]
[]
[null,"Notes:  "]
[null,"(1)",{"$f":"CONCATENATE(\"Based on the arithmetic mean historical monthly returns on large company common stocks from Kroll 2022 SBBI® Yearbook\",\" Market Report minus the arithmetic mean monthly yield of Moody's average Aaa and Aa2 corporate bonds from 1928-2021.\")","v":"Based on the arithmetic mean historical monthly returns on large company common stocks from Kroll 2022 SBBI® Yearbook Market Report minus the arithmetic mean monthly yield of Moody's average Aaa and Aa2 corporate bonds from 1928-2021."}]
[]
[null,"(2)","This equity risk premium is based on a regression of the monthly equity risk premiums of large company common stocks relative to Moody's average Aaa and Aa2 rated corporate bond yields from 1928-2021 referenced in Note 1 above."]
[null,"(3)","The Predictive Risk Premium Model (PRPM) is discussed in the accompanying direct testimony. The Ibbotson equity risk premium based on the PRPM is derived by applying the PRPM to the monthly risk premiums between Ibbotson large company common stock monthly returns and average Aaa and Aa2 corporate monthly bond yields, from January 1928 through March 2022."]
[null,"(4)",{"$f":"CONCATENATE(\"The equity risk premium based on the Value Line Summary and Index is derived by subtracting the average consensus forecast of Aaa corporate bonds of \",TEXT('MRP WP1'!M37,\"#0.00\"),\"% (from page 3 of this Schedule) from the projected 3-5 year total annual market return of \",TEXT('MRP WP1'!M22*100,\"#0.00\"),\"% (described fully in note 1 on page 2 of Schedule DWD-5).\")","v":"The equity risk premium based on the Value Line Summary and Index is derived by subtracting the average consensus forecast of Aaa corporate bonds of 4.34% (from page 3 of this Schedule) from the projected 3-5 year total annual market return of 11.98% (described fully in note 1 on page 2 of Schedule DWD-5)."}]
[null,"(5)","Using data from Value Line for the S&P 500, an expected total return of 15.90% was derived based upon expected dividend yields and long-term earnings growth estimates as a proxy for capital appreciation.  Subtracting the. average consensus forecast of Aaa corporate bonds of 4.34% results in an expected equity risk premium of 11.56%."]
[null,"(6)","Using data from Bloomberg Professional Services for the S&P 500, an expected total return of 14.60% was derived based upon expected dividend yields and long-term earnings growth estimates as a proxy for capital appreciation.  Subtracting the average consensus forecast of Aaa corporate bonds of 4.34% results in an expected equity risk premium of 10.26%."]
[null,"(7)","Average of mean and median beta from Schedule DWD-5."]
[]
[null,"Sources of Information:"]
[null,null,"Kroll 2022 SBBI® Yearbook"]
[null,null,"Industrial Manual and Mergent Bond Record Monthly Update"]
[null,null,"Value Line Summary and Index"]
[null,null,{"$f":"CONCATENATE(\"Blue Chip Financial Forecasts, \",Input!I25)","v":"Blue Chip Financial Forecasts, December 1, 2021 and April 1, 2022"}]
[null,null,"Bloomberg Professional Services"]

{"sheet":"4.12 S&P RPM Study Returns","index":15,"n_rows":27,"n_cols":8,"rows_kept":27,"cut":false,"hidden":false,"merged":[[23,2,23,7],[24,2,24,7],[25,2,25,7],[4,6,4,7],[4,4,4,5],[6,1,6,2],[21,2,21,7],[22,2,22,7]]}
[{"$f":"Input!G28","v":"Water Service Corporation of Kentucky"}]
["Derivation of Mean Equity Risk Premium Based Studies"]
["Using Holding Period Returns and"]
["Projected Market Appreciation of the S&P Utility Index"]
["Line No.",null,null,null,"Implied Equity Risk Premium",null,"Implied Equity Risk Premium ex PRPM"]
[]
[null,"Equity Risk Premium based on S&P Utility Index Holding Period Returns (1):"]
[]
["1.",null,"Historical Equity Risk Premium",null,{"$f":"('Market Data'!B12-'Market Data'!B13)*100","v":4.2799999999999994},"%",{"$f":"('Market Data'!B12-'Market Data'!B13)*100","v":4.2799999999999994},"%"]
[]
["2.",null,"Regression of Historical Equity Risk Premium (2)",null,{"$f":"'MRP ERP WP'!AU42*100","v":5.6926517544132507},null,{"$f":"'MRP ERP WP'!AU42*100","v":5.6926517544132507}]
[]
["3.",null,"Forecasted Equity Risk Premium Based on PRPM (3)",null,{"$f":"'PRPM WP1'!J1172*100","v":5.2434775599454202},null,"NA"]
[]
["4.",null,"Forecasted Equity Risk Premium based on Projected Total Return on the S&P Utilities Index (Value Line Data) (4)",null,{"$f":"ROUND(('ERP WP 2'!H33*100)-'4.3 Risk Premium Summary'!G18,2)","v":5.86},null,{"$f":"ROUND(('ERP WP 2'!H33*100)-'4.3 Risk Premium Summary'!G18,2)","v":5.86}]
[]
["5.",null,"Forecasted Equity Risk Premium based on Projected Total Return on the S&P Utilities Index (Bloomberg Data) (5)",null,{"$f":"ROUND('ERP WP1'!O32*100-'4.3 Risk Premium Summary'!G18,2)","v":5.14},null,{"$f":"ROUND('ERP WP1'!O32*100-'4.3 Risk Premium Summary'!G18,2)","v":5.14}]
[]
["6.",null,"Average Equity Risk Premium (6)",null,{"$f":"ROUND(AVERAGE(E9:E17),2)","v":5.24},"%",{"$f":"ROUND(AVERAGE(G9:G17),2)","v":5.24},"%"]
[]
[]
["Notes:  ","(1)","Based on S&P Public Utility Index monthly total returns and Moody's Public Utility Bond average monthly yields from 1928-2021.  Holding period returns are calculated based upon income received (dividends and interest) plus the relative change in the market value of a security over a one-year holding period."]
[null,"(2)","This equity risk premium is based on a regression of the monthly equity risk premiums of the S&P Utility Index relative to Moody's A2 rated public utility bond yields from 1928 - 2021 referenced in note 1 above."]
[null,"(3)",{"$f":"CONCATENATE(\"The Predictive Risk Premium Model (PRPM) is applied to the risk premium of the monthly total returns of the S&P Utility Index and the monthly yields on Moody's A2 rated public utility bonds from January 1928 - \",Input!G25,\".\")","v":"The Predictive Risk Premium Model (PRPM) is applied to the risk premium of the monthly total returns of the S&P Utility Index and the monthly yields on Moody's A2 rated public utility bonds from January 1928 - March 2022."}]
[null,"(4)","Using data from Value Line for the S&P Utilities Index, an expected return of 10.66% was derived based on expected dividend yields and long-term growth estimates as a proxy for market appreciation. Subtracting the expected A2 rated public utility bond yield of 4.80%, calculated on line 3 of page 3 of this Schedule results in an equity risk premium of 5.86%. (10.66% - 4.80% = 5.86%)"]
[null,"(5)","Using data from Bloomberg Professional Service for the S&P Utilities Index, an expected return of 9.94% was derived based on expected dividend yields and long-term growth estimates as a proxy for market appreciation. Subtracting the expected A2 rated public utility bond yield of 4.80%, calculated on line 3 of page 3 of this Schedule results in an equity risk premium of 5.14%. (9.94% - 4.80% = 5.14%)"]
[null,"(6)","Average of lines 1 through 5."]

{"sheet":"5.1 CAPM","index":16,"n_rows":43,"n_cols":23,"rows_kept":43,"cut":false,"hidden":false,"merged":[[26,9,26,10],[26,12,26,13],[26,15,26,16],[26,18,26,19],[26,21,26,22],[22,1,22,22],[6,9,6,10],[6,12,6,13],[6,15,6,16],[6,18,6,19],[6,21,6,22]]}
[null,{"$f":"Input!G28","v":"Water Service Corporation of Kentucky"}]
[null,"Indicated Common Equity Cost Rate Through Use"]
[null,"of the Traditional Capital Asset Pricing Model (CAPM) and Empirical Capital Asset Pricing Model (ECAPM)"]
[]
[null,null,null,"[1]",null,"[2]",null,"[3]",null,"[4]",null,null,"[5]",null,null,"[6]",null,null,"[7]",null,null,"[8]"]
[]
[null,{"$f":"'4.8-9 Beta Adjusted ERP'!F7","v":"Proxy Group of Seven Water Companies"},null,"Value Line Adjusted Beta",null,"Bloomberg Adjusted Beta",null,"Average Beta",null,"Market Risk Premium (1)",null,null,"Risk-Free Rate (2)",null,null,"Traditional CAPM Cost Rate",null,null,"ECAPM Cost Rate",null,null,"Indicated Common Equity Cost Rate (3)"]
[]
[{"$f":"IFERROR(Input!A2, \"NA\")","v":"AWR"},{"$f":"IFERROR(VLOOKUP(A9,'Proxy Data Lookup'!$A:$L,2,FALSE),\"NA\")","v":"American States Water Company"},null,{"$f":"'MRP WP1'!C71","v":0.65},null,{"$f":"'Proxy Data Lookup'!H3","v":0.81764483451843262},null,{"$f":"IFERROR(ROUND(AVERAGE(D9:F9),2),\"NA\")","v":0.73},null,{"$f":"'MRP WP1'!$H$64","v":9.7963710453693924},"%",null,{"$f":"'MRP WP1'!$F$37","v":3.18},"%",null,{"$f":"IFERROR((H9*J9) + M9,\"NA\")","v":10.331350863119656},"%",null,{"$f":"IFERROR((0.75*(H9*J9))+(0.25*J9)+M9,\"NA\")","v":10.992605908682091},"%",null,{"$f":"IFERROR(ROUND(AVERAGE(P9:S9),2),\"NA\")","v":10.66},"%"]
[{"$f":"IFERROR(Input!A3, \"NA\")","v":"AWK"},{"$f":"IFERROR(VLOOKUP(A10,'Proxy Data Lookup'!$A:$L,2,FALSE),\"NA\")","v":"American Water Works Company, Inc."},null,{"$f":"'MRP WP1'!C72","v":0.85},null,{"$f":"'Proxy Data Lookup'!H4","v":0.86623597145080566},null,{"$f":"IFERROR(ROUND(AVERAGE(D10:F10),2),\"NA\")","v":0.86},null,{"$f":"'MRP WP1'!$H$64","v":9.7963710453693924},null,null,{"$f":"'MRP WP1'!$F$37","v":3.18},null,null,{"$f":"IFERROR((H10*J10) + M10,\"NA\")","v":11.604879099017676},null,null,{"$f":"IFERROR((0.75*(H10*J10))+(0.25*J10)+M10,\"NA\")","v":11.947752085605606},null,null,{"$f":"IFERROR(ROUND(AVERAGE(P10:S10),2),\"NA\")","v":11.78}]
[{"$f":"IFERROR(Input!A4, \"NA\")","v":"CWT"},{"$f":"IFERROR(VLOOKUP(A11,'Proxy Data Lookup'!$A:$L,2,FALSE),\"NA\")","v":"California Water Service Group"},null,{"$f":"'MRP WP1'!C73","v":0.7},null,{"$f":"'Proxy Data Lookup'!H5","v":0.97181946039199829},null,0.84,null,{"$f":"'MRP WP1'!$H$64","v":9.7963710453693924},null,null,{"$f":"'MRP WP1'!$F$37","v":3.18},null,null,11.40895167811029,null,null,11.800806519925064,null,null,11.6]
[{"$f":"IFERROR(Input!A5, \"NA\")","v":"WTRG"},{"$f":"IFERROR(VLOOKUP(A12,'Proxy Data Lookup'!$A:$L,2,FALSE),\"NA\")","v":"Essential Utilities Inc.        "},null,{"$f":"'MRP WP1'!C74","v":0.95},null,{"$f":"'Proxy Data Lookup'!H6","v":0.93349152803421021},null,0.94,null,{"$f":"'MRP WP1'!$H$64","v":9.7963710453693924},null,null,{"$f":"'MRP WP1'!$F$37","v":3.18},null,null,12.388588782647227,null,null,12.535534348327769,null,null,12.46]
[{"$f":"IFERROR(Input!A6, \"NA\")","v":"MSEX"},{"$f":"IFERROR(VLOOKUP(A13,'Proxy Data Lookup'!$A:$L,2,FALSE),\"NA\")","v":"Middlesex Water Company"},null,{"$f":"'MRP WP1'!C75","v":0.7},null,{"$f":"'Proxy Data Lookup'!H7","v":0.8564789891242981},null,0.78,null,{"$f":"'MRP WP1'!$H$64","v":9.7963710453693924},null,null,{"$f":"'MRP WP1'!$F$37","v":3.18},null,null,10.821169415388127,null,null,11.359969822883443,null,null,11.09]
[{"$f":"IFERROR(Input!A7, \"NA\")","v":"SJW"},{"$f":"IFERROR(VLOOKUP(A14,'Proxy Data Lookup'!$A:$L,2,FALSE),\"NA\")","v":"SJW Group           "},null,{"$f":"'MRP WP1'!C76","v":0.8},null,{"$f":"'Proxy Data Lookup'!H8","v":0.86745345592498779},null,0.83,null,{"$f":"'MRP WP1'!$H$64","v":9.7963710453693924},null,null,{"$f":"'MRP WP1'!$F$37","v":3.18},null,null,11.310987967656596,null,null,11.727333737084795,null,null,11.52]
[{"$f":"IFERROR(Input!A8, \"NA\")","v":"YORW"},{"$f":"IFERROR(VLOOKUP(A15,'Proxy Data Lookup'!$A:$L,2,FALSE),\"NA\")","v":"The York Water Company"},null,{"$f":"'MRP WP1'!C77","v":0.85},null,{"$f":"'Proxy Data Lookup'!H9","v":0.80975943803787231},null,0.83,null,{"$f":"'MRP WP1'!$H$64","v":9.7963710453693924},null,null,{"$f":"'MRP WP1'!$F$37","v":3.18},null,null,11.310987967656596,null,null,11.727333737084795,null,null,11.52]
[]
[null,"Mean",null,null,null,null,null,{"$f":"IFERROR(ROUND(AVERAGE(H9:H15),2),\"NA\")","v":0.83},null,null,null,null,null,null,null,{"$f":"IFERROR(ROUND(AVERAGE(P9:P15),2),\"NA\")","v":11.31},"%",null,{"$f":"IFERROR(ROUND(AVERAGE(S9:S15),2),\"NA\")","v":11.73},"%",null,{"$f":"IFERROR(ROUND(AVERAGE(V9:V15),2),\"NA\")","v":11.52},"%"]
[]
[null,"Median",null,null,null,null,null,{"$f":"IFERROR(ROUND(MEDIAN(H9:H15),2),\"NA\")","v":0.83},null,null,null,null,null,null,null,{"$f":"IFERROR(ROUND(MEDIAN(P9:P15),2),\"NA\")","v":11.31},"%",null,{"$f":"IFERROR(ROUND(MEDIAN(S9:S15),2),\"NA\")","v":11.73},"%",null,{"$f":"IFERROR(ROUND(MEDIAN(V9:V15),2),\"NA\")","v":11.52},"%"]
[]
[null,"Average of Mean and Median",null,null,null,null,null,{"$f":"IFERROR(ROUND(AVERAGE(H17:H19),2),\"NA\")","v":0.83},null,null,null,null,null,null,null,{"$f":"IFERROR(ROUND(AVERAGE(P17:P19),2),\"NA\")","v":11.31},"%",null,{"$f":"IFERROR(ROUND(AVERAGE(S17:S19),2),\"NA\")","v":11.73},"%",null,{"$f":"IFERROR(ROUND(AVERAGE(V17:V19),2),\"NA\")","v":11.52},"%"]
[]
[null,"Results Excluding the PRPM MRP"]
[]
[null,null,null,"[1]",null,"[2]",null,"[3]",null,"[4]",null,null,"[5]",null,null,"[6]",null,null,"[7]",null,null,"[8]"]
[]
[null,{"$f":"B7","v":"Proxy Group of Seven Water Companies"},null,"Value Line Adjusted Beta",null,"Bloomberg Adjusted Beta",null,"Average Beta",null,"Market Risk Premium (1)",null,null,"Risk-Free Rate (2)",null,null,"Traditional CAPM Cost Rate",null,null,"ECAPM Cost Rate",null,null,"Indicated Common Equity Cost Rate (3)"]
[]
[{"$f":"A9","v":"AWR"},{"$f":"IFERROR(VLOOKUP(A29,'Proxy Data Lookup'!$A:$L,2,FALSE),\"NA\")","v":"American States Water Company"},null,{"$f":"D9","v":0.65},null,{"$f":"F9","v":0.81764483451843262},null,{"$f":"IFERROR(ROUND(AVERAGE(D29:F29),2),\"NA\")","v":0.73},null,{"$f":"'5.2 CAPM Notes'!$N$44","v":9.9604362336281049},"%",null,{"$f":"'MRP WP1'!$F$37","v":3.18},"%",null,{"$f":"IFERROR((H29*J29) + M29,\"NA\")","v":10.451118450548517},"%",null,{"$f":"IFERROR((0.75*(H29*J29))+(0.25*J29)+M29,\"NA\")","v":11.123447896318414},"%",null,{"$f":"IFERROR(ROUND(AVERAGE(P29:S29),2),\"NA\")","v":10.79},"%"]
[{"$f":"A10","v":"AWK"},{"$f":"IFERROR(VLOOKUP(A30,'Proxy Data Lookup'!$A:$L,2,FALSE),\"NA\")","v":"American Water Works Company, Inc."},null,{"$f":"D10","v":0.85},null,{"$f":"F10","v":0.86623597145080566},null,{"$f":"IFERROR(ROUND(AVERAGE(D30:F30),2),\"NA\")","v":0.86},null,{"$f":"'5.2 CAPM Notes'!$N$44","v":9.9604362336281049},null,null,{"$f":"'MRP WP1'!$F$37","v":3.18},null,null,{"$f":"IFERROR((H30*J30) + M30,\"NA\")","v":11.745975160920169},null,null,{"$f":"IFERROR((0.75*(H30*J30))+(0.25*J30)+M30,\"NA\")","v":12.094590429097153},null,null,{"$f":"IFERROR(ROUND(AVERAGE(P30:S30),2),\"NA\")","v":11.92}]
["CWT",{"$f":"IFERROR(VLOOKUP(A31,'Proxy Data Lookup'!$A:$L,2,FALSE),\"NA\")","v":"California Water Service Group"},null,0.7,null,0.97181946039199829,null,0.84,null,{"$f":"'5.2 CAPM Notes'!$N$44","v":9.9604362336281049},null,null,{"$f":"'MRP WP1'!$F$37","v":3.18},null,null,11.546766436247607,null,null,11.94518388559273,null,null,11.75]
["WTRG",{"$f":"IFERROR(VLOOKUP(A32,'Proxy Data Lookup'!$A:$L,2,FALSE),\"NA\")","v":"Essential Utilities Inc.        "},null,0.95,null,0.93349152803421021,null,0.94,null,{"$f":"'5.2 CAPM Notes'!$N$44","v":9.9604362336281049},null,null,{"$f":"'MRP WP1'!$F$37","v":3.18},null,null,12.542810059610417,null,null,12.69221660311484,null,null,12.62]
["MSEX",{"$f":"IFERROR(VLOOKUP(A33,'Proxy Data Lookup'!$A:$L,2,FALSE),\"NA\")","v":"Middlesex Water Company"},null,0.7,null,0.8564789891242981,null,0.78,null,{"$f":"'5.2 CAPM Notes'!$N$44","v":9.9604362336281049},null,null,{"$f":"'MRP WP1'!$F$37","v":3.18},null,null,10.949140262229923,null,null,11.496964255079469,null,null,11.22]
["SJW",{"$f":"IFERROR(VLOOKUP(A34,'Proxy Data Lookup'!$A:$L,2,FALSE),\"NA\")","v":"SJW Group           "},null,0.8,null,0.86745345592498779,null,0.83,null,{"$f":"'5.2 CAPM Notes'!$N$44","v":9.9604362336281049},null,null,{"$f":"'MRP WP1'!$F$37","v":3.18},null,null,11.447162073911326,null,null,11.87048061384052,null,null,11.66]
["YORW",{"$f":"IFERROR(VLOOKUP(A35,'Proxy Data Lookup'!$A:$L,2,FALSE),\"NA\")","v":"The York Water Company"},null,0.85,null,0.80975943803787231,null,0.83,null,{"$f":"'5.2 CAPM Notes'!$N$44","v":9.9604362336281049},null,null,{"$f":"'MRP WP1'!$F$37","v":3.18},null,null,11.447162073911326,null,null,11.87048061384052,null,null,11.66]
[]
[null,"Mean",null,null,null,null,null,{"$f":"IFERROR(ROUND(AVERAGE(H29:H35),2),\"NA\")","v":0.83},null,null,null,null,null,null,null,{"$f":"IFERROR(ROUND(AVERAGE(P29:P35),2),\"NA\")","v":11.45},"%",null,{"$f":"IFERROR(ROUND(AVERAGE(S29:S35),2),\"NA\")","v":11.87},"%",null,{"$f":"IFERROR(ROUND(AVERAGE(V29:V35),2),\"NA\")","v":11.66},"%"]
[]
[null,"Median",null,null,null,null,null,{"$f":"IFERROR(ROUND(MEDIAN(H29:H35),2),\"NA\")","v":0.83},null,null,null,null,null,null,null,{"$f":"IFERROR(ROUND(MEDIAN(P29:P35),2),\"NA\")","v":11.45},"%",null,{"$f":"IFERROR(ROUND(MEDIAN(S29:S35),2),\"NA\")","v":11.87},"%",null,{"$f":"IFERROR(ROUND(MEDIAN(V29:V35),2),\"NA\")","v":11.66},"%"]
[]
[null,"Average of Mean and Median",null,null,null,null,null,{"$f":"IFERROR(ROUND(AVERAGE(H37:H39),2),\"NA\")","v":0.83},null,null,null,null,null,null,null,{"$f":"IFERROR(ROUND(AVERAGE(P37:P39),2),\"NA\")","v":11.45},"%",null,{"$f":"IFERROR(ROUND(AVERAGE(S37:S39),2),\"NA\")","v":11.87},"%",null,{"$f":"IFERROR(ROUND(AVERAGE(V37:V39),2),\"NA\")","v":11.66},"%"]
[]
[null,"Notes on page 2 of this Schedule."]

{"sheet":"5.2 CAPM Notes","index":17,"n_rows":63,"n_cols":22,"rows_kept":63,"cut":false,"hidden":false,"merged":[[0,0,0,14],[1,0,1,14],[4,1,4,14],[45,1,45,14],[61,1,61,12]]}
[{"$f":"Input!G28","v":"Water Service Corporation of Kentucky"}]
["Notes to Accompany the Application of the CAPM and ECAPM"]
[]
["Notes:"]
["(1)","The market risk premium (MRP) is derived by using six different measures from three sources: Ibbotson, Value Line, and Bloomberg as illustrated below:"]
[]
[null,"Historical Data MRP Estimates:"]
[]
[null,{"$f":"CONCATENATE(\"Measure 1: Ibbotson Arithmetic Mean MRP \",MID(Input!E20,FIND(\"(\",Input!E20),11))","v":"Measure 1: Ibbotson Arithmetic Mean MRP (1926-2021)"}]
[]
[null,{"$f":"CONCATENATE(\"Arithmetic Mean Monthly Returns for Large Stocks \",MID(Input!E20,FIND(\"1\",Input!E20),9),\":\")","v":"Arithmetic Mean Monthly Returns for Large Stocks 1926-2021:"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"'MRP WP1'!H49","v":12.37},"%"]
[null,"Arithmetic Mean Income Returns on Long-Term Government Bonds:",null,null,null,null,null,null,null,null,null,null,null,{"$f":"'MRP WP1'!H51","v":5.0199999999999996}]
[null,"MRP based on Ibbotson Historical Data:",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N11-N12","v":7.35},"%"]
[]
[null,"Measure 2: Application of a Regression Analysis to Ibbotson Historical Data"]
[null,"(1926-2021)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"'MRP ERP WP'!AA42*100","v":9.5093922925792445},"%"]
[]
[null,"Measure 3: Application of the PRPM to Ibbotson Historical Data:"]
[null,{"$f":"CONCATENATE(\"(January 1926 - \",Input!G25,\")\")","v":"(January 1926 - March 2022)"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"'MRP WP1'!H46","v":8.9770850897464509},"%"]
[]
[null,"Value Line MRP Estimates:"]
[]
[null,{"$f":"CONCATENATE(\"Measure 4: Value Line Projected MRP (Thirteen weeks ending \",TEXT('MRP WP1'!B7,\"mmmm dd, yyyy)\"))","v":"Measure 4: Value Line Projected MRP (Thirteen weeks ending April 01, 2022)"}]
[]
[null,"Total projected return on the market 3-5 years hence*:",null,null,null,null,null,null,null,null,null,null,null,{"$f":"'MRP WP1'!M22*100","v":11.979999999999999},"%"]
[null,"Projected Risk-Free Rate (see note 2):",null,null,null,null,null,null,null,null,null,null,null,{"$f":"'MRP WP1'!F37","v":3.18}]
[null,"MRP based on Value Line Summary & Index:",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N25-N26","v":8.7999999999999989},"%"]
[null,null,"*Forcasted 3-5 year capital appreciation plus expected dividend yield"]
[]
[null,"Measure 5: Value Line Projected Return on the Market based on the S&P 500"]
[]
[null,"Total return on the Market based on the S&P 500:",null,null,null,null,null,null,null,null,null,null,null,{"$f":"'MRP WP3'!H504*100","v":15.901039985670625}]
[null,"Projected Risk-Free Rate (see note 2):",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N56","v":3.18}]
[null,"MRP based on Value Line data",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(N32-N33,\"NA\")","v":12.721039985670625},"%"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Average of Value Line and Bloomberg MRPs",null,null,null,null,{"$f":"AVERAGE(N27,N34,N40)","v":10.980929625187096}]
[null,"Measure 6: Bloomberg Projected MRP"]
[]
[null,"Total return on the Market based on the S&P 500:",null,null,null,null,null,null,null,null,null,null,null,{"$f":"'MRP WP2'!Q504*100","v":14.601748889890661},"%"]
[null,"Projected Risk-Free Rate (see note 2):",null,null,null,null,null,null,null,null,null,null,null,{"$f":"'MRP WP1'!F37","v":3.18}]
[null,null,null,null,null,null,null,null,null,null,null,"MRP based on Bloomberg data",null,{"$f":"IFERROR(N38-N39,\"NA\")","v":11.421748889890662},"%"]
[]
[null,null,null,null,null,null,null,null,null,null,null,"Average of Value Line, Ibbotson, and Bloomberg MRP:",null,{"$f":"AVERAGE(N13,N16,N19,N27,N34,N40)","v":9.7965443763144986},"%"]
[]
[null,null,null,null,null,null,null,null,null,null,null,"Average MRP Excluding the PRPM MRP:",null,{"$f":"AVERAGE(N40,N34,N27,N16,N13)","v":9.9604362336281049},"%"]
[]
["(2)","For reasons explained in the direct testimony, the appropriate risk-free rate for cost of capital purposes is the average forecast of 30 year Treasury Bonds per the consensus of nearly 50 economists reported in Blue Chip Financial Forecasts. (See pages 10-11 of Schedule DWD-4.) The projection of the risk-free rate is illustrated below:"]
[]
[null,null,null,null,null,null,null,null,null,{"$f":"'MRP WP1'!B28","v":"Second Quarter 2022"},null,null,null,{"$f":"'MRP WP1'!F28","v":2.6},"%"]
[null,null,null,null,null,null,null,null,null,{"$f":"'MRP WP1'!B29","v":"Third Quarter 2022"},null,null,null,{"$f":"'MRP WP1'!F29","v":2.8}]
[null,null,null,null,null,null,null,null,null,{"$f":"'MRP WP1'!B30","v":"Fourth Quarter 2022"},null,null,null,{"$f":"'MRP WP1'!F30","v":3}]
[null,null,null,null,null,null,null,null,null,{"$f":"'MRP WP1'!B31","v":"First Quarter 2023"},null,null,null,{"$f":"'MRP WP1'!F31","v":3.2}]
[null,null,null,null,null,null,null,null,null,{"$f":"'MRP WP1'!B32","v":"Second Quarter 2023"},null,null,null,{"$f":"'MRP WP1'!F32","v":3.3}]
[null,null,null,null,null,null,null,null,null,{"$f":"'MRP WP1'!B33","v":"Third Quarter 2023"},null,null,null,{"$f":"'MRP WP1'!F33","v":3.3}]
[null,null,null,null,null,null,null,null,null,{"$f":"'MRP WP1'!B34","v":"2023-2027"},null,null,null,{"$f":"'MRP WP1'!F34","v":3.4}]
[null,null,null,null,null,null,null,null,null,{"$f":"'MRP WP1'!B35","v":"2028-2032"},null,null,null,{"$f":"'MRP WP1'!F35","v":3.8}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND(AVERAGE(N48:N55),2)","v":3.18},"%"]
["(3)","Average of Column 6 and Column 7."]
[]
["Sources of Information:"]
[null,"Value Line Summary and Index"]
[null,{"$f":"'4.8-9 Beta Adjusted ERP'!C45","v":"Blue Chip Financial Forecasts, December 1, 2021 and April 1, 2022"}]
[null,{"$f":"'4.8-9 Beta Adjusted ERP'!C42","v":"Kroll 2022 SBBI® Yearbook"}]
[null,"Bloomberg Professional Services"]

{"sheet":"6.2 Comp Earnings Criteria","index":18,"n_rows":31,"n_cols":11,"rows_kept":31,"cut":false,"hidden":false,"merged":[[0,2,0,10],[1,2,1,10],[2,2,2,10]]}
[null,null,{"$f":"Input!G28","v":"Water Service Corporation of Kentucky"}]
[null,null,"Basis of Selection of Comparable Risk "]
[null,null,"Domestic Non-Price Regulated Companies"]
["TICKER"]
[null,null,null,null,"[1]",null,"[2]",null,"[3]",null,"[4]"]
["SYMBOL"]
[null,null,{"$f":"'5.1 CAPM'!B7","v":"Proxy Group of Seven Water Companies"},null,"Value Line Adjusted Beta",null,"Unadjusted Beta",null,"Residual Standard Error of the Regression",null,"Standard Deviation of Beta"]
[]
[{"$f":"Input!A2","v":"AWR"},null,{"$f":"VLOOKUP(A9,'Proxy Data Lookup'!$A:$L,2,FALSE)","v":"American States Water Company"},null,{"$f":"'Proxy Data Lookup'!G3","v":0.65},null,{"$f":"'Proxy Data Lookup'!I3","v":0.4},null,{"$f":"'Proxy Data Lookup'!L3","v":2.4308999999999998},null,{"$f":"'Proxy Data Lookup'!N3","v":6.0100000000000001E-2}]
[{"$f":"Input!A3","v":"AWK"},null,{"$f":"VLOOKUP(A10,'Proxy Data Lookup'!$A:$L,2,FALSE)","v":"American Water Works Company, Inc."},null,{"$f":"'Proxy Data Lookup'!G4","v":0.85},null,{"$f":"'Proxy Data Lookup'!I4","v":0.75},null,{"$f":"'Proxy Data Lookup'!L4","v":3.2139000000000002},null,{"$f":"'Proxy Data Lookup'!N4","v":7.9500000000000001E-2}]
[{"$f":"Input!A4","v":"CWT"},null,{"$f":"VLOOKUP(A11,'Proxy Data Lookup'!$A:$L,2,FALSE)","v":"California Water Service Group"},null,{"$f":"'Proxy Data Lookup'!G5","v":0.65},null,{"$f":"'Proxy Data Lookup'!I5","v":0.46},null,{"$f":"'Proxy Data Lookup'!L5","v":3.0606},null,{"$f":"'Proxy Data Lookup'!N5","v":7.5700000000000003E-2}]
[{"$f":"Input!A5","v":"WTRG"},null,{"$f":"VLOOKUP(A12,'Proxy Data Lookup'!$A:$L,2,FALSE)","v":"Essential Utilities Inc.        "},null,{"$f":"'Proxy Data Lookup'!G6","v":0.95},null,{"$f":"'Proxy Data Lookup'!I6","v":0.9},null,{"$f":"'Proxy Data Lookup'!L6","v":2.6745000000000001},null,{"$f":"'Proxy Data Lookup'!N6","v":6.6199999999999995E-2}]
[{"$f":"Input!A6","v":"MSEX"},null,{"$f":"VLOOKUP(A13,'Proxy Data Lookup'!$A:$L,2,FALSE)","v":"Middlesex Water Company"},null,{"$f":"'Proxy Data Lookup'!G7","v":0.7},null,{"$f":"'Proxy Data Lookup'!I7","v":0.51},null,{"$f":"'Proxy Data Lookup'!L7","v":3.4876},null,{"$f":"'Proxy Data Lookup'!N7","v":8.6300000000000002E-2}]
[{"$f":"Input!A7","v":"SJW"},null,{"$f":"VLOOKUP(A14,'Proxy Data Lookup'!$A:$L,2,FALSE)","v":"SJW Group           "},null,{"$f":"'Proxy Data Lookup'!G8","v":0.8},null,{"$f":"'Proxy Data Lookup'!I8","v":0.68},null,{"$f":"'Proxy Data Lookup'!L8","v":3.3451},null,{"$f":"'Proxy Data Lookup'!N8","v":8.2699999999999996E-2}]
[{"$f":"Input!A8","v":"YORW"},null,{"$f":"VLOOKUP(A15,'Proxy Data Lookup'!$A:$L,2,FALSE)","v":"The York Water Company"},null,{"$f":"'Proxy Data Lookup'!G9","v":0.85},null,{"$f":"'Proxy Data Lookup'!I9","v":0.71},null,{"$f":"'Proxy Data Lookup'!L9","v":3.4491000000000001},null,{"$f":"'Proxy Data Lookup'!N9","v":8.5300000000000001E-2}]
[]
[null,null,"Average",null,{"$f":"AVERAGE(E9:E15)","v":0.77857142857142847},null,{"$f":"AVERAGE(G9:G15)","v":0.63},null,{"$f":"AVERAGE(I9:I15)","v":3.094528571428572},null,{"$f":"AVERAGE(K9:K15)","v":7.6542857142857135E-2}]
[]
[]
[null,null,"Beta Range (+/- 2 std. Devs. of Beta)",null,{"$f":"G17-E21","v":0.48},null,{"$f":"G17+E21","v":0.78}]
[null,null,"   2 std. Devs. of Beta",null,{"$f":"ROUND((K17*2),2)","v":0.15}]
[]
[null,null,"Residual Std. Err. Range (+/- 2 std."]
[null,null,"   Devs. of the Residual Std. Err.)",null,{"$f":"I17-E28","v":2.8225285714285722},null,{"$f":"I17+E28","v":3.3665285714285718}]
[]
[null,null,"Std. dev. of the Res. Std. Err.",null,{"$f":"ROUND((I17/22.7596),4)","v":0.13600000000000001}]
[]
[null,null,"2 std. devs. of the Res. Std. Err.",null,{"$f":"ROUND((2*E26),4)","v":0.27200000000000002}]
[]
[]
[null,null,"Source of Information:",null,"Valueline Proprietary Database, March 2022"]

{"sheet":"6.3 Proxy Group Equivalent","index":19,"n_rows":40,"n_cols":11,"rows_kept":40,"cut":false,"hidden":false,"merged":[[0,2,0,10],[1,2,1,10],[2,2,2,10],[3,2,3,10]]}
[null,null,{"$f":"Input!G28","v":"Water Service Corporation of Kentucky"}]
[null,null,"Proxy Group of Non-Price Regulated Companies"]
[null,null,"Comparable in Total Risk to the"]
[null,null,{"$f":"'6.2 Comp Earnings Criteria'!C7","v":"Proxy Group of Seven Water Companies"}]
[]
[null,null,null,null,"[1]",null,"[2]",null,"[3]",null,"[4]"]
[]
["Ticker",null,{"$f":"Input!I32","v":"Proxy Group of Twenty-Four Non-Price Regulated Companies"},null,"Value Line Adjusted Beta",null,"Unadjusted Beta",null,"Residual Standard Error of the Regression",null,"Standard Deviation of Beta"]
[]
[{"$f":"Input!C2","v":"AOS"},null,{"$f":"VLOOKUP($A10,'CEM Data Lookup'!$A:$N,2,FALSE)","v":"Smith (A.O.)        "},null,{"$f":"VLOOKUP($A10,'CEM Data Lookup'!$A:$N,7,FALSE)","v":0.85},null,{"$f":"VLOOKUP($A10,'CEM Data Lookup'!$A:$N,9,FALSE)","v":0.77},null,{"$f":"VLOOKUP($A10,'CEM Data Lookup'!$A:$N,12,FALSE)","v":2.8592},null,{"$f":"VLOOKUP($A10,'CEM Data Lookup'!$A:$N,14,FALSE)","v":7.0699999999999999E-2}]
[{"$f":"Input!C3","v":"BCPC"},null,{"$f":"VLOOKUP($A11,'CEM Data Lookup'!$A:$N,2,FALSE)","v":"Balchem Corp.       "},null,{"$f":"VLOOKUP($A11,'CEM Data Lookup'!$A:$N,7,FALSE)","v":0.7},null,{"$f":"VLOOKUP($A11,'CEM Data Lookup'!$A:$N,9,FALSE)","v":0.51},null,{"$f":"VLOOKUP($A11,'CEM Data Lookup'!$A:$N,12,FALSE)","v":3.3113999999999999},null,{"$f":"VLOOKUP($A11,'CEM Data Lookup'!$A:$N,14,FALSE)","v":8.1900000000000001E-2}]
[{"$f":"Input!C4","v":"BDX"},null,{"$f":"VLOOKUP($A12,'CEM Data Lookup'!$A:$N,2,FALSE)","v":"Becton, Dickinson   "},null,{"$f":"VLOOKUP($A12,'CEM Data Lookup'!$A:$N,7,FALSE)","v":0.75},null,{"$f":"VLOOKUP($A12,'CEM Data Lookup'!$A:$N,9,FALSE)","v":0.6},null,{"$f":"VLOOKUP($A12,'CEM Data Lookup'!$A:$N,12,FALSE)","v":2.8626},null,{"$f":"VLOOKUP($A12,'CEM Data Lookup'!$A:$N,14,FALSE)","v":7.0800000000000002E-2}]
[{"$f":"Input!C5","v":"BMY"},null,{"$f":"VLOOKUP($A13,'CEM Data Lookup'!$A:$N,2,FALSE)","v":"Bristol-Myers Squibb"},null,{"$f":"VLOOKUP($A13,'CEM Data Lookup'!$A:$N,7,FALSE)","v":0.85},null,{"$f":"VLOOKUP($A13,'CEM Data Lookup'!$A:$N,9,FALSE)","v":0.75},null,{"$f":"VLOOKUP($A13,'CEM Data Lookup'!$A:$N,12,FALSE)","v":2.9154},null,{"$f":"VLOOKUP($A13,'CEM Data Lookup'!$A:$N,14,FALSE)","v":7.2099999999999997E-2}]
[{"$f":"Input!C6","v":"CHE"},null,{"$f":"VLOOKUP($A14,'CEM Data Lookup'!$A:$N,2,FALSE)","v":"Chemed Corp.        "},null,{"$f":"VLOOKUP($A14,'CEM Data Lookup'!$A:$N,7,FALSE)","v":0.85},null,{"$f":"VLOOKUP($A14,'CEM Data Lookup'!$A:$N,9,FALSE)","v":0.7},null,{"$f":"VLOOKUP($A14,'CEM Data Lookup'!$A:$N,12,FALSE)","v":2.8431999999999999},null,{"$f":"VLOOKUP($A14,'CEM Data Lookup'!$A:$N,14,FALSE)","v":7.0300000000000001E-2}]
[{"$f":"Input!C7","v":"CHRW"},null,{"$f":"VLOOKUP($A15,'CEM Data Lookup'!$A:$N,2,FALSE)","v":"C.H. Robinson       "},null,{"$f":"VLOOKUP($A15,'CEM Data Lookup'!$A:$N,7,FALSE)","v":0.75},null,{"$f":"VLOOKUP($A15,'CEM Data Lookup'!$A:$N,9,FALSE)","v":0.56000000000000005},null,{"$f":"VLOOKUP($A15,'CEM Data Lookup'!$A:$N,12,FALSE)","v":3.0411999999999999},null,{"$f":"VLOOKUP($A15,'CEM Data Lookup'!$A:$N,14,FALSE)","v":7.5200000000000003E-2}]
[{"$f":"Input!C8","v":"CSGS"},null,{"$f":"VLOOKUP($A16,'CEM Data Lookup'!$A:$N,2,FALSE)","v":"CSG Systems Int'l   "},null,{"$f":"VLOOKUP($A16,'CEM Data Lookup'!$A:$N,7,FALSE)","v":0.75},null,{"$f":"VLOOKUP($A16,'CEM Data Lookup'!$A:$N,9,FALSE)","v":0.56999999999999995},null,{"$f":"VLOOKUP($A16,'CEM Data Lookup'!$A:$N,12,FALSE)","v":3.0996999999999999},null,{"$f":"VLOOKUP($A16,'CEM Data Lookup'!$A:$N,14,FALSE)","v":7.6700000000000004E-2}]
[{"$f":"Input!C9","v":"DGX"},null,{"$f":"VLOOKUP($A17,'CEM Data Lookup'!$A:$N,2,FALSE)","v":"Quest Diagnostics   "},null,{"$f":"VLOOKUP($A17,'CEM Data Lookup'!$A:$N,7,FALSE)","v":0.8},null,{"$f":"VLOOKUP($A17,'CEM Data Lookup'!$A:$N,9,FALSE)","v":0.65},null,{"$f":"VLOOKUP($A17,'CEM Data Lookup'!$A:$N,12,FALSE)","v":3.1903999999999999},null,{"$f":"VLOOKUP($A17,'CEM Data Lookup'!$A:$N,14,FALSE)","v":7.8899999999999998E-2}]
[{"$f":"Input!C10","v":"HTLD"},null,{"$f":"VLOOKUP($A18,'CEM Data Lookup'!$A:$N,2,FALSE)","v":"Heartland Express   "},null,{"$f":"VLOOKUP($A18,'CEM Data Lookup'!$A:$N,7,FALSE)","v":0.75},null,{"$f":"VLOOKUP($A18,'CEM Data Lookup'!$A:$N,9,FALSE)","v":0.55000000000000004},null,{"$f":"VLOOKUP($A18,'CEM Data Lookup'!$A:$N,12,FALSE)","v":2.8513000000000002},null,{"$f":"VLOOKUP($A18,'CEM Data Lookup'!$A:$N,14,FALSE)","v":7.0499999999999993E-2}]
[{"$f":"Input!C11","v":"JKHY"},null,{"$f":"VLOOKUP($A19,'CEM Data Lookup'!$A:$N,2,FALSE)","v":"Henry (Jack) & Assoc"},null,{"$f":"VLOOKUP($A19,'CEM Data Lookup'!$A:$N,7,FALSE)","v":0.85},null,{"$f":"VLOOKUP($A19,'CEM Data Lookup'!$A:$N,9,FALSE)","v":0.7},null,{"$f":"VLOOKUP($A19,'CEM Data Lookup'!$A:$N,12,FALSE)","v":2.9159000000000002},null,{"$f":"VLOOKUP($A19,'CEM Data Lookup'!$A:$N,14,FALSE)","v":7.2099999999999997E-2}]
[{"$f":"Input!C12","v":"LANC"},null,{"$f":"VLOOKUP($A20,'CEM Data Lookup'!$A:$N,2,FALSE)","v":"Lancaster Colony    "},null,{"$f":"VLOOKUP($A20,'CEM Data Lookup'!$A:$N,7,FALSE)","v":0.7},null,{"$f":"VLOOKUP($A20,'CEM Data Lookup'!$A:$N,9,FALSE)","v":0.49},null,{"$f":"VLOOKUP($A20,'CEM Data Lookup'!$A:$N,12,FALSE)","v":2.9597000000000002},null,{"$f":"VLOOKUP($A20,'CEM Data Lookup'!$A:$N,14,FALSE)","v":7.3200000000000001E-2}]
[{"$f":"Input!C13","v":"LLY"},null,{"$f":"VLOOKUP($A21,'CEM Data Lookup'!$A:$N,2,FALSE)","v":"Lilly (Eli)         "},null,{"$f":"VLOOKUP($A21,'CEM Data Lookup'!$A:$N,7,FALSE)","v":0.75},null,{"$f":"VLOOKUP($A21,'CEM Data Lookup'!$A:$N,9,FALSE)","v":0.62},null,{"$f":"VLOOKUP($A21,'CEM Data Lookup'!$A:$N,12,FALSE)","v":3.2324000000000002},null,{"$f":"VLOOKUP($A21,'CEM Data Lookup'!$A:$N,14,FALSE)","v":0.08}]
[{"$f":"Input!C14","v":"MANT"},null,{"$f":"VLOOKUP($A22,'CEM Data Lookup'!$A:$N,2,FALSE)","v":"ManTech Int'l 'A'   "},null,{"$f":"VLOOKUP($A22,'CEM Data Lookup'!$A:$N,7,FALSE)","v":0.85},null,{"$f":"VLOOKUP($A22,'CEM Data Lookup'!$A:$N,9,FALSE)","v":0.75},null,{"$f":"VLOOKUP($A22,'CEM Data Lookup'!$A:$N,12,FALSE)","v":3.1082999999999998},null,{"$f":"VLOOKUP($A22,'CEM Data Lookup'!$A:$N,14,FALSE)","v":7.6899999999999996E-2}]
[{"$f":"Input!C15","v":"MKC"},null,{"$f":"VLOOKUP($A23,'CEM Data Lookup'!$A:$N,2,FALSE)","v":"McCormick & Co.     "},null,{"$f":"VLOOKUP($A23,'CEM Data Lookup'!$A:$N,7,FALSE)","v":0.8},null,{"$f":"VLOOKUP($A23,'CEM Data Lookup'!$A:$N,9,FALSE)","v":0.65},null,{"$f":"VLOOKUP($A23,'CEM Data Lookup'!$A:$N,12,FALSE)","v":2.8247},null,{"$f":"VLOOKUP($A23,'CEM Data Lookup'!$A:$N,14,FALSE)","v":6.9900000000000004E-2}]
[{"$f":"Input!C16","v":"MNST"},null,{"$f":"VLOOKUP($A24,'CEM Data Lookup'!$A:$N,2,FALSE)","v":"Monster Beverage    "},null,{"$f":"VLOOKUP($A24,'CEM Data Lookup'!$A:$N,7,FALSE)","v":0.85},null,{"$f":"VLOOKUP($A24,'CEM Data Lookup'!$A:$N,9,FALSE)","v":0.75},null,{"$f":"VLOOKUP($A24,'CEM Data Lookup'!$A:$N,12,FALSE)","v":2.9659},null,{"$f":"VLOOKUP($A24,'CEM Data Lookup'!$A:$N,14,FALSE)","v":7.3400000000000007E-2}]
[{"$f":"Input!C17","v":"NOC"},null,{"$f":"VLOOKUP($A25,'CEM Data Lookup'!$A:$N,2,FALSE)","v":"Northrop Grumman    "},null,{"$f":"VLOOKUP($A25,'CEM Data Lookup'!$A:$N,7,FALSE)","v":0.85},null,{"$f":"VLOOKUP($A25,'CEM Data Lookup'!$A:$N,9,FALSE)","v":0.75},null,{"$f":"VLOOKUP($A25,'CEM Data Lookup'!$A:$N,12,FALSE)","v":2.9830000000000001},null,{"$f":"VLOOKUP($A25,'CEM Data Lookup'!$A:$N,14,FALSE)","v":7.3800000000000004E-2}]
[{"$f":"Input!C18","v":"ORCL"},null,{"$f":"VLOOKUP($A26,'CEM Data Lookup'!$A:$N,2,FALSE)","v":"Oracle Corp.        "},null,{"$f":"VLOOKUP($A26,'CEM Data Lookup'!$A:$N,7,FALSE)","v":0.75},null,{"$f":"VLOOKUP($A26,'CEM Data Lookup'!$A:$N,9,FALSE)","v":0.61},null,{"$f":"VLOOKUP($A26,'CEM Data Lookup'!$A:$N,12,FALSE)","v":2.8405999999999998},null,{"$f":"VLOOKUP($A26,'CEM Data Lookup'!$A:$N,14,FALSE)","v":7.0300000000000001E-2}]
[{"$f":"Input!C19","v":"PGR"},null,{"$f":"VLOOKUP($A27,'CEM Data Lookup'!$A:$N,2,FALSE)","v":"Progressive Corp.   "},null,{"$f":"VLOOKUP($A27,'CEM Data Lookup'!$A:$N,7,FALSE)","v":0.75},null,{"$f":"VLOOKUP($A27,'CEM Data Lookup'!$A:$N,9,FALSE)","v":0.59},null,{"$f":"VLOOKUP($A27,'CEM Data Lookup'!$A:$N,12,FALSE)","v":2.9344000000000001},null,{"$f":"VLOOKUP($A27,'CEM Data Lookup'!$A:$N,14,FALSE)","v":7.2599999999999998E-2}]
[{"$f":"Input!C20","v":"RLI"},null,{"$f":"VLOOKUP($A28,'CEM Data Lookup'!$A:$N,2,FALSE)","v":"RLI Corp.           "},null,{"$f":"VLOOKUP($A28,'CEM Data Lookup'!$A:$N,7,FALSE)","v":0.8},null,{"$f":"VLOOKUP($A28,'CEM Data Lookup'!$A:$N,9,FALSE)","v":0.65},null,{"$f":"VLOOKUP($A28,'CEM Data Lookup'!$A:$N,12,FALSE)","v":2.8567999999999998},null,{"$f":"VLOOKUP($A28,'CEM Data Lookup'!$A:$N,14,FALSE)","v":7.0699999999999999E-2}]
[{"$f":"Input!C21","v":"ROL"},null,{"$f":"VLOOKUP($A29,'CEM Data Lookup'!$A:$N,2,FALSE)","v":"Rollins, Inc.       "},null,{"$f":"VLOOKUP($A29,'CEM Data Lookup'!$A:$N,7,FALSE)","v":0.85},null,{"$f":"VLOOKUP($A29,'CEM Data Lookup'!$A:$N,9,FALSE)","v":0.73},null,{"$f":"VLOOKUP($A29,'CEM Data Lookup'!$A:$N,12,FALSE)","v":3.1604999999999999},null,{"$f":"VLOOKUP($A29,'CEM Data Lookup'!$A:$N,14,FALSE)","v":7.8200000000000006E-2}]
[{"$f":"Input!C22","v":"TYL"},null,{"$f":"VLOOKUP($A30,'CEM Data Lookup'!$A:$N,2,FALSE)","v":"Tyler Technologies  "},null,{"$f":"VLOOKUP($A30,'CEM Data Lookup'!$A:$N,7,FALSE)","v":0.75},null,{"$f":"VLOOKUP($A30,'CEM Data Lookup'!$A:$N,9,FALSE)","v":0.59},null,{"$f":"VLOOKUP($A30,'CEM Data Lookup'!$A:$N,12,FALSE)","v":3.2277},null,{"$f":"VLOOKUP($A30,'CEM Data Lookup'!$A:$N,14,FALSE)","v":7.9799999999999996E-2}]
[{"$f":"Input!C23","v":"UPS"},null,{"$f":"VLOOKUP($A31,'CEM Data Lookup'!$A:$N,2,FALSE)","v":"United Parcel Serv. "},null,{"$f":"VLOOKUP($A31,'CEM Data Lookup'!$A:$N,7,FALSE)","v":0.8},null,{"$f":"VLOOKUP($A31,'CEM Data Lookup'!$A:$N,9,FALSE)","v":0.65},null,{"$f":"VLOOKUP($A31,'CEM Data Lookup'!$A:$N,12,FALSE)","v":3.3248000000000002},null,{"$f":"VLOOKUP($A31,'CEM Data Lookup'!$A:$N,14,FALSE)","v":8.2199999999999995E-2}]
[{"$f":"Input!C24","v":"WERN"},null,{"$f":"VLOOKUP($A32,'CEM Data Lookup'!$A:$N,2,FALSE)","v":"Werner Enterprises  "},null,{"$f":"VLOOKUP($A32,'CEM Data Lookup'!$A:$N,7,FALSE)","v":0.75},null,{"$f":"VLOOKUP($A32,'CEM Data Lookup'!$A:$N,9,FALSE)","v":0.62},null,{"$f":"VLOOKUP($A32,'CEM Data Lookup'!$A:$N,12,FALSE)","v":3.2786},null,{"$f":"VLOOKUP($A32,'CEM Data Lookup'!$A:$N,14,FALSE)","v":8.1100000000000005E-2}]
[{"$f":"Input!C25","v":"WU"},null,{"$f":"VLOOKUP($A33,'CEM Data Lookup'!$A:$N,2,FALSE)","v":"Western Union       "},null,{"$f":"VLOOKUP($A33,'CEM Data Lookup'!$A:$N,7,FALSE)","v":0.8},null,{"$f":"VLOOKUP($A33,'CEM Data Lookup'!$A:$N,9,FALSE)","v":0.64},null,{"$f":"VLOOKUP($A33,'CEM Data Lookup'!$A:$N,12,FALSE)","v":2.8492999999999999},null,{"$f":"VLOOKUP($A33,'CEM Data Lookup'!$A:$N,14,FALSE)","v":7.0499999999999993E-2}]
[]
[{"$f":"COUNTA(A9:A33)","v":24},null,"Average",null,{"$f":"ROUND(AVERAGE(E10:E33),2)","v":0.79},null,{"$f":"ROUND(AVERAGE(G10:G33),2)","v":0.64},null,{"$f":"ROUND(AVERAGE(I10:I33),4)","v":3.0182000000000002},null,{"$f":"ROUND(AVERAGE(K10:K33),4)","v":7.4700000000000003E-2}]
[]
[null,null,{"$f":"C4","v":"Proxy Group of Seven Water Companies"},null,{"$f":"'6.2 Comp Earnings Criteria'!E17","v":0.77857142857142847},null,{"$f":"'6.2 Comp Earnings Criteria'!G17","v":0.63},null,{"$f":"'6.2 Comp Earnings Criteria'!I17","v":3.094528571428572},null,{"$f":"'6.2 Comp Earnings Criteria'!K17","v":7.6542857142857135E-2}]
[]
[]
[null,null,{"$f":"'6.2 Comp Earnings Criteria'!C31","v":"Source of Information:"},null,{"$f":"'6.2 Comp Earnings Criteria'!E31","v":"Valueline Proprietary Database, March 2022"}]

{"sheet":"7.1 CEM Summary","index":20,"n_rows":24,"n_cols":10,"rows_kept":24,"cut":false,"hidden":false,"merged":[[6,5,6,6],[0,0,0,9],[1,0,1,9],[2,0,2,9],[3,0,3,9],[4,0,4,9],[6,8,6,9]]}
[{"$f":"Input!G28","v":"Water Service Corporation of Kentucky"}]
["Summary of Cost of Equity Models Applied to"]
[{"$f":"'6.3 Proxy Group Equivalent'!C8","v":"Proxy Group of Twenty-Four Non-Price Regulated Companies"}]
["Comparable in Total Risk to the"]
[{"$f":"'6.3 Proxy Group Equivalent'!C4","v":"Proxy Group of Seven Water Companies"}]
[]
[null,"Principal Methods",null,null,null,{"$f":"A3","v":"Proxy Group of Twenty-Four Non-Price Regulated Companies"},null,null,"Proxy Group of Twenty-Four Non-Price Regulated Companies ex PRPM"]
[]
[null,"Discounted Cash Flow Model (DCF) (1)",null,null,null,{"$f":"'7.2 CEM DCF'!V38","v":11.22},"%",null,{"$f":"F9","v":11.22},"%"]
[]
[null,"Risk Premium Model (RPM) (2)",null,null,null,{"$f":"'7.3 CEM RPM Summary'!H18","v":{"$error":"#VALUE!"}},null,null,{"$f":"'7.3 CEM RPM Summary'!K18","v":{"$error":"#VALUE!"}}]
[]
[null,"Capital Asset Pricing Model (CAPM) (3)",null,null,null,{"$f":"'7.6 CEM CAPM Backup'!V38","v":11.31},null,null,{"$f":"'7.7 CEM CAPM Backup NO PRPM'!V38","v":11.45}]
[]
[null,null,null,"Mean",null,{"$f":"ROUND(AVERAGE(F9:F13),2)","v":{"$error":"#VALUE!"}},"%",null,{"$f":"ROUND(AVERAGE(I9:I13),2)","v":{"$error":"#VALUE!"}},"%"]
[]
[null,null,null,"Median",null,{"$f":"ROUND(MEDIAN(F9:F13),2)","v":{"$error":"#VALUE!"}},"%",null,{"$f":"ROUND(MEDIAN(I9:I13),2)","v":{"$error":"#VALUE!"}},"%"]
[]
[null,null,null,"Average of Mean and Median",null,{"$f":"ROUND(AVERAGE(F15:F17),2)","v":{"$error":"#VALUE!"}},"%",null,{"$f":"ROUND(AVERAGE(I15:I17),2)","v":{"$error":"#VALUE!"}},"%"]
[]
["Notes:"]
["(1)","From page 2 of this Schedule."]
["(2)","From page 3 of this Schedule."]
["(3)","From page 6 of this Schedule."]

{"sheet":"7.2 CEM DCF","index":21,"n_rows":46,"n_cols":23,"rows_kept":46,"cut":false,"hidden":false,"merged":[[41,3,41,22],[4,3,4,4],[4,12,4,13],[6,18,6,19],[6,21,6,22],[4,15,4,16],[4,18,4,19],[4,21,4,22],[4,9,4,10],[4,6,4,7],[6,3,6,4],[6,6,6,7],[6,9,6,10],[6,12,6,13],[6,15,6,16]]}
[null,{"$f":"Input!G28","v":"Water Service Corporation of Kentucky"}]
[null,"DCF Results for the Proxy Group of Non-Price-Regulated Companies Comparable in Total Risk to the"]
[null,{"$f":"'7.1 CEM Summary'!A5","v":"Proxy Group of Seven Water Companies"}]
[]
[null,null,null,"[1]",null,null,"[2]",null,null,"[3]",null,null,"[4]",null,null,"[5]",null,null,"[6]",null,null,"[7]"]
[]
[null,{"$f":"'7.1 CEM Summary'!A3","v":"Proxy Group of Twenty-Four Non-Price Regulated Companies"},null,"Average Dividend Yield",null,null,"Value Line Projected Five Year Growth in EPS",null,null,"Zack's Five Year Projected Growth Rate in EPS",null,null,"Yahoo! Finance Projected Five Year Growth in EPS",null,null,"Average Projected Five Year Growth Rate in EPS",null,null,"Adjusted Dividend Yield",null,null,"Indicated Common Equity Cost Rate (1)"]
[]
[{"$f":"Input!C2","v":"AOS"},{"$f":"VLOOKUP($A9,'CEM Data Lookup'!$A:$N,2,FALSE)","v":"Smith (A.O.)        "},null,{"$f":"'CEM PricesDivs'!B$70","v":1.55},"%",null,{"$f":"IFERROR(VLOOKUP($A9,'CEM Data Lookup'!$A:$N,5,FALSE)*100,\"NA\")","v":11},"%",null,{"$f":"IFERROR(VLOOKUP($A9,'CEM Data Lookup'!$A:$N,3,FALSE)*100,\"NA\")","v":9},"%",null,{"$f":"IFERROR(VLOOKUP($A9,'CEM Data Lookup'!$A:$N,4,FALSE)*100,\"NA\")","v":8},"%",null,{"$f":"IFERROR(ROUND(AVERAGE(G9,J9,M9),2),\"NA\")","v":9.33},"%",null,{"$f":"IFERROR(ROUND((D9*(1+(0.5*(P9/100)))),2),\"NA\")","v":1.62},"%",null,{"$f":"IFERROR(IF(OR(VALUE(S9)=0,VALUE(P9)=0),\"NA\",S9+P9),\"NA\")","v":10.95},"%"]
[{"$f":"Input!C3","v":"BCPC"},{"$f":"VLOOKUP($A10,'CEM Data Lookup'!$A:$N,2,FALSE)","v":"Balchem Corp.       "},null,{"$f":"'CEM PricesDivs'!C$70","v":0.45},null,null,{"$f":"IFERROR(VLOOKUP($A10,'CEM Data Lookup'!$A:$N,5,FALSE)*100,\"NA\")","v":14.000000000000002},null,null,{"$f":"IFERROR(VLOOKUP($A10,'CEM Data Lookup'!$A:$N,3,FALSE)*100,\"NA\")","v":"NA"},null,null,{"$f":"IFERROR(VLOOKUP($A10,'CEM Data Lookup'!$A:$N,4,FALSE)*100,\"NA\")","v":24},null,null,{"$f":"IFERROR(ROUND(AVERAGE(G10,J10,M10),2),\"NA\")","v":19},null,null,0.49,null,null,19.489999999999998]
[{"$f":"Input!C4","v":"BDX"},{"$f":"VLOOKUP($A11,'CEM Data Lookup'!$A:$N,2,FALSE)","v":"Becton, Dickinson   "},null,{"$f":"'CEM PricesDivs'!D$70","v":1.32},null,null,{"$f":"IFERROR(VLOOKUP($A11,'CEM Data Lookup'!$A:$N,5,FALSE)*100,\"NA\")","v":6},null,null,{"$f":"IFERROR(VLOOKUP($A11,'CEM Data Lookup'!$A:$N,3,FALSE)*100,\"NA\")","v":6.3},null,null,{"$f":"IFERROR(VLOOKUP($A11,'CEM Data Lookup'!$A:$N,4,FALSE)*100,\"NA\")","v":6},null,null,6.1,null,null,1.36,null,null,7.46]
[{"$f":"Input!C5","v":"BMY"},{"$f":"VLOOKUP($A12,'CEM Data Lookup'!$A:$N,2,FALSE)","v":"Bristol-Myers Squibb"},null,{"$f":"'CEM PricesDivs'!E$70","v":3.21},null,null,"NMF",null,null,{"$f":"IFERROR(VLOOKUP($A12,'CEM Data Lookup'!$A:$N,3,FALSE)*100,\"NA\")","v":6.8000000000000007},null,null,{"$f":"IFERROR(VLOOKUP($A12,'CEM Data Lookup'!$A:$N,4,FALSE)*100,\"NA\")","v":5},null,null,5.9,null,null,3.3,null,null,9.1999999999999993]
[{"$f":"Input!C6","v":"CHE"},{"$f":"VLOOKUP($A13,'CEM Data Lookup'!$A:$N,2,FALSE)","v":"Chemed Corp.        "},null,{"$f":"'CEM PricesDivs'!F$70","v":0.3},null,null,{"$f":"IFERROR(VLOOKUP($A13,'CEM Data Lookup'!$A:$N,5,FALSE)*100,\"NA\")","v":9.5},null,null,{"$f":"IFERROR(VLOOKUP($A13,'CEM Data Lookup'!$A:$N,3,FALSE)*100,\"NA\")","v":8.3000000000000007},null,null,{"$f":"IFERROR(VLOOKUP($A13,'CEM Data Lookup'!$A:$N,4,FALSE)*100,\"NA\")","v":6.6000000000000005},null,null,8.1300000000000008,null,null,0.31,null,null,8.4400000000000013]
[{"$f":"Input!C7","v":"CHRW"},{"$f":"VLOOKUP($A14,'CEM Data Lookup'!$A:$N,2,FALSE)","v":"C.H. Robinson       "},null,{"$f":"'CEM PricesDivs'!G$70","v":2.17},null,null,{"$f":"IFERROR(VLOOKUP($A14,'CEM Data Lookup'!$A:$N,5,FALSE)*100,\"NA\")","v":8.5},null,null,{"$f":"IFERROR(VLOOKUP($A14,'CEM Data Lookup'!$A:$N,3,FALSE)*100,\"NA\")","v":9},null,null,{"$f":"IFERROR(VLOOKUP($A14,'CEM Data Lookup'!$A:$N,4,FALSE)*100,\"NA\")","v":12.3},null,null,9.93,null,null,2.2799999999999998,null,null,12.209999999999999]
[{"$f":"Input!C8","v":"CSGS"},{"$f":"VLOOKUP($A15,'CEM Data Lookup'!$A:$N,2,FALSE)","v":"CSG Systems Int'l   "},null,{"$f":"'CEM PricesDivs'!H$70","v":1.76},null,null,{"$f":"IFERROR(VLOOKUP($A15,'CEM Data Lookup'!$A:$N,5,FALSE)*100,\"NA\")","v":11},null,null,{"$f":"IFERROR(VLOOKUP($A15,'CEM Data Lookup'!$A:$N,3,FALSE)*100,\"NA\")","v":"NA"},null,null,"NMF",null,null,11,null,null,1.86,null,null,12.86]
[{"$f":"Input!C9","v":"DGX"},{"$f":"VLOOKUP($A16,'CEM Data Lookup'!$A:$N,2,FALSE)","v":"Quest Diagnostics   "},null,{"$f":"'CEM PricesDivs'!I$70","v":1.9},null,null,{"$f":"IFERROR(VLOOKUP($A16,'CEM Data Lookup'!$A:$N,5,FALSE)*100,\"NA\")","v":7.0000000000000009},null,null,{"$f":"IFERROR(VLOOKUP($A16,'CEM Data Lookup'!$A:$N,3,FALSE)*100,\"NA\")","v":"NA"},null,null,"NMF",null,null,7,null,null,1.97,null,null,8.9700000000000006]
[{"$f":"Input!C10","v":"HTLD"},{"$f":"VLOOKUP($A17,'CEM Data Lookup'!$A:$N,2,FALSE)","v":"Heartland Express   "},null,{"$f":"'CEM PricesDivs'!J$70","v":0.54},null,null,{"$f":"IFERROR(VLOOKUP($A17,'CEM Data Lookup'!$A:$N,5,FALSE)*100,\"NA\")","v":8.5},null,null,{"$f":"IFERROR(VLOOKUP($A17,'CEM Data Lookup'!$A:$N,3,FALSE)*100,\"NA\")","v":"NA"},null,null,{"$f":"IFERROR(VLOOKUP($A17,'CEM Data Lookup'!$A:$N,4,FALSE)*100,\"NA\")","v":13.3},null,null,10.9,null,null,0.56999999999999995,null,null,11.47]
[{"$f":"Input!C11","v":"JKHY"},{"$f":"VLOOKUP($A18,'CEM Data Lookup'!$A:$N,2,FALSE)","v":"Henry (Jack) & Assoc"},null,{"$f":"'CEM PricesDivs'!K$70","v":1.1200000000000001},null,null,{"$f":"IFERROR(VLOOKUP($A18,'CEM Data Lookup'!$A:$N,5,FALSE)*100,\"NA\")","v":10.5},null,null,{"$f":"IFERROR(VLOOKUP($A18,'CEM Data Lookup'!$A:$N,3,FALSE)*100,\"NA\")","v":17},null,null,{"$f":"IFERROR(VLOOKUP($A18,'CEM Data Lookup'!$A:$N,4,FALSE)*100,\"NA\")","v":14.000000000000002},null,null,13.83,null,null,1.2,null,null,15.03]
[{"$f":"Input!C12","v":"LANC"},{"$f":"VLOOKUP($A19,'CEM Data Lookup'!$A:$N,2,FALSE)","v":"Lancaster Colony    "},null,{"$f":"'CEM PricesDivs'!L$70","v":2.0099999999999998},null,null,{"$f":"IFERROR(VLOOKUP($A19,'CEM Data Lookup'!$A:$N,5,FALSE)*100,\"NA\")","v":5.5},null,null,{"$f":"IFERROR(VLOOKUP($A19,'CEM Data Lookup'!$A:$N,3,FALSE)*100,\"NA\")","v":"NA"},null,null,{"$f":"IFERROR(VLOOKUP($A19,'CEM Data Lookup'!$A:$N,4,FALSE)*100,\"NA\")","v":3},null,null,4.25,null,null,2.0499999999999998,null,null,6.3]
[{"$f":"Input!C13","v":"LLY"},{"$f":"VLOOKUP($A20,'CEM Data Lookup'!$A:$N,2,FALSE)","v":"Lilly (Eli)         "},null,{"$f":"'CEM PricesDivs'!M$70","v":1.53},null,null,{"$f":"IFERROR(VLOOKUP($A20,'CEM Data Lookup'!$A:$N,5,FALSE)*100,\"NA\")","v":11.5},null,null,{"$f":"IFERROR(VLOOKUP($A20,'CEM Data Lookup'!$A:$N,3,FALSE)*100,\"NA\")","v":14.2},null,null,{"$f":"IFERROR(VLOOKUP($A20,'CEM Data Lookup'!$A:$N,4,FALSE)*100,\"NA\")","v":6.3100000000000005},null,null,10.67,null,null,1.61,null,null,12.28]
[{"$f":"Input!C14","v":"MANT"},{"$f":"VLOOKUP($A21,'CEM Data Lookup'!$A:$N,2,FALSE)","v":"ManTech Int'l 'A'   "},null,{"$f":"'CEM PricesDivs'!N$70","v":2.0499999999999998},null,null,{"$f":"IFERROR(VLOOKUP($A21,'CEM Data Lookup'!$A:$N,5,FALSE)*100,\"NA\")","v":9},null,null,{"$f":"IFERROR(VLOOKUP($A21,'CEM Data Lookup'!$A:$N,3,FALSE)*100,\"NA\")","v":"NA"},null,null,{"$f":"IFERROR(VLOOKUP($A21,'CEM Data Lookup'!$A:$N,4,FALSE)*100,\"NA\")","v":5.38},null,null,7.19,null,null,2.12,null,null,9.31]
[{"$f":"Input!C15","v":"MKC"},{"$f":"VLOOKUP($A22,'CEM Data Lookup'!$A:$N,2,FALSE)","v":"McCormick & Co.     "},null,{"$f":"'CEM PricesDivs'!O$70","v":1.51},null,null,{"$f":"IFERROR(VLOOKUP($A22,'CEM Data Lookup'!$A:$N,5,FALSE)*100,\"NA\")","v":6},null,null,{"$f":"IFERROR(VLOOKUP($A22,'CEM Data Lookup'!$A:$N,3,FALSE)*100,\"NA\")","v":6.1},null,null,{"$f":"IFERROR(VLOOKUP($A22,'CEM Data Lookup'!$A:$N,4,FALSE)*100,\"NA\")","v":6.9500000000000011},null,null,6.35,null,null,1.56,null,null,7.91]
[{"$f":"Input!C16","v":"MNST"},{"$f":"VLOOKUP($A23,'CEM Data Lookup'!$A:$N,2,FALSE)","v":"Monster Beverage    "},null,{"$f":"'CEM PricesDivs'!P$70","v":0},null,null,{"$f":"IFERROR(VLOOKUP($A23,'CEM Data Lookup'!$A:$N,5,FALSE)*100,\"NA\")","v":13},null,null,{"$f":"IFERROR(VLOOKUP($A23,'CEM Data Lookup'!$A:$N,3,FALSE)*100,\"NA\")","v":15.9},null,null,{"$f":"IFERROR(VLOOKUP($A23,'CEM Data Lookup'!$A:$N,4,FALSE)*100,\"NA\")","v":14.01},null,null,14.3,null,null,0,null,null,"NA"]
[{"$f":"Input!C17","v":"NOC"},{"$f":"VLOOKUP($A24,'CEM Data Lookup'!$A:$N,2,FALSE)","v":"Northrop Grumman    "},null,{"$f":"'CEM PricesDivs'!Q$70","v":1.52},null,null,{"$f":"IFERROR(VLOOKUP($A24,'CEM Data Lookup'!$A:$N,5,FALSE)*100,\"NA\")","v":7.5},null,null,{"$f":"IFERROR(VLOOKUP($A24,'CEM Data Lookup'!$A:$N,3,FALSE)*100,\"NA\")","v":6.2},null,null,{"$f":"IFERROR(VLOOKUP($A24,'CEM Data Lookup'!$A:$N,4,FALSE)*100,\"NA\")","v":4.8},null,null,6.17,null,null,1.57,null,null,7.74]
[{"$f":"Input!C18","v":"ORCL"},{"$f":"VLOOKUP($A25,'CEM Data Lookup'!$A:$N,2,FALSE)","v":"Oracle Corp.        "},null,{"$f":"'CEM PricesDivs'!R$70","v":1.59},null,null,{"$f":"IFERROR(VLOOKUP($A25,'CEM Data Lookup'!$A:$N,5,FALSE)*100,\"NA\")","v":10},null,null,{"$f":"IFERROR(VLOOKUP($A25,'CEM Data Lookup'!$A:$N,3,FALSE)*100,\"NA\")","v":8},null,null,{"$f":"IFERROR(VLOOKUP($A25,'CEM Data Lookup'!$A:$N,4,FALSE)*100,\"NA\")","v":10.24},null,null,9.41,null,null,1.66,null,null,11.07]
[{"$f":"Input!C19","v":"PGR"},{"$f":"VLOOKUP($A26,'CEM Data Lookup'!$A:$N,2,FALSE)","v":"Progressive Corp.   "},null,{"$f":"'CEM PricesDivs'!S$70","v":0.37},null,null,{"$f":"IFERROR(VLOOKUP($A26,'CEM Data Lookup'!$A:$N,5,FALSE)*100,\"NA\")","v":4.5},null,null,{"$f":"IFERROR(VLOOKUP($A26,'CEM Data Lookup'!$A:$N,3,FALSE)*100,\"NA\")","v":18},null,null,"NMF",null,null,11.25,null,null,0.39,null,null,11.64]
[{"$f":"Input!C20","v":"RLI"},{"$f":"VLOOKUP($A27,'CEM Data Lookup'!$A:$N,2,FALSE)","v":"RLI Corp.           "},null,{"$f":"'CEM PricesDivs'!T$70","v":0.95},null,null,{"$f":"IFERROR(VLOOKUP($A27,'CEM Data Lookup'!$A:$N,5,FALSE)*100,\"NA\")","v":12},null,null,{"$f":"IFERROR(VLOOKUP($A27,'CEM Data Lookup'!$A:$N,3,FALSE)*100,\"NA\")","v":"NA"},null,null,{"$f":"IFERROR(VLOOKUP($A27,'CEM Data Lookup'!$A:$N,4,FALSE)*100,\"NA\")","v":9.8000000000000007},null,null,10.9,null,null,1,null,null,11.9]
[{"$f":"Input!C21","v":"ROL"},{"$f":"VLOOKUP($A28,'CEM Data Lookup'!$A:$N,2,FALSE)","v":"Rollins, Inc.       "},null,{"$f":"'CEM PricesDivs'!U$70","v":1.23},null,null,{"$f":"IFERROR(VLOOKUP($A28,'CEM Data Lookup'!$A:$N,5,FALSE)*100,\"NA\")","v":10.5},null,null,{"$f":"IFERROR(VLOOKUP($A28,'CEM Data Lookup'!$A:$N,3,FALSE)*100,\"NA\")","v":"NA"},null,null,{"$f":"IFERROR(VLOOKUP($A28,'CEM Data Lookup'!$A:$N,4,FALSE)*100,\"NA\")","v":8.2000000000000011},null,null,9.35,null,null,1.29,null,null,10.64]
[{"$f":"Input!C22","v":"TYL"},{"$f":"VLOOKUP($A29,'CEM Data Lookup'!$A:$N,2,FALSE)","v":"Tyler Technologies  "},null,{"$f":"'CEM PricesDivs'!V$70","v":0},null,null,{"$f":"IFERROR(VLOOKUP($A29,'CEM Data Lookup'!$A:$N,5,FALSE)*100,\"NA\")","v":14.000000000000002},null,null,{"$f":"IFERROR(VLOOKUP($A29,'CEM Data Lookup'!$A:$N,3,FALSE)*100,\"NA\")","v":"NA"},null,null,{"$f":"IFERROR(VLOOKUP($A29,'CEM Data Lookup'!$A:$N,4,FALSE)*100,\"NA\")","v":10},null,null,12,null,null,0,null,null,"NA"]
[{"$f":"Input!C23","v":"UPS"},{"$f":"VLOOKUP($A30,'CEM Data Lookup'!$A:$N,2,FALSE)","v":"United Parcel Serv. "},null,{"$f":"'CEM PricesDivs'!W$70","v":2.86},null,null,{"$f":"IFERROR(VLOOKUP($A30,'CEM Data Lookup'!$A:$N,5,FALSE)*100,\"NA\")","v":11.5},null,null,{"$f":"IFERROR(VLOOKUP($A30,'CEM Data Lookup'!$A:$N,3,FALSE)*100,\"NA\")","v":12},null,null,{"$f":"IFERROR(VLOOKUP($A30,'CEM Data Lookup'!$A:$N,4,FALSE)*100,\"NA\")","v":14.030000000000001},null,null,12.51,null,null,3.04,null,null,15.55]
[{"$f":"Input!C24","v":"WERN"},{"$f":"VLOOKUP($A31,'CEM Data Lookup'!$A:$N,2,FALSE)","v":"Werner Enterprises  "},null,{"$f":"'CEM PricesDivs'!X$70","v":1.0900000000000001},null,null,{"$f":"IFERROR(VLOOKUP($A31,'CEM Data Lookup'!$A:$N,5,FALSE)*100,\"NA\")","v":9},null,null,{"$f":"IFERROR(VLOOKUP($A31,'CEM Data Lookup'!$A:$N,3,FALSE)*100,\"NA\")","v":11.1},null,null,{"$f":"IFERROR(VLOOKUP($A31,'CEM Data Lookup'!$A:$N,4,FALSE)*100,\"NA\")","v":11.940000000000001},null,null,10.68,null,null,1.1499999999999999,null,null,11.83]
[{"$f":"Input!C25","v":"WU"},{"$f":"VLOOKUP($A32,'CEM Data Lookup'!$A:$N,2,FALSE)","v":"Western Union       "},null,{"$f":"'CEM PricesDivs'!Y$70","v":5.08},null,null,{"$f":"IFERROR(VLOOKUP($A32,'CEM Data Lookup'!$A:$N,5,FALSE)*100,\"NA\")","v":8},null,null,{"$f":"IFERROR(VLOOKUP($A32,'CEM Data Lookup'!$A:$N,3,FALSE)*100,\"NA\")","v":"NA"},null,null,{"$f":"IFERROR(VLOOKUP($A32,'CEM Data Lookup'!$A:$N,4,FALSE)*100,\"NA\")","v":8.1100000000000012},null,null,8.06,null,null,5.28,null,null,13.34]
[]
[{"$f":"COUNTA(A9:A32)","v":24},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Mean",null,null,{"$f":"ROUND(AVERAGE(V9:V32),2)","v":11.16},"%"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Median",null,null,{"$f":"ROUND(MEDIAN(V9:V32),2)","v":11.27},"%"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Average of Mean and Median",null,null,{"$f":"ROUND(AVERAGE(V34:V36),2)","v":11.22},"%"]
[null,null,null,"NA= Not Available"]
[null,null,null,"NMF= Not Meaningful Figure"]
[]
[null,"Notes:","(1)","The application of the DCF model to the domestic, non-price regluated comparable risk companies is identical to the application of the DCF to the utility proxy group.  The dividend yield is derived by using the 60 day average price and the spot indicated dividend as of March 31, 2022.  The dividend yield is then adjusted by 1/2 the average projected growth rate in EPS, which is calculated by averaging the 5 year projected growth in EPS provided by Value Line, www.zacks.com, and www.yahoo.com (excluding any negative growth rates) and then adding that growth rate to the adjusted dividend yield."]
[]
[null,"Source of Information:","Value Line Investment Survey"]
[null,null,{"$f":"CONCATENATE(\"www.zacks.com Downloaded on \",TEXT(Input!E2,\"mm/dd/yyyy\"))","v":"www.zacks.com Downloaded on 03/31/2022"}]
[null,null,{"$f":"CONCATENATE(\"www.yahoo.com Downloaded on \",TEXT(Input!E2,\"mm/dd/yyyy\"))","v":"www.yahoo.com Downloaded on 03/31/2022"}]

{"sheet":"7.3 CEM RPM Summary","index":22,"n_rows":43,"n_cols":12,"rows_kept":43,"cut":false,"hidden":false,"merged":[[5,10,5,11],[19,2,19,11],[42,2,42,8],[5,7,5,8],[32,2,32,8],[34,3,35,3],[34,5,35,5],[10,2,10,5]]}
[{"$f":"Input!G28","v":"Water Service Corporation of Kentucky"}]
["Indicated Common Equity Cost Rate"]
["Through Use of a Risk Premium Model"]
["Using an Adjusted Total Market Approach"]
[]
["Line No.",null,null,null,null,null,null,{"$f":"'7.2 CEM DCF'!B7","v":"Proxy Group of Twenty-Four Non-Price Regulated Companies"},null,null,{"$f":"'7.1 CEM Summary'!I7","v":"Proxy Group of Twenty-Four Non-Price Regulated Companies ex PRPM"}]
[]
["1.",null,"Prospective Yield on Baa2 Rated"]
[null,null,"   Corporate Bonds (1)",null,null,null,null,{"$f":"$H$31","v":5.21},"%",null,{"$f":"H9","v":5.21},"%"]
[]
["2.",null,"Adjustment to Reflect Bond rating Difference of Non-Price Regulated Companies (2)",null,null,null,null,{"$f":"-H41","v":-0.12444444444444444},null,null,{"$f":"H11","v":-0.12444444444444444}]
[]
["3.",null,"Adjusted Prospective Bond Yield",null,null,null,null,{"$f":"SUM(H9:H11)","v":5.0855555555555556},"%",null,{"$f":"SUM(K9:K11)","v":5.0855555555555556},"%"]
[]
["4",null,"Equity Risk Premium (3)",null,null,null,null,{"$f":"'7.5 CEM Beta Adjusted RP'!F25","v":{"$error":"#VALUE!"}},null,null,{"$f":"'7.5 CEM Beta Adjusted RP'!I25","v":{"$error":"#VALUE!"}}]
[null,null,null,null,null,null,null,null,"     "]
["5.",null,"  Risk Premium Derived Common"]
[null,null,"      Equity Cost Rate",null,null,null,null,{"$f":"H13+H15","v":{"$error":"#VALUE!"}},"%",null,{"$f":"K13+K15","v":{"$error":"#VALUE!"}},"%"]
[]
["Notes:  ","(1)",{"$f":"CONCATENATE(\"Average forecast of Baa2 corporate bonds based upon the consensus of nearly 50 economists reported in Blue Chip Financial Forecasts dated \",TEXT(Input!I25,\"[$-409]mmmm d, yyyy;@\"),\" (see pages 10 and 11 of Schedule DWD-4).  The estimates are detailed below.\")","v":"Average forecast of Baa2 corporate bonds based upon the consensus of nearly 50 economists reported in Blue Chip Financial Forecasts dated December 1, 2021 and April 1, 2022 (see pages 10 and 11 of Schedule DWD-4).  The estimates are detailed below."}]
[]
[null,null,null,{"$f":"'MRP WP1'!B28","v":"Second Quarter 2022"},null,null,null,{"$f":"'MRP WP1'!O28","v":4.5999999999999996},"%"]
[null,null,null,{"$f":"'MRP WP1'!B29","v":"Third Quarter 2022"},null,null,null,{"$f":"'MRP WP1'!O29","v":4.9000000000000004}]
[null,null,null,{"$f":"'MRP WP1'!B30","v":"Fourth Quarter 2022"},null,null,null,{"$f":"'MRP WP1'!O30","v":5.0999999999999996}]
[null,null,null,{"$f":"'MRP WP1'!B31","v":"First Quarter 2023"},null,null,null,{"$f":"'MRP WP1'!O31","v":5.3}]
[null,null,null,{"$f":"'MRP WP1'!B32","v":"Second Quarter 2023"},null,null,null,{"$f":"'MRP WP1'!O32","v":5.4}]
[null,null,null,{"$f":"'MRP WP1'!B33","v":"Third Quarter 2023"},null,null,null,{"$f":"'MRP WP1'!O33","v":5.5}]
[null,null,null,{"$f":"'MRP WP1'!B34","v":"2023-2027"},null,null,null,{"$f":"'MRP WP1'!O34","v":5.2}]
[null,null,null,{"$f":"'MRP WP1'!B35","v":"2028-2032"},null,null,null,{"$f":"'MRP WP1'!O35","v":5.7}]
[]
[null,null,null,"Average",null,null,null,{"$f":"ROUND(AVERAGE(H22:H29),2)","v":5.21},"%"]
[]
[null,"(2)",{"$f":"CONCATENATE(\"The average yield spread of Baa rated corporate bonds over A corporate bonds for the three months ending \",TEXT(C37,\"mmmm yyyy\"),\" .  To reflect the \", IFERROR('7.4 CEM RPM Bond Ratings'!D39,\"NA\"), \" average rating of the non-utility proxy group, the prosepctive yield on Baa corporate bonds must be adjusted by 1/3 of the spread between A and Baa corporate bond yields as shown below:\")","v":"The average yield spread of Baa rated corporate bonds over A corporate bonds for the three months ending March 2022 .  To reflect the Baa1 average rating of the non-utility proxy group, the prosepctive yield on Baa corporate bonds must be adjusted by 1/3 of the spread between A and Baa corporate bond yields as shown below:"}]
[]
[null,null,null,"A Corp. Bond Yield",null,"Baa Corp. Bond Yield"]
[null,null,null,null,null,null,null,"Spread"]
[null,null,{"$f":"'Market Data'!B1","v":"2022-03-31"},{"$f":"'Market Data'!B6","v":3.88},"%",{"$f":"'Market Data'!B7","v":4.29},"%",{"$f":"F37-D37","v":0.41000000000000014},"%"]
[null,null,{"$f":"'Market Data'!C1","v":"2022-02-28"},{"$f":"'Market Data'!C6","v":3.6},null,{"$f":"'Market Data'!C7","v":3.97},null,{"$f":"F38-D38","v":0.37000000000000011}]
[null,null,{"$f":"'Market Data'!D1","v":"2022-01-31"},{"$f":"'Market Data'!D6","v":3.25},null,{"$f":"'Market Data'!D7","v":3.59},null,{"$f":"F39-D39","v":0.33999999999999986}]
[null,null,null,null,null,"Average yield spread",null,{"$f":"AVERAGE(H37:H39)","v":0.37333333333333335}]
[null,null,null,null,null,"1/3 of spread",null,{"$f":"H40*(1/3)","v":0.12444444444444444}]
[]
[null,"(3)","From page 5 of this Schedule."]

{"sheet":"7.4 CEM RPM Bond Ratings","index":23,"n_rows":46,"n_cols":10,"rows_kept":46,"cut":false,"hidden":false,"merged":[]}
[null,{"$f":"Input!G28","v":"Water Service Corporation of Kentucky"}]
[null,"Comparison of Long-Term Issuer Ratings for the"]
[null,{"$f":"CONCATENATE('7.3 CEM RPM Summary'!H6,\" of Comparable risk to the\")","v":"Proxy Group of Twenty-Four Non-Price Regulated Companies of Comparable risk to the"}]
[null,{"$f":"'7.2 CEM DCF'!B3","v":"Proxy Group of Seven Water Companies"}]
[]
[]
[null,null,null,"Moody's",null,null,null,"Standard & Poor's"]
[null,null,null,"Long-Term Issuer Rating",null,null,null,{"$f":"D8","v":"Long-Term Issuer Rating"}]
[null,null,null,{"$f":"TEXT(Input!E2, \"mmmm yyyy\")","v":"March 2022"},null,null,null,{"$f":"D9","v":"March 2022"}]
[]
[]
[null,{"$f":"'7.3 CEM RPM Summary'!H6","v":"Proxy Group of Twenty-Four Non-Price Regulated Companies"},null,"Long-Term Issuer Rating",null,"Numerical Weighting (1)",null,{"$f":"D12","v":"Long-Term Issuer Rating"},null,"Numerical Weighting (1)"]
[]
[{"$f":"Input!C2","v":"AOS"},{"$f":"VLOOKUP($A14,'CEM Data Lookup'!$A:$N,2,FALSE)","v":"Smith (A.O.)        "},null,{"$f":"'CEM Data Lookup'!O3","v":"NA"},null,{"$f":"IFERROR(VLOOKUP('7.4 CEM RPM Bond Ratings'!D14,'4.6 MOODY_S&P numbericl'!B:D,3,FALSE),\"--\")","v":"--"},null,{"$f":"'CEM Data Lookup'!P3","v":"NA"},null,{"$f":"IFERROR(VLOOKUP(H14,'4.6 MOODY_S&P numbericl'!F:H,3,FALSE),\"--\")","v":"--"}]
[{"$f":"Input!C3","v":"BCPC"},{"$f":"VLOOKUP($A15,'CEM Data Lookup'!$A:$N,2,FALSE)","v":"Balchem Corp.       "},null,{"$f":"'CEM Data Lookup'!O4","v":"NA"},null,{"$f":"IFERROR(VLOOKUP('7.4 CEM RPM Bond Ratings'!D15,'4.6 MOODY_S&P numbericl'!B:D,3,FALSE),\"--\")","v":"--"},null,{"$f":"'CEM Data Lookup'!P4","v":"NA"},null,{"$f":"IFERROR(VLOOKUP(H15,'4.6 MOODY_S&P numbericl'!F:H,3,FALSE),\"--\")","v":"--"}]
[{"$f":"Input!C4","v":"BDX"},{"$f":"VLOOKUP($A16,'CEM Data Lookup'!$A:$N,2,FALSE)","v":"Becton, Dickinson   "},null,{"$f":"'CEM Data Lookup'!O5","v":"Baa3"},null,{"$f":"IFERROR(VLOOKUP('7.4 CEM RPM Bond Ratings'!D16,'4.6 MOODY_S&P numbericl'!B:D,3,FALSE),\"--\")","v":10},null,{"$f":"'CEM Data Lookup'!P5","v":"BBB"},null,{"$f":"IFERROR(VLOOKUP(H16,'4.6 MOODY_S&P numbericl'!F:H,3,FALSE),\"--\")","v":9}]
[{"$f":"Input!C5","v":"BMY"},{"$f":"VLOOKUP($A17,'CEM Data Lookup'!$A:$N,2,FALSE)","v":"Bristol-Myers Squibb"},null,{"$f":"'CEM Data Lookup'!O6","v":"A2"},null,{"$f":"IFERROR(VLOOKUP('7.4 CEM RPM Bond Ratings'!D17,'4.6 MOODY_S&P numbericl'!B:D,3,FALSE),\"--\")","v":6},null,{"$f":"'CEM Data Lookup'!P6","v":"A+"},null,{"$f":"IFERROR(VLOOKUP(H17,'4.6 MOODY_S&P numbericl'!F:H,3,FALSE),\"--\")","v":5}]
[{"$f":"Input!C6","v":"CHE"},{"$f":"VLOOKUP($A18,'CEM Data Lookup'!$A:$N,2,FALSE)","v":"Chemed Corp.        "},null,{"$f":"'CEM Data Lookup'!O7","v":"WR"},null,{"$f":"IFERROR(VLOOKUP('7.4 CEM RPM Bond Ratings'!D18,'4.6 MOODY_S&P numbericl'!B:D,3,FALSE),\"--\")","v":"--"},null,{"$f":"'CEM Data Lookup'!P7","v":"NR"},null,{"$f":"IFERROR(VLOOKUP(H18,'4.6 MOODY_S&P numbericl'!F:H,3,FALSE),\"--\")","v":"--"}]
[{"$f":"Input!C7","v":"CHRW"},{"$f":"VLOOKUP($A19,'CEM Data Lookup'!$A:$N,2,FALSE)","v":"C.H. Robinson       "},null,{"$f":"'CEM Data Lookup'!O8","v":"Baa2"},null,{"$f":"IFERROR(VLOOKUP('7.4 CEM RPM Bond Ratings'!D19,'4.6 MOODY_S&P numbericl'!B:D,3,FALSE),\"--\")","v":9},null,{"$f":"'CEM Data Lookup'!P8","v":"BBB+"},null,{"$f":"IFERROR(VLOOKUP(H19,'4.6 MOODY_S&P numbericl'!F:H,3,FALSE),\"--\")","v":8}]
[{"$f":"Input!C8","v":"CSGS"},{"$f":"VLOOKUP($A20,'CEM Data Lookup'!$A:$N,2,FALSE)","v":"CSG Systems Int'l   "},null,{"$f":"'CEM Data Lookup'!O9","v":"NA"},null,{"$f":"IFERROR(VLOOKUP('7.4 CEM RPM Bond Ratings'!D20,'4.6 MOODY_S&P numbericl'!B:D,3,FALSE),\"--\")","v":"--"},null,{"$f":"'CEM Data Lookup'!P9","v":"BB+"},null,{"$f":"IFERROR(VLOOKUP(H20,'4.6 MOODY_S&P numbericl'!F:H,3,FALSE),\"--\")","v":11}]
[{"$f":"Input!C9","v":"DGX"},{"$f":"VLOOKUP($A21,'CEM Data Lookup'!$A:$N,2,FALSE)","v":"Quest Diagnostics   "},null,{"$f":"'CEM Data Lookup'!O10","v":"Baa2"},null,{"$f":"IFERROR(VLOOKUP('7.4 CEM RPM Bond Ratings'!D21,'4.6 MOODY_S&P numbericl'!B:D,3,FALSE),\"--\")","v":9},null,{"$f":"'CEM Data Lookup'!P10","v":"BBB+"},null,{"$f":"IFERROR(VLOOKUP(H21,'4.6 MOODY_S&P numbericl'!F:H,3,FALSE),\"--\")","v":8}]
[{"$f":"Input!C10","v":"HTLD"},{"$f":"VLOOKUP($A22,'CEM Data Lookup'!$A:$N,2,FALSE)","v":"Heartland Express   "},null,{"$f":"'CEM Data Lookup'!O11","v":"NA"},null,{"$f":"IFERROR(VLOOKUP('7.4 CEM RPM Bond Ratings'!D22,'4.6 MOODY_S&P numbericl'!B:D,3,FALSE),\"--\")","v":"--"},null,{"$f":"'CEM Data Lookup'!P11","v":"NA"},null,{"$f":"IFERROR(VLOOKUP(H22,'4.6 MOODY_S&P numbericl'!F:H,3,FALSE),\"--\")","v":"--"}]
[{"$f":"Input!C11","v":"JKHY"},{"$f":"VLOOKUP($A23,'CEM Data Lookup'!$A:$N,2,FALSE)","v":"Henry (Jack) & Assoc"},null,{"$f":"'CEM Data Lookup'!O12","v":"NA"},null,{"$f":"IFERROR(VLOOKUP('7.4 CEM RPM Bond Ratings'!D23,'4.6 MOODY_S&P numbericl'!B:D,3,FALSE),\"--\")","v":"--"},null,{"$f":"'CEM Data Lookup'!P12","v":"NA"},null,{"$f":"IFERROR(VLOOKUP(H23,'4.6 MOODY_S&P numbericl'!F:H,3,FALSE),\"--\")","v":"--"}]
[{"$f":"Input!C12","v":"LANC"},{"$f":"VLOOKUP($A24,'CEM Data Lookup'!$A:$N,2,FALSE)","v":"Lancaster Colony    "},null,{"$f":"'CEM Data Lookup'!O13","v":"NA"},null,{"$f":"IFERROR(VLOOKUP('7.4 CEM RPM Bond Ratings'!D24,'4.6 MOODY_S&P numbericl'!B:D,3,FALSE),\"--\")","v":"--"},null,{"$f":"'CEM Data Lookup'!P13","v":"NA"},null,{"$f":"IFERROR(VLOOKUP(H24,'4.6 MOODY_S&P numbericl'!F:H,3,FALSE),\"--\")","v":"--"}]
[{"$f":"Input!C13","v":"LLY"},{"$f":"VLOOKUP($A25,'CEM Data Lookup'!$A:$N,2,FALSE)","v":"Lilly (Eli)         "},null,{"$f":"'CEM Data Lookup'!O14","v":"A2"},null,{"$f":"IFERROR(VLOOKUP('7.4 CEM RPM Bond Ratings'!D25,'4.6 MOODY_S&P numbericl'!B:D,3,FALSE),\"--\")","v":6},null,{"$f":"'CEM Data Lookup'!P14","v":"A+"},null,{"$f":"IFERROR(VLOOKUP(H25,'4.6 MOODY_S&P numbericl'!F:H,3,FALSE),\"--\")","v":5}]
[{"$f":"Input!C14","v":"MANT"},{"$f":"VLOOKUP($A26,'CEM Data Lookup'!$A:$N,2,FALSE)","v":"ManTech Int'l 'A'   "},null,{"$f":"'CEM Data Lookup'!O15","v":"WR"},null,{"$f":"IFERROR(VLOOKUP('7.4 CEM RPM Bond Ratings'!D26,'4.6 MOODY_S&P numbericl'!B:D,3,FALSE),\"--\")","v":"--"},null,{"$f":"'CEM Data Lookup'!P15","v":"BB+"},null,{"$f":"IFERROR(VLOOKUP(H26,'4.6 MOODY_S&P numbericl'!F:H,3,FALSE),\"--\")","v":11}]
[{"$f":"Input!C15","v":"MKC"},{"$f":"VLOOKUP($A27,'CEM Data Lookup'!$A:$N,2,FALSE)","v":"McCormick & Co.     "},null,{"$f":"'CEM Data Lookup'!O16","v":"Baa2"},null,{"$f":"IFERROR(VLOOKUP('7.4 CEM RPM Bond Ratings'!D27,'4.6 MOODY_S&P numbericl'!B:D,3,FALSE),\"--\")","v":9},null,{"$f":"'CEM Data Lookup'!P16","v":"BBB"},null,{"$f":"IFERROR(VLOOKUP(H27,'4.6 MOODY_S&P numbericl'!F:H,3,FALSE),\"--\")","v":9}]
[{"$f":"Input!C16","v":"MNST"},{"$f":"VLOOKUP($A28,'CEM Data Lookup'!$A:$N,2,FALSE)","v":"Monster Beverage    "},null,{"$f":"'CEM Data Lookup'!O17","v":"NA"},null,{"$f":"IFERROR(VLOOKUP('7.4 CEM RPM Bond Ratings'!D28,'4.6 MOODY_S&P numbericl'!B:D,3,FALSE),\"--\")","v":"--"},null,{"$f":"'CEM Data Lookup'!P17","v":"NA"},null,{"$f":"IFERROR(VLOOKUP(H28,'4.6 MOODY_S&P numbericl'!F:H,3,FALSE),\"--\")","v":"--"}]
[{"$f":"Input!C17","v":"NOC"},{"$f":"VLOOKUP($A29,'CEM Data Lookup'!$A:$N,2,FALSE)","v":"Northrop Grumman    "},null,{"$f":"'CEM Data Lookup'!O18","v":"Baa1"},null,{"$f":"IFERROR(VLOOKUP('7.4 CEM RPM Bond Ratings'!D29,'4.6 MOODY_S&P numbericl'!B:D,3,FALSE),\"--\")","v":8},null,{"$f":"'CEM Data Lookup'!P18","v":"BBB+"},null,{"$f":"IFERROR(VLOOKUP(H29,'4.6 MOODY_S&P numbericl'!F:H,3,FALSE),\"--\")","v":8}]
[{"$f":"Input!C18","v":"ORCL"},{"$f":"VLOOKUP($A30,'CEM Data Lookup'!$A:$N,2,FALSE)","v":"Oracle Corp.        "},null,{"$f":"'CEM Data Lookup'!O19","v":"Baa2"},null,{"$f":"IFERROR(VLOOKUP('7.4 CEM RPM Bond Ratings'!D30,'4.6 MOODY_S&P numbericl'!B:D,3,FALSE),\"--\")","v":9},null,{"$f":"'CEM Data Lookup'!P19","v":"BBB+"},null,{"$f":"IFERROR(VLOOKUP(H30,'4.6 MOODY_S&P numbericl'!F:H,3,FALSE),\"--\")","v":8}]
[{"$f":"Input!C19","v":"PGR"},{"$f":"VLOOKUP($A31,'CEM Data Lookup'!$A:$N,2,FALSE)","v":"Progressive Corp.   "},null,{"$f":"'CEM Data Lookup'!O20","v":"A2"},null,{"$f":"IFERROR(VLOOKUP('7.4 CEM RPM Bond Ratings'!D31,'4.6 MOODY_S&P numbericl'!B:D,3,FALSE),\"--\")","v":6},null,{"$f":"'CEM Data Lookup'!P20","v":"A"},null,{"$f":"IFERROR(VLOOKUP(H31,'4.6 MOODY_S&P numbericl'!F:H,3,FALSE),\"--\")","v":6}]
[{"$f":"Input!C20","v":"RLI"},{"$f":"VLOOKUP($A32,'CEM Data Lookup'!$A:$N,2,FALSE)","v":"RLI Corp.           "},null,{"$f":"'CEM Data Lookup'!O21","v":"Baa2"},null,{"$f":"IFERROR(VLOOKUP('7.4 CEM RPM Bond Ratings'!D32,'4.6 MOODY_S&P numbericl'!B:D,3,FALSE),\"--\")","v":9},null,{"$f":"'CEM Data Lookup'!P21","v":"BBB"},null,{"$f":"IFERROR(VLOOKUP(H32,'4.6 MOODY_S&P numbericl'!F:H,3,FALSE),\"--\")","v":9}]
[{"$f":"Input!C21","v":"ROL"},{"$f":"VLOOKUP($A33,'CEM Data Lookup'!$A:$N,2,FALSE)","v":"Rollins, Inc.       "},null,{"$f":"'CEM Data Lookup'!O22","v":"NA"},null,{"$f":"IFERROR(VLOOKUP('7.4 CEM RPM Bond Ratings'!D33,'4.6 MOODY_S&P numbericl'!B:D,3,FALSE),\"--\")","v":"--"},null,{"$f":"'CEM Data Lookup'!P22","v":"NA"},null,{"$f":"IFERROR(VLOOKUP(H33,'4.6 MOODY_S&P numbericl'!F:H,3,FALSE),\"--\")","v":"--"}]
[{"$f":"Input!C22","v":"TYL"},{"$f":"VLOOKUP($A34,'CEM Data Lookup'!$A:$N,2,FALSE)","v":"Tyler Technologies  "},null,{"$f":"'CEM Data Lookup'!O23","v":"NA"},null,{"$f":"IFERROR(VLOOKUP('7.4 CEM RPM Bond Ratings'!D34,'4.6 MOODY_S&P numbericl'!B:D,3,FALSE),\"--\")","v":"--"},null,{"$f":"'CEM Data Lookup'!P23","v":"NA"},null,{"$f":"IFERROR(VLOOKUP(H34,'4.6 MOODY_S&P numbericl'!F:H,3,FALSE),\"--\")","v":"--"}]
[{"$f":"Input!C23","v":"UPS"},{"$f":"VLOOKUP($A35,'CEM Data Lookup'!$A:$N,2,FALSE)","v":"United Parcel Serv. "},null,{"$f":"'CEM Data Lookup'!O24","v":"A2"},null,{"$f":"IFERROR(VLOOKUP('7.4 CEM RPM Bond Ratings'!D35,'4.6 MOODY_S&P numbericl'!B:D,3,FALSE),\"--\")","v":6},null,{"$f":"'CEM Data Lookup'!P24","v":"A-"},null,{"$f":"IFERROR(VLOOKUP(H35,'4.6 MOODY_S&P numbericl'!F:H,3,FALSE),\"--\")","v":7}]
[{"$f":"Input!C24","v":"WERN"},{"$f":"VLOOKUP($A36,'CEM Data Lookup'!$A:$N,2,FALSE)","v":"Werner Enterprises  "},null,{"$f":"'CEM Data Lookup'!O25","v":"NA"},null,{"$f":"IFERROR(VLOOKUP('7.4 CEM RPM Bond Ratings'!D36,'4.6 MOODY_S&P numbericl'!B:D,3,FALSE),\"--\")","v":"--"},null,{"$f":"'CEM Data Lookup'!P25","v":"NA"},null,{"$f":"IFERROR(VLOOKUP(H36,'4.6 MOODY_S&P numbericl'!F:H,3,FALSE),\"--\")","v":"--"}]
[{"$f":"Input!C25","v":"WU"},{"$f":"VLOOKUP($A37,'CEM Data Lookup'!$A:$N,2,FALSE)","v":"Western Union       "},null,{"$f":"'CEM Data Lookup'!O26","v":"Baa2"},null,{"$f":"IFERROR(VLOOKUP('7.4 CEM RPM Bond Ratings'!D37,'4.6 MOODY_S&P numbericl'!B:D,3,FALSE),\"--\")","v":9},null,{"$f":"'CEM Data Lookup'!P26","v":"BBB"},null,{"$f":"IFERROR(VLOOKUP(H37,'4.6 MOODY_S&P numbericl'!F:H,3,FALSE),\"--\")","v":9}]
[]
[{"$f":"COUNTA(A14:A37)","v":24},"Average",null,"Baa1",null,{"$f":"ROUND(AVERAGE(F14:F37),1)","v":8},null,"BBB+",null,{"$f":"ROUND(AVERAGE(J14:J37),1)","v":8.1}]
[]
[]
[null,"Notes:"]
[null,"(1)","From page 6 of Schedule DWD-4."]
[]
[null,"Source of Information:"]
[null,"Bloomberg Professional Services"]

{"sheet":"7.5 CEM Beta Adjusted RP","index":24,"n_rows":40,"n_cols":10,"rows_kept":40,"cut":false,"hidden":false,"merged":[[6,5,6,6],[44,2,45,5],[36,2,36,6],[37,2,37,6],[0,0,0,9],[1,0,1,9],[2,0,2,9],[3,0,3,9],[4,0,4,9],[6,8,6,9]]}
[{"$f":"Input!G28","v":"Water Service Corporation of Kentucky"}]
["Derivation of Equity Risk Premium Based on the Total Market Approach"]
["Using the Beta for"]
[{"$f":"'7.4 CEM RPM Bond Ratings'!B3","v":"Proxy Group of Twenty-Four Non-Price Regulated Companies of Comparable risk to the"}]
[{"$f":"'7.4 CEM RPM Bond Ratings'!B4","v":"Proxy Group of Seven Water Companies"}]
[]
["Line No.",null,"Equity Risk Premium Measure",null,null,{"$f":"'7.4 CEM RPM Bond Ratings'!B12","v":"Proxy Group of Twenty-Four Non-Price Regulated Companies"},null,null,{"$f":"'7.1 CEM Summary'!I7","v":"Proxy Group of Twenty-Four Non-Price Regulated Companies ex PRPM"}]
[]
["1.",null,"Ibbotson Equity Risk Premium (1)",null,null,{"$f":"'4.8-9 Beta Adjusted ERP'!F11","v":6.13},"%",null,{"$f":"F9","v":6.13},"%"]
[]
["2.",null,"Regression on Ibbotson Risk Premium Data (2)",null,null,{"$f":"'MRP ERP WP'!$AK$42*100","v":{"$error":"#VALUE!"}},null,null,{"$f":"F11","v":{"$error":"#VALUE!"}}]
[]
["3.",null,"Ibbotson Equity Risk Premium based on PRPM (3)",null,null,{"$f":"'4.8-9 Beta Adjusted ERP'!F15","v":8.0343596283221288},null,null,"NA"]
[]
["4.",null,"Equity Risk Premium Based on Value Line Summary and Index (4)",null,null,{"$f":"'MRP WP1'!$M$22*100-'MRP WP1'!$M$37","v":7.6399999999999988},null,null,{"$f":"F15","v":7.6399999999999988}]
[]
[5,null,"Equity Risk Premium Based on Value Line S&P 500 Companies (5)",null,null,{"$f":"'4.8-9 Beta Adjusted ERP'!F19","v":11.561039985670625},null,null,{"$f":"F17","v":11.561039985670625}]
[]
["6.",null,"Equity Risk Premium Based on Bloomberg S&P 500 Companies (6)",null,null,{"$f":"'4.8-9 Beta Adjusted ERP'!F21","v":10.261748889890661},null,null,{"$f":"F19","v":10.261748889890661}]
[]
["7.",null,"Conclusion of Equity Risk Premium ",null,null,{"$f":"ROUND(AVERAGE(F9,F11,F13,F15,F17,F19),2)","v":{"$error":"#VALUE!"}},"%",null,{"$f":"ROUND(AVERAGE(I9,I11,I13,I15,I17,I19),2)","v":{"$error":"#VALUE!"}},"%"]
[]
["8.",null,"Adjusted Beta (7)",null,null,{"$f":"'7.6 CEM CAPM Backup'!H38","v":0.81},null,null,{"$f":"F23","v":0.81}]
[]
["9.",null,"Forecasted Equity Risk Premium",null,null,{"$f":"ROUND(F21*F23,2)","v":{"$error":"#VALUE!"}},"%",null,{"$f":"ROUND(I21*I23,2)","v":{"$error":"#VALUE!"}},"%"]
[]
["Notes:"]
[null,"(1)","From note 1 of page 19 of Schedule DWD-4."]
[null,"(2)","From note 2 of page 19 of Schedule DWD-4."]
[null,"(3)","From note 3 of page 19 of Schedule DWD-4."]
[null,"(4)","From note 4 of page 19 of Schedule DWD-4."]
[null,"(5)","From note 5 of page 19 of Schedule DWD-4."]
[null,"(6)","From note 6 of page 19 of Schedule DWD-4."]
[null,"(7)","Average of mean and median beta from page 6 of this Schedule."]
[]
[null,"Sources of Information:"]
[null,null,{"$f":"'5.2 CAPM Notes'!B62","v":"Kroll 2022 SBBI® Yearbook"}]
[null,null,"Value Line Summary and Index"]
[null,null,{"$f":"'5.2 CAPM Notes'!B61","v":"Blue Chip Financial Forecasts, December 1, 2021 and April 1, 2022"}]
[null,null,"Bloomberg Professional Services"]

{"sheet":"7.6 CEM CAPM Backup","index":25,"n_rows":43,"n_cols":23,"rows_kept":43,"cut":false,"hidden":false,"merged":[[6,9,6,10],[6,12,6,13],[6,15,6,16],[6,18,6,19],[6,21,6,22]]}
[null,{"$f":"Input!G28","v":"Water Service Corporation of Kentucky"}]
[null,"Traditional CAPM and ECAPM Results for the Proxy Group of Non-Price-Regulated Companies Comparable in Total Risk to the"]
[null,{"$f":"'7.5 CEM Beta Adjusted RP'!A5","v":"Proxy Group of Seven Water Companies"}]
[]
[null,null,null,"[1]",null,"[2]",null,"[3]",null,"[4]",null,null,"[5]",null,null,"[6]",null,null,"[7]",null,null,"[8]"]
[]
[null,{"$f":"'7.5 CEM Beta Adjusted RP'!F7","v":"Proxy Group of Twenty-Four Non-Price Regulated Companies"},null,"Value Line Adjusted Beta",null,"Bloomberg Beta",null,"Average Beta",null,"Market Risk Premium (1)",null,null,"Risk-Free Rate (2)",null,null,"Traditional CAPM Cost Rate",null,null,"ECAPM Cost Rate",null,null,"Indicated Common Equity Cost Rate (3)"]
[]
[{"$f":"Input!C2","v":"AOS"},{"$f":"VLOOKUP($A9,'CEM Data Lookup'!$A:$N,2,FALSE)","v":"Smith (A.O.)        "},null,{"$f":"'MRP WP1'!E71","v":0.85},null,{"$f":"'CEM Data Lookup'!H3","v":1.0867587327957153},null,{"$f":"ROUND(AVERAGE(D9:F9),2)","v":0.97},null,{"$f":"'MRP WP1'!H$64","v":9.7963710453693924},"%",null,{"$f":"'MRP WP1'!F$37","v":3.18},"%",null,{"$f":"(H9*J9)+M9","v":12.68247991400831},"%",null,{"$f":"ROUND((0.75*(H9*J9))+((0.25*J9))+M9,4)","v":12.756},"%",null,{"$f":"ROUND(AVERAGE(P9,S9),2)","v":12.72},"%"]
[{"$f":"Input!C3","v":"BCPC"},{"$f":"VLOOKUP($A10,'CEM Data Lookup'!$A:$N,2,FALSE)","v":"Balchem Corp.       "},null,{"$f":"'MRP WP1'!E72","v":0.7},null,{"$f":"'CEM Data Lookup'!H4","v":0.85192567110061646},null,{"$f":"ROUND(AVERAGE(D10:F10),2)","v":0.78},null,{"$f":"'MRP WP1'!H$64","v":9.7963710453693924},null,null,{"$f":"'MRP WP1'!F$37","v":3.18},null,null,{"$f":"(H10*J10)+M10","v":10.821169415388127},null,null,{"$f":"ROUND((0.75*(H10*J10))+((0.25*J10))+M10,4)","v":11.36},null,null,{"$f":"ROUND(AVERAGE(P10,S10),2)","v":11.09}]
[{"$f":"Input!C4","v":"BDX"},{"$f":"VLOOKUP($A11,'CEM Data Lookup'!$A:$N,2,FALSE)","v":"Becton, Dickinson   "},null,{"$f":"'MRP WP1'!E73","v":0.75},null,{"$f":"'CEM Data Lookup'!H5","v":0.59145021438598633},null,0.67,null,{"$f":"'MRP WP1'!H$64","v":9.7963710453693924},null,null,{"$f":"'MRP WP1'!F$37","v":3.18},null,null,9.7435686003974933,null,null,10.5518,null,null,10.15]
[{"$f":"Input!C5","v":"BMY"},{"$f":"VLOOKUP($A12,'CEM Data Lookup'!$A:$N,2,FALSE)","v":"Bristol-Myers Squibb"},null,{"$f":"'MRP WP1'!E74","v":0.85},null,{"$f":"'CEM Data Lookup'!H6","v":0.61310267448425293},null,0.73,null,{"$f":"'MRP WP1'!H$64","v":9.7963710453693924},null,null,{"$f":"'MRP WP1'!F$37","v":3.18},null,null,10.331350863119656,null,null,10.992599999999999,null,null,10.66]
[{"$f":"Input!C6","v":"CHE"},{"$f":"VLOOKUP($A13,'CEM Data Lookup'!$A:$N,2,FALSE)","v":"Chemed Corp.        "},null,{"$f":"'MRP WP1'!E75","v":0.85},null,{"$f":"'CEM Data Lookup'!H7","v":0.82184457778930664},null,0.84,null,{"$f":"'MRP WP1'!H$64","v":9.7963710453693924},null,null,{"$f":"'MRP WP1'!F$37","v":3.18},null,null,11.40895167811029,null,null,11.800800000000001,null,null,11.6]
[{"$f":"Input!C7","v":"CHRW"},{"$f":"VLOOKUP($A14,'CEM Data Lookup'!$A:$N,2,FALSE)","v":"C.H. Robinson       "},null,{"$f":"'MRP WP1'!E76","v":0.75},null,{"$f":"'CEM Data Lookup'!H8","v":0.87857067584991455},null,0.81,null,{"$f":"'MRP WP1'!H$64","v":9.7963710453693924},null,null,{"$f":"'MRP WP1'!F$37","v":3.18},null,null,11.115060546749209,null,null,11.580399999999999,null,null,11.35]
[{"$f":"Input!C8","v":"CSGS"},{"$f":"VLOOKUP($A15,'CEM Data Lookup'!$A:$N,2,FALSE)","v":"CSG Systems Int'l   "},null,{"$f":"'MRP WP1'!E77","v":0.75},null,{"$f":"'CEM Data Lookup'!H9","v":0.91728907823562622},null,0.83,null,{"$f":"'MRP WP1'!H$64","v":9.7963710453693924},null,null,{"$f":"'MRP WP1'!F$37","v":3.18},null,null,11.310987967656596,null,null,11.7273,null,null,11.52]
[{"$f":"Input!C9","v":"DGX"},{"$f":"VLOOKUP($A16,'CEM Data Lookup'!$A:$N,2,FALSE)","v":"Quest Diagnostics   "},null,{"$f":"'MRP WP1'!E78","v":0.8},null,{"$f":"'CEM Data Lookup'!H10","v":0.7636415958404541},null,0.78,null,{"$f":"'MRP WP1'!H$64","v":9.7963710453693924},null,null,{"$f":"'MRP WP1'!F$37","v":3.18},null,null,10.821169415388127,null,null,11.36,null,null,11.09]
[{"$f":"Input!C10","v":"HTLD"},{"$f":"VLOOKUP($A17,'CEM Data Lookup'!$A:$N,2,FALSE)","v":"Heartland Express   "},null,{"$f":"'MRP WP1'!E79","v":0.75},null,{"$f":"'CEM Data Lookup'!H11","v":0.8271181583404541},null,0.79,null,{"$f":"'MRP WP1'!H$64","v":9.7963710453693924},null,null,{"$f":"'MRP WP1'!F$37","v":3.18},null,null,10.919133125841821,null,null,11.433400000000001,null,null,11.18]
[{"$f":"Input!C11","v":"JKHY"},{"$f":"VLOOKUP($A18,'CEM Data Lookup'!$A:$N,2,FALSE)","v":"Henry (Jack) & Assoc"},null,{"$f":"'MRP WP1'!E80","v":0.85},null,{"$f":"'CEM Data Lookup'!H12","v":0.74582535028457642},null,0.8,null,{"$f":"'MRP WP1'!H$64","v":9.7963710453693924},null,null,{"$f":"'MRP WP1'!F$37","v":3.18},null,null,11.017096836295515,null,null,11.5069,null,null,11.26]
[{"$f":"Input!C12","v":"LANC"},{"$f":"VLOOKUP($A19,'CEM Data Lookup'!$A:$N,2,FALSE)","v":"Lancaster Colony    "},null,{"$f":"'MRP WP1'!E81","v":0.7},null,{"$f":"'CEM Data Lookup'!H13","v":0.75847446918487549},null,0.73,null,{"$f":"'MRP WP1'!H$64","v":9.7963710453693924},null,null,{"$f":"'MRP WP1'!F$37","v":3.18},null,null,10.331350863119656,null,null,10.992599999999999,null,null,10.66]
[{"$f":"Input!C13","v":"LLY"},{"$f":"VLOOKUP($A20,'CEM Data Lookup'!$A:$N,2,FALSE)","v":"Lilly (Eli)         "},null,{"$f":"'MRP WP1'!E82","v":0.75},null,{"$f":"'CEM Data Lookup'!H14","v":0.63848108053207397},null,0.69,null,{"$f":"'MRP WP1'!H$64","v":9.7963710453693924},null,null,{"$f":"'MRP WP1'!F$37","v":3.18},null,null,9.9394960213048797,null,null,10.698700000000001,null,null,10.32]
[{"$f":"Input!C14","v":"MANT"},{"$f":"VLOOKUP($A21,'CEM Data Lookup'!$A:$N,2,FALSE)","v":"ManTech Int'l 'A'   "},null,{"$f":"'MRP WP1'!E83","v":0.85},null,{"$f":"'CEM Data Lookup'!H15","v":0.82169312238693237},null,0.84,null,{"$f":"'MRP WP1'!H$64","v":9.7963710453693924},null,null,{"$f":"'MRP WP1'!F$37","v":3.18},null,null,11.40895167811029,null,null,11.800800000000001,null,null,11.6]
[{"$f":"Input!C15","v":"MKC"},{"$f":"VLOOKUP($A22,'CEM Data Lookup'!$A:$N,2,FALSE)","v":"McCormick & Co.     "},null,{"$f":"'MRP WP1'!E84","v":0.8},null,{"$f":"'CEM Data Lookup'!H16","v":0.58777374029159546},null,0.69,null,{"$f":"'MRP WP1'!H$64","v":9.7963710453693924},null,null,{"$f":"'MRP WP1'!F$37","v":3.18},null,null,9.9394960213048797,null,null,10.698700000000001,null,null,10.32]
[{"$f":"Input!C16","v":"MNST"},{"$f":"VLOOKUP($A23,'CEM Data Lookup'!$A:$N,2,FALSE)","v":"Monster Beverage    "},null,{"$f":"'MRP WP1'!E85","v":0.85},null,{"$f":"'CEM Data Lookup'!H17","v":1.0328199863433838},null,0.94,null,{"$f":"'MRP WP1'!H$64","v":9.7963710453693924},null,null,{"$f":"'MRP WP1'!F$37","v":3.18},null,null,12.388588782647227,null,null,12.535500000000001,null,null,12.46]
[{"$f":"Input!C17","v":"NOC"},{"$f":"VLOOKUP($A24,'CEM Data Lookup'!$A:$N,2,FALSE)","v":"Northrop Grumman    "},null,{"$f":"'MRP WP1'!E86","v":0.85},null,{"$f":"'CEM Data Lookup'!H18","v":0.67162483930587769},null,0.76,null,{"$f":"'MRP WP1'!H$64","v":9.7963710453693924},null,null,{"$f":"'MRP WP1'!F$37","v":3.18},null,null,10.625241994480739,null,null,11.212999999999999,null,null,10.92]
[{"$f":"Input!C18","v":"ORCL"},{"$f":"VLOOKUP($A25,'CEM Data Lookup'!$A:$N,2,FALSE)","v":"Oracle Corp.        "},null,{"$f":"'MRP WP1'!E87","v":0.75},null,{"$f":"'CEM Data Lookup'!H19","v":0.82908856868743896},null,0.79,null,{"$f":"'MRP WP1'!H$64","v":9.7963710453693924},null,null,{"$f":"'MRP WP1'!F$37","v":3.18},null,null,10.919133125841821,null,null,11.433400000000001,null,null,11.18]
[{"$f":"Input!C19","v":"PGR"},{"$f":"VLOOKUP($A26,'CEM Data Lookup'!$A:$N,2,FALSE)","v":"Progressive Corp.   "},null,{"$f":"'MRP WP1'!E88","v":0.75},null,{"$f":"'CEM Data Lookup'!H20","v":0.67931264638900757},null,0.71,null,{"$f":"'MRP WP1'!H$64","v":9.7963710453693924},null,null,{"$f":"'MRP WP1'!F$37","v":3.18},null,null,10.135423442212268,null,null,10.845700000000001,null,null,10.49]
[{"$f":"Input!C20","v":"RLI"},{"$f":"VLOOKUP($A27,'CEM Data Lookup'!$A:$N,2,FALSE)","v":"RLI Corp.           "},null,{"$f":"'MRP WP1'!E89","v":0.8},null,{"$f":"'CEM Data Lookup'!H21","v":0.96482902765274048},null,0.88,null,{"$f":"'MRP WP1'!H$64","v":9.7963710453693924},null,null,{"$f":"'MRP WP1'!F$37","v":3.18},null,null,11.800806519925064,null,null,12.0947,null,null,11.95]
[{"$f":"Input!C21","v":"ROL"},{"$f":"VLOOKUP($A28,'CEM Data Lookup'!$A:$N,2,FALSE)","v":"Rollins, Inc.       "},null,{"$f":"'MRP WP1'!E90","v":0.85},null,{"$f":"'CEM Data Lookup'!H22","v":0.80455344915390015},null,0.83,null,{"$f":"'MRP WP1'!H$64","v":9.7963710453693924},null,null,{"$f":"'MRP WP1'!F$37","v":3.18},null,null,11.310987967656596,null,null,11.7273,null,null,11.52]
[{"$f":"Input!C22","v":"TYL"},{"$f":"VLOOKUP($A29,'CEM Data Lookup'!$A:$N,2,FALSE)","v":"Tyler Technologies  "},null,{"$f":"'MRP WP1'!E91","v":0.75},null,{"$f":"'CEM Data Lookup'!H23","v":0.89906460046768188},null,0.82,null,{"$f":"'MRP WP1'!H$64","v":9.7963710453693924},null,null,{"$f":"'MRP WP1'!F$37","v":3.18},null,null,11.213024257202902,null,null,11.6539,null,null,11.43]
[{"$f":"Input!C23","v":"UPS"},{"$f":"VLOOKUP($A30,'CEM Data Lookup'!$A:$N,2,FALSE)","v":"United Parcel Serv. "},null,{"$f":"'MRP WP1'!E92","v":0.8},null,{"$f":"'CEM Data Lookup'!H24","v":1.0401781797409058},null,0.92,null,{"$f":"'MRP WP1'!H$64","v":9.7963710453693924},null,null,{"$f":"'MRP WP1'!F$37","v":3.18},null,null,12.192661361739841,null,null,12.3886,null,null,12.29]
[{"$f":"Input!C24","v":"WERN"},{"$f":"VLOOKUP($A31,'CEM Data Lookup'!$A:$N,2,FALSE)","v":"Werner Enterprises  "},null,{"$f":"'MRP WP1'!E93","v":0.75},null,{"$f":"'CEM Data Lookup'!H25","v":0.88736027479171753},null,0.82,null,{"$f":"'MRP WP1'!H$64","v":9.7963710453693924},null,null,{"$f":"'MRP WP1'!F$37","v":3.18},null,null,11.213024257202902,null,null,11.6539,null,null,11.43]
[{"$f":"Input!C25","v":"WU"},{"$f":"VLOOKUP($A32,'CEM Data Lookup'!$A:$N,2,FALSE)","v":"Western Union       "},null,{"$f":"'MRP WP1'!E94","v":0.8},null,{"$f":"'CEM Data Lookup'!H26","v":1.0483310222625732},null,0.92,null,{"$f":"'MRP WP1'!H$64","v":9.7963710453693924},null,null,{"$f":"'MRP WP1'!F$37","v":3.18},null,null,12.192661361739841,null,null,12.3886,null,null,12.29]
[]
[{"$f":"COUNTA(A9:A32)","v":24},"Mean",null,null,null,null,null,{"$f":"ROUND(AVERAGE(H9:H32),2)","v":0.81},null,null,null,null,null,null,null,{"$f":"ROUND(AVERAGE(P9:P32),2)","v":11.07},"%",null,{"$f":"ROUND(AVERAGE(S9:S32),2)","v":11.55},"%",null,{"$f":"ROUND(AVERAGE(V9:V32),2)","v":11.31},"%"]
[]
[null,"Median",null,null,null,null,null,{"$f":"ROUND(MEDIAN(H9:H32),2)","v":0.81},null,null,null,null,null,null,null,{"$f":"ROUND(MEDIAN(P9:P32),2)","v":11.07},"%",null,{"$f":"ROUND(MEDIAN(S9:S32),2)","v":11.54},"%",null,{"$f":"ROUND(MEDIAN(V9:V32),2)","v":11.31},"%"]
[]
[null,"Average of Mean and Median",null,null,null,null,null,{"$f":"ROUND(AVERAGE(H34:H36),2)","v":0.81},null,null,null,null,null,null,null,{"$f":"ROUND(AVERAGE(P34:P36),2)","v":11.07},"%",null,{"$f":"ROUND(AVERAGE(S34:S36),2)","v":11.55},"%",null,{"$f":"ROUND(AVERAGE(V34:V36),2)","v":11.31},"%"]
[]
[null,null,"Notes:"]
[null,null,"(1)","From Schedule DWD-5, note 1."]
[null,null,"(2)","From Schedule DWD-5, note 2."]
[null,null,"(3)","Average of CAPM and ECAPM cost rates."]

{"sheet":"7.7 CEM CAPM Backup NO PRPM","index":26,"n_rows":43,"n_cols":23,"rows_kept":43,"cut":false,"hidden":false,"merged":[[6,9,6,10],[6,12,6,13],[6,15,6,16],[6,18,6,19],[6,21,6,22]]}
[null,{"$f":"Input!G28","v":"Water Service Corporation of Kentucky"}]
[null,"Traditional CAPM and ECAPM Results for the Proxy Group of Non-Price-Regulated Companies Comparable in Total Risk to the"]
[null,{"$f":"'7.5 CEM Beta Adjusted RP'!A5","v":"Proxy Group of Seven Water Companies"}]
[]
[null,null,null,"[1]",null,"[2]",null,"[3]",null,"[4]",null,null,"[5]",null,null,"[6]",null,null,"[7]",null,null,"[8]"]
[]
[null,{"$f":"'7.5 CEM Beta Adjusted RP'!F7","v":"Proxy Group of Twenty-Four Non-Price Regulated Companies"},null,"Value Line Adjusted Beta",null,"Bloomberg Beta",null,"Average Beta",null,"Market Risk Premium (1)",null,null,"Risk-Free Rate (2)",null,null,"Traditional CAPM Cost Rate",null,null,"ECAPM Cost Rate",null,null,"Indicated Common Equity Cost Rate (3)"]
[]
[{"$f":"Input!C2","v":"AOS"},{"$f":"VLOOKUP($A9,'CEM Data Lookup'!$A:$N,2,FALSE)","v":"Smith (A.O.)        "},null,{"$f":"'MRP WP1'!E71","v":0.85},null,{"$f":"'CEM Data Lookup'!H3","v":1.0867587327957153},null,{"$f":"ROUND(AVERAGE(D9:F9),2)","v":0.97},null,{"$f":"'5.2 CAPM Notes'!$N$44","v":9.9604362336281049},"%",null,{"$f":"'MRP WP1'!F$37","v":3.18},"%",null,{"$f":"(H9*J9)+M9","v":12.841623146619261},"%",null,{"$f":"ROUND((0.75*(H9*J9))+((0.25*J9))+M9,4)","v":12.9163},"%",null,{"$f":"ROUND(AVERAGE(P9,S9),2)","v":12.88},"%"]
[{"$f":"Input!C3","v":"BCPC"},{"$f":"VLOOKUP($A10,'CEM Data Lookup'!$A:$N,2,FALSE)","v":"Balchem Corp.       "},null,{"$f":"'MRP WP1'!E72","v":0.7},null,{"$f":"'CEM Data Lookup'!H4","v":0.85192567110061646},null,{"$f":"ROUND(AVERAGE(D10:F10),2)","v":0.78},null,{"$f":"'5.2 CAPM Notes'!$N$44","v":9.9604362336281049},null,null,{"$f":"'MRP WP1'!F$37","v":3.18},null,null,{"$f":"(H10*J10)+M10","v":10.949140262229923},null,null,{"$f":"ROUND((0.75*(H10*J10))+((0.25*J10))+M10,4)","v":11.497},null,null,{"$f":"ROUND(AVERAGE(P10,S10),2)","v":11.22}]
[{"$f":"Input!C4","v":"BDX"},{"$f":"VLOOKUP($A11,'CEM Data Lookup'!$A:$N,2,FALSE)","v":"Becton, Dickinson   "},null,{"$f":"'MRP WP1'!E73","v":0.75},null,{"$f":"'CEM Data Lookup'!H5","v":0.59145021438598633},null,0.67,null,{"$f":"'5.2 CAPM Notes'!$N$44","v":9.9604362336281049},null,null,{"$f":"'MRP WP1'!F$37","v":3.18},null,null,9.8534922765308313,null,null,10.6752,null,null,10.26]
[{"$f":"Input!C5","v":"BMY"},{"$f":"VLOOKUP($A12,'CEM Data Lookup'!$A:$N,2,FALSE)","v":"Bristol-Myers Squibb"},null,{"$f":"'MRP WP1'!E74","v":0.85},null,{"$f":"'CEM Data Lookup'!H6","v":0.61310267448425293},null,0.73,null,{"$f":"'5.2 CAPM Notes'!$N$44","v":9.9604362336281049},null,null,{"$f":"'MRP WP1'!F$37","v":3.18},null,null,10.451118450548517,null,null,11.1234,null,null,10.79]
[{"$f":"Input!C6","v":"CHE"},{"$f":"VLOOKUP($A13,'CEM Data Lookup'!$A:$N,2,FALSE)","v":"Chemed Corp.        "},null,{"$f":"'MRP WP1'!E75","v":0.85},null,{"$f":"'CEM Data Lookup'!H7","v":0.82184457778930664},null,0.84,null,{"$f":"'5.2 CAPM Notes'!$N$44","v":9.9604362336281049},null,null,{"$f":"'MRP WP1'!F$37","v":3.18},null,null,11.546766436247607,null,null,11.9452,null,null,11.75]
[{"$f":"Input!C7","v":"CHRW"},{"$f":"VLOOKUP($A14,'CEM Data Lookup'!$A:$N,2,FALSE)","v":"C.H. Robinson       "},null,{"$f":"'MRP WP1'!E76","v":0.75},null,{"$f":"'CEM Data Lookup'!H8","v":0.87857067584991455},null,0.81,null,{"$f":"'5.2 CAPM Notes'!$N$44","v":9.9604362336281049},null,null,{"$f":"'MRP WP1'!F$37","v":3.18},null,null,11.247953349238765,null,null,11.7211,null,null,11.48]
[{"$f":"Input!C8","v":"CSGS"},{"$f":"VLOOKUP($A15,'CEM Data Lookup'!$A:$N,2,FALSE)","v":"CSG Systems Int'l   "},null,{"$f":"'MRP WP1'!E77","v":0.75},null,{"$f":"'CEM Data Lookup'!H9","v":0.91728907823562622},null,0.83,null,{"$f":"'5.2 CAPM Notes'!$N$44","v":9.9604362336281049},null,null,{"$f":"'MRP WP1'!F$37","v":3.18},null,null,11.447162073911326,null,null,11.8705,null,null,11.66]
[{"$f":"Input!C9","v":"DGX"},{"$f":"VLOOKUP($A16,'CEM Data Lookup'!$A:$N,2,FALSE)","v":"Quest Diagnostics   "},null,{"$f":"'MRP WP1'!E78","v":0.8},null,{"$f":"'CEM Data Lookup'!H10","v":0.7636415958404541},null,0.78,null,{"$f":"'5.2 CAPM Notes'!$N$44","v":9.9604362336281049},null,null,{"$f":"'MRP WP1'!F$37","v":3.18},null,null,10.949140262229923,null,null,11.497,null,null,11.22]
[{"$f":"Input!C10","v":"HTLD"},{"$f":"VLOOKUP($A17,'CEM Data Lookup'!$A:$N,2,FALSE)","v":"Heartland Express   "},null,{"$f":"'MRP WP1'!E79","v":0.75},null,{"$f":"'CEM Data Lookup'!H11","v":0.8271181583404541},null,0.79,null,{"$f":"'5.2 CAPM Notes'!$N$44","v":9.9604362336281049},null,null,{"$f":"'MRP WP1'!F$37","v":3.18},null,null,11.048744624566204,null,null,11.5717,null,null,11.31]
[{"$f":"Input!C11","v":"JKHY"},{"$f":"VLOOKUP($A18,'CEM Data Lookup'!$A:$N,2,FALSE)","v":"Henry (Jack) & Assoc"},null,{"$f":"'MRP WP1'!E80","v":0.85},null,{"$f":"'CEM Data Lookup'!H12","v":0.74582535028457642},null,0.8,null,{"$f":"'5.2 CAPM Notes'!$N$44","v":9.9604362336281049},null,null,{"$f":"'MRP WP1'!F$37","v":3.18},null,null,11.148348986902484,null,null,11.6464,null,null,11.4]
[{"$f":"Input!C12","v":"LANC"},{"$f":"VLOOKUP($A19,'CEM Data Lookup'!$A:$N,2,FALSE)","v":"Lancaster Colony    "},null,{"$f":"'MRP WP1'!E81","v":0.7},null,{"$f":"'CEM Data Lookup'!H13","v":0.75847446918487549},null,0.73,null,{"$f":"'5.2 CAPM Notes'!$N$44","v":9.9604362336281049},null,null,{"$f":"'MRP WP1'!F$37","v":3.18},null,null,10.451118450548517,null,null,11.1234,null,null,10.79]
[{"$f":"Input!C13","v":"LLY"},{"$f":"VLOOKUP($A20,'CEM Data Lookup'!$A:$N,2,FALSE)","v":"Lilly (Eli)         "},null,{"$f":"'MRP WP1'!E82","v":0.75},null,{"$f":"'CEM Data Lookup'!H14","v":0.63848108053207397},null,0.69,null,{"$f":"'5.2 CAPM Notes'!$N$44","v":9.9604362336281049},null,null,{"$f":"'MRP WP1'!F$37","v":3.18},null,null,10.052701001203392,null,null,10.8246,null,null,10.44]
[{"$f":"Input!C14","v":"MANT"},{"$f":"VLOOKUP($A21,'CEM Data Lookup'!$A:$N,2,FALSE)","v":"ManTech Int'l 'A'   "},null,{"$f":"'MRP WP1'!E83","v":0.85},null,{"$f":"'CEM Data Lookup'!H15","v":0.82169312238693237},null,0.84,null,{"$f":"'5.2 CAPM Notes'!$N$44","v":9.9604362336281049},null,null,{"$f":"'MRP WP1'!F$37","v":3.18},null,null,11.546766436247607,null,null,11.9452,null,null,11.75]
[{"$f":"Input!C15","v":"MKC"},{"$f":"VLOOKUP($A22,'CEM Data Lookup'!$A:$N,2,FALSE)","v":"McCormick & Co.     "},null,{"$f":"'MRP WP1'!E84","v":0.8},null,{"$f":"'CEM Data Lookup'!H16","v":0.58777374029159546},null,0.69,null,{"$f":"'5.2 CAPM Notes'!$N$44","v":9.9604362336281049},null,null,{"$f":"'MRP WP1'!F$37","v":3.18},null,null,10.052701001203392,null,null,10.8246,null,null,10.44]
[{"$f":"Input!C16","v":"MNST"},{"$f":"VLOOKUP($A23,'CEM Data Lookup'!$A:$N,2,FALSE)","v":"Monster Beverage    "},null,{"$f":"'MRP WP1'!E85","v":0.85},null,{"$f":"'CEM Data Lookup'!H17","v":1.0328199863433838},null,0.94,null,{"$f":"'5.2 CAPM Notes'!$N$44","v":9.9604362336281049},null,null,{"$f":"'MRP WP1'!F$37","v":3.18},null,null,12.542810059610417,null,null,12.6922,null,null,12.62]
[{"$f":"Input!C17","v":"NOC"},{"$f":"VLOOKUP($A24,'CEM Data Lookup'!$A:$N,2,FALSE)","v":"Northrop Grumman    "},null,{"$f":"'MRP WP1'!E86","v":0.85},null,{"$f":"'CEM Data Lookup'!H18","v":0.67162483930587769},null,0.76,null,{"$f":"'5.2 CAPM Notes'!$N$44","v":9.9604362336281049},null,null,{"$f":"'MRP WP1'!F$37","v":3.18},null,null,10.749931537557361,null,null,11.3476,null,null,11.05]
[{"$f":"Input!C18","v":"ORCL"},{"$f":"VLOOKUP($A25,'CEM Data Lookup'!$A:$N,2,FALSE)","v":"Oracle Corp.        "},null,{"$f":"'MRP WP1'!E87","v":0.75},null,{"$f":"'CEM Data Lookup'!H19","v":0.82908856868743896},null,0.79,null,{"$f":"'5.2 CAPM Notes'!$N$44","v":9.9604362336281049},null,null,{"$f":"'MRP WP1'!F$37","v":3.18},null,null,11.048744624566204,null,null,11.5717,null,null,11.31]
[{"$f":"Input!C19","v":"PGR"},{"$f":"VLOOKUP($A26,'CEM Data Lookup'!$A:$N,2,FALSE)","v":"Progressive Corp.   "},null,{"$f":"'MRP WP1'!E88","v":0.75},null,{"$f":"'CEM Data Lookup'!H20","v":0.67931264638900757},null,0.71,null,{"$f":"'5.2 CAPM Notes'!$N$44","v":9.9604362336281049},null,null,{"$f":"'MRP WP1'!F$37","v":3.18},null,null,10.251909725875954,null,null,10.974,null,null,10.61]
[{"$f":"Input!C20","v":"RLI"},{"$f":"VLOOKUP($A27,'CEM Data Lookup'!$A:$N,2,FALSE)","v":"RLI Corp.           "},null,{"$f":"'MRP WP1'!E89","v":0.8},null,{"$f":"'CEM Data Lookup'!H21","v":0.96482902765274048},null,0.88,null,{"$f":"'5.2 CAPM Notes'!$N$44","v":9.9604362336281049},null,null,{"$f":"'MRP WP1'!F$37","v":3.18},null,null,11.945183885592732,null,null,12.244,null,null,12.09]
[{"$f":"Input!C21","v":"ROL"},{"$f":"VLOOKUP($A28,'CEM Data Lookup'!$A:$N,2,FALSE)","v":"Rollins, Inc.       "},null,{"$f":"'MRP WP1'!E90","v":0.85},null,{"$f":"'CEM Data Lookup'!H22","v":0.80455344915390015},null,0.83,null,{"$f":"'5.2 CAPM Notes'!$N$44","v":9.9604362336281049},null,null,{"$f":"'MRP WP1'!F$37","v":3.18},null,null,11.447162073911326,null,null,11.8705,null,null,11.66]
[{"$f":"Input!C22","v":"TYL"},{"$f":"VLOOKUP($A29,'CEM Data Lookup'!$A:$N,2,FALSE)","v":"Tyler Technologies  "},null,{"$f":"'MRP WP1'!E91","v":0.75},null,{"$f":"'CEM Data Lookup'!H23","v":0.89906460046768188},null,0.82,null,{"$f":"'5.2 CAPM Notes'!$N$44","v":9.9604362336281049},null,null,{"$f":"'MRP WP1'!F$37","v":3.18},null,null,11.347557711575046,null,null,11.7958,null,null,11.57]
[{"$f":"Input!C23","v":"UPS"},{"$f":"VLOOKUP($A30,'CEM Data Lookup'!$A:$N,2,FALSE)","v":"United Parcel Serv. "},null,{"$f":"'MRP WP1'!E92","v":0.8},null,{"$f":"'CEM Data Lookup'!H24","v":1.0401781797409058},null,0.92,null,{"$f":"'5.2 CAPM Notes'!$N$44","v":9.9604362336281049},null,null,{"$f":"'MRP WP1'!F$37","v":3.18},null,null,12.343601334937857,null,null,12.5428,null,null,12.44]
[{"$f":"Input!C24","v":"WERN"},{"$f":"VLOOKUP($A31,'CEM Data Lookup'!$A:$N,2,FALSE)","v":"Werner Enterprises  "},null,{"$f":"'MRP WP1'!E93","v":0.75},null,{"$f":"'CEM Data Lookup'!H25","v":0.88736027479171753},null,0.82,null,{"$f":"'5.2 CAPM Notes'!$N$44","v":9.9604362336281049},null,null,{"$f":"'MRP WP1'!F$37","v":3.18},null,null,11.347557711575046,null,null,11.7958,null,null,11.57]
[{"$f":"Input!C25","v":"WU"},{"$f":"VLOOKUP($A32,'CEM Data Lookup'!$A:$N,2,FALSE)","v":"Western Union       "},null,{"$f":"'MRP WP1'!E94","v":0.8},null,{"$f":"'CEM Data Lookup'!H26","v":1.0483310222625732},null,0.92,null,{"$f":"'5.2 CAPM Notes'!$N$44","v":9.9604362336281049},null,null,{"$f":"'MRP WP1'!F$37","v":3.18},null,null,12.343601334937857,null,null,12.5428,null,null,12.44]
[]
[{"$f":"COUNTA(A9:A32)","v":24},"Mean",null,null,null,null,null,{"$f":"ROUND(AVERAGE(H9:H32),2)","v":0.81},null,null,null,null,null,null,null,{"$f":"ROUND(AVERAGE(P9:P32),2)","v":11.21},"%",null,{"$f":"ROUND(AVERAGE(S9:S32),2)","v":11.69},"%",null,{"$f":"ROUND(AVERAGE(V9:V32),2)","v":11.45},"%"]
[]
[null,"Median",null,null,null,null,null,{"$f":"ROUND(MEDIAN(H9:H32),2)","v":0.81},null,null,null,null,null,null,null,{"$f":"ROUND(MEDIAN(P9:P32),2)","v":11.2},"%",null,{"$f":"ROUND(MEDIAN(S9:S32),2)","v":11.68},"%",null,{"$f":"ROUND(MEDIAN(V9:V32),2)","v":11.44},"%"]
[]
[null,"Average of Mean and Median",null,null,null,null,null,{"$f":"ROUND(AVERAGE(H34:H36),2)","v":0.81},null,null,null,null,null,null,null,{"$f":"ROUND(AVERAGE(P34:P36),2)","v":11.21},"%",null,{"$f":"ROUND(AVERAGE(S34:S36),2)","v":11.69},"%",null,{"$f":"ROUND(AVERAGE(V34:V36),2)","v":11.45},"%"]
[]
[null,null,"Notes:"]
[null,null,"(1)","From Schedule DWD-5, note 1."]
[null,null,"(2)","From Schedule DWD-5, note 2."]
[null,null,"(3)","Average of CAPM and ECAPM cost rates."]

{"sheet":"8.1 Risk Adjustment","index":27,"n_rows":39,"n_cols":17,"rows_kept":39,"cut":false,"hidden":false,"merged":[[36,4,36,12],[38,4,39,12],[0,2,0,12],[1,2,1,12],[2,2,2,12],[5,4,5,6],[6,12,10,12],[7,4,10,6],[7,8,10,8],[8,10,10,10]]}
[null,null,{"$f":"Input!G28","v":"Water Service Corporation of Kentucky"}]
[null,null,"Derivation of Investment Risk Adjustment Based upon"]
[null,null,"Ibbotson Associates' Size Premia for the Decile Portfolios of the NYSE/AMEX/NASDAQ"]
[]
[]
[null,null,null,null,"[1]",null,null,null,"[2]",null,"[3]",null,"[4]"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Spread from Applicable Size Premium (4)"]
[null,null,null,null,"Market Capitalization on March 31, 2022 (1)",null,null,null,"Applicable Decile of the NYSE/AMEX/   NASDAQ (2)"]
[null,null,null,null,null,null,null,null,null,null,"Applicable Size Premium (3)",null,null,null,null,null,""]
[]
["Line No."]
[null,null,null,null,"( millions )",null,"(times larger)"]
[]
["1.",null,{"$f":"Input!G28","v":"Water Service Corporation of Kentucky"},null,{"$f":"'8.2 Market Cap'!P13","v":14.849091030463198},null,null,null,10,null,{"$f":"VLOOKUP(I14,$G$23:$M$32,7,FALSE)","v":4.8000000000000001E-2}]
[]
["2.",null,{"$f":"Input!I31","v":"Proxy Group of Seven Water Companies"},null,{"$f":"'8.2 Market Cap'!P24","v":3184.2840000000001},null,{"$f":"ROUND(E16/E14,1)","v":214.4},"x",6,null,{"$f":"VLOOKUP(I16,$G$23:$M$32,7,FALSE)","v":1.18E-2},null,{"$f":"K14-K16","v":3.6200000000000003E-2}]
[]
[null,null,null,null,null,null,"[A]",null,"[B]",null,"[C]",null,"[D]",null," "]
[]
[null,null,null,null,null,null,"Decile",null,"Market Capitalization of Smallest Company","","Market Capitalization of Largest Company","","Size Premium (Return in Excess of CAPM)*"]
[null,null,null,null,null,null,"",null,"( millions )","","( millions )","",""]
[null,null,null,null,null,null,"",null,"","","","",""]
[null,null,null,null,"Largest",null,1,null,36160.584000000003,"",2324390.219,"",-2.2000000000000001E-3]
[null,null,null,null,null,null,2,null,16759.39,"",36099.220999999998,"",4.3E-3]
[null,null,null,null,null,null,3,null,8216.3559999999998,"",16738.364000000001,"",5.4999999999999997E-3]
[null,null,null,null,null,null,4,null,5019.8829999999998,"",8212.6380000000008,"",5.4000000000000003E-3]
[null,null,null,null,null,null,5,null,3281.009,null,5003.7470000000003,"",8.8999999999999999E-3]
[null,null,null,null,null,null,6,null,2170.3150000000001,"",3276.5529999999999,"",1.18E-2]
[null,null,null,null,null,null,7,null,1306.402,null,2164.5239999999999,"",1.34E-2]
[null,null,null,null,null,null,8,null,629.11800000000005,"",1306.038,"",1.21E-2]
[null,null,null,null,null,null,9,null,290.00200000000001,"",627.803,"",2.1000000000000001E-2]
[null,null,null,null,"Smallest",null,10,null,10.587999999999999,"",289.00700000000001,"",4.8000000000000001E-2]
[null,null,null,null,"","",null,"*From 2022 Kroll Cost of Capital Navigator"]
[]
[null,null,"Notes:"]
[null,null,null,"(1)","From page 2 of this Schedule."]
[null,null,null,"(2)","Gleaned from Columns [B] and [C] on the bottom of this page.  The appropriate decile (Column [A]) corresponds to the market capitalization of the proxy group, which is found in Column [1]."]
[null,null,null,"(3)","Corresponding risk premium to the decile is provided in Column [D] on the bottom of this page."]
[null,null,null,"(4)",{"$f":"CONCATENATE(\"Line No. 1 Column [3] – Line No. 2 Column [3].  For example, the \",TEXT((M16*100),\"#0.00\"),\"%  in Column [4], Line No. 2 is derived as follows \",TEXT((M16*100),\"#0.00\"),\"% = \",K14*100,\"% - \",TEXT((K16*100),\"#0.00\"),\"%.\")","v":"Line No. 1 Column [3] – Line No. 2 Column [3].  For example, the 3.62%  in Column [4], Line No. 2 is derived as follows 3.62% = 4.8% - 1.18%."}]

{"sheet":"8.2 Market Cap","index":28,"n_rows":37,"n_cols":17,"rows_kept":37,"cut":false,"hidden":false,"merged":[[31,5,31,15],[32,5,32,15]]}
[null,{"$f":"Input!G28","v":"Water Service Corporation of Kentucky"}]
[null,{"$f":"CONCATENATE(\"Market Capitalization of \",B1,\" and the\")","v":"Market Capitalization of Water Service Corporation of Kentucky and the"}]
[null,"Proxy Group of Seven Water Companies"]
[]
[]
[null,null,null,null,null,"[1]",null,"[2]",null,"[3]",null,"[4]",null,"[5]",null,"[6]"]
[]
[null,"Company",null,"Exchange",null,{"$f":"CONCATENATE(\"Common Stock Shares Outstanding at Fiscal Year End \",YEAR(Input!G49))","v":"Common Stock Shares Outstanding at Fiscal Year End 2021"},null,"Book Value per Share at Fiscal Year End 2021 (1)",null,{"$f":"CONCATENATE(\"Total Common Equity at Fiscal Year End \",YEAR(Input!G49))","v":"Total Common Equity at Fiscal Year End 2021"},null,{"$f":"CONCATENATE(\"Closing Stock Market Price on \",TEXT(Input!E2,\"mmmm dd, yyyy\"))","v":"Closing Stock Market Price on March 31, 2022"},null,{"$f":"CONCATENATE(\"Market-to-Book Ratio on \",TEXT(Input!E2,\"mmmm dd, yyyy\"),\" (2)\")","v":"Market-to-Book Ratio on March 31, 2022 (2)"},null,{"$f":"CONCATENATE(\"Market Capitalization on \",TEXT(Input!E2,\"mmmm dd, yyyy\"),\" (3)\")","v":"Market Capitalization on March 31, 2022 (3)"}]
[null,null,null,null,null,"( millions )",null,null,null,"( millions )",null,null,null,null,null,"( millions )"]
[]
[null,{"$f":"Input!G28","v":"Water Service Corporation of Kentucky"},null,null,null,"NA",null,"NA",null,{"$f":"(Input!G43/1000000)*Input!F14","v":3.8429324612999998},"(4)","NA",null,"NA",null,"NA"]
[]
[null,{"$f":"CONCATENATE(\"Based upon \",B15)","v":"Based upon Proxy Group of Seven Water Companies"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"N24","v":386.4},"(5)",{"$f":"IFERROR((N13/100)*J11,\"NA\")","v":14.849091030463198},"(6)"]
[]
[null,{"$f":"Input!I31","v":"Proxy Group of Seven Water Companies"}]
[{"$f":"Input!A2","v":"AWR"},{"$f":"IFERROR(VLOOKUP($A16,'Proxy Data Lookup'!$A:$P,2,FALSE),\"NA\")","v":"American States Water Company"},null,{"$f":"Input!B2","v":"NYSE"},null,{"$f":"'3. AWR'!C$15/1000000","v":36.936284999999998},null,{"$f":"IFERROR(ROUND(J16/F16,3),\"NA\")","v":18.571000000000002},null,{"$f":"'3. AWR'!C$16/1000000","v":685.947},null,{"$f":"'Proxy Prices'!B$6","v":89.02},null,{"$f":"IFERROR(ROUND(L16/H16*100,1),\"NA\")","v":479.3},"%",{"$f":"IFERROR(ROUND(F16*L16,3),\"NA\")","v":3288.0680000000002}]
[{"$f":"Input!A3","v":"AWK"},{"$f":"IFERROR(VLOOKUP($A17,'Proxy Data Lookup'!$A:$P,2,FALSE),\"NA\")","v":"American Water Works Company, Inc."},null,{"$f":"Input!B3","v":"NYSE"},null,{"$f":"'3. AWK'!C$15/1000000","v":181.61108899999999},null,{"$f":"IFERROR(ROUND(J17/F17,3),\"NA\")","v":40.185000000000002},null,{"$f":"'3. AWK'!C$16/1000000","v":7298},null,{"$f":"'Proxy Prices'!C$6","v":165.53},null,{"$f":"IFERROR(ROUND(L17/H17*100,1),\"NA\")","v":411.9},null,{"$f":"IFERROR(ROUND(F17*L17,3),\"NA\")","v":30062.083999999999}]
[{"$f":"Input!A4","v":"CWT"},{"$f":"IFERROR(VLOOKUP($A18,'Proxy Data Lookup'!$A:$P,2,FALSE),\"NA\")","v":"California Water Service Group"},null,{"$f":"Input!B4","v":"NYSE"},null,{"$f":"'3. CWT'!C$15/1000000","v":53.716000000000001},null,22.023,null,{"$f":"'3. CWT'!C$16/1000000","v":1182.98},null,{"$f":"'Proxy Prices'!D$6","v":59.28},null,269.2,null,3184.2840000000001]
[{"$f":"Input!A5","v":"WTRG"},{"$f":"IFERROR(VLOOKUP($A19,'Proxy Data Lookup'!$A:$P,2,FALSE),\"NA\")","v":"Essential Utilities Inc.        "},null,{"$f":"Input!B5","v":"NYSE"},null,{"$f":"'3. WTRG'!C$15/1000000","v":252.86762300000001},null,20.503,null,{"$f":"'3. WTRG'!C$16/1000000","v":5184.45},null,{"$f":"'Proxy Prices'!E$6","v":51.13},null,249.4,null,12929.121999999999]
[{"$f":"Input!A6","v":"MSEX"},{"$f":"IFERROR(VLOOKUP($A20,'Proxy Data Lookup'!$A:$P,2,FALSE),\"NA\")","v":"Middlesex Water Company"},null,{"$f":"Input!B6","v":"NASDAQ"},null,{"$f":"'3. MSEX'!C$15/1000000","v":17.521999999999998},null,20.986999999999998,null,{"$f":"'3. MSEX'!C$16/1000000","v":367.726},null,{"$f":"'Proxy Prices'!F$6","v":105.17},null,501.1,null,1842.789]
[{"$f":"Input!A7","v":"SJW"},{"$f":"IFERROR(VLOOKUP($A21,'Proxy Data Lookup'!$A:$P,2,FALSE),\"NA\")","v":"SJW Group           "},null,{"$f":"Input!B7","v":"NYSE"},null,{"$f":"'3. SJW'!C$15/1000000","v":30.181348},null,34.277000000000001,null,{"$f":"'3. SJW'!C$16/1000000","v":1034.519},null,{"$f":"'Proxy Prices'!G$6","v":69.58},null,203,null,2100.018]
[{"$f":"Input!A8","v":"YORW"},{"$f":"IFERROR(VLOOKUP($A22,'Proxy Data Lookup'!$A:$P,2,FALSE),\"NA\")","v":"The York Water Company"},null,{"$f":"Input!B8","v":"NASDAQ"},null,{"$f":"'3. YORW'!C$15/1000000","v":13.112947999999999},null,11.638999999999999,null,{"$f":"'3. YORW'!C$16/1000000","v":152.62200000000001},null,{"$f":"'Proxy Prices'!H$6","v":44.97},null,386.4,null,589.68899999999996]
[]
[null,"Median",null,null,null,{"$f":"ROUND(MEDIAN(F15:F23),3)","v":36.936},null,{"$f":"ROUND(MEDIAN(H15:H23),3)","v":20.986999999999998},null,{"$f":"ROUND(MEDIAN(J15:J23),3)","v":1034.519},null,{"$f":"ROUND(MEDIAN(L15:L23),3)","v":69.58},null,{"$f":"ROUND(MEDIAN(N16:N22),1)","v":386.4},"%",{"$f":"ROUND(MEDIAN(P15:P23),3)","v":3184.2840000000001}]
[]
[null,null,"NA= Not Available"]
[]
[null,null,null,"Notes:","(1)","Column 3 / Column 1, otherwise NA."]
[null,null,null,null,"(2)","Column 4 /  Column 2, otherwise NA."]
[null,null,null,null,"(3)","Column 1 * Column 4, otherwise NA."]
[null,null,null,null,"(4)","Company requested rate base multiplied by requested equity ratio."]
[null,null,null,null,"(5)",{"$f":"CONCATENATE(\"The market-to-book ratio of \",Input!G28,\" on \",TEXT(Input!E2,\"mmmm dd, yyyy\"),\" is assumed to be equal to the market-to-book ratio of \",'8.2 Market Cap'!B3,\" on \",TEXT(Input!E2,\"mmmm dd, yyyy\"),\" as appropriate.\")","v":"The market-to-book ratio of Water Service Corporation of Kentucky on March 31, 2022 is assumed to be equal to the market-to-book ratio of Proxy Group of Seven Water Companies on March 31, 2022 as appropriate."}]
[null,null,null,null,"(6)","Column [3] multiplied by Column [5]."]
[]
[]
[null,"Source of Information:",{"$f":"CONCATENATE(YEAR(Input!G49),\" Annual Forms 10K\")","v":"2021 Annual Forms 10K"}]
[null,null,"Bloomberg Financial Services"]

{"sheet":"Input","index":29,"n_rows":56,"n_cols":9,"rows_kept":56,"cut":false,"hidden":false,"merged":[]}
["Utility Proxy Group","Proxy Company - Exchange","CEM Proxy Group",null,"Growth Rate Input Date"]
["AWR","NYSE","AOS",null,"2022-03-31"]
["AWK","NYSE","BCPC"]
["CWT","NYSE","BDX",null,"User Computer Title"]
["WTRG","NYSE","BMY"]
["MSEX","NASDAQ","CHE"]
["SJW","NYSE","CHRW",null,"Recommended Common Equity Cost Rate"]
["YORW","NASDAQ","CSGS"]
[null,null,"DGX"]
[null,null,"HTLD",null,"DATA INPUTS"]
[null,null,"JKHY"]
[null,null,"LANC",null,"Capital Structure",null,"Source:"]
[null,null,"LLY",null,"Debt %",0.50290000000000001,"Company Provided"]
[null,null,"MANT",null,"Equity %",0.49709999999999999,"Company Provided"]
[null,null,"MKC",null,"Short-Term Debt %","-","Company Provided"]
[null,null,"MNST",null,"Debt Cost (%)",4.7100000000000003E-2,"Company Provided"]
[null,null,"NOC",null,"Short-Term Debt Cost (%)","-","Company Provided"]
[null,null,"ORCL",null,"Preferred Stock","-","Company Provided"]
[null,null,"PGR",null,"Preferred Stock Cost","-","Company Provided"]
[null,null,"RLI",null,"SBBI (1926-2021)",null,"Notes:"]
[null,null,"ROL",null,"SBBI Common Stocks Total Return (%)",12.37,"Update annually from Stocks, Bonds, Bills, and Inflation - Ibbotson® SBBI® Market Report"]
[null,null,"TYL",null,"SBBI Long-Term Gov't Bonds Income (%)",5.0199999999999996,"Update annually from Stocks, Bonds, Bills, and Inflation - Ibbotson® SBBI® Market Report"]
[null,null,"UPS"]
[null,null,"WERN",null,"VL Appr Potential Week Ending:",null,"PRPM Date (\"Month Year\")",null,"Blue Chip Update Date (\"Month Day, Year\")"]
[null,null,"WU",null,"2022-03-31",null,"March 2022",null,"December 1, 2021 and April 1, 2022"]
[]
[null,null,null,null,"S&P Utilties Index Companies",null,"Company Name",null,"Abbreviated"]
[null,null,null,null,"AEE",null,"Water Service Corporation of Kentucky",null,"WSK"]
[null,null,null,null,"AEP"]
[null,null,null,null,"AES",null,"Regulatory Jurisdiction"]
[null,null,null,null,"ATO",null,"Kentucky Public Service Commission",null,"Proxy Group of Seven Water Companies"]
[null,null,null,null,"AWK",null,null,null,"Proxy Group of Twenty-Four Non-Price Regulated Companies"]
[null,null,null,null,"CEG",null,"Industry (\"Natural Gas\", \"Water\", \"Electric\")"]
[null,null,null,null,"CMS",null,"Water"]
[null,null,null,null,"CNP",null,null,"- If Data not available, input NA"]
[null,null,null,null,"D",null,"Common Stock Shares Outstanding at Fiscal Year End"]
[null,null,null,null,"DTE",null,"NA"]
[null,null,null,null,"DUK"]
[null,null,null,null,"ED",null,"Book Value per Share at Fiscal Year End"]
[null,null,null,null,"EIX",null,"NA"]
[null,null,null,null,"ES"]
[null,null,null,null,"ETR",null,"Book Common Equity (From Co. Annual Report)"]
[null,null,null,null,"EVRG",null,7730703,null,"Test year (company provided)"]
[null,null,null,null,"EXC"]
[null,null,null,null,"FE",null,"Closing Stock Market Price "]
[null,null,null,null,"LNT",null,"NA"]
[null,null,null,null,"NEE"]
[null,null,null,null,"NI",null,"Date of Annual Report Filing (\"'Month Day, Year\")"]
[null,null,null,null,"NRG",null,"December 31, 2021"]
[null,null,null,null,"PEG"]
[null,null,null,null,"PNW",null,"Business Risk Adjustment"]
[null,null,null,null,"PPL"]
[null,null,null,null,"SO"]
[null,null,null,null,"SRE"]
[null,null,null,null,"WEC"]
[null,null,{"$f":"COUNTA(C2:C29)","v":24},null,"XEL"]

{"sheet":"Market Data","index":30,"n_rows":13,"n_cols":4,"rows_kept":13,"cut":false,"hidden":false,"merged":[]}
["Bond Index - Date","2022-03-31","2022-02-28","2022-01-31"]
["MOODUA Index",3.98,3.68,3.33]
["MOODUBAA Index",4.28,3.95,3.57]
["MOODCAAA Index",3.43,3.25,2.93]
["MOODCAA Index",3.62,3.36,3.02]
["MOODCA Index",3.88,3.6,3.25]
["MOODCBAA Index",4.29,3.97,3.59]
[]
["Historical Risk Premium Data"]
["Arithmetic Mean of Monthly Returns on Large Company Common Stocks (1928 - 2020)",0.1211]
["Arithmetic Mean of Moody's Aaa and Aa Corporate Bond Yields (1928 - 2020)",5.9799999999999999E-2]
["Arithmetic Mean Holding Period Returns on the S&P Utility Index (1928 - 2020)",0.1074]
["Arithmetic Mean on Moody's A Rated Public Utility Bond Yields (1928 - 2020)",6.4600000000000005E-2]

{"sheet":"Proxy Data Lookup","index":31,"n_rows":9,"n_cols":18,"rows_kept":9,"cut":false,"hidden":false,"merged":[[0,14,0,15],[0,6,0,8],[0,9,1,9],[0,10,0,13],[0,2,0,4]]}
[null,null,"EPS Growth Rates",null,null,null,"Beta",null,null,"Annual Div.","Value Line Beta Calculation",null,null,null,"Bond Ratings"]
["Ticker","Company Name","Zacks","Yahoo","Value Line","Bloomberg","Value Line","Bloomberg","Unadjusted",null,"R Factor","Std. Error","Std. Dev Y","Std. Dev Beta","S&P","Moody's"]
[{"$f":"Input!A2","v":"AWR"},"American States Water Company","NA",4.9000000000000002E-2,6.5000000000000002E-2,0.06,0.65,0.81764483451843262,0.4,{"$f":"0.365*4","v":1.46},0.3836,2.4308999999999998,2.6272000000000002,6.0100000000000001E-2,"A+","A2",null,"Golden State Water Company (A+, A2)"]
[{"$f":"Input!A3","v":"AWK"},"American Water Works Company, Inc.",8.1000000000000003E-2,8.3000000000000004E-2,8.5000000000000006E-2,7.7499999999999999E-2,0.85,0.86623597145080566,0.75,{"$f":"0.6025*4","v":2.41},0.50719999999999998,3.2139000000000002,3.7218,7.9500000000000001E-2,"A","A3",null,"New Jersey American Water Co. (A, A3), PA American Water Co (A, A3)"]
[{"$f":"Input!A4","v":"CWT"},"California Water Service Group","NA",0.11700000000000001,8.5000000000000006E-2,0.05,0.65,0.97181946039199829,0.46,{"$f":"0.25*4","v":1},0.35410000000000003,3.0606,3.2664,7.5700000000000003E-2,"A+","NR"]
[{"$f":"Input!A5","v":"WTRG"},"Essential Utilities Inc.        ",6.0999999999999999E-2,6.4000000000000001E-2,0.1,7.6000000000000012E-2,0.95,0.93349152803421021,0.9,{"$f":"0.2682*4","v":1.0728},0.64680000000000004,2.6745000000000001,3.5002,6.6199999999999995E-2,"A","NA",null,"Aqua Pennsylvania, Inc. (A, WR); PNG Companies (A, NA)"]
[{"$f":"Input!A6","v":"MSEX"},"Middlesex Water Company","NA",2.7E-2,0.05,"NA",0.7,0.8564789891242981,0.51,{"$f":"0.29*4","v":1.1599999999999999},0.34429999999999999,3.4876,3.7075999999999998,8.6300000000000002E-2,"A","NR"]
[{"$f":"Input!A7","v":"SJW"},"SJW Group           ","NA",9.7000000000000003E-2,0.15,0.06,0.8,0.86745345592498779,0.68,{"$f":"0.36*4","v":1.44},0.4541,3.3451,3.7473000000000001,8.2699999999999996E-2,"A/A-","NR",null,"San Jose Water (A) Connecticut Water Inc. (A-)"]
[{"$f":"Input!A8","v":"YORW"},"The York Water Company","NA",4.9000000000000002E-2,6.5000000000000002E-2,"NA",0.85,0.80975943803787231,0.71,{"$f":"0.1949*4","v":0.77959999999999996},0.46079999999999999,3.4491000000000001,3.8786,8.5300000000000001E-2,"A-","NR"]

{"sheet":"Proxy Price Data","index":32,"n_rows":61,"n_cols":9,"rows_kept":61,"cut":false,"hidden":false,"merged":[]}
[null,"PX_LAST","AWR US Equity","AWK US Equity","CWT US Equity","WTRG US Equity","MSEX US Equity","SJW US Equity","YORW US Equity"]
[1,"2022-03-31",89.02,165.53,59.28,51.13,105.17,69.58,44.97]
[{"$f":"A2+1","v":2},"2022-03-30",89.61,165.85,59.98,51.99,105.45,69.86,45.45]
[{"$f":"A3+1","v":3},"2022-03-29",89.61,164.44,59.81,51.08,105.69,69.66,45.5]
[4,"2022-03-28",87.33,161.41999999999999,58.8,50.04,102.71,67.83,44.63]
[5,"2022-03-25",86.97,159.55000000000001,58.26,49.95,102.5,67.739999999999995,44.7]
[6,"2022-03-24",86.69,158.15,58.3,48.91,102.36,67.930000000000007,44.07]
[7,"2022-03-23",85.39,155.6,57.38,48.49,100.35,67.150000000000006,44.31]
[8,"2022-03-22",86.05,156.58000000000001,57.65,48.24,102.16,67.27,43.95]
[9,"2022-03-21",87.21,157.01,58.32,48.76,103.64,67.790000000000006,44]
[10,"2022-03-18",87.44,158.72,58.49,48.08,103.48,68.040000000000006,43.09]
[11,"2022-03-17",85.97,157.43,58.14,47.72,102.35,67.239999999999995,43.78]
[12,"2022-03-16",85.66,156.15,57.86,47.31,99.55,66.62,43.94]
[13,"2022-03-15",85.97,155.94999999999999,57.61,47.54,100.85,67.099999999999994,44.05]
[14,"2022-03-14",84.01,152.62,57.04,46.61,98.5,65.900000000000006,43.63]
[15,"2022-03-11",83.89,152.08000000000001,56.68,46.74,99.39,66.17,43.74]
[16,"2022-03-10",84.73,153.13,57.6,47.15,100.79,66.680000000000007,44.16]
[17,"2022-03-09",85.89,153.79,58.33,46.84,102.41,67.17,44.69]
[18,"2022-03-08",87.3,154.25,58.44,46.8,103.89,67.95,46.19]
[{"$f":"A19+1","v":19},"2022-03-07",89.98,159.22,59.83,48.07,106.62,68.599999999999994,47.68]
[20,"2022-03-04",88.12,161.04,58.63,48.8,106.55,68.05,46.68]
[21,"2022-03-03",84.72,154.94,57.01,47.25,103.65,65.69,45.86]
[22,"2022-03-02",84.96,152.1,56.9,47.27,100.68,65.22,44.6]
[23,"2022-03-01",83.51,151.02000000000001,56.42,46.61,99.68,64.11,43.63]
[24,"2022-02-28",84.16,151.09,56.93,47.11,99.99,65.22,44.87]
[25,"2022-02-25",83.19,152.69,55.97,47.37,98.31,64.94,43.86]
[26,"2022-02-24",83.13,148.6,56.86,46.65,97.89,63.95,43]
[27,"2022-02-23",83.69,146.72999999999999,57.53,44.8,95.85,64.08,43.13]
[28,"2022-02-22",85.47,147.83000000000001,59.05,45.4,97.83,64.73,43.13]
[29,"2022-02-18",86.03,148.26,58.78,45.52,96.84,65.22,43.31]
[30,"2022-02-17",85.56,148.06,58.42,45.93,96.81,64.930000000000007,43.16]
[31,"2022-02-16",84.99,146.29,58.23,45.19,96.33,64.459999999999994,43.34]
[32,"2022-02-15",84.66,146.77000000000001,58.38,45.28,96.3,64.25,43.03]
[33,"2022-02-14",85.56,148.03,58.47,45.12,96.51,64.349999999999994,42.59]
[34,"2022-02-11",86.18,149.46,58.77,45.78,96.32,64.67,42.78]
[{"$f":"A35+1","v":35},"2022-02-10",85.97,150.41,58.25,45.67,95.67,64.209999999999994,42.21]
[36,"2022-02-09",88.22,155.72999999999999,59.85,46.92,97.31,65.819999999999993,43.55]
[37,"2022-02-08",89.52,155.66,60.1,47.17,98.49,66.61,43.72]
[38,"2022-02-07",88.88,155.41999999999999,59.46,46.99,97.2,66.069999999999993,43.23]
[39,"2022-02-04",88.78,155.5,59.74,47.27,97.14,66.06,43.14]
[40,"2022-02-03",89.69,157.51,60.5,47.98,96.63,67.78,43.23]
[41,"2022-02-02",90.75,160.82,61.23,48.82,97.92,68.38,43.93]
[42,"2022-02-01",89.96,158.71,60.96,47.83,99.65,67.319999999999993,44.02]
[43,"2022-01-31",92.23,160.80000000000001,62.09,48.74,101.24,68.86,45.42]
[44,"2022-01-28",90.54,157.84,60.98,47.65,99.98,68.45,45.04]
[45,"2022-01-27",89.76,156.15,60.19,47.2,99.44,67.41,44.46]
[46,"2022-01-26",91.17,155.55000000000001,60.79,48.11,100.32,67.95,45.49]
[47,"2022-01-25",91.45,157,61.57,47.87,103.54,68.48,45.39]
[48,"2022-01-24",91.31,159.79,60.69,47.83,98.85,68.09,45.58]
[49,"2022-01-21",91.81,161.38999999999999,61.12,48.13,97.88,68.31,44.63]
[50,"2022-01-20",91.3,162.69999999999999,61.22,48.22,98.88,67.930000000000007,44.5]
[{"$f":"A51+1","v":51},"2022-01-19",91.87,161.02000000000001,61.61,48.28,97.87,67.790000000000006,44.61]
[52,"2022-01-18",91.81,162.01,61.97,48.47,98.9,67.2,44.68]
[53,"2022-01-14",93.97,163.57,62.51,49.41,102.1,68.180000000000007,45.68]
[54,"2022-01-13",95.55,168.09,63.83,50.67,104.7,68.63,45.91]
[55,"2022-01-12",95.95,169.18,64.78,50.63,106.76,68.599999999999994,45.6]
[56,"2022-01-11",95.89,168.31,65.040000000000006,51.47,108.36,68.790000000000006,46.05]
[57,"2022-01-10",96.73,170.03,66.180000000000007,51.71,109.61,69.34,46.08]
[58,"2022-01-07",98.42,173.5,67.83,52.18,112.2,70.5,46.44]
[59,"2022-01-06",99.96,175.3,68.63,52.2,116.47,70.95,47.37]
[60,"2022-01-05",100.11,178.1,69.319999999999993,52.97,118.35,71.349999999999994,47.43]

{"sheet":"Proxy Prices","index":33,"n_rows":71,"n_cols":8,"rows_kept":71,"cut":false,"hidden":false,"merged":[]}
[]
["Date",{"$f":"Input!E2","v":"2022-03-31"}]
[]
[]
[{"$f":"IF('Proxy Price Data'!B1=\"\",\"\",'Proxy Price Data'!B1)","v":"PX_LAST"},{"$f":"IF('Proxy Price Data'!C1=\"\",\"\",'Proxy Price Data'!C1)","v":"AWR US Equity"},{"$f":"IF('Proxy Price Data'!D1=\"\",\"\",'Proxy Price Data'!D1)","v":"AWK US Equity"},{"$f":"IF('Proxy Price Data'!E1=\"\",\"\",'Proxy Price Data'!E1)","v":"CWT US Equity"},{"$f":"IF('Proxy Price Data'!F1=\"\",\"\",'Proxy Price Data'!F1)","v":"WTRG US Equity"},{"$f":"IF('Proxy Price Data'!G1=\"\",\"\",'Proxy Price Data'!G1)","v":"MSEX US Equity"},{"$f":"IF('Proxy Price Data'!H1=\"\",\"\",'Proxy Price Data'!H1)","v":"SJW US Equity"},{"$f":"IF('Proxy Price Data'!I1=\"\",\"\",'Proxy Price Data'!I1)","v":"YORW US Equity"}]
[{"$f":"IF('Proxy Price Data'!B2=\"\",\"\",'Proxy Price Data'!B2)","v":"2022-03-31"},{"$f":"IF('Proxy Price Data'!C2=\"\",\"\",'Proxy Price Data'!C2)","v":89.02},{"$f":"IF('Proxy Price Data'!D2=\"\",\"\",'Proxy Price Data'!D2)","v":165.53},{"$f":"IF('Proxy Price Data'!E2=\"\",\"\",'Proxy Price Data'!E2)","v":59.28},{"$f":"IF('Proxy Price Data'!F2=\"\",\"\",'Proxy Price Data'!F2)","v":51.13},{"$f":"IF('Proxy Price Data'!G2=\"\",\"\",'Proxy Price Data'!G2)","v":105.17},{"$f":"IF('Proxy Price Data'!H2=\"\",\"\",'Proxy Price Data'!H2)","v":69.58},{"$f":"IF('Proxy Price Data'!I2=\"\",\"\",'Proxy Price Data'!I2)","v":44.97}]
[{"$f":"IF('Proxy Price Data'!B3=\"\",\"\",'Proxy Price Data'!B3)","v":"2022-03-30"},{"$f":"IF('Proxy Price Data'!C3=\"\",\"\",'Proxy Price Data'!C3)","v":89.61},{"$f":"IF('Proxy Price Data'!D3=\"\",\"\",'Proxy Price Data'!D3)","v":165.85},{"$f":"IF('Proxy Price Data'!E3=\"\",\"\",'Proxy Price Data'!E3)","v":59.98},{"$f":"IF('Proxy Price Data'!F3=\"\",\"\",'Proxy Price Data'!F3)","v":51.99},{"$f":"IF('Proxy Price Data'!G3=\"\",\"\",'Proxy Price Data'!G3)","v":105.45},{"$f":"IF('Proxy Price Data'!H3=\"\",\"\",'Proxy Price Data'!H3)","v":69.86},{"$f":"IF('Proxy Price Data'!I3=\"\",\"\",'Proxy Price Data'!I3)","v":45.45}]
[{"$f":"IF('Proxy Price Data'!B4=\"\",\"\",'Proxy Price Data'!B4)","v":"2022-03-29"},{"$f":"IF('Proxy Price Data'!C4=\"\",\"\",'Proxy Price Data'!C4)","v":89.61},{"$f":"IF('Proxy Price Data'!D4=\"\",\"\",'Proxy Price Data'!D4)","v":164.44},{"$f":"IF('Proxy Price Data'!E4=\"\",\"\",'Proxy Price Data'!E4)","v":59.81},{"$f":"IF('Proxy Price Data'!F4=\"\",\"\",'Proxy Price Data'!F4)","v":51.08},{"$f":"IF('Proxy Price Data'!G4=\"\",\"\",'Proxy Price Data'!G4)","v":105.69},{"$f":"IF('Proxy Price Data'!H4=\"\",\"\",'Proxy Price Data'!H4)","v":69.66},{"$f":"IF('Proxy Price Data'!I4=\"\",\"\",'Proxy Price Data'!I4)","v":45.5}]
[{"$f":"IF('Proxy Price Data'!B5=\"\",\"\",'Proxy Price Data'!B5)","v":"2022-03-28"},{"$f":"IF('Proxy Price Data'!C5=\"\",\"\",'Proxy Price Data'!C5)","v":87.33},{"$f":"IF('Proxy Price Data'!D5=\"\",\"\",'Proxy Price Data'!D5)","v":161.41999999999999},{"$f":"IF('Proxy Price Data'!E5=\"\",\"\",'Proxy Price Data'!E5)","v":58.8},{"$f":"IF('Proxy Price Data'!F5=\"\",\"\",'Proxy Price Data'!F5)","v":50.04},{"$f":"IF('Proxy Price Data'!G5=\"\",\"\",'Proxy Price Data'!G5)","v":102.71},{"$f":"IF('Proxy Price Data'!H5=\"\",\"\",'Proxy Price Data'!H5)","v":67.83},{"$f":"IF('Proxy Price Data'!I5=\"\",\"\",'Proxy Price Data'!I5)","v":44.63}]
[{"$f":"IF('Proxy Price Data'!B6=\"\",\"\",'Proxy Price Data'!B6)","v":"2022-03-25"},{"$f":"IF('Proxy Price Data'!C6=\"\",\"\",'Proxy Price Data'!C6)","v":86.97},{"$f":"IF('Proxy Price Data'!D6=\"\",\"\",'Proxy Price Data'!D6)","v":159.55000000000001},{"$f":"IF('Proxy Price Data'!E6=\"\",\"\",'Proxy Price Data'!E6)","v":58.26},{"$f":"IF('Proxy Price Data'!F6=\"\",\"\",'Proxy Price Data'!F6)","v":49.95},{"$f":"IF('Proxy Price Data'!G6=\"\",\"\",'Proxy Price Data'!G6)","v":102.5},{"$f":"IF('Proxy Price Data'!H6=\"\",\"\",'Proxy Price Data'!H6)","v":67.739999999999995},{"$f":"IF('Proxy Price Data'!I6=\"\",\"\",'Proxy Price Data'!I6)","v":44.7}]
[{"$f":"IF('Proxy Price Data'!B7=\"\",\"\",'Proxy Price Data'!B7)","v":"2022-03-24"},{"$f":"IF('Proxy Price Data'!C7=\"\",\"\",'Proxy Price Data'!C7)","v":86.69},{"$f":"IF('Proxy Price Data'!D7=\"\",\"\",'Proxy Price Data'!D7)","v":158.15},{"$f":"IF('Proxy Price Data'!E7=\"\",\"\",'Proxy Price Data'!E7)","v":58.3},{"$f":"IF('Proxy Price Data'!F7=\"\",\"\",'Proxy Price Data'!F7)","v":48.91},{"$f":"IF('Proxy Price Data'!G7=\"\",\"\",'Proxy Price Data'!G7)","v":102.36},{"$f":"IF('Proxy Price Data'!H7=\"\",\"\",'Proxy Price Data'!H7)","v":67.930000000000007},{"$f":"IF('Proxy Price Data'!I7=\"\",\"\",'Proxy Price Data'!I7)","v":44.07}]
[{"$f":"IF('Proxy Price Data'!B8=\"\",\"\",'Proxy Price Data'!B8)","v":"2022-03-23"},{"$f":"IF('Proxy Price Data'!C8=\"\",\"\",'Proxy Price Data'!C8)","v":85.39},{"$f":"IF('Proxy Price Data'!D8=\"\",\"\",'Proxy Price Data'!D8)","v":155.6},{"$f":"IF('Proxy Price Data'!E8=\"\",\"\",'Proxy Price Data'!E8)","v":57.38},{"$f":"IF('Proxy Price Data'!F8=\"\",\"\",'Proxy Price Data'!F8)","v":48.49},{"$f":"IF('Proxy Price Data'!G8=\"\",\"\",'Proxy Price Data'!G8)","v":100.35},{"$f":"IF('Proxy Price Data'!H8=\"\",\"\",'Proxy Price Data'!H8)","v":67.150000000000006},{"$f":"IF('Proxy Price Data'!I8=\"\",\"\",'Proxy Price Data'!I8)","v":44.31}]
[{"$f":"IF('Proxy Price Data'!B9=\"\",\"\",'Proxy Price Data'!B9)","v":"2022-03-22"},{"$f":"IF('Proxy Price Data'!C9=\"\",\"\",'Proxy Price Data'!C9)","v":86.05},{"$f":"IF('Proxy Price Data'!D9=\"\",\"\",'Proxy Price Data'!D9)","v":156.58000000000001},{"$f":"IF('Proxy Price Data'!E9=\"\",\"\",'Proxy Price Data'!E9)","v":57.65},{"$f":"IF('Proxy Price Data'!F9=\"\",\"\",'Proxy Price Data'!F9)","v":48.24},{"$f":"IF('Proxy Price Data'!G9=\"\",\"\",'Proxy Price Data'!G9)","v":102.16},{"$f":"IF('Proxy Price Data'!H9=\"\",\"\",'Proxy Price Data'!H9)","v":67.27},{"$f":"IF('Proxy Price Data'!I9=\"\",\"\",'Proxy Price Data'!I9)","v":43.95}]
[{"$f":"IF('Proxy Price Data'!B10=\"\",\"\",'Proxy Price Data'!B10)","v":"2022-03-21"},{"$f":"IF('Proxy Price Data'!C10=\"\",\"\",'Proxy Price Data'!C10)","v":87.21},{"$f":"IF('Proxy Price Data'!D10=\"\",\"\",'Proxy Price Data'!D10)","v":157.01},{"$f":"IF('Proxy Price Data'!E10=\"\",\"\",'Proxy Price Data'!E10)","v":58.32},{"$f":"IF('Proxy Price Data'!F10=\"\",\"\",'Proxy Price Data'!F10)","v":48.76},{"$f":"IF('Proxy Price Data'!G10=\"\",\"\",'Proxy Price Data'!G10)","v":103.64},{"$f":"IF('Proxy Price Data'!H10=\"\",\"\",'Proxy Price Data'!H10)","v":67.790000000000006},{"$f":"IF('Proxy Price Data'!I10=\"\",\"\",'Proxy Price Data'!I10)","v":44}]
[{"$f":"IF('Proxy Price Data'!B11=\"\",\"\",'Proxy Price Data'!B11)","v":"2022-03-18"},{"$f":"IF('Proxy Price Data'!C11=\"\",\"\",'Proxy Price Data'!C11)","v":87.44},{"$f":"IF('Proxy Price Data'!D11=\"\",\"\",'Proxy Price Data'!D11)","v":158.72},{"$f":"IF('Proxy Price Data'!E11=\"\",\"\",'Proxy Price Data'!E11)","v":58.49},{"$f":"IF('Proxy Price Data'!F11=\"\",\"\",'Proxy Price Data'!F11)","v":48.08},{"$f":"IF('Proxy Price Data'!G11=\"\",\"\",'Proxy Price Data'!G11)","v":103.48},{"$f":"IF('Proxy Price Data'!H11=\"\",\"\",'Proxy Price Data'!H11)","v":68.040000000000006},{"$f":"IF('Proxy Price Data'!I11=\"\",\"\",'Proxy Price Data'!I11)","v":43.09}]
[{"$f":"IF('Proxy Price Data'!B12=\"\",\"\",'Proxy Price Data'!B12)","v":"2022-03-17"},{"$f":"IF('Proxy Price Data'!C12=\"\",\"\",'Proxy Price Data'!C12)","v":85.97},{"$f":"IF('Proxy Price Data'!D12=\"\",\"\",'Proxy Price Data'!D12)","v":157.43},{"$f":"IF('Proxy Price Data'!E12=\"\",\"\",'Proxy Price Data'!E12)","v":58.14},{"$f":"IF('Proxy Price Data'!F12=\"\",\"\",'Proxy Price Data'!F12)","v":47.72},{"$f":"IF('Proxy Price Data'!G12=\"\",\"\",'Proxy Price Data'!G12)","v":102.35},{"$f":"IF('Proxy Price Data'!H12=\"\",\"\",'Proxy Price Data'!H12)","v":67.239999999999995},{"$f":"IF('Proxy Price Data'!I12=\"\",\"\",'Proxy Price Data'!I12)","v":43.78}]
[{"$f":"IF('Proxy Price Data'!B13=\"\",\"\",'Proxy Price Data'!B13)","v":"2022-03-16"},{"$f":"IF('Proxy Price Data'!C13=\"\",\"\",'Proxy Price Data'!C13)","v":85.66},{"$f":"IF('Proxy Price Data'!D13=\"\",\"\",'Proxy Price Data'!D13)","v":156.15},{"$f":"IF('Proxy Price Data'!E13=\"\",\"\",'Proxy Price Data'!E13)","v":57.86},{"$f":"IF('Proxy Price Data'!F13=\"\",\"\",'Proxy Price Data'!F13)","v":47.31},{"$f":"IF('Proxy Price Data'!G13=\"\",\"\",'Proxy Price Data'!G13)","v":99.55},{"$f":"IF('Proxy Price Data'!H13=\"\",\"\",'Proxy Price Data'!H13)","v":66.62},{"$f":"IF('Proxy Price Data'!I13=\"\",\"\",'Proxy Price Data'!I13)","v":43.94}]
[{"$f":"IF('Proxy Price Data'!B14=\"\",\"\",'Proxy Price Data'!B14)","v":"2022-03-15"},{"$f":"IF('Proxy Price Data'!C14=\"\",\"\",'Proxy Price Data'!C14)","v":85.97},{"$f":"IF('Proxy Price Data'!D14=\"\",\"\",'Proxy Price Data'!D14)","v":155.94999999999999},{"$f":"IF('Proxy Price Data'!E14=\"\",\"\",'Proxy Price Data'!E14)","v":57.61},{"$f":"IF('Proxy Price Data'!F14=\"\",\"\",'Proxy Price Data'!F14)","v":47.54},{"$f":"IF('Proxy Price Data'!G14=\"\",\"\",'Proxy Price Data'!G14)","v":100.85},{"$f":"IF('Proxy Price Data'!H14=\"\",\"\",'Proxy Price Data'!H14)","v":67.099999999999994},{"$f":"IF('Proxy Price Data'!I14=\"\",\"\",'Proxy Price Data'!I14)","v":44.05}]
[{"$f":"IF('Proxy Price Data'!B15=\"\",\"\",'Proxy Price Data'!B15)","v":"2022-03-14"},{"$f":"IF('Proxy Price Data'!C15=\"\",\"\",'Proxy Price Data'!C15)","v":84.01},{"$f":"IF('Proxy Price Data'!D15=\"\",\"\",'Proxy Price Data'!D15)","v":152.62},{"$f":"IF('Proxy Price Data'!E15=\"\",\"\",'Proxy Price Data'!E15)","v":57.04},{"$f":"IF('Proxy Price Data'!F15=\"\",\"\",'Proxy Price Data'!F15)","v":46.61},{"$f":"IF('Proxy Price Data'!G15=\"\",\"\",'Proxy Price Data'!G15)","v":98.5},{"$f":"IF('Proxy Price Data'!H15=\"\",\"\",'Proxy Price Data'!H15)","v":65.900000000000006},{"$f":"IF('Proxy Price Data'!I15=\"\",\"\",'Proxy Price Data'!I15)","v":43.63}]
[{"$f":"IF('Proxy Price Data'!B16=\"\",\"\",'Proxy Price Data'!B16)","v":"2022-03-11"},{"$f":"IF('Proxy Price Data'!C16=\"\",\"\",'Proxy Price Data'!C16)","v":83.89},{"$f":"IF('Proxy Price Data'!D16=\"\",\"\",'Proxy Price Data'!D16)","v":152.08000000000001},{"$f":"IF('Proxy Price Data'!E16=\"\",\"\",'Proxy Price Data'!E16)","v":56.68},{"$f":"IF('Proxy Price Data'!F16=\"\",\"\",'Proxy Price Data'!F16)","v":46.74},{"$f":"IF('Proxy Price Data'!G16=\"\",\"\",'Proxy Price Data'!G16)","v":99.39},{"$f":"IF('Proxy Price Data'!H16=\"\",\"\",'Proxy Price Data'!H16)","v":66.17},{"$f":"IF('Proxy Price Data'!I16=\"\",\"\",'Proxy Price Data'!I16)","v":43.74}]
[{"$f":"IF('Proxy Price Data'!B17=\"\",\"\",'Proxy Price Data'!B17)","v":"2022-03-10"},{"$f":"IF('Proxy Price Data'!C17=\"\",\"\",'Proxy Price Data'!C17)","v":84.73},{"$f":"IF('Proxy Price Data'!D17=\"\",\"\",'Proxy Price Data'!D17)","v":153.13},{"$f":"IF('Proxy Price Data'!E17=\"\",\"\",'Proxy Price Data'!E17)","v":57.6},{"$f":"IF('Proxy Price Data'!F17=\"\",\"\",'Proxy Price Data'!F17)","v":47.15},{"$f":"IF('Proxy Price Data'!G17=\"\",\"\",'Proxy Price Data'!G17)","v":100.79},{"$f":"IF('Proxy Price Data'!H17=\"\",\"\",'Proxy Price Data'!H17)","v":66.680000000000007},{"$f":"IF('Proxy Price Data'!I17=\"\",\"\",'Proxy Price Data'!I17)","v":44.16}]
[{"$f":"IF('Proxy Price Data'!B18=\"\",\"\",'Proxy Price Data'!B18)","v":"2022-03-09"},{"$f":"IF('Proxy Price Data'!C18=\"\",\"\",'Proxy Price Data'!C18)","v":85.89},{"$f":"IF('Proxy Price Data'!D18=\"\",\"\",'Proxy Price Data'!D18)","v":153.79},{"$f":"IF('Proxy Price Data'!E18=\"\",\"\",'Proxy Price Data'!E18)","v":58.33},{"$f":"IF('Proxy Price Data'!F18=\"\",\"\",'Proxy Price Data'!F18)","v":46.84},{"$f":"IF('Proxy Price Data'!G18=\"\",\"\",'Proxy Price Data'!G18)","v":102.41},{"$f":"IF('Proxy Price Data'!H18=\"\",\"\",'Proxy Price Data'!H18)","v":67.17},{"$f":"IF('Proxy Price Data'!I18=\"\",\"\",'Proxy Price Data'!I18)","v":44.69}]
[{"$f":"IF('Proxy Price Data'!B19=\"\",\"\",'Proxy Price Data'!B19)","v":"2022-03-08"},{"$f":"IF('Proxy Price Data'!C19=\"\",\"\",'Proxy Price Data'!C19)","v":87.3},{"$f":"IF('Proxy Price Data'!D19=\"\",\"\",'Proxy Price Data'!D19)","v":154.25},{"$f":"IF('Proxy Price Data'!E19=\"\",\"\",'Proxy Price Data'!E19)","v":58.44},{"$f":"IF('Proxy Price Data'!F19=\"\",\"\",'Proxy Price Data'!F19)","v":46.8},{"$f":"IF('Proxy Price Data'!G19=\"\",\"\",'Proxy Price Data'!G19)","v":103.89},{"$f":"IF('Proxy Price Data'!H19=\"\",\"\",'Proxy Price Data'!H19)","v":67.95},{"$f":"IF('Proxy Price Data'!I19=\"\",\"\",'Proxy Price Data'!I19)","v":46.19}]
[{"$f":"IF('Proxy Price Data'!B20=\"\",\"\",'Proxy Price Data'!B20)","v":"2022-03-07"},{"$f":"IF('Proxy Price Data'!C20=\"\",\"\",'Proxy Price Data'!C20)","v":89.98},{"$f":"IF('Proxy Price Data'!D20=\"\",\"\",'Proxy Price Data'!D20)","v":159.22},{"$f":"IF('Proxy Price Data'!E20=\"\",\"\",'Proxy Price Data'!E20)","v":59.83},{"$f":"IF('Proxy Price Data'!F20=\"\",\"\",'Proxy Price Data'!F20)","v":48.07},{"$f":"IF('Proxy Price Data'!G20=\"\",\"\",'Proxy Price Data'!G20)","v":106.62},{"$f":"IF('Proxy Price Data'!H20=\"\",\"\",'Proxy Price Data'!H20)","v":68.599999999999994},{"$f":"IF('Proxy Price Data'!I20=\"\",\"\",'Proxy Price Data'!I20)","v":47.68}]
[{"$f":"IF('Proxy Price Data'!B21=\"\",\"\",'Proxy Price Data'!B21)","v":"2022-03-04"},{"$f":"IF('Proxy Price Data'!C21=\"\",\"\",'Proxy Price Data'!C21)","v":88.12},{"$f":"IF('Proxy Price Data'!D21=\"\",\"\",'Proxy Price Data'!D21)","v":161.04},{"$f":"IF('Proxy Price Data'!E21=\"\",\"\",'Proxy Price Data'!E21)","v":58.63},{"$f":"IF('Proxy Price Data'!F21=\"\",\"\",'Proxy Price Data'!F21)","v":48.8},{"$f":"IF('Proxy Price Data'!G21=\"\",\"\",'Proxy Price Data'!G21)","v":106.55},{"$f":"IF('Proxy Price Data'!H21=\"\",\"\",'Proxy Price Data'!H21)","v":68.05},{"$f":"IF('Proxy Price Data'!I21=\"\",\"\",'Proxy Price Data'!I21)","v":46.68}]
[{"$f":"IF('Proxy Price Data'!B22=\"\",\"\",'Proxy Price Data'!B22)","v":"2022-03-03"},{"$f":"IF('Proxy Price Data'!C22=\"\",\"\",'Proxy Price Data'!C22)","v":84.72},{"$f":"IF('Proxy Price Data'!D22=\"\",\"\",'Proxy Price Data'!D22)","v":154.94},{"$f":"IF('Proxy Price Data'!E22=\"\",\"\",'Proxy Price Data'!E22)","v":57.01},{"$f":"IF('Proxy Price Data'!F22=\"\",\"\",'Proxy Price Data'!F22)","v":47.25},{"$f":"IF('Proxy Price Data'!G22=\"\",\"\",'Proxy Price Data'!G22)","v":103.65},{"$f":"IF('Proxy Price Data'!H22=\"\",\"\",'Proxy Price Data'!H22)","v":65.69},{"$f":"IF('Proxy Price Data'!I22=\"\",\"\",'Proxy Price Data'!I22)","v":45.86}]
[{"$f":"IF('Proxy Price Data'!B23=\"\",\"\",'Proxy Price Data'!B23)","v":"2022-03-02"},{"$f":"IF('Proxy Price Data'!C23=\"\",\"\",'Proxy Price Data'!C23)","v":84.96},{"$f":"IF('Proxy Price Data'!D23=\"\",\"\",'Proxy Price Data'!D23)","v":152.1},{"$f":"IF('Proxy Price Data'!E23=\"\",\"\",'Proxy Price Data'!E23)","v":56.9},{"$f":"IF('Proxy Price Data'!F23=\"\",\"\",'Proxy Price Data'!F23)","v":47.27},{"$f":"IF('Proxy Price Data'!G23=\"\",\"\",'Proxy Price Data'!G23)","v":100.68},{"$f":"IF('Proxy Price Data'!H23=\"\",\"\",'Proxy Price Data'!H23)","v":65.22},{"$f":"IF('Proxy Price Data'!I23=\"\",\"\",'Proxy Price Data'!I23)","v":44.6}]
[{"$f":"IF('Proxy Price Data'!B24=\"\",\"\",'Proxy Price Data'!B24)","v":"2022-03-01"},{"$f":"IF('Proxy Price Data'!C24=\"\",\"\",'Proxy Price Data'!C24)","v":83.51},{"$f":"IF('Proxy Price Data'!D24=\"\",\"\",'Proxy Price Data'!D24)","v":151.02000000000001},{"$f":"IF('Proxy Price Data'!E24=\"\",\"\",'Proxy Price Data'!E24)","v":56.42},{"$f":"IF('Proxy Price Data'!F24=\"\",\"\",'Proxy Price Data'!F24)","v":46.61},{"$f":"IF('Proxy Price Data'!G24=\"\",\"\",'Proxy Price Data'!G24)","v":99.68},{"$f":"IF('Proxy Price Data'!H24=\"\",\"\",'Proxy Price Data'!H24)","v":64.11},{"$f":"IF('Proxy Price Data'!I24=\"\",\"\",'Proxy Price Data'!I24)","v":43.63}]
[{"$f":"IF('Proxy Price Data'!B25=\"\",\"\",'Proxy Price Data'!B25)","v":"2022-02-28"},{"$f":"IF('Proxy Price Data'!C25=\"\",\"\",'Proxy Price Data'!C25)","v":84.16},{"$f":"IF('Proxy Price Data'!D25=\"\",\"\",'Proxy Price Data'!D25)","v":151.09},{"$f":"IF('Proxy Price Data'!E25=\"\",\"\",'Proxy Price Data'!E25)","v":56.93},{"$f":"IF('Proxy Price Data'!F25=\"\",\"\",'Proxy Price Data'!F25)","v":47.11},{"$f":"IF('Proxy Price Data'!G25=\"\",\"\",'Proxy Price Data'!G25)","v":99.99},{"$f":"IF('Proxy Price Data'!H25=\"\",\"\",'Proxy Price Data'!H25)","v":65.22},{"$f":"IF('Proxy Price Data'!I25=\"\",\"\",'Proxy Price Data'!I25)","v":44.87}]
[{"$f":"IF('Proxy Price Data'!B26=\"\",\"\",'Proxy Price Data'!B26)","v":"2022-02-25"},{"$f":"IF('Proxy Price Data'!C26=\"\",\"\",'Proxy Price Data'!C26)","v":83.19},{"$f":"IF('Proxy Price Data'!D26=\"\",\"\",'Proxy Price Data'!D26)","v":152.69},{"$f":"IF('Proxy Price Data'!E26=\"\",\"\",'Proxy Price Data'!E26)","v":55.97},{"$f":"IF('Proxy Price Data'!F26=\"\",\"\",'Proxy Price Data'!F26)","v":47.37},{"$f":"IF('Proxy Price Data'!G26=\"\",\"\",'Proxy Price Data'!G26)","v":98.31},{"$f":"IF('Proxy Price Data'!H26=\"\",\"\",'Proxy Price Data'!H26)","v":64.94},{"$f":"IF('Proxy Price Data'!I26=\"\",\"\",'Proxy Price Data'!I26)","v":43.86}]
[{"$f":"IF('Proxy Price Data'!B27=\"\",\"\",'Proxy Price Data'!B27)","v":"2022-02-24"},{"$f":"IF('Proxy Price Data'!C27=\"\",\"\",'Proxy Price Data'!C27)","v":83.13},{"$f":"IF('Proxy Price Data'!D27=\"\",\"\",'Proxy Price Data'!D27)","v":148.6},{"$f":"IF('Proxy Price Data'!E27=\"\",\"\",'Proxy Price Data'!E27)","v":56.86},{"$f":"IF('Proxy Price Data'!F27=\"\",\"\",'Proxy Price Data'!F27)","v":46.65},{"$f":"IF('Proxy Price Data'!G27=\"\",\"\",'Proxy Price Data'!G27)","v":97.89},{"$f":"IF('Proxy Price Data'!H27=\"\",\"\",'Proxy Price Data'!H27)","v":63.95},{"$f":"IF('Proxy Price Data'!I27=\"\",\"\",'Proxy Price Data'!I27)","v":43}]
[{"$f":"IF('Proxy Price Data'!B28=\"\",\"\",'Proxy Price Data'!B28)","v":"2022-02-23"},{"$f":"IF('Proxy Price Data'!C28=\"\",\"\",'Proxy Price Data'!C28)","v":83.69},{"$f":"IF('Proxy Price Data'!D28=\"\",\"\",'Proxy Price Data'!D28)","v":146.72999999999999},{"$f":"IF('Proxy Price Data'!E28=\"\",\"\",'Proxy Price Data'!E28)","v":57.53},{"$f":"IF('Proxy Price Data'!F28=\"\",\"\",'Proxy Price Data'!F28)","v":44.8},{"$f":"IF('Proxy Price Data'!G28=\"\",\"\",'Proxy Price Data'!G28)","v":95.85},{"$f":"IF('Proxy Price Data'!H28=\"\",\"\",'Proxy Price Data'!H28)","v":64.08},{"$f":"IF('Proxy Price Data'!I28=\"\",\"\",'Proxy Price Data'!I28)","v":43.13}]
[{"$f":"IF('Proxy Price Data'!B29=\"\",\"\",'Proxy Price Data'!B29)","v":"2022-02-22"},{"$f":"IF('Proxy Price Data'!C29=\"\",\"\",'Proxy Price Data'!C29)","v":85.47},{"$f":"IF('Proxy Price Data'!D29=\"\",\"\",'Proxy Price Data'!D29)","v":147.83000000000001},{"$f":"IF('Proxy Price Data'!E29=\"\",\"\",'Proxy Price Data'!E29)","v":59.05},{"$f":"IF('Proxy Price Data'!F29=\"\",\"\",'Proxy Price Data'!F29)","v":45.4},{"$f":"IF('Proxy Price Data'!G29=\"\",\"\",'Proxy Price Data'!G29)","v":97.83},{"$f":"IF('Proxy Price Data'!H29=\"\",\"\",'Proxy Price Data'!H29)","v":64.73},{"$f":"IF('Proxy Price Data'!I29=\"\",\"\",'Proxy Price Data'!I29)","v":43.13}]
[{"$f":"IF('Proxy Price Data'!B30=\"\",\"\",'Proxy Price Data'!B30)","v":"2022-02-18"},{"$f":"IF('Proxy Price Data'!C30=\"\",\"\",'Proxy Price Data'!C30)","v":86.03},{"$f":"IF('Proxy Price Data'!D30=\"\",\"\",'Proxy Price Data'!D30)","v":148.26},{"$f":"IF('Proxy Price Data'!E30=\"\",\"\",'Proxy Price Data'!E30)","v":58.78},{"$f":"IF('Proxy Price Data'!F30=\"\",\"\",'Proxy Price Data'!F30)","v":45.52},{"$f":"IF('Proxy Price Data'!G30=\"\",\"\",'Proxy Price Data'!G30)","v":96.84},{"$f":"IF('Proxy Price Data'!H30=\"\",\"\",'Proxy Price Data'!H30)","v":65.22},{"$f":"IF('Proxy Price Data'!I30=\"\",\"\",'Proxy Price Data'!I30)","v":43.31}]
[{"$f":"IF('Proxy Price Data'!B31=\"\",\"\",'Proxy Price Data'!B31)","v":"2022-02-17"},{"$f":"IF('Proxy Price Data'!C31=\"\",\"\",'Proxy Price Data'!C31)","v":85.56},{"$f":"IF('Proxy Price Data'!D31=\"\",\"\",'Proxy Price Data'!D31)","v":148.06},{"$f":"IF('Proxy Price Data'!E31=\"\",\"\",'Proxy Price Data'!E31)","v":58.42},{"$f":"IF('Proxy Price Data'!F31=\"\",\"\",'Proxy Price Data'!F31)","v":45.93},{"$f":"IF('Proxy Price Data'!G31=\"\",\"\",'Proxy Price Data'!G31)","v":96.81},{"$f":"IF('Proxy Price Data'!H31=\"\",\"\",'Proxy Price Data'!H31)","v":64.930000000000007},{"$f":"IF('Proxy Price Data'!I31=\"\",\"\",'Proxy Price Data'!I31)","v":43.16}]
[{"$f":"IF('Proxy Price Data'!B32=\"\",\"\",'Proxy Price Data'!B32)","v":"2022-02-16"},{"$f":"IF('Proxy Price Data'!C32=\"\",\"\",'Proxy Price Data'!C32)","v":84.99},{"$f":"IF('Proxy Price Data'!D32=\"\",\"\",'Proxy Price Data'!D32)","v":146.29},{"$f":"IF('Proxy Price Data'!E32=\"\",\"\",'Proxy Price Data'!E32)","v":58.23},{"$f":"IF('Proxy Price Data'!F32=\"\",\"\",'Proxy Price Data'!F32)","v":45.19},{"$f":"IF('Proxy Price Data'!G32=\"\",\"\",'Proxy Price Data'!G32)","v":96.33},{"$f":"IF('Proxy Price Data'!H32=\"\",\"\",'Proxy Price Data'!H32)","v":64.459999999999994},{"$f":"IF('Proxy Price Data'!I32=\"\",\"\",'Proxy Price Data'!I32)","v":43.34}]
[{"$f":"IF('Proxy Price Data'!B33=\"\",\"\",'Proxy Price Data'!B33)","v":"2022-02-15"},{"$f":"IF('Proxy Price Data'!C33=\"\",\"\",'Proxy Price Data'!C33)","v":84.66},{"$f":"IF('Proxy Price Data'!D33=\"\",\"\",'Proxy Price Data'!D33)","v":146.77000000000001},{"$f":"IF('Proxy Price Data'!E33=\"\",\"\",'Proxy Price Data'!E33)","v":58.38},{"$f":"IF('Proxy Price Data'!F33=\"\",\"\",'Proxy Price Data'!F33)","v":45.28},{"$f":"IF('Proxy Price Data'!G33=\"\",\"\",'Proxy Price Data'!G33)","v":96.3},{"$f":"IF('Proxy Price Data'!H33=\"\",\"\",'Proxy Price Data'!H33)","v":64.25},{"$f":"IF('Proxy Price Data'!I33=\"\",\"\",'Proxy Price Data'!I33)","v":43.03}]
[{"$f":"IF('Proxy Price Data'!B34=\"\",\"\",'Proxy Price Data'!B34)","v":"2022-02-14"},{"$f":"IF('Proxy Price Data'!C34=\"\",\"\",'Proxy Price Data'!C34)","v":85.56},{"$f":"IF('Proxy Price Data'!D34=\"\",\"\",'Proxy Price Data'!D34)","v":148.03},{"$f":"IF('Proxy Price Data'!E34=\"\",\"\",'Proxy Price Data'!E34)","v":58.47},{"$f":"IF('Proxy Price Data'!F34=\"\",\"\",'Proxy Price Data'!F34)","v":45.12},{"$f":"IF('Proxy Price Data'!G34=\"\",\"\",'Proxy Price Data'!G34)","v":96.51},{"$f":"IF('Proxy Price Data'!H34=\"\",\"\",'Proxy Price Data'!H34)","v":64.349999999999994},{"$f":"IF('Proxy Price Data'!I34=\"\",\"\",'Proxy Price Data'!I34)","v":42.59}]
[{"$f":"IF('Proxy Price Data'!B35=\"\",\"\",'Proxy Price Data'!B35)","v":"2022-02-11"},{"$f":"IF('Proxy Price Data'!C35=\"\",\"\",'Proxy Price Data'!C35)","v":86.18},{"$f":"IF('Proxy Price Data'!D35=\"\",\"\",'Proxy Price Data'!D35)","v":149.46},{"$f":"IF('Proxy Price Data'!E35=\"\",\"\",'Proxy Price Data'!E35)","v":58.77},{"$f":"IF('Proxy Price Data'!F35=\"\",\"\",'Proxy Price Data'!F35)","v":45.78},{"$f":"IF('Proxy Price Data'!G35=\"\",\"\",'Proxy Price Data'!G35)","v":96.32},{"$f":"IF('Proxy Price Data'!H35=\"\",\"\",'Proxy Price Data'!H35)","v":64.67},{"$f":"IF('Proxy Price Data'!I35=\"\",\"\",'Proxy Price Data'!I35)","v":42.78}]
[{"$f":"IF('Proxy Price Data'!B36=\"\",\"\",'Proxy Price Data'!B36)","v":"2022-02-10"},{"$f":"IF('Proxy Price Data'!C36=\"\",\"\",'Proxy Price Data'!C36)","v":85.97},{"$f":"IF('Proxy Price Data'!D36=\"\",\"\",'Proxy Price Data'!D36)","v":150.41},{"$f":"IF('Proxy Price Data'!E36=\"\",\"\",'Proxy Price Data'!E36)","v":58.25},{"$f":"IF('Proxy Price Data'!F36=\"\",\"\",'Proxy Price Data'!F36)","v":45.67},{"$f":"IF('Proxy Price Data'!G36=\"\",\"\",'Proxy Price Data'!G36)","v":95.67},{"$f":"IF('Proxy Price Data'!H36=\"\",\"\",'Proxy Price Data'!H36)","v":64.209999999999994},{"$f":"IF('Proxy Price Data'!I36=\"\",\"\",'Proxy Price Data'!I36)","v":42.21}]
[{"$f":"IF('Proxy Price Data'!B37=\"\",\"\",'Proxy Price Data'!B37)","v":"2022-02-09"},{"$f":"IF('Proxy Price Data'!C37=\"\",\"\",'Proxy Price Data'!C37)","v":88.22},{"$f":"IF('Proxy Price Data'!D37=\"\",\"\",'Proxy Price Data'!D37)","v":155.72999999999999},{"$f":"IF('Proxy Price Data'!E37=\"\",\"\",'Proxy Price Data'!E37)","v":59.85},{"$f":"IF('Proxy Price Data'!F37=\"\",\"\",'Proxy Price Data'!F37)","v":46.92},{"$f":"IF('Proxy Price Data'!G37=\"\",\"\",'Proxy Price Data'!G37)","v":97.31},{"$f":"IF('Proxy Price Data'!H37=\"\",\"\",'Proxy Price Data'!H37)","v":65.819999999999993},{"$f":"IF('Proxy Price Data'!I37=\"\",\"\",'Proxy Price Data'!I37)","v":43.55}]
[{"$f":"IF('Proxy Price Data'!B38=\"\",\"\",'Proxy Price Data'!B38)","v":"2022-02-08"},{"$f":"IF('Proxy Price Data'!C38=\"\",\"\",'Proxy Price Data'!C38)","v":89.52},{"$f":"IF('Proxy Price Data'!D38=\"\",\"\",'Proxy Price Data'!D38)","v":155.66},{"$f":"IF('Proxy Price Data'!E38=\"\",\"\",'Proxy Price Data'!E38)","v":60.1},{"$f":"IF('Proxy Price Data'!F38=\"\",\"\",'Proxy Price Data'!F38)","v":47.17},{"$f":"IF('Proxy Price Data'!G38=\"\",\"\",'Proxy Price Data'!G38)","v":98.49},{"$f":"IF('Proxy Price Data'!H38=\"\",\"\",'Proxy Price Data'!H38)","v":66.61},{"$f":"IF('Proxy Price Data'!I38=\"\",\"\",'Proxy Price Data'!I38)","v":43.72}]
[{"$f":"IF('Proxy Price Data'!B39=\"\",\"\",'Proxy Price Data'!B39)","v":"2022-02-07"},{"$f":"IF('Proxy Price Data'!C39=\"\",\"\",'Proxy Price Data'!C39)","v":88.88},{"$f":"IF('Proxy Price Data'!D39=\"\",\"\",'Proxy Price Data'!D39)","v":155.41999999999999},{"$f":"IF('Proxy Price Data'!E39=\"\",\"\",'Proxy Price Data'!E39)","v":59.46},{"$f":"IF('Proxy Price Data'!F39=\"\",\"\",'Proxy Price Data'!F39)","v":46.99},{"$f":"IF('Proxy Price Data'!G39=\"\",\"\",'Proxy Price Data'!G39)","v":97.2},{"$f":"IF('Proxy Price Data'!H39=\"\",\"\",'Proxy Price Data'!H39)","v":66.069999999999993},{"$f":"IF('Proxy Price Data'!I39=\"\",\"\",'Proxy Price Data'!I39)","v":43.23}]
[{"$f":"IF('Proxy Price Data'!B40=\"\",\"\",'Proxy Price Data'!B40)","v":"2022-02-04"},{"$f":"IF('Proxy Price Data'!C40=\"\",\"\",'Proxy Price Data'!C40)","v":88.78},{"$f":"IF('Proxy Price Data'!D40=\"\",\"\",'Proxy Price Data'!D40)","v":155.5},{"$f":"IF('Proxy Price Data'!E40=\"\",\"\",'Proxy Price Data'!E40)","v":59.74},{"$f":"IF('Proxy Price Data'!F40=\"\",\"\",'Proxy Price Data'!F40)","v":47.27},{"$f":"IF('Proxy Price Data'!G40=\"\",\"\",'Proxy Price Data'!G40)","v":97.14},{"$f":"IF('Proxy Price Data'!H40=\"\",\"\",'Proxy Price Data'!H40)","v":66.06},{"$f":"IF('Proxy Price Data'!I40=\"\",\"\",'Proxy Price Data'!I40)","v":43.14}]
[{"$f":"IF('Proxy Price Data'!B41=\"\",\"\",'Proxy Price Data'!B41)","v":"2022-02-03"},{"$f":"IF('Proxy Price Data'!C41=\"\",\"\",'Proxy Price Data'!C41)","v":89.69},{"$f":"IF('Proxy Price Data'!D41=\"\",\"\",'Proxy Price Data'!D41)","v":157.51},{"$f":"IF('Proxy Price Data'!E41=\"\",\"\",'Proxy Price Data'!E41)","v":60.5},{"$f":"IF('Proxy Price Data'!F41=\"\",\"\",'Proxy Price Data'!F41)","v":47.98},{"$f":"IF('Proxy Price Data'!G41=\"\",\"\",'Proxy Price Data'!G41)","v":96.63},{"$f":"IF('Proxy Price Data'!H41=\"\",\"\",'Proxy Price Data'!H41)","v":67.78},{"$f":"IF('Proxy Price Data'!I41=\"\",\"\",'Proxy Price Data'!I41)","v":43.23}]
[{"$f":"IF('Proxy Price Data'!B42=\"\",\"\",'Proxy Price Data'!B42)","v":"2022-02-02"},{"$f":"IF('Proxy Price Data'!C42=\"\",\"\",'Proxy Price Data'!C42)","v":90.75},{"$f":"IF('Proxy Price Data'!D42=\"\",\"\",'Proxy Price Data'!D42)","v":160.82},{"$f":"IF('Proxy Price Data'!E42=\"\",\"\",'Proxy Price Data'!E42)","v":61.23},{"$f":"IF('Proxy Price Data'!F42=\"\",\"\",'Proxy Price Data'!F42)","v":48.82},{"$f":"IF('Proxy Price Data'!G42=\"\",\"\",'Proxy Price Data'!G42)","v":97.92},{"$f":"IF('Proxy Price Data'!H42=\"\",\"\",'Proxy Price Data'!H42)","v":68.38},{"$f":"IF('Proxy Price Data'!I42=\"\",\"\",'Proxy Price Data'!I42)","v":43.93}]
[{"$f":"IF('Proxy Price Data'!B43=\"\",\"\",'Proxy Price Data'!B43)","v":"2022-02-01"},{"$f":"IF('Proxy Price Data'!C43=\"\",\"\",'Proxy Price Data'!C43)","v":89.96},{"$f":"IF('Proxy Price Data'!D43=\"\",\"\",'Proxy Price Data'!D43)","v":158.71},{"$f":"IF('Proxy Price Data'!E43=\"\",\"\",'Proxy Price Data'!E43)","v":60.96},{"$f":"IF('Proxy Price Data'!F43=\"\",\"\",'Proxy Price Data'!F43)","v":47.83},{"$f":"IF('Proxy Price Data'!G43=\"\",\"\",'Proxy Price Data'!G43)","v":99.65},{"$f":"IF('Proxy Price Data'!H43=\"\",\"\",'Proxy Price Data'!H43)","v":67.319999999999993},{"$f":"IF('Proxy Price Data'!I43=\"\",\"\",'Proxy Price Data'!I43)","v":44.02}]
[{"$f":"IF('Proxy Price Data'!B44=\"\",\"\",'Proxy Price Data'!B44)","v":"2022-01-31"},{"$f":"IF('Proxy Price Data'!C44=\"\",\"\",'Proxy Price Data'!C44)","v":92.23},{"$f":"IF('Proxy Price Data'!D44=\"\",\"\",'Proxy Price Data'!D44)","v":160.80000000000001},{"$f":"IF('Proxy Price Data'!E44=\"\",\"\",'Proxy Price Data'!E44)","v":62.09},{"$f":"IF('Proxy Price Data'!F44=\"\",\"\",'Proxy Price Data'!F44)","v":48.74},{"$f":"IF('Proxy Price Data'!G44=\"\",\"\",'Proxy Price Data'!G44)","v":101.24},{"$f":"IF('Proxy Price Data'!H44=\"\",\"\",'Proxy Price Data'!H44)","v":68.86},{"$f":"IF('Proxy Price Data'!I44=\"\",\"\",'Proxy Price Data'!I44)","v":45.42}]
[{"$f":"IF('Proxy Price Data'!B45=\"\",\"\",'Proxy Price Data'!B45)","v":"2022-01-28"},{"$f":"IF('Proxy Price Data'!C45=\"\",\"\",'Proxy Price Data'!C45)","v":90.54},{"$f":"IF('Proxy Price Data'!D45=\"\",\"\",'Proxy Price Data'!D45)","v":157.84},{"$f":"IF('Proxy Price Data'!E45=\"\",\"\",'Proxy Price Data'!E45)","v":60.98},{"$f":"IF('Proxy Price Data'!F45=\"\",\"\",'Proxy Price Data'!F45)","v":47.65},{"$f":"IF('Proxy Price Data'!G45=\"\",\"\",'Proxy Price Data'!G45)","v":99.98},{"$f":"IF('Proxy Price Data'!H45=\"\",\"\",'Proxy Price Data'!H45)","v":68.45},{"$f":"IF('Proxy Price Data'!I45=\"\",\"\",'Proxy Price Data'!I45)","v":45.04}]
[{"$f":"IF('Proxy Price Data'!B46=\"\",\"\",'Proxy Price Data'!B46)","v":"2022-01-27"},{"$f":"IF('Proxy Price Data'!C46=\"\",\"\",'Proxy Price Data'!C46)","v":89.76},{"$f":"IF('Proxy Price Data'!D46=\"\",\"\",'Proxy Price Data'!D46)","v":156.15},{"$f":"IF('Proxy Price Data'!E46=\"\",\"\",'Proxy Price Data'!E46)","v":60.19},{"$f":"IF('Proxy Price Data'!F46=\"\",\"\",'Proxy Price Data'!F46)","v":47.2},{"$f":"IF('Proxy Price Data'!G46=\"\",\"\",'Proxy Price Data'!G46)","v":99.44},{"$f":"IF('Proxy Price Data'!H46=\"\",\"\",'Proxy Price Data'!H46)","v":67.41},{"$f":"IF('Proxy Price Data'!I46=\"\",\"\",'Proxy Price Data'!I46)","v":44.46}]
[{"$f":"IF('Proxy Price Data'!B47=\"\",\"\",'Proxy Price Data'!B47)","v":"2022-01-26"},{"$f":"IF('Proxy Price Data'!C47=\"\",\"\",'Proxy Price Data'!C47)","v":91.17},{"$f":"IF('Proxy Price Data'!D47=\"\",\"\",'Proxy Price Data'!D47)","v":155.55000000000001},{"$f":"IF('Proxy Price Data'!E47=\"\",\"\",'Proxy Price Data'!E47)","v":60.79},{"$f":"IF('Proxy Price Data'!F47=\"\",\"\",'Proxy Price Data'!F47)","v":48.11},{"$f":"IF('Proxy Price Data'!G47=\"\",\"\",'Proxy Price Data'!G47)","v":100.32},{"$f":"IF('Proxy Price Data'!H47=\"\",\"\",'Proxy Price Data'!H47)","v":67.95},{"$f":"IF('Proxy Price Data'!I47=\"\",\"\",'Proxy Price Data'!I47)","v":45.49}]
[{"$f":"IF('Proxy Price Data'!B48=\"\",\"\",'Proxy Price Data'!B48)","v":"2022-01-25"},{"$f":"IF('Proxy Price Data'!C48=\"\",\"\",'Proxy Price Data'!C48)","v":91.45},{"$f":"IF('Proxy Price Data'!D48=\"\",\"\",'Proxy Price Data'!D48)","v":157},{"$f":"IF('Proxy Price Data'!E48=\"\",\"\",'Proxy Price Data'!E48)","v":61.57},{"$f":"IF('Proxy Price Data'!F48=\"\",\"\",'Proxy Price Data'!F48)","v":47.87},{"$f":"IF('Proxy Price Data'!G48=\"\",\"\",'Proxy Price Data'!G48)","v":103.54},{"$f":"IF('Proxy Price Data'!H48=\"\",\"\",'Proxy Price Data'!H48)","v":68.48},{"$f":"IF('Proxy Price Data'!I48=\"\",\"\",'Proxy Price Data'!I48)","v":45.39}]
[{"$f":"IF('Proxy Price Data'!B49=\"\",\"\",'Proxy Price Data'!B49)","v":"2022-01-24"},{"$f":"IF('Proxy Price Data'!C49=\"\",\"\",'Proxy Price Data'!C49)","v":91.31},{"$f":"IF('Proxy Price Data'!D49=\"\",\"\",'Proxy Price Data'!D49)","v":159.79},{"$f":"IF('Proxy Price Data'!E49=\"\",\"\",'Proxy Price Data'!E49)","v":60.69},{"$f":"IF('Proxy Price Data'!F49=\"\",\"\",'Proxy Price Data'!F49)","v":47.83},{"$f":"IF('Proxy Price Data'!G49=\"\",\"\",'Proxy Price Data'!G49)","v":98.85},{"$f":"IF('Proxy Price Data'!H49=\"\",\"\",'Proxy Price Data'!H49)","v":68.09},{"$f":"IF('Proxy Price Data'!I49=\"\",\"\",'Proxy Price Data'!I49)","v":45.58}]
[{"$f":"IF('Proxy Price Data'!B50=\"\",\"\",'Proxy Price Data'!B50)","v":"2022-01-21"},{"$f":"IF('Proxy Price Data'!C50=\"\",\"\",'Proxy Price Data'!C50)","v":91.81},{"$f":"IF('Proxy Price Data'!D50=\"\",\"\",'Proxy Price Data'!D50)","v":161.38999999999999},{"$f":"IF('Proxy Price Data'!E50=\"\",\"\",'Proxy Price Data'!E50)","v":61.12},{"$f":"IF('Proxy Price Data'!F50=\"\",\"\",'Proxy Price Data'!F50)","v":48.13},{"$f":"IF('Proxy Price Data'!G50=\"\",\"\",'Proxy Price Data'!G50)","v":97.88},{"$f":"IF('Proxy Price Data'!H50=\"\",\"\",'Proxy Price Data'!H50)","v":68.31},{"$f":"IF('Proxy Price Data'!I50=\"\",\"\",'Proxy Price Data'!I50)","v":44.63}]
[{"$f":"IF('Proxy Price Data'!B51=\"\",\"\",'Proxy Price Data'!B51)","v":"2022-01-20"},{"$f":"IF('Proxy Price Data'!C51=\"\",\"\",'Proxy Price Data'!C51)","v":91.3},{"$f":"IF('Proxy Price Data'!D51=\"\",\"\",'Proxy Price Data'!D51)","v":162.69999999999999},{"$f":"IF('Proxy Price Data'!E51=\"\",\"\",'Proxy Price Data'!E51)","v":61.22},{"$f":"IF('Proxy Price Data'!F51=\"\",\"\",'Proxy Price Data'!F51)","v":48.22},{"$f":"IF('Proxy Price Data'!G51=\"\",\"\",'Proxy Price Data'!G51)","v":98.88},{"$f":"IF('Proxy Price Data'!H51=\"\",\"\",'Proxy Price Data'!H51)","v":67.930000000000007},{"$f":"IF('Proxy Price Data'!I51=\"\",\"\",'Proxy Price Data'!I51)","v":44.5}]
[{"$f":"IF('Proxy Price Data'!B52=\"\",\"\",'Proxy Price Data'!B52)","v":"2022-01-19"},{"$f":"IF('Proxy Price Data'!C52=\"\",\"\",'Proxy Price Data'!C52)","v":91.87},{"$f":"IF('Proxy Price Data'!D52=\"\",\"\",'Proxy Price Data'!D52)","v":161.02000000000001},{"$f":"IF('Proxy Price Data'!E52=\"\",\"\",'Proxy Price Data'!E52)","v":61.61},{"$f":"IF('Proxy Price Data'!F52=\"\",\"\",'Proxy Price Data'!F52)","v":48.28},{"$f":"IF('Proxy Price Data'!G52=\"\",\"\",'Proxy Price Data'!G52)","v":97.87},{"$f":"IF('Proxy Price Data'!H52=\"\",\"\",'Proxy Price Data'!H52)","v":67.790000000000006},{"$f":"IF('Proxy Price Data'!I52=\"\",\"\",'Proxy Price Data'!I52)","v":44.61}]
[{"$f":"IF('Proxy Price Data'!B53=\"\",\"\",'Proxy Price Data'!B53)","v":"2022-01-18"},{"$f":"IF('Proxy Price Data'!C53=\"\",\"\",'Proxy Price Data'!C53)","v":91.81},{"$f":"IF('Proxy Price Data'!D53=\"\",\"\",'Proxy Price Data'!D53)","v":162.01},{"$f":"IF('Proxy Price Data'!E53=\"\",\"\",'Proxy Price Data'!E53)","v":61.97},{"$f":"IF('Proxy Price Data'!F53=\"\",\"\",'Proxy Price Data'!F53)","v":48.47},{"$f":"IF('Proxy Price Data'!G53=\"\",\"\",'Proxy Price Data'!G53)","v":98.9},{"$f":"IF('Proxy Price Data'!H53=\"\",\"\",'Proxy Price Data'!H53)","v":67.2},{"$f":"IF('Proxy Price Data'!I53=\"\",\"\",'Proxy Price Data'!I53)","v":44.68}]
[{"$f":"IF('Proxy Price Data'!B54=\"\",\"\",'Proxy Price Data'!B54)","v":"2022-01-14"},{"$f":"IF('Proxy Price Data'!C54=\"\",\"\",'Proxy Price Data'!C54)","v":93.97},{"$f":"IF('Proxy Price Data'!D54=\"\",\"\",'Proxy Price Data'!D54)","v":163.57},{"$f":"IF('Proxy Price Data'!E54=\"\",\"\",'Proxy Price Data'!E54)","v":62.51},{"$f":"IF('Proxy Price Data'!F54=\"\",\"\",'Proxy Price Data'!F54)","v":49.41},{"$f":"IF('Proxy Price Data'!G54=\"\",\"\",'Proxy Price Data'!G54)","v":102.1},{"$f":"IF('Proxy Price Data'!H54=\"\",\"\",'Proxy Price Data'!H54)","v":68.180000000000007},{"$f":"IF('Proxy Price Data'!I54=\"\",\"\",'Proxy Price Data'!I54)","v":45.68}]
[{"$f":"IF('Proxy Price Data'!B55=\"\",\"\",'Proxy Price Data'!B55)","v":"2022-01-13"},{"$f":"IF('Proxy Price Data'!C55=\"\",\"\",'Proxy Price Data'!C55)","v":95.55},{"$f":"IF('Proxy Price Data'!D55=\"\",\"\",'Proxy Price Data'!D55)","v":168.09},{"$f":"IF('Proxy Price Data'!E55=\"\",\"\",'Proxy Price Data'!E55)","v":63.83},{"$f":"IF('Proxy Price Data'!F55=\"\",\"\",'Proxy Price Data'!F55)","v":50.67},{"$f":"IF('Proxy Price Data'!G55=\"\",\"\",'Proxy Price Data'!G55)","v":104.7},{"$f":"IF('Proxy Price Data'!H55=\"\",\"\",'Proxy Price Data'!H55)","v":68.63},{"$f":"IF('Proxy Price Data'!I55=\"\",\"\",'Proxy Price Data'!I55)","v":45.91}]
[{"$f":"IF('Proxy Price Data'!B56=\"\",\"\",'Proxy Price Data'!B56)","v":"2022-01-12"},{"$f":"IF('Proxy Price Data'!C56=\"\",\"\",'Proxy Price Data'!C56)","v":95.95},{"$f":"IF('Proxy Price Data'!D56=\"\",\"\",'Proxy Price Data'!D56)","v":169.18},{"$f":"IF('Proxy Price Data'!E56=\"\",\"\",'Proxy Price Data'!E56)","v":64.78},{"$f":"IF('Proxy Price Data'!F56=\"\",\"\",'Proxy Price Data'!F56)","v":50.63},{"$f":"IF('Proxy Price Data'!G56=\"\",\"\",'Proxy Price Data'!G56)","v":106.76},{"$f":"IF('Proxy Price Data'!H56=\"\",\"\",'Proxy Price Data'!H56)","v":68.599999999999994},{"$f":"IF('Proxy Price Data'!I56=\"\",\"\",'Proxy Price Data'!I56)","v":45.6}]
[{"$f":"IF('Proxy Price Data'!B57=\"\",\"\",'Proxy Price Data'!B57)","v":"2022-01-11"},{"$f":"IF('Proxy Price Data'!C57=\"\",\"\",'Proxy Price Data'!C57)","v":95.89},{"$f":"IF('Proxy Price Data'!D57=\"\",\"\",'Proxy Price Data'!D57)","v":168.31},{"$f":"IF('Proxy Price Data'!E57=\"\",\"\",'Proxy Price Data'!E57)","v":65.040000000000006},{"$f":"IF('Proxy Price Data'!F57=\"\",\"\",'Proxy Price Data'!F57)","v":51.47},{"$f":"IF('Proxy Price Data'!G57=\"\",\"\",'Proxy Price Data'!G57)","v":108.36},{"$f":"IF('Proxy Price Data'!H57=\"\",\"\",'Proxy Price Data'!H57)","v":68.790000000000006},{"$f":"IF('Proxy Price Data'!I57=\"\",\"\",'Proxy Price Data'!I57)","v":46.05}]
[{"$f":"IF('Proxy Price Data'!B58=\"\",\"\",'Proxy Price Data'!B58)","v":"2022-01-10"},{"$f":"IF('Proxy Price Data'!C58=\"\",\"\",'Proxy Price Data'!C58)","v":96.73},{"$f":"IF('Proxy Price Data'!D58=\"\",\"\",'Proxy Price Data'!D58)","v":170.03},{"$f":"IF('Proxy Price Data'!E58=\"\",\"\",'Proxy Price Data'!E58)","v":66.180000000000007},{"$f":"IF('Proxy Price Data'!F58=\"\",\"\",'Proxy Price Data'!F58)","v":51.71},{"$f":"IF('Proxy Price Data'!G58=\"\",\"\",'Proxy Price Data'!G58)","v":109.61},{"$f":"IF('Proxy Price Data'!H58=\"\",\"\",'Proxy Price Data'!H58)","v":69.34},{"$f":"IF('Proxy Price Data'!I58=\"\",\"\",'Proxy Price Data'!I58)","v":46.08}]
[{"$f":"IF('Proxy Price Data'!B59=\"\",\"\",'Proxy Price Data'!B59)","v":"2022-01-07"},{"$f":"IF('Proxy Price Data'!C59=\"\",\"\",'Proxy Price Data'!C59)","v":98.42},{"$f":"IF('Proxy Price Data'!D59=\"\",\"\",'Proxy Price Data'!D59)","v":173.5},{"$f":"IF('Proxy Price Data'!E59=\"\",\"\",'Proxy Price Data'!E59)","v":67.83},{"$f":"IF('Proxy Price Data'!F59=\"\",\"\",'Proxy Price Data'!F59)","v":52.18},{"$f":"IF('Proxy Price Data'!G59=\"\",\"\",'Proxy Price Data'!G59)","v":112.2},{"$f":"IF('Proxy Price Data'!H59=\"\",\"\",'Proxy Price Data'!H59)","v":70.5},{"$f":"IF('Proxy Price Data'!I59=\"\",\"\",'Proxy Price Data'!I59)","v":46.44}]
[{"$f":"IF('Proxy Price Data'!B60=\"\",\"\",'Proxy Price Data'!B60)","v":"2022-01-06"},{"$f":"IF('Proxy Price Data'!C60=\"\",\"\",'Proxy Price Data'!C60)","v":99.96},{"$f":"IF('Proxy Price Data'!D60=\"\",\"\",'Proxy Price Data'!D60)","v":175.3},{"$f":"IF('Proxy Price Data'!E60=\"\",\"\",'Proxy Price Data'!E60)","v":68.63},{"$f":"IF('Proxy Price Data'!F60=\"\",\"\",'Proxy Price Data'!F60)","v":52.2},{"$f":"IF('Proxy Price Data'!G60=\"\",\"\",'Proxy Price Data'!G60)","v":116.47},{"$f":"IF('Proxy Price Data'!H60=\"\",\"\",'Proxy Price Data'!H60)","v":70.95},{"$f":"IF('Proxy Price Data'!I60=\"\",\"\",'Proxy Price Data'!I60)","v":47.37}]
[{"$f":"IF('Proxy Price Data'!B61=\"\",\"\",'Proxy Price Data'!B61)","v":"2022-01-05"},{"$f":"IF('Proxy Price Data'!C61=\"\",\"\",'Proxy Price Data'!C61)","v":100.11},{"$f":"IF('Proxy Price Data'!D61=\"\",\"\",'Proxy Price Data'!D61)","v":178.1},{"$f":"IF('Proxy Price Data'!E61=\"\",\"\",'Proxy Price Data'!E61)","v":69.319999999999993},{"$f":"IF('Proxy Price Data'!F61=\"\",\"\",'Proxy Price Data'!F61)","v":52.97},{"$f":"IF('Proxy Price Data'!G61=\"\",\"\",'Proxy Price Data'!G61)","v":118.35},{"$f":"IF('Proxy Price Data'!H61=\"\",\"\",'Proxy Price Data'!H61)","v":71.349999999999994},{"$f":"IF('Proxy Price Data'!I61=\"\",\"\",'Proxy Price Data'!I61)","v":47.43}]
[]
["Average Price",{"$f":"IFERROR(ROUND(AVERAGE(B6:B65),2),0)","v":88.74},{"$f":"IFERROR(ROUND(AVERAGE(C6:C65),2),0)","v":157.66999999999999},59.91,48.1,101.38,67.150000000000006,44.51]
[]
["Indicated Dividend",{"$f":"IFERROR(ROUND(VLOOKUP(LEFT(B5,FIND(\" \",B5)-1),'Proxy Data Lookup'!$A:$O,10,FALSE),10),0)","v":1.46},{"$f":"IFERROR(ROUND(VLOOKUP(LEFT(C5,FIND(\" \",C5)-1),'Proxy Data Lookup'!$A:$O,10,FALSE),10),0)","v":2.41},{"$f":"IFERROR(ROUND(VLOOKUP(LEFT(D5,FIND(\" \",D5)-1),'Proxy Data Lookup'!$A:$O,10,FALSE),10),0)","v":1},{"$f":"IFERROR(ROUND(VLOOKUP(LEFT(E5,FIND(\" \",E5)-1),'Proxy Data Lookup'!$A:$O,10,FALSE),10),0)","v":1.0728},{"$f":"IFERROR(ROUND(VLOOKUP(LEFT(F5,FIND(\" \",F5)-1),'Proxy Data Lookup'!$A:$O,10,FALSE),10),0)","v":1.1599999999999999},{"$f":"IFERROR(ROUND(VLOOKUP(LEFT(G5,FIND(\" \",G5)-1),'Proxy Data Lookup'!$A:$O,10,FALSE),10),0)","v":1.44},{"$f":"IFERROR(ROUND(VLOOKUP(LEFT(H5,FIND(\" \",H5)-1),'Proxy Data Lookup'!$A:$O,10,FALSE),10),0)","v":0.77959999999999996}]
[]
["Indicated Dividend Yield",{"$f":"IFERROR(ROUND(B69/B67,4),0)","v":1.6500000000000001E-2},{"$f":"IFERROR(ROUND(C69/C67,4),0)","v":1.5299999999999999E-2},1.67E-2,2.23E-2,1.14E-2,2.1399999999999999E-2,1.7500000000000002E-2]

{"sheet":"CEM Data Lookup","index":34,"n_rows":26,"n_cols":16,"rows_kept":26,"cut":false,"hidden":false,"merged":[[0,6,0,8],[0,9,1,9],[0,14,0,15],[0,10,0,13],[0,2,0,4]]}
[null,null,"EPS Growth Rates",null,null,null,"Beta",null,null,"Annual Div.","Value Line Beta Calculation",null,null,null,"Bond Ratings"]
["Ticker","Company Name","Zacks","Yahoo","Value Line","Bloomberg","Value Line","Bloomberg","Unadjusted",null,"R Factor","Std. Error","Std. Dev Y","Std. Dev Beta","Moody's","S&P"]
["AOS","Smith (A.O.)        ",0.09,0.08,0.11,0.1,0.85,1.0867587327957153,0.77,{"$f":"0.28*4","v":1.1200000000000001},0.56130000000000002,2.8592,3.448,7.0699999999999999E-2,"NA","NA"]
["BCPC","Balchem Corp.       ","NA",0.24,0.14000000000000001,0.1,0.7,0.85192567110061646,0.51,0.64,0.36159999999999998,3.3113999999999999,3.5448,8.1900000000000001E-2,"NA","NA"]
["BDX","Becton, Dickinson   ",6.3E-2,0.06,0.06,7.3770000000000002E-2,0.75,0.59145021438598633,0.6,{"$f":"0.87*4","v":3.48},0.46439999999999998,2.8626,3.2259000000000002,7.0800000000000002E-2,"Baa3","BBB"]
["BMY","Bristol-Myers Squibb",6.8000000000000005E-2,0.05,"NMF",4.8799999999999996E-2,0.85,0.61310267448425293,0.75,{"$f":"0.54*4","v":2.16},0.54430000000000001,2.9154,3.4683999999999999,7.2099999999999997E-2,"A2","A+"]
["CHE","Chemed Corp.        ",8.3000000000000004E-2,6.6000000000000003E-2,9.5000000000000001E-2,8.3000000000000004E-2,0.85,0.82184457778930664,0.7,{"$f":"0.36*4","v":1.44},0.52849999999999997,2.8431999999999999,3.3426999999999998,7.0300000000000001E-2,"WR","NR"]
["CHRW","C.H. Robinson       ",0.09,0.123,8.5000000000000006E-2,7.5330000000000008E-2,0.75,0.87857067584991455,0.56000000000000005,{"$f":"0.55*4","v":2.2000000000000002},0.42030000000000001,3.0411999999999999,3.3452000000000002,7.5200000000000003E-2,"Baa2","BBB+"]
["CSGS","CSG Systems Int'l   ","NA",-0.05,0.11,0.08,0.75,0.91728907823562622,0.56999999999999995,{"$f":"0.265*4","v":1.06},0.41770000000000002,3.0996999999999999,3.4049999999999998,7.6700000000000004E-2,"NA","BB+"]
["DGX","Quest Diagnostics   ","NA",-0.13819999999999999,7.0000000000000007E-2,-6.4199999999999993E-2,0.8,0.7636415958404541,0.65,{"$f":"0.66*4","v":2.64},0.45950000000000002,3.1903999999999999,3.5851999999999999,7.8899999999999998E-2,"Baa2","BBB+"]
["HTLD","Heartland Express   ","NA",0.13300000000000001,8.5000000000000006E-2,"NA",0.75,0.8271181583404541,0.55000000000000004,{"$f":"0.02*4","v":0.08},0.43459999999999999,2.8513000000000002,3.1597,7.0499999999999993E-2,"NA","NA"]
["JKHY","Henry (Jack) & Assoc",0.17,0.14000000000000001,0.105,0.1515,0.85,0.74582535028457642,0.7,{"$f":"0.49*4","v":1.96},0.51600000000000001,2.9159000000000002,3.3973,7.2099999999999997E-2,"NA","NA"]
["LANC","Lancaster Colony    ","NA",0.03,5.5E-2,"NA",0.7,0.75847446918487549,0.49,{"$f":"0.8*4","v":3.2},0.3876,2.9597000000000002,3.2044000000000001,7.3200000000000001E-2,"NA","NA"]
["LLY","Lilly (Eli)         ",0.14199999999999999,6.3100000000000003E-2,0.115,0.15485000000000002,0.75,0.63848108053207397,0.62,{"$f":"0.98*4","v":3.92},0.43459999999999999,3.2324000000000002,3.5821999999999998,0.08,"A2","A+"]
["MANT","ManTech Int'l 'A'   ","NA",5.3800000000000001E-2,0.09,9.75E-3,0.85,0.82169312238693237,0.75,{"$f":"0.41*4","v":1.64},0.51919999999999999,3.1082999999999998,3.63,7.6899999999999996E-2,"WR","BB+"]
["MKC","McCormick & Co.     ",6.0999999999999999E-2,6.9500000000000006E-2,0.06,5.0450000000000002E-2,0.8,0.58777374029159546,0.65,{"$f":"0.37*4","v":1.48},0.501,2.8247,3.2574000000000001,6.9900000000000004E-2,"Baa2","BBB"]
["MNST","Monster Beverage    ",0.159,0.1401,0.13,0.10197000000000001,0.85,1.0328199863433838,0.75,"NA",0.53700000000000003,2.9659,3.5091000000000001,7.3400000000000007E-2,"NA","NA"]
["NOC","Northrop Grumman    ",6.2E-2,4.8000000000000001E-2,7.4999999999999997E-2,2.9499999999999999E-3,0.85,0.67162483930587769,0.75,{"$f":"1.57*4","v":6.28},0.53390000000000004,2.9830000000000001,3.5209999999999999,7.3800000000000004E-2,"Baa1","BBB+"]
["ORCL","Oracle Corp.        ",0.08,0.1024,0.1,7.9670000000000005E-2,0.75,0.82908856868743896,0.61,{"$f":"0.32*4","v":1.28},0.47470000000000001,2.8405999999999998,3.2210999999999999,7.0300000000000001E-2,"Baa2","BBB+"]
["PGR","Progressive Corp.   ",0.18,-0.10100000000000001,4.4999999999999998E-2,0.30070000000000002,0.75,0.67931264638900757,0.59,{"$f":"0.1*4","v":0.4},0.45300000000000001,2.9344000000000001,3.2852000000000001,7.2599999999999998E-2,"A2","A"]
["RLI","RLI Corp.           ","NA",9.8000000000000004E-2,0.12,"NA",0.8,0.96482902765274048,0.65,{"$f":"0.25*4","v":1},0.49890000000000001,2.8567999999999998,3.2898999999999998,7.0699999999999999E-2,"Baa2","BBB"]
["ROL","Rollins, Inc.       ","NA",8.2000000000000003E-2,0.105,0.111,0.85,0.80455344915390015,0.73,{"$f":"0.1*4","v":0.4},0.50219999999999998,3.1604999999999999,3.6478000000000002,7.8200000000000006E-2,"NA","NA"]
["TYL","Tyler Technologies  ","NA",0.1,0.14000000000000001,0.158,0.75,0.89906460046768188,0.59,"NA",0.42120000000000002,3.2277,3.5518999999999998,7.9799999999999996E-2,"NA","NA"]
["UPS","United Parcel Serv. ",0.12,0.14030000000000001,0.115,5.4600000000000003E-2,0.8,1.0401781797409058,0.65,{"$f":"1.52*4","v":6.08},0.44,3.3248000000000002,3.6951999999999998,8.2199999999999995E-2,"A2","A-"]
["WERN","Werner Enterprises  ",0.111,0.11940000000000001,0.09,7.0650000000000004E-2,0.75,0.88736027479171753,0.62,{"$f":"0.12*4","v":0.48},0.4299,3.2786,3.6242000000000001,8.1100000000000005E-2,"NA","NA"]
["WU","Western Union       ","NA",8.1100000000000005E-2,0.08,1.7500000000000002E-2,0.8,1.0483310222625732,0.64,{"$f":"0.235*4","v":0.94},0.49490000000000001,2.8492999999999999,3.2726000000000002,7.0499999999999993E-2,"Baa2","BBB"]

{"sheet":"CEM Price Data","index":35,"n_rows":62,"n_cols":26,"rows_kept":62,"cut":false,"hidden":false,"merged":[]}
[null,null,"AOS","BCPC","BDX","BMY","CHE","CHRW","CSGS","DGX","HTLD","JKHY","LANC","LLY","MANT","MKC","MNST","NOC","ORCL","PGR","RLI","ROL","TYL","UPS","WERN","WU"]
[null,"PX_LAST",{"$f":"CONCATENATE(C1,\" US Equity\")","v":"AOS US Equity"},{"$f":"CONCATENATE(D1,\" US Equity\")","v":"BCPC US Equity"},"BDX US Equity","BMY US Equity","CHE US Equity","CHRW US Equity","CSGS US Equity","DGX US Equity","HTLD US Equity","JKHY US Equity","LANC US Equity","LLY US Equity","MANT US Equity","MKC US Equity","MNST US Equity","NOC US Equity","ORCL US Equity","PGR US Equity","RLI US Equity","ROL US Equity","TYL US Equity","UPS US Equity","WERN US Equity","WU US Equity"]
[1,"2022-03-31",63.89,136.69999999999999,266,73.03,506.55,107.71,63.57,136.86000000000001,14.07,197.05,149.15,286.37,86.19,99.8,79.900000000000006,447.22,82.73,113.99,110.63,35.049999999999997,444.89,214.46,41,18.739999999999998]
[2,"2022-03-30",66.25,137.65,269.58999999999997,73.72,508.45,109.76,63.82,138.96,14.31,197.26,150.69999999999999,289.89,86.93,97.26,80.06,453.33,83.36,117.17,112.31,35.44,444,220.2,42.2,19.239999999999998]
[3,"2022-03-29",67.48,140.54,269.77,73.23,500.31,110.62,64.400000000000006,141.38999999999999,14.69,197.83,152.71,288.39,84.76,96.9,82.58,446.31,84.29,116.19,110.87,35.15,451.63,222.45,42.61,19.399999999999999]
[4,"2022-03-28",66.66,137.68,268.14,73.11,486.6,110.13,62.49,144.9,14.51,194.5,150.32,291.66000000000003,87.43,97.62,80.02,446.8,83.6,116.88,109.36,34.42,438.3,219.55,42.18,18.61]
[5,"2022-03-25",66.97,137.69999999999999,265.67,73.28,474.99,109.51,62.12,144.08000000000001,14.51,193.34,153.55000000000001,289.02,87.14,97.92,78.7,458.18,81.73,116.67,109.38,33.81,429.52,215.35,42.07,18.829999999999998]
[6,"2022-03-24",66.23,137.08000000000001,263.08999999999997,72.41,475.99,106.37,61.56,141.99,14.38,189.33,152.79,287.69,86.24,96.65,78.56,454.57,82.24,114.1,107.62,33.54,436.6,214.66,42.03,18.55]
[7,"2022-03-23",65.37,136.61000000000001,261.97000000000003,71.38,477.85,104.67,62.92,142.36000000000001,14.43,188.14,152.12,284.19,86.81,96.14,78.05,446.92,80.39,114,107.28,33.42,428.02,214.58,42.14,18.350000000000001]
[8,"2022-03-22",67.8,139.85,264.87,70.819999999999993,485.5,106.08,63.18,143.78,14.65,187.81,153.65,285.02,86.83,96.78,81.3,446.3,81.8,113.35,110.22,33.71,441.33,218.42,42.79,18.3]
[9,"2022-03-21",67.92,139.99,267.60000000000002,71.05,487.2,105.31,63.4,143.85,14.7,186.07,154.43,289.64,86.8,96.72,79,446.6,80.959999999999994,112.18,110.75,33.83,435.56,218.56,43,18.13]
[10,"2022-03-18",68.05,140.19999999999999,262.04000000000002,71.02,490.4,104.91,63.62,145.06,14.83,185.51,153.68,287.64,84.66,96.24,80.59,427.95,81.680000000000007,111.22,108.75,34.200000000000003,435.99,219.78,43.57,18]
[11,"2022-03-17",68,138.9,262.29000000000002,70.52,489.68,104.02,64.27,145.16,14.83,184.25,154.85,285.51,88.34,96.89,78.28,428.8,80.599999999999994,109.52,109.23,34.25,423.79,222.32,43.39,17.93]
[12,"2022-03-16",67.31,136.18,260.79000000000002,69.66,483.01,102.03,64.209999999999994,143.29,14.9,184.92,155.9,276.44,85.26,96.83,77.19,424.43,79.959999999999994,106.14,109.5,33.76,415.07,217.9,44.19,17.89]
[13,"2022-03-15",66.14,134.5,258.69,69.75,477.26,98.54,62.57,141.65,14.36,178.99,156.62,275.45999999999998,85.86,98.28,75.08,447.82,80.599999999999994,107.31,108.08,33.43,403.33,210.53,42.58,17.53]
[14,"2022-03-14",65.88,133.16999999999999,256.8,69.239999999999995,473.92,98.83,63.19,138.11000000000001,14.19,179.79,156.25,269,86.63,98.2,73.23,441.42,77.069999999999993,105.71,108.8,33.36,391.52,204.3,42.54,17.420000000000002]
[15,"2022-03-11",65.72,133.51,254.51,68.87,470.25,102.24,63.71,136.34,14.1,183.42,153.22999999999999,266.3,88.52,96.52,73.22,436.3,77.819999999999993,105.54,104.04,32.200000000000003,398.31,203.9,42.14,17.21]
[16,"2022-03-10",66.61,136.05000000000001,257.72000000000003,68.42,471.62,102.31,65.260000000000005,135.97,14.28,181.66,153.33000000000001,266.02,85.93,97.94,75.39,444.61,76.650000000000006,104.67,103.65,32.6,408.13,207.18,42.42,17.559999999999999]
[17,"2022-03-09",67.680000000000007,136.03,264.83999999999997,68.13,475.27,101.59,64.180000000000007,135.58000000000001,14.34,177.05,156.91999999999999,262.79000000000002,84.71,98.31,76.680000000000007,449.92,76.099999999999994,104.1,104.46,32.72,418.65,206.78,42.97,17.78]
[18,"2022-03-08",66.209999999999994,131.21,265.13,67.739999999999995,467.18,101.56,64.14,134.30000000000001,14.14,177.3,156.5,259.93,85.89,97.55,72.489999999999995,449.21,73.33,103.76,103.25,32.57,404.14,203.41,42.63,17.72]
[19,"2022-03-07",67.319999999999993,134.13,276.05,68.77,483.38,105.13,64.959999999999994,136.1,14.31,183.69,165,261.64,87.2,104.06,75,477.95,74.319999999999993,106.52,103.59,33.96,408.23,201.18,43.74,17.52]
[20,"2022-03-04",68.39,140.87,275.42,69.36,485.9,106.48,64.569999999999993,137.65,14.58,185.33,162.61000000000001,262.87,85.76,103.41,81.319999999999993,468.57,76.489999999999995,107.19,103.45,34.01,416.68,210.39,44.73,17.760000000000002]
[21,"2022-03-03",68.680000000000007,138.28,272.83999999999997,69.11,481.72,102.57,62.55,135.79,14.51,183.44,162.82,258.64,84.91,99.56,83.35,449.69,78.25,105.08,102.19,33.479999999999997,420.47,212.43,44.71,17.91]
[22,"2022-03-02",69.400000000000006,138.57,272.52,68.849999999999994,485.34,102.94,62.46,134.76,14.49,180.15,162.59,254.17,84.13,97.33,83.75,453.39,78.28,104.92,101.74,34.08,427.41,211.46,44.95,18.09]
[23,"2022-03-01",66.63,136.5,271.39,68.63,484.27,104.82,60.73,131.91999999999999,14.34,179.12,165.46,249.5,84.24,96.25,83.23,456.1,76.010000000000005,103.24,98.93,33.159999999999997,422.33,205.58,44,17.579999999999998]
[24,"2022-02-28",68.58,138.34,271.27999999999997,68.67,478.29,96.68,61.72,131.27000000000001,14.36,176.8,168.21,249.95,83.37,95.17,84.4,442.14,75.97,105.93,101.5,32.630000000000003,428.26,210.42,43.46,18.18]
[25,"2022-02-25",69.39,141.04,272.72000000000003,68.8,480.78,96.79,61.63,132.18,14.3,176.05,168.09,250.85,79.38,96.21,84.57,409.67,76.349999999999994,107.24,102.04,32.130000000000003,429.92,209.95,43.57,19.03]
[26,"2022-02-24",67.77,138.72999999999999,266.29000000000002,67.099999999999994,458.99,96.2,59.99,129.51,13.99,170.07,159.57,243.08,79.39,94.12,80.349999999999994,395.49,74.81,102.88,99.37,31.6,425.29,207.19,42.99,18.62]
[27,"2022-02-23",67.89,137.62,268.66000000000003,67.930000000000007,457.55,92.42,59.03,129.09,14.07,167.89,162.32,238.31,77.010000000000005,96.61,79.41,386.08,72.47,104.62,99.64,30.31,397.39,204.48,42.33,19.36]
[28,"2022-02-22",69.53,140.02000000000001,264.16000000000003,67.45,463.99,92.37,59.6,130.55000000000001,14.11,169.36,163,239.13,78.569999999999993,96.97,81.650000000000006,390.73,74.12,106.25,100.95,30.99,408.33,208.97,42.7,19.47]
[29,"2022-02-18",71.2,138.01,264.04000000000002,67.55,459.5,91.98,58.85,131.38,14.42,172.46,161.72999999999999,240.31,79.930000000000007,97.79,81.27,391.25,74.569999999999993,106.41,98.85,31.13,411.28,209.36,43.33,19.73]
[30,"2022-02-17",71.05,138.58000000000001,266.14999999999998,67.39,459.33,90.85,59.52,129.12,14.49,170.35,158.78,240.97,81,98.08,82.14,398.11,75.53,105.23,98.37,31.19,428.62,210.71,42.7,19.809999999999999]
[31,"2022-02-16",72.319999999999993,139.93,271.13,67.599999999999994,468.69,90.41,60.36,131.72,14.47,169.54,158.36000000000001,245.58,81.05,98.39,83.22,393.66,79.19,106.08,100.46,31.37,469.74,215.31,42.75,19.829999999999998]
[32,"2022-02-15",72.459999999999994,139.38,271.14999999999998,67.77,478.42,89.86,59.5,131.11000000000001,14.24,168.94,158.94,243.84,79.27,100.12,82.78,384.77,79.77,105.78,100.43,31.3,477.13,217.26,42.97,20.09]
[33,"2022-02-14",71.23,137.72999999999999,268.89999999999998,66.81,464.75,89.21,60.18,130.29,14.31,170.18,159.15,234.69,78.78,100.4,82.57,390.6,78.95,106.21,99.24,30.84,467.28,213.99,43.28,19.8]
[34,"2022-02-11",71.31,137.74,269.98,66.88,472.54,89.5,60.76,132.37,14.26,167.41,157.79,235.74,81.97,100.75,82.8,399.32,79.75,106.2,99.03,30.73,467.67,213.49,43.58,19.43]
[35,"2022-02-10",72.23,138.07,271.94,66.510000000000005,480.8,90.33,59.92,133.71,14.26,166.76,155.72999999999999,239.64,80.349999999999994,100.44,83.83,382.02,81.849999999999994,106.51,99.26,30.93,483.21,220.68,43.2,18.48]
[36,"2022-02-09",74.650000000000006,139.91,277.24,67.14,481.49,89.37,60.03,136.79,14.47,175.04,159.03,243.27,80.75,102.3,86.29,384.36,83.45,108.43,101.46,31.35,491.07,225.07,44.02,18.72]
[37,"2022-02-08",74.19,140.63999999999999,276.49,65.89,477.25,88.21,60.39,134.52000000000001,14.45,169.2,156.9,239.91,79.099999999999994,102.44,84.72,379.32,80.790000000000006,109.2,103.65,30.41,472.04,225.2,43.79,18.399999999999999]
[38,"2022-02-07",73.86,137.81,269.27,66.19,463.34,89.32,57.62,132.21,14.28,167.32,154.85,243.55,78.83,101.89,84.54,373.16,80.739999999999995,109.1,102,30.49,471.75,225.06,43.81,18.309999999999999]
[39,"2022-02-04",73.58,139.51,268.85000000000002,64.989999999999995,467.41,88.73,57.32,134.05000000000001,14.43,168,153.72999999999999,242.27,80.73,101.73,84.29,369.75,82.11,109.07,102.64,30.45,470.75,224.79,44.04,18.14]
[40,"2022-02-03",74.09,139.96,270.58,64.069999999999993,468.94,89.56,57.24,136.31,14.64,167,154.69999999999999,244.81,73.86,102.9,86.08,373.81,81.94,109.7,103.65,30.72,461.39,228.69,44.46,18.649999999999999]
[41,"2022-02-02",75.2,143,256.67,64.8,470.27,92.54,58.33,135.91,14.7,170.55,159.4,250.83,72.819999999999993,101.66,87.21,370.98,82.5,109.48,104.4,31.46,470.71,232.11,44.66,18.93]
[42,"2022-02-01",75.569999999999993,145.07,253.23,65.19,467.71,104.57,56.83,135.24,14.89,168.7,158.08000000000001,248.28,70.61,100.49,86.47,370.58,81.040000000000006,108.1,104.85,31.03,475.35,230.69,44.43,19.260000000000002]
[43,"2022-01-31",76.42,146.94,254.14,64.89,468.91,104.65,56.77,135.02000000000001,14.96,167.81,158.77000000000001,245.39,72.239999999999995,100.31,86.72,369.9,81.16,108.66,104.78,30.85,473.8,202.21,44.59,18.91]
[44,"2022-01-28",75.5,144.53,255.73,64.91,463.52,104.1,57.01,134.85,14.75,165.55,159.63999999999999,245.1,71.150000000000006,98.23,85.31,380.2,80.48,108.72,102.18,29.96,450.52,198.25,43.75,18.84]
[45,"2022-01-27",75.849999999999994,142.75,251.19,63.86,452.33,102.82,55.84,135.08000000000001,14.6,157.22,158.75,236.72,72.42,98.2,83.17,373.99,79.78,107.64,102.98,28.97,433.2,194.83,43.18,18.2]
[46,"2022-01-26",74.72,144.97,253.89,62.24,456.02,102.65,55.66,135.4,14.77,156.82,157.18,237.86,76.12,91.94,84.59,403.23,79.59,107.63,101.55,29.7,437.23,199,43.37,18.05]
[47,"2022-01-25",75.400000000000006,147.21,258.10000000000002,62.46,462.85,105.14,55.87,137.18,15.63,158.85,161.03,239.46,74.92,93.02,86.33,403.18,81.069999999999993,109.3,103.18,31.26,446.14,201.94,44.47,18.100000000000001]
[48,"2022-01-24",78.78,150.68,259.95999999999998,62.61,477.53,107.58,56.89,138.30000000000001,16.14,163.22,162.82,240.42,74.22,94.17,88.14,403.06,82.42,109.88,106.95,31.9,466.82,204.13,46.05,17.86]
[49,"2022-01-21",76.819999999999993,148.62,264.63,63.54,470.55,104.98,56.19,137.72,15.72,163.74,162.09,243.06,73.13,95.71,85.62,398.81,82.22,108.02,104.83,31.32,454.53,201.95,44.86,18.14]
[50,"2022-01-20",78.209999999999994,148.11000000000001,263.97000000000003,64.58,471.88,105.04,56.04,137.16999999999999,15.77,163.08000000000001,164.67,243.13,74.33,95.34,86.37,397.41,82.72,107.17,105.33,31.65,458.68,202.29,45.2,18.260000000000002]
[51,"2022-01-19",79.55,150.68,263.87,64.72,476,107.51,56.29,138.97999999999999,15.83,166.42,164.25,245.05,74.819999999999993,96.06,86.73,401.65,83.38,107.63,105.89,31.99,466.74,203.76,46.36,18.77]
[52,"2022-01-18",80.66,149.75,260.42,64.89,478.86,109.1,56.66,138.83000000000001,15.84,165.37,163.6,247.07,74.36,97.47,86.7,401.63,85.55,109.87,107.54,31.71,465.94,205.59,46.82,18.12]
[53,"2022-01-14",80.569999999999993,155.52000000000001,262.62,64.930000000000007,485.52,108.29,57.52,142.30000000000001,15.95,168.94,165.85,244.12,73.52,96.35,89.91,403.45,87.69,109.75,110.1,32.61,480.52,206.54,46.45,18.399999999999999]
[54,"2022-01-13",82.94,156.83000000000001,263.69,64.599999999999994,489.09,108.45,57.77,145.01,16.149999999999999,168.2,165.69,249.67,73.2,95.51,94.37,397.61,87.79,109.26,110.14,33.5,480.42,210.47,46.14,18.47]
[55,"2022-01-12",83.98,158.35,261.91000000000003,64.819999999999993,492.78,107.35,57.49,147.13999999999999,16.11,171.91,163.37,255.92,72.33,95.37,93.98,395.53,88.31,109.85,109,33.869999999999997,504.11,211.22,45.77,18.32]
[56,"2022-01-11",83.7,157.18,261.74,65.48,500.34,107.98,57.83,157.88,16.3,169.74,168.46,262.32,74,95.21,94.58,400.6,88.48,108.92,111.58,33.6,505,211.27,45.92,18.53]
[57,"2022-01-10",82.89,156.87,259.17,65.099999999999994,500.5,107.84,58.35,159.6,16.32,169.56,169.96,260.11,74.349999999999994,94.62,92.73,402.23,89.28,110,112.18,33.78,486.41,211.73,45.95,18.7]
[58,"2022-01-07",83.15,158.94,254.15,62.83,496.19,108.43,58.26,155.87,16.3,169.75,170.73,259.5,74.209999999999994,96.04,94.06,400.42,87.51,109.18,112.59,33.69,483.59,218.16,46,19.010000000000002]
[59,"2022-01-06",84.1,162.84,249.73,61.48,503.19,110.95,58.81,158.34,16.45,169.6,168.52,259.33,72.87,96.49,95.52,397.27,86.34,105.25,112.5,33.549999999999997,493.6,216.64,46.33,18.34]
[60,"2022-01-05",83.54,163.77000000000001,252.95,62.16,506.31,109.66,58.05,157.32,16.78,172.92,166.31,260.64999999999998,73.27,96.92,96.05,394.99,86.46,102.89,110.78,32.9,492.59,214.56,47.58,18.45]

{"sheet":"CEM PricesDivs","index":36,"n_rows":70,"n_cols":25,"rows_kept":70,"cut":false,"hidden":false,"merged":[]}
[null,{"$f":"'CEM Price Data'!C1","v":"AOS"},{"$f":"'CEM Price Data'!D1","v":"BCPC"},{"$f":"'CEM Price Data'!E1","v":"BDX"},{"$f":"'CEM Price Data'!F1","v":"BMY"},{"$f":"'CEM Price Data'!G1","v":"CHE"},{"$f":"'CEM Price Data'!H1","v":"CHRW"},{"$f":"'CEM Price Data'!I1","v":"CSGS"},{"$f":"'CEM Price Data'!J1","v":"DGX"},{"$f":"'CEM Price Data'!K1","v":"HTLD"},{"$f":"'CEM Price Data'!L1","v":"JKHY"},{"$f":"'CEM Price Data'!M1","v":"LANC"},{"$f":"'CEM Price Data'!N1","v":"LLY"},{"$f":"'CEM Price Data'!O1","v":"MANT"},{"$f":"'CEM Price Data'!P1","v":"MKC"},{"$f":"'CEM Price Data'!Q1","v":"MNST"},{"$f":"'CEM Price Data'!R1","v":"NOC"},{"$f":"'CEM Price Data'!S1","v":"ORCL"},{"$f":"'CEM Price Data'!T1","v":"PGR"},{"$f":"'CEM Price Data'!U1","v":"RLI"},{"$f":"'CEM Price Data'!V1","v":"ROL"},{"$f":"'CEM Price Data'!W1","v":"TYL"},{"$f":"'CEM Price Data'!X1","v":"UPS"},{"$f":"'CEM Price Data'!Y1","v":"WERN"},{"$f":"'CEM Price Data'!Z1","v":"WU"}]
[{"$f":"IF('CEM Price Data'!B2=\"\",\"\",'CEM Price Data'!B2)","v":"PX_LAST"},{"$f":"'CEM Price Data'!C2","v":"AOS US Equity"},{"$f":"'CEM Price Data'!D2","v":"BCPC US Equity"},{"$f":"'CEM Price Data'!E2","v":"BDX US Equity"},{"$f":"'CEM Price Data'!F2","v":"BMY US Equity"},{"$f":"'CEM Price Data'!G2","v":"CHE US Equity"},{"$f":"'CEM Price Data'!H2","v":"CHRW US Equity"},{"$f":"'CEM Price Data'!I2","v":"CSGS US Equity"},{"$f":"'CEM Price Data'!J2","v":"DGX US Equity"},{"$f":"'CEM Price Data'!K2","v":"HTLD US Equity"},{"$f":"'CEM Price Data'!L2","v":"JKHY US Equity"},{"$f":"'CEM Price Data'!M2","v":"LANC US Equity"},{"$f":"'CEM Price Data'!N2","v":"LLY US Equity"},{"$f":"'CEM Price Data'!O2","v":"MANT US Equity"},{"$f":"'CEM Price Data'!P2","v":"MKC US Equity"},{"$f":"'CEM Price Data'!Q2","v":"MNST US Equity"},{"$f":"'CEM Price Data'!R2","v":"NOC US Equity"},{"$f":"'CEM Price Data'!S2","v":"ORCL US Equity"},{"$f":"'CEM Price Data'!T2","v":"PGR US Equity"},{"$f":"'CEM Price Data'!U2","v":"RLI US Equity"},{"$f":"'CEM Price Data'!V2","v":"ROL US Equity"},{"$f":"'CEM Price Data'!W2","v":"TYL US Equity"},{"$f":"'CEM Price Data'!X2","v":"UPS US Equity"},{"$f":"'CEM Price Data'!Y2","v":"WERN US Equity"},{"$f":"'CEM Price Data'!Z2","v":"WU US Equity"}]
[{"$f":"'CEM Price Data'!B3","v":"2022-03-31"},{"$f":"'CEM Price Data'!C3","v":63.89},{"$f":"'CEM Price Data'!D3","v":136.69999999999999},{"$f":"'CEM Price Data'!E3","v":266},{"$f":"'CEM Price Data'!F3","v":73.03},{"$f":"'CEM Price Data'!G3","v":506.55},{"$f":"'CEM Price Data'!H3","v":107.71},{"$f":"'CEM Price Data'!I3","v":63.57},{"$f":"'CEM Price Data'!J3","v":136.86000000000001},{"$f":"'CEM Price Data'!K3","v":14.07},{"$f":"'CEM Price Data'!L3","v":197.05},{"$f":"'CEM Price Data'!M3","v":149.15},{"$f":"'CEM Price Data'!N3","v":286.37},{"$f":"'CEM Price Data'!O3","v":86.19},{"$f":"'CEM Price Data'!P3","v":99.8},{"$f":"'CEM Price Data'!Q3","v":79.900000000000006},{"$f":"'CEM Price Data'!R3","v":447.22},{"$f":"'CEM Price Data'!S3","v":82.73},{"$f":"'CEM Price Data'!T3","v":113.99},{"$f":"'CEM Price Data'!U3","v":110.63},{"$f":"'CEM Price Data'!V3","v":35.049999999999997},{"$f":"'CEM Price Data'!W3","v":444.89},{"$f":"'CEM Price Data'!X3","v":214.46},{"$f":"'CEM Price Data'!Y3","v":41},{"$f":"'CEM Price Data'!Z3","v":18.739999999999998}]
[{"$f":"'CEM Price Data'!B4","v":"2022-03-30"},{"$f":"'CEM Price Data'!C4","v":66.25},{"$f":"'CEM Price Data'!D4","v":137.65},{"$f":"'CEM Price Data'!E4","v":269.58999999999997},{"$f":"'CEM Price Data'!F4","v":73.72},{"$f":"'CEM Price Data'!G4","v":508.45},{"$f":"'CEM Price Data'!H4","v":109.76},{"$f":"'CEM Price Data'!I4","v":63.82},{"$f":"'CEM Price Data'!J4","v":138.96},{"$f":"'CEM Price Data'!K4","v":14.31},{"$f":"'CEM Price Data'!L4","v":197.26},{"$f":"'CEM Price Data'!M4","v":150.69999999999999},{"$f":"'CEM Price Data'!N4","v":289.89},{"$f":"'CEM Price Data'!O4","v":86.93},{"$f":"'CEM Price Data'!P4","v":97.26},{"$f":"'CEM Price Data'!Q4","v":80.06},{"$f":"'CEM Price Data'!R4","v":453.33},{"$f":"'CEM Price Data'!S4","v":83.36},{"$f":"'CEM Price Data'!T4","v":117.17},{"$f":"'CEM Price Data'!U4","v":112.31},{"$f":"'CEM Price Data'!V4","v":35.44},{"$f":"'CEM Price Data'!W4","v":444},{"$f":"'CEM Price Data'!X4","v":220.2},{"$f":"'CEM Price Data'!Y4","v":42.2},{"$f":"'CEM Price Data'!Z4","v":19.239999999999998}]
[{"$f":"'CEM Price Data'!B5","v":"2022-03-29"},{"$f":"'CEM Price Data'!C5","v":67.48},{"$f":"'CEM Price Data'!D5","v":140.54},{"$f":"'CEM Price Data'!E5","v":269.77},{"$f":"'CEM Price Data'!F5","v":73.23},{"$f":"'CEM Price Data'!G5","v":500.31},{"$f":"'CEM Price Data'!H5","v":110.62},{"$f":"'CEM Price Data'!I5","v":64.400000000000006},{"$f":"'CEM Price Data'!J5","v":141.38999999999999},{"$f":"'CEM Price Data'!K5","v":14.69},{"$f":"'CEM Price Data'!L5","v":197.83},{"$f":"'CEM Price Data'!M5","v":152.71},{"$f":"'CEM Price Data'!N5","v":288.39},{"$f":"'CEM Price Data'!O5","v":84.76},{"$f":"'CEM Price Data'!P5","v":96.9},{"$f":"'CEM Price Data'!Q5","v":82.58},{"$f":"'CEM Price Data'!R5","v":446.31},{"$f":"'CEM Price Data'!S5","v":84.29},{"$f":"'CEM Price Data'!T5","v":116.19},{"$f":"'CEM Price Data'!U5","v":110.87},{"$f":"'CEM Price Data'!V5","v":35.15},{"$f":"'CEM Price Data'!W5","v":451.63},{"$f":"'CEM Price Data'!X5","v":222.45},{"$f":"'CEM Price Data'!Y5","v":42.61},{"$f":"'CEM Price Data'!Z5","v":19.399999999999999}]
[{"$f":"'CEM Price Data'!B6","v":"2022-03-28"},{"$f":"'CEM Price Data'!C6","v":66.66},{"$f":"'CEM Price Data'!D6","v":137.68},{"$f":"'CEM Price Data'!E6","v":268.14},{"$f":"'CEM Price Data'!F6","v":73.11},{"$f":"'CEM Price Data'!G6","v":486.6},{"$f":"'CEM Price Data'!H6","v":110.13},{"$f":"'CEM Price Data'!I6","v":62.49},{"$f":"'CEM Price Data'!J6","v":144.9},{"$f":"'CEM Price Data'!K6","v":14.51},{"$f":"'CEM Price Data'!L6","v":194.5},{"$f":"'CEM Price Data'!M6","v":150.32},{"$f":"'CEM Price Data'!N6","v":291.66000000000003},{"$f":"'CEM Price Data'!O6","v":87.43},{"$f":"'CEM Price Data'!P6","v":97.62},{"$f":"'CEM Price Data'!Q6","v":80.02},{"$f":"'CEM Price Data'!R6","v":446.8},{"$f":"'CEM Price Data'!S6","v":83.6},{"$f":"'CEM Price Data'!T6","v":116.88},{"$f":"'CEM Price Data'!U6","v":109.36},{"$f":"'CEM Price Data'!V6","v":34.42},{"$f":"'CEM Price Data'!W6","v":438.3},{"$f":"'CEM Price Data'!X6","v":219.55},{"$f":"'CEM Price Data'!Y6","v":42.18},{"$f":"'CEM Price Data'!Z6","v":18.61}]
[{"$f":"'CEM Price Data'!B7","v":"2022-03-25"},{"$f":"'CEM Price Data'!C7","v":66.97},{"$f":"'CEM Price Data'!D7","v":137.69999999999999},{"$f":"'CEM Price Data'!E7","v":265.67},{"$f":"'CEM Price Data'!F7","v":73.28},{"$f":"'CEM Price Data'!G7","v":474.99},{"$f":"'CEM Price Data'!H7","v":109.51},{"$f":"'CEM Price Data'!I7","v":62.12},{"$f":"'CEM Price Data'!J7","v":144.08000000000001},{"$f":"'CEM Price Data'!K7","v":14.51},{"$f":"'CEM Price Data'!L7","v":193.34},{"$f":"'CEM Price Data'!M7","v":153.55000000000001},{"$f":"'CEM Price Data'!N7","v":289.02},{"$f":"'CEM Price Data'!O7","v":87.14},{"$f":"'CEM Price Data'!P7","v":97.92},{"$f":"'CEM Price Data'!Q7","v":78.7},{"$f":"'CEM Price Data'!R7","v":458.18},{"$f":"'CEM Price Data'!S7","v":81.73},{"$f":"'CEM Price Data'!T7","v":116.67},{"$f":"'CEM Price Data'!U7","v":109.38},{"$f":"'CEM Price Data'!V7","v":33.81},{"$f":"'CEM Price Data'!W7","v":429.52},{"$f":"'CEM Price Data'!X7","v":215.35},{"$f":"'CEM Price Data'!Y7","v":42.07},{"$f":"'CEM Price Data'!Z7","v":18.829999999999998}]
[{"$f":"'CEM Price Data'!B8","v":"2022-03-24"},{"$f":"'CEM Price Data'!C8","v":66.23},{"$f":"'CEM Price Data'!D8","v":137.08000000000001},{"$f":"'CEM Price Data'!E8","v":263.08999999999997},{"$f":"'CEM Price Data'!F8","v":72.41},{"$f":"'CEM Price Data'!G8","v":475.99},{"$f":"'CEM Price Data'!H8","v":106.37},{"$f":"'CEM Price Data'!I8","v":61.56},{"$f":"'CEM Price Data'!J8","v":141.99},{"$f":"'CEM Price Data'!K8","v":14.38},{"$f":"'CEM Price Data'!L8","v":189.33},{"$f":"'CEM Price Data'!M8","v":152.79},{"$f":"'CEM Price Data'!N8","v":287.69},{"$f":"'CEM Price Data'!O8","v":86.24},{"$f":"'CEM Price Data'!P8","v":96.65},{"$f":"'CEM Price Data'!Q8","v":78.56},{"$f":"'CEM Price Data'!R8","v":454.57},{"$f":"'CEM Price Data'!S8","v":82.24},{"$f":"'CEM Price Data'!T8","v":114.1},{"$f":"'CEM Price Data'!U8","v":107.62},{"$f":"'CEM Price Data'!V8","v":33.54},{"$f":"'CEM Price Data'!W8","v":436.6},{"$f":"'CEM Price Data'!X8","v":214.66},{"$f":"'CEM Price Data'!Y8","v":42.03},{"$f":"'CEM Price Data'!Z8","v":18.55}]
[{"$f":"'CEM Price Data'!B9","v":"2022-03-23"},{"$f":"'CEM Price Data'!C9","v":65.37},{"$f":"'CEM Price Data'!D9","v":136.61000000000001},{"$f":"'CEM Price Data'!E9","v":261.97000000000003},{"$f":"'CEM Price Data'!F9","v":71.38},{"$f":"'CEM Price Data'!G9","v":477.85},{"$f":"'CEM Price Data'!H9","v":104.67},{"$f":"'CEM Price Data'!I9","v":62.92},{"$f":"'CEM Price Data'!J9","v":142.36000000000001},{"$f":"'CEM Price Data'!K9","v":14.43},{"$f":"'CEM Price Data'!L9","v":188.14},{"$f":"'CEM Price Data'!M9","v":152.12},{"$f":"'CEM Price Data'!N9","v":284.19},{"$f":"'CEM Price Data'!O9","v":86.81},{"$f":"'CEM Price Data'!P9","v":96.14},{"$f":"'CEM Price Data'!Q9","v":78.05},{"$f":"'CEM Price Data'!R9","v":446.92},{"$f":"'CEM Price Data'!S9","v":80.39},{"$f":"'CEM Price Data'!T9","v":114},{"$f":"'CEM Price Data'!U9","v":107.28},{"$f":"'CEM Price Data'!V9","v":33.42},{"$f":"'CEM Price Data'!W9","v":428.02},{"$f":"'CEM Price Data'!X9","v":214.58},{"$f":"'CEM Price Data'!Y9","v":42.14},{"$f":"'CEM Price Data'!Z9","v":18.350000000000001}]
[{"$f":"'CEM Price Data'!B10","v":"2022-03-22"},{"$f":"'CEM Price Data'!C10","v":67.8},{"$f":"'CEM Price Data'!D10","v":139.85},{"$f":"'CEM Price Data'!E10","v":264.87},{"$f":"'CEM Price Data'!F10","v":70.819999999999993},{"$f":"'CEM Price Data'!G10","v":485.5},{"$f":"'CEM Price Data'!H10","v":106.08},{"$f":"'CEM Price Data'!I10","v":63.18},{"$f":"'CEM Price Data'!J10","v":143.78},{"$f":"'CEM Price Data'!K10","v":14.65},{"$f":"'CEM Price Data'!L10","v":187.81},{"$f":"'CEM Price Data'!M10","v":153.65},{"$f":"'CEM Price Data'!N10","v":285.02},{"$f":"'CEM Price Data'!O10","v":86.83},{"$f":"'CEM Price Data'!P10","v":96.78},{"$f":"'CEM Price Data'!Q10","v":81.3},{"$f":"'CEM Price Data'!R10","v":446.3},{"$f":"'CEM Price Data'!S10","v":81.8},{"$f":"'CEM Price Data'!T10","v":113.35},{"$f":"'CEM Price Data'!U10","v":110.22},{"$f":"'CEM Price Data'!V10","v":33.71},{"$f":"'CEM Price Data'!W10","v":441.33},{"$f":"'CEM Price Data'!X10","v":218.42},{"$f":"'CEM Price Data'!Y10","v":42.79},{"$f":"'CEM Price Data'!Z10","v":18.3}]
[{"$f":"'CEM Price Data'!B11","v":"2022-03-21"},{"$f":"'CEM Price Data'!C11","v":67.92},{"$f":"'CEM Price Data'!D11","v":139.99},{"$f":"'CEM Price Data'!E11","v":267.60000000000002},{"$f":"'CEM Price Data'!F11","v":71.05},{"$f":"'CEM Price Data'!G11","v":487.2},{"$f":"'CEM Price Data'!H11","v":105.31},{"$f":"'CEM Price Data'!I11","v":63.4},{"$f":"'CEM Price Data'!J11","v":143.85},{"$f":"'CEM Price Data'!K11","v":14.7},{"$f":"'CEM Price Data'!L11","v":186.07},{"$f":"'CEM Price Data'!M11","v":154.43},{"$f":"'CEM Price Data'!N11","v":289.64},{"$f":"'CEM Price Data'!O11","v":86.8},{"$f":"'CEM Price Data'!P11","v":96.72},{"$f":"'CEM Price Data'!Q11","v":79},{"$f":"'CEM Price Data'!R11","v":446.6},{"$f":"'CEM Price Data'!S11","v":80.959999999999994},{"$f":"'CEM Price Data'!T11","v":112.18},{"$f":"'CEM Price Data'!U11","v":110.75},{"$f":"'CEM Price Data'!V11","v":33.83},{"$f":"'CEM Price Data'!W11","v":435.56},{"$f":"'CEM Price Data'!X11","v":218.56},{"$f":"'CEM Price Data'!Y11","v":43},{"$f":"'CEM Price Data'!Z11","v":18.13}]
[{"$f":"'CEM Price Data'!B12","v":"2022-03-18"},{"$f":"'CEM Price Data'!C12","v":68.05},{"$f":"'CEM Price Data'!D12","v":140.19999999999999},{"$f":"'CEM Price Data'!E12","v":262.04000000000002},{"$f":"'CEM Price Data'!F12","v":71.02},{"$f":"'CEM Price Data'!G12","v":490.4},{"$f":"'CEM Price Data'!H12","v":104.91},{"$f":"'CEM Price Data'!I12","v":63.62},{"$f":"'CEM Price Data'!J12","v":145.06},{"$f":"'CEM Price Data'!K12","v":14.83},{"$f":"'CEM Price Data'!L12","v":185.51},{"$f":"'CEM Price Data'!M12","v":153.68},{"$f":"'CEM Price Data'!N12","v":287.64},{"$f":"'CEM Price Data'!O12","v":84.66},{"$f":"'CEM Price Data'!P12","v":96.24},{"$f":"'CEM Price Data'!Q12","v":80.59},{"$f":"'CEM Price Data'!R12","v":427.95},{"$f":"'CEM Price Data'!S12","v":81.680000000000007},{"$f":"'CEM Price Data'!T12","v":111.22},{"$f":"'CEM Price Data'!U12","v":108.75},{"$f":"'CEM Price Data'!V12","v":34.200000000000003},{"$f":"'CEM Price Data'!W12","v":435.99},{"$f":"'CEM Price Data'!X12","v":219.78},{"$f":"'CEM Price Data'!Y12","v":43.57},{"$f":"'CEM Price Data'!Z12","v":18}]
[{"$f":"'CEM Price Data'!B13","v":"2022-03-17"},{"$f":"'CEM Price Data'!C13","v":68},{"$f":"'CEM Price Data'!D13","v":138.9},{"$f":"'CEM Price Data'!E13","v":262.29000000000002},{"$f":"'CEM Price Data'!F13","v":70.52},{"$f":"'CEM Price Data'!G13","v":489.68},{"$f":"'CEM Price Data'!H13","v":104.02},{"$f":"'CEM Price Data'!I13","v":64.27},{"$f":"'CEM Price Data'!J13","v":145.16},{"$f":"'CEM Price Data'!K13","v":14.83},{"$f":"'CEM Price Data'!L13","v":184.25},{"$f":"'CEM Price Data'!M13","v":154.85},{"$f":"'CEM Price Data'!N13","v":285.51},{"$f":"'CEM Price Data'!O13","v":88.34},{"$f":"'CEM Price Data'!P13","v":96.89},{"$f":"'CEM Price Data'!Q13","v":78.28},{"$f":"'CEM Price Data'!R13","v":428.8},{"$f":"'CEM Price Data'!S13","v":80.599999999999994},{"$f":"'CEM Price Data'!T13","v":109.52},{"$f":"'CEM Price Data'!U13","v":109.23},{"$f":"'CEM Price Data'!V13","v":34.25},{"$f":"'CEM Price Data'!W13","v":423.79},{"$f":"'CEM Price Data'!X13","v":222.32},{"$f":"'CEM Price Data'!Y13","v":43.39},{"$f":"'CEM Price Data'!Z13","v":17.93}]
[{"$f":"'CEM Price Data'!B14","v":"2022-03-16"},{"$f":"'CEM Price Data'!C14","v":67.31},{"$f":"'CEM Price Data'!D14","v":136.18},{"$f":"'CEM Price Data'!E14","v":260.79000000000002},{"$f":"'CEM Price Data'!F14","v":69.66},{"$f":"'CEM Price Data'!G14","v":483.01},{"$f":"'CEM Price Data'!H14","v":102.03},{"$f":"'CEM Price Data'!I14","v":64.209999999999994},{"$f":"'CEM Price Data'!J14","v":143.29},{"$f":"'CEM Price Data'!K14","v":14.9},{"$f":"'CEM Price Data'!L14","v":184.92},{"$f":"'CEM Price Data'!M14","v":155.9},{"$f":"'CEM Price Data'!N14","v":276.44},{"$f":"'CEM Price Data'!O14","v":85.26},{"$f":"'CEM Price Data'!P14","v":96.83},{"$f":"'CEM Price Data'!Q14","v":77.19},{"$f":"'CEM Price Data'!R14","v":424.43},{"$f":"'CEM Price Data'!S14","v":79.959999999999994},{"$f":"'CEM Price Data'!T14","v":106.14},{"$f":"'CEM Price Data'!U14","v":109.5},{"$f":"'CEM Price Data'!V14","v":33.76},{"$f":"'CEM Price Data'!W14","v":415.07},{"$f":"'CEM Price Data'!X14","v":217.9},{"$f":"'CEM Price Data'!Y14","v":44.19},{"$f":"'CEM Price Data'!Z14","v":17.89}]
[{"$f":"'CEM Price Data'!B15","v":"2022-03-15"},{"$f":"'CEM Price Data'!C15","v":66.14},{"$f":"'CEM Price Data'!D15","v":134.5},{"$f":"'CEM Price Data'!E15","v":258.69},{"$f":"'CEM Price Data'!F15","v":69.75},{"$f":"'CEM Price Data'!G15","v":477.26},{"$f":"'CEM Price Data'!H15","v":98.54},{"$f":"'CEM Price Data'!I15","v":62.57},{"$f":"'CEM Price Data'!J15","v":141.65},{"$f":"'CEM Price Data'!K15","v":14.36},{"$f":"'CEM Price Data'!L15","v":178.99},{"$f":"'CEM Price Data'!M15","v":156.62},{"$f":"'CEM Price Data'!N15","v":275.45999999999998},{"$f":"'CEM Price Data'!O15","v":85.86},{"$f":"'CEM Price Data'!P15","v":98.28},{"$f":"'CEM Price Data'!Q15","v":75.08},{"$f":"'CEM Price Data'!R15","v":447.82},{"$f":"'CEM Price Data'!S15","v":80.599999999999994},{"$f":"'CEM Price Data'!T15","v":107.31},{"$f":"'CEM Price Data'!U15","v":108.08},{"$f":"'CEM Price Data'!V15","v":33.43},{"$f":"'CEM Price Data'!W15","v":403.33},{"$f":"'CEM Price Data'!X15","v":210.53},{"$f":"'CEM Price Data'!Y15","v":42.58},{"$f":"'CEM Price Data'!Z15","v":17.53}]
[{"$f":"'CEM Price Data'!B16","v":"2022-03-14"},{"$f":"'CEM Price Data'!C16","v":65.88},{"$f":"'CEM Price Data'!D16","v":133.16999999999999},{"$f":"'CEM Price Data'!E16","v":256.8},{"$f":"'CEM Price Data'!F16","v":69.239999999999995},{"$f":"'CEM Price Data'!G16","v":473.92},{"$f":"'CEM Price Data'!H16","v":98.83},{"$f":"'CEM Price Data'!I16","v":63.19},{"$f":"'CEM Price Data'!J16","v":138.11000000000001},{"$f":"'CEM Price Data'!K16","v":14.19},{"$f":"'CEM Price Data'!L16","v":179.79},{"$f":"'CEM Price Data'!M16","v":156.25},{"$f":"'CEM Price Data'!N16","v":269},{"$f":"'CEM Price Data'!O16","v":86.63},{"$f":"'CEM Price Data'!P16","v":98.2},{"$f":"'CEM Price Data'!Q16","v":73.23},{"$f":"'CEM Price Data'!R16","v":441.42},{"$f":"'CEM Price Data'!S16","v":77.069999999999993},{"$f":"'CEM Price Data'!T16","v":105.71},{"$f":"'CEM Price Data'!U16","v":108.8},{"$f":"'CEM Price Data'!V16","v":33.36},{"$f":"'CEM Price Data'!W16","v":391.52},{"$f":"'CEM Price Data'!X16","v":204.3},{"$f":"'CEM Price Data'!Y16","v":42.54},{"$f":"'CEM Price Data'!Z16","v":17.420000000000002}]
[{"$f":"'CEM Price Data'!B17","v":"2022-03-11"},{"$f":"'CEM Price Data'!C17","v":65.72},{"$f":"'CEM Price Data'!D17","v":133.51},{"$f":"'CEM Price Data'!E17","v":254.51},{"$f":"'CEM Price Data'!F17","v":68.87},{"$f":"'CEM Price Data'!G17","v":470.25},{"$f":"'CEM Price Data'!H17","v":102.24},{"$f":"'CEM Price Data'!I17","v":63.71},{"$f":"'CEM Price Data'!J17","v":136.34},{"$f":"'CEM Price Data'!K17","v":14.1},{"$f":"'CEM Price Data'!L17","v":183.42},{"$f":"'CEM Price Data'!M17","v":153.22999999999999},{"$f":"'CEM Price Data'!N17","v":266.3},{"$f":"'CEM Price Data'!O17","v":88.52},{"$f":"'CEM Price Data'!P17","v":96.52},{"$f":"'CEM Price Data'!Q17","v":73.22},{"$f":"'CEM Price Data'!R17","v":436.3},{"$f":"'CEM Price Data'!S17","v":77.819999999999993},{"$f":"'CEM Price Data'!T17","v":105.54},{"$f":"'CEM Price Data'!U17","v":104.04},{"$f":"'CEM Price Data'!V17","v":32.200000000000003},{"$f":"'CEM Price Data'!W17","v":398.31},{"$f":"'CEM Price Data'!X17","v":203.9},{"$f":"'CEM Price Data'!Y17","v":42.14},{"$f":"'CEM Price Data'!Z17","v":17.21}]
[{"$f":"'CEM Price Data'!B18","v":"2022-03-10"},{"$f":"'CEM Price Data'!C18","v":66.61},{"$f":"'CEM Price Data'!D18","v":136.05000000000001},{"$f":"'CEM Price Data'!E18","v":257.72000000000003},{"$f":"'CEM Price Data'!F18","v":68.42},{"$f":"'CEM Price Data'!G18","v":471.62},{"$f":"'CEM Price Data'!H18","v":102.31},{"$f":"'CEM Price Data'!I18","v":65.260000000000005},{"$f":"'CEM Price Data'!J18","v":135.97},{"$f":"'CEM Price Data'!K18","v":14.28},{"$f":"'CEM Price Data'!L18","v":181.66},{"$f":"'CEM Price Data'!M18","v":153.33000000000001},{"$f":"'CEM Price Data'!N18","v":266.02},{"$f":"'CEM Price Data'!O18","v":85.93},{"$f":"'CEM Price Data'!P18","v":97.94},{"$f":"'CEM Price Data'!Q18","v":75.39},{"$f":"'CEM Price Data'!R18","v":444.61},{"$f":"'CEM Price Data'!S18","v":76.650000000000006},{"$f":"'CEM Price Data'!T18","v":104.67},{"$f":"'CEM Price Data'!U18","v":103.65},{"$f":"'CEM Price Data'!V18","v":32.6},{"$f":"'CEM Price Data'!W18","v":408.13},{"$f":"'CEM Price Data'!X18","v":207.18},{"$f":"'CEM Price Data'!Y18","v":42.42},{"$f":"'CEM Price Data'!Z18","v":17.559999999999999}]
[{"$f":"'CEM Price Data'!B19","v":"2022-03-09"},{"$f":"'CEM Price Data'!C19","v":67.680000000000007},{"$f":"'CEM Price Data'!D19","v":136.03},{"$f":"'CEM Price Data'!E19","v":264.83999999999997},{"$f":"'CEM Price Data'!F19","v":68.13},{"$f":"'CEM Price Data'!G19","v":475.27},{"$f":"'CEM Price Data'!H19","v":101.59},{"$f":"'CEM Price Data'!I19","v":64.180000000000007},{"$f":"'CEM Price Data'!J19","v":135.58000000000001},{"$f":"'CEM Price Data'!K19","v":14.34},{"$f":"'CEM Price Data'!L19","v":177.05},{"$f":"'CEM Price Data'!M19","v":156.91999999999999},{"$f":"'CEM Price Data'!N19","v":262.79000000000002},{"$f":"'CEM Price Data'!O19","v":84.71},{"$f":"'CEM Price Data'!P19","v":98.31},{"$f":"'CEM Price Data'!Q19","v":76.680000000000007},{"$f":"'CEM Price Data'!R19","v":449.92},{"$f":"'CEM Price Data'!S19","v":76.099999999999994},{"$f":"'CEM Price Data'!T19","v":104.1},{"$f":"'CEM Price Data'!U19","v":104.46},{"$f":"'CEM Price Data'!V19","v":32.72},{"$f":"'CEM Price Data'!W19","v":418.65},{"$f":"'CEM Price Data'!X19","v":206.78},{"$f":"'CEM Price Data'!Y19","v":42.97},{"$f":"'CEM Price Data'!Z19","v":17.78}]
[{"$f":"'CEM Price Data'!B20","v":"2022-03-08"},{"$f":"'CEM Price Data'!C20","v":66.209999999999994},{"$f":"'CEM Price Data'!D20","v":131.21},{"$f":"'CEM Price Data'!E20","v":265.13},{"$f":"'CEM Price Data'!F20","v":67.739999999999995},{"$f":"'CEM Price Data'!G20","v":467.18},{"$f":"'CEM Price Data'!H20","v":101.56},{"$f":"'CEM Price Data'!I20","v":64.14},{"$f":"'CEM Price Data'!J20","v":134.30000000000001},{"$f":"'CEM Price Data'!K20","v":14.14},{"$f":"'CEM Price Data'!L20","v":177.3},{"$f":"'CEM Price Data'!M20","v":156.5},{"$f":"'CEM Price Data'!N20","v":259.93},{"$f":"'CEM Price Data'!O20","v":85.89},{"$f":"'CEM Price Data'!P20","v":97.55},{"$f":"'CEM Price Data'!Q20","v":72.489999999999995},{"$f":"'CEM Price Data'!R20","v":449.21},{"$f":"'CEM Price Data'!S20","v":73.33},{"$f":"'CEM Price Data'!T20","v":103.76},{"$f":"'CEM Price Data'!U20","v":103.25},{"$f":"'CEM Price Data'!V20","v":32.57},{"$f":"'CEM Price Data'!W20","v":404.14},{"$f":"'CEM Price Data'!X20","v":203.41},{"$f":"'CEM Price Data'!Y20","v":42.63},{"$f":"'CEM Price Data'!Z20","v":17.72}]
[{"$f":"'CEM Price Data'!B21","v":"2022-03-07"},{"$f":"'CEM Price Data'!C21","v":67.319999999999993},{"$f":"'CEM Price Data'!D21","v":134.13},{"$f":"'CEM Price Data'!E21","v":276.05},{"$f":"'CEM Price Data'!F21","v":68.77},{"$f":"'CEM Price Data'!G21","v":483.38},{"$f":"'CEM Price Data'!H21","v":105.13},{"$f":"'CEM Price Data'!I21","v":64.959999999999994},{"$f":"'CEM Price Data'!J21","v":136.1},{"$f":"'CEM Price Data'!K21","v":14.31},{"$f":"'CEM Price Data'!L21","v":183.69},{"$f":"'CEM Price Data'!M21","v":165},{"$f":"'CEM Price Data'!N21","v":261.64},{"$f":"'CEM Price Data'!O21","v":87.2},{"$f":"'CEM Price Data'!P21","v":104.06},{"$f":"'CEM Price Data'!Q21","v":75},{"$f":"'CEM Price Data'!R21","v":477.95},{"$f":"'CEM Price Data'!S21","v":74.319999999999993},{"$f":"'CEM Price Data'!T21","v":106.52},{"$f":"'CEM Price Data'!U21","v":103.59},{"$f":"'CEM Price Data'!V21","v":33.96},{"$f":"'CEM Price Data'!W21","v":408.23},{"$f":"'CEM Price Data'!X21","v":201.18},{"$f":"'CEM Price Data'!Y21","v":43.74},{"$f":"'CEM Price Data'!Z21","v":17.52}]
[{"$f":"'CEM Price Data'!B22","v":"2022-03-04"},{"$f":"'CEM Price Data'!C22","v":68.39},{"$f":"'CEM Price Data'!D22","v":140.87},{"$f":"'CEM Price Data'!E22","v":275.42},{"$f":"'CEM Price Data'!F22","v":69.36},{"$f":"'CEM Price Data'!G22","v":485.9},{"$f":"'CEM Price Data'!H22","v":106.48},{"$f":"'CEM Price Data'!I22","v":64.569999999999993},{"$f":"'CEM Price Data'!J22","v":137.65},{"$f":"'CEM Price Data'!K22","v":14.58},{"$f":"'CEM Price Data'!L22","v":185.33},{"$f":"'CEM Price Data'!M22","v":162.61000000000001},{"$f":"'CEM Price Data'!N22","v":262.87},{"$f":"'CEM Price Data'!O22","v":85.76},{"$f":"'CEM Price Data'!P22","v":103.41},{"$f":"'CEM Price Data'!Q22","v":81.319999999999993},{"$f":"'CEM Price Data'!R22","v":468.57},{"$f":"'CEM Price Data'!S22","v":76.489999999999995},{"$f":"'CEM Price Data'!T22","v":107.19},{"$f":"'CEM Price Data'!U22","v":103.45},{"$f":"'CEM Price Data'!V22","v":34.01},{"$f":"'CEM Price Data'!W22","v":416.68},{"$f":"'CEM Price Data'!X22","v":210.39},{"$f":"'CEM Price Data'!Y22","v":44.73},{"$f":"'CEM Price Data'!Z22","v":17.760000000000002}]
[{"$f":"'CEM Price Data'!B23","v":"2022-03-03"},{"$f":"'CEM Price Data'!C23","v":68.680000000000007},{"$f":"'CEM Price Data'!D23","v":138.28},{"$f":"'CEM Price Data'!E23","v":272.83999999999997},{"$f":"'CEM Price Data'!F23","v":69.11},{"$f":"'CEM Price Data'!G23","v":481.72},{"$f":"'CEM Price Data'!H23","v":102.57},{"$f":"'CEM Price Data'!I23","v":62.55},{"$f":"'CEM Price Data'!J23","v":135.79},{"$f":"'CEM Price Data'!K23","v":14.51},{"$f":"'CEM Price Data'!L23","v":183.44},{"$f":"'CEM Price Data'!M23","v":162.82},{"$f":"'CEM Price Data'!N23","v":258.64},{"$f":"'CEM Price Data'!O23","v":84.91},{"$f":"'CEM Price Data'!P23","v":99.56},{"$f":"'CEM Price Data'!Q23","v":83.35},{"$f":"'CEM Price Data'!R23","v":449.69},{"$f":"'CEM Price Data'!S23","v":78.25},{"$f":"'CEM Price Data'!T23","v":105.08},{"$f":"'CEM Price Data'!U23","v":102.19},{"$f":"'CEM Price Data'!V23","v":33.479999999999997},{"$f":"'CEM Price Data'!W23","v":420.47},{"$f":"'CEM Price Data'!X23","v":212.43},{"$f":"'CEM Price Data'!Y23","v":44.71},{"$f":"'CEM Price Data'!Z23","v":17.91}]
[{"$f":"'CEM Price Data'!B24","v":"2022-03-02"},{"$f":"'CEM Price Data'!C24","v":69.400000000000006},{"$f":"'CEM Price Data'!D24","v":138.57},{"$f":"'CEM Price Data'!E24","v":272.52},{"$f":"'CEM Price Data'!F24","v":68.849999999999994},{"$f":"'CEM Price Data'!G24","v":485.34},{"$f":"'CEM Price Data'!H24","v":102.94},{"$f":"'CEM Price Data'!I24","v":62.46},{"$f":"'CEM Price Data'!J24","v":134.76},{"$f":"'CEM Price Data'!K24","v":14.49},{"$f":"'CEM Price Data'!L24","v":180.15},{"$f":"'CEM Price Data'!M24","v":162.59},{"$f":"'CEM Price Data'!N24","v":254.17},{"$f":"'CEM Price Data'!O24","v":84.13},{"$f":"'CEM Price Data'!P24","v":97.33},{"$f":"'CEM Price Data'!Q24","v":83.75},{"$f":"'CEM Price Data'!R24","v":453.39},{"$f":"'CEM Price Data'!S24","v":78.28},{"$f":"'CEM Price Data'!T24","v":104.92},{"$f":"'CEM Price Data'!U24","v":101.74},{"$f":"'CEM Price Data'!V24","v":34.08},{"$f":"'CEM Price Data'!W24","v":427.41},{"$f":"'CEM Price Data'!X24","v":211.46},{"$f":"'CEM Price Data'!Y24","v":44.95},{"$f":"'CEM Price Data'!Z24","v":18.09}]
[{"$f":"'CEM Price Data'!B25","v":"2022-03-01"},{"$f":"'CEM Price Data'!C25","v":66.63},{"$f":"'CEM Price Data'!D25","v":136.5},{"$f":"'CEM Price Data'!E25","v":271.39},{"$f":"'CEM Price Data'!F25","v":68.63},{"$f":"'CEM Price Data'!G25","v":484.27},{"$f":"'CEM Price Data'!H25","v":104.82},{"$f":"'CEM Price Data'!I25","v":60.73},{"$f":"'CEM Price Data'!J25","v":131.91999999999999},{"$f":"'CEM Price Data'!K25","v":14.34},{"$f":"'CEM Price Data'!L25","v":179.12},{"$f":"'CEM Price Data'!M25","v":165.46},{"$f":"'CEM Price Data'!N25","v":249.5},{"$f":"'CEM Price Data'!O25","v":84.24},{"$f":"'CEM Price Data'!P25","v":96.25},{"$f":"'CEM Price Data'!Q25","v":83.23},{"$f":"'CEM Price Data'!R25","v":456.1},{"$f":"'CEM Price Data'!S25","v":76.010000000000005},{"$f":"'CEM Price Data'!T25","v":103.24},{"$f":"'CEM Price Data'!U25","v":98.93},{"$f":"'CEM Price Data'!V25","v":33.159999999999997},{"$f":"'CEM Price Data'!W25","v":422.33},{"$f":"'CEM Price Data'!X25","v":205.58},{"$f":"'CEM Price Data'!Y25","v":44},{"$f":"'CEM Price Data'!Z25","v":17.579999999999998}]
[{"$f":"'CEM Price Data'!B26","v":"2022-02-28"},{"$f":"'CEM Price Data'!C26","v":68.58},{"$f":"'CEM Price Data'!D26","v":138.34},{"$f":"'CEM Price Data'!E26","v":271.27999999999997},{"$f":"'CEM Price Data'!F26","v":68.67},{"$f":"'CEM Price Data'!G26","v":478.29},{"$f":"'CEM Price Data'!H26","v":96.68},{"$f":"'CEM Price Data'!I26","v":61.72},{"$f":"'CEM Price Data'!J26","v":131.27000000000001},{"$f":"'CEM Price Data'!K26","v":14.36},{"$f":"'CEM Price Data'!L26","v":176.8},{"$f":"'CEM Price Data'!M26","v":168.21},{"$f":"'CEM Price Data'!N26","v":249.95},{"$f":"'CEM Price Data'!O26","v":83.37},{"$f":"'CEM Price Data'!P26","v":95.17},{"$f":"'CEM Price Data'!Q26","v":84.4},{"$f":"'CEM Price Data'!R26","v":442.14},{"$f":"'CEM Price Data'!S26","v":75.97},{"$f":"'CEM Price Data'!T26","v":105.93},{"$f":"'CEM Price Data'!U26","v":101.5},{"$f":"'CEM Price Data'!V26","v":32.630000000000003},{"$f":"'CEM Price Data'!W26","v":428.26},{"$f":"'CEM Price Data'!X26","v":210.42},{"$f":"'CEM Price Data'!Y26","v":43.46},{"$f":"'CEM Price Data'!Z26","v":18.18}]
[{"$f":"'CEM Price Data'!B27","v":"2022-02-25"},{"$f":"'CEM Price Data'!C27","v":69.39},{"$f":"'CEM Price Data'!D27","v":141.04},{"$f":"'CEM Price Data'!E27","v":272.72000000000003},{"$f":"'CEM Price Data'!F27","v":68.8},{"$f":"'CEM Price Data'!G27","v":480.78},{"$f":"'CEM Price Data'!H27","v":96.79},{"$f":"'CEM Price Data'!I27","v":61.63},{"$f":"'CEM Price Data'!J27","v":132.18},{"$f":"'CEM Price Data'!K27","v":14.3},{"$f":"'CEM Price Data'!L27","v":176.05},{"$f":"'CEM Price Data'!M27","v":168.09},{"$f":"'CEM Price Data'!N27","v":250.85},{"$f":"'CEM Price Data'!O27","v":79.38},{"$f":"'CEM Price Data'!P27","v":96.21},{"$f":"'CEM Price Data'!Q27","v":84.57},{"$f":"'CEM Price Data'!R27","v":409.67},{"$f":"'CEM Price Data'!S27","v":76.349999999999994},{"$f":"'CEM Price Data'!T27","v":107.24},{"$f":"'CEM Price Data'!U27","v":102.04},{"$f":"'CEM Price Data'!V27","v":32.130000000000003},{"$f":"'CEM Price Data'!W27","v":429.92},{"$f":"'CEM Price Data'!X27","v":209.95},{"$f":"'CEM Price Data'!Y27","v":43.57},{"$f":"'CEM Price Data'!Z27","v":19.03}]
[{"$f":"'CEM Price Data'!B28","v":"2022-02-24"},{"$f":"'CEM Price Data'!C28","v":67.77},{"$f":"'CEM Price Data'!D28","v":138.72999999999999},{"$f":"'CEM Price Data'!E28","v":266.29000000000002},{"$f":"'CEM Price Data'!F28","v":67.099999999999994},{"$f":"'CEM Price Data'!G28","v":458.99},{"$f":"'CEM Price Data'!H28","v":96.2},{"$f":"'CEM Price Data'!I28","v":59.99},{"$f":"'CEM Price Data'!J28","v":129.51},{"$f":"'CEM Price Data'!K28","v":13.99},{"$f":"'CEM Price Data'!L28","v":170.07},{"$f":"'CEM Price Data'!M28","v":159.57},{"$f":"'CEM Price Data'!N28","v":243.08},{"$f":"'CEM Price Data'!O28","v":79.39},{"$f":"'CEM Price Data'!P28","v":94.12},{"$f":"'CEM Price Data'!Q28","v":80.349999999999994},{"$f":"'CEM Price Data'!R28","v":395.49},{"$f":"'CEM Price Data'!S28","v":74.81},{"$f":"'CEM Price Data'!T28","v":102.88},{"$f":"'CEM Price Data'!U28","v":99.37},{"$f":"'CEM Price Data'!V28","v":31.6},{"$f":"'CEM Price Data'!W28","v":425.29},{"$f":"'CEM Price Data'!X28","v":207.19},{"$f":"'CEM Price Data'!Y28","v":42.99},{"$f":"'CEM Price Data'!Z28","v":18.62}]
[{"$f":"'CEM Price Data'!B29","v":"2022-02-23"},{"$f":"'CEM Price Data'!C29","v":67.89},{"$f":"'CEM Price Data'!D29","v":137.62},{"$f":"'CEM Price Data'!E29","v":268.66000000000003},{"$f":"'CEM Price Data'!F29","v":67.930000000000007},{"$f":"'CEM Price Data'!G29","v":457.55},{"$f":"'CEM Price Data'!H29","v":92.42},{"$f":"'CEM Price Data'!I29","v":59.03},{"$f":"'CEM Price Data'!J29","v":129.09},{"$f":"'CEM Price Data'!K29","v":14.07},{"$f":"'CEM Price Data'!L29","v":167.89},{"$f":"'CEM Price Data'!M29","v":162.32},{"$f":"'CEM Price Data'!N29","v":238.31},{"$f":"'CEM Price Data'!O29","v":77.010000000000005},{"$f":"'CEM Price Data'!P29","v":96.61},{"$f":"'CEM Price Data'!Q29","v":79.41},{"$f":"'CEM Price Data'!R29","v":386.08},{"$f":"'CEM Price Data'!S29","v":72.47},{"$f":"'CEM Price Data'!T29","v":104.62},{"$f":"'CEM Price Data'!U29","v":99.64},{"$f":"'CEM Price Data'!V29","v":30.31},{"$f":"'CEM Price Data'!W29","v":397.39},{"$f":"'CEM Price Data'!X29","v":204.48},{"$f":"'CEM Price Data'!Y29","v":42.33},{"$f":"'CEM Price Data'!Z29","v":19.36}]
[{"$f":"'CEM Price Data'!B30","v":"2022-02-22"},{"$f":"'CEM Price Data'!C30","v":69.53},{"$f":"'CEM Price Data'!D30","v":140.02000000000001},{"$f":"'CEM Price Data'!E30","v":264.16000000000003},{"$f":"'CEM Price Data'!F30","v":67.45},{"$f":"'CEM Price Data'!G30","v":463.99},{"$f":"'CEM Price Data'!H30","v":92.37},{"$f":"'CEM Price Data'!I30","v":59.6},{"$f":"'CEM Price Data'!J30","v":130.55000000000001},{"$f":"'CEM Price Data'!K30","v":14.11},{"$f":"'CEM Price Data'!L30","v":169.36},{"$f":"'CEM Price Data'!M30","v":163},{"$f":"'CEM Price Data'!N30","v":239.13},{"$f":"'CEM Price Data'!O30","v":78.569999999999993},{"$f":"'CEM Price Data'!P30","v":96.97},{"$f":"'CEM Price Data'!Q30","v":81.650000000000006},{"$f":"'CEM Price Data'!R30","v":390.73},{"$f":"'CEM Price Data'!S30","v":74.12},{"$f":"'CEM Price Data'!T30","v":106.25},{"$f":"'CEM Price Data'!U30","v":100.95},{"$f":"'CEM Price Data'!V30","v":30.99},{"$f":"'CEM Price Data'!W30","v":408.33},{"$f":"'CEM Price Data'!X30","v":208.97},{"$f":"'CEM Price Data'!Y30","v":42.7},{"$f":"'CEM Price Data'!Z30","v":19.47}]
[{"$f":"'CEM Price Data'!B31","v":"2022-02-18"},{"$f":"'CEM Price Data'!C31","v":71.2},{"$f":"'CEM Price Data'!D31","v":138.01},{"$f":"'CEM Price Data'!E31","v":264.04000000000002},{"$f":"'CEM Price Data'!F31","v":67.55},{"$f":"'CEM Price Data'!G31","v":459.5},{"$f":"'CEM Price Data'!H31","v":91.98},{"$f":"'CEM Price Data'!I31","v":58.85},{"$f":"'CEM Price Data'!J31","v":131.38},{"$f":"'CEM Price Data'!K31","v":14.42},{"$f":"'CEM Price Data'!L31","v":172.46},{"$f":"'CEM Price Data'!M31","v":161.72999999999999},{"$f":"'CEM Price Data'!N31","v":240.31},{"$f":"'CEM Price Data'!O31","v":79.930000000000007},{"$f":"'CEM Price Data'!P31","v":97.79},{"$f":"'CEM Price Data'!Q31","v":81.27},{"$f":"'CEM Price Data'!R31","v":391.25},{"$f":"'CEM Price Data'!S31","v":74.569999999999993},{"$f":"'CEM Price Data'!T31","v":106.41},{"$f":"'CEM Price Data'!U31","v":98.85},{"$f":"'CEM Price Data'!V31","v":31.13},{"$f":"'CEM Price Data'!W31","v":411.28},{"$f":"'CEM Price Data'!X31","v":209.36},{"$f":"'CEM Price Data'!Y31","v":43.33},{"$f":"'CEM Price Data'!Z31","v":19.73}]
[{"$f":"'CEM Price Data'!B32","v":"2022-02-17"},{"$f":"'CEM Price Data'!C32","v":71.05},{"$f":"'CEM Price Data'!D32","v":138.58000000000001},{"$f":"'CEM Price Data'!E32","v":266.14999999999998},{"$f":"'CEM Price Data'!F32","v":67.39},{"$f":"'CEM Price Data'!G32","v":459.33},{"$f":"'CEM Price Data'!H32","v":90.85},{"$f":"'CEM Price Data'!I32","v":59.52},{"$f":"'CEM Price Data'!J32","v":129.12},{"$f":"'CEM Price Data'!K32","v":14.49},{"$f":"'CEM Price Data'!L32","v":170.35},{"$f":"'CEM Price Data'!M32","v":158.78},{"$f":"'CEM Price Data'!N32","v":240.97},{"$f":"'CEM Price Data'!O32","v":81},{"$f":"'CEM Price Data'!P32","v":98.08},{"$f":"'CEM Price Data'!Q32","v":82.14},{"$f":"'CEM Price Data'!R32","v":398.11},{"$f":"'CEM Price Data'!S32","v":75.53},{"$f":"'CEM Price Data'!T32","v":105.23},{"$f":"'CEM Price Data'!U32","v":98.37},{"$f":"'CEM Price Data'!V32","v":31.19},{"$f":"'CEM Price Data'!W32","v":428.62},{"$f":"'CEM Price Data'!X32","v":210.71},{"$f":"'CEM Price Data'!Y32","v":42.7},{"$f":"'CEM Price Data'!Z32","v":19.809999999999999}]
[{"$f":"'CEM Price Data'!B33","v":"2022-02-16"},{"$f":"'CEM Price Data'!C33","v":72.319999999999993},{"$f":"'CEM Price Data'!D33","v":139.93},{"$f":"'CEM Price Data'!E33","v":271.13},{"$f":"'CEM Price Data'!F33","v":67.599999999999994},{"$f":"'CEM Price Data'!G33","v":468.69},{"$f":"'CEM Price Data'!H33","v":90.41},{"$f":"'CEM Price Data'!I33","v":60.36},{"$f":"'CEM Price Data'!J33","v":131.72},{"$f":"'CEM Price Data'!K33","v":14.47},{"$f":"'CEM Price Data'!L33","v":169.54},{"$f":"'CEM Price Data'!M33","v":158.36000000000001},{"$f":"'CEM Price Data'!N33","v":245.58},{"$f":"'CEM Price Data'!O33","v":81.05},{"$f":"'CEM Price Data'!P33","v":98.39},{"$f":"'CEM Price Data'!Q33","v":83.22},{"$f":"'CEM Price Data'!R33","v":393.66},{"$f":"'CEM Price Data'!S33","v":79.19},{"$f":"'CEM Price Data'!T33","v":106.08},{"$f":"'CEM Price Data'!U33","v":100.46},{"$f":"'CEM Price Data'!V33","v":31.37},{"$f":"'CEM Price Data'!W33","v":469.74},{"$f":"'CEM Price Data'!X33","v":215.31},{"$f":"'CEM Price Data'!Y33","v":42.75},{"$f":"'CEM Price Data'!Z33","v":19.829999999999998}]
[{"$f":"'CEM Price Data'!B34","v":"2022-02-15"},{"$f":"'CEM Price Data'!C34","v":72.459999999999994},{"$f":"'CEM Price Data'!D34","v":139.38},{"$f":"'CEM Price Data'!E34","v":271.14999999999998},{"$f":"'CEM Price Data'!F34","v":67.77},{"$f":"'CEM Price Data'!G34","v":478.42},{"$f":"'CEM Price Data'!H34","v":89.86},{"$f":"'CEM Price Data'!I34","v":59.5},{"$f":"'CEM Price Data'!J34","v":131.11000000000001},{"$f":"'CEM Price Data'!K34","v":14.24},{"$f":"'CEM Price Data'!L34","v":168.94},{"$f":"'CEM Price Data'!M34","v":158.94},{"$f":"'CEM Price Data'!N34","v":243.84},{"$f":"'CEM Price Data'!O34","v":79.27},{"$f":"'CEM Price Data'!P34","v":100.12},{"$f":"'CEM Price Data'!Q34","v":82.78},{"$f":"'CEM Price Data'!R34","v":384.77},{"$f":"'CEM Price Data'!S34","v":79.77},{"$f":"'CEM Price Data'!T34","v":105.78},{"$f":"'CEM Price Data'!U34","v":100.43},{"$f":"'CEM Price Data'!V34","v":31.3},{"$f":"'CEM Price Data'!W34","v":477.13},{"$f":"'CEM Price Data'!X34","v":217.26},{"$f":"'CEM Price Data'!Y34","v":42.97},{"$f":"'CEM Price Data'!Z34","v":20.09}]
[{"$f":"'CEM Price Data'!B35","v":"2022-02-14"},{"$f":"'CEM Price Data'!C35","v":71.23},{"$f":"'CEM Price Data'!D35","v":137.72999999999999},{"$f":"'CEM Price Data'!E35","v":268.89999999999998},{"$f":"'CEM Price Data'!F35","v":66.81},{"$f":"'CEM Price Data'!G35","v":464.75},{"$f":"'CEM Price Data'!H35","v":89.21},{"$f":"'CEM Price Data'!I35","v":60.18},{"$f":"'CEM Price Data'!J35","v":130.29},{"$f":"'CEM Price Data'!K35","v":14.31},{"$f":"'CEM Price Data'!L35","v":170.18},{"$f":"'CEM Price Data'!M35","v":159.15},{"$f":"'CEM Price Data'!N35","v":234.69},{"$f":"'CEM Price Data'!O35","v":78.78},{"$f":"'CEM Price Data'!P35","v":100.4},{"$f":"'CEM Price Data'!Q35","v":82.57},{"$f":"'CEM Price Data'!R35","v":390.6},{"$f":"'CEM Price Data'!S35","v":78.95},{"$f":"'CEM Price Data'!T35","v":106.21},{"$f":"'CEM Price Data'!U35","v":99.24},{"$f":"'CEM Price Data'!V35","v":30.84},{"$f":"'CEM Price Data'!W35","v":467.28},{"$f":"'CEM Price Data'!X35","v":213.99},{"$f":"'CEM Price Data'!Y35","v":43.28},{"$f":"'CEM Price Data'!Z35","v":19.8}]
[{"$f":"'CEM Price Data'!B36","v":"2022-02-11"},{"$f":"'CEM Price Data'!C36","v":71.31},{"$f":"'CEM Price Data'!D36","v":137.74},{"$f":"'CEM Price Data'!E36","v":269.98},{"$f":"'CEM Price Data'!F36","v":66.88},{"$f":"'CEM Price Data'!G36","v":472.54},{"$f":"'CEM Price Data'!H36","v":89.5},{"$f":"'CEM Price Data'!I36","v":60.76},{"$f":"'CEM Price Data'!J36","v":132.37},{"$f":"'CEM Price Data'!K36","v":14.26},{"$f":"'CEM Price Data'!L36","v":167.41},{"$f":"'CEM Price Data'!M36","v":157.79},{"$f":"'CEM Price Data'!N36","v":235.74},{"$f":"'CEM Price Data'!O36","v":81.97},{"$f":"'CEM Price Data'!P36","v":100.75},{"$f":"'CEM Price Data'!Q36","v":82.8},{"$f":"'CEM Price Data'!R36","v":399.32},{"$f":"'CEM Price Data'!S36","v":79.75},{"$f":"'CEM Price Data'!T36","v":106.2},{"$f":"'CEM Price Data'!U36","v":99.03},{"$f":"'CEM Price Data'!V36","v":30.73},{"$f":"'CEM Price Data'!W36","v":467.67},{"$f":"'CEM Price Data'!X36","v":213.49},{"$f":"'CEM Price Data'!Y36","v":43.58},{"$f":"'CEM Price Data'!Z36","v":19.43}]
[{"$f":"'CEM Price Data'!B37","v":"2022-02-10"},{"$f":"'CEM Price Data'!C37","v":72.23},{"$f":"'CEM Price Data'!D37","v":138.07},{"$f":"'CEM Price Data'!E37","v":271.94},{"$f":"'CEM Price Data'!F37","v":66.510000000000005},{"$f":"'CEM Price Data'!G37","v":480.8},{"$f":"'CEM Price Data'!H37","v":90.33},{"$f":"'CEM Price Data'!I37","v":59.92},{"$f":"'CEM Price Data'!J37","v":133.71},{"$f":"'CEM Price Data'!K37","v":14.26},{"$f":"'CEM Price Data'!L37","v":166.76},{"$f":"'CEM Price Data'!M37","v":155.72999999999999},{"$f":"'CEM Price Data'!N37","v":239.64},{"$f":"'CEM Price Data'!O37","v":80.349999999999994},{"$f":"'CEM Price Data'!P37","v":100.44},{"$f":"'CEM Price Data'!Q37","v":83.83},{"$f":"'CEM Price Data'!R37","v":382.02},{"$f":"'CEM Price Data'!S37","v":81.849999999999994},{"$f":"'CEM Price Data'!T37","v":106.51},{"$f":"'CEM Price Data'!U37","v":99.26},{"$f":"'CEM Price Data'!V37","v":30.93},{"$f":"'CEM Price Data'!W37","v":483.21},{"$f":"'CEM Price Data'!X37","v":220.68},{"$f":"'CEM Price Data'!Y37","v":43.2},{"$f":"'CEM Price Data'!Z37","v":18.48}]
[{"$f":"'CEM Price Data'!B38","v":"2022-02-09"},{"$f":"'CEM Price Data'!C38","v":74.650000000000006},{"$f":"'CEM Price Data'!D38","v":139.91},{"$f":"'CEM Price Data'!E38","v":277.24},{"$f":"'CEM Price Data'!F38","v":67.14},{"$f":"'CEM Price Data'!G38","v":481.49},{"$f":"'CEM Price Data'!H38","v":89.37},{"$f":"'CEM Price Data'!I38","v":60.03},{"$f":"'CEM Price Data'!J38","v":136.79},{"$f":"'CEM Price Data'!K38","v":14.47},{"$f":"'CEM Price Data'!L38","v":175.04},{"$f":"'CEM Price Data'!M38","v":159.03},{"$f":"'CEM Price Data'!N38","v":243.27},{"$f":"'CEM Price Data'!O38","v":80.75},{"$f":"'CEM Price Data'!P38","v":102.3},{"$f":"'CEM Price Data'!Q38","v":86.29},{"$f":"'CEM Price Data'!R38","v":384.36},{"$f":"'CEM Price Data'!S38","v":83.45},{"$f":"'CEM Price Data'!T38","v":108.43},{"$f":"'CEM Price Data'!U38","v":101.46},{"$f":"'CEM Price Data'!V38","v":31.35},{"$f":"'CEM Price Data'!W38","v":491.07},{"$f":"'CEM Price Data'!X38","v":225.07},{"$f":"'CEM Price Data'!Y38","v":44.02},{"$f":"'CEM Price Data'!Z38","v":18.72}]
[{"$f":"'CEM Price Data'!B39","v":"2022-02-08"},{"$f":"'CEM Price Data'!C39","v":74.19},{"$f":"'CEM Price Data'!D39","v":140.63999999999999},{"$f":"'CEM Price Data'!E39","v":276.49},{"$f":"'CEM Price Data'!F39","v":65.89},{"$f":"'CEM Price Data'!G39","v":477.25},{"$f":"'CEM Price Data'!H39","v":88.21},{"$f":"'CEM Price Data'!I39","v":60.39},{"$f":"'CEM Price Data'!J39","v":134.52000000000001},{"$f":"'CEM Price Data'!K39","v":14.45},{"$f":"'CEM Price Data'!L39","v":169.2},{"$f":"'CEM Price Data'!M39","v":156.9},{"$f":"'CEM Price Data'!N39","v":239.91},{"$f":"'CEM Price Data'!O39","v":79.099999999999994},{"$f":"'CEM Price Data'!P39","v":102.44},{"$f":"'CEM Price Data'!Q39","v":84.72},{"$f":"'CEM Price Data'!R39","v":379.32},{"$f":"'CEM Price Data'!S39","v":80.790000000000006},{"$f":"'CEM Price Data'!T39","v":109.2},{"$f":"'CEM Price Data'!U39","v":103.65},{"$f":"'CEM Price Data'!V39","v":30.41},{"$f":"'CEM Price Data'!W39","v":472.04},{"$f":"'CEM Price Data'!X39","v":225.2},{"$f":"'CEM Price Data'!Y39","v":43.79},{"$f":"'CEM Price Data'!Z39","v":18.399999999999999}]
[{"$f":"'CEM Price Data'!B40","v":"2022-02-07"},{"$f":"'CEM Price Data'!C40","v":73.86},{"$f":"'CEM Price Data'!D40","v":137.81},{"$f":"'CEM Price Data'!E40","v":269.27},{"$f":"'CEM Price Data'!F40","v":66.19},{"$f":"'CEM Price Data'!G40","v":463.34},{"$f":"'CEM Price Data'!H40","v":89.32},{"$f":"'CEM Price Data'!I40","v":57.62},{"$f":"'CEM Price Data'!J40","v":132.21},{"$f":"'CEM Price Data'!K40","v":14.28},{"$f":"'CEM Price Data'!L40","v":167.32},{"$f":"'CEM Price Data'!M40","v":154.85},{"$f":"'CEM Price Data'!N40","v":243.55},{"$f":"'CEM Price Data'!O40","v":78.83},{"$f":"'CEM Price Data'!P40","v":101.89},{"$f":"'CEM Price Data'!Q40","v":84.54},{"$f":"'CEM Price Data'!R40","v":373.16},{"$f":"'CEM Price Data'!S40","v":80.739999999999995},{"$f":"'CEM Price Data'!T40","v":109.1},{"$f":"'CEM Price Data'!U40","v":102},{"$f":"'CEM Price Data'!V40","v":30.49},{"$f":"'CEM Price Data'!W40","v":471.75},{"$f":"'CEM Price Data'!X40","v":225.06},{"$f":"'CEM Price Data'!Y40","v":43.81},{"$f":"'CEM Price Data'!Z40","v":18.309999999999999}]
[{"$f":"'CEM Price Data'!B41","v":"2022-02-04"},{"$f":"'CEM Price Data'!C41","v":73.58},{"$f":"'CEM Price Data'!D41","v":139.51},{"$f":"'CEM Price Data'!E41","v":268.85000000000002},{"$f":"'CEM Price Data'!F41","v":64.989999999999995},{"$f":"'CEM Price Data'!G41","v":467.41},{"$f":"'CEM Price Data'!H41","v":88.73},{"$f":"'CEM Price Data'!I41","v":57.32},{"$f":"'CEM Price Data'!J41","v":134.05000000000001},{"$f":"'CEM Price Data'!K41","v":14.43},{"$f":"'CEM Price Data'!L41","v":168},{"$f":"'CEM Price Data'!M41","v":153.72999999999999},{"$f":"'CEM Price Data'!N41","v":242.27},{"$f":"'CEM Price Data'!O41","v":80.73},{"$f":"'CEM Price Data'!P41","v":101.73},{"$f":"'CEM Price Data'!Q41","v":84.29},{"$f":"'CEM Price Data'!R41","v":369.75},{"$f":"'CEM Price Data'!S41","v":82.11},{"$f":"'CEM Price Data'!T41","v":109.07},{"$f":"'CEM Price Data'!U41","v":102.64},{"$f":"'CEM Price Data'!V41","v":30.45},{"$f":"'CEM Price Data'!W41","v":470.75},{"$f":"'CEM Price Data'!X41","v":224.79},{"$f":"'CEM Price Data'!Y41","v":44.04},{"$f":"'CEM Price Data'!Z41","v":18.14}]
[{"$f":"'CEM Price Data'!B42","v":"2022-02-03"},{"$f":"'CEM Price Data'!C42","v":74.09},{"$f":"'CEM Price Data'!D42","v":139.96},{"$f":"'CEM Price Data'!E42","v":270.58},{"$f":"'CEM Price Data'!F42","v":64.069999999999993},{"$f":"'CEM Price Data'!G42","v":468.94},{"$f":"'CEM Price Data'!H42","v":89.56},{"$f":"'CEM Price Data'!I42","v":57.24},{"$f":"'CEM Price Data'!J42","v":136.31},{"$f":"'CEM Price Data'!K42","v":14.64},{"$f":"'CEM Price Data'!L42","v":167},{"$f":"'CEM Price Data'!M42","v":154.69999999999999},{"$f":"'CEM Price Data'!N42","v":244.81},{"$f":"'CEM Price Data'!O42","v":73.86},{"$f":"'CEM Price Data'!P42","v":102.9},{"$f":"'CEM Price Data'!Q42","v":86.08},{"$f":"'CEM Price Data'!R42","v":373.81},{"$f":"'CEM Price Data'!S42","v":81.94},{"$f":"'CEM Price Data'!T42","v":109.7},{"$f":"'CEM Price Data'!U42","v":103.65},{"$f":"'CEM Price Data'!V42","v":30.72},{"$f":"'CEM Price Data'!W42","v":461.39},{"$f":"'CEM Price Data'!X42","v":228.69},{"$f":"'CEM Price Data'!Y42","v":44.46},{"$f":"'CEM Price Data'!Z42","v":18.649999999999999}]
[{"$f":"'CEM Price Data'!B43","v":"2022-02-02"},{"$f":"'CEM Price Data'!C43","v":75.2},{"$f":"'CEM Price Data'!D43","v":143},{"$f":"'CEM Price Data'!E43","v":256.67},{"$f":"'CEM Price Data'!F43","v":64.8},{"$f":"'CEM Price Data'!G43","v":470.27},{"$f":"'CEM Price Data'!H43","v":92.54},{"$f":"'CEM Price Data'!I43","v":58.33},{"$f":"'CEM Price Data'!J43","v":135.91},{"$f":"'CEM Price Data'!K43","v":14.7},{"$f":"'CEM Price Data'!L43","v":170.55},{"$f":"'CEM Price Data'!M43","v":159.4},{"$f":"'CEM Price Data'!N43","v":250.83},{"$f":"'CEM Price Data'!O43","v":72.819999999999993},{"$f":"'CEM Price Data'!P43","v":101.66},{"$f":"'CEM Price Data'!Q43","v":87.21},{"$f":"'CEM Price Data'!R43","v":370.98},{"$f":"'CEM Price Data'!S43","v":82.5},{"$f":"'CEM Price Data'!T43","v":109.48},{"$f":"'CEM Price Data'!U43","v":104.4},{"$f":"'CEM Price Data'!V43","v":31.46},{"$f":"'CEM Price Data'!W43","v":470.71},{"$f":"'CEM Price Data'!X43","v":232.11},{"$f":"'CEM Price Data'!Y43","v":44.66},{"$f":"'CEM Price Data'!Z43","v":18.93}]
[{"$f":"'CEM Price Data'!B44","v":"2022-02-01"},{"$f":"'CEM Price Data'!C44","v":75.569999999999993},{"$f":"'CEM Price Data'!D44","v":145.07},{"$f":"'CEM Price Data'!E44","v":253.23},{"$f":"'CEM Price Data'!F44","v":65.19},{"$f":"'CEM Price Data'!G44","v":467.71},{"$f":"'CEM Price Data'!H44","v":104.57},{"$f":"'CEM Price Data'!I44","v":56.83},{"$f":"'CEM Price Data'!J44","v":135.24},{"$f":"'CEM Price Data'!K44","v":14.89},{"$f":"'CEM Price Data'!L44","v":168.7},{"$f":"'CEM Price Data'!M44","v":158.08000000000001},{"$f":"'CEM Price Data'!N44","v":248.28},{"$f":"'CEM Price Data'!O44","v":70.61},{"$f":"'CEM Price Data'!P44","v":100.49},{"$f":"'CEM Price Data'!Q44","v":86.47},{"$f":"'CEM Price Data'!R44","v":370.58},{"$f":"'CEM Price Data'!S44","v":81.040000000000006},{"$f":"'CEM Price Data'!T44","v":108.1},{"$f":"'CEM Price Data'!U44","v":104.85},{"$f":"'CEM Price Data'!V44","v":31.03},{"$f":"'CEM Price Data'!W44","v":475.35},{"$f":"'CEM Price Data'!X44","v":230.69},{"$f":"'CEM Price Data'!Y44","v":44.43},{"$f":"'CEM Price Data'!Z44","v":19.260000000000002}]
[{"$f":"'CEM Price Data'!B45","v":"2022-01-31"},{"$f":"'CEM Price Data'!C45","v":76.42},{"$f":"'CEM Price Data'!D45","v":146.94},{"$f":"'CEM Price Data'!E45","v":254.14},{"$f":"'CEM Price Data'!F45","v":64.89},{"$f":"'CEM Price Data'!G45","v":468.91},{"$f":"'CEM Price Data'!H45","v":104.65},{"$f":"'CEM Price Data'!I45","v":56.77},{"$f":"'CEM Price Data'!J45","v":135.02000000000001},{"$f":"'CEM Price Data'!K45","v":14.96},{"$f":"'CEM Price Data'!L45","v":167.81},{"$f":"'CEM Price Data'!M45","v":158.77000000000001},{"$f":"'CEM Price Data'!N45","v":245.39},{"$f":"'CEM Price Data'!O45","v":72.239999999999995},{"$f":"'CEM Price Data'!P45","v":100.31},{"$f":"'CEM Price Data'!Q45","v":86.72},{"$f":"'CEM Price Data'!R45","v":369.9},{"$f":"'CEM Price Data'!S45","v":81.16},{"$f":"'CEM Price Data'!T45","v":108.66},{"$f":"'CEM Price Data'!U45","v":104.78},{"$f":"'CEM Price Data'!V45","v":30.85},{"$f":"'CEM Price Data'!W45","v":473.8},{"$f":"'CEM Price Data'!X45","v":202.21},{"$f":"'CEM Price Data'!Y45","v":44.59},{"$f":"'CEM Price Data'!Z45","v":18.91}]
[{"$f":"'CEM Price Data'!B46","v":"2022-01-28"},{"$f":"'CEM Price Data'!C46","v":75.5},{"$f":"'CEM Price Data'!D46","v":144.53},{"$f":"'CEM Price Data'!E46","v":255.73},{"$f":"'CEM Price Data'!F46","v":64.91},{"$f":"'CEM Price Data'!G46","v":463.52},{"$f":"'CEM Price Data'!H46","v":104.1},{"$f":"'CEM Price Data'!I46","v":57.01},{"$f":"'CEM Price Data'!J46","v":134.85},{"$f":"'CEM Price Data'!K46","v":14.75},{"$f":"'CEM Price Data'!L46","v":165.55},{"$f":"'CEM Price Data'!M46","v":159.63999999999999},{"$f":"'CEM Price Data'!N46","v":245.1},{"$f":"'CEM Price Data'!O46","v":71.150000000000006},{"$f":"'CEM Price Data'!P46","v":98.23},{"$f":"'CEM Price Data'!Q46","v":85.31},{"$f":"'CEM Price Data'!R46","v":380.2},{"$f":"'CEM Price Data'!S46","v":80.48},{"$f":"'CEM Price Data'!T46","v":108.72},{"$f":"'CEM Price Data'!U46","v":102.18},{"$f":"'CEM Price Data'!V46","v":29.96},{"$f":"'CEM Price Data'!W46","v":450.52},{"$f":"'CEM Price Data'!X46","v":198.25},{"$f":"'CEM Price Data'!Y46","v":43.75},{"$f":"'CEM Price Data'!Z46","v":18.84}]
[{"$f":"'CEM Price Data'!B47","v":"2022-01-27"},{"$f":"'CEM Price Data'!C47","v":75.849999999999994},{"$f":"'CEM Price Data'!D47","v":142.75},{"$f":"'CEM Price Data'!E47","v":251.19},{"$f":"'CEM Price Data'!F47","v":63.86},{"$f":"'CEM Price Data'!G47","v":452.33},{"$f":"'CEM Price Data'!H47","v":102.82},{"$f":"'CEM Price Data'!I47","v":55.84},{"$f":"'CEM Price Data'!J47","v":135.08000000000001},{"$f":"'CEM Price Data'!K47","v":14.6},{"$f":"'CEM Price Data'!L47","v":157.22},{"$f":"'CEM Price Data'!M47","v":158.75},{"$f":"'CEM Price Data'!N47","v":236.72},{"$f":"'CEM Price Data'!O47","v":72.42},{"$f":"'CEM Price Data'!P47","v":98.2},{"$f":"'CEM Price Data'!Q47","v":83.17},{"$f":"'CEM Price Data'!R47","v":373.99},{"$f":"'CEM Price Data'!S47","v":79.78},{"$f":"'CEM Price Data'!T47","v":107.64},{"$f":"'CEM Price Data'!U47","v":102.98},{"$f":"'CEM Price Data'!V47","v":28.97},{"$f":"'CEM Price Data'!W47","v":433.2},{"$f":"'CEM Price Data'!X47","v":194.83},{"$f":"'CEM Price Data'!Y47","v":43.18},{"$f":"'CEM Price Data'!Z47","v":18.2}]
[{"$f":"'CEM Price Data'!B48","v":"2022-01-26"},{"$f":"'CEM Price Data'!C48","v":74.72},{"$f":"'CEM Price Data'!D48","v":144.97},{"$f":"'CEM Price Data'!E48","v":253.89},{"$f":"'CEM Price Data'!F48","v":62.24},{"$f":"'CEM Price Data'!G48","v":456.02},{"$f":"'CEM Price Data'!H48","v":102.65},{"$f":"'CEM Price Data'!I48","v":55.66},{"$f":"'CEM Price Data'!J48","v":135.4},{"$f":"'CEM Price Data'!K48","v":14.77},{"$f":"'CEM Price Data'!L48","v":156.82},{"$f":"'CEM Price Data'!M48","v":157.18},{"$f":"'CEM Price Data'!N48","v":237.86},{"$f":"'CEM Price Data'!O48","v":76.12},{"$f":"'CEM Price Data'!P48","v":91.94},{"$f":"'CEM Price Data'!Q48","v":84.59},{"$f":"'CEM Price Data'!R48","v":403.23},{"$f":"'CEM Price Data'!S48","v":79.59},{"$f":"'CEM Price Data'!T48","v":107.63},{"$f":"'CEM Price Data'!U48","v":101.55},{"$f":"'CEM Price Data'!V48","v":29.7},{"$f":"'CEM Price Data'!W48","v":437.23},{"$f":"'CEM Price Data'!X48","v":199},{"$f":"'CEM Price Data'!Y48","v":43.37},{"$f":"'CEM Price Data'!Z48","v":18.05}]
[{"$f":"'CEM Price Data'!B49","v":"2022-01-25"},{"$f":"'CEM Price Data'!C49","v":75.400000000000006},{"$f":"'CEM Price Data'!D49","v":147.21},{"$f":"'CEM Price Data'!E49","v":258.10000000000002},{"$f":"'CEM Price Data'!F49","v":62.46},{"$f":"'CEM Price Data'!G49","v":462.85},{"$f":"'CEM Price Data'!H49","v":105.14},{"$f":"'CEM Price Data'!I49","v":55.87},{"$f":"'CEM Price Data'!J49","v":137.18},{"$f":"'CEM Price Data'!K49","v":15.63},{"$f":"'CEM Price Data'!L49","v":158.85},{"$f":"'CEM Price Data'!M49","v":161.03},{"$f":"'CEM Price Data'!N49","v":239.46},{"$f":"'CEM Price Data'!O49","v":74.92},{"$f":"'CEM Price Data'!P49","v":93.02},{"$f":"'CEM Price Data'!Q49","v":86.33},{"$f":"'CEM Price Data'!R49","v":403.18},{"$f":"'CEM Price Data'!S49","v":81.069999999999993},{"$f":"'CEM Price Data'!T49","v":109.3},{"$f":"'CEM Price Data'!U49","v":103.18},{"$f":"'CEM Price Data'!V49","v":31.26},{"$f":"'CEM Price Data'!W49","v":446.14},{"$f":"'CEM Price Data'!X49","v":201.94},{"$f":"'CEM Price Data'!Y49","v":44.47},{"$f":"'CEM Price Data'!Z49","v":18.100000000000001}]
[{"$f":"'CEM Price Data'!B50","v":"2022-01-24"},{"$f":"'CEM Price Data'!C50","v":78.78},{"$f":"'CEM Price Data'!D50","v":150.68},{"$f":"'CEM Price Data'!E50","v":259.95999999999998},{"$f":"'CEM Price Data'!F50","v":62.61},{"$f":"'CEM Price Data'!G50","v":477.53},{"$f":"'CEM Price Data'!H50","v":107.58},{"$f":"'CEM Price Data'!I50","v":56.89},{"$f":"'CEM Price Data'!J50","v":138.30000000000001},{"$f":"'CEM Price Data'!K50","v":16.14},{"$f":"'CEM Price Data'!L50","v":163.22},{"$f":"'CEM Price Data'!M50","v":162.82},{"$f":"'CEM Price Data'!N50","v":240.42},{"$f":"'CEM Price Data'!O50","v":74.22},{"$f":"'CEM Price Data'!P50","v":94.17},{"$f":"'CEM Price Data'!Q50","v":88.14},{"$f":"'CEM Price Data'!R50","v":403.06},{"$f":"'CEM Price Data'!S50","v":82.42},{"$f":"'CEM Price Data'!T50","v":109.88},{"$f":"'CEM Price Data'!U50","v":106.95},{"$f":"'CEM Price Data'!V50","v":31.9},{"$f":"'CEM Price Data'!W50","v":466.82},{"$f":"'CEM Price Data'!X50","v":204.13},{"$f":"'CEM Price Data'!Y50","v":46.05},{"$f":"'CEM Price Data'!Z50","v":17.86}]
[{"$f":"'CEM Price Data'!B51","v":"2022-01-21"},{"$f":"'CEM Price Data'!C51","v":76.819999999999993},{"$f":"'CEM Price Data'!D51","v":148.62},{"$f":"'CEM Price Data'!E51","v":264.63},{"$f":"'CEM Price Data'!F51","v":63.54},{"$f":"'CEM Price Data'!G51","v":470.55},{"$f":"'CEM Price Data'!H51","v":104.98},{"$f":"'CEM Price Data'!I51","v":56.19},{"$f":"'CEM Price Data'!J51","v":137.72},{"$f":"'CEM Price Data'!K51","v":15.72},{"$f":"'CEM Price Data'!L51","v":163.74},{"$f":"'CEM Price Data'!M51","v":162.09},{"$f":"'CEM Price Data'!N51","v":243.06},{"$f":"'CEM Price Data'!O51","v":73.13},{"$f":"'CEM Price Data'!P51","v":95.71},{"$f":"'CEM Price Data'!Q51","v":85.62},{"$f":"'CEM Price Data'!R51","v":398.81},{"$f":"'CEM Price Data'!S51","v":82.22},{"$f":"'CEM Price Data'!T51","v":108.02},{"$f":"'CEM Price Data'!U51","v":104.83},{"$f":"'CEM Price Data'!V51","v":31.32},{"$f":"'CEM Price Data'!W51","v":454.53},{"$f":"'CEM Price Data'!X51","v":201.95},{"$f":"'CEM Price Data'!Y51","v":44.86},{"$f":"'CEM Price Data'!Z51","v":18.14}]
[{"$f":"'CEM Price Data'!B52","v":"2022-01-20"},{"$f":"'CEM Price Data'!C52","v":78.209999999999994},{"$f":"'CEM Price Data'!D52","v":148.11000000000001},{"$f":"'CEM Price Data'!E52","v":263.97000000000003},{"$f":"'CEM Price Data'!F52","v":64.58},{"$f":"'CEM Price Data'!G52","v":471.88},{"$f":"'CEM Price Data'!H52","v":105.04},{"$f":"'CEM Price Data'!I52","v":56.04},{"$f":"'CEM Price Data'!J52","v":137.16999999999999},{"$f":"'CEM Price Data'!K52","v":15.77},{"$f":"'CEM Price Data'!L52","v":163.08000000000001},{"$f":"'CEM Price Data'!M52","v":164.67},{"$f":"'CEM Price Data'!N52","v":243.13},{"$f":"'CEM Price Data'!O52","v":74.33},{"$f":"'CEM Price Data'!P52","v":95.34},{"$f":"'CEM Price Data'!Q52","v":86.37},{"$f":"'CEM Price Data'!R52","v":397.41},{"$f":"'CEM Price Data'!S52","v":82.72},{"$f":"'CEM Price Data'!T52","v":107.17},{"$f":"'CEM Price Data'!U52","v":105.33},{"$f":"'CEM Price Data'!V52","v":31.65},{"$f":"'CEM Price Data'!W52","v":458.68},{"$f":"'CEM Price Data'!X52","v":202.29},{"$f":"'CEM Price Data'!Y52","v":45.2},{"$f":"'CEM Price Data'!Z52","v":18.260000000000002}]
[{"$f":"'CEM Price Data'!B53","v":"2022-01-19"},{"$f":"'CEM Price Data'!C53","v":79.55},{"$f":"'CEM Price Data'!D53","v":150.68},{"$f":"'CEM Price Data'!E53","v":263.87},{"$f":"'CEM Price Data'!F53","v":64.72},{"$f":"'CEM Price Data'!G53","v":476},{"$f":"'CEM Price Data'!H53","v":107.51},{"$f":"'CEM Price Data'!I53","v":56.29},{"$f":"'CEM Price Data'!J53","v":138.97999999999999},{"$f":"'CEM Price Data'!K53","v":15.83},{"$f":"'CEM Price Data'!L53","v":166.42},{"$f":"'CEM Price Data'!M53","v":164.25},{"$f":"'CEM Price Data'!N53","v":245.05},{"$f":"'CEM Price Data'!O53","v":74.819999999999993},{"$f":"'CEM Price Data'!P53","v":96.06},{"$f":"'CEM Price Data'!Q53","v":86.73},{"$f":"'CEM Price Data'!R53","v":401.65},{"$f":"'CEM Price Data'!S53","v":83.38},{"$f":"'CEM Price Data'!T53","v":107.63},{"$f":"'CEM Price Data'!U53","v":105.89},{"$f":"'CEM Price Data'!V53","v":31.99},{"$f":"'CEM Price Data'!W53","v":466.74},{"$f":"'CEM Price Data'!X53","v":203.76},{"$f":"'CEM Price Data'!Y53","v":46.36},{"$f":"'CEM Price Data'!Z53","v":18.77}]
[{"$f":"'CEM Price Data'!B54","v":"2022-01-18"},{"$f":"'CEM Price Data'!C54","v":80.66},{"$f":"'CEM Price Data'!D54","v":149.75},{"$f":"'CEM Price Data'!E54","v":260.42},{"$f":"'CEM Price Data'!F54","v":64.89},{"$f":"'CEM Price Data'!G54","v":478.86},{"$f":"'CEM Price Data'!H54","v":109.1},{"$f":"'CEM Price Data'!I54","v":56.66},{"$f":"'CEM Price Data'!J54","v":138.83000000000001},{"$f":"'CEM Price Data'!K54","v":15.84},{"$f":"'CEM Price Data'!L54","v":165.37},{"$f":"'CEM Price Data'!M54","v":163.6},{"$f":"'CEM Price Data'!N54","v":247.07},{"$f":"'CEM Price Data'!O54","v":74.36},{"$f":"'CEM Price Data'!P54","v":97.47},{"$f":"'CEM Price Data'!Q54","v":86.7},{"$f":"'CEM Price Data'!R54","v":401.63},{"$f":"'CEM Price Data'!S54","v":85.55},{"$f":"'CEM Price Data'!T54","v":109.87},{"$f":"'CEM Price Data'!U54","v":107.54},{"$f":"'CEM Price Data'!V54","v":31.71},{"$f":"'CEM Price Data'!W54","v":465.94},{"$f":"'CEM Price Data'!X54","v":205.59},{"$f":"'CEM Price Data'!Y54","v":46.82},{"$f":"'CEM Price Data'!Z54","v":18.12}]
[{"$f":"'CEM Price Data'!B55","v":"2022-01-14"},{"$f":"'CEM Price Data'!C55","v":80.569999999999993},{"$f":"'CEM Price Data'!D55","v":155.52000000000001},{"$f":"'CEM Price Data'!E55","v":262.62},{"$f":"'CEM Price Data'!F55","v":64.930000000000007},{"$f":"'CEM Price Data'!G55","v":485.52},{"$f":"'CEM Price Data'!H55","v":108.29},{"$f":"'CEM Price Data'!I55","v":57.52},{"$f":"'CEM Price Data'!J55","v":142.30000000000001},{"$f":"'CEM Price Data'!K55","v":15.95},{"$f":"'CEM Price Data'!L55","v":168.94},{"$f":"'CEM Price Data'!M55","v":165.85},{"$f":"'CEM Price Data'!N55","v":244.12},{"$f":"'CEM Price Data'!O55","v":73.52},{"$f":"'CEM Price Data'!P55","v":96.35},{"$f":"'CEM Price Data'!Q55","v":89.91},{"$f":"'CEM Price Data'!R55","v":403.45},{"$f":"'CEM Price Data'!S55","v":87.69},{"$f":"'CEM Price Data'!T55","v":109.75},{"$f":"'CEM Price Data'!U55","v":110.1},{"$f":"'CEM Price Data'!V55","v":32.61},{"$f":"'CEM Price Data'!W55","v":480.52},{"$f":"'CEM Price Data'!X55","v":206.54},{"$f":"'CEM Price Data'!Y55","v":46.45},{"$f":"'CEM Price Data'!Z55","v":18.399999999999999}]
[{"$f":"'CEM Price Data'!B56","v":"2022-01-13"},{"$f":"'CEM Price Data'!C56","v":82.94},{"$f":"'CEM Price Data'!D56","v":156.83000000000001},{"$f":"'CEM Price Data'!E56","v":263.69},{"$f":"'CEM Price Data'!F56","v":64.599999999999994},{"$f":"'CEM Price Data'!G56","v":489.09},{"$f":"'CEM Price Data'!H56","v":108.45},{"$f":"'CEM Price Data'!I56","v":57.77},{"$f":"'CEM Price Data'!J56","v":145.01},{"$f":"'CEM Price Data'!K56","v":16.149999999999999},{"$f":"'CEM Price Data'!L56","v":168.2},{"$f":"'CEM Price Data'!M56","v":165.69},{"$f":"'CEM Price Data'!N56","v":249.67},{"$f":"'CEM Price Data'!O56","v":73.2},{"$f":"'CEM Price Data'!P56","v":95.51},{"$f":"'CEM Price Data'!Q56","v":94.37},{"$f":"'CEM Price Data'!R56","v":397.61},{"$f":"'CEM Price Data'!S56","v":87.79},{"$f":"'CEM Price Data'!T56","v":109.26},{"$f":"'CEM Price Data'!U56","v":110.14},{"$f":"'CEM Price Data'!V56","v":33.5},{"$f":"'CEM Price Data'!W56","v":480.42},{"$f":"'CEM Price Data'!X56","v":210.47},{"$f":"'CEM Price Data'!Y56","v":46.14},{"$f":"'CEM Price Data'!Z56","v":18.47}]
[{"$f":"'CEM Price Data'!B57","v":"2022-01-12"},{"$f":"'CEM Price Data'!C57","v":83.98},{"$f":"'CEM Price Data'!D57","v":158.35},{"$f":"'CEM Price Data'!E57","v":261.91000000000003},{"$f":"'CEM Price Data'!F57","v":64.819999999999993},{"$f":"'CEM Price Data'!G57","v":492.78},{"$f":"'CEM Price Data'!H57","v":107.35},{"$f":"'CEM Price Data'!I57","v":57.49},{"$f":"'CEM Price Data'!J57","v":147.13999999999999},{"$f":"'CEM Price Data'!K57","v":16.11},{"$f":"'CEM Price Data'!L57","v":171.91},{"$f":"'CEM Price Data'!M57","v":163.37},{"$f":"'CEM Price Data'!N57","v":255.92},{"$f":"'CEM Price Data'!O57","v":72.33},{"$f":"'CEM Price Data'!P57","v":95.37},{"$f":"'CEM Price Data'!Q57","v":93.98},{"$f":"'CEM Price Data'!R57","v":395.53},{"$f":"'CEM Price Data'!S57","v":88.31},{"$f":"'CEM Price Data'!T57","v":109.85},{"$f":"'CEM Price Data'!U57","v":109},{"$f":"'CEM Price Data'!V57","v":33.869999999999997},{"$f":"'CEM Price Data'!W57","v":504.11},{"$f":"'CEM Price Data'!X57","v":211.22},{"$f":"'CEM Price Data'!Y57","v":45.77},{"$f":"'CEM Price Data'!Z57","v":18.32}]
[{"$f":"'CEM Price Data'!B58","v":"2022-01-11"},{"$f":"'CEM Price Data'!C58","v":83.7},{"$f":"'CEM Price Data'!D58","v":157.18},{"$f":"'CEM Price Data'!E58","v":261.74},{"$f":"'CEM Price Data'!F58","v":65.48},{"$f":"'CEM Price Data'!G58","v":500.34},{"$f":"'CEM Price Data'!H58","v":107.98},{"$f":"'CEM Price Data'!I58","v":57.83},{"$f":"'CEM Price Data'!J58","v":157.88},{"$f":"'CEM Price Data'!K58","v":16.3},{"$f":"'CEM Price Data'!L58","v":169.74},{"$f":"'CEM Price Data'!M58","v":168.46},{"$f":"'CEM Price Data'!N58","v":262.32},{"$f":"'CEM Price Data'!O58","v":74},{"$f":"'CEM Price Data'!P58","v":95.21},{"$f":"'CEM Price Data'!Q58","v":94.58},{"$f":"'CEM Price Data'!R58","v":400.6},{"$f":"'CEM Price Data'!S58","v":88.48},{"$f":"'CEM Price Data'!T58","v":108.92},{"$f":"'CEM Price Data'!U58","v":111.58},{"$f":"'CEM Price Data'!V58","v":33.6},{"$f":"'CEM Price Data'!W58","v":505},{"$f":"'CEM Price Data'!X58","v":211.27},{"$f":"'CEM Price Data'!Y58","v":45.92},{"$f":"'CEM Price Data'!Z58","v":18.53}]
[{"$f":"'CEM Price Data'!B59","v":"2022-01-10"},{"$f":"'CEM Price Data'!C59","v":82.89},{"$f":"'CEM Price Data'!D59","v":156.87},{"$f":"'CEM Price Data'!E59","v":259.17},{"$f":"'CEM Price Data'!F59","v":65.099999999999994},{"$f":"'CEM Price Data'!G59","v":500.5},{"$f":"'CEM Price Data'!H59","v":107.84},{"$f":"'CEM Price Data'!I59","v":58.35},{"$f":"'CEM Price Data'!J59","v":159.6},{"$f":"'CEM Price Data'!K59","v":16.32},{"$f":"'CEM Price Data'!L59","v":169.56},{"$f":"'CEM Price Data'!M59","v":169.96},{"$f":"'CEM Price Data'!N59","v":260.11},{"$f":"'CEM Price Data'!O59","v":74.349999999999994},{"$f":"'CEM Price Data'!P59","v":94.62},{"$f":"'CEM Price Data'!Q59","v":92.73},{"$f":"'CEM Price Data'!R59","v":402.23},{"$f":"'CEM Price Data'!S59","v":89.28},{"$f":"'CEM Price Data'!T59","v":110},{"$f":"'CEM Price Data'!U59","v":112.18},{"$f":"'CEM Price Data'!V59","v":33.78},{"$f":"'CEM Price Data'!W59","v":486.41},{"$f":"'CEM Price Data'!X59","v":211.73},{"$f":"'CEM Price Data'!Y59","v":45.95},{"$f":"'CEM Price Data'!Z59","v":18.7}]
[{"$f":"'CEM Price Data'!B60","v":"2022-01-07"},{"$f":"'CEM Price Data'!C60","v":83.15},{"$f":"'CEM Price Data'!D60","v":158.94},{"$f":"'CEM Price Data'!E60","v":254.15},{"$f":"'CEM Price Data'!F60","v":62.83},{"$f":"'CEM Price Data'!G60","v":496.19},{"$f":"'CEM Price Data'!H60","v":108.43},{"$f":"'CEM Price Data'!I60","v":58.26},{"$f":"'CEM Price Data'!J60","v":155.87},{"$f":"'CEM Price Data'!K60","v":16.3},{"$f":"'CEM Price Data'!L60","v":169.75},{"$f":"'CEM Price Data'!M60","v":170.73},{"$f":"'CEM Price Data'!N60","v":259.5},{"$f":"'CEM Price Data'!O60","v":74.209999999999994},{"$f":"'CEM Price Data'!P60","v":96.04},{"$f":"'CEM Price Data'!Q60","v":94.06},{"$f":"'CEM Price Data'!R60","v":400.42},{"$f":"'CEM Price Data'!S60","v":87.51},{"$f":"'CEM Price Data'!T60","v":109.18},{"$f":"'CEM Price Data'!U60","v":112.59},{"$f":"'CEM Price Data'!V60","v":33.69},{"$f":"'CEM Price Data'!W60","v":483.59},{"$f":"'CEM Price Data'!X60","v":218.16},{"$f":"'CEM Price Data'!Y60","v":46},{"$f":"'CEM Price Data'!Z60","v":19.010000000000002}]
[{"$f":"'CEM Price Data'!B61","v":"2022-01-06"},{"$f":"'CEM Price Data'!C61","v":84.1},{"$f":"'CEM Price Data'!D61","v":162.84},{"$f":"'CEM Price Data'!E61","v":249.73},{"$f":"'CEM Price Data'!F61","v":61.48},{"$f":"'CEM Price Data'!G61","v":503.19},{"$f":"'CEM Price Data'!H61","v":110.95},{"$f":"'CEM Price Data'!I61","v":58.81},{"$f":"'CEM Price Data'!J61","v":158.34},{"$f":"'CEM Price Data'!K61","v":16.45},{"$f":"'CEM Price Data'!L61","v":169.6},{"$f":"'CEM Price Data'!M61","v":168.52},{"$f":"'CEM Price Data'!N61","v":259.33},{"$f":"'CEM Price Data'!O61","v":72.87},{"$f":"'CEM Price Data'!P61","v":96.49},{"$f":"'CEM Price Data'!Q61","v":95.52},{"$f":"'CEM Price Data'!R61","v":397.27},{"$f":"'CEM Price Data'!S61","v":86.34},{"$f":"'CEM Price Data'!T61","v":105.25},{"$f":"'CEM Price Data'!U61","v":112.5},{"$f":"'CEM Price Data'!V61","v":33.549999999999997},{"$f":"'CEM Price Data'!W61","v":493.6},{"$f":"'CEM Price Data'!X61","v":216.64},{"$f":"'CEM Price Data'!Y61","v":46.33},{"$f":"'CEM Price Data'!Z61","v":18.34}]
[{"$f":"'CEM Price Data'!B62","v":"2022-01-05"},{"$f":"'CEM Price Data'!C62","v":83.54},{"$f":"'CEM Price Data'!D62","v":163.77000000000001},{"$f":"'CEM Price Data'!E62","v":252.95},{"$f":"'CEM Price Data'!F62","v":62.16},{"$f":"'CEM Price Data'!G62","v":506.31},{"$f":"'CEM Price Data'!H62","v":109.66},{"$f":"'CEM Price Data'!I62","v":58.05},{"$f":"'CEM Price Data'!J62","v":157.32},{"$f":"'CEM Price Data'!K62","v":16.78},{"$f":"'CEM Price Data'!L62","v":172.92},{"$f":"'CEM Price Data'!M62","v":166.31},{"$f":"'CEM Price Data'!N62","v":260.64999999999998},{"$f":"'CEM Price Data'!O62","v":73.27},{"$f":"'CEM Price Data'!P62","v":96.92},{"$f":"'CEM Price Data'!Q62","v":96.05},{"$f":"'CEM Price Data'!R62","v":394.99},{"$f":"'CEM Price Data'!S62","v":86.46},{"$f":"'CEM Price Data'!T62","v":102.89},{"$f":"'CEM Price Data'!U62","v":110.78},{"$f":"'CEM Price Data'!V62","v":32.9},{"$f":"'CEM Price Data'!W62","v":492.59},{"$f":"'CEM Price Data'!X62","v":214.56},{"$f":"'CEM Price Data'!Y62","v":47.58},{"$f":"'CEM Price Data'!Z62","v":18.45}]
[]
[]
[]
["Average Price",{"$f":"IFERROR(ROUND(AVERAGE(B3:B62),2),0)","v":72.39},{"$f":"IFERROR(ROUND(AVERAGE(C3:C62),2),0)","v":142.46},264.31,67.319999999999993,478.25,101.33,60.23,138.65,14.83,174.94,159.41999999999999,256.95999999999998,80.06,97.81,83.44,413.56,80.739999999999995,108.36,105.23,32.4,447.18,212.39,43.89,18.5]
[]
["Indicated Dividend",{"$f":"'CEM Data Lookup'!$J3","v":1.1200000000000001},{"$f":"'CEM Data Lookup'!$J4","v":0.64},{"$f":"'CEM Data Lookup'!$J5","v":3.48},{"$f":"'CEM Data Lookup'!$J6","v":2.16},{"$f":"'CEM Data Lookup'!$J7","v":1.44},{"$f":"'CEM Data Lookup'!$J8","v":2.2000000000000002},{"$f":"'CEM Data Lookup'!$J9","v":1.06},{"$f":"'CEM Data Lookup'!$J10","v":2.64},{"$f":"'CEM Data Lookup'!$J11","v":0.08},{"$f":"'CEM Data Lookup'!$J12","v":1.96},{"$f":"'CEM Data Lookup'!$J13","v":3.2},{"$f":"'CEM Data Lookup'!$J14","v":3.92},{"$f":"'CEM Data Lookup'!$J15","v":1.64},{"$f":"'CEM Data Lookup'!$J16","v":1.48},{"$f":"'CEM Data Lookup'!$J17","v":"NA"},{"$f":"'CEM Data Lookup'!$J18","v":6.28},{"$f":"'CEM Data Lookup'!$J19","v":1.28},{"$f":"'CEM Data Lookup'!$J20","v":0.4},{"$f":"'CEM Data Lookup'!$J21","v":1},{"$f":"'CEM Data Lookup'!$J22","v":0.4},{"$f":"'CEM Data Lookup'!$J23","v":"NA"},{"$f":"'CEM Data Lookup'!$J24","v":6.08},{"$f":"'CEM Data Lookup'!$J25","v":0.48},{"$f":"'CEM Data Lookup'!$J26","v":0.94}]
[]
["Indicated Dividend Yield",{"$f":"IFERROR(ROUND(100 * (B68/B66),2),0)","v":1.55},{"$f":"IFERROR(ROUND(100 * (C68/C66),2),0)","v":0.45},1.32,3.21,0.3,2.17,1.76,1.9,0.54,1.1200000000000001,2.0099999999999998,1.53,2.0499999999999998,1.51,0,1.52,1.59,0.37,0.95,1.23,0,2.86,1.0900000000000001,5.08]

{"sheet":"MRP WP1","index":37,"n_rows":94,"n_cols":15,"rows_kept":94,"cut":false,"hidden":false,"merged":[[3,12,4,13],[24,1,24,9],[25,1,25,9],[2,3,4,4],[2,6,4,7],[3,1,4,1],[3,9,4,10]]}
[]
[]
[null,null,null,"Est. Median Appreciation Potential 3 - 5 Yrs. Hence",null,null,"Est. Median Annual Appreciation Potential "]
[null,"Date of Value Line Summary & Index",null,null,null,null,null,null,null,"Est. Median Dividend Yield",null,null,"Est. Median Annual Total Return"]
[]
[]
[null,"2022-04-01",null,0.5,null,null,{"$f":"ROUND(((1+D7)^0.25)-1,4)","v":0.1067},null,null,1.9E-2,null,null,{"$f":"J7+G7","v":0.12570000000000001}]
[null,"2022-03-25",null,0.6,null,null,{"$f":"ROUND(((1+D8)^0.25)-1,4)","v":0.12470000000000001},null,null,0.02,null,null,{"$f":"J8+G8","v":0.1447}]
[null,"2022-03-18",null,0.6,null,null,0.12470000000000001,null,null,0.02,null,null,0.1447]
[null,"2022-03-11",null,0.5,null,null,0.1067,null,null,1.9E-2,null,null,0.12570000000000001]
[null,"2022-03-04",null,0.5,null,null,0.1067,null,null,1.9E-2,null,null,0.12570000000000001]
[null,"2022-02-25",null,0.5,null,null,0.1067,null,null,1.9E-2,null,null,0.12570000000000001]
[null,"2022-02-18",null,0.5,null,null,0.1067,null,null,1.9E-2,null,null,0.12570000000000001]
[null,"2022-02-11",null,0.5,null,null,0.1067,null,null,1.9E-2,null,null,0.12570000000000001]
[null,"2022-02-04",null,0.45,null,null,9.7299999999999998E-2,null,null,1.7999999999999999E-2,null,null,0.1153]
[null,"2022-01-28",null,0.35,null,null,7.7899999999999997E-2,null,null,1.7999999999999999E-2,null,null,9.5899999999999999E-2]
[null,"2022-01-21",null,0.35,null,null,7.7899999999999997E-2,null,null,1.7999999999999999E-2,null,null,9.5899999999999999E-2]
[null,"2022-01-14",null,0.35,null,null,7.7899999999999997E-2,null,null,1.7000000000000001E-2,null,null,9.4899999999999998E-2]
[null,"2022-01-07",null,0.35,null,null,7.7899999999999997E-2,null,null,1.7999999999999999E-2,null,null,9.5899999999999999E-2]
[]
[]
[null,"Average",null,{"$f":"ROUND(AVERAGE(D7:D19),2)","v":0.47},null,null,{"$f":"ROUND(((1+D22)^0.25)-1,4)","v":0.1011},null,null,{"$f":"ROUND(AVERAGE(J7:J19),4)","v":1.8700000000000001E-2},null,null,{"$f":"J22+G22","v":0.11979999999999999}]
[]
[]
[null,"Blue Chip Financial Forecasts"]
[null,"Consensus Forecast Yield for 30-year Treasury Bonds"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Aaa Bonds",null,"Baa Bonds"]
[null,"Second Quarter 2022",null,null,null,2.6,"%",null,null,null,{"$f":"B28","v":"Second Quarter 2022"},null,3.7,null,4.5999999999999996]
[null,"Third Quarter 2022",null,null,null,2.8,null,null,null,null,{"$f":"B29","v":"Third Quarter 2022"},null,4,null,4.9000000000000004]
[null,"Fourth Quarter 2022",null,null,null,3,null,null,null,null,"Fourth Quarter 2022",null,4.2,null,5.0999999999999996]
[null,"First Quarter 2023",null,null,null,3.2,null,null,null,null,"First Quarter 2023",null,4.4000000000000004,null,5.3]
[null,"Second Quarter 2023",null,null,null,3.3,null,null,null,null,"Second Quarter 2023",null,4.5,null,5.4]
[null,"Third Quarter 2023",null,null,null,3.3,null,"Projected",null,null,"Third Quarter 2023",null,4.5999999999999996,null,5.5]
[null,"2023-2027",null,null,null,3.4,null,"Market",null,null,"2023-2027",null,4.4000000000000004,null,5.2]
[null,"2028-2032",null,null,null,3.8,null,"Risk Premium",null,null,"2028-2032",null,4.9000000000000004,null,5.7]
[]
[null,"Average",null,null,null,{"$f":"ROUND(AVERAGE(F28:F35),2)","v":3.18},"%",{"$f":"($M$22*100)-$F$37","v":8.7999999999999989},"%",null,null,null,{"$f":"ROUND(AVERAGE(M28:M35),2)","v":4.34},null,{"$f":"ROUND(AVERAGE(O28:O35),2)","v":5.21}]
[]
[null,"Total Projected Return on S&P 500"]
[null,"Based on Value Line",null,null,null,null,null,{"$f":"ROUND(('MRP WP3'!H504*100)-'MRP WP1'!F37,2)","v":12.72}]
[]
[null,"Average of Value Line MRPs:",null,null,null,null,null,{"$f":"AVERAGE(H37:H40)","v":10.76}]
[]
[null,"Ibbotson-Based MRPs:"]
[]
[null,"PRPM Results",null,null,null,null,null,{"$f":"'PRPM WP1'!I1172*100","v":8.9770850897464509}]
[]
[null,"SBBI Common Stocks Total Return -"]
[null,"   1926 - 2020",null,null,null,null,null,{"$f":"Input!F21","v":12.37},"%"]
[null,"SBBI Long-Term Gov't Bonds Income"]
[null,"   Return 1926 - 2020",null,null,null,null,null,{"$f":"Input!F22","v":5.0199999999999996}]
[]
[null,"Historical Market Risk Premium",null,null,null,null,null,{"$f":"H49-H51","v":7.35},"%"]
[]
[null,"Regression analysis on SBBI data 1926-2021",null,null,null,null,null,{"$f":"'MRP ERP WP'!AA42*100","v":9.5093922925792445}]
[]
[null,"Average of Ibbotson-Based MRPs:",null,null,null,null,null,{"$f":"AVERAGE(H55,H53,H46)","v":8.6121591274418989}]
[]
[null,"Total Projected Return on S&P 500"]
[null,"Based on Bloomberg",null,null,null,null,null,{"$f":"'MRP WP2'!Q504*100-F37","v":11.421748889890662}]
[]
[]
[null,"Average of Hist'l & Proj'd Market"]
[null,"   Risk Premium",null,null,null,null,null,{"$f":"AVERAGE(H37,H40,H46,H53,H55,H60)","v":9.7963710453693924},"%"]
[null,null,null,null,null,null,null," "]
[null,"Source of Information:  ","Value Line Investment Survey"]
[null,null,"Blue Chip Financial Forecasts December 1, 2021 and April 1, 2022"]
[null,null,"Stocks, Bonds, Bills, and Inflation -  2021 SBBI Yearbook, Appendix A Tables, John Wiley & Sons, Inc."]
[null,null,"Value Line Summary and Index"]
[null,"Proxy Group","VL Beta","CEM Group","VL Beta"]
[null,{"$f":"Input!A2","v":"AWR"},0.65,{"$f":"Input!C2","v":"AOS"},0.85]
[null,{"$f":"Input!A3","v":"AWK"},0.85,{"$f":"Input!C3","v":"BCPC"},0.7]
[null,{"$f":"Input!A4","v":"CWT"},0.7,{"$f":"Input!C4","v":"BDX"},0.75]
[null,{"$f":"Input!A5","v":"WTRG"},0.95,{"$f":"Input!C5","v":"BMY"},0.85]
[null,{"$f":"Input!A6","v":"MSEX"},0.7,{"$f":"Input!C6","v":"CHE"},0.85]
[null,{"$f":"Input!A7","v":"SJW"},0.8,{"$f":"Input!C7","v":"CHRW"},0.75]
[null,{"$f":"Input!A8","v":"YORW"},0.85,{"$f":"Input!C8","v":"CSGS"},0.75]
[null,null,null,{"$f":"Input!C9","v":"DGX"},0.8]
[null,null,null,{"$f":"Input!C10","v":"HTLD"},0.75]
[null,null,null,{"$f":"Input!C11","v":"JKHY"},0.85]
[null,null,null,{"$f":"Input!C12","v":"LANC"},0.7]
[null,null,null,{"$f":"Input!C13","v":"LLY"},0.75]
[null,null,null,{"$f":"Input!C14","v":"MANT"},0.85]
[null,null,null,{"$f":"Input!C15","v":"MKC"},0.8]
[null,null,null,{"$f":"Input!C16","v":"MNST"},0.85]
[null,null,null,{"$f":"Input!C17","v":"NOC"},0.85]
[null,null,null,{"$f":"Input!C18","v":"ORCL"},0.75]
[null,null,null,{"$f":"Input!C19","v":"PGR"},0.75]
[null,null,null,{"$f":"Input!C20","v":"RLI"},0.8]
[null,null,null,{"$f":"Input!C21","v":"ROL"},0.85]
[null,null,null,{"$f":"Input!C22","v":"TYL"},0.75]
[null,null,null,{"$f":"Input!C23","v":"UPS"},0.8]
[null,null,null,{"$f":"Input!C24","v":"WERN"},0.75]
[null,null,null,{"$f":"Input!C25","v":"WU"},0.8]

{"sheet":"MRP WP2","index":38,"n_rows":504,"n_cols":18,"rows_kept":504,"cut":false,"hidden":false,"merged":[]}
["Date:",{"$f":"Input!E2","v":"2022-03-31"}]
[null,"NAME","TICKER","CUR_MKT_CAP","EQY_DVD_YLD_EST","BEST_EST_LONG_TERM_GROWTH","EQY_SH_OUT","PX_LAST",null,"Company","Ticker","Market \nCapitalization","Estimated Dividend Yield","Long-Term Growth Est.","DCF Result","Weight in Index","Weighted\nDCF Result"]
["A UN Equity","Agilent Technologies Inc","A",39714003178.410004,0.63855512733318209,10.65,300.11340000000001,132.33000000000001,null,{"$f":"B3","v":"Agilent Technologies Inc"},{"$f":"C3","v":"A"},{"$f":"D3/1000000","v":39714.003178410007},{"$f":"IFERROR(E3/100,\"0.00%\")","v":6.3855512733318213E-3},{"$f":"IFERROR(F3/100,\"N/A\")","v":0.1065},{"$f":"IFERROR(M3*(1+0.5*N3)+N3,\"N/A\")","v":0.11322558187863674},{"$f":"IF(N3=\"N/A\",\"N/A\",L3/$L$504)","v":9.8967508294707518E-4},{"$f":"IF(AND(ISNUMBER(L3),ISNUMBER(O3)),O3*P3,\"N/A\")","v":1.1205653713747066E-4},{"$f":"IF(AND(ISNUMBER(L3),ISNUMBER(N3)),P3*N3,\"N/A\")","v":1.054003963338635E-4}]
["AAL UW Equity","American Airlines Group Inc","AAL",11847172135.25,0,"#N/A N/A",649.16009999999994,18.25,null,{"$f":"B4","v":"American Airlines Group Inc"},{"$f":"C4","v":"AAL"},{"$f":"D4/1000000","v":11847.172135250001},{"$f":"IFERROR(E4/100,\"0.00%\")","v":0},{"$f":"IFERROR(F4/100,\"N/A\")","v":"N/A"},{"$f":"IFERROR(M4*(1+0.5*N4)+N4,\"N/A\")","v":"N/A"},{"$f":"IF(N4=\"N/A\",\"N/A\",L4/$L$504)","v":"N/A"},{"$f":"IF(AND(ISNUMBER(L4),ISNUMBER(O4)),O4*P4,\"N/A\")","v":"N/A"},{"$f":"IF(AND(ISNUMBER(L4),ISNUMBER(N4)),P4*N4,\"N/A\")","v":"N/A"}]
["AAP UN Equity","Advance Auto Parts Inc","AAP",12644754949.84,2.9111905682257442,15.843,61.097580000000001,206.96,null,"Advance Auto Parts Inc","AAP",12644.75494984,2.9111905682257442E-2,0.15842999999999999,0.18984800529087745,3.1510796953935686E-4,5.9822619468305473E-5,{"$f":"IF(AND(ISNUMBER(L5),ISNUMBER(N5)),P5*N5,\"N/A\")","v":4.9922555614120305E-5}]
["AAPL UW Equity","Apple Inc","AAPL",2849537593010.0005,0.53032472366989292,10.8,16319.439999999999,174.61,null,"Apple Inc","AAPL",2849537.5930100004,5.3032472366989292E-3,0.10800000000000001,0.11358962258748069,7.1010629199327366E-2,8.0660705704511323E-3,7.6691479535273563E-3]
["ABBV UN Equity","AbbVie Inc","ABBV",286332449029.64001,3.4976250693973223,-0.88200000000000001,1766.2849999999999,162.11000000000001,null,"AbbVie Inc","ABBV",286332.44902964,3.4976250693973227E-2,-8.8199999999999997E-3,2.60020054284128E-2,7.1354199416970845E-3,1.8553522805801254E-4,-6.2934403885768286E-5]
["ABC UN Equity","AmerisourceBergen Corp","ABC",32355651640.59,1.2054812229332299,8.245000000000001,209.13739999999999,154.71,null,"AmerisourceBergen Corp","ABC",32355.65164059,1.2054812229332299E-2,8.2450000000000009E-2,9.5001771863486531E-2,8.063045691303084E-4,7.6600362729004363E-5,6.6479811724793933E-5]
["ABMD UW Equity","ABIOMED Inc","ABMD",15076786087.999998,"#N/A N/A","#N/A N/A",45.516199999999998,331.24,null,"ABIOMED Inc","ABMD",15076.786087999999,"0.00%","N/A","N/A","N/A","N/A","N/A"]
["ABT UN Equity","Abbott Laboratories","ABT",208725761122.12003,1.5714768502872591,7.33,1763.482,118.36,null,"Abbott Laboratories","ABT",208725.76112212002,1.5714768502872591E-2,7.3300000000000004E-2,8.9590714768502874E-2,5.2014571289560902E-3,4.6600226202090094E-4,3.8126680755248143E-4]
["ACN UN Equity","Accenture PLC","ACN",223716337711.73999,1.1573703407170179,11.200000000000001,662.43430000000001,337.23,null,"Accenture PLC","ACN",223716.33771173999,1.1573703407170179E-2,0.11200000000000002,0.12422183079797172,5.5750230992036298E-3,6.9253957612405725E-4,6.2440258711080662E-4]
["ADBE UW Equity","Adobe Inc","ADBE",215280450000,0,17.212,472.5,455.62,null,"Adobe Inc","ADBE",215280.45,0,0.17212,0.17212,5.3648003263105874E-3,9.2338943216457826E-4,9.2338943216457826E-4]
["ADI UW Equity","Analog Devices Inc","ADI",86441193173.399994,1.7877467005690761,11.175000000000001,523.31510000000003,165.18,null,"Analog Devices Inc","ADI",86441.193173399995,1.7877467005690761E-2,0.11175,0.13062637047463374,2.1541191563996301E-3,2.813847669703636E-4,2.4072281572765867E-4]
["ADM UN Equity","Archer-Daniels-Midland Co","ADM",50769217164.279999,1.7493906492355418,1.2350000000000001,562.47749999999996,90.26,null,"Archer-Daniels-Midland Co","ADM",50769.217164280002,1.7493906492355417E-2,1.2350000000000002E-2,2.9951931364945714E-2,1.2651716066622047E-3,3.7894333127624451E-5,1.562486934227823E-5]
["ADP UW Equity","Automatic Data Processing Inc","ADP",95577099598.099991,1.7254109167618881,13.450000000000001,420.0453,227.54,null,"Automatic Data Processing Inc","ADP",95577.099598099987,1.7254109167618881E-2,0.13450000000000001,0.15291444800914125,2.3817864330537503E-3,3.642095576860757E-4,3.2035027524572943E-4]
["ADSK UW Equity","Autodesk Inc","ADSK",46579964226.899994,0,16.899999999999999,217.30799999999999,214.35,null,"Autodesk Inc","ADSK",46579.964226899996,0,0.16899999999999998,0.16899999999999998,1.1607751994387255E-3,1.961710087051446E-4,1.961710087051446E-4]
["AEE UN Equity","Ameren Corp","AEE",24198661384,2.4925341296928329,7.7,258.0915,93.76,null,"Ameren Corp","AEE",24198.661383999999,2.4925341296928329E-2,7.6999999999999999E-2,0.10288496693686007,6.0303193573388845E-4,6.2042920769851844E-5,4.6433459051509412E-5]
["AEP UW Equity","American Electric Power Co Inc","AEP",50338638226.799995,3.1552570913100131,6.1150000000000002,504.54679999999996,99.77,null,"American Electric Power Co Inc","AEP",50338.638226799994,3.1552570913100132E-2,6.1150000000000003E-2,9.3667290768768174E-2,1.254441556514617E-3,1.1750014202648076E-4,7.6709101180868832E-5]
["AES UN Equity","AES Corp/The","AES",17172077003.66,2.460163233579479,7.3,667.39509999999996,25.73,null,"AES Corp/The","AES",17172.077003660001,2.460163233579479E-2,7.2999999999999995E-2,9.8499591916051288E-2,4.2792907722306276E-4,4.2150839475484083E-5,3.1238822637283578E-5]
["AFL UN Equity","Aflac Inc","AFL",41812806035.120003,2.4615623544028575,"#N/A N/A",649.36799999999994,64.39,null,"Aflac Inc","AFL",41812.806035120004,2.4615623544028575E-2,"N/A","N/A","N/A","N/A","N/A"]
["AIG UN Equity","American International Group Inc","AIG",50608160659.369995,2.0710530508204554,3.9670000000000001,806.24759999999992,62.77,null,"American International Group Inc","AIG",50608.160659369998,2.0710530508204553E-2,3.9670000000000004E-2,6.0791323880834795E-2,1.2611580699472096E-3,7.6667468695089321E-5,5.003014063480581E-5]
["AIZ UN Equity","Assurant Inc","AIZ",10493119099.320002,1.5157014794038388,17.670000000000002,57.708399999999997,181.83,null,"Assurant Inc","AIZ",10493.119099320002,1.5157014794038389E-2,0.17670000000000002,0.1931961370510917,2.6148908908378717E-4,5.0518681891996474E-5,4.6205122041105197E-5]
["AJG UN Equity","Arthur J Gallagher & Co","AJG",36598631113.799995,1.168384879725086,13.31,209.61419999999998,174.6,null,"Arthur J Gallagher & Co","AJG",36598.631113799995,1.1683848797250859E-2,0.1331,0.1455614089347079,9.1203984449974445E-4,1.327578047699747E-4,1.2139250330291598E-4]
["AKAM UW Equity","Akamai Technologies Inc","AKAM",19209679914.130005,0,16.3,160.89859999999999,119.39,null,"Akamai Technologies Inc","AKAM",19209.679914130003,0,0.16300000000000001,0.16300000000000001,4.7870625071457521E-4,7.8029118866475766E-5,7.8029118866475766E-5]
["ALB UN Equity","Albemarle Corp","ALB",25899405933.099998,0.71173411711508028,24.283000000000001,117.11239999999999,221.15,null,"Albemarle Corp","ALB",25899.405933099999,7.1173411711508029E-3,0.24283000000000002,0.25081149314944612,6.4541458084626461E-4,1.6187739472247554E-4,1.5672602266689846E-4]
["ALGN UW Equity","Align Technology Inc","ALGN",34354835384.000004,"#N/A N/A",15.275,78.795490000000001,436,null,"Align Technology Inc","ALGN",34354.835384000005,"0.00%",0.15275,0.15275,8.5612433492418712E-4,1.3077299215966958E-4,1.3077299215966958E-4]
["ALK UN Equity","Alaska Air Group Inc","ALK",7314284072.0699997,0.43613170143078783,153.30000000000001,126.08659999999999,58.01,null,"Alaska Air Group Inc","ALK",7314.2840720699996,4.3613170143078786E-3,1.5330000000000001,1.5407042665057751,1.8227235021373034E-4,2.8082778764032914E-4,2.7942351287764861E-4]
["ALL UN Equity","Allstate Corp/The","ALL",38553712770.600006,2.4481986860154503,3.6270000000000002,278.34609999999998,138.51,null,"Allstate Corp/The","ALL",38553.712770600003,2.4481986860154504E-2,3.6270000000000004E-2,6.1195967691863411E-2,9.6076058393690432E-4,5.8794673654218623E-5,3.484678637939152E-5]
["ALLE UN Equity","Allegion plc","ALLE",9685937922.7600002,1.4519948988886866,8.99,88.230440000000002,109.78,null,"Allegion plc","ALLE",9685.9379227600002,1.4519948988886866E-2,8.9900000000000008E-2,0.10507262069593734,2.413740909991917E-4,2.5361808309384734E-5,2.1699530780827334E-5]
["AMAT UW Equity","Applied Materials Inc","AMAT",116431413420.20001,0.75493171471927156,11.436,883.39459999999997,131.80000000000001,null,"Applied Materials Inc","AMAT",116431.41342020001,7.5493171471927153E-3,0.11436,0.1223409871016692,2.9014770487031769E-3,3.5496956619118455E-4,3.3181291528969534E-4]
["AMCR UN Equity","Amcor PLC","AMCR",17150529379.939999,4.2983230361871136,7.61,1513.7269999999999,11.33,null,"Amcor PLC","AMCR",17150.529379939999,4.2983230361871134E-2,7.6100000000000001E-2,0.12071874227714033,4.2739210928768222E-4,5.1594237892383101E-5,3.2524539516792619E-5]
["AMD UW Equity","Advanced Micro Devices Inc","AMD",177936086257.16,0,33.200000000000003,1627.365,109.34,null,"Advanced Micro Devices Inc","AMD",177936.08625716,0,0.33200000000000002,0.33200000000000002,4.4341767848164598E-3,1.4721466925590647E-3,1.4721466925590647E-3]
["AME UN Equity","AMETEK Inc","AME",30787337798.400005,0.63898483255744098,11.893000000000001,231.17089999999999,133.18,null,"AMETEK Inc","AME",30787.337798400004,6.3898483255744095E-3,0.11893000000000001,0.12569982065625471,7.6722210431597764E-4,9.6439680916032735E-5,9.1245724866299225E-5]
["AMGN UW Equity","Amgen Inc","AMGN",134700842253.39998,3.19700603754859,5.87,557.02940000000001,241.82,null,"Amgen Inc","AMGN",134700.84225339998,3.1970060375485901E-2,5.8700000000000002E-2,9.1608381647506412E-2,3.356752192200226E-3,3.0750663591918209E-4,1.9704135368215327E-4]
["AMP UN Equity","Ameriprise Financial Inc","AMP",33212966890.920006,1.6113996537488346,14.5,110.57719999999999,300.36,null,"Ameriprise Financial Inc","AMP",33212.966890920005,1.6113996537488347E-2,0.14499999999999999,0.16228226128645623,8.2766891101421593E-4,1.3431598247588567E-4,1.200119920970613E-4]
["AMT UN Equity","American Tower Corp","AMT",114527380963.32001,2.3572963935992353,13.373000000000001,455.88479999999998,251.22,null,"American Tower Corp","AMT",114527.38096332001,2.3572963935992352E-2,0.13373000000000002,0.15887917016957248,2.8540284580579243E-3,4.5344567305658748E-4,3.8166922569608623E-4]
["AMZN UW Equity","Amazon.com Inc","AMZN",1658807334379.4998,0,18.867000000000001,508.84439999999995,3259.95,null,"Amazon.com Inc","AMZN",1658807.3343794998,0,0.18867,0.18867,4.1337567478911971E-2,7.7991588562463217E-3,7.7991588562463217E-3]
["ANET UN Equity","Arista Networks Inc","ANET",42773399010.439995,0,17.193000000000001,307.76659999999998,138.97999999999999,null,"Arista Networks Inc","ANET",42773.399010439993,0,0.17193000000000003,0.17193000000000003,1.0659153906851337E-3,1.8326283312049507E-4,1.8326283312049507E-4]
["ANSS UW Equity","ANSYS Inc","ANSS",27643826370.749996,0,11.645,87.026060000000001,317.64999999999998,null,"ANSYS Inc","ANSS",27643.826370749997,0,0.11645,0.11645,6.8888563143691304E-4,8.0220731780828521E-5,8.0220731780828521E-5]
["ANTM UN Equity","Anthem Inc","ANTM",118533532140.18002,0.96942306909327802,10.09,241.30439999999999,491.22,null,"Anthem Inc","ANTM",118533.53214018002,9.6942306909327796E-3,0.1009,0.11108330462929034,2.9538619596177181E-3,3.2812474789308747E-4,2.9804467172542774E-4]
["AON UN Equity","Aon PLC","AON",69666734509.799988,0.61757209102355437,12.05,213.94449999999998,325.63,null,"Aon PLC","AON",69666.734509799993,6.1757209102355441E-3,0.12050000000000001,0.12704780809507724,1.7360987494738516E-3,2.2056754075725749E-4,2.0919989931159915E-4]
["AOS UN Equity","A O Smith Corp","AOS",10032182091.92,1.7686648927844735,10,131.04929999999999,63.89,null,"A O Smith Corp","AOS",10032.18209192,1.7686648927844734E-2,0.1,0.11857098137423698,2.5000251421036904E-4,2.9643043455950082E-5,2.5000251421036904E-5]
["APA UW Equity","APA Corp","APA",14332267744.070002,1.2242922816356159,30.75,346.77639999999997,41.33,null,"APA Corp","APA",14332.267744070001,1.224292281635616E-2,0.3075,0.32162527219937093,3.5716087861279296E-4,1.1487196480280601E-4,1.0982697017343383E-4]
["APD UN Equity","Air Products and Chemicals Inc","APD",55409392185.169998,2.5517186187027328,13.667,221.7174,249.91,null,"Air Products and Chemicals Inc","APD",55409.39218517,2.5517186187027328E-2,0.13666999999999999,0.16393090310511782,1.380805016320206E-3,2.2635661333744831E-4,1.8871462158048254E-4]
["APH UN Equity","Amphenol Corp","APH",45130111895.549988,1.0258792302587922,10.135,598.93979999999999,75.349999999999994,null,"Amphenol Corp","APH",45130.111895549984,1.0258792302587923E-2,0.10135,0.11212865660252157,1.1246448018093602E-3,1.2610491078189268E-4,1.1398275066337865E-4]
["APTV UN Equity","Aptiv PLC","APTV",32431277027.339996,0.12613816723749061,19.670000000000002,270.91539999999998,119.71,null,"Aptiv PLC","APTV",32431.277027339995,1.261381672374906E-3,0.19670000000000001,0.198085438559853,8.0818915781225205E-4,1.6009050376455819E-4,1.5897080734166998E-4]
["ARE UN Equity","Alexandria Real Estate Equities Inc","ARE",32188595363.75,2.3354037267080745,-1.93,159.94329999999999,201.25,null,"Alexandria Real Estate Equities Inc","ARE",32188.595363749999,2.3354037267080744E-2,-1.9299999999999998E-2,3.8286708074534159E-3,8.0214151777797493E-4,3.071135812562908E-6,-1.5481331293114913E-5]
["ATO UN Equity","Atmos Energy Corp","ATO",16182802778.73,2.2763411164114151,7.3900000000000006,135.4323,119.49,null,"Atmos Energy Corp","ATO",16182.80277873,2.276341116411415E-2,7.3900000000000007E-2,9.7504519206628171E-2,4.0327631063550163E-4,3.9321262775937415E-5,2.9802119355963572E-5]
["ATVI UW Equity","Activision Blizzard Inc","ATVI",62559733519,0.6166521033578829,11.6,780.92289999999991,80.11,null,"Activision Blizzard Inc","ATVI",62559.733519000001,6.1665210335788293E-3,0.11599999999999999,0.12252417925352639,1.558991904730014E-3,1.9101420358993678E-4,1.8084306094868162E-4]
["AVB UN Equity","AvalonBay Communities Inc","AVB",34710324947.82,2.6327656319201189,8.0570000000000004,139.7525,248.37,null,"AvalonBay Communities Inc","AVB",34710.324947820001,2.6327656319201188E-2,8.0570000000000003E-2,0.10795826595402021,8.6498315386469718E-4,9.3382081370672158E-5,6.9691692706878655E-5]
["AVGO UW Equity","Broadcom Inc","AVGO",257086487125.59998,2.5840109261847291,5.03,408.28119999999996,629.67999999999995,null,"Broadcom Inc","AVGO",257086.48712559999,2.584010926184729E-2,5.0300000000000004E-2,7.6789988009782761E-2,6.4066090070949841E-3,4.919634288381901E-4,3.2225243305687772E-4]
["AVY UN Equity","Avery Dennison Corp","AVY",14327357282.01,1.603724780134506,5.8,82.355329999999995,173.97,null,"Avery Dennison Corp","AVY",14327.35728201,1.6037247801345061E-2,5.7999999999999996E-2,7.4502327987584063E-2,3.5703850963566646E-4,2.6600200149074617E-5,2.0708233558868652E-5]
["AWK UN Equity","American Water Works Co Inc","AWK",30085501422.329998,1.5562133752189937,7.75,181.7526,165.53,null,"American Water Works Co Inc","AWK",30085.501422329999,1.5562133752189938E-2,7.7499999999999999E-2,9.3665166435087294E-2,7.4973230429299827E-4,7.0223801063365199E-5,5.8104253582707368E-5]
["AXP UN Equity","American Express Co","AXP",141613025422,1.1042780748663101,21.123000000000001,757.28890000000001,187,null,"American Express Co","AXP",141613.02542200001,1.1042780748663101E-2,0.21123,0.22343906403743316,3.5290041663967866E-3,7.8851738792390001E-4,7.4543155006799328E-4]
["AZO UN Equity","AutoZone Inc","AZO",40582598535.439995,0,12.27,19.848869999999998,2044.58,null,"AutoZone Inc","AZO",40582.598535439996,0,0.12269999999999999,0.12269999999999999,1.01132052569316E-3,1.2408902850255071E-4,1.2408902850255071E-4]
["BA UN Equity","Boeing Co/The","BA",113058697434.5,0,80.64,590.38479999999993,191.5,null,"Boeing Co/The","BA",113058.69743450001,0,0.80640000000000001,0.80640000000000001,2.8174287859805921E-3,2.2719745730147493E-3,2.2719745730147493E-3]
["BAC UN Equity","Bank of America Corp","BAC",332433316917,2.1761280931586611,3.25,8064.8549999999996,41.22,null,"Bank of America Corp","BAC",332433.31691699999,2.1761280931586611E-2,3.2500000000000001E-2,5.4614901746724898E-2,8.2842560347343771E-3,4.5244382938173079E-4,2.6923832112886724E-4]
["BAX UN Equity","Baxter International Inc","BAX",39017895380,1.5101882899148826,12.763,503.197,77.540000000000006,null,"Baxter International Inc","BAX",39017.895380000002,1.5101882899148827E-2,0.12762999999999999,0.14369560955635802,9.723280393857238E-4,1.3971927030827008E-4,1.2409822766679991E-4]
["BBWI UN Equity","Bath & Body Works Inc","BBWI",11419903544.799999,1.6987447698744771,9.26,238.9101,47.8,null,"Bath & Body Works Inc","BBWI",11419.9035448,1.698744769874477E-2,9.2600000000000002E-2,0.11037396652719665,2.8458460702575854E-4,3.1410731890016487E-5,2.635253461058524E-5]
["BBY UN Equity","Best Buy Co Inc","BBY",20473203020.400002,3.6160616061606157,7.24,225.2278,90.9,null,"Best Buy Co Inc","BBY",20473.2030204,3.6160616061606157E-2,7.2400000000000006E-2,0.10986963036303631,5.1019331409082815E-4,5.6054750832851773E-5,3.693799594017596E-5]
["BDX UN Equity","Becton Dickinson and Co","BDX",75749106482,1.3620300751879699,7.3769999999999998,284.77109999999999,266,null,"Becton Dickinson and Co","BDX",75749.106482000003,1.3620300751879699E-2,7.3770000000000002E-2,8.7892685545112786E-2,1.8876717842812433E-3,1.659125425482133E-4,1.3925354752642732E-4]
["BEN UN Equity","Franklin Resources Inc","BEN",14019312857.120001,4.1547277936962743,"#N/A N/A",502.12439999999998,27.92,null,"Franklin Resources Inc","BEN",14019.312857120001,4.1547277936962744E-2,"N/A","N/A","N/A","N/A","N/A"]
["BF/B UN Equity","Brown-Forman Corp","BF/B",31376554318.98,2.5932557445538649,8.23,309.7955,67.02,null,"Brown-Forman Corp","BF/B",31376.554318980001,2.593255744553865E-2,8.2299999999999998E-2,0.10929968218442257,7.8190541151770061E-4,8.5462012977164823E-5,6.4350815367906757E-5]
["BIIB UW Equity","Biogen Inc","BIIB",30950364205.799999,0,-2.4,146.96279999999999,210.6,null,"Biogen Inc","BIIB",30950.3642058,0,-2.4E-2,-2.4E-2,7.7128473110636545E-4,-1.8510833546552772E-5,-1.8510833546552772E-5]
["BIO UN Equity","Bio-Rad Laboratories Inc","BIO",16982185869.389999,0,9.1,24.863,563.23,null,"Bio-Rad Laboratories Inc","BIO",16982.185869389999,0,9.0999999999999998E-2,9.0999999999999998E-2,4.2319698000245959E-4,3.8510925180223823E-5,3.8510925180223823E-5]
["BK UN Equity","Bank of New York Mellon Corp/The","BK",40056682393.419998,2.8793068708442475,9.4500000000000011,807.10619999999994,49.63,null,"Bank of New York Mellon Corp/The","BK",40056.68239342,2.8793068708442476E-2,9.4500000000000015E-2,0.1246535412049164,9.9821466731019547E-4,1.2443099316290337E-4,9.433128606081348E-5]
["BKNG UW Equity","Booking Holdings Inc","BKNG",96022723761.899994,0,28.35,40.887699999999995,2348.4499999999998,null,"Booking Holdings Inc","BKNG",96022.723761899993,0,0.28350000000000003,0.28350000000000003,2.3928914110457888E-3,6.7838471503148116E-4,6.7838471503148116E-4]
["BKR UW Equity","Baker Hughes Co","BKR",37410215068.489998,1.9802252128536117,45.975000000000001,953.34100000000001,36.409999999999997,null,{"$f":"B68","v":"Baker Hughes Co"},{"$f":"C68","v":"BKR"},{"$f":"D68/1000000","v":37410.215068489997},{"$f":"IFERROR(E68/100,\"0.00%\")","v":1.9802252128536119E-2},{"$f":"IFERROR(F68/100,\"N/A\")","v":0.45974999999999999},{"$f":"IFERROR(M68*(1+0.5*N68)+N68,\"N/A\")","v":0.48410429483658335},{"$f":"IF(N68=\"N/A\",\"N/A\",L68/$L$504)","v":9.3226456005078193E-4},{"$f":"IF(AND(ISNUMBER(L68),ISNUMBER(O68)),O68*P68,\"N/A\")","v":4.5131327744452141E-4},4.2860863148334698E-4]
["BLK UN Equity","BlackRock Inc","BLK",116924923445.99001,2.5067720533389166,10,152.04239999999999,764.17,null,"BlackRock Inc","BLK",116924.92344599,2.5067720533389168E-2,0.1,0.12632110656005863,2.9137753449367445E-3,3.6807132583982607E-4,{"$f":"IF(AND(ISNUMBER(L69),ISNUMBER(N69)),P69*N69,\"N/A\")","v":2.9137753449367447E-4}]
["BLL UN Equity","Ball Corp","BLL",28909223280.000004,0.91222222222222227,7.7,321.2122,90,null,"Ball Corp","BLL",28909.223280000006,9.1222222222222225E-3,7.6999999999999999E-2,8.6473427777777778E-2,7.2041939008363112E-4,6.2297134098107594E-5,5.5472293036439596E-5]
["BMY UN Equity","Bristol-Myers Squibb Co","BMY",155203540473.78,2.9371491168013146,4.88,2125.203,73.03,null,"Bristol-Myers Squibb Co","BMY",155203.54047378001,2.9371491168013145E-2,4.8799999999999996E-2,7.8888155552512662E-2,3.8676805282518377E-3,3.0511418314015532E-4,1.8874280977868968E-4]
["BR UN Equity","Broadridge Financial Solutions Inc","BR",18182657341.829998,1.6440819472095562,12.200000000000001,116.7726,155.71,null,"Broadridge Financial Solutions Inc","BR",18182.657341829999,1.6440819472095563E-2,0.12200000000000001,0.1394437094598934,4.5311279329192768E-4,6.3183728700360301E-5,5.5279760781615179E-5]
["BRK/B UN Equity","Berkshire Hathaway Inc","BRK/B",779542323104.29004,"#N/A N/A",-8.3000000000000007,1287.634,352.91,null,"Berkshire Hathaway Inc","BRK/B",779542.32310429006,"0.00%",-8.3000000000000004E-2,-8.3000000000000004E-2,1.9426236378467288E-2,-1.6123776194127851E-3,-1.6123776194127851E-3]
["BRO UN Equity","Brown & Brown Inc","BRO",20395722423.779999,0.58530510585305107,9,282.21559999999999,72.27,null,"Brown & Brown Inc","BRO",20395.72242378,5.8530510585305109E-3,0.09,9.6116438356164374E-2,5.0826249347971498E-4,4.8852380623293421E-5,4.574362441317435E-5]
["BSX UN Equity","Boston Scientific Corp","BSX",63310216886.609993,0,12.935,1429.4469999999999,44.29,null,"Boston Scientific Corp","BSX",63310.216886609996,0,0.12934999999999999,0.12934999999999999,1.5776939903836104E-3,2.0407471765611999E-4,2.0407471765611999E-4]
["BWA UN Equity","BorgWarner Inc","BWA",9334953239.8999996,1.7814910025706945,29.77,239.97309999999999,38.9,null,"BorgWarner Inc","BWA",9334.9532399,1.7814910025706943E-2,0.29770000000000002,0.31816665938303346,2.3262753393310721E-4,7.4014325352009982E-5,6.9253216851886026E-5]
["BXP UN Equity","Boston Properties Inc","BXP",20179904477.600002,3.0854037267080745,-1.0050000000000001,156.6763,128.80000000000001,null,"Boston Properties Inc","BXP",20179.904477600001,3.0854037267080744E-2,-1.0050000000000002E-2,2.0648995729813664E-2,5.028842987198557E-4,1.0384055736856639E-5,-5.0539872021345505E-6]
["C UN Equity","Citigroup Inc","C",105330118488.59999,3.9063670411985019,2.4750000000000001,1972.4739999999999,53.4,null,"Citigroup Inc","C",105330.1184886,3.9063670411985017E-2,2.4750000000000001E-2,6.4297083333333338E-2,2.6248321853562366E-3,1.6876905375786541E-4,6.4964596587566861E-5]
["CAG UN Equity","Conagra Brands Inc","CAG",16103452829.669998,3.634197199880846,6.45,479.6977,33.57,null,"Conagra Brands Inc","CAG",16103.452829669997,3.634197199880846E-2,6.4500000000000002E-2,0.10201400059577004,4.0129890566161836E-4,4.0938106801246198E-5,2.5883779415174385E-5]
["CAH UN Equity","Cardinal Health Inc","CAH",15709380926.400002,3.46031746031746,10.67,277.06139999999999,56.7,null,"Cardinal Health Inc","CAH",15709.380926400001,3.4603174603174601E-2,0.1067,0.14314925396825395,3.914786127587899E-4,5.6039871360947755E-5,4.1770767981362886E-5]
["CARR UN Equity","Carrier Global Corp","CARR",39127412420.909996,1.2731632875517769,8.9529999999999994,853.00659999999993,45.87,null,"Carrier Global Corp","CARR",39127.412420909997,1.2731632875517769E-2,8.9529999999999998E-2,0.10283156442119032,9.7505720990172056E-4,1.0026665829435486E-4,8.7296872002501035E-5]
["CAT UN Equity","Caterpillar Inc","CAT",119406575523.82001,2.0478413068844805,11.55,535.88810000000001,222.82,null,"Caterpillar Inc","CAT",119406.57552382001,2.0478413068844806E-2,0.11550000000000001,0.13716104142357061,2.9756182474247861E-3,4.0813889769576365E-4,3.4368390757756281E-4]
["CB UN Equity","Chubb Ltd","CB",91170437430.600006,1.5324918186068257,8.6,426.22929999999997,213.9,null,"Chubb Ltd","CB",91170.43743060001,1.5324918186068258E-2,8.5999999999999993E-2,0.10198388966806918,2.2719721761895327E-3,2.3170455974543634E-4,1.9538960715229979E-4]
["CBOE UF Equity","Cboe Global Markets Inc","CBOE",12197421092.34,1.7278447823807028,"#N/A N/A",106.6022,114.42,null,"Cboe Global Markets Inc","CBOE",12197.421092340001,1.7278447823807028E-2,"N/A","N/A","N/A","N/A","N/A"]
["CBRE UN Equity","CBRE Group Inc","CBRE",30414162430.079998,0,5.4,332.32259999999997,91.52,null,"CBRE Group Inc","CBRE",30414.162430079999,0,5.4000000000000006E-2,5.4000000000000006E-2,7.5792255418156344E-4,4.0927817925804427E-5,4.0927817925804427E-5]
["CCI UN Equity","Crown Castle International Corp","CCI",79937269698,3.2269772481040082,10.1,433.02959999999996,184.6,null,"Crown Castle International Corp","CCI",79937.269698000004,3.2269772481040085E-2,0.10099999999999999,0.1348993959913326,1.9920410355896592E-3,2.6872513249099375E-4,2.0119614459455557E-4]
["CCL UN Equity","Carnival Corp","CCL",22685557905.034569,0,"#N/A N/A",989.70089999999993,20.22,null,"Carnival Corp","CCL",22685.55790503457,0,"N/A","N/A","N/A","N/A","N/A"]
["CDAY UN Equity","Ceridian HCM Holding Inc","CDAY",10261480976.6,"#N/A N/A",58.300000000000004,150.10939999999999,68.36,null,"Ceridian HCM Holding Inc","CDAY",10261.4809766,"0.00%",0.58300000000000007,0.58300000000000007,2.557166546785533E-4,1.490828096775966E-4,1.490828096775966E-4]
["CDNS UW Equity","Cadence Design Systems Inc","CDNS",45781738339.800003,1.2161011796181442,15.05,278.37610000000001,164.46,null,"Cadence Design Systems Inc","CDNS",45781.738339800002,1.2161011796181443E-2,0.15049999999999999,0.1635761279338441,1.1408833676463653E-3,1.8662128370371673E-4,1.7170294683077796E-4]
["CDW UW Equity","CDW Corp/DE","CDW",24140190835.919998,1.1459556151825143,13.1,134.9443,178.89,null,"CDW Corp/DE","CDW",24140.190835919999,1.1459556151825144E-2,0.13100000000000001,0.1432101570797697,6.0157484654897112E-4,8.6151628269516499E-5,7.8806304897915215E-5]
["CE UN Equity","Celanese Corp","CE",15434141376.290001,1.9626233638972495,8.2569999999999997,108.02929999999999,142.87,null,"Celanese Corp","CE",15434.141376290001,1.9626233638972493E-2,8.2569999999999991E-2,0.10300650269475746,3.8461962845137275E-4,3.9618322794532937E-5,3.1758042721229843E-5]
["CEG UW Equity","Constellation Energy Corp","CEG",18374846456.249996,0.98844444444444457,"#N/A N/A",326.66390000000001,56.25,null,"Constellation Energy Corp","CEG",18374.846456249998,9.8844444444444457E-3,"N/A","N/A","N/A","N/A","N/A"]
["CERN UW Equity","Cerner Corp","CERN",27492190406.48,0.83689610944848225,"#N/A N/A",293.84559999999999,93.56,null,"Cerner Corp","CERN",27492.19040648,8.3689610944848222E-3,"N/A","N/A","N/A","N/A","N/A"]
["CF UN Equity","CF Industries Holdings Inc","CF",21551258540.360001,1.1672811954201436,8.8670000000000009,209.11369999999999,103.06,null,"CF Industries Holdings Inc","CF",21551.258540360002,1.1672811954201437E-2,8.8670000000000013E-2,0.10086032607219098,5.3705851529819439E-4,5.4167896972822655E-5,4.7620978551490904E-5]
["CFG UN Equity","Citizens Financial Group Inc","CFG",19135731537.450001,3.5759982351643504,0.99,422.14279999999997,45.33,null,"Citizens Financial Group Inc","CFG",19135.731537449999,3.5759982351643502E-2,9.8999999999999991E-3,4.5836994264284135E-2,4.7686345321325529E-4,2.185798736978271E-5,4.7209481868112272E-6]
["CHD UN Equity","Church & Dwight Co Inc","CHD",24119082168.919998,1.0555443751257798,6.7670000000000003,242.69549999999998,99.38,null,"Church & Dwight Co Inc","CHD",24119.082168919998,1.0555443751257798E-2,6.7670000000000008E-2,7.8582587190581615E-2,6.0104881743852667E-4,4.7231971102158996E-5,4.0672973476065105E-5]
["CHRW UW Equity","CH Robinson Worldwide Inc","CHRW",13855820539.469999,2.0193111131742647,7.5330000000000004,128.64009999999999,107.71,null,"CH Robinson Worldwide Inc","CHRW",13855.82053947,2.0193111131742648E-2,7.5330000000000008E-2,9.6283684662519742E-2,3.4528778879572942E-4,3.3245580574226726E-5,2.6010529129982299E-5]
["CHTR UW Equity","Charter Communications Inc","CHTR",117895040070.96001,0,25.32,191.49269999999999,545.52,null,"Charter Communications Inc","CHTR",117895.04007096001,0,0.25319999999999998,0.25319999999999998,2.9379507031088328E-3,7.4388911802715637E-4,7.4388911802715637E-4]
["CI UN Equity","Cigna Corp","CI",76903607034.449997,1.8029297608613997,10.823,320.95319999999998,239.61,null,"Cigna Corp","CI",76903.607034450004,1.8029297608613996E-2,0.10823000000000001,0.12723495304870414,1.9164419997862254E-3,2.4383840786336506E-4,2.074165176368632E-4]
["CINF UW Equity","Cincinnati Financial Corp","CINF",21813258432.240002,1.8807002059429241,"#N/A N/A",160.43879999999999,135.96,null,"Cincinnati Financial Corp","CINF",21813.258432240003,1.8807002059429243E-2,"N/A","N/A","N/A","N/A","N/A"]
["CL UN Equity","Colgate-Palmolive Co","CL",63742202602.610001,2.5121983383885005,6.1280000000000001,840.59349999999995,75.83,null,"Colgate-Palmolive Co","CL",63742.202602609999,2.5121983383885004E-2,6.1280000000000001E-2,8.7171720954767246E-2,1.588459097527145E-3,1.3846871319769769E-4,9.734077349646344E-5]
["CLX UN Equity","Clorox Co/The","CLX",17108733858.709999,3.3474789613752427,-2.4500000000000002,123.05789999999999,139.03,null,"Clorox Co/The","CLX",17108.733858709998,3.3474789613752429E-2,-2.4500000000000001E-2,8.5647234409839609E-3,4.2635056266357853E-4,3.6515746581214523E-6,-1.0445588785257675E-5]
["CMA UN Equity","Comerica Inc","CMA",11854350688.850002,3.0432378635408606,11.223000000000001,131.08869999999999,90.43,null,"Comerica Inc","CMA",11854.350688850001,3.0432378635408607E-2,0.11223000000000001,0.14437009156253455,2.9541105308792607E-4,4.2648520782888645E-5,3.3153982488057944E-5]
["CMCSA UW Equity","Comcast Corp","CMCSA",212245843818.28604,2.3024348568987616,10.677,4523.7860000000001,46.82,null,"Comcast Corp","CMCSA",212245.84381828606,2.3024348568987617E-2,0.10676999999999999,0.13102350341734301,5.2891777779840521E-3,6.9300660266862814E-4,5.6472551135535723E-4]
["CME UW Equity","CME Group Inc","CME",85492258922.419998,3.0559993273354071,6.7650000000000006,359.41949999999997,237.86,null,"CME Group Inc","CME",85492.258922419991,3.0559993273354073E-2,6.7650000000000002E-2,9.9243685045825272E-2,2.1304716641201184E-3,2.1143585883299227E-4,1.4412640807772602E-4]
["CMG UN Equity","Chipotle Mexican Grill Inc","CMG",44347382694.440002,"#N/A N/A",29.2,28.031949999999998,1582.03,null,"Chipotle Mexican Grill Inc","CMG",44347.382694439999,"0.00%",0.29199999999999998,0.29199999999999998,1.1051391482605698E-3,3.2270063129208635E-4,3.2270063129208635E-4]
["CMI UN Equity","Cummins Inc","CMI",29140913822.040005,2.8682170542635657,8.5370000000000008,142.0746,205.11,null,"Cummins Inc","CMI",29140.913822040005,2.8682170542635655E-2,8.5370000000000001E-2,0.11527646899224805,7.2619313078112256E-4,8.3712979922873613E-5,6.199510757478444E-5]
["CMS UN Equity","CMS Energy Corp","CMS",20292169890.200001,2.6322562196168144,8,290.13679999999999,69.94,null,"CMS Energy Corp","CMS",20292.169890200003,2.6322562196168145E-2,0.08,0.10737546468401488,5.0568195880533896E-4,5.429783530904614E-5,4.0454556704427114E-5]
["CNC UN Equity","Centene Corp","CNC",49072249196.650002,0,11.103,582.875,84.19,null,"Centene Corp","CNC",49072.249196650002,0,0.11103,0.11103,1.2228830741620169E-3,1.3577670772420874E-4,1.3577670772420874E-4]
["CNP UN Equity","CenterPoint Energy Inc","CNP",19285808919.84,2.2291122715404703,4.0129999999999999,629.43239999999992,30.64,null,"CenterPoint Energy Inc","CNP",19285.808919840001,2.2291122715404704E-2,4.0129999999999999E-2,6.2868394092689295E-2,4.8060338960793355E-4,3.0214763300153863E-5,1.9286614024966372E-5]
["COF UN Equity","Capital One Financial Corp","COF",53260435175.109993,1.7785055982938534,30.923000000000002,405.67019999999997,131.29,null,"Capital One Financial Corp","COF",53260.435175109989,1.7785055982938534E-2,0.30923,0.32976489241374057,1.3272528927121526E-3,4.3768140737104893E-4,4.1042641201337896E-4]
["COO UN Equity","Cooper Cos Inc/The","COO",20587834264.499996,1.4368160157091886E-2,10.9,49.301549999999999,417.59,null,"Cooper Cos Inc/The","COO",20587.834264499998,1.4368160157091886E-4,0.109,0.10915151224885654,5.1304993082380618E-4,5.6000175808589677E-5,5.5922442459794874E-5]
["COP UN Equity","ConocoPhillips","COP",129605125700,2.0390000000000001,"#N/A N/A",1296.0509999999999,100,null,"ConocoPhillips","COP",129605.1257,2.0390000000000002E-2,"N/A","N/A","N/A","N/A","N/A"]
["COST UW Equity","Costco Wholesale Corp","COST",255230707396.50003,0.55396370582616994,11.045,443.22429999999997,575.85,null,"Costco Wholesale Corp","COST",255230.70739650002,5.5396370582616993E-3,0.11044999999999999,0.11629556351480419,6.3603628770063664E-3,7.3968198494009656E-4,7.025020797653531E-4]
["CPB UN Equity","Campbell Soup Co","CPB",13446925529.84,3.3385685438635857,2.5049999999999999,301.70349999999996,44.57,null,"Campbell Soup Co","CPB",13446.92552984,3.3385685438635855E-2,2.5049999999999999E-2,5.8853841148754762E-2,3.3509810328973113E-4,1.9721810540262851E-5,8.3942074874077648E-6]
["CPRT UW Equity","Copart Inc","CPRT",29798786607.41,"#N/A N/A","#N/A N/A",237.4973,125.47,null,"Copart Inc","CPRT",29798.786607409998,"0.00%","N/A","N/A","N/A","N/A","N/A"]
["CRL UN Equity","Charles River Laboratories International","CRL",14425397425.43,0,15.15,50.799019999999999,283.97000000000003,null,"Charles River Laboratories International","CRL",14425.397425430001,0,0.1515,0.1515,3.5948167525247539E-4,5.4461473800750023E-5,5.4461473800750023E-5]
["CRM UN Equity","salesforce.com Inc","CRM",210196800000,0,16.667000000000002,990,212.32,null,"salesforce.com Inc","CRM",210196.8,0,0.16667000000000001,0.16667000000000001,5.2381154964579509E-3,8.7303670979464677E-4,8.7303670979464677E-4]
["CSCO UW Equity","Cisco Systems Inc","CSCO",231636407679.99997,2.6918938307030134,6.4249999999999998,4154.1679999999997,55.76,null,"Cisco Systems Inc","CSCO",231636.40767999997,2.6918938307030134E-2,6.4250000000000002E-2,9.2033709200143476E-2,5.7723916663453461E-3,5.3125461600975925E-4,3.7087616456268847E-4]
["CSX UW Equity","CSX Corp","CSX",81587831111.500015,1.3351134846461947,9.5950000000000006,2178.58,37.450000000000003,null,"CSX Corp","CSX",81587.831111500011,1.3351134846461948E-2,9.5950000000000008E-2,0.10994165554072097,2.0331731142792962E-3,2.2353041818474928E-4,1.9508296031509848E-4]
["CTAS UW Equity","Cintas Corp","CTAS",43566729903.690002,0.85027856790239542,9.2330000000000005,102.416,425.39,null,"Cintas Corp","CTAS",43566.72990369,8.5027856790239539E-3,9.2330000000000009E-2,0.1012253167798961,1.0856852389689881E-3,1.0989883223789302E-4,1.0024131811400669E-4]
["CTLT UN Equity","Catalent Inc","CTLT",19865307842.600002,"#N/A N/A",17.25,179.12809999999999,110.9,null,"Catalent Inc","CTLT",19865.307842600003,"0.00%",0.17249999999999999,0.17249999999999999,4.9504453375232515E-4,8.5395182072276084E-5,8.5395182072276084E-5]
["CTRA UN Equity","Coterra Energy Inc","CTRA",21872098074.179996,2.5027808676307011,18.647000000000002,810.97879999999998,26.97,null,"Coterra Energy Inc","CTRA",21872.098074179998,2.5027808676307009E-2,0.18647000000000002,0.21383127641824251,5.4505385363816362E-4,1.1654956124013046E-4,1.0163619208790838E-4]
["CTSH UW Equity","Cognizant Technology Solutions Corp","CTSH",47035038026.759995,1.1620385859261737,12.4,524.53480000000002,89.67,null,"Cognizant Technology Solutions Corp","CTSH",47035.038026759998,1.1620385859261737E-2,0.124,0.13634084978253597,1.1721156628667067E-3,1.5980724551866723E-4,1.4534234219547163E-4]
["CTVA UN Equity","Corteva Inc","CTVA",41774946815.400002,1.0003479471120391,11.1,726.77359999999999,57.48,null,"Corteva Inc","CTVA",41774.946815399999,1.0003479471120392E-2,0.111,0.12155867258176757,1.0410339085916316E-3,1.2654670004100791E-4,1.1555476385367111E-4]
["CTXS UW Equity","Citrix Systems Inc","CTXS",12704637036.800001,1.1000991080277502,10.200000000000001,125.91319999999999,100.9,null,"Citrix Systems Inc","CTXS",12704.637036800001,1.1000991080277502E-2,0.10200000000000001,0.11356204162537166,3.1660023434864715E-4,3.5953768991703492E-5,3.2293223903562009E-5]
["CVS UN Equity","CVS Health Corp","CVS",132839180215.45999,2.1569014919474361,7.2,1312.51,101.21,null,"CVS Health Corp","CVS",132839.18021545999,2.1569014919474362E-2,7.2000000000000008E-2,9.4345499456575443E-2,3.3103594746607535E-3,3.1231751801767552E-4,2.3834588217557429E-4]
["CVX UN Equity","Chevron Corp","CVX",317120111329.17999,3.4809310323650435,20.100000000000001,1947.5529999999999,162.83000000000001,null,"Chevron Corp","CVX",317120.11132918001,3.4809310323650436E-2,0.20100000000000001,0.23930764601117732,7.9026501325988249E-3,1.891164600482143E-3,1.588432676652364E-3]
["CZR UW Equity","Caesars Entertainment Inc","CZR",16564590169.359999,"#N/A N/A",-39.81,214.12349999999998,77.36,null,"Caesars Entertainment Inc","CZR",16564.590169359999,"0.00%",-0.39810000000000001,-0.39810000000000001,4.1279047282641627E-4,-1.6433188723219633E-4,-1.6433188723219633E-4]
["D UN Equity","Dominion Energy Inc","D",68882961367.970001,3.1564081440508414,6.66,810.6739,84.97,null,"Dominion Energy Inc","D",68882.961367969998,3.1564081440508415E-2,6.6600000000000006E-2,9.9215165352477347E-2,1.716567080866493E-3,1.7030948676678844E-4,1.1432336758570845E-4]
["DAL UN Equity","Delta Air Lines Inc","DAL",25322020603.199997,0,135.72,639.9298,39.57,null,"Delta Air Lines Inc","DAL",25322.020603199999,0,1.3572,1.3572,6.3102610754897041E-4,8.5642863316546256E-4,8.5642863316546256E-4]
["DD UN Equity","DuPont de Nemours Inc","DD",37739732672.720001,1.8048382712693669,10.425000000000001,512.90750000000003,73.58,null,{"$f":"B132","v":"DuPont de Nemours Inc"},{"$f":"C132","v":"DD"},{"$f":"D132/1000000","v":37739.732672719998},{"$f":"IFERROR(E132/100,\"0.00%\")","v":1.804838271269367E-2},{"$f":"IFERROR(F132/100,\"N/A\")","v":0.10425000000000001},{"$f":"IFERROR(M132*(1+0.5*N132)+N132,\"N/A\")","v":0.12323915466159284},{"$f":"IF(N132=\"N/A\",\"N/A\",L132/$L$504)","v":9.4047615636943605E-4},{"$f":"IF(AND(ISNUMBER(L132),ISNUMBER(O132)),O132*P132,\"N/A\")","v":1.159034864903533E-4},9.8044639301513717E-5]
["DE UN Equity","Deere & Co","DE",127456616495.42001,0.99672652000192563,15.157,306.78429999999997,415.46,null,"Deere & Co","DE",127456.61649542001,9.9672652000192558E-3,0.15157000000000001,0.16229263439320274,3.1762256989200485E-3,5.1547803610512625E-4,{"$f":"IF(AND(ISNUMBER(L133),ISNUMBER(N133)),P133*N133,\"N/A\")","v":4.8142052918531176E-4}]
["DFS UN Equity","Discover Financial Services","DFS",31076676118.619999,1.8322896814592977,35.783000000000001,282.02809999999999,110.19,null,"Discover Financial Services","DFS",31076.676118619998,1.8322896814592978E-2,0.35783000000000004,0.3794311378981759,7.7443243072847993E-4,2.9384377841655741E-4,2.7711515668757202E-4]
["DG UN Equity","Dollar General Corp","DG",50952964767.839996,0.92844630103759607,9.4169999999999998,228.86839999999998,222.63,null,"Dollar General Corp","DG",50952.96476784,9.2844630103759603E-3,9.4170000000000004E-2,0.10389162195121951,1.2697506067689836E-3,1.3191645001077483E-4,1.195724146394352E-4]
["DGX UN Equity","Quest Diagnostics Inc","DGX",16348581327.660002,1.8902528130936724,-6.42,119.45479999999999,136.86000000000001,null,"Quest Diagnostics Inc","DGX",16348.581327660002,1.8902528130936725E-2,-6.4199999999999993E-2,-4.5904243022066332E-2,4.0740752093999035E-4,-1.8701733850246896E-5,-2.6155562844347379E-5]
["DHI UN Equity","DR Horton Inc","DHI",26403226874.150002,1.1958126425983089,18.073,354.35820000000001,74.510000000000005,null,"DR Horton Inc","DHI",26403.226874150001,1.1958126425983089E-2,0.18073,0.19376872252046706,6.5796982563949666E-4,1.2749397257117971E-4,1.1891488658782623E-4]
["DHR UN Equity","Danaher Corp","DHR",209993449550.35001,0.42443664132546965,17.600000000000001,715.89490000000001,293.33,null,"Danaher Corp","DHR",209993.44955034999,4.2443664132546964E-3,0.17600000000000002,0.18061787065762114,5.2330479923783299E-3,9.4518198543251317E-4,9.2101644665858618E-4]
["DIS UN Equity","Walt Disney Co/The","DIS",249718078241.28,0.60731991834354038,31.033000000000001,1820.6329999999998,137.16,null,"Walt Disney Co/The","DIS",249718.07824127999,6.0731991834354036E-3,0.31032999999999999,0.31734554713473317,6.2229878636656114E-3,1.9748374884077679E-3,1.9311798237313491E-3]
["DISCA UW Equity","Discovery Inc","DISCA",16698880828.275137,0,-2.75,171.5427,24.92,null,"Discovery Inc","DISCA",16698.880828275138,0,-2.75E-2,-2.75E-2,4.1613700322789209E-4,-1.1443767588767033E-5,-1.1443767588767033E-5]
["DISH UW Equity","DISH Network Corp","DISH",16743064966.799997,0,5.4,290.57159999999999,31.65,null,"DISH Network Corp","DISH",16743.064966799997,0,5.4000000000000006E-2,5.4000000000000006E-2,4.1723807432271709E-4,2.2530856013426727E-5,2.2530856013426727E-5]
["DLR UN Equity","Digital Realty Trust Inc","DLR",41178843933.200005,3.3892806770098729,14.563000000000001,284.46909999999997,141.80000000000001,null,"Digital Realty Trust Inc","DLR",41178.843933200005,3.3892806770098732E-2,0.14563000000000001,0.18199071149506349,1.0261789928900842E-3,1.8675504503735412E-4,1.4944244673458296E-4]
["DLTR UW Equity","Dollar Tree Inc","DLTR",36051419189.350006,0,15.917,225.1103,160.15,null,"Dollar Tree Inc","DLTR",36051.419189350003,0,0.15917000000000001,0.15917000000000001,8.9840329407981376E-4,1.4299885231868395E-4,1.4299885231868395E-4]
["DOV UN Equity","Dover Corp","DOV",22610254464.299999,1.3186743148502231,14.6,144.1061,156.9,null,"Dover Corp","DOV",22610.2544643,1.3186743148502232E-2,0.14599999999999999,0.1601493753983429,5.6344875035351351E-4,9.0235965438092026E-5,8.2263517551612971E-5]
["DOW UN Equity","Dow Inc","DOW",46839670553.160004,4.3957940991839299,6.2949999999999999,735.08589999999992,63.72,null,"Dow Inc","DOW",46839.670553160002,4.3957940991839299E-2,6.2950000000000006E-2,0.10829151718455744,1.1672470949771481E-3,1.2640295884434259E-4,7.3478204628811471E-5]
["DPZ UN Equity","Domino's Pizza Inc","DPZ",14665918317.120001,1.0680327264686373,11.303000000000001,36.03331,407.01,null,"Domino's Pizza Inc","DPZ",14665.91831712,1.0680327264686373E-2,0.11303000000000001,0.12431392596005013,3.6547546873545549E-4,4.5433690360594026E-5,4.1309692231168539E-5]
["DRE UN Equity","Duke Realty Corp","DRE",22223493358.720001,1.9342059937995175,1.827,382.76769999999999,58.06,null,"Duke Realty Corp","DRE",22223.493358720003,1.9342059937995176E-2,1.8269999999999998E-2,3.778874965552876E-2,5.538106429200712E-4,2.0927811741874E-5,1.0118120446149699E-5]
["DRI UN Equity","Darden Restaurants Inc","DRI",16980862857.149998,3.3117713426100046,15.6,127.72369999999999,132.94999999999999,null,"Darden Restaurants Inc","DRI",16980.862857149998,3.3117713426100044E-2,0.156,0.19170089507333585,4.2316401046668954E-4,8.1120919569286842E-5,6.601358563280357E-5]
["DTE UN Equity","DTE Energy Co","DTE",25614612632.700001,2.6911731336510099,5.867,193.74189999999999,132.21,null,"DTE Energy Co","DTE",25614.612632700002,2.6911731336510099E-2,5.867E-2,8.6371186975266634E-2,6.3831751657072555E-4,5.5132241573317997E-5,3.745008869720447E-5]
["DUK UN Equity","Duke Energy Corp","DUK",85966974485.220001,3.6073795450474662,5.4480000000000004,769.89949999999999,111.66,null,"Duke Energy Corp","DUK",85966.974485219995,3.6073795450474663E-2,5.4480000000000001E-2,9.1536445638545599E-2,2.1423016013309248E-3,1.9609867407159739E-4,1.1671259124050878E-4]
["DVA UN Equity","DaVita Inc","DVA",10892493000,"#N/A N/A",10.56,96.3,113.11,null,"DaVita Inc","DVA",10892.493,"0.00%",0.1056,0.1056,2.7144150804560182E-4,2.8664223249615553E-5,2.8664223249615553E-5]
["DVN UN Equity","Devon Energy Corp","DVN",39274146000.000008,0.92846270928462715,21.263000000000002,664.19999999999993,59.13,null,"Devon Energy Corp","DVN",39274.146000000008,9.2846270928462708E-3,0.21263000000000001,0.22290172222222224,9.7871381853935021E-4,2.1815699571510865E-4,2.0810391923602205E-4]
["DXC UN Equity","DXC Technology Co","DXC",7977312930.7300005,0.61293288384921851,27.18,244.47789999999998,32.630000000000003,null,"DXC Technology Co","DXC",7977.3129307300005,6.1293288384921853E-3,0.27179999999999999,0.27876230462764323,1.987950648275864E-4,5.5416570419939723E-5,5.4032498620137977E-5]
["DXCM UW Equity","Dexcom Inc","DXCM",49824487640.800003,0,20.696999999999999,97.389539999999997,511.6,null,"Dexcom Inc","DXCM",49824.487640800005,0,0.20696999999999999,0.20696999999999999,1.2416288964168444E-3,2.5697993269139429E-4,2.5697993269139429E-4]
["EA UW Equity","Electronic Arts Inc","EA",35577429124.68,0.32487550391273418,9.3000000000000007,281.22229999999996,126.51,null,"Electronic Arts Inc","EA",35577.429124679998,3.2487550391273419E-3,9.3000000000000013E-2,9.6399822148446779E-2,8.865914363212035E-4,8.5467256779700002E-5,8.2453003577871931E-5]
["EBAY UW Equity","eBay Inc","EBAY",33641905672.900002,1.463499825358016,8.6120000000000001,587.52890000000002,57.26,null,"eBay Inc","EBAY",33641.9056729,1.463499825358016E-2,8.6120000000000002E-2,0.10138518127837932,8.3835808839903439E-4,8.4997086768531663E-5,7.2199398572924845E-5]
["ECL UN Equity","Ecolab Inc","ECL",50548428469.279999,1.1639102854553693,14.5,286.29599999999999,176.56,null,"Ecolab Inc","ECL",50548.428469279999,1.1639102854553694E-2,0.14499999999999999,0.15748293781150882,1.2596695405759357E-3,1.9837645992157196E-4,1.8265208338351068E-4]
["ED UN Equity","Consolidated Edison Inc","ED",33525279261.360004,3.3555133079847903,3.5329999999999999,354.09039999999999,94.68,null,"Consolidated Edison Inc","ED",33525.279261360003,3.35551330798479E-2,3.533E-2,6.9477884505703413E-2,8.354517519867582E-4,5.8045420334623557E-5,2.9516510397692169E-5]
["EFX UN Equity","Equifax Inc","EFX",29141767526.399998,0.66554196541543664,14.077,122.9092,237.1,null,"Equifax Inc","EFX",29141.767526399999,6.6554196541543662E-3,0.14077000000000001,0.14789386136651203,7.2621440513942611E-4,1.0740265255605429E-4,1.0222920181147702E-4]
["EIX UN Equity","Edison International","EIX",26693812638.599998,4.0099857346647649,3.25,380.7962,70.099999999999994,null,"Edison International","EIX",26693.812638599997,4.0099857346647651E-2,3.2500000000000001E-2,7.3251480028530686E-2,6.6521123842891883E-4,4.8727707746530113E-5,2.1619365248939862E-5]
["EL UN Equity","Estee Lauder Cos Inc/The","EL",97672066726.399994,0.86626028202115168,12.205,232.42449999999999,272.32,null,"Estee Lauder Cos Inc/The","EL",97672.066726399993,8.6626028202115169E-3,0.12205000000000001,0.13124123815731492,2.4339931259211882E-3,3.1944027151229007E-4,2.9706886101868105E-4]
["EMN UN Equity","Eastman Chemical Co","EMN",14450094193.079998,2.678029626985543,18.34,128.9496,112.06,null,"Eastman Chemical Co","EMN",14450.094193079998,2.6780296269855432E-2,0.18340000000000001,0.21263604943780118,3.6009712002299461E-4,7.6569629015619314E-5,6.6041811812217208E-5]
["EMR UN Equity","Emerson Electric Co","EMR",58241700000,2.1295257521672619,11.17,594,98.05,null,"Emerson Electric Co","EMR",58241.7,2.129525752167262E-2,0.11169999999999999,0.13418459765425803,1.4513862785259103E-3,1.9475368382491015E-4,1.6211984731134417E-4]
["ENPH UQ Equity","Enphase Energy Inc","ENPH",27025520121.720001,0,36.200000000000003,133.93559999999999,201.78,null,"Enphase Energy Inc","ENPH",27025.520121720001,0,0.36200000000000004,0.36200000000000004,6.7347740664661744E-4,2.4379882120607554E-4,2.4379882120607554E-4]
["EOG UN Equity","EOG Resources Inc","EOG",69795984719.650009,3.9620900780005033,8.657,585.3895,119.23,null,"EOG Resources Inc","EOG",69795.984719650005,3.9620900780005033E-2,8.6569999999999994E-2,0.12790589147026754,1.7393196716150819E-3,2.2246923314970005E-4,1.5057290397171762E-4]
["EPAM UN Equity","EPAM Systems Inc","EPAM",16870743452.790001,0,25.7,56.878539999999994,296.61,null,"EPAM Systems Inc","EPAM",16870.74345279,0,0.25700000000000001,0.25700000000000001,4.2041982902130679E-4,1.0804789605847585E-4,1.0804789605847585E-4]
["EQIX UW Equity","Equinix Inc","EQIX",67280536943.180008,1.6718804778727652,18.3,90.721040000000002,741.62,null,"Equinix Inc","EQIX",67280.536943180006,1.6718804778727652E-2,0.183,0.20124857541598123,1.676634578509677E-3,3.3742032041824663E-4,3.0682412786727089E-4]
["EQR UN Equity","Equity Residential","EQR",33802478400.639999,2.7557829181494662,10.875,375.91719999999998,89.92,null,"Equity Residential","EQR",33802.47840064,2.7557829181494662E-2,0.10875,0.13780628614323842,8.4235956936108247E-4,1.1608244385086842E-4,9.1606603168017719E-5]
["ES UN Equity","Eversource Energy","ES",30403157412.529999,2.8926182106814835,4.8899999999999997,344.74610000000001,88.19,null,"Eversource Energy","ES",30403.157412529999,2.8926182106814836E-2,4.8899999999999999E-2,7.8533427259326466E-2,7.576483085557146E-4,5.9500718328111948E-5,3.7049002288374443E-5]
["ESS UN Equity","Essex Property Trust Inc","ESS",22552480439.279999,2.5011578094245688,10.450000000000001,65.278689999999997,345.48,null,"Essex Property Trust Inc","ESS",22552.48043928,2.5011578094245687E-2,0.10450000000000001,0.13081843304967003,5.6200901856049855E-4,7.3521139167867337E-5,5.8729942439572102E-5]
["ETN UN Equity","Eaton Corp PLC","ETN",60638728934.559998,2.0861887190300474,12.225,399.56989999999996,151.76,null,"Eaton Corp PLC","ETN",60638.72893456,2.0861887190300476E-2,0.12225,0.14438707004480758,1.5111203677583669E-3,2.1818624238566272E-4,1.8473446495846033E-4]
["ETR UN Equity","Entergy Corp","ETR",23760434508.25,3.5186295503211986,5.9729999999999999,203.5155,116.75,null,"Entergy Corp","ETR",23760.43450825,3.5186295503211985E-2,5.9729999999999998E-2,9.5967134218415406E-2,5.9211129855563256E-4,5.6823224460728624E-5,3.5366807862727933E-5]
["ETSY UW Equity","Etsy Inc","ETSY",15787654528.879999,"#N/A N/A",30.650000000000002,127.0329,124.28,null,"Etsy Inc","ETSY",15787.654528879999,"0.00%",0.30649999999999999,0.30649999999999999,3.9342919511834091E-4,1.2058604830377149E-4,1.2058604830377149E-4]
["EVRG UN Equity","Evergy Inc","EVRG",15512714604.6,3.3991805677494873,4.9000000000000004,226.9932,68.34,null,"Evergy Inc","EVRG",15512.7146046,3.3991805677494873E-2,4.9000000000000002E-2,8.3824604916593493E-2,3.865776775026301E-4,3.2404721086232259E-5,1.8942306197628876E-5]
["EW UN Equity","Edwards Lifesciences Corp","EW",73141394507.639999,0,14.178000000000001,621.31659999999999,117.72,null,"Edwards Lifesciences Corp","EW",73141.394507639998,0,0.14178000000000002,0.14178000000000002,1.8226874624305107E-3,2.5842062842339783E-4,2.5842062842339783E-4]
["EXC UW Equity","Exelon Corp","EXC",46683923785.840004,2.9099307159353351,11.3,980.13699999999994,47.63,null,"Exelon Corp","EXC",46683.923785840001,2.9099307159353351E-2,0.113,0.14374341801385682,1.1633658772068388E-3,1.6722618759039984E-4,1.3146034412437279E-4]
["EXPD UW Equity","Expeditors International of Washington I","EXPD",17268784282.240002,1.168088406359054,-7.65,167.3981,103.16,null,"Expeditors International of Washington I","EXPD",17268.784282240002,1.168088406359054E-2,-7.6499999999999999E-2,-6.5265909751841794E-2,4.3033902777678279E-4,-2.8086468149574843E-5,-3.2920935624923881E-5]
["EXPE UW Equity","Expedia Group Inc","EXPE",30476455034.189999,0.13389891143251395,32.25,150.23089999999999,195.67,null,"Expedia Group Inc","EXPE",30476.455034189999,1.3389891143251395E-3,0.32250000000000001,0.32405490110901009,7.594748892071362E-4,2.4611156011679493E-4,2.4493065176930143E-4]
["EXR UN Equity","Extra Space Storage Inc","EXR",27581762224,2.7937743190661477,5.97,134.1525,205.6,null,"Extra Space Storage Inc","EXR",27581.762223999998,2.7937743190661477E-2,5.9699999999999996E-2,8.8471684824902724E-2,6.873389895809685E-4,6.0810038454074542E-5,4.1034137677983814E-5]
["F UN Equity","Ford Motor Co","F",67958212701.290001,2.4068598462448256,-5.0170000000000003,3947.9659999999999,16.91,null,"Ford Motor Co","F",67958.212701290002,2.4068598462448257E-2,-5.0170000000000006E-2,-2.6705162329982265E-2,1.6935222946410826E-3,-4.5225787787834168E-5,-8.4964013522143131E-5]
["FANG UW Equity","Diamondback Energy Inc","FANG",24320043950.520004,1.7690399766559675,8.07,177.41499999999999,137.08000000000001,null,"Diamondback Energy Inc","FANG",24320.043950520005,1.7690399766559676E-2,8.0700000000000008E-2,9.9104207397140376E-2,6.0605679578260604E-4,6.0062778383685742E-5,4.8908783419656309E-5]
["FAST UW Equity","Fastenal Co","FAST",34187885978.400002,2.0875420875420878,9.8000000000000007,575.55359999999996,59.4,null,"Fastenal Co","FAST",34187.885978400001,2.0875420875420877E-2,9.8000000000000004E-2,0.1198983164983165,8.5196394680886933E-4,1.0214904293964471E-4,8.3492466787269204E-5]
["FB UW Equity","Meta Platforms Inc","FB",605251014225.6001,0,14.5,2309.08,222.36,null,"Meta Platforms Inc","FB",605251.01422560005,0,0.14499999999999999,0.14499999999999999,1.5082887640829963E-2,2.1870187079203445E-3,2.1870187079203445E-3]
["FBHS UN Equity","Fortune Brands Home & Security Inc","FBHS",9830716590,1.5118470651588582,8.9550000000000001,132.3467,74.28,null,"Fortune Brands Home & Security Inc","FBHS",9830.71659,1.5118470651588582E-2,8.9550000000000005E-2,0.10534540017501347,2.4498198312897847E-4,2.5807725048390635E-5,2.1938136589200022E-5]
["FCX UN Equity","Freeport-McMoRan Inc","FCX",72360809675.699997,1.1178126256533978,-14.26,1454.7809999999999,49.74,null,"Freeport-McMoRan Inc","FCX",72360.809675700002,1.1178126256533978E-2,-0.1426,-0.13221887414555689,1.8032352466761084E-3,-2.3842173413510061E-4,-2.5714134617601305E-4]
["FDS UN Equity","FactSet Research Systems Inc","FDS",16409636579.85,0.77922377058620296,12.8,37.797159999999998,434.15,null,"FactSet Research Systems Inc","FDS",16409.636579850001,7.7922377058620299E-3,0.128,0.13629094091903721,4.0892902108954823E-4,5.5733321053395339E-5,5.2342914699462171E-5]
["FDX UN Equity","FedEx Corp","FDX",59971250408.30999,1.2978088940749386,12.275,259.1782,231.39,null,"FedEx Corp","FDX",59971.250408309992,1.2978088940749387E-2,0.12275,0.13652461914948788,1.494486767190218E-3,2.0403423671459388E-4,1.8344825067259925E-4]
["FE UN Equity","FirstEnergy Corp","FE",26181595804.16,3.4234627126035759,3.75,570.90269999999998,45.86,null,"FirstEnergy Corp","FE",26181.595804159999,3.4234627126035762E-2,3.7499999999999999E-2,7.2376526384648934E-2,6.5244676752343022E-4,4.7221830684238457E-5,2.4466753782128633E-5]
["FFIV UW Equity","F5 Inc","FFIV",12691240621.5,0,13.597,60.738169999999997,208.95,null,"F5 Inc","FFIV",12691.240621499999,0,0.13597000000000001,0.13597000000000001,3.1626639496298603E-4,4.3002741723117211E-5,4.3002741723117211E-5]
["FIS UN Equity","Fidelity National Information Services I","FIS",61215098796.939995,1.8631746664011153,12.353,609.59069999999997,100.42,null,"Fidelity National Information Services I","FIS",61215.098796939994,1.8631746664011153E-2,0.12353,0.1433125364967138,1.5254835355507593E-3,2.1862091486375419E-4,1.8844298114658529E-4]
["FISV UW Equity","Fiserv Inc","FISV",66132766167.000008,0,15.96,652.19689999999991,101.4,null,"Fiserv Inc","FISV",66132.766167000009,0,0.15960000000000002,0.15960000000000002,1.648032069389224E-3,2.6302591827452018E-4,2.6302591827452018E-4]
["FITB UW Equity","Fifth Third Bancorp","FITB",29425203240.159996,2.8996282527881041,2.2000000000000002,683.67110000000002,43.04,null,"Fifth Third Bancorp","FITB",29425.203240159997,2.8996282527881043E-2,2.2000000000000002E-2,5.1315241635687736E-2,7.3327763828329835E-4,3.7628319194553885E-5,1.6132108042232564E-5]
["FLT UN Equity","FleetCor Technologies Inc","FLT",19398435350.700001,0,16.010000000000002,77.886600000000001,249.06,null,"FleetCor Technologies Inc","FLT",19398.435350700001,0,0.16010000000000002,0.16010000000000002,4.834100462877618E-4,7.7393948410670673E-5,7.7393948410670673E-5]
["FMC UN Equity","FMC Corp","FMC",16563754903.859997,1.6067492589496084,9.2330000000000005,125.89309999999999,131.57,null,"FMC Corp","FMC",16563.754903859997,1.6067492589496083E-2,9.2330000000000009E-2,0.10913924838489018,4.1276965796548966E-4,4.5049370226441743E-5,3.8111022519953663E-5]
["FOXA UW Equity","Fox Corp","FOXA",21423212743.52,1.2344740177439795,6.59,315.80629999999996,39.450000000000003,null,"Fox Corp","FOXA",21423.212743520002,1.2344740177439795E-2,6.59E-2,7.8651499366286431E-2,5.338676071935804E-4,4.1989487768866741E-5,3.5181875314056948E-5]
["FRC UN Equity","First Republic Bank/CA","FRC",29025549326.699997,0.58667489204194945,12.387,179.05949999999999,162.1,null,{"$f":"B196","v":"First Republic Bank/CA"},{"$f":"C196","v":"FRC"},{"$f":"D196/1000000","v":29025.549326699998},{"$f":"IFERROR(E196/100,\"0.00%\")","v":5.8667489204194947E-3},{"$f":"IFERROR(F196/100,\"N/A\")","v":0.12387000000000001},{"$f":"IFERROR(M196*(1+0.5*N196)+N196,\"N/A\")","v":0.13010010601480568},{"$f":"IF(N196=\"N/A\",\"N/A\",L196/$L$504)","v":7.233182413880321E-4},{"$f":"IF(AND(ISNUMBER(L196),ISNUMBER(O196)),O196*P196,\"N/A\")","v":9.4103779887025785E-5},8.9597430560735546E-5]
["FRT UN Equity","Federal Realty Investment Trust","FRT",9605393867.1600018,3.5233882198738433,9.0549999999999997,78.68759,122.07,null,"Federal Realty Investment Trust","FRT",9605.3938671600026,3.5233882198738437E-2,9.0549999999999992E-2,0.12737909621528631,2.3936692882647585E-4,3.0490343057745258E-5,{"$f":"IF(AND(ISNUMBER(L197),ISNUMBER(N197)),P197*N197,\"N/A\")","v":2.1674675405237387E-5}]
["FTNT UW Equity","Fortinet Inc","FTNT",54957070516.040001,0,19.45,160.81539999999998,341.74,null,"Fortinet Inc","FTNT",54957.070516040003,0,0.19450000000000001,0.19450000000000001,1.3695331361371892E-3,2.6637419497868331E-4,2.6637419497868331E-4]
["FTV UN Equity","Fortive Corp","FTV",21877915508.279999,0.49893320203512226,10.633000000000001,359.06639999999999,60.93,null,"Fortive Corp","FTV",21877.915508279999,4.9893320203512224E-3,0.10633000000000001,0.1115845898572132,5.451988244070281E-4,6.0835787212093027E-5,5.7970990999199303E-5]
["GD UN Equity","General Dynamics Corp","GD",67080951905.160004,2.109627663985405,10.285,278.13650000000001,241.18,null,"General Dynamics Corp","GD",67080.951905160007,2.1096276639854049E-2,0.10285,0.12503115266605855,1.6716609086892338E-3,2.0900969028020576E-4,1.7193032445868769E-4]
["GE UN Equity","General Electric Co","GE",100810248982.50002,0.30054644808743175,28.824999999999999,1101.751,91.5,null,"General Electric Co","GE",100810.24898250001,3.0054644808743176E-3,0.28825000000000001,0.29168862704918036,2.5121967955602448E-3,7.327792341743182E-4,7.2414072632024057E-4]
["GILD UW Equity","Gilead Sciences Inc","GILD",74543565741.800003,4.8158116063919261,8.0150000000000006,1253.8869999999999,59.45,null,"Gilead Sciences Inc","GILD",74543.565741800005,4.815811606391926E-2,8.0149999999999999E-2,0.13023805256518084,1.8576296445681126E-3,2.4193406729590004E-4,1.4888901601213422E-4]
["GIS UN Equity","General Mills Inc","GIS",40781798739.32,3.0242173656231546,6.5,602.21199999999999,67.72,null,"General Mills Inc","GIS",40781.798739320002,3.0242173656231545E-2,6.5000000000000002E-2,9.6225044300059071E-2,1.016284605426255E-3,9.7792031178609446E-5,6.6058499352706574E-5]
["GL UN Equity","Globe Life Inc","GL",9977301367.5999985,0.82803180914512919,"#N/A N/A",99.177949999999996,100.6,null,"Globe Life Inc","GL",9977.3013675999991,8.2803180914512928E-3,"N/A","N/A","N/A","N/A","N/A"]
["GLW UN Equity","Corning Inc","GLW",31212796849.709999,2.8881062042806831,11.450000000000001,845.64609999999993,36.909999999999997,null,"Corning Inc","GLW",31212.796849709997,2.888106204280683E-2,0.1145,0.14503450284475752,7.7782456662641797E-4,1.1281139932110151E-4,8.906091287872486E-5]
["GM UN Equity","General Motors Co","GM",63555153280.379997,0.5006858710562414,9.9550000000000001,1453.021,43.74,null,"General Motors Co","GM",63555.15328038,5.0068587105624139E-3,9.955E-2,0.10480607510288066,1.5837978184145471E-3,1.6599163310453358E-4,1.5766707282316816E-4]
["GNRC UN Equity","Generac Holdings Inc","GNRC",18960328096.259998,0,11.1,63.783649999999994,297.26,null,"Generac Holdings Inc","GNRC",18960.328096259997,0,0.111,0.111,4.724923900789478E-4,5.2446655298763209E-5,5.2446655298763209E-5]
["GOOG UW Equity","Alphabet Inc","GOOG",1842326064978.0698,0,20.343,315.6395,2792.99,null,"Alphabet Inc","GOOG",1842326.0649780699,0,0.20343,0.20343,4.5910864059253167E-2,9.3396470755738713E-3,9.3396470755738713E-3]
["GPC UN Equity","Genuine Parts Co","GPC",17888105239.160004,2.8051102999523887,10.200000000000001,141.94659999999999,126.02,null,"Genuine Parts Co","GPC",17888.105239160002,2.8051102999523889E-2,0.10200000000000001,0.13148170925249961,4.4577253914195969E-4,5.8610935384211645E-5,4.546879899247989E-5]
["GPN UN Equity","Global Payments Inc","GPN",38584501941.040001,0.74978076585793629,17.36,281.96799999999996,136.84,null,"Global Payments Inc","GPN",38584.501941039998,7.4978076585793633E-3,0.1736,0.18174861736334405,9.6152785171074685E-4,1.7475635760477474E-4,1.6692123505698565E-4]
["GRMN UN Equity","Garmin Ltd","GRMN",22866475558.799999,2.425596492707192,8.35,192.78709999999998,118.61,null,"Garmin Ltd","GRMN",22866.475558800001,2.4255964927071921E-2,8.3499999999999991E-2,0.10876865146277717,5.6983379373010091E-4,6.1980053301941406E-5,4.7581121776463422E-5]
["GS UN Equity","Goldman Sachs Group Inc/The","GS",117667641089.10001,2.5577097849136621,-10.025,341.85919999999999,330.1,null,"Goldman Sachs Group Inc/The","GS",117667.64108910001,2.5577097849136622E-2,-0.10025000000000001,-7.5954954180551357E-2,2.932283908320522E-3,-2.2272148990085331E-4,-2.9396146180913236E-4]
["GWW UN Equity","WW Grainger Inc","GWW",26358021790.649998,1.3133251904844996,11.4,51.102239999999995,515.79,null,"WW Grainger Inc","GWW",26358.021790649997,1.3133251904844996E-2,0.114,0.12788184726342117,6.5684331254129509E-4,8.3998336170405509E-5,7.488013762970764E-5]
["HAL UN Equity","Halliburton Co","HAL",34028903348.789993,1.217322418801162,42.31,898.57150000000001,37.869999999999997,null,"Halliburton Co","HAL",34028.903348789994,1.217322418801162E-2,0.42310000000000003,0.43784846976498548,8.4800209117725264E-4,3.7129641797946779E-4,3.5878968477709563E-4]
["HAS UW Equity","Hasbro Inc","HAS",11383584194.560001,3.4130859375,5.6000000000000005,138.9598,81.92,null,"Hasbro Inc","HAS",11383.58419456,3.4130859375000003E-2,5.6000000000000008E-2,9.1086523437500011E-2,2.8367952687556873E-4,2.5839381873490404E-5,1.588605350503185E-5]
["HBAN UW Equity","Huntington Bancshares Inc/OH","HBAN",21123365432.939999,4.3160054719562249,14.683,1444.827,14.62,null,"Huntington Bancshares Inc/OH","HBAN",21123.365432939998,4.3160054719562246E-2,0.14682999999999999,0.19315865013679889,5.2639539617932917E-4,1.0167782416422468E-4,7.7290636021010896E-5]
["HCA UN Equity","HCA Healthcare Inc","HCA",75691850656.139999,0.88979331258478966,8.64,302.01839999999999,250.62,null,"HCA Healthcare Inc","HCA",75691.850656139999,8.8979331258478966E-3,8.6400000000000005E-2,9.5682323836884534E-2,1.8862449660390066E-3,1.8048030167623749E-4,1.6297156506577017E-4]
["HD UN Equity","Home Depot Inc/The","HD",309312635444.88995,2.5029231951358035,5.92,1033.3499999999999,299.33,null,"Home Depot Inc/The","HD",309312.63544488995,2.5029231951358036E-2,5.9200000000000003E-2,8.4970097217118234E-2,7.7080874160507058E-3,6.549569370998742E-4,4.5631877503020179E-4]
["HES UN Equity","Hess Corp","HES",33155160781.919998,1.2359865470852016,47.2,309.74549999999999,107.04,null,"Hess Corp","HES",33155.16078192,1.2359865470852016E-2,0.47200000000000003,0.48727679372197313,8.2622837968670344E-4,4.026019157358379E-4,3.8997979521212406E-4]
["HIG UN Equity","Hartford Financial Services Group Inc/Th","HIG",23815559293.16,2.1487258042055419,7,331.64679999999998,71.81,null,"Hartford Financial Services Group Inc/Th","HIG",23815.55929316,2.148725804205542E-2,7.0000000000000007E-2,9.2239312073527369E-2,5.9348501114343593E-4,5.4742649153820256E-5,4.1543950780040519E-5]
["HII UN Equity","Huntington Ingalls Industries Inc","HII",7990962480,2.4207781789009228,25.2,40.067,199.44,null,"Huntington Ingalls Industries Inc","HII",7990.9624800000001,2.4207781789009227E-2,0.252,0.2792579622944244,1.9913521232531637E-4,5.5610093615035399E-5,5.0182073505979727E-5]
["HLT UN Equity","Hilton Worldwide Holdings Inc","HLT",42356564302.679993,0.27876631079478054,37.880000000000003,279.13909999999998,151.74,null,"Hilton Worldwide Holdings Inc","HLT",42356.564302679995,2.7876631079478053E-3,0.37880000000000003,0.38211564650059315,1.0555278474771537E-3,4.0333370583811205E-4,3.9983394862434584E-4]
["HOLX UW Equity","Hologic Inc","HOLX",19305092004.439999,0,-18.446999999999999,251.30289999999999,76.819999999999993,null,"Hologic Inc","HOLX",19305.092004439997,0,-0.18447,-0.18447,4.8108392510734532E-4,-8.874555166455199E-5,-8.874555166455199E-5]
["HON UW Equity","Honeywell International Inc","HON",133381029964.32001,2.0418336930825367,10.36,685.48169999999993,194.58,null,"Honeywell International Inc","HON",133381.02996432001,2.0418336930825367E-2,0.1036,0.12507600678384212,3.3238623993782353E-3,4.1573543601318988E-4,3.4435214457558515E-4]
["HPE UN Equity","Hewlett Packard Enterprise Co","HPE",21725268215.399998,2.902453620586475,4.6269999999999998,1300.136,16.71,null,"Hewlett Packard Enterprise Co","HPE",21725.268215399999,2.9024536205864749E-2,4.6269999999999999E-2,7.596601885098743E-2,5.4139484570551078E-4,4.1127611054692259E-5,2.5050339510793982E-5]
["HPQ UN Equity","HP Inc","HPQ",38237178540,2.7107438016528929,2.113,1053.366,36.299999999999997,null,"HP Inc","HPQ",38237.178540000001,2.7107438016528929E-2,2.1129999999999999E-2,4.8523828099173549E-2,9.5287253398340709E-4,4.6237023039434751E-5,2.0134196643069392E-5]
["HRL UN Equity","Hormel Foods Corp","HRL",28089176819.400002,2.004268529297633,7.26,544.99759999999992,51.54,null,"Hormel Foods Corp","HRL",28089.176819400003,2.0042685292976328E-2,7.2599999999999998E-2,9.3370234769111368E-2,6.9998378843277647E-4,6.5357650660540317E-5,5.0818823040219569E-5]
["HSIC UW Equity","Henry Schein Inc","HSIC",11960096431.999998,"#N/A N/A",14.950000000000001,137.1728,87.19,null,"Henry Schein Inc","HSIC",11960.096431999998,"0.00%",0.14950000000000002,0.14950000000000002,2.9804624266207023E-4,4.4557913277979508E-5,4.4557913277979508E-5]
["HST UW Equity","Host Hotels & Resorts Inc","HST",13875936365.279999,1.0962429233144622,"#N/A N/A",714.15009999999995,19.43,null,"Host Hotels & Resorts Inc","HST",13875.936365279998,1.0962429233144621E-2,"N/A","N/A","N/A","N/A","N/A"]
["HSY UN Equity","Hershey Co/The","HSY",44461542615.389999,1.689516687439413,8,145.62809999999999,216.63,null,"Hershey Co/The","HSY",44461.542615389997,1.689516687439413E-2,0.08,9.7570973549369902E-2,1.1079840195954455E-3,1.0810707946907176E-4,8.863872156763564E-5]
["HUM UN Equity","Humana Inc","HUM",55154874027.940002,0.6691637750764069,12.633000000000001,126.74329999999999,435.17,null,"Humana Inc","HUM",55154.874027940001,6.6916377507640692E-3,0.12633,0.13344431504929108,1.3744624102314531E-3,1.8341419489433398E-4,1.7363583628453948E-4]
["HWM UN Equity","Howmet Aerospace Inc","HWM",15055441243.439999,0.22537562604340569,33,418.9049,35.94,null,"Howmet Aerospace Inc","HWM",15055.441243439998,2.2537562604340571E-3,0.33,0.33262562604340568,3.7518240088942945E-4,1.2479528097631448E-4,1.2381019229351173E-4]
["IBM UN Equity","International Business Machines Corp","IBM",116928284379.72,5.240732195046915,13.42,899.31,130.02000000000001,null,"International Business Machines Corp","IBM",116928.28437972,5.2407321950469148E-2,0.13419999999999999,0.1901238532533456,2.9138590995850247E-3,5.5399411985042899E-4,3.910398911643103E-4]
["ICE UN Equity","Intercontinental Exchange Inc","ICE",74044793354.040009,1.1209506509234031,3.5500000000000003,560.43589999999995,132.12,null,"Intercontinental Exchange Inc","ICE",74044.793354040012,1.1209506509234031E-2,3.5500000000000004E-2,4.6908475249772937E-2,1.8452002099928434E-3,8.6555528381325117E-5,6.5504607454745944E-5]
["IDXX UW Equity","IDEXX Laboratories Inc","IDXX",46089304440.099991,"#N/A N/A",10.915000000000001,84.249089999999995,547.05999999999995,null,"IDEXX Laboratories Inc","IDXX",46089.304440099993,"0.00%",0.10915000000000001,0.10915000000000001,1.1485479313132075E-3,1.2536400670283662E-4,1.2536400670283662E-4]
["IEX UN Equity","IDEX Corp","IEX",14591563525.77,1.1745684034840662,13,76.104749999999996,191.73,null,"IDEX Corp","IEX",14591.56352577,1.1745684034840663E-2,0.13,0.1425091534971053,3.6362254335882589E-4,5.1819540846530748E-5,4.7270930636647368E-5]
["IFF UN Equity","International Flavors & Fragrances Inc","IFF",33455624208.93,2.3947308307317443,6.6150000000000002,254.74469999999999,131.33000000000001,null,"International Flavors & Fragrances Inc","IFF",33455.624208929999,2.3947308307317443E-2,6.615E-2,9.0889365529581961E-2,8.3371594435533759E-4,7.5775913214352891E-5,5.5150309719105579E-5]
["ILMN UW Equity","Illumina Inc","ILMN",54882163977,0,31.79,157.07550000000001,349.4,null,"Illumina Inc","ILMN",54882.163976999997,0,0.31790000000000002,0.31790000000000002,1.3676664611786194E-3,4.3478116800868311E-4,4.3478116800868311E-4]
["INCY UW Equity","Incyte Corp","INCY",17577646510.380001,0,35.200000000000003,221.3252,79.42,null,"Incyte Corp","INCY",17577.64651038,0,0.35200000000000004,0.35200000000000004,4.3803589101870964E-4,1.5418863363858581E-4,1.5418863363858581E-4]
["INTC UW Equity","Intel Corp","INTC",202635771777.60001,2.8793381759483458,5.96,4088.6959999999999,49.56,null,"Intel Corp","INTC",202635.77177759999,2.8793381759483459E-2,5.96E-2,8.9251424535916071E-2,5.0496942688231378E-3,4.5069240696331617E-4,3.0096177842185902E-4]
["INTU UW Equity","Intuit Inc","INTU",135987550479,0.56796439564096157,17.433,282.8125,480.84,null,"Intuit Inc","INTU",135987.550479,5.6796439564096154E-3,0.17432999999999998,0.18050471012187005,3.3888170299900275E-3,6.1169743565440656E-4,5.9077247283816146E-4]
["IP UN Equity","International Paper Co","IP",17301078338.700001,4.1148429035752985,16.899999999999999,374.8879,46.15,null,"International Paper Co","IP",17301.078338700001,4.1148429035752984E-2,0.16899999999999998,0.21362547128927409,4.3114379739071893E-4,9.2103296911039627E-5,7.2863301759031496E-5]
["IPG UN Equity","Interpublic Group of Cos Inc/The","IPG",13965880582.000002,3.246826516220028,3.0649999999999999,393.96,35.450000000000003,null,"Interpublic Group of Cos Inc/The","IPG",13965.880582000002,3.2468265162200277E-2,3.065E-2,6.3615841325810996E-2,3.4803049094113419E-4,2.2140252488255294E-5,1.0667134547345763E-5]
["IPGP UW Equity","IPG Photonics Corp","IPGP",5810626678.0800009,0,12.4,52.93938,109.76,null,"IPG Photonics Corp","IPGP",5810.6266780800006,0,0.124,0.124,1.4480112754610365E-4,1.7955339815716852E-5,1.7955339815716852E-5]
["IQV UN Equity","IQVIA Holdings Inc","IQV",44140763751.210007,"#N/A N/A",17.556999999999999,190.91199999999998,231.21,null,"IQVIA Holdings Inc","IQV",44140.763751210005,"0.00%",0.17556999999999998,0.17556999999999998,1.0999901931461494E-3,1.9312527821066942E-4,1.9312527821066942E-4]
["IR UN Equity","Ingersoll Rand Inc","IR",20541184218.150002,9.7318768619662363E-2,14.85,407.96789999999999,50.35,null,"Ingersoll Rand Inc","IR",20541.184218150003,9.7318768619662364E-4,0.14849999999999999,0.14954544687189672,5.1188740917411228E-4,7.6550431353040069E-5,7.6015280262355664E-5]
["IRM UN Equity","Iron Mountain Inc","IRM",16059486893.790001,4.4937736870600986,4,289.83009999999996,55.41,null,"Iron Mountain Inc","IRM",16059.486893790001,4.4937736870600986E-2,0.04,8.5836491608013016E-2,4.002032721883719E-4,3.4352044814696536E-5,1.6008130887534877E-5]
["ISRG UW Equity","Intuitive Surgical Inc","ISRG",108361898426.16,0,6.173,359.19479999999999,301.68,null,"Intuitive Surgical Inc","ISRG",108361.89842616,0,6.173E-2,6.173E-2,2.7003843035273188E-3,1.6669472305674138E-4,1.6669472305674138E-4]
["IT UN Equity","Gartner Inc","IT",24477210598.919998,"#N/A N/A",15,82.287399999999991,297.45999999999998,null,"Gartner Inc","IT",24477.210598919999,"0.00%",0.15,0.15,6.0997339706535811E-4,9.149600955980372E-5,9.149600955980372E-5]
["ITW UN Equity","Illinois Tool Works Inc","ITW",65311864816.199997,2.3108882521489971,11.6,311.89999999999998,209.4,null,"Illinois Tool Works Inc","ITW",65311.864816199995,2.310888252148997E-2,0.11599999999999999,0.1404491977077364,1.6275751638288691E-3,2.2859162596880229E-4,1.8879871900414881E-4]
["IVZ UN Equity","Invesco Ltd","IVZ",10491429531.119999,3.1352992194275804,-0.1,454.96229999999997,23.06,null,"Invesco Ltd","IVZ",10491.429531119999,3.1352992194275807E-2,-1E-3,3.0337315698178671E-2,2.6144698495389197E-4,7.9315997208831897E-6,-2.61446984953892E-7]
["J UN Equity","Jacobs Engineering Group Inc","J",17807352737.949997,0.68572672520136424,13.56,129.2167,137.81,null,"Jacobs Engineering Group Inc","J",17807.352737949997,6.8572672520136428E-3,0.1356,0.14292218997170017,4.4376018249349565E-4,6.3423177104211727E-5,6.0173880746118006E-5]
["JBHT UW Equity","JB Hunt Transport Services Inc","JBHT",21052924666.560001,0.74704915583445397,19.433,104.8505,200.79,null,"JB Hunt Transport Services Inc","JBHT",21052.92466656,7.47049155834454E-3,0.19433,0.2025263618706111,5.2464000851425803E-4,1.062534322161591E-4,1.0195329285457576E-4]
["JCI UN Equity","Johnson Controls International plc","JCI",46071242882.349991,1.8865334756748517,14.3,702.62689999999998,65.569999999999993,null,"Johnson Controls International plc","JCI",46071.242882349994,1.8865334756748519E-2,0.14300000000000002,0.16321420619185606,1.1480978363282201E-3,1.8738587698689791E-4,1.6417799059493548E-4]
["JKHY UW Equity","Jack Henry & Associates Inc","JKHY",14350172752.650002,0.94544531844709467,15.15,72.825029999999998,197.05,null,"Jack Henry & Associates Inc","JKHY",14350.172752650002,9.454453184470947E-3,0.1515,0.16167062801319462,3.5760707238409256E-4,5.7814559974296193E-5,5.4177471466190022E-5]
["JNJ UN Equity","Johnson & Johnson","JNJ",466046747266.87994,2.4696721773966033,5.6980000000000004,2629.6149999999998,177.23,null,"Johnson & Johnson","JNJ",466046.74726687995,2.4696721773966031E-2,5.6980000000000003E-2,8.2380331377306326E-2,1.1613909864148579E-2,9.5675774319472671E-4,6.6176058405918606E-4]
["JNPR UN Equity","Juniper Networks Inc","JNPR",11986646574.799999,2.2497308934337998,8.8469999999999995,322.56849999999997,37.159999999999997,null,"Juniper Networks Inc","JNPR",11986.646574799999,2.2497308934338E-2,8.8469999999999993E-2,0.11196247739504844,2.9870787364043837E-4,3.3444073550190569E-5,2.642668558096958E-5]
["JPM UN Equity","JPMorgan Chase & Co","JPM",402526918790.39996,3.045774647887324,0,2952.8089999999997,136.32,null,"JPMorgan Chase & Co","JPM",402526.91879039997,3.045774647887324E-2,0,3.045774647887324E-2,1.0030992341736246E-2,3.055214216761216E-4,0]
["K UN Equity","Kellogg Co","K",21936687783.760002,3.6517289502248413,3.4969999999999999,340.15639999999996,64.489999999999995,null,"Kellogg Co","K",21936.68778376,3.6517289502248411E-2,3.4970000000000001E-2,7.2125794309195218E-2,5.4666343265488855E-4,3.9428534300025084E-5,1.9116820239941453E-5]
["KEY UN Equity","KeyCorp","KEY",20592495188.699997,3.6148346738159076,19.12,920.12939999999992,22.38,null,{"$f":"B260","v":"KeyCorp"},{"$f":"C260","v":"KEY"},{"$f":"D260/1000000","v":20592.495188699995},{"$f":"IFERROR(E260/100,\"0.00%\")","v":3.6148346738159073E-2},{"$f":"IFERROR(F260/100,\"N/A\")","v":0.19120000000000001},{"$f":"IFERROR(M260*(1+0.5*N260)+N260,\"N/A\")","v":0.2308041286863271},{"$f":"IF(N260=\"N/A\",\"N/A\",L260/$L$504)","v":5.131660813041171E-4},{"$f":"IF(AND(ISNUMBER(L260),ISNUMBER(O260)),O260*P260,\"N/A\")","v":1.1844085026677364E-4},9.8117354745347188E-5]
["KEYS UN Equity","Keysight Technologies Inc","KEYS",28746599912.259998,"#N/A N/A",10.305,181.9751,157.97,null,"Keysight Technologies Inc","KEYS",28746.599912259997,"0.00%",0.10305,0.10305,7.1636680706312311E-4,7.3821599467854842E-5,{"$f":"IF(AND(ISNUMBER(L261),ISNUMBER(N261)),P261*N261,\"N/A\")","v":7.3821599467854842E-5}]
["KHC UW Equity","Kraft Heinz Co/The","KHC",48248580253.380005,4.0797156638740795,4.6000000000000005,1224.894,39.39,null,"Kraft Heinz Co/The","KHC",48248.580253380002,4.0797156638740797E-2,4.6000000000000006E-2,8.7735491241431846E-2,1.2023572000493105E-3,1.0548939959399879E-4,5.5308431202268288E-5]
["KIM UN Equity","Kimco Realty Corp","KIM",15262497955.9,3.1093117408906883,2.94,617.91489999999999,24.7,null,"Kimco Realty Corp","KIM",15262.4979559,3.1093117408906884E-2,2.9399999999999999E-2,6.0950186234817808E-2,3.8034226523647171E-4,2.3181931899135422E-5,1.1182062597952267E-5]
["KLAC UW Equity","KLA Corp","KLAC",55170858458.580002,1.1509042233513631,13.282999999999999,150.71529999999998,366.06,null,"KLA Corp","KLAC",55170.858458580005,1.1509042233513631E-2,0.13283,0.14510341527345244,1.3748607430977835E-3,1.9949698934888509E-4,1.8262275250567858E-4]
["KMB UN Equity","Kimberly-Clark Corp","KMB",41496099403.959999,3.7544657356284508,-1.35,336.92840000000001,123.16,null,"Kimberly-Clark Corp","KMB",41496.099403959997,3.7544657356284511E-2,-1.3500000000000002E-2,2.3791230919129585E-2,1.0340850161869373E-3,2.4602155410115281E-5,-1.3960147718523655E-5]
["KMI UN Equity","Kinder Morgan Inc","KMI",42878132972.87001,5.8699101004759395,5.15,2267.4849999999997,18.91,null,"Kinder Morgan Inc","KMI",42878.132972870008,5.8699101004759398E-2,5.1500000000000004E-2,0.11171060285563195,1.0685253666296302E-3,1.1936561287273114E-4,5.5029056381425961E-5]
["KMX UN Equity","CarMax Inc","KMX",15598873471.68,"#N/A N/A",18.52,161.6799,96.48,null,"CarMax Inc","KMX",15598.873471680001,"0.00%",0.1852,0.1852,3.8872476107768461E-4,7.1991825751587194E-5,7.1991825751587194E-5]
["KO UN Equity","Coca-Cola Co/The","KO",268769685040,2.806451612903226,9.6869999999999994,4334.9949999999999,62,null,"Coca-Cola Co/The","KO",268769.68504000001,2.8064516129032258E-2,9.6869999999999998E-2,0.12629382096774194,6.6977549238910715E-3,8.4588506124371105E-4,6.4881151947732813E-4]
["KR UN Equity","Kroger Co/The","KR",41496193155.099991,1.533902736621928,10.263,723.30819999999994,57.37,null,"Kroger Co/The","KR",41496.193155099994,1.533902736621928E-2,0.10263,0.11875614955551682,1.0340873524703595E-3,1.2280423228343845E-4,1.0612838498403299E-4]
["L UN Equity","Loews Corp","L",15971284748.719997,"#N/A N/A","#N/A N/A",246.39439999999999,64.819999999999993,null,"Loews Corp","L",15971.284748719998,"0.00%","N/A","N/A","N/A","N/A","N/A"]
["LDOS UN Equity","Leidos Holdings Inc","LDOS",14727659275.34,1.3664136271060914,7.17,136.34199999999998,108.02,null,"Leidos Holdings Inc","LDOS",14727.65927534,1.3664136271060914E-2,7.17E-2,8.5853995556378446E-2,3.6701405671594968E-4,3.1509623194419571E-5,2.6314907866533591E-5]
["LEN UN Equity","Lennar Corp","LEN",23413032431.649998,1.8479733891831958,15.313000000000001,257.30629999999996,81.17,null,"Lennar Corp","LEN",23413.032431649997,1.8479733891831957E-2,0.15313000000000002,0.1730246347172601,5.8345402022913018E-4,1.0095191872446214E-4,8.9344314117686713E-5]
["LH UN Equity","Laboratory Corp of America Holdings","LH",24625844000.000004,0.41113555336418112,-6.5869999999999997,93.399999999999991,263.66000000000003,null,"Laboratory Corp of America Holdings","LH",24625.844000000005,4.111355533641811E-3,-6.5869999999999998E-2,-6.1894051960858683E-2,6.1367734936857311E-4,-3.7982977749020491E-5,-4.0422927002907908E-5]
["LHX UN Equity","L3Harris Technologies Inc","LHX",47969568009.059998,1.8356340805731075,4.3899999999999997,193.0598,248.47,null,"L3Harris Technologies Inc","LHX",47969.56800906,1.8356340805731074E-2,4.3899999999999995E-2,6.2659262486416872E-2,1.195404200000432E-3,7.4903145545192242E-5,5.2478244380018955E-5]
["LIN UN Equity","Linde PLC","LIN",162022922317.61002,1.448204614469524,9.7669999999999995,507.2251,319.43,null,"Linde PLC","LIN",162022.92231761001,1.448204614469524E-2,9.7669999999999993E-2,0.11285927686817143,4.0376198884724971E-3,4.5568286088155301E-4,3.9435433450710878E-4]
["LKQ UW Equity","LKQ Corp","LKQ",12941412065.959999,2.2021581149526539,3.8000000000000003,284.99039999999997,45.41,null,"LKQ Corp","LKQ",12941.412065959999,2.2021581149526539E-2,3.8000000000000006E-2,6.0439991191367545E-2,3.225006807370663E-4,1.9491938302958325E-5,1.2255025868008521E-5]
["LLY UN Equity","Eli Lilly & Co","LLY",272723646472.62003,1.344414568565143,15.485000000000001,952.34709999999995,286.37,null,"Eli Lilly & Co","LLY",272723.64647262002,1.3444145685651429E-2,0.15485000000000002,0.169335058665363,6.7962878542335127E-3,1.150849802503326E-3,1.0524051742280595E-3]
["LMT UN Equity","Lockheed Martin Corp","LMT",117648151298.60001,2.5980969642048031,4.4530000000000003,266.53409999999997,441.4,null,"Lockheed Martin Corp","LMT",117648.1512986,2.5980969642048032E-2,4.453E-2,7.1089435931128236E-2,2.9317982216990283E-3,2.0841988184446876E-4,1.3055297481225772E-4]
["LNC UN Equity","Lincoln National Corp","LNC",11271640237.759998,2.7861077111383108,20.79,172.4547,65.36,null,"Lincoln National Corp","LNC",11271.640237759999,2.7861077111383109E-2,0.2079,0.2386572360771114,2.8088987748581154E-4,6.7036401802802225E-5,5.839700552930022E-5]
["LNT UW Equity","Alliant Energy Corp","LNT",15649907988.879999,2.7384763124199742,5.9,250.47869999999998,62.48,null,"Alliant Energy Corp","LNT",15649.907988879999,2.7384763124199744E-2,5.9000000000000004E-2,8.7192613636363644E-2,3.8999654397542404E-4,3.4004817978366249E-5,2.3009796094550019E-5]
["LOW UN Equity","Lowe's Cos Inc","LOW",133761078640.43001,1.7038429200257184,18.833000000000002,661.56129999999996,202.19,null,"Lowe's Cos Inc","LOW",133761.07864043,1.7038429200257183E-2,0.18833000000000003,0.20697285288589942,3.3333332327103319E-3,6.8990948879343503E-4,6.2776664771633693E-4]
["LRCX UW Equity","Lam Research Corp","LRCX",74996671878.229996,1.0898234779859004,13.345000000000001,139.5001,537.61,null,"Lam Research Corp","LRCX",74996.671878230001,1.0898234779859003E-2,0.13345000000000001,0.14507541949554512,1.8689210737181956E-3,2.7113450877373183E-4,2.494075172876932E-4]
["LUMN UN Equity","Lumen Technologies Inc","LUMN",11533404964.48,8.8731144631765755,-10.47,1023.372,11.27,null,"Lumen Technologies Inc","LUMN",11533.40496448,8.8731144631765749E-2,-0.1047,-2.0613930789707191E-2,2.8741306847377199E-4,-5.9247131015757099E-6,-3.0092148269203927E-5]
["LUV UN Equity","Southwest Airlines Co","LUV",27129258012.399998,0,67.14,592.34190000000001,45.8,null,"Southwest Airlines Co","LUV",27129.258012399998,0,0.6714,0.6714,6.7606256042983747E-4,4.5390840307259287E-4,4.5390840307259287E-4]
["LVS UN Equity","Las Vegas Sands Corp","LVS",29696385598.619999,2.7913558013892463,"#N/A N/A",763.99239999999998,38.869999999999997,null,"Las Vegas Sands Corp","LVS",29696.38559862,2.7913558013892462E-2,"N/A","N/A","N/A","N/A","N/A"]
["LW UN Equity","Lamb Weston Holdings Inc","LW",8699147675.9999981,1.6124186279419128,11.355,145.20359999999999,59.91,null,"Lamb Weston Holdings Inc","LW",8699.1476759999987,1.6124186279419129E-2,0.11355,0.13058963695543316,2.1678322528045986E-4,2.8309642687403133E-5,2.4615735230596217E-5]
["LYB UN Equity","LyondellBasell Industries NV","LYB",33725945324.059998,4.4514685858782341,8,328.00959999999998,102.82,null,"LyondellBasell Industries NV","LYB",33725.945324059998,4.4514685858782342E-2,0.08,0.12629527329313364,8.4045236100003542E-4,1.0614516062235889E-4,6.723618888000283E-5]
["LYV UN Equity","Live Nation Entertainment Inc","LYV",26424981582.439999,0,"#N/A N/A",224.6258,117.64,null,"Live Nation Entertainment Inc","LYV",26424.981582439999,0,"N/A","N/A","N/A","N/A","N/A"]
["MA UN Equity","Mastercard Inc","MA",349330529769.82007,0.51569757680899886,22.262,969.72949999999992,357.38,null,"Mastercard Inc","MA",349330.52976982004,5.1569757680899886E-3,0.22262000000000001,0.22835099874083609,8.7053354826199074E-3,1.9878720518302943E-3,1.9379817851408439E-3]
["MAA UN Equity","Mid-America Apartment Communities Inc","MAA",24158178105.149998,2.075913105753163,"#N/A N/A",115.34099999999999,209.45,null,"Mid-America Apartment Communities Inc","MAA",24158.178105149997,2.0759131057531629E-2,"N/A","N/A","N/A","N/A","N/A"]
["MAR UW Equity","Marriott International Inc/MD","MAR",57514917917.000008,0.35106685633001422,35.545000000000002,327.25419999999997,175.75,null,"Marriott International Inc/MD","MAR",57514.917917000006,3.5106685633001424E-3,0.35545000000000004,0.35958460213371268,1.4332748301522421E-3,5.1538355954855865E-4,5.0945753837761457E-4]
["MAS UN Equity","Masco Corp","MAS",12062725581,2.1254901960784314,12.42,236.524,51,null,"Masco Corp","MAS",12062.725581000001,2.1254901960784313E-2,0.1242,0.14677483137254901,3.0060376654333389E-4,4.4121067144350924E-5,3.7334987804682071E-5]
["MCD UN Equity","McDonald's Corp","MCD",183873629067.03998,2.2601908767389198,8.8070000000000004,743.5847,247.28,null,"McDonald's Corp","MCD",183873.62906703999,2.2601908767389198E-2,8.8070000000000009E-2,0.11166718381996119,4.5821406691539711E-3,5.1167474439133649E-4,4.0354912873239026E-4]
["MCHP UW Equity","Microchip Technology Inc","MCHP",41777143377.059998,1.1418685121107266,17.713000000000001,555.99069999999995,75.14,null,"Microchip Technology Inc","MCHP",41777.143377059998,1.1418685121107266E-2,0.17713000000000001,0.18955998096885815,1.0410886470256619E-3,1.9734874411707874E-4,1.8440803204765549E-4]
["MCK UN Equity","McKesson Corp","MCK",45857777457.139999,0.59778525463038579,11.66,149.79839999999999,306.13,null,"McKesson Corp","MCK",45857.77745714,5.9778525463038577E-3,0.1166,0.12292636134975336,1.1427782665167363E-3,1.4047757413248108E-4,1.3324794587585146E-4]
["MCO UN Equity","Moody's Corp","MCO",62548123413.870003,0.81117927743694607,10,185.37719999999999,337.41,null,"Moody's Corp","MCO",62548.123413870002,8.1117927743694605E-3,0.1,0.10851738241308793,1.5587025802893139E-3,1.6914632397352239E-4,1.558702580289314E-4]
["MDLZ UW Equity","Mondelez International Inc","MDLZ",87159234602.320007,2.2857597961134117,7.8129999999999997,1388.328,62.78,null,"Mondelez International Inc","MDLZ",87159.234602320008,2.2857597961134117E-2,7.8129999999999991E-2,0.1018805300254858,2.1720127872062113E-3,2.2128581398270152E-4,1.6969935906442128E-4]
["MDT UN Equity","Medtronic PLC","MDT",148843771799.10001,2.1766561514195581,8.1850000000000005,1341.539,110.95,null,"Medtronic PLC","MDT",148843.77179910001,2.1766561514195582E-2,8.1850000000000006E-2,0.10450735804416404,3.7091947527846131E-3,3.8763814408479611E-4,3.0359759051542059E-4]
["MET UN Equity","MetLife Inc","MET",57986498988.32,2.8329538986909508,-0.89500000000000002,825.07819999999992,70.28,null,"MetLife Inc","MET",57986.498988320003,2.8329538986909507E-2,-8.9499999999999996E-3,1.9252764299943086E-2,1.4450266556677472E-3,2.7820757608706155E-5,-1.2932988568226337E-5]
["MGM UN Equity","MGM Resorts International","MGM",18257868788.040001,2.3843586075345733E-2,-3.65,435.3331,41.94,null,"MGM Resorts International","MGM",18257.868788039999,2.3843586075345734E-4,-3.6499999999999998E-2,-3.6265915593705289E-2,4.5498706655347883E-4,-1.6500522551856035E-5,-1.6607027929201976E-5]
["MHK UN Equity","Mohawk Industries Inc","MHK",8081822298.6000004,"#N/A N/A",12.75,65.071029999999993,124.2,null,"Mohawk Industries Inc","MHK",8081.8222986000001,"0.00%",0.1275,0.1275,2.0139944386363674E-4,2.5678429092613685E-5,2.5678429092613685E-5]
["MKC UN Equity","McCormick & Co Inc/MD","MKC",26757603895.600002,1.4589178356713426,5.0449999999999999,250.22549999999998,99.8,null,"McCormick & Co Inc/MD","MKC",26757.603895600001,1.4589178356713426E-2,5.0450000000000002E-2,6.5407190380761523E-2,6.6680091996465225E-4,4.3613574718194941E-5,3.3640106412216708E-5]
["MKTX UW Equity","MarketAxess Holdings Inc","MKTX",12871608523.200001,0.8192239858906526,13.700000000000001,37.835419999999999,340.2,null,"MarketAxess Holdings Inc","MKTX",12871.6085232,8.1922398589065262E-3,0.13700000000000001,0.14575340828924163,3.2076117271868156E-4,4.6752034170601945E-5,4.3944280662459376E-5]
["MLM UN Equity","Martin Marietta Materials Inc","MLM",24015054899.77,0.62823144274987663,13.15,62.394589999999994,384.89,null,"Martin Marietta Materials Inc","MLM",24015.054899769999,6.2823144274987662E-3,0.13150000000000001,0.13819537660110681,5.9845645232835937E-4,8.2703914808879945E-5,7.8697023481179263E-5]
["MMC UN Equity","Marsh & McLennan Cos Inc","MMC",85681318494.179993,1.2698040136134259,7.8070000000000004,502.76559999999995,170.42,null,"Marsh & McLennan Cos Inc","MMC",85681.318494179999,1.2698040136134259E-2,7.8070000000000001E-2,9.1263708132848259E-2,2.1351830387585039E-3,1.9486472165946414E-4,1.6669373983587641E-4]
["MMM UN Equity","3M Co","MMM",84738313216.399994,4.0455400322407309,7.6669999999999998,569.17189999999994,148.88,null,"3M Co","MMM",84738.313216399998,4.0455400322407312E-2,7.6670000000000002E-2,0.11867625809376681,2.1116832968081935E-3,2.5060667194430554E-4,1.6190275836628419E-4]
["MNST UW Equity","Monster Beverage Corp","MNST",42295772914.000008,0,10.197000000000001,529.35889999999995,79.900000000000006,null,"Monster Beverage Corp","MNST",42295.772914000008,0,0.10197000000000001,0.10197000000000001,1.0540129228203757E-3,1.0747769773999371E-4,1.0747769773999371E-4]
["MO UN Equity","Altria Group Inc","MO",94951695074.499985,7.1578947368421053,3.6,1817.2569999999998,52.25,null,"Altria Group Inc","MO",94951.695074499978,7.1578947368421048E-2,3.6000000000000004E-2,0.10886736842105263,2.3662013188815835E-3,2.57602110741062E-4,8.5183247479737022E-5]
["MOH UN Equity","Molina Healthcare Inc","MOH",19572897868.849998,"#N/A N/A",11.904999999999999,58.673519999999996,333.59,null,"Molina Healthcare Inc","MOH",19572.897868849999,"0.00%",0.11904999999999999,0.11904999999999999,4.8775766156959567E-4,5.8067549609860361E-5,5.8067549609860361E-5]
["MOS UN Equity","Mosaic Co/The","MOS",24492566787.5,0.78496240601503764,-1.75,368.30930000000001,66.5,null,"Mosaic Co/The","MOS",24492.5667875,7.8496240601503772E-3,-1.7500000000000002E-2,-9.7190601503759407E-3,6.1035607410595731E-4,-5.9320873973831141E-6,-1.0681231296854253E-5]
["MPC UN Equity","Marathon Petroleum Corp","MPC",47758116244.5,2.7426900584795324,16.580000000000002,558.57449999999994,85.5,null,"Marathon Petroleum Corp","MPC",47758.116244500001,2.7426900584795324E-2,0.16580000000000003,0.19550059064327488,1.1901348107200285E-3,2.3267205844088772E-4,1.9732435161738074E-4]
["MPWR UW Equity","Monolithic Power Systems Inc","MPWR",22588491120,0.58165870532037556,24.5,46.509,485.68,null,"Monolithic Power Systems Inc","MPWR",22588.491119999999,5.8165870532037554E-3,0.245,0.25152911896722119,5.6290640664974356E-4,1.4158735252561434E-4,1.3791206962918717E-4]
["MRK UN Equity","Merck & Co Inc","MRK",207400542372.29996,3.4905545399146862,10.17,2527.7339999999999,82.05,null,"Merck & Co Inc","MRK",207400.54237229997,3.4905545399146864E-2,0.1017,0.13838049238269348,5.1684326068433409E-3,7.1521024898174958E-4,5.2562959611596779E-4]
["MRNA UW Equity","Moderna Inc","MRNA",69424262408.159988,0,-97.5,403.02019999999999,172.26,null,"Moderna Inc","MRNA",69424.262408159993,0,-0.97499999999999998,-0.97499999999999998,1.7300563317345747E-3,-1.6868049234412103E-3,-1.6868049234412103E-3]
["MRO UN Equity","Marathon Oil Corp","MRO",18349513242.93,1.1230585424133812,-17.3,730.76519999999994,25.11,null,"Marathon Oil Corp","MRO",18349.513242929999,1.1230585424133813E-2,-0.17300000000000001,-0.16274086021505377,4.572708512701051E-4,-7.4416651686966815E-5,-7.9107857269728187E-5]
["MS UN Equity","Morgan Stanley","MS",155685575338.60001,3.3249427917620138,3.33,1781.299,87.4,null,"Morgan Stanley","MS",155685.5753386,3.3249427917620138E-2,3.3300000000000003E-2,6.7103030892448512E-2,3.8796928628603887E-3,2.6033915002973267E-4,1.2919377233325095E-4]
["MSCI UN Equity","MSCI Inc","MSCI",40868006077.919998,0.84055838370983149,13.3,81.267910000000001,502.88,null,"MSCI Inc","MSCI",40868.006077919999,8.4055838370983155E-3,0.13300000000000001,0.14196455516226536,1.01843289691418E-3,1.4458137317303882E-4,1.3545157528958594E-4]
["MSFT UW Equity","Microsoft Corp","MSFT",2311358888416.6802,0.78395121793000555,12.780000000000001,7496.866,308.31,null,"Microsoft Corp","MSFT",2311358.88841668,7.8395121793000556E-3,0.12780000000000002,0.13614045700755736,5.7599187101284303E-2,7.841579655232649E-3,7.3611761115441356E-3]
["MSI UN Equity","Motorola Solutions Inc","MSI",40555949922.599998,1.2753922378199833,11.200000000000001,167.44819999999999,242.2,null,"Motorola Solutions Inc","MSI",40555.949922599997,1.2753922378199833E-2,0.11200000000000002,0.12546814203137904,1.0106564408361293E-3,1.268051858637555E-4,1.131935213736465E-4]
["MTB UN Equity","M&T Bank Corp","MTB",21874994542.5,2.8436578171091447,7.54,129.05599999999998,169.5,null,"M&T Bank Corp","MTB",21874.994542500001,2.8436578171091447E-2,7.5399999999999995E-2,0.10490863716814158,5.4512603378358926E-4,5.7188429289110657E-5,4.1102502947282624E-5]
["MTCH UW Equity","Match Group Inc","MTCH",31007024837.119995,0,52.233000000000004,285.14830000000001,108.74,null,"Match Group Inc","MTCH",31007.024837119996,0,0.52233000000000007,0.52233000000000007,7.7269671706883662E-4,4.036026762265655E-4,4.036026762265655E-4]
["MTD UN Equity","Mettler-Toledo International Inc","MTD",31220284832.099998,0,18.100000000000001,22.735589999999998,1373.19,null,"Mettler-Toledo International Inc","MTD",31220.284832099998,0,0.18100000000000002,0.18100000000000002,7.7801116754800325E-4,1.4082002132618861E-4,1.4082002132618861E-4]
["MU UW Equity","Micron Technology Inc","MU",86977181491.729996,0.47502888689177042,20.513000000000002,1116.6669999999999,77.89,null,"Micron Technology Inc","MU",86977.181491729993,4.7502888689177044E-3,0.20513000000000001,0.21036750224675826,2.1674760139548583E-3,4.5596651523544332E-4,4.4461435474256011E-4]
["NCLH UN Equity","Norwegian Cruise Line Holdings Ltd","NCLH",9125846581.1200008,0,153.32,417.08619999999996,21.88,null,{"$f":"B324","v":"Norwegian Cruise Line Holdings Ltd"},{"$f":"C324","v":"NCLH"},{"$f":"D324/1000000","v":9125.8465811200003},{"$f":"IFERROR(E324/100,\"0.00%\")","v":0},{"$f":"IFERROR(F324/100,\"N/A\")","v":1.5331999999999999},{"$f":"IFERROR(M324*(1+0.5*N324)+N324,\"N/A\")","v":1.5331999999999999},{"$f":"IF(N324=\"N/A\",\"N/A\",L324/$L$504)","v":2.2741658481414793E-4},{"$f":"IF(AND(ISNUMBER(L324),ISNUMBER(O324)),O324*P324,\"N/A\")","v":3.4867510783705158E-4},3.4867510783705158E-4]
["NDAQ UW Equity","Nasdaq Inc","NDAQ",29298238714.799999,1.2699214365881033,10.625,164.41209999999998,178.2,null,"Nasdaq Inc","NDAQ",29298.238714799998,1.2699214365881032E-2,0.10625,0.11962386012906846,7.3011367552178793E-4,8.7339016198938429E-5,{"$f":"IF(AND(ISNUMBER(L325),ISNUMBER(N325)),P325*N325,\"N/A\")","v":7.7574578024189967E-5}]
["NDSN UW Equity","Nordson Corp","NDSN",13157144635.600002,0.92038048264928651,11.933,57.940569999999994,227.08,null,"Nordson Corp","NDSN",13157.144635600001,9.2038048264928649E-3,0.11932999999999999,0.12908294984146557,3.2787674790898328E-4,4.2323297804518141E-5,3.9125532327978975E-5]
["NEE UN Equity","NextEra Energy Inc","NEE",166264128780.57999,1.9785149333018535,11.513,1962.7449999999999,84.71,null,"NextEra Energy Inc","NEE",166264.12878057998,1.9785149333018535E-2,0.11513,0.13605408145437375,4.1433109803319388E-3,5.6371436960888277E-4,4.7701939316561608E-4]
["NEM UN Equity","Newmont Corp","NEM",62968055947.650009,2.7287602265575832,-3,792.54949999999997,79.45,null,"Newmont Corp","NEM",62968.055947650006,2.7287602265575833E-2,-0.03,-3.1217117684078019E-3,1.5691673214873717E-3,-4.898488094088077E-6,-4.7075019644621147E-5]
["NFLX UW Equity","Netflix Inc","NFLX",166304140251.12997,0,27.967000000000002,443.9631,374.59,null,"Netflix Inc","NFLX",166304.14025112998,0,0.27967000000000003,0.27967000000000003,4.1443080683176928E-3,1.1590386374664093E-3,1.1590386374664093E-3]
["NI UN Equity","NiSource Inc","NI",12891243318,2.9433962264150946,6.9930000000000003,405.38499999999999,31.8,null,"NiSource Inc","NI",12891.243318000001,2.9433962264150945E-2,6.9930000000000006E-2,0.10039312075471699,3.2125047285508541E-4,3.225133751385052E-5,2.2465045566756124E-5]
["NKE UN Equity","NIKE Inc","NKE",212779091934.88,0.8672711058263971,13.370000000000001,1276.288,134.56,null,"NIKE Inc","NKE",212779.09193488001,8.6727110582639714E-3,0.13370000000000001,0.14295248179250894,5.3024663495654838E-3,7.5800072429165117E-4,7.0893975093690522E-4]
["NLOK UW Equity","NortonLifeLock Inc","NLOK",15441898789.200001,1.9230769230769231,9.5,582.27369999999996,26.52,null,"NortonLifeLock Inc","NLOK",15441.8987892,1.9230769230769232E-2,9.5000000000000001E-2,0.11514423076923078,3.8481294359592438E-4,4.4308990380396105E-5,3.6557229641612816E-5]
["NLSN UN Equity","Nielsen Holdings PLC","NLSN",9792366987.1200008,0.89207048458149785,"#N/A N/A",359.48480000000001,27.24,null,"Nielsen Holdings PLC","NLSN",9792.36698712,8.9207048458149786E-3,"N/A","N/A","N/A","N/A","N/A"]
["NOC UN Equity","Northrop Grumman Corp","NOC",69811906923.479996,1.4798085953222129,0.29499999999999998,156.1019,447.22,null,"Northrop Grumman Corp","NOC",69811.906923479997,1.4798085953222129E-2,2.9499999999999999E-3,1.7769913130003132E-2,1.7397164537859792E-3,3.0914610254613955E-5,5.1321635386686388E-6]
["NOW UN Equity","ServiceNow Inc","NOW",111378000000,"#N/A N/A",36,200,556.89,null,"ServiceNow Inc","NOW",111378,"0.00%",0.36,0.36,2.7755457160360849E-3,9.9919645777299046E-4,9.9919645777299046E-4]
["NRG UN Equity","NRG Energy Inc","NRG",9289036301.1599998,3.6496350364963503,15.615,242.1542,38.36,null,"NRG Energy Inc","NRG",9289.0363011600002,3.6496350364963501E-2,0.15615000000000001,0.19549580291970803,2.3148328136425789E-4,4.5254009952794283E-5,3.614611438502887E-5]
["NSC UN Equity","Norfolk Southern Corp","NSC",68389322577.680008,1.7365542388331814,9.7469999999999999,239.7774,285.22000000000003,null,"Norfolk Southern Corp","NSC",68389.32257768001,1.7365542388331812E-2,9.7470000000000001E-2,0.11568185209662717,1.7042655758146999E-3,1.9715259827476924E-4,1.661147656746588E-4]
["NTAP UW Equity","NetApp Inc","NTAP",18470525847.999996,2.410843373493976,10.73,222.53649999999999,83,null,"NetApp Inc","NTAP",18470.525847999997,2.410843373493976E-2,0.10730000000000001,0.13270185120481928,4.6028649185970446E-4,6.1080869554354768E-5,4.9388740576546291E-5]
["NTRS UW Equity","Northern Trust Corp","NTRS",24215071929.450001,2.5435809360240449,10.9,207.94389999999999,116.45,null,"Northern Trust Corp","NTRS",24215.071929450001,2.5435809360240449E-2,0.109,0.13582206097037355,6.0344088740407081E-4,8.1960585001012023E-5,6.5775056727043716E-5]
["NUE UN Equity","Nucor Corp","NUE",39898470588.450005,1.4059872182980153,"#N/A N/A",268.40549999999996,148.65,null,"Nucor Corp","NUE",39898.470588450007,1.4059872182980153E-2,"N/A","N/A","N/A","N/A","N/A"]
["NVDA UW Equity","NVIDIA Corp","NVDA",684878600000,6.010408267976252E-2,25.13,2510,272.86,null,"NVIDIA Corp","NVDA",684878.6,6.0104082679762522E-4,0.25129999999999997,0.25197656160668469,1.7067211336482889E-2,4.3005372287815884E-3,4.2889902088581499E-3]
["NVR UN Equity","NVR Inc","NVR",15010496263.350002,"#N/A N/A",26,3.3600999999999996,4467.2700000000004,null,"NVR Inc","NVR",15010.496263350002,"0.00%",0.26,0.26,3.7406236958211457E-4,9.7256216091349789E-5,9.7256216091349789E-5]
["NWL UW Equity","Newell Brands Inc","NWL",8902408900.7399998,4.3063988790284915,7,415.80609999999996,21.41,null,"Newell Brands Inc","NWL",8902.4089007399998,4.3063988790284918E-2,7.0000000000000007E-2,0.1145712283979449,2.2184850587055269E-4,2.5417455835837911E-5,1.5529395410938689E-5]
["NWSA UW Equity","News Corp","NWSA",13127697436.889999,0.85778781038374718,14.3,390.87360000000001,22.15,null,"News Corp","NWSA",13127.697436889999,8.5778781038374722E-3,0.14300000000000002,0.15219119638826187,3.2714292214241526E-4,4.9788272710806186E-5,4.678143786636539E-5]
["NXPI UW Equity","NXP Semiconductors NV","NXPI",48590561912.480003,1.7478928031121677,18.600000000000001,262.53819999999996,185.08,null,"NXP Semiconductors NV","NXPI",48590.561912480007,1.7478928031121676E-2,0.18600000000000003,0.20510446833801602,1.2108794012818513E-3,2.4835677582136926E-4,2.2522356863842436E-4]
["O UN Equity","Realty Income Corp","O",41434541656.199997,4.2683982683982684,9.65,597.90099999999995,69.3,null,"Realty Income Corp","O",41434.541656199995,4.2683982683982685E-2,9.6500000000000002E-2,0.14124348484848484,1.0325509938209035E-3,1.4584110065103074E-4,9.9641170903717194E-5]
["ODFL UW Equity","Old Dominion Freight Line Inc","ODFL",34307520680.040005,0.40176777822418641,12.497,114.8638,298.68,null,"Old Dominion Freight Line Inc","ODFL",34307.520680040005,4.017677782241864E-3,0.12497,0.12923872237846523,8.549452499713087E-4,1.1049203180982952E-4,1.0684250788891444E-4]
["OGN UN Equity","Organon & Co","OGN",8859546662.4699993,3.4211279702261668,-2.99,253.63719999999998,34.93,null,"Organon & Co","OGN",8859.5466624699984,3.421127970226167E-2,-2.9900000000000003E-2,3.7998210707128541E-3,2.2078037660076851E-4,8.3892592700751938E-7,-6.6013332603629788E-6]
["OKE UN Equity","ONEOK Inc","OKE",31516044319.549999,5.2952003397989529,10.8,446.2133,70.63,null,"ONEOK Inc","OKE",31516.044319549997,5.2952003397989528E-2,0.10800000000000001,0.16381141158148099,7.8538150979125482E-4,1.2865445374890018E-4,8.4821203057455527E-5]
["OMC UN Equity","Omnicom Group Inc","OMC",17565704394.16,3.4908105560791709,5.7330000000000005,206.94749999999999,84.88,null,"Omnicom Group Inc","OMC",17565.704394159999,3.4908105560791707E-2,5.7330000000000006E-2,9.3238746406691803E-2,4.3773829284389211E-4,4.0814169678969848E-5,2.5095536328740337E-5]
["ORCL UN Equity","Oracle Corp","ORCL",220736628610,1.4903904266892301,7.9670000000000005,2668.1569999999997,82.73,null,"Oracle Corp","ORCL",220736.62861000001,1.4903904266892301E-2,7.9670000000000005E-2,9.5167601293363963E-2,5.5007685890457163E-3,5.2349495188936301E-4,4.3824623348927223E-4]
["ORLY UW Equity","O'Reilly Automotive Inc","ORLY",45410375979.360001,0,15.02,66.296390000000002,684.96,null,"O'Reilly Automotive Inc","ORLY",45410.375979360004,0,0.1502,0.1502,1.1316289977652732E-3,1.6997067546434402E-4,1.6997067546434402E-4]
["OTIS UN Equity","Otis Worldwide Corp","OTIS",32700853294.200001,1.455490578297596,9.6330000000000009,424.9624,76.95,null,"Otis Worldwide Corp","OTIS",32700.853294200002,1.455490578297596E-2,9.6330000000000013E-2,0.11158594282001301,8.1490701279823038E-4,9.093216733373094E-5,7.8499992542853538E-5]
["OXY UN Equity","Occidental Petroleum Corp","OXY",53160227837.779999,0.91117377511455766,5.75,936.90919999999994,56.74,null,"Occidental Petroleum Corp","OXY",53160.227837779996,9.1117377511455763E-3,5.7500000000000002E-2,6.6873700211491013E-2,1.3247557205072139E-3,8.8591316906657199E-5,7.6173453929164809E-5]
["PARA UW Equity","Paramount Global","PARA",24628825987.540005,2.5839724940491933,0.48599999999999999,607.87720000000002,37.81,null,"Paramount Global","PARA",24628.825987540004,2.5839724940491932E-2,4.8599999999999997E-3,3.0762515472097327E-2,6.1375166065753427E-4,1.8880544957002825E-5,2.9828330707956163E-6]
["PAYC UN Equity","Paycom Software Inc","PAYC",20856758711.219997,"#N/A N/A",25.400000000000002,60.213519999999995,346.38,null,"Paycom Software Inc","PAYC",20856.758711219998,"0.00%",0.254,0.254,5.1975154241703885E-4,1.3201689177392786E-4,1.3201689177392786E-4]
["PAYX UW Equity","Paychex Inc","PAYX",49268043076.830002,1.9454825236315674,9.25,361.01740000000001,136.47,null,"Paychex Inc","PAYX",49268.043076829999,1.9454825236315674E-2,9.2499999999999999E-2,0.11285461090349527,1.2277622681263515E-3,1.3855863305139223E-4,1.1356800980168752E-4]
["PBCT UW Equity","People's United Financial Inc","PBCT",8589128987.1499996,3.6268134067033522,"#N/A N/A",429.67129999999997,19.989999999999998,null,"People's United Financial Inc","PBCT",8589.1289871499994,3.6268134067033525E-2,"N/A","N/A","N/A","N/A","N/A"]
["PCAR UW Equity","PACCAR Inc","PCAR",30619710212.509995,3.1736118996252984,10.950000000000001,347.67469999999997,88.07,null,"PACCAR Inc","PCAR",30619.710212509995,3.1736118996252984E-2,0.10950000000000001,0.14297367151129786,7.6304481591156666E-4,1.0909531885853908E-4,8.3553407342316566E-5]
["PEAK UN Equity","Healthpeak Properties Inc","PEAK",18521043754.149998,3.5479172735217013,11.904999999999999,539.50029999999992,34.33,null,"Healthpeak Properties Inc","PEAK",18521.043754149996,3.5479172735217016E-2,0.11904999999999999,0.15664107049228079,4.6154540078245171E-4,7.2296965659352015E-5,5.4946979963150875E-5]
["PEG UN Equity","Public Service Enterprise Group Inc","PEG",35145455450,3.084285714285715,5.6000000000000005,502.0779,70,null,"Public Service Enterprise Group Inc","PEG",35145.455450000001,3.0842857142857151E-2,5.6000000000000008E-2,8.7706457142857158E-2,8.7582662924800745E-4,7.6815650722713414E-5,4.9046291237888424E-5]
["PENN UW Equity","Penn National Gaming Inc","PENN",7140245413.1400013,"#N/A N/A",16,168.32259999999999,42.42,null,"Penn National Gaming Inc","PENN",7140.2454131400009,"0.00%",0.16,0.16,1.7793529752632508E-4,2.8469647604212014E-5,2.8469647604212014E-5]
["PEP UW Equity","PepsiCo Inc","PEP",231528150668,2.7022344366113034,7.3500000000000005,1383.249,167.38,null,"PepsiCo Inc","PEP",231528.15066799999,2.7022344366113032E-2,7.350000000000001E-2,0.1015154155215677,5.7696938958171681E-3,5.8571287326613253E-4,4.2407250134256192E-4]
["PFE UN Equity","Pfizer Inc","PFE",292385283794.20001,3.142746764535445,0.59299999999999997,5647.7739999999994,51.77,null,"Pfizer Inc","PFE",292385.28379419999,3.1427467645354451E-2,5.9299999999999995E-3,3.7450650086922929E-2,7.2862569077105591E-3,2.7287505789409323E-4,4.3207503462723614E-5]
["PFG UW Equity","Principal Financial Group Inc","PFG",19176712610.25,3.6139490532624987,9.14,261.22749999999996,73.41,null,"Principal Financial Group Inc","PFG",19176.712610250001,3.6139490532624989E-2,9.1400000000000009E-2,0.12919106524996596,4.7788470373893007E-4,6.1738433942696769E-5,4.367866192173821E-5]
["PG UN Equity","Procter & Gamble Co/The","PG",366271639876.79999,2.282068062827225,5.99,2397.0659999999998,152.80000000000001,null,"Procter & Gamble Co/The","PG",366271.63987680001,2.282068062827225E-2,5.9900000000000002E-2,8.3404160013089007E-2,9.1275088524265455E-3,7.6127220884867003E-4,5.4673778026035008E-4]
["PGR UN Equity","Progressive Corp/The","PGR",66670308536.269997,1.9896482147556804,30.07,584.87860000000001,113.99,null,"Progressive Corp/The","PGR",66670.308536269993,1.9896482147556804E-2,0.30070000000000002,0.32358791823844202,1.6614276539769809E-3,5.376179158541898E-4,4.9959129555087823E-4]
["PH UN Equity","Parker-Hannifin Corp","PH",36456813423.839996,1.445587820693544,13.15,128.4776,283.76,null,"Parker-Hannifin Corp","PH",36456.813423839994,1.4455878206935439E-2,0.13150000000000001,0.14690635219904144,9.0850574008211602E-4,1.3346526422735415E-4,1.1946850482079826E-4]
["PHM UN Equity","PulteGroup Inc","PHM",10115711187.199999,1.4105011933174223,24.62,241.42509999999999,41.9,null,"PulteGroup Inc","PHM",10115.711187199999,1.4105011933174223E-2,0.2462,0.26204133890214798,2.5208406373153813E-4,6.6056445576106657E-5,6.2063096490704687E-5]
["PKG UN Equity","Packaging Corp of America","PKG",14628102559.650002,2.5622958170520787,3,93.703819999999993,156.11000000000001,null,"Packaging Corp of America","PKG",14628.102559650002,2.5622958170520786E-2,0.03,5.6007302543078591E-2,3.6453309803707238E-4,2.041651550872804E-5,1.0935992941112171E-5]
["PKI UN Equity","PerkinElmer Inc","PKI",22009416165.880001,0.15762925598991173,4.0999999999999996,126.1574,174.46,null,"PerkinElmer Inc","PKI",22009.41616588,1.5762925598991173E-3,4.0999999999999995E-2,4.2608606557377041E-2,5.4847582782653289E-4,2.336979075409241E-5,2.2487508940887846E-5]
["PLD UN Equity","Prologis Inc","PLD",119453989012.15999,1.7110478077780531,9.3650000000000002,739.74479999999994,161.47999999999999,null,"Prologis Inc","PLD",119453.98901215999,1.711047807778053E-2,9.3649999999999997E-2,0.1115616762137726,2.9767997940896964E-3,3.3209677478145962E-4,2.7877730071650006E-4]
["PM UN Equity","Philip Morris International Inc","PM",145614709937.62,5.4651905471577615,6.5750000000000002,1550.0819999999999,93.94,null,"Philip Morris International Inc","PM",145614.70993762001,5.4651905471577618E-2,6.5750000000000003E-2,0.12219858686395574,3.6287263585196208E-3,4.4342523312708567E-4,2.3858875807266508E-4]
["PNC UN Equity","PNC Financial Services Group Inc/The","PNC",77203437190.25,2.8728652751423156,21.402999999999999,418.56020000000001,184.45,null,"PNC Financial Services Group Inc/The","PNC",77203.437190249999,2.8728652751423157E-2,0.21403,0.24583304952561671,1.9239137833024415E-3,4.7296159237360572E-4,4.1177526704022155E-4]
["PNR UN Equity","Pentair PLC","PNR",8950008495.8700008,1.5495296070835638,10.23,165.09879999999998,54.21,null,"Pentair PLC","PNR",8950.0084958700008,1.5495296070835638E-2,0.1023,0.11858788046485888,2.2303469032662236E-4,2.6449211195970309E-5,2.2816448820413468E-5]
["PNW UN Equity","Pinnacle West Capital Corp","PNW",8819983654.8999996,4.3994878361075553,-2.79,112.9319,78.099999999999994,null,"Pinnacle West Capital Corp","PNW",8819.9836548999992,4.3994878361075553E-2,-2.7900000000000001E-2,1.5481149807938549E-2,2.1979446433645767E-4,3.4026710293483079E-6,-6.1322655549871694E-6]
["POOL UW Equity","Pool Corp","POOL",16967115034.200001,0.79933782665247721,10.6,40.125609999999995,422.85,null,"Pool Corp","POOL",16967.1150342,7.9933782665247716E-3,0.106,0.11441702731465059,4.2282141398359874E-4,4.8377969272980604E-5,4.4819069882261462E-5]
["PPG UN Equity","PPG Industries Inc","PPG",30951934219.470001,1.8471046005951022,11.343,236.1481,131.07,null,"PPG Industries Inc","PPG",30951.93421947,1.8471046005951022E-2,0.11343,0.13294863138017854,7.7132385593097971E-4,1.0254645099690576E-4,8.7491264978251031E-5]
["PPL UN Equity","PPL Corp","PPL",21001935435.599998,3.3333333333333335,5.2,735.36189999999999,28.56,null,"PPL Corp","PPL",21001.935435599997,3.3333333333333333E-2,5.2000000000000005E-2,8.6199999999999999E-2,5.233693541520409E-4,4.5114438327905922E-5,2.721520641590613E-5]
["PRU UN Equity","Prudential Financial Inc","PRU",44482204289.25,4.0856393331640861,-0.155,376.4255,118.17,null,"Prudential Financial Inc","PRU",44482.204289250003,4.0856393331640858E-2,-1.5499999999999999E-3,3.9274729626808835E-2,1.108498909612938E-3,4.3535994966660544E-5,-1.7181733099000538E-6]
["PSA UN Equity","Public Storage","PSA",68438222633,2.2084144716613716,11.375,175.35669999999999,390.28,null,"Public Storage","PSA",68438.222632999998,2.2084144716613716E-2,0.11375,0.13709018044737112,1.7054841678082473E-3,2.3380513231496719E-4,1.9399882408818815E-4]
["PSX UN Equity","Phillips 66","PSX",37878696241.760002,4.2794304896400046,16.580000000000002,438.46159999999998,86.39,null,"Phillips 66","PSX",37878.696241760001,4.2794304896400043E-2,0.16580000000000003,0.21214195277231163,9.4393913594111143E-4,2.002490915967559E-4,1.5650510873903631E-4]
["PTC UW Equity","PTC Inc","PTC",12598089799.08,0,12.14,116.95219999999999,107.72,null,"PTC Inc","PTC",12598.08979908,0,0.12140000000000001,0.12140000000000001,3.1394507148695789E-4,3.8112931678516688E-5,3.8112931678516688E-5]
["PVH UN Equity","PVH Corp","PVH",5210012975.7699995,0.19057564286646653,"#N/A N/A",68.006959999999992,76.61,null,"PVH Corp","PVH",5210.0129757699997,1.9057564286646652E-3,"N/A","N/A","N/A","N/A","N/A"]
["PWR UN Equity","Quanta Services Inc","PWR",18779472225.540001,0.20211230149684672,13.200000000000001,142.69030000000001,131.61000000000001,null,"Quanta Services Inc","PWR",18779.472225540001,2.0211230149684671E-3,0.13200000000000001,0.1341545171339564,4.6798545210917944E-4,6.278236235342325E-5,6.1774079678411691E-5]
["PXD UN Equity","Pioneer Natural Resources Co","PXD",60728290270.450005,1.2226532816062072,0.5,242.88399999999999,250.03,null,"Pioneer Natural Resources Co","PXD",60728.290270450001,1.2226532816062072E-2,5.0000000000000001E-3,1.7257099148102226E-2,1.5133522410381165E-3,2.6116069669597476E-5,7.5667612051905823E-6]
["PYPL UW Equity","PayPal Holdings Inc","PYPL",134732818188.45001,"#N/A N/A",19.03,1165.0049999999999,115.65,null,"PayPal Holdings Inc","PYPL",134732.81818845001,"0.00%",0.19030000000000002,0.19030000000000002,3.3575490342116136E-3,6.3894158121047013E-4,6.3894158121047013E-4]
["QCOM UW Equity","QUALCOMM Inc","QCOM",172228140000,1.8433451118963491,15.57,1127,152.82,null,{"$f":"B388","v":"QUALCOMM Inc"},{"$f":"C388","v":"QCOM"},{"$f":"D388/1000000","v":172228.14},{"$f":"IFERROR(E388/100,\"0.00%\")","v":1.8433451118963492E-2},{"$f":"IFERROR(F388/100,\"N/A\")","v":0.15570000000000001},{"$f":"IFERROR(M388*(1+0.5*N388)+N388,\"N/A\")","v":0.17556849528857479},{"$f":"IF(N388=\"N/A\",\"N/A\",L388/$L$504)","v":4.2919344588506084E-3},{"$f":"IF(AND(ISNUMBER(L388),ISNUMBER(O388)),O388*P388,\"N/A\")","v":7.5352847481758483E-4},6.682541952430398E-4]
["QRVO UW Equity","Qorvo Inc","QRVO",13456364910.700001,0,11.818,108.43159999999999,124.1,null,"Qorvo Inc","QRVO",13456.3649107,0,0.11817999999999999,0.11817999999999999,3.3533333316554148E-4,3.9629693313503691E-5,{"$f":"IF(AND(ISNUMBER(L389),ISNUMBER(N389)),P389*N389,\"N/A\")","v":3.9629693313503691E-5}]
["RCL UN Equity","Royal Caribbean Cruises Ltd","RCL",21364132154.380001,0,-188.41,255.00279999999998,83.78,null,"Royal Caribbean Cruises Ltd","RCL",21364.13215438,0,-1.8840999999999999,-1.8840999999999999,5.3239531575282532E-4,-1.0030860144098982E-3,-1.0030860144098982E-3]
["RE UN Equity","Everest Re Group Ltd","RE",11835754372.32,1.9078903709602495,41.064999999999998,39.271859999999997,301.38,null,"Everest Re Group Ltd","RE",11835.75437232,1.9078903709602496E-2,0.41064999999999996,0.43364627961377661,2.9494763188554415E-4,1.2790294324805992E-4,1.2112024503379869E-4]
["REG UW Equity","Regency Centers Corp","REG",12237545817.66,3.5225679843005322,6.3029999999999999,171.37260000000001,71.34,null,"Regency Centers Corp","REG",12237.54581766,3.5225679843005321E-2,6.3030000000000003E-2,9.9365817143257637E-2,3.0496029618956632E-4,3.0302629027126135E-5,1.9221647468828367E-5]
["REGN UW Equity","Regeneron Pharmaceuticals Inc","REGN",75806005334.439987,0,-3.9330000000000003,106.71599999999999,698.42,null,"Regeneron Pharmaceuticals Inc","REGN",75806.005334439993,0,-3.9330000000000004E-2,-3.9330000000000004E-2,1.889089706726764E-3,-7.4297898165563635E-5,-7.4297898165563635E-5]
["RF UN Equity","Regions Financial Corp","RF",20860872942.84,3.1761006289308176,-1.115,937.14609999999993,22.26,null,"Regions Financial Corp","RF",20860.87294284,3.1761006289308176E-2,-1.115E-2,2.0433938679245284E-2,5.198540692890215E-4,1.0622666174007994E-5,-5.79637287257259E-6]
["RHI UN Equity","Robert Half International Inc","RHI",12638126109.84,1.445086705202312,-7.4999999999999997E-2,110.68599999999999,114.18,null,"Robert Half International Inc","RHI",12638.126109840001,1.4450867052023119E-2,-7.5000000000000002E-4,1.369544797687861E-2,3.1494277849207389E-4,4.3132824385318019E-6,-2.3620708386905541E-7]
["RJF UN Equity","Raymond James Financial Inc","RJF",22817540546.130001,1.2737694477299608,10.9,207.602,109.91,null,"Raymond James Financial Inc","RJF",22817.54054613,1.2737694477299609E-2,0.109,0.12243189882631243,5.6861433059752185E-4,6.9616532194907168E-5,6.1978962035129885E-5]
["RL UN Equity","Ralph Lauren Corp","RL",8073216356.6400003,2.2901974612129763,90.3,46.286009999999997,113.44,null,"Ralph Lauren Corp","RL",8073.2163566400004,2.2901974612129762E-2,0.90300000000000002,0.93624221614950642,2.0118498332978327E-4,1.8835787464867778E-4,1.8167003994679429E-4]
["RMD UN Equity","ResMed Inc","RMD",35463266512.439995,0.68533256360562456,15.967000000000001,146.23419999999999,242.51,null,"ResMed Inc","RMD",35463.266512439994,6.8533256360562454E-3,0.15967000000000001,0.16707046088821081,8.8374649791923691E-4,1.4764793471570915E-4,1.4110780332276455E-4]
["ROK UN Equity","Rockwell Automation Inc","ROK",32538400603.719997,1.6041138449451846,10.458,116.1961,280.02999999999997,null,"Rockwell Automation Inc","ROK",32538.400603719998,1.6041138449451847E-2,0.10458000000000001,0.1214599295789737,8.1085868306416883E-4,9.8486838543473298E-5,8.479960107485078E-5]
["ROL UN Equity","Rollins Inc","ROL",17260731271.799999,1.2838801711840229,11.1,492.46019999999999,35.049999999999997,null,"Rollins Inc","ROL",17260.731271799999,1.283880171184023E-2,0.111,0.12455135520684736,4.3013834632597614E-4,5.3574313961332585E-5,4.774535644218335E-5]
["ROP UN Equity","Roper Technologies Inc","ROP",49868826772.050003,0.50886220697541451,12.4,105.6028,472.23,null,"Roper Technologies Inc","ROP",49868.826772050001,5.0886220697541453E-3,0.124,0.12940411663807891,1.2427338299386683E-3,1.6081487347946997E-4,1.5409899491239487E-4]
["ROST UW Equity","Ross Stores Inc","ROST",31741733198.039997,1.3851426044660626,87.533000000000001,350.89249999999998,90.46,null,"Ross Stores Inc","ROST",31741.733198039998,1.3851426044660626E-2,0.87533000000000005,0.89524371042449702,7.9100568871213605E-4,7.0814286772953735E-4,6.9239100950039406E-4]
["RSG UN Equity","Republic Services Inc","RSG",41841663947.5,1.4354716981132076,8.7629999999999999,315.78609999999998,132.5,null,"Republic Services Inc","RSG",41841.663947499997,1.4354716981132077E-2,8.763E-2,0.10261366890566037,1.0426965030913206E-3,1.0699491373730264E-4,9.137149456589242E-5]
["RTX UN Equity","Raytheon Technologies Corp","RTX",147640888109.39001,2.1287978197234283,13.463000000000001,1490.268,99.07,null,"Raytheon Technologies Corp","RTX",147640.88810939001,2.1287978197234284E-2,0.13463,0.15735097844958112,3.6792188269117814E-3,5.7892868234468882E-4,4.9533323066713311E-4]
["SBAC UW Equity","SBA Communications Corp","SBAC",37168729187.099998,0.8218541121766928,15.65,108.01719999999999,344.1,null,"SBA Communications Corp","SBAC",37168.729187099998,8.2185411217669275E-3,0.1565,0.1653616419645452,9.2624671897287422E-4,1.5316567831362714E-4,1.449576115192548E-4]
["SBNY UW Equity","Signature Bank/New York NY","SBNY",18363472955.190002,0.76322873011005488,12.25,62.569329999999994,293.49,null,"Signature Bank/New York NY","SBNY",18363.472955190002,7.6322873011005488E-3,0.1225,0.13059976489829295,4.5761872804613219E-4,5.976489829588072E-5,5.6058294185651192E-5]
["SBUX UW Equity","Starbucks Corp","SBUX",104642791000,2.1589535011542269,12.608000000000001,1150.3,90.97,null,"Starbucks Corp","SBUX",104642.791,2.1589535011542271E-2,0.12608,0.14903053929866988,2.6077039475848854E-3,3.8862752563984584E-4,3.2877931371150232E-4]
["SCHW UN Equity","Charles Schwab Corp/The","SCHW",159675928965.70001,0.93464594947218593,21.5,1814.6209999999999,84.31,null,"Charles Schwab Corp/The","SCHW",159675.9289657,9.3464594947218586E-3,0.215,0.22535120389040444,3.9791326886353751E-3,8.9670234182364359E-4,8.5551352805660562E-4]
["SEDG UW Equity","SolarEdge Technologies Inc","SEDG",17767549886.150002,0,24.69,55.115400000000001,322.37,null,"SolarEdge Technologies Inc","SEDG",17767.549886150002,0,0.24690000000000001,0.24690000000000001,4.4276829329814739E-4,1.093194916153126E-4,1.093194916153126E-4]
["SEE UN Equity","Sealed Air Corp","SEE",9920669255.2799988,1.2141577060931903,8.7900000000000009,148.15809999999999,66.959999999999994,null,"Sealed Air Corp","SEE",9920.6692552799996,1.2141577060931903E-2,8.7900000000000006E-2,0.10057519937275987,2.4722360835805363E-4,2.4864563700264348E-5,2.1730955174672915E-5]
["SHW UN Equity","Sherwin-Williams Co/The","SHW",65037901397.560005,0.95384985177469761,12.475,260.54759999999999,249.62,null,"Sherwin-Williams Co/The","SHW",65037.901397560003,9.5384985177469767E-3,0.12475,0.13488346236279145,1.6207479807859267E-3,2.1861209926590878E-4,2.0218831060304435E-4]
["SIVB UW Equity","SVB Financial Group","SIVB",32901020649.900005,"#N/A N/A",7,58.809579999999997,559.45000000000005,null,"SVB Financial Group","SIVB",32901.020649900005,"0.00%",7.0000000000000007E-2,7.0000000000000007E-2,8.1989519400639912E-4,5.7392663580447944E-5,5.7392663580447944E-5]
["SJM UN Equity","J M Smucker Co/The","SJM",14686351131.539999,2.8602023484233072,1.4850000000000001,108.4584,135.41,null,"J M Smucker Co/The","SJM",14686.351131539999,2.8602023484233071E-2,1.485E-2,4.3664393508603502E-2,3.6598465556346449E-4,1.5980498018633829E-5,5.4348721351174476E-6]
["SLB UN Equity","Schlumberger NV","SLB",58371827943.959999,1.270878721859114,35.005000000000003,1413.019,41.31,null,"Schlumberger NV","SLB",58371.827943960001,1.2708787218591139E-2,0.35005000000000003,0.3649831427015251,1.4546290738480993E-3,5.309150908380881E-4,5.0919290730052724E-4]
["SNA UN Equity","Snap-on Inc","SNA",10976101529.800001,2.8129258321977808,6.8929999999999998,53.416889999999995,205.48,null,"Snap-on Inc","SNA",10976.101529800002,2.812925832197781E-2,6.8929999999999991E-2,9.8028733210044766E-2,2.7352503707925725E-4,2.681331288611011E-5,1.8854080805873199E-5]
["SNPS UW Equity","Synopsys Inc","SNPS",51023209414.589996,"#N/A N/A",16.405000000000001,153.09869999999998,333.27,null,"Synopsys Inc","SNPS",51023.209414589997,"0.00%",0.16405,0.16405,1.2715011071223878E-3,2.0858975662342772E-4,2.0858975662342772E-4]
["SO UN Equity","Southern Co/The","SO",76846383036.809998,3.7263825679216658,4.8330000000000002,1059.8039999999999,72.510000000000005,null,"Southern Co/The","SO",76846.383036810003,3.7263825679216656E-2,4.8330000000000005E-2,8.6494306026754925E-2,1.9150159747049332E-3,1.6563797776225286E-4,9.2552722057489433E-5]
["SPG UN Equity","Simon Property Group Inc","SPG",43197764020.839996,5.161903314077227,6.5650000000000004,328.34229999999997,131.56,null,"Simon Property Group Inc","SPG",43197.764020839997,5.1619033140772271E-2,6.565E-2,0.11896342790361814,1.0764905894375925E-3,1.2806301062548244E-4,7.0671607196577945E-5]
["SPGI UN Equity","S&P Global Inc","SPGI",142343479895.88,0.79623579891754848,9.9,347.02690000000001,410.18,null,"S&P Global Inc","SPGI",142343.47989588001,7.9623579891754843E-3,9.9000000000000005E-2,0.10735649470963968,3.5472071309475689E-3,3.8081572358756883E-4,3.5117350596380935E-4]
["SRE UN Equity","Sempra Energy","SRE",53087592170.520004,2.7397097311444205,5.6479999999999997,315.77199999999999,168.12,null,"Sempra Energy","SRE",53087.592170520002,2.7397097311444206E-2,5.6479999999999995E-2,8.4650791339519388E-2,1.3229456357948392E-3,1.1198839496919674E-4,7.4719969509692513E-5]
["STE UN Equity","STERIS PLC","STE",24207754111.080002,0.68039872606195972,10.8,100.1272,241.77,null,"STERIS PLC","STE",24207.754111080001,6.8039872606195971E-3,0.10800000000000001,0.11517140257269307,6.0325852697896368E-4,6.947813066610405E-5,6.5151920913728088E-5]
["STT UN Equity","State Street Corp","STT",31891786573.68,2.7238292011019283,9.3000000000000007,366.06729999999999,87.12,null,"State Street Corp","STT",31891.786573680001,2.7238292011019283E-2,9.3000000000000013E-2,0.12150487258953169,7.9474502685732064E-4,9.6565393229462685E-5,7.3911287497730827E-5]
["STX UW Equity","Seagate Technology Holdings PLC","STX",19678960676.099998,3.0556173526140151,8.1780000000000008,218.89829999999998,89.9,null,"Seagate Technology Holdings PLC","STX",19678.9606761,3.0556173526140151E-2,8.1780000000000005E-2,0.11358561546162403,4.9040075239806724E-4,5.5702471283977965E-5,4.010497353111394E-5]
["STZ UN Equity","Constellation Brands Inc","STZ",43763454772.139992,1.3199027440083362,8.0470000000000006,164.33920000000001,230.32,null,"Constellation Brands Inc","STZ",43763.454772139994,1.3199027440083362E-2,8.047E-2,9.420009030913512E-2,1.0905876332107966E-3,1.0273345353848297E-4,8.7759586844472794E-5]
["SWK UN Equity","Stanley Black & Decker Inc","SWK",22843292326.889999,2.2598182988768873,8.0250000000000004,163.41149999999999,139.79,null,"Stanley Black & Decker Inc","SWK",22843.292326889998,2.2598182988768874E-2,8.0250000000000002E-2,0.10375493508119323,5.6925606635116E-4,5.906312620884003E-5,4.568279932468059E-5]
["SWKS UW Equity","Skyworks Solutions Inc","SWKS",21547510480.16,1.7039315726290516,9.94,161.67099999999999,133.28,null,"Skyworks Solutions Inc","SWKS",21547.510480159999,1.7039315726290517E-2,9.9399999999999988E-2,0.11728616971788715,5.3696511343757946E-4,6.2978581427224474E-5,5.337433227569539E-5]
["SYF UN Equity","Synchrony Financial","SYF",18145473028.880001,2.6687733409939671,25.5,521.27179999999998,34.81,null,"Synchrony Financial","SYF",18145.473028880002,2.6687733409939671E-2,0.255,0.28509041941970698,4.5218615822475002E-4,1.2891394150407997E-4,1.1530747034731126E-4]
["SYK UN Equity","Stryker Corp","SYK",100978112377.75,0.99457639798017583,11.438000000000001,377.70009999999996,267.35000000000002,null,"Stryker Corp","SYK",100978.11237775,9.9457639798017587E-3,0.11438000000000001,0.12489456222180663,2.5163799603465167E-3,3.1428217353120534E-4,2.8782353986443461E-4]
["SYY UN Equity","Sysco Corp","SYY",41433085435.600006,2.3147581139007958,13.950000000000001,507.44749999999999,81.650000000000006,null,"Sysco Corp","SYY",41433.085435600005,2.3147581139007958E-2,0.13950000000000001,0.16426212492345377,1.0325147047256791E-3,1.6960305941295247E-4,1.4403580130923225E-4]
["T UN Equity","AT&T Inc","T",168786555469.82999,7.3719847651290733,3.5700000000000003,7142.893,23.63,null,"AT&T Inc","T",168786.55546983,7.3719847651290735E-2,3.5700000000000003E-2,0.11073574693186627,4.2061699883170255E-3,4.6577337537868506E-4,1.5016026858291783E-4]
["TAP UN Equity","Molson Coors Beverage Co","TAP",11631836159.92,2.8306481828400152,4.08,200.59899999999999,53.38,null,"Molson Coors Beverage Co","TAP",11631.83615992,2.8306481828400152E-2,4.0800000000000003E-2,6.9683934057699515E-2,2.8986597912783116E-4,2.019900177511429E-5,1.1826531948415512E-5]
["TDG UN Equity","TransDigm Group Inc","TDG",36135764254.739998,0,23.150000000000002,55.46208,651.54,null,"TransDigm Group Inc","TDG",36135.764254739996,0,0.23150000000000001,0.23150000000000001,9.0050517761975865E-4,2.0846694861897415E-4,2.0846694861897415E-4]
["TDY UN Equity","Teledyne Technologies Inc","TDY",22102929506.599998,"#N/A N/A",9.2200000000000006,46.765819999999998,472.63,null,"Teledyne Technologies Inc","TDY",22102.929506599998,"0.00%",9.2200000000000004E-2,9.2200000000000004E-2,5.508061852779831E-4,5.0784330282630042E-5,5.0784330282630042E-5]
["TECH UW Equity","Bio-Techne Corp","TECH",17013385512.160002,0.29512285239238867,25.067,39.288249999999998,433.04,null,"Bio-Techne Corp","TECH",17013.385512160003,2.9512285239238867E-3,0.25067,0.25399112075096991,4.2397447676871633E-4,1.0768575252429232E-4,1.0627768209161412E-4]
["TEL UN Equity","TE Connectivity Ltd","TEL",42643842970.499992,1.5399297602687434,9.0150000000000006,325.5752,130.97999999999999,null,"TE Connectivity Ltd","TEL",42643.842970499994,1.5399297602687434E-2,9.0150000000000008E-2,0.10624342094212857,1.0626868472417062E-3,1.1290348604116408E-4,9.5801219278839823E-5]
["TER UW Equity","Teradyne Inc","TER",19202567348.579998,0.36708111308466546,12.643000000000001,162.417,118.23,null,"Teradyne Inc","TER",19202.56734858,3.6708111308466546E-3,0.12643000000000001,0.13033286145648315,4.7852900520071844E-4,6.2368054537733945E-5,6.0500422127526835E-5]
["TFC UN Equity","Truist Financial Corp","TFC",75353920563.600006,3.4726631393298057,9.07,1328.9929999999999,56.7,null,"Truist Financial Corp","TFC",75353.920563600012,3.4726631393298055E-2,9.0700000000000003E-2,0.12700148412698412,1.8778237300618025E-3,2.3848640064671811E-4,1.7031861231660549E-4]
["TFX UN Equity","Teleflex Inc","TFX",16642131630.32,0.38440943550432605,11.700000000000001,46.901699999999998,354.83,null,"Teleflex Inc","TFX",16642.13163032,3.8440943550432606E-3,0.11700000000000001,0.1210689738748133,4.1472281018013703E-4,5.0210065070988164E-5,4.8522568791076034E-5]
["TGT UN Equity","Target Corp","TGT",98134363876.499985,1.8546791065875037,21.647000000000002,462.41809999999998,212.22,null,"Target Corp","TGT",98134.363876499978,1.8546791065875038E-2,0.21647000000000002,0.23702420299689006,2.445513595623425E-3,5.7964591092070123E-4,5.2938032804460285E-4]
["TJX UN Equity","TJX Cos Inc/The","TJX",71195319449.020004,1.9428854407395182,69.150000000000006,1175.2279999999998,60.58,null,"TJX Cos Inc/The","TJX",71195.319449020011,1.9428854407395182E-2,0.6915,0.71764638081875209,1.7741911679016325E-3,1.2732418705252014E-3,1.226853192603979E-3]
["TMO UN Equity","Thermo Fisher Scientific Inc","TMO",231057418950.5,0.18792855328874972,8.1999999999999993,391.1918,590.65,null,"Thermo Fisher Scientific Inc","TMO",231057.4189505,1.8792855328874972E-3,8.199999999999999E-2,8.3956336239735876E-2,5.7579632362442772E-3,4.8341749751816228E-4,4.7215298537203065E-4]
["TMUS UW Equity","T-Mobile US Inc","TMUS",160346365595.90002,0,20.333000000000002,1249.29,128.35,null,"T-Mobile US Inc","TMUS",160346.36559590002,0,0.20333000000000001,0.20333000000000001,3.9958400053121453E-3,8.1247414828011853E-4,8.1247414828011853E-4]
["TPR UN Equity","Tapestry Inc","TPR",9807218060.8499985,2.8936742934051147,13.532999999999999,263.98969999999997,37.15,null,"Tapestry Inc","TPR",9807.2180608499984,2.8936742934051147E-2,0.13533000000000001,0.16622474764468373,2.4439639852595602E-4,4.0624729670246597E-5,3.3074164612517629E-5]
["TRMB UW Equity","Trimble Inc","TRMB",18122690714.82,"#N/A N/A",10,251.21559999999999,72.14,null,"Trimble Inc","TRMB",18122.690714820001,"0.00%",0.1,0.1,4.5161842174007059E-4,4.5161842174007063E-5,4.5161842174007063E-5]
["TROW UW Equity","T Rowe Price Group Inc","TROW",34442586189.309998,3.3156954825054568,3.3200000000000003,227.8099,151.19,null,"T Rowe Price Group Inc","TROW",34442.586189310001,3.3156954825054569E-2,3.32E-2,6.6907360275150471E-2,8.5831108968506336E-4,5.742732930571552E-5,2.8495928177544105E-5]
["TRV UN Equity","Travelers Cos Inc/The","TRV",44129428758.359993,2.0035024352870359,3.9729999999999999,241.50069999999999,182.73,null,"Travelers Cos Inc/The","TRV",44129.428758359994,2.003502435287036E-2,3.9730000000000001E-2,6.0163020111640132E-2,1.0997077245181784E-3,6.6161737947113171E-5,4.3691387895107228E-5]
["TSCO UW Equity","Tractor Supply Co","TSCO",26171583664.589996,1.5888931739298111,9.1,112.1463,233.37,null,"Tractor Supply Co","TSCO",26171.583664589998,1.5888931739298111E-2,9.0999999999999998E-2,0.10761187813343617,6.521972644699379E-4,7.0184172543099401E-5,5.9349951066764348E-5]
["TSLA UW Equity","Tesla Inc","TSLA",1113707801613.6001,0,36.200000000000003,1033.508,1077.5999999999999,null,"Tesla Inc","TSLA",1113707.8016136,0,0.36200000000000004,0.36200000000000004,2.7753657972710889E-2,1.0046824186121343E-2,1.0046824186121343E-2]
["TSN UN Equity","Tyson Foods Inc","TSN",32487807323.619999,2.0763137342407676,0.78,292.4554,89.63,null,"Tyson Foods Inc","TSN",32487.80732362,2.0763137342407676E-2,7.8000000000000005E-3,2.8644113578043067E-2,8.0959789581855693E-4,2.3190214080371425E-5,6.3148635873847448E-6]
["TT UN Equity","Trane Technologies PLC","TT",35661266495.700005,1.7262606417812707,8.4499999999999993,233.53809999999999,152.69999999999999,null,"Trane Technologies PLC","TT",35661.266495700002,1.7262606417812708E-2,8.4499999999999992E-2,0.10249195153896529,8.8868066809029878E-4,9.1082615967526191E-5,7.5093516453630235E-5]
["TTWO UW Equity","Take-Two Interactive Software Inc","TTWO",17744080745.880001,"#N/A N/A",9.9,115.41619999999999,153.74,null,"Take-Two Interactive Software Inc","TTWO",17744.080745880001,"0.00%",9.9000000000000005E-2,9.9000000000000005E-2,4.4218344106758617E-4,4.3776160665691033E-5,4.3776160665691033E-5]
["TWTR UN Equity","Twitter Inc","TWTR",30976806712.539997,0,80,800.64119999999991,38.69,null,{"$f":"B452","v":"Twitter Inc"},{"$f":"C452","v":"TWTR"},{"$f":"D452/1000000","v":30976.806712539998},{"$f":"IFERROR(E452/100,\"0.00%\")","v":0},{"$f":"IFERROR(F452/100,\"N/A\")","v":0.8},{"$f":"IFERROR(M452*(1+0.5*N452)+N452,\"N/A\")","v":0.8},{"$f":"IF(N452=\"N/A\",\"N/A\",L452/$L$504)","v":7.7194367978836241E-4},{"$f":"IF(AND(ISNUMBER(L452),ISNUMBER(O452)),O452*P452,\"N/A\")","v":6.1755494383069001E-4},6.1755494383069001E-4]
["TXN UW Equity","Texas Instruments Inc","TXN",169452414935.76001,2.5686723348593854,8.3000000000000007,923.5471,183.48,null,"Texas Instruments Inc","TXN",169452.41493576,2.5686723348593853E-2,8.3000000000000004E-2,0.10975272236756051,4.2227632418154184E-3,4.634597617029074E-4,{"$f":"IF(AND(ISNUMBER(L453),ISNUMBER(N453)),P453*N453,\"N/A\")","v":3.5048934907067975E-4}]
["TXT UN Equity","Textron Inc","TXT",16090579135.639999,0.10755579456843238,13.875,216.32939999999999,74.38,null,"Textron Inc","TXT",16090.579135639999,1.0755579456843238E-3,0.13875000000000001,0.13990017477816619,4.009780925179587E-4,5.6096905225478112E-5,5.5635710336866772E-5]
["TYL UN Equity","Tyler Technologies Inc","TYL",18432347477.830002,"#N/A N/A",15.8,41.431249999999999,444.89,null,"Tyler Technologies Inc","TYL",18432.347477830001,"0.00%",0.158,0.158,4.5933508483344637E-4,7.2574943403684532E-5,7.2574943403684532E-5]
["UA UN Equity","Under Armour Inc","UA",7712396383.0799999,"#N/A N/A",6.6000000000000005,253.21769999999998,15.56,null,"Under Armour Inc","UA",7712.3963830800003,"0.00%",6.6000000000000003E-2,6.6000000000000003E-2,1.9219333029350401E-4,1.2684759799371264E-5,1.2684759799371264E-5]
["UAL UW Equity","United Airlines Holdings Inc","UAL",15002595065.400002,0,307.15000000000003,323.61079999999998,46.36,null,"United Airlines Holdings Inc","UAL",15002.595065400001,0,3.0715000000000003,3.0715000000000003,3.7386547130667703E-4,1.1483277951184587E-3,1.1483277951184587E-3]
["UDR UN Equity","UDR Inc","UDR",18668285776.099998,2.6302945790482832,5.67,325.4015,57.37,null,"UDR Inc","UDR",18668.285776099998,2.6302945790482833E-2,5.67E-2,8.3748634303643016E-2,4.6521467984334181E-4,3.8961094094886398E-5,2.637767234711748E-5]
["UHS UN Equity","Universal Health Services Inc","UHS",10843051427,0.56088306312521574,7.21,67.552049999999994,144.94999999999999,null,"Universal Health Services Inc","UHS",10843.051427,5.6088306312521577E-3,7.2099999999999997E-2,7.7911028975508792E-2,2.7020942140251042E-4,2.1052294060346454E-5,1.9482099283121001E-5]
["ULTA UW Equity","Ulta Beauty Inc","ULTA",20837762671.860004,0,18.13,52.327259999999995,398.22,null,"Ulta Beauty Inc","ULTA",20837.762671860004,0,0.18129999999999999,0.18129999999999999,5.1927816010035796E-4,9.4145130426194896E-5,9.4145130426194896E-5]
["UNH UN Equity","UnitedHealth Group Inc","UNH",479830337485.62,1.1788928760515325,12.19,940.89909999999998,509.97,null,"UnitedHealth Group Inc","UNH",479830.33748562,1.1788928760515325E-2,0.12189999999999999,0.13440746396846873,1.1957397669489139E-2,1.6071634964185135E-3,1.457606775910726E-3]
["UNP UN Equity","Union Pacific Corp","UNP",171681615275.31,1.7975183924453719,9.3330000000000002,628.38699999999994,273.20999999999998,null,"Union Pacific Corp","UNP",171681.61527531,1.7975183924453721E-2,9.3329999999999996E-2,0.11214399588228835,4.2783150334854449E-3,4.797873434983241E-4,3.9929514207519653E-4]
["UPS UN Equity","United Parcel Service Inc","UPS",186816592609.73999,2.8350275109577541,5.46,733.43909999999994,214.46,null,"United Parcel Service Inc","UPS",186816.59260973998,2.8350275109577539E-2,5.4600000000000003E-2,8.3724237620069003E-2,4.6554794780156068E-3,3.8977647005273349E-4,2.5418917949965216E-4]
["URI UN Equity","United Rentals Inc","URI",25643340566.970001,0,13.758000000000001,72.192059999999998,355.21,null,"United Rentals Inc","URI",25643.340566970001,0,0.13758000000000001,0.13758000000000001,6.390334182289853E-4,8.7918217679943807E-5,8.7918217679943807E-5]
["USB UN Equity","US Bancorp","USB",78929801058.5,3.5465663217309502,9.3079999999999998,1485.039,53.15,null,"US Bancorp","USB",78929.801058500001,3.5465663217309505E-2,9.3079999999999996E-2,0.13019623518344309,1.9669348632180513E-3,2.560875140420509E-4,1.830822970683362E-4]
["V UN Equity","Visa Inc","V",480022479712.10529,0.66465256797583083,18.437999999999999,1658.424,221.77,null,"Visa Inc","V",480022.4797121053,6.6465256797583082E-3,0.18437999999999999,0.19163926888217522,1.1962185864048127E-2,2.2924245532188743E-3,2.2055878296131934E-3]
["VFC UN Equity","VF Corp","VFC",22112948785.619999,3.4822370735138937,29.557000000000002,388.90170000000001,56.86,null,"VF Corp","VFC",22112.948785619999,3.4822370735138934E-2,0.29557,0.33553859479423143,5.5105586624695118E-4,1.8490051101361995E-4,1.6287558238661136E-4]
["VLO UN Equity","Valero Energy Corp","VLO",41572173951.880005,3.8733504037817608,"#N/A N/A",409.41669999999999,101.54,null,"Valero Energy Corp","VLO",41572.173951880002,3.8733504037817605E-2,"N/A","N/A","N/A","N/A","N/A"]
["VMC UN Equity","Vulcan Materials Co","VMC",24412665642.199997,0.85683179096352757,24.400000000000002,132.89419999999998,183.7,null,"Vulcan Materials Co","VMC",24412.665642199998,8.5683179096352757E-3,0.24400000000000002,0.25361365269461078,6.0836493329229752E-4,1.5428965290357279E-4,1.4844104372332062E-4]
["VNO UN Equity","Vornado Realty Trust","VNO",8688913914.5599995,4.8411297440423651,-14.34,191.7236,45.32,null,"Vornado Realty Trust","VNO",8688.9139145600002,4.8411297440423648E-2,-0.1434,-9.8459792586054723E-2,2.1652819939811576E-4,-2.1319321601770378E-5,-3.1050143793689801E-5]
["VRSK UW Equity","Verisk Analytics Inc","VRSK",34616157841.459999,0.58286353259097057,8.4499999999999993,161.28289999999998,214.63,null,"Verisk Analytics Inc","VRSK",34616.157841460001,5.8286353259097059E-3,8.4499999999999992E-2,9.0574895168429384E-2,8.6263650453853743E-4,7.8133210967038386E-5,7.2892784633506408E-5]
["VRSN UW Equity","VeriSign Inc","VRSN",24507848257.48,"#N/A N/A",8.8000000000000007,110.1674,222.46,null,"VeriSign Inc","VRSN",24507.84825748,"0.00%",8.8000000000000009E-2,8.8000000000000009E-2,6.1073688915504892E-4,5.3744846245644312E-5,5.3744846245644312E-5]
["VRTX UW Equity","Vertex Pharmaceuticals Inc","VRTX",66436879050.270012,0,28.978000000000002,254.57669999999999,260.97000000000003,null,"Vertex Pharmaceuticals Inc","VRTX",66436.879050270014,0,0.28978000000000004,0.28978000000000004,1.6556105787030153E-3,4.7976283349655981E-4,4.7976283349655981E-4]
["VTR UN Equity","Ventas Inc","VTR",24676162606.399998,3.0391839378238341,14.305,399.54929999999996,61.76,null,"Ventas Inc","VTR",24676.162606399997,3.039183937823834E-2,0.14305000000000001,0.17561561568976686,6.1493129173089247E-4,1.0799153740422431E-4,8.7965921282104169E-5]
["VTRS UW Equity","Viatris Inc","VTRS",13160189926.4,11.056985294117647,7.0000000000000007E-2,1209.576,10.88,null,"Viatris Inc","VTRS",13160.1899264,0.11056985294117647,7.000000000000001E-4,0.1113085523897059,3.2795263671856883E-4,3.6503933245531004E-5,2.2956684570299822E-7]
["VZ UN Equity","Verizon Communications Inc","VZ",213837137342.27997,5.0706713780918733,2.9,4197.8239999999996,50.94,null,"Verizon Communications Inc","VZ",213837.13734227998,5.0706713780918733E-2,2.8999999999999998E-2,8.0441961130742048E-2,5.3288328976977958E-3,4.2866176882882563E-4,1.5453615403323608E-4]
["WAB UN Equity","Westinghouse Air Brake Technologies Corp","WAB",17819350263.379997,0.61141728189664135,10.029999999999999,185.2901,96.17,null,"Westinghouse Air Brake Technologies Corp","WAB",17819.350263379998,6.1141728189664131E-3,0.1003,0.10672079858583758,4.4405916146878947E-4,4.7390348331306607E-5,4.4539133895319584E-5]
["WAT UN Equity","Waters Corp","WAT",18783443291.799999,0,8.52,60.515619999999998,310.39,null,"Waters Corp","WAT",18783.443291799998,0,8.5199999999999998E-2,8.5199999999999998E-2,4.680844112927348E-4,3.9880791842141001E-5,3.9880791842141001E-5]
["WBA UW Equity","Walgreens Boots Alliance Inc","WBA",38671137983.279999,4.2908197453651997,0.52,863.77350000000001,44.77,null,"Walgreens Boots Alliance Inc","WBA",38671.137983280001,4.2908197453652E-2,5.1999999999999998E-3,4.8219758767031495E-2,9.6368682651630597E-4,4.6468746301582405E-5,5.011171497884791E-6]
["WDC UW Equity","Western Digital Corp","WDC",15536363159.549999,0,13.618,312.91769999999997,49.65,null,"Western Digital Corp","WDC",15536.363159549999,0,0.13618,0.13618,3.8716700075661125E-4,5.2724402163035321E-5,5.2724402163035321E-5]
["WEC UN Equity","WEC Energy Group Inc","WEC",31483520539.110001,2.9045185853120925,6.43,315.43450000000001,99.81,null,"WEC Energy Group Inc","WEC",31483.520539109999,2.9045185853120926E-2,6.4299999999999996E-2,9.427898857829875E-2,7.8457101544345236E-4,7.3968561803857498E-5,5.0447916293013984E-5]
["WELL UN Equity","Welltower Inc","WELL",43001464781.879997,2.6014146037029331,28.97,447.27959999999996,96.14,null,"Welltower Inc","WELL",43001.46478188,2.6014146037029329E-2,0.28970000000000001,0.31948229509049303,1.0715988019054355E-3,3.4235684464897114E-4,3.1044217291200467E-4]
["WFC UN Equity","Wells Fargo & Co","WFC",184224983895.22,2.1110193974411886,8.0050000000000008,3801.5889999999999,48.46,null,"Wells Fargo & Co","WFC",184224.98389522001,2.1110193974411887E-2,8.005000000000001E-2,0.10200512948823773,4.5908964502612238E-3,4.6829498687598708E-4,3.67501260843411E-4]
["WHR UN Equity","Whirlpool Corp","WHR",10101150231.66,3.8719759231392521,6.16,58.462499999999999,172.78,null,"Whirlpool Corp","WHR",10101.15023166,3.8719759231392523E-2,6.1600000000000002E-2,0.10151232781571942,2.5172120394082153E-4,2.5552805372608239E-5,1.5506026162754607E-5]
["WM UN Equity","Waste Management Inc","WM",65802830835.999992,1.6214511041009463,11.370000000000001,415.15979999999996,158.5,null,"Waste Management Inc","WM",65802.830835999994,1.6214511041009464E-2,0.11370000000000001,0.13083630599369087,1.639810063297123E-3,2.1454669121307598E-4,1.8644640419688291E-4]
["WMB UN Equity","Williams Cos Inc/The","WMB",40670439491.240005,5.0912900329242747,8.25,1217.3129999999999,33.409999999999997,null,"Williams Cos Inc/The","WMB",40670.439491240002,5.0912900329242748E-2,8.2500000000000004E-2,0.13551305746782402,1.0135095270090682E-3,1.3734377477776701E-4,8.3614535978248128E-5]
["WMT UN Equity","Walmart Inc","WMT",409795022350.67999,1.5128928283642227,9.85,2751.7799999999997,148.91999999999999,null,"Walmart Inc","WMT",409795.02235067997,1.5128928283642228E-2,9.849999999999999E-2,0.1143740280016116,1.0212113871126626E-2,1.168000597851883E-3,1.0058932163059726E-3]
["WRB UN Equity","W R Berkley Corp","WRB",17658760444.890003,1.530259798768584,8.7000000000000011,265.18639999999999,66.59,null,"W R Berkley Corp","WRB",17658.760444890002,1.530259798768584E-2,8.7000000000000008E-2,0.10296826100015019,4.400572546043376E-4,4.5311930247108978E-5,3.8284981150577377E-5]
["WRK UN Equity","Westrock Co","WRK",12378972855.759998,2.1135445460344462,21.3,263.21440000000001,47.03,null,"Westrock Co","WRK",12378.972855759999,2.1135445460344463E-2,0.21299999999999999,0.23638637040187116,3.0848466554195302E-4,7.2921570412097441E-5,6.5707233760435989E-5]
["WST UN Equity","West Pharmaceutical Services Inc","WST",30508191418.189995,0.17287136909254705,8.7149999999999999,74.281589999999994,410.71,null,"West Pharmaceutical Services Inc","WST",30508.191418189996,1.7287136909254705E-3,8.7150000000000005E-2,8.8954042390007551E-2,7.6026576159354711E-4,6.762871278446376E-5,6.625716112287764E-5]
["WTW UW Equity","Willis Towers Watson PLC","WTW",27813871065.059998,1.3360426720853442,"#N/A N/A",117.7456,236.22,null,"Willis Towers Watson PLC","WTW",27813.871065059997,1.3360426720853443E-2,"N/A","N/A","N/A","N/A","N/A"]
["WY UN Equity","Weyerhaeuser Co","WY",28314148222.899998,5.6517150395778364,"#N/A N/A",747.0752,37.9,null,"Weyerhaeuser Co","WY",28314.148222899999,5.6517150395778364E-2,"N/A","N/A","N/A","N/A","N/A"]
["WYNN UW Equity","Wynn Resorts Ltd","WYNN",9243330345.3599987,0,"#N/A N/A",115.91839999999999,79.739999999999995,null,"Wynn Resorts Ltd","WYNN",9243.3303453599983,0,"N/A","N/A","N/A","N/A","N/A"]
["XEL UW Equity","Xcel Energy Inc","XEL",39275904894.100006,2.7061105722599419,6.7030000000000003,544.21370000000002,72.17,null,"Xcel Energy Inc","XEL",39275.904894100007,2.706110572259942E-2,6.7030000000000006E-2,9.4998058680892339E-2,9.7875765027438059E-4,9.2980076695137906E-5,6.560612529789174E-5]
["XOM UN Equity","Exxon Mobil Corp","XOM",349652398711.11005,4.3140816079428506,20.830000000000002,4233.5919999999996,82.59,null,"Exxon Mobil Corp","XOM",349652.39871111006,4.3140816079428504E-2,0.20830000000000001,0.25593393207410098,8.7133564738490783E-3,2.2300435839155181E-3,1.8149921535027631E-3]
["XRAY UW Equity","DENTSPLY SIRONA Inc","XRAY",10708022793.66,0.87362860625761884,10.25,217.55429999999998,49.22,null,"DENTSPLY SIRONA Inc","XRAY",10708.02279366,8.7362860625761884E-3,0.10249999999999999,0.11168402072328321,2.6684450063890324E-4,2.9802266739249429E-5,2.735156131548758E-5]
["XYL UN Equity","Xylem Inc/NY","XYL",15354700532.640001,1.3922120572366878,15.700000000000001,180.09269999999998,85.26,null,"Xylem Inc/NY","XYL",15354.700532640001,1.3922120572366879E-2,0.157,0.17201500703729769,3.8263995837944605E-4,6.5819815133391708E-5,6.007447346557303E-5]
["YUM UN Equity","Yum! Brands Inc","YUM",34252915796.460003,1.8872859191765798,10.790000000000001,288.98099999999999,118.53,null,"Yum! Brands Inc","YUM",34252.915796460002,1.88728591917658E-2,0.10790000000000001,0.12779104994516158,8.5358449335245102E-4,1.090804586224185E-4,9.2101766832729468E-5]
["ZBH UN Equity","Zimmer Biomet Holdings Inc","ZBH",26772284823.200005,0.76075058639562154,5.05,209.322,127.9,null,"Zimmer Biomet Holdings Inc","ZBH",26772.284823200003,7.6075058639562152E-3,5.0499999999999996E-2,5.8299595387021105E-2,6.6716676946551969E-4,3.8895552715505782E-5,3.3691921858008745E-5]
["ZBRA UW Equity","Zebra Technologies Corp","ZBRA",21959088438,"#N/A N/A",10.8,53.079740000000001,413.7,null,"Zebra Technologies Corp","ZBRA",21959.088437999999,"0.00%",0.10800000000000001,0.10800000000000001,5.4722165815644392E-4,5.9099939080895949E-5,5.9099939080895949E-5]
["ZION UW Equity","Zions Bancorp NA","ZION",9958203551.1199989,2.3794996949359364,8.93,151.89449999999999,65.56,null,"Zions Bancorp NA","ZION",9958.2035511199992,2.3794996949359364E-2,8.929999999999999E-2,0.11415744356314825,2.4815896501756575E-4,2.8329193043682042E-5,2.2160595576068621E-5]
["ZTS UN Equity","Zoetis Inc","ZTS",88976752947.680008,0.66599501564239882,10.91,471.79999999999995,188.59,null,"Zoetis Inc","ZTS",88976.752947680012,6.6599501564239879E-3,0.1091,0.11612325043745692,2.2173054415659675E-3,2.5748071508730082E-4,2.4190802367484706E-4]
[]
[null,null,null,null,null,null,null,null,null,null,"Total Market Capitalization:",{"$f":"SUMIF(O3:O502,\"<>n/a\",L3:L502)","v":40128324.803478748},null,null,null,"S&P 500 Est. Required Market Return",{"$f":"SUM(Q3:Q502)","v":0.14601748889890662},{"$f":"SUM(R3:R502)","v":0.13151055801104303}]

{"sheet":"MRP WP3","index":39,"n_rows":505,"n_cols":9,"rows_kept":505,"cut":false,"hidden":false,"merged":[]}
["S&P 500",null,"2022-03-31"]
[]
["Company Name","Ticker","Market Capitalization","Dividend Yield","Projected EPS\nGrowth","DCF Result","Weight in Index","Weighted DCF"]
["Agilent Technologies Inc","A",40290.629999999997,6.3E-3,0.115,{"$f":"IFERROR(D4*(1+0.5*E4)+E4,\"N/A\")","v":0.12166225},{"$f":"IF(F4=\"N/A\",\"N/A\",C4/$C$504)","v":1.0828704155968958E-3},{"$f":"IF(ISNUMBER(G4),F4*G4,\"N/A\")","v":1.3174445121995343E-4},{"$f":"G4*E4","v":1.24530097793643E-4}]
["American Airlines Group Inc","AAL",10499.67,0,"N/A",{"$f":"IFERROR(D5*(1+0.5*E5)+E5,\"N/A\")","v":"N/A"},{"$f":"IF(F5=\"N/A\",\"N/A\",C5/$C$504)","v":"N/A"},{"$f":"IF(ISNUMBER(G5),F5*G5,\"N/A\")","v":"N/A"},"N/A"]
["Advance Auto Parts Inc","AAP",13229,2.81E-2,0.155,{"$f":"IFERROR(D6*(1+0.5*E6)+E6,\"N/A\")","v":0.18527774999999999},3.5554898813772173E-4,6.5875316536933765E-5,{"$f":"G6*E6","v":5.5110093161346868E-5}]
["Apple Inc","AAPL",2781376,5.4000000000000003E-3,0.14000000000000001,0.14577800000000002,7.4753603630701035E-2,1.0897430830076337E-2,1.0465504508298145E-2]
["AbbVie Inc","ABBV",280056,3.56E-2,6.5000000000000002E-2,0.101757,7.5269202072641775E-3,7.6591681953058093E-4,4.8924981347217155E-4]
["AmerisourceBergen Corp","ABC",31675.98,1.21E-2,0.09,0.1026445,8.5133892488250889E-4,8.7385258275102685E-5,7.6620503239425793E-5]
["ABIOMED Inc","ABMD",13313.02,0,7.4999999999999997E-2,7.4999999999999997E-2,3.578071502046453E-4,2.6835536265348398E-5,2.6835536265348398E-5]
["Abbott Laboratories","ABT",206256.5,1.61E-2,0.1,0.11690500000000001,5.5434492306166757E-3,6.4805693230524249E-4,5.5434492306166759E-4]
["Accenture PLC","ACN",203173.3,1.2500000000000001E-2,0.12,0.13325000000000001,5.4605836595057657E-3,7.2762277262914332E-4,6.5527003914069189E-4]
["Adobe Inc","ADBE",200877.5,0,0.155,0.155,5.3988806307835209E-3,8.3682649777144574E-4,8.3682649777144574E-4]
["Analog Devices Inc","ADI",83280.36,1.9099999999999999E-2,0.14000000000000001,0.16043700000000002,2.2382831453432003E-3,3.5910343298942708E-4,3.1335964034804806E-4]
["Archer-Daniels-Midland Co","ADM",49890.400000000001,1.89E-2,0.125,0.14508124999999999,1.3408784668369636E-3,1.9453632406679023E-4,1.6760980835462045E-4]
["Automatic Data Processing Inc","ADP",89364.43,2.06E-2,0.09,0.11152699999999999,2.4018015467536669E-3,2.6786572110479621E-4,2.1616213920783002E-4]
["Autodesk Inc","ADSK",45656.27,0,0.18,0.18,1.2270799456226941E-3,2.2087439021208495E-4,2.2087439021208495E-4]
["Ameren Corp","AEE",22968.799999999999,2.69E-2,6.5000000000000002E-2,9.2774250000000003E-2,6.1732055323438677E-4,5.7271451335905309E-5,4.0125835960235144E-5]
["American Electric Power Co Inc","AEP",48409.39,3.3500000000000002E-2,6.5000000000000002E-2,9.9588750000000004E-2,1.3010741273614291E-3,1.2957234600126553E-4,8.4569818278492894E-5]
["AES Corp/The","AES",15601.11,2.69E-2,0.14000000000000001,0.16878300000000002,4.1930296124614803E-4,7.0771211708008604E-5,5.8702414574460727E-5]
["Aflac Inc","AFL",41566.89,2.5899999999999999E-2,0.09,0.11706549999999999,1.1171717952628306E-3,1.3078227479834087E-4,1.0054546157365475E-4]
["American International Group Inc","AIG",51693.98,2.07E-2,0.315,0.33896025000000002,1.3893523533004479E-3,4.7093522101280817E-4,4.376459912896411E-4]
["Assurant Inc","AIZ",10300.44,1.52E-2,0.155,0.171378,2.7683959629399912E-4,4.7444216333672982E-5,4.291013742556986E-5]
["Arthur J Gallagher & Co","AJG",34011.71,1.24E-2,0.14499999999999999,0.158299,9.1411513155443581E-4,1.4470351120993564E-4,1.3254669407539318E-4]
["Akamai Technologies Inc","AKAM",18685.2,0,9.5000000000000001E-2,9.5000000000000001E-2,5.021924524265597E-4,4.7708282980523174E-5,4.7708282980523174E-5]
["Albemarle Corp","ALB",24363.69,7.6E-3,6.5000000000000002E-2,7.2846999999999995E-2,6.5481029002956604E-4,4.7700965197783793E-5,4.2562668851921795E-5]
["Align Technology Inc","ALGN",34400.99,0,0.26500000000000001,0.26500000000000001,9.2457760869573541E-4,2.4501306630436991E-4,2.4501306630436991E-4]
["Alaska Air Group Inc","ALK",6814.03,0,0.65500000000000003,0.65500000000000003,1.8313715863935899E-4,1.1995483890878014E-4,1.1995483890878014E-4]
["Allstate Corp/The","ALL",39470.39,2.4799999999999999E-2,4.4999999999999998E-2,7.0358000000000004E-2,1.0608252495200885E-3,7.463754290573439E-5,4.7737136228403978E-5]
["Allegion plc","ALLE",9985.17,1.4499999999999999E-2,0.105,0.12026125,2.6836624762893149E-4,3.2274060397664839E-5,2.8178456001037806E-5]
["Applied Materials Inc","AMAT",116095.8,7.9000000000000008E-3,0.14499999999999999,0.15347274999999999,3.1202467470738014E-3,4.7887284895197071E-4,4.5243577832570115E-4]
["Amcor PLC","AMCR",16975.86,4.2800000000000005E-2,0.13500000000000001,0.18068900000000002,4.5625140568203378E-4,8.2439610241281011E-5,6.1593939767074562E-5]
["Advanced Micro Devices Inc","AMD",137501.4,0,0.21,0.21,3.695553982728863E-3,7.7606633637306119E-4,7.7606633637306119E-4]
["AMETEK Inc","AME",30706.79,6.6E-3,0.115,0.1219795,8.2529050672443217E-4,1.0066852336499288E-4,9.4908408273309698E-5]
["Amgen Inc","AMGN",130742.7,3.4300000000000004E-2,5.5E-2,9.0243249999999997E-2,3.5139038998710189E-3,3.1710610811203532E-4,1.9326471449290604E-4]
["Ameriprise Financial Inc","AMP",33574.97,1.49E-2,0.15,0.16601749999999998,9.0237709654957768E-4,1.4981038962641951E-4,1.3535656448243665E-4]
["American Tower Corp","AMT",106565.7,2.4900000000000002E-2,0.09,0.1160205,2.8641111803755395E-3,3.3229561120276025E-4,2.5777000623379857E-4]
["Amazon.com Inc","AMZN",1663494,0,0.26500000000000001,0.26500000000000001,4.4708867523862064E-2,1.1847849893823448E-2,1.1847849893823448E-2]
["Arista Networks Inc","ANET",40967.72,0,0.1,0.1,1.1010682131914358E-3,1.1010682131914359E-4,1.1010682131914359E-4]
["ANSYS Inc","ANSS",26683.62,0,8.5000000000000006E-2,8.5000000000000006E-2,7.1716184827662517E-4,6.0958757103513144E-5,6.0958757103513144E-5]
["Anthem Inc","ANTM",111739.3,1.11E-2,0.125,0.13679374999999999,3.003159350685413E-3,4.1081342942782267E-4,3.7539491883567663E-4]
["Aon PLC","AON",69468.679999999993,6.5000000000000006E-3,7.0000000000000007E-2,7.6727500000000004E-2,1.8670737683319362E-3,1.4325590255968865E-4,1.3069516378323554E-4]
["A O Smith Corp","AOS",10305.780000000001,1.7100000000000001E-2,0.11,0.1280405,2.7698311671101142E-4,3.546505675523626E-5,3.0468142838211257E-5]
["APA Corp","APA",15388.38,1.23E-2,0.745,0.76188175000000002,4.1358552710550714E-4,3.1510326516581623E-4,3.081212176936028E-4]
["Air Products and Chemicals Inc","APD",52156.7,2.76E-2,0.125,0.15432499999999999,1.4017886393229049E-3,2.163310317635073E-4,1.7522357991536311E-4]
["Amphenol Corp","APH",44459.24,1.0800000000000001E-2,0.125,0.13647500000000001,1.1949079896720935E-3,1.6307506789049896E-4,1.4936349870901168E-4]
["Aptiv PLC","APTV",31904.42,0,0.27500000000000002,0.27500000000000002,8.5747858856458472E-4,2.3580661185526082E-4,2.3580661185526082E-4]
["Alexandria Real Estate Equities Inc","ARE",26006.639999999999,2.4199999999999999E-2,0.09,0.115289,6.989670070951696E-4,8.0583207280995005E-5,6.2907030638565265E-5]
["Atmos Energy Corp","ATO",15480.43,2.4700000000000003E-2,7.4999999999999997E-2,0.10062625,4.1605950732760086E-4,4.1866507999223994E-5,3.1204463049570063E-5]
["Activision Blizzard Inc","ATVI",61599.73,6.6E-3,0.15,0.15709499999999998,1.6555840706823542E-3,2.6008397958384442E-4,2.4833761060235313E-4]
["AvalonBay Communities Inc","AVB",33741.730000000003,2.6800000000000001E-2,6.5000000000000002E-2,9.2671000000000003E-2,9.0685901878571407E-4,8.4039532129890918E-5,5.8945836221071417E-5]
["Broadcom Inc","AVGO",245745.8,2.7400000000000001E-2,0.23,0.26055100000000003,6.6047827144224761E-3,1.7208827410254907E-3,1.5191000243171696E-3]
["Avery Dennison Corp","AVY",13634.48,1.8000000000000002E-2,0.12,0.13908000000000001,3.6644686429692372E-4,5.0965429886416155E-5,4.3973623715630847E-5]
["American Water Works Co Inc","AWK",28247,1.66E-2,0.08,9.7264000000000003E-2,7.5918000362281551E-4,7.3840883872369525E-5,6.0734400289825244E-5]
["American Express Co","AXP",144723.5,1.1200000000000002E-2,0.12,0.13187199999999999,3.8896586276173234E-3,5.129370625411516E-4,4.6675903531407878E-4]
["AutoZone Inc","AZO",39380.519999999997,0,0.16500000000000001,0.16500000000000001,1.0584098600300335E-3,1.7463762690495552E-4,1.7463762690495552E-4]
["Boeing Co/The","BA",109562.1,0,"N/A","N/A","N/A","N/A","N/A"]
["Bank of America Corp","BAC",355115.2,1.95E-2,7.4999999999999997E-2,9.5231250000000003E-2,9.5442474890259799E-3,9.0891061868930538E-4,7.1581856167694845E-4]
["Baxter International Inc","BAX",38659.47,1.4499999999999999E-2,9.5000000000000001E-2,0.11018875,1.039030572260988E-3,1.1448947996922294E-4,9.8707904364793856E-5]
["Bath & Body Works Inc","BBWI",12695.8,1.6399999999999998E-2,0.26500000000000001,0.28357300000000002,3.4121844762256311E-4,9.6760338847673094E-5,9.0422888619979232E-5]
["Best Buy Co Inc","BBY",23548.639999999999,3.6400000000000002E-2,9.5000000000000001E-2,0.133129,6.3290461289738302E-4,8.4257958210415707E-5,6.0125938225251387E-5]
["Becton Dickinson and Co","BDX",74601.45,1.34E-2,0.06,7.3801999999999993E-2,2.0050245718578005E-3,1.4797482345224938E-4,1.2030147431146803E-4]
["Franklin Resources Inc","BEN",13678.57,4.2599999999999999E-2,0.11,0.154943,3.6763184841416557E-4,5.6961981488836052E-5,4.0439503325558211E-5]
["Brown-Forman Corp","BF/B",31182.42,1.1699999999999999E-2,0.13,0.14246049999999999,8.3807376813708188E-4,1.1939240804569275E-4,1.0894958985782064E-4]
["Biogen Inc","BIIB",30814.14,0,-0.105,-0.105,8.2817569713010029E-4,-8.6958448198660521E-5,-8.6958448198660521E-5]
["Bio-Rad Laboratories Inc","BIO",16915.34,0,9.5000000000000001E-2,9.5000000000000001E-2,4.5462484095589465E-4,4.3189359890809993E-5,4.3189359890809993E-5]
["Bank of New York Mellon Corp/The","BK",42719.72,2.63E-2,0.05,7.6957499999999998E-2,1.1481558106831049E-3,8.8359200800645045E-5,5.7407790534155249E-5]
["Booking Holdings Inc","BKNG",88685.81,0,0.14000000000000001,0.14000000000000001,{"$f":"IF(F68=\"N/A\",\"N/A\",C68/$C$504)","v":2.3835626281407695E-3},3.3369876793970776E-4,3.3369876793970776E-4]
["Baker Hughes Co","BKR",32289.81,1.9199999999999998E-2,"N/A",{"$f":"IFERROR(D69*(1+0.5*E69)+E69,\"N/A\")","v":"N/A"},"N/A",{"$f":"IF(ISNUMBER(G69),F69*G69,\"N/A\")","v":"N/A"},"N/A"]
["BlackRock Inc","BLK",111933.1,2.6499999999999999E-2,0.11,0.13795750000000001,3.0083680130106902E-3,4.150269301549223E-4,{"$f":"G70*E70","v":3.3092048143117591E-4}]
["Ball Corp","BLL",29328.35,8.8000000000000005E-3,0.215,0.224746,7.8824288806780189E-4,1.7715443612168621E-4,1.694722209345774E-4]
["Bristol-Myers Squibb Co","BMY",155322.9,3.0299999999999997E-2,0.44,0.476966,4.1745332171454035E-3,1.9911104104489746E-3,1.8367946155439774E-3]
["Broadridge Financial Solutions Inc","BR",17585.41,1.7000000000000001E-2,0.09,0.107765,4.7263396564267696E-4,5.0933399307483083E-5,4.2537056907840923E-5]
["Berkshire Hathaway Inc","BRK/B","-",0,"N/A","N/A","N/A","N/A","N/A"]
["Brown & Brown Inc","BRO",19401.82,6.0000000000000001E-3,0.105,0.111315,5.2145267737774682E-4,5.8045504782303885E-5,5.4752531124663415E-5]
["Boston Scientific Corp","BSX",60266.25,0,0.15,0.15,1.619744818682816E-3,2.4296172280242239E-4,2.4296172280242239E-4]
["BorgWarner Inc","BWA",8970.06,1.8200000000000001E-2,9.5000000000000001E-2,0.1140645,2.4108366139047939E-4,2.7499087294674336E-5,2.2902947832095544E-5]
["Boston Properties Inc","BXP",19197.04,3.2000000000000001E-2,-1.4999999999999999E-2,1.6760000000000004E-2,5.1594891127366917E-4,8.6473037529466968E-6,-7.7392336691050376E-6]
["Citigroup Inc","C",111813.4,3.6200000000000003E-2,4.4999999999999998E-2,8.201449999999999E-2,3.0051508980450778E-3,2.4646594832771802E-4,1.3523179041202851E-4]
["Conagra Brands Inc","CAG",15417.49,3.9800000000000002E-2,4.4999999999999998E-2,8.5695500000000008E-2,4.1436790151360217E-4,3.55094645041589E-5,1.8646555568112098E-5]
["Cardinal Health Inc","CAH",15722.52,3.49E-2,0.05,8.5772500000000002E-2,4.2256603499698337E-4,3.6244545236778755E-5,2.1128301749849169E-5]
["Carrier Global Corp","CARR",40148.57,1.29E-2,"N/A","N/A","N/A","N/A","N/A"]
["Caterpillar Inc","CAT",120181.1,0.02,0.08,0.1008,3.2300452413847117E-3,3.2558856033157896E-4,2.5840361931077696E-4]
["Chubb Ltd","CB",90759.73,1.52E-2,0.12,0.13611200000000001,2.4393023029067071E-3,3.3201831505323774E-4,2.9271627634880484E-4]
["Cboe Global Markets Inc","CBOE",12295.22,1.67E-2,0.12,0.13770199999999999,3.3045226622803529E-4,4.5503937964132912E-5,3.9654271947364235E-5]
["CBRE Group Inc","CBRE",29893.66,0,0.1,0.1,8.0343643243881526E-4,8.0343643243881526E-5,8.0343643243881526E-5]
["Crown Castle International Corp","CCI",74917.45,3.44E-2,0.12,0.15646399999999999,2.0135175403551563E-3,3.1504300843412914E-4,2.4162210484261876E-4]
["Carnival Corp","CCL",20788.8,0,"N/A","N/A","N/A","N/A","N/A"]
["Ceridian HCM Holding Inc","CDAY","N/A",0,"N/A","N/A","N/A","N/A","N/A"]
["Cadence Design Systems Inc","CDNS",43537.25,0,0.12,0.12,1.1701281414921026E-3,1.4041537697905232E-4,1.4041537697905232E-4]
["CDW Corp/DE","CDW",23526.639999999999,1.15E-2,0.11,0.1221325,6.3231333028047844E-4,7.7226007810480529E-5,6.9554466330852628E-5]
["Celanese Corp","CE",15447.88,2.0499999999999997E-2,0.115,0.13667875000000002,4.15184677819408E-4,5.6746922783509417E-5,4.7746237949231919E-5]
["Constellation Energy Corp","CEG","N/A",0,"N/A","N/A","N/A","N/A","N/A"]
["Cerner Corp","CERN",27734.65,1.15E-2,9.5000000000000001E-2,0.10704625000000001,7.4540983776958682E-4,7.9793327846342644E-5,7.0813934588110746E-5]
["CF Industries Holdings Inc","CF",21502.69,1.18E-2,0.26500000000000001,0.27836349999999999,5.7791667334939202E-4,1.6087090790189347E-4,1.5314791843758888E-4]
["Citizens Financial Group Inc","CFG",20513.009999999998,3.32E-2,8.5000000000000006E-2,0.11961100000000001,5.513175560631164E-4,6.5943644198265426E-5,4.6861992265364896E-5]
["Church & Dwight Co Inc","CHD",23560.82,1.0800000000000001E-2,0.06,7.1123999999999993E-2,6.3323196845528737E-4,4.5037990524413857E-5,3.7993918107317243E-5]
["CH Robinson Worldwide Inc","CHRW",13521.9,2.1000000000000001E-2,8.5000000000000006E-2,0.1068925,3.6342110988732781E-4,3.8846990988631189E-5,3.0890794340422863E-5]
["Charter Communications Inc","CHTR",96733.23,0,0.215,0.215,2.5998489716375769E-3,5.5896752890207898E-4,5.5896752890207898E-4]
["Cigna Corp","CI",79045.34,1.8799999999999997E-2,0.1,0.11974,2.1244607040594287E-3,2.54382924704076E-4,2.1244607040594288E-4]
["Cincinnati Financial Corp","CINF",21223.31,2.1000000000000001E-2,0.15,0.17257500000000001,5.7040792164435642E-4,9.8438147077774813E-5,8.5561188246653457E-5]
["Colgate-Palmolive Co","CL",61884.55,2.5499999999999998E-2,0.06,8.6264999999999994E-2,1.6632390304526607E-3,1.4347931496199877E-4,9.9794341827159636E-5]
["Clorox Co/The","CLX",16697.419999999998,3.4200000000000001E-2,4.4999999999999998E-2,7.9969499999999999E-2,4.4876791787062947E-4,3.5887746008155306E-5,2.0194556304178325E-5]
["Comerica Inc","CMA",12202.34,2.9100000000000001E-2,0.06,8.9972999999999997E-2,3.2795597852539477E-4,2.9507183255865344E-5,1.9677358711523685E-5]
["Comcast Corp","CMCSA",210885.8,2.3199999999999998E-2,9.5000000000000001E-2,0.11930200000000001,5.6678685314546793E-3,6.7618805153960623E-4,5.3844751048819453E-4]
["CME Group Inc","CME",88489.52,1.6200000000000003E-2,8.5000000000000006E-2,0.10188850000000001,2.3782870433738524E-3,2.4232009941879679E-4,2.0215439868677748E-4]
["Chipotle Mexican Grill Inc","CMG",43290.09,0,0.2,0.2,1.1634853500560062E-3,2.3269707001120126E-4,2.3269707001120126E-4]
["Cummins Inc","CMI",29644.28,2.7900000000000001E-2,0.08,0.109016,7.9673397521137659E-4,8.6856751041643437E-5,6.3738718016910135E-5]
["CMS Energy Corp","CMS",19599.23,2.7699999999999999E-2,6.5000000000000002E-2,9.3600249999999996E-2,5.2675836380516134E-4,4.9304714541754054E-5,3.4239293647335487E-5]
["Centene Corp","CNC",48031.22,0,0.105,0.105,1.2909102479416663E-3,1.3554557603387494E-4,1.3554557603387494E-4]
["CenterPoint Energy Inc","CNP",18628.7,2.4E-2,0.05,7.46E-2,5.0067393116041861E-4,3.735027526456723E-5,2.5033696558020931E-5]
["Capital One Financial Corp","COF",55452.959999999999,1.7899999999999999E-2,6.5000000000000002E-2,8.3481749999999993E-2,1.4903805138137092E-3,1.244195734590676E-4,9.6874733397891104E-5]
["Cooper Cos Inc/The","COO",20030.3,2.0000000000000001E-4,0.16,0.160216,5.3834400915375366E-4,8.6251323770577797E-5,8.6135041464600594E-5]
["ConocoPhillips","COP",135915.1,1.7600000000000001E-2,0.16500000000000001,0.18405200000000002,3.6529198184017887E-3,6.7232719841648606E-4,6.0273177003629516E-4]
["Costco Wholesale Corp","COST",245585.4,5.6999999999999993E-3,0.12,0.12604199999999999,6.6004717266155907E-3,8.3193665736608217E-4,7.9205660719387089E-4]
["Campbell Soup Co","CPB",13376.11,3.44E-2,5.5E-2,9.034600000000001E-2,3.595027874910319E-4,3.2479638838664774E-5,1.9772653312006754E-5]
["Copart Inc","CPRT",29653.38,0,0.12,0.12,7.9697855120291442E-4,9.5637426144349726E-5,9.5637426144349726E-5]
["Charles River Laboratories International","CRL",14063.71,0,6.5000000000000002E-2,6.5000000000000002E-2,3.7798305691755674E-4,2.456889869964119E-5,2.456889869964119E-5]
["salesforce.com Inc","CRM",207732.2,0,0.2,0.2,5.5831108559696759E-3,1.1166221711939352E-3,1.1166221711939352E-3]
["Cisco Systems Inc","CSCO",226146.5,2.7900000000000001E-2,0.08,0.109016,6.078022469263534E-3,6.6260169750923339E-4,4.8624179754108276E-4]
["CSX Corp","CSX",80123.03,1.1000000000000001E-2,0.1,0.11155000000000001,2.1534252205781482E-3,2.4021458335549245E-4,2.1534252205781482E-4]
["Cintas Corp","CTAS",41604.51,9.4999999999999998E-3,0.13,0.14011750000000001,1.1181828885377372E-3,1.5667699088468641E-4,1.4536377550990586E-4]
["Catalent Inc","CTLT",18796.669999999998,0,0.21,0.21,5.0518837394048454E-4,1.0608955852750175E-4,1.0608955852750175E-4]
["Coterra Energy Inc","CTRA","N/A",0,"N/A","N/A","N/A","N/A","N/A"]
["Cognizant Technology Solutions Corp","CTSH",47754,1.1899999999999999E-2,7.0000000000000007E-2,8.2316500000000001E-2,1.2834595494390175E-3,1.0564989800139689E-4,8.984216846073123E-5]
["Corteva Inc","CTVA",41709.919999999998,1.03E-2,0.16500000000000001,0.17614974999999999,1.1210159385671875E-3,1.9746667732462543E-4,1.8496762986358595E-4]
["Citrix Systems Inc","CTXS",12601.67,1.46E-2,7.4999999999999997E-2,9.0147499999999992E-2,3.3868856431668937E-4,3.0531927351738751E-5,2.5401642323751702E-5]
["CVS Health Corp","CVS",140290.20000000001,2.07E-2,0.06,8.1321000000000004E-2,3.770507117366287E-3,3.0662140929134385E-4,2.262304270419772E-4]
["Chevron Corp","CVX",319726,3.4300000000000004E-2,0.26,0.298759,8.5931102714733709E-3,2.5672690315951129E-3,2.2342086705830766E-3]
["Caesars Entertainment Inc","CZR","N/A",0,"N/A","N/A","N/A","N/A","N/A"]
["Dominion Energy Inc","D",66120.3,3.27E-2,0.115,0.14958025000000003,1.7770810915687205E-3,2.6581623394712214E-4,2.0436432553040286E-4]
["Delta Air Lines Inc","DAL",23181.31,0,0.40500000000000003,0.40500000000000003,{"$f":"IF(F132=\"N/A\",\"N/A\",C132/$C$504)","v":6.2303207454885866E-4},2.5232799019228775E-4,2.5232799019228775E-4]
["DuPont de Nemours Inc","DD",38865.480000000003,1.77E-2,0.115,{"$f":"IFERROR(D133*(1+0.5*E133)+E133,\"N/A\")","v":0.13371775},1.044567396438647E-3,{"$f":"IF(ISNUMBER(G133),F133*G133,\"N/A\")","v":1.3967720197513388E-4},{"$f":"G133*E133","v":1.2012525059044441E-4}]
["Deere & Co","DE",132383.4,9.7000000000000003E-3,0.15,0.1604275,3.5580001448508028E-3,5.7080106823805216E-4,5.3370002172762037E-4]
["Discover Financial Services","DFS",32615.19,1.8100000000000002E-2,0.16,0.17954800000000001,8.7658158609264043E-4,1.5738847061976143E-4,1.4025305377482247E-4]
["Dollar General Corp","DG",51334.46,9.8999999999999991E-3,0.105,0.11541974999999999,1.3796897202809244E-3,1.5924344259239421E-4,1.4486742062949707E-4]
["Quest Diagnostics Inc","DGX",17510.28,1.8500000000000003E-2,7.0000000000000007E-2,8.9147500000000005E-2,4.7061473550594798E-4,4.1954127133516502E-5,3.2943031485416365E-5]
["DR Horton Inc","DHI",27824.99,1.18E-2,0.11,0.122449,7.478378592064575E-4,9.1571998021971511E-5,8.2262164512710332E-5]
["Danaher Corp","DHR",204525.7,3.4999999999999996E-3,0.22,0.223885,5.496931414555842E-3,1.2306804897478346E-3,1.2093249112022852E-3]
["Walt Disney Co/The","DIS",245136.9,0,0.375,0.375,6.5884176241755143E-3,2.4706566090658176E-3,2.4706566090658176E-3]
["Discovery Inc","DISCA",13469.72,0,0.13500000000000001,0.13500000000000001,3.6201869502596064E-4,4.8872523828504691E-5,4.8872523828504691E-5]
["DISH Network Corp","DISH",16519.54,0,0.02,0.02,4.4398712914813063E-4,8.8797425829626135E-6,8.8797425829626135E-6]
["Digital Realty Trust Inc","DLR",38865.300000000003,3.6200000000000003E-2,-3.5000000000000003E-2,5.665000000000045E-4,1.0445625586717815E-3,5.9174468948756899E-7,-3.655968955351236E-5]
["Dollar Tree Inc","DLTR",34901.919999999998,0,0.1,0.1,9.3804084511782545E-4,9.3804084511782553E-5,9.3804084511782553E-5]
["Dover Corp","DOV",22734.78,1.2699999999999999E-2,0.09,0.10327149999999999,6.1103091877947788E-4,6.3102079528734841E-5,5.499278269015301E-5]
["Dow Inc","DOW",46539.11,4.4999999999999998E-2,0.15,0.198375,1.2508075795094207E-3,2.4812895358518132E-4,1.8762113692641312E-4]
["Domino's Pizza Inc","DPZ",14236.2,1.1200000000000002E-2,0.16500000000000001,0.177124,3.8261898139891411E-4,6.7771004461301268E-5,6.3132131930820833E-5]
["Duke Realty Corp","DRE",20906.18,2.07E-2,2.5000000000000001E-2,4.595875E-2,5.6188458272167778E-4,2.5823513066159907E-5,1.4047114568041946E-5]
["Darden Restaurants Inc","DRI",16724.18,3.39E-2,0.155,0.19152724999999998,4.4948713254464609E-4,8.6089034406661556E-5,6.9670505544420144E-5]
["DTE Energy Co","DTE",24598.12,2.7900000000000001E-2,4.4999999999999998E-2,7.3527750000000003E-2,6.6111094384233547E-4,4.8610000201103284E-5,2.9749992472905094E-5]
["Duke Energy Corp","DUK",82152.27,3.73E-2,7.0000000000000007E-2,0.10860549999999999,2.2079640541021175E-3,2.3979704007778751E-4,1.5455748378714825E-4]
["DaVita Inc","DVA",10688.17,0,0.115,0.115,2.8726041488728952E-4,3.3034947712038297E-5,3.3034947712038297E-5]
["Devon Energy Corp","DVN",41750.589999999997,1.04E-2,0.29499999999999998,0.30693399999999998,1.1221090051139831E-3,3.4441340537565525E-4,3.3102215650862501E-4]
["DXC Technology Co","DXC",7923.87,0,0.06,0.06,2.1296575407323676E-4,1.2777945244394204E-5,1.2777945244394204E-5]
["Dexcom Inc","DXCM",43583.07,0,0.34,0.34,1.1713596219242192E-3,3.9826227145423455E-4,3.9826227145423455E-4]
["Electronic Arts Inc","EA",35163.06,6.0999999999999995E-3,0.105,0.11142025,9.45059369780482E-4,1.0529875124578374E-4,9.9231233826950612E-5]
["eBay Inc","EBAY",33026.400000000001,1.5800000000000002E-2,0.155,0.1720245,8.8763346449706351E-4,1.5269470291337509E-4,1.3758318699704484E-4]
["Ecolab Inc","ECL",49843.22,1.1699999999999999E-2,0.08,9.2168E-2,1.3396104343885295E-3,1.2346921451672198E-4,1.0716883475108236E-4]
["Consolidated Edison Inc","ED",31837.23,3.5099999999999999E-2,3.5000000000000003E-2,7.0714250000000006E-2,8.556727576995932E-4,6.0508257306158467E-5,2.9948546519485766E-5]
["Equifax Inc","EFX",28887.52,6.6E-3,0.105,0.11194649999999999,7.7639492824916473E-4,8.6914694835245115E-5,8.1521467466162291E-5]
["Edison International","EIX",25333.18,4.2599999999999999E-2,0.23499999999999999,0.28260549999999995,6.808667711324189E-4,1.9241669428926277E-4,1.6000369121611842E-4]
["Estee Lauder Cos Inc/The","EL",98235.199999999997,9.1999999999999998E-3,0.14000000000000001,0.149844,2.6402166421881264E-3,3.9562062253203765E-4,3.6963032990633773E-4]
["Eastman Chemical Co","EMN",14098.36,2.7799999999999998E-2,0.08,0.10891200000000001,3.7891432703918138E-4,4.1268317186491324E-5,3.0313146163134512E-5]
["Emerson Electric Co","EMR",57790.26,2.12E-2,0.1,0.12226000000000001,1.553198916563297E-3,1.8989409953902871E-4,1.5531989165632973E-4]
["Enphase Energy Inc","ENPH",25646.74,0,0.3,0.3,6.8929416101226354E-4,2.0678824830367906E-4,2.0678824830367906E-4]
["EOG Resources Inc","EOG",72275.64,2.4300000000000002E-2,0.19,0.21660850000000001,1.9425149798931321E-3,4.2076525602218151E-4,3.690778461796951E-4]
["EPAM Systems Inc","EPAM",17389.509999999998,0,0.23499999999999999,0.23499999999999999,4.6736886270396801E-4,1.0983168273543248E-4,1.0983168273543248E-4]
["Equinix Inc","EQIX",64107.96,1.7899999999999999E-2,0.15,0.16924249999999999,1.7229964706004641E-3,2.9160423017559901E-4,2.5844947059006958E-4]
["Equity Residential","EQR",32554.09,2.86E-2,-0.02,8.3139999999999985E-3,8.7493943300660109E-4,7.2742464460168804E-6,-1.7498788660132024E-5]
["Eversource Energy","ES",29164.04,3.0099999999999998E-2,5.5E-2,8.5927749999999997E-2,7.8382681321400281E-4,6.7352474449149525E-5,4.3110474726770155E-5]
["Essex Property Trust Inc","ESS",21789.61,2.6600000000000002E-2,-2.5000000000000001E-2,1.2675000000000013E-3,5.8562807373313043E-4,7.4228358345674359E-7,-1.4640701843328262E-5]
["Eaton Corp PLC","ETN",60789.08,2.1299999999999999E-2,0.12,0.14257799999999998,1.6337966500735519E-3,2.3294345877418685E-4,1.9605559800882623E-4]
["Entergy Corp","ETR",22464.09,3.7400000000000003E-2,0.03,6.7960999999999994E-2,6.0375572370811956E-4,4.1031842738927512E-5,1.8112671711243585E-5]
["Etsy Inc","ETSY",18023.03,0,0.28499999999999998,0.28499999999999998,4.8439565195221122E-4,1.3805276080638019E-4,1.3805276080638019E-4]
["Evergy Inc","EVRG",14938.83,3.6400000000000002E-2,7.4999999999999997E-2,0.112765,4.0150320435871506E-4,4.5275508839510508E-5,3.0112740326903628E-5]
["Edwards Lifesciences Corp","EW",66903.520000000004,0,0.125,0.125,1.7981312902601732E-3,2.2476641128252165E-4,2.2476641128252165E-4]
["Exelon Corp","EXC",42782.3,3.0899999999999997E-2,2.5000000000000001E-2,5.6286249999999996E-2,1.1498377409633724E-3,6.472005454729961E-5,2.8745943524084312E-5]
["Expeditors International of Washington I","EXPD",17340.66,1.1299999999999999E-2,0.115,0.12694975,4.6605594652961418E-4,5.9165685897947888E-5,5.3596433850905634E-5]
["Expedia Group Inc","EXPE",28311.5,0,"N/A","N/A","N/A","N/A","N/A"]
["Extra Space Storage Inc","EXR",25425.65,3.1E-2,0.06,9.1929999999999998E-2,6.8335203947719899E-4,6.2820552989138907E-5,4.100112236863194E-5]
["Ford Motor Co","F",66790.84,2.4E-2,0.41499999999999998,0.44397999999999999,1.7951028482023183E-3,7.9698976254486526E-4,7.4496768200396201E-4]
["Diamondback Energy Inc","FANG",25325.88,1.6799999999999999E-2,"N/A","N/A","N/A","N/A","N/A"]
["Fastenal Co","FAST",32841.79,2.1700000000000001E-2,8.5000000000000006E-2,0.10762225,8.8267179704675707E-4,9.4995124809715359E-5,7.5027102748974353E-5]
["Meta Platforms Inc","FB",585093.80000000005,0,0.215,0.215,1.5725263327209506E-2,3.3809316153500437E-3,3.3809316153500437E-3]
["Fortune Brands Home & Security Inc","FBHS",10742.99,1.41E-2,0.1,0.114805,2.8873378366268526E-4,3.3148082033394585E-5,2.8873378366268526E-5]
["Freeport-McMoRan Inc","FCX",72573.16,1.21E-2,0.27,0.28373350000000003,1.9505112709922883E-3,5.5342538970809053E-4,5.2663804316791787E-4]
["FactSet Research Systems Inc","FDS",16124.49,8.1000000000000013E-3,0.1,0.108505,4.3336957470230649E-4,4.7022765703073766E-5,4.333695747023065E-5]
["FedEx Corp","FDX",57400.15,1.6299999999999999E-2,0.105,0.12215574999999999,1.5427141319414505E-3,1.8845140182290683E-4,1.6198498385385231E-4]
["FirstEnergy Corp","FE",24812.06,3.6299999999999999E-2,0.1,0.13811500000000002,6.6686089852690611E-4,9.2103493000043643E-5,6.6686089852690614E-5]
["F5 Inc","FFIV",12429.97,0,7.0000000000000007E-2,7.0000000000000007E-2,3.3407387225657545E-4,2.3385171057960284E-5,2.3385171057960284E-5]
["Fidelity National Information Services I","FIS",58116.87,1.9699999999999999E-2,0.34499999999999997,0.36809824999999996,1.5619770445408963E-3,5.7496101663567594E-4,5.3888208036660917E-4]
["Fiserv Inc","FISV",65194.8,0,0.13,0.13,1.7522069069348509E-3,2.2778689790153061E-4,2.2778689790153061E-4]
["Fifth Third Bancorp","FITB",31189.3,2.76E-2,0.115,0.14418700000000001,8.3825867833727755E-4,1.2086600405341704E-4,9.6399748008786919E-5]
["FleetCor Technologies Inc","FLT",19507.009999999998,0,0.11,0.11,5.2427981458102796E-4,5.7670779603913078E-5,5.7670779603913078E-5]
["FMC Corp","FMC",16499.25,1.6500000000000001E-2,0.11,0.12740750000000001,4.4344180531644909E-4,5.6497811810855489E-5,4.8778598584809398E-5]
["Fox Corp","FOXA",22886.59,1.18E-2,0.105,0.1174195,{"$f":"IF(F196=\"N/A\",\"N/A\",C196/$C$504)","v":6.1511103760094493E-4},7.2226030479584144E-5,6.4586658948099219E-5]
["First Republic Bank/CA","FRC",28331.84,5.7999999999999996E-3,0.13500000000000001,{"$f":"IFERROR(D197*(1+0.5*E197)+E197,\"N/A\")","v":0.1411915},7.6146020440545994E-4,{"$f":"IF(ISNUMBER(G197),F197*G197,\"N/A\")","v":1.0751170845031349E-4},{"$f":"G197*E197","v":1.027971275947371E-4}]
["Federal Realty Investment Trust","FRT",9199.69,3.6900000000000002E-2,2.5000000000000001E-2,6.236125E-2,2.4725530808683327E-4,1.541915008143003E-5,6.1813827021708321E-6]
["Fortinet Inc","FTNT",52521.66,0,0.24,0.24,1.4115974804076994E-3,3.3878339529784784E-4,3.3878339529784784E-4]
["Fortive Corp","FTV",21627.16,4.5999999999999999E-3,0.115,0.11986450000000001,5.8126198913694229E-4,6.9672677696905029E-5,6.6845128750748372E-5]
["General Dynamics Corp","GD",66542.98,2.1000000000000001E-2,0.08,0.10184,1.7884412432284114E-3,1.821348562103814E-4,1.4307529945827292E-4]
["General Electric Co","GE",102895.4,3.4000000000000002E-3,0.15,0.15365499999999999,2.765466426338055E-3,4.249277437389738E-4,4.1481996395070824E-4]
["Gilead Sciences Inc","GILD",73797.899999999994,4.9599999999999998E-2,0.13500000000000001,0.187948,1.9834279742753625E-3,3.7278132090910586E-4,2.6776277652717394E-4]
["General Mills Inc","GIS",38679.300000000003,3.2099999999999997E-2,3.5000000000000003E-2,6.7661749999999993E-2,1.0395635329106796E-3,7.0338687872919164E-5,3.6384723651873792E-5]
["Globe Life Inc","GL",10077.59,8.3000000000000001E-3,7.4999999999999997E-2,8.3611249999999998E-2,2.7085017214958224E-4,2.2646121456141758E-5,2.0313762911218666E-5]
["Corning Inc","GLW",31166.5,2.8799999999999999E-2,0.16,0.191104,8.3764589453430376E-4,1.600774810290836E-4,1.3402334312548859E-4]
["General Motors Co","GM",63613.26,0,0.105,0.105,1.7097006746648884E-3,1.7951857083981328E-4,1.7951857083981328E-4]
["Generac Holdings Inc","GNRC",20230.14,0,0.23499999999999999,0.23499999999999999,5.4371500543385362E-4,1.277730262769556E-4,1.277730262769556E-4]
["Alphabet Inc","GOOG",1841216,0,0.23499999999999999,0.23499999999999999,4.9485409762112291E-2,1.1629071294096387E-2,1.1629071294096387E-2]
["Genuine Parts Co","GPC",18167.71,2.81E-2,8.5000000000000006E-2,0.11429425000000001,4.8828414145283606E-4,5.5808069734245815E-5,4.1504152023491066E-5]
["Global Payments Inc","GPN",38941.279999999999,7.4999999999999997E-3,0.16500000000000001,0.17311875000000002,1.0466046338187089E-3,1.8118688595090263E-4,1.7268976458008697E-4]
["Garmin Ltd","GRMN",22317.49,2.52E-2,0.08,0.106208,5.9981563136092856E-4,6.3705218575581504E-5,4.7985250508874287E-5]
["Goldman Sachs Group Inc/The","GS",111950.39999999999,2.3799999999999998E-2,0.1,0.12499,3.0088329761594375E-3,3.7607403369016812E-4,3.0088329761594377E-4]
["WW Grainger Inc","GWW",25856.880000000001,1.3000000000000001E-2,7.0000000000000007E-2,8.3455000000000001E-2,6.9494198506300515E-4,5.7996383363433099E-5,4.8645938954410364E-5]
["Halliburton Co","HAL",34110.720000000001,1.26E-2,9.5000000000000001E-2,0.1081985,9.1677617209533202E-4,9.9193806656456784E-5,8.7093736349056546E-5]
["Hasbro Inc","HAS",11740.35,3.2899999999999999E-2,0.115,0.14979175,3.1553931233522576E-4,4.7265185788490057E-5,3.6287020918550963E-5]
["Huntington Bancshares Inc/OH","HBAN",21551.75,4.1399999999999999E-2,0.12,0.163884,5.792352335850892E-4,9.4927387020858755E-5,6.9508228030210707E-5]
["HCA Healthcare Inc","HCA",81701.75,8.6E-3,0.125,0.13413749999999999,2.1958556611672165E-3,2.9454658874981748E-4,2.7448195764590206E-4]
["Home Depot Inc/The","HD",331634.3,2.4E-2,0.1,0.12520000000000001,8.9131634890590103E-3,1.115928068830188E-3,8.9131634890590109E-4]
["Hess Corp","HES",32899.199999999997,1.41E-2,"N/A","N/A","N/A","N/A","N/A"]
["Hartford Financial Services Group Inc/Th","HIG",24225.72,2.1700000000000001E-2,6.5000000000000002E-2,8.7405250000000004E-2,6.5110214172709715E-4,5.6909745473192359E-5,4.2321639212261318E-5]
["Huntington Ingalls Industries Inc","HII",8121.6,2.3300000000000001E-2,0.1,0.12446500000000001,2.1828004097507907E-4,2.7168225299963217E-5,2.1828004097507908E-5]
["Hilton Worldwide Holdings Inc","HLT",41419.89,0,0.32500000000000001,0.32500000000000001,1.1132209523226047E-3,3.6179680950484657E-4,3.6179680950484657E-4]
["Hologic Inc","HOLX",18902.349999999999,0,8.5000000000000006E-2,8.5000000000000006E-2,5.0802868062023313E-4,4.3182437852719821E-5,4.3182437852719821E-5]
["Honeywell International Inc","HON",131714.4,2.0400000000000001E-2,0.105,0.126471,3.5400197780003882E-3,4.4770984134348709E-4,3.7170207669004072E-4]
["Hewlett Packard Enterprise Co","HPE",22065.4,2.8300000000000002E-2,7.4999999999999997E-2,0.10436125,5.9304033886568039E-4,6.1890431064445984E-5,4.4478025414926027E-5]
["HP Inc","HPQ",39993.800000000003,2.6499999999999999E-2,0.125,0.15315624999999999,1.0748926692707246E-3,1.6462653037799442E-4,1.3436158365884057E-4]
["Hormel Foods Corp","HRL",27112.59,2.0799999999999999E-2,6.5000000000000002E-2,8.6475999999999997E-2,7.2869105301178567E-4,6.3014287500247178E-5,4.7364918445766071E-5]
["Henry Schein Inc","HSIC",12042.79,0,7.0000000000000007E-2,7.0000000000000007E-2,3.2366783572870773E-4,2.2656748501009543E-5,2.2656748501009543E-5]
["Host Hotels & Resorts Inc","HST",12951.14,6.5000000000000006E-3,8.5000000000000006E-2,9.1776250000000004E-2,3.4808108868621763E-4,3.1945577015538486E-5,2.9586892538328501E-5]
["Hershey Co/The","HSY",42821.21,1.7299999999999999E-2,0.06,7.7818999999999999E-2,1.1508835049008157E-3,8.9560603467876571E-5,6.9053010294048943E-5]
["Humana Inc","HUM",55463,7.3000000000000001E-3,0.105,0.11268325,1.4906503536988782E-3,1.6797132646843911E-4,1.5651828713838221E-4]
["Howmet Aerospace Inc","HWM",15488.75,2.2000000000000001E-3,0.125,0.12733749999999999,4.1628311966272112E-4,5.3008451750051746E-5,5.203538995784014E-5]
["International Business Machines Corp","IBM",115059.4,5.1100000000000007E-2,5.0000000000000001E-3,5.622775E-2,3.092391960521081E-3,1.738782420581892E-4,1.5461959802605405E-5]
["Intercontinental Exchange Inc","ICE",75678.899999999994,1.1299999999999999E-2,0.08,9.1752E-2,2.0339826380206989E-3,1.8662197500367517E-4,1.6271861104165592E-4]
["IDEXX Laboratories Inc","IDXX",45330.31,0,0.14000000000000001,0.14000000000000001,1.2183192873587761E-3,1.7056470023022867E-4,1.7056470023022867E-4]
["IDEX Corp","IEX",14725.86,1.1200000000000002E-2,0.09,0.101704,3.9577931986225346E-4,4.0252339947270624E-5,3.562013878760281E-5]
["International Flavors & Fragrances Inc","IFF",32109.42,2.5899999999999999E-2,0.06,8.6677000000000004E-2,8.6298826749483138E-4,7.4801234061649502E-5,5.1779296049689883E-5]
["Illumina Inc","ILMN",53347.03,0,8.5000000000000006E-2,8.5000000000000006E-2,1.4337805228401758E-3,1.2187134444141495E-4,1.2187134444141495E-4]
["Incyte Corp","INCY",17064.16,0,0.255,0.255,4.586245990944278E-4,1.1694927276907909E-4,1.1694927276907909E-4]
["Intel Corp","INTC",196458.9,3.0299999999999997E-2,0.06,9.1208999999999998E-2,5.2801242048265071E-3,4.8159484859802086E-4,3.1680745228959039E-4]
["Intuit Inc","INTU",120831.3,5.8999999999999999E-3,0.185,0.19144575,3.2475203303624989E-3,6.2172396528649638E-4,6.0079126111706226E-4]
["International Paper Co","IP",16892.45,4.1500000000000002E-2,0.125,0.16909374999999999,4.5400963826948805E-4,7.6770192271131239E-5,5.6751204783686007E-5]
["Interpublic Group of Cos Inc/The","IPG",13851.76,3.3000000000000002E-2,0.12,0.15498000000000001,3.7228658643333347E-4,5.7696975165438022E-5,4.4674390372000018E-5]
["IPG Photonics Corp","IPGP",5989.6,0,0.16500000000000001,0.16500000000000001,1.6097938010051389E-4,2.6561597716584793E-5,2.6561597716584793E-5]
["IQVIA Holdings Inc","IQV",41991.09,0,0.14499999999999999,0.14499999999999999,1.128572799176053E-3,1.6364305588052768E-4,1.6364305588052768E-4]
["Ingersoll Rand Inc","IR",20111.96,1.6000000000000001E-3,"N/A","N/A","N/A","N/A","N/A"]
["Iron Mountain Inc","IRM",15099.82,4.7599999999999996E-2,0.1,0.14998,4.0583004929032679E-4,6.0866390792563216E-5,4.0583004929032681E-5]
["Intuitive Surgical Inc","ISRG",98439.05,0,0.13,0.13,2.6456954131633985E-3,3.4394040371124184E-4,3.4394040371124184E-4]
["Gartner Inc","IT",23852.28,0,0.19,0.19,6.4106538806996875E-4,1.2180242373329407E-4,1.2180242373329407E-4]
["Illinois Tool Works Inc","ITW",65505.62,2.3300000000000001E-2,0.1,0.12446500000000001,1.7605606552524083E-3,2.1912818195599101E-4,1.7605606552524084E-4]
["Invesco Ltd","IVZ",9915.7999999999993,3.7200000000000004E-2,0.16,0.20017600000000002,2.6650182603190118E-4,5.3347269527761854E-5,4.2640292165104188E-5]
["Jacobs Engineering Group Inc","J",17524.77,6.8000000000000005E-3,0.12,0.12720799999999999,4.7100417573862739E-4,5.9915499187359307E-5,5.6520501088635287E-5]
["JB Hunt Transport Services Inc","JBHT",22071.84,7.6E-3,0.11,0.118018,5.9321342341353783E-4,7.0009861804418911E-5,6.5253476575489162E-5]
["Johnson Controls International plc","JCI",45513.32,2.1600000000000001E-2,0.14000000000000001,0.16311200000000001,1.223237952436944E-3,1.9952478889789481E-4,1.7125331334117219E-4]
["Jack Henry & Associates Inc","JKHY",13699.79,1.04E-2,0.105,0.11594599999999999,3.6820216737465259E-4,4.269156849842147E-5,3.8661227574338519E-5]
["Johnson & Johnson","JNJ",458947.4,2.4300000000000002E-2,0.08,0.105272,1.2334891804251133E-2,1.2985187300171253E-3,9.8679134434009061E-4]
["Juniper Networks Inc","JNPR",11278.51,2.4E-2,0.09,0.11507999999999999,3.0312667761744471E-4,3.4883818060215534E-5,2.7281400985570023E-5]
["JPMorgan Chase & Co","JPM",413087.1,2.86E-2,7.0000000000000007E-2,9.9601000000000009E-2,1.1102328249886301E-2,1.1058029960169255E-3,7.7716297749204116E-4]
["Kellogg Co","K",21022,3.7999999999999999E-2,3.5000000000000003E-2,7.3665000000000008E-2,{"$f":"IF(F260=\"N/A\",\"N/A\",C260/$C$504)","v":5.6499741693485418E-4},4.1620534718506037E-5,1.9774909592719898E-5]
["KeyCorp","KEY",21886.39,3.32E-2,9.5000000000000001E-2,{"$f":"IFERROR(D261*(1+0.5*E261)+E261,\"N/A\")","v":0.129777},5.8822917971785855E-4,{"$f":"IF(ISNUMBER(G261),F261*G261,\"N/A\")","v":7.6338618256244526E-5},{"$f":"G261*E261","v":5.5881772073196563E-5}]
["Keysight Technologies Inc","KEYS",28424.43,0,0.125,0.125,7.6394869792815046E-4,9.5493587241018808E-5,9.5493587241018808E-5]
["Kraft Heinz Co/The","KHC",46969.56,4.1799999999999997E-2,1.4999999999999999E-2,5.7113499999999998E-2,1.2623765614388092E-3,7.2098743741735435E-5,1.8935648421582138E-5]
["Kimco Realty Corp","KIM",14812.15,3.2899999999999999E-2,8.5000000000000006E-2,0.11929824999999999,3.9809849154464851E-4,4.7492453368916362E-5,3.3838371781295125E-5]
["KLA Corp","KLAC",52604.87,1.2E-2,0.21,0.22325999999999999,1.4138338725237277E-3,3.1565255037964744E-4,2.9690511322998282E-4]
["Kimberly-Clark Corp","KMB",40621.449999999997,3.85E-2,5.5E-2,9.4558749999999997E-2,1.0917616935661846E-3,1.0323562104150145E-4,6.0046893146140157E-5]
["Kinder Morgan Inc","KMI",41085.14,5.96E-2,0.19,0.25526199999999999,1.1042240497767509E-3,2.8186643939411297E-4,2.0980256945758266E-4]
["CarMax Inc","KMX",16012.38,0,0.13500000000000001,0.13500000000000001,4.3035645223952622E-4,5.8098121052336041E-5,5.8098121052336041E-5]
["Coca-Cola Co/The","KO",261230,2.9100000000000001E-2,7.0000000000000007E-2,0.1001185,7.0209435460894289E-3,7.0292633641915445E-4,4.9146604822626009E-4]
["Kroger Co/The","KR",41660.1,1.49E-2,6.5000000000000002E-2,8.0384250000000004E-2,1.1196769522047246E-3,9.0004392045262642E-5,7.2779001893307101E-5]
["Loews Corp","L",16215.71,3.9000000000000003E-3,0.22,0.224329,4.358212474438533E-4,9.7767344617832169E-5,9.5880674437647721E-5]
["Leidos Holdings Inc","LDOS",14956.2,1.3500000000000002E-2,8.5000000000000006E-2,9.9073750000000002E-2,4.019700488612438E-4,3.9824680128366654E-5,3.4167454153205724E-5]
["Lennar Corp","LEN",25412.959999999999,1.8000000000000002E-2,8.5000000000000006E-2,0.10376500000000001,6.8301097691317531E-4,7.0872634019395641E-5,5.8055933037619902E-5]
["Laboratory Corp of America Holdings","LH",26027.9,0,0.06,0.06,6.9953840111496013E-4,4.1972304066897607E-5,4.1972304066897607E-5]
["L3Harris Technologies Inc","LHX",50233.89,1.7600000000000001E-2,"N/A","N/A","N/A","N/A","N/A"]
["Linde PLC","LIN",156317.70000000001,1.52E-2,"N/A","N/A","N/A","N/A","N/A"]
["LKQ Corp","LKQ",13262.03,2.2000000000000002E-2,0.13,0.15343000000000001,3.5643671835755613E-4,5.4688085697599843E-5,4.6336773386482295E-5]
["Eli Lilly & Co","LLY",271018.7,1.38E-2,0.115,0.1295935,7.284029371184577E-3,9.4396286031460852E-4,8.3766337768622636E-4]
["Lockheed Martin Corp","LMT",120662.8,2.5600000000000001E-2,6.5000000000000002E-2,9.1431999999999999E-2,3.2429916430466621E-3,2.9651321190704241E-4,2.1079445679803304E-4]
["Lincoln National Corp","LNC",11593.74,2.8399999999999998E-2,0.115,0.145033,3.1159895122320888E-4,4.5192130692755653E-5,3.5833879390669022E-5]
["Alliant Energy Corp","LNT",15131.13,2.8799999999999999E-2,4.4999999999999998E-2,7.4448E-2,4.0667155196011227E-4,3.0275883700326437E-5,1.8300219838205051E-5]
["Lowe's Cos Inc","LOW",148016.4,1.5800000000000002E-2,0.155,0.1720245,3.9781601971266367E-3,6.843410188306111E-4,6.1661483055462868E-4]
["Lam Research Corp","LRCX",74484.62,1.1299999999999999E-2,0.17,0.18226050000000002,2.0018845923972114E-3,3.6486448675261197E-4,3.4032038070752596E-4]
["Lumen Technologies Inc","LUMN",11125.58,9.1999999999999998E-2,1.4999999999999999E-2,0.10769000000000001,2.9901645713548071E-4,3.220108226891992E-5,4.4852468570322109E-6]
["Southwest Airlines Co","LUV",25384.19,0,"N/A","N/A","N/A","N/A","N/A"]
["Las Vegas Sands Corp","LVS",29161.88,0,0.13500000000000001,0.13500000000000001,7.8376876001161582E-4,1.0580878260156815E-4,1.0580878260156815E-4]
["Lamb Weston Holdings Inc","LW",7957.02,1.8100000000000002E-2,0.06,7.8643000000000005E-2,2.1385670947098154E-4,1.6818333202926402E-5,1.2831402568258891E-5]
["LyondellBasell Industries NV","LYB",34334.36,4.3400000000000001E-2,5.5E-2,9.9593500000000001E-2,9.2278682866099235E-4,9.1903570020248536E-5,5.0753275576354583E-5]
["Live Nation Entertainment Inc","LYV",25896.560000000001,0,"N/A","N/A","N/A","N/A","N/A"]
["Mastercard Inc","MA",336705.1,5.6999999999999993E-3,0.13,0.13607050000000001,9.0494487569589849E-3,1.2313630170837876E-3,1.176428338404668E-3]
["Mid-America Apartment Communities Inc","MAA",23243.08,2.1400000000000002E-2,8.5000000000000006E-2,0.1073095,6.2469223487823106E-4,6.7035411378665532E-5,5.3098839964649646E-5]
["Marriott International Inc/MD","MAR",54704.19,0,0.19,0.19,1.4702562099473638E-3,2.7934867988999913E-4,2.7934867988999913E-4]
["Masco Corp","MAS",12870.43,2.1000000000000001E-2,0.09,0.11194499999999999,3.459118877766557E-4,3.8723106277157717E-5,3.1132069899899013E-5]
["McDonald's Corp","MCD",175862.2,2.3700000000000002E-2,0.1,0.12488500000000001,4.7265573559357212E-3,5.9027611539603261E-4,4.7265573559357216E-4]
["Microchip Technology Inc","MCHP",41015.31,1.37E-2,0.1,0.114385,1.1023472649977306E-3,1.2609199190676541E-4,1.1023472649977306E-4]
["McKesson Corp","MCK",44942.400000000001,6.3E-3,0.1,0.106615,1.2078936309986201E-3,1.287795794689179E-4,1.2078936309986202E-4]
["Moody's Corp","MCO",60397.42,8.6E-3,9.5000000000000001E-2,0.1040085,1.6232702069036962E-3,1.6883389931474311E-4,1.5421066965585115E-4]
["Mondelez International Inc","MDLZ",84583.33,2.3E-2,0.08,0.10392,2.2733023958590223E-3,2.3624158497766959E-4,1.8186419166872178E-4]
["Medtronic PLC","MDT",142526.70000000001,2.5699999999999997E-2,8.5000000000000006E-2,0.11179225000000001,3.830616370671149E-3,4.2823322296416181E-4,3.2560239150704768E-4]
["MetLife Inc","MET",57308.98,2.8799999999999999E-2,0.05,7.9520000000000007E-2,1.540263803024033E-3,1.224817776164711E-4,7.7013190151201658E-5]
["MGM Resorts International","MGM",19451.439999999999,2.0000000000000001E-4,"N/A","N/A","N/A","N/A","N/A"]
["Mohawk Industries Inc","MHK",8930.0400000000009,0,0.1,0.1,2.4000806455736496E-4,2.4000806455736498E-5,2.4000806455736498E-5]
["McCormick & Co Inc/MD","MKC",25698.22,1.54E-2,0.06,7.5861999999999999E-2,6.9067776233582012E-4,5.2396196406319984E-5,4.1440665740149202E-5]
["MarketAxess Holdings Inc","MKTX",13142.76,8.1000000000000013E-3,0.13,0.13862650000000001,3.5323116027945601E-4,4.8967199440480014E-5,4.5920050836329281E-5]
["Martin Marietta Materials Inc","MLM",23438.06,6.6E-3,8.5000000000000006E-2,9.1880500000000004E-2,6.2993261145296024E-4,5.7878523306603715E-5,5.3544271973501623E-5]
["Marsh & McLennan Cos Inc","MMC",82163.490000000005,1.32E-2,0.12,0.133992,2.2082656082367388E-3,2.9588992537885712E-4,2.6499187298840862E-4]
["3M Co","MMM",85101.04,4.0399999999999998E-2,0.06,0.10161199999999999,2.2872166196589144E-3,2.3240865515678158E-4,1.3723299717953484E-4]
["Monster Beverage Corp","MNST",41298.75,0,0.13,0.13,1.1099651352220678E-3,1.4429546757886881E-4,1.4429546757886881E-4]
["Altria Group Inc","MO",97852.42,6.7599999999999993E-2,5.5E-2,0.12445899999999999,2.6299288621836393E-3,3.2731831625851352E-4,1.4464608742010017E-4]
["Molina Healthcare Inc","MOH",19247.88,0,0.105,0.105,5.1731531164837038E-4,5.4318107723078888E-5,5.4318107723078888E-5]
["Mosaic Co/The","MOS",25047.96,9.3999999999999986E-3,0.33,0.340951,6.732010607690776E-4,2.2952857487027779E-4,2.2215635005379562E-4]
["Marathon Petroleum Corp","MPC",46586.34,2.8799999999999999E-2,"N/A","N/A","N/A","N/A","N/A"]
["Monolithic Power Systems Inc","MPWR",21449.83,6.5000000000000006E-3,0.18,0.187085,5.7649598247986613E-4,1.0785375088224576E-4,1.037692768463759E-4]
["Merck & Co Inc","MRK",201344,3.4599999999999999E-2,8.5000000000000006E-2,0.1210705,5.4114185099101552E-3,6.5516314470407744E-4,4.599705733423632E-4]
["Moderna Inc","MRNA",72028.2,0,"N/A","N/A","N/A","N/A","N/A"]
["Marathon Oil Corp","MRO",20182.62,1.49E-2,0.83,0.85108349999999999,5.4243783498133982E-4,4.616598911283411E-4,4.5022340303451204E-4]
["Morgan Stanley","MS",163718.29999999999,3.0299999999999997E-2,0.105,0.13689075000000001,4.4001720390526846E-3,6.023428505549513E-4,4.6201806410053187E-4]
["MSCI Inc","MSCI",40502.089999999997,9.300000000000001E-3,0.155,0.16502074999999999,1.0885537166046516E-3,1.7963395072938707E-4,1.6872582607372101E-4]
["Microsoft Corp","MSFT",2246175,8.3000000000000001E-3,0.17499999999999999,0.18402625,6.0369283273886694E-2,1.1109532816081092E-2,1.056462457293017E-2]
["Motorola Solutions Inc","MSI",38257.79,1.3899999999999999E-2,0.08,9.4455999999999998E-2,1.0282348267356149E-3,9.7122948794139239E-5,8.2258786138849192E-5]
["M&T Bank Corp","MTB",23025.54,2.6800000000000001E-2,0.08,0.107872,6.1884552485634873E-4,6.6756104457304049E-5,4.9507641988507899E-5]
["Match Group Inc","MTCH",28418.33,0,0.185,0.185,7.6378475138437236E-4,1.4130017900610889E-4,1.4130017900610889E-4]
["Mettler-Toledo International Inc","MTD",31050.720000000001,0,0.13500000000000001,0.13500000000000001,8.3453413538043088E-4,1.1266210827635818E-4,1.1266210827635818E-4]
["Micron Technology Inc","MU",84727.99,5.3E-3,0.24,0.24593599999999999,{"$f":"IF(F324=\"N/A\",\"N/A\",C324/$C$504)","v":2.2771903478299954E-3},5.6004308538391769E-4,5.4652568347919887E-4]
["Norwegian Cruise Line Holdings Ltd","NCLH",8087.71,0,"N/A",{"$f":"IFERROR(D325*(1+0.5*E325)+E325,\"N/A\")","v":"N/A"},"N/A",{"$f":"IF(ISNUMBER(G325),F325*G325,\"N/A\")","v":"N/A"},"N/A"]
["Nasdaq Inc","NDAQ",29025.48,1.24E-2,7.4999999999999997E-2,8.7864999999999999E-2,7.8010280778680768E-4,6.8543733206187859E-5,{"$f":"G326*E326","v":5.8507710584010572E-5}]
["Nordson Corp","NDSN",13265.59,9.0000000000000011E-3,0.13500000000000001,0.1446075,3.5653239863556429E-4,5.1557258835692362E-5,4.8131873815801181E-5]
["NextEra Energy Inc","NEE",162084.9,2.06E-2,0.11,0.13173299999999999,4.3562719923957828E-3,5.7386477837427367E-4,4.7918991916353612E-4]
["Newmont Corp","NEM",62496.72,2.7900000000000001E-2,9.5000000000000001E-2,0.12422525000000001,1.6796920067976807E-3,2.0866015946744359E-4,1.5957074064577967E-4]
["Netflix Inc","NFLX",166259.70000000001,0,0.23499999999999999,0.23499999999999999,4.4684759318981918E-3,1.050091843996075E-3,1.050091843996075E-3]
["NiSource Inc","NI",11877.03,3.1099999999999999E-2,0.09,0.12249949999999998,3.1921278997515802E-4,3.9103407165561868E-5,2.8729151097764219E-5]
["NIKE Inc","NKE",210539,9.1999999999999998E-3,0.27500000000000002,0.28546500000000002,5.6585477672936573E-3,1.615317338390484E-3,1.5561006360057558E-3]
["NortonLifeLock Inc","NLOK",15970.08,1.8200000000000001E-2,0.11,0.12920100000000001,4.2921957702611439E-4,5.545559857135101E-5,4.7214153472872586E-5]
["Nielsen Holdings PLC","NLSN",8345.7999999999993,1.03E-2,"N/A","N/A","N/A","N/A","N/A"]
["Northrop Grumman Corp","NOC",69764.66,1.41E-2,7.4999999999999997E-2,8.9628749999999993E-2,1.8750286696479093E-3,1.6805647587470504E-4,1.4062715022359319E-4]
["ServiceNow Inc","NOW",113021.2,0,0.44500000000000001,0.44500000000000001,3.0376123137131361E-3,1.3517374796023457E-3,1.3517374796023457E-3]
["NRG Energy Inc","NRG",8848.27,3.8599999999999995E-2,-0.105,-6.8426500000000001E-2,2.3781037457626118E-4,-1.6272531595942534E-5,-2.4970089330507421E-5]
["Norfolk Southern Corp","NSC",66580.38,1.7899999999999999E-2,0.1,0.11879500000000001,1.7894464236771492E-3,2.1257728790072698E-4,1.7894464236771493E-4]
["NetApp Inc","NTAP",19450.060000000001,2.29E-2,0.08,0.10381600000000001,5.2274919889772292E-4,5.4269730832766007E-5,4.1819935911817834E-5]
["Northern Trust Corp","NTRS",24004.82,2.4199999999999999E-2,7.4999999999999997E-2,0.1001075,6.4516512672372402E-4,6.4585867923495205E-5,4.8387384504279303E-5]
["Nucor Corp","NUE",40082.71,1.3600000000000001E-2,0.1,0.11428000000000001,1.0772822573374965E-3,1.2311181636852911E-4,1.0772822573374965E-4]
["NVIDIA Corp","NVDA",641362.80000000005,5.9999999999999995E-4,0.25,0.25067499999999998,1.723757612587316E-2,4.3210293953532541E-3,4.30939403146829E-3]
["NVR Inc","NVR",16522.060000000001,0,5.5E-2,5.5E-2,4.4405485788424882E-4,2.4423017183633686E-5,2.4423017183633686E-5]
["Newell Brands Inc","NWL",9356.75,4.1799999999999997E-2,"N/A","N/A","N/A","N/A","N/A"]
["News Corp","NWSA",12951.74,9.1000000000000004E-3,"N/A","N/A","N/A","N/A","N/A"]
["NXP Semiconductors NV","NXPI",48642.17,1.84E-2,0.12,0.13950399999999999,1.3073304349779306E-3,1.8237782500116122E-4,1.5687965219735167E-4]
["Realty Income Corp","O",24171.17,4.4400000000000002E-2,3.5000000000000003E-2,8.0176999999999998E-2,6.4963602960199976E-4,5.2085867945399532E-5,2.2737261036069993E-5]
["Old Dominion Freight Line Inc","ODFL",36192.81,3.8E-3,0.12,0.124028,9.7273542772400147E-4,1.2064642962975245E-4,1.1672825132688018E-4]
["Organon & Co","OGN","N/A",0,"N/A","N/A","N/A","N/A","N/A"]
["ONEOK Inc","OKE",30770.14,5.6600000000000004E-2,0.11,0.169713,8.2699313189629124E-4,1.4035148539351527E-4,9.0969244508592033E-5]
["Omnicom Group Inc","OMC",17261.21,3.6299999999999999E-2,0.06,9.7389000000000003E-2,4.6392060998811123E-4,4.5180764286132169E-5,2.7835236599286672E-5]
["Oracle Corp","ORCL",214721.7,1.5900000000000001E-2,0.1,0.11669500000000001,5.7709640310085004E-3,6.7344264759853698E-4,5.7709640310085004E-4]
["O'Reilly Automotive Inc","ORLY",46132.71,0,0.13,0.13,1.239884976986239E-3,1.6118504700821107E-4,1.6118504700821107E-4]
["Otis Worldwide Corp","OTIS",32487,1.26E-2,"N/A","N/A","N/A","N/A","N/A"]
["Occidental Petroleum Corp","OXY",55889.42,8.6999999999999994E-3,0.30499999999999999,0.31502674999999997,1.502111023403443E-3,4.7320515384196053E-4,4.5814386213805013E-4]
["Paramount Global","PARA",24302.52,2.5499999999999998E-2,5.5E-2,8.1201250000000003E-2,6.5316625558974571E-4,5.3037916411706842E-5,3.5924144057436014E-5]
["Paycom Software Inc","PAYC",19967.21,0,0.2,0.2,5.3664837186736701E-4,1.0732967437347341E-4,1.0732967437347341E-4]
["Paychex Inc","PAYX",45231.71,2.3E-2,0.09,0.114035,1.2156692661757405E-3,1.3862884476835056E-4,1.0941023395581665E-4]
["People's United Financial Inc","PBCT",9020.1299999999992,3.4599999999999999E-2,0.02,5.4945999999999995E-2,2.4242936687358891E-4,1.3320523992236216E-5,4.8485873374717785E-6]
["PACCAR Inc","PCAR",30529.29,3.2500000000000001E-2,7.4999999999999997E-2,0.10871875,8.2051993106531612E-4,8.9205901255507341E-5,6.1538994829898709E-5]
["Healthpeak Properties Inc","PEAK",17945.04,3.6000000000000004E-2,-7.4999999999999997E-2,-4.034999999999999E-2,4.8229955507528478E-4,-1.9460787047287735E-5,-3.617246663064636E-5]
["Public Service Enterprise Group Inc","PEG",33667.199999999997,3.2300000000000002E-2,0.04,7.2946000000000011E-2,9.048559145385369E-4,6.6005619541928125E-5,3.619423658154148E-5]
["Penn National Gaming Inc","PENN",6628.87,0,0.28000000000000003,0.28000000000000003,1.7816070912362987E-4,4.9884998554616366E-5,4.9884998554616366E-5]
["PepsiCo Inc","PEP",226092.9,2.69E-2,6.5000000000000002E-2,9.2774250000000003E-2,6.0765818897968935E-3,5.6375032738948945E-4,3.9497782283679807E-4]
["Pfizer Inc","PFE",293307.8,3.0699999999999998E-2,6.5000000000000002E-2,9.6697749999999999E-2,7.8830819792048718E-3,7.6227629045465793E-4,5.1240032864831666E-4]
["Principal Financial Group Inc","PFG",18837.22,3.6200000000000003E-2,0.06,9.7286000000000011E-2,5.0627821530936992E-4,4.9253782454587367E-5,3.0376692918562194E-5]
["Procter & Gamble Co/The","PG",361525.5,2.3099999999999999E-2,6.5000000000000002E-2,8.8850750000000006E-2,9.7165338053506623E-3,8.6332131600576041E-4,6.315746973477931E-4]
["Progressive Corp/The","PGR",66621.600000000006,3.4999999999999996E-3,4.4999999999999998E-2,4.8578749999999997E-2,1.7905542722893677E-3,8.698288835497712E-5,8.0574942253021543E-5]
["Parker-Hannifin Corp","PH",36839.78,1.44E-2,0.13500000000000001,0.15037200000000001,9.9012370566303417E-4,1.4888688186796178E-4,1.3366670026450963E-4]
["PulteGroup Inc","PHM",11132.36,1.3899999999999999E-2,9.5000000000000001E-2,0.10956025,2.9919867968741765E-4,3.2780282146223399E-5,2.8423874570304677E-5]
["Packaging Corp of America","PKG",14294.63,2.6200000000000001E-2,9.5000000000000001E-2,0.12244450000000001,3.841893742764473E-4,4.7041875838592453E-5,3.6497990556262496E-5]
["PerkinElmer Inc","PKI",22293.23,1.6000000000000001E-3,0.1,0.10168000000000001,5.9916360789337832E-4,6.0922955650598712E-5,5.9916360789337832E-5]
["Prologis Inc","PLD",116323,2.0400000000000001E-2,0.06,8.1012000000000001E-2,3.1263530839174694E-3,2.5327211603432204E-4,1.8758118503504816E-4]
["Philip Morris International Inc","PM",141453,5.4800000000000001E-2,7.0000000000000007E-2,0.126718,3.8017590913179493E-3,4.8175130853362789E-4,2.6612313639225648E-4]
["PNC Financial Services Group Inc/The","PNC",81499.41,2.6000000000000002E-2,0.115,0.14249500000000001,2.1904174736806503E-3,3.1212353791212427E-4,2.5189800947327478E-4]
["Pentair PLC","PNR",9296.7199999999993,1.49E-2,0.13500000000000001,0.15090575000000001,2.4986313319220804E-4,3.7705783511720048E-5,3.3731522980948084E-5]
["Pinnacle West Capital Corp","PNW",8329.1299999999992,4.6399999999999997E-2,"N/A","N/A","N/A","N/A","N/A"]
["Pool Corp","POOL",18494.009999999998,6.9999999999999993E-3,0.19,0.19766500000000001,4.970539377208335E-4,9.8250166599588552E-5,9.4440248166958361E-5]
["PPG Industries Inc","PPG",30370.66,1.83E-2,0.1,0.119215,8.1625651463260868E-4,9.7310020391926444E-5,8.1625651463260878E-5]
["PPL Corp","PPL",19767.16,2.98E-2,-3.5000000000000003E-2,-5.7215000000000009E-3,5.3127173152592397E-4,-3.0396712119255747E-6,-1.8594510603407342E-5]
["Prudential Financial Inc","PRU",44002.89,4.1100000000000005E-2,0.04,8.1922000000000009E-2,1.1826429068437126E-3,9.6884472214450637E-5,4.7305716273748506E-5]
["Public Storage","PSA",64254.9,2.1899999999999999E-2,0.08,0.10277600000000001,1.7269457009517345E-3,1.7748857136101547E-4,1.3815565607613875E-4]
["Phillips 66","PSX",35166.29,4.6500000000000007E-2,0.17,0.22045250000000002,9.4514618081923676E-4,2.083598384270528E-4,1.6067485073927026E-4]
["PTC Inc","PTC",12522.62,0,0.47499999999999998,0.47499999999999998,3.3656397836822114E-4,1.5986788972490503E-4,1.5986788972490503E-4]
["PVH Corp","PVH",5639.16,1.9E-3,0.14000000000000001,0.14203300000000002,1.5156078554287662E-4,2.1526633053011396E-5,2.1218509976002727E-5]
["Quanta Services Inc","PWR",17974.66,2.2000000000000001E-3,0.16500000000000001,0.16738150000000002,4.8309563648949892E-4,8.0861272279067074E-5,7.9710780020767331E-5]
["Pioneer Natural Resources Co","PXD",61864.69,5.9299999999999999E-2,0.23,0.29611949999999998,1.6627052635084915E-3,4.9235945127750272E-4,3.8242221060695304E-4]
["PayPal Holdings Inc","PYPL",133911.20000000001,0,0.16,0.16,{"$f":"IF(F388=\"N/A\",\"N/A\",C388/$C$504)","v":3.5990620349465635E-3},5.7584992559145019E-4,5.7584992559145019E-4]
["QUALCOMM Inc","QCOM",171978.8,1.8600000000000002E-2,0.19,{"$f":"IFERROR(D389*(1+0.5*E389)+E389,\"N/A\")","v":0.210367},4.6221852234590377E-3,{"$f":"IF(ISNUMBER(G389),F389*G389,\"N/A\")","v":9.7235523890340742E-4},{"$f":"G389*E389","v":8.7821519245721716E-4}]
["Qorvo Inc","QRVO",13655.22,0,0.23,0.23,3.6700428254576916E-4,8.4410984985526912E-5,8.4410984985526912E-5]
["Royal Caribbean Cruises Ltd","RCL",19228.72,0,"N/A","N/A","N/A","N/A","N/A"]
["Everest Re Group Ltd","RE",11492.37,2.2099999999999998E-2,0.11,0.1333155,3.0887448218340838E-4,4.1177756029522178E-5,3.3976193040174924E-5]
["Regency Centers Corp","REG",11587.76,3.6900000000000002E-2,0.125,0.16420625,3.114382298573412E-4,5.1140103831512034E-5,3.8929778732167651E-5]
["Regeneron Pharmaceuticals Inc","REGN",72726.81,0,0.05,0.05,1.9546408425417145E-3,9.7732042127085734E-5,9.7732042127085734E-5]
["Regions Financial Corp","RF",21381.31,3.1699999999999999E-2,0.105,0.13836424999999999,5.7465440589303432E-4,7.9511625880585265E-5,6.0338712618768598E-5]
["Robert Half International Inc","RHI",12953.73,1.4800000000000001E-2,0.115,0.13065100000000002,3.4815069877611686E-4,4.5486236945798449E-5,4.0037330359253438E-5]
["Raymond James Financial Inc","RJF",21929.16,1.29E-2,0.13500000000000001,0.14877075000000001,5.893786868780862E-4,8.7682309280868052E-5,7.9566122728541648E-5]
["Ralph Lauren Corp","RL",8285.5400000000009,2.3599999999999999E-2,0.125,0.15007500000000001,2.2268617153032121E-4,3.3419627192412961E-5,2.7835771441290152E-5]
["ResMed Inc","RMD",34067.39,7.1999999999999998E-3,0.13500000000000001,0.14268600000000001,9.1561161410485604E-4,1.3064495877016549E-4,1.2360756790415558E-4]
["Rockwell Automation Inc","ROK",31424.05,1.66E-2,9.5000000000000001E-2,0.1123885,8.4456793262447456E-4,9.4919723095765763E-5,8.023395359932509E-5]
["Rollins Inc","ROL",16444.28,1.2E-2,0.105,0.11763,4.4196440506866539E-4,5.1988272968227107E-5,4.6406262532209862E-5]
["Roper Technologies Inc","ROP",48736.18,5.4000000000000003E-3,8.5000000000000006E-2,9.0629500000000002E-2,1.3098570931058941E-3,1.1871169341964063E-4,1.11337852914001E-4]
["Ross Stores Inc","ROST",31740.5,1.38E-2,0.14000000000000001,0.15476600000000001,8.5307299553899442E-4,1.3202669522758802E-4,1.1943021937545923E-4]
["Republic Services Inc","RSG",41122.85,1.4199999999999999E-2,0.105,0.1199455,1.1052375619350903E-3,1.3256827198508537E-4,1.1604994400318447E-4]
["Raytheon Technologies Corp","RTX",151068.6,2.0199999999999999E-2,7.4999999999999997E-2,9.5957500000000001E-2,4.0601925972773628E-3,3.8960593115324252E-4,3.0451444479580222E-4]
["SBA Communications Corp","SBAC",35086.15,8.8999999999999999E-3,0.42499999999999999,0.43579124999999996,9.4299229950474915E-4,4.10947792941549E-4,4.0077172728951839E-4]
["Signature Bank/New York NY","SBNY",18189.29,7.4999999999999997E-3,0.13,0.13798750000000001,4.8886413594705427E-4,6.7457139958994157E-5,6.3552337673117052E-5]
["Starbucks Corp","SBUX",99290.95,2.3199999999999998E-2,0.16500000000000001,0.19011400000000001,2.6685914886788965E-3,5.0733660227869973E-4,4.4031759563201796E-4]
["Charles Schwab Corp/The","SCHW",169917.4,8.8999999999999999E-3,8.5000000000000006E-2,9.4278250000000008E-2,4.566782042255085E-3,4.3054821907523549E-4,3.8817647359168226E-4]
["SolarEdge Technologies Inc","SEDG",17284.77,0,0.22,0.22,4.6455381991785083E-4,1.0220184038192718E-4,1.0220184038192718E-4]
["Sealed Air Corp","SEE",10010.01,1.18E-2,9.5000000000000001E-2,0.1073605,2.6903385945638189E-4,2.8883609668166887E-5,2.555821664835628E-5]
["Sherwin-Williams Co/The","SHW",64658.81,9.7000000000000003E-3,0.115,0.12525775,1.7378013810332757E-3,2.1767309093512078E-4,1.998471588188267E-4]
["SVB Financial Group","SIVB",33401.300000000003,0,0.06,0.06,8.9770945781876836E-4,5.3862567469126099E-5,5.3862567469126099E-5]
["J M Smucker Co/The","SJM",14119.58,3.1300000000000001E-2,0.04,7.1926000000000004E-2,3.7948464599966839E-4,2.729481264817215E-5,1.5179385839986736E-5]
["Schlumberger NV","SLB",59517.440000000002,1.18E-2,0.115,0.12747849999999999,1.5996194397571674E-3,2.0391708675108404E-4,1.8395623557207426E-4]
["Snap-on Inc","SNA",11129.67,2.7400000000000001E-2,5.5E-2,8.3153500000000005E-2,2.9912638194925975E-4,2.4873405601417772E-5,1.6451951007209287E-5]
["Synopsys Inc","SNPS",48496.33,0,0.13,0.13,1.3034107687575054E-3,1.694433999384757E-4,1.694433999384757E-4]
["Southern Co/The","SO",72917.39,3.9300000000000002E-2,5.5E-2,9.5380750000000014E-2,1.9597629625930629E-3,1.869236611943483E-4,1.0778696294261845E-4]
["Simon Property Group Inc","SPG",42707.38,5.1900000000000002E-2,2.5000000000000001E-2,7.754875E-2,1.1478241548879865E-3,8.9012328431369741E-5,2.8695603872199663E-5]
["S&P Global Inc","SPGI",97776.12,8.3999999999999995E-3,0.105,0.113841,2.627878186562284E-3,2.9916028063643697E-4,2.7592720958903978E-4]
["Sempra Energy","SRE",50523.23,2.8999999999999998E-2,0.1,0.13045000000000001,1.3578867113122222E-3,1.7713632149067939E-4,1.3578867113122223E-4]
["STERIS PLC","STE",23031.54,7.4999999999999997E-3,0.115,0.12293125000000001,6.1900678375186816E-4,7.609527768509685E-5,7.1185780131464844E-5]
["State Street Corp","STT",32016.19,2.7200000000000002E-2,0.08,0.10828800000000001,8.6048257302328559E-4,9.3179936867545562E-5,6.883860584186285E-5]
["Seagate Technology Holdings PLC","STX",20061.21,3.0600000000000002E-2,0.16,0.193048,5.3917476123050453E-4,1.0408660930602644E-4,8.6267961796880724E-5]
["Constellation Brands Inc","STZ",42102.44,1.3899999999999999E-2,5.5E-2,6.9282250000000004E-2,1.1315654955120675E-3,7.839740355144095E-5,6.2236102253163719E-5]
["Stanley Black & Decker Inc","SWK",24992.86,2.2400000000000003E-2,0.09,0.11340799999999999,6.717201665785577E-4,7.6178440651341074E-5,6.045481499207019E-5]
["Skyworks Solutions Inc","SWKS",21927.85,1.6799999999999999E-2,0.155,0.17310200000000001,5.8934347868589776E-4,1.0201653484748628E-4,9.1348239196314157E-5]
["Synchrony Financial","SYF",19145,2.5899999999999999E-2,9.5000000000000001E-2,0.12213025,5.1455025911986414E-4,6.2842151783873792E-5,4.8882274616387096E-5]
["Stryker Corp","SYK",96363.28,1.09E-2,8.5000000000000006E-2,9.6363250000000011E-2,2.5899060169046759E-3,2.4957176098348952E-4,2.2014201143689746E-4]
["Sysco Corp","SYY",40789.35,2.3399999999999997E-2,0.17499999999999999,0.20044749999999997,1.0962742549924696E-3,2.1974543372760302E-4,1.9184799462368217E-4]
["AT&T Inc","T",165744.1,8.9600000000000013E-2,0.03,0.12094400000000001,4.4546184174765564E-3,5.3875936988328468E-4,1.3363855252429668E-4]
["Molson Coors Beverage Co","TAP",11387.25,2.8999999999999998E-2,0.41,0.44494499999999998,3.0604922633390824E-4,1.361750730111408E-4,1.2548018279690237E-4]
["TransDigm Group Inc","TDG",36624.410000000003,0,0.18,0.18,9.8433531760836477E-4,1.7718035716950565E-4,1.7718035716950565E-4]
["Teledyne Technologies Inc","TDY",21228.05,0,0.13500000000000001,0.13500000000000001,5.7053531617181675E-4,7.7022267683195267E-5,7.7022267683195267E-5]
["Bio-Techne Corp","TECH",16869.07,3.0999999999999999E-3,0.17499999999999999,0.17837124999999998,4.5338126610661405E-4,8.0870183162019368E-5,7.9341721568657457E-5]
["TE Connectivity Ltd","TEL",42153.279999999999,1.7299999999999999E-2,0.105,0.12320824999999999,1.1329318958867686E-3,1.3958655626139095E-4,1.1895784906811071E-4]
["Teradyne Inc","TER",18903.86,3.8E-3,0.12,0.124028,5.0806926410893892E-4,6.3014814688903473E-5,6.0968311693072668E-5]
["Truist Financial Corp","TFC",77664.02,3.3000000000000002E-2,7.0000000000000007E-2,0.104155,2.0873356811329491E-3,2.1740644786840232E-4,1.4611349767930645E-4]
["Teleflex Inc","TFX",15762.6,4.0999999999999995E-3,0.13500000000000001,0.13937674999999999,4.2364324441905305E-4,5.9046018566583252E-5,5.7191837996572167E-5]
["Target Corp","TGT",104221.7,1.66E-2,0.15,0.16784499999999999,2.8011127051926219E-3,4.7015276200305559E-4,4.2016690577889327E-4]
["TJX Cos Inc/The","TJX",71034.649999999994,1.7500000000000002E-2,0.19500000000000001,0.21420625000000001,1.9091615337680258E-3,4.0895433279269721E-4,3.7228649908476504E-4]
["Thermo Fisher Scientific Inc","TMO",225344.7,2.0999999999999999E-3,0.155,0.15726275000000001,6.0564729055256226E-3,9.5245758442344961E-4,9.3875330035647154E-4]
["T-Mobile US Inc","TMUS",155939.4,0,7.4999999999999997E-2,7.4999999999999997E-2,4.1911025686600231E-3,3.1433269264950173E-4,3.1433269264950173E-4]
["Tapestry Inc","TPR",9907.92,2.6699999999999998E-2,0.125,0.15336875,2.6629003934911904E-4,4.0840570472425201E-5,3.328625491863988E-5]
["Trimble Inc","TRMB",17430.02,0,0.1,0.1,4.6845762901354999E-4,4.6845762901355E-5,4.6845762901355E-5]
["T Rowe Price Group Inc","TROW",33124.949999999997,3.2799999999999996E-2,0.125,0.15984999999999999,8.9028214185596984E-4,1.4231160037567677E-4,1.1128526773199623E-4]
["Travelers Cos Inc/The","TRV",43806.74,1.9400000000000001E-2,0.08,0.100176,1.177371084784357E-3,1.1794432578935775E-4,9.4189686782748566E-5]
["Tractor Supply Co","TSCO",26258.57,1.5900000000000001E-2,0.14499999999999999,0.16205275,7.0573799935320404E-4,1.1436678357468494E-4,1.0233200990621458E-4]
["Tesla Inc","TSLA",1032081,0,"N/A","N/A","N/A","N/A","N/A"]
["Tyson Foods Inc","TSN",31119.99,2.1700000000000001E-2,0.05,7.2242500000000001E-2,8.3639586932920246E-4,6.0423328590014912E-5,4.1819793466460126E-5]
["Trane Technologies PLC","TT",35958.97,1.7500000000000002E-2,"N/A","N/A","N/A","N/A","N/A"]
["Take-Two Interactive Software Inc","TTWO",17229.7,0,0.15,0.15,{"$f":"IF(F452=\"N/A\",\"N/A\",C452/$C$504)","v":4.630737320218085E-4},6.9461059803271267E-5,6.9461059803271267E-5]
["Twitter Inc","TWTR",30381.95,0,0.38,{"$f":"IFERROR(D453*(1+0.5*E453)+E453,\"N/A\")","v":0.38},8.1655995012101107E-4,{"$f":"IF(ISNUMBER(G453),F453*G453,\"N/A\")","v":3.1029278104598423E-4},{"$f":"G453*E453","v":3.1029278104598423E-4}]
["Texas Instruments Inc","TXN",165388.79999999999,2.5699999999999997E-2,8.5000000000000006E-2,0.11179225000000001,4.4450692032135478E-3,4.9692428763294984E-4,3.7783088227315157E-4]
["Textron Inc","TXT",16265.67,1.1000000000000001E-3,8.5000000000000006E-2,8.6146750000000008E-2,4.3716399651387832E-4,3.7660257516681951E-5,3.7158939703679662E-5]
["Tyler Technologies Inc","TYL",20607.88,0,0.13500000000000001,0.13500000000000001,5.5386732796610424E-4,7.4772089275424071E-5,7.4772089275424071E-5]
["Under Armour Inc","UAA",8069.68,0,0.43,0.43,2.168846139991844E-4,9.3260384019649289E-5,9.3260384019649289E-5]
["United Airlines Holdings Inc","UAL",13447.7,0,"N/A","N/A","N/A","N/A","N/A"]
["UDR Inc","UDR",17740.05,2.7999999999999997E-2,0.105,0.13446999999999998,4.7679014490986394E-4,6.4113970786029391E-5,5.0062965215535715E-5]
["Universal Health Services Inc","UHS",11559.02,5.6000000000000008E-3,9.5000000000000001E-2,0.100866,3.106657997478032E-4,3.1335616557361919E-5,2.9513250976041304E-5]
["Ulta Beauty Inc","ULTA",21114.92,0,0.155,0.155,5.674947796967981E-4,8.7961690853003704E-5,8.7961690853003704E-5]
["UnitedHealth Group Inc","UNH",473539.4,1.15E-2,0.115,0.12716125,1.2727073438154348E-2,1.6183905672375047E-3,1.46361344538775E-3]
["Union Pacific Corp","UNP",171005.2,1.7600000000000001E-2,0.09,0.10839199999999999,4.5960182800127555E-3,4.9817161340714252E-4,4.1364164520114795E-4]
["United Parcel Service Inc","UPS",186405.6,2.8300000000000002E-2,0.11,0.13985649999999999,5.0099268624389523E-3,7.0067083623669331E-4,5.5109195486828478E-4]
["United Rentals Inc","URI",25668.17,0,0.14000000000000001,0.14000000000000001,6.8987012403409363E-4,9.6581817364773116E-5,9.6581817364773116E-5]
["US Bancorp","USB",82845.09,3.3500000000000002E-2,0.06,9.4505000000000006E-2,2.2265846187677443E-3,2.1042337939664569E-4,1.3359507712606465E-4]
["Visa Inc","V",411326.9,7.1999999999999998E-3,0.12,0.127632,1.1055020265237423E-2,1.4109743464927828E-3,1.3266024318284906E-3]
["VF Corp","VFC",21637.56,3.6000000000000004E-2,9.5000000000000001E-2,0.13270999999999999,5.8154150455584273E-4,7.7176373069605883E-5,5.5246442932805057E-5]
["Valero Energy Corp","VLO",39050.589999999997,4.0999999999999995E-2,0.125,0.1685625,1.0495425021302468E-3,1.7691350801532973E-4,1.3119281276628085E-4]
["Vulcan Materials Co","VMC",23533.02,9.0000000000000011E-3,8.5000000000000006E-2,9.4382500000000008E-2,6.3248480223938083E-4,5.9695496847358364E-5,5.3761208190347376E-5]
["Vornado Realty Trust","VNO",8683.15,4.6799999999999994E-2,-0.19,-0.147646,2.3337252977156689E-4,-3.4456520530652764E-5,-4.4340780656597707E-5]
["Verisk Analytics Inc","VRSK",33517.82,6.0000000000000001E-3,0.105,0.111315,9.0084110556975529E-4,1.002771276664973E-4,9.4588316084824299E-5]
["VeriSign Inc","VRSN",23411.24,0,8.5000000000000006E-2,8.5000000000000006E-2,6.2921178418998841E-4,5.3483001656149016E-5,5.3483001656149016E-5]
["Vertex Pharmaceuticals Inc","VRTX",63572.39,0,0.16,0.16,1.7086022328215752E-3,2.7337635725145203E-4,2.7337635725145203E-4]
["Ventas Inc","VTR",24021.119999999999,3.0800000000000001E-2,0.105,0.13741700000000001,6.456032133898851E-4,8.8716856774397843E-5,6.7788337405937928E-5]
["Viatris Inc","VTRS","N/A",0,"N/A","N/A","N/A","N/A","N/A"]
["Verizon Communications Inc","VZ",211024.2,5.04E-2,0.03,8.1155999999999992E-2,5.6715882366446613E-3,4.602834149331341E-4,1.7014764709933982E-4]
["Westinghouse Air Brake Technologies Corp","WAB",17876.759999999998,6.3E-3,0.09,9.6583500000000003E-2,4.8046442884427379E-4,4.640493616328092E-5,4.3241798595984638E-5]
["Waters Corp","WAT",19809.54,0,0.18,0.18,5.3241075685794273E-4,9.5833936234429693E-5,9.5833936234429693E-5]
["Walgreens Boots Alliance Inc","WBA",40375.97,4.0899999999999999E-2,0.05,9.192249999999999E-2,1.0851640546208337E-3,9.9750992810883579E-5,5.4258202731041686E-5]
["Western Digital Corp","WDC",15236.84,0,0.20499999999999999,0.20499999999999999,4.095126649343385E-4,8.3950096311539386E-5,8.3950096311539386E-5]
["WEC Energy Group Inc","WEC",30117.64,3.1E-2,0.06,9.1929999999999998E-2,8.0945622700855492E-4,7.4413310948896454E-5,4.8567373620513296E-5]
["Welltower Inc","WELL",41517.29,2.69E-2,3.5000000000000003E-2,6.2370750000000003E-2,1.1158387217265367E-3,6.9595697953125389E-5,3.9054355260428791E-5]
["Wells Fargo & Co","WFC",204322.6,1.9599999999999999E-2,7.4999999999999997E-2,9.5335000000000003E-2,5.4914728009425101E-3,5.2352955947785424E-4,4.1186046007068826E-4]
["Whirlpool Corp","WHR",10785.79,3.8300000000000001E-2,9.5000000000000001E-2,0.13511925,2.8988409711739043E-4,3.9168921789428955E-5,2.753898922615209E-5]
["Waste Management Inc","WM",64227.81,1.6899999999999998E-2,7.4999999999999997E-2,9.2533749999999998E-2,1.7262176170384643E-3,1.5973338942063298E-4,1.2946632127788481E-4]
["Williams Cos Inc/The","WMB",39709.94,5.2000000000000005E-2,0.1,0.15460000000000002,1.0672635109237011E-3,1.649989387888042E-4,1.0672635109237011E-4]
["Walmart Inc","WMT",394337.1,1.5800000000000002E-2,7.4999999999999997E-2,9.1392500000000002E-2,1.0598394201388131E-2,9.6861374205036474E-4,7.9487956510410974E-4]
["W R Berkley Corp","WRB",17315.7,5.6999999999999993E-3,0.17499999999999999,0.18119874999999999,4.653851095242534E-4,8.4327200114407813E-5,8.1442394166744339E-5]
["Westrock Co","WRK",12138.79,2.1700000000000001E-2,0.17,0.19354450000000001,3.2624797805701835E-4,6.3143501789056583E-5,5.5462156269693121E-5]
["West Pharmaceutical Services Inc","WST",29872.68,1.8E-3,0.17,0.17195300000000002,8.0287256383414901E-4,1.3805634596897345E-4,1.3648833585180534E-4]
["Willis Towers Watson PLC","WTW",28897.55,1.41E-2,0.11,0.1248755,7.7666449936950792E-4,9.698636769101698E-5,8.5433094930645871E-5]
["Weyerhaeuser Co","WY",28509.53,1.89E-2,0.06,7.9466999999999996E-2,7.6623588659626742E-4,6.0890467200145577E-5,4.5974153195776042E-5]
["Wynn Resorts Ltd","WYNN",9095.42,0,"N/A","N/A","N/A","N/A","N/A"]
["Xcel Energy Inc","XEL",37700.93,2.81E-2,0.06,8.8942999999999994E-2,1.013268388642458E-3,9.0123130291026128E-5,6.0796103318547476E-5]
["Exxon Mobil Corp","XOM",351972.4,4.2300000000000004E-2,0.27500000000000002,0.32311625000000005,9.4597800795529104E-3,3.0566086651298385E-3,2.6014395218770504E-3]
["DENTSPLY SIRONA Inc","XRAY",10818.51,1.01E-2,0.115,0.12568075000000001,2.9076349562762296E-4,3.6543374203101379E-5,3.3437801997176642E-5]
["Xylem Inc/NY","XYL",15603.16,1.4800000000000001E-2,6.5000000000000002E-2,8.0281000000000005E-2,4.1935805803545046E-4,3.3666484257144E-5,2.7258273772304281E-5]
["Yum! Brands Inc","YUM",33512.44,1.9699999999999999E-2,0.105,0.12573424999999999,9.0069651009343958E-4,1.1324840017421605E-4,9.457313355981115E-5]
["Zimmer Biomet Holdings Inc","ZBH",25234.66,8.0000000000000002E-3,7.0000000000000007E-2,7.8280000000000002E-2,6.7821890006799015E-4,5.3090975497322271E-5,4.7475323004759314E-5]
["Zebra Technologies Corp","ZBRA",22429.49,0,0.105,0.105,6.0282579741062427E-4,6.3296708728115541E-5,6.3296708728115541E-5]
["Zions Bancorp NA","ZION",10597.08,2.2499999999999999E-2,7.4999999999999997E-2,9.8343749999999994E-2,2.8481223608847896E-4,2.8009503342826352E-5,2.1360917706635922E-5]
["Zoetis Inc","ZTS",90370.33,6.8000000000000005E-3,0.11,0.117174,2.428836600587497E-3,2.8459649983723939E-4,2.6717202606462467E-4]
[null,null,{"$f":"SUMIF(F4:F503,\"<>n/a\",C4:C503)","v":37207249.75},null,null,null,null,{"$f":"SUM(H4:H503)","v":0.15901039985670626}]
[null,null,null,null,null,null,"Weighted growth rate",null,{"$f":"SUM(I4:I503)","v":0.14335876522021085}]

{"sheet":"ERP WP1","index":40,"n_rows":44,"n_cols":15,"rows_kept":44,"cut":false,"hidden":false,"merged":[]}
["Today:","2022-03-31"]
[null,"NAME","TICKER","CUR_MKT_CAP","EQY_DVD_YLD_EST","BEST_EST_LONG_TERM_GROWTH","EQY_SH_OUT","PX_LAST",null,"Mkt Cap","Div Yield","LT EPS Growth","DCF","% Total Mkt Cap","Wgtd DCF"]
["AEE UN Equity","Ameren Corp","AEE",{"$f":"VLOOKUP($C3,'MRP WP2'!$C$3:$H$502, 2, FALSE)","v":24198661384},{"$f":"VLOOKUP($C3, 'MRP WP2'!$C$3:$H$502, 3, FALSE)","v":2.4925341296928329},{"$f":"VLOOKUP($C3, 'MRP WP2'!$C$3:$H$502, 4, FALSE)","v":7.7},{"$f":"VLOOKUP($C3, 'MRP WP2'!$C$3:$H$502, 5, FALSE)","v":258.0915},{"$f":"VLOOKUP($C3, 'MRP WP2'!$C$3:$H$502, 6, FALSE)","v":93.76},null,{"$f":"D3/1000000","v":24198.661383999999},{"$f":"IFERROR(E3/100,\"N/A\")","v":2.4925341296928329E-2},{"$f":"IFERROR(F3/100,\"N/A\")","v":7.6999999999999999E-2},{"$f":"IFERROR(K3*(1+0.5*L3)+L3,\"N/A\")","v":0.10288496693686007},{"$f":"IF(L3=\"N/A\",\"N/A\",J3/$J$32)","v":2.3481621478661945E-2},{"$f":"IF(AND(ISNUMBER(J3),ISNUMBER(M3)),M3*N3,\"N/A\")","v":2.4159058494559976E-3}]
["AEP UN Equity","American Electric Power Co Inc","AEP",{"$f":"VLOOKUP($C4,'MRP WP2'!$C$3:$H$502, 2, FALSE)","v":50338638226.799995},{"$f":"VLOOKUP($C4, 'MRP WP2'!$C$3:$H$502, 3, FALSE)","v":3.1552570913100131},{"$f":"VLOOKUP($C4, 'MRP WP2'!$C$3:$H$502, 4, FALSE)","v":6.1150000000000002},{"$f":"VLOOKUP($C4, 'MRP WP2'!$C$3:$H$502, 5, FALSE)","v":504.54679999999996},{"$f":"VLOOKUP($C4, 'MRP WP2'!$C$3:$H$502, 6, FALSE)","v":99.77},null,{"$f":"D4/1000000","v":50338.638226799994},{"$f":"IFERROR(E4/100,\"N/A\")","v":3.1552570913100132E-2},{"$f":"IFERROR(F4/100,\"N/A\")","v":6.1150000000000003E-2},{"$f":"IFERROR(K4*(1+0.5*L4)+L4,\"N/A\")","v":9.3667290768768174E-2},{"$f":"IF(L4=\"N/A\",\"N/A\",J4/$J$32)","v":4.8847034546075044E-2},{"$f":"IF(AND(ISNUMBER(J4),ISNUMBER(M4)),M4*N4,\"N/A\")","v":4.5753693880192748E-3}]
["AES UN Equity","AES Corp/The","AES",{"$f":"VLOOKUP($C5,'MRP WP2'!$C$3:$H$502, 2, FALSE)","v":17172077003.66},{"$f":"VLOOKUP($C5, 'MRP WP2'!$C$3:$H$502, 3, FALSE)","v":2.460163233579479},{"$f":"VLOOKUP($C5, 'MRP WP2'!$C$3:$H$502, 4, FALSE)","v":7.3},{"$f":"VLOOKUP($C5, 'MRP WP2'!$C$3:$H$502, 5, FALSE)","v":667.39509999999996},{"$f":"VLOOKUP($C5, 'MRP WP2'!$C$3:$H$502, 6, FALSE)","v":25.73},null,17172.077003660001,2.460163233579479E-2,7.2999999999999995E-2,9.8499591916051288E-2,1.6663244540831977E-2,1.6413227872693191E-3]
["ATO UN Equity","Atmos Energy Corp","ATO",{"$f":"VLOOKUP($C6,'MRP WP2'!$C$3:$H$502, 2, FALSE)","v":16182802778.73},{"$f":"VLOOKUP($C6, 'MRP WP2'!$C$3:$H$502, 3, FALSE)","v":2.2763411164114151},{"$f":"VLOOKUP($C6, 'MRP WP2'!$C$3:$H$502, 4, FALSE)","v":7.3900000000000006},{"$f":"VLOOKUP($C6, 'MRP WP2'!$C$3:$H$502, 5, FALSE)","v":135.4323},{"$f":"VLOOKUP($C6, 'MRP WP2'!$C$3:$H$502, 6, FALSE)","v":119.49},null,16182.80277873,2.276341116411415E-2,7.3900000000000007E-2,9.7504519206628171E-2,1.5703283883513868E-2,1.5311411450272126E-3]
["AWK UN Equity","American Water Works Co Inc","AWK",{"$f":"VLOOKUP($C7,'MRP WP2'!$C$3:$H$502, 2, FALSE)","v":30085501422.329998},{"$f":"VLOOKUP($C7, 'MRP WP2'!$C$3:$H$502, 3, FALSE)","v":1.5562133752189937},{"$f":"VLOOKUP($C7, 'MRP WP2'!$C$3:$H$502, 4, FALSE)","v":7.75},{"$f":"VLOOKUP($C7, 'MRP WP2'!$C$3:$H$502, 5, FALSE)","v":181.7526},{"$f":"VLOOKUP($C7, 'MRP WP2'!$C$3:$H$502, 6, FALSE)","v":165.53},null,30085.501422329999,1.5562133752189938E-2,7.7499999999999999E-2,9.3665166435087294E-2,2.9194026280395951E-2,2.7344633304635991E-3]
["CEG UW Equity","Constellation Energy Corp","CEG",{"$f":"VLOOKUP($C8,'MRP WP2'!$C$3:$H$502, 2, FALSE)","v":18374846456.249996},{"$f":"VLOOKUP($C8, 'MRP WP2'!$C$3:$H$502, 3, FALSE)","v":0.98844444444444457},{"$f":"VLOOKUP($C8, 'MRP WP2'!$C$3:$H$502, 4, FALSE)","v":"#N/A N/A"},{"$f":"VLOOKUP($C8, 'MRP WP2'!$C$3:$H$502, 5, FALSE)","v":326.66390000000001},{"$f":"VLOOKUP($C8, 'MRP WP2'!$C$3:$H$502, 6, FALSE)","v":56.25},null,18374.846456249998,9.8844444444444457E-3,"N/A","N/A","N/A","N/A"]
["CMS UN Equity","CMS Energy Corp","CMS",{"$f":"VLOOKUP($C9,'MRP WP2'!$C$3:$H$502, 2, FALSE)","v":20292169890.200001},{"$f":"VLOOKUP($C9, 'MRP WP2'!$C$3:$H$502, 3, FALSE)","v":2.6322562196168144},{"$f":"VLOOKUP($C9, 'MRP WP2'!$C$3:$H$502, 4, FALSE)","v":8},{"$f":"VLOOKUP($C9, 'MRP WP2'!$C$3:$H$502, 5, FALSE)","v":290.13679999999999},{"$f":"VLOOKUP($C9, 'MRP WP2'!$C$3:$H$502, 6, FALSE)","v":69.94},null,20292.169890200003,2.6322562196168145E-2,0.08,0.10737546468401488,1.9690884746931984E-2,2.1143178997412022E-3]
["CNP UN Equity","CenterPoint Energy Inc","CNP",{"$f":"VLOOKUP($C10,'MRP WP2'!$C$3:$H$502, 2, FALSE)","v":19285808919.84},{"$f":"VLOOKUP($C10, 'MRP WP2'!$C$3:$H$502, 3, FALSE)","v":2.2291122715404703},{"$f":"VLOOKUP($C10, 'MRP WP2'!$C$3:$H$502, 4, FALSE)","v":4.0129999999999999},{"$f":"VLOOKUP($C10, 'MRP WP2'!$C$3:$H$502, 5, FALSE)","v":629.43239999999992},{"$f":"VLOOKUP($C10, 'MRP WP2'!$C$3:$H$502, 6, FALSE)","v":30.64},null,19285.808919840001,2.2291122715404704E-2,4.0129999999999999E-2,6.2868394092689295E-2,1.8714343648153803E-2,1.1765407316581499E-3]
["D UN Equity","Dominion Energy Inc","D",{"$f":"VLOOKUP($C11,'MRP WP2'!$C$3:$H$502, 2, FALSE)","v":68882961367.970001},{"$f":"VLOOKUP($C11, 'MRP WP2'!$C$3:$H$502, 3, FALSE)","v":3.1564081440508414},{"$f":"VLOOKUP($C11, 'MRP WP2'!$C$3:$H$502, 4, FALSE)","v":6.66},{"$f":"VLOOKUP($C11, 'MRP WP2'!$C$3:$H$502, 5, FALSE)","v":810.6739},{"$f":"VLOOKUP($C11, 'MRP WP2'!$C$3:$H$502, 6, FALSE)","v":84.97},null,68882.961367969998,3.1564081440508415E-2,6.6600000000000006E-2,9.9215165352477347E-2,6.684186366777442E-2,6.6317265562659874E-3]
["DTE UN Equity","DTE Energy Co","DTE",{"$f":"VLOOKUP($C12,'MRP WP2'!$C$3:$H$502, 2, FALSE)","v":25614612632.700001},{"$f":"VLOOKUP($C12, 'MRP WP2'!$C$3:$H$502, 3, FALSE)","v":2.6911731336510099},{"$f":"VLOOKUP($C12, 'MRP WP2'!$C$3:$H$502, 4, FALSE)","v":5.867},{"$f":"VLOOKUP($C12, 'MRP WP2'!$C$3:$H$502, 5, FALSE)","v":193.74189999999999},{"$f":"VLOOKUP($C12, 'MRP WP2'!$C$3:$H$502, 6, FALSE)","v":132.21},null,25614.612632700002,2.6911731336510099E-2,5.867E-2,8.6371186975266634E-2,2.4855616127646789E-2,2.1468090679464336E-3]
["DUK UN Equity","Duke Energy Corp","DUK",{"$f":"VLOOKUP($C13,'MRP WP2'!$C$3:$H$502, 2, FALSE)","v":85966974485.220001},{"$f":"VLOOKUP($C13, 'MRP WP2'!$C$3:$H$502, 3, FALSE)","v":3.6073795450474662},{"$f":"VLOOKUP($C13, 'MRP WP2'!$C$3:$H$502, 4, FALSE)","v":5.4480000000000004},{"$f":"VLOOKUP($C13, 'MRP WP2'!$C$3:$H$502, 5, FALSE)","v":769.89949999999999},{"$f":"VLOOKUP($C13, 'MRP WP2'!$C$3:$H$502, 6, FALSE)","v":111.66},null,85966.974485219995,3.6073795450474663E-2,5.4480000000000001E-2,9.1536445638545599E-2,8.3419653777313474E-2,7.6359386031733499E-3]
["ED UN Equity","Consolidated Edison Inc","ED",{"$f":"VLOOKUP($C14,'MRP WP2'!$C$3:$H$502, 2, FALSE)","v":33525279261.360004},{"$f":"VLOOKUP($C14, 'MRP WP2'!$C$3:$H$502, 3, FALSE)","v":3.3555133079847903},{"$f":"VLOOKUP($C14, 'MRP WP2'!$C$3:$H$502, 4, FALSE)","v":3.5329999999999999},{"$f":"VLOOKUP($C14, 'MRP WP2'!$C$3:$H$502, 5, FALSE)","v":354.09039999999999},{"$f":"VLOOKUP($C14, 'MRP WP2'!$C$3:$H$502, 6, FALSE)","v":94.68},null,33525.279261360003,3.35551330798479E-2,3.533E-2,6.9477884505703413E-2,3.2531878730374775E-2,2.2602461131825281E-3]
["EIX UN Equity","Edison International","EIX",{"$f":"VLOOKUP($C15,'MRP WP2'!$C$3:$H$502, 2, FALSE)","v":26693812638.599998},{"$f":"VLOOKUP($C15, 'MRP WP2'!$C$3:$H$502, 3, FALSE)","v":4.0099857346647649},{"$f":"VLOOKUP($C15, 'MRP WP2'!$C$3:$H$502, 4, FALSE)","v":3.25},{"$f":"VLOOKUP($C15, 'MRP WP2'!$C$3:$H$502, 5, FALSE)","v":380.7962},{"$f":"VLOOKUP($C15, 'MRP WP2'!$C$3:$H$502, 6, FALSE)","v":70.099999999999994},null,26693.812638599997,4.0099857346647651E-2,3.2500000000000001E-2,7.3251480028530686E-2,2.5902837940299163E-2,1.8974212160660911E-3]
["ES UN Equity","Eversource Energy","ES",{"$f":"VLOOKUP($C16,'MRP WP2'!$C$3:$H$502, 2, FALSE)","v":30403157412.529999},{"$f":"VLOOKUP($C16, 'MRP WP2'!$C$3:$H$502, 3, FALSE)","v":2.8926182106814835},{"$f":"VLOOKUP($C16, 'MRP WP2'!$C$3:$H$502, 4, FALSE)","v":4.8899999999999997},{"$f":"VLOOKUP($C16, 'MRP WP2'!$C$3:$H$502, 5, FALSE)","v":344.74610000000001},{"$f":"VLOOKUP($C16, 'MRP WP2'!$C$3:$H$502, 6, FALSE)","v":88.19},null,30403.157412529999,2.8926182106814836E-2,4.8899999999999999E-2,7.8533427259326466E-2,2.9502269682952005E-2,2.3169143501311439E-3]
["ETR UN Equity","Entergy Corp","ETR",{"$f":"VLOOKUP($C17,'MRP WP2'!$C$3:$H$502, 2, FALSE)","v":23760434508.25},{"$f":"VLOOKUP($C17, 'MRP WP2'!$C$3:$H$502, 3, FALSE)","v":3.5186295503211986},{"$f":"VLOOKUP($C17, 'MRP WP2'!$C$3:$H$502, 4, FALSE)","v":5.9729999999999999},{"$f":"VLOOKUP($C17, 'MRP WP2'!$C$3:$H$502, 5, FALSE)","v":203.5155},{"$f":"VLOOKUP($C17, 'MRP WP2'!$C$3:$H$502, 6, FALSE)","v":116.75},null,23760.43450825,3.5186295503211985E-2,5.9729999999999998E-2,9.5967134218415406E-2,2.3056379873151404E-2,2.2126547018774924E-3]
["EVRG UN Equity","Evergy Inc","EVRG",{"$f":"VLOOKUP($C18,'MRP WP2'!$C$3:$H$502, 2, FALSE)","v":15512714604.6},{"$f":"VLOOKUP($C18, 'MRP WP2'!$C$3:$H$502, 3, FALSE)","v":3.3991805677494873},{"$f":"VLOOKUP($C18, 'MRP WP2'!$C$3:$H$502, 4, FALSE)","v":4.9000000000000004},{"$f":"VLOOKUP($C18, 'MRP WP2'!$C$3:$H$502, 5, FALSE)","v":226.9932},{"$f":"VLOOKUP($C18, 'MRP WP2'!$C$3:$H$502, 6, FALSE)","v":68.34},null,15512.7146046,3.3991805677494873E-2,4.9000000000000002E-2,8.3824604916593493E-2,1.5053051351533727E-2,1.2618160823315084E-3]
["EXC UW Equity","Exelon Corp","EXC",{"$f":"VLOOKUP($C19,'MRP WP2'!$C$3:$H$502, 2, FALSE)","v":46683923785.840004},{"$f":"VLOOKUP($C19, 'MRP WP2'!$C$3:$H$502, 3, FALSE)","v":2.9099307159353351},{"$f":"VLOOKUP($C19, 'MRP WP2'!$C$3:$H$502, 4, FALSE)","v":11.3},{"$f":"VLOOKUP($C19, 'MRP WP2'!$C$3:$H$502, 5, FALSE)","v":980.13699999999994},{"$f":"VLOOKUP($C19, 'MRP WP2'!$C$3:$H$502, 6, FALSE)","v":47.63},null,46683.923785840001,2.9099307159353351E-2,0.113,0.14374341801385682,4.5300614363842778E-2,6.5116651467863789E-3]
["FE UN Equity","FirstEnergy Corp","FE",{"$f":"VLOOKUP($C20,'MRP WP2'!$C$3:$H$502, 2, FALSE)","v":26181595804.16},{"$f":"VLOOKUP($C20, 'MRP WP2'!$C$3:$H$502, 3, FALSE)","v":3.4234627126035759},{"$f":"VLOOKUP($C20, 'MRP WP2'!$C$3:$H$502, 4, FALSE)","v":3.75},{"$f":"VLOOKUP($C20, 'MRP WP2'!$C$3:$H$502, 5, FALSE)","v":570.90269999999998},{"$f":"VLOOKUP($C20, 'MRP WP2'!$C$3:$H$502, 6, FALSE)","v":45.86},null,26181.595804159999,3.4234627126035762E-2,3.7499999999999999E-2,7.2376526384648934E-2,2.5405798801213925E-2,1.8387834672591418E-3]
["LNT UW Equity","Alliant Energy Corp","LNT",{"$f":"VLOOKUP($C21,'MRP WP2'!$C$3:$H$502, 2, FALSE)","v":15649907988.879999},{"$f":"VLOOKUP($C21, 'MRP WP2'!$C$3:$H$502, 3, FALSE)","v":2.7384763124199742},{"$f":"VLOOKUP($C21, 'MRP WP2'!$C$3:$H$502, 4, FALSE)","v":5.9},{"$f":"VLOOKUP($C21, 'MRP WP2'!$C$3:$H$502, 5, FALSE)","v":250.47869999999998},{"$f":"VLOOKUP($C21, 'MRP WP2'!$C$3:$H$502, 6, FALSE)","v":62.48},null,15649.907988879999,2.7384763124199744E-2,5.9000000000000004E-2,8.7192613636363644E-2,1.5186179505522014E-2,1.324122682237445E-3]
["NEE UN Equity","NextEra Energy Inc","NEE",{"$f":"VLOOKUP($C22,'MRP WP2'!$C$3:$H$502, 2, FALSE)","v":166264128780.57999},{"$f":"VLOOKUP($C22, 'MRP WP2'!$C$3:$H$502, 3, FALSE)","v":1.9785149333018535},{"$f":"VLOOKUP($C22, 'MRP WP2'!$C$3:$H$502, 4, FALSE)","v":11.513},{"$f":"VLOOKUP($C22, 'MRP WP2'!$C$3:$H$502, 5, FALSE)","v":1962.7449999999999},{"$f":"VLOOKUP($C22, 'MRP WP2'!$C$3:$H$502, 6, FALSE)","v":84.71},null,166264.12878057998,1.9785149333018535E-2,0.11513,0.13605408145437375,0.16133749200220152,2.1950624278511899E-2]
["NI UN Equity","NiSource Inc","NI",{"$f":"VLOOKUP($C23,'MRP WP2'!$C$3:$H$502, 2, FALSE)","v":12891243318},{"$f":"VLOOKUP($C23, 'MRP WP2'!$C$3:$H$502, 3, FALSE)","v":2.9433962264150946},{"$f":"VLOOKUP($C23, 'MRP WP2'!$C$3:$H$502, 4, FALSE)","v":6.9930000000000003},{"$f":"VLOOKUP($C23, 'MRP WP2'!$C$3:$H$502, 5, FALSE)","v":405.38499999999999},{"$f":"VLOOKUP($C23, 'MRP WP2'!$C$3:$H$502, 6, FALSE)","v":31.8},null,12891.243318000001,2.9433962264150945E-2,6.9930000000000006E-2,0.10039312075471699,1.2509257895676586E-2,1.2558434384725564E-3]
["NRG UN Equity","NRG Energy Inc","NRG",{"$f":"VLOOKUP($C24,'MRP WP2'!$C$3:$H$502, 2, FALSE)","v":9289036301.1599998},{"$f":"VLOOKUP($C24, 'MRP WP2'!$C$3:$H$502, 3, FALSE)","v":3.6496350364963503},{"$f":"VLOOKUP($C24, 'MRP WP2'!$C$3:$H$502, 4, FALSE)","v":15.615},{"$f":"VLOOKUP($C24, 'MRP WP2'!$C$3:$H$502, 5, FALSE)","v":242.1542},{"$f":"VLOOKUP($C24, 'MRP WP2'!$C$3:$H$502, 6, FALSE)","v":38.36},null,9289.0363011600002,3.6496350364963501E-2,0.15615000000000001,0.19549580291970803,9.0137892697490212E-3,1.7621579706386336E-3]
["PEG UN Equity","Public Service Enterprise Group Inc","PEG",{"$f":"VLOOKUP($C25,'MRP WP2'!$C$3:$H$502, 2, FALSE)","v":35145455450},{"$f":"VLOOKUP($C25, 'MRP WP2'!$C$3:$H$502, 3, FALSE)","v":3.084285714285715},{"$f":"VLOOKUP($C25, 'MRP WP2'!$C$3:$H$502, 4, FALSE)","v":5.6000000000000005},{"$f":"VLOOKUP($C25, 'MRP WP2'!$C$3:$H$502, 5, FALSE)","v":502.0779},{"$f":"VLOOKUP($C25, 'MRP WP2'!$C$3:$H$502, 6, FALSE)","v":70},null,35145.455450000001,3.0842857142857151E-2,5.6000000000000008E-2,8.7706457142857158E-2,3.4104046851027116E-2,2.9911451235376022E-3]
["PNW UN Equity","Pinnacle West Capital Corp","PNW",{"$f":"VLOOKUP($C26,'MRP WP2'!$C$3:$H$502, 2, FALSE)","v":8819983654.8999996},{"$f":"VLOOKUP($C26, 'MRP WP2'!$C$3:$H$502, 3, FALSE)","v":4.3994878361075553},{"$f":"VLOOKUP($C26, 'MRP WP2'!$C$3:$H$502, 4, FALSE)","v":-2.79},{"$f":"VLOOKUP($C26, 'MRP WP2'!$C$3:$H$502, 5, FALSE)","v":112.9319},{"$f":"VLOOKUP($C26, 'MRP WP2'!$C$3:$H$502, 6, FALSE)","v":78.099999999999994},null,8819.9836548999992,4.3994878361075553E-2,-2.7900000000000001E-2,1.5481149807938549E-2,8.5586353040703854E-3,1.3249751529382533E-4]
["PPL UN Equity","PPL Corp","PPL",{"$f":"VLOOKUP($C27,'MRP WP2'!$C$3:$H$502, 2, FALSE)","v":21001935435.599998},{"$f":"VLOOKUP($C27, 'MRP WP2'!$C$3:$H$502, 3, FALSE)","v":3.3333333333333335},{"$f":"VLOOKUP($C27, 'MRP WP2'!$C$3:$H$502, 4, FALSE)","v":5.2},{"$f":"VLOOKUP($C27, 'MRP WP2'!$C$3:$H$502, 5, FALSE)","v":735.36189999999999},{"$f":"VLOOKUP($C27, 'MRP WP2'!$C$3:$H$502, 6, FALSE)","v":28.56},null,21001.935435599997,3.3333333333333333E-2,5.2000000000000005E-2,8.6199999999999999E-2,2.03796189546307E-2,1.7567231538891663E-3]
["SO UN Equity","Southern Co/The","SO",{"$f":"VLOOKUP($C28,'MRP WP2'!$C$3:$H$502, 2, FALSE)","v":76846383036.809998},{"$f":"VLOOKUP($C28, 'MRP WP2'!$C$3:$H$502, 3, FALSE)","v":3.7263825679216658},{"$f":"VLOOKUP($C28, 'MRP WP2'!$C$3:$H$502, 4, FALSE)","v":4.8330000000000002},{"$f":"VLOOKUP($C28, 'MRP WP2'!$C$3:$H$502, 5, FALSE)","v":1059.8039999999999},{"$f":"VLOOKUP($C28, 'MRP WP2'!$C$3:$H$502, 6, FALSE)","v":72.510000000000005},null,76846.383036810003,3.7263825679216656E-2,4.8330000000000005E-2,8.6494306026754925E-2,7.4569318105659754E-2,6.4498214204373712E-3]
["SRE UN Equity","Sempra Energy","SRE",{"$f":"VLOOKUP($C29,'MRP WP2'!$C$3:$H$502, 2, FALSE)","v":53087592170.520004},{"$f":"VLOOKUP($C29, 'MRP WP2'!$C$3:$H$502, 3, FALSE)","v":2.7397097311444205},{"$f":"VLOOKUP($C29, 'MRP WP2'!$C$3:$H$502, 4, FALSE)","v":5.6479999999999997},{"$f":"VLOOKUP($C29, 'MRP WP2'!$C$3:$H$502, 5, FALSE)","v":315.77199999999999},{"$f":"VLOOKUP($C29, 'MRP WP2'!$C$3:$H$502, 6, FALSE)","v":168.12},null,53087.592170520002,2.7397097311444206E-2,5.6479999999999995E-2,8.4650791339519388E-2,5.1514533171077008E-2,4.36074599841759E-3]
["WEC UN Equity","WEC Energy Group Inc","WEC",{"$f":"VLOOKUP($C30,'MRP WP2'!$C$3:$H$502, 2, FALSE)","v":31483520539.110001},{"$f":"VLOOKUP($C30, 'MRP WP2'!$C$3:$H$502, 3, FALSE)","v":2.9045185853120925},{"$f":"VLOOKUP($C30, 'MRP WP2'!$C$3:$H$502, 4, FALSE)","v":6.43},{"$f":"VLOOKUP($C30, 'MRP WP2'!$C$3:$H$502, 5, FALSE)","v":315.43450000000001},{"$f":"VLOOKUP($C30, 'MRP WP2'!$C$3:$H$502, 6, FALSE)","v":99.81},null,31483.520539109999,2.9045185853120926E-2,6.4299999999999996E-2,9.427898857829875E-2,3.0550620151405146E-2,2.8802815683142695E-3]
["XEL UW Equity","Xcel Energy Inc","XEL",{"$f":"VLOOKUP($C31,'MRP WP2'!$C$3:$H$502, 2, FALSE)","v":39275904894.100006},{"$f":"VLOOKUP($C31, 'MRP WP2'!$C$3:$H$502, 3, FALSE)","v":2.7061105722599419},{"$f":"VLOOKUP($C31, 'MRP WP2'!$C$3:$H$502, 4, FALSE)","v":6.7030000000000003},{"$f":"VLOOKUP($C31, 'MRP WP2'!$C$3:$H$502, 5, FALSE)","v":544.21370000000002},{"$f":"VLOOKUP($C31, 'MRP WP2'!$C$3:$H$502, 6, FALSE)","v":72.17},null,39275.904894100007,2.706110572259942E-2,6.7030000000000006E-2,9.4998058680892339E-2,3.8112105348313864E-2,3.6205760203314712E-3]
["","",null,null,null,null,null,null,null,{"$f":"SUMIF(M3:M31,\"<>n/a\",J3:J31)","v":1030536.2176964498},null,null,null,null,{"$f":"SUM(O3:O31)","v":9.9387575606736653E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AVERAGE(M3:M31)","v":9.3561001345531719E-2}]
["",""]
["",""]
["",""]
["",""]
["",""]
["",""]
["",""]
["",""]
["",""]
["",""]
["",""]

{"sheet":"ERP WP 2","index":41,"n_rows":33,"n_cols":8,"rows_kept":33,"cut":false,"hidden":false,"merged":[]}
["S&P 500",null,"2022-03-31"]
[]
["Company Name","Ticker","Market Capitalization","Dividend Yield","Projected EPS\nGrowth","DCF Result","Weight in Index","Weighted DCF"]
["Ameren Corp","AEE",{"$f":"VLOOKUP($B4,'MRP WP3'!$B$4:$E$503,2,FALSE)","v":22968.799999999999},{"$f":"VLOOKUP($B4,'MRP WP3'!$B$4:$E$503,3,FALSE)","v":2.69E-2},{"$f":"VLOOKUP($B4,'MRP WP3'!$B$4:$E$503,4,FALSE)","v":6.5000000000000002E-2},{"$f":"IFERROR(D4*(1+0.5*E4)+E4,\"N/A\")","v":9.2774250000000003E-2},{"$f":"IF(F4=\"N/A\",\"N/A\",C4/$C$33)","v":2.3539106411707089E-2},{"$f":"IF(ISNUMBER(G4),F4*G4,\"N/A\")","v":2.1838229430163163E-3}]
["American Electric Power Co Inc","AEP",{"$f":"VLOOKUP($B5,'MRP WP3'!$B$4:$E$503,2,FALSE)","v":48409.39},{"$f":"VLOOKUP($B5,'MRP WP3'!$B$4:$E$503,3,FALSE)","v":3.3500000000000002E-2},{"$f":"VLOOKUP($B5,'MRP WP3'!$B$4:$E$503,4,FALSE)","v":6.5000000000000002E-2},{"$f":"IFERROR(D5*(1+0.5*E5)+E5,\"N/A\")","v":9.9588750000000004E-2},{"$f":"IF(F5=\"N/A\",\"N/A\",C5/$C$33)","v":4.9611376412169075E-2},{"$f":"IF(ISNUMBER(G5),F5*G5,\"N/A\")","v":4.9407349626674028E-3}]
["AES Corp/The","AES",{"$f":"VLOOKUP($B6,'MRP WP3'!$B$4:$E$503,2,FALSE)","v":15601.11},{"$f":"VLOOKUP($B6,'MRP WP3'!$B$4:$E$503,3,FALSE)","v":2.69E-2},{"$f":"VLOOKUP($B6,'MRP WP3'!$B$4:$E$503,4,FALSE)","v":0.14000000000000001},0.16878300000000002,1.5988479521383252E-2,2.6985835390576298E-3]
["Atmos Energy Corp","ATO",{"$f":"VLOOKUP($B7,'MRP WP3'!$B$4:$E$503,2,FALSE)","v":15480.43},{"$f":"VLOOKUP($B7,'MRP WP3'!$B$4:$E$503,3,FALSE)","v":2.4700000000000003E-2},{"$f":"VLOOKUP($B7,'MRP WP3'!$B$4:$E$503,4,FALSE)","v":7.4999999999999997E-2},0.10062625,1.5864803083704103E-2,1.5964156413015801E-3]
["American Water Works Co Inc","AWK",{"$f":"VLOOKUP($B8,'MRP WP3'!$B$4:$E$503,2,FALSE)","v":28247},{"$f":"VLOOKUP($B8,'MRP WP3'!$B$4:$E$503,3,FALSE)","v":1.66E-2},{"$f":"VLOOKUP($B8,'MRP WP3'!$B$4:$E$503,4,FALSE)","v":0.08},9.7264000000000003E-2,2.8948362074269887E-2,2.8156334887917862E-3]
["Constellation Energy Corp","CEG",{"$f":"VLOOKUP($B9,'MRP WP3'!$B$4:$E$503,2,FALSE)","v":"N/A"},{"$f":"VLOOKUP($B9,'MRP WP3'!$B$4:$E$503,3,FALSE)","v":0},{"$f":"VLOOKUP($B9,'MRP WP3'!$B$4:$E$503,4,FALSE)","v":"N/A"},"N/A","N/A","N/A"]
["CMS Energy Corp","CMS",{"$f":"VLOOKUP($B10,'MRP WP3'!$B$4:$E$503,2,FALSE)","v":19599.23},{"$f":"VLOOKUP($B10,'MRP WP3'!$B$4:$E$503,3,FALSE)","v":2.7699999999999999E-2},{"$f":"VLOOKUP($B10,'MRP WP3'!$B$4:$E$503,4,FALSE)","v":6.5000000000000002E-2},9.3600249999999996E-2,2.0085871293124672E-2,1.8800425745042924E-3]
["CenterPoint Energy Inc","CNP",{"$f":"VLOOKUP($B11,'MRP WP3'!$B$4:$E$503,2,FALSE)","v":18628.7},{"$f":"VLOOKUP($B11,'MRP WP3'!$B$4:$E$503,3,FALSE)","v":2.4E-2},{"$f":"VLOOKUP($B11,'MRP WP3'!$B$4:$E$503,4,FALSE)","v":0.05},7.46E-2,1.9091243408962066E-2,1.4242067583085701E-3]
["Dominion Energy Inc","D",{"$f":"VLOOKUP($B12,'MRP WP3'!$B$4:$E$503,2,FALSE)","v":66120.3},{"$f":"VLOOKUP($B12,'MRP WP3'!$B$4:$E$503,3,FALSE)","v":3.27E-2},{"$f":"VLOOKUP($B12,'MRP WP3'!$B$4:$E$503,4,FALSE)","v":0.115},0.14958025000000003,6.7762041450750432E-2,1.0135863100713615E-2]
["DTE Energy Co","DTE",{"$f":"VLOOKUP($B13,'MRP WP3'!$B$4:$E$503,2,FALSE)","v":24598.12},{"$f":"VLOOKUP($B13,'MRP WP3'!$B$4:$E$503,3,FALSE)","v":2.7900000000000001E-2},{"$f":"VLOOKUP($B13,'MRP WP3'!$B$4:$E$503,4,FALSE)","v":4.4999999999999998E-2},7.3527750000000003E-2,2.5208881796521386E-2,1.8535523585141754E-3]
["Duke Energy Corp","DUK",{"$f":"VLOOKUP($B14,'MRP WP3'!$B$4:$E$503,2,FALSE)","v":82152.27},{"$f":"VLOOKUP($B14,'MRP WP3'!$B$4:$E$503,3,FALSE)","v":3.73E-2},{"$f":"VLOOKUP($B14,'MRP WP3'!$B$4:$E$503,4,FALSE)","v":7.0000000000000007E-2},0.10860549999999999,8.4192079059127692E-2,9.1437228422560912E-3]
["Consolidated Edison Inc","ED",{"$f":"VLOOKUP($B15,'MRP WP3'!$B$4:$E$503,2,FALSE)","v":31837.23},{"$f":"VLOOKUP($B15,'MRP WP3'!$B$4:$E$503,3,FALSE)","v":3.5099999999999999E-2},{"$f":"VLOOKUP($B15,'MRP WP3'!$B$4:$E$503,4,FALSE)","v":3.5000000000000003E-2},7.0714250000000006E-2,3.2627736095224534E-2,2.3072458871717318E-3]
["Edison International","EIX",{"$f":"VLOOKUP($B16,'MRP WP3'!$B$4:$E$503,2,FALSE)","v":25333.18},{"$f":"VLOOKUP($B16,'MRP WP3'!$B$4:$E$503,3,FALSE)","v":4.2599999999999999E-2},{"$f":"VLOOKUP($B16,'MRP WP3'!$B$4:$E$503,4,FALSE)","v":0.23499999999999999},0.28260549999999995,2.5962193051745405E-2,7.3370585484850348E-3]
["Eversource Energy","ES",{"$f":"VLOOKUP($B17,'MRP WP3'!$B$4:$E$503,2,FALSE)","v":29164.04},{"$f":"VLOOKUP($B17,'MRP WP3'!$B$4:$E$503,3,FALSE)","v":3.0099999999999998E-2},{"$f":"VLOOKUP($B17,'MRP WP3'!$B$4:$E$503,4,FALSE)","v":5.5E-2},8.5927749999999997E-2,2.9888171822440968E-2,2.5682233563157518E-3]
["Entergy Corp","ETR",{"$f":"VLOOKUP($B18,'MRP WP3'!$B$4:$E$503,2,FALSE)","v":22464.09},{"$f":"VLOOKUP($B18,'MRP WP3'!$B$4:$E$503,3,FALSE)","v":3.7400000000000003E-2},{"$f":"VLOOKUP($B18,'MRP WP3'!$B$4:$E$503,4,FALSE)","v":0.03},6.7960999999999994E-2,2.3021864657803853E-2,1.5645889440090075E-3]
["Evergy Inc","EVRG",{"$f":"VLOOKUP($B19,'MRP WP3'!$B$4:$E$503,2,FALSE)","v":14938.83},{"$f":"VLOOKUP($B19,'MRP WP3'!$B$4:$E$503,3,FALSE)","v":3.6400000000000002E-2},{"$f":"VLOOKUP($B19,'MRP WP3'!$B$4:$E$503,4,FALSE)","v":7.4999999999999997E-2},0.112765,1.5309755365382705E-2,1.7264045637773806E-3]
["Exelon Corp","EXC",{"$f":"VLOOKUP($B20,'MRP WP3'!$B$4:$E$503,2,FALSE)","v":42782.3},{"$f":"VLOOKUP($B20,'MRP WP3'!$B$4:$E$503,3,FALSE)","v":3.0899999999999997E-2},{"$f":"VLOOKUP($B20,'MRP WP3'!$B$4:$E$503,4,FALSE)","v":2.5000000000000001E-2},5.6286249999999996E-2,4.3844567945977866E-2,2.4678463125492964E-3]
["FirstEnergy Corp","FE",{"$f":"VLOOKUP($B21,'MRP WP3'!$B$4:$E$503,2,FALSE)","v":24812.06},{"$f":"VLOOKUP($B21,'MRP WP3'!$B$4:$E$503,3,FALSE)","v":3.6299999999999999E-2},{"$f":"VLOOKUP($B21,'MRP WP3'!$B$4:$E$503,4,FALSE)","v":0.1},0.13811500000000002,2.5428133843895244E-2,3.5120067058495921E-3]
["Alliant Energy Corp","LNT",{"$f":"VLOOKUP($B22,'MRP WP3'!$B$4:$E$503,2,FALSE)","v":15131.13},{"$f":"VLOOKUP($B22,'MRP WP3'!$B$4:$E$503,3,FALSE)","v":2.8799999999999999E-2},{"$f":"VLOOKUP($B22,'MRP WP3'!$B$4:$E$503,4,FALSE)","v":4.4999999999999998E-2},7.4448E-2,1.5506830099934411E-2,1.154452487279917E-3]
["NextEra Energy Inc","NEE",{"$f":"VLOOKUP($B23,'MRP WP3'!$B$4:$E$503,2,FALSE)","v":162084.9},{"$f":"VLOOKUP($B23,'MRP WP3'!$B$4:$E$503,3,FALSE)","v":2.06E-2},{"$f":"VLOOKUP($B23,'MRP WP3'!$B$4:$E$503,4,FALSE)","v":0.11},0.13173299999999999,0.16610940531638146,2.1882090290542878E-2]
["NiSource Inc","NI",{"$f":"VLOOKUP($B24,'MRP WP3'!$B$4:$E$503,2,FALSE)","v":11877.03},{"$f":"VLOOKUP($B24,'MRP WP3'!$B$4:$E$503,3,FALSE)","v":3.1099999999999999E-2},{"$f":"VLOOKUP($B24,'MRP WP3'!$B$4:$E$503,4,FALSE)","v":0.09},0.12249949999999998,1.2171932056748175E-2,1.4910555909856229E-3]
["NRG Energy Inc","NRG",{"$f":"VLOOKUP($B25,'MRP WP3'!$B$4:$E$503,2,FALSE)","v":8848.27},{"$f":"VLOOKUP($B25,'MRP WP3'!$B$4:$E$503,3,FALSE)","v":3.8599999999999995E-2},{"$f":"VLOOKUP($B25,'MRP WP3'!$B$4:$E$503,4,FALSE)","v":-0.105},-6.8426500000000001E-2,9.0679691185223225E-3,-6.2048938888856773E-4]
["Public Service Enterprise Group Inc","PEG",{"$f":"VLOOKUP($B26,'MRP WP3'!$B$4:$E$503,2,FALSE)","v":33667.199999999997},{"$f":"VLOOKUP($B26,'MRP WP3'!$B$4:$E$503,3,FALSE)","v":3.2300000000000002E-2},{"$f":"VLOOKUP($B26,'MRP WP3'!$B$4:$E$503,4,FALSE)","v":0.04},7.2946000000000011E-2,3.4503143541857864E-2,2.516866308804364E-3]
["Pinnacle West Capital Corp","PNW",{"$f":"VLOOKUP($B27,'MRP WP3'!$B$4:$E$503,2,FALSE)","v":8329.1299999999992},{"$f":"VLOOKUP($B27,'MRP WP3'!$B$4:$E$503,3,FALSE)","v":4.6399999999999997E-2},{"$f":"VLOOKUP($B27,'MRP WP3'!$B$4:$E$503,4,FALSE)","v":"N/A"},"N/A","N/A","N/A"]
["PPL Corp","PPL",{"$f":"VLOOKUP($B28,'MRP WP3'!$B$4:$E$503,2,FALSE)","v":19767.16},{"$f":"VLOOKUP($B28,'MRP WP3'!$B$4:$E$503,3,FALSE)","v":2.98E-2},{"$f":"VLOOKUP($B28,'MRP WP3'!$B$4:$E$503,4,FALSE)","v":-3.5000000000000003E-2},-5.7215000000000009E-3,2.0257970930011145E-2,-1.1590598067605879E-4]
["Southern Co/The","SO",{"$f":"VLOOKUP($B29,'MRP WP3'!$B$4:$E$503,2,FALSE)","v":72917.39},{"$f":"VLOOKUP($B29,'MRP WP3'!$B$4:$E$503,3,FALSE)","v":3.9300000000000002E-2},{"$f":"VLOOKUP($B29,'MRP WP3'!$B$4:$E$503,4,FALSE)","v":5.5E-2},9.5380750000000014E-2,7.4727900563980112E-2,7.127603201717847E-3]
["Sempra Energy","SRE",{"$f":"VLOOKUP($B30,'MRP WP3'!$B$4:$E$503,2,FALSE)","v":50523.23},{"$f":"VLOOKUP($B30,'MRP WP3'!$B$4:$E$503,3,FALSE)","v":2.8999999999999998E-2},{"$f":"VLOOKUP($B30,'MRP WP3'!$B$4:$E$503,4,FALSE)","v":0.1},0.13045000000000001,5.1777702241003108E-2,6.7544012573388561E-3]
["WEC Energy Group Inc","WEC",{"$f":"VLOOKUP($B31,'MRP WP3'!$B$4:$E$503,2,FALSE)","v":30117.64},{"$f":"VLOOKUP($B31,'MRP WP3'!$B$4:$E$503,3,FALSE)","v":3.1E-2},{"$f":"VLOOKUP($B31,'MRP WP3'!$B$4:$E$503,4,FALSE)","v":0.06},9.1929999999999998E-2,3.0865449341257966E-2,2.8374607579418447E-3]
["Xcel Energy Inc","XEL",{"$f":"VLOOKUP($B32,'MRP WP3'!$B$4:$E$503,2,FALSE)","v":37700.93},{"$f":"VLOOKUP($B32,'MRP WP3'!$B$4:$E$503,3,FALSE)","v":2.81E-2},{"$f":"VLOOKUP($B32,'MRP WP3'!$B$4:$E$503,4,FALSE)","v":0.06},8.8942999999999994E-2,3.8637029496113001E-2,3.4364933144727786E-3]
[null,null,{"$f":"SUMIF(F4:F32,\"<>n/a\",C4:C32)","v":975771.9600000002},{"$f":"AVERAGE(D4:D32)","v":3.0413793103448276E-2},{"$f":"AVERAGE(E4:E32)","v":6.4629629629629648E-2},{"$f":"AVERAGE(F4:F32)","v":9.6574333333333331E-2},null,{"$f":"SUM(H4:H32)","v":0.10661998036680875}]

{"sheet":"MRP ERP WP","index":42,"n_rows":1156,"n_cols":49,"rows_kept":1156,"cut":false,"hidden":false,"merged":[[0,8,2,9]]}
["Input Date:",null,"(ROE model)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SUMMARY OUTPUT",null,null,null,null,null,null,null,null,null,"SUMMARY OUTPUT",null,null,null,null,null,null,null,null,null,"SUMMARY OUTPUT"]
["User:",null,"(CPU title)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Regression Statistics",null,null,null,null,null,null,null,null,null,"Regression Statistics",null,null,null,null,null,null,null,null,null,"Regression Statistics"]
[null,"Market Return","S&P Return","Ibbot LT RF","Aaa Corp","Aa Corp","Avg Aaa and Aa Corp","A PU","RPMKT","RPAAAAA","RPSPA","Mkt Annlized Return","RF Annualized Yield","AAAAA Annualized Yield","MRP RP","AAAAA RP","S&P U Annulized Yield","A Annualized Yield","SPA RP",null,"Multiple R",0.14137827820019411,null,null,null,null,null,null,null,null,"Multiple R",0.17054177502691326,null,null,null,null,null,null,null,null,"Multiple R",0.11587490136180022]
["1926-01-01",0,null,3.0999999999999999E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"R Square",1.9987817546851482E-2,null,null,null,null,null,null,null,null,"R Square",2.9084497029330296E-2,null,null,null,null,null,null,null,null,"R Square",1.3426992765606931E-2]
["1926-02-01",-3.85E-2,null,2.8E-3,null,null,null,null,{"$f":"B6-D6","v":-4.1299999999999996E-2},null,null,null,null,null,null,null,null,null,null,null,"Adjusted R Square",1.9127402988069087E-2,null,null,null,null,null,null,null,null,"Adjusted R Square",2.8213720793482163E-2,null,null,null,null,null,null,null,null,"Adjusted R Square",1.2542173925037968E-2]
["1926-03-01",-5.7500000000000002E-2,null,3.2000000000000002E-3,null,null,null,null,-6.0700000000000004E-2,null,null,null,null,null,null,null,null,null,null,null,"Standard Error",0.21015764843621795,null,null,null,null,null,null,null,null,"Standard Error",0.20984436613618665,null,null,null,null,null,null,null,null,"Standard Error",0.21818068428572543]
["1926-04-01",2.53E-2,null,3.0000000000000001E-3,null,null,null,null,2.23E-2,null,null,null,null,null,null,null,null,null,null,null,"Observations",1141,null,null,null,null,null,null,null,null,"Observations",1117,null,null,null,null,null,null,null,null,"Observations",1117]
["1926-05-01",1.7899999999999999E-2,null,2.8E-3,null,null,null,null,1.5099999999999999E-2]
["1926-06-01",4.5699999999999998E-2,null,3.3E-3,null,null,null,null,4.24E-2,null,null,null,null,null,null,null,null,null,null,null,"ANOVA",null,null,null,null,null,null,null,null,null,"ANOVA",null,null,null,null,null,null,null,null,null,"ANOVA"]
["1926-07-01",4.7899999999999998E-2,null,3.0999999999999999E-3,null,null,null,null,4.48E-2,null,null,null,null,null,null,null,null,null,null,null,null,"df","SS","MS","F","Significance F",null,null,null,null,null,"df","SS","MS","F","Significance F",null,null,null,null,null,"df","SS","MS","F","Significance F"]
["1926-08-01",2.4799999999999999E-2,null,3.0999999999999999E-3,null,null,null,null,2.1700000000000001E-2,null,null,null,null,null,null,null,null,null,null,null,"Regression",1,1.0260015730773944,1.0260015730773944,23.230450185706971,1.6313039750711962E-6,null,null,null,null,"Regression",1,1.4707864397733772,1.4707864397733772,33.400655451973897,9.7251222674767674E-9,null,null,null,null,"Regression",1,0.72236549398814986,0.72236549398814986,15.174849528489935,1.0382943838091716E-4]
["1926-09-01",2.52E-2,null,3.0000000000000001E-3,null,null,null,null,2.2200000000000001E-2,null,null,null,null,null,null,null,null,null,null,null,"Residual",1139,50.305344166518474,4.4166237196240979E-2,null,null,null,null,null,null,"Residual",1115,49.098643668994221,4.4034657999097955E-2,null,null,null,null,null,null,"Residual",1115,53.07713425985694,4.7602810995387393E-2]
["1926-10-01",-2.8400000000000002E-2,null,3.0000000000000001E-3,null,null,null,null,-3.1400000000000004E-2,null,null,null,null,null,null,null,null,null,null,null,"Total",1140,51.331345739595868,null,null,null,null,null,null,null,"Total",1116,50.569430108767598,null,null,null,null,null,null,null,"Total",1116,53.79949975384509]
["1926-11-01",3.4700000000000002E-2,null,3.0999999999999999E-3,null,null,null,null,3.1600000000000003E-2]
["1926-12-01",1.9599999999999999E-2,null,3.0000000000000001E-3,null,null,null,null,1.66E-2,null,null,{"$f":"((1+B5)*(1+B6)*(1+B7)*(1+B8)*(1+B9)*(1+B10)*(1+B11)*(1+B12)*(1+B13)*(1+B14)*(1+B15)*(1+B16))-1","v":0.11607444428240954},{"$f":"D16*12","v":3.6000000000000004E-2},null,{"$f":"L16-M16","v":8.0074444282409535E-2},null,null,null,null,null,null,"Coefficients","Standard Error","t Stat","P-value","Lower 95%","Upper 95%","Lower 95.0%","Upper 95.0%",null,null,"Coefficients","Standard Error","t Stat","P-value","Lower 95%","Upper 95%","Lower 95.0%","Upper 95.0%",null,null,"Coefficients","Standard Error","t Stat","P-value","Lower 95%","Upper 95%","Lower 95.0%","Upper 95.0%"]
["1927-01-01",-1.9300000000000001E-2,null,3.0000000000000001E-3,null,null,null,null,-2.23E-2,null,null,9.4534207507759094E-2,3.6000000000000004E-2,null,5.853420750775909E-2,null,null,null,null,null,"Intercept",0.13005216995553287,1.2829129177081134E-2,10.137256251801352,3.5122169755247214E-23,0.10488079079914295,0.15522354911192279,0.10488079079914295,0.15522354911192279,null,"Intercept",0.13686801073194149,1.4305697713513402E-2,9.5673775213811254,6.7741806780173036E-21,0.10879888916814542,0.16493713229573756,0.10879888916814542,0.16493713229573756,null,"Intercept",9.6548660100842426E-2,1.4830271168172248E-2,6.51024239584026,1.1320394189100312E-10,6.7450276185581262E-2,0.12564704401610358,6.7450276185581262E-2,0.12564704401610358]
["1927-02-01",5.3699999999999998E-2,null,2.7000000000000001E-3,null,null,null,null,5.0999999999999997E-2,null,null,0.19949110187303742,3.2399999999999998E-2,null,0.16709110187303744,null,null,null,null,null,"X Variable 1",-1.0993159443314597,0.22808341869535081,-4.819797732862849,1.6313039750687874E-6,-1.5468267716074646,-0.65180511705545485,-1.5468267716074646,-0.65180511705545485,null,"X Variable 1"," ",0.22026506474595575,-5.7793300175687587,9.7251222674895308E-9,-1.7051652303420868,-0.84080377067396972,-1.7051652303420868,-0.84080377067396972,null,"X Variable 1",-0.82546130326479006,0.2119017396405663,-3.895490922655759,1.0382943838072405E-4,-1.2412324043088474,-0.40969020222073277,-1.2412324043088474,-0.40969020222073277]
["1927-03-01",8.6999999999999994E-3,null,2.8999999999999998E-3,null,null,null,null,5.7999999999999996E-3,null,null,0.28374182966507422,3.4799999999999998E-2,null,0.24894182966507422]
["1927-04-01",2.01E-2,null,2.7000000000000001E-3,null,null,null,null,1.7399999999999999E-2,null,null,0.27723109376898725,3.2399999999999998E-2,null,0.24483109376898726]
["1927-05-01",6.0699999999999997E-2,null,2.7999999999999995E-3,null,null,null,null,5.79E-2,null,null,0.33093527965494141,3.3599999999999991E-2,null,0.29733527965494144]
["1927-06-01",-6.7000000000000002E-3,null,2.7000000000000001E-3,null,null,null,null,-9.4000000000000004E-3,null,null,0.26424214715621375,3.2399999999999998E-2,null,0.23184214715621376]
["1927-07-01",6.7000000000000004E-2,null,2.7000000000000001E-3,null,null,null,null,6.430000000000001E-2,null,null,0.28728540033942163,3.2399999999999998E-2,null,0.25488540033942164]
["1927-08-01",5.1499999999999997E-2,null,2.8999999999999998E-3,null,null,null,null,4.8599999999999997E-2,null,null,0.32082415930611119,3.4799999999999998E-2,null,0.28602415930611119]
["1927-09-01",4.4999999999999998E-2,null,2.7000000000000001E-3,null,null,null,null,4.2299999999999997E-2,null,null,0.34633363877768808,3.2399999999999998E-2,null,0.3139336387776881]
["1927-10-01",-5.0200000000000002E-2,null,2.7999999999999995E-3,null,null,null,null,-5.2999999999999999E-2,null,null,0.31612565882158083,3.3599999999999991E-2,null,0.28252565882158087]
["1927-11-01",7.2099999999999997E-2,null,2.7000000000000001E-3,null,null,null,null,6.9400000000000003E-2,null,null,0.36369799828222393,3.2399999999999998E-2,null,0.33129799828222395]
["1927-12-01",2.7900000000000001E-2,null,2.7000000000000001E-3,null,null,null,null,2.52E-2,null,null,0.37479910988063758,3.2399999999999998E-2,null,0.3423991098806376]
["1928-01-01",-4.0000000000000001E-3,3.7499999999999999E-2,2.7000000000000001E-3,3.7166666666666663E-3,3.8416666666666673E-3,3.7791666666666668E-3,4.0416666666666665E-3,-6.7000000000000002E-3,{"$f":"B29-G29","v":-7.7791666666666669E-3},{"$f":"$C29-H29","v":3.3458333333333333E-2},0.39624748999807768,3.2399999999999998E-2,null,0.3638474899980777]
["1928-02-01",-1.2500000000000001E-2,-8.0000000000000002E-3,2.5000000000000001E-3,3.7166666666666663E-3,3.8416666666666673E-3,3.7791666666666668E-3,4.0416666666666665E-3,-1.5000000000000001E-2,-1.6279166666666667E-2,-1.2041666666666666E-2,0.30852652213447995,0.03,null,0.27852652213447993]
["1928-03-01",0.1101,7.2299999999999989E-2,2.7000000000000001E-3,3.7166666666666663E-3,3.8250000000000003E-3,3.7708333333333331E-3,4.0166666666666666E-3,0.10740000000000001,0.10632916666666667,6.8283333333333321E-2,0.44006671182857837,3.2399999999999998E-2,null,0.40766671182857839]
["1928-04-01",3.4500000000000003E-2,9.8600000000000007E-2,2.5999999999999999E-3,3.7166666666666663E-3,3.8333333333333331E-3,3.7749999999999993E-3,4.0166666666666666E-3,3.1900000000000005E-2,3.0725000000000002E-2,9.4583333333333339E-2,0.46039507243080435,3.1199999999999999E-2,null,0.42919507243080435]
["1928-05-01",1.9699999999999999E-2,2.0799999999999999E-2,2.7000000000000001E-3,3.741666666666667E-3,3.8666666666666667E-3,3.8041666666666666E-3,4.0583333333333331E-3,1.6999999999999998E-2,1.5895833333333331E-2,1.6741666666666665E-2,0.4039453713186496,3.2399999999999998E-2,null,0.37154537131864962]
["1928-06-01",-3.85E-2,-4.0099999999999997E-2,2.7000000000000001E-3,3.8083333333333337E-3,3.9583333333333328E-3,3.8833333333333333E-3,4.1583333333333333E-3,-4.1200000000000001E-2,-4.2383333333333335E-2,-4.425833333333333E-2,0.35899876625680216,3.2399999999999998E-2,null,0.32659876625680218]
["1928-07-01",1.41E-2,-7.6000000000000009E-3,2.7000000000000001E-3,3.8416666666666673E-3,3.9916666666666668E-3,3.9166666666666673E-3,4.1999999999999997E-3,1.14E-2,1.0183333333333332E-2,-1.1800000000000001E-2,0.29162197643957199,3.2399999999999998E-2,null,0.25922197643957201]
["1928-08-01",8.0299999999999996E-2,6.8199999999999997E-2,2.8999999999999998E-3,3.8666666666666667E-3,4.0166666666666666E-3,3.9416666666666662E-3,4.2333333333333337E-3,7.7399999999999997E-2,7.6358333333333334E-2,6.3966666666666658E-2,0.32699878378285274,3.4799999999999998E-2,null,0.29219878378285274]
["1928-09-01",2.5899999999999999E-2,2.87E-2,2.7000000000000001E-3,3.8416666666666673E-3,3.9916666666666668E-3,3.9166666666666673E-3,4.208333333333333E-3,2.3199999999999998E-2,2.1983333333333334E-2,2.4491666666666669E-2,0.30274454763907088,3.2399999999999998E-2,null,0.2703445476390709]
["1928-10-01",1.6799999999999999E-2,-9.1999999999999998E-3,3.0000000000000001E-3,3.8416666666666673E-3,3.9833333333333335E-3,3.9125000000000002E-3,4.1583333333333333E-3,1.38E-2,1.28875E-2,-1.3358333333333333E-2,0.3946416677610094,3.6000000000000004E-2,null,0.35864166776100936]
["1928-11-01",0.12920000000000001,0.2147,2.7000000000000001E-3,3.8166666666666666E-3,3.933333333333333E-3,3.8749999999999995E-3,4.15E-3,0.1265,0.12532500000000002,0.21055000000000001,0.46892022314684367,3.2399999999999998E-2,null,0.43652022314684369]
["1928-12-01",4.8999999999999998E-3,0.01,2.8999999999999998E-3,3.8416666666666673E-3,3.9749999999999994E-3,3.908333333333334E-3,4.208333333333333E-3,2E-3,9.9166666666666587E-4,5.7916666666666672E-3,0.43605207922975375,3.4799999999999998E-2,{"$f":"G40*12","v":4.6900000000000011E-2},0.40125207922975376,{"$f":"L40-N40","v":0.38915207922975376},{"$f":"((1+C29)*(1+C30)*(1+C31)*(1+C32)*(1+C33)*(1+C34)*(1+C35)*(1+C36)*(1+C37)*(1+C38)*(1+C39)*(1+C40))-1","v":0.57480506712921131},{"$f":"H40*12","v":5.0499999999999996E-2},{"$f":"Q40-R40","v":0.52430506712921132}]
["1929-01-01",5.8299999999999998E-2,0.13250000000000001,2.8999999999999998E-3,3.8500000000000001E-3,3.9916666666666668E-3,3.9208333333333335E-3,4.208333333333333E-3,5.5399999999999998E-2,5.4379166666666666E-2,0.12829166666666666,0.5258774251494458,3.4799999999999998E-2,4.7050000000000002E-2,0.4910774251494458,0.47882742514944582,0.71900408532417592,5.0499999999999996E-2,0.66850408532417593,null,null,null,null,null,"Risk-Free Rate",null,"RP",null,null,null,null,null,null,null,"AAA Bond",null,"RP",null,null,null,null,null,null,null,"A PU Bond",null,"RP"]
["1929-02-01",-1.9E-3,-2.3199999999999998E-2,2.7000000000000001E-3,3.8833333333333337E-3,4.0500000000000006E-3,3.966666666666667E-3,4.2500000000000003E-3,-4.5999999999999999E-3,-5.8666666666666667E-3,-2.7449999999999999E-2,0.54225646383965787,3.2399999999999998E-2,4.7600000000000003E-2,0.50985646383965788,0.49465646383965789,0.69266450659743395,5.1000000000000004E-2,0.6416645065974339,null,null,null,null,null,{"$f":"'MRP WP1'!F37/100","v":3.1800000000000002E-2},null,{"$f":"Y42*V18+V17","v":9.509392292579244E-2},null,null,null,null,null,null,null,{"$f":"'MRP WP1'!M37/100","v":4.3400000000000001E-2},null,{"$f":"AI42*AF18+AF17","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,{"$f":"'4.3 Risk Premium Summary'!G18/100","v":4.8000000000000001E-2},null,{"$f":"AS42*AP18+AP17","v":5.6926517544132506E-2}]
["1929-03-01",-1.1999999999999999E-3,-1.1000000000000001E-2,2.7999999999999995E-3,3.9166666666666664E-3,4.0999999999999995E-3,4.0083333333333334E-3,4.2833333333333326E-3,-3.9999999999999992E-3,-5.208333333333333E-3,-1.5283333333333333E-2,0.38762792188365869,3.3599999999999991E-2,4.8100000000000004E-2,0.35402792188365872,0.33952792188365866,0.56117243031321684,5.1399999999999987E-2,0.50977243031321684]
["1929-04-01",1.7600000000000001E-2,3.4700000000000002E-2,3.3999999999999998E-3,3.908333333333334E-3,4.0916666666666671E-3,4.0000000000000001E-3,4.2833333333333326E-3,1.4200000000000001E-2,1.3600000000000001E-2,3.0416666666666668E-2,0.36495908488043649,4.0799999999999996E-2,4.8000000000000001E-2,0.32415908488043649,0.3169590848804365,0.47036693395693163,5.1399999999999987E-2,0.41896693395693163]
["1929-05-01",-3.6200000000000003E-2,4.7E-2,3.0000000000000001E-3,3.9166666666666664E-3,4.0916666666666671E-3,4.0041666666666663E-3,4.2833333333333326E-3,-3.9200000000000006E-2,-4.0204166666666666E-2,4.2716666666666667E-2,0.29013196627220239,3.6000000000000004E-2,4.8049999999999995E-2,0.25413196627220236,0.24208196627220241,0.50810558371170389,5.1399999999999987E-2,0.45670558371170389]
["1929-06-01",0.114,0.21780000000000002,2.8999999999999998E-3,3.9749999999999994E-3,4.15E-3,4.0625000000000001E-3,4.3583333333333339E-3,0.1111,0.10993750000000001,0.2134416666666667,0.49475508104756472,3.4799999999999998E-2,4.8750000000000002E-2,0.45995508104756472,0.4460050810475647,0.91329407213679858,5.2300000000000006E-2,0.86099407213679857]
["1929-07-01",4.7100000000000003E-2,9.0499999999999983E-2,3.2000000000000002E-3,3.9749999999999994E-3,4.1416666666666659E-3,4.0583333333333331E-3,4.3666666666666671E-3,4.3900000000000002E-2,4.3041666666666673E-2,8.6133333333333312E-2,0.54339615951573328,3.8400000000000004E-2,4.8699999999999993E-2,0.50499615951573329,0.49469615951573331,1.102425620380068,5.2400000000000002E-2,1.050025620380068]
["1929-08-01",0.1028,0.1033,3.0000000000000001E-3,3.9916666666666668E-3,4.1583333333333333E-3,4.0749999999999996E-3,4.4166666666666668E-3,9.98E-2,9.8725000000000007E-2,9.8883333333333337E-2,0.5755413169619088,3.6000000000000004E-2,4.8899999999999999E-2,0.53954131696190877,0.52664131696190886,1.171509255724891,5.3000000000000005E-2,1.118509255724891]
["1929-09-01",-4.7600000000000003E-2,3.9999999999999996E-4,3.2000000000000002E-3,4.0000000000000001E-3,4.1749999999999999E-3,4.0874999999999991E-3,4.4833333333333331E-3,-5.0800000000000005E-2,-5.1687500000000004E-2,-4.0833333333333329E-3,0.46266258921388248,3.8400000000000004E-2,4.9049999999999989E-2,0.42426258921388249,0.4136125892138825,1.1117700587413051,5.3800000000000001E-2,1.057970058741305]
["1929-10-01",-0.1973,-0.30220000000000002,3.0999999999999999E-3,3.9749999999999994E-3,4.1749999999999999E-3,4.0749999999999996E-3,4.45E-3,-0.20039999999999999,-0.201375,-0.30665000000000003,0.15468062584774178,3.7199999999999997E-2,4.8899999999999999E-2,0.11748062584774178,0.10578062584774178,0.48727608698999036,5.3400000000000003E-2,0.43387608698999036]
["1929-11-01",-0.1246,-0.1424,2.5999999999999999E-3,3.966666666666667E-3,4.1166666666666669E-3,4.0416666666666665E-3,4.4083333333333335E-3,-0.12720000000000001,-0.12864166666666668,-0.14680833333333332,-0.10484642236351993,3.1199999999999999E-2,4.8500000000000001E-2,-0.13604642236351994,-0.15334642236351992,5.0043609288396906E-2,5.2900000000000003E-2,-2.8563907116030962E-3]
["1929-12-01",2.8199999999999999E-2,6.7999999999999991E-2,3.0999999999999999E-3,3.8916666666666665E-3,4.0333333333333332E-3,3.9624999999999999E-3,4.3583333333333339E-3,2.5100000000000001E-2,2.4237499999999999E-2,6.3641666666666652E-2,-8.4091045351946891E-2,3.7199999999999997E-2,4.7549999999999995E-2,-0.12129104535194689,-0.13164104535194687,0.11034314328713646,5.2300000000000006E-2,5.8043143287136452E-2]
["1930-01-01",6.3899999999999998E-2,7.3999999999999996E-2,2.8999999999999998E-3,3.8833333333333337E-3,4.0500000000000006E-3,3.966666666666667E-3,4.3833333333333328E-3,6.0999999999999999E-2,5.9933333333333332E-2,6.961666666666666E-2,-7.9244508315162165E-2,3.4799999999999998E-2,4.7600000000000003E-2,-0.11404450831516216,-0.12684450831516217,5.2987669660384151E-2,5.2599999999999994E-2,3.8766966038415729E-4]
["1930-02-01",2.5899999999999999E-2,8.8499999999999995E-2,2.5999999999999999E-3,3.908333333333334E-3,4.0749999999999996E-3,3.9916666666666668E-3,4.4083333333333335E-3,2.3300000000000001E-2,2.1908333333333332E-2,8.4091666666666662E-2,-5.3598778760169385E-2,3.1199999999999999E-2,4.7899999999999998E-2,-8.4798778760169391E-2,-0.10149877876016938,0.17339995743788683,5.2900000000000003E-2,0.12049995743788683]
["1930-03-01",8.1199999999999994E-2,8.9099999999999999E-2,2.8999999999999998E-3,3.8500000000000001E-3,4.0000000000000001E-3,3.9249999999999997E-3,4.3166666666666666E-3,7.8299999999999995E-2,7.7274999999999996E-2,8.4783333333333336E-2,2.4478374453849705E-2,3.4799999999999998E-2,4.7099999999999996E-2,-1.0321625546150293E-2,-2.2621625546150291E-2,0.29216369428271283,5.1799999999999999E-2,0.24036369428271281]
["1930-04-01",-8.0000000000000002E-3,3.4099999999999998E-2,2.7000000000000001E-3,3.8333333333333331E-3,3.9833333333333335E-3,3.908333333333334E-3,4.2916666666666667E-3,-1.0700000000000001E-2,-1.1908333333333333E-2,2.9808333333333333E-2,-1.2946664129139807E-3,3.2399999999999998E-2,4.6900000000000011E-2,-3.3694666412913979E-2,-4.8194666412913992E-2,0.29141439669252267,5.1500000000000004E-2,0.23991439669252268]
["1930-05-01",-9.5999999999999992E-3,-2.3600000000000003E-2,2.7000000000000001E-3,3.8333333333333331E-3,3.9749999999999994E-3,3.9041666666666665E-3,4.1999999999999997E-3,-1.2299999999999998E-2,-1.3504166666666666E-2,-2.7800000000000002E-2,2.6268688923687389E-2,3.2399999999999998E-2,4.6849999999999996E-2,-6.1313110763126094E-3,-2.0581311076312607E-2,0.20433334950389614,5.04E-2,0.15393334950389614]
["1930-06-01",-0.16250000000000001,-0.19030000000000002,2.8999999999999998E-3,3.8083333333333337E-3,3.966666666666667E-3,3.8875000000000003E-3,4.1749999999999999E-3,-0.16539999999999999,-0.16638749999999999,-0.19447500000000004,-0.22845599014938212,3.4799999999999998E-2,4.6650000000000004E-2,-0.26325599014938211,-0.27510599014938214,-0.19925380760937395,5.0099999999999999E-2,-0.24935380760937395]
["1930-07-01",3.8600000000000002E-2,1.7599999999999998E-2,2.7999999999999995E-3,3.7666666666666664E-3,3.9500000000000004E-3,3.8583333333333334E-3,4.1583333333333333E-3,3.5800000000000005E-2,3.4741666666666671E-2,1.3441666666666664E-2,-0.23471912078039192,3.3599999999999991E-2,4.6300000000000001E-2,-0.26831912078039188,-0.28101912078039193,-0.25278374564263972,4.99E-2,-0.30268374564263972]
["1930-08-01",1.41E-2,7.6000000000000009E-3,2.5999999999999999E-3,3.725E-3,3.8999999999999994E-3,3.8124999999999999E-3,4.1250000000000002E-3,1.15E-2,1.02875E-2,3.4750000000000007E-3,-0.29627190821853056,3.1199999999999999E-2,4.5749999999999999E-2,-0.32747190821853056,-0.34202190821853057,-0.31759711964970894,4.9500000000000002E-2,-0.36709711964970893]
["1930-09-01",-0.12820000000000001,-0.1108,2.8999999999999998E-3,3.6833333333333336E-3,3.875E-3,3.7791666666666668E-3,4.0500000000000006E-3,-0.13109999999999999,-0.13197916666666668,-0.11484999999999999,-0.35582722551965029,3.4799999999999998E-2,4.5350000000000001E-2,-0.39062722551965029,-0.40117722551965029,-0.39344997880100063,4.8600000000000004E-2,-0.44204997880100061]
["1930-10-01",-8.5500000000000007E-2,-8.1799999999999998E-2,2.7000000000000001E-3,3.6833333333333336E-3,3.8916666666666665E-3,3.7875000000000005E-3,4.0666666666666663E-3,-8.8200000000000001E-2,-8.9287500000000006E-2,-8.5866666666666661E-2,-0.26610688643044766,3.2399999999999998E-2,4.5450000000000004E-2,-0.29850688643044765,-0.31155688643044765,-0.20187126760544427,4.8799999999999996E-2,-0.25067126760544428]
["1930-11-01",-8.8999999999999999E-3,-7.3000000000000009E-2,2.5999999999999999E-3,3.725E-3,3.9583333333333328E-3,3.8416666666666664E-3,4.1333333333333335E-3,-1.15E-2,-1.2741666666666667E-2,-7.7133333333333345E-2,-0.16910959006307591,3.1199999999999999E-2,4.6099999999999995E-2,-0.20030959006307592,-0.21520959006307591,-0.13728389117332884,4.9600000000000005E-2,-0.18688389117332885]
["1930-12-01",-7.0599999999999996E-2,-3.39E-2,2.7999999999999995E-3,3.7666666666666664E-3,4.0416666666666665E-3,3.9041666666666665E-3,4.2583333333333336E-3,-7.3399999999999993E-2,-7.4504166666666663E-2,-3.8158333333333336E-2,-0.24895006127662178,3.3599999999999991E-2,4.6849999999999996E-2,-0.28255006127662174,-0.29580006127662178,-0.2195973476241132,5.1100000000000007E-2,-0.27069734762411324]
["1931-01-01",5.0200000000000002E-2,5.4000000000000006E-2,2.7999999999999995E-3,3.6833333333333336E-3,3.9166666666666664E-3,3.8E-3,4.1749999999999999E-3,4.7400000000000005E-2,4.6400000000000004E-2,4.9825000000000008E-2,-0.25862144407623688,3.3599999999999991E-2,4.5600000000000002E-2,-0.29222144407623685,-0.30422144407623686,-0.23412998547096386,5.0099999999999999E-2,-0.28422998547096384]
["1931-02-01",0.1193,0.15240000000000001,2.5999999999999999E-3,3.6916666666666664E-3,3.9166666666666664E-3,3.8041666666666662E-3,4.1749999999999999E-3,0.1167,0.11549583333333334,0.148225,-0.19112484877135394,3.1199999999999999E-2,4.5649999999999996E-2,-0.22232484877135394,-0.23677484877135394,-0.18916986243154688,5.0099999999999999E-2,-0.23926986243154688]
["1931-03-01",-6.7500000000000004E-2,-2.3900000000000001E-2,2.8999999999999998E-3,3.6583333333333329E-3,3.8916666666666665E-3,3.7749999999999993E-3,4.15E-3,-7.0400000000000004E-2,-7.1275000000000005E-2,-2.8050000000000002E-2,-0.30237136651802388,3.4799999999999998E-2,4.5299999999999993E-2,-0.33717136651802387,-0.34767136651802388,-0.27329786311581405,4.9799999999999997E-2,-0.32309786311581407]
["1931-04-01",-9.35E-2,-0.10540000000000001,2.7000000000000001E-3,3.666666666666667E-3,3.966666666666667E-3,3.816666666666667E-3,4.0500000000000006E-3,-9.6199999999999994E-2,-9.7316666666666662E-2,-0.10945000000000001,-0.36249964087559328,3.2399999999999998E-2,4.5800000000000007E-2,-0.39489964087559326,-0.40829964087559328,-0.37132991813500349,4.8600000000000004E-2,-0.41992991813500347]
["1931-05-01",-0.12790000000000001,-0.10289999999999999,2.5999999999999999E-3,3.6416666666666667E-3,3.966666666666667E-3,3.8041666666666666E-3,4.0333333333333332E-3,-0.1305,-0.13170416666666668,-0.10693333333333332,-0.43864694750363986,3.1199999999999999E-2,4.5649999999999996E-2,-0.46984694750363987,-0.48429694750363983,-0.42238843666418657,4.8399999999999999E-2,-0.47078843666418657]
["1931-06-01",0.1421,0.13730000000000001,2.7999999999999995E-3,3.6333333333333335E-3,4.0083333333333334E-3,3.8208333333333332E-3,4.0583333333333331E-3,{"$f":"B70-D70","v":0.13930000000000001},0.13827916666666668,0.13324166666666667,-0.23448200447033651,3.3599999999999991E-2,4.5850000000000002E-2,-0.26808200447033648,-0.28033200447033652,-0.18869009388437619,4.8699999999999993E-2,-0.23739009388437618]
["1931-07-01",-7.22E-2,-6.2199999999999991E-2,2.7000000000000001E-3,3.6333333333333335E-3,4.0083333333333334E-3,3.8208333333333332E-3,4.0249999999999999E-3,-7.4899999999999994E-2,-7.6020833333333329E-2,-6.6224999999999992E-2,-0.31614905040205898,3.2399999999999998E-2,4.5850000000000002E-2,-0.34854905040205897,-0.36199905040205899,-0.25231286364462269,4.8299999999999996E-2,-0.3006128636446227]
["1931-08-01",1.8200000000000001E-2,2.5599999999999998E-2,2.7000000000000001E-3,3.666666666666667E-3,4.0416666666666665E-3,3.8541666666666663E-3,4.0083333333333334E-3,1.55E-2,1.4345833333333335E-2,2.1591666666666665E-2,-0.31338424526119368,3.2399999999999998E-2,4.6249999999999999E-2,-0.34578424526119367,-0.3596342452611937,-0.23895600729845656,4.8100000000000004E-2,-0.28705600729845659]
["1931-09-01",-0.29730000000000001,-0.31490000000000001,2.7000000000000001E-3,3.7916666666666667E-3,4.2333333333333337E-3,4.0124999999999996E-3,4.208333333333333E-3,-0.3,-0.30131249999999998,-0.31910833333333333,-0.44656470422693362,3.2399999999999998E-2,4.8149999999999998E-2,-0.4789647042269336,-0.49471470422693364,-0.41364008164661792,5.0499999999999996E-2,-0.46414008164661791]
["1931-10-01",8.9599999999999999E-2,9.9000000000000005E-2,2.8999999999999998E-3,4.1583333333333333E-3,4.6416666666666663E-3,4.4000000000000003E-3,4.6166666666666665E-3,8.6699999999999999E-2,8.5199999999999998E-2,9.4383333333333333E-2,-0.34059803359832364,3.4799999999999998E-2,5.28E-2,-0.37539803359832363,-0.39339803359832365,-0.29818171392902748,5.5399999999999998E-2,-0.35358171392902749]
["1931-11-01",-7.9799999999999996E-2,-6.1400000000000003E-2,3.0999999999999999E-3,4.1166666666666669E-3,4.6750000000000003E-3,4.3958333333333332E-3,4.5916666666666666E-3,-8.2900000000000001E-2,-8.4195833333333331E-2,-6.5991666666666671E-2,-0.38776945869960389,3.7199999999999997E-2,5.2749999999999998E-2,-0.4249694586996039,-0.44051945869960391,-0.28939952178401851,5.5099999999999996E-2,-0.34449952178401849]
["1931-12-01",-0.14000000000000001,-0.1283,3.2000000000000002E-3,4.4333333333333334E-3,5.2166666666666663E-3,4.8249999999999994E-3,5.1999999999999998E-3,-0.14320000000000002,-0.14482500000000001,-0.13350000000000001,-0.43348583438956245,3.8400000000000004E-2,5.7899999999999993E-2,-0.47188583438956244,-0.49138583438956246,-0.35883403699319849,6.2399999999999997E-2,-0.4212340369931985]
["1932-01-01",-2.7099999999999999E-2,-1.9999999999999997E-2,3.2000000000000002E-3,4.3333333333333331E-3,5.0666666666666672E-3,4.7000000000000002E-3,5.1416666666666668E-3,-3.0300000000000001E-2,-3.1800000000000002E-2,-2.5141666666666663E-2,-0.47518412519292075,3.8400000000000004E-2,5.6400000000000006E-2,-0.51358412519292074,-0.53158412519292075,-0.40384948411132304,6.1700000000000005E-2,-0.46554948411132302]
["1932-02-01",5.7000000000000002E-2,7.9899999999999999E-2,3.2000000000000002E-3,4.3583333333333339E-3,5.1083333333333336E-3,4.7333333333333342E-3,5.3416666666666664E-3,5.3800000000000001E-2,5.226666666666667E-2,7.4558333333333338E-2,-0.50439526519156352,3.8400000000000004E-2,5.680000000000001E-2,-0.54279526519156351,-0.56119526519156349,-0.44135461462323655,6.409999999999999E-2,-0.5054546146232366]
["1932-03-01",-0.1158,-0.10580000000000001,3.0999999999999999E-3,4.15E-3,4.875E-3,4.5125E-3,5.0499999999999998E-3,-0.11890000000000001,-0.1203125,-0.11085,-0.53006573027601145,3.7199999999999997E-2,5.4150000000000004E-2,-0.56726573027601146,-0.58421573027601148,-0.48822794426400784,6.0600000000000001E-2,-0.54882794426400783]
["1932-04-01",-0.19969999999999999,-0.1535,3.0000000000000001E-3,4.3083333333333333E-3,5.0916666666666662E-3,4.6999999999999993E-3,5.6916666666666669E-3,-0.20269999999999999,-0.2044,-0.15919166666666668,{"$f":"((1+B69)*(1+B70)*(1+B71)*(1+B72)*(1+B73)*(1+B74)*(1+B75)*(1+B76)*(1+B77)*(1+B78)*(1+B79)*(1+B80))-1","v":-0.58512035735233514},{"$f":"D80*12","v":3.6000000000000004E-2},5.6399999999999992E-2,{"$f":"L80-M80","v":-0.62112035735233517},-0.64152035735233515,-0.51574441629720846,6.83E-2,-0.58404441629720849]
["1932-05-01",-0.21959999999999999,-0.28059999999999996,2.7999999999999995E-3,4.4666666666666674E-3,5.3166666666666666E-3,4.8916666666666666E-3,6.1333333333333344E-3,-0.22239999999999999,-0.22449166666666664,-0.28673333333333328,-0.62874432619855791,3.3599999999999991E-2,5.8700000000000002E-2,-0.66234432619855788,-0.68744432619855789,-0.61166707511337837,7.3600000000000013E-2,-0.68526707511337837]
["1932-06-01",-2.2000000000000001E-3,8.9999999999999993E-3,2.7999999999999995E-3,4.5083333333333338E-3,5.4999999999999997E-3,5.0041666666666663E-3,6.3083333333333333E-3,-4.9999999999999992E-3,-7.204166666666666E-3,2.691666666666666E-3,-0.67565107143062886,3.3599999999999991E-2,6.0049999999999992E-2,-0.70925107143062882,-0.73570107143062891,-0.65547531767290845,7.5700000000000003E-2,-0.73117531767290844]
["1932-07-01",0.38150000000000001,0.33179999999999998,2.7999999999999995E-3,4.3833333333333328E-3,5.4250000000000001E-3,4.904166666666666E-3,6.0666666666666673E-3,0.37869999999999998,0.37659583333333335,0.32573333333333332,-0.5170424177424161,3.3599999999999991E-2,5.8849999999999993E-2,-0.55064241774241607,-0.57589241774241606,-0.51072939654167149,7.2800000000000004E-2,-0.58352939654167146]
["1932-08-01",0.38690000000000002,0.40300000000000002,2.7999999999999995E-3,4.0916666666666671E-3,4.8583333333333334E-3,4.4749999999999998E-3,5.2916666666666667E-3,0.3841,0.38242500000000001,0.39770833333333333,-0.34215883830972005,3.3599999999999991E-2,5.3699999999999998E-2,-0.37575883830972001,-0.39585883830972002,-0.330687737273757,6.3500000000000001E-2,-0.394187737273757]
["1932-09-01",-3.4599999999999999E-2,-2.7000000000000003E-2,2.5999999999999999E-3,3.9166666666666664E-3,4.6166666666666665E-3,4.266666666666666E-3,4.9249999999999997E-3,-3.7199999999999997E-2,-3.8866666666666667E-2,-3.1925000000000002E-2,-9.6229034444576089E-2,3.1199999999999999E-2,5.1199999999999996E-2,-0.12742903444457609,-0.14742903444457608,-4.9422227948278441E-2,5.91E-2,-0.10852222794827844]
["1932-10-01",-0.13489999999999999,-0.1047,2.7000000000000001E-3,3.8666666666666667E-3,4.5916666666666666E-3,4.2291666666666667E-3,4.8416666666666669E-3,-0.1376,-0.13912916666666666,-0.10954166666666666,-0.28244102211637556,3.2399999999999998E-2,5.0750000000000003E-2,-0.31484102211637555,-0.33319102211637558,-0.22561212072983938,5.8099999999999999E-2,-0.28371212072983937]
["1932-11-01",-4.1700000000000001E-2,-3.5400000000000001E-2,2.5999999999999999E-3,3.858333333333333E-3,4.6416666666666663E-3,4.2500000000000003E-3,4.8999999999999998E-3,-4.4299999999999999E-2,-4.5950000000000005E-2,-4.0300000000000002E-2,-0.25273117962847502,3.1199999999999999E-2,5.1000000000000004E-2,-0.28393117962847503,-0.30373117962847501,-0.20416093293842219,5.8799999999999998E-2,-0.26296093293842221]
["1932-12-01",5.6500000000000002E-2,8.929999999999999E-2,2.7000000000000001E-3,3.8250000000000003E-3,4.6666666666666662E-3,4.2458333333333332E-3,4.8750000000000009E-3,5.3800000000000001E-2,5.2254166666666671E-2,8.4424999999999986E-2,-8.1988943345911225E-2,3.2399999999999998E-2,5.0949999999999995E-2,-0.11438894334591122,-0.13293894334591122,-5.4978825855496183E-3,5.850000000000001E-2,-6.3997882585549629E-2]
["1933-01-01",8.6999999999999994E-3,-3.1099999999999996E-2,2.7000000000000001E-3,3.7000000000000006E-3,4.4166666666666668E-3,4.0583333333333339E-3,4.4916666666666664E-3,5.9999999999999993E-3,4.6416666666666655E-3,-3.559166666666666E-2,-4.8208703004441134E-2,3.2399999999999998E-2,4.8700000000000007E-2,-8.0608703004441132E-2,-9.6908703004441141E-2,-1.6762141262386954E-2,5.3899999999999997E-2,-7.0662141262386957E-2]
["1933-02-01",-0.1772,-0.19839999999999999,2.3E-3,3.7333333333333333E-3,4.4583333333333332E-3,4.0958333333333333E-3,4.8083333333333337E-3,-0.17949999999999999,-0.18129583333333332,-0.20320833333333332,-0.25909755991679684,2.76E-2,4.9149999999999999E-2,-0.28669755991679685,-0.30824755991679686,-0.27015143294372557,5.7700000000000001E-2,-0.32785143294372554]
["1933-03-01",3.5299999999999998E-2,-0.10800000000000001,2.7000000000000001E-3,3.8999999999999994E-3,4.6750000000000003E-3,4.2874999999999996E-3,5.2833333333333335E-3,3.2599999999999997E-2,3.1012499999999998E-2,-0.11328333333333335,-0.13248552791434054,3.2399999999999998E-2,5.1449999999999996E-2,-0.16488552791434052,-0.18393552791434054,-0.27194707916104133,6.3399999999999998E-2,-0.33534707916104134]
["1933-04-01",0.42559999999999998,0.26349999999999996,2.5000000000000001E-3,3.9833333333333335E-3,4.841666666666666E-3,4.4125000000000006E-3,5.7416666666666675E-3,0.42309999999999998,0.42118749999999999,0.25775833333333331,0.54533129002288661,0.03,5.2950000000000011E-2,0.51533129002288658,0.49238129002288661,8.6703916692290717E-2,6.8900000000000017E-2,1.78039166922907E-2]
["1933-05-01",0.16830000000000001,0.17319999999999999,2.7999999999999995E-3,3.858333333333333E-3,4.5000000000000005E-3,4.179166666666667E-3,5.416666666666666E-3,0.16550000000000001,{"$f":"B93-G93","v":0.16412083333333333},{"$f":"$C93-H93","v":0.16778333333333334},1.3134425245178605,3.3599999999999991E-2,5.015E-2,1.2798425245178604,1.2632925245178606,0.77220049355490117,6.4999999999999988E-2,0.70720049355490122]
["1933-06-01",0.1338,0.14259999999999998,2.5000000000000001E-3,3.7166666666666663E-3,4.2416666666666662E-3,3.9791666666666664E-3,5.0916666666666662E-3,0.1313,0.12982083333333333,0.13750833333333332,1.6287644160135799,0.03,4.7750000000000001E-2,1.5987644160135799,1.5810144160135799,1.0068545926024082,6.1099999999999995E-2,0.94575459260240813]
["1933-07-01",-8.6199999999999999E-2,-0.12039999999999999,2.5999999999999999E-3,3.6333333333333335E-3,4.0249999999999999E-3,3.8291666666666669E-3,4.9249999999999997E-3,-8.8800000000000004E-2,-9.002916666666666E-2,-0.12532499999999999,0.73880920981050235,3.1199999999999999E-2,4.5950000000000005E-2,0.70760920981050235,0.69285920981050231,0.32544623791340954,5.91E-2,0.26634623791340956]
["1933-08-01",0.1206,-5.5999999999999991E-3,2.5999999999999999E-3,3.5833333333333333E-3,3.9749999999999994E-3,3.7791666666666668E-3,4.9833333333333335E-3,0.11799999999999999,0.11682083333333333,-1.0583333333333333E-2,0.40493878470953137,3.1199999999999999E-2,4.5350000000000001E-2,0.37373878470953137,0.35958878470953137,-6.0567541709840134E-2,5.9800000000000006E-2,-0.12036754170984014]
["1933-09-01",-0.1118,-0.1759,2.5000000000000001E-3,3.6333333333333335E-3,4.1333333333333335E-3,3.8833333333333333E-3,5.3E-3,-0.1143,-0.11568333333333333,-0.1812,0.29259025127305338,0.03,4.6600000000000003E-2,0.26259025127305335,0.24599025127305338,-0.20433063835876586,6.3600000000000004E-2,-0.26793063835876585]
["1933-10-01",-8.5500000000000007E-2,-7.1200000000000013E-2,2.5999999999999999E-3,3.6166666666666665E-3,4.1416666666666659E-3,3.8791666666666662E-3,5.3E-3,-8.8100000000000012E-2,-8.9379166666666676E-2,-7.6500000000000012E-2,0.36640132330274788,3.1199999999999999E-2,4.6549999999999994E-2,0.33520132330274788,0.3198513233027479,-0.17455858026094262,6.3600000000000004E-2,-0.23815858026094261]
["1933-11-01",0.11269999999999999,-1.7999999999999999E-2,2.5000000000000001E-3,3.7833333333333334E-3,4.4583333333333332E-3,4.120833333333334E-3,5.8833333333333342E-3,0.11019999999999999,0.10857916666666666,-2.3883333333333333E-2,0.58655405659915205,0.03,4.9450000000000008E-2,0.55655405659915202,0.53710405659915206,-0.15966880138528483,7.060000000000001E-2,-0.23026880138528483]
["1933-12-01",2.53E-2,1.26E-2,2.7999999999999995E-3,3.7499999999999999E-3,4.3916666666666661E-3,4.0708333333333334E-3,6.0166666666666667E-3,2.2499999999999999E-2,2.1229166666666667E-2,6.5833333333333334E-3,0.53970078015249512,3.3599999999999991E-2,4.8850000000000005E-2,0.50610078015249516,0.49085078015249511,-0.21883836251054711,7.22E-2,-0.2910383625105471]
["1934-01-01",0.1069,0.17460000000000001,2.8999999999999998E-3,3.6249999999999998E-3,4.1666666666666666E-3,3.8958333333333332E-3,5.4666666666666674E-3,0.104,0.10300416666666666,0.16913333333333333,0.68959531431624588,3.4799999999999998E-2,4.675E-2,0.65479531431624594,0.64284531431624592,-5.2995707095560562E-2,6.5600000000000006E-2,-0.11859570709556057]
["1934-02-01",-3.2199999999999999E-2,-2.4199999999999999E-2,2.3999999999999998E-3,3.5000000000000005E-3,3.9166666666666664E-3,3.7083333333333334E-3,4.816666666666667E-3,-3.4599999999999999E-2,-3.5908333333333334E-2,-2.9016666666666666E-2,0.98734849926502455,2.8799999999999999E-2,4.4499999999999998E-2,0.9585484992650245,0.94284849926502456,0.15280288050917146,5.7800000000000004E-2,9.5002880509171453E-2]
["1934-03-01",0,-1.1099999999999999E-2,2.7000000000000001E-3,3.4416666666666667E-3,3.7916666666666667E-3,3.6166666666666669E-3,4.7166666666666668E-3,-2.7000000000000001E-3,-3.6166666666666669E-3,-1.5816666666666666E-2,0.91958707549987984,3.2399999999999998E-2,4.3400000000000001E-2,0.88718707549987985,0.87618707549987984,0.278034493873901,5.6599999999999998E-2,0.22143449387390102]
["1934-04-01",-2.5100000000000001E-2,-3.5099999999999999E-2,2.5000000000000001E-3,3.3916666666666665E-3,3.6916666666666664E-3,3.5416666666666665E-3,4.5333333333333337E-3,-2.76E-2,-2.8641666666666666E-2,-3.9633333333333333E-2,0.31271425358083071,0.03,{"$f":"G104*12","v":4.2499999999999996E-2},0.28271425358083069,{"$f":"L104-N104","v":0.27021425358083073},{"$f":"((1+C93)*(1+C94)*(1+C95)*(1+C96)*(1+C97)*(1+C98)*(1+C99)*(1+C100)*(1+C101)*(1+C102)*(1+C103)*(1+C104))-1","v":-2.4000409070892847E-2},{"$f":"H104*12","v":5.4400000000000004E-2},{"$f":"Q104-R104","v":-7.8400409070892851E-2}]
["1934-05-01",-7.3599999999999999E-2,-7.6499999999999999E-2,2.5000000000000001E-3,3.3416666666666668E-3,3.6416666666666667E-3,3.4916666666666668E-3,4.4916666666666664E-3,-7.6100000000000001E-2,-7.7091666666666669E-2,-8.099166666666667E-2,4.0912851594009814E-2,0.03,4.19E-2,1.0912851594009815E-2,-9.8714840599018611E-4,-0.23172892752895469,5.3899999999999997E-2,-0.28562892752895469]
["1934-06-01",2.29E-2,4.7800000000000002E-2,2.3999999999999998E-3,3.2750000000000001E-3,3.5833333333333333E-3,3.4291666666666663E-3,4.5000000000000005E-3,2.0500000000000001E-2,1.9470833333333333E-2,4.3300000000000005E-2,-6.0901608841495092E-2,2.8799999999999999E-2,4.1149999999999992E-2,-8.9701608841495084E-2,-0.10205160884149508,-0.29547135503661714,5.4000000000000006E-2,-0.34947135503661714]
["1934-07-01",-0.1132,-0.1603,2.3999999999999998E-3,3.2416666666666666E-3,3.5666666666666668E-3,3.4041666666666669E-3,4.4083333333333335E-3,-0.11559999999999999,-0.11660416666666666,-0.16470833333333335,-8.8649099059573078E-2,2.8799999999999999E-2,4.0850000000000004E-2,-0.11744909905957307,-0.12949909905957308,-0.32742985086885779,5.2900000000000003E-2,-0.38032985086885779]
["1934-08-01",6.1100000000000002E-2,2.69E-2,2.3999999999999998E-3,3.2750000000000001E-3,3.6166666666666665E-3,3.4458333333333337E-3,4.5249999999999995E-3,5.8700000000000002E-2,5.7654166666666666E-2,2.2374999999999999E-2,-0.1370386926754531,2.8799999999999999E-2,4.1350000000000005E-2,-0.16583869267545309,-0.1783886926754531,-0.30544822391113235,5.4299999999999994E-2,-0.35974822391113237]
["1934-09-01",-3.3E-3,9.4999999999999998E-3,2.3E-3,3.3E-3,3.6833333333333336E-3,3.4916666666666668E-3,4.6333333333333339E-3,-5.5999999999999999E-3,-6.7916666666666663E-3,4.8666666666666658E-3,-3.1621779992822008E-2,2.76E-2,4.19E-2,-5.9221779992822007E-2,-7.3521779992822001E-2,-0.14919303729922118,5.5600000000000011E-2,-0.20479303729922119]
["1934-10-01",-2.86E-2,-6.6599999999999993E-2,2.7000000000000001E-3,3.2500000000000003E-3,3.6333333333333335E-3,3.4416666666666667E-3,4.5000000000000005E-3,-3.1300000000000001E-2,-3.204166666666667E-2,-7.1099999999999997E-2,2.8630511662080638E-2,3.2399999999999998E-2,4.1300000000000003E-2,-3.7694883379193606E-3,-1.2669488337919366E-2,-0.1449793077251218,5.4000000000000006E-2,-0.19897930772512179]
["1934-11-01",9.4200000000000006E-2,-4.8000000000000004E-3,2.5000000000000001E-3,3.2166666666666667E-3,3.5666666666666668E-3,3.3916666666666665E-3,4.4833333333333331E-3,9.1700000000000004E-2,9.0808333333333338E-2,-9.2833333333333344E-3,1.1528269848700035E-2,0.03,4.07E-2,-1.8471730151299964E-2,-2.9171730151299965E-2,-0.13348615789006235,5.3800000000000001E-2,-0.18728615789006237]
["1934-12-01",-1E-3,-7.010000000000001E-2,2.5000000000000001E-3,3.1749999999999999E-3,3.5583333333333326E-3,3.3666666666666667E-3,4.4666666666666674E-3,-3.5000000000000001E-3,-4.3666666666666663E-3,-7.456666666666667E-2,-1.4418471102261021E-2,0.03,4.0399999999999998E-2,-4.441847110226102E-2,-5.481847110226102E-2,-0.20425516316607606,5.3600000000000009E-2,-0.25785516316607604]
["1935-01-01",-4.1099999999999998E-2,-2.3099999999999999E-2,2.5000000000000001E-3,3.1416666666666663E-3,3.5083333333333334E-3,3.3250000000000003E-3,4.3166666666666666E-3,-4.36E-2,-4.4424999999999999E-2,-2.7416666666666666E-2,-0.14619737278883216,0.03,3.9900000000000005E-2,-0.17619737278883216,-0.18609737278883215,-0.33818905916647357,5.1799999999999999E-2,-0.38998905916647358]
["1935-02-01",-3.4099999999999998E-2,-0.11360000000000001,2.0999999999999999E-3,3.075E-3,3.4416666666666667E-3,3.2583333333333331E-3,4.1333333333333335E-3,-3.6199999999999996E-2,-3.7358333333333334E-2,-0.11773333333333334,-0.14787357137500834,2.52E-2,3.9099999999999996E-2,-0.17307357137500834,-0.18697357137500834,-0.39882228125144725,4.9600000000000005E-2,-0.44842228125144723]
["1935-03-01",-2.86E-2,0.1043,2.2000000000000001E-3,3.0583333333333335E-3,3.4250000000000001E-3,3.241666666666667E-3,4.0666666666666663E-3,-3.0800000000000001E-2,-3.1841666666666671E-2,0.10023333333333334,-0.17224438723368307,2.64E-2,3.8900000000000004E-2,-0.19864438723368308,-0.21114438723368306,-0.32866765616945426,4.8799999999999996E-2,-0.37746765616945427]
["1935-04-01",9.8000000000000004E-2,0.11779999999999999,2.3E-3,3.0499999999999998E-3,3.4000000000000002E-3,3.225E-3,3.9916666666666668E-3,9.5700000000000007E-2,9.4774999999999998E-2,0.11380833333333332,-6.7724214978545416E-2,2.76E-2,3.8699999999999998E-2,-9.5324214978545416E-2,-0.10642421497854541,-0.22228697903017502,4.7899999999999998E-2,-0.27018697903017502]
["1935-05-01",4.0899999999999999E-2,0.1106,2.3E-3,3.0416666666666665E-3,3.3583333333333338E-3,3.2000000000000002E-3,3.8416666666666673E-3,3.8599999999999995E-2,3.7699999999999997E-2,0.10675833333333333,4.7502012768601221E-2,2.76E-2,3.8400000000000004E-2,1.9902012768601221E-2,9.102012768601217E-3,-6.4723247331794576E-2,4.6100000000000009E-2,-0.11082324733179458]
["1935-06-01",6.9900000000000004E-2,0.1036,2.2000000000000001E-3,3.0083333333333333E-3,3.3250000000000003E-3,3.1666666666666666E-3,3.7750000000000001E-3,6.770000000000001E-2,6.6733333333333339E-2,9.9824999999999997E-2,9.563242101977365E-2,2.64E-2,3.7999999999999999E-2,6.9232421019773643E-2,5.7632421019773651E-2,-1.4915609615736458E-2,4.53E-2,-6.0215609615736458E-2]
["1935-07-01",8.5000000000000006E-2,8.6999999999999994E-2,2.3999999999999998E-3,2.9666666666666669E-3,3.2416666666666666E-3,3.1041666666666665E-3,3.6833333333333336E-3,8.2600000000000007E-2,8.1895833333333334E-2,8.3316666666666664E-2,0.34050651421566802,2.8799999999999999E-2,3.7249999999999998E-2,0.31170651421566803,0.30325651421566802,0.27520153905882383,4.4200000000000003E-2,0.23100153905882381]
["1935-08-01",2.8000000000000001E-2,5.6299999999999996E-2,2.3E-3,3.0000000000000001E-3,3.225E-3,3.1125000000000002E-3,3.7000000000000006E-3,2.5700000000000001E-2,2.48875E-2,5.2599999999999994E-2,0.29869069514061519,2.76E-2,3.7350000000000001E-2,0.27109069514061518,0.2613406951406152,0.31171037657789036,4.4400000000000009E-2,0.26731037657789036]
["1935-09-01",2.5600000000000001E-2,-1.2199999999999999E-2,2.3E-3,2.9916666666666663E-3,3.2083333333333334E-3,3.0999999999999999E-3,3.6916666666666664E-3,2.3300000000000001E-2,2.2500000000000003E-2,-1.5891666666666665E-2,0.3363471224402681,2.76E-2,3.7199999999999997E-2,0.30874712244026808,0.29914712244026809,0.28351412578864821,4.4299999999999999E-2,0.2392141257886482]
["1935-10-01",7.7700000000000005E-2,0.12240000000000001,2.3E-3,2.9333333333333334E-3,3.1833333333333332E-3,3.058333333333333E-3,3.666666666666667E-3,7.5400000000000009E-2,7.4641666666666676E-2,0.11873333333333334,0.48258317258994943,2.76E-2,3.6699999999999997E-2,0.45498317258994941,0.44588317258994942,0.54340717247180015,4.4000000000000004E-2,0.49940717247180016]
["1935-11-01",4.7399999999999998E-2,1.0800000000000001E-2,2.3999999999999998E-3,2.891666666666667E-3,3.1083333333333336E-3,3.0000000000000005E-3,3.6249999999999998E-3,4.4999999999999998E-2,4.4399999999999995E-2,7.1750000000000008E-3,0.41917164592461442,2.8799999999999999E-2,3.6000000000000004E-2,0.39037164592461443,0.38317164592461439,0.56760045210459809,4.3499999999999997E-2,0.5241004521045981]
["1935-12-01",3.9399999999999998E-2,4.7900000000000012E-2,2.3999999999999998E-3,2.8666666666666667E-3,3.0416666666666665E-3,2.9541666666666666E-3,3.5750000000000001E-3,3.6999999999999998E-2,3.644583333333333E-2,4.432500000000001E-2,0.47656357234639102,2.8799999999999999E-2,3.5449999999999995E-2,0.44776357234639103,0.44111357234639104,0.76652168379439511,4.2900000000000001E-2,0.72362168379439507]
["1936-01-01",6.7000000000000004E-2,0.11030000000000001,2.3999999999999998E-3,2.8083333333333333E-3,2.9749999999999998E-3,2.891666666666667E-3,3.5083333333333334E-3,6.4600000000000005E-2,6.4108333333333337E-2,0.10679166666666667,0.64302151600125068,2.8799999999999999E-2,3.4700000000000002E-2,0.61422151600125063,0.60832151600125073,1.0077480044189957,4.2099999999999999E-2,0.96564800441899568]
["1936-02-01",2.24E-2,-3.4200000000000001E-2,2.3E-3,2.7666666666666668E-3,2.9583333333333332E-3,2.8625E-3,3.4749999999999998E-3,2.01E-2,1.9537499999999999E-2,-3.7675E-2,0.73912951440074348,2.76E-2,3.4349999999999999E-2,0.71152951440074352,0.70477951440074349,1.1875936627570698,4.1700000000000001E-2,1.1458936627570697]
["1936-03-01",2.6800000000000001E-2,3.3E-3,2.3999999999999998E-3,2.7416666666666666E-3,2.9583333333333332E-3,2.8500000000000001E-3,3.4749999999999998E-3,2.4400000000000002E-2,2.3949999999999999E-2,-1.7499999999999981E-4,0.83831396477937314,2.8799999999999999E-2,3.4200000000000001E-2,0.8095139647793731,0.80411396477937314,0.98751491609541597,4.1700000000000001E-2,0.94581491609541601]
["1936-04-01",-7.51E-2,-8.14E-2,2.2000000000000001E-3,2.7416666666666666E-3,2.9749999999999998E-3,2.8583333333333334E-3,3.4749999999999998E-3,-7.7299999999999994E-2,-7.7958333333333338E-2,-8.4875000000000006E-2,0.54850326596033061,2.64E-2,3.4299999999999997E-2,0.52210326596033063,0.51420326596033061,0.63332546244878252,4.1700000000000001E-2,0.59162546244878256]
["1936-05-01",5.45E-2,7.6100000000000001E-2,2.2000000000000001E-3,2.725E-3,2.9416666666666662E-3,2.8333333333333331E-3,3.4499999999999999E-3,5.2299999999999999E-2,5.1666666666666666E-2,7.2650000000000006E-2,0.56873541546274198,2.64E-2,3.3999999999999996E-2,0.542335415462742,0.53473541546274195,0.58258736731598693,4.1399999999999999E-2,0.54118736731598693]
["1936-06-01",3.3300000000000003E-2,3.5000000000000003E-2,2.3999999999999998E-3,2.7000000000000001E-3,2.9249999999999996E-3,2.8124999999999999E-3,3.4333333333333334E-3,3.0900000000000004E-2,3.0487500000000004E-2,3.1566666666666673E-2,0.51507085222698512,2.8799999999999999E-2,3.3750000000000002E-2,0.48627085222698513,0.48132085222698512,0.48421341534255746,4.1200000000000001E-2,0.44301341534255745]
["1936-07-01",7.0099999999999996E-2,0.1009,2.3E-3,2.6916666666666669E-3,2.8999999999999998E-3,2.7958333333333329E-3,3.3916666666666665E-3,6.7799999999999999E-2,6.7304166666666665E-2,9.7508333333333336E-2,0.49426481010884515,2.76E-2,3.3549999999999996E-2,0.46666481010884514,0.46071481010884519,0.50319277732347878,4.07E-2,0.46249277732347877]
["1936-08-01",1.5100000000000001E-2,-1.8E-3,2.3E-3,2.6750000000000003E-3,2.8666666666666667E-3,2.7708333333333335E-3,3.3833333333333332E-3,1.2800000000000001E-2,1.2329166666666667E-2,-5.1833333333333332E-3,0.4755138217329653,2.76E-2,3.3250000000000002E-2,0.44791382173296529,0.4422638217329653,0.42051219381264482,4.0599999999999997E-2,0.37991219381264485]
["1936-09-01",3.0999999999999999E-3,-2.2499999999999999E-2,2.0999999999999999E-3,2.65E-3,2.8416666666666668E-3,2.7458333333333336E-3,3.3749999999999995E-3,1E-3,3.5416666666666626E-4,-2.5874999999999999E-2,0.44314344245352744,2.52E-2,3.2950000000000007E-2,0.41794344245352744,0.4101934424535274,0.40570021203873274,4.0499999999999994E-2,0.36520021203873276]
["1936-10-01",7.7499999999999999E-2,5.6600000000000004E-2,2.3E-3,2.65E-3,2.8083333333333333E-3,2.7291666666666671E-3,3.3666666666666667E-3,{"$f":"B134-D134","v":7.5200000000000003E-2},7.4770833333333328E-2,5.3233333333333341E-2,0.44287562331230923,2.76E-2,3.2750000000000001E-2,0.41527562331230922,0.41012562331230923,0.32329191379198585,4.0399999999999998E-2,0.28289191379198586]
["1936-11-01",1.34E-2,-1.6900000000000002E-2,2.2000000000000001E-3,2.6250000000000002E-3,2.7583333333333331E-3,2.6916666666666669E-3,3.2916666666666667E-3,1.12E-2,1.0708333333333334E-2,-2.019166666666667E-2,0.39603795748013604,2.64E-2,3.2300000000000002E-2,0.36963795748013606,0.36373795748013604,0.2870283740095978,3.95E-2,0.24752837400959779]
["1936-12-01",-2.8999999999999998E-3,-1.7399999999999999E-2,2.2000000000000001E-3,2.5833333333333337E-3,2.7333333333333333E-3,2.6583333333333337E-3,3.1916666666666664E-3,-5.1000000000000004E-3,-5.5583333333333335E-3,-2.0591666666666664E-2,0.3392240209769517,2.64E-2,3.1900000000000005E-2,0.31282402097695172,0.30732402097695172,0.20682706393914541,3.8300000000000001E-2,0.16852706393914541]
["1937-01-01",3.9E-2,1.9500000000000003E-2,2.0999999999999999E-3,2.5833333333333337E-3,2.7499999999999998E-3,2.6666666666666666E-3,3.1833333333333336E-3,3.6900000000000002E-2,3.6333333333333336E-2,1.631666666666667E-2,0.30408037281635614,2.52E-2,3.2000000000000001E-2,0.27888037281635614,0.27208037281635611,0.10813310968743495,3.8200000000000005E-2,6.9933109687434936E-2]
["1937-02-01",1.9099999999999999E-2,-3.5299999999999998E-2,2E-3,2.6833333333333336E-3,2.8333333333333331E-3,2.7583333333333336E-3,3.2416666666666666E-3,1.7099999999999997E-2,1.6341666666666664E-2,-3.8541666666666662E-2,0.29987119320926081,2.4E-2,3.3100000000000004E-2,0.27587119320926079,0.26677119320926079,0.10687099908414588,3.8899999999999997E-2,6.7970999084145889E-2]
["1937-03-01",-7.7000000000000002E-3,-5.7300000000000004E-2,2.2000000000000001E-3,2.7666666666666668E-3,2.9166666666666668E-3,2.8416666666666668E-3,3.3333333333333331E-3,-9.9000000000000008E-3,-1.0541666666666668E-2,-6.0633333333333338E-2,0.25619612877050035,2.64E-2,3.4100000000000005E-2,0.22979612877050035,0.22209612877050033,4.0015240542833119E-2,3.9999999999999994E-2,1.524054283312537E-5]
["1937-04-01",-8.09E-2,-7.3599999999999999E-2,2.3E-3,2.8499999999999997E-3,2.9749999999999998E-3,2.9125000000000002E-3,3.3916666666666665E-3,-8.3199999999999996E-2,-8.3812499999999998E-2,-7.6991666666666667E-2,0.24831858790460259,2.76E-2,3.4950000000000002E-2,0.22071858790460258,0.21336858790460259,4.8846199476247021E-2,4.07E-2,8.1461994762470208E-3]
["1937-05-01",-2.3999999999999998E-3,-5.16E-2,2.2000000000000001E-3,2.7750000000000001E-3,2.8999999999999998E-3,2.8375000000000002E-3,3.3333333333333331E-3,-4.5999999999999999E-3,-5.2375E-3,-5.4933333333333334E-2,0.18096028761842731,2.64E-2,3.4050000000000004E-2,0.1545602876184273,0.14691028761842731,-7.5619611947520649E-2,3.9999999999999994E-2,-0.11561961194752064]
["1937-06-01",-5.04E-2,-4.6699999999999998E-2,2.5000000000000001E-3,2.7333333333333333E-3,2.8583333333333334E-3,2.7958333333333329E-3,3.3250000000000003E-3,-5.2900000000000003E-2,-5.3195833333333331E-2,-5.0025E-2,8.5299418486846523E-2,0.03,3.3549999999999996E-2,5.5299418486846524E-2,5.1749418486846527E-2,-0.14858760972905438,3.9900000000000005E-2,-0.18848760972905437]
["1937-07-01",0.1045,0.1671,2.3999999999999998E-3,2.708333333333333E-3,2.8416666666666668E-3,2.7749999999999997E-3,3.283333333333333E-3,0.1021,0.101725,0.16381666666666667,0.12018802702431697,2.8799999999999999E-2,3.3299999999999996E-2,9.1388027024316976E-2,8.6888027024316972E-2,-9.7389953051848166E-2,3.9399999999999998E-2,-0.13678995305184816]
["1937-08-01",-4.8300000000000003E-2,-9.0300000000000005E-2,2.3E-3,2.7000000000000001E-3,2.8416666666666668E-3,2.7708333333333335E-3,3.2416666666666666E-3,-5.0600000000000006E-2,-5.1070833333333336E-2,-9.3541666666666676E-2,{"$f":"((1+B133)*(1+B134)*(1+B135)*(1+B136)*(1+B137)*(1+B138)*(1+B139)*(1+B140)*(1+B141)*(1+B142)*(1+B143)*(1+B144))-1","v":5.0224554545407196E-2},{"$f":"D144*12","v":2.76E-2},3.3250000000000002E-2,{"$f":"L144-M144","v":2.2624554545407197E-2},1.6974554545407194E-2,-0.17741498726834937,3.8899999999999997E-2,-0.21631498726834936]
["1937-09-01",-0.14030000000000001,-0.1174,2.3E-3,2.7333333333333333E-3,2.8833333333333332E-3,2.8083333333333333E-3,3.3E-3,-0.1426,-0.14310833333333334,-0.1207,-9.9912222567354769E-2,2.76E-2,3.3700000000000001E-2,-0.12751222256735478,-0.13361222256735478,-0.25727515883687468,3.9599999999999996E-2,-0.29687515883687465]
["1937-10-01",-9.8100000000000007E-2,-5.16E-2,2.3E-3,2.725E-3,2.9416666666666662E-3,2.8333333333333331E-3,3.4083333333333331E-3,-0.1004,-0.10093333333333333,-5.5008333333333333E-2,-0.24659938146960281,2.76E-2,3.3999999999999996E-2,-0.27419938146960282,-0.28059938146960278,-0.33333310679622552,4.0899999999999999E-2,-0.37423310679622551]
["1937-11-01",-8.6599999999999996E-2,8.0000000000000002E-3,2.3999999999999998E-3,2.7000000000000001E-3,2.9499999999999999E-3,2.8249999999999998E-3,3.4000000000000002E-3,-8.8999999999999996E-2,-8.9424999999999991E-2,4.5999999999999999E-3,-0.32094323567627325,2.8799999999999999E-2,3.39E-2,-0.34974323567627325,-0.35484323567627324,-0.31644773843006335,4.0800000000000003E-2,-0.35724773843006336]
["1937-12-01",-4.5900000000000003E-2,-9.5100000000000004E-2,2.3E-3,2.6750000000000003E-3,2.9166666666666668E-3,2.7958333333333333E-3,3.3583333333333338E-3,-4.8200000000000007E-2,-4.8695833333333334E-2,-9.8458333333333342E-2,-0.35022760120221885,2.76E-2,3.3549999999999996E-2,-0.37782760120221887,-0.38377760120221882,-0.37050026308300876,4.0300000000000002E-2,-0.41080026308300877]
["1938-01-01",1.52E-2,-3.6799999999999999E-2,2.3E-3,2.6416666666666667E-3,2.9166666666666668E-3,2.7791666666666672E-3,3.3416666666666668E-3,1.29E-2,1.2420833333333332E-2,-4.0141666666666666E-2,-0.36511170427381356,2.76E-2,3.3350000000000005E-2,-0.39271170427381358,-0.39846170427381356,-0.40526322059985675,4.0100000000000004E-2,-0.44536322059985678]
["1938-02-01",6.7400000000000002E-2,3.4099999999999998E-2,2.0999999999999999E-3,2.6666666666666666E-3,2.9249999999999996E-3,2.7958333333333329E-3,3.3583333333333338E-3,6.5299999999999997E-2,6.4604166666666671E-2,3.0741666666666664E-2,-0.33502132581873079,2.52E-2,3.3549999999999996E-2,-0.36022132581873079,-0.36857132581873076,-0.36247817603639676,4.0300000000000002E-2,-0.40277817603639676]
["1938-03-01",-0.2487,-0.19839999999999999,2.3E-3,2.6833333333333336E-3,2.9666666666666669E-3,2.8250000000000003E-3,3.3250000000000003E-3,-0.251,-0.251525,-0.20172499999999999,-0.49652476276087132,2.76E-2,3.39E-2,-0.52412476276087128,-0.53042476276087136,-0.45790018660313525,3.9900000000000005E-2,-0.49780018660313524]
["1938-04-01",0.1447,0.15379999999999999,2.2000000000000001E-3,2.7499999999999998E-3,3.1083333333333336E-3,2.9291666666666667E-3,3.4000000000000002E-3,0.14249999999999999,0.14177083333333332,0.15039999999999998,-0.37294298327969677,2.64E-2,3.5150000000000001E-2,-0.39934298327969675,-0.40809298327969679,-0.32483293966180649,4.0800000000000003E-2,-0.36563293966180649]
["1938-05-01",-3.3000000000000002E-2,1.8100000000000002E-2,2.2000000000000001E-3,2.6833333333333336E-3,2.9666666666666669E-3,2.8250000000000003E-3,3.2916666666666667E-3,-3.5200000000000002E-2,-3.5825000000000003E-2,1.4808333333333335E-2,-0.39217708984709976,2.64E-2,3.39E-2,-0.41857708984709974,-0.42607708984709974,-0.27521342879553501,3.95E-2,-0.31471342879553499]
["1938-06-01",0.25030000000000002,0.16219999999999998,2.0999999999999999E-3,2.7166666666666667E-3,3.0666666666666672E-3,2.891666666666667E-3,3.2916666666666667E-3,0.24820000000000003,0.24740833333333337,0.15890833333333332,-0.19970410218600354,2.52E-2,3.4700000000000002E-2,-0.22490410218600354,-0.23440410218600355,-0.11638838450243405,3.95E-2,-0.15588838450243406]
["1938-07-01",7.4399999999999994E-2,1.4800000000000001E-2,2.0999999999999999E-3,2.6833333333333336E-3,3.0166666666666671E-3,2.8500000000000001E-3,3.2166666666666667E-3,7.2299999999999989E-2,7.1549999999999989E-2,1.1583333333333334E-2,-0.22151388627310309,2.52E-2,3.4200000000000001E-2,-0.24671388627310309,-0.2557138862731031,-0.23169474131871337,3.8600000000000002E-2,-0.27029474131871339]
["1938-08-01",-2.2599999999999999E-2,-5.57E-2,2.2000000000000001E-3,2.65E-3,2.9749999999999998E-3,2.8124999999999999E-3,3.2000000000000002E-3,-2.4799999999999999E-2,-2.5412499999999998E-2,-5.8900000000000001E-2,-0.20049140742180394,2.64E-2,3.3750000000000002E-2,-0.22689140742180394,-0.23424140742180394,-0.20247262199325156,3.8400000000000004E-2,-0.24087262199325155]
["1938-09-01",1.66E-2,1.9099999999999999E-2,2.0999999999999999E-3,2.6750000000000003E-3,3.0000000000000001E-3,2.8375000000000002E-3,3.2333333333333329E-3,1.4500000000000001E-2,{"$f":"B157-G157","v":1.37625E-2},{"$f":"$C157-H157","v":1.5866666666666668E-2},-5.45766718448365E-2,2.52E-2,3.4050000000000004E-2,-7.97766718448365E-2,-8.8626671844836497E-2,-7.9129672641426341E-2,3.8799999999999994E-2,-0.11792967264142634]
["1938-10-01",7.7600000000000002E-2,0.18009999999999998,2.2000000000000001E-3,2.6250000000000002E-3,2.9416666666666662E-3,2.7833333333333334E-3,3.1583333333333337E-3,7.5400000000000009E-2,7.481666666666667E-2,0.17694166666666664,0.12960214926267244,2.64E-2,3.3399999999999999E-2,0.10320214926267243,9.620214926267244E-2,0.14584465765062471,3.7900000000000003E-2,0.10794465765062471]
["1938-11-01",-2.7300000000000001E-2,-6.2000000000000013E-2,2.0999999999999999E-3,2.5833333333333337E-3,2.8833333333333332E-3,2.7333333333333333E-3,3.1083333333333336E-3,-2.9400000000000003E-2,-3.0033333333333335E-2,-6.5108333333333351E-2,0.2029384832360428,2.52E-2,3.2799999999999996E-2,0.1777384832360428,0.1701384832360428,6.6272111980442583E-2,3.73E-2,2.8972111980442583E-2]
["1938-12-01",4.0099999999999997E-2,3.9099999999999996E-2,2.2000000000000001E-3,2.5666666666666667E-3,2.8499999999999997E-3,2.708333333333333E-3,3.1166666666666669E-3,3.7899999999999996E-2,3.7391666666666663E-2,3.5983333333333326E-2,0.3113681127909107,2.64E-2,3.2499999999999994E-2,0.28496811279091072,0.27886811279091073,0.22440419003080758,3.7400000000000003E-2,0.18700419003080759]
["1939-01-01",-6.7400000000000002E-2,1.6500000000000001E-2,2.0999999999999999E-3,2.5083333333333329E-3,2.7666666666666668E-3,2.6374999999999997E-3,3.0666666666666672E-3,-6.9500000000000006E-2,-7.0037500000000003E-2,1.3433333333333334E-2,0.2046709042442898,2.52E-2,3.1649999999999998E-2,0.1794709042442898,0.17302090424428979,0.29215828401818511,3.6800000000000006E-2,0.25535828401818511]
["1939-02-01",3.9E-2,8.0100000000000005E-2,1.9E-3,2.5000000000000001E-3,2.7166666666666667E-3,2.6083333333333336E-3,2.9916666666666663E-3,3.7100000000000001E-2,3.6391666666666669E-2,7.7108333333333334E-2,0.17261857739349606,2.2800000000000001E-2,3.1300000000000001E-2,0.14981857739349608,0.14131857739349607,0.34963752303262896,3.5899999999999994E-2,0.31373752303262897]
["1939-03-01",-0.13389999999999999,-0.13780000000000001,2.0999999999999999E-3,2.4916666666666668E-3,2.6833333333333336E-3,2.5875000000000004E-3,2.9499999999999999E-3,-0.13599999999999998,-0.13648749999999998,-0.14075000000000001,0.35179681868828294,2.52E-2,3.1050000000000005E-2,0.32659681868828294,0.32074681868828292,0.45166850344153286,3.5400000000000001E-2,0.41626850344153288]
["1939-04-01",-2.7000000000000001E-3,2.8500000000000001E-2,1.9E-3,2.5166666666666666E-3,2.6833333333333336E-3,2.5999999999999999E-3,2.9583333333333332E-3,-4.5999999999999999E-3,-5.3E-3,2.5541666666666667E-2,0.1777295075371923,2.2800000000000001E-2,3.1199999999999999E-2,0.15492950753719231,0.14652950753719229,0.29402067584470148,3.5499999999999997E-2,0.25852067584470151]
["1939-05-01",7.3300000000000004E-2,6.6500000000000004E-2,2E-3,2.4750000000000002E-3,2.6333333333333334E-3,2.5541666666666668E-3,2.9166666666666668E-3,7.1300000000000002E-2,7.0745833333333341E-2,6.3583333333333339E-2,0.30719449890348338,2.4E-2,3.0650000000000004E-2,0.28319449890348336,0.27654449890348337,0.35553781631310688,3.5000000000000003E-2,0.32053781631310685]
["1939-06-01",-6.1199999999999997E-2,-4.2299999999999997E-2,1.8E-3,2.4333333333333334E-3,2.6083333333333332E-3,2.5208333333333333E-3,2.891666666666667E-3,-6.3E-2,-6.3720833333333338E-2,-4.5191666666666665E-2,-1.8480208293537137E-2,2.1600000000000001E-2,3.0249999999999999E-2,-4.0080208293537138E-2,-4.8730208293537136E-2,0.11701821259943457,3.4700000000000002E-2,8.2318212599434559E-2]
["1939-07-01",0.1105,0.1208,1.9E-3,2.4083333333333335E-3,2.5666666666666667E-3,2.4875000000000001E-3,2.8583333333333334E-3,0.1086,0.1080125,0.11794166666666667,1.4499002876048994E-2,2.2800000000000001E-2,2.9850000000000002E-2,-8.3009971239510066E-3,-1.5350997123951007E-2,0.23369532191707343,3.4299999999999997E-2,0.19939532191707343]
["1939-08-01",-6.4799999999999996E-2,-6.4699999999999994E-2,1.8E-3,2.4416666666666666E-3,2.5916666666666666E-3,2.5166666666666666E-3,2.8416666666666668E-3,-6.6599999999999993E-2,-6.7316666666666664E-2,-6.7541666666666667E-2,-2.9302775230529265E-2,2.1600000000000001E-2,{"$f":"G168*12","v":3.0199999999999998E-2},-5.0902775230529267E-2,{"$f":"L168-N168","v":-5.9502775230529263E-2},{"$f":"((1+C157)*(1+C158)*(1+C159)*(1+C160)*(1+C161)*(1+C162)*(1+C163)*(1+C164)*(1+C165)*(1+C166)*(1+C167)*(1+C168))-1","v":0.22193713289107153},{"$f":"H168*12","v":3.4100000000000005E-2},{"$f":"Q168-R168","v":0.18783713289107151}]
["1939-09-01",0.1673,4.2100000000000005E-2,1.9E-3,2.708333333333333E-3,2.9083333333333335E-3,2.8083333333333333E-3,3.0916666666666666E-3,0.16539999999999999,0.16449166666666667,3.9008333333333339E-2,0.11459263276943088,2.2800000000000001E-2,3.3700000000000001E-2,9.1792632769430879E-2,8.0892632769430872E-2,0.24951495062877593,3.7100000000000001E-2,0.21241495062877594]
["1939-10-01",-1.23E-2,1.3000000000000001E-2,2.3E-3,2.6250000000000002E-3,2.7916666666666667E-3,2.7083333333333339E-3,2.9833333333333335E-3,-1.46E-2,-1.5008333333333334E-2,1.0016666666666667E-2,2.1606480499597902E-2,2.76E-2,3.2500000000000008E-2,-5.9935195004020975E-3,-1.0893519500402106E-2,7.2585920673629012E-2,3.5799999999999998E-2,3.6785920673629013E-2]
["1939-11-01",-3.9800000000000002E-2,-1.5699999999999999E-2,2E-3,2.5000000000000001E-3,2.6333333333333334E-3,2.5666666666666672E-3,2.8416666666666668E-3,-4.1800000000000004E-2,-4.2366666666666671E-2,-1.8541666666666665E-2,8.4779917505029001E-3,2.4E-2,3.0800000000000008E-2,-1.55220082494971E-2,-2.2322008249497108E-2,0.12552912763225321,3.4100000000000005E-2,9.1429127632253207E-2]
["1939-12-01",2.7E-2,2.7199999999999998E-2,1.9E-3,2.4499999999999999E-3,2.6166666666666664E-3,2.5333333333333332E-3,2.816666666666667E-3,2.5100000000000001E-2,2.4466666666666668E-2,2.4383333333333333E-2,-4.2237308645646232E-3,2.2800000000000001E-2,3.0399999999999996E-2,-2.7023730864564624E-2,-3.462373086456462E-2,0.11263932239808527,3.3800000000000004E-2,7.8839322398085276E-2]
["1940-01-01",-3.3599999999999998E-2,6.8999999999999999E-3,2E-3,2.3999999999999998E-3,2.5666666666666667E-3,2.4833333333333331E-3,2.7833333333333334E-3,-3.56E-2,-3.6083333333333328E-2,4.116666666666666E-3,3.1865951632516376E-2,2.4E-2,2.9799999999999997E-2,7.8659516325163756E-3,2.0659516325163794E-3,0.10213136618065133,3.3399999999999999E-2,6.8731366180651329E-2]
["1940-02-01",1.3299999999999999E-2,-1.0200000000000001E-2,1.8E-3,2.3833333333333332E-3,2.5416666666666665E-3,2.4624999999999998E-3,2.7916666666666667E-3,1.15E-2,1.08375E-2,-1.2991666666666667E-2,6.3424146190846908E-3,2.1600000000000001E-2,2.955E-2,-1.525758538091531E-2,-2.3207585380915309E-2,9.9894697209599315E-3,3.3500000000000002E-2,-2.3510530279040071E-2]
["1940-03-01",1.24E-2,9.3999999999999986E-3,1.9E-3,2.3666666666666667E-3,2.5333333333333336E-3,2.4499999999999999E-3,2.7833333333333334E-3,1.0499999999999999E-2,9.9500000000000005E-3,6.6166666666666648E-3,0.17633190227498141,2.2800000000000001E-2,2.9399999999999999E-2,0.15353190227498142,0.1469319022749814,0.18242098206487722,3.3399999999999999E-2,0.14902098206487724]
["1940-04-01",-2.3999999999999998E-3,-9.1999999999999998E-3,1.8E-3,2.3499999999999997E-3,2.4916666666666668E-3,2.420833333333333E-3,2.708333333333333E-3,-4.1999999999999997E-3,-4.8208333333333332E-3,-1.1908333333333333E-2,0.17668575725410784,2.1600000000000001E-2,2.9049999999999996E-2,0.15508575725410784,0.14763575725410785,0.13907895870673825,3.2499999999999994E-2,0.10657895870673825]
["1940-05-01",-0.22889999999999999,-0.19640000000000002,1.9E-3,2.4416666666666666E-3,2.5666666666666667E-3,2.5041666666666667E-3,2.7500000000000003E-3,-0.23080000000000001,-0.23140416666666666,-0.19915000000000002,-0.15462369568746637,2.2800000000000001E-2,3.005E-2,-0.17742369568746635,-0.18467369568746636,-0.14171228202837804,3.3000000000000002E-2,-0.17471228202837805]
["1940-06-01",8.09E-2,0.15060000000000001,1.9E-3,2.4666666666666669E-3,2.5833333333333337E-3,2.5249999999999999E-3,2.7833333333333334E-3,7.9000000000000001E-2,7.8375E-2,0.14781666666666668,-2.6664627895805704E-2,2.2800000000000001E-2,3.0300000000000001E-2,-4.9464627895805705E-2,-5.6964627895805704E-2,3.1164089274457796E-2,3.3399999999999999E-2,-2.2359107255422034E-3]
["1940-07-01",3.4099999999999998E-2,6.5000000000000006E-3,2E-3,2.3999999999999998E-3,2.5083333333333329E-3,2.4541666666666666E-3,2.6916666666666669E-3,3.2099999999999997E-2,3.1645833333333331E-2,3.8083333333333337E-3,-9.3627997935211593E-2,2.4E-2,2.9449999999999997E-2,-0.11762799793521159,-0.1230779979352116,-7.3994775290201931E-2,3.2300000000000002E-2,-0.10629477529020193]
["1940-08-01",3.5000000000000003E-2,-9.4000000000000004E-3,1.9E-3,2.3750000000000004E-3,2.5249999999999999E-3,2.4499999999999999E-3,2.6750000000000003E-3,3.3100000000000004E-2,3.2550000000000003E-2,-1.2075000000000001E-2,3.0956181961674378E-3,2.2800000000000001E-2,2.9399999999999999E-2,-1.9704381803832563E-2,-2.6304381803832561E-2,-1.9244332730112501E-2,3.2100000000000004E-2,-5.1344332730112505E-2]
["1940-09-01",1.23E-2,-2.1099999999999997E-2,1.8E-3,2.3499999999999997E-3,2.5083333333333329E-3,2.4291666666666663E-3,2.65E-3,1.0500000000000001E-2,9.8708333333333339E-3,-2.3749999999999997E-2,-0.13010049318942862,2.1600000000000001E-2,2.9149999999999995E-2,-0.15170049318942863,-0.15925049318942863,-7.8723997034360615E-2,3.1800000000000002E-2,-0.11052399703436061]
["1940-10-01",4.2200000000000001E-2,3.1699999999999999E-2,1.8E-3,2.3250000000000002E-3,2.5083333333333329E-3,2.4166666666666664E-3,2.6250000000000002E-3,4.0399999999999998E-2,3.9783333333333337E-2,2.9075E-2,-8.2100571025637836E-2,2.1600000000000001E-2,2.8999999999999998E-2,-0.10370057102563784,-0.11110057102563783,-6.1717223830552226E-2,3.15E-2,-9.3217223830552226E-2]
["1940-11-01",-3.1600000000000003E-2,-0.12069999999999999,1.8E-3,2.2916666666666667E-3,2.4666666666666669E-3,2.3791666666666666E-3,2.5916666666666666E-3,-3.3400000000000006E-2,-3.3979166666666671E-2,-0.12329166666666666,-7.4261813144373634E-2,2.1600000000000001E-2,2.8549999999999999E-2,-9.5861813144373642E-2,-0.10281181314437363,-0.16180834594554971,3.1099999999999999E-2,-0.1929083459455497]
["1940-12-01",8.9999999999999998E-4,1.54E-2,1.6999999999999999E-3,2.2583333333333331E-3,2.4333333333333334E-3,2.345833333333333E-3,2.5833333333333337E-3,-7.9999999999999993E-4,-1.445833333333333E-3,1.2816666666666667E-2,-9.7788362975855359E-2,2.0399999999999998E-2,2.8149999999999994E-2,-0.11818836297585536,-0.12593836297585537,-0.17143710521136224,3.1000000000000007E-2,-0.20243710521136224]
["1941-01-01",-4.6300000000000001E-2,-8.4000000000000012E-3,1.6000000000000001E-3,2.2916666666666667E-3,2.4583333333333336E-3,2.3749999999999999E-3,2.6250000000000002E-3,-4.7899999999999998E-2,-4.8675000000000003E-2,-1.1025000000000002E-2,-0.10964482799055608,1.9200000000000002E-2,2.8499999999999998E-2,-0.12884482799055608,-0.13814482799055608,-0.1840272455334061,3.15E-2,-0.2155272455334061]
["1941-02-01",-6.0000000000000001E-3,-2.3299999999999998E-2,1.6000000000000001E-3,2.3166666666666665E-3,2.5000000000000001E-3,2.4083333333333335E-3,2.6666666666666666E-3,-7.6E-3,-8.4083333333333336E-3,-2.5966666666666666E-2,-0.12660313729656847,1.9200000000000002E-2,2.8900000000000002E-2,-0.14580313729656846,-0.15550313729656848,-0.1948266424656272,3.2000000000000001E-2,-0.2268266424656272]
["1941-03-01",7.1000000000000004E-3,-2.8000000000000004E-2,1.8E-3,2.3333333333333331E-3,2.5083333333333329E-3,2.420833333333333E-3,2.6333333333333334E-3,5.3000000000000009E-3,4.6791666666666674E-3,-3.0633333333333339E-2,-0.13117544406496828,2.1600000000000001E-2,2.9049999999999996E-2,-0.15277544406496829,-0.16022544406496828,-0.2246596953403901,3.1600000000000003E-2,-0.25625969534039011]
["1941-04-01",-6.1199999999999997E-2,-8.4399999999999989E-2,1.6999999999999999E-3,2.3499999999999997E-3,2.5333333333333336E-3,2.4416666666666666E-3,2.6166666666666664E-3,-6.2899999999999998E-2,-6.3641666666666666E-2,-8.7016666666666659E-2,-0.18238523144365693,2.0399999999999998E-2,2.93E-2,-0.20278523144365693,-0.21168523144365692,-0.28350667849582267,3.1399999999999997E-2,-0.31490667849582266]
["1941-05-01",1.83E-2,-3.3700000000000001E-2,1.6999999999999999E-3,2.3416666666666668E-3,2.4916666666666668E-3,2.4166666666666668E-3,2.5666666666666667E-3,1.66E-2,1.5883333333333333E-2,-3.6266666666666669E-2,7.9726519025967946E-2,2.0399999999999998E-2,2.9000000000000001E-2,5.9326519025967944E-2,5.0726519025967948E-2,-0.13844263741975271,3.0800000000000001E-2,-0.16924263741975271]
["1941-06-01",5.7799999999999997E-2,2.5700000000000004E-2,1.6000000000000001E-3,2.3083333333333332E-3,2.4583333333333336E-3,2.3833333333333332E-3,2.5249999999999999E-3,5.62E-2,5.5416666666666663E-2,2.3175000000000005E-2,5.6651597581339308E-2,1.9200000000000002E-2,2.86E-2,3.7451597581339306E-2,2.8051597581339308E-2,-0.23196646375929109,3.0300000000000001E-2,-0.26226646375929108]
["1941-07-01",5.79E-2,5.3800000000000001E-2,1.6000000000000001E-3,2.2833333333333334E-3,2.4166666666666668E-3,2.3500000000000001E-3,2.5000000000000001E-3,5.6300000000000003E-2,5.5550000000000002E-2,5.1299999999999998E-2,8.0970626710471061E-2,1.9200000000000002E-2,2.8200000000000003E-2,6.1770626710471059E-2,5.2770626710471058E-2,-0.19587308446054752,0.03,-0.22587308446054752]
["1941-08-01",1E-3,-1.9200000000000002E-2,1.6000000000000001E-3,2.2833333333333334E-3,2.4166666666666668E-3,2.3500000000000001E-3,2.4833333333333331E-3,-6.0000000000000006E-4,-1.3500000000000001E-3,-2.1683333333333336E-2,4.5460480519016189E-2,1.9200000000000002E-2,2.8200000000000003E-2,2.6260480519016187E-2,1.7260480519016186E-2,-0.20382830732778623,2.9799999999999997E-2,-0.23362830732778622]
["1941-09-01",-6.7999999999999996E-3,-2.8199999999999992E-2,1.6000000000000001E-3,2.2916666666666667E-3,2.4250000000000001E-3,2.3583333333333334E-3,2.5000000000000001E-3,-8.3999999999999995E-3,-9.1583333333333326E-3,-3.0699999999999991E-2,2.5734811075261321E-2,1.9200000000000002E-2,2.8299999999999999E-2,6.5348110752613195E-3,-2.5651889247386775E-3,-0.20960297176539233,0.03,-0.23960297176539233]
["1941-10-01",-6.5699999999999995E-2,-8.48E-2,1.6000000000000001E-3,2.2750000000000001E-3,2.3916666666666665E-3,2.3333333333333335E-3,2.5000000000000001E-3,-6.7299999999999999E-2,-6.8033333333333335E-2,-8.7300000000000003E-2,-8.0460531579719441E-2,1.9200000000000002E-2,2.8000000000000004E-2,-9.9660531579719436E-2,-0.10846053157971944,-0.29885493821817111,0.03,-0.32885493821817113]
["1941-11-01",-2.8400000000000002E-2,-6.5199999999999994E-2,1.3999999999999998E-3,2.2666666666666668E-3,2.3833333333333332E-3,2.3249999999999998E-3,2.4833333333333331E-3,-2.98E-2,-3.0725000000000002E-2,-6.7683333333333331E-2,-7.7421987280932858E-2,1.6799999999999995E-2,2.7899999999999998E-2,-9.4221987280932853E-2,-0.10532198728093285,-0.25459979102279806,2.9799999999999997E-2,-0.28439979102279805]
["1941-12-01",-4.07E-2,-6.7799999999999999E-2,1.6000000000000001E-3,2.3333333333333331E-3,2.4583333333333336E-3,2.3958333333333331E-3,2.5500000000000002E-3,-4.2299999999999997E-2,-4.3095833333333333E-2,-7.0349999999999996E-2,-0.11576672234848517,1.9200000000000002E-2,2.8749999999999998E-2,-0.13496672234848517,-0.14451672234848517,-0.31567650698390026,3.0600000000000002E-2,-0.34627650698390028]
["1942-01-01",1.61E-2,2.52E-2,2.0999999999999999E-3,2.3583333333333334E-3,2.4666666666666669E-3,2.4125000000000001E-3,2.575E-3,1.4E-2,1.36875E-2,2.2624999999999999E-2,-5.7911886943793012E-2,2.52E-2,2.8950000000000004E-2,-8.3111886943793012E-2,-8.6861886943793015E-2,-0.29248845800715473,3.09E-2,-0.32338845800715471]
["1942-02-01",-1.5900000000000001E-2,-3.39E-2,1.9E-3,2.3750000000000004E-3,2.4833333333333331E-3,2.4291666666666667E-3,2.575E-3,{"$f":"B198-D198","v":-1.78E-2},-1.8329166666666667E-2,-3.6475E-2,-6.7294857083890047E-2,2.2800000000000001E-2,2.9150000000000002E-2,-9.0094857083890048E-2,-9.6444857083890057E-2,-0.30016699015123582,3.09E-2,-0.33106699015123581]
["1942-03-01",-6.5199999999999994E-2,-0.10459999999999998,2.0999999999999999E-3,2.3833333333333332E-3,2.5000000000000001E-3,2.4416666666666666E-3,2.5999999999999999E-3,-6.7299999999999999E-2,-6.7641666666666656E-2,-0.10719999999999999,-0.13425402879755821,2.52E-2,2.93E-2,-0.15945402879755821,-0.1635540287975582,-0.35531843928129292,3.1199999999999999E-2,-0.38651843928129292]
["1942-04-01",-0.04,-4.3200000000000002E-2,2E-3,2.3583333333333334E-3,2.4833333333333331E-3,2.420833333333333E-3,2.575E-3,-4.2000000000000003E-2,-4.2420833333333331E-2,-4.5775000000000003E-2,-0.11470373630768604,2.4E-2,2.9049999999999996E-2,-0.13870373630768604,-0.14375373630768604,-0.32630917726555386,3.09E-2,-0.35720917726555385]
["1942-05-01",7.9600000000000004E-2,9.5600000000000004E-2,1.9E-3,2.3750000000000004E-3,2.5000000000000001E-3,2.4375000000000004E-3,2.5833333333333337E-3,7.7700000000000005E-2,7.7162500000000009E-2,9.3016666666666664E-2,-6.1410344414983609E-2,2.2800000000000001E-2,2.9250000000000005E-2,-8.4210344414983609E-2,-9.0660344414983607E-2,-0.23616302867860994,3.1000000000000007E-2,-0.26716302867860997]
["1942-06-01",2.2100000000000002E-2,5.7000000000000002E-3,2.0999999999999999E-3,2.3750000000000004E-3,2.5083333333333329E-3,2.4416666666666666E-3,2.5999999999999999E-3,0.02,1.9658333333333333E-2,3.1000000000000003E-3,-9.3087079813343521E-2,2.52E-2,2.93E-2,-0.11828707981334352,-0.12238707981334351,-0.25105699321641628,3.1199999999999999E-2,-0.28225699321641629]
["1942-07-01",3.3700000000000001E-2,4.0000000000000001E-3,2.0999999999999999E-3,2.3583333333333334E-3,2.4916666666666668E-3,2.4250000000000001E-3,2.5833333333333337E-3,3.1600000000000003E-2,3.1274999999999997E-2,1.4166666666666663E-3,-0.11383317364878842,2.52E-2,2.9100000000000001E-2,-0.13903317364878842,-0.14293317364878844,-0.28645020040736568,3.1000000000000007E-2,-0.31745020040736571]
["1942-08-01",1.6400000000000001E-2,2.5999999999999999E-3,2.0999999999999999E-3,2.3416666666666668E-3,2.4916666666666668E-3,2.4166666666666668E-3,2.5833333333333337E-3,1.4300000000000002E-2,1.3983333333333334E-2,1.6666666666666132E-5,-0.1001998378587694,2.52E-2,2.9000000000000001E-2,-0.1253998378587694,-0.1291998378587694,-0.27059030478020474,3.1000000000000007E-2,-0.30159030478020477]
["1942-09-01",2.9000000000000001E-2,4.6600000000000003E-2,2E-3,2.3333333333333331E-3,2.4833333333333331E-3,2.4083333333333331E-3,2.5666666666666667E-3,2.7000000000000003E-2,2.659166666666667E-2,4.4033333333333334E-2,-6.7766444982555463E-2,2.4E-2,2.8899999999999995E-2,-9.1766444982555456E-2,-9.6666444982555458E-2,-0.21444722472006839,3.0800000000000001E-2,-0.24524722472006838]
["1942-10-01",6.7799999999999999E-2,0.13620000000000002,2.0999999999999999E-3,2.3333333333333331E-3,2.4583333333333336E-3,2.3958333333333331E-3,2.5666666666666667E-3,6.5699999999999995E-2,6.5404166666666666E-2,0.13363333333333335,6.5438285398295104E-2,2.52E-2,2.8749999999999998E-2,4.0238285398295104E-2,3.6688285398295106E-2,-2.4754082962130219E-2,3.0800000000000001E-2,-5.555408296213022E-2]
["1942-11-01",-2.0999999999999999E-3,-1.5000000000000005E-3,2E-3,2.3250000000000002E-3,2.4499999999999999E-3,2.3875000000000003E-3,2.5583333333333335E-3,-4.0999999999999995E-3,-4.4875000000000002E-3,-4.0583333333333339E-3,9.4278370727623129E-2,2.4E-2,2.8650000000000002E-2,7.0278370727623135E-2,6.562837072762312E-2,4.1702019856988848E-2,3.0700000000000002E-2,1.1002019856988846E-2]
["1942-12-01",5.4899999999999997E-2,3.2799999999999996E-2,2.0999999999999999E-3,2.3416666666666668E-3,2.4666666666666669E-3,2.4041666666666669E-3,2.5500000000000002E-3,5.28E-2,5.2495833333333332E-2,3.0249999999999996E-2,{"$f":"((1+B197)*(1+B198)*(1+B199)*(1+B200)*(1+B201)*(1+B202)*(1+B203)*(1+B204)*(1+B205)*(1+B206)*(1+B207)*(1+B208))-1","v":0.20332977512829098},{"$f":"D208*12","v":2.52E-2},2.8850000000000001E-2,{"$f":"L208-M208","v":0.17812977512829098},0.17447977512829099,0.15411912262207483,3.0600000000000002E-2,0.12351912262207483]
["1943-01-01",7.3700000000000002E-2,0.1217,2E-3,2.3250000000000002E-3,2.4416666666666666E-3,2.3833333333333332E-3,2.5416666666666669E-3,7.17E-2,7.1316666666666667E-2,0.11915833333333334,0.27154333191147195,2.4E-2,2.86E-2,0.24754333191147196,0.24294333191147194,0.26275401857703939,3.0500000000000003E-2,0.2322540185770394]
["1943-02-01",5.8299999999999998E-2,7.1900000000000006E-2,1.9E-3,2.3083333333333332E-3,2.4083333333333335E-3,2.3583333333333334E-3,2.5166666666666666E-3,5.6399999999999999E-2,5.5941666666666667E-2,6.9383333333333339E-2,0.36741622615782044,2.2800000000000001E-2,2.8299999999999999E-2,0.34461622615782045,0.33911622615782044,0.40104133372604189,3.0199999999999998E-2,0.37084133372604189]
["1943-03-01",5.45E-2,4.1200000000000001E-2,2.0999999999999999E-3,2.3E-3,2.3999999999999998E-3,2.3499999999999997E-3,2.5083333333333333E-3,5.2400000000000002E-2,5.2150000000000002E-2,3.8691666666666666E-2,0.54251220633656549,2.52E-2,2.8199999999999996E-2,0.51731220633656549,0.51431220633656549,0.62917605168143287,3.0100000000000002E-2,0.59907605168143285]
["1943-04-01",3.5000000000000001E-3,3.8700000000000005E-2,2E-3,2.3E-3,2.3999999999999998E-3,2.3499999999999997E-3,2.5000000000000001E-3,1.5E-3,1.1500000000000004E-3,3.6200000000000003E-2,0.6124072906861906,2.4E-2,2.8199999999999996E-2,0.58840729068619058,0.58420729068619059,0.76862998001829408,0.03,0.73862998001829405]
["1943-05-01",5.5199999999999999E-2,3.4700000000000002E-2,1.9E-3,2.2833333333333334E-3,2.3916666666666665E-3,2.3375000000000002E-3,2.5000000000000001E-3,5.33E-2,5.28625E-2,3.2199999999999999E-2,0.57596533265289795,2.2800000000000001E-2,2.8050000000000002E-2,0.55316533265289791,0.54791533265289794,0.67031894881793463,0.03,0.64031894881793461]
["1943-06-01",2.23E-2,5.3800000000000001E-2,2.0999999999999999E-3,2.2666666666666668E-3,2.3750000000000004E-3,2.3208333333333336E-3,2.4833333333333331E-3,2.0199999999999999E-2,1.9979166666666666E-2,5.131666666666667E-2,0.57627371056751509,2.52E-2,2.7850000000000003E-2,0.55107371056751508,0.54842371056751504,0.75020593443804207,2.9799999999999997E-2,0.72040593443804202]
["1943-07-01",-5.2600000000000001E-2,3.8E-3,2.0999999999999999E-3,2.2416666666666665E-3,2.3499999999999997E-3,2.2958333333333329E-3,2.4666666666666669E-3,-5.4699999999999999E-2,-5.4895833333333331E-2,1.3333333333333331E-3,0.44467612788203881,2.52E-2,2.7549999999999995E-2,0.41947612788203881,0.41712612788203879,0.74985728783755734,2.9600000000000001E-2,0.72025728783755738]
["1943-08-01",1.7100000000000001E-2,1.0500000000000001E-2,2.0999999999999999E-3,2.2416666666666665E-3,2.3416666666666668E-3,2.2916666666666667E-3,2.4666666666666669E-3,1.5000000000000001E-2,1.4808333333333333E-2,8.0333333333333333E-3,0.44567108389297716,2.52E-2,2.75E-2,0.42047108389297716,0.41817108389297714,0.76364531154982207,2.9600000000000001E-2,0.73404531154982211]
["1943-09-01",2.63E-2,3.2300000000000002E-2,2E-3,2.2416666666666665E-3,2.3499999999999997E-3,2.2958333333333329E-3,2.4666666666666669E-3,2.4300000000000002E-2,2.4004166666666667E-2,2.9833333333333337E-2,0.44187777784194604,2.4E-2,2.7549999999999995E-2,0.41787777784194602,0.41432777784194602,0.73954811304498524,2.9600000000000001E-2,0.70994811304498529]
["1943-10-01",-1.0800000000000001E-2,8.199999999999999E-3,2E-3,2.2500000000000003E-3,2.3583333333333334E-3,2.3041666666666666E-3,2.4750000000000002E-3,-1.2800000000000001E-2,-1.3104166666666667E-2,5.7249999999999992E-3,0.33574217816187768,2.4E-2,2.7650000000000001E-2,0.31174217816187766,0.30809217816187767,0.54357719377922309,2.9700000000000004E-2,0.51387719377922303]
["1943-11-01",-6.54E-2,-7.7499999999999999E-2,2.0999999999999999E-3,2.2583333333333331E-3,2.3666666666666667E-3,2.3125000000000003E-3,2.4833333333333331E-3,-6.7500000000000004E-2,-6.7712499999999995E-2,-7.9983333333333337E-2,0.25101176441536333,2.52E-2,2.7750000000000004E-2,0.22581176441536333,0.22326176441536333,0.42608909490368907,2.9799999999999997E-2,0.39628909490368908]
["1943-12-01",6.1699999999999998E-2,5.779999999999999E-2,2.0999999999999999E-3,2.2833333333333334E-3,2.3916666666666665E-3,2.3375000000000002E-3,2.4916666666666668E-3,5.96E-2,5.9362499999999999E-2,5.530833333333332E-2,0.25907592215356079,2.52E-2,2.8050000000000002E-2,0.23387592215356079,0.2310259221535608,0.46060906718543992,2.9900000000000003E-2,0.43070906718543994]
["1944-01-01",1.7100000000000001E-2,1.0599999999999998E-2,2.0999999999999999E-3,2.2666666666666668E-3,2.3583333333333334E-3,2.3125000000000003E-3,2.4916666666666668E-3,1.5000000000000001E-2,{"$f":"B221-G221","v":1.47875E-2},{"$f":"$C221-H221","v":8.108333333333332E-3},0.1927038469054545,2.52E-2,2.7750000000000004E-2,0.1675038469054545,0.1649538469054545,0.31594144895926357,2.9900000000000003E-2,0.28604144895926359]
["1944-02-01",4.1999999999999997E-3,1.7899999999999999E-2,2E-3,2.2833333333333334E-3,2.3583333333333334E-3,2.3208333333333336E-3,2.4916666666666668E-3,2.1999999999999997E-3,1.8791666666666661E-3,1.5408333333333333E-2,0.13173315984357692,2.4E-2,2.7850000000000003E-2,0.10773315984357693,0.10388315984357692,0.24964716941471599,2.9900000000000003E-2,0.21974716941471598]
["1944-03-01",1.95E-2,1.04E-2,2.0999999999999999E-3,2.2833333333333334E-3,2.3499999999999997E-3,2.316666666666667E-3,2.4750000000000002E-3,1.7399999999999999E-2,1.7183333333333332E-2,7.9249999999999998E-3,9.4169707406853265E-2,2.52E-2,2.7800000000000005E-2,6.8969707406853265E-2,6.6369707406853259E-2,0.2126810410839699,2.9700000000000004E-2,0.1829810410839699]
["1944-04-01",-0.01,-9.1000000000000004E-3,2E-3,2.2833333333333334E-3,2.3499999999999997E-3,2.316666666666667E-3,2.4916666666666668E-3,-1.2E-2,-1.2316666666666667E-2,-1.1591666666666667E-2,7.944993555833002E-2,2.4E-2,2.7800000000000005E-2,5.544993555833002E-2,5.1649935558330015E-2,0.15687459671715165,2.9900000000000003E-2,0.12697459671715164]
["1944-05-01",5.0500000000000003E-2,3.0099999999999998E-2,2.2000000000000001E-3,2.2750000000000001E-3,2.3416666666666668E-3,2.3083333333333332E-3,2.4916666666666668E-3,4.8300000000000003E-2,4.8191666666666667E-2,2.7608333333333332E-2,7.4641923146347544E-2,2.64E-2,2.7699999999999999E-2,4.8241923146347544E-2,4.6941923146347542E-2,0.15173144107310144,2.9900000000000003E-2,0.12183144107310143]
["1944-06-01",5.4300000000000001E-2,5.2600000000000001E-2,2E-3,2.2750000000000001E-3,2.3416666666666668E-3,2.3083333333333332E-3,2.4916666666666668E-3,5.2299999999999999E-2,5.1991666666666665E-2,5.0108333333333331E-2,0.10828032825314926,2.4E-2,2.7699999999999999E-2,8.4280328253149267E-2,8.0580328253149258E-2,0.15041992301532203,2.9900000000000003E-2,0.12051992301532202]
["1944-07-01",-1.9300000000000001E-2,2.9000000000000002E-3,2.0999999999999999E-3,2.2666666666666668E-3,2.3333333333333331E-3,2.3E-3,2.4666666666666669E-3,-2.1400000000000002E-2,-2.1600000000000001E-2,4.3333333333333331E-4,0.14723508329941248,2.52E-2,2.76E-2,0.12203508329941248,0.11963508329941248,0.14938846462648581,2.9600000000000001E-2,0.1197884646264858]
["1944-08-01",1.5699999999999999E-2,3.5700000000000003E-2,2.0999999999999999E-3,2.2583333333333331E-3,2.3250000000000002E-3,2.2916666666666667E-3,2.4499999999999999E-3,1.3599999999999999E-2,1.3408333333333331E-2,3.3250000000000002E-2,0.14565595723843594,2.52E-2,2.75E-2,0.12045595723843594,0.11815595723843594,0.17805208591157973,2.9399999999999999E-2,0.14865208591157972]
["1944-09-01",-8.0000000000000004E-4,-1.5000000000000003E-2,2E-3,2.2666666666666668E-3,2.3250000000000002E-3,2.2958333333333338E-3,2.4416666666666666E-3,-2.8E-3,-3.0958333333333337E-3,-1.7441666666666668E-2,0.11540429939846564,2.4E-2,2.7550000000000005E-2,9.1404299398465644E-2,8.7854299398465632E-2,0.12407372335842859,2.93E-2,9.4773723358428597E-2]
["1944-10-01",2.3E-3,1.3899999999999999E-2,2.0999999999999999E-3,2.2666666666666668E-3,2.3416666666666668E-3,2.3041666666666666E-3,2.4499999999999999E-3,2.0000000000000009E-4,-4.1666666666666415E-6,1.1449999999999998E-2,0.13017562604840505,2.52E-2,2.7650000000000001E-2,0.10497562604840505,0.10252562604840504,0.1304288316932265,2.9399999999999999E-2,0.1010288316932265]
["1944-11-01",1.3299999999999999E-2,-1.3000000000000001E-2,2E-3,2.2666666666666668E-3,2.3333333333333331E-3,2.3E-3,2.4666666666666669E-3,1.1299999999999999E-2,1.0999999999999999E-2,-1.5466666666666668E-2,0.22534449162727266,2.4E-2,2.76E-2,0.20134449162727266,0.19774449162727264,0.20946694512868791,2.9600000000000001E-2,0.17986694512868789]
["1944-12-01",3.7400000000000003E-2,3.2399999999999998E-2,2E-3,2.2500000000000003E-3,2.3E-3,2.2749999999999997E-3,2.4750000000000002E-3,3.5400000000000001E-2,3.5125000000000003E-2,2.9924999999999997E-2,0.1972990257267897,2.4E-2,{"$f":"G232*12","v":2.7299999999999998E-2},0.17329902572678971,{"$f":"L232-N232","v":0.16999902572678971},{"$f":"((1+C221)*(1+C222)*(1+C223)*(1+C224)*(1+C225)*(1+C226)*(1+C227)*(1+C228)*(1+C229)*(1+C230)*(1+C231)*(1+C232))-1","v":0.18042510318666793},{"$f":"H232*12","v":2.9700000000000004E-2},{"$f":"Q232-R232","v":0.15072510318666793}]
["1945-01-01",1.5800000000000002E-2,4.9699999999999994E-2,2.0999999999999999E-3,2.2416666666666665E-3,2.3E-3,2.270833333333333E-3,2.4916666666666668E-3,1.3700000000000002E-2,1.3529166666666669E-2,4.7208333333333324E-2,0.19576870546974035,2.52E-2,2.7249999999999996E-2,0.17056870546974034,0.16851870546974035,0.22609561727196237,2.9900000000000003E-2,0.19619561727196236]
["1945-02-01",6.83E-2,6.9499999999999992E-2,1.8E-3,2.2083333333333334E-3,2.2750000000000001E-3,2.241666666666667E-3,2.4833333333333331E-3,6.6500000000000004E-2,6.605833333333333E-2,6.7016666666666655E-2,0.27209690106883433,2.1600000000000001E-2,2.6900000000000004E-2,0.25049690106883432,0.24519690106883432,0.28824959492323776,2.9799999999999997E-2,0.25844959492323777]
["1945-03-01",-4.41E-2,-3.5699999999999996E-2,2E-3,2.1833333333333336E-3,2.2666666666666668E-3,2.2250000000000004E-3,2.4750000000000002E-3,-4.6100000000000002E-2,-4.6324999999999998E-2,-3.8174999999999994E-2,0.19273901690210793,2.4E-2,2.6700000000000005E-2,0.16873901690210794,0.16603901690210793,0.22947256966001439,2.9700000000000004E-2,0.19977256966001439]
["1945-04-01",9.0200000000000002E-2,0.1066,1.9E-3,2.1749999999999999E-3,2.2750000000000001E-3,2.225E-3,2.4583333333333336E-3,8.8300000000000003E-2,8.7974999999999998E-2,0.10414166666666666,0.3134586628552305,2.2800000000000001E-2,2.6700000000000002E-2,0.29065866285523051,0.2867586628552305,0.37302890865452842,2.9500000000000005E-2,0.3435289086545284]
["1945-05-01",1.95E-2,1.7100000000000001E-2,1.9E-3,2.1833333333333336E-3,2.2666666666666668E-3,2.2250000000000004E-3,2.4333333333333334E-3,1.7600000000000001E-2,1.7274999999999999E-2,1.4666666666666668E-2,0.2746988165453661,2.2800000000000001E-2,2.6700000000000005E-2,0.25189881654536611,0.2479988165453661,0.35570109988595311,2.92E-2,0.32650109988595311]
["1945-06-01",-6.9999999999999999E-4,6.6199999999999995E-2,1.9E-3,2.1749999999999999E-3,2.2416666666666665E-3,2.2083333333333334E-3,2.3916666666666665E-3,-2.5999999999999999E-3,-2.9083333333333335E-3,6.3808333333333328E-2,0.208201202099767,2.2800000000000001E-2,2.6500000000000003E-2,0.18540120209976702,0.18170120209976701,0.37321728358199069,2.8699999999999996E-2,0.34451728358199069]
["1945-07-01",-1.7999999999999999E-2,-5.0999999999999986E-3,1.8E-3,2.1666666666666666E-3,2.2333333333333337E-3,2.2000000000000001E-3,2.3583333333333334E-3,-1.9799999999999998E-2,-2.0199999999999999E-2,-7.4583333333333324E-3,0.20980277400017511,2.1600000000000001E-2,2.64E-2,0.1882027740001751,0.1834027740001751,0.36226331183141158,2.8299999999999999E-2,0.33396331183141159]
["1945-08-01",6.4100000000000004E-2,3.0999999999999999E-3,1.9E-3,2.1749999999999999E-3,2.2500000000000003E-3,2.2125000000000001E-3,2.3333333333333335E-3,6.2200000000000005E-2,6.1887500000000005E-2,7.6666666666666636E-4,0.26745213332045448,2.2800000000000001E-2,2.6550000000000001E-2,0.24465213332045449,0.24090213332045449,0.31938430829206244,2.8000000000000004E-2,0.29138430829206241]
["1945-09-01",4.3799999999999999E-2,7.3900000000000007E-2,1.8E-3,2.1833333333333336E-3,2.2500000000000003E-3,2.2166666666666667E-3,2.3250000000000002E-3,4.1999999999999996E-2,4.1583333333333333E-2,7.1575000000000014E-2,0.32402575736578365,2.1600000000000001E-2,2.6599999999999999E-2,0.30242575736578364,0.29742575736578364,0.4384637651521277,2.7900000000000001E-2,0.41056376515212772]
["1945-10-01",3.2199999999999999E-2,6.4100000000000004E-2,1.9E-3,2.1833333333333336E-3,2.2500000000000003E-3,2.2166666666666667E-3,2.3250000000000002E-3,3.0300000000000001E-2,2.9983333333333334E-2,6.1775000000000004E-2,0.36352328320159777,2.2800000000000001E-2,2.6599999999999999E-2,0.34072328320159778,0.33692328320159776,0.50968467550880714,2.7900000000000001E-2,0.48178467550880716]
["1945-11-01",3.9600000000000003E-2,4.7100000000000003E-2,1.8E-3,2.1833333333333336E-3,2.2333333333333337E-3,2.2083333333333334E-3,2.3083333333333332E-3,3.78E-2,3.739166666666667E-2,4.4791666666666667E-2,0.39891325887336615,2.1600000000000001E-2,2.6500000000000003E-2,0.37731325887336614,0.37241325887336613,0.60161177682398304,2.7699999999999999E-2,0.57391177682398309]
["1945-12-01",1.1599999999999999E-2,-1.1699999999999999E-2,1.8E-3,2.1749999999999999E-3,2.2333333333333337E-3,2.2041666666666668E-3,2.2916666666666667E-3,9.7999999999999997E-3,9.3958333333333324E-3,-1.3991666666666666E-2,0.36412247221543881,2.1600000000000001E-2,2.6450000000000001E-2,0.3425224722154388,0.33767247221543883,0.53319732568301315,2.75E-2,0.50569732568301318]
["1946-01-01",7.1400000000000005E-2,0.11989999999999998,1.6999999999999999E-3,2.1166666666666669E-3,2.1833333333333336E-3,2.1500000000000004E-3,2.2416666666666665E-3,6.9700000000000012E-2,6.9250000000000006E-2,0.11765833333333331,0.43878796685530763,2.0399999999999998E-2,2.5800000000000003E-2,0.41838796685530766,0.41298796685530764,0.63573181388244837,2.69E-2,0.60883181388244834]
["1946-02-01",-6.4100000000000004E-2,-6.4000000000000001E-2,1.5E-3,2.0666666666666667E-3,2.1333333333333334E-3,2.1000000000000003E-3,2.225E-3,-6.5600000000000006E-2,-6.6200000000000009E-2,-6.6225000000000006E-2,0.26047145762415269,1.8000000000000002E-2,2.5200000000000004E-2,0.24247145762415268,0.23527145762415269,0.43155210639922537,2.6700000000000002E-2,0.40485210639922536]
["1946-03-01",4.8000000000000001E-2,6.3100000000000003E-2,1.6000000000000001E-3,2.0583333333333335E-3,2.1166666666666669E-3,2.0874999999999999E-3,2.2166666666666667E-3,4.6400000000000004E-2,4.5912500000000002E-2,6.0883333333333338E-2,0.38191661009531486,1.9200000000000002E-2,2.5049999999999999E-2,0.36271661009531486,0.35686661009531484,0.57822570186976718,2.6599999999999999E-2,0.55162570186976723]
["1946-04-01",3.9300000000000002E-2,3.3800000000000004E-2,1.6999999999999999E-3,2.0499999999999997E-3,2.1333333333333334E-3,2.0916666666666666E-3,2.2083333333333334E-3,3.7600000000000001E-2,3.7208333333333336E-2,3.1591666666666671E-2,0.31739674635118398,2.0399999999999998E-2,2.5099999999999997E-2,0.296996746351184,0.29229674635118397,0.47439881672959117,2.6500000000000003E-2,0.44789881672959114]
["1946-05-01",2.8799999999999999E-2,3.0099999999999998E-2,1.8E-3,2.0916666666666666E-3,2.15E-3,2.1208333333333331E-3,2.2416666666666665E-3,2.7E-2,2.6679166666666667E-2,2.7858333333333332E-2,0.32941419582746256,2.1600000000000001E-2,2.5449999999999997E-2,0.30781419582746256,0.30396419582746259,0.49324375293791389,2.69E-2,0.46634375293791391]
["1946-06-01",-3.6999999999999998E-2,-2.76E-2,1.6000000000000001E-3,2.075E-3,2.1583333333333333E-3,2.1166666666666669E-3,2.2500000000000003E-3,-3.8599999999999995E-2,-3.9116666666666668E-2,-2.9850000000000002E-2,0.28112265644135559,1.9200000000000002E-2,2.5400000000000002E-2,0.26192265644135559,0.25572265644135561,0.36187415621536978,2.7000000000000003E-2,0.33487415621536976]
["1946-07-01",-2.3900000000000001E-2,-3.95E-2,1.9E-3,2.0666666666666667E-3,2.1583333333333333E-3,2.1124999999999998E-3,2.2416666666666665E-3,-2.58E-2,-2.6012500000000001E-2,-4.174166666666667E-2,0.2734254836582557,2.2800000000000001E-2,2.5349999999999998E-2,0.25062548365825571,0.24807548365825571,0.31478553326451131,2.69E-2,0.28788553326451133]
["1946-08-01",-6.7400000000000002E-2,-7.2399999999999992E-2,1.6999999999999999E-3,2.0916666666666666E-3,2.1833333333333336E-3,2.1375000000000001E-3,2.2583333333333331E-3,-6.9099999999999995E-2,-6.9537500000000002E-2,-7.4658333333333327E-2,0.11605733113399941,2.0399999999999998E-2,2.5649999999999999E-2,9.5657331133999407E-2,9.0407331133999402E-2,0.21582600005598751,2.7099999999999999E-2,0.1887260000559875]
["1946-09-01",-9.9699999999999997E-2,-0.1051,1.8E-3,2.15E-3,2.2333333333333337E-3,2.1916666666666668E-3,2.2916666666666667E-3,-0.10149999999999999,-0.10189166666666666,-0.10739166666666666,-3.7376494328472898E-2,2.1600000000000001E-2,2.6300000000000004E-2,-5.8976494328472899E-2,-6.3676494328472902E-2,1.3169464056339342E-2,2.75E-2,-1.4330535943660658E-2]
["1946-10-01",-6.0000000000000001E-3,2.1999999999999999E-2,1.9E-3,2.1666666666666666E-3,2.2500000000000003E-3,2.2083333333333334E-3,2.3E-3,-7.9000000000000008E-3,-8.2083333333333331E-3,1.9699999999999999E-2,-7.3001584346543247E-2,2.2800000000000001E-2,2.6500000000000003E-2,-9.5801584346543248E-2,-9.9501584346543243E-2,-2.691552272758313E-2,2.76E-2,-5.4515522727583129E-2]
["1946-11-01",-2.7000000000000001E-3,5.7999999999999996E-3,1.8E-3,2.1583333333333333E-3,2.2416666666666665E-3,2.1999999999999997E-3,2.3E-3,-4.5000000000000005E-3,-4.8999999999999998E-3,3.4999999999999996E-3,-0.11071996928511718,2.1600000000000001E-2,2.6399999999999996E-2,-0.13231996928511719,-0.13711996928511719,-6.5296182560789617E-2,2.76E-2,-9.2896182560789617E-2]
["1946-12-01",4.5699999999999998E-2,7.0599999999999996E-2,1.9E-3,2.1749999999999999E-3,2.2416666666666665E-3,2.2083333333333334E-3,2.3E-3,4.3799999999999999E-2,4.3491666666666665E-2,6.83E-2,-8.0743250179366566E-2,2.2800000000000001E-2,2.6500000000000003E-2,-0.10354325017936657,-0.10724325017936656,1.2540632348900571E-2,2.76E-2,-1.5059367651099428E-2]
["1947-01-01",2.5499999999999998E-2,-2.0000000000000012E-4,1.8E-3,2.1416666666666663E-3,2.2083333333333334E-3,2.1749999999999999E-3,2.2666666666666668E-3,2.3699999999999999E-2,2.3324999999999999E-2,-2.4666666666666669E-3,-0.12012525952859809,2.1600000000000001E-2,2.6099999999999998E-2,-0.1417252595285981,-0.14622525952859811,-9.6045964619670521E-2,2.7200000000000002E-2,-0.12324596461967052]
["1947-02-01",-7.7000000000000002E-3,-8.8999999999999999E-3,1.6000000000000001E-3,2.1250000000000002E-3,2.2000000000000001E-3,2.1624999999999999E-3,2.2666666666666668E-3,-9.300000000000001E-3,-9.8624999999999997E-3,-1.1166666666666667E-2,-6.7101501261061958E-2,1.9200000000000002E-2,2.5950000000000001E-2,-8.6301501261061953E-2,-9.3051501261061959E-2,-4.2832431126661907E-2,2.7200000000000002E-2,-7.0032431126661909E-2]
["1947-03-01",-1.49E-2,-3.6399999999999995E-2,1.8E-3,2.1250000000000002E-3,2.2000000000000001E-3,2.1624999999999999E-3,2.2666666666666668E-3,-1.67E-2,-1.7062500000000001E-2,-3.8666666666666662E-2,-0.12309321459186295,2.1600000000000001E-2,2.5950000000000001E-2,-0.14469321459186296,-0.14904321459186295,-0.13241776938543071,2.7200000000000002E-2,-0.15961776938543071]
["1947-04-01",-3.6299999999999999E-2,-3.2000000000000001E-2,1.6999999999999999E-3,2.1083333333333332E-3,2.1916666666666664E-3,2.1499999999999996E-3,2.2500000000000003E-3,-3.7999999999999999E-2,-3.8449999999999998E-2,-3.4250000000000003E-2,-0.18688052622166662,2.0399999999999998E-2,2.5799999999999997E-2,-0.20728052622166662,-0.21268052622166661,-0.18763822863716073,2.7000000000000003E-2,-0.21463822863716073]
["1947-05-01",1.4E-3,-2.7900000000000001E-2,1.6999999999999999E-3,2.1083333333333332E-3,2.1916666666666664E-3,2.1499999999999996E-3,2.2500000000000003E-3,-2.9999999999999992E-4,-7.4999999999999958E-4,-3.0150000000000003E-2,-0.20853631313994658,2.0399999999999998E-2,2.5799999999999997E-2,-0.22893631313994658,-0.23433631313994657,-0.23337843127675362,2.7000000000000003E-2,-0.26037843127675364]
["1947-06-01",5.5399999999999998E-2,4.2800000000000005E-2,1.9E-3,2.1250000000000002E-3,2.2000000000000001E-3,2.1624999999999999E-3,2.2583333333333331E-3,{"$f":"B262-D262","v":5.3499999999999999E-2},5.32375E-2,4.054166666666667E-2,-0.13259524910477616,2.2800000000000001E-2,2.5950000000000001E-2,-0.15539524910477615,-0.15854524910477616,-0.17787641725154157,2.7099999999999999E-2,-0.20497641725154159]
["1947-07-01",3.8100000000000002E-2,2.1399999999999995E-2,1.8E-3,2.1250000000000002E-3,2.2000000000000001E-3,2.1624999999999999E-3,2.2750000000000001E-3,3.6299999999999999E-2,3.5937500000000004E-2,1.9124999999999996E-2,-7.7499362868218791E-2,2.1600000000000001E-2,2.5950000000000001E-2,-9.9099362868218799E-2,-0.10344936286821879,-0.1257501015936745,2.7300000000000001E-2,-0.15305010159367449]
["1947-08-01",-2.0299999999999999E-2,-2.2000000000000001E-3,1.6999999999999999E-3,2.1333333333333334E-3,2.2000000000000001E-3,2.1666666666666666E-3,2.2750000000000001E-3,-2.1999999999999999E-2,-2.2466666666666666E-2,-4.4749999999999998E-3,-3.0909420761305872E-2,2.0399999999999998E-2,2.5999999999999999E-2,-5.1309420761305874E-2,-5.6909420761305868E-2,-5.9587593111436465E-2,2.7300000000000001E-2,-8.688759311143647E-2]
["1947-09-01",-1.11E-2,-1.4200000000000001E-2,1.8E-3,2.1749999999999999E-3,2.2416666666666665E-3,2.2083333333333334E-3,2.3333333333333335E-3,-1.29E-2,-1.3308333333333333E-2,-1.6533333333333334E-2,6.4460372996939963E-2,2.1600000000000001E-2,2.6500000000000003E-2,4.2860372996939962E-2,3.796037299693996E-2,3.5935356699906107E-2,2.8000000000000004E-2,7.9353566999061029E-3]
["1947-10-01",2.3800000000000002E-2,-1.3299999999999999E-2,1.8E-3,2.2500000000000003E-3,2.3250000000000002E-3,2.2875E-3,2.3999999999999998E-3,2.2000000000000002E-2,2.15125E-2,-1.5699999999999999E-2,9.6372766473105553E-2,2.1600000000000001E-2,2.7450000000000002E-2,7.4772766473105545E-2,6.8922766473105551E-2,1.5402784324591856E-4,2.8799999999999999E-2,-2.8645972156754081E-2]
["1947-11-01",-1.7500000000000002E-2,-8.2399999999999987E-2,1.6999999999999999E-3,2.3083333333333332E-3,2.3750000000000004E-3,2.3416666666666668E-3,2.4416666666666666E-3,-1.9200000000000002E-2,-1.9841666666666667E-2,-8.4841666666666649E-2,8.0102519863457289E-2,2.0399999999999998E-2,2.81E-2,5.9702519863457287E-2,5.2002519863457289E-2,-8.7550869010775134E-2,2.93E-2,-0.11685086901077513]
["1947-12-01",2.3300000000000001E-2,1.89E-2,2.0999999999999999E-3,2.3833333333333332E-3,2.4499999999999999E-3,2.4166666666666664E-3,2.5416666666666669E-3,2.12E-2,2.0883333333333334E-2,1.6358333333333332E-2,5.6965581501650764E-2,2.52E-2,2.8999999999999998E-2,3.1765581501650764E-2,2.7965581501650766E-2,-0.13161365630027921,3.0500000000000003E-2,-0.16211365630027921]
["1948-01-01",-3.7900000000000003E-2,6.9999999999999993E-3,2E-3,2.3833333333333332E-3,2.4499999999999999E-3,2.4166666666666664E-3,2.5416666666666669E-3,-3.9900000000000005E-2,-4.0316666666666667E-2,4.4583333333333324E-3,-8.3797308993289743E-3,2.4E-2,2.8999999999999998E-2,-3.2379730899328975E-2,-3.7379730899328972E-2,-0.1253600238991609,3.0500000000000003E-2,-0.1558600238991609]
["1948-02-01",-3.8800000000000001E-2,-3.7200000000000004E-2,1.9E-3,2.3750000000000004E-3,2.4416666666666666E-3,2.4083333333333335E-3,2.5416666666666669E-3,-4.07E-2,-4.1208333333333333E-2,-3.9741666666666668E-2,-3.9458427230106508E-2,2.2800000000000001E-2,2.8900000000000002E-2,-6.2258427230106508E-2,-6.8358427230106517E-2,-0.15033460903048357,3.0500000000000003E-2,-0.18083460903048357]
["1948-03-01",7.9299999999999995E-2,6.1699999999999998E-2,2.2000000000000001E-3,2.3583333333333334E-3,2.4166666666666668E-3,2.3875000000000003E-3,2.5166666666666666E-3,7.7100000000000002E-2,7.6912499999999995E-2,5.9183333333333331E-2,5.2393177840367233E-2,2.64E-2,2.8650000000000002E-2,2.5993177840367233E-2,2.3743177840367231E-2,-6.3833804906251457E-2,3.0199999999999998E-2,-9.4033804906251461E-2]
["1948-04-01",2.92E-2,1.6E-2,2E-3,2.3166666666666665E-3,2.3916666666666665E-3,2.3541666666666667E-3,2.4750000000000002E-3,2.7200000000000002E-2,2.6845833333333333E-2,1.3525000000000001E-2,{"$f":"((1+B261)*(1+B262)*(1+B263)*(1+B264)*(1+B265)*(1+B266)*(1+B267)*(1+B268)*(1+B269)*(1+B270)*(1+B271)*(1+B272))-1","v":0.12392140565871723},{"$f":"D272*12","v":2.4E-2},2.8250000000000001E-2,{"$f":"L272-M272","v":9.9921405658717238E-2},9.5671405658717235E-2,-1.7412340686727146E-2,2.9700000000000004E-2,-4.711234068672715E-2]
["1948-05-01",8.7900000000000006E-2,5.8299999999999998E-2,1.8E-3,2.3E-3,2.3833333333333332E-3,2.3416666666666664E-3,2.4499999999999999E-3,8.610000000000001E-2,8.5558333333333333E-2,5.5849999999999997E-2,0.2210046906492098,2.1600000000000001E-2,2.8099999999999997E-2,0.19940469064920979,0.19290469064920981,6.9717642064845986E-2,2.9399999999999999E-2,4.031764206484599E-2]
["1948-06-01",5.4000000000000003E-3,2.12E-2,2.0999999999999999E-3,2.3E-3,2.3750000000000004E-3,2.3375000000000002E-3,2.4499999999999999E-3,3.3000000000000004E-3,3.0625000000000001E-3,1.8749999999999999E-2,0.16315910174219739,2.52E-2,2.8050000000000002E-2,0.13795910174219739,0.1351091017421974,4.7560084461661933E-2,2.9399999999999999E-2,1.8160084461661934E-2]
["1948-07-01",-5.0799999999999998E-2,-4.4299999999999999E-2,1.9E-3,2.3416666666666668E-3,2.4083333333333335E-3,2.3749999999999999E-3,2.4916666666666668E-3,-5.2699999999999997E-2,-5.3175E-2,-4.6791666666666669E-2,6.3549387702238613E-2,2.2800000000000001E-2,2.8499999999999998E-2,4.0749387702238613E-2,3.5049387702238616E-2,-1.9822623144693408E-2,2.9900000000000003E-2,-4.9722623144693411E-2]
["1948-08-01",1.5800000000000002E-2,3.5999999999999999E-3,2.0999999999999999E-3,2.3666666666666667E-3,2.4499999999999999E-3,2.4083333333333335E-3,2.5249999999999999E-3,1.3700000000000002E-2,1.3391666666666668E-2,1.075E-3,0.10273907117274073,2.52E-2,2.8900000000000002E-2,7.7539071172740726E-2,7.3839071172740717E-2,-1.4125059719397148E-2,3.0300000000000001E-2,-4.4425059719397149E-2]
["1948-09-01",-2.76E-2,-7.0999999999999995E-3,2E-3,2.3666666666666667E-3,2.4416666666666666E-3,2.4041666666666669E-3,2.5416666666666669E-3,-2.9600000000000001E-2,-3.0004166666666665E-2,-9.6416666666666664E-3,8.433964284394091E-2,2.4E-2,2.8850000000000001E-2,6.0339642843940909E-2,5.5489642843940909E-2,-7.0245199790925916E-3,3.0500000000000003E-2,-3.7524519979092591E-2]
["1948-10-01",7.0999999999999994E-2,4.0300000000000002E-2,1.9E-3,2.3666666666666667E-3,2.4499999999999999E-3,2.4083333333333335E-3,2.5249999999999999E-3,6.9099999999999995E-2,6.8591666666666662E-2,3.7775000000000003E-2,0.13433068713211571,2.2800000000000001E-2,2.8900000000000002E-2,0.11153068713211571,0.1054306871321157,4.6916379715972845E-2,3.0300000000000001E-2,1.6616379715972844E-2]
["1948-11-01",-9.6100000000000005E-2,-9.1299999999999992E-2,2.0999999999999999E-3,2.3666666666666667E-3,2.4333333333333334E-3,2.3999999999999998E-3,2.5583333333333335E-3,-9.820000000000001E-2,-9.8500000000000004E-2,-9.3858333333333321E-2,4.3584232161547165E-2,2.52E-2,2.8799999999999999E-2,1.8384232161547165E-2,1.4784232161547166E-2,3.6762112301552241E-2,3.0700000000000002E-2,6.0621123015522395E-3]
["1948-12-01",3.4599999999999999E-2,2.2099999999999998E-2,2E-3,2.3250000000000002E-3,2.3999999999999998E-3,2.3625E-3,2.5500000000000002E-3,3.2599999999999997E-2,3.2237500000000002E-2,1.9549999999999998E-2,5.5108224952932883E-2,2.4E-2,2.835E-2,3.1108224952932882E-2,2.6758224952932883E-2,4.0018210799309673E-2,3.0600000000000002E-2,9.4182107993096703E-3]
["1949-01-01",3.8999999999999998E-3,5.04E-2,2E-3,2.2583333333333331E-3,2.3416666666666668E-3,2.3E-3,2.4916666666666668E-3,1.8999999999999998E-3,1.5999999999999999E-3,4.7908333333333331E-2,0.10094911862618194,2.4E-2,2.76E-2,7.694911862618195E-2,7.3349118626181944E-2,8.484123994398729E-2,2.9900000000000003E-2,5.4941239943987287E-2]
["1949-02-01",-2.9600000000000001E-2,5.0000000000000044E-4,1.8E-3,2.2583333333333331E-3,2.3333333333333331E-3,2.2958333333333329E-3,2.4916666666666668E-3,-3.1400000000000004E-2,-3.1895833333333332E-2,-1.9916666666666663E-3,0.11148670902501734,2.1600000000000001E-2,2.7549999999999995E-2,8.9886709025017331E-2,8.3936709025017348E-2,0.12731996319480543,2.9900000000000003E-2,9.741996319480542E-2]
["1949-03-01",3.2800000000000003E-2,3.6400000000000002E-2,1.9E-3,2.2500000000000003E-3,2.3250000000000002E-3,2.2875E-3,2.4750000000000002E-3,3.0900000000000004E-2,3.0512500000000001E-2,3.3925000000000004E-2,6.3599993589398496E-2,2.2800000000000001E-2,2.7450000000000002E-2,4.0799993589398495E-2,3.6149993589398494E-2,0.10045625869369545,2.9700000000000004E-2,7.0756258693695451E-2]
["1949-04-01",-1.7899999999999999E-2,5.7999999999999996E-3,1.8E-3,2.2500000000000003E-3,2.3250000000000002E-3,2.2875E-3,2.4666666666666669E-3,-1.9699999999999999E-2,-2.0187500000000001E-2,3.3333333333333327E-3,1.4925722604108849E-2,2.1600000000000001E-2,2.7450000000000002E-2,-6.6742773958911525E-3,-1.2524277395891154E-2,8.9408371057204006E-2,2.9600000000000001E-2,5.9808371057204004E-2]
["1949-05-01",-2.58E-2,3.4000000000000002E-3,2E-3,2.2583333333333331E-3,2.3166666666666665E-3,2.2875E-3,2.4583333333333336E-3,-2.7799999999999998E-2,{"$f":"B285-G285","v":-2.8087500000000001E-2},{"$f":"$C285-H285","v":9.4166666666666661E-4},-9.1147496129311056E-2,2.4E-2,2.7450000000000002E-2,-0.11514749612931105,-0.11859749612931106,3.2894604099781066E-2,2.9500000000000005E-2,3.3946040997810609E-3]
["1949-06-01",1.4E-3,-1.3399999999999999E-2,1.9E-3,2.2583333333333331E-3,2.3166666666666665E-3,2.2875E-3,2.4499999999999999E-3,-5.0000000000000001E-4,-8.8750000000000005E-4,-1.585E-2,-9.4763380369894512E-2,2.2800000000000001E-2,2.7450000000000002E-2,-0.11756338036989451,-0.12221338036989451,-2.1016290591027165E-3,2.9399999999999999E-2,-3.1501629059102712E-2]
["1949-07-01",6.5000000000000002E-2,5.6899999999999992E-2,1.6999999999999999E-3,2.225E-3,2.2916666666666667E-3,2.2583333333333331E-3,2.4166666666666668E-3,6.3300000000000009E-2,6.2741666666666668E-2,5.4483333333333328E-2,1.5673198383967746E-2,2.0399999999999998E-2,2.7099999999999999E-2,-4.7268016160322522E-3,-1.1426801616032253E-2,0.10356679737096752,2.9000000000000001E-2,7.4566797370967525E-2]
["1949-08-01",2.1899999999999999E-2,3.4599999999999999E-2,1.9E-3,2.1833333333333336E-3,2.2583333333333331E-3,2.2208333333333333E-3,2.3833333333333332E-3,0.02,1.9679166666666664E-2,3.2216666666666664E-2,2.1772436925158845E-2,2.2800000000000001E-2,2.665E-2,-1.0275630748411563E-3,-4.8775630748411555E-3,0.13765465181347492,2.86E-2,0.10905465181347491]
["1949-09-01",2.63E-2,3.73E-2,1.6999999999999999E-3,2.1666666666666666E-3,2.2416666666666665E-3,2.2041666666666663E-3,2.3750000000000004E-3,2.46E-2,2.4095833333333334E-2,3.4924999999999998E-2,7.8409144401779818E-2,2.0399999999999998E-2,2.6449999999999994E-2,5.8009144401779816E-2,5.1959144401779823E-2,0.1885277171176527,2.8500000000000004E-2,0.16002771711765271]
["1949-10-01",3.4000000000000002E-2,1.1199999999999998E-2,1.8E-3,2.1749999999999999E-3,2.2500000000000003E-3,2.2125000000000001E-3,2.3583333333333334E-3,3.2199999999999999E-2,3.1787500000000003E-2,8.8416666666666643E-3,4.1153179562502862E-2,2.1600000000000001E-2,2.6550000000000001E-2,1.9553179562502861E-2,1.4603179562502861E-2,0.15528138762796395,2.8299999999999999E-2,0.12698138762796396]
["1949-11-01",1.7500000000000002E-2,1.5899999999999997E-2,1.6999999999999999E-3,2.1666666666666666E-3,2.2333333333333337E-3,2.2000000000000001E-3,2.3416666666666668E-3,1.5800000000000002E-2,1.5300000000000001E-2,1.355833333333333E-2,0.17200283239832559,2.0399999999999998E-2,2.64E-2,0.15160283239832559,0.14560283239832558,0.29157077329288894,2.81E-2,0.26347077329288893]
["1949-12-01",4.8599999999999997E-2,3.9599999999999996E-2,1.6999999999999999E-3,2.15E-3,2.225E-3,2.1875000000000002E-3,2.316666666666667E-3,4.6899999999999997E-2,4.6412499999999995E-2,3.7283333333333328E-2,0.18786214000858736,2.0399999999999998E-2,2.6250000000000002E-2,0.16746214000858736,0.16161214000858737,0.31368454741736396,2.7800000000000005E-2,0.28588454741736397]
["1950-01-01",1.9699999999999999E-2,3.5299999999999998E-2,1.8E-3,2.1416666666666663E-3,2.2083333333333334E-3,2.1749999999999999E-3,2.3E-3,1.7899999999999999E-2,1.7524999999999999E-2,3.3000000000000002E-2,0.20655745011132187,2.1600000000000001E-2,2.6099999999999998E-2,0.18495745011132186,0.18045745011132186,0.29479970672238864,2.76E-2,0.26719970672238863]
["1950-02-01",1.9900000000000001E-2,0.01,1.6000000000000001E-3,2.15E-3,2.2083333333333334E-3,2.1791666666666665E-3,2.3E-3,1.83E-2,1.7720833333333335E-2,7.7000000000000002E-3,0.26810381633196378,1.9200000000000002E-2,2.615E-2,0.24890381633196379,0.24195381633196378,0.30709415671125595,2.76E-2,0.27949415671125594]
["1950-03-01",7.0000000000000001E-3,8.3999999999999995E-3,1.8E-3,2.15E-3,2.2166666666666667E-3,2.1833333333333331E-3,2.3E-3,5.1999999999999998E-3,4.816666666666667E-3,6.0999999999999995E-3,0.23642577754288019,2.1600000000000001E-2,2.6199999999999998E-2,0.21482577754288018,0.21022577754288019,0.27178092206448357,2.76E-2,0.24418092206448355]
["1950-04-01",4.8599999999999997E-2,1.8499999999999999E-2,1.6000000000000001E-3,2.1666666666666666E-3,2.2166666666666667E-3,2.1916666666666668E-3,2.3083333333333332E-3,4.7E-2,4.6408333333333329E-2,1.6191666666666667E-2,0.32014669619332525,1.9200000000000002E-2,{"$f":"G296*12","v":2.6300000000000004E-2},0.30094669619332526,{"$f":"L296-N296","v":0.29384669619332526},{"$f":"((1+C285)*(1+C286)*(1+C287)*(1+C288)*(1+C289)*(1+C290)*(1+C291)*(1+C292)*(1+C293)*(1+C294)*(1+C295)*(1+C296))-1","v":0.28783940059920154},{"$f":"H296*12","v":2.7699999999999999E-2},{"$f":"Q296-R296","v":0.26013940059920154}]
["1950-05-01",5.0900000000000001E-2,1.9199999999999998E-2,1.9E-3,2.1749999999999999E-3,2.2416666666666665E-3,2.2083333333333334E-3,2.3250000000000002E-3,4.9000000000000002E-2,4.8691666666666668E-2,1.6874999999999998E-2,0.42408351778850872,2.2800000000000001E-2,2.6500000000000003E-2,0.40128351778850874,0.3975835177885087,0.30811831482031726,2.7900000000000001E-2,0.28021831482031728]
["1950-06-01",-5.4800000000000001E-2,-7.7100000000000002E-2,1.6999999999999999E-3,2.1833333333333336E-3,2.2416666666666665E-3,2.2125000000000001E-3,2.3250000000000002E-3,-5.6500000000000002E-2,-5.7012500000000001E-2,-7.9424999999999996E-2,0.34416191433363208,2.0399999999999998E-2,2.6550000000000001E-2,0.32376191433363211,0.31761191433363206,0.22365942909757841,2.7900000000000001E-2,0.1957594290975784]
["1950-07-01",1.1900000000000001E-2,-4.36E-2,1.8E-3,2.2083333333333334E-3,2.2666666666666668E-3,2.2374999999999999E-3,2.3250000000000002E-3,1.0100000000000001E-2,9.6625000000000009E-3,-4.5925000000000001E-2,0.27714313719643435,2.1600000000000001E-2,2.6849999999999999E-2,0.25554313719643434,0.25029313719643437,0.1073023729670961,2.7900000000000001E-2,7.9402372967096096E-2]
["1950-08-01",4.4299999999999999E-2,1.54E-2,1.8E-3,2.1749999999999999E-3,2.225E-3,2.2000000000000001E-3,2.3E-3,4.2499999999999996E-2,4.2099999999999999E-2,1.3100000000000001E-2,0.30513805477467049,2.1600000000000001E-2,2.64E-2,0.28353805477467048,0.27873805477467051,8.6753169834514976E-2,2.76E-2,5.9153169834514976E-2]
["1950-09-01",5.9200000000000003E-2,4.1800000000000004E-2,1.6999999999999999E-3,2.2000000000000001E-3,2.2583333333333331E-3,2.2291666666666666E-3,2.3333333333333335E-3,5.7500000000000002E-2,5.6970833333333339E-2,3.9466666666666671E-2,0.34697673937185125,2.0399999999999998E-2,2.6749999999999999E-2,0.32657673937185128,0.32022673937185125,9.14677068674421E-2,2.8000000000000004E-2,6.3467706867442103E-2]
["1950-10-01",9.2999999999999992E-3,-2.7000000000000001E-3,1.9E-3,2.225E-3,2.2666666666666668E-3,2.2458333333333336E-3,2.3583333333333334E-3,7.3999999999999995E-3,7.0541666666666652E-3,-5.0583333333333331E-3,0.31480040913734042,2.2800000000000001E-2,2.6950000000000002E-2,0.29200040913734043,0.28785040913734039,7.6464343412678382E-2,2.8299999999999999E-2,4.8164343412678383E-2]
["1950-11-01",1.6899999999999998E-2,-1.7600000000000001E-2,1.8E-3,2.225E-3,2.2666666666666668E-3,2.2458333333333336E-3,2.3833333333333332E-3,1.5099999999999999E-2,1.4654166666666664E-2,-1.9983333333333336E-2,0.31402509685676705,2.1600000000000001E-2,2.6950000000000002E-2,0.29242509685676704,0.28707509685676702,4.0967192606176983E-2,2.86E-2,1.2367192606176983E-2]
["1950-12-01",5.1299999999999998E-2,3.1199999999999995E-2,1.8E-3,2.225E-3,2.2666666666666668E-3,2.2458333333333336E-3,2.3833333333333332E-3,4.9499999999999995E-2,4.9054166666666663E-2,2.8816666666666661E-2,0.31740852977829448,2.1600000000000001E-2,2.6950000000000002E-2,0.29580852977829447,0.29045852977829445,3.2556145647835155E-2,2.86E-2,3.9561456478351548E-3]
["1951-01-01",6.3700000000000007E-2,4.3800000000000006E-2,2E-3,2.2166666666666667E-3,2.2583333333333331E-3,2.2374999999999999E-3,2.3583333333333334E-3,6.1700000000000005E-2,6.1462500000000003E-2,4.1441666666666675E-2,0.37425463678059434,2.4E-2,2.6849999999999999E-2,0.35025463678059432,0.34740463678059436,4.1033618107997771E-2,2.8299999999999999E-2,1.2733618107997773E-2]
["1951-02-01",1.5699999999999999E-2,2.6800000000000001E-2,1.6999999999999999E-3,2.2166666666666667E-3,2.2583333333333331E-3,2.2374999999999999E-3,2.3666666666666667E-3,1.3999999999999999E-2,1.3462499999999999E-2,2.4433333333333335E-2,0.36859538638891021,2.0399999999999998E-2,2.6849999999999999E-2,0.34819538638891023,0.34174538638891022,5.8349820864646018E-2,2.8400000000000002E-2,2.9949820864646017E-2]
["1951-03-01",-1.5599999999999999E-2,-1.7399999999999999E-2,1.9E-3,2.3166666666666665E-3,2.3499999999999997E-3,2.3333333333333335E-3,2.4583333333333336E-3,-1.7499999999999998E-2,-1.7933333333333332E-2,-1.9858333333333332E-2,0.33788013739944756,2.2800000000000001E-2,2.8000000000000004E-2,0.31508013739944757,0.30988013739944753,3.1271850437922577E-2,2.9500000000000005E-2,1.7718504379225716E-3]
["1951-04-01",5.0900000000000001E-2,5.0000000000000044E-4,2E-3,2.3916666666666665E-3,2.4416666666666666E-3,2.4166666666666668E-3,2.575E-3,4.8899999999999999E-2,4.8483333333333337E-2,-2.0749999999999996E-3,0.34081464466248246,2.4E-2,2.9000000000000001E-2,0.31681464466248244,0.31181464466248243,1.3046132904409813E-2,3.09E-2,-1.7853867095590188E-2]
["1951-05-01",-2.9899999999999999E-2,6.6E-3,2.0999999999999999E-3,2.4083333333333335E-3,2.4416666666666666E-3,2.4250000000000001E-3,2.6083333333333332E-3,-3.2000000000000001E-2,-3.2325E-2,3.9916666666666668E-3,0.2377241286393319,2.52E-2,2.9100000000000001E-2,0.2125241286393319,0.20862412863933189,5.222109316902479E-4,3.1299999999999994E-2,-3.0777789068309747E-2]
["1951-06-01",-2.2800000000000001E-2,-3.9999999999999992E-3,2E-3,2.4499999999999999E-3,2.4916666666666668E-3,2.4708333333333331E-3,2.6750000000000003E-3,-2.4800000000000003E-2,-2.5270833333333333E-2,-6.6749999999999995E-3,0.27962761162331251,2.4E-2,2.9649999999999996E-2,0.25562761162331249,0.2499776116233125,7.9770421592765706E-2,3.2100000000000004E-2,4.7670421592765702E-2]
["1951-07-01",7.1099999999999997E-2,4.3899999999999995E-2,2.3E-3,2.4499999999999999E-3,2.4916666666666668E-3,2.4708333333333331E-3,2.7166666666666667E-3,6.88E-2,6.8629166666666658E-2,4.1183333333333329E-2,0.35449069553288881,2.76E-2,2.9649999999999996E-2,0.3268906955328888,0.3248406955328888,0.17855744782589755,3.2600000000000004E-2,0.14595744782589753]
["1951-08-01",4.7800000000000002E-2,1.5200000000000002E-2,2.0999999999999999E-3,2.3999999999999998E-3,2.4333333333333334E-3,2.4166666666666664E-3,2.6583333333333333E-3,4.5700000000000005E-2,4.5383333333333338E-2,1.2541666666666668E-2,0.35903030812923586,2.52E-2,2.8999999999999998E-2,0.33383030812923586,0.33003030812923584,0.1783253112397587,3.1899999999999998E-2,0.14642531123975872]
["1951-09-01",1.2999999999999999E-3,8.6E-3,1.9E-3,2.3666666666666667E-3,2.3999999999999998E-3,2.3833333333333332E-3,2.6166666666666664E-3,-6.0000000000000006E-4,-1.0833333333333333E-3,5.9833333333333336E-3,0.28474041496393943,2.2800000000000001E-2,2.86E-2,0.26194041496393944,0.25614041496393941,0.14077453341948565,3.1399999999999997E-2,0.10937453341948565]
["1951-10-01",-1.03E-2,2.8999999999999998E-3,2.3E-3,2.4083333333333335E-3,2.4416666666666666E-3,2.4250000000000001E-3,2.6416666666666667E-3,-1.26E-2,-1.2725E-2,2.5833333333333307E-4,0.25979152748420731,2.76E-2,2.9100000000000001E-2,0.23219152748420729,0.23069152748420729,0.14718016601464234,3.1699999999999999E-2,0.11548016601464234]
["1951-11-01",9.5999999999999992E-3,1.2E-2,2.0999999999999999E-3,2.4666666666666669E-3,2.5166666666666666E-3,2.4916666666666663E-3,2.7000000000000001E-3,7.4999999999999997E-3,7.1083333333333328E-3,9.2999999999999992E-3,0.25074788686011962,2.52E-2,2.9899999999999996E-2,0.22554788686011962,0.22084788686011964,0.18174504072355191,3.2399999999999998E-2,0.14934504072355193]
["1951-12-01",4.24E-2,3.5200000000000002E-2,2.2000000000000001E-3,2.5083333333333329E-3,2.5500000000000002E-3,2.529166666666667E-3,2.7416666666666666E-3,4.02E-2,3.9870833333333335E-2,3.2458333333333339E-2,0.24015941906495653,2.64E-2,3.0350000000000002E-2,0.21375941906495652,0.20980941906495654,0.18632900131596331,3.2899999999999999E-2,0.15342900131596332]
["1952-01-01",1.8100000000000002E-2,3.0499999999999999E-2,2.3E-3,2.4833333333333331E-3,2.5416666666666665E-3,2.5124999999999995E-3,2.7416666666666666E-3,1.5800000000000002E-2,1.5587500000000002E-2,2.7758333333333333E-2,0.18699473963526625,2.76E-2,3.0149999999999996E-2,0.15939473963526624,0.15684473963526624,0.17121291038139463,3.2899999999999999E-2,0.13831291038139465]
["1952-02-01",-2.8199999999999999E-2,5.8999999999999999E-3,2.0999999999999999E-3,2.4416666666666666E-3,2.5083333333333329E-3,2.4749999999999998E-3,2.6916666666666669E-3,-3.0300000000000001E-2,-3.0675000000000001E-2,3.208333333333333E-3,0.13569113712469338,2.52E-2,2.9699999999999997E-2,0.11049113712469338,0.10599113712469338,0.14737345788142298,3.2300000000000002E-2,0.11507345788142298]
["1952-03-01",5.0299999999999997E-2,1.7599999999999998E-2,2.3E-3,2.4666666666666669E-3,2.5249999999999999E-3,2.4958333333333334E-3,2.708333333333333E-3,4.8000000000000001E-2,4.7804166666666661E-2,1.4891666666666664E-2,0.2117192211723542,2.76E-2,2.9950000000000001E-2,0.18411922117235419,0.1817692211723542,0.18824265290060693,3.2499999999999994E-2,0.15574265290060693]
["1952-04-01",-4.02E-2,-1.54E-2,2.2000000000000001E-3,2.4416666666666666E-3,2.5083333333333329E-3,2.4749999999999998E-3,2.6916666666666669E-3,-4.24E-2,-4.2674999999999998E-2,-1.8091666666666666E-2,0.10667818867753875,2.64E-2,2.9699999999999997E-2,8.0278188677538748E-2,7.697818867753875E-2,0.16935903652767359,3.2300000000000002E-2,0.13705903652767359]
["1952-05-01",3.4299999999999997E-2,1.9E-2,2E-3,2.4416666666666666E-3,2.5000000000000001E-3,2.4708333333333331E-3,2.6833333333333336E-3,3.2299999999999995E-2,3.1829166666666665E-2,1.6316666666666667E-2,0.17991676172474858,2.4E-2,2.9649999999999996E-2,0.15591676172474858,0.15026676172474857,0.18376401571796053,3.2200000000000006E-2,0.15156401571796052]
["1952-06-01",4.9000000000000002E-2,4.8999999999999998E-3,2.2000000000000001E-3,2.4499999999999999E-3,2.5249999999999999E-3,2.4875000000000001E-3,2.6833333333333336E-3,4.6800000000000001E-2,4.6512499999999998E-2,2.2166666666666663E-3,0.26661142350517952,2.64E-2,2.9850000000000002E-2,0.24021142350517952,0.23676142350517954,0.19434182670178579,3.2200000000000006E-2,0.16214182670178579]
["1952-07-01",1.9599999999999999E-2,2.06E-2,2.2000000000000001E-3,2.4583333333333336E-3,2.5333333333333336E-3,2.4958333333333334E-3,2.6833333333333336E-3,1.7399999999999999E-2,1.7104166666666667E-2,1.7916666666666668E-2,0.20571095827269215,2.64E-2,2.9950000000000001E-2,0.17931095827269214,0.17576095827269214,0.16768394322429581,3.2200000000000006E-2,0.1354839432242958]
["1952-08-01",-7.1000000000000004E-3,2.0300000000000002E-2,2.0999999999999999E-3,2.4499999999999999E-3,2.5500000000000002E-3,2.5000000000000001E-3,2.7000000000000001E-3,-9.1999999999999998E-3,-9.6000000000000009E-3,1.7600000000000001E-2,0.14253713539698043,2.52E-2,0.03,0.11733713539698043,0.11253713539698043,0.17354996776177001,3.2399999999999998E-2,0.14114996776177002]
["1952-09-01",-1.7600000000000001E-2,1.4999999999999996E-3,2.3E-3,2.4583333333333336E-3,2.558333333333333E-3,2.5083333333333333E-3,2.7000000000000001E-3,-1.9900000000000001E-2,-2.0108333333333336E-2,-1.2000000000000005E-3,0.12097121922899645,2.76E-2,3.0100000000000002E-2,9.3371219228996452E-2,9.087121922899645E-2,0.16528880895638776,3.2399999999999998E-2,0.13288880895638777]
["1952-10-01",2E-3,1.01E-2,2.3E-3,2.5083333333333329E-3,2.5666666666666667E-3,2.5374999999999998E-3,2.7166666666666667E-3,{"$f":"B326-D326","v":-2.9999999999999992E-4},-5.3749999999999978E-4,7.3833333333333329E-3,0.13490265905572785,2.76E-2,3.0449999999999998E-2,0.10730265905572785,0.10445265905572784,0.17365462750707694,3.2600000000000004E-2,0.14105462750707692]
["1952-11-01",5.7099999999999998E-2,4.2299999999999997E-2,2.0999999999999999E-3,2.4833333333333331E-3,2.5500000000000002E-3,2.5166666666666666E-3,2.7000000000000001E-3,5.5E-2,5.4583333333333331E-2,3.9599999999999996E-2,0.18829794065749828,2.52E-2,3.0199999999999998E-2,0.16309794065749827,0.15809794065749827,0.20879468206583618,3.2399999999999998E-2,0.17639468206583619]
["1952-12-01",3.8199999999999998E-2,2.1299999999999999E-2,2.3999999999999998E-3,2.4750000000000002E-3,2.5416666666666665E-3,2.5083333333333333E-3,2.6833333333333336E-3,3.5799999999999998E-2,3.5691666666666663E-2,1.8616666666666667E-2,0.18351009400481066,2.8799999999999999E-2,3.0100000000000002E-2,0.15471009400481067,0.15341009400481065,0.19256376429080269,3.2200000000000006E-2,0.16036376429080268]
["1953-01-01",-4.8999999999999998E-3,1.03E-2,2.3E-3,2.5166666666666666E-3,2.575E-3,2.5458333333333331E-3,2.708333333333333E-3,-7.1999999999999998E-3,-7.4458333333333329E-3,7.5916666666666667E-3,0.15677329785304694,2.76E-2,3.0549999999999997E-2,0.12917329785304693,0.12622329785304695,0.16918696852304516,3.2499999999999994E-2,0.13668696852304515]
["1953-02-01",-1.06E-2,-6.7000000000000002E-3,2.0999999999999999E-3,2.558333333333333E-3,2.6166666666666664E-3,2.5875E-3,2.7500000000000003E-3,-1.2699999999999999E-2,-1.31875E-2,-9.4500000000000001E-3,0.17772329789648489,2.52E-2,3.1050000000000001E-2,0.15252329789648489,0.14667329789648489,0.15454162027432217,3.3000000000000002E-2,0.12154162027432217]
["1953-03-01",-2.12E-2,-4.3E-3,2.5000000000000001E-3,2.5999999999999999E-3,2.65E-3,2.6250000000000002E-3,2.7999999999999995E-3,-2.3699999999999999E-2,-2.3824999999999999E-2,-7.0999999999999995E-3,9.7548856499171777E-2,0.03,3.15E-2,6.7548856499171778E-2,6.6048856499171776E-2,0.12969446865874845,3.3599999999999991E-2,9.6094468658748461E-2]
["1953-04-01",-2.3699999999999999E-2,-1.9200000000000002E-2,2.3999999999999998E-3,2.6916666666666669E-3,2.7416666666666666E-3,2.7166666666666667E-3,2.891666666666667E-3,-2.6099999999999998E-2,-2.6416666666666665E-2,-2.2091666666666669E-2,0.11641690831437868,2.8799999999999999E-2,3.2600000000000004E-2,8.7616908314378683E-2,8.3816908314378671E-2,0.12533448594403906,3.4700000000000002E-2,9.0634485944039056E-2]
["1953-05-01",7.7000000000000002E-3,2.3999999999999998E-3,2.3999999999999998E-3,2.7833333333333334E-3,2.8416666666666668E-3,2.8124999999999999E-3,3.0249999999999999E-3,5.3000000000000009E-3,4.8875000000000004E-3,-6.2500000000000012E-4,8.7705035781107998E-2,2.8799999999999999E-2,3.3750000000000002E-2,5.8905035781107999E-2,5.3955035781107996E-2,0.10700224603562769,3.6299999999999999E-2,7.0702246035627692E-2]
["1953-06-01",-1.34E-2,-2.7300000000000001E-2,2.7000000000000001E-3,2.8333333333333331E-3,2.9166666666666668E-3,2.875E-3,3.0916666666666666E-3,-1.61E-2,-1.6275000000000001E-2,-3.0391666666666668E-2,2.3002658056855418E-2,3.2399999999999998E-2,3.4500000000000003E-2,-9.3973419431445798E-3,-1.1497341943144584E-2,7.1530584853074952E-2,3.7100000000000001E-2,3.4430584853074951E-2]
["1953-07-01",2.7300000000000001E-2,3.4500000000000003E-2,2.5000000000000001E-3,2.7333333333333333E-3,2.8499999999999997E-3,2.7916666666666667E-3,3.0499999999999998E-3,2.4800000000000003E-2,2.4508333333333333E-2,3.1450000000000006E-2,3.0728354866425223E-2,0.03,3.3500000000000002E-2,7.2835486642522373E-4,-2.7716451335747794E-3,8.6124230874491614E-2,3.6599999999999994E-2,4.952423087449162E-2]
["1953-08-01",-5.0099999999999999E-2,1.5999999999999999E-3,2.5000000000000001E-3,2.7000000000000001E-3,2.8250000000000003E-3,2.7624999999999998E-3,3.0083333333333333E-3,-5.2600000000000001E-2,-5.28625E-2,-1.4083333333333335E-3,{"$f":"((1+B325)*(1+B326)*(1+B327)*(1+B328)*(1+B329)*(1+B330)*(1+B331)*(1+B332)*(1+B333)*(1+B334)*(1+B335)*(1+B336))-1","v":-1.3909895973796549E-2},{"$f":"D336*12","v":0.03},3.3149999999999999E-2,{"$f":"L336-M336","v":-4.3909895973796548E-2},-4.7059895973796548E-2,6.6217808138675283E-2,3.61E-2,3.0117808138675282E-2]
["1953-09-01",3.3999999999999998E-3,1.1900000000000001E-2,2.5000000000000001E-3,2.7416666666666666E-3,2.8583333333333334E-3,2.8000000000000004E-3,3.0166666666666671E-3,8.9999999999999976E-4,5.9999999999999941E-4,8.8833333333333334E-3,7.1689845072198111E-3,0.03,3.3600000000000005E-2,-2.2831015492780188E-2,-2.6431015492780194E-2,7.7289865257639256E-2,3.6200000000000003E-2,4.1089865257639253E-2]
["1953-10-01",5.3999999999999999E-2,4.1100000000000005E-2,2.3E-3,2.6333333333333334E-3,2.7750000000000001E-3,2.7041666666666668E-3,2.9083333333333335E-3,5.1699999999999996E-2,5.1295833333333332E-2,3.8191666666666672E-2,5.9437235200209271E-2,2.76E-2,3.245E-2,3.1837235200209271E-2,2.6987235200209271E-2,0.11035192428445528,3.49E-2,7.5451924284455282E-2]
["1953-11-01",2.0400000000000001E-2,2.7400000000000001E-2,2.3999999999999998E-3,2.5916666666666666E-3,2.725E-3,2.6583333333333337E-3,2.8333333333333331E-3,1.8000000000000002E-2,1.7741666666666669E-2,2.4566666666666667E-2,2.2656091948059176E-2,2.8799999999999999E-2,3.1900000000000005E-2,-6.1439080519408232E-3,-9.2439080519408287E-3,9.4479101036026192E-2,3.3999999999999996E-2,6.0479101036026196E-2]
["1953-12-01",5.3E-3,6.4000000000000003E-3,2.3999999999999998E-3,2.6083333333333332E-3,2.7333333333333333E-3,2.6708333333333332E-3,2.816666666666667E-3,2.9000000000000002E-3,2.6291666666666668E-3,3.5833333333333333E-3,-9.7513299601387216E-3,2.8799999999999999E-2,3.2049999999999995E-2,-3.8551329960138721E-2,-4.1801329960138717E-2,7.8511472909679858E-2,3.3800000000000004E-2,4.4711472909679854E-2]
["1954-01-01",5.3600000000000002E-2,3.27E-2,2.3E-3,2.5500000000000002E-3,2.6833333333333336E-3,2.6166666666666673E-3,2.7666666666666668E-3,5.1299999999999998E-2,5.0983333333333332E-2,2.9933333333333333E-2,4.8463469755801292E-2,2.76E-2,3.1400000000000011E-2,2.0863469755801292E-2,1.706346975580128E-2,0.1024238325980662,3.32E-2,6.9223832598066193E-2]
["1954-02-01",1.11E-2,1.1699999999999999E-2,2.2000000000000001E-3,2.4583333333333336E-3,2.5999999999999999E-3,2.529166666666667E-3,2.6916666666666669E-3,8.8999999999999999E-3,8.5708333333333331E-3,9.0083333333333317E-3,7.1458878380929125E-2,2.64E-2,3.0350000000000002E-2,4.5058878380929125E-2,4.1108878380929123E-2,0.12284525464558915,3.2300000000000002E-2,9.0545254645589157E-2]
["1954-03-01",3.2500000000000001E-2,2.7000000000000003E-2,2.5000000000000001E-3,2.3833333333333332E-3,2.5249999999999999E-3,2.4541666666666666E-3,2.6333333333333334E-3,3.0000000000000002E-2,3.0045833333333334E-2,2.4366666666666668E-2,0.13024243147559145,0.03,2.9449999999999997E-2,0.10024243147559145,0.10079243147559144,0.15814208749725833,3.1600000000000003E-2,0.12654208749725832]
["1954-04-01",5.16E-2,1.21E-2,2.2000000000000001E-3,2.3750000000000004E-3,2.5000000000000001E-3,2.4375000000000004E-3,2.6333333333333334E-3,4.9399999999999999E-2,4.9162499999999998E-2,9.4666666666666666E-3,0.21741569286052709,2.64E-2,2.9250000000000005E-2,0.19101569286052708,0.18816569286052709,0.19510155664353124,3.1600000000000003E-2,0.16350155664353122]
["1954-05-01",4.1799999999999997E-2,2.5700000000000004E-2,2E-3,2.3999999999999998E-3,2.5249999999999999E-3,2.4624999999999998E-3,2.6166666666666664E-3,3.9799999999999995E-2,3.9337499999999997E-2,2.3083333333333338E-2,0.25861235369861779,2.4E-2,2.955E-2,0.2346123536986178,0.2290623536986178,0.2228807528424479,3.1399999999999997E-2,0.19148075284244792]
["1954-06-01",3.0999999999999999E-3,9.6000000000000009E-3,2.5000000000000001E-3,2.4166666666666668E-3,2.5500000000000002E-3,2.4833333333333335E-3,2.6333333333333334E-3,5.9999999999999984E-4,6.166666666666664E-4,6.9666666666666679E-3,0.27966151631368641,0.03,2.98E-2,0.24966151631368641,0.24986151631368642,0.26927152058161319,3.1600000000000003E-2,0.23767152058161317]
["1954-07-01",5.8900000000000001E-2,4.9500000000000002E-2,2.2000000000000001E-3,2.4083333333333335E-3,2.5333333333333336E-3,2.4708333333333336E-3,2.6166666666666664E-3,5.67E-2,5.6429166666666669E-2,4.6883333333333332E-2,0.31902421846058826,2.64E-2,2.9650000000000003E-2,0.29262421846058828,0.28937421846058825,0.28767565089454172,3.1399999999999997E-2,0.25627565089454174]
["1954-08-01",-2.75E-2,-1.3100000000000001E-2,2.3E-3,2.3916666666666665E-3,2.5249999999999999E-3,2.4583333333333336E-3,2.6083333333333332E-3,-2.98E-2,-2.9958333333333333E-2,-1.5708333333333335E-2,0.35040641378347459,2.76E-2,2.9500000000000005E-2,0.32280641378347458,0.32090641378347456,0.26877705657729956,3.1299999999999994E-2,0.23747705657729956]
["1954-09-01",8.5099999999999995E-2,1.78E-2,2.2000000000000001E-3,2.4083333333333335E-3,2.5333333333333336E-3,2.4708333333333336E-3,2.5999999999999999E-3,8.2900000000000001E-2,{"$f":"B349-G349","v":8.2629166666666656E-2},{"$f":"$C349-H349","v":1.52E-2},0.46036077296835498,2.64E-2,2.9650000000000003E-2,0.433960772968355,0.43071077296835497,0.27617480796953764,3.1199999999999999E-2,0.24497480796953763]
["1954-10-01",-1.67E-2,-3.6799999999999999E-2,2.0999999999999999E-3,2.3916666666666665E-3,2.5333333333333336E-3,2.4625000000000003E-3,2.5999999999999999E-3,-1.8800000000000001E-2,-1.9162499999999999E-2,-3.9399999999999998E-2,0.36240298677398908,2.52E-2,2.9550000000000003E-2,0.33720298677398908,0.33285298677398906,0.1806854048950719,3.1199999999999999E-2,0.14948540489507189]
["1954-11-01",9.0899999999999995E-2,5.6500000000000002E-2,2.3E-3,2.4083333333333335E-3,2.5333333333333336E-3,2.4708333333333336E-3,2.5916666666666666E-3,8.8599999999999998E-2,8.8429166666666656E-2,5.3908333333333336E-2,0.45653216216360626,2.76E-2,2.9650000000000003E-2,0.42893216216360625,0.42688216216360625,0.21412704912560154,3.1099999999999999E-2,0.18302704912560155]
["1954-12-01",5.3400000000000003E-2,3.4099999999999998E-2,2.3E-3,2.4166666666666668E-3,2.5333333333333336E-3,2.4749999999999998E-3,2.5916666666666666E-3,5.1100000000000007E-2,5.0925000000000005E-2,3.1508333333333333E-2,0.52622200300720445,2.76E-2,2.9699999999999997E-2,0.49862200300720444,0.49652200300720445,0.24754449672176548,3.1099999999999999E-2,0.21644449672176549]
["1955-01-01",1.9699999999999999E-2,1.43E-2,2.2000000000000001E-3,2.4416666666666666E-3,2.5500000000000002E-3,2.4958333333333334E-3,2.6083333333333332E-3,1.7499999999999998E-2,1.7204166666666666E-2,1.1691666666666666E-2,0.47711520165759946,2.64E-2,2.9950000000000001E-2,0.45071520165759948,0.44716520165759949,0.22531653241491845,3.1299999999999994E-2,0.19401653241491845]
["1955-02-01",9.7999999999999997E-3,3.44E-2,2.2000000000000001E-3,2.4416666666666666E-3,2.5833333333333337E-3,2.5125000000000004E-3,2.6166666666666664E-3,7.5999999999999991E-3,7.2874999999999988E-3,3.178333333333333E-2,0.47521603267119339,2.64E-2,3.0150000000000003E-2,0.44881603267119341,0.44506603267119338,0.25280954940198885,3.1399999999999997E-2,0.22140954940198887]
["1955-03-01",-3.0000000000000001E-3,-1.1000000000000001E-2,2.3999999999999998E-3,2.5166666666666666E-3,2.6083333333333332E-3,2.5624999999999997E-3,2.6250000000000002E-3,-5.4000000000000003E-3,-5.5624999999999997E-3,-1.3625000000000002E-2,0.4244943191992061,2.8799999999999999E-2,3.0749999999999996E-2,0.39569431919920611,0.39374431919920611,0.20645437620113594,3.15E-2,0.17495437620113594]
["1955-04-01",3.9600000000000003E-2,2.0199999999999999E-2,2.2000000000000001E-3,2.5083333333333329E-3,2.6083333333333332E-3,2.558333333333333E-3,2.6250000000000002E-3,3.7400000000000003E-2,3.7041666666666667E-2,1.7575E-2,0.40823915389834009,2.64E-2,3.0699999999999998E-2,0.38183915389834011,0.37753915389834009,0.21610982570931636,3.15E-2,0.18460982570931636]
["1955-05-01",5.4999999999999997E-3,-5.7999999999999996E-3,2.5000000000000001E-3,2.5333333333333336E-3,2.6250000000000002E-3,2.5791666666666667E-3,2.6583333333333333E-3,2.9999999999999996E-3,2.920833333333333E-3,-8.4583333333333333E-3,0.35917111657206857,0.03,3.0949999999999998E-2,0.32917111657206855,0.32822111657206859,0.17876220017568745,3.1899999999999998E-2,0.14686220017568746]
["1955-06-01",8.4099999999999994E-2,2.1099999999999997E-2,2.3E-3,2.5416666666666665E-3,2.6166666666666664E-3,2.5791666666666667E-3,2.6750000000000003E-3,8.1799999999999998E-2,8.1520833333333334E-2,1.8424999999999997E-2,0.46892374386978264,2.76E-2,3.0949999999999998E-2,0.44132374386978263,0.43797374386978266,0.19218906755090526,3.2100000000000004E-2,0.16008906755090524]
["1955-07-01",6.2199999999999998E-2,4.6599999999999996E-2,2.3E-3,2.5500000000000002E-3,2.6166666666666664E-3,2.5833333333333329E-3,2.6750000000000003E-3,5.9899999999999995E-2,5.9616666666666665E-2,4.3924999999999992E-2,0.47350155891820123,2.76E-2,3.0999999999999993E-2,0.44590155891820121,0.44250155891820125,0.18889478618273237,3.2100000000000004E-2,0.15679478618273235]
["1955-08-01",-2.5000000000000001E-3,5.1999999999999998E-3,2.7000000000000001E-3,2.5916666666666666E-3,2.6666666666666666E-3,2.6291666666666668E-3,2.7000000000000001E-3,-5.1999999999999998E-3,-5.1291666666666673E-3,2.4999999999999996E-3,0.51138077637111135,3.2399999999999998E-2,{"$f":"G360*12","v":3.1550000000000002E-2},0.47898077637111136,{"$f":"L360-N360","v":0.47983077637111132},{"$f":"((1+C349)*(1+C350)*(1+C351)*(1+C352)*(1+C353)*(1+C354)*(1+C355)*(1+C356)*(1+C357)*(1+C358)*(1+C359)*(1+C360))-1","v":0.21094035775750575},{"$f":"H360*12","v":3.2399999999999998E-2},{"$f":"Q360-R360","v":0.17854035775750576}]
["1955-09-01",1.2999999999999999E-2,-2.8999999999999998E-2,2.3999999999999998E-3,2.6083333333333332E-3,2.6833333333333336E-3,2.6458333333333334E-3,2.725E-3,1.06E-2,1.0354166666666666E-2,-3.1724999999999996E-2,0.41095634177857931,2.8799999999999999E-2,3.175E-2,0.38215634177857932,0.37920634177857931,0.15525946883723485,3.27E-2,0.12255946883723484]
["1955-10-01",-2.8400000000000002E-2,-8.5000000000000006E-3,2.5000000000000001E-3,2.5833333333333337E-3,2.6583333333333333E-3,2.6208333333333335E-3,2.7500000000000003E-3,-3.09E-2,-3.1020833333333334E-2,-1.1250000000000001E-2,0.39416778365917549,0.03,3.1450000000000006E-2,0.36416778365917546,0.36271778365917551,0.18920241211806377,3.3000000000000002E-2,0.15620241211806377]
["1955-11-01",8.2699999999999996E-2,2.92E-2,2.3999999999999998E-3,2.5833333333333337E-3,2.65E-3,2.6166666666666673E-3,2.7666666666666668E-3,8.0299999999999996E-2,8.0083333333333326E-2,2.6433333333333333E-2,0.38368820182215502,2.8799999999999999E-2,3.1400000000000011E-2,0.35488820182215502,0.35228820182215503,0.15847337676470508,3.32E-2,0.12527337676470507]
["1955-12-01",1.5E-3,-6.7000000000000002E-3,2.3999999999999998E-3,2.6250000000000002E-3,2.6833333333333336E-3,2.6541666666666671E-3,2.7916666666666667E-3,-8.9999999999999976E-4,-1.1541666666666671E-3,-9.4916666666666673E-3,0.31551522130709064,2.8799999999999999E-2,3.1850000000000003E-2,0.28671522130709065,0.28366522130709065,0.11276627515751003,3.3500000000000002E-2,7.926627515751003E-2]
["1956-01-01",-3.4700000000000002E-2,3.0000000000000001E-3,2.5000000000000001E-3,2.5916666666666666E-3,2.6583333333333333E-3,2.6249999999999997E-3,2.7583333333333331E-3,-3.7200000000000004E-2,-3.7325000000000004E-2,2.4166666666666694E-4,0.2453337679001022,0.03,3.15E-2,0.2153337679001022,0.2138337679001022,0.10036929309177012,3.3099999999999997E-2,6.7269293091770127E-2]
["1956-02-01",4.1300000000000003E-2,1.78E-2,2.3E-3,2.5666666666666667E-3,2.6333333333333334E-3,2.5999999999999999E-3,2.7416666666666666E-3,3.9000000000000007E-2,3.8700000000000005E-2,1.5058333333333333E-2,0.28418107795046166,2.76E-2,3.1199999999999999E-2,0.25658107795046164,0.25298107795046165,8.2710621141534935E-2,3.2899999999999999E-2,4.9810621141534936E-2]
["1956-03-01",7.0999999999999994E-2,3.9399999999999998E-2,2.3E-3,2.5833333333333337E-3,2.65E-3,2.6166666666666673E-3,2.7416666666666666E-3,6.8699999999999997E-2,6.8383333333333324E-2,3.6658333333333334E-2,0.37949642375621284,2.76E-2,3.1400000000000011E-2,0.35189642375621283,0.34809642375621286,0.13788616745653348,3.2899999999999999E-2,0.10498616745653348]
["1956-04-01",-4.0000000000000002E-4,-2.87E-2,2.5999999999999999E-3,2.7000000000000001E-3,2.7499999999999998E-3,2.7249999999999996E-3,2.8333333333333331E-3,-3.0000000000000001E-3,-3.1249999999999997E-3,-3.153333333333333E-2,0.3264184543927573,3.1199999999999999E-2,3.2699999999999993E-2,0.29521845439275729,0.29371845439275729,8.3345260194600312E-2,3.3999999999999996E-2,4.9345260194600317E-2]
["1956-05-01",-5.9299999999999999E-2,-1.38E-2,2.5999999999999999E-3,2.7333333333333333E-3,2.7833333333333334E-3,2.7583333333333331E-3,2.8999999999999998E-3,-6.1899999999999997E-2,-6.2058333333333333E-2,-1.67E-2,0.24093668826182668,3.1199999999999999E-2,3.3099999999999997E-2,0.20973668826182668,0.20783668826182669,7.4627937642239184E-2,3.4799999999999998E-2,3.9827937642239186E-2]
["1956-06-01",4.0899999999999999E-2,2.1099999999999997E-2,2.3E-3,2.7166666666666667E-3,2.7916666666666667E-3,2.7541666666666665E-3,2.9083333333333335E-3,3.8599999999999995E-2,3.814583333333333E-2,1.8191666666666665E-2,0.19148694660246757,2.76E-2,3.3049999999999996E-2,0.16388694660246755,0.15843694660246757,7.4627937642239628E-2,3.49E-2,3.9727937642239627E-2]
["1956-07-01",5.2999999999999999E-2,5.2500000000000012E-2,2.5999999999999999E-3,2.7333333333333333E-3,2.8250000000000003E-3,2.7791666666666672E-3,2.9583333333333332E-3,5.04E-2,5.0220833333333333E-2,4.9541666666666678E-2,0.18116715757145396,3.1199999999999999E-2,3.3350000000000005E-2,0.14996715757145396,0.14781715757145397,8.0685939583849953E-2,3.5499999999999997E-2,4.5185939583849956E-2]
["1956-08-01",-3.2800000000000003E-2,-2.5899999999999999E-2,2.5999999999999999E-3,2.8583333333333334E-3,2.9166666666666668E-3,2.8874999999999999E-3,3.0249999999999999E-3,-3.5400000000000001E-2,-3.5687500000000004E-2,-2.8924999999999999E-2,0.14528809504071249,3.1199999999999999E-2,3.465E-2,0.11408809504071249,0.11063809504071249,4.725047129787896E-2,3.6299999999999999E-2,1.0950471297878961E-2]
["1956-09-01",-4.3999999999999997E-2,-3.1899999999999998E-2,2.5000000000000001E-3,2.9666666666666669E-3,3.0249999999999999E-3,2.995833333333333E-3,3.0999999999999999E-3,-4.65E-2,-4.6995833333333334E-2,-3.4999999999999996E-2,8.0844441124304556E-2,0.03,3.5949999999999996E-2,5.0844441124304557E-2,4.489444112430456E-2,4.4122740745084377E-2,3.7199999999999997E-2,6.9227407450843798E-3]
["1956-10-01",6.6E-3,6.3E-3,2.8999999999999998E-3,2.9916666666666663E-3,3.075E-3,3.0333333333333336E-3,3.1583333333333337E-3,3.7000000000000002E-3,3.5666666666666663E-3,3.1416666666666663E-3,0.11977975960860987,3.4799999999999998E-2,3.6400000000000002E-2,8.4979759608609873E-2,8.3379759608609869E-2,5.9708234000784621E-2,3.7900000000000003E-2,2.1808234000784618E-2]
["1956-11-01",-5.0000000000000001E-3,2.8000000000000004E-3,2.7000000000000001E-3,3.075E-3,3.133333333333333E-3,3.1041666666666665E-3,3.1833333333333336E-3,-7.7000000000000002E-3,-8.1041666666666658E-3,-3.8333333333333318E-4,2.9076254558572545E-2,3.2399999999999998E-2,3.7249999999999998E-2,-3.3237454414274531E-3,-8.1737454414274532E-3,3.2525667563143346E-2,3.8200000000000005E-2,-5.6743324368566592E-3]
["1956-12-01",3.6999999999999998E-2,1.04E-2,2.7999999999999995E-3,3.1250000000000002E-3,3.2083333333333334E-3,3.1666666666666666E-3,3.2583333333333336E-3,3.4200000000000001E-2,3.3833333333333333E-2,7.141666666666666E-3,6.5553745359200777E-2,3.3599999999999991E-2,3.7999999999999999E-2,3.1953745359200786E-2,2.7553745359200778E-2,5.0300950876673856E-2,3.9100000000000003E-2,1.1200950876673853E-2]
["1957-01-01",-4.0099999999999997E-2,3.2399999999999998E-2,2.8999999999999998E-3,3.1416666666666663E-3,3.2416666666666666E-3,3.1916666666666664E-3,3.3E-3,-4.2999999999999997E-2,-4.3291666666666666E-2,2.9099999999999997E-2,5.9592914296381805E-2,3.4799999999999998E-2,3.8300000000000001E-2,2.4792914296381807E-2,2.1292914296381804E-2,8.1087439366976932E-2,3.9599999999999996E-2,4.1487439366976936E-2]
["1957-02-01",-2.64E-2,-6.0999999999999995E-3,2.5000000000000001E-3,3.0583333333333335E-3,3.1916666666666664E-3,3.1250000000000002E-3,3.3749999999999995E-3,-2.8899999999999999E-2,-2.9524999999999999E-2,-9.474999999999999E-3,-9.2963974272955996E-3,0.03,3.7500000000000006E-2,-3.9296397427295598E-2,-4.6796397427295605E-2,5.5701322447276658E-2,4.0499999999999994E-2,1.5201322447276663E-2]
["1957-03-01",2.1499999999999998E-2,7.8000000000000005E-3,2.5999999999999999E-3,3.0499999999999998E-3,3.1666666666666666E-3,3.1083333333333327E-3,3.3749999999999995E-3,1.89E-2,1.8391666666666667E-2,4.425000000000001E-3,-5.508521939494182E-2,3.1199999999999999E-2,3.7299999999999993E-2,-8.6285219394941826E-2,-9.238521939494182E-2,2.3605727114071051E-2,4.0499999999999994E-2,-1.6894272885928943E-2]
["1957-04-01",3.8800000000000001E-2,4.0199999999999993E-2,2.8999999999999998E-3,3.0583333333333335E-3,3.1583333333333337E-3,3.1083333333333336E-3,3.3416666666666668E-3,3.5900000000000001E-2,3.569166666666667E-2,3.6858333333333326E-2,-1.8029737802586543E-2,3.4799999999999998E-2,3.73E-2,-5.2829737802586541E-2,-5.5329737802586543E-2,9.6216078805782868E-2,4.0100000000000004E-2,5.6116078805782864E-2]
["1957-05-01",4.3700000000000003E-2,1.8000000000000002E-2,2.8999999999999998E-3,3.1166666666666669E-3,3.1916666666666664E-3,3.1541666666666667E-3,3.3416666666666668E-3,4.0800000000000003E-2,4.0545833333333337E-2,1.4658333333333336E-2,8.9489064160136689E-2,3.4799999999999998E-2,3.7850000000000002E-2,5.4689064160136691E-2,5.1639064160136687E-2,0.13156354514731983,4.0100000000000004E-2,9.146354514731983E-2]
["1957-06-01",4.0000000000000002E-4,-4.1800000000000004E-2,2.5000000000000001E-3,3.2583333333333336E-3,3.3166666666666665E-3,3.2875000000000001E-3,3.4083333333333331E-3,-2.0999999999999999E-3,-2.8874999999999999E-3,-4.5208333333333336E-2,4.7098529912384057E-2,0.03,3.9449999999999999E-2,1.7098529912384058E-2,7.6485299123840583E-3,6.1858964802822491E-2,4.0899999999999999E-2,2.0958964802822493E-2]
["1957-07-01",1.3100000000000001E-2,3.5000000000000005E-3,3.3E-3,3.3250000000000003E-3,3.4166666666666664E-3,3.3708333333333329E-3,3.5000000000000005E-3,9.7999999999999997E-3,9.7291666666666672E-3,0,7.4221468701201054E-3,3.9599999999999996E-2,4.0449999999999993E-2,-3.2177853129879891E-2,-3.3027853129879887E-2,1.2423250526966578E-2,4.200000000000001E-2,-2.9576749473033431E-2]
["1957-08-01",-5.0500000000000003E-2,-2.9400000000000003E-2,3.0000000000000001E-3,3.4166666666666664E-3,3.5083333333333334E-3,3.4624999999999994E-3,3.6416666666666667E-3,-5.3500000000000006E-2,-5.3962500000000004E-2,-3.3041666666666671E-2,-1.1013928398284745E-2,3.6000000000000004E-2,4.154999999999999E-2,-4.7013928398284749E-2,-5.2563928398284734E-2,8.7855527784355125E-3,4.3700000000000003E-2,-3.491444722156449E-2]
["1957-09-01",-6.0199999999999997E-2,-1.3800000000000002E-2,3.0999999999999999E-3,3.4333333333333334E-3,3.5499999999999998E-3,3.4916666666666664E-3,3.7916666666666667E-3,-6.3299999999999995E-2,-6.369166666666666E-2,-1.7591666666666669E-2,-2.777289739404587E-2,3.7199999999999997E-2,4.1899999999999993E-2,-6.4972897394045867E-2,-6.9672897394045863E-2,2.7646226784519001E-2,4.5499999999999999E-2,-1.7853773215480997E-2]
["1957-10-01",-3.0200000000000001E-2,-7.4000000000000003E-3,3.0999999999999999E-3,3.4166666666666664E-3,3.5666666666666668E-3,3.4916666666666664E-3,3.8416666666666673E-3,-3.3300000000000003E-2,-3.3691666666666668E-2,-1.1241666666666667E-2,-6.331626852051031E-2,3.7199999999999997E-2,4.1899999999999993E-2,-0.10051626852051031,-0.1052162685205103,1.3655614335996935E-2,4.6100000000000009E-2,-3.2444385664003074E-2]
["1957-11-01",2.3099999999999999E-2,4.2799999999999991E-2,2.8999999999999998E-3,3.4000000000000002E-3,3.5750000000000001E-3,3.4875000000000001E-3,3.8500000000000001E-3,2.0199999999999999E-2,1.9612499999999998E-2,3.8949999999999992E-2,-3.6863190274707747E-2,3.4799999999999998E-2,4.1849999999999998E-2,-7.1663190274707744E-2,-7.8713190274707745E-2,5.4088626475446544E-2,4.6200000000000005E-2,7.8886264754465391E-3]
["1957-12-01",-3.95E-2,1.95E-2,2.8999999999999998E-3,3.1749999999999999E-3,3.4000000000000002E-3,3.2875000000000001E-3,3.6333333333333335E-3,-4.24E-2,-4.2787499999999999E-2,1.5866666666666668E-2,-0.10791426640198343,3.4799999999999998E-2,3.9449999999999999E-2,-0.14271426640198343,-0.14736426640198341,6.3582100842951128E-2,4.36E-2,1.9982100842951128E-2]
["1958-01-01",4.4499999999999998E-2,6.0200000000000004E-2,2.7000000000000001E-3,3.0000000000000001E-3,3.1749999999999999E-3,3.0874999999999995E-3,3.2750000000000001E-3,4.1799999999999997E-2,4.1412499999999998E-2,5.6925000000000003E-2,-2.9291021207283552E-2,3.2399999999999998E-2,3.7049999999999993E-2,-6.169102120728355E-2,-6.6341021207283551E-2,9.222175834337154E-2,3.9300000000000002E-2,5.2921758343371539E-2]
["1958-02-01",-1.41E-2,1.37E-2,2.5000000000000001E-3,2.9916666666666663E-3,3.1416666666666663E-3,3.0666666666666663E-3,3.3E-3,{"$f":"B390-D390","v":-1.66E-2},-1.7166666666666667E-2,1.04E-2,-1.7027544996159771E-2,0.03,3.6799999999999999E-2,-4.702754499615977E-2,-5.3827544996159771E-2,0.11398047734447703,3.9599999999999996E-2,7.4380477344477031E-2]
["1958-03-01",3.2800000000000003E-2,0.02,2.7000000000000001E-3,3.0249999999999999E-3,3.15E-3,3.0874999999999995E-3,3.4416666666666667E-3,3.0100000000000002E-2,2.9712500000000003E-2,1.6558333333333335E-2,-6.1537429975857538E-3,3.2399999999999998E-2,3.7049999999999993E-2,-3.8553742997585752E-2,-4.3203742997585746E-2,0.12746585323612503,4.1300000000000003E-2,8.6165853236125023E-2]
["1958-04-01",3.3700000000000001E-2,5.16E-2,2.5999999999999999E-3,3.0000000000000001E-3,3.15E-3,3.075E-3,3.2916666666666667E-3,3.1100000000000003E-2,3.0624999999999999E-2,4.8308333333333335E-2,-1.1033042103007262E-2,3.1199999999999999E-2,3.6900000000000002E-2,-4.2233042103007261E-2,-4.7933042103007265E-2,0.13982223732273513,3.95E-2,0.10032223732273512]
["1958-05-01",2.12E-2,1.6400000000000001E-2,2.3999999999999998E-3,2.9749999999999998E-3,3.15E-3,3.0625000000000001E-3,3.3416666666666668E-3,1.8800000000000001E-2,1.8137500000000001E-2,1.3058333333333335E-2,-3.2353111617889341E-2,2.8799999999999999E-2,3.6750000000000005E-2,-6.115311161788934E-2,-6.9103111617889346E-2,0.13803076818745352,4.0100000000000004E-2,9.7930768187453526E-2]
["1958-06-01",2.7900000000000001E-2,1.72E-2,2.7000000000000001E-3,2.9749999999999998E-3,3.15E-3,3.0625000000000001E-3,3.3250000000000003E-3,2.52E-2,2.4837500000000002E-2,1.3875E-2,-5.7534620472096121E-3,3.2399999999999998E-2,3.6750000000000005E-2,-3.815346204720961E-2,-4.2503462047209617E-2,0.20810362909651192,3.9900000000000005E-2,0.16820362909651193]
["1958-07-01",4.4900000000000002E-2,1.09E-2,2.7000000000000001E-3,3.0583333333333335E-3,3.1916666666666664E-3,3.1250000000000002E-3,3.3666666666666667E-3,4.2200000000000001E-2,4.1775E-2,7.5333333333333329E-3,2.5454750278225857E-2,3.2399999999999998E-2,3.7500000000000006E-2,-6.945249721774141E-3,-1.2045249721774148E-2,0.21701241520046222,4.0399999999999998E-2,0.17661241520046222]
["1958-08-01",1.7600000000000001E-2,-6.7000000000000002E-3,2.7000000000000001E-3,3.2083333333333334E-3,3.3166666666666665E-3,3.2625000000000002E-3,3.5750000000000001E-3,1.49E-2,1.4337500000000001E-2,-1.0274999999999999E-2,9.9002373757896223E-2,3.2399999999999998E-2,3.9150000000000004E-2,6.6602373757896224E-2,5.9852373757896218E-2,0.24547540904452814,4.2900000000000001E-2,0.20257540904452814]
["1958-09-01",5.0099999999999999E-2,3.32E-2,3.2000000000000002E-3,3.4083333333333331E-3,3.5000000000000005E-3,3.454166666666667E-3,3.7916666666666667E-3,4.6899999999999997E-2,4.6645833333333331E-2,2.9408333333333335E-2,0.22798722354029266,3.8400000000000004E-2,4.1450000000000001E-2,0.18958722354029267,0.18653722354029267,0.30483187246482069,4.5499999999999999E-2,0.2593318724648207]
["1958-10-01",2.7E-2,4.0599999999999997E-2,3.2000000000000002E-3,3.4250000000000001E-3,3.5083333333333334E-3,3.4666666666666669E-3,3.7999999999999996E-3,2.3799999999999998E-2,2.3533333333333333E-2,3.6799999999999999E-2,0.30041542439253544,3.8400000000000004E-2,4.1600000000000005E-2,0.26201542439253545,0.25881542439253541,0.367930733917885,4.5599999999999995E-2,0.32233073391788503]
["1958-11-01",2.8400000000000002E-2,2.63E-2,2.7999999999999995E-3,3.4083333333333331E-3,3.5083333333333334E-3,3.4583333333333332E-3,3.725E-3,2.5600000000000001E-2,2.4941666666666668E-2,2.2575000000000001E-2,0.30715201099138234,3.3599999999999991E-2,4.1499999999999995E-2,0.27355201099138238,0.26565201099138236,0.34628626027994391,4.4700000000000004E-2,0.3015862602799439]
["1958-12-01",5.3499999999999999E-2,6.5500000000000003E-2,3.3E-3,3.4000000000000002E-3,3.4833333333333331E-3,3.4416666666666667E-3,3.741666666666667E-3,5.0200000000000002E-2,5.005833333333333E-2,6.1758333333333339E-2,{"$f":"((1+B389)*(1+B390)*(1+B391)*(1+B392)*(1+B393)*(1+B394)*(1+B395)*(1+B396)*(1+B397)*(1+B398)*(1+B399)*(1+B400))-1","v":0.43371644308112556},{"$f":"D400*12","v":3.9599999999999996E-2},4.1300000000000003E-2,{"$f":"L400-M400","v":0.39411644308112559},0.39241644308112555,0.40703090762950511,4.4900000000000002E-2,0.36213090762950512]
["1959-01-01",5.3E-3,1.34E-2,3.0999999999999999E-3,3.4333333333333334E-3,3.5166666666666662E-3,3.4749999999999998E-3,3.7666666666666664E-3,2.2000000000000001E-3,1.8250000000000002E-3,9.633333333333334E-3,0.37990918164620013,3.7199999999999997E-2,4.1700000000000001E-2,0.34270918164620012,0.33820918164620012,0.34492088454229441,4.5199999999999997E-2,0.2997208845422944]
["1959-02-01",4.8999999999999998E-3,2.06E-2,3.0999999999999999E-3,3.4499999999999999E-3,3.5333333333333332E-3,3.4916666666666664E-3,3.7499999999999999E-3,1.8E-3,1.4083333333333335E-3,1.685E-2,0.40650242076911036,3.7199999999999997E-2,4.1899999999999993E-2,0.36930242076911035,0.36460242076911037,0.35407542148945992,4.4999999999999998E-2,0.30907542148945993]
["1959-03-01",2E-3,1.0200000000000001E-2,3.5000000000000005E-3,3.4416666666666667E-3,3.5250000000000004E-3,3.4833333333333339E-3,3.725E-3,-1.5000000000000005E-3,-1.4833333333333339E-3,6.4750000000000007E-3,0.36455792564935052,4.200000000000001E-2,4.1800000000000004E-2,0.32255792564935049,0.32275792564935052,0.34106567724377701,4.4700000000000004E-2,0.29636567724377699]
["1959-04-01",4.02E-2,-2.7999999999999995E-3,3.3E-3,3.5250000000000004E-3,3.6000000000000003E-3,3.5625000000000006E-3,3.7999999999999996E-3,3.6900000000000002E-2,3.6637499999999996E-2,-6.5999999999999991E-3,0.37313839050058473,3.9599999999999996E-2,4.275000000000001E-2,0.33353839050058476,0.33038839050058472,0.27169141626806215,4.5599999999999995E-2,0.22609141626806215]
["1959-05-01",2.4E-2,-1.2E-2,3.3E-3,3.6416666666666667E-3,3.7166666666666663E-3,3.6791666666666665E-3,3.9749999999999994E-3,2.07E-2,2.0320833333333333E-2,-1.5975E-2,0.37690336062729934,3.9599999999999996E-2,4.4149999999999995E-2,0.33730336062729938,0.33275336062729932,0.23615812600634101,4.7699999999999992E-2,0.18845812600634101]
["1959-06-01",-2.2000000000000001E-3,-8.7999999999999988E-3,3.5999999999999999E-3,3.7166666666666663E-3,3.7999999999999996E-3,3.7583333333333331E-3,4.0500000000000006E-3,-5.7999999999999996E-3,-5.9583333333333328E-3,-1.285E-2,0.33658349375806895,4.3200000000000002E-2,4.5100000000000001E-2,0.29338349375806894,0.29148349375806892,0.20456147709151118,4.8600000000000004E-2,0.15596147709151117]
["1959-07-01",3.6299999999999999E-2,3.7100000000000001E-2,3.5000000000000005E-3,3.725E-3,3.8166666666666666E-3,3.7708333333333331E-3,4.0666666666666663E-3,3.2799999999999996E-2,3.2529166666666665E-2,3.3033333333333331E-2,0.32558280656664507,4.200000000000001E-2,4.5249999999999999E-2,0.28358280656664503,0.28033280656664505,0.23578069828035031,4.8799999999999996E-2,0.1869806982803503]
["1959-08-01",-1.0200000000000001E-2,1.7500000000000002E-2,3.5000000000000005E-3,3.6916666666666664E-3,3.8166666666666666E-3,3.7541666666666661E-3,4.0749999999999996E-3,-1.37E-2,-1.3954166666666667E-2,1.3425000000000003E-2,0.28936896810108603,4.200000000000001E-2,4.5049999999999993E-2,0.24736896810108602,0.24431896810108605,0.26588831219194242,4.8899999999999999E-2,0.21698831219194242]
["1959-09-01",-4.4299999999999999E-2,-3.9300000000000002E-2,3.3999999999999998E-3,3.7666666666666664E-3,3.908333333333334E-3,3.8375000000000002E-3,4.1916666666666665E-3,-4.7699999999999999E-2,-4.81375E-2,-4.3491666666666665E-2,0.17345959700429314,4.0799999999999996E-2,4.6050000000000001E-2,0.13265959700429314,0.12740959700429313,0.17706049315021311,5.0299999999999997E-2,0.12676049315021309]
["1959-10-01",1.2800000000000001E-2,1.5699999999999999E-2,3.5000000000000005E-3,3.8083333333333337E-3,3.966666666666667E-3,3.8875000000000003E-3,4.1333333333333335E-3,9.2999999999999992E-3,8.9125000000000003E-3,1.1566666666666666E-2,0.15723454707492479,4.200000000000001E-2,4.6650000000000004E-2,0.11523454707492478,0.11058454707492479,0.14889519785957228,4.9600000000000005E-2,9.9295197859572276E-2]
["1959-11-01",1.8599999999999998E-2,9.9999999999999829E-5,3.5000000000000005E-3,3.7999999999999996E-3,3.9166666666666664E-3,3.858333333333333E-3,4.0833333333333338E-3,1.5099999999999999E-2,1.4741666666666665E-2,-3.9833333333333335E-3,0.14620683552170211,4.200000000000001E-2,4.6299999999999994E-2,0.1042068355217021,9.9906835521702111E-2,0.11956551435190343,4.9000000000000002E-2,7.0565514351903433E-2]
["1959-12-01",2.92E-2,2.3E-2,3.5999999999999999E-3,3.8166666666666666E-3,3.9500000000000004E-3,3.8833333333333333E-3,4.1333333333333335E-3,2.5600000000000001E-2,2.5316666666666668E-2,1.8866666666666667E-2,0.11976846238152405,4.3200000000000002E-2,4.6600000000000003E-2,7.6568462381524052E-2,7.3168462381524052E-2,7.490898280806868E-2,4.9600000000000005E-2,2.5308982808068675E-2]
["1960-01-01",-7.0000000000000007E-2,-1.0800000000000001E-2,3.5000000000000005E-3,3.8416666666666673E-3,3.9749999999999994E-3,3.908333333333334E-3,4.1833333333333332E-3,-7.350000000000001E-2,{"$f":"B413-G413","v":-7.390833333333334E-2},{"$f":"$C413-H413","v":-1.4983333333333335E-2},3.5894429538264161E-2,4.200000000000001E-2,4.6900000000000011E-2,-6.1055704617358486E-3,-1.100557046173585E-2,4.9240147813046198E-2,5.0199999999999995E-2,-9.5985218695379682E-4]
["1960-02-01",1.47E-2,1.8099999999999998E-2,3.7000000000000002E-3,3.7999999999999996E-3,3.9250000000000005E-3,3.8624999999999996E-3,4.1666666666666666E-3,1.0999999999999999E-2,1.08375E-2,1.3933333333333332E-2,4.5996693852599302E-2,4.4400000000000002E-2,4.6349999999999995E-2,1.5966938525992999E-3,-3.5330614740069349E-4,4.6669992640077096E-2,0.05,-3.3300073599229069E-3]
["1960-03-01",-1.23E-2,1.41E-2,3.5999999999999999E-3,3.741666666666667E-3,3.8500000000000001E-3,3.7958333333333338E-3,4.0916666666666671E-3,-1.5900000000000001E-2,-1.6095833333333334E-2,1.0008333333333333E-2,3.1068796924363706E-2,4.3200000000000002E-2,4.5550000000000007E-2,-1.2131203075636296E-2,-1.4481203075636301E-2,5.0710789483569663E-2,4.9100000000000005E-2,1.6107894835696579E-3]
["1960-04-01",-1.61E-2,7.4999999999999997E-3,3.2000000000000002E-3,3.7083333333333334E-3,3.8166666666666666E-3,3.7624999999999998E-3,3.9916666666666668E-3,-1.9300000000000001E-2,-1.9862499999999998E-2,3.5083333333333329E-3,-2.4736983951277214E-2,3.8400000000000004E-2,4.5149999999999996E-2,-6.3136983951277217E-2,-6.988698395127721E-2,6.1563498199655342E-2,4.7899999999999998E-2,1.3663498199655344E-2]
["1960-05-01",3.2599999999999997E-2,2.3300000000000001E-2,3.7000000000000002E-3,3.7166666666666663E-3,3.8416666666666673E-3,3.7791666666666668E-3,4.0500000000000006E-3,2.8899999999999995E-2,2.882083333333333E-2,1.925E-2,-1.6546298464931053E-2,4.4400000000000002E-2,4.5350000000000001E-2,-6.0946298464931055E-2,-6.1896298464931054E-2,9.9491829663671538E-2,4.8600000000000004E-2,5.0891829663671534E-2]
["1960-06-01",2.1100000000000001E-2,4.0799999999999989E-2,3.3999999999999998E-3,3.7083333333333334E-3,3.8333333333333331E-3,3.7708333333333331E-3,4.0333333333333332E-3,1.77E-2,1.7329166666666666E-2,3.6766666666666656E-2,6.4186957681489076E-3,4.0799999999999996E-2,4.5249999999999999E-2,-3.4381304231851088E-2,-3.8831304231851091E-2,0.15451079127718859,4.8399999999999999E-2,0.10611079127718859]
["1960-07-01",-2.3400000000000001E-2,-0.01,3.2000000000000002E-3,3.6749999999999999E-3,3.7999999999999996E-3,3.7374999999999995E-3,3.9916666666666668E-3,-2.6600000000000002E-2,-2.7137500000000002E-2,-1.3991666666666666E-2,-5.1559878136471782E-2,3.8400000000000004E-2,4.4849999999999994E-2,-8.9959878136471785E-2,-9.6409878136471783E-2,0.10207856847403018,4.7899999999999998E-2,5.4178568474030186E-2]
["1960-08-01",3.1699999999999999E-2,5.0200000000000002E-2,3.3999999999999998E-3,3.5666666666666668E-3,3.7000000000000006E-3,3.6333333333333339E-3,3.8666666666666667E-3,2.8299999999999999E-2,2.8066666666666663E-2,4.6333333333333337E-2,-1.141071557223472E-2,4.0799999999999996E-2,4.3600000000000007E-2,-5.2210715572234716E-2,-5.5010715572234727E-2,0.13749672001123003,4.6399999999999997E-2,9.1096720011230037E-2]
["1960-09-01",-5.8999999999999997E-2,-5.1400000000000008E-2,3.2000000000000002E-3,3.5416666666666669E-3,3.6749999999999999E-3,3.6083333333333332E-3,3.8083333333333337E-3,-6.2199999999999998E-2,-6.2608333333333335E-2,-5.5208333333333345E-2,-2.6616598674764846E-2,3.8400000000000004E-2,4.3299999999999998E-2,-6.501659867476485E-2,-6.9916598674764852E-2,0.12316996835916827,4.5700000000000005E-2,7.7469968359168265E-2]
["1960-10-01",-6.9999999999999999E-4,-1.1999999999999997E-3,3.3E-3,3.5833333333333333E-3,3.7000000000000006E-3,3.6416666666666667E-3,3.8416666666666673E-3,-4.0000000000000001E-3,-4.3416666666666664E-3,-5.0416666666666665E-3,-3.9591199699538504E-2,3.9599999999999996E-2,4.3700000000000003E-2,-7.91911996995385E-2,-8.3291199699538507E-2,0.10448180013501696,4.6100000000000009E-2,5.8381800135016947E-2]
["1960-11-01",4.65E-2,3.8599999999999995E-2,3.2000000000000002E-3,3.5916666666666662E-3,3.725E-3,3.6583333333333333E-3,3.8508333333333337E-3,4.3299999999999998E-2,4.2841666666666667E-2,3.4749166666666664E-2,-1.3285087851528599E-2,3.8400000000000004E-2,4.3900000000000002E-2,-5.1685087851528602E-2,-5.71850878515286E-2,0.14700009761046773,4.6210000000000001E-2,0.10079009761046773]
["1960-12-01",4.7899999999999998E-2,7.2399999999999992E-2,3.3E-3,3.6249999999999998E-3,3.7499999999999999E-3,3.6875000000000002E-3,3.875E-3,4.4600000000000001E-2,4.4212499999999995E-2,6.8524999999999989E-2,4.6429813839716783E-3,3.9599999999999996E-2,{"$f":"G424*12","v":4.4250000000000005E-2},-3.4957018616028318E-2,{"$f":"L424-N424","v":-3.9607018616028326E-2},{"$f":"((1+C413)*(1+C414)*(1+C415)*(1+C416)*(1+C417)*(1+C418)*(1+C419)*(1+C420)*(1+C421)*(1+C422)*(1+C423)*(1+C424))-1","v":0.20238798111189249},{"$f":"H424*12","v":4.65E-2},{"$f":"Q424-R424","v":0.1558879811118925}]
["1961-01-01",6.4500000000000002E-2,6.1900000000000004E-2,3.3E-3,3.6000000000000003E-3,3.7333333333333333E-3,3.666666666666667E-3,3.8666666666666667E-3,6.1200000000000004E-2,6.0833333333333336E-2,5.803333333333334E-2,0.14993812224004044,3.9599999999999996E-2,4.4000000000000004E-2,0.11033812224004044,0.10593812224004043,0.29075596152721284,4.6399999999999997E-2,0.24435596152721284]
["1961-02-01",3.1899999999999998E-2,3.5700000000000003E-2,3.0000000000000001E-3,3.5583333333333326E-3,3.666666666666667E-3,3.6124999999999994E-3,3.8250000000000003E-3,2.8899999999999999E-2,2.82875E-2,3.1875000000000001E-2,0.1694305196999093,3.6000000000000004E-2,4.3349999999999993E-2,0.13343051969990929,0.1260805196999093,0.31306939333438177,4.5900000000000003E-2,0.26716939333438178]
["1961-03-01",2.7E-2,3.1899999999999998E-2,3.0999999999999999E-3,3.5166666666666662E-3,3.6083333333333332E-3,3.5624999999999997E-3,3.7333333333333333E-3,2.3900000000000001E-2,2.34375E-2,2.8166666666666666E-2,0.21596146981047526,3.7199999999999997E-2,4.2749999999999996E-2,0.17876146981047525,0.17321146981047525,0.33611705648530577,4.48E-2,0.29131705648530576]
["1961-04-01",5.1000000000000004E-3,1.09E-2,3.0999999999999999E-3,3.5416666666666669E-3,3.6416666666666667E-3,3.5916666666666671E-3,3.7333333333333333E-3,2.0000000000000005E-3,1.5083333333333333E-3,7.1666666666666667E-3,0.24216167629485663,3.7199999999999997E-2,4.3100000000000006E-2,0.20496167629485662,0.19906167629485663,0.34062603712257622,4.48E-2,0.29582603712257621]
["1961-05-01",2.3900000000000001E-2,1.3299999999999999E-2,3.3999999999999998E-3,3.5583333333333326E-3,3.6749999999999999E-3,3.6166666666666665E-3,3.7666666666666664E-3,2.0500000000000001E-2,2.0283333333333334E-2,9.5333333333333329E-3,0.23169604915582331,4.0799999999999996E-2,4.3399999999999994E-2,0.19089604915582331,0.18829604915582332,0.32752503021235846,4.5199999999999997E-2,0.28232503021235844]
["1961-06-01",-2.75E-2,-2.2699999999999994E-2,3.2000000000000002E-3,3.6083333333333332E-3,3.7083333333333334E-3,3.6583333333333333E-3,3.8083333333333337E-3,-3.0700000000000002E-2,-3.1158333333333333E-2,-2.6508333333333328E-2,0.17307257644113117,3.8400000000000004E-2,4.3900000000000002E-2,0.13467257644113118,0.12917257644113117,0.24653171793479833,4.5700000000000005E-2,0.20083171793479832]
["1961-07-01",3.4200000000000001E-2,4.24E-2,3.3E-3,3.6749999999999999E-3,3.7750000000000001E-3,3.725E-3,3.875E-3,3.09E-2,3.0475000000000002E-2,3.8525000000000004E-2,0.24226055555541426,3.9599999999999996E-2,4.4700000000000004E-2,0.20266055555541426,0.19756055555541424,0.31250976037902434,4.65E-2,0.26600976037902435]
["1961-08-01",2.4299999999999999E-2,4.5400000000000003E-2,3.3E-3,3.7083333333333334E-3,3.8083333333333337E-3,3.7583333333333336E-3,3.9416666666666671E-3,2.0999999999999998E-2,2.0541666666666666E-2,4.1458333333333333E-2,0.23335028308171979,3.9599999999999996E-2,4.5100000000000001E-2,0.19375028308171979,0.18825028308171979,0.30651085840814329,4.7300000000000009E-2,0.25921085840814329]
["1961-09-01",-1.84E-2,-6.6999999999999994E-3,3.2000000000000002E-3,3.7083333333333334E-3,3.8250000000000003E-3,3.7666666666666669E-3,3.9416666666666671E-3,-2.1600000000000001E-2,-2.2166666666666668E-2,-1.0641666666666667E-2,0.28656390847291857,3.8400000000000004E-2,4.5200000000000004E-2,0.24816390847291858,0.24136390847291855,0.36807636059119608,4.7300000000000009E-2,0.32077636059119607]
["1961-10-01",2.98E-2,4.8000000000000001E-2,3.3999999999999998E-3,3.6833333333333336E-3,3.7999999999999996E-3,3.7416666666666666E-3,3.9250000000000005E-3,2.64E-2,2.6058333333333333E-2,4.4075000000000003E-2,0.32583159506195503,4.0799999999999996E-2,4.4899999999999995E-2,0.28503159506195502,0.28093159506195503,0.43546658580253617,4.7100000000000003E-2,0.38836658580253614]
["1961-11-01",4.4699999999999997E-2,3.3500000000000002E-2,3.2000000000000002E-3,3.6583333333333329E-3,3.7833333333333334E-3,3.7208333333333334E-3,3.8999999999999994E-3,4.1499999999999995E-2,4.0979166666666664E-2,2.9600000000000001E-2,0.32355113938005209,3.8400000000000004E-2,4.4650000000000002E-2,0.2851511393800521,0.27890113938005207,0.42841778974284761,4.6799999999999994E-2,0.3816177897428476]
["1961-12-01",4.5999999999999999E-3,-2.92E-2,3.0999999999999999E-3,3.6833333333333336E-3,3.7999999999999996E-3,3.7416666666666666E-3,3.875E-3,1.5E-3,8.5833333333333334E-4,-3.3075E-2,0.26886103122549865,3.7199999999999997E-2,4.4899999999999995E-2,0.23166103122549864,0.22396103122549865,0.29308839078921767,4.65E-2,0.24658839078921768]
["1962-01-01",-3.6600000000000001E-2,-3.6600000000000001E-2,3.7000000000000002E-3,3.6833333333333336E-3,3.7916666666666667E-3,3.7375000000000004E-3,3.875E-3,-4.0300000000000002E-2,-4.0337499999999998E-2,-4.0474999999999997E-2,0.14835201266570741,4.4400000000000002E-2,4.4850000000000001E-2,0.10395201266570742,0.10350201266570741,0.17314375712056851,4.65E-2,0.12664375712056852]
["1962-02-01",2.0899999999999998E-2,3.0000000000000006E-2,3.2000000000000002E-3,3.6833333333333336E-3,3.7999999999999996E-3,3.7416666666666666E-3,3.8833333333333337E-3,1.7699999999999997E-2,1.7158333333333331E-2,2.6116666666666673E-2,0.13611064030470077,3.8400000000000004E-2,4.4899999999999995E-2,9.7710640304700766E-2,9.1210640304700774E-2,0.16668733207896658,4.6600000000000003E-2,0.12008733207896657]
["1962-03-01",-4.5999999999999999E-3,8.0999999999999996E-3,3.3E-3,3.6583333333333329E-3,3.7750000000000001E-3,3.7166666666666663E-3,3.8666666666666667E-3,-7.9000000000000008E-3,-8.3166666666666667E-3,4.2333333333333329E-3,0.10115338983378663,3.9599999999999996E-2,4.4599999999999994E-2,6.1553389833786637E-2,5.6553389833786639E-2,0.1397785632995503,4.6399999999999997E-2,9.3378563299550299E-2]
["1962-04-01",-6.0699999999999997E-2,-3.5300000000000005E-2,3.3E-3,3.6083333333333332E-3,3.741666666666667E-3,3.6750000000000003E-3,3.8250000000000003E-3,-6.4000000000000001E-2,-6.4375000000000002E-2,-3.9125000000000007E-2,2.9065146822083276E-2,3.9599999999999996E-2,4.41E-2,-1.053485317791672E-2,-1.5034853177916724E-2,8.7688574552454046E-2,4.5900000000000003E-2,4.1788574552454043E-2]
["1962-05-01",-8.1100000000000005E-2,-9.1200000000000003E-2,3.2000000000000002E-3,3.5666666666666668E-3,3.6916666666666664E-3,3.6291666666666668E-3,3.7583333333333331E-3,-8.43E-2,-8.4729166666666675E-2,-9.4958333333333339E-2,-7.6464534217391855E-2,3.8400000000000004E-2,4.3550000000000005E-2,-0.11486453421739186,-0.12001453421739186,-2.4482999552678741E-2,4.5100000000000001E-2,-6.9582999552678743E-2]
["1962-06-01",-8.0299999999999996E-2,-5.4799999999999995E-2,3.0000000000000001E-3,3.5666666666666668E-3,3.7000000000000006E-3,3.6333333333333339E-3,3.7333333333333333E-3,-8.3299999999999999E-2,-8.3933333333333332E-2,-5.8533333333333326E-2,-0.12660609986605198,3.6000000000000004E-2,4.3600000000000007E-2,-0.16260609986605198,-0.17020609986605198,-5.6524435871474488E-2,4.48E-2,-0.10132443587147449]
["1962-07-01",6.5199999999999994E-2,6.8899999999999989E-2,3.3999999999999998E-3,3.6166666666666665E-3,3.741666666666667E-3,3.6791666666666665E-3,3.7499999999999999E-3,6.1799999999999994E-2,6.152083333333333E-2,6.5149999999999986E-2,-0.10042624016371937,4.0799999999999996E-2,4.4149999999999995E-2,-0.14122624016371937,-0.14457624016371937,-3.2539303053548463E-2,4.4999999999999998E-2,-7.7539303053548461E-2]
["1962-08-01",2.0799999999999999E-2,2.7099999999999999E-2,3.3999999999999998E-3,3.6249999999999998E-3,3.741666666666667E-3,3.6833333333333336E-3,3.7750000000000001E-3,1.7399999999999999E-2,1.7116666666666665E-2,2.3324999999999999E-2,-0.10350005463157785,4.0799999999999996E-2,4.4200000000000003E-2,-0.14430005463157786,-0.14770005463157787,-4.9474955200210391E-2,4.53E-2,-9.4774955200210398E-2]
["1962-09-01",-4.65E-2,-3.3399999999999999E-2,3.0000000000000001E-3,3.6000000000000003E-3,3.7166666666666663E-3,3.6583333333333333E-3,3.7583333333333331E-3,-4.9500000000000002E-2,-5.0158333333333333E-2,-3.7158333333333335E-2,-0.12916391818582873,3.6000000000000004E-2,4.3900000000000002E-2,-0.16516391818582873,-0.17306391818582872,-7.5025160270334568E-2,4.5100000000000001E-2,-0.12012516027033457]
["1962-10-01",6.4000000000000003E-3,-1.3999999999999998E-3,3.5000000000000005E-3,3.5666666666666668E-3,3.6749999999999999E-3,3.6208333333333331E-3,3.741666666666667E-3,2.8999999999999998E-3,2.7791666666666672E-3,-5.1416666666666668E-3,-0.14895180351739923,4.200000000000001E-2,4.3449999999999996E-2,-0.19095180351739924,-0.19240180351739922,-0.11862607351713372,4.4900000000000002E-2,-0.16352607351713372]
["1962-11-01",0.1086,7.6800000000000007E-2,3.0999999999999999E-3,3.5416666666666669E-3,3.666666666666667E-3,3.604166666666667E-3,3.7083333333333334E-3,0.1055,0.10499583333333333,7.309166666666668E-2,-9.6896687450357843E-2,3.7199999999999997E-2,4.3250000000000004E-2,-0.13409668745035785,-0.14014668745035785,-8.1699618735606827E-2,4.4499999999999998E-2,-0.12619961873560681]
["1962-12-01",1.5299999999999999E-2,3.1199999999999995E-2,3.2000000000000002E-3,3.5333333333333332E-3,3.65E-3,3.5916666666666662E-3,3.7000000000000006E-3,1.21E-2,1.1708333333333333E-2,2.7499999999999993E-2,-8.7277729213963928E-2,3.8400000000000004E-2,4.3099999999999992E-2,-0.12567772921396392,-0.13037772921396393,-2.4565973259330187E-2,4.4400000000000009E-2,-6.8965973259330196E-2]
["1963-01-01",5.0599999999999999E-2,5.5800000000000002E-2,3.2000000000000002E-3,3.5083333333333334E-3,3.6416666666666667E-3,3.5750000000000005E-3,3.6583333333333329E-3,4.7399999999999998E-2,4.7024999999999997E-2,5.2141666666666669E-2,-4.6647107247149711E-3,3.8400000000000004E-2,4.2900000000000008E-2,-4.3064710724714975E-2,-4.7564710724714979E-2,6.8988214067676079E-2,4.3899999999999995E-2,2.5088214067676085E-2]
["1963-02-01",-2.3900000000000001E-2,-2.06E-2,2.8999999999999998E-3,3.4916666666666668E-3,3.6333333333333335E-3,3.5625000000000001E-3,3.6416666666666667E-3,-2.6800000000000001E-2,-2.7462500000000001E-2,-2.4241666666666668E-2,-4.8342858397878663E-2,3.4799999999999998E-2,4.2750000000000003E-2,-8.3142858397878661E-2,-9.1092858397878673E-2,1.6472870735807943E-2,4.3700000000000003E-2,-2.722712926419206E-2]
["1963-03-01",3.6999999999999998E-2,1.8600000000000002E-2,3.0999999999999999E-3,3.4916666666666668E-3,3.6166666666666665E-3,3.5541666666666664E-3,3.6416666666666667E-3,3.39E-2,3.3445833333333334E-2,1.4958333333333336E-2,-8.5709706234683436E-3,3.7199999999999997E-2,4.2649999999999993E-2,-4.5770970623468341E-2,-5.1220970623468337E-2,2.7060079487643884E-2,4.3700000000000003E-2,-1.6639920512356118E-2]
["1963-04-01",0.05,2.3200000000000002E-2,3.3999999999999998E-3,3.5083333333333334E-3,3.6249999999999998E-3,3.5666666666666668E-3,3.6416666666666667E-3,4.6600000000000003E-2,4.6433333333333333E-2,1.9558333333333334E-2,0.10827262945316551,4.0799999999999996E-2,4.2800000000000005E-2,6.7472629453165511E-2,6.547262945316551E-2,8.934163297580322E-2,4.3700000000000003E-2,4.5641632975803217E-2]
["1963-05-01",1.9300000000000001E-2,7.000000000000001E-3,3.3E-3,3.5166666666666662E-3,3.6333333333333335E-3,3.5750000000000001E-3,3.6416666666666667E-3,1.6E-2,1.5725000000000003E-2,3.3583333333333343E-3,0.22936368614823333,3.9599999999999996E-2,4.2900000000000001E-2,0.18976368614823333,0.18646368614823333,0.20704998284180642,4.3700000000000003E-2,0.16334998284180641]
["1963-06-01",-1.8800000000000001E-2,-1.2299999999999998E-2,3.0000000000000001E-3,3.5250000000000004E-3,3.6333333333333335E-3,3.5791666666666667E-3,3.6416666666666667E-3,{"$f":"B454-D454","v":-2.18E-2},-2.2379166666666669E-2,-1.5941666666666666E-2,0.31157078269940941,3.6000000000000004E-2,4.2950000000000002E-2,0.27557078269940938,0.26862078269940942,0.26132381300555663,4.3700000000000003E-2,0.21762381300555661]
["1963-07-01",-2.2000000000000001E-3,1.23E-2,3.5999999999999999E-3,3.5499999999999998E-3,3.6583333333333329E-3,3.6041666666666661E-3,3.6583333333333329E-3,-5.7999999999999996E-3,-5.8041666666666658E-3,8.6416666666666673E-3,0.2285817940081396,4.3200000000000002E-2,4.3249999999999997E-2,0.18538179400813959,0.18533179400813959,0.19453465797130187,4.3899999999999995E-2,0.15063465797130188]
["1963-08-01",5.3499999999999999E-2,4.2500000000000003E-2,3.3E-3,3.5750000000000001E-3,3.666666666666667E-3,3.6208333333333331E-3,3.65E-3,5.0200000000000002E-2,4.9879166666666669E-2,3.8850000000000003E-2,0.2679378134674526,3.9599999999999996E-2,4.3449999999999996E-2,0.2283378134674526,0.22448781346745261,0.21244511823102186,4.3799999999999999E-2,0.16864511823102185]
["1963-09-01",-9.7000000000000003E-3,-2.58E-2,3.3999999999999998E-3,3.5916666666666662E-3,3.6749999999999999E-3,3.633333333333333E-3,3.666666666666667E-3,-1.3100000000000001E-2,-1.3333333333333332E-2,-2.9466666666666669E-2,0.31687343122896494,4.0799999999999996E-2,4.36E-2,0.27607343122896494,0.27327343122896497,0.22197810281467167,4.4000000000000004E-2,0.17797810281467166]
["1963-10-01",3.39E-2,-3.3E-3,3.3999999999999998E-3,3.6000000000000003E-3,3.6916666666666664E-3,3.6458333333333338E-3,3.6749999999999999E-3,3.0499999999999999E-2,3.0254166666666665E-2,-6.9750000000000003E-3,0.35285715475718105,4.0799999999999996E-2,4.3750000000000004E-2,0.31205715475718104,0.30910715475718104,0.21965308940054351,4.41E-2,0.17555308940054351]
["1963-11-01",-4.5999999999999999E-3,-8.199999999999999E-3,3.2000000000000002E-3,3.6083333333333332E-3,3.7000000000000006E-3,3.6541666666666671E-3,3.6833333333333336E-3,-7.7999999999999996E-3,-8.2541666666666666E-3,-1.1883333333333333E-2,0.21471586852363189,3.8400000000000004E-2,4.3850000000000007E-2,0.1763158685236319,0.17086586852363189,0.12337661038954262,4.4200000000000003E-2,7.9176610389542615E-2]
["1963-12-01",2.6200000000000001E-2,3.1699999999999999E-2,3.5999999999999999E-3,3.6249999999999998E-3,3.7166666666666663E-3,3.6708333333333332E-3,3.7166666666666663E-3,2.2600000000000002E-2,2.252916666666667E-2,2.7983333333333332E-2,0.2277567460641694,4.3200000000000002E-2,4.4049999999999999E-2,0.18455674606416939,0.1837067460641694,0.12392130424640335,4.4599999999999994E-2,7.9321304246403351E-2]
["1964-01-01",2.8299999999999999E-2,1.2699999999999999E-2,3.5000000000000005E-3,3.6416666666666667E-3,3.741666666666667E-3,3.6916666666666669E-3,3.741666666666667E-3,2.4799999999999999E-2,2.4608333333333333E-2,8.958333333333332E-3,0.2016964229752376,4.200000000000001E-2,4.4300000000000006E-2,0.15969642297523759,0.15739642297523759,7.8040447821872139E-2,4.4900000000000002E-2,3.3140447821872136E-2]
["1964-02-01",1.47E-2,3.2000000000000002E-3,3.2000000000000002E-3,3.6333333333333335E-3,3.7166666666666663E-3,3.6749999999999999E-3,3.7499999999999999E-3,1.15E-2,1.1025E-2,-5.4999999999999971E-4,0.24921766252737787,3.8400000000000004E-2,4.41E-2,0.21081766252737788,0.20511766252737787,0.10423746911874776,4.4999999999999998E-2,5.9237469118747763E-2]
["1964-03-01",1.6500000000000001E-2,-3.5000000000000005E-3,3.7000000000000002E-3,3.65E-3,3.725E-3,3.6875000000000002E-3,3.7583333333333331E-3,1.2800000000000001E-2,1.2812500000000001E-2,-7.2583333333333337E-3,0.22452242426140834,4.4400000000000002E-2,4.4250000000000005E-2,0.18012242426140834,0.18027242426140833,8.0279440385659706E-2,4.5100000000000001E-2,3.5179440385659705E-2]
["1964-04-01",7.4999999999999997E-3,6.6999999999999994E-3,3.5000000000000005E-3,3.666666666666667E-3,3.741666666666667E-3,3.7041666666666672E-3,3.7666666666666664E-3,3.9999999999999992E-3,3.7958333333333325E-3,2.9333333333333329E-3,{"$f":"((1+B453)*(1+B454)*(1+B455)*(1+B456)*(1+B457)*(1+B458)*(1+B459)*(1+B460)*(1+B461)*(1+B462)*(1+B463)*(1+B464))-1","v":0.17495842137463646},{"$f":"D464*12","v":4.200000000000001E-2},4.4450000000000003E-2,{"$f":"L464-M464","v":0.13295842137463645},0.13050842137463647,6.285898420273961E-2,4.5199999999999997E-2,1.7658984202739612E-2]
["1964-05-01",1.6199999999999999E-2,3.2000000000000002E-3,3.2000000000000002E-3,3.6749999999999999E-3,3.7499999999999999E-3,3.7124999999999997E-3,3.7750000000000001E-3,1.2999999999999999E-2,1.2487499999999999E-2,-5.7499999999999999E-4,0.1713850169733202,3.8400000000000004E-2,4.4549999999999992E-2,0.13298501697332021,0.12683501697332022,5.8848195583106833E-2,4.53E-2,1.3548195583106833E-2]
["1964-06-01",1.78E-2,2.3399999999999997E-2,3.8E-3,3.6749999999999999E-3,3.7583333333333331E-3,3.7166666666666663E-3,3.7916666666666667E-3,1.4E-2,1.4083333333333333E-2,1.9608333333333332E-2,0.2150791584543883,4.5600000000000002E-2,4.4599999999999994E-2,0.1694791584543883,0.1704791584543883,9.7119817110207007E-2,4.5499999999999999E-2,5.1619817110207009E-2]
["1964-07-01",1.95E-2,4.7100000000000003E-2,3.5000000000000005E-3,3.666666666666667E-3,3.7499999999999999E-3,3.7083333333333334E-3,3.7833333333333334E-3,1.6E-2,1.5791666666666666E-2,4.331666666666667E-2,0.24150451197058431,4.200000000000001E-2,4.4499999999999998E-2,0.1995045119705843,0.19700451197058433,0.13483568161226711,4.5400000000000003E-2,8.9435681612267115E-2]
["1964-08-01",-1.18E-2,3.1000000000000003E-3,3.5000000000000005E-3,3.6749999999999999E-3,3.741666666666667E-3,3.7083333333333334E-3,3.7833333333333334E-3,-1.5300000000000001E-2,-1.5508333333333332E-2,-6.833333333333331E-4,0.16455126599841585,4.200000000000001E-2,4.4499999999999998E-2,0.12255126599841584,0.12005126599841585,9.1945968561405689E-2,4.5400000000000003E-2,4.6545968561405686E-2]
["1964-09-01",3.0099999999999998E-2,1.7000000000000001E-2,3.3999999999999998E-3,3.6833333333333336E-3,3.7333333333333333E-3,3.7083333333333334E-3,3.7750000000000001E-3,2.6699999999999998E-2,2.6391666666666664E-2,1.3225000000000001E-2,0.21135439675347678,4.0799999999999996E-2,4.4499999999999998E-2,0.17055439675347678,0.1668543967534768,0.1399189591736294,4.53E-2,9.4618959173629391E-2]
["1964-10-01",9.5999999999999992E-3,1.6500000000000001E-2,3.3999999999999998E-3,3.6833333333333336E-3,3.741666666666667E-3,3.7125000000000001E-3,3.7583333333333331E-3,6.1999999999999989E-3,5.8874999999999986E-3,1.2741666666666669E-2,0.18288364344937658,4.0799999999999996E-2,4.4549999999999999E-2,0.14208364344937657,0.13833364344937657,0.1625640834754627,4.5100000000000001E-2,0.11746408347546269]
["1964-11-01",5.0000000000000001E-4,1.14E-2,3.5000000000000005E-3,3.6916666666666664E-3,3.741666666666667E-3,3.7166666666666672E-3,3.7750000000000001E-3,-3.0000000000000005E-3,-3.2166666666666672E-3,7.6249999999999998E-3,0.18894422872322814,4.200000000000001E-2,4.4600000000000008E-2,0.14694422872322813,0.14434422872322814,0.18553873162642009,4.53E-2,0.14023873162642009]
["1964-12-01",5.5999999999999999E-3,8.6E-3,3.5000000000000005E-3,3.7000000000000006E-3,3.7499999999999999E-3,3.7250000000000004E-3,3.7833333333333334E-3,2.0999999999999994E-3,1.8749999999999995E-3,4.816666666666667E-3,0.16507729137017924,4.200000000000001E-2,4.4700000000000004E-2,0.12307729137017923,0.12037729137017923,0.15899424708578724,4.5400000000000003E-2,0.11359424708578725]
["1965-01-01",3.4500000000000003E-2,3.7100000000000001E-2,3.3E-3,3.6916666666666664E-3,3.7333333333333333E-3,3.7124999999999997E-3,3.7750000000000001E-3,3.1200000000000002E-2,3.0787500000000002E-2,3.3325E-2,0.17210197211169009,3.9599999999999996E-2,4.4549999999999992E-2,0.1325019721116901,0.12755197211169012,0.18691906157072191,4.53E-2,0.1416190615707219]
["1965-02-01",3.0999999999999999E-3,8.9999999999999998E-4,3.2000000000000002E-3,3.6749999999999999E-3,3.7166666666666663E-3,3.6958333333333331E-3,3.7583333333333331E-3,-1.0000000000000026E-4,-5.958333333333332E-4,-2.8583333333333334E-3,0.15870256058464216,3.8400000000000004E-2,4.4350000000000001E-2,0.12030256058464216,0.11435256058464216,0.1841978555882533,4.5100000000000001E-2,0.1390978555882533]
["1965-03-01",-1.3299999999999999E-2,6.9999999999999988E-4,3.8E-3,3.6833333333333336E-3,3.7333333333333333E-3,3.7083333333333334E-3,3.7499999999999999E-3,-1.7100000000000001E-2,-1.7008333333333334E-2,-3.0499999999999998E-3,0.12473371030877178,4.5600000000000002E-2,4.4499999999999998E-2,7.9133710308771782E-2,8.0233710308771786E-2,0.18918895543117387,4.4999999999999998E-2,0.14418895543117388]
["1965-04-01",3.56E-2,1.09E-2,3.3E-3,3.6916666666666664E-3,3.7333333333333333E-3,3.7124999999999997E-3,3.741666666666667E-3,3.2300000000000002E-2,3.1887499999999999E-2,7.1583333333333325E-3,0.15610345448711049,3.9599999999999996E-2,4.4549999999999992E-2,0.1165034544871105,0.1115534544871105,0.19415030798189514,4.4900000000000002E-2,0.14925030798189515]
["1965-05-01",-3.0000000000000001E-3,-8.3999999999999995E-3,3.3E-3,3.7000000000000006E-3,3.741666666666667E-3,3.7208333333333338E-3,3.7499999999999999E-3,-6.3E-3,{"$f":"B477-G477","v":-6.7208333333333339E-3},{"$f":"$C477-H477","v":-1.2149999999999999E-2},0.13426013001736781,3.9599999999999996E-2,4.4650000000000009E-2,9.4660130017367811E-2,8.9610130017367798E-2,0.18034234987524611,4.4999999999999998E-2,0.13534234987524613]
["1965-06-01",-4.7300000000000002E-2,-3.4000000000000002E-2,3.8E-3,3.7166666666666663E-3,3.7666666666666664E-3,3.7416666666666666E-3,3.7666666666666664E-3,-5.11E-2,-5.1041666666666666E-2,-3.7766666666666671E-2,6.1711167093285724E-2,4.5600000000000002E-2,4.4899999999999995E-2,1.6111167093285722E-2,1.6811167093285728E-2,0.11413983777553982,4.5199999999999997E-2,6.8939837775539831E-2]
["1965-07-01",1.47E-2,1.0500000000000001E-2,3.3999999999999998E-3,3.7333333333333333E-3,3.7999999999999996E-3,3.7666666666666664E-3,3.7833333333333334E-3,1.1299999999999999E-2,1.0933333333333333E-2,6.7166666666666677E-3,5.6712428886274591E-2,4.0799999999999996E-2,4.5199999999999997E-2,1.5912428886274595E-2,1.1512428886274594E-2,7.5196548631633719E-2,4.5400000000000003E-2,2.9796548631633717E-2]
["1965-08-01",2.7199999999999998E-2,9.7000000000000003E-3,3.7000000000000002E-3,3.741666666666667E-3,3.8250000000000003E-3,3.7833333333333334E-3,3.8166666666666666E-3,2.35E-2,2.3416666666666665E-2,5.8833333333333342E-3,9.841631952234442E-2,4.4400000000000002E-2,4.5400000000000003E-2,5.4016319522344418E-2,5.3016319522344417E-2,8.227091531588071E-2,4.58E-2,3.647091531588071E-2]
["1965-09-01",3.3399999999999999E-2,1.9400000000000001E-2,3.5000000000000005E-3,3.7666666666666664E-3,3.858333333333333E-3,3.8124999999999999E-3,3.858333333333333E-3,2.9899999999999999E-2,2.9587499999999999E-2,1.5541666666666667E-2,0.10193517580272937,4.200000000000001E-2,4.5749999999999999E-2,5.9935175802729362E-2,5.6185175802729373E-2,8.4824946974443538E-2,4.6299999999999994E-2,3.8524946974443544E-2]
["1965-10-01",2.8899999999999999E-2,1.2900000000000002E-2,3.3999999999999998E-3,3.7999999999999996E-3,3.8833333333333337E-3,3.8416666666666664E-3,3.8833333333333337E-3,2.5499999999999998E-2,2.5058333333333332E-2,9.0166666666666676E-3,0.12300029950814961,4.0799999999999996E-2,4.6099999999999995E-2,8.220029950814961E-2,7.6900299508149611E-2,8.0982969788897075E-2,4.6600000000000003E-2,3.4382969788897072E-2]
["1965-11-01",-3.0999999999999999E-3,-1.1599999999999999E-2,3.7000000000000002E-3,3.8333333333333331E-3,3.908333333333334E-3,3.8708333333333333E-3,3.9250000000000005E-3,-6.8000000000000005E-3,-6.9708333333333332E-3,-1.5525000000000001E-2,0.11895951882026434,4.4400000000000002E-2,4.6449999999999998E-2,7.4559518820264348E-2,7.2509518820264351E-2,5.6400600493716979E-2,4.7100000000000003E-2,9.3006004937169762E-3]
["1965-12-01",1.06E-2,-7.9999999999999993E-4,3.7000000000000002E-3,3.8999999999999994E-3,4.0000000000000001E-3,3.9499999999999995E-3,4.0249999999999999E-3,6.8999999999999999E-3,6.6500000000000005E-3,-4.8249999999999994E-3,0.12452316002362673,4.4400000000000002E-2,4.7399999999999998E-2,8.0123160023626738E-2,7.7123160023626736E-2,4.6555106100854671E-2,4.8299999999999996E-2,-1.744893899145325E-3]
["1966-01-01",6.1999999999999998E-3,-2.9699999999999997E-2,3.8E-3,3.9500000000000004E-3,4.0249999999999999E-3,3.9875000000000006E-3,4.0500000000000006E-3,2.3999999999999998E-3,2.2124999999999992E-3,-3.3749999999999995E-2,9.3760467487455701E-2,4.5600000000000002E-2,4.7850000000000004E-2,4.8160467487455699E-2,4.5910467487455697E-2,-2.0853900829563288E-2,4.8600000000000004E-2,-6.9453900829563292E-2]
["1966-02-01",-1.3100000000000001E-2,-4.1399999999999999E-2,3.3999999999999998E-3,3.9833333333333335E-3,4.0833333333333338E-3,4.0333333333333341E-3,4.0999999999999995E-3,-1.6500000000000001E-2,-1.7133333333333334E-2,-4.5499999999999999E-2,7.6096306812252212E-2,4.0799999999999996E-2,4.8400000000000012E-2,3.5296306812252216E-2,2.76963068122522E-2,-6.2234538250793392E-2,4.9199999999999994E-2,-0.11143453825079339]
["1966-03-01",-2.0500000000000001E-2,-4.5000000000000005E-3,4.0000000000000001E-3,4.0999999999999995E-3,4.208333333333333E-3,4.1541666666666663E-3,4.2833333333333326E-3,-2.4500000000000001E-2,-2.4654166666666668E-2,-8.783333333333334E-3,6.8243977422317803E-2,4.8000000000000001E-2,4.9849999999999992E-2,2.0243977422317802E-2,1.8393977422317812E-2,-6.7107507573363478E-2,5.1399999999999987E-2,-0.11850750757336347]
["1966-04-01",2.1999999999999999E-2,1.72E-2,3.5999999999999999E-3,4.1083333333333336E-3,4.2500000000000003E-3,4.179166666666667E-3,4.3750000000000004E-3,1.84E-2,1.7820833333333331E-2,1.2825E-2,5.4215280924689635E-2,4.3200000000000002E-2,{"$f":"G488*12","v":5.015E-2},1.1015280924689633E-2,{"$f":"L488-N488","v":4.0652809246896349E-3},{"$f":"((1+C477)*(1+C478)*(1+C479)*(1+C480)*(1+C481)*(1+C482)*(1+C483)*(1+C484)*(1+C485)*(1+C486)*(1+C487)*(1+C488))-1","v":-6.1293655854807949E-2},{"$f":"H488*12","v":5.2500000000000005E-2},{"$f":"Q488-R488","v":-0.11379365585480795}]
["1966-05-01",-4.9200000000000001E-2,-2.9600000000000001E-2,4.1000000000000003E-3,4.15E-3,4.2500000000000003E-3,4.2000000000000006E-3,4.3750000000000004E-3,-5.33E-2,-5.3400000000000003E-2,-3.3975000000000005E-2,5.3639810463337323E-3,4.9200000000000008E-2,5.0400000000000007E-2,-4.3836018953666275E-2,-4.5036018953666275E-2,-8.1362811256056267E-2,5.2500000000000005E-2,-0.13386281125605626]
["1966-06-01",-1.46E-2,-1.8099999999999998E-2,3.8999999999999994E-3,4.2250000000000005E-3,4.3E-3,4.2624999999999998E-3,4.5000000000000005E-3,-1.8499999999999999E-2,-1.8862500000000001E-2,-2.2599999999999999E-2,3.9871593285460083E-2,4.6799999999999994E-2,5.1150000000000001E-2,-6.9284067145399114E-3,-1.1278406714539918E-2,-6.6242385478594068E-2,5.4000000000000006E-2,-0.12024238547859407]
["1966-07-01",-1.2E-2,9.0000000000000019E-4,3.8E-3,4.3E-3,4.3750000000000004E-3,4.3374999999999993E-3,4.5416666666666669E-3,-1.5800000000000002E-2,-1.6337499999999998E-2,-3.6416666666666667E-3,1.2509248217241087E-2,4.5600000000000002E-2,5.2049999999999992E-2,-3.3090751782758915E-2,-3.9540751782758905E-2,-7.5113313830306394E-2,5.4500000000000007E-2,-0.12961331383030639]
["1966-08-01",-7.2499999999999995E-2,-8.7499999999999994E-2,4.3E-3,4.4249999999999992E-3,4.4833333333333331E-3,4.4541666666666662E-3,4.6500000000000005E-3,-7.6799999999999993E-2,-7.6954166666666657E-2,-9.2149999999999996E-2,-8.5764867872380024E-2,5.16E-2,5.3449999999999998E-2,-0.13736486787238003,-0.13921486787238002,-0.16414865689824198,5.5800000000000002E-2,-0.219948656898242]
["1966-09-01",-5.3E-3,4.7500000000000001E-2,4.1000000000000003E-3,4.5750000000000001E-3,4.6500000000000005E-3,4.6125000000000003E-3,4.8416666666666669E-3,-9.4000000000000004E-3,-9.9125000000000012E-3,4.2658333333333333E-2,-0.12000223928068188,4.9200000000000008E-2,5.5350000000000003E-2,-0.1692022392806819,-0.17535223928068189,-0.1411082186589252,5.8099999999999999E-2,-0.19920821865892518]
["1966-10-01",4.9399999999999999E-2,9.7000000000000017E-2,4.0000000000000001E-3,4.5083333333333338E-3,4.5833333333333334E-3,4.5458333333333331E-3,4.783333333333333E-3,4.5399999999999996E-2,4.4854166666666667E-2,9.2216666666666683E-2,-0.10246899591908598,4.8000000000000001E-2,5.4550000000000001E-2,-0.15046899591908597,-0.15701899591908597,-6.9795355779288082E-2,5.7399999999999993E-2,-0.12719535577928809]
["1966-11-01",9.4999999999999998E-3,-7.6E-3,3.8E-3,4.4583333333333332E-3,4.5500000000000002E-3,4.5041666666666667E-3,4.6916666666666669E-3,5.7000000000000002E-3,4.995833333333333E-3,-1.2291666666666666E-2,-9.1124938690257284E-2,4.5600000000000002E-2,5.4050000000000001E-2,-0.13672493869025729,-0.14517493869025727,-6.6030869157593597E-2,5.6300000000000003E-2,-0.1223308691575936]
["1966-12-01",2.0000000000000001E-4,2.2099999999999998E-2,3.8999999999999994E-3,4.4916666666666664E-3,4.5666666666666668E-3,4.5291666666666666E-3,4.725E-3,-3.6999999999999993E-3,-4.3291666666666669E-3,1.7374999999999998E-2,-0.10047809586185941,4.6799999999999994E-2,5.4349999999999996E-2,-0.14727809586185941,-0.15482809586185942,-4.4625852047614489E-2,5.67E-2,-0.10132585204761449]
["1967-01-01",7.9799999999999996E-2,2.7100000000000003E-2,4.0000000000000001E-3,4.3333333333333331E-3,4.4166666666666668E-3,4.3750000000000004E-3,4.5500000000000002E-3,7.5799999999999992E-2,7.5424999999999992E-2,2.2550000000000001E-2,-3.4681224320846304E-2,4.8000000000000001E-2,5.2500000000000005E-2,-8.2681224320846305E-2,-8.7181224320846309E-2,1.1300409524781063E-2,5.4600000000000003E-2,-4.329959047521894E-2]
["1967-02-01",7.1999999999999998E-3,-1.5699999999999999E-2,3.3999999999999998E-3,4.1916666666666665E-3,4.3166666666666666E-3,4.2541666666666665E-3,4.4000000000000003E-3,3.8E-3,2.9458333333333333E-3,-2.01E-2,-1.4825138449646724E-2,4.0799999999999996E-2,5.1049999999999998E-2,-5.562513844964672E-2,-6.5875138449646722E-2,3.8413303875695748E-2,5.28E-2,-1.4386696124304252E-2]
["1967-03-01",4.0899999999999999E-2,1.9700000000000002E-2,3.8999999999999994E-3,4.2750000000000002E-3,4.3583333333333339E-3,4.3166666666666666E-3,4.5333333333333337E-3,3.6999999999999998E-2,3.6583333333333329E-2,1.5166666666666669E-2,4.6930590492866076E-2,4.6799999999999994E-2,5.1799999999999999E-2,1.3059049286608115E-4,-4.8694095071339233E-3,6.3656500213005396E-2,5.4400000000000004E-2,9.2565002130053919E-3]
["1967-04-01",4.3700000000000003E-2,2.0199999999999999E-2,3.5000000000000005E-3,4.2583333333333336E-3,4.3833333333333328E-3,4.3208333333333328E-3,4.5166666666666662E-3,4.02E-2,3.9379166666666673E-2,1.5683333333333334E-2,6.9159938647167074E-2,4.200000000000001E-2,5.1849999999999993E-2,2.7159938647167065E-2,1.7309938647167081E-2,6.6793513092123558E-2,5.4199999999999998E-2,1.2593513092123559E-2]
["1967-05-01",-4.7699999999999999E-2,-5.0600000000000006E-2,4.3E-3,4.3666666666666671E-3,4.5166666666666662E-3,4.4416666666666667E-3,4.7166666666666668E-3,-5.1999999999999998E-2,-5.2141666666666669E-2,-5.5316666666666674E-2,7.0846665517140694E-2,5.16E-2,5.33E-2,1.9246665517140694E-2,1.7546665517140694E-2,4.3707503431226424E-2,5.6599999999999998E-2,-1.2892496568773573E-2]
["1967-06-01",1.9E-2,-1.3100000000000001E-2,3.8999999999999994E-3,4.5333333333333337E-3,4.6916666666666669E-3,4.6125000000000003E-3,4.8666666666666667E-3,1.5100000000000001E-2,1.4387499999999999E-2,-1.7966666666666666E-2,0.10736021124616002,4.6799999999999994E-2,5.5350000000000003E-2,6.0560211246160026E-2,5.2010211246160017E-2,4.9022237637516675E-2,5.8400000000000001E-2,-9.3777623624833259E-3]
["1967-07-01",4.6800000000000001E-2,2.0399999999999995E-2,4.3E-3,4.6500000000000005E-3,4.7666666666666664E-3,4.7083333333333335E-3,4.9500000000000004E-3,4.2500000000000003E-2,4.2091666666666666E-2,1.5449999999999995E-2,0.17326383515433186,5.16E-2,5.6500000000000002E-2,0.12166383515433185,0.11676383515433186,6.9459777485584739E-2,5.9400000000000008E-2,1.0059777485584731E-2]
["1967-08-01",-7.0000000000000001E-3,-6.5000000000000006E-3,4.1999999999999997E-3,4.6833333333333336E-3,4.7999999999999996E-3,4.7416666666666666E-3,4.9666666666666661E-3,-1.12E-2,-1.1741666666666668E-2,-1.1466666666666667E-2,0.25611966394420738,5.04E-2,5.6899999999999999E-2,0.20571966394420738,0.19921966394420737,0.16439264540485321,5.9599999999999993E-2,0.10479264540485322]
["1967-09-01",3.4200000000000001E-2,-3.7000000000000002E-3,4.0000000000000001E-3,4.7083333333333335E-3,4.8916666666666666E-3,4.8000000000000004E-3,5.0416666666666665E-3,3.0200000000000001E-2,2.9400000000000003E-2,-8.7416666666666667E-3,0.30600076048165148,4.8000000000000001E-2,5.7600000000000005E-2,0.25800076048165149,0.24840076048165147,0.10747913376310758,6.0499999999999998E-2,4.6979133763107583E-2]
["1967-10-01",-2.76E-2,-5.7200000000000001E-2,4.4999999999999997E-3,4.8500000000000001E-3,5.0083333333333334E-3,4.9291666666666668E-3,5.1500000000000001E-3,-3.2099999999999997E-2,-3.2529166666666665E-2,-6.2350000000000003E-2,0.21017261243792484,5.3999999999999992E-2,5.9150000000000001E-2,0.15617261243792485,0.15102261243792484,-4.8193867537048352E-2,6.1800000000000001E-2,-0.10999386753704835]
["1967-11-01",6.4999999999999997E-3,2.9300000000000003E-2,4.4999999999999997E-3,5.058333333333334E-3,5.1916666666666665E-3,5.1249999999999993E-3,5.4000000000000003E-3,2E-3,1.3750000000000004E-3,2.3900000000000005E-2,0.2065762599492531,5.3999999999999992E-2,6.1499999999999992E-2,0.15257625994925311,0.14507625994925311,-1.2803252575457336E-2,6.4799999999999996E-2,-7.7603252575457332E-2]
["1967-12-01",2.7799999999999998E-2,2.86E-2,4.4000000000000003E-3,5.1583333333333333E-3,5.2916666666666667E-3,5.2249999999999996E-3,5.5583333333333327E-3,2.3399999999999997E-2,2.2574999999999998E-2,2.3041666666666669E-2,0.23987110575469139,5.28E-2,6.2699999999999992E-2,0.18707110575469138,0.17717110575469142,-6.5252182752328913E-3,6.6699999999999995E-2,-7.3225218275232887E-2]
["1968-01-01",-4.2500000000000003E-2,8.199999999999999E-3,5.0000000000000001E-3,5.1416666666666668E-3,5.241666666666667E-3,5.1916666666666665E-3,5.45E-3,-4.7500000000000001E-2,-4.7691666666666667E-2,2.749999999999999E-3,9.9441177773770262E-2,0.06,6.2299999999999994E-2,3.9441177773770264E-2,3.7141177773770268E-2,-2.4806469735264014E-2,6.54E-2,-9.0206469735264014E-2]
["1968-02-01",-2.6100000000000002E-2,-2.3300000000000001E-2,4.1999999999999997E-3,5.0833333333333329E-3,5.2249999999999996E-3,5.1541666666666663E-3,5.3083333333333342E-3,-3.0300000000000001E-2,-3.1254166666666666E-2,-2.8608333333333336E-2,6.309150420360865E-2,5.04E-2,6.1849999999999995E-2,1.269150420360865E-2,1.2415042036086552E-3,-3.233615664983458E-2,6.3700000000000007E-2,-9.6036156649834586E-2]
["1968-03-01",1.0999999999999999E-2,-3.9900000000000005E-2,4.3E-3,5.0916666666666662E-3,5.2333333333333329E-3,5.1624999999999996E-3,5.3416666666666664E-3,6.6999999999999994E-3,5.8374999999999998E-3,-4.5241666666666673E-2,3.2554050100728871E-2,5.16E-2,6.1949999999999991E-2,-1.9045949899271129E-2,-2.939594989927112E-2,-8.8894718053845856E-2,6.409999999999999E-2,-0.15299471805384585]
["1968-04-01",8.3400000000000002E-2,2.75E-2,4.8999999999999998E-3,5.1749999999999999E-3,5.3166666666666666E-3,5.2458333333333333E-3,5.4833333333333331E-3,7.85E-2,7.8154166666666663E-2,2.2016666666666667E-2,7.1830083241476661E-2,5.8799999999999998E-2,6.2950000000000006E-2,1.3030083241476663E-2,8.8800832414766551E-3,-8.2375340913866113E-2,6.5799999999999997E-2,-0.14817534091386611]
["1968-05-01",1.61E-2,-6.1999999999999998E-3,4.5999999999999999E-3,5.2249999999999996E-3,5.4000000000000003E-3,5.3125000000000004E-3,5.5166666666666662E-3,1.15E-2,1.0787499999999998E-2,-1.1716666666666667E-2,0.14363808419790436,5.5199999999999999E-2,6.3750000000000001E-2,8.843808419790436E-2,7.9888084197904358E-2,-3.9461358542448144E-2,6.6199999999999995E-2,-0.10566135854244814]
["1968-06-01",1.0500000000000001E-2,8.0700000000000008E-2,4.1999999999999997E-3,5.2333333333333329E-3,5.416666666666666E-3,5.3249999999999999E-3,5.5166666666666662E-3,6.3000000000000009E-3,5.1750000000000008E-3,7.5183333333333338E-2,0.13409841421195567,5.04E-2,6.3899999999999998E-2,8.3698414211955674E-2,7.0198414211955676E-2,5.1833123744225773E-2,6.6199999999999995E-2,-1.4366876255774222E-2]
["1968-07-01",-1.72E-2,-6.9999999999999993E-3,4.7999999999999996E-3,5.1999999999999998E-3,5.3749999999999996E-3,5.2875000000000005E-3,5.4416666666666667E-3,-2.1999999999999999E-2,-2.2487500000000001E-2,-1.2441666666666667E-2,6.4761101917758301E-2,5.7599999999999998E-2,6.3450000000000006E-2,7.161101917758303E-3,1.311101917758295E-3,2.3589074753053829E-2,6.5299999999999997E-2,-4.1710925246946168E-2]
["1968-08-01",1.6400000000000001E-2,4.0000000000000024E-4,4.1999999999999997E-3,5.0166666666666658E-3,5.2083333333333339E-3,5.1124999999999999E-3,5.2250000000000005E-3,1.2200000000000003E-2,1.1287500000000002E-2,-4.8250000000000003E-3,8.9852149032436879E-2,5.04E-2,6.1350000000000002E-2,3.9452149032436878E-2,2.8502149032436877E-2,3.069804769295903E-2,6.2700000000000006E-2,-3.2001952307040976E-2]
["1968-09-01",0.04,0.01,4.4000000000000003E-3,4.9750000000000003E-3,5.1916666666666665E-3,5.0833333333333329E-3,5.2250000000000005E-3,3.56E-2,3.4916666666666665E-2,4.7749999999999997E-3,9.5964257390962926E-2,5.28E-2,6.0999999999999999E-2,4.3164257390962926E-2,3.4964257390962927E-2,4.4871051058806399E-2,6.2700000000000006E-2,-1.7828948941193606E-2]
["1968-10-01",8.6999999999999994E-3,8.6E-3,4.4999999999999997E-3,5.0749999999999997E-3,5.2666666666666669E-3,5.1708333333333337E-3,5.3333333333333332E-3,{"$f":"B518-D518","v":4.1999999999999997E-3},3.5291666666666657E-3,3.2666666666666669E-3,0.1368769502573679,5.3999999999999992E-2,6.2050000000000008E-2,8.287695025736791E-2,7.4826950257367894E-2,0.11779480494050931,6.4000000000000001E-2,5.3794804940509311E-2]
["1968-11-01",5.3100000000000001E-2,7.8099999999999989E-2,4.3E-3,5.1583333333333333E-3,5.3749999999999996E-3,5.266666666666666E-3,5.4916666666666673E-3,4.8800000000000003E-2,4.7833333333333339E-2,7.2608333333333316E-2,0.18951327999605971,5.16E-2,6.3199999999999992E-2,0.13791327999605971,0.12631327999605974,0.17079041990319954,6.5900000000000014E-2,0.10489041990319953]
["1968-12-01",-4.02E-2,-3.0899999999999997E-2,4.8999999999999998E-3,5.3749999999999996E-3,5.5500000000000002E-3,5.4625000000000003E-3,5.7250000000000001E-3,-4.5100000000000001E-2,-4.5662500000000002E-2,-3.6624999999999998E-2,0.11081421107240508,5.8799999999999998E-2,6.5549999999999997E-2,5.201421107240508E-2,4.5264211072405081E-2,0.10306532755997488,6.8699999999999997E-2,3.4365327559974887E-2]
["1969-01-01",-6.7999999999999996E-3,1.6899999999999998E-2,5.0000000000000001E-3,5.4916666666666673E-3,5.6083333333333341E-3,5.5500000000000002E-3,5.8666666666666667E-3,-1.18E-2,-1.235E-2,1.1033333333333332E-2,0.15223046938601881,0.06,6.6600000000000006E-2,9.223046938601881E-2,8.5630469386018801E-2,0.11258394326099808,7.0400000000000004E-2,4.2183943260998072E-2]
["1969-02-01",-4.2599999999999999E-2,-5.3200000000000004E-2,4.5999999999999999E-3,5.5500000000000002E-3,5.6416666666666664E-3,5.5958333333333329E-3,5.9416666666666663E-3,-4.7199999999999999E-2,-4.8195833333333334E-2,-5.9141666666666669E-2,0.13270916047866765,5.5199999999999999E-2,6.7149999999999987E-2,7.7509160478667655E-2,6.5559160478667666E-2,7.8524088747326193E-2,7.1300000000000002E-2,7.2240887473261906E-3]
["1969-03-01",3.5900000000000001E-2,-9.6000000000000009E-3,4.7000000000000002E-3,5.7083333333333326E-3,5.7916666666666672E-3,5.7499999999999999E-3,6.0583333333333331E-3,3.1200000000000002E-2,3.0150000000000003E-2,-1.5658333333333333E-2,0.16060674514327555,5.6400000000000006E-2,6.9000000000000006E-2,0.10420674514327555,9.1606745143275548E-2,0.11256145973893505,7.2700000000000001E-2,3.9861459738935054E-2]
["1969-04-01",2.29E-2,1.3899999999999999E-2,5.4999999999999997E-3,5.7416666666666658E-3,5.8499999999999993E-3,5.7958333333333334E-3,6.083333333333333E-3,1.7399999999999999E-2,1.7104166666666667E-2,7.8166666666666662E-3,9.57953106950864E-2,6.6000000000000003E-2,6.9550000000000001E-2,2.9795310695086397E-2,2.6245310695086399E-2,9.7835585429981942E-2,7.2999999999999995E-2,2.4835585429981946E-2]
["1969-05-01",2.5999999999999999E-3,-5.9999999999999984E-4,4.7000000000000002E-3,5.6583333333333329E-3,5.7999999999999996E-3,5.7291666666666663E-3,5.966666666666667E-3,-2.1000000000000003E-3,-3.1291666666666664E-3,-6.5666666666666668E-3,8.1236471314726666E-2,5.6400000000000006E-2,6.8749999999999992E-2,2.483647131472666E-2,1.2486471314726674E-2,0.1040218193587481,7.1599999999999997E-2,3.2421819358748105E-2]
["1969-06-01",-5.4199999999999998E-2,-5.16E-2,5.4999999999999997E-3,5.816666666666667E-3,5.9333333333333339E-3,5.875E-3,6.1750000000000008E-3,-5.9699999999999996E-2,-6.0074999999999996E-2,-5.7775E-2,1.200737710981592E-2,6.6000000000000003E-2,7.0500000000000007E-2,-5.3992622890184083E-2,-5.8492622890184087E-2,-3.1133253002834649E-2,7.4100000000000013E-2,-0.10523325300283466]
["1969-07-01",-5.8700000000000002E-2,-3.6299999999999999E-2,5.1999999999999998E-3,5.8999999999999999E-3,6.0333333333333341E-3,5.966666666666667E-3,6.2666666666666669E-3,-6.3899999999999998E-2,-6.4666666666666664E-2,-4.2566666666666669E-2,-3.0725942131187289E-2,6.2399999999999997E-2,7.1599999999999997E-2,-9.3125942131187286E-2,-0.10232594213118729,-5.9721164067303212E-2,7.5200000000000003E-2,-0.1349211640673032]
["1969-08-01",4.5400000000000003E-2,-1.1399999999999999E-2,4.7999999999999996E-3,5.8083333333333329E-3,6.025E-3,5.9166666666666664E-3,6.1999999999999998E-3,4.0600000000000004E-2,3.9483333333333336E-2,-1.7599999999999998E-2,{"$f":"((1+B517)*(1+B518)*(1+B519)*(1+B520)*(1+B521)*(1+B522)*(1+B523)*(1+B524)*(1+B525)*(1+B526)*(1+B527)*(1+B528))-1","v":-3.0705429987629707E-3},{"$f":"D528*12","v":5.7599999999999998E-2},7.0999999999999994E-2,{"$f":"L528-M528","v":-6.0670542998762969E-2},-7.4070542998762964E-2,-7.0812017989739906E-2,7.4399999999999994E-2,-0.1452120179897399]
["1969-09-01",-2.3599999999999999E-2,-3.7200000000000004E-2,5.4999999999999997E-3,5.9499999999999996E-3,6.1333333333333344E-3,6.0416666666666674E-3,6.3583333333333339E-3,-2.9100000000000001E-2,-2.9641666666666667E-2,-4.3558333333333338E-2,-6.4036613638454032E-2,6.6000000000000003E-2,7.2500000000000009E-2,-0.13003661363845403,-0.13653661363845404,-0.11423545635695187,7.6300000000000007E-2,-0.19053545635695188]
["1969-10-01",4.5900000000000003E-2,7.980000000000001E-2,5.7000000000000002E-3,6.1083333333333337E-3,6.2750000000000002E-3,6.1916666666666665E-3,6.6833333333333337E-3,4.02E-2,3.9708333333333339E-2,7.3116666666666677E-2,-2.9519078223911088E-2,6.8400000000000002E-2,7.4300000000000005E-2,-9.7919078223911091E-2,-0.10381907822391109,-5.1706767573107881E-2,8.0200000000000007E-2,-0.13190676757310787]
["1969-11-01",-2.9700000000000001E-2,-5.8800000000000005E-2,4.8999999999999998E-3,6.1249999999999994E-3,6.3166666666666675E-3,6.2208333333333334E-3,6.6666666666666662E-3,-3.4599999999999999E-2,-3.5920833333333332E-2,-6.5466666666666673E-2,-0.10582315221789074,5.8799999999999998E-2,7.4649999999999994E-2,-0.16462315221789073,-0.18047315221789073,-0.17212355963251003,7.9999999999999988E-2,-0.25212355963250999]
["1969-12-01",-1.77E-2,-9.7000000000000003E-3,6.0000000000000001E-3,6.4333333333333334E-3,6.6083333333333324E-3,6.5208333333333333E-3,7.1583333333333334E-3,-2.3699999999999999E-2,-2.4220833333333334E-2,-1.6858333333333333E-2,-8.4861515340314941E-2,7.2000000000000008E-2,7.825E-2,-0.15686151534031495,-0.16311151534031493,-0.1540129616180731,8.5900000000000004E-2,-0.2399129616180731]
["1970-01-01",-7.4300000000000005E-2,-4.53E-2,5.5999999999999991E-3,6.5916666666666667E-3,6.7916666666666672E-3,6.6916666666666669E-3,7.2416666666666662E-3,-7.9899999999999999E-2,-8.099166666666667E-2,-5.2541666666666667E-2,-0.14705628750556732,6.7199999999999982E-2,8.030000000000001E-2,-0.2142562875055673,-0.22735628750556733,-0.20575884989357307,8.6899999999999991E-2,-0.29265884989357305]
["1970-02-01",5.5800000000000002E-2,0.1053,5.1999999999999998E-3,6.6083333333333324E-3,6.7750000000000006E-3,6.6916666666666669E-3,7.0916666666666663E-3,5.0600000000000006E-2,4.9108333333333337E-2,9.8208333333333342E-2,-5.9392133223707955E-2,6.2399999999999997E-2,8.030000000000001E-2,-0.12179213322370795,-0.13969213322370796,-7.2798116589951722E-2,8.5099999999999995E-2,-0.15789811658995173]
["1970-03-01",4.4000000000000003E-3,2.3200000000000002E-2,5.5999999999999991E-3,6.5333333333333328E-3,6.7166666666666677E-3,6.6250000000000007E-3,6.9249999999999997E-3,-1.1999999999999988E-3,-2.2250000000000004E-3,1.6275000000000001E-2,-8.7994457582674102E-2,6.7199999999999982E-2,7.9500000000000015E-2,-0.15519445758267408,-0.16749445758267412,-4.2091107527098437E-2,8.3099999999999993E-2,-0.12519110752709844]
["1970-04-01",-8.7499999999999994E-2,-9.2899999999999996E-2,5.4000000000000003E-3,6.5249999999999996E-3,6.6916666666666661E-3,6.6083333333333324E-3,6.9249999999999997E-3,-9.2899999999999996E-2,-9.4108333333333322E-2,-9.9824999999999997E-2,-0.1864257919094634,6.4799999999999996E-2,7.9299999999999982E-2,-0.25122579190946337,-0.26572579190946338,-0.14299323763470873,8.3099999999999993E-2,-0.22609323763470873]
["1970-05-01",-5.7799999999999997E-2,-5.1499999999999997E-2,5.4999999999999997E-3,6.7583333333333332E-3,6.8666666666666668E-3,6.8124999999999991E-3,7.2250000000000005E-3,-6.3299999999999995E-2,-6.4612499999999989E-2,-5.8724999999999999E-2,-0.23543824170865391,6.6000000000000003E-2,8.1749999999999989E-2,-0.30143824170865391,-0.3171882417086539,-0.1866410705388446,8.6699999999999999E-2,-0.2733410705388446]
["1970-06-01",-4.6600000000000003E-2,-5.8199999999999995E-2,6.4000000000000003E-3,7.0666666666666664E-3,7.1500000000000001E-3,7.1083333333333328E-3,7.5333333333333329E-3,-5.3000000000000005E-2,-5.3708333333333337E-2,-6.5733333333333324E-2,-0.22929458621804877,7.6800000000000007E-2,8.5299999999999987E-2,-0.30609458621804875,-0.31459458621804876,-0.19230130771139153,9.0399999999999994E-2,-0.28270130771139151]
["1970-07-01",7.6899999999999996E-2,9.7299999999999998E-2,5.8999999999999999E-3,7.0333333333333324E-3,7.2000000000000007E-3,7.116666666666667E-3,7.5500000000000003E-3,7.0999999999999994E-2,6.9783333333333336E-2,8.9749999999999996E-2,-0.11826977573379016,7.0800000000000002E-2,8.5400000000000004E-2,-0.18906977573379016,-0.20366977573379016,-8.0328136299377406E-2,9.06E-2,-0.17092813629937742]
["1970-08-01",4.7800000000000002E-2,5.8099999999999999E-2,5.7000000000000002E-3,6.7750000000000006E-3,7.0750000000000006E-3,6.9250000000000015E-3,7.4000000000000012E-3,4.2099999999999999E-2,4.0875000000000002E-2,5.0699999999999995E-2,-0.11624552421452583,6.8400000000000002E-2,8.3100000000000021E-2,-0.18464552421452585,-0.19934552421452584,-1.5673883287852686E-2,8.8800000000000018E-2,-0.1044738832878527]
["1970-09-01",3.6200000000000003E-2,-1.14E-2,5.5999999999999991E-3,6.7416666666666666E-3,7.058333333333334E-3,6.9000000000000008E-3,7.3499999999999998E-3,3.0600000000000002E-2,{"$f":"B541-G541","v":2.9300000000000003E-2},{"$f":"$C541-H541","v":-1.8749999999999999E-2},-6.2119635591040612E-2,6.7199999999999982E-2,8.2800000000000012E-2,-0.12931963559104059,-0.14491963559104062,1.070294867223609E-2,8.8200000000000001E-2,-7.7497051327763911E-2]
["1970-10-01",-8.3000000000000001E-3,-1.4900000000000002E-2,5.4999999999999997E-3,6.6916666666666661E-3,7.0333333333333324E-3,6.8624999999999988E-3,7.3000000000000001E-3,-1.38E-2,-1.5162499999999999E-2,-2.2200000000000001E-2,-0.1107219070806339,6.6000000000000003E-2,8.2349999999999979E-2,-0.1767219070806339,-0.19307190708063388,-7.7937141380792996E-2,8.7599999999999997E-2,-0.16553714138079301]
["1970-11-01",5.0599999999999999E-2,9.7500000000000003E-2,5.7999999999999996E-3,6.7083333333333335E-3,7.0166666666666667E-3,6.8625000000000005E-3,7.324999999999999E-3,4.48E-2,4.3737499999999999E-2,9.0175000000000005E-2,-3.712711076874553E-2,6.9599999999999995E-2,8.2350000000000007E-2,-0.10672711076874553,-0.11947711076874554,7.5184856921567622E-2,8.7899999999999992E-2,-1.271514307843237E-2]
["1970-12-01",5.9700000000000003E-2,7.350000000000001E-2,5.3E-3,6.3666666666666663E-3,6.7750000000000006E-3,6.5708333333333339E-3,7.0666666666666664E-3,5.4400000000000004E-2,5.3129166666666672E-2,6.6433333333333344E-2,3.8742136535030225E-2,6.3600000000000004E-2,7.8850000000000003E-2,-2.4857863464969779E-2,-4.0107863464969778E-2,0.16551645350429456,8.48E-2,8.0716453504294558E-2]
["1971-01-01",4.3200000000000002E-2,2.5700000000000004E-2,5.1000000000000004E-3,6.1333333333333344E-3,6.5833333333333334E-3,6.3583333333333339E-3,6.7916666666666672E-3,3.8100000000000002E-2,3.6841666666666668E-2,1.8908333333333336E-2,0.1705906847070795,6.1200000000000004E-2,7.6300000000000007E-2,0.10939068470707949,9.4290684707079492E-2,0.252194643719865,8.1500000000000003E-2,0.17069464371986498]
["1971-02-01",1.17E-2,-2.7699999999999999E-2,4.5999999999999999E-3,5.8999999999999999E-3,6.391666666666667E-3,6.145833333333333E-3,6.575000000000001E-3,7.1000000000000004E-3,5.5541666666666673E-3,-3.4275E-2,0.1216959610893662,5.5199999999999999E-2,7.3749999999999996E-2,6.6495961089366201E-2,4.7945961089366204E-2,0.10151891078333919,7.8900000000000012E-2,2.2618910783339177E-2]
["1971-03-01",3.9399999999999998E-2,3.3099999999999997E-2,5.5999999999999991E-3,6.0083333333333334E-3,6.4416666666666667E-3,6.2250000000000005E-3,6.7083333333333335E-3,3.3799999999999997E-2,3.3174999999999996E-2,2.6391666666666664E-2,0.1607833352810506,6.7199999999999982E-2,7.4700000000000003E-2,9.3583335281050617E-2,8.6083335281050596E-2,0.11217668757844756,8.0500000000000002E-2,3.1676687578447563E-2]
["1971-04-01",3.8899999999999997E-2,-3.49E-2,4.7999999999999996E-3,6.0416666666666665E-3,6.45E-3,6.2458333333333324E-3,6.7250000000000001E-3,3.4099999999999998E-2,3.2654166666666665E-2,-4.1625000000000002E-2,0.32157567892984407,5.7599999999999998E-2,7.4949999999999989E-2,0.26397567892984408,0.24662567892984408,0.18328929686027973,8.0699999999999994E-2,0.10258929686027973]
["1971-05-01",-3.9100000000000003E-2,-3.5100000000000006E-2,4.7000000000000002E-3,6.2750000000000002E-3,6.5333333333333328E-3,6.4041666666666665E-3,6.9499999999999996E-3,-4.3800000000000006E-2,-4.5504166666666672E-2,-4.2050000000000004E-2,0.34780521108436369,5.6400000000000006E-2,7.6850000000000002E-2,0.29140521108436368,0.27095521108436371,0.2037489114817963,8.3400000000000002E-2,0.1203489114817963]
["1971-06-01",3.3E-3,3.9800000000000002E-2,5.5999999999999991E-3,6.3666666666666663E-3,6.6333333333333331E-3,6.4999999999999988E-3,7.0416666666666657E-3,-2.2999999999999991E-3,-3.1999999999999989E-3,3.2758333333333334E-2,0.41834798435173282,6.7199999999999982E-2,7.7999999999999986E-2,0.35114798435173283,0.34034798435173286,0.32900628388062403,8.4499999999999992E-2,0.24450628388062404]
["1971-07-01",-3.8699999999999998E-2,-2.2499999999999999E-2,5.1999999999999998E-3,6.3666666666666663E-3,6.6333333333333331E-3,6.4999999999999988E-3,7.0416666666666657E-3,-4.3899999999999995E-2,-4.5199999999999997E-2,-2.9541666666666664E-2,0.26609519672887072,6.2399999999999997E-2,7.7999999999999986E-2,0.20369519672887071,0.18809519672887073,0.1839092704759957,8.4499999999999992E-2,9.9409270475995709E-2]
["1971-08-01",3.8800000000000001E-2,-2.4699999999999996E-2,5.4999999999999997E-3,6.3249999999999999E-3,6.6083333333333324E-3,6.4666666666666657E-3,7.000000000000001E-3,3.3300000000000003E-2,3.2333333333333339E-2,-3.1699999999999999E-2,0.25522016640766476,6.6000000000000003E-2,{"$f":"G552*12","v":7.7599999999999988E-2},0.18922016640766476,{"$f":"L552-N552","v":0.17762016640766476},{"$f":"((1+C541)*(1+C542)*(1+C543)*(1+C544)*(1+C545)*(1+C546)*(1+C547)*(1+C548)*(1+C549)*(1+C550)*(1+C551)*(1+C552))-1","v":9.126425809964922E-2},{"$f":"H552*12","v":8.4000000000000019E-2},{"$f":"Q552-R552","v":7.2642580996492012E-3}]
["1971-09-01",-4.4000000000000003E-3,-1.4600000000000002E-2,5.0000000000000001E-3,6.1999999999999998E-3,6.508333333333333E-3,6.3541666666666659E-3,6.8166666666666662E-3,-9.4000000000000004E-3,-1.0754166666666665E-2,-2.1416666666666667E-2,0.20603860034305232,0.06,7.6249999999999984E-2,0.14603860034305233,0.12978860034305234,8.7731944094066705E-2,8.1799999999999998E-2,5.9319440940667073E-3]
["1971-10-01",-3.9199999999999999E-2,1.7000000000000001E-2,4.7000000000000002E-3,6.1583333333333334E-3,6.4083333333333336E-3,6.2833333333333343E-3,6.7499999999999991E-3,-4.3900000000000002E-2,-4.5483333333333334E-2,1.0250000000000002E-2,0.16846010609015272,5.6400000000000006E-2,7.5400000000000009E-2,0.11206010609015271,9.3060106090152708E-2,0.12295542294555473,8.0999999999999989E-2,4.1955422945554738E-2]
["1971-11-01",2.0000000000000001E-4,-5.5000000000000005E-3,5.1000000000000004E-3,6.0499999999999998E-3,6.3E-3,6.1749999999999991E-3,6.6333333333333331E-3,-4.9000000000000007E-3,-5.9749999999999994E-3,-1.2133333333333333E-2,0.11240605188594244,6.1200000000000004E-2,7.4099999999999985E-2,5.1206051885942433E-2,3.8306051885942452E-2,1.7566440199867195E-2,7.9600000000000004E-2,-6.2033559800132809E-2]
["1971-12-01",8.8800000000000004E-2,8.0600000000000005E-2,5.0000000000000001E-3,6.0416666666666665E-3,6.3083333333333333E-3,6.1749999999999991E-3,6.5833333333333334E-3,8.3799999999999999E-2,8.2625000000000004E-2,7.4016666666666675E-2,0.14295339180278721,0.06,7.4099999999999985E-2,8.2953391802787213E-2,6.8853391802787225E-2,2.4296502356754734E-2,7.9000000000000001E-2,-5.4703497643245266E-2]
["1972-01-01",2.06E-2,-7.4000000000000012E-3,5.0000000000000001E-3,5.9916666666666677E-3,6.266666666666666E-3,6.1291666666666664E-3,6.4916666666666664E-3,1.5599999999999999E-2,1.4470833333333334E-2,-1.3891666666666667E-2,0.11819232330705987,0.06,7.3550000000000004E-2,5.8192323307059868E-2,4.4642323307059861E-2,-8.7582058698308929E-3,7.7899999999999997E-2,-8.665820586983089E-2]
["1972-02-01",2.7699999999999999E-2,-2.4E-2,4.7000000000000002E-3,6.0583333333333331E-3,6.266666666666666E-3,6.1624999999999996E-3,6.4833333333333331E-3,2.3E-2,2.1537500000000001E-2,-3.0483333333333335E-2,0.13587649566340398,5.6400000000000006E-2,7.3949999999999988E-2,7.9476495663403979E-2,6.1926495663403996E-2,-4.9861245798156206E-3,7.7799999999999994E-2,-8.2786124579815615E-2]
["1972-03-01",8.3000000000000001E-3,-3.5999999999999999E-3,4.8999999999999998E-3,6.0333333333333341E-3,6.2750000000000002E-3,6.1541666666666672E-3,6.4750000000000007E-3,3.4000000000000002E-3,2.1458333333333329E-3,-1.0075000000000001E-2,0.1018898119851932,5.8799999999999998E-2,7.3849999999999999E-2,4.3089811985193203E-2,2.8039811985193203E-2,-4.0333147353913801E-2,7.7700000000000005E-2,-0.11803314735391381]
["1972-04-01",6.7999999999999996E-3,-2.7700000000000006E-2,4.7999999999999996E-3,6.083333333333333E-3,6.3083333333333333E-3,6.1958333333333336E-3,6.5166666666666671E-3,2E-3,6.0416666666666605E-4,-3.4216666666666673E-2,6.7843548663675257E-2,5.7599999999999998E-2,7.4349999999999999E-2,1.0243548663675259E-2,-6.5064513363247423E-3,-3.3173680626060187E-2,7.8200000000000006E-2,-0.11137368062606019]
["1972-05-01",1.9699999999999999E-2,-1.7000000000000001E-3,5.4999999999999997E-3,6.083333333333333E-3,6.3E-3,6.1916666666666665E-3,6.5333333333333328E-3,1.4199999999999999E-2,1.3508333333333332E-2,-8.2333333333333321E-3,0.13318770587194284,6.6000000000000003E-2,7.4300000000000005E-2,6.7187705871942838E-2,5.8887705871942836E-2,2.9299889211786834E-4,7.8399999999999997E-2,-7.8107001107882129E-2]
["1972-06-01",-1.9400000000000001E-2,-2.1000000000000001E-2,4.8999999999999998E-3,6.025E-3,6.2583333333333336E-3,6.1416666666666677E-3,6.4750000000000007E-3,-2.4300000000000002E-2,-2.5541666666666667E-2,-2.7475000000000003E-2,0.10754895283367594,5.8799999999999998E-2,7.3700000000000015E-2,4.8748952833675939E-2,3.3848952833675922E-2,-5.8196916796130593E-2,7.7700000000000005E-2,-0.13589691679613058]
["1972-07-01",4.7999999999999996E-3,-1.4000000000000002E-3,5.1000000000000004E-3,6.0083333333333334E-3,6.2500000000000003E-3,6.1291666666666664E-3,6.5166666666666671E-3,-3.0000000000000079E-4,-1.3291666666666669E-3,-7.9166666666666673E-3,0.1576668967099526,6.1200000000000004E-2,7.3550000000000004E-2,9.6466896709952593E-2,8.4116896709952593E-2,-3.7867458938737664E-2,7.8200000000000006E-2,-0.11606745893873767]
["1972-08-01",3.6900000000000002E-2,5.74E-2,4.8999999999999998E-3,5.9916666666666677E-3,6.1916666666666665E-3,6.0916666666666662E-3,6.3666666666666672E-3,3.2000000000000001E-2,3.0808333333333337E-2,5.1033333333333333E-2,0.1555494851738064,5.8799999999999998E-2,7.3099999999999998E-2,9.674948517380641E-2,8.2449485173806403E-2,4.3124114547502312E-2,7.640000000000001E-2,-3.3275885452497697E-2]
["1972-09-01",-2.5000000000000001E-3,2.7000000000000001E-3,4.7000000000000002E-3,6.0166666666666667E-3,6.1750000000000008E-3,6.0958333333333333E-3,6.3416666666666665E-3,-7.1999999999999998E-3,-8.5958333333333338E-3,-3.6416666666666663E-3,0.15775473228291648,5.6400000000000006E-2,7.3149999999999993E-2,0.10135473228291647,8.4604732282916484E-2,6.1437537707306422E-2,7.6100000000000001E-2,-1.4662462292693579E-2]
["1972-10-01",1.18E-2,6.5100000000000005E-2,5.1999999999999998E-3,6.0083333333333334E-3,6.2083333333333331E-3,6.1083333333333337E-3,6.3833333333333329E-3,6.6E-3,5.6916666666666661E-3,5.8716666666666674E-2,0.21920924034539446,6.2399999999999997E-2,7.3300000000000004E-2,0.15680924034539445,0.14590924034539446,0.11163925409248021,7.6600000000000001E-2,3.503925409248021E-2]
["1972-11-01",4.8099999999999997E-2,6.3899999999999998E-2,4.7999999999999996E-3,5.9333333333333339E-3,6.1583333333333334E-3,6.0458333333333336E-3,6.333333333333334E-3,4.3299999999999998E-2,4.2054166666666663E-2,5.7566666666666662E-2,0.2775976852689539,5.7599999999999998E-2,7.2550000000000003E-2,0.21999768526895391,0.20504768526895389,0.18921367765609798,7.6000000000000012E-2,0.11321367765609797]
["1972-12-01",1.4200000000000001E-2,-1.7399999999999999E-2,4.4999999999999997E-3,5.8999999999999999E-3,6.1333333333333344E-3,6.0166666666666667E-3,6.2333333333333338E-3,9.7000000000000003E-3,8.1833333333333341E-3,-2.3633333333333333E-2,0.1900620613517392,5.3999999999999992E-2,7.22E-2,0.13606206135173921,0.1178620613517392,8.1363464431688071E-2,7.4800000000000005E-2,6.5634644316880653E-3]
["1973-01-01",-1.49E-2,-4.3900000000000008E-2,5.4000000000000003E-3,5.9583333333333328E-3,6.1416666666666668E-3,6.0499999999999998E-3,6.2666666666666669E-3,-2.0299999999999999E-2,-2.095E-2,-5.0166666666666679E-2,0.14866758439897931,6.4799999999999996E-2,7.2599999999999998E-2,8.3867584398979317E-2,7.6067584398979315E-2,4.1599444230442151E-2,7.5200000000000003E-2,-3.3600555769557852E-2]
["1973-02-01",-3.5200000000000002E-2,-2.3399999999999997E-2,5.1000000000000004E-3,6.0166666666666667E-3,6.2249999999999996E-3,6.1208333333333332E-3,6.3499999999999997E-3,-4.0300000000000002E-2,-4.1320833333333334E-2,-2.9749999999999999E-2,7.8363807947976039E-2,6.1200000000000004E-2,7.3450000000000001E-2,1.7163807947976034E-2,4.9138079479760371E-3,4.2239771757632827E-2,7.619999999999999E-2,-3.3960228242367163E-2]
["1973-03-01",8.0000000000000004E-4,-1.3500000000000002E-2,5.5999999999999991E-3,6.0750000000000005E-3,6.2416666666666662E-3,6.1583333333333334E-3,6.3833333333333329E-3,-4.7999999999999987E-3,-5.358333333333333E-3,-1.9883333333333336E-2,7.0342654958181372E-2,6.7199999999999982E-2,7.3899999999999993E-2,3.1426549581813901E-3,-3.5573450418186214E-3,3.1884318385091648E-2,7.6600000000000001E-2,-4.4715681614908354E-2]
["1973-04-01",-3.8300000000000001E-2,-4.9000000000000007E-3,5.7000000000000002E-3,6.0499999999999998E-3,6.2416666666666662E-3,6.145833333333333E-3,6.3583333333333339E-3,-4.3999999999999997E-2,-4.4445833333333337E-2,-1.1258333333333335E-2,2.239623686261738E-2,6.8400000000000002E-2,7.3749999999999996E-2,-4.6003763137382622E-2,-5.1353763137382616E-2,5.6081543993627969E-2,7.6300000000000007E-2,-2.0218456006372038E-2]
["1973-05-01",-1.6299999999999999E-2,6.7000000000000002E-3,5.7999999999999996E-3,6.0750000000000005E-3,6.2416666666666662E-3,6.1583333333333334E-3,6.3583333333333339E-3,-2.2099999999999998E-2,-2.245833333333333E-2,3.4166666666666633E-4,-1.3698952435268419E-2,6.9599999999999995E-2,7.3899999999999993E-2,-8.3298952435268414E-2,-8.7598952435268412E-2,6.496773548871615E-2,7.6300000000000007E-2,-1.1332264511283857E-2]
["1973-06-01",-4.0000000000000001E-3,-1.67E-2,5.4999999999999997E-3,6.1416666666666668E-3,6.2916666666666668E-3,6.2166666666666655E-3,6.4249999999999993E-3,-9.4999999999999998E-3,-1.0216666666666666E-2,-2.3125E-2,1.7905806388665013E-3,6.6000000000000003E-2,7.4599999999999986E-2,-6.4209419361133502E-2,-7.2809419361133484E-2,6.9645326155315823E-2,7.7099999999999988E-2,-7.4546738446841648E-3]
["1973-07-01",4.07E-2,-1.9900000000000001E-2,6.0999999999999995E-3,6.2083333333333331E-3,6.3666666666666663E-3,6.2874999999999988E-3,6.5166666666666671E-3,3.4599999999999999E-2,3.4412499999999999E-2,-2.6416666666666668E-2,3.7583058589637952E-2,7.3199999999999987E-2,7.5449999999999989E-2,-3.5616941410362035E-2,-3.7866941410362037E-2,4.9829144967780348E-2,7.8200000000000006E-2,-2.8370855032219658E-2]
["1973-08-01",-3.4099999999999998E-2,-2.8399999999999995E-2,6.1999999999999998E-3,6.4000000000000003E-3,6.5333333333333328E-3,6.4666666666666674E-3,6.6999999999999994E-3,-4.0299999999999996E-2,-4.0566666666666668E-2,-3.5099999999999992E-2,-3.3463712709295379E-2,7.4399999999999994E-2,7.7600000000000002E-2,-0.10786371270929537,-0.11106371270929538,-3.5356537496978313E-2,8.0399999999999999E-2,-0.11575653749697831]
["1973-09-01",4.2700000000000002E-2,7.7099999999999988E-2,5.4999999999999997E-3,6.3583333333333339E-3,6.5500000000000003E-3,6.4541666666666671E-3,6.6999999999999994E-3,3.7200000000000004E-2,3.6245833333333338E-2,7.039999999999999E-2,1.0333219807536542E-2,6.6000000000000003E-2,7.7450000000000005E-2,-5.5666780192463461E-2,-6.7116780192463463E-2,3.6219680325127124E-2,8.0399999999999999E-2,-4.4180319674872875E-2]
["1973-10-01",1.6999999999999999E-3,-3.8800000000000001E-2,6.3E-3,6.3333333333333332E-3,6.5333333333333328E-3,6.4333333333333334E-3,6.6833333333333337E-3,-4.5999999999999999E-3,-4.7333333333333333E-3,-4.5483333333333334E-2,2.4786151532851797E-4,7.5600000000000001E-2,7.7200000000000005E-2,-7.5352138484671483E-2,-7.6952138484671487E-2,-6.4863058183727174E-2,8.0200000000000007E-2,-0.14506305818372717]
["1973-11-01",-0.1109,-0.11720000000000001,5.5999999999999991E-3,6.391666666666667E-3,6.5833333333333334E-3,6.4874999999999993E-3,6.7916666666666672E-3,-0.11649999999999999,-0.11738749999999999,-0.12399166666666668,-0.15149282160740518,6.7199999999999982E-2,7.7849999999999989E-2,-0.21869282160740516,-0.22934282160740516,-0.22404465435153142,8.1500000000000003E-2,-0.30554465435153144]
["1973-12-01",1.9800000000000002E-2,3.7499999999999999E-2,6.0000000000000001E-3,6.4000000000000003E-3,6.6E-3,6.5000000000000006E-3,6.8666666666666668E-3,1.3800000000000002E-2,1.3300000000000001E-2,3.0633333333333332E-2,-0.14680770999332649,7.2000000000000008E-2,7.8000000000000014E-2,-0.21880770999332649,-0.2248077099933265,-0.18069034081998148,8.2400000000000001E-2,-0.26309034081998151]
["1974-01-01",-7.1999999999999998E-3,4.1799999999999997E-2,6.0999999999999995E-3,6.5249999999999996E-3,6.6666666666666662E-3,6.5958333333333329E-3,6.9666666666666661E-3,-1.3299999999999999E-2,-1.3795833333333334E-2,3.4833333333333327E-2,-0.14013876203570674,7.3199999999999987E-2,7.9149999999999998E-2,-0.21333876203570673,-0.21928876203570674,-0.10725153965720813,8.3599999999999994E-2,-0.19085153965720814]
["1974-02-01",-6.9999999999999999E-4,6.0000000000000001E-3,5.4999999999999997E-3,6.541666666666667E-3,6.7083333333333335E-3,6.6250000000000007E-3,7.0166666666666667E-3,{"$f":"B582-D582","v":-6.1999999999999998E-3},-7.3250000000000008E-3,-1.0166666666666666E-3,-0.10939123642442128,6.6000000000000003E-2,7.9500000000000015E-2,-0.17539123642442128,-0.18889123642442129,-8.0375843636239175E-2,8.4199999999999997E-2,-0.16457584363623917]
["1974-03-01",-2.0500000000000001E-2,-3.8900000000000004E-2,5.8999999999999999E-3,6.6749999999999995E-3,6.8166666666666662E-3,6.7458333333333328E-3,7.0500000000000007E-3,-2.64E-2,-2.7245833333333334E-2,-4.5950000000000005E-2,-0.1283460392463236,7.0800000000000002E-2,8.0949999999999994E-2,-0.1991460392463236,-0.20929603924632359,-0.10405395166628439,8.4600000000000009E-2,-0.1886539516662844]
["1974-04-01",-3.5900000000000001E-2,-0.12959999999999999,6.7999999999999996E-3,6.875E-3,7.025E-3,6.9500000000000004E-3,7.3083333333333333E-3,-4.2700000000000002E-2,-4.2849999999999999E-2,-0.13690833333333333,-0.12617075640779929,8.1599999999999992E-2,8.3400000000000002E-2,-0.2077707564077993,-0.20957075640779929,-0.216328569520987,8.77E-2,-0.304028569520987]
["1974-05-01",-3.0200000000000001E-2,-4.8399999999999999E-2,6.7999999999999996E-3,6.9749999999999986E-3,7.1500000000000001E-3,7.0624999999999993E-3,7.4999999999999997E-3,-3.6999999999999998E-2,-3.7262500000000004E-2,-5.5899999999999998E-2,-0.13851824699022453,8.1599999999999992E-2,8.4749999999999992E-2,-0.22011824699022453,-0.22326824699022452,-0.25922148282126856,0.09,-0.34922148282126853]
["1974-06-01",-1.1299999999999999E-2,-5.6999999999999995E-2,6.0999999999999995E-3,7.058333333333334E-3,7.2916666666666659E-3,7.175E-3,7.7666666666666674E-3,-1.7399999999999999E-2,-1.8474999999999998E-2,-6.4766666666666667E-2,-0.14483232007955305,7.3199999999999987E-2,8.6099999999999996E-2,-0.21803232007955303,-0.23093232007955306,-0.28958187562336646,9.3200000000000005E-2,-0.38278187562336646]
["1974-07-01",-7.4200000000000002E-2,-8.8999999999999982E-3,7.1999999999999998E-3,7.2666666666666669E-3,7.5083333333333339E-3,7.3875E-3,8.0499999999999999E-3,-8.14E-2,-8.1587500000000007E-2,-1.695E-2,-0.23924835392490651,8.6400000000000005E-2,8.8650000000000007E-2,-0.32564835392490654,-0.32789835392490652,-0.28160860823417866,9.6599999999999991E-2,-0.37820860823417868]
["1974-08-01",-8.6400000000000005E-2,-8.7099999999999997E-2,6.5000000000000006E-3,7.4999999999999997E-3,7.7333333333333334E-3,7.6166666666666674E-3,8.3583333333333339E-3,-9.290000000000001E-2,-9.4016666666666665E-2,-9.5458333333333326E-2,-0.2804403107421003,7.8000000000000014E-2,9.1400000000000009E-2,-0.35844031074210031,-0.37184031074210033,-0.3250108053283054,0.1003,-0.4253108053283054]
["1974-09-01",-0.1152,-8.6E-3,7.1000000000000004E-3,7.7000000000000002E-3,8.0499999999999999E-3,7.8750000000000001E-3,8.7083333333333353E-3,-0.12229999999999999,-0.12307499999999999,-1.7308333333333335E-2,-0.38940595276168621,8.5199999999999998E-2,9.4500000000000001E-2,-0.47460595276168621,-0.48390595276168624,-0.37871665806562249,0.10450000000000002,-0.48321665806562253]
["1974-10-01",0.1681,0.11990000000000001,7.000000000000001E-3,7.7249999999999992E-3,8.0333333333333333E-3,7.8791666666666663E-3,8.9833333333333328E-3,0.16109999999999999,0.16022083333333334,0.11091666666666668,-0.28797553501140638,8.4000000000000019E-2,9.4549999999999995E-2,-0.3719755350114064,-0.3825255350114064,-0.27613897770254969,0.10779999999999999,-0.3839389777025497]
["1974-11-01",-4.8899999999999999E-2,-1.1900000000000001E-2,6.1999999999999998E-3,7.4083333333333336E-3,7.7833333333333331E-3,7.5958333333333329E-3,8.7166666666666677E-3,-5.5099999999999996E-2,-5.6495833333333328E-2,-2.0616666666666669E-2,-0.23832362090805137,7.4399999999999994E-2,9.1149999999999995E-2,-0.31272362090805139,-0.32947362090805138,-0.18979714982769536,0.10460000000000001,-0.29439714982769538]
["1974-12-01",-1.5599999999999999E-2,4.4000000000000003E-3,6.7000000000000002E-3,7.4083333333333336E-3,7.6666666666666662E-3,7.5374999999999991E-3,8.5583333333333327E-3,-2.23E-2,-2.3137499999999998E-2,-4.1583333333333325E-3,{"$f":"((1+B581)*(1+B582)*(1+B583)*(1+B584)*(1+B585)*(1+B586)*(1+B587)*(1+B588)*(1+B589)*(1+B590)*(1+B591)*(1+B592))-1","v":-0.26476345599322015},{"$f":"D592*12","v":8.0399999999999999E-2},9.0449999999999989E-2,{"$f":"L592-M592","v":-0.34516345599322018},-0.35521345599322013,-0.21564554919222856,0.10269999999999999,-0.31834554919222857]
["1975-01-01",0.12720000000000001,0.18969999999999998,6.7999999999999996E-3,7.358333333333333E-3,7.6083333333333333E-3,7.4833333333333332E-3,8.6416666666666673E-3,0.12040000000000001,0.11971666666666668,0.18105833333333332,-0.1652310310188938,8.1599999999999992E-2,8.9799999999999991E-2,-0.24683103101889381,-0.25503103101889379,-0.10429401984449438,0.10370000000000001,-0.20799401984449439]
["1975-02-01",6.3799999999999996E-2,1.43E-2,6.0000000000000001E-3,7.1833333333333324E-3,7.4250000000000002E-3,7.3041666666666671E-3,8.3250000000000008E-3,5.7799999999999997E-2,5.6495833333333328E-2,5.9749999999999994E-3,-0.11135071629930871,7.2000000000000008E-2,8.7650000000000006E-2,-0.18335071629930871,-0.19900071629930871,-9.69040003263133E-2,9.9900000000000017E-2,-0.19680400032631332]
["1975-03-01",2.5399999999999999E-2,-2.1600000000000001E-2,6.6E-3,7.2250000000000005E-3,7.4333333333333326E-3,7.329166666666667E-3,8.1000000000000013E-3,1.8799999999999997E-2,1.8070833333333331E-2,-2.9700000000000004E-2,-6.9708039298939206E-2,7.9199999999999993E-2,8.795E-2,-0.1489080392989392,-0.15765803929893921,-8.0648084402522469E-2,9.7200000000000009E-2,-0.17784808440252248]
["1975-04-01",5.0999999999999997E-2,-1.4000000000000002E-2,6.7000000000000002E-3,7.4583333333333324E-3,7.658333333333333E-3,7.5583333333333327E-3,8.3833333333333329E-3,4.4299999999999999E-2,4.3441666666666663E-2,-2.2383333333333335E-2,1.4144643394683909E-2,8.0399999999999999E-2,9.0699999999999989E-2,-6.625535660531609E-2,-7.655535660531608E-2,4.1453341887767392E-2,0.10059999999999999,-5.9146658112232603E-2]
["1975-05-01",4.7600000000000003E-2,8.6599999999999996E-2,6.7000000000000002E-3,7.4166666666666669E-3,7.7000000000000002E-3,7.5583333333333336E-3,8.5249999999999996E-3,4.0900000000000006E-2,4.004166666666667E-2,7.8074999999999992E-2,9.550209158617351E-2,8.0399999999999999E-2,9.0700000000000003E-2,1.5102091586173511E-2,4.802091586173507E-3,0.18920050577474568,0.1023,8.6900505774745673E-2]
["1975-06-01",4.7699999999999999E-2,0.1067,7.000000000000001E-3,7.3083333333333333E-3,7.6083333333333333E-3,7.4583333333333333E-3,8.416666666666666E-3,4.07E-2,4.0241666666666669E-2,9.8283333333333334E-2,0.16087543375627988,8.4000000000000019E-2,8.9499999999999996E-2,7.6875433756279865E-2,7.1375433756279888E-2,0.39563966038272613,0.10099999999999999,0.29463966038272615]
["1975-07-01",-6.4399999999999999E-2,-5.1000000000000004E-2,6.7999999999999996E-3,7.3666666666666672E-3,7.6083333333333333E-3,7.4875000000000002E-3,8.3416666666666656E-3,-7.1199999999999999E-2,-7.1887499999999993E-2,-5.9341666666666668E-2,0.17316381056640262,8.1599999999999992E-2,8.9849999999999999E-2,9.1563810566402629E-2,8.3313810566402621E-2,0.33635560256604435,0.10009999999999999,0.23625560256604436]
["1975-08-01",-1.7600000000000001E-2,-2.1199999999999997E-2,6.5000000000000006E-3,7.4583333333333324E-3,7.691666666666667E-3,7.5749999999999993E-3,8.4333333333333326E-3,-2.4100000000000003E-2,-2.5174999999999999E-2,-2.9633333333333331E-2,0.26151064743917929,7.8000000000000014E-2,9.0899999999999995E-2,0.18351064743917928,0.17061064743917931,0.43282381837183115,0.10119999999999998,0.33162381837183119]
["1975-09-01",-3.1199999999999999E-2,-4.9000000000000007E-3,7.3000000000000001E-3,7.4583333333333324E-3,7.7916666666666664E-3,7.6249999999999998E-3,8.4916666666666665E-3,-3.85E-2,-3.8824999999999998E-2,-1.3391666666666666E-2,0.38127431649986065,8.7599999999999997E-2,9.1499999999999998E-2,0.29367431649986064,0.28977431649986063,0.43817125445007998,0.10189999999999999,0.33627125445007999]
["1975-10-01",6.5299999999999997E-2,7.0800000000000002E-2,7.1999999999999998E-3,7.3833333333333329E-3,7.7666666666666674E-3,7.575000000000001E-3,8.4666666666666675E-3,5.8099999999999999E-2,5.7724999999999999E-2,6.2333333333333338E-2,0.25971366267211859,8.6400000000000005E-2,9.0900000000000009E-2,0.17331366267211859,0.16881366267211859,0.37511722409603165,0.10160000000000001,0.27351722409603163]
["1975-11-01",2.8199999999999999E-2,3.5000000000000003E-2,6.0999999999999995E-3,7.3166666666666658E-3,7.691666666666667E-3,7.5041666666666659E-3,8.3666666666666663E-3,2.2100000000000002E-2,2.0695833333333333E-2,2.6633333333333335E-2,0.36183113022760183,7.3199999999999987E-2,9.0049999999999991E-2,0.28863113022760184,0.27178113022760186,0.44038693142333041,0.10039999999999999,0.33998693142333042]
["1975-12-01",-8.0999999999999996E-3,7.6999999999999994E-3,7.4999999999999997E-3,7.324999999999999E-3,7.7125000000000006E-3,7.5187500000000011E-3,8.4249999999999985E-3,-1.5599999999999999E-2,-1.5618750000000001E-2,-7.2499999999999908E-4,0.37220672295079016,0.09,9.0225000000000014E-2,0.28220672295079019,0.28198172295079016,0.44511938549909402,0.10109999999999998,0.34401938549909405]
["1976-01-01",0.1217,8.9400000000000007E-2,6.5000000000000006E-3,7.1666666666666667E-3,7.6083333333333333E-3,7.3875E-3,8.2500000000000004E-3,0.1152,{"$f":"B605-G605","v":0.1143125},{"$f":"$C605-H605","v":8.115E-2},0.36551125011879138,7.8000000000000014E-2,8.8650000000000007E-2,0.28751125011879136,0.27686125011879137,0.32328575150265881,9.9000000000000005E-2,0.22428575150265881]
["1976-02-01",-8.3999999999999995E-3,-3.56E-2,6.1000000000000004E-3,7.1250000000000003E-3,7.5166666666666663E-3,7.3208333333333328E-3,8.0916666666666671E-3,-1.4499999999999999E-2,-1.5720833333333333E-2,-4.369166666666667E-2,0.27283413763658015,7.3200000000000001E-2,8.7849999999999998E-2,0.19963413763658017,0.18498413763658017,0.25818473700992195,9.7100000000000006E-2,0.16108473700992193]
["1976-03-01",3.3700000000000001E-2,0.01,7.1000000000000004E-3,7.0999999999999995E-3,7.5083333333333339E-3,7.3041666666666671E-3,8.0583333333333323E-3,2.6599999999999999E-2,2.6395833333333334E-2,1.9416666666666679E-3,0.28313696906078833,8.5199999999999998E-2,8.7650000000000006E-2,0.19793696906078834,0.19548696906078833,0.29882112058464982,9.669999999999998E-2,0.20212112058464984]
["1976-04-01",-7.7999999999999996E-3,3.7000000000000002E-3,6.4000000000000003E-3,7.000000000000001E-3,7.4083333333333336E-3,7.2041666666666669E-3,7.9416666666666663E-3,-1.4200000000000001E-2,-1.5004166666666666E-2,-4.2416666666666662E-3,0.21134966765186891,7.6800000000000007E-2,8.6449999999999999E-2,0.1345496676518689,0.12489966765186891,0.3221366721407839,9.5299999999999996E-2,0.2268366721407839]
["1976-05-01",-1.11E-2,-1.3899999999999999E-2,5.8999999999999999E-3,7.1500000000000001E-3,7.4333333333333326E-3,7.2916666666666659E-3,7.9583333333333346E-3,-1.7000000000000001E-2,-1.8391666666666667E-2,-2.1858333333333334E-2,0.14347430922196747,7.0800000000000002E-2,8.7499999999999994E-2,7.2674309221967465E-2,5.5974309221967472E-2,0.19985180599855212,9.5500000000000015E-2,0.10435180599855211]
["1976-06-01",4.4299999999999999E-2,3.3700000000000001E-2,7.3000000000000001E-3,7.1833333333333324E-3,7.4083333333333336E-3,7.2958333333333321E-3,7.9499999999999987E-3,3.6999999999999998E-2,3.7004166666666664E-2,2.5750000000000002E-2,0.1397635020716812,8.7599999999999997E-2,8.7549999999999989E-2,5.2163502071681203E-2,5.2213502071681211E-2,0.12070733880970774,9.5399999999999985E-2,2.5307338809707758E-2]
["1976-07-01",-4.7999999999999996E-3,3.4099999999999998E-2,6.5000000000000006E-3,7.1333333333333335E-3,7.3416666666666673E-3,7.2375000000000009E-3,7.8083333333333329E-3,-1.1300000000000001E-2,-1.20375E-2,2.6291666666666665E-2,0.21236921468762016,7.8000000000000014E-2,8.6850000000000011E-2,0.13436921468762014,0.12551921468762015,0.22120490944480364,9.3699999999999992E-2,0.12750490944480364]
["1976-08-01",-1.8E-3,3.8300000000000001E-2,6.8999999999999999E-3,7.0416666666666657E-3,7.2166666666666664E-3,7.1291666666666665E-3,7.6083333333333333E-3,-8.6999999999999994E-3,-8.9291666666666668E-3,3.0691666666666666E-2,0.23186782380006332,8.2799999999999999E-2,8.5550000000000001E-2,0.14906782380006334,0.14631782380006331,0.29544039382564358,9.1299999999999992E-2,0.20414039382564358]
["1976-09-01",2.58E-2,3.8100000000000002E-2,6.4000000000000003E-3,6.9833333333333336E-3,7.1166666666666652E-3,7.0499999999999998E-3,7.4166666666666669E-3,1.9400000000000001E-2,1.8749999999999999E-2,3.0683333333333333E-2,0.30434559625733382,7.6800000000000007E-2,8.4599999999999995E-2,0.22754559625733381,0.21974559625733381,0.35141862408843405,8.8999999999999996E-2,0.26241862408843408]
["1976-10-01",-1.8599999999999998E-2,-2.1000000000000003E-3,6.0999999999999995E-3,6.9333333333333339E-3,7.0666666666666664E-3,6.9999999999999993E-3,7.324999999999999E-3,-2.47E-2,-2.5599999999999998E-2,-9.4249999999999994E-3,0.20161904455735269,7.3199999999999987E-2,8.3999999999999991E-2,0.1284190445573527,0.1176190445573527,0.25941412493261895,8.7899999999999992E-2,0.17151412493261897]
["1976-11-01",-4.1000000000000003E-3,2.6800000000000001E-2,6.6E-3,6.875E-3,7.0500000000000007E-3,6.9624999999999999E-3,7.3000000000000001E-3,-1.0700000000000001E-2,-1.1062499999999999E-2,1.95E-2,0.16387123757505062,7.9199999999999993E-2,8.3549999999999999E-2,8.4671237575050629E-2,8.0321237575050622E-2,0.24943615795247664,8.7599999999999997E-2,0.16183615795247663]
["1976-12-01",5.6099999999999997E-2,6.3100000000000003E-2,6.3E-3,6.6500000000000005E-3,6.870833333333333E-3,6.7604166666666663E-3,7.1833333333333324E-3,4.9799999999999997E-2,4.9339583333333333E-2,5.591666666666667E-2,0.23920194979636178,7.5600000000000001E-2,{"$f":"G616*12","v":8.1125000000000003E-2},0.16360194979636178,{"$f":"L616-N616","v":0.15807694979636178},{"$f":"((1+C605)*(1+C606)*(1+C607)*(1+C608)*(1+C609)*(1+C610)*(1+C611)*(1+C612)*(1+C613)*(1+C614)*(1+C615)*(1+C616))-1","v":0.31812600924806733},{"$f":"H616*12","v":8.6199999999999985E-2},{"$f":"Q616-R616","v":0.23192600924806733}]
["1977-01-01",-4.7300000000000002E-2,3.5000000000000005E-3,5.8999999999999999E-3,6.6333333333333331E-3,6.8000000000000005E-3,6.7166666666666659E-3,7.1749999999999991E-3,-5.3200000000000004E-2,-5.4016666666666671E-2,-3.6749999999999986E-3,5.2498616003382459E-2,7.0800000000000002E-2,8.0599999999999991E-2,-1.8301383996617543E-2,-2.8101383996617532E-2,0.21419079335454017,8.6099999999999982E-2,0.12809079335454018]
["1977-02-01",-1.8200000000000001E-2,-3.7200000000000004E-2,5.7000000000000002E-3,6.6999999999999994E-3,6.8833333333333333E-3,6.7916666666666672E-3,7.2083333333333331E-3,-2.3900000000000001E-2,-2.4991666666666669E-2,-4.4408333333333334E-2,4.2096753925091157E-2,6.8400000000000002E-2,8.1500000000000003E-2,-2.6303246074908845E-2,-3.9403246074908846E-2,0.21217637478406393,8.6499999999999994E-2,0.12567637478406393]
["1977-03-01",-1.0500000000000001E-2,1.0200000000000001E-2,6.5000000000000006E-3,6.7499999999999991E-3,6.8999999999999999E-3,6.8249999999999986E-3,7.2499999999999995E-3,-1.7000000000000001E-2,-1.7325E-2,2.9500000000000012E-3,-2.4622830522609274E-3,7.8000000000000014E-2,8.1899999999999987E-2,-8.0462283052260941E-2,-8.4362283052260914E-2,0.21241640970976294,8.6999999999999994E-2,0.12541640970976295]
["1977-04-01",4.1999999999999997E-3,2.0900000000000002E-2,6.0999999999999995E-3,6.6999999999999994E-3,6.8999999999999999E-3,6.7999999999999996E-3,7.2583333333333345E-3,-1.8999999999999998E-3,-2.5999999999999999E-3,1.3641666666666667E-2,9.6022730890141794E-3,7.3199999999999987E-2,8.1599999999999992E-2,-6.3597726910985808E-2,-7.1997726910985813E-2,0.23319309820932266,8.7100000000000011E-2,0.14609309820932265]
["1977-05-01",-1.9599999999999999E-2,2.1099999999999997E-2,6.7000000000000002E-3,6.7083333333333335E-3,6.8999999999999999E-3,6.8041666666666667E-3,7.2583333333333345E-3,-2.63E-2,-2.6404166666666666E-2,1.3841666666666662E-2,9.2432858374880134E-4,8.0399999999999999E-2,8.165E-2,-7.9475671416251198E-2,-8.0725671416251199E-2,0.27696326192225884,8.7100000000000011E-2,0.18986326192225883]
["1977-06-01",4.9399999999999999E-2,5.3099999999999994E-2,6.1999999999999998E-3,6.6249999999999998E-3,6.8250000000000003E-3,6.7250000000000001E-3,7.1500000000000001E-3,4.3200000000000002E-2,4.2674999999999998E-2,4.5949999999999991E-2,5.8124968072261751E-3,7.4399999999999994E-2,8.0699999999999994E-2,-6.8587503192773819E-2,-7.4887503192773819E-2,0.30092871348585692,8.5800000000000001E-2,0.21512871348585694]
["1977-07-01",-1.24E-2,1.6399999999999998E-2,5.8999999999999999E-3,6.6166666666666674E-3,6.7666666666666665E-3,6.6916666666666669E-3,7.0916666666666663E-3,-1.83E-2,-1.9091666666666667E-2,9.3083333333333317E-3,-1.8685471796455744E-3,7.0800000000000002E-2,8.030000000000001E-2,-7.2668547179645576E-2,-8.2168547179645585E-2,0.2786615843603375,8.5099999999999995E-2,0.19356158436033749]
["1977-08-01",-1.72E-2,-3.5300000000000005E-2,6.7000000000000002E-3,6.6500000000000005E-3,6.8083333333333329E-3,6.7291666666666663E-3,7.0750000000000006E-3,-2.3900000000000001E-2,-2.3929166666666668E-2,-4.2375000000000003E-2,-1.7267489649525181E-2,8.0399999999999999E-2,8.0749999999999988E-2,-9.766748964952518E-2,-9.8017489649525169E-2,0.18802352926169474,8.4900000000000003E-2,0.10312352926169474]
["1977-09-01",1.6000000000000001E-3,2.4699999999999996E-2,6.0999999999999995E-3,6.6E-3,6.7916666666666672E-3,6.695833333333334E-3,7.0500000000000007E-3,-4.4999999999999997E-3,-5.0958333333333342E-3,1.7649999999999996E-2,-4.0451469714334554E-2,7.3199999999999987E-2,8.0350000000000005E-2,-0.11365146971433454,-0.12080146971433456,0.17268828671077774,8.4600000000000009E-2,8.808828671077773E-2]
["1977-10-01",-3.9E-2,-2.9600000000000001E-2,6.3E-3,6.6999999999999994E-3,6.8833333333333333E-3,6.7916666666666672E-3,7.1749999999999991E-3,-4.53E-2,-4.5791666666666668E-2,-3.6775000000000002E-2,-6.0397251269080132E-2,7.5600000000000001E-2,8.1500000000000003E-2,-0.13599725126908013,-0.14189725126908015,0.14037149356061662,8.6099999999999982E-2,5.427149356061664E-2]
["1977-11-01",3.1600000000000003E-2,3.8100000000000002E-2,6.3E-3,6.7333333333333334E-3,6.9499999999999996E-3,6.841666666666666E-3,7.2000000000000007E-3,2.5300000000000003E-2,2.4758333333333337E-2,3.09E-2,-2.6715337292080865E-2,7.5600000000000001E-2,8.2099999999999992E-2,-0.10231533729208087,-0.10881533729208086,0.15292135514732741,8.6400000000000005E-2,6.6521355147327405E-2]
["1977-12-01",7.4999999999999997E-3,1.8999999999999998E-3,6.1999999999999998E-3,6.8250000000000003E-3,7.0041666666666655E-3,6.9145833333333325E-3,7.2000000000000007E-3,1.2999999999999999E-3,5.8541666666666724E-4,-5.3000000000000009E-3,-7.1504310502576884E-2,7.4399999999999994E-2,8.2974999999999993E-2,-0.14590431050257688,-0.15447931050257688,8.6550565066416452E-2,8.6400000000000005E-2,1.5056506641644707E-4]
["1978-01-01",-5.74E-2,-5.33E-2,6.8999999999999999E-3,7.0083333333333334E-3,7.1583333333333334E-3,7.083333333333333E-3,7.4333333333333326E-3,-6.4299999999999996E-2,-6.4483333333333337E-2,-6.0733333333333334E-2,-8.1347709750949071E-2,8.2799999999999999E-2,8.4999999999999992E-2,-0.16414770975094906,-0.16634770975094906,2.5049745837943949E-2,8.9199999999999988E-2,-6.4150254162056039E-2]
["1978-02-01",-2.0299999999999999E-2,-6.1999999999999998E-3,6.0000000000000001E-3,7.058333333333334E-3,7.2083333333333331E-3,7.1333333333333335E-3,7.4750000000000007E-3,-2.6299999999999997E-2,-2.743333333333333E-2,-1.3675E-2,-8.3312641314936431E-2,7.2000000000000008E-2,8.5600000000000009E-2,-0.15531264131493644,-0.16891264131493644,5.8054047999323233E-2,8.9700000000000002E-2,-3.1645952000676769E-2]
["1978-03-01",2.9399999999999999E-2,3.0899999999999997E-2,6.8999999999999999E-3,7.058333333333334E-3,7.2166666666666664E-3,7.1375000000000015E-3,7.483333333333334E-3,2.2499999999999999E-2,2.2262499999999998E-2,2.3416666666666662E-2,-4.6348694259318313E-2,8.2799999999999999E-2,8.5650000000000018E-2,-0.1291486942593183,-0.13199869425931832,7.973462490843608E-2,8.9800000000000005E-2,-1.0065375091563925E-2]
["1978-04-01",9.0200000000000002E-2,1.06E-2,6.3E-3,7.1333333333333335E-3,7.2750000000000002E-3,7.2041666666666669E-3,7.5749999999999993E-3,8.3900000000000002E-2,8.2995833333333338E-2,3.0250000000000008E-3,3.5322299859083195E-2,7.5600000000000001E-2,8.6449999999999999E-2,-4.0277700140916806E-2,-5.1127700140916804E-2,6.884103431527655E-2,9.0899999999999995E-2,-2.2058965684723444E-2]
["1978-05-01",9.1999999999999998E-3,4.3E-3,7.4999999999999997E-3,7.2416666666666662E-3,7.3666666666666672E-3,7.3041666666666671E-3,7.6833333333333345E-3,1.7000000000000001E-3,1.8958333333333327E-3,-3.3833333333333345E-3,6.5735684432666863E-2,0.09,8.7650000000000006E-2,-2.4264315567333133E-2,-2.1914315567333142E-2,5.125555847892671E-2,9.2200000000000018E-2,-4.0944441521073308E-2]
["1978-06-01",-1.38E-2,3.5999999999999999E-3,6.8999999999999999E-3,7.3000000000000001E-3,7.4583333333333324E-3,7.3791666666666658E-3,7.8333333333333328E-3,-2.07E-2,-2.1179166666666666E-2,-4.2333333333333329E-3,1.551869627878899E-3,8.2799999999999999E-2,8.854999999999999E-2,-8.12481303721211E-2,-8.6998130372121091E-2,1.8422547616097074E-3,9.4E-2,-9.2157745238390293E-2]
["1978-07-01",5.8299999999999998E-2,3.1600000000000003E-2,7.3000000000000001E-3,7.4000000000000012E-3,7.5583333333333336E-3,7.4791666666666678E-3,7.9249999999999998E-3,5.0999999999999997E-2,5.0820833333333329E-2,2.3675000000000002E-2,7.3250651708368419E-2,8.7599999999999997E-2,8.975000000000001E-2,-1.4349348291631578E-2,-1.6499348291631591E-2,1.6824547434156623E-2,9.509999999999999E-2,-7.8275452565843368E-2]
["1978-08-01",3.0099999999999998E-2,-3.0000000000000079E-4,7.000000000000001E-3,7.2416666666666662E-3,7.4666666666666666E-3,7.354166666666666E-3,7.7666666666666674E-3,2.3099999999999996E-2,2.2745833333333333E-2,-8.0666666666666682E-3,0.12490384241431607,8.4000000000000019E-2,8.8249999999999995E-2,4.090384241431605E-2,3.6653842414316073E-2,5.3715662972868339E-2,9.3200000000000005E-2,-3.9484337027131666E-2]
["1978-09-01",-3.2000000000000002E-3,-5.6000000000000008E-3,6.5000000000000006E-3,7.2416666666666662E-3,7.4333333333333326E-3,7.3374999999999994E-3,7.7333333333333334E-3,-9.7000000000000003E-3,-1.05375E-2,-1.3333333333333334E-2,0.11951292943150005,7.8000000000000014E-2,8.8049999999999989E-2,4.1512929431500034E-2,3.1462929431500058E-2,2.2557680550620018E-2,9.2799999999999994E-2,-7.0242319449379975E-2]
["1978-10-01",-8.72E-2,-6.8400000000000002E-2,7.3000000000000001E-3,7.4083333333333336E-3,7.5583333333333336E-3,7.4833333333333332E-3,7.8833333333333342E-3,-9.4500000000000001E-2,-9.4683333333333328E-2,-7.6283333333333342E-2,6.3362541087485402E-2,8.7599999999999997E-2,8.9799999999999991E-2,-2.4237458912514595E-2,-2.6437458912514589E-2,-1.8327766693160163E-2,9.4600000000000017E-2,-0.11292776669316018]
["1978-11-01",2.1499999999999998E-2,3.56E-2,7.1000000000000004E-3,7.5249999999999996E-3,7.7000000000000002E-3,7.6124999999999995E-3,8.0666666666666664E-3,1.4399999999999998E-2,1.3887499999999999E-2,2.7533333333333333E-2,5.2951566228059743E-2,8.5199999999999998E-2,9.1349999999999987E-2,-3.2248433771940255E-2,-3.8398433771940244E-2,-2.069187475911427E-2,9.6799999999999997E-2,-0.11749187475911427]
["1978-12-01",1.9599999999999999E-2,-1.49E-2,6.7999999999999996E-3,7.6333333333333331E-3,7.7749999999999998E-3,7.7041666666666665E-3,8.083333333333333E-3,1.2799999999999999E-2,1.1895833333333333E-2,-2.2983333333333335E-2,6.5597436154967381E-2,8.1599999999999992E-2,9.2450000000000004E-2,-1.6002563845032611E-2,-2.6852563845032623E-2,-3.7113051028249688E-2,9.7000000000000003E-2,-0.13411305102824969]
["1979-01-01",4.4299999999999999E-2,6.9199999999999998E-2,7.9000000000000008E-3,7.7083333333333335E-3,7.9000000000000008E-3,7.8041666666666676E-3,8.2500000000000004E-3,3.6400000000000002E-2,3.6495833333333332E-2,6.0949999999999997E-2,0.18056800612840274,9.4800000000000009E-2,9.3650000000000011E-2,8.5768006128402727E-2,8.6918006128402725E-2,8.748148921579757E-2,9.9000000000000005E-2,-1.1518510784202435E-2]
["1979-02-01",-3.2099999999999997E-2,-2.12E-2,6.5000000000000006E-3,7.7166666666666659E-3,7.9166666666666656E-3,7.8166666666666662E-3,8.199999999999999E-3,-3.8599999999999995E-2,-3.9916666666666663E-2,-2.9399999999999999E-2,0.16634865074173799,7.8000000000000014E-2,9.3799999999999994E-2,8.8348650741737977E-2,7.2548650741737997E-2,7.1067500145323814E-2,9.8399999999999987E-2,-2.7332499854676173E-2]
["1979-03-01",5.96E-2,1.9599999999999999E-2,7.4000000000000003E-3,7.8083333333333329E-3,8.0083333333333326E-3,7.9083333333333332E-3,8.3666666666666663E-3,5.2199999999999996E-2,5.1691666666666664E-2,1.1233333333333333E-2,0.20056637878953332,8.8800000000000004E-2,9.4899999999999998E-2,0.11176637878953331,0.10566637878953332,5.9327212288458941E-2,0.10039999999999999,-4.1072787711541048E-2]
["1979-04-01",6.3E-3,-2.4899999999999999E-2,7.6E-3,7.8166666666666679E-3,8.0416666666666674E-3,7.9291666666666677E-3,8.416666666666666E-3,-1.2999999999999999E-3,-1.6291666666666677E-3,-3.3316666666666661E-2,0.10817276369098106,9.1200000000000003E-2,9.5150000000000012E-2,1.6972763690981052E-2,1.3022763690981043E-2,2.2115539978702081E-2,0.10099999999999999,-7.8884460021297911E-2]
["1979-05-01",-2.1700000000000001E-2,1.4999999999999999E-2,7.7000000000000002E-3,7.9166666666666656E-3,8.2166666666666673E-3,8.0666666666666664E-3,8.5833333333333334E-3,-2.9400000000000003E-2,-2.9766666666666667E-2,6.416666666666666E-3,7.4242384778920645E-2,9.240000000000001E-2,9.6799999999999997E-2,-1.8157615221079365E-2,-2.2557615221079352E-2,3.3005350073068485E-2,0.10300000000000001,-6.9994649926931524E-2]
["1979-06-01",4.3499999999999997E-2,3.8600000000000002E-2,7.1000000000000004E-3,7.7416666666666658E-3,8.0499999999999999E-3,7.8958333333333328E-3,8.4500000000000009E-3,{"$f":"B646-D646","v":3.6399999999999995E-2},3.5604166666666666E-2,3.0150000000000003E-2,0.13665780624295598,8.5199999999999998E-2,9.4750000000000001E-2,5.1457806242955983E-2,4.1907806242955981E-2,6.9030845541937724E-2,0.10140000000000002,-3.2369154458062294E-2]
["1979-07-01",1.34E-2,3.4200000000000001E-2,7.6E-3,7.6666666666666662E-3,7.9083333333333332E-3,7.7875000000000002E-3,8.3166666666666667E-3,5.8000000000000005E-3,5.6125000000000003E-3,2.5883333333333335E-2,8.8433356181245371E-2,9.1200000000000003E-2,9.3450000000000005E-2,-2.7666438187546327E-3,-5.0166438187546347E-3,7.1725184625311744E-2,9.98E-2,-2.8074815374688256E-2]
["1979-08-01",5.7700000000000001E-2,1.0200000000000001E-2,7.3000000000000001E-3,7.691666666666667E-3,7.9416666666666663E-3,7.8166666666666662E-3,8.4500000000000009E-3,5.04E-2,4.9883333333333335E-2,1.7499999999999998E-3,0.11759631184632879,8.7599999999999997E-2,9.3799999999999994E-2,2.9996311846328796E-2,2.3796311846328799E-2,8.2981676011293137E-2,0.10140000000000002,-1.8418323988706881E-2]
["1979-09-01",4.3E-3,-1.77E-2,6.7999999999999996E-3,7.8666666666666659E-3,8.083333333333333E-3,7.9749999999999995E-3,8.6333333333333331E-3,-2.4999999999999996E-3,-3.6749999999999994E-3,-2.6333333333333334E-2,0.12600519260359921,8.1599999999999992E-2,9.5699999999999993E-2,4.4405192603599222E-2,3.0305192603599221E-2,6.9803801635049734E-2,0.1036,-3.3796198364950264E-2]
["1979-10-01",-6.4000000000000001E-2,-5.0499999999999996E-2,8.2000000000000007E-3,8.4416666666666668E-3,8.7166666666666677E-3,8.5791666666666672E-3,9.5000000000000015E-3,-7.22E-2,-7.2579166666666667E-2,-0.06,0.15462408005802919,9.8400000000000015E-2,0.10295000000000001,5.6224080058029174E-2,5.1674080058029176E-2,9.0359284727865807E-2,0.11400000000000002,-2.3640715272134211E-2]
["1979-11-01",4.7500000000000001E-2,6.0699999999999997E-2,8.3000000000000001E-3,8.9666666666666662E-3,9.3500000000000007E-3,9.1583333333333326E-3,9.9083333333333332E-3,3.9199999999999999E-2,3.834166666666667E-2,5.0791666666666666E-2,0.18401245605559025,9.9599999999999994E-2,0.1099,8.4412456055590251E-2,7.4112456055590248E-2,0.11678649412016884,0.11890000000000001,-2.1135058798311679E-3]
["1979-12-01",2.1399999999999999E-2,2.2000000000000006E-3,8.3000000000000001E-3,8.9499999999999996E-3,9.2916666666666668E-3,9.1208333333333332E-3,1.0125E-2,1.3099999999999999E-2,1.2279166666666666E-2,-7.9249999999999998E-3,0.18610270950880725,9.9599999999999994E-2,0.10944999999999999,8.6502709508807257E-2,7.665270950880726E-2,0.1361723930638854,0.1215,1.4672393063885403E-2]
["1980-01-01",6.2199999999999998E-2,-2.3E-3,8.3000000000000001E-3,9.2416666666666671E-3,9.633333333333334E-3,9.4375000000000014E-3,1.0177083333333335E-2,5.3899999999999997E-2,5.2762499999999997E-2,-1.2477083333333335E-2,0.20643330272934546,9.9599999999999994E-2,0.11325000000000002,0.10683330272934546,9.3183302729345441E-2,6.0193786531835825E-2,0.12212500000000001,-6.1931213468164187E-2]
["1980-02-01",-1E-4,-2.4700000000000003E-2,8.3999999999999995E-3,1.0316666666666667E-2,1.0608333333333332E-2,1.0462500000000001E-2,1.1028333333333333E-2,-8.4999999999999989E-3,-1.0562500000000001E-2,-3.5728333333333334E-2,0.24631951585811751,0.1008,0.12555000000000002,0.14551951585811751,0.12076951585811749,5.6402738051183787E-2,0.13233999999999999,-7.5937261948816198E-2]
["1980-03-01",-9.7199999999999995E-2,-5.2900000000000003E-2,9.9000000000000008E-3,1.0800000000000001E-2,1.1258333333333332E-2,1.1029166666666668E-2,1.2158333333333333E-2,-0.1071,-0.10822916666666667,-6.5058333333333329E-2,6.1888692824376035E-2,0.11880000000000002,0.13235000000000002,-5.6911307175623982E-2,-7.0461307175623988E-2,-1.8714169077798659E-2,0.1459,-0.16461416907779866]
["1980-04-01",4.6199999999999998E-2,0.1186,0.01,1.0033333333333332E-2,1.0883333333333333E-2,1.0458333333333333E-2,1.1908333333333333E-2,3.6199999999999996E-2,3.5741666666666665E-2,0.10669166666666666,{"$f":"((1+B645)*(1+B646)*(1+B647)*(1+B648)*(1+B649)*(1+B650)*(1+B651)*(1+B652)*(1+B653)*(1+B654)*(1+B655)*(1+B656))-1","v":0.10399279581920129},{"$f":"D656*12","v":0.12},0.1255,{"$f":"L656-M656","v":-1.6007204180798706E-2},-2.1507204180798711E-2,0.12569616497751457,0.1429,-1.7203835022485431E-2]
["1980-05-01",5.1499999999999997E-2,3.2299999999999995E-2,8.6999999999999994E-3,9.1583333333333343E-3,9.9249999999999998E-3,9.541666666666667E-3,1.0613333333333334E-2,4.2799999999999998E-2,4.1958333333333334E-2,2.168666666666666E-2,0.18659759256249631,0.10439999999999999,0.1145,8.2197592562496313E-2,7.2097592562496302E-2,0.14488290749388066,0.12736,1.7522907493880663E-2]
["1980-06-01",3.1600000000000003E-2,3.3700000000000001E-2,8.6E-3,8.8166666666666671E-3,9.4916666666666673E-3,9.1541666666666681E-3,1.033125E-2,2.3000000000000003E-2,2.2445833333333335E-2,2.3368750000000001E-2,0.17306571776470658,0.1032,0.10985000000000002,6.9865717764706584E-2,6.3215717764706567E-2,0.13948147648413611,0.123975,1.5506476484136111E-2]
["1980-07-01",6.9599999999999995E-2,-4.0999999999999995E-3,8.3999999999999995E-3,9.2250000000000006E-3,9.5250000000000005E-3,9.3749999999999997E-3,1.0127083333333333E-2,6.1199999999999997E-2,6.0224999999999994E-2,-1.4227083333333333E-2,0.23812027996953811,0.1008,0.11249999999999999,0.13732027996953811,0.12562027996953812,9.7282539577017602E-2,0.12152499999999999,-2.4242460422982393E-2]
["1980-08-01",1.01E-2,-1.3899999999999999E-2,8.0999999999999996E-3,9.7000000000000003E-3,1.0075000000000001E-2,9.8875000000000005E-3,1.0549999999999999E-2,2E-3,2.1249999999999915E-4,-2.445E-2,0.18240077034814273,9.7199999999999995E-2,0.11865000000000001,8.5200770348142732E-2,6.3750770348142721E-2,7.1105040860123703E-2,0.12659999999999999,-5.5494959139876288E-2]
["1980-09-01",2.9399999999999999E-2,-1.14E-2,9.7000000000000003E-3,1.0016666666666667E-2,1.0433333333333333E-2,1.0225E-2,1.1077083333333333E-2,1.9699999999999999E-2,1.9174999999999998E-2,-2.2477083333333335E-2,0.21195195957022617,0.1164,0.1227,9.5551959570226164E-2,8.9251959570226164E-2,7.7974593702858863E-2,0.13292499999999999,-5.4950406297141124E-2]
["1980-10-01",2.0199999999999999E-2,2.7400000000000001E-2,9.7000000000000003E-3,1.0258333333333335E-2,1.0566666666666667E-2,1.04125E-2,1.1279999999999998E-2,1.0499999999999999E-2,9.7874999999999993E-3,1.6120000000000002E-2,0.32097584311276184,0.1164,0.12495000000000001,0.20457584311276183,0.19602584311276183,0.16641505799928114,0.13535999999999998,3.1055057999281155E-2]
["1980-11-01",0.1065,5.0099999999999999E-2,9.1000000000000004E-3,1.0808333333333333E-2,1.1116666666666665E-2,1.09625E-2,1.1677083333333333E-2,9.74E-2,9.5537499999999997E-2,3.8422916666666668E-2,0.39537925575586663,0.10920000000000001,0.13155,0.28617925575586661,0.26382925575586663,0.15475860507687855,0.140125,1.4633605076878553E-2]
["1980-12-01",-3.0200000000000001E-2,-1.4000000000000002E-3,1.0800000000000001E-2,1.1008333333333334E-2,1.1483333333333332E-2,1.1245833333333333E-2,1.2216666666666667E-2,-4.1000000000000002E-2,-4.1445833333333335E-2,-1.3616666666666668E-2,0.32488623676526296,0.12959999999999999,0.13495000000000001,0.19528623676526297,0.18993623676526294,0.15061059971040835,0.14660000000000001,4.0105997104083468E-3]
["1981-01-01",-4.1799999999999997E-2,-1.8600000000000002E-2,9.4000000000000004E-3,1.0675E-2,1.1266666666666668E-2,1.0970833333333334E-2,1.1894999999999999E-2,-5.1199999999999996E-2,-5.2770833333333329E-2,-3.0495000000000001E-2,0.19516662781818406,0.11280000000000001,0.13165000000000002,8.2366627818184046E-2,6.351662781818404E-2,0.13181241110132769,0.14273999999999998,-1.0927588898672291E-2]
["1981-02-01",1.7399999999999999E-2,-2.2400000000000003E-2,8.8000000000000005E-3,1.1125000000000001E-2,1.1575E-2,1.1350000000000001E-2,1.2233333333333334E-2,8.5999999999999983E-3,6.0499999999999981E-3,-3.4633333333333335E-2,0.21608413555577588,0.1056,0.13620000000000002,0.11048413555577588,7.9884135555775865E-2,0.13448150629822408,0.14680000000000001,-1.2318493701775929E-2]
["1981-03-01",0.04,4.2000000000000003E-2,1.11E-2,1.1108333333333333E-2,1.1583333333333334E-2,1.1345833333333335E-2,1.2604166666666668E-2,2.8900000000000002E-2,2.8654166666666668E-2,2.9395833333333336E-2,0.40089444060479296,0.13320000000000001,0.13615000000000002,0.26769444060479297,0.26474444060479296,0.24815724798094108,0.15125000000000002,9.6907247980941053E-2]
["1981-04-01",-1.9300000000000001E-2,-9.5999999999999992E-3,1.01E-2,1.1566666666666668E-2,1.1991666666666668E-2,1.1779166666666667E-2,1.2708333333333332E-2,-2.9400000000000003E-2,-3.1079166666666668E-2,-2.2308333333333333E-2,0.31318789705708339,0.1212,0.14135,0.19198789705708338,0.17183789705708338,0.10510900983401039,0.15249999999999997,-4.7390990165989577E-2]
["1981-05-01",2.5999999999999999E-3,2.9100000000000001E-2,1.04E-2,1.1933333333333334E-2,1.24E-2,1.2166666666666668E-2,1.3429999999999999E-2,-7.7999999999999996E-3,{"$f":"B669-G669","v":-9.5666666666666678E-3},{"$f":"$C669-H669","v":1.5670000000000003E-2},0.25211810327097628,0.12479999999999999,0.14600000000000002,0.12731810327097628,0.10611810327097626,0.10168331107253747,0.16116,-5.9476688927462523E-2]
["1981-06-01",-6.3E-3,2.7200000000000002E-2,1.09E-2,1.1458333333333333E-2,1.2008333333333334E-2,1.1733333333333333E-2,1.3160416666666667E-2,-1.72E-2,-1.8033333333333332E-2,1.4039583333333334E-2,0.20611647849977599,0.1308,0.14080000000000001,7.5316478499775991E-2,6.5316478499775982E-2,9.4755825804111904E-2,0.15792500000000001,-6.3169174195888106E-2]
["1981-07-01",2.0999999999999999E-3,3.4099999999999998E-2,1.09E-2,1.1983333333333335E-2,1.2324999999999999E-2,1.2154166666666666E-2,1.3393333333333333E-2,-8.8000000000000005E-3,-1.0054166666666666E-2,2.0706666666666665E-2,0.13000123700881239,0.1308,0.14584999999999998,-7.9876299118761263E-4,-1.5848762991187593E-2,0.13674766489008139,0.16072,-2.3972335109918613E-2]
["1981-08-01",-5.7700000000000001E-2,-2.3999999999999994E-3,1.0999999999999999E-2,1.2408333333333334E-2,1.2849999999999999E-2,1.2629166666666667E-2,1.3706250000000001E-2,-6.8699999999999997E-2,-7.0329166666666665E-2,-1.6106250000000003E-2,5.4153218130288172E-2,0.13200000000000001,0.15155000000000002,-7.7846781869711834E-2,-9.7396781869711846E-2,0.15000453351013587,0.16447500000000001,-1.4470466489864137E-2]
["1981-09-01",-4.9299999999999997E-2,-4.0899999999999999E-2,1.14E-2,1.2908333333333332E-2,1.3291666666666667E-2,1.3100000000000001E-2,1.4191666666666667E-2,-6.0699999999999997E-2,-6.2399999999999997E-2,-5.5091666666666664E-2,-2.6439222385404415E-2,0.1368,0.15720000000000001,-0.16323922238540442,-0.18363922238540442,0.11568819349541881,0.17030000000000001,-5.4611806504581195E-2]
["1981-10-01",5.3999999999999999E-2,6.1699999999999998E-2,1.1699999999999999E-2,1.2833333333333334E-2,1.3183333333333333E-2,1.3008333333333334E-2,1.4379166666666665E-2,4.2300000000000004E-2,4.0991666666666662E-2,4.7320833333333333E-2,5.8155847929657334E-3,0.14039999999999997,0.15610000000000002,-0.13458441520703424,-0.15028441520703428,0.1529357164046008,0.17254999999999998,-1.9614283595399185E-2]
["1981-11-01",4.1300000000000003E-2,4.8100000000000004E-2,1.1299999999999999E-2,1.1850000000000001E-2,1.2475E-2,1.21625E-2,1.3679166666666666E-2,3.0000000000000006E-2,2.9137500000000004E-2,3.4420833333333338E-2,-5.3451632675178051E-2,0.1356,0.14595,-0.18905163267517805,-0.19940163267517805,0.15073985750277274,0.16414999999999999,-1.3410142497227245E-2]
["1981-12-01",-2.5600000000000001E-2,-3.0499999999999999E-2,0.01,1.1858333333333334E-2,1.2500000000000001E-2,1.2179166666666665E-2,1.3468333333333334E-2,-3.56E-2,-3.7779166666666669E-2,-4.3968333333333331E-2,-4.8961920889558197E-2,0.12,0.14614999999999997,-0.16896192088955819,-0.19511192088955817,0.11720638078203316,0.16162000000000001,-4.4413619217966854E-2]
["1982-01-01",-1.3100000000000001E-2,3.7000000000000002E-3,1.0800000000000001E-2,1.265E-2,1.3125E-2,1.2887499999999998E-2,1.4000000000000002E-2,-2.3900000000000001E-2,-2.5987499999999997E-2,-1.0300000000000002E-2,-2.0476434696206747E-2,0.12959999999999999,0.15464999999999998,-0.15007643469620674,-0.17512643469620673,0.14259226043501805,0.16800000000000004,-2.540773956498199E-2]
["1982-02-01",-5.5899999999999998E-2,-3.4999999999999996E-3,1.03E-2,1.2725E-2,1.3100000000000001E-2,1.29125E-2,1.4095833333333332E-2,-6.6199999999999995E-2,-6.8812499999999999E-2,-1.7595833333333331E-2,-9.1047574205512904E-2,0.1236,0.15495,-0.21464757420551289,-0.24599757420551291,0.16468206579735578,0.16914999999999997,-4.4679342026441859E-3]
["1982-03-01",-5.1999999999999998E-3,1.6800000000000002E-2,1.24E-2,1.2150000000000001E-2,1.2675000000000001E-2,1.24125E-2,1.3739999999999999E-2,-1.7599999999999998E-2,-1.76125E-2,3.0600000000000037E-3,-0.13055204501888851,0.14879999999999999,0.14895,-0.2793520450188885,-0.27950204501888853,0.13651509069361967,0.16487999999999997,-2.8364909306380304E-2]
["1982-04-01",4.5199999999999997E-2,5.4800000000000001E-2,1.1199999999999998E-2,1.205E-2,1.2416666666666666E-2,1.2233333333333334E-2,1.3664583333333334E-2,3.4000000000000002E-2,3.2966666666666665E-2,4.1135416666666667E-2,-7.3369019530684643E-2,0.13439999999999996,{"$f":"G680*12","v":0.14680000000000001},-0.20776901953068461,{"$f":"L680-N680","v":-0.22016901953068466},{"$f":"((1+C669)*(1+C670)*(1+C671)*(1+C672)*(1+C673)*(1+C674)*(1+C675)*(1+C676)*(1+C677)*(1+C678)*(1+C679)*(1+C680))-1","v":0.21041611234211399},{"$f":"H680*12","v":0.16397500000000001},{"$f":"Q680-R680","v":4.6441112342113983E-2}]
["1982-05-01",-3.4099999999999998E-2,-1.8700000000000001E-2,1.01E-2,1.1883333333333333E-2,1.2308333333333333E-2,1.2095833333333332E-2,1.3399999999999999E-2,-4.4199999999999996E-2,-4.6195833333333332E-2,-3.2100000000000004E-2,-0.10728818667932183,0.1212,0.14514999999999997,-0.22848818667932183,-0.25243818667932183,0.15419427756419846,0.1608,-6.6057224358015421E-3]
["1982-06-01",-1.4999999999999999E-2,-1.6099999999999996E-2,1.2E-2,1.2341666666666666E-2,1.2716666666666668E-2,1.2529166666666668E-2,1.3616666666666666E-2,-2.7E-2,-2.7529166666666667E-2,-2.9716666666666662E-2,-0.11510401920009261,0.14400000000000002,0.15035000000000001,-0.25910401920009263,-0.26545401920009259,0.10554103358198486,0.16339999999999999,-5.7858966418015134E-2]
["1982-07-01",-1.78E-2,-1.9800000000000002E-2,1.14E-2,1.2175E-2,1.2675000000000001E-2,1.2425000000000002E-2,1.3716666666666669E-2,-2.92E-2,-3.0225000000000002E-2,-3.3516666666666667E-2,-0.13267654690982034,0.1368,0.14910000000000001,-0.26947654690982037,-0.28177654690982035,4.7917339828896122E-2,0.16460000000000002,-0.1166826601711039]
["1982-08-01",0.12139999999999999,0.1211,1.1199999999999998E-2,1.1425000000000001E-2,1.2066666666666668E-2,1.1745833333333336E-2,1.3266666666666666E-2,0.11019999999999999,0.10965416666666666,0.10783333333333334,3.2172896418685593E-2,0.13439999999999996,0.14095000000000002,-0.10222710358131437,-0.10877710358131443,0.17764648123714455,0.15920000000000001,1.8446481237144541E-2]
["1982-09-01",1.2500000000000001E-2,5.1999999999999998E-3,0.01,1.0783333333333334E-2,1.1433333333333334E-2,1.1108333333333333E-2,1.2875000000000001E-2,2.5000000000000005E-3,1.3916666666666678E-3,-7.6750000000000013E-3,9.9269020325990276E-2,0.12,0.1333,-2.073097967400972E-2,-3.4030979674009726E-2,0.2342511134809484,0.15450000000000003,7.9751113480948377E-2]
["1982-10-01",0.11509999999999999,6.59E-2,9.1000000000000004E-3,1.01E-2,1.0808333333333333E-2,1.0454166666666667E-2,1.2486666666666667E-2,0.106,0.10464583333333333,5.3413333333333333E-2,0.16299324911338875,0.10920000000000001,0.12545000000000001,5.3793249113388744E-2,3.7543249113388744E-2,0.23913371183888388,0.14984,8.9293711838883877E-2]
["1982-11-01",4.0399999999999998E-2,1.6999999999999993E-3,9.4999999999999998E-3,9.7333333333333334E-3,1.0425E-2,1.0079166666666665E-2,1.2052083333333335E-2,3.0899999999999997E-2,3.0320833333333332E-2,-1.0352083333333335E-2,0.16198806912279773,0.11399999999999999,0.12094999999999997,4.7988069122797739E-2,4.1038069122797755E-2,0.18427653768629915,0.144625,3.9651537686299143E-2]
["1982-12-01",1.9300000000000001E-2,3.5999999999999997E-2,9.2999999999999992E-3,9.8583333333333335E-3,1.0366666666666666E-2,1.01125E-2,1.2021333333333334E-2,1.0000000000000002E-2,9.1875000000000012E-3,2.3978666666666662E-2,0.21553205958217148,0.11159999999999999,0.12135,0.10393205958217148,9.4182059582171476E-2,0.26550850236514245,0.144256,0.12125250236514246]
["1983-01-01",3.7199999999999997E-2,3.7199999999999997E-2,8.6999999999999994E-3,9.8249999999999987E-3,1.0291666666666666E-2,1.0058333333333334E-2,1.18675E-2,2.8499999999999998E-2,2.7141666666666661E-2,2.5332499999999997E-2,0.27748490444688256,0.10439999999999999,0.1207,0.17308490444688257,0.15678490444688256,0.30774675565719423,0.14240999999999998,0.16533675565719425]
["1983-02-01",2.29E-2,-4.9999999999999871E-4,8.0999999999999996E-3,1.0008333333333333E-2,1.0483333333333334E-2,1.0245833333333332E-2,1.1898250000000001E-2,1.4800000000000001E-2,1.2654166666666668E-2,-1.239825E-2,0.38411112038842865,9.7199999999999995E-2,0.12294999999999999,0.28691112038842864,0.26116112038842865,0.31168377549359283,0.14277900000000002,0.16890477549359281]
["1983-03-01",3.6900000000000002E-2,1.7000000000000001E-3,8.8999999999999999E-3,9.7750000000000007E-3,1.0266666666666667E-2,1.0020833333333333E-2,1.1689499999999999E-2,2.8000000000000004E-2,2.6879166666666669E-2,-9.9894999999999984E-3,0.44268679204941863,0.10680000000000001,0.12025,0.33588679204941863,0.32243679204941866,0.29220460062149134,0.14027399999999998,0.15193060062149136]
["1983-04-01",7.8799999999999995E-2,5.7099999999999998E-2,8.5000000000000006E-3,9.5916666666666667E-3,1.0050000000000002E-2,9.8208333333333342E-3,1.1364583333333334E-2,7.0300000000000001E-2,6.8979166666666661E-2,4.5735416666666667E-2,0.48906478306822909,0.10200000000000001,0.11785000000000001,0.38706478306822911,0.37121478306822908,0.29502226328875514,0.13637500000000002,0.15864726328875511]
["1983-05-01",-8.6999999999999994E-3,1.2400000000000001E-2,9.1000000000000004E-3,9.5500000000000012E-3,9.9583333333333329E-3,9.7541666666666662E-3,1.1242833333333334E-2,-1.78E-2,-1.8454166666666667E-2,1.1571666666666675E-3,0.52822229988149449,0.10920000000000001,0.11704999999999999,0.41902229988149448,0.41117229988149451,0.33606495399320813,0.13491400000000001,0.20115095399320812]
["1983-06-01",3.8899999999999997E-2,-1.23E-2,8.9999999999999993E-3,9.7833333333333331E-3,1.0125E-2,9.9541666666666667E-3,1.1372750000000001E-2,2.9899999999999996E-2,2.894583333333333E-2,-2.3672749999999999E-2,0.6118478653267867,0.10799999999999998,0.11945,0.50384786532678671,0.4923978653267867,0.3412250788282265,0.13647300000000001,0.20475207882822649]
["1983-07-01",-2.9499999999999998E-2,3.39E-2,8.8000000000000005E-3,1.0125E-2,1.0324999999999999E-2,1.0225E-2,1.1310000000000001E-2,-3.8300000000000001E-2,-3.9724999999999996E-2,2.2589999999999999E-2,0.59264747841544163,0.1056,0.1227,0.4870474784154416,0.4699474784154416,0.4147037431141638,0.13572000000000001,0.2789837431141638]
["1983-08-01",1.4999999999999999E-2,4.0000000000000001E-3,1.03E-2,1.0425E-2,1.06E-2,1.0512500000000001E-2,1.1305833333333333E-2,4.6999999999999993E-3,4.4874999999999984E-3,-7.3058333333333326E-3,0.44153485874056764,0.1236,0.12615000000000001,0.31793485874056765,0.31538485874056765,0.26693654275855905,0.13566999999999999,0.13126654275855906]
["1983-09-01",1.38E-2,4.4500000000000005E-2,9.5999999999999992E-3,1.0308333333333333E-2,1.0516666666666665E-2,1.0412499999999998E-2,1.1197250000000001E-2,4.2000000000000006E-3,3.3875000000000016E-3,3.3302750000000006E-2,0.44338571831228424,0.1152,0.12494999999999998,0.32818571831228427,0.31843571831228423,0.31646957711034052,0.13436700000000001,0.1821025771103405]
["1983-10-01",-1.1599999999999999E-2,5.3199999999999997E-2,9.4999999999999998E-3,1.0208333333333333E-2,1.0408333333333332E-2,1.0308333333333333E-2,1.1043666666666667E-2,-2.1100000000000001E-2,-2.1908333333333332E-2,4.215633333333333E-2,0.27938520668985878,0.11399999999999999,0.12369999999999999,0.16538520668985879,0.1556852066898588,0.3007840872620422,0.132524,0.1682600872620422]
["1983-11-01",2.1100000000000001E-2,-2.0400000000000001E-2,9.4000000000000004E-3,1.0341666666666667E-2,1.0508333333333333E-2,1.0425E-2,1.1152749999999999E-2,1.17E-2,1.0675E-2,-3.1552750000000004E-2,0.25565189787679232,0.11280000000000001,0.12509999999999999,0.14285189787679231,0.13055189787679233,0.27208554645292704,0.13383299999999998,0.13825254645292706]
["1983-12-01",-5.1999999999999998E-3,-2.2600000000000002E-2,9.4000000000000004E-3,1.0475000000000002E-2,1.0633333333333333E-2,1.0554166666666667E-2,1.126425E-2,-1.46E-2,-1.5754166666666666E-2,-3.3864249999999999E-2,0.22547091926599894,0.11280000000000001,0.12664999999999998,0.11267091926599893,9.8820919265998952E-2,0.2001316728794309,0.13517099999999999,6.4960672879430914E-2]
["1984-01-01",-5.5999999999999999E-3,4.82E-2,1.03E-2,1.0166666666666666E-2,1.0591666666666668E-2,1.0379166666666668E-2,1.1167083333333333E-2,-1.5900000000000001E-2,-1.5979166666666669E-2,3.7032916666666665E-2,0.17490193031055679,0.1236,0.12455000000000002,5.1301930310556784E-2,5.0351930310556764E-2,0.21285964087178932,0.13400499999999999,7.8854640871789339E-2]
["1984-02-01",-3.5200000000000002E-2,-4.1100000000000005E-2,9.1999999999999998E-3,1.0066666666666666E-2,1.0583333333333333E-2,1.0324999999999999E-2,1.1164166666666666E-2,-4.4400000000000002E-2,-4.5525000000000003E-2,-5.2264166666666667E-2,0.10816832766020701,0.1104,0.12389999999999998,-2.2316723397929894E-3,-1.5731672339792974E-2,0.16359290608500099,0.13396999999999998,2.9622906085001011E-2]
["1984-03-01",1.7299999999999999E-2,-5.4999999999999997E-3,9.7999999999999997E-3,1.0475000000000002E-2,1.1016666666666668E-2,1.0745833333333335E-2,1.1476916666666665E-2,7.4999999999999997E-3,6.5541666666666647E-3,-1.6976916666666664E-2,8.7221178251257303E-2,0.1176,0.12895000000000001,-3.0378821748742693E-2,-4.1728821748742706E-2,0.15522925536740884,0.13772299999999998,1.7506255367408852E-2]
["1984-04-01",9.4999999999999998E-3,1.5900000000000001E-2,1.04E-2,1.0675E-2,1.1233333333333333E-2,1.0954166666666668E-2,1.1774166666666665E-2,-8.9999999999999976E-4,-1.4541666666666678E-3,4.1258333333333355E-3,1.7380218246796586E-2,0.12479999999999999,0.13145000000000001,-0.10741978175320341,-0.11406978175320343,0.11020471150104139,0.14128999999999997,-3.1085288498958585E-2]
["1984-05-01",-5.5399999999999998E-2,-2.3E-2,1.03E-2,1.1066666666666667E-2,1.175E-2,1.1408333333333333E-2,1.2399583333333332E-2,-6.5699999999999995E-2,-6.6808333333333331E-2,-3.5399583333333332E-2,-3.0548417072608025E-2,0.1236,0.13689999999999999,-0.15414841707260801,-0.16744841707260802,7.1384831229274415E-2,0.14879499999999998,-7.7410168770725568E-2]
["1984-06-01",2.1700000000000001E-2,6.9000000000000008E-3,1.06E-2,1.1291666666666667E-2,1.1941666666666666E-2,1.1616666666666666E-2,1.2580916666666666E-2,1.11E-2,1.0083333333333335E-2,-5.6809166666666648E-3,-4.6598630978037514E-2,0.12720000000000001,0.1394,-0.17379863097803752,-0.18599863097803751,9.2211589110819059E-2,0.15097099999999999,-5.8759410889180935E-2]
["1984-07-01",-1.24E-2,4.3299999999999998E-2,1.1599999999999999E-2,1.1199999999999998E-2,1.1766666666666665E-2,1.1483333333333332E-2,1.2383750000000001E-2,-2.4E-2,-2.3883333333333333E-2,3.0916249999999999E-2,-2.9799905156011941E-2,0.13919999999999999,0.13779999999999998,-0.16899990515601193,-0.16759990515601192,0.10214174573877344,0.14860500000000001,-4.6463254261226578E-2]
["1984-08-01",0.1104,6.4600000000000005E-2,1.06E-2,1.0725E-2,1.1225000000000001E-2,1.0975000000000002E-2,1.202425E-2,9.98E-2,9.9424999999999999E-2,5.2575750000000004E-2,6.1389345137698781E-2,0.12720000000000001,0.13170000000000004,-6.5810654862301227E-2,-7.0310654862301258E-2,0.16866544075049617,0.144291,2.4374440750496162E-2]
["1984-09-01",2.0000000000000001E-4,4.3800000000000006E-2,9.4000000000000004E-3,1.0549999999999999E-2,1.1058333333333331E-2,1.0804166666666665E-2,1.1822833333333333E-2,-9.1999999999999998E-3,-1.0604166666666665E-2,3.1977166666666675E-2,4.7150940034253352E-2,0.11280000000000001,0.12964999999999999,-6.5649059965746659E-2,-8.2499059965746635E-2,0.1678822279132286,0.141874,2.6008227913228599E-2]
["1984-10-01",3.8999999999999998E-3,2.7199999999999998E-2,1.0800000000000001E-2,1.0525E-2,1.0925000000000001E-2,1.0725E-2,1.1524666666666666E-2,{"$f":"B710-D710","v":-6.9000000000000008E-3},-6.8250000000000003E-3,1.5675333333333333E-2,6.3572266997558691E-2,0.12959999999999999,0.12870000000000001,-6.6027733002441302E-2,-6.5127733002441318E-2,0.13905110568977297,0.13829599999999997,7.5510568977299464E-4]
["1984-11-01",-1.12E-2,2.7000000000000003E-2,9.1000000000000004E-3,1.0241666666666666E-2,1.0549999999999999E-2,1.0395833333333333E-2,1.1038916666666667E-2,-2.0299999999999999E-2,-2.1595833333333335E-2,1.5961083333333334E-2,2.9928760755250305E-2,0.10920000000000001,0.12475,-7.92712392447497E-2,-9.4821239244749694E-2,0.19416648177153628,0.132467,6.169948177153628E-2]
["1984-12-01",2.63E-2,3.1599999999999996E-2,9.7999999999999997E-3,1.0108333333333335E-2,1.0416666666666668E-2,1.0262500000000001E-2,1.0891249999999998E-2,1.6500000000000001E-2,1.60375E-2,2.0708749999999998E-2,6.2541100887729906E-2,0.1176,0.12315000000000001,-5.505889911227009E-2,-6.0608899112270104E-2,0.26038688622418338,0.13069499999999998,0.1296918862241834]
["1985-01-01",7.7899999999999997E-2,2.35E-2,9.5999999999999992E-3,1.0066666666666666E-2,1.0358333333333334E-2,1.0212499999999999E-2,1.0821583333333334E-2,6.83E-2,6.7687499999999998E-2,1.2678416666666666E-2,0.15176292502703559,0.1152,0.12254999999999999,3.6562925027035592E-2,2.9212925027035597E-2,0.23068687087430995,0.129859,0.10082787087430994]
["1985-02-01",1.2200000000000001E-2,1.9300000000000001E-2,8.2000000000000007E-3,1.0108333333333335E-2,1.0408333333333332E-2,1.0258333333333335E-2,1.0861833333333333E-2,4.0000000000000001E-3,1.9416666666666662E-3,8.4381666666666685E-3,0.2083482926123188,9.8400000000000015E-2,0.12310000000000001,0.10994829261231878,8.5248292612318782E-2,0.30820641097318235,0.13034199999999999,0.17786441097318237]
["1985-03-01",6.9999999999999999E-4,3.6200000000000003E-2,9.4000000000000004E-3,1.0466666666666666E-2,1.0758333333333335E-2,1.06125E-2,1.1501166666666666E-2,-8.7000000000000011E-3,-9.9125000000000012E-3,2.4698833333333337E-2,0.18863082317619906,0.11280000000000001,0.12735000000000002,7.5830823176199047E-2,6.128082317619904E-2,0.36306031478171108,0.138014,0.22504631478171108]
["1985-04-01",-8.9999999999999998E-4,2.07E-2,1.0200000000000001E-2,1.0191666666666668E-2,1.0574999999999999E-2,1.0383333333333333E-2,1.1322250000000001E-2,-1.11E-2,-1.1283333333333333E-2,9.3777499999999989E-3,0.17638539419053023,0.12240000000000001,0.12459999999999999,5.3985394190530223E-2,5.1785394190530243E-2,0.36950060369888016,0.13586700000000002,0.23363360369888014]
["1985-05-01",5.7799999999999997E-2,6.0600000000000008E-2,9.7000000000000003E-3,9.7666666666666666E-3,1.0250000000000002E-2,1.0008333333333334E-2,1.0978416666666666E-2,4.8099999999999997E-2,4.7791666666666663E-2,4.9621583333333344E-2,0.31736234382251016,0.1164,0.12010000000000001,0.20096234382251016,0.19726234382251015,0.48668612106758635,0.131741,0.35494512106758636]
["1985-06-01",1.5699999999999999E-2,2.7900000000000001E-2,8.0000000000000002E-3,9.116666666666667E-3,9.5500000000000012E-3,9.3333333333333341E-3,1.0119583333333333E-2,7.6999999999999985E-3,6.3666666666666646E-3,1.7780416666666667E-2,0.30962604739211508,9.6000000000000002E-2,0.11200000000000002,0.21362604739211508,0.19762604739211506,0.51769258500881121,0.12143499999999999,0.39625758500881125]
["1985-07-01",-1.5E-3,-4.2700000000000002E-2,9.4000000000000004E-3,9.141666666666666E-3,9.5166666666666663E-3,9.3291666666666662E-3,1.0053750000000002E-2,-1.09E-2,-1.0829166666666666E-2,-5.2753750000000002E-2,0.3240802028361951,0.11280000000000001,0.11194999999999999,0.21128020283619509,0.2121302028361951,0.39258804910278511,0.12064500000000003,0.27194304910278511]
["1985-08-01",-8.5000000000000006E-3,1.8099999999999998E-2,8.5000000000000006E-3,9.208333333333334E-3,9.5583333333333336E-3,9.3833333333333338E-3,1.0114416666666666E-2,-1.7000000000000001E-2,-1.7883333333333334E-2,7.9855833333333324E-3,{"$f":"((1+B709)*(1+B710)*(1+B711)*(1+B712)*(1+B713)*(1+B714)*(1+B715)*(1+B716)*(1+B717)*(1+B718)*(1+B719)*(1+B720))-1","v":0.18229964077097249},{"$f":"D720*12","v":0.10200000000000001},0.11260000000000001,{"$f":"L720-M720","v":8.0299640770972486E-2},6.9699640770972487E-2,0.33176206349008575,0.12137299999999998,0.21038906349008576]
["1985-09-01",-3.1300000000000001E-2,-5.21E-2,8.8000000000000005E-3,9.2250000000000006E-3,9.5500000000000012E-3,9.3875E-3,1.0110083333333332E-2,-4.0100000000000004E-2,-4.0687500000000001E-2,-6.2210083333333333E-2,0.14506464908502381,0.1056,0.11265,3.9464649085023812E-2,3.2414649085023811E-2,0.20940530751317499,0.12132099999999998,8.8084307513175003E-2]
["1985-10-01",4.6199999999999998E-2,6.3799999999999996E-2,8.8999999999999999E-3,9.1833333333333333E-3,9.5416666666666653E-3,9.362500000000001E-3,1.0011583333333334E-2,3.73E-2,3.6837499999999995E-2,5.3788416666666658E-2,0.19331271627926272,0.10680000000000001,0.11235000000000001,8.6512716279262714E-2,8.0962716279262714E-2,0.25249743587667028,0.12013900000000001,0.13235843587667029]
["1985-11-01",6.8599999999999994E-2,5.2200000000000003E-2,8.0999999999999996E-3,8.7916666666666681E-3,9.2250000000000006E-3,9.0083333333333335E-3,9.5949999999999994E-3,6.0499999999999998E-2,5.9591666666666661E-2,4.2605000000000004E-2,0.2896176867071405,9.7199999999999995E-2,0.1081,0.19241768670714049,0.1815176867071405,0.28323057646488103,0.11513999999999999,0.16809057646488104]
["1985-12-01",4.8399999999999999E-2,6.9400000000000003E-2,8.6E-3,8.4666666666666675E-3,8.8583333333333344E-3,8.6625000000000001E-3,9.173333333333332E-3,3.9800000000000002E-2,3.9737499999999995E-2,6.0226666666666671E-2,0.31738788146133268,0.1032,0.10395,0.21418788146133266,0.21343788146133269,0.33025085156217893,0.11007999999999998,0.22017085156217894]
["1986-01-01",5.5999999999999999E-3,2.9300000000000003E-2,7.9000000000000008E-3,8.3750000000000005E-3,8.7166666666666677E-3,8.5458333333333341E-3,8.9988333333333344E-3,-2.3000000000000008E-3,-2.9458333333333342E-3,2.0301166666666669E-2,0.22902426347297222,9.4800000000000009E-2,0.10255,0.13422426347297223,0.12647426347297222,0.33778915633898454,0.10798600000000001,0.22980315633898452]
["1986-02-01",7.4700000000000003E-2,6.2300000000000001E-2,7.3000000000000001E-3,8.0583333333333323E-3,8.4416666666666668E-3,8.2500000000000004E-3,8.5969166666666659E-3,6.7400000000000002E-2,6.6450000000000009E-2,5.3703083333333332E-2,0.30491244413594454,8.7599999999999997E-2,9.9000000000000005E-2,0.21731244413594453,0.20591244413594453,0.39422488058363925,0.10316299999999999,0.29106188058363924]
["1986-03-01",5.5800000000000002E-2,5.1400000000000008E-2,7.1000000000000004E-3,7.4999999999999997E-3,7.9083333333333332E-3,7.7041666666666673E-3,7.9274999999999988E-3,4.87E-2,4.8095833333333338E-2,4.3472500000000011E-2,0.37676282454155108,8.5199999999999998E-2,9.2450000000000004E-2,0.29156282454155108,0.28431282454155105,0.41467674140671495,9.5129999999999992E-2,0.31954674140671496]
["1986-04-01",-1.1299999999999999E-2,-3.3300000000000003E-2,6.3E-3,7.324999999999999E-3,7.6750000000000004E-3,7.4999999999999997E-3,7.609083333333334E-3,-1.7599999999999998E-2,-1.8799999999999997E-2,-4.0909083333333339E-2,0.362431593057984,7.5600000000000001E-2,0.09,0.286831593057984,0.27243159305798403,0.33983345343183236,9.1309000000000001E-2,0.24852445343183235]
["1986-05-01",5.3199999999999997E-2,5.2500000000000012E-2,6.1999999999999998E-3,7.5749999999999993E-3,7.8583333333333335E-3,7.7166666666666659E-3,7.9722500000000002E-3,4.7E-2,4.5483333333333334E-2,4.4527750000000012E-2,0.35650685744816468,7.4399999999999994E-2,9.2599999999999988E-2,0.28210685744816466,0.26390685744816467,0.3296008954714349,9.5667000000000002E-2,0.23393389547143489]
["1986-06-01",1.6899999999999998E-2,5.9699999999999996E-2,7.000000000000001E-3,7.6083333333333333E-3,7.9083333333333332E-3,7.7583333333333341E-3,8.0456666666666662E-3,9.8999999999999973E-3,9.1416666666666643E-3,5.165433333333333E-2,0.35810950412428655,8.4000000000000019E-2,9.3100000000000016E-2,0.27410950412428653,0.26500950412428653,0.37073457430788936,9.6547999999999995E-2,0.2741865743078894]
["1986-07-01",-5.5899999999999998E-2,2.8300000000000002E-2,6.6E-3,7.4000000000000012E-3,7.7333333333333334E-3,7.5666666666666669E-3,7.7954166666666666E-3,-6.25E-2,-6.3466666666666671E-2,2.0504583333333336E-2,0.28411735888206291,7.9199999999999993E-2,9.0800000000000006E-2,0.20491735888206292,0.19331735888206292,0.47239774653797428,9.3545000000000003E-2,0.37885274653797429]
["1986-08-01",7.4200000000000002E-2,8.8399999999999992E-2,6.3E-3,7.2666666666666669E-3,7.6833333333333345E-3,7.4750000000000007E-3,7.7555833333333322E-3,6.7900000000000002E-2,6.6725000000000007E-2,8.0644416666666663E-2,0.3912242732335971,7.5600000000000001E-2,8.9700000000000002E-2,0.3156242732335971,0.3015242732335971,0.57406709294954394,9.3066999999999983E-2,0.48100009294954393]
["1986-09-01",-8.2699999999999996E-2,-0.11370000000000001,6.5000000000000006E-3,7.4083333333333336E-3,7.7999999999999988E-3,7.6041666666666662E-3,7.9194166666666666E-3,-8.9200000000000002E-2,{"$f":"B733-G733","v":-9.0304166666666658E-2},{"$f":"$C733-H733","v":-0.12161941666666667},0.31740479595042714,7.8000000000000014E-2,9.1249999999999998E-2,0.23940479595042713,0.22615479595042715,0.47177514978497825,9.5033000000000006E-2,0.37674214978497822]
["1986-10-01",5.7700000000000001E-2,5.050000000000001E-2,6.8999999999999999E-3,7.3833333333333329E-3,7.7749999999999998E-3,7.5791666666666655E-3,7.9395000000000004E-3,5.0799999999999998E-2,5.0120833333333337E-2,4.2560500000000008E-2,0.33188592303265807,8.2799999999999999E-2,9.0949999999999989E-2,0.24908592303265809,0.24093592303265809,0.45337450164421833,9.5273999999999998E-2,0.35810050164421836]
["1986-11-01",2.4299999999999999E-2,2.1099999999999997E-2,5.8999999999999999E-3,7.2333333333333329E-3,7.6666666666666662E-3,7.4499999999999992E-3,7.744749999999999E-3,1.84E-2,1.685E-2,1.3355249999999999E-2,0.27667111263555233,7.0800000000000002E-2,8.9399999999999993E-2,0.20587111263555233,0.18727111263555235,0.41041693939261692,9.2936999999999992E-2,0.31747993939261693]
["1986-12-01",-2.5499999999999998E-2,-2.5399999999999999E-2,7.000000000000001E-3,7.0750000000000006E-3,7.5166666666666663E-3,7.2958333333333321E-3,7.5995833333333341E-3,-3.2500000000000001E-2,-3.279583333333333E-2,-3.2999583333333332E-2,0.18668065553543101,8.4000000000000019E-2,8.7549999999999989E-2,0.10268065553543099,9.9130655535431017E-2,0.28538652434266387,9.1195000000000012E-2,0.19419152434266385]
["1987-01-01",0.13469999999999999,9.8400000000000001E-2,6.4000000000000003E-3,6.9666666666666661E-3,7.3833333333333329E-3,7.175E-3,7.4537500000000003E-3,0.1283,0.127525,9.0946250000000006E-2,0.33902798313052274,7.6800000000000007E-2,8.6099999999999996E-2,0.26222798313052276,0.25292798313052273,0.37167838175262924,8.9444999999999997E-2,0.28223338175262924]
["1987-02-01",3.95E-2,-3.0100000000000002E-2,5.8999999999999999E-3,6.9833333333333336E-3,7.4000000000000012E-3,7.1916666666666674E-3,7.5030833333333338E-3,3.3599999999999998E-2,3.2308333333333335E-2,-3.7603083333333336E-2,0.29517036239339212,7.0800000000000002E-2,8.6300000000000016E-2,0.22437036239339211,0.2088703623933921,0.25236831635307855,9.0037000000000006E-2,0.16233131635307854]
["1987-03-01",2.8899999999999999E-2,-1.89E-2,6.6E-3,6.9666666666666661E-3,7.3666666666666672E-3,7.1666666666666667E-3,7.4409166666666669E-3,2.23E-2,2.1733333333333334E-2,-2.6340916666666665E-2,0.26217161002705169,7.9199999999999993E-2,8.5999999999999993E-2,0.1829716100270517,0.1761716100270517,0.16863092559825499,8.9291000000000009E-2,7.9339925598254979E-2]
["1987-04-01",-8.8999999999999999E-3,-4.1399999999999999E-2,6.5000000000000006E-3,7.3749999999999996E-3,7.6250000000000007E-3,7.4999999999999997E-3,7.7940833333333334E-3,-1.54E-2,-1.6399999999999998E-2,-4.9194083333333333E-2,0.26523544320603887,7.8000000000000014E-2,0.09,0.18723544320603885,0.17523544320603887,0.15883894204870885,9.3529000000000001E-2,6.5309942048708852E-2]
["1987-05-01",8.6999999999999994E-3,-6.4000000000000003E-3,6.6E-3,7.7749999999999998E-3,7.9916666666666678E-3,7.8833333333333325E-3,8.2208333333333335E-3,2.0999999999999994E-3,8.1666666666666693E-4,-1.4620833333333333E-2,0.21177648268318627,7.9199999999999993E-2,9.459999999999999E-2,0.13257648268318628,0.11717648268318628,9.3988002678952576E-2,9.8650000000000002E-2,-4.6619973210474258E-3]
["1987-06-01",5.0500000000000003E-2,4.3899999999999995E-2,7.4999999999999997E-3,7.7666666666666674E-3,8.0416666666666674E-3,7.904166666666667E-3,8.3485E-3,4.3000000000000003E-2,4.2595833333333333E-2,3.5551499999999993E-2,0.25181551289083171,0.09,9.4850000000000004E-2,0.16181551289083171,0.15696551289083172,7.7676772668263228E-2,0.10018199999999999,-2.2505227331736766E-2]
["1987-07-01",5.0700000000000002E-2,-2.5000000000000005E-3,7.3000000000000001E-3,7.8500000000000011E-3,8.0416666666666674E-3,7.9458333333333343E-3,8.445833333333333E-3,4.3400000000000001E-2,4.2754166666666669E-2,-1.0945833333333333E-2,0.39316021543734481,8.7599999999999997E-2,9.5350000000000018E-2,0.3055602154373448,0.29781021543734476,4.5397822363700158E-2,0.10135,-5.5952177636299838E-2]
["1987-08-01",3.73E-2,5.2699999999999997E-2,7.4999999999999997E-3,8.0583333333333323E-3,8.2166666666666673E-3,8.1374999999999989E-3,8.7027500000000004E-3,2.98E-2,2.9162500000000001E-2,4.3997249999999995E-2,0.34530356681545116,0.09,{"$f":"G744*12","v":9.7649999999999987E-2},0.25530356681545119,{"$f":"L744-N744","v":0.24765356681545117},{"$f":"((1+C733)*(1+C734)*(1+C735)*(1+C736)*(1+C737)*(1+C738)*(1+C739)*(1+C740)*(1+C741)*(1+C742)*(1+C743)*(1+C744))-1","v":1.1108312754746663E-2},{"$f":"H744*12","v":0.104433},{"$f":"Q744-R744","v":-9.3324687245253335E-2}]
["1987-09-01",-2.1899999999999999E-2,2.0999999999999999E-3,7.4999999999999997E-3,8.4833333333333323E-3,8.624999999999999E-3,8.5541666666666665E-3,9.3135000000000006E-3,-2.9399999999999999E-2,-3.0454166666666664E-2,-7.2135000000000012E-3,0.43447227592084703,0.09,0.10264999999999999,0.34447227592084706,0.33182227592084701,0.14321520953574685,0.111762,3.1453209535746846E-2]
["1987-10-01",-0.21540000000000001,-7.0500000000000007E-2,7.9000000000000008E-3,8.7666666666666657E-3,8.9499999999999996E-3,8.8583333333333326E-3,9.4654999999999982E-3,-0.2233,-0.22425833333333334,-7.9965500000000009E-2,6.4089011711729427E-2,9.4800000000000009E-2,0.10629999999999999,-3.0710988288270583E-2,-4.2210988288270565E-2,1.153597074105317E-2,0.11358599999999998,-0.10205002925894681]
["1987-11-01",-8.2400000000000001E-2,-5.5499999999999987E-2,7.4999999999999997E-3,8.3416666666666656E-3,8.5583333333333327E-3,8.4499999999999992E-3,9.0204166666666679E-3,-8.9900000000000008E-2,-9.085E-2,-6.452041666666665E-2,-4.675575793548481E-2,0.09,0.10139999999999999,-0.13675575793548481,-0.1481557579354848,-6.4346563152556269E-2,0.10824500000000001,-0.17259156315255628]
["1987-12-01",7.6100000000000001E-2,1.0800000000000001E-2,7.7999999999999988E-3,8.4249999999999985E-3,8.6083333333333342E-3,8.5166666666666654E-3,9.1140000000000006E-3,6.83E-2,6.7583333333333329E-2,1.686E-3,5.262814662455062E-2,9.3599999999999989E-2,0.10219999999999999,-4.0971853375449369E-2,-4.9571853375449365E-2,-2.959317261912997E-2,0.10936800000000001,-0.13896117261912999]
["1988-01-01",4.2099999999999999E-2,0.1153,7.1999999999999998E-3,8.2333333333333338E-3,8.4083333333333336E-3,8.3208333333333329E-3,8.9983333333333339E-3,3.49E-2,3.3779166666666666E-2,0.10630166666666667,-3.3274176789067966E-2,8.6400000000000005E-2,9.9849999999999994E-2,-0.11967417678906797,-0.13312417678906796,-1.4662477623921588E-2,0.10798000000000001,-0.12264247762392159]
["1988-02-01",4.6600000000000003E-2,-1.7500000000000002E-2,7.1000000000000004E-3,7.8333333333333328E-3,8.0000000000000002E-3,7.9166666666666656E-3,8.4295833333333341E-3,3.95E-2,3.8683333333333333E-2,-2.5929583333333336E-2,-2.6671239468435526E-2,8.5199999999999998E-2,9.4999999999999987E-2,-0.11187123946843552,-0.12167123946843551,-1.8619283075606008E-3,0.10115500000000001,-0.10301692830756061]
["1988-03-01",-3.09E-2,-5.2699999999999997E-2,7.1999999999999998E-3,7.8250000000000004E-3,7.9916666666666678E-3,7.9083333333333332E-3,8.3956666666666676E-3,-3.8100000000000002E-2,-3.8808333333333334E-2,-6.1095666666666666E-2,-8.3241421099096824E-2,8.6400000000000005E-2,9.4899999999999998E-2,-0.16964142109909683,-0.17814142109909681,-3.6248909067120749E-2,0.100748,-0.13699690906712075]
["1988-04-01",1.11E-2,1.9000000000000006E-3,7.000000000000001E-3,8.0583333333333323E-3,8.2166666666666673E-3,8.1374999999999989E-3,8.7683333333333328E-3,4.0999999999999995E-3,2.9625000000000016E-3,-6.8683333333333322E-3,-6.4741601123294412E-2,8.4000000000000019E-2,9.7649999999999987E-2,-0.14874160112329443,-0.1623916011232944,7.2837659145126299E-3,0.10521999999999999,-9.7936234085487364E-2]
["1988-05-01",8.6E-3,4.5999999999999999E-2,7.7999999999999988E-3,8.2500000000000004E-3,8.416666666666666E-3,8.3333333333333332E-3,8.9932500000000012E-3,8.0000000000000123E-4,2.6666666666666679E-4,3.7006749999999998E-2,-6.4834320306289772E-2,9.3599999999999989E-2,0.1,-0.15843432030628976,-0.16483432030628978,6.0405413794867302E-2,0.10791900000000001,-4.7513586205132713E-2]
["1988-06-01",4.5900000000000003E-2,3.15E-2,7.6E-3,8.2166666666666673E-3,8.4416666666666668E-3,8.329166666666667E-3,9.0045833333333332E-3,3.8300000000000001E-2,3.7570833333333338E-2,2.2495416666666667E-2,-6.8929286633363507E-2,9.1200000000000003E-2,9.9950000000000011E-2,-0.16012928663336351,-0.16887928663336352,4.7809353701892432E-2,0.108055,-6.0245646298107566E-2]
["1988-07-01",-3.8E-3,1.6999999999999993E-3,7.1000000000000004E-3,8.3000000000000001E-3,8.5500000000000003E-3,8.4250000000000002E-3,9.1866666666666659E-3,-1.09E-2,-1.2225E-2,-7.4866666666666666E-3,-0.11722409378905185,8.5199999999999998E-2,0.1011,-0.20242409378905185,-0.21832409378905185,5.2221182559584634E-2,0.11023999999999999,-5.8018817440415357E-2]
["1988-08-01",-3.39E-2,-1.37E-2,8.3000000000000001E-3,8.4249999999999985E-3,8.6416666666666656E-3,8.533333333333332E-3,9.3080000000000003E-3,-4.2200000000000001E-2,-4.243333333333333E-2,-2.3008000000000001E-2,-0.17781760051055917,9.9599999999999994E-2,0.10239999999999999,-0.27741760051055919,-0.28021760051055916,-1.414861559939351E-2,0.111696,-0.12584461559939353]
["1988-09-01",4.2599999999999999E-2,4.1299999999999996E-2,7.6E-3,8.1833333333333341E-3,8.3833333333333329E-3,8.2833333333333335E-3,8.8885000000000006E-3,3.4999999999999996E-2,3.4316666666666662E-2,3.2411499999999996E-2,-0.12359945843196918,9.1200000000000003E-2,9.9400000000000002E-2,-0.21479945843196918,-0.22299945843196917,2.4415773452101996E-2,0.10666200000000001,-8.224622654789801E-2]
["1988-10-01",2.7799999999999998E-2,2.6199999999999998E-2,7.6E-3,7.9166666666666656E-3,8.083333333333333E-3,8.0000000000000002E-3,8.3178333333333351E-3,2.0199999999999999E-2,1.9799999999999998E-2,1.7882166666666664E-2,0.14805566737652609,9.1200000000000003E-2,9.6000000000000002E-2,5.6855667376526087E-2,5.2055667376526088E-2,0.13099028156702208,9.9814000000000014E-2,3.1176281567022068E-2]
["1988-11-01",-1.43E-2,-7.899999999999999E-3,7.000000000000001E-3,7.8750000000000001E-3,8.1000000000000013E-3,7.9875000000000015E-3,8.241666666666668E-3,-2.1299999999999999E-2,-2.2287500000000002E-2,-1.6141666666666665E-2,0.23325901409442218,8.4000000000000019E-2,9.5850000000000019E-2,0.14925901409442216,0.13740901409442216,0.18798883890168594,9.8900000000000016E-2,8.9088838901685924E-2]
["1988-12-01",1.7399999999999999E-2,6.3E-3,7.4999999999999997E-3,7.9749999999999995E-3,8.175E-3,8.0750000000000006E-3,8.3765833333333331E-3,9.8999999999999991E-3,9.3249999999999982E-3,-2.0765833333333331E-3,0.16598617316203401,0.09,9.6900000000000014E-2,7.5986173162034015E-2,6.9086173162033998E-2,0.18270000849502033,0.100519,8.218100849502033E-2]
["1989-01-01",7.3200000000000001E-2,5.7100000000000012E-2,8.0000000000000002E-3,8.0166666666666667E-3,8.175E-3,8.0958333333333334E-3,8.404E-3,6.5200000000000008E-2,6.5104166666666671E-2,4.869600000000001E-2,0.20078338070962021,9.6000000000000002E-2,9.715E-2,0.10478338070962021,0.10363338070962021,0.12098285571602796,0.10084799999999999,2.0134855716027966E-2]
["1989-02-01",-2.4899999999999999E-2,-2.1499999999999998E-2,6.8999999999999999E-3,8.0333333333333333E-3,8.1916666666666665E-3,8.1124999999999999E-3,8.382916666666667E-3,-3.1799999999999995E-2,-3.30125E-2,-2.9882916666666665E-2,0.11875011898523802,8.2799999999999999E-2,9.7349999999999992E-2,3.5950118985238019E-2,2.1400118985238026E-2,0.1164190578301616,0.100595,1.5824057830161595E-2]
["1989-03-01",2.3300000000000001E-2,2.69E-2,7.9000000000000008E-3,8.1666666666666676E-3,8.3166666666666667E-3,8.241666666666668E-3,8.5345000000000004E-3,1.54E-2,1.5058333333333333E-2,1.83655E-2,0.18131977789453591,9.4800000000000009E-2,9.8900000000000016E-2,8.6519777894535896E-2,8.2419777894535889E-2,0.21022984322368043,0.10241400000000001,0.10781584322368043]
["1989-04-01",5.1900000000000002E-2,6.3399999999999998E-2,7.000000000000001E-3,8.1583333333333334E-3,8.2833333333333318E-3,8.2208333333333335E-3,8.4920833333333341E-3,4.4900000000000002E-2,4.3679166666666672E-2,5.4907916666666667E-2,0.22898850199511567,8.4000000000000019E-2,9.8650000000000002E-2,0.14498850199511565,0.13033850199511565,0.28451783140439302,0.10190500000000001,0.18261283140439299]
["1989-05-01",4.0500000000000001E-2,5.7999999999999996E-2,8.0000000000000002E-3,7.9749999999999995E-3,8.1250000000000003E-3,8.0499999999999999E-3,8.3340833333333322E-3,3.2500000000000001E-2,3.245E-2,4.9665916666666664E-2,0.2678589493614103,9.6000000000000002E-2,9.6599999999999991E-2,0.1718589493614103,0.17125894936141031,0.29925417363847839,0.10000899999999999,0.19924517363847841]
["1989-06-01",-5.7000000000000002E-3,1.61E-2,7.000000000000001E-3,7.5833333333333334E-3,7.7416666666666658E-3,7.6624999999999992E-3,8.0485000000000001E-3,-1.2700000000000001E-2,-1.3362499999999999E-2,8.0514999999999996E-3,0.20530849349847058,8.4000000000000019E-2,9.194999999999999E-2,0.12130849349847056,0.11335849349847059,0.27985668040141309,9.6582000000000001E-2,0.18327468040141309]
["1989-07-01",9.0300000000000005E-2,8.0399999999999985E-2,6.7999999999999996E-3,7.4416666666666667E-3,7.6166666666666674E-3,7.5291666666666666E-3,7.9204166666666659E-3,8.3500000000000005E-2,8.2770833333333335E-2,7.2479583333333319E-2,0.31916066097307993,8.1599999999999992E-2,9.035E-2,0.23756066097307993,0.22881066097307995,0.38041045972415577,9.5044999999999991E-2,0.28536545972415578]
["1989-08-01",1.95E-2,-5.6999999999999993E-3,6.6E-3,7.4666666666666666E-3,7.6166666666666674E-3,7.5416666666666661E-3,7.9289999999999985E-3,1.29E-2,1.1958333333333335E-2,-1.3628999999999999E-2,0.3920756586917038,7.9199999999999993E-2,9.0499999999999997E-2,0.31287565869170381,0.30157565869170377,0.3916071378928605,9.5147999999999983E-2,0.29645913789286049]
["1989-09-01",-4.1000000000000003E-3,1.7000000000000001E-2,6.5000000000000006E-3,7.5083333333333339E-3,7.691666666666667E-3,7.6E-3,7.9866666666666662E-3,-1.0600000000000002E-2,-1.17E-2,9.013333333333335E-3,0.32972199164690941,7.8000000000000014E-2,9.1200000000000003E-2,0.25172199164690939,0.2385219916469094,0.3591322954355507,9.5839999999999995E-2,0.26329229543555072]
["1989-10-01",-2.3199999999999998E-2,4.5000000000000005E-3,7.1999999999999998E-3,7.4333333333333326E-3,7.658333333333333E-3,7.5458333333333323E-3,7.948499999999999E-3,-3.0399999999999996E-2,-3.074583333333333E-2,-3.4484999999999984E-3,0.26374045674323932,8.6400000000000005E-2,9.0549999999999992E-2,0.17734045674323931,0.17319045674323932,0.33039211729196127,9.5381999999999995E-2,0.23501011729196128]
["1989-11-01",2.0400000000000001E-2,3.3599999999999998E-2,6.4000000000000003E-3,7.4083333333333336E-3,7.6166666666666674E-3,7.5125000000000001E-3,7.929750000000001E-3,1.4000000000000002E-2,1.2887500000000001E-2,2.5670249999999999E-2,0.30822842858963306,7.6800000000000007E-2,9.0150000000000008E-2,0.23142842858963306,0.21807842858963306,0.38604303238884374,9.5157000000000019E-2,0.2908860323888437]
["1989-12-01",2.4E-2,7.3099999999999998E-2,6.4000000000000003E-3,7.3833333333333329E-3,7.5916666666666667E-3,7.4875000000000002E-3,7.8612500000000002E-3,1.7600000000000001E-2,1.6512499999999999E-2,6.5238749999999998E-2,0.31671506868073918,7.6800000000000007E-2,8.9849999999999999E-2,0.23991506868073917,0.22686506868073919,0.47805105640114021,9.4335000000000002E-2,0.3837160564011402]
["1990-01-01",-6.7100000000000007E-2,-8.09E-2,7.3000000000000001E-3,7.4916666666666664E-3,7.7249999999999992E-3,7.6083333333333324E-3,7.9564166666666672E-3,-7.4400000000000008E-2,-7.4708333333333335E-2,-8.885641666666666E-2,0.14458021577735902,8.7599999999999997E-2,9.1299999999999992E-2,5.6980215777359025E-2,5.328021577735903E-2,0.28509765011662869,9.5477000000000006E-2,0.18962065011662868]
["1990-02-01",1.29E-2,-1.09E-2,6.6E-3,7.6833333333333345E-3,7.8666666666666659E-3,7.7750000000000007E-3,8.1302500000000003E-3,{"$f":"B774-D774","v":6.3E-3},5.1249999999999993E-3,-1.9030249999999999E-2,0.18895015953326499,7.9199999999999993E-2,9.3300000000000008E-2,0.109750159533265,9.5650159533264986E-2,0.29901899410358435,9.7563000000000011E-2,0.20145599410358433]
["1990-03-01",2.6499999999999999E-2,1.8700000000000001E-2,7.1000000000000004E-3,7.8083333333333329E-3,7.9249999999999998E-3,7.8666666666666659E-3,8.2053333333333318E-3,1.9400000000000001E-2,1.8633333333333335E-2,1.049466666666667E-2,0.19266817039079087,8.5199999999999998E-2,9.4399999999999984E-2,0.10746817039079087,9.8268170390790888E-2,0.28864607001005127,9.8463999999999982E-2,0.19018207001005127]
["1990-04-01",-2.4899999999999999E-2,-3.85E-2,7.4999999999999997E-3,7.8833333333333342E-3,8.0333333333333333E-3,7.9583333333333346E-3,8.2587500000000005E-3,-3.2399999999999998E-2,-3.2858333333333337E-2,-4.6758750000000002E-2,0.10559058175497715,0.09,9.5500000000000015E-2,1.5590581754977156E-2,1.0090581754977138E-2,0.16516192995548651,9.9104999999999999E-2,6.605692995548651E-2]
["1990-05-01",9.7500000000000003E-2,6.8200000000000011E-2,7.4999999999999997E-3,7.8916666666666666E-3,8.083333333333333E-3,7.9874999999999998E-3,8.3382500000000002E-3,0.09,8.9512500000000009E-2,5.9861750000000012E-2,0.16615633202891611,0.09,9.5849999999999991E-2,7.6156332028916113E-2,7.0306332028916119E-2,0.17639506009305328,0.10005900000000001,7.6336060093053271E-2]
["1990-06-01",-6.7000000000000002E-3,-2.1099999999999997E-2,6.7999999999999996E-3,7.7166666666666659E-3,7.9083333333333332E-3,7.8125E-3,8.175E-3,-1.35E-2,-1.4512500000000001E-2,-2.9274999999999995E-2,0.16498349050017347,8.1599999999999992E-2,9.375E-2,8.3383490500173477E-2,7.1233490500173469E-2,0.13332656660278563,9.8099999999999993E-2,3.5226566602785642E-2]
["1990-07-01",-3.2000000000000002E-3,-3.1999999999999997E-3,7.4000000000000003E-3,7.7000000000000002E-3,7.8916666666666666E-3,7.7958333333333326E-3,8.1317500000000001E-3,-1.06E-2,-1.0995833333333333E-2,-1.133175E-2,6.5078917115080959E-2,8.8800000000000004E-2,9.3549999999999994E-2,-2.3721082884919045E-2,-2.8471082884919036E-2,4.5631175110752098E-2,9.7581000000000001E-2,-5.1949824889247903E-2]
["1990-08-01",-9.0399999999999994E-2,-7.9199999999999993E-2,7.1000000000000004E-3,7.8416666666666669E-3,8.0250000000000009E-3,7.9333333333333339E-3,8.2464166666666658E-3,-9.7499999999999989E-2,-9.8333333333333328E-2,-8.7446416666666665E-2,-4.9734396264956016E-2,8.5199999999999998E-2,9.5200000000000007E-2,-0.13493439626495601,-0.14493439626495602,-3.1663294738026315E-2,9.8956999999999989E-2,-0.1306202947380263]
["1990-09-01",-4.87E-2,4.1100000000000005E-2,6.8999999999999999E-3,7.966666666666667E-3,8.1416666666666651E-3,8.0541666666666661E-3,8.4306666666666662E-3,-5.5599999999999997E-2,-5.6754166666666668E-2,3.2669333333333342E-2,-9.2290723131692509E-2,8.2799999999999999E-2,9.6649999999999986E-2,-0.17509072313169249,-0.1889407231316925,-8.7164760587603585E-3,0.10116799999999999,-0.10988447605876035]
["1990-10-01",-4.3E-3,6.5299999999999997E-2,8.0999999999999996E-3,7.9416666666666663E-3,8.1416666666666651E-3,8.0416666666666657E-3,8.3855000000000006E-3,-1.24E-2,-1.2341666666666666E-2,5.6914499999999993E-2,-7.4727552234056138E-2,9.7199999999999995E-2,9.6499999999999989E-2,-0.17192755223405615,-0.17122755223405611,5.1283562025487894E-2,0.10062600000000001,-4.9342437974512113E-2]
["1990-11-01",6.4600000000000005E-2,1.9299999999999998E-2,7.1000000000000004E-3,7.7499999999999999E-3,7.9916666666666678E-3,7.8708333333333338E-3,8.2603333333333331E-3,5.7500000000000002E-2,5.6729166666666671E-2,1.1039666666666665E-2,-3.4648130251250575E-2,8.5199999999999998E-2,9.4450000000000006E-2,-0.11984813025125057,-0.12909813025125058,3.6738907481211225E-2,9.912399999999999E-2,-6.2385092518788765E-2]
["1990-12-01",2.7900000000000001E-2,8.6E-3,7.1999999999999998E-3,7.5416666666666679E-3,7.8250000000000004E-3,7.6833333333333345E-3,8.1091666666666656E-3,2.0700000000000003E-2,2.0216666666666668E-2,4.9083333333333444E-4,{"$f":"((1+B773)*(1+B774)*(1+B775)*(1+B776)*(1+B777)*(1+B778)*(1+B779)*(1+B780)*(1+B781)*(1+B782)*(1+B783)*(1+B784))-1","v":-3.0971497153574834E-2},{"$f":"D784*12","v":8.6400000000000005E-2},9.2200000000000018E-2,{"$f":"L784-M784","v":-0.11737149715357484},-0.12317149715357485,-2.5575564173376586E-2,9.730999999999998E-2,-0.12288556417337657]
["1991-01-01",4.36E-2,-3.0100000000000002E-2,7.1000000000000004E-3,7.5333333333333329E-3,7.8083333333333329E-3,7.6708333333333333E-3,8.0939166666666659E-3,3.6499999999999998E-2,3.5929166666666665E-2,-3.8193916666666668E-2,8.4015591778893617E-2,8.5199999999999998E-2,9.2049999999999993E-2,-1.1844082211063811E-3,-8.0344082211063761E-3,2.8282298235493331E-2,9.7126999999999991E-2,-6.8844701764506661E-2]
["1991-02-01",7.1499999999999994E-2,3.49E-2,6.4000000000000003E-3,7.358333333333333E-3,7.6333333333333331E-3,7.4958333333333326E-3,7.8978333333333331E-3,6.5099999999999991E-2,6.4004166666666668E-2,2.7002166666666667E-2,0.14672989099721989,7.6800000000000007E-2,8.9949999999999988E-2,6.9929890997219885E-2,5.6779890997219903E-2,7.5896623641605654E-2,9.4773999999999997E-2,-1.8877376358394343E-2]
["1991-03-01",2.4199999999999999E-2,1.9799999999999998E-2,6.4000000000000003E-3,7.4416666666666667E-3,7.6750000000000004E-3,7.5583333333333336E-3,7.9608333333333337E-3,1.78E-2,1.6641666666666666E-2,1.1839166666666665E-2,0.14416050108071388,7.6800000000000007E-2,9.0700000000000003E-2,6.7360501080713869E-2,5.3460501080713874E-2,7.7058384990389195E-2,9.5530000000000004E-2,-1.8471615009610809E-2]
["1991-04-01",2.3999999999999998E-3,-1.6200000000000003E-2,7.6E-3,7.3833333333333329E-3,7.5999999999999991E-3,7.4916666666666656E-3,7.8870833333333328E-3,-5.1999999999999998E-3,-5.0916666666666662E-3,-2.4087083333333335E-2,0.17619370965368431,9.1200000000000003E-2,8.989999999999998E-2,8.4993709653684302E-2,8.6293709653684325E-2,0.1020385222605773,9.4644999999999993E-2,7.3935222605773093E-3]
["1991-05-01",4.3099999999999999E-2,-1.2999999999999998E-2,6.7999999999999996E-3,7.3833333333333329E-3,7.6250000000000007E-3,7.5041666666666677E-3,7.8602499999999992E-3,3.6299999999999999E-2,3.5595833333333333E-2,-2.0860249999999997E-2,0.11789308295194334,8.1599999999999992E-2,9.0050000000000019E-2,3.6293082951943348E-2,2.7843082951943321E-2,1.826626237707285E-2,9.432299999999999E-2,-7.605673762292714E-2]
["1991-06-01",-4.58E-2,-1.3899999999999999E-2,6.3E-3,7.5083333333333339E-3,7.7333333333333334E-3,7.6208333333333336E-3,7.9862500000000003E-3,-5.21E-2,-5.3420833333333334E-2,-2.1886249999999999E-2,7.3888633597850362E-2,7.5600000000000001E-2,9.1450000000000004E-2,-1.7113664021496389E-3,-1.7561366402149642E-2,2.5755808897774957E-2,9.5835000000000004E-2,-7.0079191102225047E-2]
["1991-07-01",4.6600000000000003E-2,3.0700000000000002E-2,7.6E-3,7.4999999999999997E-3,7.7083333333333335E-3,7.6041666666666671E-3,7.9564166666666672E-3,3.9E-2,3.8995833333333334E-2,2.2743583333333334E-2,0.12753997183337673,9.1200000000000003E-2,9.1249999999999998E-2,3.6339971833376727E-2,3.6289971833376733E-2,6.06405620294308E-2,9.5477000000000006E-2,-3.4836437970569206E-2]
["1991-08-01",2.3699999999999999E-2,2.58E-2,6.7999999999999996E-3,7.2916666666666659E-3,7.4916666666666664E-3,7.3916666666666662E-3,7.7541666666666662E-3,1.6899999999999998E-2,1.6308333333333334E-2,1.8045833333333334E-2,0.26897830822980207,8.1599999999999992E-2,8.8700000000000001E-2,0.18737830822980206,0.18027830822980206,0.18158675991506312,9.3049999999999994E-2,8.8536759915063129E-2]
["1991-09-01",-1.67E-2,2.0199999999999999E-2,6.7999999999999996E-3,7.1749999999999991E-3,7.3833333333333329E-3,7.2791666666666656E-3,7.6383333333333338E-3,-2.35E-2,-2.3979166666666666E-2,1.2561666666666665E-2,0.31166442813241257,8.1599999999999992E-2,8.7349999999999983E-2,0.23006442813241257,0.22431442813241259,0.15786649934237529,9.1660000000000005E-2,6.6206499342375283E-2]
["1991-10-01",1.34E-2,0.02,6.5000000000000006E-3,7.1250000000000003E-3,7.358333333333333E-3,7.2416666666666662E-3,7.6007500000000007E-3,6.8999999999999999E-3,6.1583333333333342E-3,1.2399250000000001E-2,0.33498115041617682,7.8000000000000014E-2,8.6899999999999991E-2,0.25698115041617681,0.24808115041617684,0.10863027253282964,9.1209000000000012E-2,1.7421272532829629E-2]
["1991-11-01",-4.0300000000000002E-2,-9.7999999999999997E-3,6.0000000000000001E-3,7.0666666666666664E-3,7.3166666666666658E-3,7.1916666666666665E-3,7.5445833333333337E-3,-4.6300000000000001E-2,-4.7491666666666668E-2,-1.7344583333333333E-2,0.20343923544467857,7.2000000000000008E-2,8.6300000000000002E-2,0.13143923544467856,0.11713923544467857,7.6979982205443109E-2,9.0535000000000004E-2,-1.3555017794556895E-2]
["1991-12-01",0.1144,7.3300000000000004E-2,6.7999999999999996E-3,6.9249999999999997E-3,7.1749999999999991E-3,7.0499999999999998E-3,7.4162500000000001E-3,0.1076,0.10735,6.5883750000000005E-2,0.30471124037313913,8.1599999999999992E-2,8.4599999999999995E-2,0.22311124037313912,0.22011124037313912,0.1460664434871124,8.8995000000000005E-2,5.7071443487112392E-2]
["1992-01-01",-1.8599999999999998E-2,-5.3600000000000002E-2,6.0999999999999995E-3,6.8333333333333328E-3,7.0916666666666663E-3,6.9624999999999991E-3,7.3602500000000005E-3,-2.47E-2,{"$f":"B797-G797","v":-2.5562499999999998E-2},{"$f":"$C797-H797","v":-6.0960250000000001E-2},0.22694865015542232,7.3199999999999987E-2,8.3549999999999985E-2,0.15374865015542233,0.14339865015542233,0.11829805352737721,8.8323000000000013E-2,2.9975053527377199E-2]
["1992-02-01",1.2999999999999999E-2,-2.7300000000000001E-2,5.8999999999999999E-3,6.9083333333333332E-3,7.2250000000000005E-3,7.0666666666666664E-3,7.4420833333333335E-3,7.0999999999999995E-3,5.933333333333333E-3,-3.4742083333333333E-2,0.1599617196523031,7.0800000000000002E-2,8.48E-2,8.9161719652303101E-2,7.5161719652303102E-2,5.1085628240486791E-2,8.9304999999999995E-2,-3.8219371759513204E-2]
["1992-03-01",-1.9400000000000001E-2,-1.43E-2,6.7000000000000002E-3,6.9583333333333329E-3,7.2750000000000002E-3,7.116666666666667E-3,7.4727500000000002E-3,-2.6100000000000002E-2,-2.6516666666666668E-2,-2.177275E-2,0.11058236896216411,8.0399999999999999E-2,8.5400000000000004E-2,3.0182368962164113E-2,2.5182368962164109E-2,1.5939501624482988E-2,8.9673000000000003E-2,-7.3733498375517015E-2]
["1992-04-01",2.9399999999999999E-2,6.4500000000000002E-2,6.5000000000000006E-3,6.9416666666666672E-3,7.2416666666666662E-3,7.0916666666666671E-3,7.4380833333333339E-3,2.2899999999999997E-2,2.2308333333333333E-2,5.7061916666666671E-2,0.14049629949087361,7.8000000000000014E-2,8.5100000000000009E-2,6.2496299490873597E-2,5.5396299490873602E-2,9.9275868549768775E-2,8.9257000000000003E-2,1.0018868549768772E-2]
["1992-05-01",4.8999999999999998E-3,-1.5000000000000005E-3,6.0999999999999995E-3,6.8999999999999999E-3,7.1916666666666674E-3,7.0458333333333336E-3,7.3995833333333335E-3,-1.1999999999999997E-3,-2.1458333333333338E-3,-8.899583333333334E-3,9.872949032535594E-2,7.3199999999999987E-2,8.455E-2,2.5529490325355952E-2,1.417949032535594E-2,0.11208404736265853,8.8794999999999999E-2,2.3289047362658535E-2]
["1992-06-01",-1.49E-2,1.41E-2,6.7000000000000002E-3,6.8500000000000002E-3,7.1333333333333335E-3,6.9916666666666669E-3,7.3230833333333325E-3,-2.1600000000000001E-2,-2.1891666666666667E-2,6.7769166666666672E-3,0.13430981022794874,8.0399999999999999E-2,8.3900000000000002E-2,5.3909810227948746E-2,5.0409810227948743E-2,0.14366132484582916,8.7876999999999983E-2,5.5784324845829181E-2]
["1992-07-01",4.0899999999999999E-2,7.9000000000000001E-2,6.3E-3,6.7250000000000001E-3,6.9749999999999986E-3,6.8499999999999993E-3,7.1492500000000002E-3,3.4599999999999999E-2,3.4049999999999997E-2,7.1850750000000005E-2,0.12813212446614908,7.5600000000000001E-2,8.2199999999999995E-2,5.2532124466149077E-2,4.5932124466149082E-2,0.19725484574429974,8.5791000000000006E-2,0.11146384574429974]
["1992-08-01",-2.0500000000000001E-2,-7.4000000000000012E-3,6.0000000000000001E-3,6.6249999999999998E-3,6.8416666666666669E-3,6.7333333333333334E-3,7.031333333333333E-3,-2.6500000000000003E-2,-2.7233333333333335E-2,-1.4431333333333334E-2,7.9423088712115675E-2,7.2000000000000008E-2,8.0799999999999997E-2,7.4230887121156663E-3,-1.376911287884322E-3,0.158505712503209,8.4375999999999993E-2,7.4129712503209003E-2]
["1992-09-01",1.18E-2,7.2999999999999983E-3,5.7999999999999996E-3,6.6E-3,6.8083333333333329E-3,6.7041666666666664E-3,7.0059166666666664E-3,6.0000000000000001E-3,5.0958333333333333E-3,2.9408333333333196E-4,0.11070912352173168,6.9599999999999995E-2,8.0449999999999994E-2,4.1109123521731683E-2,3.0259123521731685E-2,0.14385689492695786,8.4070999999999993E-2,5.9785894926957864E-2]
["1992-10-01",3.5000000000000001E-3,-9.3999999999999986E-3,5.7000000000000002E-3,6.6583333333333338E-3,6.9333333333333339E-3,6.7958333333333343E-3,7.1056666666666664E-3,-2.2000000000000001E-3,-3.2958333333333342E-3,-1.6505666666666665E-2,9.9858501533508726E-2,6.8400000000000002E-2,8.1550000000000011E-2,3.1458501533508723E-2,1.8308501533508714E-2,0.11088690207318086,8.5267999999999997E-2,2.5618902073180863E-2]
["1992-11-01",3.4099999999999998E-2,-1.5000000000000005E-3,6.0999999999999995E-3,6.7499999999999991E-3,7.000000000000001E-3,6.875E-3,7.1925833333333329E-3,2.7999999999999997E-2,2.7224999999999999E-2,-8.6925833333333334E-3,0.18512418092716643,7.3199999999999987E-2,8.2500000000000004E-2,0.11192418092716644,0.10262418092716642,0.12019851718851893,8.6310999999999999E-2,3.3887517188518929E-2]
["1992-12-01",1.23E-2,3.5799999999999998E-2,6.3E-3,6.6500000000000005E-3,6.8666666666666668E-3,6.7583333333333332E-3,7.0420833333333334E-3,6.0000000000000001E-3,5.541666666666667E-3,2.8757916666666664E-2,7.6544515750690989E-2,7.5600000000000001E-2,{"$f":"G808*12","v":8.1100000000000005E-2},9.4451575069098848E-4,{"$f":"L808-N808","v":-4.5554842493090164E-3},{"$f":"((1+C797)*(1+C798)*(1+C799)*(1+C800)*(1+C801)*(1+C802)*(1+C803)*(1+C804)*(1+C805)*(1+C806)*(1+C807)*(1+C808))-1","v":8.1059931150533782E-2},{"$f":"H808*12","v":8.4504999999999997E-2},{"$f":"Q808-R808","v":-3.4450688494662152E-3}]
["1993-01-01",8.3999999999999995E-3,1.5699999999999999E-2,5.8999999999999999E-3,6.5916666666666667E-3,6.7583333333333332E-3,6.6749999999999995E-3,6.9009166666666663E-3,2.4999999999999996E-3,1.725E-3,8.7990833333333324E-3,0.10616210483288824,7.0800000000000002E-2,8.0099999999999991E-2,3.5362104832888236E-2,2.6062104832888247E-2,0.16022038468892341,8.2810999999999996E-2,7.7409384688923416E-2]
["1993-02-01",1.3599999999999999E-2,7.2099999999999997E-2,5.4999999999999997E-3,6.4249999999999993E-3,6.5833333333333334E-3,6.5041666666666668E-3,6.7039166666666671E-3,8.0999999999999996E-3,7.0958333333333325E-3,6.5396083333333327E-2,0.10681728475677787,6.6000000000000003E-2,7.8050000000000008E-2,4.0817284756777872E-2,2.8767284756777867E-2,0.27878305173742657,8.0447000000000005E-2,0.19833605173742658]
["1993-03-01",2.1100000000000001E-2,1.7999999999999999E-2,6.3E-3,6.3166666666666675E-3,6.4333333333333334E-3,6.3749999999999996E-3,6.5854999999999993E-3,1.4800000000000001E-2,1.4725000000000002E-2,1.1414499999999999E-2,0.15253021564873137,7.5600000000000001E-2,7.6499999999999999E-2,7.693021564873137E-2,7.6030215648731372E-2,0.32068697034462867,7.9025999999999985E-2,0.24166097034462869]
["1993-04-01",-2.4199999999999999E-2,-2.6999999999999993E-3,5.7000000000000002E-3,6.2166666666666672E-3,6.3499999999999997E-3,6.2833333333333343E-3,6.514666666666666E-3,-2.9899999999999999E-2,-3.0483333333333335E-2,-9.2146666666666661E-3,9.2518927948350482E-2,6.8400000000000002E-2,7.5400000000000009E-2,2.411892794835048E-2,1.7118927948350474E-2,0.23731434055866418,7.8175999999999995E-2,0.15913834055866419]
["1993-05-01",2.6800000000000001E-2,-1.9099999999999999E-2,5.1999999999999998E-3,6.1916666666666665E-3,6.3416666666666665E-3,6.2666666666666669E-3,6.5491666666666667E-3,2.1600000000000001E-2,2.0533333333333334E-2,-2.5649166666666667E-2,0.1163284259303079,6.2399999999999997E-2,7.5200000000000003E-2,5.3928425930307902E-2,4.1128425930307896E-2,0.21550489399498574,7.8589999999999993E-2,0.13691489399498574]
["1993-06-01",2.8999999999999998E-3,4.6300000000000001E-2,6.1999999999999998E-3,6.1083333333333337E-3,6.2583333333333336E-3,6.1833333333333341E-3,6.4693333333333339E-3,-3.3E-3,-3.2833333333333343E-3,3.9830666666666667E-2,0.13649962274439709,7.4399999999999994E-2,7.4200000000000016E-2,6.2099622744397093E-2,6.2299622744397071E-2,0.25409996113495126,7.7632000000000007E-2,0.17646796113495125]
["1993-07-01",-4.0000000000000001E-3,2.2599999999999999E-2,5.4000000000000003E-3,5.9750000000000003E-3,6.1249999999999994E-3,6.0499999999999998E-3,6.284500000000001E-3,-9.4000000000000004E-3,-1.005E-2,1.6315499999999997E-2,8.7475861517359199E-2,6.4799999999999996E-2,7.2599999999999998E-2,2.2675861517359203E-2,1.4875861517359201E-2,0.18854737743892591,7.5414000000000009E-2,0.1131333774389259]
["1993-08-01",3.7900000000000003E-2,4.8399999999999999E-2,5.5999999999999991E-3,5.7083333333333326E-3,5.8833333333333324E-3,5.7958333333333334E-3,6.0587500000000008E-3,3.2300000000000002E-2,3.210416666666667E-2,4.2341249999999997E-2,0.15231362600190623,6.7199999999999982E-2,6.9550000000000001E-2,8.5113626001906251E-2,8.2763626001906232E-2,0.25536275489317961,7.2705000000000006E-2,0.18265775489317959]
["1993-09-01",-7.7000000000000002E-3,-2E-3,5.0000000000000001E-3,5.5500000000000002E-3,5.7083333333333326E-3,5.6291666666666677E-3,5.8635000000000007E-3,-1.2699999999999999E-2,-1.3329166666666668E-2,-7.8635000000000007E-3,0.13010556540985507,0.06,6.7550000000000013E-2,7.0105565409855075E-2,6.255556540985506E-2,0.24377249020489677,7.0362000000000008E-2,0.17341049020489677]
["1993-10-01",2.07E-2,-2.1000000000000003E-3,4.8999999999999998E-3,5.5583333333333327E-3,5.7250000000000001E-3,5.6416666666666672E-3,5.8567500000000008E-3,1.5800000000000002E-2,1.5058333333333333E-2,-7.956750000000002E-3,0.14947558606261979,5.8799999999999998E-2,6.770000000000001E-2,9.0675586062619801E-2,8.1775586062619782E-2,0.2529381869326337,7.028100000000001E-2,0.18265718693263369]
["1993-11-01",-9.4999999999999998E-3,-5.0700000000000002E-2,5.3E-3,5.7749999999999998E-3,5.9333333333333339E-3,5.8541666666666672E-3,6.0670833333333332E-3,-1.4800000000000001E-2,-1.5354166666666667E-2,-5.6767083333333336E-2,0.10101108983176244,6.3600000000000004E-2,7.0250000000000007E-2,3.7411089831762431E-2,3.0761089831762428E-2,0.19120102238873238,7.2804999999999995E-2,0.11839602238873238]
["1993-12-01",1.21E-2,-5.3E-3,5.4999999999999997E-3,5.7749999999999998E-3,5.9333333333333339E-3,5.8541666666666672E-3,6.1131666666666661E-3,6.6E-3,6.2458333333333324E-3,-1.1413166666666665E-2,0.10079356319147137,6.6000000000000003E-2,7.0250000000000007E-2,3.4793563191471366E-2,3.0543563191471362E-2,0.14393479143664001,7.3357999999999993E-2,7.0576791436640016E-2]
["1994-01-01",3.4000000000000002E-2,7.1999999999999998E-3,5.4999999999999997E-3,5.7666666666666665E-3,5.9333333333333339E-3,5.8499999999999993E-3,6.1104166666666668E-3,2.8500000000000004E-2,2.8150000000000001E-2,1.089583333333333E-3,0.12873913560093353,6.6000000000000003E-2,7.0199999999999985E-2,6.2739135600933527E-2,5.8539135600933545E-2,0.13436164412226459,7.3325000000000001E-2,6.1036644122264588E-2]
["1994-02-01",-2.7099999999999999E-2,-5.67E-2,4.8999999999999998E-3,5.8999999999999999E-3,6.0750000000000005E-3,5.9874999999999998E-3,6.2052499999999998E-3,-3.2000000000000001E-2,-3.3087499999999999E-2,-6.2905249999999996E-2,8.3415849473311043E-2,5.8799999999999998E-2,7.1849999999999997E-2,2.4615849473311045E-2,1.1565849473311046E-2,-1.9183481946347669E-3,7.4463000000000001E-2,-7.6381348194634768E-2]
["1994-03-01",-4.36E-2,-3.3800000000000004E-2,5.7999999999999996E-3,5.8999999999999999E-3,6.0750000000000005E-3,5.9874999999999998E-3,6.527666666666666E-3,-4.9399999999999999E-2,-4.95875E-2,-4.0327666666666671E-2,1.4767327819287912E-2,6.9599999999999995E-2,7.1849999999999997E-2,-5.4832672180712083E-2,-5.7082672180712085E-2,-5.2704821243277244E-2,7.8331999999999985E-2,-0.13103682124327723]
["1994-04-01",1.2800000000000001E-2,2.46E-2,5.7000000000000002E-3,6.2333333333333338E-3,6.4083333333333336E-3,6.3208333333333337E-3,6.8514166666666662E-3,7.1000000000000004E-3,6.4791666666666669E-3,1.7748583333333335E-2,5.3244875605015896E-2,6.8400000000000002E-2,7.5850000000000001E-2,-1.5155124394984107E-2,-2.2605124394984105E-2,-2.6773648697344554E-2,8.2216999999999998E-2,-0.10899064869734455]
["1994-05-01",1.6400000000000001E-2,-2.6800000000000001E-2,6.3E-3,6.6583333333333338E-3,6.8250000000000003E-3,6.7416666666666666E-3,6.9384999999999994E-3,1.0100000000000001E-2,9.6583333333333347E-3,-3.3738499999999998E-2,4.2577027235039422E-2,7.5600000000000001E-2,8.09E-2,-3.3022972764960579E-2,-3.8322972764960578E-2,-3.441341106357021E-2,8.3261999999999989E-2,-0.1176754110635702]
["1994-06-01",-2.4500000000000001E-2,2.0999999999999994E-3,6.0999999999999995E-3,6.6416666666666672E-3,6.8083333333333329E-3,6.7250000000000001E-3,6.9234166666666663E-3,-3.0600000000000002E-2,-3.1225000000000003E-2,-4.8234166666666668E-3,1.4093020308885373E-2,7.3199999999999987E-2,8.0699999999999994E-2,-5.9106979691114614E-2,-6.6606979691114621E-2,-7.5203745796428856E-2,8.3080999999999988E-2,-0.15828474579642884]
["1994-07-01",3.2800000000000003E-2,3.3599999999999998E-2,6.0000000000000001E-3,6.7583333333333332E-3,6.9249999999999997E-3,6.841666666666666E-3,7.0627500000000013E-3,2.6800000000000004E-2,2.5958333333333337E-2,2.6537249999999998E-2,5.1561517444795646E-2,7.2000000000000008E-2,8.2099999999999992E-2,-2.0438482555204363E-2,-3.0538482555204347E-2,-6.5255810341471543E-2,8.4753000000000023E-2,-0.15000881034147157]
["1994-08-01",4.1000000000000002E-2,-2.7999999999999995E-3,6.6E-3,6.7250000000000001E-3,6.875E-3,6.7999999999999996E-3,7.0058333333333335E-3,3.44E-2,3.4200000000000001E-2,-9.8058333333333331E-3,5.470232166878497E-2,7.9199999999999993E-2,8.1599999999999992E-2,-2.4497678331215023E-2,-2.6897678331215022E-2,-0.11090527858881671,8.4070000000000006E-2,-0.19497527858881672]
["1994-09-01",-2.4500000000000001E-2,-2.5399999999999999E-2,6.0999999999999995E-3,6.9499999999999996E-3,7.0750000000000006E-3,7.0124999999999996E-3,7.1869166666666661E-3,-3.0600000000000002E-2,-3.1512499999999999E-2,-3.2586916666666667E-2,3.6845827660888952E-2,7.3199999999999987E-2,8.4150000000000003E-2,-3.6354172339111035E-2,-4.730417233911105E-2,-0.13175178808883847,8.6242999999999986E-2,-0.21799478808883846]
["1994-10-01",2.2499999999999999E-2,8.6E-3,6.6E-3,7.1416666666666677E-3,7.2583333333333345E-3,7.2000000000000007E-3,7.376999999999999E-3,1.5899999999999997E-2,1.5299999999999998E-2,1.223000000000001E-3,3.8674300757577162E-2,7.9199999999999993E-2,8.6400000000000005E-2,-4.052569924242283E-2,-4.7725699242422842E-2,-0.12244198162782116,8.8523999999999992E-2,-0.21096598162782115]
["1994-11-01",-3.6400000000000002E-2,-1.46E-2,6.4000000000000003E-3,7.2333333333333329E-3,7.358333333333333E-3,7.2958333333333321E-3,7.4862499999999998E-3,-4.2800000000000005E-2,-4.3695833333333337E-2,-2.2086250000000002E-2,1.0465983048966621E-2,7.6800000000000007E-2,8.7549999999999989E-2,-6.6334016951033387E-2,-7.7084016951033368E-2,-8.907018718640547E-2,8.9834999999999998E-2,-0.17890518718640547]
["1994-12-01",1.4800000000000001E-2,5.1999999999999998E-3,6.6E-3,7.0500000000000007E-3,7.1833333333333324E-3,7.116666666666667E-3,7.3067500000000007E-3,8.2000000000000007E-3,7.6833333333333337E-3,-2.106750000000001E-3,1.3161623948316548E-2,7.9199999999999993E-2,8.5400000000000004E-2,-6.6038376051683445E-2,-7.2238376051683456E-2,-7.9454460802025451E-2,8.7681000000000009E-2,-0.16713546080202546]
["1995-01-01",2.5899999999999999E-2,7.7900000000000011E-2,7.000000000000001E-3,7.0500000000000007E-3,7.1666666666666667E-3,7.1083333333333346E-3,7.2879166666666665E-3,1.89E-2,1.8791666666666665E-2,7.0612083333333339E-2,5.2248646117776243E-3,8.4000000000000019E-2,8.5300000000000015E-2,-7.8775135388222395E-2,-8.007513538822239E-2,-1.4837135919880118E-2,8.7455000000000005E-2,-0.10229213591988012]
["1995-02-01",3.9E-2,-1.5000000000000005E-3,5.8999999999999999E-3,6.8833333333333333E-3,6.9916666666666669E-3,6.937500000000001E-3,7.1083333333333328E-3,3.3099999999999997E-2,3.2062500000000001E-2,-8.6083333333333324E-3,7.3521054919968076E-2,7.0800000000000002E-2,8.3250000000000018E-2,2.7210549199680745E-3,-9.7289450800319421E-3,4.2812593855612757E-2,8.5299999999999987E-2,-4.248740614438723E-2]
["1995-03-01",2.9499999999999998E-2,-6.0000000000000001E-3,6.4000000000000003E-3,6.7666666666666665E-3,6.8666666666666668E-3,6.8166666666666662E-3,6.9785833333333332E-3,2.3099999999999999E-2,2.2683333333333333E-2,-1.2978583333333333E-2,0.15557290468434459,7.6800000000000007E-2,8.1799999999999998E-2,7.8772904684344586E-2,7.3772904684344595E-2,7.2816930544896907E-2,8.3742999999999998E-2,-1.0926069455103091E-2]
["1995-04-01",2.9399999999999999E-2,3.6500000000000005E-2,5.7999999999999996E-3,6.6916666666666661E-3,6.7666666666666665E-3,6.7291666666666663E-3,6.8982499999999999E-3,2.3599999999999999E-2,2.2670833333333335E-2,2.9601750000000003E-2,0.17451298191357112,6.9599999999999995E-2,8.0749999999999988E-2,0.10491298191357112,9.3762981913571131E-2,8.527693588696672E-2,8.2778999999999991E-2,2.497935886966729E-3]
["1995-05-01",0.04,3.1600000000000003E-2,6.5000000000000006E-3,6.3750000000000005E-3,6.45E-3,6.4125000000000007E-3,6.6102499999999998E-3,3.3500000000000002E-2,3.3587499999999999E-2,2.4989750000000005E-2,0.20178423965969428,7.8000000000000014E-2,7.6950000000000005E-2,0.12378423965969426,0.12483423965969427,0.15040247334668555,7.9323000000000005E-2,7.1079473346685546E-2]
["1995-06-01",2.3199999999999998E-2,4.6999999999999993E-3,5.4000000000000003E-3,6.083333333333333E-3,6.1916666666666665E-3,6.1375000000000006E-3,6.3360000000000005E-3,{"$f":"B838-D838","v":1.7799999999999996E-2},1.7062499999999998E-2,-1.6360000000000012E-3,0.26054908664254173,6.4799999999999996E-2,7.3650000000000007E-2,0.19574908664254173,0.18689908664254173,0.15338725174275525,7.6032000000000002E-2,7.7355251742755246E-2]
["1995-07-01",3.32E-2,2.5500000000000002E-2,5.5999999999999991E-3,6.1750000000000008E-3,6.2833333333333326E-3,6.2291666666666667E-3,6.4079166666666668E-3,2.76E-2,2.6970833333333333E-2,1.9092083333333336E-2,0.26103729310522295,6.7199999999999982E-2,7.4749999999999997E-2,0.19383729310522296,0.18628729310522296,0.14434851650754199,7.6895000000000005E-2,6.7453516507541986E-2]
["1995-08-01",2.5000000000000001E-3,2.0200000000000006E-2,5.7000000000000002E-3,6.3083333333333333E-3,6.4083333333333336E-3,6.3583333333333339E-3,6.5322500000000007E-3,-3.2000000000000002E-3,-3.8583333333333338E-3,1.3667750000000006E-2,0.21439950656867057,6.8400000000000002E-2,7.6300000000000007E-2,0.14599950656867056,0.13809950656867057,0.17074243536000222,7.8387000000000012E-2,9.2355435360002208E-2]
["1995-09-01",4.2200000000000001E-2,6.3799999999999996E-2,5.1999999999999998E-3,6.0999999999999995E-3,6.2083333333333331E-3,6.1541666666666672E-3,6.3499999999999997E-3,3.7000000000000005E-2,3.6045833333333333E-2,5.7449999999999994E-2,0.29743430624896816,6.2399999999999997E-2,7.3849999999999999E-2,0.23503430624896815,0.22358430624896816,0.27789431842393908,7.619999999999999E-2,0.20169431842393909]
["1995-10-01",-3.5999999999999999E-3,2.3799999999999998E-2,5.7000000000000002E-3,5.9333333333333339E-3,6.0583333333333331E-3,5.9958333333333339E-3,6.2238333333333338E-3,-9.2999999999999992E-3,-9.5958333333333347E-3,1.7576166666666664E-2,0.26431642322393323,6.8400000000000002E-2,7.1950000000000014E-2,0.19591642322393321,0.19236642322393321,0.29715269006784539,7.4686000000000002E-2,0.22246669006784539]
["1995-11-01",4.3900000000000002E-2,1.3599999999999999E-2,5.1000000000000004E-3,5.8499999999999993E-3,5.9833333333333327E-3,5.9166666666666656E-3,6.1999999999999998E-3,3.8800000000000001E-2,3.7983333333333334E-2,7.3999999999999995E-3,0.36967612515926107,6.1200000000000004E-2,7.099999999999998E-2,0.30847612515926104,0.29867612515926112,0.33427437249113856,7.4399999999999994E-2,0.25987437249113854]
["1995-12-01",1.9300000000000001E-2,7.0800000000000002E-2,4.8999999999999998E-3,5.6833333333333336E-3,5.8250000000000003E-3,5.754166666666667E-3,6.0447499999999998E-3,1.4400000000000001E-2,1.3545833333333333E-2,6.475525E-2,0.37574977766538731,5.8799999999999998E-2,6.905E-2,0.31694977766538729,0.30669977766538731,0.42134997817699094,7.253699999999999E-2,0.34881297817699097]
["1996-01-01",3.4000000000000002E-2,1.29E-2,5.4000000000000003E-3,5.6750000000000004E-3,5.8250000000000003E-3,5.7499999999999999E-3,6.005666666666667E-3,2.86E-2,2.8250000000000004E-2,6.894333333333333E-3,0.38661201881860885,6.4799999999999996E-2,6.9000000000000006E-2,0.32181201881860888,0.31761201881860884,0.33563910649918749,7.2068000000000007E-2,0.26357110649918747]
["1996-02-01",9.2999999999999992E-3,-3.95E-2,4.7999999999999996E-3,5.8250000000000003E-3,5.966666666666667E-3,5.8958333333333337E-3,6.1250000000000002E-3,4.4999999999999997E-3,3.4041666666666656E-3,-4.5624999999999999E-2,0.34697546736633456,5.7599999999999998E-2,7.0750000000000007E-2,0.28937546736633457,0.27622546736633458,0.28480857465445042,7.350000000000001E-2,0.21130857465445041]
["1996-03-01",9.5999999999999992E-3,-2.0299999999999999E-2,5.1999999999999998E-3,6.1249999999999994E-3,6.266666666666666E-3,6.1958333333333327E-3,6.4353333333333337E-3,4.3999999999999994E-3,3.4041666666666665E-3,-2.6735333333333333E-2,0.32093873905104586,6.2399999999999997E-2,7.4349999999999999E-2,0.25853873905104585,0.24658873905104586,0.26632491004926062,7.7224000000000001E-2,0.18910091004926061]
["1996-04-01",1.47E-2,1.0999999999999999E-2,5.8999999999999999E-3,6.2500000000000003E-3,6.4000000000000003E-3,6.3250000000000008E-3,6.5698333333333338E-3,8.7999999999999988E-3,8.3749999999999988E-3,4.4301666666666656E-3,{"$f":"((1+B837)*(1+B838)*(1+B839)*(1+B840)*(1+B841)*(1+B842)*(1+B843)*(1+B844)*(1+B845)*(1+B846)*(1+B847)*(1+B848))-1","v":0.3020755182777306},{"$f":"D848*12","v":7.0800000000000002E-2},7.5900000000000009E-2,{"$f":"L848-M848","v":0.2312755182777306},0.22617551827773058,0.23517075162547263,7.8838000000000005E-2,0.15633275162547261]
["1996-05-01",2.58E-2,-2.4999999999999996E-3,5.7999999999999996E-3,6.3499999999999997E-3,6.4749999999999999E-3,6.4124999999999998E-3,6.6504166666666665E-3,0.02,1.9387500000000002E-2,-9.1504166666666661E-3,0.28429717947047695,6.9599999999999995E-2,7.6949999999999991E-2,0.21469717947047695,0.20734717947047696,0.19434162926173815,7.9805000000000001E-2,0.11453662926173815]
["1996-06-01",3.8E-3,4.1599999999999998E-2,5.4000000000000003E-3,6.4249999999999993E-3,6.5583333333333335E-3,6.4916666666666664E-3,6.7200000000000003E-3,-1.6000000000000003E-3,-2.6916666666666664E-3,3.4879999999999994E-2,0.2599467442850516,6.4799999999999996E-2,7.7899999999999997E-2,0.1951467442850516,0.1820467442850516,0.23820666969147686,8.0640000000000003E-2,0.15756666969147687]
["1996-07-01",-4.4200000000000003E-2,-6.2800000000000009E-2,6.1999999999999998E-3,6.3750000000000005E-3,6.5166666666666671E-3,6.4458333333333338E-3,6.6876666666666664E-3,-5.04E-2,-5.0645833333333334E-2,-6.948766666666667E-2,0.16556048992223449,7.4399999999999994E-2,7.7350000000000002E-2,9.1160489922234494E-2,8.8210489922234486E-2,0.13159170242306373,8.025199999999999E-2,5.1339702423063738E-2]
["1996-08-01",2.1100000000000001E-2,2.1299999999999999E-2,5.7000000000000002E-3,6.2166666666666672E-3,6.3583333333333339E-3,6.2875000000000006E-3,6.5318333333333331E-3,1.54E-2,1.4812499999999999E-2,1.4768166666666666E-2,0.18718585163051671,6.8400000000000002E-2,7.5450000000000003E-2,0.11878585163051671,0.11173585163051671,0.13281180717964625,7.8381999999999993E-2,5.4429807179646253E-2]
["1996-09-01",5.6300000000000003E-2,9.4999999999999998E-3,6.0000000000000001E-3,6.3833333333333329E-3,6.5166666666666671E-3,6.45E-3,6.6812499999999997E-3,5.0300000000000004E-2,4.9850000000000005E-2,2.8187500000000001E-3,0.2032473758178035,7.2000000000000008E-2,7.7399999999999997E-2,0.13124737581780349,0.1258473758178035,7.49892078848029E-2,8.0174999999999996E-2,-5.1857921151970965E-3]
["1996-10-01",2.76E-2,5.0799999999999998E-2,5.7999999999999996E-3,6.1583333333333334E-3,6.3166666666666675E-3,6.2375E-3,6.4820833333333336E-3,2.18E-2,2.13625E-2,4.4317916666666665E-2,0.24092433098191024,6.9599999999999995E-2,7.485E-2,0.17132433098191024,0.16607433098191024,0.10333918699487232,7.7785000000000007E-2,2.5554186994872316E-2]
["1996-11-01",7.5600000000000001E-2,2.1099999999999997E-2,5.1999999999999998E-3,5.9166666666666664E-3,6.0916666666666662E-3,6.0041666666666663E-3,6.2527500000000005E-3,7.0400000000000004E-2,6.9595833333333329E-2,1.4847249999999996E-2,0.27860734783422014,6.2399999999999997E-2,7.2050000000000003E-2,0.21620734783422013,0.20655734783422014,0.11150320031616445,7.5033000000000002E-2,3.647020031616445E-2]
["1996-12-01",-1.9800000000000002E-2,-6.000000000000001E-3,5.5999999999999991E-3,6.0000000000000001E-3,6.1750000000000008E-3,6.0875E-3,6.3091666666666669E-3,-2.5399999999999999E-2,-2.5887500000000001E-2,-1.2309166666666668E-2,0.22956040650162168,6.7199999999999982E-2,7.3050000000000004E-2,0.1623604065016217,0.15651040650162168,3.1783882250903339E-2,7.571E-2,-4.392611774909666E-2]
["1997-01-01",6.25E-2,6.6E-3,5.5999999999999991E-3,6.1833333333333332E-3,6.3583333333333339E-3,6.2708333333333331E-3,6.4722500000000006E-3,5.6899999999999999E-2,5.6229166666666663E-2,1.2774999999999939E-4,0.26345061112956758,6.7199999999999982E-2,7.5249999999999997E-2,0.1962506111295676,0.1882006111295676,2.5366428940428065E-2,7.7667000000000014E-2,-5.2300571059571949E-2]
["1997-02-01",7.7999999999999996E-3,-9.5000000000000015E-3,5.1000000000000004E-3,6.0916666666666662E-3,6.2833333333333326E-3,6.1874999999999994E-3,6.368833333333334E-3,2.6999999999999993E-3,1.6125000000000002E-3,-1.5868833333333335E-2,0.26157289794548499,6.1200000000000004E-2,7.4249999999999997E-2,0.20037289794548499,0.18732289794548501,5.7392449625709219E-2,7.6426000000000008E-2,-1.9033550374290789E-2]
["1997-03-01",-4.1099999999999998E-2,-3.0099999999999998E-2,5.8999999999999999E-3,6.2916666666666668E-3,6.4749999999999999E-3,6.3833333333333329E-3,6.5545833333333333E-3,-4.7E-2,-4.7483333333333329E-2,-3.6654583333333331E-2,0.19821934611720016,7.0800000000000002E-2,7.6600000000000001E-2,0.12741934611720016,0.12161934611720016,4.6815287222593982E-2,7.8655000000000003E-2,-3.1839712777406021E-2]
["1997-04-01",5.9700000000000003E-2,-1.4999999999999999E-2,5.8999999999999999E-3,6.4416666666666667E-3,6.6083333333333324E-3,6.5249999999999996E-3,6.6973333333333329E-3,5.3800000000000001E-2,5.3175E-2,-2.1697333333333332E-2,0.25135807734344895,7.0800000000000002E-2,7.8299999999999995E-2,0.18055807734344895,0.17305807734344897,1.9894221477997354E-2,8.0367999999999995E-2,-6.0473778522002641E-2]
["1997-05-01",6.0900000000000003E-2,4.2299999999999997E-2,5.7999999999999996E-3,6.3166666666666675E-3,6.5000000000000006E-3,6.4083333333333336E-3,6.5754166666666669E-3,5.5100000000000003E-2,{"$f":"B861-G861","v":5.4491666666666667E-2},{"$f":"$C861-H861","v":3.572458333333333E-2},0.29417604236075712,6.9599999999999995E-2,7.6899999999999996E-2,0.22457604236075712,0.21727604236075712,6.5699997039114555E-2,7.8905000000000003E-2,-1.3205002960885448E-2]
["1997-06-01",4.48E-2,3.1399999999999997E-2,5.8999999999999999E-3,6.1750000000000008E-3,6.3499999999999997E-3,6.2624999999999998E-3,6.437333333333334E-3,3.8899999999999997E-2,3.8537500000000002E-2,2.4962666666666664E-2,0.34703639077357873,7.0800000000000002E-2,7.5149999999999995E-2,0.27623639077357875,0.27188639077357873,5.5263994763961932E-2,7.7248000000000011E-2,-2.1984005236038079E-2]
["1997-07-01",7.9600000000000004E-2,2.3E-2,5.7999999999999996E-3,5.9499999999999996E-3,6.1333333333333344E-3,6.0416666666666674E-3,6.2409166666666663E-3,7.3800000000000004E-2,7.3558333333333337E-2,1.6759083333333334E-2,0.52151128633517074,6.9599999999999995E-2,7.2500000000000009E-2,0.45191128633517075,0.44901128633517073,0.15187267034094409,7.4890999999999999E-2,7.6981670340944094E-2]
["1997-08-01",-5.6000000000000001E-2,-1.83E-2,4.8999999999999998E-3,6.0166666666666667E-3,6.1666666666666667E-3,6.0916666666666662E-3,6.2475833333333333E-3,-6.0900000000000003E-2,-6.209166666666667E-2,-2.4547583333333334E-2,0.40662682822485663,5.8799999999999998E-2,7.3099999999999998E-2,0.34782682822485661,0.33352682822485663,0.10720983107187365,7.4970999999999996E-2,3.2238831071873655E-2]
["1997-09-01",5.4800000000000001E-2,4.3299999999999998E-2,5.7999999999999996E-3,5.9499999999999996E-3,6.116666666666667E-3,6.0333333333333324E-3,6.2285833333333342E-3,4.9000000000000002E-2,4.8766666666666666E-2,3.7071416666666662E-2,0.40462934621942526,6.9599999999999995E-2,7.2399999999999992E-2,0.33502934621942526,0.33222934621942524,0.14428134398938663,7.4743000000000004E-2,6.9538343989386631E-2]
["1997-10-01",-3.3399999999999999E-2,9.7999999999999997E-3,5.4000000000000003E-3,5.8333333333333336E-3,6.0000000000000001E-3,5.9166666666666664E-3,6.130416666666666E-3,-3.8800000000000001E-2,-3.9316666666666666E-2,3.6695833333333337E-3,0.3212482737015343,6.4799999999999996E-2,7.0999999999999994E-2,0.25644827370153433,0.2502482737015343,9.9633899086869704E-2,7.3564999999999992E-2,2.6068899086869712E-2]
["1997-11-01",4.6300000000000001E-2,7.0700000000000013E-2,4.7000000000000002E-3,5.7250000000000001E-3,5.8916666666666674E-3,5.8083333333333329E-3,6.0390000000000001E-3,4.1599999999999998E-2,4.0491666666666669E-2,6.466100000000001E-2,0.28525666490694968,5.6400000000000006E-2,6.9699999999999998E-2,0.22885666490694967,0.21555666490694969,0.15304868842651209,7.2468000000000005E-2,8.0580688426512087E-2]
["1997-12-01",1.72E-2,7.5200000000000003E-2,5.4000000000000003E-3,5.6333333333333339E-3,5.8250000000000003E-3,5.7291666666666671E-3,5.9696666666666665E-3,1.18E-2,1.1470833333333333E-2,6.9230333333333338E-2,0.33377176039925405,6.4799999999999996E-2,6.8750000000000006E-2,0.26897176039925408,0.26502176039925407,0.24724139818529722,7.1636000000000005E-2,0.17560539818529722]
["1998-01-01",1.11E-2,-3.95E-2,4.7999999999999996E-3,5.5083333333333338E-3,5.6833333333333336E-3,5.5958333333333329E-3,5.8783333333333335E-3,6.3000000000000009E-3,5.5041666666666676E-3,-4.5378333333333333E-2,0.26924859006088098,5.7599999999999998E-2,6.7149999999999987E-2,0.21164859006088099,0.20209859006088099,0.19012056721337034,7.0540000000000005E-2,0.11958056721337033]
["1998-02-01",7.2099999999999997E-2,3.4099999999999998E-2,4.4000000000000003E-3,5.5583333333333327E-3,5.7333333333333333E-3,5.6458333333333334E-3,5.9315833333333338E-3,6.7699999999999996E-2,6.6454166666666661E-2,2.8168416666666665E-2,0.35022962234994104,5.28E-2,6.7750000000000005E-2,0.29742962234994103,0.28247962234994106,0.2425074998034793,7.1179000000000006E-2,0.17132849980347931]
["1998-03-01",5.1200000000000002E-2,6.4199999999999993E-2,5.1999999999999998E-3,5.5916666666666667E-3,5.7749999999999998E-3,5.6833333333333336E-3,5.9681666666666668E-3,4.5999999999999999E-2,4.5516666666666671E-2,5.823183333333333E-2,0.4801974961041382,6.2399999999999997E-2,6.8200000000000011E-2,0.41779749610413819,0.41199749610413816,0.36331217784396586,7.1618000000000001E-2,0.29169417784396584]
["1998-04-01",1.01E-2,-1.9300000000000001E-2,4.8999999999999998E-3,5.5750000000000001E-3,5.7500000000000008E-3,5.6625E-3,5.9682500000000005E-3,5.1999999999999998E-3,4.4374999999999996E-3,-2.5268250000000003E-2,0.41091581656581044,5.8799999999999998E-2,{"$f":"G872*12","v":6.7949999999999997E-2},0.35211581656581042,{"$f":"L872-N872","v":0.34296581656581043},{"$f":"((1+C861)*(1+C862)*(1+C863)*(1+C864)*(1+C865)*(1+C866)*(1+C867)*(1+C868)*(1+C869)*(1+C870)*(1+C871)*(1+C872))-1","v":0.35736066275287071},{"$f":"H872*12","v":7.1619000000000002E-2},{"$f":"Q872-R872","v":0.28574166275287072}]
["1998-05-01",-1.72E-2,-5.0000000000000001E-3,4.7999999999999996E-3,5.5750000000000001E-3,5.7583333333333332E-3,5.6666666666666662E-3,5.9691666666666669E-3,-2.1999999999999999E-2,-2.2866666666666667E-2,-1.0969166666666667E-2,0.30704879302561916,5.7599999999999998E-2,6.7999999999999991E-2,0.24944879302561918,0.23904879302561916,0.29576308110822813,7.1629999999999999E-2,0.22413308110822813]
["1998-06-01",4.0599999999999997E-2,3.6900000000000002E-2,5.1999999999999998E-3,5.4416666666666667E-3,5.6500000000000005E-3,5.545833333333334E-3,5.8636666666666672E-3,3.5400000000000001E-2,3.5054166666666664E-2,3.1036333333333336E-2,0.30179457697402223,6.2399999999999997E-2,6.6550000000000012E-2,0.23939457697402222,0.23524457697402223,0.30267281248896793,7.036400000000001E-2,0.23230881248896793]
["1998-07-01",-1.06E-2,-4.9299999999999997E-2,4.8999999999999998E-3,5.4583333333333324E-3,5.6500000000000005E-3,5.5541666666666665E-3,5.8534166666666665E-3,-1.55E-2,-1.6154166666666667E-2,-5.5153416666666663E-2,0.19303033943877201,5.8799999999999998E-2,6.6650000000000001E-2,0.13423033943877202,0.12638033943877203,0.21060707999341299,7.0240999999999998E-2,0.140366079993413]
["1998-08-01",-0.14460000000000001,1.61E-2,4.7999999999999996E-3,5.4333333333333334E-3,5.6416666666666664E-3,5.5374999999999999E-3,5.8349166666666662E-3,-0.14940000000000001,-0.15013750000000001,1.0265083333333334E-2,8.1057364783819308E-2,5.7599999999999998E-2,6.6449999999999995E-2,2.3457364783819309E-2,1.4607364783819313E-2,0.25302827134695627,7.0018999999999998E-2,0.18300927134695627]
["1998-09-01",6.4100000000000004E-2,8.3499999999999991E-2,4.4000000000000003E-3,5.3333333333333332E-3,5.5666666666666668E-3,5.4499999999999991E-3,5.780166666666667E-3,5.9700000000000003E-2,5.8650000000000008E-2,7.7719833333333321E-2,9.0588871697442341E-2,5.28E-2,6.5399999999999986E-2,3.7788871697442342E-2,2.5188871697442355E-2,0.30130943353247108,6.9362000000000007E-2,0.23194743353247108]
["1998-10-01",8.1299999999999997E-2,-1.66E-2,4.1999999999999997E-3,5.3083333333333342E-3,5.5833333333333334E-3,5.4458333333333338E-3,5.7962499999999993E-3,7.7100000000000002E-2,7.5854166666666667E-2,-2.2396249999999999E-2,0.22000180733130992,5.04E-2,6.5350000000000005E-2,0.16960180733130992,0.1546518073313099,0.26728827187149151,6.9554999999999992E-2,0.19773327187149153]
["1998-11-01",6.0600000000000001E-2,1.3399999999999999E-2,4.4999999999999997E-3,5.3416666666666664E-3,5.6583333333333329E-3,5.5000000000000005E-3,5.8635833333333335E-3,5.6100000000000004E-2,5.5100000000000003E-2,7.5364166666666652E-3,0.2366758261068409,5.3999999999999992E-2,6.6000000000000003E-2,0.18267582610684091,0.1706758261068409,0.19946757701930484,7.0363000000000009E-2,0.12910457701930483]
["1998-12-01",5.7599999999999998E-2,2.9500000000000002E-2,4.4999999999999997E-3,5.1833333333333332E-3,5.541666666666667E-3,5.3625000000000001E-3,5.7568333333333334E-3,5.3100000000000001E-2,5.2237499999999999E-2,2.3743166666666669E-2,0.28579271892508329,5.3999999999999992E-2,6.4350000000000004E-2,0.2317927189250833,0.22144271892508327,0.14848574269101045,6.9082000000000005E-2,7.9403742691010443E-2]
["1999-01-01",4.1799999999999997E-2,-4.5100000000000001E-2,4.1999999999999997E-3,5.1999999999999998E-3,5.5666666666666668E-3,5.3833333333333337E-3,5.8083333333333329E-3,3.7599999999999995E-2,3.6416666666666667E-2,-5.0908333333333333E-2,0.32483320598966614,5.04E-2,6.4600000000000005E-2,0.27443320598966614,0.26023320598966615,0.1417897300319062,6.9699999999999998E-2,7.2089730031906205E-2]
["1999-02-01",-3.1099999999999999E-2,-3.6400000000000002E-2,4.0000000000000001E-3,5.3333333333333332E-3,5.6583333333333329E-3,5.4958333333333335E-3,5.8964999999999998E-3,-3.5099999999999999E-2,-3.6595833333333334E-2,-4.2296500000000001E-2,0.19730518914596384,4.8000000000000001E-2,6.5950000000000009E-2,0.14930518914596386,0.13135518914596384,6.3947958474755984E-2,7.0758000000000001E-2,-6.8100415252440177E-3]
["1999-03-01",0.04,-1.4800000000000001E-2,5.3E-3,5.5166666666666662E-3,5.816666666666667E-3,5.6666666666666662E-3,6.0460000000000002E-3,3.4700000000000002E-2,3.4333333333333334E-2,-2.0846E-2,0.18454851285369367,6.3600000000000004E-2,6.7999999999999991E-2,0.12094851285369367,0.11654851285369368,-1.5033331432691921E-2,7.2552000000000005E-2,-8.7585331432691926E-2]
["1999-04-01",3.8699999999999998E-2,8.8399999999999992E-2,4.7999999999999996E-3,5.5333333333333337E-3,5.7999999999999996E-3,5.6666666666666662E-3,6.0119166666666671E-3,3.39E-2,3.3033333333333331E-2,8.238808333333332E-2,0.21808785298597266,5.7599999999999998E-2,6.7999999999999991E-2,0.16048785298597268,0.15008785298597266,9.3135232047168781E-2,7.2143000000000013E-2,2.0992232047168768E-2]
["1999-05-01",-2.3599999999999999E-2,6.0899999999999996E-2,4.4999999999999997E-3,5.7749999999999998E-3,6.025E-3,5.9000000000000007E-3,6.2141666666666664E-3,-2.81E-2,-2.9499999999999998E-2,5.4685833333333329E-2,0.21015565695513172,5.3999999999999992E-2,7.0800000000000002E-2,0.15615565695513173,0.13935565695513172,0.16553484188828227,7.4569999999999997E-2,9.0964841888282272E-2]
["1999-06-01",5.5500000000000001E-2,-3.32E-2,5.4999999999999997E-3,6.025E-3,6.266666666666666E-3,6.145833333333333E-3,6.445416666666667E-3,0.05,4.9354166666666671E-2,-3.9645416666666669E-2,0.22748346714985801,6.6000000000000003E-2,7.3749999999999996E-2,0.16148346714985801,0.15373346714985803,8.6738436818971643E-2,7.7344999999999997E-2,9.3934368189716455E-3]
["1999-07-01",-3.1199999999999999E-2,-1.14E-2,5.1000000000000004E-3,5.9916666666666677E-3,6.2333333333333338E-3,6.1125000000000007E-3,6.4182499999999995E-3,-3.6299999999999999E-2,-3.7312499999999998E-2,-1.7818250000000001E-2,0.20192640284493835,6.1200000000000004E-2,7.3350000000000012E-2,0.14072640284493834,0.12857640284493832,0.13006165839827011,7.701899999999999E-2,5.3042658398270118E-2]
["1999-08-01",-4.8999999999999998E-3,1.1699999999999999E-2,5.4000000000000003E-3,6.1666666666666667E-3,6.4000000000000003E-3,6.2833333333333343E-3,6.5894166666666662E-3,-1.03E-2,-1.1183333333333333E-2,5.1105833333333324E-3,0.39821950370703663,6.4799999999999996E-2,7.5400000000000009E-2,0.33341950370703666,0.3228195037070366,0.12516817222864884,7.9072999999999991E-2,4.6095172228648854E-2]
["1999-09-01",-2.7400000000000001E-2,-4.8000000000000001E-2,5.1999999999999998E-3,6.1583333333333334E-3,6.4000000000000003E-3,6.2791666666666664E-3,6.6099166666666667E-3,-3.2600000000000004E-2,-3.367916666666667E-2,-5.4609916666666668E-2,0.27798918269473072,6.2399999999999997E-2,7.535E-2,0.21558918269473071,0.20263918269473072,-1.1388924816176038E-2,7.9319000000000001E-2,-9.0707924816176039E-2]
["1999-10-01",6.3299999999999995E-2,1.5699999999999999E-2,5.0000000000000001E-3,6.2916666666666668E-3,6.4916666666666664E-3,6.391666666666667E-3,6.7205833333333327E-3,5.8299999999999998E-2,5.6908333333333325E-2,8.9794166666666668E-3,0.25671497083076611,0.06,7.6700000000000004E-2,0.19671497083076611,0.18001497083076612,2.108223415111854E-2,8.0646999999999996E-2,-5.9564765848881457E-2]
["1999-11-01",2.0299999999999999E-2,-7.7300000000000008E-2,5.5999999999999991E-3,6.1333333333333344E-3,6.3499999999999997E-3,6.2416666666666679E-3,6.6095833333333328E-3,1.47E-2,1.4058333333333331E-2,-8.3909583333333343E-2,0.20896311968567827,6.7199999999999982E-2,7.4900000000000022E-2,0.14176311968567828,0.13406311968567824,-7.03053311118641E-2,7.9314999999999997E-2,-0.1496203311118641]
["1999-12-01",5.8900000000000001E-2,9.2999999999999992E-3,5.4999999999999997E-3,6.2916666666666668E-3,6.4833333333333331E-3,6.3874999999999991E-3,6.7658333333333329E-3,5.3400000000000003E-2,5.2512500000000004E-2,2.5341666666666663E-3,0.21044917495760695,6.6000000000000003E-2,7.6649999999999996E-2,0.14444917495760695,0.13379917495760696,-8.8547033211466175E-2,8.1189999999999998E-2,-0.16973703321146616]
["2000-01-01",-5.0200000000000002E-2,0.1085,5.7000000000000002E-3,6.4833333333333331E-3,6.6333333333333331E-3,6.5583333333333327E-3,6.9562500000000006E-3,-5.5900000000000005E-2,-5.6758333333333334E-2,0.10154375,0.10355598615351802,6.8400000000000002E-2,7.8699999999999992E-2,3.5155986153518018E-2,2.4855986153518028E-2,5.8064314258131855E-2,8.3475000000000008E-2,-2.5410685741868153E-2]
["2000-02-01",-1.89E-2,-5.7800000000000004E-2,5.1000000000000004E-3,6.4000000000000003E-3,6.5166666666666671E-3,6.4583333333333333E-3,6.8737499999999997E-3,-2.4E-2,-2.5358333333333333E-2,-6.4673750000000002E-2,0.11745152029643569,6.1200000000000004E-2,7.7499999999999999E-2,5.6251520296435681E-2,3.9951520296435686E-2,3.4566414377346977E-2,8.2485000000000003E-2,-4.7918585622653026E-2]
["2000-03-01",9.7799999999999998E-2,3.49E-2,5.4000000000000003E-3,6.4000000000000003E-3,6.5249999999999996E-3,6.4624999999999995E-3,6.9058333333333341E-3,9.2399999999999996E-2,9.1337500000000002E-2,2.7994166666666667E-2,0.17955603748214122,6.4799999999999996E-2,7.7549999999999994E-2,0.11475603748214122,0.10200603748214122,8.6756782621921102E-2,8.2870000000000013E-2,3.8867826219210894E-3]
["2000-04-01",-3.0099999999999998E-2,7.9399999999999998E-2,4.7000000000000002E-3,6.3666666666666663E-3,6.5166666666666671E-3,6.4416666666666667E-3,6.8982499999999999E-3,-3.4799999999999998E-2,-3.6541666666666667E-2,7.2501750000000004E-2,0.10142620656005441,5.6400000000000006E-2,7.7300000000000008E-2,4.5026206560054405E-2,2.4126206560054403E-2,7.7770370417219237E-2,8.2778999999999991E-2,-5.0086295827807548E-3]
["2000-05-01",-2.0500000000000001E-2,4.8599999999999997E-2,5.5999999999999991E-3,6.6583333333333338E-3,6.8666666666666668E-3,6.7625000000000003E-3,7.2435833333333336E-3,-2.6099999999999998E-2,-2.7262500000000002E-2,4.1356416666666666E-2,0.10492315580251277,6.7199999999999982E-2,8.115E-2,3.7723155802512787E-2,2.3773155802512769E-2,6.5274776528886802E-2,8.6923E-2,-2.1648223471113198E-2]
["2000-06-01",2.47E-2,-5.7500000000000002E-2,5.1999999999999998E-3,6.391666666666667E-3,6.5583333333333335E-3,6.4749999999999999E-3,6.9795833333333333E-3,1.95E-2,1.8224999999999998E-2,-6.447958333333334E-2,7.2680964235750212E-2,6.2399999999999997E-2,7.7699999999999991E-2,1.0280964235750215E-2,-5.0190357642497796E-3,3.849966578245323E-2,8.3754999999999996E-2,-4.5255334217546767E-2]
["2000-07-01",-1.5599999999999999E-2,6.7699999999999996E-2,5.1999999999999998E-3,6.3750000000000005E-3,6.508333333333333E-3,6.4416666666666667E-3,6.8820000000000001E-3,-2.0799999999999999E-2,-2.2041666666666668E-2,6.0817999999999997E-2,8.9953696525261195E-2,6.2399999999999997E-2,7.7300000000000008E-2,2.7553696525261198E-2,1.2653696525261188E-2,0.12159224474603048,8.2584000000000005E-2,3.9008244746030471E-2]
["2000-08-01",6.2100000000000002E-2,0.13720000000000002,5.0000000000000001E-3,6.2916666666666668E-3,6.4166666666666669E-3,6.3541666666666677E-3,6.7739166666666677E-3,5.7100000000000005E-2,5.5745833333333335E-2,0.13042608333333336,0.16334018800068306,0.06,7.6250000000000012E-2,0.10334018800068306,8.709018800068305E-2,0.26072422726617117,8.1287000000000012E-2,0.17943722726617117]
["2000-09-01",-5.28E-2,9.1499999999999998E-2,4.5999999999999999E-3,6.3499999999999997E-3,6.5249999999999996E-3,6.4375000000000005E-3,6.8533333333333337E-3,-5.74E-2,-5.9237499999999998E-2,8.4646666666666662E-2,0.13295889993239474,5.5199999999999999E-2,7.7250000000000013E-2,7.7758899932394737E-2,5.5708899932394723E-2,0.44546270384561582,8.2240000000000008E-2,0.36322270384561584]
["2000-10-01",-4.1999999999999997E-3,-3.5699999999999996E-2,5.3E-3,6.2916666666666668E-3,6.508333333333333E-3,6.3999999999999994E-3,6.7868333333333331E-3,{"$f":"B902-D902","v":-9.4999999999999998E-3},-1.0599999999999998E-2,-4.2486833333333328E-2,6.1036840546109694E-2,6.3600000000000004E-2,7.6799999999999993E-2,-2.5631594538903096E-3,-1.5763159453890299E-2,0.37231435002296598,8.1442000000000001E-2,0.29087235002296596]
["2000-11-01",-7.8799999999999995E-2,-1.32E-2,4.7999999999999996E-3,6.2083333333333331E-3,6.4583333333333333E-3,6.3333333333333332E-3,6.7716666666666654E-3,-8.3599999999999994E-2,-8.5133333333333325E-2,-1.9971666666666665E-2,-4.2019859344235244E-2,5.7599999999999998E-2,7.5999999999999998E-2,-9.9619859344235243E-2,-0.11801985934423524,0.46764907402477873,8.1259999999999985E-2,0.38638907402477873]
["2000-12-01",4.8999999999999998E-3,9.820000000000001E-2,4.4999999999999997E-3,6.0083333333333334E-3,6.2333333333333338E-3,6.1208333333333332E-3,6.5465000000000002E-3,4.0000000000000018E-4,-1.2208333333333333E-3,9.1653500000000013E-2,-9.08733182123167E-2,5.3999999999999992E-2,7.3450000000000001E-2,-0.14487331821231669,-0.16432331821231672,0.5969208491964848,7.8558000000000003E-2,0.51836284919648479]
["2001-01-01",3.5499999999999997E-2,-9.6699999999999994E-2,4.8999999999999998E-3,5.9583333333333328E-3,6.1500000000000001E-3,6.0541666666666669E-3,6.4988333333333339E-3,3.0599999999999995E-2,2.9445833333333331E-2,-0.10319883333333332,-8.8432522729566809E-3,5.8799999999999998E-2,7.2650000000000006E-2,-6.7643252272956672E-2,-8.1493252272956687E-2,0.30130681378365787,7.7986E-2,0.22332081378365787]
["2001-02-01",-9.1200000000000003E-2,3.5299999999999998E-2,4.1999999999999997E-3,5.9166666666666664E-3,6.0999999999999995E-3,6.0083333333333334E-3,6.4490833333333327E-3,-9.5399999999999999E-2,-9.7208333333333341E-2,2.8850916666666664E-2,-8.1884362109533093E-2,5.04E-2,7.2099999999999997E-2,-0.13228436210953309,-0.15398436210953309,0.42989062227788222,7.7388999999999986E-2,0.35250162227788223]
["2001-03-01",-6.3399999999999998E-2,-6.3E-3,4.4999999999999997E-3,5.816666666666667E-3,6.0166666666666667E-3,5.9166666666666664E-3,6.3935833333333336E-3,-6.7900000000000002E-2,-6.9316666666666665E-2,-1.2693583333333334E-2,-0.21669966619765779,5.3999999999999992E-2,7.0999999999999994E-2,-0.27069966619765778,-0.2876996661976578,0.37296580477102292,7.6723E-2,0.29624280477102294]
["2001-04-01",7.7700000000000005E-2,6.0499999999999998E-2,4.7000000000000002E-3,6.0000000000000001E-3,6.1916666666666665E-3,6.0958333333333333E-3,6.6033333333333335E-3,7.3000000000000009E-2,7.1604166666666677E-2,5.3896666666666662E-2,-0.12963937546264104,5.6400000000000006E-2,7.3149999999999993E-2,-0.18603937546264104,-0.20278937546264103,0.34892554748904003,7.9240000000000005E-2,0.26968554748904006]
["2001-05-01",6.7000000000000002E-3,-3.4300000000000004E-2,5.0000000000000001E-3,6.0750000000000005E-3,6.2500000000000003E-3,6.1624999999999996E-3,6.6629166666666659E-3,1.7000000000000001E-3,5.3750000000000065E-4,-4.0962916666666668E-2,-0.10547009625139425,0.06,7.3949999999999988E-2,-0.16547009625139425,-0.17942009625139424,0.24228247302132999,7.9954999999999998E-2,0.16232747302132999]
["2001-06-01",-2.4299999999999999E-2,-7.9100000000000004E-2,4.7000000000000002E-3,5.9833333333333327E-3,6.116666666666667E-3,6.0499999999999998E-3,6.5459999999999997E-3,-2.8999999999999998E-2,-3.0349999999999999E-2,-8.5646E-2,-0.14824550884403775,5.6400000000000006E-2,7.2599999999999998E-2,-0.20464550884403776,-0.22084550884403775,0.21381212669001859,7.8551999999999997E-2,0.13526012669001858]
["2001-07-01",-9.7999999999999997E-3,-4.4799999999999993E-2,5.1999999999999998E-3,5.9416666666666663E-3,6.0583333333333331E-3,6.0000000000000001E-3,6.4940833333333335E-3,-1.4999999999999999E-2,-1.5800000000000002E-2,-5.1294083333333323E-2,-0.1432270447555527,6.2399999999999997E-2,7.2000000000000008E-2,-0.20562704475555271,-0.21522704475555271,8.5916777572637937E-2,7.7928999999999998E-2,7.9877775726379385E-3]
["2001-08-01",-6.2600000000000003E-2,-2.9000000000000005E-2,4.5999999999999999E-3,6.0000000000000001E-3,5.9250000000000006E-3,5.9624999999999991E-3,6.3285833333333328E-3,-6.720000000000001E-2,-6.8562499999999998E-2,-3.5328583333333337E-2,{"$f":"((1+B901)*(1+B902)*(1+B903)*(1+B904)*(1+B905)*(1+B906)*(1+B907)*(1+B908)*(1+B909)*(1+B910)*(1+B911)*(1+B912))-1","v":-0.24381982087737064},{"$f":"D912*12","v":5.5199999999999999E-2},7.1549999999999989E-2,{"$f":"L912-M912","v":-0.29901982087737067},-0.31536982087737064,-7.2788259740563466E-2,7.5942999999999997E-2,-0.14873125974056345]
["2001-09-01",-8.0799999999999997E-2,-0.1152,4.1000000000000003E-3,5.9750000000000003E-3,6.0583333333333331E-3,6.0166666666666667E-3,6.4227500000000005E-3,-8.4900000000000003E-2,-8.6816666666666667E-2,-0.12162275,-0.26617312009129956,4.9200000000000008E-2,7.22E-2,-0.31537312009129959,-0.33837312009129955,-0.24837659387856181,7.7073000000000003E-2,-0.32544959387856182]
["2001-10-01",1.9099999999999999E-2,-1.7000000000000001E-3,4.7999999999999996E-3,5.8583333333333334E-3,5.9416666666666663E-3,5.8999999999999999E-3,6.3725833333333334E-3,1.43E-2,1.32E-2,-8.0725833333333344E-3,-0.24900283860719374,5.7599999999999998E-2,7.0800000000000002E-2,-0.30660283860719373,-0.31980283860719372,-0.22187530194853111,7.6470999999999997E-2,-0.29834630194853112]
["2001-11-01",7.6700000000000004E-2,-5.5199999999999999E-2,4.1000000000000003E-3,5.8083333333333329E-3,5.841666666666666E-3,5.8250000000000003E-3,6.2872499999999994E-3,7.2599999999999998E-2,7.0875000000000007E-2,-6.148725E-2,-0.12223334382149964,4.9200000000000008E-2,6.9900000000000004E-2,-0.17143334382149966,-0.19213334382149966,-0.25499370214934347,7.5446999999999986E-2,-0.33044070214934346]
["2001-12-01",8.8000000000000005E-3,2.6000000000000002E-2,4.5999999999999999E-3,5.6333333333333339E-3,5.9916666666666677E-3,5.8125000000000008E-3,6.5259166666666668E-3,4.2000000000000006E-3,2.9874999999999997E-3,1.9474083333333336E-2,-0.11882674619079403,5.5199999999999999E-2,6.9750000000000006E-2,-0.17402674619079403,-0.18857674619079404,-0.3039733549492134,7.8311000000000006E-2,-0.38228435494921342]
["2002-01-01",-1.46E-2,-5.6499999999999995E-2,4.7999999999999996E-3,5.4583333333333324E-3,5.8583333333333334E-3,5.6583333333333329E-3,6.3869166666666666E-3,-1.9400000000000001E-2,-2.0258333333333333E-2,-6.2886916666666667E-2,-0.16146004412980031,5.7599999999999998E-2,6.7899999999999988E-2,-0.21906004412980029,-0.22936004412980029,-0.27299774205090566,7.6643000000000003E-2,-0.34964074205090567]
["2002-02-01",-1.9300000000000001E-2,-2.35E-2,4.3E-3,5.4250000000000001E-3,5.7916666666666672E-3,5.6083333333333332E-3,6.2833333333333326E-3,-2.3600000000000003E-2,-2.4908333333333334E-2,-2.9783333333333332E-2,-9.5118689786636734E-2,5.16E-2,6.7299999999999999E-2,-0.14671868978663674,-0.16241868978663673,-0.31428793114334896,7.5399999999999995E-2,-0.38968793114334899]
["2002-03-01",3.7600000000000001E-2,0.12229999999999999,4.3E-3,5.6750000000000004E-3,6.0166666666666667E-3,5.8458333333333331E-3,6.4529166666666667E-3,3.3300000000000003E-2,3.1754166666666667E-2,0.11584708333333332,2.4608664076297693E-3,5.16E-2,7.014999999999999E-2,-4.9139133592370231E-2,-6.7689133592370221E-2,-0.22554628672857013,7.7435000000000004E-2,-0.30298128672857016]
["2002-04-01",-6.0600000000000001E-2,-1.7100000000000001E-2,5.4000000000000003E-3,5.6333333333333339E-3,5.966666666666667E-3,5.8000000000000005E-3,6.3159166666666667E-3,-6.6000000000000003E-2,-6.6400000000000001E-2,-2.3415916666666668E-2,-0.12618378221831006,6.4799999999999996E-2,6.9600000000000009E-2,-0.19098378221831006,-0.19578378221831005,-0.28221541275390094,7.5790999999999997E-2,-0.35800641275390094]
["2002-05-01",-7.4000000000000003E-3,-9.0200000000000002E-2,4.8999999999999998E-3,5.6249999999999998E-3,6.0000000000000001E-3,5.8125000000000008E-3,6.2723333333333329E-3,-1.23E-2,-1.3212500000000002E-2,-9.647233333333334E-2,-0.13842259087105857,5.8799999999999998E-2,6.9750000000000006E-2,-0.19722259087105856,-0.20817259087105858,-0.3237647121502526,7.5268000000000002E-2,-0.3990327121502526]
["2002-06-01",-7.1199999999999999E-2,-7.1000000000000008E-2,4.4000000000000003E-3,5.5333333333333337E-3,5.8999999999999999E-3,5.7166666666666668E-3,6.1804166666666674E-3,-7.5600000000000001E-2,-7.6916666666666661E-2,-7.7180416666666668E-2,-0.1798369400441111,5.28E-2,6.8599999999999994E-2,-0.23263694004411112,-0.2484369400441111,-0.31781672015157447,7.4165000000000009E-2,-0.39198172015157451]
["2002-07-01",-7.8E-2,-0.13799999999999998,5.1000000000000004E-3,5.4416666666666667E-3,5.816666666666667E-3,5.6291666666666677E-3,6.1008333333333331E-3,-8.3100000000000007E-2,-8.3629166666666671E-2,-0.14410083333333332,-0.23632565009156781,6.1200000000000004E-2,6.7550000000000013E-2,-0.29752565009156784,-0.30387565009156781,-0.38437815407313347,7.3209999999999997E-2,-0.45758815407313347]
["2002-08-01",6.6E-3,3.5000000000000003E-2,4.4000000000000003E-3,5.3083333333333342E-3,5.6999999999999993E-3,5.5041666666666668E-3,5.9787500000000006E-3,2.1999999999999997E-3,1.0958333333333332E-3,2.9021250000000002E-2,-0.17995028737163654,5.28E-2,6.6049999999999998E-2,-0.23275028737163656,-0.24600028737163654,-0.34380163693686228,7.1745000000000003E-2,-0.41554663693686228]
["2002-09-01",-0.1087,-0.12830000000000003,4.1999999999999997E-3,5.1250000000000011E-3,5.5249999999999995E-3,5.3249999999999999E-3,5.9062500000000009E-3,-0.1129,{"$f":"B925-G925","v":-0.114025},{"$f":"$C925-H925","v":-0.13420625000000003},-0.20484083021577415,5.04E-2,6.3899999999999998E-2,-0.25524083021577415,-0.26874083021577416,-0.35351705121819943,7.0875000000000007E-2,-0.42439205121819945]
["2002-10-01",8.7999999999999995E-2,-1.7299999999999999E-2,4.0000000000000001E-3,5.2749999999999993E-3,5.6166666666666665E-3,5.4458333333333329E-3,6.0162499999999999E-3,8.3999999999999991E-2,8.2554166666666665E-2,-2.331625E-2,-0.15108117287289002,4.8000000000000001E-2,6.5349999999999991E-2,-0.19908117287289001,-0.21643117287289002,-0.36361935914266708,7.2194999999999995E-2,-0.43581435914266708]
["2002-11-01",5.8900000000000001E-2,2.4900000000000002E-2,4.0000000000000001E-3,5.2583333333333327E-3,5.5916666666666667E-3,5.4250000000000001E-3,5.9523333333333338E-3,5.4900000000000004E-2,5.3475000000000002E-2,1.8947666666666668E-2,-0.16511549545379689,4.8000000000000001E-2,6.5100000000000005E-2,-0.21311549545379688,-0.23021549545379688,-0.3096671054035981,7.1428000000000005E-2,-0.38109510540359809]
["2002-12-01",-5.8700000000000002E-2,4.1599999999999998E-2,4.4999999999999997E-3,5.1749999999999999E-3,5.5249999999999995E-3,5.3499999999999989E-3,5.896416666666667E-3,-6.3200000000000006E-2,-6.4049999999999996E-2,3.570358333333333E-2,-0.22097860415410286,5.3999999999999992E-2,6.4199999999999979E-2,-0.27497860415410286,-0.28517860415410284,-0.29917081577815585,7.0757E-2,-0.36992781577815587]
["2003-01-01",-2.6200000000000001E-2,-2.9200000000000004E-2,4.1000000000000003E-3,5.1416666666666668E-3,5.4916666666666673E-3,5.3166666666666675E-3,5.886916666666667E-3,-3.0300000000000001E-2,-3.1516666666666665E-2,-3.5086916666666669E-2,-0.23014914220140603,4.9200000000000008E-2,6.3800000000000009E-2,-0.27934914220140605,-0.29394914220140606,-0.27889245146521846,7.0643000000000011E-2,-0.34953545146521847]
["2003-02-01",-1.4999999999999999E-2,-4.8999999999999995E-2,3.8E-3,4.9583333333333337E-3,5.2833333333333335E-3,5.1208333333333331E-3,5.7775833333333325E-3,-1.8800000000000001E-2,-2.0120833333333331E-2,-5.4777583333333324E-2,-0.22677363624797076,4.5600000000000002E-2,6.1449999999999998E-2,-0.27237363624797073,-0.28822363624797076,-0.29772321694154924,6.933099999999999E-2,-0.36705421694154922]
["2003-03-01",9.7000000000000003E-3,5.050000000000001E-2,4.0000000000000001E-3,4.9083333333333331E-3,5.2333333333333329E-3,5.0708333333333334E-3,5.6626666666666665E-3,5.7000000000000002E-3,4.6291666666666668E-3,4.483733333333334E-2,-0.24756490026944489,4.8000000000000001E-2,6.0850000000000001E-2,-0.29556490026944487,-0.3084149002694449,-0.34265191071647272,6.7951999999999999E-2,-0.41060391071647273]
["2003-04-01",8.2400000000000001E-2,8.8500000000000009E-2,4.0000000000000001E-3,4.783333333333333E-3,5.1833333333333332E-3,4.9833333333333327E-3,5.5400833333333335E-3,7.8399999999999997E-2,7.7416666666666661E-2,8.2959916666666675E-2,-0.13302559937369318,4.8000000000000001E-2,5.9799999999999992E-2,-0.18102559937369317,-0.19282559937369317,-0.2720282885490698,6.6480999999999998E-2,-0.33850928854906981]
["2003-05-01",5.2699999999999997E-2,0.1021,3.8999999999999994E-3,4.3499999999999997E-3,4.875E-3,4.6125000000000003E-3,5.3103333333333336E-3,4.8799999999999996E-2,4.8087499999999998E-2,9.6789666666666663E-2,-8.0531985150802732E-2,4.6799999999999994E-2,5.5350000000000003E-2,-0.12733198515080274,-0.13588198515080274,-0.11816044934043735,6.3724000000000003E-2,-0.18188444934043735]
["2003-06-01",1.2800000000000001E-2,1.1900000000000001E-2,3.5999999999999999E-3,4.1416666666666659E-3,4.7666666666666664E-3,4.4541666666666662E-3,5.1729999999999996E-3,9.1999999999999998E-3,8.3458333333333336E-3,6.7270000000000012E-3,2.6240368639824929E-3,4.3200000000000002E-2,5.3449999999999998E-2,-4.0575963136017509E-2,-5.0825963136017505E-2,-3.9468846811182234E-2,6.2075999999999992E-2,-0.10154484681118223]
["2003-07-01",1.7600000000000001E-2,-6.5000000000000002E-2,3.8E-3,4.5750000000000001E-3,5.058333333333334E-3,4.816666666666667E-3,5.4568333333333326E-3,1.3800000000000002E-2,1.2783333333333334E-2,-7.045683333333333E-2,0.10658375261690756,4.5600000000000002E-2,5.7800000000000004E-2,6.0983752616907555E-2,4.8783752616907552E-2,4.1875438783694374E-2,6.5481999999999985E-2,-2.360656121630561E-2]
["2003-08-01",1.95E-2,1.7499999999999998E-2,4.1999999999999997E-3,4.8916666666666666E-3,5.2583333333333327E-3,5.0749999999999997E-3,5.6591666666666674E-3,1.5300000000000001E-2,1.4425E-2,1.1840833333333332E-2,0.12076508622385984,5.04E-2,{"$f":"G936*12","v":6.0899999999999996E-2},7.0365086223859841E-2,{"$f":"L936-N936","v":5.9865086223859845E-2},{"$f":"((1+C925)*(1+C926)*(1+C927)*(1+C928)*(1+C929)*(1+C930)*(1+C931)*(1+C932)*(1+C933)*(1+C934)*(1+C935)*(1+C936))-1","v":2.4259187403294025E-2},{"$f":"H936*12","v":6.7910000000000012E-2},{"$f":"Q936-R936","v":-4.3650812596705987E-2}]
["2003-09-01",-1.06E-2,4.5699999999999991E-2,4.5999999999999999E-3,4.7666666666666664E-3,5.1083333333333336E-3,4.9375E-3,5.4869166666666669E-3,-1.52E-2,-1.5537499999999999E-2,4.0213083333333323E-2,0.24412092035216748,5.5199999999999999E-2,5.9249999999999997E-2,0.18892092035216748,0.18487092035216748,0.22871152032536957,6.5842999999999999E-2,0.16286852032536958]
["2003-10-01",5.6599999999999998E-2,1.1199999999999998E-2,4.1000000000000003E-3,4.7500000000000007E-3,5.0916666666666662E-3,4.9208333333333335E-3,5.3500000000000006E-3,5.2499999999999998E-2,5.1679166666666665E-2,5.8499999999999976E-3,0.20821522467288611,4.9200000000000008E-2,5.9050000000000005E-2,0.15901522467288609,0.14916522467288612,0.26434627999696136,6.4200000000000007E-2,0.20014627999696136]
["2003-11-01",8.8000000000000005E-3,-5.0000000000000001E-4,3.8999999999999994E-3,4.7083333333333335E-3,5.0666666666666672E-3,4.8875000000000004E-3,5.3093333333333334E-3,4.9000000000000016E-3,3.9125000000000002E-3,-5.809333333333333E-3,0.15105063617906067,4.6799999999999994E-2,5.8650000000000008E-2,0.10425063617906068,9.2400636179060663E-2,0.23301210543171358,6.3712000000000005E-2,0.16930010543171359]
["2003-12-01",5.2400000000000002E-2,6.7499999999999991E-2,4.7000000000000002E-3,4.7083333333333335E-3,5.0166666666666658E-3,4.8624999999999996E-3,5.2325000000000002E-3,4.7699999999999999E-2,4.7537500000000003E-2,6.226749999999999E-2,0.28690713854758698,5.6400000000000006E-2,5.8349999999999999E-2,0.23050713854758698,0.22855713854758697,0.26367168063398005,6.2789999999999999E-2,0.20088168063398004]
["2004-01-01",1.84E-2,2.1599999999999998E-2,4.1999999999999997E-3,4.6166666666666665E-3,4.9249999999999997E-3,4.7708333333333327E-3,5.1280833333333335E-3,1.4200000000000001E-2,1.3629166666666668E-2,1.6471916666666662E-2,0.34584743263181572,5.04E-2,5.7249999999999995E-2,0.29544743263181572,0.2885974326318157,0.32979706318054602,6.1537000000000001E-2,0.26826006318054602]
["2004-02-01",1.3899999999999999E-2,1.8100000000000002E-2,3.8E-3,4.5833333333333334E-3,4.8916666666666666E-3,4.7375000000000004E-3,5.1250000000000011E-3,1.01E-2,9.1624999999999988E-3,1.2975E-2,0.38533473293949094,4.5600000000000002E-2,5.6850000000000005E-2,0.33973473293949097,0.32848473293949093,0.42362396427351645,6.1500000000000013E-2,0.36212396427351645]
["2004-03-01",-1.5100000000000001E-2,1.04E-2,4.3E-3,4.4416666666666667E-3,4.7500000000000007E-3,4.5958333333333337E-3,4.9753333333333333E-3,-1.9400000000000001E-2,-1.9695833333333336E-2,5.4246666666666662E-3,0.35130848615638732,5.16E-2,5.5150000000000005E-2,0.29970848615638734,0.29615848615638729,0.36928096478054373,5.9704E-2,0.30957696478054375]
["2004-04-01",-1.5699999999999999E-2,-3.6199999999999996E-2,3.8999999999999994E-3,4.7750000000000006E-3,5.0833333333333329E-3,4.9291666666666668E-3,5.2710000000000005E-3,-1.9599999999999999E-2,-2.0629166666666664E-2,-4.1470999999999994E-2,0.22883679131904278,4.6799999999999994E-2,5.9150000000000001E-2,0.18203679131904277,0.16968679131904277,0.21241432600412247,6.3252000000000003E-2,0.14916232600412246]
["2004-05-01",1.37E-2,7.9000000000000008E-3,4.0000000000000001E-3,5.0333333333333332E-3,5.3333333333333332E-3,5.1833333333333332E-3,5.5170833333333339E-3,9.7000000000000003E-3,8.5166666666666672E-3,2.3829166666666669E-3,0.18331134735453003,4.8000000000000001E-2,6.2199999999999998E-2,0.13531134735453004,0.12111134735453002,0.10878540892800559,6.6205000000000014E-2,4.2580408928005575E-2]
["2004-06-01",1.9400000000000001E-2,1.55E-2,4.7999999999999996E-3,5.0083333333333334E-3,5.1749999999999999E-3,5.0916666666666662E-3,5.3876666666666673E-3,1.4600000000000002E-2,1.4308333333333334E-2,1.0112333333333333E-2,0.19102249949961325,5.7599999999999998E-2,6.1099999999999995E-2,0.13342249949961327,0.12992249949961326,0.11273009464017236,6.4652000000000015E-2,4.8078094640172347E-2]
["2004-07-01",-3.3099999999999997E-2,1.7299999999999999E-2,4.3E-3,4.8500000000000001E-3,5.0166666666666658E-3,4.933333333333333E-3,5.2270000000000007E-3,-3.7399999999999996E-2,-3.8033333333333329E-2,1.2072999999999999E-2,0.13168205067430816,5.16E-2,5.9199999999999996E-2,8.0082050674308153E-2,7.2482050674308157E-2,0.21067414468176149,6.2724000000000002E-2,0.14795014468176149]
["2004-08-01",4.0000000000000001E-3,3.9300000000000002E-2,4.4999999999999997E-3,4.7083333333333335E-3,4.8916666666666666E-3,4.8000000000000004E-3,5.1234999999999996E-3,-4.9999999999999958E-4,-8.0000000000000036E-4,3.4176499999999999E-2,0.11447648737322713,5.3999999999999992E-2,5.7600000000000005E-2,6.0476487373227139E-2,5.6876487373227126E-2,0.23661291259730199,6.1481999999999995E-2,0.17513091259730201]
["2004-09-01",1.0800000000000001E-2,9.1000000000000004E-3,4.0000000000000001E-3,4.5500000000000002E-3,4.7750000000000006E-3,4.6625000000000008E-3,4.9853333333333329E-3,6.8000000000000005E-3,6.1374999999999997E-3,4.1146666666666675E-3,0.13858180052239555,4.8000000000000001E-2,5.5950000000000014E-2,9.0581800522395547E-2,8.2631800522395535E-2,0.19333086937165311,5.9823999999999995E-2,0.13350686937165313]
["2004-10-01",1.5299999999999999E-2,4.9499999999999995E-2,3.8E-3,4.5583333333333335E-3,4.7416666666666666E-3,4.6499999999999996E-3,4.9920833333333327E-3,1.15E-2,1.065E-2,4.4507916666666661E-2,9.4077325449922977E-2,4.5600000000000002E-2,5.5799999999999995E-2,4.8477325449922976E-2,3.8277325449922982E-2,0.23852922013998135,5.9904999999999993E-2,0.17862422013998136]
["2004-11-01",4.0500000000000001E-2,4.07E-2,4.1000000000000003E-3,4.5999999999999999E-3,4.7666666666666664E-3,4.6833333333333328E-3,4.9627500000000001E-3,3.6400000000000002E-2,3.581666666666667E-2,3.5737249999999998E-2,0.1284570352207024,4.9200000000000008E-2,5.6199999999999993E-2,7.925703522070239E-2,7.2257035220702398E-2,0.28958215047491631,5.9553000000000002E-2,0.23002915047491632]
["2004-12-01",3.4000000000000002E-2,2.6499999999999999E-2,4.3E-3,4.5583333333333335E-3,4.7416666666666666E-3,4.6499999999999996E-3,4.938916666666667E-3,2.9700000000000004E-2,2.9350000000000001E-2,2.1561083333333331E-2,0.10872726569574942,5.16E-2,5.5799999999999995E-2,5.712726569574942E-2,5.2927265695749424E-2,0.24005253158079798,5.9267E-2,0.18078553158079796]
["2005-01-01",-2.4400000000000002E-2,2.2099999999999998E-2,4.1000000000000003E-3,4.4666666666666674E-3,4.6500000000000005E-3,4.5583333333333335E-3,4.827916666666667E-3,-2.8500000000000001E-2,-2.8958333333333336E-2,1.727208333333333E-2,6.2131108025110571E-2,4.9200000000000008E-2,5.4699999999999999E-2,1.2931108025110563E-2,7.4311080251105721E-3,0.2406594484423783,5.7935E-2,0.18272444844237828]
["2005-02-01",2.1000000000000001E-2,1.9699999999999999E-2,3.5000000000000005E-3,4.3333333333333331E-3,4.5333333333333337E-3,4.4333333333333334E-3,4.6785000000000004E-3,1.7500000000000002E-2,1.6566666666666667E-2,1.5021499999999998E-2,6.9568854219980381E-2,4.200000000000001E-2,5.3199999999999997E-2,2.7568854219980371E-2,1.6368854219980383E-2,0.24260921282456849,5.6142000000000004E-2,0.18646721282456849]
["2005-03-01",-1.77E-2,1.0800000000000001E-2,4.1000000000000003E-3,4.5000000000000005E-3,4.6999999999999993E-3,4.5999999999999999E-3,4.855333333333333E-3,-2.18E-2,-2.23E-2,5.9446666666666675E-3,6.6745340136345588E-2,4.9200000000000008E-2,5.5199999999999999E-2,1.754534013634558E-2,1.1545340136345589E-2,0.24310114046226605,5.8263999999999996E-2,0.18483714046226607]
["2005-04-01",-1.9E-2,3.2100000000000004E-2,3.8999999999999994E-3,4.4416666666666667E-3,4.5333333333333337E-3,4.4875000000000002E-3,4.7079166666666667E-3,-2.29E-2,-2.3487500000000001E-2,2.7392083333333338E-2,6.3168930888707564E-2,4.6799999999999994E-2,5.3850000000000002E-2,1.636893088870757E-2,9.318930888707562E-3,0.33119390648589442,5.6495000000000004E-2,0.2746989064858944]
["2005-05-01",3.1800000000000002E-2,7.9999999999999993E-4,4.0000000000000001E-3,4.2916666666666667E-3,4.4083333333333335E-3,4.3500000000000006E-3,4.6162499999999997E-3,2.7800000000000002E-2,2.7450000000000002E-2,-3.8162499999999998E-3,8.2152217511066716E-2,4.8000000000000001E-2,5.220000000000001E-2,3.4152217511066715E-2,2.9952217511066706E-2,0.32181651117281684,5.5395E-2,0.26642151117281687]
["2005-06-01",1.4E-3,5.7599999999999998E-2,3.5999999999999999E-3,4.1333333333333335E-3,4.1833333333333332E-3,4.1583333333333325E-3,4.5019166666666671E-3,-2.1999999999999997E-3,-2.7583333333333323E-3,5.309808333333333E-2,6.3044173646833679E-2,4.3200000000000002E-2,4.9899999999999986E-2,1.9844173646833677E-2,1.3144173646833693E-2,0.37661560041001652,5.4023000000000002E-2,0.32259260041001653]
["2005-07-01",3.7199999999999997E-2,2.3300000000000001E-2,3.3999999999999998E-3,4.2166666666666663E-3,4.2833333333333326E-3,4.2499999999999994E-3,4.5829166666666674E-3,3.3799999999999997E-2,3.295E-2,1.8717083333333336E-2,0.14033448847501884,4.0799999999999996E-2,5.099999999999999E-2,9.9534488475018834E-2,8.9334488475018847E-2,0.38473483131777297,5.4995000000000009E-2,0.32973983131777296]
["2005-08-01",-9.1000000000000004E-3,7.3000000000000001E-3,4.0000000000000001E-3,4.2416666666666662E-3,4.3333333333333331E-3,4.2874999999999996E-3,4.5909166666666668E-3,-1.3100000000000001E-2,-1.33875E-2,2.7090833333333333E-3,0.12545562214133099,4.8000000000000001E-2,5.1449999999999996E-2,7.745562214133099E-2,7.4005622141330996E-2,0.34209890848301061,5.5091000000000001E-2,0.28700790848301061]
["2005-09-01",8.0999999999999996E-3,4.0199999999999993E-2,3.5000000000000005E-3,4.2750000000000002E-3,4.3666666666666671E-3,4.3208333333333336E-3,4.5853333333333328E-3,4.5999999999999991E-3,3.7791666666666659E-3,3.5614666666666663E-2,0.12244935959702796,4.200000000000001E-2,5.1850000000000007E-2,8.0449359597027953E-2,7.0599359597027955E-2,0.38346178238433004,5.502399999999999E-2,0.32843778238433008]
["2005-10-01",-1.67E-2,-6.1699999999999998E-2,3.8999999999999994E-3,4.45E-3,4.5500000000000002E-3,4.5000000000000005E-3,4.8123333333333334E-3,-2.06E-2,-2.12E-2,-6.6512333333333326E-2,8.707224986876505E-2,4.6799999999999994E-2,5.4000000000000006E-2,4.0272249868765056E-2,3.3072249868765044E-2,0.2368767893389383,5.7748000000000001E-2,0.1791287893389383]
["2005-11-01",3.78E-2,-3.8999999999999994E-3,3.8999999999999994E-3,4.5208333333333333E-3,4.6249999999999998E-3,4.5729166666666661E-3,4.8986666666666666E-3,3.39E-2,3.3227083333333338E-2,-8.7986666666666664E-3,8.4251399244406056E-2,4.6799999999999994E-2,5.4874999999999993E-2,3.7451399244406061E-2,2.9376399244406062E-2,0.1838694819453417,5.8784000000000003E-2,0.12508548194534169]
["2005-12-01",2.9999999999999997E-4,1.0999999999999999E-2,3.8999999999999994E-3,4.4833333333333331E-3,4.5916666666666666E-3,4.5374999999999999E-3,4.8481666666666664E-3,-3.5999999999999995E-3,-4.2374999999999999E-3,6.1518333333333329E-3,4.891361186090859E-2,4.6799999999999994E-2,5.4449999999999998E-2,2.1136118609085958E-3,-5.5363881390914083E-3,0.16599322576399467,5.8177999999999994E-2,0.10781522576399467]
["2006-01-01",2.6499999999999999E-2,2.6347999999999996E-2,4.0000000000000001E-3,4.4083333333333335E-3,4.5416666666666669E-3,4.4749999999999998E-3,4.7916666666666672E-3,2.2499999999999999E-2,2.2024999999999999E-2,2.155633333333333E-2,0.10363860452564855,4.8000000000000001E-2,5.3699999999999998E-2,5.5638604525648547E-2,4.993860452564855E-2,0.1708392674654382,5.7500000000000009E-2,0.1133392674654382]
["2006-02-01",2.7000000000000001E-3,9.5270000000000007E-3,3.5999999999999999E-3,4.4583333333333332E-3,4.5916666666666666E-3,4.5250000000000004E-3,4.8500000000000001E-3,{"$f":"B966-D966","v":-8.9999999999999976E-4},-1.8250000000000002E-3,4.6770000000000006E-3,8.3857422877441579E-2,4.3200000000000002E-2,5.4300000000000001E-2,4.0657422877441576E-2,2.9557422877441578E-2,0.15915843205509606,5.8200000000000002E-2,0.10095843205509605]
["2006-03-01",1.24E-2,-4.6344999999999997E-2,3.8999999999999994E-3,4.5999999999999999E-3,4.725E-3,4.6624999999999991E-3,4.9833333333333335E-3,8.5000000000000006E-3,7.7375000000000005E-3,-5.132833333333333E-2,0.11706938300022585,4.6799999999999994E-2,5.5949999999999986E-2,7.0269383000225852E-2,6.111938300022586E-2,9.3626072933817417E-2,5.9800000000000006E-2,3.3826072933817411E-2]
["2006-04-01",1.34E-2,1.7167000000000002E-2,3.8999999999999994E-3,4.8666666666666667E-3,5.0000000000000001E-3,4.933333333333333E-3,5.241666666666667E-3,9.5000000000000015E-3,8.4666666666666675E-3,1.1925333333333335E-2,0.15396341766812349,4.6799999999999994E-2,5.9199999999999996E-2,0.1071634176681235,9.476341766812349E-2,7.7802879302269368E-2,6.2900000000000011E-2,1.4902879302269356E-2]
["2006-05-01",-2.8799999999999999E-2,1.4280999999999999E-2,4.7999999999999996E-3,4.9583333333333337E-3,5.1083333333333336E-3,5.0333333333333341E-3,5.3500000000000006E-3,-3.3599999999999998E-2,-3.3833333333333333E-2,8.930999999999998E-3,8.6188477650010586E-2,5.7599999999999998E-2,6.0400000000000009E-2,2.8588477650010588E-2,2.5788477650010577E-2,9.2321125321327857E-2,6.4200000000000007E-2,2.812112532132785E-2]
["2006-06-01",1.4E-3,2.4157999999999999E-2,4.4000000000000003E-3,4.9083333333333331E-3,5.0916666666666662E-3,5.0000000000000001E-3,5.3333333333333332E-3,-3.0000000000000001E-3,-3.5999999999999999E-3,1.8824666666666667E-2,8.6188477650010586E-2,5.28E-2,0.06,3.3388477650010587E-2,2.6188477650010589E-2,5.7781220751551121E-2,6.4000000000000001E-2,-6.2187792484488802E-3]
["2006-07-01",6.1999999999999998E-3,5.1109000000000002E-2,4.4999999999999997E-3,4.875E-3,5.0666666666666672E-3,4.9708333333333332E-3,5.3083333333333342E-3,1.7000000000000001E-3,1.2291666666666666E-3,4.580066666666667E-2,5.372430217069124E-2,5.3999999999999992E-2,5.9649999999999995E-2,-2.7569782930875197E-4,-5.9256978293087542E-3,8.6527275640517987E-2,6.3700000000000007E-2,2.282727564051798E-2]
["2006-08-01",2.3800000000000002E-2,2.7122E-2,4.3E-3,4.7333333333333333E-3,4.9249999999999997E-3,4.8291666666666665E-3,5.1666666666666675E-3,1.9500000000000003E-2,1.8970833333333336E-2,2.1955333333333334E-2,8.8710203413415289E-2,5.16E-2,5.7950000000000002E-2,3.7110203413415289E-2,3.0760203413415288E-2,0.1079083375463521,6.2000000000000013E-2,4.5908337546352082E-2]
["2006-09-01",2.58E-2,-1.7362000000000002E-2,3.8999999999999994E-3,4.5916666666666666E-3,4.7916666666666672E-3,4.6916666666666669E-3,5.0000000000000001E-3,2.1899999999999999E-2,2.1108333333333333E-2,-2.2362000000000003E-2,0.10782553978919007,4.6799999999999994E-2,5.6300000000000003E-2,6.1025539789190078E-2,5.152553978919007E-2,4.6599531811067019E-2,0.06,-1.3400468188932979E-2]
["2006-10-01",3.2599999999999997E-2,5.6025999999999999E-2,4.1999999999999997E-3,4.5916666666666666E-3,4.783333333333333E-3,4.6874999999999998E-3,4.9833333333333335E-3,2.8399999999999998E-2,2.7912499999999996E-2,5.1042666666666667E-2,0.16336891323738167,5.04E-2,5.6249999999999994E-2,0.11296891323738167,0.10711891323738168,0.17791358539946067,5.9800000000000006E-2,0.11811358539946067]
["2006-11-01",1.9E-2,2.1404999999999997E-2,3.8999999999999994E-3,4.4416666666666667E-3,4.6416666666666663E-3,4.5416666666666669E-3,4.8333333333333336E-3,1.5100000000000001E-2,1.4458333333333333E-2,1.6571666666666665E-2,0.14229420176227814,4.6799999999999994E-2,5.4500000000000007E-2,9.5494201762278144E-2,8.7794201762278132E-2,0.20783739152187164,5.8000000000000003E-2,0.14983739152187164]
["2006-12-01",1.4E-2,1.1817000000000001E-2,3.5999999999999999E-3,4.4083333333333335E-3,4.6500000000000005E-3,4.5291666666666666E-3,4.8416666666666669E-3,1.04E-2,9.4708333333333346E-3,6.9753333333333343E-3,{"$f":"((1+B965)*(1+B966)*(1+B967)*(1+B968)*(1+B969)*(1+B970)*(1+B971)*(1+B972)*(1+B973)*(1+B974)*(1+B975)*(1+B976))-1","v":0.15793893890527766},{"$f":"D976*12","v":4.3200000000000002E-2},5.4349999999999996E-2,{"$f":"L976-M976","v":0.11473893890527766},0.10358893890527766,0.2088134579401435,5.8099999999999999E-2,0.15071345794014351]
["2007-01-01",1.5100000000000001E-2,-1.134E-3,4.3E-3,4.5000000000000005E-3,4.7916666666666672E-3,4.6458333333333334E-3,4.9666666666666661E-3,1.0800000000000001E-2,1.0454166666666667E-2,-6.1006666666666657E-3,0.14507921761592502,5.16E-2,5.5750000000000001E-2,9.3479217615925009E-2,8.9329217615925022E-2,0.1764456728895456,5.9599999999999993E-2,0.11684567288954562]
["2007-02-01",-1.9599999999999999E-2,5.0340999999999997E-2,3.8E-3,4.4916666666666664E-3,4.7666666666666664E-3,4.6291666666666668E-3,4.9166666666666673E-3,-2.3400000000000001E-2,-2.4229166666666666E-2,4.542433333333333E-2,0.11961271063194712,4.5600000000000002E-2,5.5550000000000002E-2,7.4012710631947115E-2,6.4062710631947115E-2,0.22400800028971823,5.9000000000000011E-2,0.16500800028971824]
["2007-03-01",1.12E-2,4.1373E-2,3.8999999999999994E-3,4.4166666666666668E-3,4.7166666666666668E-3,4.5666666666666668E-3,4.8750000000000009E-3,7.3000000000000009E-3,6.6333333333333331E-3,3.6498000000000003E-2,0.11828563116458413,4.6799999999999994E-2,5.4800000000000001E-2,7.1485631164584132E-2,6.3485631164584125E-2,0.33659329976323193,5.850000000000001E-2,0.27809329976323194]
["2007-04-01",4.4299999999999999E-2,4.3758999999999999E-2,4.1999999999999997E-3,4.5583333333333335E-3,4.8583333333333334E-3,4.7083333333333335E-3,4.9750000000000003E-3,4.0099999999999997E-2,3.9591666666666664E-2,3.8783999999999999E-2,0.15238374247599684,5.04E-2,5.6500000000000002E-2,0.10198374247599684,9.5883742475996847E-2,0.37153612530446933,5.9700000000000003E-2,0.31183612530446936]
["2007-05-01",3.49E-2,5.1450000000000003E-3,4.1000000000000003E-3,4.5583333333333335E-3,4.875E-3,4.7166666666666668E-3,4.9916666666666668E-3,3.0800000000000001E-2,3.0183333333333333E-2,1.5333333333333345E-4,0.22796739609597338,4.9200000000000008E-2,5.6599999999999998E-2,0.17876739609597336,0.1713673960959734,0.35918219770375348,5.9900000000000002E-2,0.29928219770375347]
["2007-06-01",-1.66E-2,-5.0620999999999999E-2,4.0000000000000001E-3,4.8249999999999996E-4,5.1416666666666668E-3,2.8120833333333335E-3,5.2500000000000003E-3,-2.06E-2,-1.9412083333333333E-2,-5.5870999999999997E-2,0.20589488448250481,4.8000000000000001E-2,3.3745000000000004E-2,0.15789488448250483,0.17214988448250482,0.25994137200880307,6.3E-2,0.19694137200880307]
["2007-07-01",-3.1E-2,-3.5666000000000003E-2,4.5999999999999999E-3,4.7750000000000006E-3,5.0749999999999997E-3,4.9249999999999997E-3,5.2083333333333339E-3,-3.56E-2,-3.5924999999999999E-2,-4.0874333333333339E-2,0.16131200861016359,5.5199999999999999E-2,5.91E-2,0.10611200861016359,0.10221200861016359,0.15592607715730455,6.25E-2,9.3426077157304555E-2]
["2007-08-01",1.4999999999999999E-2,2.0955999999999995E-2,4.1999999999999997E-3,4.8249999999999994E-3,5.0499999999999998E-3,4.9375E-3,5.1999999999999998E-3,1.0800000000000001E-2,1.0062499999999999E-2,1.5755999999999996E-2,0.15133003393174094,5.04E-2,5.9249999999999997E-2,0.10093003393174094,9.208003393174094E-2,0.14898684287768416,6.2399999999999997E-2,8.6586842877684159E-2]
["2007-09-01",3.7400000000000003E-2,3.5427E-2,3.7000000000000002E-3,4.783333333333333E-3,5.0166666666666658E-3,4.8999999999999998E-3,5.1500000000000001E-3,3.3700000000000001E-2,3.2500000000000001E-2,3.0276999999999998E-2,0.16434955858918698,4.4400000000000002E-2,5.8799999999999998E-2,0.11994955858918699,0.10554955858918699,0.21071238824502192,6.1800000000000001E-2,0.14891238824502193]
["2007-10-01",1.5900000000000001E-2,6.8641000000000008E-2,4.3E-3,4.7166666666666668E-3,4.9500000000000004E-3,4.8333333333333336E-3,5.0916666666666662E-3,1.1600000000000001E-2,1.1066666666666667E-2,6.3549333333333347E-2,0.14551880357423475,5.16E-2,5.8000000000000003E-2,9.3918803574234738E-2,8.7518803574234749E-2,0.22517522985849681,6.1099999999999995E-2,0.16407522985849682]
["2007-11-01",-4.1799999999999997E-2,3.405E-3,3.8999999999999994E-3,4.5333333333333337E-3,4.816666666666667E-3,4.6750000000000003E-3,4.9750000000000003E-3,-4.5699999999999998E-2,-4.6474999999999995E-2,-1.5700000000000002E-3,7.7169889680895443E-2,4.6799999999999994E-2,5.6100000000000004E-2,3.0369889680895448E-2,2.1069889680895439E-2,0.2035842310505287,5.9700000000000003E-2,0.14388423105052869]
["2007-12-01",-6.8999999999999999E-3,2.7539999999999999E-3,3.7000000000000002E-3,4.5750000000000001E-3,4.9249999999999997E-3,4.7499999999999999E-3,5.1333333333333335E-3,-1.06E-2,-1.1650000000000001E-2,-2.3793333333333336E-3,5.4967867299897888E-2,4.4400000000000002E-2,5.6999999999999995E-2,1.0567867299897886E-2,-2.0321327001021072E-3,0.19280354256040533,6.1600000000000002E-2,0.13120354256040534]
["2008-01-01",-0.06,-6.8132999999999999E-2,4.0000000000000001E-3,4.4416666666666667E-3,4.816666666666667E-3,4.6291666666666668E-3,5.0166666666666658E-3,-6.4000000000000001E-2,{"$f":"B989-G989","v":-6.4629166666666668E-2},{"$f":"$C989-H989","v":-7.3149666666666668E-2},-2.3081671498468737E-2,4.8000000000000001E-2,5.5550000000000002E-2,-7.1081671498468738E-2,-7.8631671498468739E-2,0.11279616965152228,6.019999999999999E-2,5.2596169651522293E-2]
["2008-02-01",-3.2500000000000001E-2,-4.9955999999999993E-2,3.3999999999999998E-3,4.6083333333333341E-3,4.9750000000000003E-3,4.7916666666666672E-3,5.1749999999999999E-3,-3.5900000000000001E-2,-3.7291666666666667E-2,-5.5130999999999993E-2,-3.5935860031383715E-2,4.0799999999999996E-2,5.7500000000000009E-2,-7.6735860031383718E-2,-9.3435860031383725E-2,6.5353291934815427E-3,6.2100000000000002E-2,-5.556467080651846E-2]
["2008-03-01",-4.3E-3,1.7056000000000002E-2,3.7000000000000002E-3,4.5916666666666666E-3,4.9166666666666673E-3,4.754166666666667E-3,5.1749999999999999E-3,-8.0000000000000002E-3,-9.054166666666667E-3,1.1881000000000003E-2,-5.0713346354082867E-2,4.4400000000000002E-2,5.7050000000000003E-2,-9.5113346354082862E-2,-0.10776334635408287,-1.6968179731752575E-2,6.2100000000000002E-2,-7.9068179731752578E-2]
["2008-04-01",4.87E-2,5.5163000000000004E-2,3.5000000000000005E-3,4.6249999999999998E-3,4.9416666666666663E-3,4.783333333333333E-3,5.241666666666667E-3,4.5199999999999997E-2,4.3916666666666666E-2,4.9921333333333338E-2,-4.6713670709113364E-2,4.200000000000001E-2,5.7399999999999993E-2,-8.8713670709113374E-2,-0.10411367070911336,-6.2276784490435944E-3,6.2900000000000011E-2,-6.9127678449043606E-2]
["2008-05-01",1.2999999999999999E-2,3.1987000000000002E-2,3.7000000000000002E-3,4.6416666666666663E-3,5.0000000000000001E-3,4.8208333333333332E-3,5.2249999999999996E-3,9.2999999999999992E-3,8.1791666666666662E-3,2.6762000000000001E-2,-6.6886605883014316E-2,4.4400000000000002E-2,5.7849999999999999E-2,-0.11128660588301431,-0.12473660588301431,2.0310618667363167E-2,6.2699999999999992E-2,-4.2389381332636825E-2]
["2008-06-01",-8.43E-2,-8.6680000000000004E-3,4.0000000000000001E-3,4.7333333333333333E-3,5.0916666666666662E-3,4.9124999999999993E-3,5.3166666666666666E-3,-8.8300000000000003E-2,-8.92125E-2,-1.3984666666666666E-2,-0.13112473561834059,4.8000000000000001E-2,5.8949999999999989E-2,-0.17912473561834058,-0.1900747356183406,6.5398082562132309E-2,6.3799999999999996E-2,1.5980825621323136E-3]
["2008-07-01",-8.3999999999999995E-3,-6.1108000000000003E-2,3.8999999999999994E-3,4.725E-3,5.0416666666666665E-3,4.8833333333333333E-3,5.3333333333333332E-3,-1.2299999999999998E-2,-1.3283333333333333E-2,-6.6441333333333338E-2,-0.11085994617043016,4.6799999999999994E-2,5.8599999999999999E-2,-0.15765994617043017,-0.16945994617043014,3.7289711378967638E-2,6.4000000000000001E-2,-2.6710288621032363E-2]
["2008-08-01",1.4500000000000001E-2,-1.6601999999999999E-2,3.5999999999999999E-3,4.6999999999999993E-3,5.0083333333333334E-3,4.8541666666666664E-3,5.3083333333333342E-3,1.09E-2,9.6458333333333344E-3,-2.1910333333333334E-2,-0.11129794619694688,4.3200000000000002E-2,5.8249999999999996E-2,-0.1544979461969469,-0.16954794619694688,-8.6915832743617027E-4,6.3700000000000007E-2,-6.4569158327436177E-2]
["2008-09-01",-8.9099999999999999E-2,-0.11482300000000001,3.8999999999999994E-3,4.7083333333333335E-3,5.0250000000000008E-3,4.8666666666666667E-3,5.4083333333333336E-3,-9.2999999999999999E-2,-9.3966666666666671E-2,-0.12023133333333334,-0.21966579833313959,4.6799999999999994E-2,5.8400000000000001E-2,-0.2664657983331396,-0.2780657983331396,-0.14585225125557366,6.4899999999999999E-2,-0.21075225125557367]
["2008-10-01",-0.16789999999999999,-0.116128,3.7000000000000002E-3,5.2333333333333329E-3,5.6583333333333329E-3,5.4458333333333329E-3,6.3E-3,-0.1716,-0.17334583333333334,-0.122428,-0.36084645220297829,4.4400000000000002E-2,6.5349999999999991E-2,-0.40524645220297828,-0.4261964522029783,-0.29353517319826439,7.5600000000000001E-2,-0.36913517319826439]
["2008-11-01",-7.1800000000000003E-2,2.7894000000000002E-2,3.5999999999999999E-3,5.1000000000000004E-3,5.6083333333333341E-3,5.3541666666666668E-3,6.3333333333333332E-3,-7.5400000000000009E-2,-7.7154166666666663E-2,2.1560666666666669E-2,-0.38085752132624129,4.3200000000000002E-2,6.4250000000000002E-2,-0.4240575213262413,-0.44510752132624132,-0.27629326475297289,7.5999999999999998E-2,-0.3522932647529729]
["2008-12-01",1.06E-2,-1.6796999999999999E-2,3.3E-3,4.2166666666666663E-3,4.841666666666666E-3,4.5291666666666666E-3,5.45E-3,7.3000000000000001E-3,6.0708333333333335E-3,-2.2246999999999999E-2,-0.36994724705699267,3.9599999999999996E-2,{"$f":"G1000*12","v":5.4349999999999996E-2},-0.40954724705699264,{"$f":"L1000-N1000","v":-0.42429724705699268},{"$f":"((1+C989)*(1+C990)*(1+C991)*(1+C992)*(1+C993)*(1+C994)*(1+C995)*(1+C996)*(1+C997)*(1+C998)*(1+C999)*(1+C1000))-1","v":-0.29040359528350634},{"$f":"H1000*12","v":6.54E-2},{"$f":"Q1000-R1000","v":-0.35580359528350636}]
["2009-01-01",-8.43E-2,-4.5409999999999999E-3,2.3999999999999998E-3,4.208333333333333E-3,4.8666666666666667E-3,4.5374999999999999E-3,5.3249999999999999E-3,-8.6699999999999999E-2,-8.88375E-2,-9.8659999999999998E-3,-0.38623478098945541,2.8799999999999999E-2,5.4449999999999998E-2,-0.4150347809894554,-0.4406847809894554,-0.24197967366300555,6.3899999999999998E-2,-0.30587967366300556]
["2009-02-01",-0.1065,-0.12570800000000001,3.0000000000000001E-3,4.3916666666666661E-3,5.0166666666666658E-3,4.7041666666666655E-3,5.2500000000000003E-3,-0.1095,-0.11120416666666666,-0.13095800000000002,-0.43317909748225158,3.6000000000000004E-2,5.6449999999999986E-2,-0.46917909748225162,-0.48962909748225159,-0.30242061719896807,6.3E-2,-0.36542061719896807]
["2009-03-01",8.7599999999999997E-2,2.5255E-2,3.5000000000000005E-3,4.5833333333333334E-3,5.0916666666666662E-3,4.8374999999999998E-3,5.3500000000000006E-3,8.4099999999999994E-2,8.2762500000000003E-2,1.9904999999999999E-2,-0.38086329860570167,4.200000000000001E-2,5.8049999999999997E-2,-0.42286329860570171,-0.43891329860570166,-0.29679707890846518,6.4200000000000007E-2,-0.36099707890846522]
["2009-04-01",9.5699999999999993E-2,8.4620000000000008E-3,2.8999999999999998E-3,4.4916666666666664E-3,5.1416666666666668E-3,4.816666666666667E-3,5.4000000000000003E-3,9.2799999999999994E-2,9.088333333333333E-2,3.0620000000000005E-3,-0.35311520576167366,3.4799999999999998E-2,5.7800000000000004E-2,-0.38791520576167365,-0.41091520576167367,-0.32792049739252505,6.4799999999999996E-2,-0.39272049739252501]
["2009-05-01",5.5899999999999998E-2,3.5286999999999999E-2,3.3E-3,4.6166666666666665E-3,5.1999999999999998E-3,4.9083333333333331E-3,5.4083333333333336E-3,5.2600000000000001E-2,5.0991666666666664E-2,2.9878666666666664E-2,-0.32571998594644724,3.9599999999999996E-2,5.8899999999999994E-2,-0.36531998594644721,-0.38461998594644725,-0.32577137888753915,6.4899999999999999E-2,-0.39067137888753917]
["2009-06-01",2E-3,5.5202000000000001E-2,3.8E-3,4.6750000000000003E-3,5.1000000000000004E-3,4.8875000000000004E-3,5.1666666666666675E-3,-1.8E-3,-2.8875000000000003E-3,5.0035333333333334E-2,-0.26217257389793625,4.5600000000000002E-2,5.8650000000000008E-2,-0.30777257389793622,-0.32082257389793623,-0.28233186313453951,6.2000000000000013E-2,-0.34433186313453951]
["2009-07-01",7.5600000000000001E-2,4.0755E-2,3.5999999999999999E-3,4.5083333333333338E-3,4.7583333333333332E-3,4.6333333333333339E-3,4.9750000000000003E-3,7.1999999999999995E-2,7.0966666666666664E-2,3.5779999999999999E-2,-0.19967004889534123,4.3200000000000002E-2,5.5600000000000011E-2,-0.24287004889534125,-0.25527004889534122,-0.20447005429441045,5.9700000000000003E-2,-0.26417005429441043]
["2009-08-01",3.61E-2,5.4599999999999996E-3,3.5999999999999999E-3,4.3833333333333328E-3,4.5416666666666669E-3,4.4624999999999995E-3,4.7583333333333332E-3,3.2500000000000001E-2,3.1637499999999999E-2,7.0166666666666641E-4,-0.18263000262243756,4.3200000000000002E-2,5.3549999999999993E-2,-0.22583000262243758,-0.23618000262243755,-0.18662277205247291,5.7099999999999998E-2,-0.24372277205247289]
["2009-09-01",3.73E-2,1.4283999999999998E-2,3.3999999999999998E-3,4.2750000000000002E-3,4.3416666666666664E-3,4.3083333333333333E-3,4.6083333333333341E-3,3.39E-2,3.2991666666666669E-2,9.675666666666664E-3,-6.9208586804538674E-2,4.0799999999999996E-2,5.1699999999999996E-2,-0.11000858680453868,-0.12090858680453867,-6.7988087951302956E-2,5.5300000000000009E-2,-0.12328808795130297]
["2009-10-01",-1.8599999999999998E-2,-2.8427000000000001E-2,3.3E-3,4.2916666666666667E-3,4.3666666666666671E-3,4.3291666666666669E-3,4.6249999999999998E-3,-2.1899999999999999E-2,-2.2929166666666667E-2,-3.3051999999999998E-2,9.779917426995044E-2,3.9599999999999996E-2,5.1950000000000003E-2,5.8199174269950443E-2,4.5849174269950436E-2,2.4489529507540464E-2,5.5499999999999994E-2,-3.101047049245953E-2]
["2009-11-01",0.06,4.5586000000000002E-2,3.5000000000000005E-3,4.3250000000000007E-3,4.4083333333333335E-3,4.3666666666666671E-3,4.6999999999999993E-3,5.6499999999999995E-2,5.5633333333333333E-2,4.0886000000000006E-2,0.25368145305553491,4.200000000000001E-2,5.2400000000000002E-2,0.2116814530555349,0.20128145305553491,4.2122932130814084E-2,5.6399999999999992E-2,-1.4277067869185908E-2]
["2009-12-01",1.9300000000000001E-2,5.5813000000000008E-2,3.3999999999999998E-3,4.3833333333333328E-3,4.5333333333333337E-3,4.4583333333333332E-3,4.8249999999999994E-3,1.5900000000000001E-2,1.4841666666666668E-2,5.0988000000000006E-2,0.26447407985306426,4.0799999999999996E-2,5.3499999999999999E-2,0.22367407985306426,0.21097407985306427,0.11908419659198688,5.7899999999999993E-2,6.1184196591986886E-2]
["2010-01-01",-3.5999999999999997E-2,-4.7493E-2,3.5999999999999999E-3,4.3833333333333328E-3,4.5833333333333334E-3,4.4833333333333331E-3,4.8083333333333329E-3,-3.9599999999999996E-2,-4.048333333333333E-2,-5.2301333333333332E-2,0.33117070326346387,4.3200000000000002E-2,5.3800000000000001E-2,0.28797070326346386,0.27737070326346386,7.0798024673284665E-2,5.7699999999999994E-2,1.3098024673284671E-2]
["2010-02-01",3.1E-2,-1.4896E-2,3.3E-3,4.4583333333333332E-3,4.6833333333333336E-3,4.570833333333333E-3,4.8916666666666666E-3,2.7699999999999999E-2,2.6429166666666667E-2,-1.9787666666666665E-2,0.53602349755414846,3.9599999999999996E-2,5.4849999999999996E-2,0.4964234975541485,0.48117349755414845,0.20651614940746565,5.8700000000000002E-2,0.14781614940746565]
["2010-03-01",6.0299999999999999E-2,2.7978000000000006E-2,4.0000000000000001E-3,4.3916666666666661E-3,4.6416666666666663E-3,4.5166666666666662E-3,4.8666666666666667E-3,5.6300000000000003E-2,5.5783333333333331E-2,2.3111333333333338E-2,0.4974675565066784,4.8000000000000001E-2,5.4199999999999998E-2,0.44946755650667841,0.44326755650667837,0.20972056535748429,5.8400000000000001E-2,0.15132056535748428]
["2010-04-01",1.5800000000000002E-2,2.8058E-2,3.8E-3,4.4083333333333335E-3,4.6416666666666663E-3,4.5250000000000004E-3,4.841666666666666E-3,1.2000000000000002E-2,1.1275E-2,2.3216333333333332E-2,0.38827009573741367,4.5600000000000002E-2,5.4300000000000001E-2,0.34267009573741369,0.33397009573741365,0.23322733526923689,5.8099999999999992E-2,0.17512733526923691]
["2010-05-01",-7.9899999999999999E-2,-5.7599999999999998E-2,3.3999999999999998E-3,4.1333333333333335E-3,4.3750000000000004E-3,4.2541666666666665E-3,4.5833333333333334E-3,-8.3299999999999999E-2,-8.4154166666666669E-2,-6.2183333333333334E-2,0.20972375706789848,4.0799999999999996E-2,5.1049999999999998E-2,0.16892375706789847,0.15867375706789849,0.12258092756668293,5.5E-2,6.7580927566682936E-2]
["2010-06-01",-5.2299999999999999E-2,-6.3599999999999993E-3,3.7000000000000002E-3,4.0666666666666663E-3,4.3E-3,4.1833333333333332E-3,4.5500000000000002E-3,-5.6000000000000001E-2,-5.648333333333333E-2,-1.091E-2,0.14416687083158441,4.4400000000000002E-2,5.0199999999999995E-2,9.976687083158442E-2,9.396687083158442E-2,5.7087944173114469E-2,5.4600000000000003E-2,2.4879441731144661E-3]
["2010-07-01",7.0099999999999996E-2,7.741300000000001E-2,3.0999999999999999E-3,3.933333333333333E-3,4.1333333333333335E-3,4.0333333333333332E-3,4.3833333333333328E-3,6.699999999999999E-2,6.6066666666666662E-2,7.3029666666666673E-2,0.13831625927564017,3.7199999999999997E-2,4.8399999999999999E-2,0.10111625927564018,8.9916259275640176E-2,9.4321231409301376E-2,5.2599999999999994E-2,4.1721231409301382E-2]
["2010-08-01",-4.5100000000000001E-2,1.2496E-2,3.2000000000000002E-3,3.741666666666667E-3,3.933333333333333E-3,3.8375000000000002E-3,4.1749999999999999E-3,-4.8300000000000003E-2,-4.8937500000000002E-2,8.3210000000000003E-3,4.9105487870195086E-2,3.8400000000000004E-2,4.6050000000000001E-2,1.0705487870195082E-2,3.0554878701950852E-3,0.10197906382848876,5.0099999999999999E-2,5.187906382848876E-2]
["2010-09-01",8.9200000000000002E-2,2.9575000000000001E-2,2.5999999999999999E-3,3.7750000000000001E-3,3.933333333333333E-3,3.8541666666666663E-3,4.1749999999999999E-3,8.6599999999999996E-2,8.5345833333333329E-2,2.5399999999999999E-2,0.10159616059791388,3.1199999999999999E-2,4.6249999999999999E-2,7.039616059791387E-2,5.5346160597913877E-2,0.11859212473155045,5.0099999999999999E-2,6.8492124731550447E-2]
["2010-10-01",3.7999999999999999E-2,1.2868999999999998E-2,2.7000000000000001E-3,3.8999999999999994E-3,4.0249999999999999E-3,3.9624999999999999E-3,4.2500000000000003E-3,3.5299999999999998E-2,3.4037499999999998E-2,8.6189999999999982E-3,0.16512819920586352,3.2399999999999998E-2,4.7549999999999995E-2,0.13272819920586354,0.11757819920586353,0.16613706513532267,5.1000000000000004E-2,0.11513706513532267]
["2010-11-01",1E-4,-3.2323000000000005E-2,3.2000000000000002E-3,4.0583333333333331E-3,4.2250000000000005E-3,4.1416666666666668E-3,4.4749999999999998E-3,-3.1000000000000003E-3,-4.0416666666666665E-3,-3.6798000000000004E-2,9.9287464175267681E-2,3.8400000000000004E-2,4.9700000000000001E-2,6.0887464175267678E-2,4.958746417526768E-2,7.9245530046264667E-2,5.3699999999999998E-2,2.5545530046264669E-2]
["2010-12-01",6.6799999999999998E-2,3.1150999999999998E-2,3.2000000000000002E-3,4.1833333333333332E-3,4.3833333333333328E-3,4.2833333333333326E-3,4.6333333333333331E-3,6.3600000000000004E-2,6.2516666666666665E-2,2.6517666666666665E-2,0.15051492865905569,3.8400000000000004E-2,5.1399999999999987E-2,0.11211492865905569,9.9114928659055704E-2,5.4036185908617806E-2,5.5599999999999997E-2,-1.5638140913821902E-3]
["2011-01-01",2.3699999999999999E-2,1.4241E-2,3.5000000000000001E-3,4.1999999999999997E-3,4.3833333333333328E-3,4.2916666666666667E-3,4.6416666666666663E-3,2.0199999999999999E-2,1.9408333333333333E-2,9.5993333333333347E-3,0.2217656975811988,4.2000000000000003E-2,5.1500000000000004E-2,0.17976569758119879,0.1702656975811988,0.12235050790402879,5.57E-2,6.6650507904028794E-2]
["2011-02-01",3.4299999999999997E-2,1.1235E-2,3.2000000000000002E-3,4.3499999999999997E-3,4.4749999999999998E-3,4.4125000000000006E-3,4.7333333333333333E-3,3.1099999999999996E-2,2.9887499999999997E-2,6.5016666666666669E-3,0.22567629583727844,3.8400000000000004E-2,5.2950000000000011E-2,0.18727629583727845,0.17272629583727844,0.15212212706509232,5.6800000000000003E-2,9.5322127065092313E-2]
["2011-03-01",4.0000000000000002E-4,1.474E-3,3.5999999999999999E-3,4.2750000000000002E-3,4.4000000000000003E-3,4.3374999999999993E-3,4.6333333333333331E-3,-3.1999999999999997E-3,-3.9374999999999992E-3,-3.159333333333333E-3,0.15643361912252507,4.3200000000000002E-2,5.2049999999999992E-2,0.11323361912252507,0.10438361912252508,0.12241736212291121,5.5599999999999997E-2,6.6817362122911214E-2]
["2011-04-01",2.9600000000000001E-2,4.1877999999999999E-2,3.3999999999999998E-3,4.3E-3,4.4083333333333335E-3,4.3541666666666668E-3,4.6249999999999998E-3,2.6200000000000001E-2,2.5245833333333335E-2,3.7253000000000001E-2,0.17214417626358691,4.0799999999999996E-2,5.2250000000000005E-2,0.13134417626358691,0.11989417626358691,0.13750581816774399,5.5499999999999994E-2,8.2005818167743993E-2]
["2011-05-01",-1.1299999999999999E-2,1.9754000000000001E-2,3.5999999999999999E-3,4.1333333333333335E-3,4.2166666666666663E-3,4.1749999999999999E-3,4.4333333333333334E-3,-1.49E-2,-1.5474999999999999E-2,1.5320666666666666E-2,0.25953586248430383,4.3200000000000002E-2,5.0099999999999999E-2,0.21633586248430381,0.20943586248430382,0.23087447803462391,5.3199999999999997E-2,0.17767447803462391]
["2011-06-01",-1.67E-2,-1.2830000000000003E-3,3.2000000000000002E-3,4.1583333333333333E-3,4.1999999999999997E-3,4.179166666666667E-3,4.3833333333333328E-3,{"$f":"B1030-D1030","v":-1.9900000000000001E-2},-2.0879166666666667E-2,-5.6663333333333331E-3,0.30684986132828573,3.8400000000000004E-2,5.015E-2,0.26844986132828574,0.25669986132828571,0.2371636267454067,5.2599999999999994E-2,0.18456362674540672]
["2011-07-01",-2.0299999999999999E-2,-7.5380000000000013E-3,3.2000000000000002E-3,4.1083333333333336E-3,4.1916666666666665E-3,4.15E-3,4.3916666666666661E-3,-2.35E-2,-2.445E-2,-1.1929666666666668E-2,0.19644968614458613,3.8400000000000004E-2,4.9799999999999997E-2,0.15804968614458614,0.14664968614458612,0.13961673687527432,5.2699999999999997E-2,8.691673687527432E-2]
["2011-08-01",-5.4300000000000001E-2,2.0388E-2,3.3999999999999998E-3,3.6416666666666667E-3,3.725E-3,3.6833333333333336E-3,3.908333333333334E-3,-5.7700000000000001E-2,-5.7983333333333331E-2,1.6479666666666667E-2,0.18492247165874409,4.0799999999999996E-2,4.4200000000000003E-2,0.14412247165874409,0.14072247165874407,0.14849959200499274,4.6900000000000011E-2,0.10159959200499273]
["2011-09-01",-7.0300000000000001E-2,2.271E-3,2.5999999999999999E-3,3.4083333333333331E-3,3.5250000000000004E-3,3.4666666666666669E-3,3.7333333333333333E-3,-7.2900000000000006E-2,-7.3766666666666675E-2,-1.4623333333333333E-3,1.1405088047314438E-2,3.1199999999999999E-2,4.1600000000000005E-2,-1.9794911952685561E-2,-3.0194911952685567E-2,0.11804174982729365,4.48E-2,7.3241749827293645E-2]
["2011-10-01",0.10929999999999999,3.8747000000000004E-2,2.2000000000000001E-3,3.3166666666666665E-3,3.4666666666666669E-3,3.3916666666666665E-3,3.7666666666666664E-3,0.1071,0.10590833333333333,3.4980333333333335E-2,8.0878289181970597E-2,2.64E-2,4.07E-2,5.4478289181970597E-2,4.0178289181970597E-2,0.1466068302098813,4.5199999999999997E-2,0.10140683020988131]
["2011-11-01",-2.2000000000000001E-3,8.0140000000000003E-3,2.3999999999999998E-3,3.225E-3,3.3083333333333337E-3,3.2666666666666664E-3,3.5416666666666669E-3,-4.5999999999999999E-3,-5.4666666666666665E-3,4.4723333333333334E-3,7.8392517694001018E-2,2.8799999999999999E-2,3.9199999999999999E-2,4.9592517694001019E-2,3.9192517694001019E-2,0.19440240632688721,4.2500000000000003E-2,0.1519024063268872]
["2011-12-01",1.0200000000000001E-2,3.3766999999999998E-2,2.2000000000000001E-3,3.2750000000000001E-3,3.3583333333333338E-3,3.3166666666666665E-3,3.6083333333333332E-3,8.0000000000000002E-3,6.8833333333333342E-3,3.0158666666666667E-2,2.1177466605249329E-2,2.64E-2,3.9800000000000002E-2,-5.2225333947506711E-3,-1.8622533394750673E-2,0.19743257038137663,4.3299999999999998E-2,0.15413257038137662]
["2012-01-01",4.48E-2,-3.3237000000000003E-2,2.0999999999999999E-3,3.3416666666666668E-3,3.3416666666666668E-3,3.3416666666666668E-3,3.6166666666666665E-3,4.2700000000000002E-2,4.1458333333333333E-2,-3.6853666666666667E-2,4.2225473389825297E-2,2.52E-2,4.0100000000000004E-2,1.7025473389825296E-2,2.1254733898252928E-3,0.14137912393564389,4.3399999999999994E-2,9.7979123935643897E-2]
["2012-02-01",4.3200000000000002E-2,3.4509999999999996E-3,2E-3,3.3250000000000003E-3,3.3250000000000003E-3,3.3250000000000003E-3,3.6333333333333335E-3,4.1200000000000001E-2,3.9875000000000001E-2,-1.8233333333333383E-4,5.1193670927454082E-2,2.4E-2,3.9900000000000005E-2,2.7193670927454082E-2,1.1293670927454078E-2,0.13259333714947141,4.36E-2,8.8993337149471413E-2]
["2012-03-01",3.2899999999999999E-2,1.372E-2,2.2000000000000001E-3,3.3249999999999998E-3,3.4499999999999999E-3,3.3874999999999999E-3,3.7333333333333333E-3,3.0699999999999998E-2,2.9512499999999997E-2,9.9866666666666663E-3,8.5343805178895948E-2,2.64E-2,4.0649999999999999E-2,5.8943805178895949E-2,4.469380517889595E-2,0.1464426612524754,4.48E-2,0.1016426612524754]
["2012-04-01",-6.3E-3,2.1237000000000002E-2,2.5000000000000001E-3,3.3000000000000004E-3,3.4000000000000002E-3,3.3500000000000005E-3,3.6666666666666666E-3,-8.8000000000000005E-3,-9.6500000000000006E-3,1.7570333333333337E-2,{"$f":"((1+B1029)*(1+B1030)*(1+B1031)*(1+B1032)*(1+B1033)*(1+B1034)*(1+B1035)*(1+B1036)*(1+B1037)*(1+B1038)*(1+B1039)*(1+B1040))-1","v":4.750013520422347E-2},{"$f":"D1040*12","v":0.03},4.0200000000000007E-2,{"$f":"L1040-M1040","v":1.7500135204223471E-2},7.3001352042234638E-3,0.12373009512581556,4.3999999999999997E-2,7.9730095125815567E-2]
["2012-05-01",-6.0100000000000001E-2,2.1609999999999997E-3,2.3E-3,3.1666666666666666E-3,3.2583333333333336E-3,3.2125000000000001E-3,3.5000000000000001E-3,-6.2399999999999997E-2,-6.3312499999999994E-2,-1.3390000000000003E-3,-4.2021067275717083E-3,2.76E-2,3.8550000000000001E-2,-3.1802106727571708E-2,-4.2752106727571709E-2,0.10434327873328542,4.2000000000000003E-2,6.2343278733285414E-2]
["2012-06-01",4.1200000000000001E-2,4.1003999999999999E-2,1.8E-3,3.0333333333333336E-3,3.15E-3,3.091666666666667E-3,3.4000000000000002E-3,3.9399999999999998E-2,3.8108333333333334E-2,3.7603999999999999E-2,5.4433811120972342E-2,2.1600000000000001E-2,3.7100000000000008E-2,3.2833811120972341E-2,1.7333811120972334E-2,0.15110263521544609,4.0800000000000003E-2,0.11030263521544609]
["2012-07-01",1.3899999999999999E-2,2.8439000000000002E-2,2E-3,2.8333333333333335E-3,2.9499999999999999E-3,2.8916666666666665E-3,3.2750000000000001E-3,1.1899999999999999E-2,1.1008333333333332E-2,2.5164000000000002E-2,9.124266724053709E-2,2.4E-2,3.4699999999999995E-2,6.7242667240537096E-2,5.6542667240537095E-2,0.19283039860300799,3.9300000000000002E-2,0.15353039860300799]
["2012-08-01",2.2499999999999999E-2,-4.4720999999999997E-2,1.8E-3,2.8999999999999998E-3,3.0083333333333333E-3,2.9541666666666666E-3,3.3333333333333335E-3,2.07E-2,1.9545833333333332E-2,-4.8054333333333331E-2,0.17986214153901736,2.1600000000000001E-2,3.5449999999999995E-2,0.15826214153901735,0.14441214153901738,0.11671818009138035,0.04,7.6718180091380345E-2]
["2012-09-01",2.58E-2,1.2281E-2,1.6999999999999999E-3,2.9083333333333335E-3,3.0666666666666668E-3,2.9875000000000001E-3,3.3500000000000001E-3,2.41E-2,2.2812499999999999E-2,8.9309999999999997E-3,0.30182057092688419,2.0399999999999998E-2,3.585E-2,0.28142057092688422,0.2659705709268842,0.12787120056459966,4.02E-2,8.7671200564599663E-2]
["2012-10-01",-1.8499999999999999E-2,1.7240000000000002E-2,2.0999999999999999E-3,2.891666666666667E-3,3.0249999999999999E-3,2.9583333333333336E-3,3.2583333333333336E-3,-2.06E-2,-2.1458333333333333E-2,1.3981666666666668E-2,0.15184070167198871,2.52E-2,3.5500000000000004E-2,0.12664070167198871,0.11634070167198871,0.10451890601112068,3.9100000000000003E-2,6.5418906011120687E-2]
["2012-11-01",5.7999999999999996E-3,-4.6427999999999997E-2,1.9E-3,2.9166666666666668E-3,2.9750000000000002E-3,2.9458333333333333E-3,3.1999999999999997E-3,3.8999999999999998E-3,2.8541666666666663E-3,-4.9627999999999999E-2,0.16107574437932048,2.2800000000000001E-2,3.5349999999999999E-2,0.1382757443793205,0.12572574437932049,4.4864756087550584E-2,3.8399999999999997E-2,6.4647560875505869E-3]
["2012-12-01",9.1000000000000004E-3,1.108E-3,1.9E-3,3.0416666666666665E-3,3.0833333333333333E-3,3.0625000000000001E-3,3.3333333333333335E-3,7.2000000000000007E-3,6.0375000000000003E-3,-2.2253333333333335E-3,0.15981145679387554,2.2800000000000001E-2,3.6750000000000005E-2,0.13701145679387555,0.12306145679387553,1.1855153276604913E-2,0.04,-2.8144846723395088E-2]
["2013-01-01",5.1799999999999999E-2,3.5099999999999999E-2,2.2000000000000001E-3,3.1666666666666666E-3,3.225E-3,3.1958333333333335E-3,3.4583333333333337E-3,4.9599999999999998E-2,4.8604166666666664E-2,3.1641666666666665E-2,0.1675820159416137,2.64E-2,3.8350000000000002E-2,0.1411820159416137,0.12923201594161371,8.3379555440799002E-2,4.1500000000000002E-2,4.1879555440799E-2]
["2013-02-01",1.3599999999999999E-2,3.39E-2,2.2000000000000001E-3,3.2499999999999999E-3,3.2916666666666667E-3,3.2708333333333331E-3,3.4833333333333331E-3,1.1399999999999999E-2,1.0329166666666667E-2,3.0416666666666668E-2,0.13445277162425207,2.64E-2,3.9249999999999993E-2,0.10805277162425206,9.5202771624252072E-2,0.11625393005761309,4.1799999999999997E-2,7.4453930057613082E-2]
["2013-03-01",3.7499999999999999E-2,5.3999999999999999E-2,2.0999999999999999E-3,3.1666666666666666E-3,3.225E-3,3.1958333333333335E-3,3.4583333333333337E-3,3.5400000000000001E-2,3.4304166666666663E-2,5.0541666666666665E-2,0.1395050349115714,2.52E-2,3.8350000000000002E-2,0.1143050349115714,0.10115503491157141,0.1606080991602461,4.1500000000000002E-2,0.11910809916024609]
["2013-04-01",1.9300000000000001E-2,5.8999999999999997E-2,2.5999999999999999E-3,3.1083333333333332E-3,3.1416666666666663E-3,3.1249999999999997E-3,3.3333333333333335E-3,1.67E-2,1.6175000000000002E-2,5.5666666666666663E-2,0.16886130832782986,3.1199999999999999E-2,3.7499999999999999E-2,0.13766130832782986,0.13136130832782986,0.20352472247940545,0.04,0.16352472247940544]
["2013-05-01",2.3400000000000001E-2,-8.9599999999999999E-2,2.3E-3,3.2416666666666666E-3,3.283333333333333E-3,3.2624999999999998E-3,3.4750000000000002E-3,2.1100000000000001E-2,{"$f":"B1053-G1053","v":2.0137500000000003E-2},{"$f":"$C1053-H1053","v":-9.3075000000000005E-2},0.27270205654080359,2.76E-2,3.9149999999999997E-2,0.24510205654080358,0.2335520565408036,9.3326229363595914E-2,4.1700000000000001E-2,5.1626229363595913E-2]
["2013-06-01",-1.34E-2,1.14E-2,2.3999999999999998E-3,3.5583333333333335E-3,3.6000000000000003E-3,3.5791666666666671E-3,3.7750000000000001E-3,-1.5800000000000002E-2,-1.6979166666666667E-2,7.6249999999999998E-3,0.20596220609215976,2.8799999999999999E-2,4.2950000000000002E-2,0.17716220609215977,0.16301220609215977,6.223429341130382E-2,4.53E-2,1.693429341130382E-2]
["2013-07-01",5.0900000000000001E-2,3.85E-2,3.0000000000000001E-3,3.6166666666666669E-3,3.7166666666666667E-3,3.666666666666667E-3,3.9000000000000003E-3,4.7899999999999998E-2,4.7233333333333336E-2,3.4599999999999999E-2,0.24997108431033732,3.6000000000000004E-2,4.4000000000000004E-2,0.21397108431033732,0.20597108431033731,7.2625905578881156E-2,4.6800000000000001E-2,2.5825905578881155E-2]
["2013-08-01",-2.9000000000000001E-2,-0.05,2.8E-3,3.7833333333333334E-3,3.8583333333333334E-3,3.8208333333333332E-3,3.9416666666666671E-3,-3.1800000000000002E-2,-3.2820833333333334E-2,-5.3941666666666672E-2,0.18701410549177222,3.3599999999999998E-2,4.5850000000000002E-2,0.15341410549177223,0.14116410549177222,6.6698430824855048E-2,4.7300000000000009E-2,1.939843082485504E-2]
["2013-09-01",3.1399999999999997E-2,1.0800000000000001E-2,2.8999999999999998E-3,3.8666666666666663E-3,3.9083333333333331E-3,3.8874999999999995E-3,4.0000000000000001E-3,2.8499999999999998E-2,2.7512499999999999E-2,6.8000000000000005E-3,0.19349419809340396,3.4799999999999998E-2,4.6649999999999997E-2,0.15869419809340396,0.14684419809340396,6.5137816355106626E-2,4.8000000000000001E-2,1.7137816355106625E-2]
["2013-10-01",4.5999999999999999E-2,3.7699999999999997E-2,2.8999999999999998E-3,3.7750000000000001E-3,3.8250000000000003E-3,3.8000000000000004E-3,3.9166666666666664E-3,4.3099999999999999E-2,4.2200000000000001E-2,3.3783333333333332E-2,0.27192555395384743,3.4799999999999998E-2,4.5600000000000002E-2,0.23712555395384743,0.22632555395384743,8.6561196995492251E-2,4.7E-2,3.9561196995492251E-2]
["2013-11-01",3.0499999999999999E-2,-1.9900000000000001E-2,2.7000000000000001E-3,3.8583333333333334E-3,3.8916666666666665E-3,3.875E-3,3.9750000000000002E-3,2.7799999999999998E-2,2.6624999999999999E-2,-2.3875E-2,0.3031609498403649,3.2399999999999998E-2,4.65E-2,0.27076094984036492,0.25666094984036492,0.11678890443016532,4.7700000000000006E-2,6.9088904430165313E-2]
["2013-12-01",2.53E-2,7.6E-3,3.0999999999999999E-3,3.8499999999999997E-3,3.9000000000000003E-3,3.875E-3,4.0083333333333334E-3,2.2200000000000001E-2,2.1425E-2,3.5916666666666666E-3,0.3240817776943079,3.7199999999999997E-2,4.65E-2,0.28688177769430789,0.27758177769430792,0.12403107367420341,4.8100000000000004E-2,7.5931073674203403E-2]
["2014-01-01",-3.4599999999999999E-2,2.81E-2,3.2000000000000002E-3,3.741666666666667E-3,3.7750000000000001E-3,3.7583333333333336E-3,3.8583333333333334E-3,-3.78E-2,-3.8358333333333335E-2,2.4241666666666668E-2,0.2153152198004229,3.8400000000000004E-2,4.5100000000000001E-2,0.17691521980042291,0.1702152198004229,0.11642966558250278,4.6300000000000001E-2,7.0129665582502776E-2]
["2014-02-01",4.5699999999999998E-2,3.3500000000000002E-2,2.5999999999999999E-3,3.708333333333333E-3,3.7166666666666667E-3,3.7124999999999997E-3,3.7750000000000001E-3,4.3099999999999999E-2,4.1987499999999997E-2,2.9725000000000001E-2,0.2538033991173072,3.1199999999999999E-2,4.4549999999999992E-2,0.2226033991173072,0.20925339911730723,0.1159977361248834,4.53E-2,7.0697736124883392E-2]
["2014-03-01",8.3999999999999995E-3,3.3700000000000001E-2,2.8999999999999998E-3,3.65E-3,3.7000000000000002E-3,3.6750000000000003E-3,3.7583333333333336E-3,5.4999999999999997E-3,4.7249999999999992E-3,2.9941666666666669E-2,0.21863647968182387,3.4799999999999998E-2,4.41E-2,0.18383647968182387,0.17453647968182387,9.4503662079973294E-2,4.5100000000000001E-2,4.9403662079973293E-2]
["2014-04-01",7.4000000000000003E-3,4.2599999999999999E-2,2.8E-3,3.5333333333333332E-3,3.6083333333333332E-3,3.570833333333333E-3,3.6749999999999999E-3,4.5999999999999999E-3,3.8291666666666673E-3,3.8925000000000001E-2,0.20440929032813648,3.3599999999999998E-2,{"$f":"G1064*12","v":4.2849999999999999E-2},0.17080929032813649,{"$f":"L1064-N1064","v":0.16155929032813648},{"$f":"((1+C1053)*(1+C1054)*(1+C1055)*(1+C1056)*(1+C1057)*(1+C1058)*(1+C1059)*(1+C1060)*(1+C1061)*(1+C1062)*(1+C1063)*(1+C1064))-1","v":7.755384143964128E-2},{"$f":"H1064*12","v":4.41E-2},{"$f":"Q1064-R1064","v":3.345384143964128E-2}]
["2014-05-01",2.35E-2,-1.0500000000000001E-2,2.8E-3,3.4666666666666665E-3,3.5000000000000001E-3,3.4833333333333331E-3,3.5499999999999998E-3,2.07E-2,2.0016666666666669E-2,-1.405E-2,0.20452697738015191,3.3599999999999998E-2,4.1799999999999997E-2,0.17092697738015192,0.1627269773801519,0.171176983858222,4.2599999999999999E-2,0.128576983858222]
["2014-06-01",2.07E-2,4.48E-2,2.5000000000000001E-3,3.5416666666666669E-3,3.5499999999999998E-3,3.5458333333333331E-3,3.5750000000000001E-3,1.8200000000000001E-2,1.7154166666666665E-2,4.1224999999999998E-2,0.24615921935122764,0.03,4.2549999999999998E-2,0.21615921935122764,0.20360921935122764,0.20985338415569554,4.2900000000000001E-2,0.16695338415569555]
["2014-07-01",-1.38E-2,-6.8000000000000005E-2,2.7000000000000001E-3,3.4666666666666665E-3,3.5000000000000001E-3,3.4833333333333331E-3,3.5249999999999999E-3,-1.6500000000000001E-2,-1.7283333333333331E-2,-7.1525000000000005E-2,0.16943783625861708,3.2399999999999998E-2,4.1799999999999997E-2,0.1370378362586171,0.12763783625861708,8.5780793483974938E-2,4.2299999999999997E-2,4.348079348397494E-2]
["2014-08-01",0.04,4.9500000000000002E-2,2.5999999999999999E-3,3.4000000000000002E-3,3.4166666666666668E-3,3.4083333333333335E-3,3.4416666666666671E-3,3.7400000000000003E-2,3.6591666666666668E-2,4.6058333333333333E-2,0.25253898013281373,3.1199999999999999E-2,4.0900000000000006E-2,0.22133898013281372,0.21163898013281374,0.1995020450120335,4.1300000000000003E-2,0.1582020450120335]
["2014-09-01",-1.4E-2,-1.8599999999999998E-2,2.3E-3,3.4249999999999997E-3,3.4916666666666668E-3,3.4583333333333332E-3,3.5333333333333332E-3,-1.6300000000000002E-2,-1.7458333333333333E-2,-2.2133333333333331E-2,0.19740491992529963,2.76E-2,4.1499999999999995E-2,0.16980491992529961,0.15590491992529965,0.16461348137594944,4.24E-2,0.12221348137594945]
["2014-10-01",2.4400000000000002E-2,8.0199999999999994E-2,2.5000000000000001E-3,3.2666666666666664E-3,3.3249999999999998E-3,3.2958333333333329E-3,3.3833333333333332E-3,2.1900000000000003E-2,2.1104166666666667E-2,7.6816666666666658E-2,0.17267839385418404,0.03,3.9549999999999995E-2,0.14267839385418404,0.13312839385418404,0.21231134488031334,4.0599999999999997E-2,0.17171134488031334]
["2014-11-01",2.69E-2,1.2E-2,2.3E-3,3.2666666666666664E-3,3.3666666666666667E-3,3.3166666666666665E-3,3.4083333333333331E-3,2.46E-2,2.3583333333333335E-2,8.5916666666666676E-3,0.1685817007752175,2.76E-2,3.9800000000000002E-2,0.14098170077521749,0.1287817007752175,0.25176928988764069,4.0899999999999999E-2,0.2108692898876407]
["2014-12-01",-2.5000000000000001E-3,3.5000000000000003E-2,2.2000000000000001E-3,3.1583333333333337E-3,3.2416666666666666E-3,3.2000000000000002E-3,3.2916666666666667E-3,-4.7000000000000002E-3,-5.7000000000000002E-3,3.1708333333333338E-2,0.1368967585324099,2.64E-2,3.8400000000000004E-2,0.11049675853240989,9.8496758532409898E-2,0.28580906613111168,3.95E-2,0.24630906613111167]
["2015-01-01",-0.03,2.3300000000000001E-2,2E-3,2.8833333333333332E-3,2.9499999999999999E-3,2.9166666666666664E-3,2.9833333333333331E-3,-3.2000000000000001E-2,-3.2916666666666664E-2,2.0316666666666667E-2,0.14231391731555543,2.4E-2,3.4999999999999996E-2,0.11831391731555543,0.10731391731555542,0.27980587235868715,3.5799999999999998E-2,0.24400587235868715]
["2015-02-01",5.7500000000000002E-2,-6.3299999999999995E-2,1.5E-3,3.0083333333333333E-3,3.0333333333333336E-3,3.0208333333333337E-3,3.0583333333333335E-3,5.6000000000000001E-2,5.4479166666666669E-2,-6.6358333333333325E-2,0.15520413843473224,1.8000000000000002E-2,3.6250000000000004E-2,0.13720413843473223,0.11895413843473224,0.15993629476379545,3.6700000000000003E-2,0.12323629476379544]
["2015-03-01",-1.5800000000000002E-2,-4.8999999999999998E-3,2.0999999999999999E-3,3.0333333333333336E-3,3.0833333333333333E-3,3.0583333333333335E-3,3.1166666666666669E-3,-1.7900000000000003E-2,-1.8858333333333335E-2,-8.0166666666666667E-3,0.1274810720423083,2.52E-2,3.6700000000000003E-2,0.1022810720423083,9.0781072042308286E-2,0.11662243099492398,3.7400000000000003E-2,7.9222430994923973E-2]
["2015-04-01",9.5999999999999992E-3,-1.29E-2,1.9E-3,2.9333333333333334E-3,3.0333333333333336E-3,2.9833333333333335E-3,3.1249999999999997E-3,7.6999999999999994E-3,6.6166666666666657E-3,-1.6025000000000001E-2,0.12994330984109048,2.2800000000000001E-2,3.5799999999999998E-2,0.10714330984109048,9.4143309841090483E-2,5.718204645606062E-2,3.7499999999999999E-2,1.9682046456060621E-2]
["2015-05-01",1.29E-2,6.4999999999999997E-3,2E-3,3.316666666666667E-3,3.4000000000000002E-3,3.3583333333333338E-3,3.4750000000000002E-3,1.09E-2,9.541666666666667E-3,3.0249999999999995E-3,0.11824091698880324,2.4E-2,4.0300000000000002E-2,9.4240916988803242E-2,7.7940916988803233E-2,7.5344850690273191E-2,4.1700000000000001E-2,3.364485069027319E-2]
["2015-06-01",-1.9400000000000001E-2,-0.06,2.3E-3,3.4916666666666668E-3,3.5583333333333326E-3,{"$f":"AVERAGE(E1078:F1078)","v":3.5249999999999995E-3},3.6583333333333329E-3,-2.1700000000000001E-2,-2.2925000000000001E-2,-6.3658333333333331E-2,7.4308850004135119E-2,2.76E-2,4.229999999999999E-2,4.6708850004135119E-2,3.2008850004135128E-2,-3.2518989616331595E-2,4.3899999999999995E-2,-7.641898961633159E-2]
["2015-07-01",2.1000000000000001E-2,4.8099999999999997E-2,2.3999999999999998E-3,3.4583333333333337E-3,3.5416666666666669E-3,3.5000000000000005E-3,3.666666666666667E-3,1.8600000000000002E-2,1.7500000000000002E-2,4.4433333333333332E-2,0.11221794347416547,2.8799999999999999E-2,4.200000000000001E-2,8.3417943474165479E-2,7.0217943474165462E-2,8.8000908780174525E-2,4.4000000000000004E-2,4.4000908780174521E-2]
["2015-08-01",-6.0299999999999999E-2,-3.9699999999999999E-2,2.2000000000000001E-3,3.3666666666666667E-3,3.4416666666666667E-3,3.4041666666666665E-3,3.5416666666666669E-3,-6.25E-2,-6.3704166666666673E-2,-4.3241666666666664E-2,4.9530783487243824E-3,2.64E-2,4.0849999999999997E-2,-2.1446921651275618E-2,-3.5896921651275615E-2,-4.4713933286305574E-3,4.2500000000000003E-2,-4.697139332863056E-2]
["2015-09-01",-2.47E-2,2.9000000000000001E-2,2.0999999999999999E-3,3.3916666666666665E-3,3.5083333333333334E-3,3.4499999999999999E-3,3.6583333333333329E-3,-2.6800000000000001E-2,-2.8150000000000001E-2,2.5341666666666669E-2,-5.9525990735186385E-3,2.52E-2,4.1399999999999999E-2,-3.1152599073518639E-2,-4.7352599073518638E-2,4.3813874327326641E-2,4.3899999999999995E-2,-8.6125672673353915E-5]
["2015-10-01",8.4400000000000003E-2,1.0800000000000001E-2,2.0999999999999999E-3,3.2916666666666667E-3,3.4250000000000001E-3,3.3583333333333334E-3,3.5750000000000001E-3,8.2299999999999998E-2,8.1041666666666665E-2,7.2250000000000005E-3,5.2269622769110624E-2,2.52E-2,4.0300000000000002E-2,2.7069622769110624E-2,1.1969622769110622E-2,-2.3248413099368648E-2,4.2900000000000001E-2,-6.6148413099368641E-2]
["2015-11-01",3.0000000000000001E-3,-2.1299999999999999E-2,2.2000000000000001E-3,3.3833333333333332E-3,3.5083333333333334E-3,3.4458333333333333E-3,3.666666666666667E-3,7.9999999999999993E-4,-4.4583333333333324E-4,-2.4966666666666665E-2,2.7779171912958756E-2,2.64E-2,4.1349999999999998E-2,1.3791719129587557E-3,-1.3570828087041242E-2,-5.538855919007124E-2,4.4000000000000004E-2,-9.9388559190071252E-2]
["2015-12-01",-1.5800000000000002E-2,2.1600000000000001E-2,2.2000000000000001E-3,3.3083333333333333E-3,3.4666666666666669E-3,3.3874999999999999E-3,3.6249999999999998E-3,-1.8000000000000002E-2,-1.9187500000000003E-2,1.7975000000000001E-2,1.4075449620785996E-2,2.64E-2,4.0649999999999999E-2,-1.2324550379214004E-2,-2.6574550379214003E-2,-6.7618311177368939E-2,4.3499999999999997E-2,-0.11111831117736894]
["2016-01-01",-4.9599999999999998E-2,4.9222952667868664E-2,2.0999999999999999E-3,3.3333333333333331E-3,3.4333333333333334E-3,3.3833333333333332E-3,3.5583333333333326E-3,-5.1699999999999996E-2,-5.2983333333333334E-2,4.5664619334535334E-2,-6.4151470932010124E-3,2.52E-2,4.0599999999999997E-2,-3.1615147093201013E-2,-4.701514709320101E-2,-4.3998564878398483E-2,4.2699999999999988E-2,-8.6698564878398471E-2]
["2016-02-01",-1.2999999999999999E-3,1.94081804074543E-2,2E-3,3.3E-3,3.3166666666666665E-3,3.3083333333333333E-3,3.4250000000000001E-3,-3.3E-3,-4.6083333333333332E-3,1.5983180407454299E-2,-6.1661283595253025E-2,2.4E-2,3.9699999999999999E-2,-8.5661283595253018E-2,-0.10136128359525302,4.0413882186641326E-2,4.1099999999999998E-2,-6.8611781335867206E-4]
["2016-03-01",6.7799999999999999E-2,8.14E-2,1.8E-3,3.1833333333333332E-3,3.2583333333333336E-3,3.2208333333333334E-3,3.4666666666666669E-3,6.6000000000000003E-2,6.457916666666666E-2,7.7933333333333327E-2,1.8043163358046677E-2,2.1600000000000001E-2,3.8650000000000004E-2,-3.5568366419533246E-3,-2.0606836641953327E-2,0.13064372645626965,4.1600000000000005E-2,8.9043726456269651E-2]
["2016-04-01",3.8999999999999998E-3,-2.41E-2,1.6999999999999999E-3,3.1833333333333332E-3,3.2583333333333336E-3,3.2208333333333334E-3,3.4666666666666669E-3,2.1999999999999997E-3,6.7916666666666646E-4,-2.7566666666666666E-2,1.2295494943683316E-2,2.0399999999999998E-2,3.8650000000000004E-2,-8.1045050563166819E-3,-2.6354505056316688E-2,0.11781502649039965,4.1600000000000005E-2,7.6215026490399657E-2]
["2016-05-01",1.7999999999999999E-2,1.5100000000000001E-2,2E-3,3.0416666666666665E-3,3.0833333333333333E-3,3.0625000000000001E-3,3.2750000000000001E-3,1.6E-2,1.4937499999999999E-2,1.1825E-2,1.7392451231779793E-2,2.4E-2,3.6750000000000005E-2,-6.6075487682202075E-3,-1.9357548768220212E-2,0.12736615339334789,3.9300000000000002E-2,8.806615339334789E-2]
["2016-06-01",2.5999999999999999E-3,7.7899999999999997E-2,1.8E-3,2.9166666666666668E-3,3.0000000000000001E-3,2.9583333333333336E-3,3.15E-3,7.9999999999999993E-4,-3.5833333333333377E-4,7.4749999999999997E-2,4.0217898842527688E-2,2.1600000000000001E-2,3.5500000000000004E-2,1.8617898842527687E-2,4.7178988425276847E-3,0.2927531667475427,3.78E-2,0.2549531667475427]
["2016-07-01",3.6900000000000002E-2,-8.0000000000000002E-3,1.4E-3,2.7333333333333337E-3,2.8250000000000003E-3,2.7791666666666668E-3,2.9749999999999998E-3,3.5500000000000004E-2,3.4120833333333336E-2,-1.0975E-2,5.641717856005557E-2,1.6799999999999999E-2,3.3350000000000005E-2,3.9617178560055574E-2,2.3067178560055565E-2,0.22355800153951177,3.5699999999999996E-2,0.18785800153951177]
["2016-08-01",1.4E-3,-5.5100000000000003E-2,1.6000000000000001E-3,2.7666666666666668E-3,2.8499999999999997E-3,2.8083333333333333E-3,2.9916666666666663E-3,-2.0000000000000009E-4,-1.4083333333333333E-3,-5.8091666666666666E-2,0.12578074131109873,1.9200000000000002E-2,3.3700000000000001E-2,0.10658074131109874,9.2080741311098724E-2,0.20393622373704501,3.5899999999999994E-2,0.16803622373704502]
["2016-09-01",2.0000000000000001E-4,4.0000000000000001E-3,1.5E-3,2.8416666666666668E-3,2.9166666666666668E-3,2.879166666666667E-3,3.0499999999999998E-3,-1.2999999999999999E-3,-2.6791666666666669E-3,9.5000000000000032E-4,0.15452260582319388,1.8000000000000002E-2,3.4550000000000004E-2,0.13652260582319387,0.11997260582319388,0.17468607252866231,3.6599999999999994E-2,0.13808607252866231]
["2016-10-01",-1.8200000000000001E-2,8.6E-3,1.6000000000000001E-3,2.8416666666666668E-3,2.9166666666666668E-3,2.879166666666667E-3,3.0499999999999998E-3,{"$f":"B1094-D1094","v":-1.9800000000000002E-2},-2.107916666666667E-2,5.5500000000000002E-3,4.5287988193666751E-2,1.9200000000000002E-2,3.4550000000000004E-2,2.6087988193666749E-2,1.0737988193666746E-2,0.17212937549704077,3.6599999999999994E-2,0.13552937549704078]
["2016-11-01",3.6999999999999998E-2,-5.3900000000000003E-2,1.8E-3,3.2166666666666667E-3,3.2750000000000001E-3,3.2458333333333332E-3,3.4000000000000002E-3,3.5199999999999995E-2,3.3754166666666668E-2,-5.7300000000000004E-2,8.0721479318875522E-2,2.1600000000000001E-2,3.8949999999999999E-2,5.9121479318875521E-2,4.1771479318875523E-2,0.13308634122586094,4.0800000000000003E-2,9.2286341225860935E-2]
["2016-12-01",1.9800000000000002E-2,4.9399999999999999E-2,2.2000000000000001E-3,3.3833333333333332E-3,3.4333333333333334E-3,3.4083333333333335E-3,3.5583333333333326E-3,1.7600000000000001E-2,1.6391666666666669E-2,4.5841666666666669E-2,0.11981280695934715,2.64E-2,4.0900000000000006E-2,9.3412806959347144E-2,7.8912806959347145E-2,0.16392013163901531,4.2699999999999988E-2,0.12122013163901532]
["2017-01-01",1.9E-2,1.26E-2,2.3999999999999998E-3,3.2666666666666664E-3,3.3166666666666665E-3,3.2916666666666667E-3,3.3E-3,1.66E-2,1.5708333333333331E-2,9.2999999999999992E-3,0.20064104618221212,2.8799999999999999E-2,3.95E-2,0.17184104618221213,0.16114104618221212,0.12329369301430848,3.9599999999999996E-2,8.3693693014308485E-2]
["2017-02-01",3.9699999999999999E-2,5.2600000000000001E-2,2.0999999999999999E-3,3.2916666666666667E-3,3.3416666666666668E-3,3.3166666666666665E-3,3.3250000000000003E-3,3.7600000000000001E-2,3.638333333333333E-2,4.9274999999999999E-2,0.24993140654415336,2.52E-2,3.9800000000000002E-2,0.22473140654415336,0.21013140654415335,0.15986801360988445,3.9900000000000005E-2,0.11996801360988445]
["2017-03-01",1.1999999999999999E-3,2.98E-2,2.3E-3,3.2916666666666667E-3,3.3416666666666668E-3,3.3166666666666665E-3,3.3250000000000003E-3,-1.1000000000000001E-3,-2.1166666666666669E-3,2.6474999999999999E-2,0.17197164659300102,2.76E-2,3.9800000000000002E-2,0.144371646593001,0.13217164659300101,0.10452383985154334,3.9900000000000005E-2,6.4623839851543338E-2]
["2017-04-01",1.03E-2,7.7999999999999996E-3,2.0999999999999999E-3,3.225E-3,3.2750000000000001E-3,3.2500000000000003E-3,3.2750000000000001E-3,8.2000000000000007E-3,7.0499999999999998E-3,4.5249999999999995E-3,0.17944312636010462,2.52E-2,3.9000000000000007E-2,0.15424312636010462,0.14044312636010461,0.14062826703800146,3.9300000000000002E-2,0.10132826703800146]
["2017-05-01",1.41E-2,4.2200000000000001E-2,2.3999999999999998E-3,3.2083333333333334E-3,3.2750000000000001E-3,3.241666666666667E-3,3.2750000000000001E-3,1.17E-2,1.0858333333333333E-2,3.8925000000000001E-2,0.17492463108230072,2.8799999999999999E-2,3.8900000000000004E-2,0.14612463108230073,0.13602463108230073,0.1710794797625903,3.9300000000000002E-2,0.1317794797625903]
["2017-06-01",6.1999999999999998E-3,-2.7E-2,2.0999999999999999E-3,3.0666666666666672E-3,3.1416666666666663E-3,3.1041666666666665E-3,3.1416666666666663E-3,4.0999999999999995E-3,3.0958333333333332E-3,-3.0141666666666667E-2,0.17914339097846721,2.52E-2,3.7249999999999998E-2,0.15394339097846721,0.1418933909784672,5.711135894702668E-2,3.7699999999999997E-2,1.9411358947026683E-2]
["2017-07-01",2.06E-2,2.4400000000000002E-2,2.2000000000000001E-3,3.15E-3,3.225E-3,3.1875000000000002E-3,3.2333333333333329E-3,1.84E-2,1.7412500000000001E-2,2.1166666666666667E-2,0.16060733420062023,2.64E-2,3.8250000000000006E-2,0.13420733420062023,0.12235733420062023,9.16379799448932E-2,3.8799999999999994E-2,5.2837979944893206E-2]
["2017-08-01",3.0999999999999999E-3,3.2399999999999998E-2,2.2000000000000001E-3,3.0833333333333333E-3,3.1666666666666666E-3,3.1250000000000002E-3,3.1833333333333332E-3,8.9999999999999976E-4,-2.5000000000000282E-5,2.9216666666666665E-2,{"$f":"((1+B1093)*(1+B1094)*(1+B1095)*(1+B1096)*(1+B1097)*(1+B1098)*(1+B1099)*(1+B1100)*(1+B1101)*(1+B1102)*(1+B1103)*(1+B1104))-1","v":0.1625776082850432},{"$f":"D1104*12","v":2.64E-2},3.7500000000000006E-2,{"$f":"L1104-M1104","v":0.13617760828504319},0.12507760828504319,0.19272626785385505,3.8199999999999998E-2,0.15452626785385504]
["2017-09-01",2.06E-2,-2.7300000000000001E-2,1.9E-3,3.0249999999999999E-3,3.0999999999999999E-3,3.0625000000000001E-3,3.0583333333333335E-3,1.8700000000000001E-2,1.7537500000000001E-2,-3.0358333333333334E-2,0.18628944912588996,2.2800000000000001E-2,3.6750000000000005E-2,0.16348944912588997,0.14953944912588996,0.15554267006120037,3.6700000000000003E-2,0.11884267006120036]
["2017-10-01",2.3300000000000001E-2,3.9E-2,2.2000000000000001E-3,3.0000000000000001E-3,3.1166666666666669E-3,3.0583333333333335E-3,3.1166666666666669E-3,2.1100000000000001E-2,2.0241666666666668E-2,3.5883333333333337E-2,0.23643307526025992,2.64E-2,3.6700000000000003E-2,0.21003307526025991,0.19973307526025991,0.19037163810587621,3.7400000000000003E-2,0.15297163810587622]
["2017-11-01",3.0700000000000002E-2,2.75E-2,2.0999999999999999E-3,3.0000000000000001E-3,3.1166666666666669E-3,3.0583333333333335E-3,3.1166666666666669E-3,2.86E-2,2.7641666666666669E-2,2.4383333333333333E-2,0.22892147605665381,2.52E-2,3.6700000000000003E-2,0.20372147605665381,0.19222147605665379,0.29278813883710808,3.7400000000000003E-2,0.25538813883710809]
["2017-12-01",1.11E-2,-6.13E-2,2E-3,2.9249999999999996E-3,3.0083333333333333E-3,2.9666666666666665E-3,3.0166666666666671E-3,9.1000000000000004E-3,8.1333333333333344E-3,-6.4316666666666661E-2,0.21843744306813351,2.4E-2,3.56E-2,0.19443744306813351,0.18283744306813351,0.15641340377967738,3.6200000000000003E-2,0.12021340377967737]
["2018-01-01",5.7299999999999997E-2,-3.0700000000000002E-2,2.3999999999999998E-3,2.9249999999999996E-3,3.0083333333333333E-3,2.9666666666666665E-3,3.1583333333333337E-3,5.4899999999999997E-2,5.4333333333333331E-2,-3.3858333333333338E-2,0.26423347257697594,2.8799999999999999E-2,3.56E-2,0.23543347257697594,0.22863347257697594,0.10696376879680214,3.7900000000000003E-2,6.9063768796802136E-2]
["2018-02-01",-3.6900000000000002E-2,-3.8399999999999997E-2,2.2000000000000001E-3,2.9583333333333332E-3,3.0666666666666672E-3,3.0125000000000004E-3,3.2166666666666667E-3,-3.9100000000000003E-2,-3.9912500000000004E-2,-4.1616666666666663E-2,0.1710909468489803,2.64E-2,3.6150000000000002E-2,0.14469094684898029,0.13494094684898028,1.1263879987654546E-2,3.8600000000000002E-2,-2.7336120012345456E-2]
["2018-03-01",-2.5399999999999999E-2,3.7699999999999997E-2,2.3999999999999998E-3,3.225E-3,3.3250000000000003E-3,3.2750000000000001E-3,3.4416666666666667E-3,-2.7799999999999998E-2,-2.8674999999999999E-2,3.4258333333333328E-2,0.13997726408211797,2.8799999999999999E-2,3.9300000000000002E-2,0.11117726408211798,0.10067726408211797,1.9021682135549556E-2,4.1300000000000003E-2,-2.2278317864450448E-2]
["2018-04-01",3.8E-3,2.1000000000000001E-2,2.5000000000000001E-3,3.2083333333333334E-3,3.3416666666666668E-3,3.2750000000000001E-3,3.4749999999999998E-3,1.2999999999999999E-3,5.2499999999999986E-4,1.7525000000000002E-2,0.13264295524658998,0.03,3.9300000000000002E-2,0.10264295524658998,9.3342955246589976E-2,3.2368661897594908E-2,4.1700000000000001E-2,-9.3313381024050929E-3]
["2018-05-01",2.41E-2,-1.14E-2,2.5000000000000001E-3,3.3250000000000003E-3,3.4333333333333334E-3,3.3791666666666666E-3,3.5666666666666668E-3,2.1600000000000001E-2,2.0720833333333334E-2,-1.4966666666666666E-2,0.14381190264079735,0.03,4.0550000000000003E-2,0.11381190264079735,0.10326190264079735,-2.0725715647704979E-2,4.2800000000000005E-2,-6.3525715647704983E-2]
["2018-06-01",6.1999999999999998E-3,2.7300000000000001E-2,2.3E-3,3.3E-3,3.4250000000000001E-3,3.3625E-3,3.5583333333333326E-3,3.8999999999999998E-3,2.8374999999999997E-3,2.3741666666666668E-2,0.14381190264079713,2.76E-2,4.0349999999999997E-2,0.11621190264079713,0.10346190264079713,3.3924431978533232E-2,4.2699999999999988E-2,-8.7755680214667564E-3]
["2018-07-01",3.7199999999999997E-2,1.8599999999999998E-2,2.5000000000000001E-3,3.225E-3,3.3916666666666665E-3,3.3083333333333333E-3,3.5583333333333326E-3,3.4699999999999995E-2,3.3891666666666667E-2,1.5041666666666665E-2,0.16241593711447644,0.03,3.9699999999999999E-2,0.13241593711447644,0.12271593711447644,2.8070506065339895E-2,4.2699999999999988E-2,-1.4629493934660093E-2]
["2018-08-01",3.2599999999999997E-2,1.1299999999999999E-2,2.5000000000000001E-3,3.2333333333333329E-3,3.3749999999999995E-3,3.3041666666666662E-3,3.5499999999999998E-3,3.0099999999999998E-2,2.929583333333333E-2,7.7499999999999999E-3,0.19660123284259634,0.03,3.9649999999999991E-2,0.16660123284259634,0.15695123284259635,7.0589914605561077E-3,4.2599999999999999E-2,-3.5541008539443891E-2]
["2018-09-01",5.7000000000000002E-3,-6.0000000000000001E-3,2.2000000000000001E-3,3.2333333333333329E-3,3.3749999999999995E-3,3.3041666666666662E-3,3.5499999999999998E-3,3.5000000000000001E-3,2.395833333333334E-3,-9.5499999999999995E-3,0.17913174590417347,2.64E-2,3.9649999999999991E-2,0.15273174590417346,0.13948174590417348,2.9111378134874855E-2,4.2599999999999999E-2,-1.3488621865125144E-2]
["2018-10-01",-6.8400000000000002E-2,1.95E-2,3.0000000000000001E-3,3.4499999999999999E-3,3.5666666666666663E-3,3.5083333333333329E-3,3.7083333333333334E-3,-7.1400000000000005E-2,-7.1908333333333338E-2,1.5791666666666666E-2,7.3467345337953294E-2,3.6000000000000004E-2,4.2099999999999999E-2,3.7467345337953289E-2,3.1367345337953295E-2,9.7969682468770358E-3,4.4499999999999998E-2,-3.4703031753122962E-2]
["2018-11-01",2.0400000000000001E-2,3.5499999999999997E-2,2.8E-3,3.5166666666666662E-3,3.6833333333333336E-3,3.5999999999999999E-3,3.7750000000000001E-3,1.7600000000000001E-2,1.6800000000000002E-2,3.1724999999999996E-2,6.2739962339039002E-2,3.3599999999999998E-2,4.3200000000000002E-2,2.9139962339039004E-2,1.9539962339038999E-2,1.7659134423008371E-2,4.53E-2,-2.7640865576991629E-2]
["2018-12-01",-9.0300000000000005E-2,-4.0099999999999997E-2,2.7000000000000001E-3,3.5166666666666662E-3,3.6416666666666667E-3,3.5791666666666663E-3,3.7750000000000001E-3,-9.2999999999999999E-2,-9.3879166666666666E-2,-4.3874999999999997E-2,-4.3838845079790523E-2,3.2399999999999998E-2,4.2949999999999995E-2,-7.6238845079790521E-2,-8.6788845079790511E-2,4.0642381093688895E-2,4.53E-2,-4.6576189063111048E-3]
["2019-01-01",8.0100000000000005E-2,4.8399999999999999E-2,2.5000000000000001E-3,3.2750000000000001E-3,3.4499999999999999E-3,3.3625E-3,3.6249999999999998E-3,7.7600000000000002E-2,{"$f":"B1121-G1121","v":7.67375E-2},4.4774999999999995E-2,-2.3219839752843363E-2,0.03,4.0349999999999997E-2,-5.3219839752843362E-2,-6.356983975284336E-2,0.12556429623297571,4.3499999999999997E-2,8.2064296232975717E-2]
["2019-02-01",3.2099999999999997E-2,4.1099999999999998E-2,2.2000000000000001E-3,3.1583333333333337E-3,3.3250000000000003E-3,3.241666666666667E-3,3.5416666666666669E-3,2.9899999999999996E-2,2.885833333333333E-2,3.7558333333333332E-2,4.6760256869577521E-2,2.64E-2,3.8900000000000004E-2,2.0360256869577521E-2,7.8602568695775171E-3,0.21861999668068921,4.2500000000000003E-2,0.1761199966806892]
["2019-03-01",1.9400000000000001E-2,2.8799999999999999E-2,2.3E-3,3.1583333333333337E-3,3.3250000000000003E-3,3.241666666666667E-3,3.5416666666666669E-3,1.7100000000000001E-2,1.6158333333333334E-2,2.5258333333333334E-2,9.4877288993276743E-2,2.76E-2,3.8900000000000004E-2,6.7277288993276743E-2,5.5977288993276739E-2,0.20816830739625414,4.2500000000000003E-2,0.16566830739625413]
["2019-04-01",4.0500000000000001E-2,9.2999999999999992E-3,2.3E-3,3.075E-3,3.2083333333333334E-3,3.1416666666666667E-3,3.4000000000000002E-3,3.8199999999999998E-2,3.7358333333333334E-2,5.899999999999999E-3,0.13490717194411661,2.76E-2,3.7699999999999997E-2,0.10730717194411661,9.7207171944116613E-2,0.19432347958378005,4.0800000000000003E-2,0.15352347958378004]
["2019-05-01",-6.3500000000000001E-2,-7.7999999999999996E-3,2.3E-3,3.0583333333333335E-3,3.1666666666666666E-3,3.1124999999999998E-3,3.3166666666666665E-3,-6.5799999999999997E-2,-6.6612500000000005E-2,-1.1116666666666667E-2,3.7828890270154458E-2,2.76E-2,3.7349999999999994E-2,1.0228890270154459E-2,4.7889027015446395E-4,0.19867262436073885,3.9800000000000002E-2,0.15887262436073885]
["2019-06-01",7.0499999999999993E-2,3.2199999999999999E-2,1.8E-3,3.0583333333333335E-3,3.1666666666666666E-3,3.1124999999999998E-3,3.3166666666666665E-3,6.8699999999999997E-2,6.7387499999999989E-2,2.8883333333333334E-2,0.10415009643629514,2.1600000000000001E-2,3.7349999999999994E-2,8.2550096436295128E-2,6.6800096436295142E-2,0.20439003491205576,3.9800000000000002E-2,0.16459003491205576]
["2019-07-01",1.44E-2,-2.7000000000000001E-3,2.0999999999999999E-3,2.7416666666666666E-3,2.8833333333333332E-3,2.8124999999999999E-3,3.075E-3,1.23E-2,1.1587500000000001E-2,-5.7750000000000006E-3,7.9878382014055394E-2,2.52E-2,3.3750000000000002E-2,5.4678382014055393E-2,4.6128382014055391E-2,0.17920496938719155,3.6900000000000002E-2,0.14230496938719156]
["2019-08-01",-1.5800000000000002E-2,5.1299999999999998E-2,1.9E-3,2.7416666666666666E-3,2.8833333333333332E-3,2.8124999999999999E-3,3.075E-3,-1.77E-2,-1.8612500000000001E-2,4.8224999999999997E-2,2.9262350937665271E-2,2.2800000000000001E-2,3.3750000000000002E-2,6.4623509376652705E-3,{"$f":"L1128-N1128","v":-4.4876490623347309E-3},{"$f":"((1+C1117)*(1+C1118)*(1+C1119)*(1+C1120)*(1+C1121)*(1+C1122)*(1+C1123)*(1+C1124)*(1+C1125)*(1+C1126)*(1+C1127)*(1+C1128))-1","v":0.22584612312543673},3.6900000000000002E-2,{"$f":"Q1128-R1128","v":0.18894612312543674}]
["2019-09-01",1.8700000000000001E-2,4.2500000000000003E-2,1.5E-3,2.4833333333333331E-3,2.5666666666666667E-3,2.5249999999999999E-3,2.7416666666666666E-3,1.72E-2,1.6175000000000002E-2,3.975833333333334E-2,4.2566925425275626E-2,1.8000000000000002E-2,3.0300000000000001E-2,2.4566925425275624E-2,{"$f":"L1129-N1129","v":1.2266925425275625E-2},{"$f":"((1+C1118)*(1+C1119)*(1+C1120)*(1+C1121)*(1+C1122)*(1+C1123)*(1+C1124)*(1+C1125)*(1+C1126)*(1+C1127)*(1+C1128)*(1+C1129))-1","v":0.28565853456566126},3.2899999999999999E-2,{"$f":"Q1129-R1129","v":0.25275853456566127}]
["2019-10-01",2.1700000000000001E-2,-7.7000000000000002E-3,1.6000000000000001E-3,2.5249999999999999E-3,2.6083333333333332E-3,2.5666666666666667E-3,2.8083333333333333E-3,2.01E-2,1.9133333333333336E-2,-1.0508333333333333E-2,0.1433991280667708,1.9200000000000002E-2,3.0800000000000001E-2,0.1241991280667708,{"$f":"L1130-N1130","v":0.1125991280667708},{"$f":"((1+C1119)*(1+C1120)*(1+C1121)*(1+C1122)*(1+C1123)*(1+C1124)*(1+C1125)*(1+C1126)*(1+C1127)*(1+C1128)*(1+C1129)*(1+C1130))-1","v":0.25135749274105557},3.3700000000000001E-2,{"$f":"Q1130-R1130","v":0.21765749274105556}]
["2019-11-01",3.6299999999999999E-2,-1.8599999999999998E-2,1.6000000000000001E-3,2.558333333333333E-3,2.6416666666666667E-3,2.5999999999999999E-3,2.8583333333333334E-3,3.4700000000000002E-2,3.3700000000000001E-2,-2.1458333333333333E-2,0.16121571581300942,1.9200000000000002E-2,3.1199999999999999E-2,0.14201571581300942,{"$f":"L1131-N1131","v":0.13001571581300941},{"$f":"((1+C1120)*(1+C1121)*(1+C1122)*(1+C1123)*(1+C1124)*(1+C1125)*(1+C1126)*(1+C1127)*(1+C1128)*(1+C1129)*(1+C1130)*(1+C1131))-1","v":0.18597995497447739},3.4299999999999997E-2,{"$f":"Q1131-R1131","v":0.15167995497447739}]
["2019-12-01",3.0200000000000001E-2,3.4299999999999997E-2,1.8E-3,2.5083333333333329E-3,2.5916666666666666E-3,2.5499999999999997E-3,2.8333333333333331E-3,2.8400000000000002E-2,2.7650000000000001E-2,3.1466666666666664E-2,0.31503180216616733,2.1600000000000001E-2,3.0599999999999995E-2,0.29343180216616732,{"$f":"L1132-N1132","v":0.28443180216616731},{"$f":"((1+C1121)*(1+C1122)*(1+C1123)*(1+C1124)*(1+C1125)*(1+C1126)*(1+C1127)*(1+C1128)*(1+C1129)*(1+C1130)*(1+C1131)*(1+C1132))-1","v":0.27790297679977294},3.3999999999999996E-2,{"$f":"Q1132-R1132","v":0.24390297679977294}]
["2020-01-01",-4.0000000000000002E-4,6.6537157778004855E-2,2E-3,2.4499999999999999E-3,2.5083333333333333E-3,2.4791666666666668E-3,2.7333333333333337E-3,-2.4000000000000002E-3,-2.879166666666667E-3,6.3803824444671517E-2,0.21702230297685499,2.4E-2,{"$f":"G1133*12","v":2.9750000000000002E-2},0.19302230297685499,{"$f":"L1133-N1133","v":0.18727230297685499},{"$f":"((1+C1122)*(1+C1123)*(1+C1124)*(1+C1125)*(1+C1126)*(1+C1127)*(1+C1128)*(1+C1129)*(1+C1130)*(1+C1131)*(1+C1132)*(1+C1133))-1","v":0.30001050056474821},{"$f":"H1133*12","v":3.2800000000000003E-2},{"$f":"Q1133-R1133","v":0.26721050056474821}]
["2020-02-01",-8.2299999999999998E-2,-9.8453153025931217E-2,1.5E-3,2.316666666666667E-3,2.3749999999999999E-3,2.3458333333333335E-3,2.5916666666666666E-3,-8.3799999999999999E-2,-8.4645833333333337E-2,-0.10104481969259789,8.2125150122913659E-2,1.8000000000000002E-2,2.8150000000000001E-2,6.4125150122913657E-2,5.3975150122913658E-2,0.1257519621720582,3.1099999999999999E-2,9.4651962172058193E-2]
["2020-03-01",-0.1235,-9.9852632884989301E-2,1.2999999999999999E-3,2.5166666666666666E-3,2.5666666666666667E-3,2.5416666666666669E-3,2.9166666666666668E-3,-0.12479999999999999,-0.12604166666666666,-0.10276929955165597,-6.956769267928764E-2,1.5599999999999999E-2,3.0500000000000003E-2,-8.5167692679287643E-2,-0.10006769267928764,-1.5024625997535845E-2,3.5000000000000003E-2,-5.0024625997535849E-2]
["2020-04-01",0.12820000000000001,3.2286679387277528E-2,8.9999999999999998E-4,2.0250000000000003E-3,2.2916666666666667E-3,2.1583333333333333E-3,2.6583333333333333E-3,0.1273,0.12604166666666666,2.9628346053944196E-2,8.8550976638424039E-3,1.0800000000000001E-2,2.5899999999999999E-2,-1.9449023361575966E-3,-1.7044902336157595E-2,7.4080631202275704E-3,3.1899999999999998E-2,-2.4491936879772427E-2]
["2020-05-01",4.7600000000000003E-2,4.3538153333576746E-2,8.9999999999999998E-4,2.075E-3,2.2666666666666664E-3,2.1708333333333332E-3,2.6166666666666669E-3,4.6700000000000005E-2,{"$f":"B1137-G1137","v":4.5429166666666673E-2},4.0921486666910076E-2,0.12853881506955789,1.0800000000000001E-2,2.6049999999999997E-2,0.11773881506955788,0.1024888150695579,5.9533108084899533E-2,3.1400000000000004E-2,2.8133108084899529E-2]
["2020-06-01",1.9900000000000001E-2,-4.6515481975296112E-2,8.9999999999999998E-4,2.0083333333333333E-3,2.1916666666666664E-3,2.0999999999999999E-3,2.558333333333333E-3,1.9E-2,1.78E-2,-4.9073815308629448E-2,7.5195457720170333E-2,1.0800000000000001E-2,2.52E-2,6.4395457720170329E-2,4.9995457720170333E-2,-2.1266794329057537E-2,3.0699999999999998E-2,-5.1966794329057535E-2]
["2020-07-01",5.6399999999999999E-2,7.8155639399125773E-2,1E-3,1.7833333333333334E-3,1.9333333333333331E-3,1.8583333333333334E-3,2.2833333333333334E-3,5.5399999999999998E-2,5.4541666666666669E-2,7.5872306065792441E-2,0.11971261981031933,1.2E-2,2.23E-2,0.10771261981031933,9.7412619810319331E-2,5.808355074833238E-2,2.7400000000000001E-2,3.0683550748332379E-2]
["2020-08-01",7.1900000000000006E-2,-2.6496057598276487E-2,8.0000000000000004E-4,1.8749999999999999E-3,1.9750000000000002E-3,1.9250000000000001E-3,2.2750000000000001E-3,7.110000000000001E-2,6.9975000000000009E-2,-2.8771057598276487E-2,0.21948786544877219,9.6000000000000009E-3,2.3100000000000002E-2,0.20988786544877219,0.19638786544877218,-2.0214488686469023E-2,2.7300000000000001E-2,-4.7514488686469028E-2]
["2020-09-01",-3.7999999999999999E-2,1.1208634977297001E-2,0,1.9250000000000001E-3,2.058333333333333E-3,1.9916666666666668E-3,2.3666666666666667E-3,-3.7999999999999999E-2,-3.9991666666666668E-2,8.8419683106303344E-3,0.15161217881782529,0,2.3900000000000001E-2,0.15161217881782529,0.12771217881782529,-4.9623434565094549E-2,2.8400000000000002E-2,-7.8023434565094557E-2]
["2020-10-01",-2.6599999999999999E-2,5.0416695141057254E-2,8.9999999999999998E-4,1.9583333333333332E-3,2.1249999999999997E-3,{"$f":"AVERAGE(E1142:F1142)","v":2.0416666666666665E-3},2.4583333333333336E-3,-2.75E-2,-2.8641666666666666E-2,4.795836180772392E-2,9.7170690869404996E-2,1.0800000000000001E-2,2.4499999999999997E-2,8.6370690869404992E-2,7.2670690869405002E-2,6.0379028556305503E-3,2.9500000000000005E-2,-2.3462097144369455E-2]
["2020-11-01",0.1095,7.3522810716743856E-3,1.1000000000000001E-3,1.9166666666666666E-3,2.058333333333333E-3,{"$f":"AVERAGE(E1143:F1143)","v":1.9874999999999997E-3},2.3749999999999999E-3,0.1084,0.1075125,4.9772810716743852E-3,0.17467034789115599,1.32E-2,2.3849999999999996E-2,0.161470347891156,0.150820347891156,3.2641712131834977E-2,2.8499999999999998E-2,4.1417121318349792E-3]
["2020-12-01",3.8399999999999997E-2,7.0325529758781969E-3,1.1000000000000001E-3,1.8833333333333332E-3,2.0333333333333332E-3,{"$f":"AVERAGE(E1144:F1144)","v":1.9583333333333332E-3},2.3083333333333332E-3,3.73E-2,3.6441666666666664E-2,4.7242196425448637E-3,0.18402027688815403,1.32E-2,2.35E-2,0.17082027688815404,0.16052027688815404,5.4179828652263229E-3,2.7699999999999999E-2,-2.2282017134773676E-2]
["2021-01-01",-1.01E-2,-9.1490879490143378E-3,1.1000000000000001E-3,2.0416666666666669E-3,2.1749999999999999E-3,{"$f":"AVERAGE(E1145:F1145)","v":2.1083333333333336E-3},2.4250000000000001E-3,-1.12E-2,-1.2208333333333333E-2,-1.1574087949014338E-2,0.17253068436532981,1.32E-2,2.5300000000000003E-2,0.15933068436532982,0.14723068436532982,-6.5930972916153685E-2,2.9100000000000001E-2,-9.5030972916153686E-2]
["2021-02-01",2.76E-2,-6.0949635783169254E-2,1.1999999999999999E-3,2.2500000000000003E-3,2.3583333333333334E-3,2.304166666666667E-3,2.575E-3,2.64E-2,2.5295833333333333E-2,-6.3524635783169248E-2,0.31294816525423719,1.44E-2,2.7650000000000004E-2,0.29854816525423716,0.28529816525423718,-2.707456297944788E-2,3.09E-2,-5.7974562979447877E-2]
["2021-03-01",4.3799999999999999E-2,0.10498835014976989,1.8E-3,2.5333333333333336E-3,2.6416666666666667E-3,2.5875000000000004E-3,2.8666666666666667E-3,4.1999999999999996E-2,4.1212499999999999E-2,0.10212168348310321,0.56355424403008891,2.1600000000000001E-2,3.1050000000000005E-2,0.54195424403008896,0.53250424403008889,0.1943280764323152,3.44E-2,0.15992807643231521]
["2021-04-01",5.3400000000000003E-2,4.2771092437836097E-2,1.9E-3,2.4166666666666668E-3,2.5249999999999999E-3,2.4708333333333336E-3,2.7499999999999998E-3,5.1500000000000004E-2,5.0929166666666671E-2,4.0021092437836095E-2,0.45989012645035854,2.2800000000000001E-2,2.9650000000000003E-2,0.43709012645035855,0.43024012645035853,0.20645826189458227,3.3000000000000002E-2,0.17345826189458227]
["2021-05-01",7.0000000000000001E-3,-2.3727991736619838E-2,1.8E-3,2.4666666666666669E-3,2.558333333333333E-3,2.5125E-3,2.7750000000000001E-3,5.1999999999999998E-3,4.4875000000000002E-3,-2.6502991736619838E-2,0.40331171948788769,2.1600000000000001E-2,3.015E-2,0.38171171948788768,0.37316171948788768,0.12869033725618473,3.3300000000000003E-2,9.5390337256184732E-2]
["2021-06-01",2.3300000000000001E-2,-2.1629631904666716E-2,1.6999999999999999E-3,2.3250000000000002E-3,2.4250000000000001E-3,2.3750000000000004E-3,2.6333333333333334E-3,2.1600000000000001E-2,2.0924999999999999E-2,-2.4262965238000051E-2,0.40798988386307999,2.0399999999999998E-2,2.8500000000000004E-2,0.38758988386308002,0.37948988386307997,0.1581490415960467,3.1600000000000003E-2,0.12654904159604669]
["2021-07-01",2.3800000000000002E-2,3.8580129254477007E-2,1.6000000000000001E-3,2.1416666666666663E-3,2.2583333333333331E-3,2.1999999999999997E-3,2.4583333333333336E-3,2.2200000000000001E-2,2.1600000000000001E-2,3.6121795921143673E-2,0.36453998778779018,1.9200000000000002E-2,2.6399999999999996E-2,0.34533998778779018,0.3381399877877902,0.11563723952427551,2.9500000000000005E-2,8.6137239524275516E-2]
["2021-08-01",3.04E-2,3.9754994769648354E-2,1.5E-3,2.1250000000000002E-3,2.2750000000000001E-3,2.2000000000000001E-3,2.4583333333333336E-3,2.8899999999999999E-2,2.8199999999999999E-2,3.7296661436315021E-2,0.3117100507664321,1.8000000000000002E-2,2.64E-2,0.29371005076643208,0.28531005076643212,0.19156106269542938,2.9500000000000005E-2,0.16206106269542939]
["2021-09-01",-4.65E-2,-6.1694618844009501E-2,1.4E-3,2.1083333333333332E-3,2.2750000000000001E-3,2.1916666666666664E-3,2.4666666666666669E-3,-4.7899999999999998E-2,{"$f":"B1153-G1153","v":-4.8691666666666668E-2},-6.4161285510676166E-2,0.30012009709541876,1.6799999999999999E-2,2.6299999999999997E-2,0.28332009709541878,0.27382009709541877,0.10565527076237213,2.9600000000000001E-2,7.6055270762372132E-2]
["2021-10-01",7.0099999999999996E-2,4.7338249999999998E-2,1.5E-3,2.2333333333333337E-3,2.3833333333333332E-3,2.3083333333333332E-3,2.575E-3,6.8599999999999994E-2,6.7791666666666667E-2,4.4763249999999997E-2,0.4292772918654284,1.8000000000000002E-2,2.7699999999999999E-2,0.41127729186542838,0.4015772918654284,0.1024149385097457,3.09E-2,7.1514938509745704E-2]
["2021-11-01",-6.8999999999999999E-3,-1.6393896390234163E-2,1.6999999999999999E-3,2.1833333333333336E-3,2.3083333333333332E-3,2.2458333333333332E-3,2.5166666666666666E-3,-8.6E-3,-9.1458333333333322E-3,-1.891056305690083E-2,0.27932877742366591,2.0399999999999998E-2,2.6949999999999998E-2,0.25892877742366593,0.25237877742366593,7.6427862033716432E-2,3.0199999999999998E-2,4.6227862033716434E-2]
["2021-12-01",4.48E-2,9.6216364270722721E-2,1.5E-3,2.2000000000000001E-3,2.3083333333333332E-3,2.2541666666666665E-3,2.5333333333333336E-3,4.3299999999999998E-2,4.2545833333333331E-2,9.3683030937389389E-2,0.28721370055108419,1.8000000000000002E-2,2.7049999999999998E-2,0.26921370055108418,0.26016370055108418,0.171757391388492,3.0400000000000003E-2,0.14135739138849199]

{"sheet":"PRPM WP1","index":43,"n_rows":1184,"n_cols":11,"rows_kept":1184,"cut":false,"hidden":false,"merged":[]}
[null,"AWR","AWK","CWT","WTRG","MSEX","SJW","YORW","MKTRP","SPRP","MKTAAAAA"]
[null,"Last updated: 02/02/22 - 11:03","Last updated: 02/02/22 - 12:09","Last updated: 02/02/22 - 12:12","Last updated: 02/02/22 - 12:56","Last updated: 02/02/22 - 12:59",null,"Last updated: 02/02/22 - 12:20","Last updated: 02/02/22 - 12:21","Last updated: 02/02/22 - 12:29","Last updated: 02/02/22 - 12:33"]
[null,"Modified: 1 1153 // Conditional Variance","Modified: 1 1153 // Conditional Variance","Modified: 1 1153 // Conditional Variance","Modified: 1 1153 // Conditional Variance","Modified: 1 1153 // Conditional Variance",null,"Modified: 1 1153 // Conditional Variance","Modified: 1 1153 // Conditional Variance","Modified: 1 1153 // Conditional Variance","Modified: 1 1153 // Conditional Variance"]
[]
["1926M01",null,null,null,null,null,null,null,1.2522456986775799E-3]
["1926M02",null,null,null,null,null,null,null,1.15741793216053E-3]
["1926M03",null,null,null,null,null,null,null,1.3279850211379901E-3]
["1926M04",null,null,null,null,null,null,null,1.7446938760453899E-3]
["1926M05",null,null,null,null,null,null,null,1.5922014875831901E-3]
["1926M06",null,null,null,null,null,null,null,1.4438599537492599E-3]
["1926M07",null,null,null,null,null,null,null,1.4897255785829701E-3]
["1926M08",null,null,null,null,null,null,null,1.54967435516094E-3]
["1926M09",null,null,null,null,null,null,null,1.43171655827353E-3]
["1926M10",null,null,null,null,null,null,null,1.33840624373695E-3]
["1926M11",null,null,null,null,null,null,null,1.3821337190187599E-3]
["1926M12",null,null,null,null,null,null,null,1.3517824543198701E-3]
["1927M01",null,null,null,null,null,null,null,1.2523305717340801E-3]
["1927M02",null,null,null,null,null,null,null,1.23813030755971E-3]
["1927M03",null,null,null,null,null,null,null,1.41950438937163E-3]
["1927M04",null,null,null,null,null,null,null,1.2890746521019901E-3]
["1927M05",null,null,null,null,null,null,null,1.2039411649285899E-3]
["1927M06",null,null,null,null,null,null,null,1.48085885034857E-3]
["1927M07",null,null,null,null,null,null,null,1.3643104773140701E-3]
["1927M08",null,null,null,null,null,null,null,1.6977679386984399E-3]
["1927M09",null,null,null,null,null,null,null,1.7540244836743799E-3]
["1927M10",null,null,null,null,null,null,null,1.7349220423738801E-3]
["1927M11",null,null,null,null,null,null,null,1.9797863094027802E-3]
["1927M12",null,null,null,null,null,null,null,2.2535943068298101E-3]
["1928M01",null,null,null,null,null,null,null,2.0168570448843301E-3,2.7155566928778701E-3,2.27756983387311E-3]
["1928M02",null,null,null,null,null,null,null,1.80209051672686E-3,2.5109541353269902E-3,2.01914742577539E-3]
["1928M03",null,null,null,null,null,null,null,1.6577324087390501E-3,2.2673740102791E-3,1.8414626205399899E-3]
["1928M04",null,null,null,null,null,null,null,2.8024968375330601E-3,2.48340984538125E-3,2.9419704569673901E-3]
["1928M05",null,null,null,null,null,null,null,2.4945637236153699E-3,3.1099036322702598E-3,2.6073133325244099E-3]
["1928M06",null,null,null,null,null,null,null,2.1844196053398901E-3,2.7767510162557299E-3,2.2755163932103402E-3]
["1928M07",null,null,null,null,null,null,null,2.2102082734901198E-3,2.7270961334541701E-3,2.2956372694496602E-3]
["1928M08",null,null,null,null,null,null,null,1.94226448961567E-3,2.45585452277887E-3,2.0103024364892101E-3]
["1928M09",null,null,null,null,null,null,null,2.3604404817698598E-3,2.58498600301147E-3,2.4124021253268701E-3]
["1928M10",null,null,null,null,null,null,null,2.0948279600419002E-3,2.3499336570719002E-3,2.1346665341797199E-3]
["1928M11",null,null,null,null,null,null,null,1.8513425034393501E-3,2.1310137306295401E-3,1.8815901857865401E-3]
["1928M12",null,null,null,null,null,null,null,3.4818588297382798E-3,6.5724335326762199E-3,3.5092472196870598E-3]
["1929M01",null,null,null,null,null,null,null,2.9967549781606002E-3,5.7776242652432096E-3,3.0213198664692598E-3]
["1929M02",null,null,null,null,null,null,null,2.8538969193669501E-3,6.6305313125593103E-3,2.87788047849291E-3]
["1929M03",null,null,null,null,null,null,null,2.4929565169682201E-3,5.9803414707893399E-3,2.51438303629183E-3]
["1929M04",null,null,null,null,null,null,null,2.1902512477809701E-3,5.3253790272818997E-3,2.2084028156429802E-3]
["1929M05",null,null,null,null,null,null,null,1.93007926326139E-3,4.7434168882353901E-3,1.94345172275288E-3]
["1929M06",null,null,null,null,null,null,null,1.9678386971806799E-3,4.3193033052403703E-3,1.9837333593230901E-3]
["1929M07",null,null,null,null,null,null,null,3.12896009552306E-3,8.4555294439351298E-3,3.1439139770613302E-3]
["1929M08",null,null,null,null,null,null,null,2.8424123005672298E-3,7.9946097077628793E-3,2.8594552448541399E-3]
["1929M09",null,null,null,null,null,null,null,3.5017838136268799E-3,7.8266193135153195E-3,3.52680609790158E-3]
["1929M10",null,null,null,null,null,null,null,3.48533314349204E-3,6.8957692984369899E-3,3.5101820864007101E-3]
["1929M11",null,null,null,null,null,null,null,8.6272938649046907E-3,1.69866026703317E-2,8.7140874876307905E-3]
["1929M12",null,null,null,null,null,null,null,1.0229063985994E-2,1.80920849485641E-2,1.03053982622805E-2]
["1930M01",null,null,null,null,null,null,null,8.5474201750097897E-3,1.59423278191555E-2,8.6301467888702105E-3]
["1930M02",null,null,null,null,null,null,null,7.3033655782955998E-3,1.41522989453144E-2,7.4069819320593099E-3]
["1930M03",null,null,null,null,null,null,null,6.1325758099939898E-3,1.2794689428063199E-2,6.2325057194896304E-3]
["1930M04",null,null,null,null,null,null,null,5.6079273143775504E-3,1.16513484387488E-2,5.7196978608670601E-3]
["1930M05",null,null,null,null,null,null,null,4.8382907238960502E-3,1.02121446253866E-2,4.9375302338264104E-3]
["1930M06",null,null,null,null,null,null,null,4.1989080887205304E-3,9.1501710127624807E-3,4.2870027943384499E-3]
["1930M07",null,null,null,null,null,null,null,7.6028531064228702E-3,1.27436480763914E-2,7.7217104336506498E-3]
["1930M08",null,null,null,null,null,null,null,6.3968764889718397E-3,1.11521043422756E-2,6.5145152584309496E-3]
["1930M09",null,null,null,null,null,null,null,5.3957375328478798E-3,9.7828834783943198E-3,5.5028532855615504E-3]
["1930M10",null,null,null,null,null,null,null,7.3293795673862999E-3,1.0403827717058001E-2,7.4351276884331297E-3]
["1930M11",null,null,null,null,null,null,null,7.7163858272877098E-3,1.02389084771833E-2,7.8046277260064301E-3]
["1930M12",null,null,null,null,null,null,null,6.6342162605162198E-3,9.9051923693620394E-3,6.7136479969659296E-3]
["1931M01",null,null,null,null,null,null,null,6.7034565376448097E-3,8.9870646618976195E-3,6.7716550657921501E-3]
["1931M02",null,null,null,null,null,null,null,5.7259737170383997E-3,8.0178902584596493E-3,5.8037563972515903E-3]
["1931M03",null,null,null,null,null,null,null,6.0626745784785703E-3,9.0372094828643501E-3,6.1672726144755604E-3]
["1931M04",null,null,null,null,null,null,null,6.1216611731195504E-3,8.1128051935030407E-3,6.2095955855426899E-3]
["1931M05",null,null,null,null,null,null,null,6.8422855483170298E-3,8.7317289238764799E-3,6.9241396699753098E-3]
["1931M06",null,null,null,null,null,null,null,8.6699418160339197E-3,9.2294548208486198E-3,8.7507497342220204E-3]
["1931M07",null,null,null,null,null,null,null,8.8406574212462896E-3,9.6256660111137399E-3,8.9987412227833206E-3]
["1931M08",null,null,null,null,null,null,null,8.7298132995252704E-3,9.1473569728629002E-3,8.8565123209436002E-3]
["1931M09",null,null,null,null,null,null,null,7.3249585160249401E-3,8.0232015375771692E-3,7.4440347839425797E-3]
["1931M10",null,null,null,null,null,null,null,1.9320158586084601E-2,1.8968178979960601E-2,1.9528630756558401E-2]
["1931M11",null,null,null,null,null,null,null,1.61095500416043E-2,1.7026595239427601E-2,1.6368907955911199E-2]
["1931M12",null,null,null,null,null,null,null,1.5634731286747802E-2,1.5800899609861901E-2,1.5797471083199999E-2]
["1932M01",null,null,null,null,null,null,null,1.76631577665897E-2,1.6515978167726399E-2,1.77323617274046E-2]
["1932M02",null,null,null,null,null,null,null,1.55921375876083E-2,1.47103112274296E-2,1.5611508813630499E-2]
["1932M03",null,null,null,null,null,null,null,1.2958854286552701E-2,1.31517262946831E-2,1.30217407365663E-2]
["1932M04",null,null,null,null,null,null,null,1.40063414951151E-2,1.33706305006276E-2,1.4012191621479601E-2]
["1932M05",null,null,null,null,null,null,null,1.9336185284428001E-2,1.5204701211509601E-2,1.9275616024257401E-2]
["1932M06",null,null,null,null,null,null,null,2.61637465242411E-2,2.3737168112983899E-2,2.5947862931179001E-2]
["1932M07",null,null,null,null,null,null,null,2.26219075228823E-2,2.08434515492135E-2,2.2367023728542199E-2]
["1932M08",null,null,null,null,null,null,null,3.0673888197324101E-2,2.7553702632813301E-2,3.12042253401861E-2]
["1932M09",null,null,null,null,null,null,null,3.5804687252047898E-2,3.77342891604249E-2,3.7036494913709403E-2]
["1932M10",null,null,null,null,null,null,null,3.2431330246639398E-2,3.3786462892332898E-2,3.3310223932946102E-2]
["1932M11",null,null,null,null,null,null,null,3.4068239985826997E-2,3.23055652144515E-2,3.45345817983869E-2]
["1932M12",null,null,null,null,null,null,null,3.1063998437235299E-2,2.9060361523578701E-2,3.1245937348075601E-2]
["1933M01",null,null,null,null,null,null,null,2.5936969297166001E-2,2.5522128098337801E-2,2.6089569123760599E-2]
["1933M02",null,null,null,null,null,null,null,2.2194264231086901E-2,2.28828024743165E-2,2.2267401519994099E-2]
["1933M03",null,null,null,null,null,null,null,2.6237891879612701E-2,2.6151812194027499E-2,2.60960197879938E-2]
["1933M04",null,null,null,null,null,null,null,2.2035269087741699E-2,2.5383733211610499E-2,2.1901273103635401E-2]
["1933M05",null,null,null,null,null,null,null,3.4049679280791001E-2,2.7337432619462899E-2,3.4773911858246201E-2]
["1933M06",null,null,null,null,null,null,null,2.85797457566574E-2,2.5564162641616799E-2,2.9419424135165798E-2]
["1933M07",null,null,null,null,null,null,null,2.3863273482685202E-2,2.3352019439124499E-2,2.4711837924317699E-2]
["1933M08",null,null,null,null,null,null,null,2.3155688561539899E-2,2.3210367711101E-2,2.3769466884013098E-2]
["1933M09",null,null,null,null,null,null,null,1.9439254016728299E-2,2.04935965056499E-2,2.0077935941517799E-2]
["1933M10",null,null,null,null,null,null,null,2.0009430530596301E-2,2.2812651312860401E-2,2.0477407418686502E-2]
["1933M11",null,null,null,null,null,null,null,1.9473057784068999E-2,2.1268528612831999E-2,1.97820830554673E-2]
["1933M12",null,null,null,null,null,null,null,1.6452630353922401E-2,1.8918493034620201E-2,1.6821419179234E-2]
["1934M01",null,null,null,null,null,null,null,1.37726980020383E-2,1.6578956052283499E-2,1.4097196255598301E-2]
["1934M02",null,null,null,null,null,null,null,1.1922325087562601E-2,1.67231879185121E-2,1.2277806595218601E-2]
["1934M03",null,null,null,null,null,null,null,1.05915272388751E-2,1.49387348899992E-2,1.08880804927824E-2]
["1934M04",null,null,null,null,null,null,null,9.0033645876117594E-3,1.32229462797342E-2,9.2572840493255603E-3]
["1934M05",null,null,null,null,null,null,null,7.9269477673112303E-3,1.19566212353751E-2,8.1414215033219998E-3]
["1934M06",null,null,null,null,null,null,null,7.9345220604079992E-3,1.1536526673244001E-2,8.1139682668714599E-3]
["1934M07",null,null,null,null,null,null,null,6.65467449752318E-3,1.01675398934007E-2,6.8178723565733299E-3]
["1934M08",null,null,null,null,null,null,null,7.9513873742136192E-3,1.2438580701228399E-2,8.0985271471260296E-3]
["1934M09",null,null,null,null,null,null,null,6.8090764404521E-3,1.08833963249654E-2,6.9604936546092703E-3]
["1934M10",null,null,null,null,null,null,null,5.8178832357525098E-3,9.5439237189305307E-3,5.9514740346942102E-3]
["1934M11",null,null,null,null,null,null,null,5.2203089410687497E-3,9.1622510949035101E-3,5.3325235455377804E-3]
["1934M12",null,null,null,null,null,null,null,5.1326095598029798E-3,8.0897177445231703E-3,5.2545177651533298E-3]
["1935M01",null,null,null,null,null,null,null,4.3943140747846098E-3,7.9192195909101506E-3,4.5000382641095802E-3]
["1935M02",null,null,null,null,null,null,null,4.1540130919702697E-3,7.1186287850429899E-3,4.2455951946024596E-3]
["1935M03",null,null,null,null,null,null,null,3.8463618830966101E-3,8.0499129760934502E-3,3.9296937723591104E-3]
["1935M04",null,null,null,null,null,null,null,3.5190152244513901E-3,7.8986976268407404E-3,3.59332329226303E-3]
["1935M05",null,null,null,null,null,null,null,3.9208295214368197E-3,8.0509980317632502E-3,3.9986188831814201E-3]
["1935M06",null,null,null,null,null,null,null,3.4349916487134802E-3,8.0286202751624295E-3,3.5056858243053598E-3]
["1935M07",null,null,null,null,null,null,null,3.3563960426622901E-3,7.8730191561281696E-3,3.4227952905679102E-3]
["1935M08",null,null,null,null,null,null,null,3.5381159345309601E-3,7.4574890071606803E-3,3.6086824850852998E-3]
["1935M09",null,null,null,null,null,null,null,3.0596931856272098E-3,6.7292838210540702E-3,3.1215376512931602E-3]
["1935M10",null,null,null,null,null,null,null,2.6626614932019799E-3,5.9870997366693601E-3,2.7152332820614801E-3]
["1935M11",null,null,null,null,null,null,null,2.87900327940952E-3,6.5673786002892597E-3,2.9299728503814201E-3]
["1935M12",null,null,null,null,null,null,null,2.6533066145276499E-3,5.7721177278528503E-3,2.7002857116769398E-3]
["1936M01",null,null,null,null,null,null,null,2.4081008889301199E-3,5.21498599515625E-3,2.4496226064701599E-3]
["1936M02",null,null,null,null,null,null,null,2.51294530107223E-3,5.6522289184665897E-3,2.55488735157878E-3]
["1936M03",null,null,null,null,null,null,null,2.2077423250666502E-3,5.2082380696153096E-3,2.2423637009265402E-3]
["1936M04",null,null,null,null,null,null,null,1.9761690263608101E-3,4.5953004677954396E-3,2.0044302546082301E-3]
["1936M05",null,null,null,null,null,null,null,2.6273611421004598E-3,4.9726462546405802E-3,2.6605429960505902E-3]
["1936M06",null,null,null,null,null,null,null,2.5278055620060699E-3,4.8411365236324597E-3,2.5601093640084602E-3]
["1936M07",null,null,null,null,null,null,null,2.2676467615145601E-3,4.33139758479777E-3,2.29662100580248E-3]
["1936M08",null,null,null,null,null,null,null,2.4514060120062299E-3,4.7200669751892603E-3,2.4831823689362401E-3]
["1936M09",null,null,null,null,null,null,null,2.14159344125525E-3,4.1798813907937401E-3,2.1671798818472402E-3]
["1936M10",null,null,null,null,null,null,null,1.88744920811889E-3,3.8062048913559501E-3,1.90649925162567E-3]
["1936M11",null,null,null,null,null,null,null,2.2793588969106499E-3,3.61089062102291E-3,2.3033748668568198E-3]
["1936M12",null,null,null,null,null,null,null,1.99874440904925E-3,3.2694869266679102E-3,2.0172134359023801E-3]
["1937M01",null,null,null,null,null,null,null,1.78206933089945E-3,2.9715699273901099E-3,1.7944433326384801E-3]
["1937M02",null,null,null,null,null,null,null,1.71086809059757E-3,2.65578220186097E-3,1.71969725164981E-3]
["1937M03",null,null,null,null,null,null,null,1.5460232544568899E-3,2.5633466478372901E-3,1.5495599455009599E-3]
["1937M04",null,null,null,null,null,null,null,1.42052027348149E-3,2.7383910458285798E-3,1.4202434546485899E-3]
["1937M05",null,null,null,null,null,null,null,2.2596077690710801E-3,3.15399361054477E-3,2.2702501546169899E-3]
["1937M06",null,null,null,null,null,null,null,1.99775375728553E-3,3.18791803376587E-3,2.0046700200299101E-3]
["1937M07",null,null,null,null,null,null,null,2.2069534859814098E-3,3.1569585952323301E-3,2.2100698293849902E-3]
["1937M08",null,null,null,null,null,null,null,3.0795983725336699E-3,5.5447201918664797E-3,3.1048584790851798E-3]
["1937M09",null,null,null,null,null,null,null,3.1142195694478301E-3,6.0126412899455398E-3,3.1336415992191998E-3]
["1937M10",null,null,null,null,null,null,null,5.6149115697822598E-3,7.1224562510259701E-3,5.64962993694125E-3]
["1937M11",null,null,null,null,null,null,null,6.5018831848642896E-3,6.7273620251139801E-3,6.5220810240796097E-3]
["1937M12",null,null,null,null,null,null,null,6.9848980500388201E-3,5.91407243154057E-3,6.9828836512463499E-3]
["1938M01",null,null,null,null,null,null,null,6.4920452918247103E-3,6.45908680748551E-3,6.4768415414187298E-3]
["1938M02",null,null,null,null,null,null,null,5.4718365045264396E-3,5.9495445285762802E-3,5.4678243206085601E-3]
["1938M03",null,null,null,null,null,null,null,4.9164548935203998E-3,5.2837470073878899E-3,4.94079694715678E-3]
["1938M04",null,null,null,null,null,null,null,1.31281830312549E-2,9.4358855898863808E-3,1.3195171824113301E-2]
["1938M05",null,null,null,null,null,null,null,1.2219317297234101E-2,1.02712066072523E-2,1.2421648934257399E-2]
["1938M06",null,null,null,null,null,null,null,1.0864256473354201E-2,8.9956309495173806E-3,1.10126857724351E-2]
["1938M07",null,null,null,null,null,null,null,1.48428226927997E-2,1.01680791695248E-2,1.5210719611109799E-2]
["1938M08",null,null,null,null,null,null,null,1.2421733902862501E-2,8.9075745722593403E-3,1.27887208681531E-2]
["1938M09",null,null,null,null,null,null,null,1.08614119937497E-2,8.3814626812904192E-3,1.1157955299669699E-2]
["1938M10",null,null,null,null,null,null,null,9.1105489506449703E-3,7.3513323869631303E-3,9.3708543538662294E-3]
["1938M11",null,null,null,null,null,null,null,7.8957125707355292E-3,9.4303321853957192E-3,8.1573519407163106E-3]
["1938M12",null,null,null,null,null,null,null,6.9916494683996602E-3,8.9525581830644397E-3,7.2093658549453503E-3]
["1939M01",null,null,null,null,null,null,null,5.9078158872866403E-3,7.9008735785232997E-3,6.1069912344911496E-3]
["1939M02",null,null,null,null,null,null,null,5.9630864252244497E-3,6.9321947742658901E-3,6.1282108162441402E-3]
["1939M03",null,null,null,null,null,null,null,5.0716089056065203E-3,6.5674410242633598E-3,5.22300081352491E-3]
["1939M04",null,null,null,null,null,null,null,7.2094444169257298E-3,8.2429153212983507E-3,7.3460304016193297E-3]
["1939M05",null,null,null,null,null,null,null,6.1492591016623797E-3,7.2476154832823202E-3,6.2673126018621397E-3]
["1939M06",null,null,null,null,null,null,null,5.5229339965987096E-3,6.6613239433284104E-3,5.6526724251786103E-3]
["1939M07",null,null,null,null,null,null,null,5.48229099204768E-3,6.1870697963836204E-3,5.5911487670783399E-3]
["1939M08",null,null,null,null,null,null,null,5.68624390810728E-3,6.7154330101399104E-3,5.8227972517279503E-3]
["1939M09",null,null,null,null,null,null,null,5.7023313392222802E-3,6.5590268830444699E-3,5.81664169246219E-3]
["1939M10",null,null,null,null,null,null,null,7.5580372649956297E-3,5.8544370676017702E-3,7.7270489919194904E-3]
["1939M11",null,null,null,null,null,null,null,6.5282135051873604E-3,5.1506185912261401E-3,6.6681913907206498E-3]
["1939M12",null,null,null,null,null,null,null,5.9850107408946597E-3,4.6140171880724298E-3,6.0976881867596802E-3]
["1940M01",null,null,null,null,null,null,null,5.0522114494370197E-3,4.1030091234675404E-3,5.1574026605138703E-3]
["1940M02",null,null,null,null,null,null,null,4.6141047571934598E-3,3.6263532064203701E-3,4.6994277073681501E-3]
["1940M03",null,null,null,null,null,null,null,3.9198649655861704E-3,3.2483906679193E-3,3.9955741073700504E-3]
["1940M04",null,null,null,null,null,null,null,3.34762509943006E-3,2.8821131119581198E-3,3.4134480311804501E-3]
["1940M05",null,null,null,null,null,null,null,2.90352865850855E-3,2.5920256025606398E-3,2.9585894897034299E-3]
["1940M06",null,null,null,null,null,null,null,9.7753154551024797E-3,6.7907890822582603E-3,9.9002624975320502E-3]
["1940M07",null,null,null,null,null,null,null,8.46102135709631E-3,8.0130466440067293E-3,8.6212195772248004E-3]
["1940M08",null,null,null,null,null,null,null,7.0893378369384502E-3,7.03764553649819E-3,7.2429942623292998E-3]
["1940M09",null,null,null,null,null,null,null,5.9710437920788301E-3,6.2376912646982703E-3,6.1161454806103301E-3]
["1940M10",null,null,null,null,null,null,null,5.0444558722884496E-3,5.6051294147419503E-3,5.1723038715649197E-3]
["1940M11",null,null,null,null,null,null,null,4.3488526655301504E-3,4.9787471348841598E-3,4.4676351459625296E-3]
["1940M12",null,null,null,null,null,null,null,3.9801674296519396E-3,6.2505980703407502E-3,4.07943247442132E-3]
["1941M01",null,null,null,null,null,null,null,3.4192606369133302E-3,5.49647823289557E-3,3.50367098082815E-3]
["1941M02",null,null,null,null,null,null,null,3.36935708763359E-3,4.8802285070629302E-3,3.4438485609323399E-3]
["1941M03",null,null,null,null,null,null,null,2.9358378874920501E-3,4.4242723439686703E-3,2.9989243793286601E-3]
["1941M04",null,null,null,null,null,null,null,2.5390880025589701E-3,4.0578707475443301E-3,2.5914174053816102E-3]
["1941M05",null,null,null,null,null,null,null,2.8447103656443901E-3,4.5311709386200699E-3,2.8953262281452498E-3]
["1941M06",null,null,null,null,null,null,null,2.46948415458375E-3,4.2017471573485799E-3,2.5118059627117499E-3]
["1941M07",null,null,null,null,null,null,null,2.4491364682729202E-3,3.7420027685898501E-3,2.4865266169889202E-3]
["1941M08",null,null,null,null,null,null,null,2.43439423518596E-3,3.5365060946689801E-3,2.4681663908502202E-3]
["1941M09",null,null,null,null,null,null,null,2.1329452894452202E-3,3.2126403285486298E-3,2.1597658210497201E-3]
["1941M10",null,null,null,null,null,null,null,1.9049970366113501E-3,2.9887673681565701E-3,1.9257366673181601E-3]
["1941M11",null,null,null,null,null,null,null,2.3664527400298098E-3,3.5729741598202699E-3,2.3919138649882402E-3]
["1941M12",null,null,null,null,null,null,null,2.2434867403779602E-3,3.7460964404167898E-3,2.2669946127523099E-3]
["1942M01",null,null,null,null,null,null,null,2.2746449383135598E-3,3.9443723333028296E-3,2.2972391701873698E-3]
["1942M02",null,null,null,null,null,null,null,1.9987226845536101E-3,3.5173962223155599E-3,2.0165607526415599E-3]
["1942M03",null,null,null,null,null,null,null,1.8389170787279699E-3,3.3066630553074999E-3,1.85131002745055E-3]
["1942M04",null,null,null,null,null,null,null,2.3082118623944398E-3,4.3017851790878798E-3,2.3191976256798298E-3]
["1942M05",null,null,null,null,null,null,null,2.3254880067661299E-3,4.09714135381181E-3,2.3324775677678699E-3]
["1942M06",null,null,null,null,null,null,null,2.6597149881738601E-3,4.43655105584209E-3,2.6768894464112899E-3]
["1942M07",null,null,null,null,null,null,null,2.3268769875843501E-3,3.9177090738817697E-3,2.3424899728711301E-3]
["1942M08",null,null,null,null,null,null,null,2.1101778279809498E-3,3.4668367691005702E-3,2.12536425045684E-3]
["1942M09",null,null,null,null,null,null,null,1.86482594341869E-3,3.0750939335780401E-3,1.876048644201E-3]
["1942M10",null,null,null,null,null,null,null,1.71178614238566E-3,2.89851223643494E-3,1.7200108029750299E-3]
["1942M11",null,null,null,null,null,null,null,1.9884650555537899E-3,4.38820220363047E-3,2.0022229110142199E-3]
["1942M12",null,null,null,null,null,null,null,1.77077355299991E-3,3.8868352770408802E-3,1.7790278695102701E-3]
["1943M01",null,null,null,null,null,null,null,1.85945406468337E-3,3.5014591602990901E-3,1.8702927561454899E-3]
["1943M02",null,null,null,null,null,null,null,2.1981452598471502E-3,4.5068360258148201E-3,2.2153612003957702E-3]
["1943M03",null,null,null,null,null,null,null,2.2387886452482101E-3,4.4003977149074799E-3,2.2585417908820601E-3]
["1943M04",null,null,null,null,null,null,null,2.2228492254220199E-3,3.9951570499160696E-3,2.2464167154021301E-3]
["1943M05",null,null,null,null,null,null,null,1.9539942555275198E-3,3.6298327613838999E-3,1.9711821393620299E-3]
["1943M06",null,null,null,null,null,null,null,2.00937072505771E-3,3.29068039307066E-3,2.0270129911479601E-3]
["1943M07",null,null,null,null,null,null,null,1.7987322622183E-3,3.1507178335568099E-3,1.8126942654925599E-3]
["1943M08",null,null,null,null,null,null,null,2.0608180420475402E-3,2.7981606242734E-3,2.0690897290279201E-3]
["1943M09",null,null,null,null,null,null,null,1.8259373232423499E-3,2.4913858118042402E-3,1.83168839694689E-3]
["1943M10",null,null,null,null,null,null,null,1.6668654853261701E-3,2.29613670316654E-3,1.67068344999528E-3]
["1943M11",null,null,null,null,null,null,null,1.5335833229453599E-3,2.05337089161766E-3,1.5324451341109E-3]
["1943M12",null,null,null,null,null,null,null,2.0428874255725201E-3,2.5921617619885499E-3,2.0405047103428499E-3]
["1944M01",null,null,null,null,null,null,null,2.1587578885265898E-3,2.59631536653221E-3,2.16573180653841E-3]
["1944M02",null,null,null,null,null,null,null,1.90591300012063E-3,2.3159983951771602E-3,1.9108892978941E-3]
["1944M03",null,null,null,null,null,null,null,1.6910942356911801E-3,2.08534377051885E-3,1.6920823473816099E-3]
["1944M04",null,null,null,null,null,null,null,1.5308325198312E-3,1.87175363708529E-3,1.5295576333855599E-3]
["1944M05",null,null,null,null,null,null,null,1.41619442215778E-3,1.7061786923254899E-3,1.4106299540331501E-3]
["1944M06",null,null,null,null,null,null,null,1.52867225600748E-3,1.6069773696223001E-3,1.52744965619387E-3]
["1944M07",null,null,null,null,null,null,null,1.6632842967209899E-3,1.6991587129002101E-3,1.66482361638812E-3]
["1944M08",null,null,null,null,null,null,null,1.57906249495542E-3,1.5336800715096801E-3,1.5753333905819901E-3]
["1944M09",null,null,null,null,null,null,null,1.42959859417879E-3,1.49263374471546E-3,1.4236210585553901E-3]
["1944M10",null,null,null,null,null,null,null,1.3038858856449201E-3,1.39570009710053E-3,1.2942892250662199E-3]
["1944M11",null,null,null,null,null,null,null,1.1955953314948999E-3,1.27836369006192E-3,1.18269053484885E-3]
["1944M12",null,null,null,null,null,null,null,1.1116914313090999E-3,1.19985957333469E-3,1.09635772735581E-3]
["1945M01",null,null,null,null,null,null,null,1.16386625856768E-3,1.18404707754383E-3,1.1488484732914499E-3]
["1945M02",null,null,null,null,null,null,null,1.09111472695033E-3,1.30829228179887E-3,1.0744330875541101E-3]
["1945M03",null,null,null,null,null,null,null,1.52038958645031E-3,1.6515057025436599E-3,1.5076151226905601E-3]
["1945M04",null,null,null,null,null,null,null,1.6986518952694901E-3,1.6717254578256201E-3,1.68385033855946E-3]
["1945M05",null,null,null,null,null,null,null,2.3869660874848799E-3,2.62901129454639E-3,2.3893188066798801E-3]
["1945M06",null,null,null,null,null,null,null,2.0981213035376899E-3,2.3548514238265999E-3,2.1002550047121301E-3]
["1945M07",null,null,null,null,null,null,null,1.85819380438824E-3,2.4970273516090702E-3,1.85689032202967E-3]
["1945M08",null,null,null,null,null,null,null,1.73300767238675E-3,2.2416363005184599E-3,1.72835242296614E-3]
["1945M09",null,null,null,null,null,null,null,1.9532497845835299E-3,2.0061985794127199E-3,1.95587194216491E-3]
["1945M10",null,null,null,null,null,null,null,1.89043096526009E-3,2.3094983049227798E-3,1.894463133767E-3]
["1945M11",null,null,null,null,null,null,null,1.75134026280947E-3,2.4323143751469401E-3,1.75488471831606E-3]
["1945M12",null,null,null,null,null,null,null,1.6935677212252601E-3,2.3542108652746699E-3,1.6965419361309E-3]
["1946M01",null,null,null,null,null,null,null,1.51698525909678E-3,2.1371419107536001E-3,1.51618665457139E-3]
["1946M02",null,null,null,null,null,null,null,1.90100490282133E-3,3.3341616497311898E-3,1.9046970678731801E-3]
["1946M03",null,null,null,null,null,null,null,2.3318568229808399E-3,3.5095233386918498E-3,2.3394657136283701E-3]
["1946M04",null,null,null,null,null,null,null,2.23243386589569E-3,3.4431195282420102E-3,2.2428790595105099E-3]
["1946M05",null,null,null,null,null,null,null,2.0760143697497201E-3,3.12630142147673E-3,2.08725345909453E-3]
["1946M06",null,null,null,null,null,null,null,1.88215128505033E-3,2.8331326423222001E-3,1.89182971633537E-3]
["1946M07",null,null,null,null,null,null,null,1.9198746811065501E-3,2.6474941779849799E-3,1.92689443587985E-3]
["1946M08",null,null,null,null,null,null,null,1.8287229299740299E-3,2.5867430959836302E-3,1.8298239339156099E-3]
["1946M09",null,null,null,null,null,null,null,2.3328247585512798E-3,2.97741644395246E-3,2.3360523273388001E-3]
["1946M10",null,null,null,null,null,null,null,3.5356522829492099E-3,4.0074487003896797E-3,3.54476422122889E-3]
["1946M11",null,null,null,null,null,null,null,3.07660488785626E-3,3.5624486175914001E-3,3.08269723646946E-3]
["1946M12",null,null,null,null,null,null,null,2.6784004464412599E-3,3.1556711822541901E-3,2.68225447350731E-3]
["1947M01",null,null,null,null,null,null,null,2.48305099059799E-3,3.23785279597318E-3,2.4935890663049E-3]
["1947M02",null,null,null,null,null,null,null,2.1962188313614101E-3,2.8787132708333499E-3,2.2062583358190501E-3]
["1947M03",null,null,null,null,null,null,null,1.9614304027998799E-3,2.5864735511589702E-3,1.96748664882511E-3]
["1947M04",null,null,null,null,null,null,null,1.80100232428167E-3,2.5031768272192399E-3,1.80240571679159E-3]
["1947M05",null,null,null,null,null,null,null,1.8435508220037799E-3,2.3908056971968499E-3,1.84269683769004E-3]
["1947M06",null,null,null,null,null,null,null,1.64263527225822E-3,2.25959846771955E-3,1.6386503226700801E-3]
["1947M07",null,null,null,null,null,null,null,1.76727236387753E-3,2.1700866809556299E-3,1.7682350662801599E-3]
["1947M08",null,null,null,null,null,null,null,1.6943553130557101E-3,1.97013479464025E-3,1.6954702533744099E-3]
["1947M09",null,null,null,null,null,null,null,1.6093930928390899E-3,1.7751905488496099E-3,1.60716779553488E-3]
["1947M10",null,null,null,null,null,null,null,1.4859031473397301E-3,1.6396789321682799E-3,1.48007895806941E-3]
["1947M11",null,null,null,null,null,null,null,1.3813763300348401E-3,1.5174649242568599E-3,1.3731335240148501E-3]
["1947M12",null,null,null,null,null,null,null,1.32743846745964E-3,2.20016882571603E-3,1.3178594987075299E-3]
["1948M01",null,null,null,null,null,null,null,1.24961988564817E-3,1.98754727848103E-3,1.23830505383755E-3]
["1948M02",null,null,null,null,null,null,null,1.39145544254532E-3,1.7844238685037601E-3,1.3797734930129099E-3]
["1948M03",null,null,null,null,null,null,null,1.5222028134375099E-3,1.8034451533079101E-3,1.51129843287393E-3]
["1948M04",null,null,null,null,null,null,null,2.0331619310480198E-3,1.9692500524691901E-3,2.0357867702816301E-3]
["1948M05",null,null,null,null,null,null,null,1.8486181314407301E-3,1.78021835578621E-3,1.8509669416370801E-3]
["1948M06",null,null,null,null,null,null,null,2.4553815556323699E-3,1.9098324154754999E-3,2.4670817478658E-3]
["1948M07",null,null,null,null,null,null,null,2.14408171047823E-3,1.74366392767488E-3,2.1520467382963098E-3]
["1948M08",null,null,null,null,null,null,null,2.3313155200571198E-3,1.8377306242586E-3,2.3377582524079701E-3]
["1948M09",null,null,null,null,null,null,null,2.0445781585382299E-3,1.6541295797077599E-3,2.0493057518093799E-3]
["1948M10",null,null,null,null,null,null,null,1.96729322697779E-3,1.5101064976260101E-3,1.9681768589425901E-3]
["1948M11",null,null,null,null,null,null,null,2.2391627036346499E-3,1.5049548457073899E-3,2.2467279750874999E-3]
["1948M12",null,null,null,null,null,null,null,3.3614300889115E-3,2.3683814920903001E-3,3.3716961726453398E-3]
["1949M01",null,null,null,null,null,null,null,2.94865959727193E-3,2.1431677083425201E-3,2.9642246124451299E-3]
["1949M02",null,null,null,null,null,null,null,2.5545593109217299E-3,2.1356204608249099E-3,2.56670538415216E-3]
["1949M03",null,null,null,null,null,null,null,2.4195543972484598E-3,1.9161559687031701E-3,2.4276633328620201E-3]
["1949M04",null,null,null,null,null,null,null,2.18051999453622E-3,1.82616276774346E-3,2.1895504332812002E-3]
["1949M05",null,null,null,null,null,null,null,2.0043796258714698E-3,1.6437505282242801E-3,2.0093159543218601E-3]
["1949M06",null,null,null,null,null,null,null,1.91714806894976E-3,1.4852006063228601E-3,1.91712313463129E-3]
["1949M07",null,null,null,null,null,null,null,1.7039104675046701E-3,1.3826349866664701E-3,1.70069035333031E-3]
["1949M08",null,null,null,null,null,null,null,1.94654031331496E-3,1.55510138853734E-3,1.9467129939720401E-3]
["1949M09",null,null,null,null,null,null,null,1.7470012624335E-3,1.5042551227725199E-3,1.7460617540763399E-3]
["1949M10",null,null,null,null,null,null,null,1.60448975502916E-3,1.47887487521144E-3,1.60153715464365E-3]
["1949M11",null,null,null,null,null,null,null,1.5341441660153699E-3,1.3460611493999E-3,1.5302584474225099E-3]
["1949M12",null,null,null,null,null,null,null,1.3984117661374801E-3,1.2400785078460601E-3,1.39153819636677E-3]
["1950M01",null,null,null,null,null,null,null,1.4993901185948199E-3,1.2693091660606101E-3,1.49252898226977E-3]
["1950M02",null,null,null,null,null,null,null,1.37653468172662E-3,1.26355070571985E-3,1.3676216423815701E-3]
["1950M03",null,null,null,null,null,null,null,1.278092671467E-3,1.1575307422501801E-3,1.2663015166802501E-3]
["1950M04",null,null,null,null,null,null,null,1.17261268011974E-3,1.0636668112707799E-3,1.1580925832710999E-3]
["1950M05",null,null,null,null,null,null,null,1.32228699754513E-3,1.0029147555443601E-3,1.3067228627954401E-3]
["1950M06",null,null,null,null,null,null,null,1.4625069764461799E-3,9.5254785905727604E-4,1.4506080678287599E-3]
["1950M07",null,null,null,null,null,null,null,1.7953970701199201E-3,1.59362952822201E-3,1.78696132930106E-3]
["1950M08",null,null,null,null,null,null,null,1.6007900956021E-3,1.6954493625336701E-3,1.5909224970056201E-3]
["1950M09",null,null,null,null,null,null,null,1.6151689744598799E-3,1.5418575736335801E-3,1.6073774135451099E-3]
["1950M10",null,null,null,null,null,null,null,1.7966115572491E-3,1.54552920804003E-3,1.7917914360109401E-3]
["1950M11",null,null,null,null,null,null,null,1.59967709679949E-3,1.4054348871842101E-3,1.5926646816243799E-3]
["1950M12",null,null,null,null,null,null,null,1.4499541824320101E-3,1.3307382649110099E-3,1.44088281133087E-3]
["1951M01",null,null,null,null,null,null,null,1.56871654177645E-3,1.29018217068748E-3,1.5613278175059401E-3]
["1951M02",null,null,null,null,null,null,null,1.8182481666176101E-3,1.3460729816783801E-3,1.81846176060617E-3]
["1951M03",null,null,null,null,null,null,null,1.6257481149590199E-3,1.2800332582939299E-3,1.6231433899683799E-3]
["1951M04",null,null,null,null,null,null,null,1.5231881937802099E-3,1.22004890303412E-3,1.51732340738244E-3]
["1951M05",null,null,null,null,null,null,null,1.6196724642926501E-3,1.11777414012565E-3,1.6155420790418299E-3]
["1951M06",null,null,null,null,null,null,null,1.6273069715497001E-3,1.0275951325305699E-3,1.62001083743102E-3]
["1951M07",null,null,null,null,null,null,null,1.57290275400829E-3,9.5594296236241295E-4,1.56371006316508E-3]
["1951M08",null,null,null,null,null,null,null,1.9295523354956601E-3,1.05731800868783E-3,1.93151289353343E-3]
["1951M09",null,null,null,null,null,null,null,1.90687302143097E-3,9.8732734035867709E-4,1.9119648180108599E-3]
["1951M10",null,null,null,null,null,null,null,1.69556400229825E-3,9.1563629866814496E-4,1.69672171213022E-3]
["1951M11",null,null,null,null,null,null,null,1.5567105807705499E-3,8.51212805264679E-4,1.5525818154874199E-3]
["1951M12",null,null,null,null,null,null,null,1.4026545581287001E-3,8.0190709004603804E-4,1.39543518385021E-3]
["1952M01",null,null,null,null,null,null,null,1.4365666306371701E-3,8.5787341890730998E-4,1.4299973300182E-3]
["1952M02",null,null,null,null,null,null,null,1.3189463493928301E-3,8.7663712413923003E-4,1.3103273905356501E-3]
["1952M03",null,null,null,null,null,null,null,1.3558468199517399E-3,8.1749073257198401E-4,1.34501164885474E-3]
["1952M04",null,null,null,null,null,null,null,1.47777702042006E-3,7.8579355641890901E-4,1.4709220625306399E-3]
["1952M05",null,null,null,null,null,null,null,1.61618780485466E-3,7.7849243646286703E-4,1.60683597055734E-3]
["1952M06",null,null,null,null,null,null,null,1.5442075977246E-3,7.5647829833288204E-4,1.5348247842781699E-3]
["1952M07",null,null,null,null,null,null,null,1.61345651182766E-3,7.1263302919518897E-4,1.6076789031515401E-3]
["1952M08",null,null,null,null,null,null,null,1.46767201109717E-3,7.0504347820821405E-4,1.4603121171542801E-3]
["1952M09",null,null,null,null,null,null,null,1.35260508252862E-3,6.9733313032234099E-4,1.3421433379880001E-3]
["1952M10",null,null,null,null,null,null,null,1.3074221407416201E-3,6.6158791070454297E-4,1.2933444567687501E-3]
["1952M11",null,null,null,null,null,null,null,1.1990430975683899E-3,6.3430091703977102E-4,1.1824374257853299E-3]
["1952M12",null,null,null,null,null,null,null,1.4384847365154099E-3,7.6807407373526398E-4,1.4247276208510899E-3]
["1953M01",null,null,null,null,null,null,null,1.4278770650605599E-3,7.5559158028891795E-4,1.4173363833611501E-3]
["1953M02",null,null,null,null,null,null,null,1.3130023559112E-3,7.1622301613522596E-4,1.29933411866986E-3]
["1953M03",null,null,null,null,null,null,null,1.2369328727265499E-3,6.8956625956463299E-4,1.22135173735829E-3]
["1953M04",null,null,null,null,null,null,null,1.2346361572782101E-3,6.6150076089644902E-4,1.2156008707274999E-3]
["1953M05",null,null,null,null,null,null,null,1.2501311718813399E-3,6.8782575545932496E-4,1.2296352876722701E-3]
["1953M06",null,null,null,null,null,null,null,1.14965450444509E-3,6.5305756317288795E-4,1.1278533314121699E-3]
["1953M07",null,null,null,null,null,null,null,1.1157721973779301E-3,7.2951718443258504E-4,1.0917323069730401E-3]
["1953M08",null,null,null,null,null,null,null,1.09599577076559E-3,7.8886478874019904E-4,1.07247978388661E-3]
["1953M09",null,null,null,null,null,null,null,1.4189658109018E-3,7.4145644854976996E-4,1.3966482786726599E-3]
["1953M10",null,null,null,null,null,null,null,1.2900130236528501E-3,7.0593732607202595E-4,1.2669947524326199E-3]
["1953M11",null,null,null,null,null,null,null,1.4686313300278199E-3,8.1795046325458705E-4,1.44998850250432E-3]
["1953M12",null,null,null,null,null,null,null,1.3518730249686499E-3,8.2498203776165495E-4,1.3336278561370499E-3]
["1954M01",null,null,null,null,null,null,null,1.2334428478534599E-3,7.7272824268594001E-4,1.21370446450865E-3]
["1954M02",null,null,null,null,null,null,null,1.4193997338692E-3,8.1632938390981699E-4,1.4039584225688901E-3]
["1954M03",null,null,null,null,null,null,null,1.2912431901134201E-3,7.7113334470659196E-4,1.2743979053245499E-3]
["1954M04",null,null,null,null,null,null,null,1.26814185085396E-3,7.8358125964740405E-4,1.2542351750393899E-3]
["1954M05",null,null,null,null,null,null,null,1.4244297754183999E-3,7.4350882022522697E-4,1.4143948197148299E-3]
["1954M06",null,null,null,null,null,null,null,1.45028862117028E-3,7.5345698666561705E-4,1.4403163256426401E-3]
["1954M07",null,null,null,null,null,null,null,1.3161774590810199E-3,7.1353945991517399E-4,1.3031709723421801E-3]
["1954M08",null,null,null,null,null,null,null,1.5523463461719199E-3,9.0266817637519399E-4,1.5445629902974499E-3]
["1954M09",null,null,null,null,null,null,null,1.55003435210549E-3,8.7153055394547003E-4,1.5380339228248201E-3]
["1954M10",null,null,null,null,null,null,null,2.1644351651655498E-3,8.3350861205866195E-4,2.16680481346133E-3]
["1954M11",null,null,null,null,null,null,null,1.9848791078010898E-3,9.5928539958678905E-4,1.9833483140768802E-3]
["1954M12",null,null,null,null,null,null,null,2.61005683301713E-3,1.18745204023992E-3,2.62867286750108E-3]
["1955M01",null,null,null,null,null,null,null,2.50099696898089E-3,1.1832917441217999E-3,2.5264480563582702E-3]
["1955M02",null,null,null,null,null,null,null,2.1908521325827799E-3,1.0946375549576799E-3,2.2123695773343102E-3]
["1955M03",null,null,null,null,null,null,null,1.9239023304357401E-3,1.10520679247167E-3,1.93983623715831E-3]
["1955M04",null,null,null,null,null,null,null,1.72064350093083E-3,1.0416152843166599E-3,1.72989981470206E-3]
["1955M05",null,null,null,null,null,null,null,1.66583718836694E-3,9.8841338582236695E-4,1.67357848702552E-3]
["1955M06",null,null,null,null,null,null,null,1.4922725037267001E-3,9.2524610866363203E-4,1.4948387962337899E-3]
["1955M07",null,null,null,null,null,null,null,2.0989117180479099E-3,8.9079348889556603E-4,2.1114561113951499E-3]
["1955M08",null,null,null,null,null,null,null,2.20653916538687E-3,1.0259831739677901E-3,2.2251292496037502E-3]
["1955M09",null,null,null,null,null,null,null,1.9553700945432401E-3,9.4722076902694903E-4,1.9666961521543E-3]
["1955M10",null,null,null,null,null,null,null,1.7324790741534599E-3,9.9813317800630501E-4,1.73967911372465E-3]
["1955M11",null,null,null,null,null,null,null,1.7132674348405901E-3,9.4064723424932498E-4,1.71369462050191E-3]
["1955M12",null,null,null,null,null,null,null,2.2387222762714799E-3,9.4058650959748496E-4,2.2523200782531101E-3]
["1956M01",null,null,null,null,null,null,null,1.9712178458381399E-3,8.8579061781244705E-4,1.97979352022136E-3]
["1956M02",null,null,null,null,null,null,null,1.9807730760068301E-3,8.2522351609654596E-4,1.9823397873240198E-3]
["1956M03",null,null,null,null,null,null,null,1.88636312218725E-3,7.9298575194409798E-4,1.8901451063834201E-3]
["1956M04",null,null,null,null,null,null,null,2.1702363219698799E-3,8.8059747886209603E-4,2.1824041396021E-3]
["1956M05",null,null,null,null,null,null,null,1.9190665532133699E-3,9.3802165056244803E-4,1.92580299937601E-3]
["1956M06",null,null,null,null,null,null,null,2.2825829672143598E-3,9.0631114916025698E-4,2.2843736894364699E-3]
["1956M07",null,null,null,null,null,null,null,2.1238852440705201E-3,8.7356112925714602E-4,2.1281275128823998E-3]
["1956M08",null,null,null,null,null,null,null,2.1098456151309002E-3,1.0665730912894501E-3,2.1206246002992402E-3]
["1956M09",null,null,null,null,null,null,null,2.08019138274351E-3,1.08392960950612E-3,2.0852853633476299E-3]
["1956M10",null,null,null,null,null,null,null,2.1878503607546699E-3,1.14358334350473E-3,2.19142517659954E-3]
["1956M11",null,null,null,null,null,null,null,1.9226507358645799E-3,1.0497114319558301E-3,1.92321157228353E-3]
["1956M12",null,null,null,null,null,null,null,1.7269170360026901E-3,9.6822234245124502E-4,1.7239668266595899E-3]
["1957M01",null,null,null,null,null,null,null,1.64632058680419E-3,9.00307627155571E-4,1.64369609415553E-3]
["1957M02",null,null,null,null,null,null,null,1.76852281380516E-3,9.21078873314447E-4,1.7629210679924699E-3]
["1957M03",null,null,null,null,null,null,null,1.7260798908241099E-3,8.68697404161327E-4,1.72003418947156E-3]
["1957M04",null,null,null,null,null,null,null,1.5641132092402801E-3,8.11237669340139E-4,1.55641768159623E-3]
["1957M05",null,null,null,null,null,null,null,1.52897601293249E-3,8.9781163541156905E-4,1.52319247868992E-3]
["1957M06",null,null,null,null,null,null,null,1.54238953716803E-3,8.5467286292269804E-4,1.5385069454166801E-3]
["1957M07",null,null,null,null,null,null,null,1.396117150887E-3,1.0330127068354201E-3,1.38943267415808E-3]
["1957M08",null,null,null,null,null,null,null,1.27328463244841E-3,9.5352549118822604E-4,1.2640021778184999E-3]
["1957M09",null,null,null,null,null,null,null,1.58580767386385E-3,1.01337032641965E-3,1.5786172032840301E-3]
["1957M10",null,null,null,null,null,null,null,2.01427000033249E-3,9.7598781860172405E-4,2.0089539912761501E-3]
["1957M11",null,null,null,null,null,null,null,1.97676504758271E-3,9.2125078931876896E-4,1.9691260410244099E-3]
["1957M12",null,null,null,null,null,null,null,1.77225135278718E-3,1.00884060017054E-3,1.76411445587598E-3]
["1958M01",null,null,null,null,null,null,null,1.86972132063185E-3,9.5443314672314197E-4,1.86038345077585E-3]
["1958M02",null,null,null,null,null,null,null,1.8222386862028501E-3,1.21864445795909E-3,1.81644393724064E-3]
["1958M03",null,null,null,null,null,null,null,1.68334660088441E-3,1.1227270689062E-3,1.6757669140570299E-3]
["1958M04",null,null,null,null,null,null,null,1.5836669626024501E-3,1.05520776767868E-3,1.57632698168185E-3]
["1958M05",null,null,null,null,null,null,null,1.5100496530710201E-3,1.2091134090176699E-3,1.50195292427657E-3]
["1958M06",null,null,null,null,null,null,null,1.38828660298787E-3,1.1201492508985001E-3,1.37745423175601E-3]
["1958M07",null,null,null,null,null,null,null,1.31790167733548E-3,1.0451189405777501E-3,1.30604149145745E-3]
["1958M08",null,null,null,null,null,null,null,1.3879164834676E-3,9.6759224581942599E-4,1.3765298407149699E-3]
["1958M09",null,null,null,null,null,null,null,1.2768412586352199E-3,9.1133463615010902E-4,1.26303758444793E-3]
["1958M10",null,null,null,null,null,null,null,1.40343393931419E-3,9.3244017723293101E-4,1.3928287191448899E-3]
["1958M11",null,null,null,null,null,null,null,1.3230254046178E-3,1.00143258660117E-3,1.31174977036755E-3]
["1958M12",null,null,null,null,null,null,null,1.2674063442733299E-3,9.73762623921265E-4,1.2533009893715601E-3]
["1959M01",null,null,null,null,null,null,null,1.4330999175196E-3,1.2958080196915701E-3,1.42421407767658E-3]
["1959M02",null,null,null,null,null,null,null,1.3007172184257901E-3,1.18834829756596E-3,1.2889725433655401E-3]
["1959M03",null,null,null,null,null,null,null,1.19172739132665E-3,1.11295055668359E-3,1.1772352385926101E-3]
["1959M04",null,null,null,null,null,null,null,1.1048204324521299E-3,1.02529473394149E-3,1.0871980039183901E-3]
["1959M05",null,null,null,null,null,null,null,1.1707525319036799E-3,9.5380012624324501E-4,1.1541898686895501E-3]
["1959M06",null,null,null,null,null,null,null,1.1206038582436001E-3,9.1733954517837497E-4,1.1025945567380399E-3]
["1959M07",null,null,null,null,null,null,null,1.05376896195153E-3,8.7464610184996799E-4,1.0330531732293299E-3]
["1959M08",null,null,null,null,null,null,null,1.0974566103248899E-3,9.2435547467632502E-4,1.0774561634877399E-3]
["1959M09",null,null,null,null,null,null,null,1.06087001161671E-3,8.7428467813320499E-4,1.0386316812278701E-3]
["1959M10",null,null,null,null,null,null,null,1.3223396797009399E-3,1.0333583547980001E-3,1.3028083948334499E-3]
["1959M11",null,null,null,null,null,null,null,1.2121933436021501E-3,9.6434320249081198E-4,1.1916027452400901E-3]
["1959M12",null,null,null,null,null,null,null,1.13425574986303E-3,8.9672047990498104E-4,1.11279953087809E-3]
["1960M01",null,null,null,null,null,null,null,1.1152666050612001E-3,8.6777865252862395E-4,1.09407213295287E-3]
["1960M02",null,null,null,null,null,null,null,1.7867730548845799E-3,8.3833139035495202E-4,1.77290101503735E-3]
["1960M03",null,null,null,null,null,null,null,1.5948399179597E-3,8.0111167832175897E-4,1.5809408328963299E-3]
["1960M04",null,null,null,null,null,null,null,1.4884189905091899E-3,7.5972109036403395E-4,1.4717018887533599E-3]
["1960M05",null,null,null,null,null,null,null,1.4181791621208899E-3,7.1592866100352699E-4,1.40111894939635E-3]
["1960M06",null,null,null,null,null,null,null,1.36310643581447E-3,7.1295357929221002E-4,1.34857784219346E-3]
["1960M07",null,null,null,null,null,null,null,1.26511161479443E-3,8.12715942459512E-4,1.24937654892347E-3]
["1960M08",null,null,null,null,null,null,null,1.2797739653667101E-3,7.86706775863869E-4,1.2638464193153601E-3]
["1960M09",null,null,null,null,null,null,null,1.24815865396605E-3,9.5982125336124E-4,1.2328000940964299E-3]
["1960M10",null,null,null,null,null,null,null,1.69962258932136E-3,1.23842190370503E-3,1.68801835452654E-3]
["1960M11",null,null,null,null,null,null,null,1.5304824131185601E-3,1.13731689455514E-3,1.51687307525846E-3]
["1960M12",null,null,null,null,null,null,null,1.56707769641352E-3,1.1622214559254399E-3,1.55543397422888E-3]
["1961M01",null,null,null,null,null,null,null,1.6088874753640099E-3,1.54913946457199E-3,1.59996876206274E-3]
["1961M02",null,null,null,null,null,null,null,1.8423930540217999E-3,1.73865443974116E-3,1.8397002831967201E-3]
["1961M03",null,null,null,null,null,null,null,1.70431744107046E-3,1.6600421060226601E-3,1.7001973275985701E-3]
["1961M04",null,null,null,null,null,null,null,1.5666653257077701E-3,1.5702701596399899E-3,1.5610681489187199E-3]
["1961M05",null,null,null,null,null,null,null,1.41108146051039E-3,1.4233969648750199E-3,1.40251205290306E-3]
["1961M06",null,null,null,null,null,null,null,1.31445546074819E-3,1.2989375650942301E-3,1.30466908175284E-3]
["1961M07",null,null,null,null,null,null,null,1.3555236306322801E-3,1.2730134786368701E-3,1.3444685031673001E-3]
["1961M08",null,null,null,null,null,null,null,1.32568659282467E-3,1.30727888230034E-3,1.3137253427435E-3]
["1961M09",null,null,null,null,null,null,null,1.24734702243417E-3,1.3608730752356401E-3,1.2334510352636E-3]
["1961M10",null,null,null,null,null,null,null,1.22935244804882E-3,1.2562949449015401E-3,1.21462220138726E-3]
["1961M11",null,null,null,null,null,null,null,1.19636712547168E-3,1.34035889223376E-3,1.1808359166056101E-3]
["1961M12",null,null,null,null,null,null,null,1.2848313436261301E-3,1.30308669553645E-3,1.2687447737474999E-3]
["1962M01",null,null,null,null,null,null,null,1.1788024781753501E-3,1.3220093914890799E-3,1.16082788132548E-3]
["1962M02",null,null,null,null,null,null,null,1.33511991359204E-3,1.4010706445947E-3,1.3135623912695401E-3]
["1962M03",null,null,null,null,null,null,null,1.24237166838458E-3,1.33594664209249E-3,1.22018888895249E-3]
["1962M04",null,null,null,null,null,null,null,1.1606347559447901E-3,1.21747820647321E-3,1.1373638846635401E-3]
["1962M05",null,null,null,null,null,null,null,1.6533069623658101E-3,1.2963675284621101E-3,1.6347721229285901E-3]
["1962M06",null,null,null,null,null,null,null,2.4922193630098799E-3,2.2031075717451401E-3,2.4818606720858599E-3]
["1962M07",null,null,null,null,null,null,null,3.2202340400921902E-3,2.3883011184247702E-3,3.2180879772046199E-3]
["1962M08",null,null,null,null,null,null,null,3.1080477332238099E-3,2.5431808398169099E-3,3.1234482575434098E-3]
["1962M09",null,null,null,null,null,null,null,2.6862129597370098E-3,2.3087668184049799E-3,2.7015489662068001E-3]
["1962M10",null,null,null,null,null,null,null,2.7554841997342399E-3,2.24388526956716E-3,2.7697241379158999E-3]
["1962M11",null,null,null,null,null,null,null,2.3928636691377498E-3,2.0154094461531098E-3,2.40341034288802E-3]
["1962M12",null,null,null,null,null,null,null,3.3012371518183498E-3,2.3400996563913601E-3,3.3322804895453799E-3]
["1963M01",null,null,null,null,null,null,null,2.8382992149203301E-3,2.1530671190290599E-3,2.86586624213786E-3]
["1963M02",null,null,null,null,null,null,null,2.64353390135215E-3,2.1870142824160299E-3,2.6742768944796702E-3]
["1963M03",null,null,null,null,null,null,null,2.4521540959357301E-3,2.0406681356201798E-3,2.4774544205609602E-3]
["1963M04",null,null,null,null,null,null,null,2.2254413883438899E-3,1.8455926942516701E-3,2.2486434811425701E-3]
["1963M05",null,null,null,null,null,null,null,2.1501404180519698E-3,1.6909432225691899E-3,2.17570299619859E-3]
["1963M06",null,null,null,null,null,null,null,1.90107877650968E-3,1.5260678558370799E-3,1.92126580373078E-3]
["1963M07",null,null,null,null,null,null,null,1.78270716002634E-3,1.41882404963966E-3,1.79757806937504E-3]
["1963M08",null,null,null,null,null,null,null,1.6042804444526501E-3,1.2936327249012799E-3,1.61190743140241E-3]
["1963M09",null,null,null,null,null,null,null,1.6981957929369999E-3,1.3275652089940601E-3,1.70666446636614E-3]
["1963M10",null,null,null,null,null,null,null,1.56121073250688E-3,1.31750238335397E-3,1.56369123817311E-3]
["1963M11",null,null,null,null,null,null,null,1.488110080706E-3,1.2097220462577399E-3,1.48927654521104E-3]
["1963M12",null,null,null,null,null,null,null,1.36499660925244E-3,1.1276111936531299E-3,1.36185786727177E-3]
["1964M01",null,null,null,null,null,null,null,1.2862519624067599E-3,1.11036073587747E-3,1.2816566877529799E-3]
["1964M02",null,null,null,null,null,null,null,1.2334912655740801E-3,1.0262805032006501E-3,1.22708560536132E-3]
["1964M03",null,null,null,null,null,null,null,1.14304244533812E-3,9.47883300506959E-4,1.1328504841607199E-3]
["1964M04",null,null,null,null,null,null,null,1.07194645500812E-3,8.8739881992553195E-4,1.05949813457888E-3]
["1964M05",null,null,null,null,null,null,null,1.00278365800819E-3,8.26751073725702E-4,9.8707832824276908E-4]
["1964M06",null,null,null,null,null,null,null,9.5802435725312002E-4,7.7406147888911699E-4,9.3924178332782703E-4]
["1964M07",null,null,null,null,null,null,null,9.2417607412515401E-4,7.6462665064523205E-4,9.0439568386862298E-4]
["1964M08",null,null,null,null,null,null,null,9.0271109168403596E-4,9.1234772532147398E-4,8.8130689160947104E-4]
["1964M09",null,null,null,null,null,null,null,9.0494741874789402E-4,8.4868016803065903E-4,8.8103331956929001E-4]
["1964M10",null,null,null,null,null,null,null,9.3704314390989402E-4,8.0819010088048005E-4,9.1271100459329902E-4]
["1964M11",null,null,null,null,null,null,null,8.9301219116366302E-4,7.7187233155463395E-4,8.67112283689219E-4]
["1964M12",null,null,null,null,null,null,null,8.5969333567378198E-4,7.3040757562339203E-4,8.3207701791169098E-4]
["1965M01",null,null,null,null,null,null,null,8.2804963366911097E-4,6.9129513373225701E-4,7.9908293708154203E-4]
["1965M02",null,null,null,null,null,null,null,9.0512167798562396E-4,7.6873005531876099E-4,8.7602098596057895E-4]
["1965M03",null,null,null,null,null,null,null,8.6649840154104797E-4,7.2495596651671399E-4,8.3655610974477297E-4]
["1965M04",null,null,null,null,null,null,null,8.8321450279904199E-4,6.8695930904788495E-4,8.5061254165855204E-4]
["1965M05",null,null,null,null,null,null,null,9.5732749980422405E-4,6.5603053609427503E-4,9.2569891815616598E-4]
["1965M06",null,null,null,null,null,null,null,9.1932367199242004E-4,6.4387896043908001E-4,8.8750145255574403E-4]
["1965M07",null,null,null,null,null,null,null,1.2449735190458301E-3,7.7759155383037805E-4,1.2110936460794201E-3]
["1965M08",null,null,null,null,null,null,null,1.1520479512210199E-3,7.34196687153357E-4,1.11954441646516E-3]
["1965M09",null,null,null,null,null,null,null,1.11851336907208E-3,6.9556550425680698E-4,1.0892220867821101E-3]
["1965M10",null,null,null,null,null,null,null,1.1288765583746801E-3,6.8220907274717398E-4,1.1016153231179599E-3]
["1965M11",null,null,null,null,null,null,null,1.1103773953421499E-3,6.5474305314224598E-4,1.08354732967535E-3]
["1965M12",null,null,null,null,null,null,null,1.0477468062481999E-3,6.5363311565393297E-4,1.0196483600047E-3]
["1966M01",null,null,null,null,null,null,null,9.8444959382267298E-4,6.2667762337091301E-4,9.5590423974176099E-4]
["1966M02",null,null,null,null,null,null,null,9.3076676694882202E-4,7.3036501632016697E-4,9.0141032175964102E-4]
["1966M03",null,null,null,null,null,null,null,9.3415144705986497E-4,9.2580556538551404E-4,9.0573311422568103E-4]
["1966M04",null,null,null,null,null,null,null,9.8431682794119591E-4,8.7124382563591105E-4,9.5441408226670896E-4]
["1966M05",null,null,null,null,null,null,null,9.6014043402299295E-4,8.2672842663629204E-4,9.2950361737742699E-4]
["1966M06",null,null,null,null,null,null,null,1.31098861961458E-3,9.0857370384920199E-4,1.28046764155408E-3]
["1966M07",null,null,null,null,null,null,null,1.2641240551151099E-3,9.0746533862507599E-4,1.23398221132757E-3]
["1966M08",null,null,null,null,null,null,null,1.2103066189108E-3,8.4671546386033897E-4,1.18123444584182E-3]
["1966M09",null,null,null,null,null,null,null,1.9365989341377601E-3,1.73925940045202E-3,1.9110488145983799E-3]
["1966M10",null,null,null,null,null,null,null,1.74483596098013E-3,1.74152598975929E-3,1.7204346034079101E-3]
["1966M11",null,null,null,null,null,null,null,1.75763578091611E-3,2.4401633245239702E-3,1.73816147821618E-3]
["1966M12",null,null,null,null,null,null,null,1.5672110355469701E-3,2.2062358465695701E-3,1.5478148896932401E-3]
["1967M01",null,null,null,null,null,null,null,1.4198518267777001E-3,1.99577363414813E-3,1.40009768989883E-3]
["1967M02",null,null,null,null,null,null,null,1.9311815116565801E-3,1.8325209009076701E-3,1.92220458295068E-3]
["1967M03",null,null,null,null,null,null,null,1.7107294317621701E-3,1.7063344578852101E-3,1.70065320777671E-3]
["1967M04",null,null,null,null,null,null,null,1.6547160743283799E-3,1.55645481521926E-3,1.6463275437489399E-3]
["1967M05",null,null,null,null,null,null,null,1.6369821403693001E-3,1.4280741444887999E-3,1.62653443527623E-3]
["1967M06",null,null,null,null,null,null,null,1.8800730590202901E-3,1.6563653315962001E-3,1.86641750854085E-3]
["1967M07",null,null,null,null,null,null,null,1.6786381107078E-3,1.5416362795821401E-3,1.6645465384423201E-3]
["1967M08",null,null,null,null,null,null,null,1.6769457294888001E-3,1.41457195672589E-3,1.6661615561633901E-3]
["1967M09",null,null,null,null,null,null,null,1.5350489798246999E-3,1.30564371366983E-3,1.5227002218250699E-3]
["1967M10",null,null,null,null,null,null,null,1.46517383153896E-3,1.20315037373508E-3,1.45057880531019E-3]
["1967M11",null,null,null,null,null,null,null,1.4965220352546999E-3,1.5489141440643E-3,1.48127794343554E-3]
["1967M12",null,null,null,null,null,null,null,1.35318086483914E-3,1.4525845031061501E-3,1.3365117668378401E-3]
["1968M01",null,null,null,null,null,null,null,1.28048064597701E-3,1.36546625488745E-3,1.26127194862327E-3]
["1968M02",null,null,null,null,null,null,null,1.50948691009382E-3,1.24270963791695E-3,1.4890999586186901E-3]
["1968M03",null,null,null,null,null,null,null,1.5179643539432E-3,1.2369679897600301E-3,1.5023654180407501E-3]
["1968M04",null,null,null,null,null,null,null,1.3703710757562799E-3,1.3721602665274701E-3,1.3533016737761899E-3]
["1968M05",null,null,null,null,null,null,null,1.9428865565366501E-3,1.2914735867248399E-3,1.9368728238021899E-3]
["1968M06",null,null,null,null,null,null,null,1.72336730908782E-3,1.19865904187427E-3,1.71570979122463E-3]
["1968M07",null,null,null,null,null,null,null,1.5390936064734299E-3,1.6812452834510101E-3,1.52927751401858E-3]
["1968M08",null,null,null,null,null,null,null,1.47823702791348E-3,1.54211385546018E-3,1.4667696717638901E-3]
["1968M09",null,null,null,null,null,null,null,1.3443872647814501E-3,1.4020821595883499E-3,1.3301464832771899E-3]
["1968M10",null,null,null,null,null,null,null,1.35117466566202E-3,1.2752802377293999E-3,1.33507204195043E-3]
["1968M11",null,null,null,null,null,null,null,1.2326009175636699E-3,1.16433673544843E-3,1.2147192015677501E-3]
["1968M12",null,null,null,null,null,null,null,1.3896080821214701E-3,1.61190177378118E-3,1.3677037981417899E-3]
["1969M01",null,null,null,null,null,null,null,1.57311182484335E-3,1.6232840973713001E-3,1.5547582618300299E-3]
["1969M02",null,null,null,null,null,null,null,1.45071616600844E-3,1.4749997270151101E-3,1.4318965929334901E-3]
["1969M03",null,null,null,null,null,null,null,1.65270311524461E-3,1.74754087739246E-3,1.64307117795524E-3]
["1969M04",null,null,null,null,null,null,null,1.5661100900487999E-3,1.6118596496086199E-3,1.55272875099822E-3]
["1969M05",null,null,null,null,null,null,null,1.42916174275487E-3,1.46024282151705E-3,1.4154016375955E-3]
["1969M06",null,null,null,null,null,null,null,1.3022961038722501E-3,1.3336202335682799E-3,1.2875157341577599E-3]
["1969M07",null,null,null,null,null,null,null,1.70599529288815E-3,1.6036002449034399E-3,1.6937549963758601E-3]
["1969M08",null,null,null,null,null,null,null,2.13019369828567E-3,1.6702233584597399E-3,2.1268989952481E-3]
["1969M09",null,null,null,null,null,null,null,2.0188710481221701E-3,1.55217466325873E-3,2.0128363745848402E-3]
["1969M10",null,null,null,null,null,null,null,1.9408898801181E-3,1.63446699256739E-3,1.93382373779923E-3]
["1969M11",null,null,null,null,null,null,null,1.8647131323513901E-3,2.01783049860453E-3,1.8599190775561499E-3]
["1969M12",null,null,null,null,null,null,null,1.86202919810872E-3,2.3211933791846902E-3,1.86460547200793E-3]
["1970M01",null,null,null,null,null,null,null,1.76342032946572E-3,2.1200354018223399E-3,1.7630618030917301E-3]
["1970M02",null,null,null,null,null,null,null,2.4933797489491102E-3,2.2377521897334399E-3,2.5121865859399901E-3]
["1970M03",null,null,null,null,null,null,null,2.43471130693241E-3,2.9766866562104602E-3,2.4449917320445501E-3]
["1970M04",null,null,null,null,null,null,null,2.1378846101861798E-3,2.6601105917012E-3,2.1459024345552601E-3]
["1970M05",null,null,null,null,null,null,null,3.16824072713309E-3,3.5423692093365399E-3,3.2020441474724798E-3]
["1970M06",null,null,null,null,null,null,null,3.34983488640845E-3,3.5851297681534699E-3,3.3923029522029899E-3]
["1970M07",null,null,null,null,null,null,null,3.41346509689548E-3,3.7263898566090399E-3,3.4514427330417999E-3]
["1970M08",null,null,null,null,null,null,null,3.3629696973136798E-3,4.0638736364504002E-3,3.4001181649301899E-3]
["1970M09",null,null,null,null,null,null,null,3.0399347826919102E-3,3.80599718801329E-3,3.0730794708097101E-3]
["1970M10",null,null,null,null,null,null,null,2.67095412688639E-3,3.4330970820767798E-3,2.6981065687508498E-3]
["1970M11",null,null,null,null,null,null,null,2.3893992696586599E-3,3.1247358949626001E-3,2.4153689139363699E-3]
["1970M12",null,null,null,null,null,null,null,2.2920064570170098E-3,3.5649999643926999E-3,2.3118193745486899E-3]
["1971M01",null,null,null,null,null,null,null,2.2727895389252602E-3,3.5604589589718701E-3,2.28496585341161E-3]
["1971M02",null,null,null,null,null,null,null,2.1021916628216502E-3,3.1730275584387099E-3,2.1083249434237701E-3]
["1971M03",null,null,null,null,null,null,null,1.8519011985863199E-3,2.9828294014162099E-3,1.8542444559999599E-3]
["1971M04",null,null,null,null,null,null,null,1.7352405883607001E-3,2.70217599710222E-3,1.7354966140415201E-3]
["1971M05",null,null,null,null,null,null,null,1.6437674164960501E-3,2.63402548883163E-3,1.6360788495561099E-3]
["1971M06",null,null,null,null,null,null,null,1.7471934125414101E-3,2.5778881011651999E-3,1.7540754651137599E-3]
["1971M07",null,null,null,null,null,null,null,1.56883263452033E-3,2.3880362111672101E-3,1.5720309174017399E-3]
["1971M08",null,null,null,2.46810488809752E-3,null,null,null,1.72773785686413E-3,2.25272697836642E-3,1.7403861709532501E-3]
["1971M09",null,null,null,2.4044174365402101E-3,null,null,null,1.65814935598748E-3,2.1494110250988401E-3,1.66369358711003E-3]
["1971M10",null,null,null,2.39183291822309E-3,null,null,null,1.51649084900522E-3,1.99154669933122E-3,1.52152833140419E-3]
["1971M11",null,null,null,2.34115263996221E-3,null,null,null,1.6825716621286101E-3,1.7932842919226599E-3,1.7005011459840201E-3]
["1971M12",null,null,null,2.31606639408352E-3,null,null,null,1.51288847616971E-3,1.6392089796599099E-3,1.5253497590354799E-3]
["1972M01",null,null,null,2.25672914069475E-3,null,null,null,2.1322212066091899E-3,2.03572720376529E-3,2.13506552082249E-3]
["1972M02",null,null,null,4.9752905931787104E-3,null,null,null,1.88303176338501E-3,1.85766076359871E-3,1.88261474707128E-3]
["1972M03",null,null,null,4.64933078192507E-3,null,1.02752633102993E-3,null,1.7173045783985901E-3,1.7918981110269701E-3,1.7108135925536299E-3]
["1972M04",null,null,null,4.3100152923073402E-3,null,1.1734698648478801E-3,null,1.5352234517389399E-3,1.6317962607955701E-3,1.5269991532247901E-3]
["1972M05",null,null,null,4.0695874995840898E-3,null,1.29830172923057E-3,null,1.38606500039685E-3,1.62102520232506E-3,1.3762186810573501E-3]
["1972M06",null,null,null,3.8322356455623898E-3,null,1.4495168829853999E-3,null,1.2796052979292701E-3,1.47765430965452E-3,1.2666996680268201E-3]
["1972M07",null,null,null,3.81332381922494E-3,null,1.53502266676364E-3,null,1.28296383454035E-3,1.4364551336107801E-3,1.2746832472330101E-3]
["1972M08",null,null,null,3.5695485324555502E-3,null,1.72551060114752E-3,null,1.18031917165017E-3,1.3156145428570101E-3,1.16955719620141E-3]
["1972M09",null,null,null,3.4937046092392001E-3,null,1.8486760177714901E-3,null,1.20921467267066E-3,1.4599371004684601E-3,1.1909983337711099E-3]
["1972M10",null,null,null,4.1134707755117999E-3,null,1.9132217009073E-3,null,1.1342314678910699E-3,1.32867996901831E-3,1.11734816017028E-3]
["1972M11",null,null,null,3.8328933461612199E-3,null,1.9567808177077999E-3,null,1.05447833063571E-3,1.5592161448190599E-3,1.0350700406959899E-3]
["1972M12",null,null,null,3.5886353232752501E-3,null,2.0084066644143498E-3,null,1.2150007985431901E-3,1.7416262247752199E-3,1.1876194674004499E-3]
["1973M01",1.43612743340535E-3,null,9.2996259413551498E-4,3.4622546783364002E-3,6.6348583811770795E-4,2.0454392571600398E-3,null,1.12337689256061E-3,1.64534818322547E-3,1.0946744229350599E-3]
["1973M02",1.6936559154709101E-3,null,1.0801885122233401E-3,3.9080758794702896E-3,8.3843295552875601E-4,2.0771715507770898E-3,null,1.1229110456417799E-3,1.7878998906028299E-3,1.0960285335174301E-3]
["1973M03",1.8737101262848901E-3,null,1.2116761584195E-3,3.6539610226397098E-3,9.4917035096838797E-4,2.1082653398813199E-3,null,1.2665947455084601E-3,1.72515458503288E-3,1.24793462444932E-3]
["1973M04",2.00830524356088E-3,null,1.3692172758870899E-3,3.7955316871632599E-3,1.0591310574708599E-3,2.8276444711574701E-3,null,1.1750601187056999E-3,1.6109790920690501E-3,1.1551042117528001E-3]
["1973M05",2.1334448805942199E-3,null,1.4460278617927399E-3,3.6397796019007399E-3,1.1002825888053399E-3,2.79115018593981E-3,null,1.3893489845635801E-3,1.4769073282583499E-3,1.3713891030935901E-3]
["1973M06",2.23966780729629E-3,null,1.6510507460634699E-3,3.4230430172943302E-3,1.13308462315694E-3,2.9941173573071402E-3,null,1.3371572017171799E-3,1.34008753258036E-3,1.31770607006983E-3]
["1973M07",2.3228731939501199E-3,null,1.72923395344046E-3,3.2303797563135702E-3,1.16547967851488E-3,2.9483335597345998E-3,null,1.2487361348529099E-3,1.2894801445384699E-3,1.2291317875200399E-3]
["1973M08",2.3925496380700398E-3,null,2.1242472949738402E-3,3.21707519422228E-3,1.25409362768827E-3,2.90120126082912E-3,null,1.25711273782851E-3,1.26412368105592E-3,1.2397546330968701E-3]
["1973M09",2.5967930998579002E-3,null,2.24733183868854E-3,3.0542085446954499E-3,1.6230352490323001E-3,2.86420680638148E-3,null,1.37731008473076E-3,1.3034777254104101E-3,1.3586047946937E-3]
["1973M10",2.8296029749020602E-3,null,2.1653832680160502E-3,2.9671705079462899E-3,1.76227743536858E-3,2.9416812750261501E-3,null,1.3806346003536201E-3,1.69641289908475E-3,1.3589849090796899E-3]
["1973M11",2.8790074973370199E-3,null,2.2535742075728499E-3,2.8775954934033999E-3,1.8829310058133099E-3,2.93278844281428E-3,null,1.2703601954531199E-3,1.7819630389482499E-3,1.2470883848111501E-3]
["1973M12",3.9536323901758598E-3,null,2.4252189836396301E-3,2.9223581798909801E-3,2.1672929172893199E-3,3.4215171787777298E-3,null,2.9171296005031399E-3,3.3491279740524701E-3,2.9273627313711401E-3]
["1974M01",4.2014169492737398E-3,null,2.9775686447189999E-3,2.91248713505594E-3,2.3613490039083901E-3,3.3494087596293502E-3,null,2.52295208291711E-3,3.03991026032246E-3,2.5321964864906299E-3]
["1974M02",4.2558089457552803E-3,null,4.45310142803035E-3,2.8528702013346E-3,2.6293085772505901E-3,3.8224246256128099E-3,null,2.2613535988603201E-3,2.7989556951900502E-3,2.26684393337478E-3]
["1974M03",4.0677283987181701E-3,null,4.0613919441734696E-3,2.7578350830232E-3,2.4340664467449999E-3,3.9370382566915304E-3,null,1.99637588992428E-3,2.4936758804156699E-3,2.0003437597754499E-3]
["1974M04",4.0181485838437702E-3,null,3.6029534966030802E-3,2.6693931011704101E-3,2.39463233566173E-3,3.87383397886742E-3,null,1.90777314645373E-3,2.4940607187336002E-3,1.91259497645853E-3]
["1974M05",4.21819652816502E-3,null,3.2196580589938799E-3,2.70438447089204E-3,2.4117173150710902E-3,3.91464155505574E-3,null,2.0076068929989399E-3,4.3760726059838603E-3,2.00644305436551E-3]
["1974M06",4.3682037765330299E-3,null,3.7977872426897298E-3,2.72642209673906E-3,2.5914866447572498E-3,3.9124359015572504E-3,null,1.9781312420431201E-3,4.2897312989684799E-3,1.9727584530954902E-3]
["1974M07",4.1490229713503097E-3,null,3.4827263387105698E-3,2.6657245624338E-3,2.3287294652969501E-3,4.0628806216899899E-3,null,1.8283951108516499E-3,4.3416565141956402E-3,1.8247454716209101E-3]
["1974M08",4.1495035929172402E-3,null,3.3110350234307E-3,3.0801080406621202E-3,2.6391730857776999E-3,3.9297260143323701E-3,null,2.6217524077057999E-3,3.89431341579139E-3,2.6181645162114799E-3]
["1974M09",3.9587321047642602E-3,null,3.2873860552080198E-3,3.7818587963703398E-3,2.6044872599415899E-3,3.80005207193021E-3,null,3.4794463454667899E-3,4.5619245900904099E-3,3.4962433327401102E-3]
["1974M10",3.8919883490018199E-3,null,3.0246342109391598E-3,3.7942034557104801E-3,2.9712757840899299E-3,4.0213976581562104E-3,null,5.2862189872209097E-3,4.0897067628737401E-3,5.3185252504986801E-3]
["1974M11",3.7961288019418599E-3,null,2.7547419024976901E-3,3.7185910082142199E-3,2.699084547255E-3,4.3216156462709196E-3,null,7.0185726767785896E-3,4.8020373979829204E-3,7.1189450291720101E-3]
["1974M12",4.1642291952666104E-3,null,2.8541818951766198E-3,3.48590806207412E-3,2.4124722580574202E-3,4.1882211594453803E-3,null,6.5723089490772203E-3,4.3196581923917298E-3,6.6625810505603301E-3]
["1975M01",4.1704575437750196E-3,null,2.6261590002542201E-3,3.28432179341865E-3,2.4197565275988001E-3,4.3815936035959098E-3,null,5.78729044396783E-3,3.8271509031801102E-3,5.8631766445137396E-3]
["1975M02",4.6409952648270199E-3,null,3.7418558229488602E-3,5.2851056082419898E-3,2.8940868048539701E-3,5.7856272800624799E-3,null,6.1484395482254402E-3,6.7159504681120197E-3,6.2664771713891697E-3]
["1975M03",4.4137748708475699E-3,null,3.4991406958808299E-3,5.3201543492149301E-3,2.5887508217262798E-3,5.5514359293923499E-3,null,5.4048758732513297E-3,5.9025985595600504E-3,5.5215798353593498E-3]
["1975M04",4.2102001272771496E-3,null,3.1521442162464101E-3,5.16216075215756E-3,2.3407642671196801E-3,5.28059279366373E-3,null,4.5696897900772103E-3,5.3559945822400298E-3,4.6744047147725199E-3]
["1975M05",4.18451928648502E-3,null,2.8637799851689099E-3,5.2181125738583198E-3,2.2242067105331101E-3,5.0273635519090202E-3,null,3.9826010390944001E-3,4.8186076401376E-3,4.0793164563565198E-3]
["1975M06",4.0107215559618296E-3,null,2.7947958276252401E-3,5.05276413987944E-3,2.0520139356876802E-3,4.8007723429874796E-3,null,3.5253512775922399E-3,4.7904035120670497E-3,3.6128463850665302E-3]
["1975M07",4.6603591956093102E-3,null,2.7094844164700501E-3,5.0815606902138502E-3,1.9091569294850299E-3,4.5895144653129404E-3,null,3.1220815007369702E-3,5.1209583861264799E-3,3.20184921390505E-3]
["1975M08",4.4221641187810103E-3,null,2.5023993384567598E-3,4.8400723191961703E-3,1.7869725071378499E-3,4.3952794854267702E-3,null,3.5498991165348799E-3,5.0029453661618803E-3,3.6241110340290701E-3]
["1975M09",4.4587042251152302E-3,null,2.4960224066087901E-3,5.4323144809791798E-3,1.7072410182113001E-3,4.2194913899452598E-3,null,3.1724572773964999E-3,4.5607670065244297E-3,3.2380904748638899E-3]
["1975M10",4.2249154682768497E-3,null,2.3460980286239001E-3,5.8125636108530901E-3,1.65818812797376E-3,4.0822133617496202E-3,null,3.0484825899437999E-3,4.0696473251566802E-3,3.1002787938951902E-3]
["1975M11",4.0322382815990302E-3,null,2.2990088112101099E-3,5.5935101145056804E-3,1.6691705013971701E-3,3.9707777579321701E-3,null,2.9074627418044902E-3,3.9378153303361203E-3,2.9613371181568698E-3]
["1975M12",3.9665178819464804E-3,null,2.17389654754689E-3,6.2360933493453103E-3,1.5897144371912E-3,3.8340427808538501E-3,null,2.5462637565308601E-3,3.5278669011364998E-3,2.5893784344908398E-3]
["1976M01",3.8833172094029098E-3,null,2.1181937038553902E-3,5.9483655772819702E-3,1.63068446669422E-3,3.7349632079954299E-3,null,2.2953875179010201E-3,3.12926781861409E-3,2.3270827878430398E-3]
["1976M02",4.4463868760116704E-3,null,2.60922469946144E-3,5.6882141526026402E-3,2.0851755292369501E-3,3.6222894793072101E-3,null,3.4324023389713299E-3,3.4104286320637799E-3,3.4710854607661202E-3]
["1976M03",4.3105873222935897E-3,null,3.2322787565386298E-3,5.3953382885536597E-3,1.93874262491164E-3,3.9072179422565603E-3,null,3.0103898454271198E-3,3.2831001809099499E-3,3.04644842165663E-3]
["1976M04",4.3107945520581897E-3,null,3.0090681582249602E-3,5.1661589951688298E-3,2.0708439104554699E-3,3.8547998955561998E-3,null,2.6308982406358199E-3,2.9131133594142598E-3,2.66492171411364E-3]
["1976M05",4.2829994468534501E-3,null,2.74995971329485E-3,4.7557231204194902E-3,1.9577009310485401E-3,3.7802163658573998E-3,null,2.3623467696166798E-3,2.5982536818100598E-3,2.3907386693590498E-3]
["1976M06",4.2650356468718498E-3,null,2.6139785019925399E-3,4.5520509468624099E-3,1.8414507102495301E-3,3.84837681852983E-3,null,2.1187572634216701E-3,2.388518428298E-3,2.1449504839157101E-3]
["1976M07",4.0590261596342402E-3,null,2.4410647889995399E-3,4.2689481121840301E-3,1.7301236931298099E-3,3.7265816759268701E-3,null,1.9686482593082501E-3,2.1861156902018598E-3,1.9945227137488598E-3]
["1976M08",3.9680402029965501E-3,null,2.48158470044395E-3,3.9690251292037399E-3,1.71710781304599E-3,3.61863865807906E-3,null,1.78888659173635E-3,2.0140859374858698E-3,1.80884370318446E-3]
["1976M09",3.8286970961789102E-3,null,2.36705970339901E-3,4.1020764848377703E-3,1.73391744767058E-3,3.51649445617206E-3,null,1.6085694082548501E-3,1.88990329268065E-3,1.6210967274752101E-3]
["1976M10",3.7859812718857499E-3,null,2.2738179959734799E-3,3.9563593803015303E-3,1.8478343671513499E-3,3.8678395843716601E-3,null,1.4666009572228899E-3,1.7828988321768699E-3,1.4730719602260101E-3]
["1976M11",3.7281506740783998E-3,null,2.1590344135545099E-3,3.6968811362714702E-3,1.91514014082387E-3,3.7526426583307398E-3,null,1.4513794863092401E-3,1.62215873272555E-3,1.4573723109057701E-3]
["1976M12",3.62504450044728E-3,null,2.1059988094222098E-3,3.9551740066693297E-3,4.7989770294651702E-3,3.66581221927606E-3,null,1.3334714912043701E-3,1.49748289159447E-3,1.33399607077707E-3]
["1977M01",3.8685891086947702E-3,null,2.0611282663802501E-3,4.0416768998508797E-3,6.0862588009999597E-3,3.73024027248806E-3,null,1.4568302039727099E-3,1.6695282060784199E-3,1.45584449090689E-3]
["1977M02",3.7996886756365899E-3,null,2.02461265242063E-3,3.8422132081350302E-3,6.1488416228027204E-3,3.74586098716401E-3,null,1.7646047464285101E-3,1.5116092294753E-3,1.7699659479163299E-3]
["1977M03",3.8015724102113901E-3,null,2.2648919433637701E-3,3.6698358474643801E-3,5.2737235793246804E-3,3.9623301018680704E-3,null,1.6605922326438499E-3,1.6070763302613101E-3,1.6661945295814999E-3]
["1977M04",3.6802180967486801E-3,null,2.1924670803090602E-3,3.46137837320707E-3,4.4735707468266201E-3,3.8494576846779299E-3,null,1.5577646966094599E-3,1.45302117362486E-3,1.55824596180115E-3]
["1977M05",3.6171881480961802E-3,null,2.09858047789469E-3,3.2632569067459101E-3,3.8610376504625401E-3,3.8948499217371598E-3,null,1.41430830452382E-3,1.3329887639550999E-3,1.4113070296532799E-3]
["1977M06",3.5764398113009199E-3,null,2.1895734804764401E-3,3.1797358269357199E-3,3.3829202086578599E-3,3.7634475989040401E-3,null,1.3708779498827501E-3,1.22946492687616E-3,1.36248111317689E-3]
["1977M07",3.5028164216974202E-3,null,2.2307645741682699E-3,3.0261521541917E-3,3.1135906234080902E-3,3.6517905921141501E-3,null,1.42142683226821E-3,1.3349329729253499E-3,1.4120550440702799E-3]
["1977M08",3.4246683863920799E-3,null,2.3867021380641301E-3,2.8785604723681199E-3,3.1821947988519999E-3,3.5693855661095199E-3,null,1.3723237861968001E-3,1.2217857620593099E-3,1.36303072959652E-3]
["1977M09",3.4044124524106102E-3,null,2.2466420473579202E-3,3.0468210445333899E-3,2.8331146913682E-3,3.46968135954935E-3,null,1.32464643350593E-3,1.3302626261353901E-3,1.31047841355084E-3]
["1977M10",3.4007946623663202E-3,null,2.1351925225721901E-3,2.9879577931903501E-3,2.5378886665854299E-3,3.3754744826687E-3,null,1.22407124757669E-3,1.2384235886163701E-3,1.20811181327929E-3]
["1977M11",3.3221727485222602E-3,null,2.05322155370717E-3,2.8760887697922002E-3,2.2988275577372E-3,3.3258860123310499E-3,null,1.4646435954287901E-3,1.29455055932222E-3,1.45110735485784E-3]
["1977M12",3.2518889325116301E-3,null,1.9875620960303898E-3,4.1688360484042897E-3,2.25756298488459E-3,3.2526087968043301E-3,null,1.4119004498799801E-3,1.2716058137431799E-3,1.3976963542941801E-3]
["1978M01",3.18920428811206E-3,null,1.9718753404480301E-3,3.9264392242249601E-3,2.1331807016285401E-3,3.2043406041654199E-3,null,1.2869017774329501E-3,1.16668278809504E-3,1.2711013965930099E-3]
["1978M02",3.15258340714913E-3,null,1.97311030643926E-3,4.60437733633053E-3,2.1067745701165799E-3,3.30516239864148E-3,null,1.80778388081125E-3,1.4941487666106899E-3,1.79253834006451E-3]
["1978M03",3.1261850292230698E-3,null,2.2180479384356E-3,4.3770546387511301E-3,1.9529239568496801E-3,3.5515855086514698E-3,null,1.7059491756249801E-3,1.38241832181545E-3,1.69474049030632E-3]
["1978M04",3.1609661225577598E-3,null,2.1515161931363598E-3,4.0720940138636004E-3,2.06687643616174E-3,3.64616388549047E-3,null,1.5543121371840399E-3,1.3065915061744101E-3,1.54353949744883E-3]
["1978M05",3.12844206704198E-3,null,2.06495406441935E-3,4.5080155980861004E-3,1.90455741780975E-3,3.5564446728497501E-3,null,2.12499083931366E-3,1.19152203184823E-3,2.1153386369791899E-3]
["1978M06",3.2080853776397201E-3,null,2.1647181648706999E-3,4.4431107021944399E-3,1.8476115549388801E-3,3.4555800083487199E-3,null,1.8696654244717899E-3,1.0942004772357399E-3,1.8595167738866599E-3]
["1978M07",3.4731610998400401E-3,null,2.1388074107254501E-3,4.5158187935535896E-3,2.8471354399085499E-3,3.3997648501596701E-3,null,1.7582623808314499E-3,1.01032438356912E-3,1.74674504467118E-3]
["1978M08",3.37844849316303E-3,null,2.2346510952284001E-3,4.2712224239011103E-3,2.86079632864764E-3,3.4460030960690598E-3,null,1.8028385106054401E-3,9.8659101947059006E-4,1.79834258973376E-3]
["1978M09",3.5143452301813799E-3,null,2.1242053676733298E-3,3.9928607693873698E-3,2.6271358474552202E-3,3.4869440170262299E-3,null,1.6618022200954399E-3,9.2282137694874695E-4,1.6572881972013399E-3]
["1978M10",3.55336083196146E-3,null,2.0362363518625901E-3,4.0674223790738099E-3,2.4303831103874001E-3,3.4170850055020401E-3,null,1.52280051262043E-3,8.8096789895892897E-4,1.5169410183850599E-3]
["1978M11",3.8053823267750501E-3,null,2.0046309751771E-3,5.8690346795116297E-3,2.2764465694761898E-3,3.3270733532379899E-3,null,2.66606916967511E-3,1.4753425061306601E-3,2.6646109405981501E-3]
["1978M12",3.6921922996571502E-3,null,2.11618777621555E-3,5.3730393861870802E-3,3.1305671581003101E-3,3.75414192103943E-3,null,2.3289795927034702E-3,1.40755882703103E-3,2.3286901056601399E-3]
["1979M01",3.62526893487311E-3,null,2.0302925325915398E-3,5.05567618449476E-3,3.0664855887809601E-3,3.6373287256785901E-3,null,2.03873730775035E-3,1.3480120611145E-3,2.03694313761668E-3]
["1979M02",3.5222258902118699E-3,null,2.1506289566662101E-3,4.6636038476261903E-3,2.79623927409348E-3,3.6237266378201698E-3,null,1.8960131887236101E-3,1.60368218022596E-3,1.8992895852347901E-3]
["1979M03",3.42261440149965E-3,null,2.0956924410652899E-3,4.45187593247899E-3,2.50782420525727E-3,3.5910330864584801E-3,null,1.8918865382869601E-3,1.5603500258626901E-3,1.90142873917816E-3]
["1979M04",3.3701594295375498E-3,null,2.01233029460251E-3,4.4052596607712302E-3,2.34266459301152E-3,3.48555258279553E-3,null,1.9236305004726899E-3,1.4207725603863101E-3,1.9333419010240901E-3]
["1979M05",3.30439676275585E-3,null,2.0565599986984398E-3,4.1833898480512699E-3,2.2997794525107499E-3,3.4291613954696601E-3,null,1.71661704432721E-3,1.4277051168001299E-3,1.72121786068994E-3]
["1979M06",3.4420821616792398E-3,null,1.9811847027060001E-3,5.2530241907137896E-3,2.0907944435845901E-3,3.39122464240391E-3,null,1.64628226691761E-3,1.2987726720521001E-3,1.6464223640401199E-3]
["1979M07",3.3520113086198001E-3,null,1.92126242202833E-3,5.7809623231693599E-3,2.2110729711960599E-3,3.3164926337830702E-3,null,1.57960558154647E-3,1.27059636049699E-3,1.57584893112823E-3]
["1979M08",3.3117523155788502E-3,null,2.0393411156168799E-3,5.34547249282772E-3,2.0979491677820998E-3,3.6817744751031002E-3,null,1.4209615350751399E-3,1.2221973563085701E-3,1.41386539921306E-3]
["1979M09",3.3177650739284899E-3,null,1.9670730008621001E-3,5.1198311850070601E-3,1.9555208372781601E-3,3.5908091693323502E-3,null,1.5970822338073299E-3,1.1179450183469201E-3,1.5909281521389799E-3]
["1979M10",3.27961327546398E-3,null,2.1932837369409799E-3,4.8821520411418797E-3,1.8861598919284301E-3,3.4977171301773901E-3,null,1.4460154055996801E-3,1.11266010276542E-3,1.4387330237992501E-3]
["1979M11",3.4824124033809101E-3,null,2.3361787074380001E-3,5.6186808945287202E-3,2.26834799758768E-3,4.0329273256116899E-3,null,2.08534596874113E-3,1.43610254803578E-3,2.08220574116729E-3]
["1979M12",3.41524557919758E-3,null,2.2198588652288598E-3,7.12481569079853E-3,2.4576693740701598E-3,3.9940794519745604E-3,null,2.00542454978453E-3,1.56029655600778E-3,2.0016900885744E-3]
["1980M01",3.3367179921631198E-3,null,2.14741672894053E-3,7.2568830329192702E-3,2.23608419488664E-3,3.8637516391104802E-3,null,1.77384722955829E-3,1.4238675053197701E-3,1.7681517590584601E-3]
["1980M02",3.3053882827968799E-3,null,2.4689955080587E-3,6.7881005038460196E-3,2.3687855972081601E-3,3.7405861114494501E-3,null,1.8606787143759099E-3,1.3168872160858301E-3,1.85043824043478E-3]
["1980M03",3.46520464519902E-3,null,3.87780278514545E-3,6.3485494759692902E-3,3.18428081623209E-3,3.7439634190144298E-3,null,1.6677432535232399E-3,1.3551756355279401E-3,1.6606858271400299E-3]
["1980M04",3.3722875651103399E-3,null,3.7818964748446201E-3,1.0610835469972E-2,5.0627530835393097E-3,4.3308202743740903E-3,null,3.1288278050310499E-3,1.7232280391624099E-3,3.1561155889184701E-3]
["1980M05",3.3777331886065002E-3,null,4.6783493509331498E-3,1.08956206534736E-2,6.37311612971717E-3,4.5586764198990498E-3,null,2.7630471250899499E-3,2.7289846262198501E-3,2.7908660447684901E-3]
["1980M06",4.1925112235340501E-3,null,4.6569936327316404E-3,1.0778357879319401E-2,5.5226256968500202E-3,4.7708650288909599E-3,null,2.5848696146862598E-3,2.4628112602607102E-3,2.6107368642787399E-3]
["1980M07",4.0978157798045199E-3,null,4.4258575478419698E-3,1.0530978252319601E-2,4.82925905776793E-3,4.5975250417251796E-3,null,2.2690812488835501E-3,2.2395115017568501E-3,2.29097170389491E-3]
["1980M08",4.0201103127813298E-3,null,3.9667130509279096E-3,1.06133530195346E-2,4.1219852243042799E-3,4.5170259004604302E-3,null,2.3301991044672298E-3,2.0375144753450201E-3,2.34792684427803E-3]
["1980M09",4.1159003144702203E-3,null,3.51242268888554E-3,9.5354322159122099E-3,3.70202308919566E-3,4.3545180698219901E-3,null,2.0392414017668102E-3,1.91038687317601E-3,2.05313742747581E-3]
["1980M10",4.0209517851215303E-3,null,4.3385630513872201E-3,9.3080174743922096E-3,3.2147576233383301E-3,4.2362855227830801E-3,null,1.8171429592771201E-3,1.78723016634848E-3,1.8269215180922E-3]
["1980M11",4.1051522292038104E-3,null,3.8616715365148101E-3,8.4196718176823906E-3,3.0608950909333599E-3,4.0762477848836501E-3,null,1.6175523264530601E-3,1.6292066834614799E-3,1.6224529672344099E-3]
["1980M12",3.9767522339016897E-3,null,3.5320000510104801E-3,1.0281840491639899E-2,3.2733789921563202E-3,3.9587618550630498E-3,null,2.5981268791248498E-3,1.61223096176592E-3,2.5818457392569301E-3]
["1981M01",3.8122747508963998E-3,null,3.16931066038806E-3,9.8680035949218394E-3,3.00609692898629E-3,4.8498166629434101E-3,null,2.58065704972919E-3,1.4856461343611101E-3,2.56415994160913E-3]
["1981M02",3.6703465289018599E-3,null,3.4292249919652702E-3,9.7893253911819304E-3,2.9265046561661001E-3,4.6650491607887904E-3,null,2.71927809256851E-3,1.4640017813129899E-3,2.7208708430376699E-3]
["1981M03",3.5492344580069098E-3,null,3.6053715982879999E-3,8.9541015546043302E-3,2.64233571762304E-3,4.4910151113462596E-3,null,2.3603438484034699E-3,1.4762120430143199E-3,2.3603222188877098E-3]
["1981M04",3.7171729961410702E-3,null,4.1405849621816296E-3,8.0986077792092603E-3,2.47937513229923E-3,4.3584927857751501E-3,null,2.1112026739757298E-3,1.41889724922384E-3,2.11336123232438E-3]
["1981M05",3.6231051089171702E-3,null,3.7600179048752E-3,9.6608010457624408E-3,2.3435202168054798E-3,4.4718701020271699E-3,null,2.0409273852542201E-3,1.3543383609711101E-3,2.0521955463576099E-3]
["1981M06",3.5752989499269498E-3,null,3.5705104437488799E-3,8.7148615893483296E-3,2.1442001812493898E-3,4.3921309421187096E-3,null,1.8146637089687899E-3,1.2529938544539999E-3,1.82483328377635E-3]
["1981M07",3.47879811281104E-3,null,3.2229522777249301E-3,7.8949020025577705E-3,1.9664203655897199E-3,4.2159295993768001E-3,null,1.69059550025191E-3,1.1606593633720001E-3,1.6982895104591699E-3]
["1981M08",3.3946391368089202E-3,null,3.1672972277886299E-3,9.2123185509671596E-3,1.8533323779302399E-3,4.0558549661883596E-3,null,1.54242113792714E-3,1.10320906037314E-3,1.54842570880128E-3]
["1981M09",3.4065200931513201E-3,null,2.9676983220421299E-3,8.6256231293657306E-3,2.0072116216402602E-3,3.9142229434138203E-3,null,2.0307367116287598E-3,1.04879214207045E-3,2.0603791422313601E-3]
["1981M10",3.4228403746301402E-3,null,3.9883297383599501E-3,7.8107344609458298E-3,2.80016434324844E-3,4.0427168700841896E-3,null,2.3753960803324001E-3,1.3161301197166899E-3,2.42381743653669E-3]
["1981M11",3.40074668134089E-3,null,3.57266625300471E-3,7.0927398528665602E-3,2.6990974736337699E-3,3.90201629967465E-3,null,2.2184101273978801E-3,1.4223762665788401E-3,2.25375912734916E-3]
["1981M12",4.1608043183329899E-3,null,4.5876250513356099E-3,6.7185645220589601E-3,3.80111853767878E-3,3.8575614317831199E-3,null,2.0306291336969601E-3,1.40493736137174E-3,2.0579029901436098E-3]
["1982M01",3.9993014604822498E-3,null,4.0714019117137701E-3,6.3097656711306399E-3,3.4256659874193898E-3,3.7298553395414698E-3,null,2.0240955028563799E-3,1.5081162880616701E-3,2.0644362778213798E-3]
["1982M02",3.8426594050686301E-3,null,3.7258655709049601E-3,5.7592005666827501E-3,3.0727397978655502E-3,3.6299353638755E-3,null,1.92793829689955E-3,1.3841619377702101E-3,1.9736817183962298E-3]
["1982M03",3.79083614452114E-3,null,3.4049185856713802E-3,5.41861866035411E-3,2.7937898054090798E-3,3.7466310946896201E-3,null,2.28352404057971E-3,1.3012133912031899E-3,2.3622820255442801E-3]
["1982M04",3.8457739410981098E-3,null,3.1645753985825201E-3,5.0213150509457703E-3,2.7716550171700098E-3,3.7216876201117601E-3,null,2.0827532216681102E-3,1.1868498173581001E-3,2.14357700777793E-3]
["1982M05",3.7299646844547599E-3,null,2.8940134449012399E-3,4.7069907982043302E-3,3.9948196588777598E-3,4.2589306932149197E-3,null,1.9053917067297799E-3,1.2548634685056301E-3,1.9514849698192901E-3]
["1982M06",3.59895194654101E-3,null,2.6532281812325399E-3,4.6432207717269497E-3,3.4669318685705401E-3,4.09480377254907E-3,null,1.9432174367564801E-3,1.27215356274293E-3,1.9987701320059201E-3]
["1982M07",3.49962894752439E-3,null,2.6007400571466501E-3,4.3337129074878297E-3,3.3759660370415901E-3,3.9816881415063298E-3,null,1.87916417279357E-3,1.2703922046956801E-3,1.9244457672022001E-3]
["1982M08",3.4323139804383201E-3,null,2.4698263583760299E-3,4.0580727373208799E-3,3.2214409253576398E-3,4.5216060014404503E-3,null,1.85737245317238E-3,1.29654403497453E-3,1.89926181129794E-3]
["1982M09",3.4681311768895101E-3,null,2.3619604627369202E-3,3.8188271832474301E-3,3.7570299685317399E-3,4.4491677593959996E-3,null,3.16656534639396E-3,2.3985578474031502E-3,3.2178430448834899E-3]
["1982M10",3.3842799691262502E-3,null,2.3803238118044502E-3,4.5642015092041601E-3,3.3561343186045002E-3,4.32843057785374E-3,null,2.7372159294015101E-3,2.1560733637674E-3,2.7811675840623798E-3]
["1982M11",3.4247924043037999E-3,null,2.3035011349787698E-3,4.8023939368662203E-3,3.5906643300830702E-3,4.3024687770910801E-3,null,3.5096642916868999E-3,2.2032349244862498E-3,3.54824157196971E-3]
["1982M12",3.3382403057676301E-3,null,2.2091564201209501E-3,4.6335726474317704E-3,4.2459062050197102E-3,4.2166423177260604E-3,null,3.0783226324370902E-3,1.9925173120423599E-3,3.1160128806679102E-3]
["1983M01",3.2756193256642399E-3,null,2.1559545497436198E-3,4.2964516425830499E-3,4.1245079985238204E-3,4.2077145168715798E-3,null,2.6547840926883898E-3,1.83596936744355E-3,2.6867167042801598E-3]
["1983M02",3.3294902815927201E-3,null,2.1779986121505902E-3,4.09155551132785E-3,4.3145917900418596E-3,4.10380614297796E-3,null,2.3454827438332501E-3,1.70720474767962E-3,2.3696159329850402E-3]
["1983M03",3.2647933553043599E-3,null,2.24763584757404E-3,4.0113374560602696E-3,4.8764251531824999E-3,5.7327627884071301E-3,null,2.0650908088404802E-3,1.5647018575979099E-3,2.0802774203995201E-3]
["1983M04",3.2653217052579799E-3,null,2.1529494883656499E-3,3.9535989104288001E-3,4.7123913525964302E-3,5.5824653031755697E-3,null,1.8764860532591301E-3,1.43281582509661E-3,1.8851072166197701E-3]
["1983M05",3.5059603021067201E-3,null,2.2946271371649999E-3,3.7404093829846502E-3,4.0362758389235701E-3,5.4029905033797596E-3,null,2.14065896303036E-3,1.5069337043461101E-3,2.1404110853356999E-3]
["1983M06",3.4338962312621098E-3,null,2.1884739422274898E-3,3.5622281655657202E-3,3.7433127049399302E-3,6.1177250331135797E-3,null,1.93837417978179E-3,1.3659672695280299E-3,1.93626775440638E-3]
["1983M07",3.3443645404613101E-3,null,2.1166172601621699E-3,3.5221489383589701E-3,3.2959757625175301E-3,5.94082973254132E-3,null,1.78331851911791E-3,1.31526199447782E-3,1.7781653193520101E-3]
["1983M08",3.2815063894502199E-3,null,2.0370714395202302E-3,3.4148065573936901E-3,3.9544285565847898E-3,5.7320521853846699E-3,null,1.8520513208347101E-3,1.2448450360334801E-3,1.85726099258655E-3]
["1983M09",3.2181360649915901E-3,null,2.1170879928402902E-3,3.5228187429942998E-3,3.4689727085454201E-3,5.4886280958598901E-3,null,1.6450277497709E-3,1.14690344338075E-3,1.6464463489527801E-3]
["1983M10",3.1758577308877E-3,null,2.11217418133384E-3,5.6338464042019702E-3,3.2798350504048401E-3,5.27130844264372E-3,null,1.4746815828320301E-3,1.1603314784222401E-3,1.4722787620000399E-3]
["1983M11",3.1251144252159801E-3,null,2.11821010853677E-3,6.1112393504529697E-3,3.1448012686047999E-3,5.0246356215114703E-3,null,1.4299968620446199E-3,1.2409617532481E-3,1.4270756334213101E-3]
["1983M12",3.0805306944135E-3,null,2.0294506026304199E-3,5.6099252027059596E-3,2.9026945713460498E-3,4.8325173978914599E-3,null,1.30863471163064E-3,1.25588366346856E-3,1.3008344764094701E-3]
["1984M01",3.0499349404373701E-3,null,2.2274491580064298E-3,5.1608336560916802E-3,3.5023448995740699E-3,4.6439189570276502E-3,null,1.2461538095693101E-3,1.28643004510856E-3,1.23905904817656E-3]
["1984M02",3.0511065369879099E-3,null,3.0653816500929298E-3,5.2149554906257599E-3,3.4073696951752502E-3,4.91781855026442E-3,null,1.2003349164417701E-3,1.30719888986649E-3,1.1882816199622801E-3]
["1984M03",3.0271469183967802E-3,null,3.1782518718602498E-3,5.0867229565851003E-3,2.9893695094510399E-3,4.7358872994073802E-3,null,1.3728753981739901E-3,1.5118230137214301E-3,1.3692162880365099E-3]
["1984M04",3.0150789722901399E-3,null,2.9027728337668399E-3,5.0416880240066698E-3,2.6955165596332202E-3,4.5670287210177003E-3,null,1.2515842915095301E-3,1.41056026476688E-3,1.2437450936758499E-3]
["1984M05",3.4663939844847701E-3,null,2.6947085712673898E-3,5.66282453185227E-3,2.6261530845104902E-3,4.4339132780308599E-3,null,1.15760062320977E-3,1.2823331394938499E-3,1.1464966615541701E-3]
["1984M06",3.4327896196338701E-3,null,3.3341816052979301E-3,5.6875322001496299E-3,2.3538312829057698E-3,4.2830718237442502E-3,null,1.6455359829725001E-3,1.32197779200345E-3,1.6502720474432899E-3]
["1984M07",3.3611474320634801E-3,null,3.2449365096251402E-3,5.2512197212052601E-3,2.2094953514916801E-3,4.1272857279212802E-3,null,1.4799647642380601E-3,1.2112800884386699E-3,1.47958769186381E-3]
["1984M08",3.3006486336839801E-3,null,3.2040063436942399E-3,5.0344708021096297E-3,2.0224084632981501E-3,4.6702261420908603E-3,null,1.45646295463744E-3,1.2000262408977799E-3,1.44858466168983E-3]
["1984M09",3.26948295967714E-3,null,2.8982330780684602E-3,4.8930212078142198E-3,2.8115802398899201E-3,4.6578549734854601E-3,null,2.5143008698803701E-3,1.37794287559945E-3,2.5231980705573099E-3]
["1984M10",3.2141910720346199E-3,null,3.3805979434234201E-3,4.7465827636451801E-3,2.5027365693268602E-3,4.4813582935902202E-3,null,2.22707255497364E-3,1.3502513331170799E-3,2.2364054518007998E-3]
["1984M11",3.1639262838503101E-3,null,3.1926523510665801E-3,4.5787367672047302E-3,2.28179507346202E-3,5.4001604858086799E-3,null,1.98285304253942E-3,1.24947025822599E-3,1.9859721046283601E-3]
["1984M12",3.48568679643926E-3,null,2.9466677602829499E-3,4.2404469535952099E-3,2.5022940039502901E-3,5.13908477797908E-3,null,1.8342914003452E-3,1.1630593328501499E-3,1.8393399500924599E-3]
["1985M01",3.41663828941098E-3,null,3.77780951852975E-3,4.1822080311543896E-3,2.3932353281340599E-3,4.9045251148902699E-3,null,1.64224792319653E-3,1.1052916779758701E-3,1.6439392895369999E-3]
["1985M02",3.36408399356026E-3,null,4.3143199491529304E-3,3.9189149376935599E-3,2.72034723197075E-3,4.9339055205451397E-3,null,1.9577562264882398E-3,1.02923943239191E-3,1.9612384561344298E-3]
["1985M03",3.2933550612518898E-3,null,3.87859567671222E-3,3.76289536423819E-3,2.7100216545532401E-3,4.91347270402761E-3,null,1.7320061534443799E-3,9.5505662199607403E-4,1.73268838728795E-3]
["1985M04",5.0292404591881596E-3,null,3.4495941576412098E-3,4.4479707207403596E-3,2.4371925993533499E-3,4.80350994864342E-3,null,1.5676063914065301E-3,9.4393728869697903E-4,1.56713465510832E-3]
["1985M05",4.7733519278707398E-3,null,4.2594619421508304E-3,4.1448026560613003E-3,6.0268842521756898E-3,4.66460579342545E-3,null,1.4531913017715101E-3,8.8251492239664196E-4,1.4477426459593701E-3]
["1985M06",4.5043836907279096E-3,null,4.5719470547190798E-3,3.9961337323105497E-3,6.2279134967062498E-3,4.4973202251555704E-3,null,1.5980109010018599E-3,1.07505978457866E-3,1.59558488761838E-3]
["1985M07",4.2814495575515896E-3,null,4.0058958975860296E-3,3.8423072195091401E-3,6.8002509313665003E-3,4.3197571073807202E-3,null,1.43684013563492E-3,1.0180639630481599E-3,1.43055904931365E-3]
["1985M08",4.5551548955709504E-3,null,3.5655544521486699E-3,4.7650739296403802E-3,6.2741143982132496E-3,4.1646306998707697E-3,null,1.3375731007827399E-3,1.26062640041273E-3,1.32605907580035E-3]
["1985M09",4.5850789466226399E-3,null,3.20693063183564E-3,4.8842744300910401E-3,5.2758950092167602E-3,4.7457254756457304E-3,null,1.26605376909789E-3,1.15535623717941E-3,1.25434990527365E-3]
["1985M10",4.4274648019457198E-3,null,3.06689205734353E-3,4.5370460159787204E-3,4.4724739382802498E-3,4.5987723600549504E-3,null,1.41675858890508E-3,1.5043327679681599E-3,1.4068294470903199E-3]
["1985M11",4.20251663150111E-3,null,2.8650630959931298E-3,4.2495675828106601E-3,3.9022825638531499E-3,4.8066105257963E-3,null,1.41053202847613E-3,1.6510951999040499E-3,1.4000921674759E-3]
["1985M12",4.00417412811401E-3,null,2.6697826519223099E-3,3.9865759189555098E-3,3.41301840069108E-3,4.5989124429130397E-3,null,1.72161271107732E-3,1.6654945160927599E-3,1.7086076310225901E-3]
["1986M01",3.8489278519745701E-3,null,2.90180204100688E-3,3.7608479812350202E-3,2.9845383064618599E-3,4.4310292495318999E-3,null,1.67232200801401E-3,1.86471345426928E-3,1.66481604301094E-3]
["1986M02",3.7925597167225598E-3,null,2.7850762116778198E-3,3.5424516314480001E-3,2.7889967783588901E-3,4.4401143179513703E-3,null,1.5066686428038001E-3,1.7102316120032801E-3,1.49710418262164E-3]
["1986M03",3.6593647410889801E-3,null,2.6739274070897699E-3,3.4221588294532099E-3,2.7318649954442701E-3,4.26095754068291E-3,null,1.87839235180278E-3,1.8258507653582099E-3,1.86677538672521E-3]
["1986M04",3.55445336168452E-3,null,2.5793915703914601E-3,3.3989658989474901E-3,2.4542377043572199E-3,4.1946601757008699E-3,null,1.8933311525947199E-3,1.8228634535737401E-3,1.8847542419135599E-3]
["1986M05",3.4543613800393702E-3,null,2.5154604597030102E-3,3.3811059012158499E-3,2.8309869940370399E-3,4.0977168989757302E-3,null,1.75565234910722E-3,1.8483912609546999E-3,1.74994256690746E-3]
["1986M06",3.5930105552436299E-3,null,2.3833493345343198E-3,3.2201298941558899E-3,2.5507338062964401E-3,4.2072494489128901E-3,null,1.8007793953959501E-3,1.8516060020629999E-3,1.78619392711428E-3]
["1986M07",5.4024365770431503E-3,null,2.9763853324805299E-3,3.0535791157843702E-3,3.37636961182829E-3,4.1077552836313496E-3,null,1.6046743360166799E-3,1.9243475913158501E-3,1.5893972770209301E-3]
["1986M08",5.1737077074055096E-3,null,2.9996102954033799E-3,2.98629878004073E-3,3.08908476575892E-3,3.9595794505295602E-3,null,2.0342805838337598E-3,1.7625682653778401E-3,2.03196559089936E-3]
["1986M09",4.8447130761023697E-3,null,2.8179946851043598E-3,6.6586343219481904E-3,4.8115057435488499E-3,3.82388382178892E-3,null,2.2815174308199698E-3,2.2475271950018502E-3,2.27639812733791E-3]
["1986M10",4.8682127761333401E-3,null,2.8020243516731101E-3,7.3925473524012698E-3,4.25434900242707E-3,4.2773350090048699E-3,null,3.15856911029676E-3,3.7092219659990099E-3,3.1749477840832302E-3]
["1986M11",4.5980257797041601E-3,null,2.6073714998051199E-3,8.0009051919120201E-3,4.4984888615605097E-3,4.1115944347026104E-3,null,2.9100299196374701E-3,3.4302872129870102E-3,2.9310060833858901E-3]
["1986M12",4.3821650387470398E-3,null,2.4209823110787599E-3,7.2439597715274404E-3,3.8618242046573399E-3,4.0110768786999597E-3,null,2.5298980157040301E-3,3.0472335254636798E-3,2.5462057258713198E-3]
["1987M01",4.6757173657054098E-3,null,2.5405136702281502E-3,7.0913886630399499E-3,4.4815947368655002E-3,4.0041376937258498E-3,null,2.4188544898264999E-3,2.86105422401078E-3,2.4285212953101798E-3]
["1987M02",4.4741668573099703E-3,null,2.6101638323653299E-3,6.4474464190628997E-3,4.46433313694025E-3,3.8628234551355499E-3,null,3.93729376093246E-3,3.3574413722934101E-3,3.9695333769880301E-3]
["1987M03",4.2375407269683897E-3,null,2.4232799183582501E-3,5.9379341663083202E-3,4.4426250142301496E-3,3.85508356184321E-3,null,3.4283308256903098E-3,3.1755161895887802E-3,3.4594231225143499E-3]
["1987M04",4.0424162224533501E-3,null,2.27728056134808E-3,5.6038173846369999E-3,4.1117119181638797E-3,3.7995579099022198E-3,null,2.9546953289839302E-3,2.9243718784540901E-3,2.9839247385964498E-3]
["1987M05",4.0888789539058196E-3,null,2.2141402266746099E-3,5.5797014225887698E-3,5.3006512509477096E-3,3.6754719921559798E-3,null,2.6290228630459398E-3,2.91292813138451E-3,2.6549033378986701E-3]
["1987M06",3.9455267269212901E-3,null,2.7033885844136899E-3,5.2561514588960702E-3,4.5274309632717001E-3,3.5646520572153498E-3,null,2.2871933420642401E-3,2.6294817439385201E-3,2.3085794114104702E-3]
["1987M07",3.8059171107382699E-3,null,2.6301365905674798E-3,4.8439184701375097E-3,4.7985474882113396E-3,3.53546864197654E-3,null,2.15950107603148E-3,2.45070450022106E-3,2.1806726774156902E-3]
["1987M08",3.6704300956556298E-3,null,3.6278605530131302E-3,4.7213009676484001E-3,4.1003513799937304E-3,3.6073673191348399E-3,null,2.0588733543170298E-3,2.21096833801632E-3,2.0769436280518301E-3]
["1987M09",3.5476598312794302E-3,null,3.2583449455149001E-3,4.3739510904527998E-3,3.60044990876323E-3,3.5004740177902501E-3,null,1.8910521659680601E-3,2.1575087796258498E-3,1.90485505633751E-3]
["1987M10",3.5767450937480498E-3,null,2.9431049352928898E-3,4.2511012599008901E-3,3.3911129391621E-3,3.4241683092733999E-3,null,1.8356455906078999E-3,1.94424506831646E-3,1.8501457357629101E-3]
["1987M11",3.9227940581179803E-3,null,4.1687885078390803E-3,4.89231782479664E-3,3.9001105778246402E-3,4.3569091551884601E-3,null,8.2418138521564103E-3,2.4938023373432898E-3,8.3581379411409307E-3]
["1987M12",3.89382390999713E-3,null,6.9467341854651298E-3,4.94691393585024E-3,3.37107551371177E-3,4.2211934732363701E-3,null,8.5839736783509101E-3,2.73240711228037E-3,8.6716061680311204E-3]
["1988M01",4.0129279456088901E-3,null,5.9801886671303301E-3,4.5706623428905498E-3,3.8937166622558298E-3,4.0600537267851504E-3,null,7.3784992362772601E-3,2.43334488863031E-3,7.4926599559311403E-3]
["1988M02",4.7674058104904497E-3,null,5.1713403355808998E-3,4.2333228825178204E-3,3.3966490400887E-3,3.9572223848593803E-3,null,6.2134213635601796E-3,3.3138365179412699E-3,6.3261806347850403E-3]
["1988M03",4.5761762981525204E-3,null,4.8320225326730203E-3,5.1830297841819802E-3,5.5013454407207701E-3,4.0141723018271899E-3,null,5.2875069684536298E-3,3.0434487206848198E-3,5.3977082000071898E-3]
["1988M04",4.3480474450833398E-3,null,4.2664611536425302E-3,4.8993574058781297E-3,4.6601483927249301E-3,4.2106411784200697E-3,null,4.8416444138039798E-3,3.1733793212165699E-3,4.9337625830561897E-3]
["1988M05",4.1953099070403798E-3,null,3.93038512424907E-3,4.7630901938075102E-3,4.4149338245879598E-3,4.0511684930132803E-3,null,4.1225440610224698E-3,2.83156964109924E-3,4.20438593806021E-3]
["1988M06",4.0547052562302397E-3,null,4.8316918113878804E-3,4.6703160693608997E-3,3.9899727824614702E-3,3.9360533367477401E-3,null,3.53530008850505E-3,2.6345893073616098E-3,3.6051180919719301E-3]
["1988M07",3.8774194099798899E-3,null,5.1120408372843304E-3,4.5156486299140902E-3,3.4761022488294701E-3,3.79985745192355E-3,null,3.1272359898033E-3,2.3843558930606501E-3,3.1907625051510601E-3]
["1988M08",3.89079191188946E-3,null,4.8142655885623897E-3,4.3666928782988999E-3,3.0425737769469502E-3,3.6896672657657E-3,null,2.7500447651596402E-3,2.14319526006875E-3,2.8064439841474398E-3]
["1988M09",3.7381652466342299E-3,null,4.3839874760336897E-3,4.5001114186656596E-3,3.13033148852452E-3,3.5788781316833901E-3,null,2.70036822484966E-3,1.99490205134778E-3,2.7435999559055398E-3]
["1988M10",3.6730691340578201E-3,null,3.84727888536757E-3,4.1971225507473897E-3,2.7849354104680199E-3,3.4910003250878401E-3,null,2.4305618347496899E-3,1.88401170052862E-3,2.4680801934193301E-3]
["1988M11",3.5696124413084002E-3,null,3.7161534440732702E-3,3.9544178212149502E-3,2.50819230935235E-3,3.3945106980214799E-3,null,2.13949239169259E-3,1.71841979381909E-3,2.1706459076413199E-3]
["1988M12",3.48043895529072E-3,null,3.58566897309148E-3,4.0529733195077402E-3,2.2807614866894301E-3,3.3070262702583801E-3,null,1.9800323726186899E-3,1.58827645858766E-3,2.00727703904411E-3]
["1989M01",3.3919307075009702E-3,null,3.2282396624994901E-3,3.7828162265323502E-3,2.0758423478737398E-3,3.3345381410496999E-3,null,1.7526952338000701E-3,1.4388581265693599E-3,1.77268925319668E-3]
["1989M02",3.31611537815109E-3,null,2.9180211689530601E-3,3.5457971747607699E-3,1.9485181243112299E-3,3.3128657375762201E-3,null,1.9991674628073199E-3,1.54102762056687E-3,2.02511254429451E-3]
["1989M03",3.2628793861800998E-3,null,3.0432010791694498E-3,3.4039828907204001E-3,1.81321163175844E-3,3.2762991963692901E-3,null,1.9491523473767699E-3,1.50849526257306E-3,1.9761582492452798E-3]
["1989M04",3.3435810130789298E-3,null,2.8049929140464302E-3,3.3443730376678301E-3,1.8975839045139501E-3,3.2102314997763701E-3,null,1.73641045651114E-3,1.3950949748502499E-3,1.7568453783187599E-3]
["1989M05",3.3094601880193698E-3,null,2.67248923201474E-3,3.1594865557290899E-3,1.8585898869658099E-3,3.18893140290142E-3,null,1.7429850749379301E-3,1.5705732512849E-3,1.7524235061619001E-3]
["1989M06",3.36367088538196E-3,null,2.4899499615357798E-3,2.9988625154066498E-3,1.8692100021651299E-3,3.2837747479022802E-3,null,1.64519305035192E-3,1.6634898875805199E-3,1.6545313340191701E-3]
["1989M07",3.2854651556553198E-3,null,2.5017428786211601E-3,2.85629780679861E-3,2.1749968894203501E-3,3.2312034338266601E-3,null,1.51363719149969E-3,1.5053712867075201E-3,1.5187039416758401E-3]
["1989M08",3.2364512221048098E-3,null,3.1189158082747899E-3,2.7305683773103302E-3,2.09060893383418E-3,3.1799453428202899E-3,null,2.1387032270704302E-3,1.89875849263861E-3,2.1447489068447301E-3]
["1989M09",3.3385556021163902E-3,null,2.9221753135364199E-3,2.8745949617143799E-3,1.9455641694292401E-3,3.1700387067717102E-3,null,1.8854034298339301E-3,1.7366939847045001E-3,1.8880456744598401E-3]
["1989M10",3.28373894816691E-3,null,2.8672987675729001E-3,3.0524923466786502E-3,2.2512159125755399E-3,3.2188519190476102E-3,null,1.7060601943194201E-3,1.5701873618034999E-3,1.7076637306811799E-3]
["1989M11",3.23344087451283E-3,null,2.6446240869065999E-3,2.97420507850739E-3,2.1466667884924898E-3,3.1804264671087398E-3,null,1.68711538910971E-3,1.4246284729566899E-3,1.6848201937177999E-3]
["1989M12",3.25137645015068E-3,null,2.4780467189589898E-3,3.0083432917205502E-3,2.0383091615680899E-3,3.1341209674615299E-3,null,1.5195780491779501E-3,1.3539692317010401E-3,1.51313741218064E-3]
["1990M01",3.2832750090245198E-3,null,2.34324521936687E-3,2.8780338984771702E-3,1.93104563028385E-3,3.0691999846571899E-3,null,1.3906875661847101E-3,1.6655552284661E-3,1.3799091659730601E-3]
["1990M02",3.2726081789353702E-3,null,2.2618917235715402E-3,2.75014842409414E-3,1.85365668980071E-3,3.5433728050212102E-3,null,2.04824225071107E-3,2.4113687077166501E-3,2.04090496068823E-3]
["1990M03",3.2112186341079199E-3,null,2.26379055226161E-3,2.6740078928521099E-3,1.86506245639292E-3,3.4882271265082899E-3,null,1.8064433606088E-3,2.2093749869507699E-3,1.7980320780894999E-3]
["1990M04",3.2128483898924E-3,null,2.8029802641096799E-3,2.6042749725905699E-3,1.7430914020569899E-3,3.39386624690606E-3,null,1.6304301038691401E-3,1.9827716417822102E-3,1.6202636482874999E-3]
["1990M05",3.4555996169502901E-3,null,2.6380499887870899E-3,3.0204359314976101E-3,1.8705383466754899E-3,3.3633270943240201E-3,null,1.6383594052627E-3,2.0495101295700401E-3,1.6271922919683501E-3]
["1990M06",3.4276855992286899E-3,null,2.4460331594810202E-3,3.2409282575778298E-3,1.7554587185981999E-3,3.28005006803413E-3,null,2.3773460794931402E-3,2.1871248857804901E-3,2.3789728050547399E-3]
["1990M07",3.4798819903398598E-3,null,2.4524173475832401E-3,3.1879237552401101E-3,1.6696416226450201E-3,3.2207515031790501E-3,null,2.13452867433084E-3,2.0736985966090101E-3,2.13625449002806E-3]
["1990M08",3.5152233829458201E-3,null,2.2991090820559598E-3,3.2847857206582199E-3,1.6764540925798101E-3,3.2812705783003999E-3,null,1.9153249781664E-3,1.88214437005875E-3,1.91359357238207E-3]
["1990M09",3.4479917341404698E-3,null,2.17418092662439E-3,3.70970614679699E-3,1.5986084372082399E-3,3.21488335275845E-3,null,3.0469299219028699E-3,2.5786943083868398E-3,3.0644903755700798E-3]
["1990M10",3.57126911279128E-3,null,2.2978378569266998E-3,4.0603601361632099E-3,1.58624598437131E-3,3.1479933877893501E-3,null,3.1731297155542901E-3,2.3881750695300499E-3,3.1977372716850698E-3]
["1990M11",3.4905977108498801E-3,null,2.4395133155990199E-3,4.6451769175578301E-3,1.5835171438323601E-3,3.0835950237424101E-3,null,2.7923791587586302E-3,2.4405370409471099E-3,2.8086408322694802E-3]
["1990M12",3.39724325828742E-3,null,2.3599809534689798E-3,4.4033384998521004E-3,1.58935128770694E-3,3.0369774802425798E-3,null,2.7159719119222801E-3,2.1843015897440301E-3,2.7353266406993999E-3]
["1991M01",3.31374073129901E-3,null,2.2231756070500899E-3,4.1021411487648703E-3,1.67750149486729E-3,2.9866138434170302E-3,null,2.3732560955246102E-3,1.9563995413341899E-3,2.39045477410669E-3]
["1991M02",3.24120950058611E-3,null,2.65331098089128E-3,3.8739244578218398E-3,1.6075865646187899E-3,2.9368768573142801E-3,null,2.1847760822451402E-3,1.9415054780965999E-3,2.2007208064497301E-3]
["1991M03",3.42991695909994E-3,null,2.5139157509394701E-3,4.1935113916989402E-3,1.7844324867877901E-3,3.27613427224703E-3,null,2.34806491366959E-3,1.8066847661603899E-3,2.35939272892238E-3]
["1991M04",3.35790728431526E-3,null,3.9082870191220502E-3,3.9032465246323601E-3,1.69185987248707E-3,3.1987362383457001E-3,null,2.0659004619751702E-3,1.63565542746192E-3,2.0730679685446898E-3]
["1991M05",3.2834448143897899E-3,null,3.46868862194328E-3,3.6674272683149098E-3,1.7312410155028201E-3,3.14538572170334E-3,null,1.8370998204525501E-3,1.5547630364457199E-3,1.83862968172972E-3]
["1991M06",3.2212614696057098E-3,null,3.1981123280326899E-3,3.5150363830419602E-3,1.6457585506446E-3,3.0866489252551099E-3,null,1.7478404792161E-3,1.4661953084198699E-3,1.7470869940981E-3]
["1991M07",3.3000182009185501E-3,null,4.14097167444143E-3,3.3470333385619E-3,1.59943832590968E-3,3.2541676704664398E-3,null,1.9763829389417898E-3,1.3936699901455E-3,1.98830911241938E-3]
["1991M08",3.5139518577358502E-3,null,3.8682774641088402E-3,3.1606801016731099E-3,1.6037389367135699E-3,3.2152843448736501E-3,null,1.8845229124645E-3,1.3132479305130399E-3,1.89916941830792E-3]
["1991M09",3.4138042945984501E-3,null,4.30007005438516E-3,3.17440116661545E-3,1.7420834599202999E-3,3.1590252791842402E-3,null,1.6862937885938399E-3,1.22506019472723E-3,1.69577051368687E-3]
["1991M10",3.3438726040546899E-3,null,4.1507647166374E-3,3.03958197049719E-3,1.6588070802629499E-3,3.2488720734380801E-3,null,1.6110337713464401E-3,1.1327944921897201E-3,1.61604475202905E-3]
["1991M11",3.4245236952727999E-3,null,3.69272177185381E-3,3.2503071769938098E-3,2.05257908449332E-3,3.3198118713809498E-3,null,1.44694369227846E-3,1.05242690875374E-3,1.44724344254892E-3]
["1991M12",3.3410033498835799E-3,null,3.4431786840210801E-3,3.2173729193323698E-3,1.8933906652271099E-3,3.2399434104570701E-3,null,1.63907383452703E-3,1.00921527582942E-3,1.64830261023544E-3]
["1992M01",3.3326603823438201E-3,null,3.0915942259683899E-3,3.0537671605128402E-3,2.3163574510723199E-3,3.1667013468002201E-3,null,2.7912334197104098E-3,1.3817242611256701E-3,2.8204172582864001E-3]
["1992M02",3.2583933309757399E-3,null,2.8572273614230499E-3,3.0474768993401201E-3,2.1351862510499298E-3,3.2065997115755798E-3,null,2.5595878325301701E-3,1.688975429781E-3,2.58518037473201E-3]
["1992M03",3.2613132478603898E-3,null,3.2551937352062799E-3,2.8982464318508001E-3,1.95991624714969E-3,3.13517101510828E-3,null,2.2275596390732102E-3,1.6757381809391801E-3,2.2480441909990601E-3]
["1992M04",3.2621192583436099E-3,null,3.1536308122242702E-3,2.8709143619534798E-3,1.8195238229371301E-3,3.1114464613631499E-3,null,2.0940899118642802E-3,1.5771927322057299E-3,2.1084013202447701E-3]
["1992M05",3.2648699971149502E-3,null,2.94417589516572E-3,2.90121632575965E-3,1.80958108703246E-3,3.0536801910082201E-3,null,1.87651904055533E-3,1.75092907994334E-3,1.8869582074171501E-3]
["1992M06",3.2701866729973501E-3,null,2.91220579941399E-3,2.7710203739165799E-3,1.8202878556725899E-3,3.0541653357524299E-3,null,1.67058340688709E-3,1.5928437159862599E-3,1.6768979015636899E-3]
["1992M07",3.2404137282577902E-3,null,2.93489199937656E-3,2.6667872550135301E-3,1.8915921870207299E-3,3.1127985664001199E-3,null,1.5838852317112599E-3,1.44263067163418E-3,1.58481124341942E-3]
["1992M08",3.21165698810859E-3,null,3.5743039585376299E-3,3.4438892003915999E-3,1.81819565491267E-3,3.2318076660923698E-3,null,1.5303985405063999E-3,1.8360680281900501E-3,1.52874555051692E-3]
["1992M09",3.2783158553725301E-3,null,3.45217909821604E-3,3.4421264220636199E-3,1.7985156567310299E-3,3.1623259920784698E-3,null,1.5015457433928199E-3,1.68471003865501E-3,1.49926808696563E-3]
["1992M10",3.2845941270332199E-3,null,3.17629691929084E-3,3.27057272078502E-3,1.8837511784809699E-3,3.10242450193497E-3,null,1.3565085563318399E-3,1.52115895283063E-3,1.35044623008912E-3]
["1992M11",3.2281655977728402E-3,null,2.8769303490750599E-3,3.18057676094526E-3,2.7568198909403798E-3,3.2915381016080398E-3,null,1.24211224265684E-3,1.4167948277452301E-3,1.2336323251660401E-3]
["1992M12",3.18079821301193E-3,null,3.0012756519751998E-3,3.0255508959920502E-3,2.4747722584922802E-3,3.37841259647054E-3,null,1.2136358224463901E-3,1.30020027582691E-3,1.20074469692621E-3]
["1993M01",3.1284936256639299E-3,null,2.7740350824311802E-3,2.9095055356615001E-3,2.8106791199848701E-3,3.2994156226532601E-3,null,1.1204960366566E-3,1.2635301303418E-3,1.10484924323331E-3]
["1993M02",3.0822103026521201E-3,null,2.9630802270986601E-3,2.7776663729636199E-3,2.5129358370363599E-3,3.2320132749018302E-3,null,1.0432723219361199E-3,1.15901587665221E-3,1.02524232348972E-3]
["1993M03",3.1470775785381599E-3,null,2.7076024681666599E-3,2.9780373848537199E-3,2.30311404157522E-3,3.7772969761133701E-3,null,9.8193541602939797E-4,1.50214700473674E-3,9.6086156737307401E-4]
["1993M04",3.10300528225313E-3,null,2.5352070310229102E-3,3.0361270044269302E-3,2.2332572415945501E-3,3.68464631118338E-3,null,9.4713765980054398E-4,1.3706314700534499E-3,9.2525901665674499E-4]
["1993M05",3.2738269810548802E-3,null,2.39607816550388E-3,2.9665045291758902E-3,2.22947021058408E-3,3.58239620287947E-3,null,1.0389237888348099E-3,1.2611000034574199E-3,1.0184230569598299E-3]
["1993M06",3.2102611323867598E-3,null,2.3213076987930901E-3,2.8271321701100098E-3,2.1796186675225502E-3,3.5290103158768498E-3,null,1.0188748533657499E-3,1.23448481161512E-3,9.9394395317051708E-4]
["1993M07",3.34631820101988E-3,null,2.1930082487596802E-3,2.7406294955579602E-3,2.1260847948255798E-3,3.43157463677966E-3,null,9.6375150645804705E-4,1.2847765135081499E-3,9.3691691737128396E-4]
["1993M08",3.2808258117709601E-3,null,2.43992435226778E-3,2.68942128413409E-3,1.95278084764972E-3,3.3422855236630799E-3,null,9.3543319768584605E-4,1.1947184247610299E-3,9.0854439794304804E-4]
["1993M09",3.5072403612758998E-3,null,2.6711869476567099E-3,2.7504290082650401E-3,2.30351826834342E-3,3.2833548529453498E-3,null,1.00058048402844E-3,1.2720542522408E-3,9.75501670869279E-4]
["1993M10",3.41828435723894E-3,null,3.07271813548048E-3,2.6456641751908001E-3,3.70235327145678E-3,3.2054887907752099E-3,null,9.7449609292960698E-4,1.1718308424081599E-3,9.4931787871222395E-4]
["1993M11",3.4208652152098598E-3,null,3.1646634617659001E-3,2.5842048398230701E-3,3.22946361529261E-3,3.13777438670255E-3,null,9.4170252232656296E-4,1.08445103291734E-3,9.1436234098875703E-4]
["1993M12",3.3349845608670499E-3,null,2.9977258863539101E-3,3.0261403181149902E-3,3.27699288142009E-3,3.1316608123753099E-3,null,9.3488956585241196E-4,1.36880537791473E-3,9.0760923672801E-4]
["1994M01",3.37775073751711E-3,null,2.7451625256545999E-3,2.88354463235808E-3,3.1954191589150401E-3,3.3700598518853001E-3,null,8.9178350630990399E-4,1.2654355009115699E-3,8.6342662604756495E-4]
["1994M02",4.0224487310385002E-3,null,2.7945483715137E-3,2.8130155133097301E-3,3.0986516141852101E-3,3.3308256099811098E-3,null,9.3450816114146803E-4,1.15566483974342E-3,9.0637989526025397E-4]
["1994M03",4.1488841049867097E-3,null,3.6167971115686698E-3,2.6924191328659701E-3,2.7535045446108299E-3,3.2622503731916698E-3,null,1.0427779660338501E-3,1.5143194521223301E-3,1.0217700917152901E-3]
["1994M04",4.0581274742392797E-3,null,3.2315951471460001E-3,2.8865298156256201E-3,2.9147568970906402E-3,3.2352723567123801E-3,null,1.3276225744556201E-3,1.56986880842345E-3,1.3060946746691099E-3]
["1994M05",3.9927014952251903E-3,null,2.9374305429836099E-3,2.78255235306594E-3,5.5242534798183801E-3,3.1679345539843799E-3,null,1.21444089138496E-3,1.4461004650277E-3,1.1919396831318199E-3]
["1994M06",4.0029433953573997E-3,null,2.6882144721009599E-3,2.6651424398721601E-3,4.7632854258353504E-3,3.2710698405421E-3,null,1.12485324032012E-3,1.4533311415996901E-3,1.1013895244352801E-3]
["1994M07",3.8345461825682499E-3,null,2.4853930189446898E-3,2.5881896739515802E-3,4.3195886945979096E-3,3.19607715210532E-3,null,1.1951018906047699E-3,1.3245779392837601E-3,1.17381220818681E-3]
["1994M08",3.7715721975314798E-3,null,2.3436355650339499E-3,2.5607875103875401E-3,3.9623539787724702E-3,3.13673796560146E-3,null,1.17284700448974E-3,1.2721894344099099E-3,1.1489446777150001E-3]
["1994M09",3.6464897492611199E-3,null,2.24240248639889E-3,2.5340160198582102E-3,4.1782615998374904E-3,3.0738026416434498E-3,null,1.2024757907600899E-3,1.1765031525405301E-3,1.1812982599604699E-3]
["1994M10",3.7506643487534501E-3,null,2.5325568197999198E-3,2.5519153393545402E-3,3.61609546800191E-3,3.0181556984677799E-3,null,1.25593597689932E-3,1.2066561301988801E-3,1.23906108294231E-3]
["1994M11",3.8254957432484098E-3,null,2.60140570255606E-3,2.6647689402784901E-3,3.2444932534310602E-3,3.01899962503979E-3,null,1.1734331925415101E-3,1.1044581441432E-3,1.15451324082239E-3]
["1994M12",3.69829114510271E-3,null,2.4699203104570802E-3,2.5832339150664999E-3,2.8779918072615999E-3,2.9645755664268001E-3,null,1.3625897571742801E-3,1.07689532135692E-3,1.35060909927292E-3]
["1995M01",3.8733060567386298E-3,null,2.35338166760493E-3,2.49205516938909E-3,4.4795217858522897E-3,3.2189338661543902E-3,null,1.2437351059982899E-3,9.9299370813215205E-4,1.22930998986891E-3]
["1995M02",3.7294345523581698E-3,null,2.3108512026078598E-3,2.4604127562144699E-3,3.9653871643467401E-3,3.8105483551630201E-3,null,1.1728680874959899E-3,1.43644240915281E-3,1.1578502824835201E-3]
["1995M03",3.5983791911533502E-3,null,2.2500206057494798E-3,2.4059025813555398E-3,3.73834674347118E-3,3.8211107748544501E-3,null,1.19346532857201E-3,1.3171773357511401E-3,1.17301890296164E-3]
["1995M04",3.7637065979300201E-3,null,2.7215975925549102E-3,2.3818399754109302E-3,3.4928915826037202E-3,3.9208611342399901E-3,null,1.1504737637847899E-3,1.2250939795456601E-3,1.1294292230610199E-3]
["1995M05",3.7198072352617401E-3,null,3.0355792733079601E-3,2.3144620460049401E-3,3.1504838753338899E-3,3.8570178288837901E-3,null,1.11624401204678E-3,1.2038212917362199E-3,1.09196979542656E-3]
["1995M06",3.8619709066658701E-3,null,2.77047665817988E-3,2.2623915655085799E-3,2.77311975800569E-3,3.7346781338328302E-3,null,1.1489121050823E-3,1.1600289768352299E-3,1.1291455598645499E-3]
["1995M07",3.7576320022895799E-3,null,2.6199893032643798E-3,2.2158207069467098E-3,2.4719045150950899E-3,3.6472651061601499E-3,null,1.0925636253517901E-3,1.0650977802314199E-3,1.0703416052895E-3]
["1995M08",3.8144366277500698E-3,null,2.5459693460306099E-3,2.3566659883923302E-3,2.2796920706067698E-3,3.5383321692930999E-3,null,1.0939780208881801E-3,1.0142274846635501E-3,1.0700683074325399E-3]
["1995M09",3.6749930581748001E-3,null,2.3911314161115201E-3,2.3181658689942399E-3,2.0787525558356398E-3,3.44823845319241E-3,null,1.0261107731163301E-3,9.5279430029399201E-4,1.0013783055594699E-3]
["1995M10",3.5606442833945699E-3,null,2.4999123923869302E-3,2.25821459373813E-3,1.91762431689669E-3,3.35904207188967E-3,null,1.1063604350064599E-3,1.2235991829594301E-3,1.07772731091819E-3]
["1995M11",3.4554913348105601E-3,null,2.3609206208136E-3,2.3942600345249901E-3,1.79733885331241E-3,3.3819980223020502E-3,null,1.05136226359702E-3,1.14587689099343E-3,1.0220582762359501E-3]
["1995M12",3.36366450111101E-3,null,2.2326560827391098E-3,2.3255455421005099E-3,2.2515977871106901E-3,3.3116425994410099E-3,null,1.1456272164324999E-3,1.0549442855837499E-3,1.1146845546573E-3]
["1996M01",3.4294075531111799E-3,null,2.1788532428193598E-3,2.5950636847253202E-3,2.0545442185229599E-3,3.4504548003149501E-3,null,1.0759923498211701E-3,1.4049423991405201E-3,1.0444473465691499E-3]
["1996M02",3.35427680012906E-3,null,2.93690312520613E-3,2.5035353125558201E-3,2.0211866383463202E-3,3.5907303543240999E-3,null,1.0888459457689399E-3,1.2794542339465201E-3,1.0591867495577799E-3]
["1996M03",3.56209518445748E-3,null,2.77745203452611E-3,2.6503437106979002E-3,2.0175195410082401E-3,3.77806059985878E-3,null,1.0168839317578899E-3,1.4137643547273799E-3,9.8680271544700302E-4]
["1996M04",3.6619296354366399E-3,null,2.5616336031138299E-3,2.60573154940563E-3,2.2896392857934102E-3,3.70405511546565E-3,null,9.5758707396790296E-4,1.37549616244496E-3,9.2696983176980205E-4]
["1996M05",3.5736348783828201E-3,null,2.3840346105931001E-3,2.5125592928261901E-3,2.5636867347045502E-3,3.6775827320201199E-3,null,9.1281514495072903E-4,1.25197381203019E-3,8.8174864437858198E-4]
["1996M06",3.5153572047584201E-3,null,2.2861667833715201E-3,2.6440824350726401E-3,2.3057288629565E-3,3.56793213156981E-3,null,9.0874705204801304E-4,1.1572010012966399E-3,8.7671273744347898E-4]
["1996M07",3.4351058663731602E-3,null,2.1656545549947198E-3,2.54333185731603E-3,2.09649377784801E-3,3.9797737923977401E-3,null,8.7056975728656795E-4,1.1802498122703E-3,8.3894070267861499E-4]
["1996M08",4.0139079030643296E-3,null,2.4199724457075302E-3,2.5418366540638998E-3,1.9706315948339998E-3,4.2327366828914699E-3,null,1.1973348905262801E-3,1.6334655520104399E-3,1.1678020350505301E-3]
["1996M09",4.5715437443230303E-3,null,2.9197490368998201E-3,2.4962883779805099E-3,1.83342473240931E-3,4.0831175191632001E-3,null,1.1233214890420001E-3,1.49224993308486E-3,1.09383120870708E-3]
["1996M10",4.3718820582839902E-3,null,2.9657417683158398E-3,2.4403371897472898E-3,1.8807322863305901E-3,3.9558989890904096E-3,null,1.3198020768405701E-3,1.35306456725634E-3,1.2940736307487401E-3]
["1996M11",4.35698234780371E-3,null,2.73804371204949E-3,2.4164257763793699E-3,1.9018276886088601E-3,3.8544409004496001E-3,null,1.2451777076972E-3,1.42545738881961E-3,1.2201846188380199E-3]
["1996M12",4.3553000057853803E-3,null,2.6548538248488901E-3,3.0201771203222801E-3,1.9332851212957201E-3,4.04222559692254E-3,null,1.7080873585721601E-3,1.3122511774906599E-3,1.6848615260623299E-3]
["1997M01",4.4018970445701298E-3,null,2.84585703274041E-3,3.08877985781718E-3,1.8729476714040201E-3,3.98147212445086E-3,null,1.6443978876467E-3,1.21864853819369E-3,1.62190247709106E-3]
["1997M02",4.1914417083678502E-3,null,2.6168384719453602E-3,2.9589214520439801E-3,1.90313008539722E-3,3.84826863998144E-3,null,1.8063783293552501E-3,1.11518757088098E-3,1.7881098180051399E-3]
["1997M03",3.9946450986247601E-3,null,2.4538132941123699E-3,2.84900790321275E-3,1.83314519729091E-3,3.9216534398504197E-3,null,1.60824405347347E-3,1.0583786467082399E-3,1.59030638316671E-3]
["1997M04",3.8745735351997401E-3,null,2.96192566798037E-3,6.7439089200536703E-3,1.80762037012994E-3,3.8665362423961E-3,null,1.7928612632103901E-3,1.13448384239896E-3,1.77705739800754E-3]
["1997M05",3.7578255832173501E-3,null,3.9140339862209902E-3,1.0974670245154401E-2,2.1405897168405401E-3,3.7375946605764199E-3,null,1.88883622174845E-3,1.1012772786226999E-3,1.87704362429447E-3]
["1997M06",3.8471131130938699E-3,null,3.6358753949309501E-3,1.03502168747482E-2,2.0842585868261101E-3,3.82703536707776E-3,null,1.9863321107378598E-3,1.1383487086033301E-3,1.97891662593527E-3]
["1997M07",3.7621476028659902E-3,null,3.4270709012537101E-3,9.30985738915408E-3,2.1579271292076802E-3,3.7470221243232501E-3,null,1.88832675828677E-3,1.10340448172469E-3,1.8843401582341801E-3]
["1997M08",3.8828128413478098E-3,null,3.1584893365009699E-3,8.4313368264804997E-3,2.0569277419944E-3,3.6453224701066601E-3,null,2.2523906450772598E-3,1.0391345563142201E-3,2.2613177475632601E-3]
["1997M09",3.7903648802734302E-3,null,3.3094905339868899E-3,1.03790402698841E-2,2.7363934487715899E-3,3.53565324255657E-3,null,2.5509841967472301E-3,1.0328263579320899E-3,2.5715267217773499E-3]
["1997M10",3.6540732374992402E-3,null,3.2674574185192402E-3,1.00051005069836E-2,2.4838886299327701E-3,3.4478757794640801E-3,null,2.4321142912670899E-3,1.08971839391985E-3,2.4574680887986802E-3]
["1997M11",3.5723392132193401E-3,null,2.9491450930060402E-3,9.0173649028368E-3,2.2637092751606699E-3,3.43538845282086E-3,null,2.3947876363886798E-3,1.0030426592959501E-3,2.4149510313522201E-3]
["1997M12",3.5009257363855799E-3,null,3.1629713433806799E-3,8.6770341729809405E-3,2.3153028436714998E-3,3.4034953994898499E-3,null,2.2381226905707199E-3,1.3595664074943501E-3,2.25261766102606E-3]
["1998M01",3.7971758871760998E-3,null,3.7062381627859199E-3,9.6447255676539497E-3,6.7388131760706196E-3,3.4115720062080999E-3,null,1.9656064257859299E-3,1.72675855210701E-3,1.9763610607350002E-3]
["1998M02",3.65697956452158E-3,null,3.3155259781685498E-3,8.7075497310205897E-3,6.9204042567081398E-3,3.4472880503199099E-3,null,1.73841472292174E-3,1.8077734270521399E-3,1.74465216680686E-3]
["1998M03",3.53589100980188E-3,null,3.0231416648884299E-3,8.1762993176346908E-3,5.7961239671876002E-3,3.5742439349174399E-3,null,2.0400158029714199E-3,1.6976240614687099E-3,2.0379092600378902E-3]
["1998M04",3.4408205920658701E-3,null,4.0057778891890898E-3,7.5170645317275599E-3,5.18182736209507E-3,4.0535750963462697E-3,null,1.9973316614914399E-3,1.8675451242248101E-3,1.9982122666618398E-3]
["1998M05",3.8770007065208299E-3,null,3.5542344480756398E-3,6.9471403826201804E-3,4.42885021722326E-3,4.7600916562464601E-3,null,1.7646792354341901E-3,1.7657845760806199E-3,1.76287808688649E-3]
["1998M06",3.8647752270957701E-3,null,6.5215596673338398E-3,6.7912629033100797E-3,3.7953547795481599E-3,4.7199498382283003E-3,null,1.6688184926520299E-3,1.6115231216415899E-3,1.6670092020581099E-3]
["1998M07",5.7607705989375403E-3,null,6.8440067874466102E-3,6.7723130490498998E-3,3.28919004377197E-3,4.9019833331718499E-3,null,1.60877277579915E-3,1.5453423146368601E-3,1.6071097095563601E-3]
["1998M08",5.7516339723125802E-3,null,6.3622593395946296E-3,6.2991964770900697E-3,3.2435171295081698E-3,4.79666364346248E-3,null,1.49802445079818E-3,1.75867526355747E-3,1.49401893814218E-3]
["1998M09",5.4436148346718198E-3,null,6.1190409329415999E-3,8.0603431168647394E-3,3.0139288451093101E-3,4.8087488233230398E-3,null,4.3506553061456697E-3,1.5911581757089501E-3,4.3904021534773904E-3]
["1998M10",5.5585310500785804E-3,null,5.2630054132200496E-3,7.3654951998795301E-3,2.7264735071041699E-3,4.9242142843026497E-3,null,3.9688953115986601E-3,2.05407366723583E-3,4.0144671166354503E-3]
["1998M11",5.1905538896397903E-3,null,7.16622259439999E-3,7.4790962908174103E-3,2.5326317548738601E-3,4.7502101212184801E-3,null,3.91425960078076E-3,1.91309677152999E-3,3.9628711281243997E-3]
["1998M12",5.0613419906841497E-3,null,6.1600694880751998E-3,6.8031062965893804E-3,4.3545471486266599E-3,4.8258711215198096E-3,null,3.5844236816506602E-3,1.72168129951137E-3,3.63396012803208E-3]
["1999M01",4.8353122265201998E-3,null,8.6321365988939296E-3,7.7718673530877301E-3,3.9807915140366197E-3,4.71603513267596E-3,null,3.2917081031645702E-3,1.60102731665102E-3,3.3407750022046699E-3]
["1999M02",4.5937331873051098E-3,null,1.04357747264235E-2,8.9723024168843393E-3,3.5033528474719099E-3,4.5141345877315903E-3,null,2.9237047717761799E-3,1.7570700505184201E-3,2.9658769084756802E-3]
["1999M03",4.3481729321447997E-3,null,9.3866085271845593E-3,1.01313549993496E-2,4.1647627773186901E-3,4.3610092015594999E-3,null,2.77482286916009E-3,1.8035012948841799E-3,2.8199532036392899E-3]
["1999M04",5.0296481183729402E-3,null,7.90153626518178E-3,9.1524595331247197E-3,5.0458892020929002E-3,4.5607954849475303E-3,null,2.4896491157009198E-3,1.6846158161937701E-3,2.53119729631571E-3]
["1999M05",4.7601119756183804E-3,null,7.1817841223963796E-3,8.3226323681757797E-3,5.78432200562746E-3,4.4823183554518397E-3,null,2.2555299112534898E-3,2.2115800086839198E-3,2.28927931060416E-3]
["1999M06",4.5718114496900303E-3,null,7.38447005331713E-3,7.6450501367849397E-3,5.46031727186784E-3,4.4148402354479404E-3,null,2.1334386394498998E-3,2.2646141922191602E-3,2.1680099534591799E-3]
["1999M07",4.4134164764075296E-3,null,6.2665867872020503E-3,6.9769486373277298E-3,4.8643941546495902E-3,5.7961402559533401E-3,null,2.1129887803868598E-3,2.2274711586971301E-3,2.1426319536719499E-3]
["1999M08",4.2662955472884904E-3,null,5.6500903146310998E-3,6.4053537897128697E-3,4.1693816200588599E-3,5.4958148082713499E-3,null,2.09253762018532E-3,2.0421363773553101E-3,2.1217812366929501E-3]
["1999M09",5.1632714388249804E-3,null,5.2123142789374504E-3,5.8429770192417498E-3,6.7453504425942301E-3,5.32315300442808E-3,null,1.87931903396278E-3,1.8321524525855401E-3,1.9027129979706E-3]
["1999M10",5.0461637398184498E-3,null,5.4720082435153802E-3,5.3498417202690199E-3,5.6774200751938796E-3,5.1209560534455304E-3,null,1.8545772078993E-3,2.0071004332957898E-3,1.8782333490956699E-3]
["1999M11",4.7456701515707503E-3,null,4.9962851835670102E-3,5.0384549864304802E-3,4.8115212867523103E-3,7.9332371040066706E-3,null,1.9943106045898001E-3,1.80498977383232E-3,2.0047030595047302E-3]
["1999M12",4.8566646310430296E-3,null,4.8891583851361697E-3,4.6447290927270199E-3,5.6870265364175696E-3,7.4505819624673198E-3,null,1.7709933813899799E-3,2.4412585372459998E-3,1.7772081107883201E-3]
["2000M01",4.7316111738480897E-3,null,4.56184051518989E-3,5.3636278625975803E-3,5.9231131307734101E-3,7.0162956438516999E-3,null,1.8668232541715301E-3,2.1793560492809499E-3,1.8690533675458101E-3]
["2000M02",4.7763249175654301E-3,null,5.5781159305060097E-3,5.0960528722659203E-3,5.4720205378127103E-3,6.7006489618797599E-3,null,2.1386704797559798E-3,2.9975975010235298E-3,2.14715649361905E-3]
["2000M03",5.9456997049205998E-3,null,4.8026345859335301E-3,5.22326785742557E-3,7.3556239680212599E-3,6.3838349626004999E-3,null,2.0000653351668301E-3,3.1849020493049402E-3,2.0115331749608199E-3]
["2000M04",5.7955820089996401E-3,null,6.8897691470515797E-3,4.90761021625509E-3,6.9303781693589696E-3,6.0511907183589796E-3,null,2.7023187895326801E-3,2.8843740756800502E-3,2.7129514755640299E-3]
["2000M05",5.3719810945154099E-3,null,5.8728375038814102E-3,1.13910570588114E-2,5.8549256180222596E-3,5.7416495030926402E-3,null,2.5815521763143099E-3,3.0676267013217198E-3,2.6022805462212902E-3]
["2000M06",5.0172625766107502E-3,null,5.06291095144892E-3,1.02202997406389E-2,4.9384963235222E-3,5.5005344759354504E-3,null,2.3932964001047901E-3,2.8700485477763699E-3,2.4143947246026498E-3]
["2000M07",4.7143515860731096E-3,null,4.4482044639034303E-3,1.20822240447015E-2,4.3070026306562701E-3,5.2805927530828901E-3,null,2.1082634311851201E-3,3.06799638546763E-3,2.1231672070691002E-3]
["2000M08",4.4435803368918997E-3,null,3.9259239970123204E-3,1.1000783056311801E-2,3.8649072886085701E-3,5.0261187565828203E-3,null,1.95084226656904E-3,3.0662153707626499E-3,1.9660395418551599E-3]
["2000M09",4.9377811905605201E-3,null,4.2183023319018499E-3,9.9597665082354399E-3,3.5278221589013902E-3,4.8099756998400897E-3,null,2.0539426608145801E-3,4.4382982418666303E-3,2.0589195077687699E-3]
["2000M10",5.4605471553576699E-3,null,3.7137869018467498E-3,9.0647022898372002E-3,3.0810066037575E-3,4.6089008489908203E-3,null,2.3258317929875602E-3,4.5746803499899201E-3,2.35291797871759E-3]
["2000M11",5.0930334507539102E-3,null,3.3083934681073998E-3,8.1922415305151399E-3,3.5442814737729001E-3,4.4178627892529701E-3,null,2.0706650142070398E-3,4.3029746784595596E-3,2.0935530801499099E-3]
["2000M12",4.9907188188215001E-3,null,2.9941922217494501E-3,7.4269438045834399E-3,3.7628994147806002E-3,4.3753853124482399E-3,null,2.8497101878636102E-3,3.8768033996173699E-3,2.8998617264162801E-3]
["2001M01",4.9301430682000503E-3,null,2.7365719929751801E-3,1.26154134021713E-2,5.8361607384927903E-3,4.6136145218489801E-3,null,2.47549474340392E-3,4.2255970237837998E-3,2.5189257856615302E-3]
["2001M02",5.6475713487969302E-3,null,3.9934071265390796E-3,1.33353073404462E-2,5.18109755157895E-3,4.5169791078336604E-3,2.6914615457913901E-2,2.2238021973818201E-3,5.0395190124675002E-3,2.2571714248204602E-3]
["2001M03",5.2784575086034799E-3,null,3.5423650715352001E-3,1.21624459498678E-2,5.3848867737408702E-3,6.4686015525397302E-3,2.3681820327990401E-2,3.2741502454264799E-3,4.4892824611437602E-3,3.3467068647146498E-3]
["2001M04",5.1024833262184096E-3,null,5.9478702340757398E-3,1.0897608625365899E-2,4.5766417829758597E-3,6.1896918185740998E-3,2.43855237351496E-2,3.5874373455258E-3,4.0039008861636203E-3,3.66835708244797E-3]
["2001M05",4.7931302494819E-3,null,6.16198199562412E-3,9.9021566327057997E-3,3.9426773544978602E-3,5.85467343743674E-3,2.12939022259237E-2,3.55402541624038E-3,3.7866892502471301E-3,3.6239960876985702E-3]
["2001M06",4.7577861094562296E-3,null,5.5980969254864803E-3,9.0345112249614508E-3,6.0390870996023596E-3,5.5734498812179999E-3,1.8435651829670802E-2,3.0573912412409899E-3,3.5883228504589499E-3,3.1179687941258402E-3]
["2001M07",4.9010740966229796E-3,null,4.8567008790177798E-3,8.7630084938982392E-3,5.6279636916325903E-3,5.4220516137739099E-3,1.5993436524056302E-2,2.82544654191344E-3,4.0804395908887502E-3,2.88316267540415E-3]
["2001M08",4.6052765412029203E-3,null,4.7047904472666503E-3,7.9511209106122097E-3,4.9011208672917299E-3,5.1542749000207701E-3,1.4011227484646799E-2,2.5182969127762501E-3,3.9662819819488299E-3,2.5667897006718299E-3]
["2001M09",4.7355079731916999E-3,null,4.6073099448118897E-3,7.4950158359710197E-3,4.1748248861574397E-3,4.9143727936372004E-3,1.24460099644918E-2,2.9056204533039801E-3,3.69333643695111E-3,2.9659261334414899E-3]
["2001M10",4.51009325543506E-3,null,4.0847310584061899E-3,7.1494251962386504E-3,3.68457881115532E-3,4.8197127224246499E-3,1.0948591755417901E-2,3.6283563325289602E-3,5.0291322424404501E-3,3.7188384228687998E-3]
["2001M11",4.7376926158576201E-3,null,4.0438059491384199E-3,6.7935530338569796E-3,3.1992748961459602E-3,4.6095741449912004E-3,9.8014240299339108E-3,3.1082674783651102E-3,4.4592829838750502E-3,3.1855766111063698E-3]
["2001M12",4.5979837845281602E-3,null,3.7058665586084398E-3,6.2867444660589297E-3,2.8108085357503401E-3,4.5970506541577697E-3,8.7417027985236002E-3,3.1769798556050902E-3,4.44347376147982E-3,3.2348288646099899E-3]
["2002M01",4.3748362466872297E-3,null,3.4584985715412401E-3,6.1822428243427504E-3,2.49974763186025E-3,4.4705096548567401E-3,8.8516890903967294E-3,2.73988659722359E-3,3.9394777446946899E-3,2.789295063319E-3]
["2002M02",4.1717463170926599E-3,null,3.5658741246059498E-3,5.6726955495604702E-3,2.3599896451823202E-3,4.4701580431963997E-3,8.1261216538947301E-3,2.47492468394411E-3,3.9998612268474301E-3,2.5170707779939602E-3]
["2002M03",4.0324175028140802E-3,null,3.2226291460733499E-3,5.2267743872132103E-3,2.27314165087996E-3,4.2914001923464399E-3,7.3706184692176897E-3,2.2820388434204499E-3,3.6764026663039301E-3,2.3219459319498001E-3]
["2002M04",3.8585539895743702E-3,null,2.9726262158536899E-3,4.8101210897726404E-3,2.0954031934110099E-3,4.1263243713819796E-3,6.7109729362086297E-3,2.0849735711556999E-3,4.5720728605892803E-3,2.1118166148533699E-3]
["2002M05",4.0251969951728703E-3,null,2.8593136134484102E-3,4.4494870429441303E-3,2.2933671185914901E-3,4.0257463098288303E-3,6.98779819318298E-3,2.50111356084992E-3,4.1349879295678399E-3,2.52494788158069E-3]
["2002M06",3.8810834636041902E-3,null,2.7751526259501601E-3,5.7646428137236496E-3,2.2381038748284102E-3,3.9980409361912101E-3,6.3442971161495497E-3,2.2306077028421598E-3,4.8021786545990597E-3,2.2505236569521198E-3]
["2002M07",3.7740242017629999E-3,null,2.7506372472322002E-3,5.4060724678434303E-3,3.0537509575800101E-3,3.85843126756053E-3,6.24507050130491E-3,2.8179718140790102E-3,5.0113766977253997E-3,2.8563670005587699E-3]
["2002M08",4.9075199035460704E-3,null,2.7638079548979802E-3,5.0660740486967101E-3,3.5438390468339599E-3,3.7979587258697598E-3,6.0194981212004202E-3,3.5074739634848601E-3,6.9194471676899804E-3,3.5448996151311099E-3]
["2002M09",4.89995449336947E-3,null,2.7457429503229599E-3,4.9000729832800504E-3,3.3569815701256999E-3,3.7194267387785302E-3,5.8491484483284397E-3,3.0175737285130198E-3,6.1141545195611598E-3,3.0507716191975399E-3]
["2002M10",4.8421434314318001E-3,null,2.53139866722443E-3,4.7910587123855403E-3,3.2556077265761801E-3,3.69676793153837E-3,5.3997675980228003E-3,4.4949029204764002E-3,7.6166921293691703E-3,4.5526777438862701E-3]
["2002M11",4.5562452263260703E-3,null,2.4175832487453798E-3,4.5647204832916103E-3,2.9613273707515498E-3,3.5878238693176898E-3,5.0104292388627996E-3,4.4362553437474602E-3,6.8182134877795599E-3,4.4969292999447602E-3]
["2002M12",4.7940347205073404E-3,null,2.3123633150495199E-3,4.6636363319482602E-3,2.6348481478751999E-3,3.4876672595035899E-3,4.7016327998034603E-3,3.9837477823364501E-3,5.9972206195240399E-3,4.0414331565693301E-3]
["2003M01",4.5894651436228203E-3,null,2.8992515749871402E-3,4.3320269940380499E-3,3.02256624787791E-3,3.4072050651676902E-3,5.6031562132250199E-3,4.1255959218236696E-3,5.3507219994298402E-3,4.1789250269197902E-3]
["2003M02",4.3584481836651499E-3,null,2.69301099848243E-3,4.1294648613554898E-3,2.8517744739632602E-3,3.31918001508833E-3,5.5239114785989203E-3,3.7530088573823799E-3,4.9160095733643003E-3,3.80336881150739E-3]
["2003M03",4.1589073409756599E-3,null,2.6978266637473799E-3,3.93507969806075E-3,2.54188881351366E-3,3.2382702261746599E-3,5.1306691172861496E-3,3.3281069241451701E-3,4.7558526591315303E-3,3.3753494166004301E-3]
["2003M04",3.9680762829815298E-3,null,2.4946942882731601E-3,3.7682237246467699E-3,2.3032961362220699E-3,3.22311330175243E-3,4.8079883373920102E-3,2.86293026509801E-3,4.3467568398361002E-3,2.9036815679123998E-3]
["2003M05",3.9888716045929501E-3,null,2.7362734320077698E-3,3.5563378272346099E-3,2.0947267074601901E-3,3.4948726709832902E-3,4.98874440751957E-3,3.0846550184003901E-3,4.4691464517378704E-3,3.12488669979846E-3]
["2003M06",3.8306473471303201E-3,null,2.5707733331560901E-3,3.4202649537113401E-3,2.2824140581072499E-3,3.4052410018612098E-3,5.3512171329305903E-3,2.8524503547623899E-3,4.8217122037565998E-3,2.8917109965079899E-3]
["2003M07",3.8216781993772602E-3,null,2.40425830980315E-3,3.2699414165024698E-3,2.34312456186931E-3,3.3243003804580801E-3,5.0175507290207899E-3,2.46848701602859E-3,4.2515378955780801E-3,2.5010730950673099E-3]
["2003M08",3.71998852322628E-3,null,2.2595014675511598E-3,3.1541789173497301E-3,2.894777333136E-3,3.24880933693342E-3,4.9069312106936802E-3,2.1569816998275198E-3,4.39913485923562E-3,2.18254159299088E-3]
["2003M09",3.75469343686834E-3,null,3.2835249724647601E-3,3.0131720462155702E-3,2.5853656741942599E-3,3.1765700767985199E-3,4.5945903941510104E-3,1.9050953339465001E-3,3.8863754960434499E-3,1.9238874555608299E-3]
["2003M10",3.8058995020035201E-3,null,2.9789619398706301E-3,2.8702809961867201E-3,3.2536176388308202E-3,3.10907950070428E-3,4.4170415576971203E-3,1.74529795238984E-3,3.56429286857597E-3,1.75722232149527E-3]
["2003M11",3.6940310577917301E-3,null,3.0803526349081601E-3,2.8054783892862999E-3,3.1786499888323298E-3,3.1018823647693899E-3,4.2941038331491301E-3,1.83586839132006E-3,3.1568550095238501E-3,1.8431642131660601E-3]
["2003M12",3.57252541606816E-3,null,3.0802925241913302E-3,4.1522315429097997E-3,2.7966356678502499E-3,3.0398509686940102E-3,4.0755308185323399E-3,1.6317077324186501E-3,2.81454104134233E-3,1.6347799036682501E-3]
["2004M01",3.47661380563774E-3,null,2.9317294069269601E-3,3.8688355040965598E-3,2.55633116857591E-3,2.9836558077785701E-3,3.89042143040504E-3,1.6921480596973201E-3,2.86835379988876E-3,1.69839750512803E-3]
["2004M02",3.3842664585907799E-3,null,2.76805311084405E-3,3.6686239579568E-3,2.3196548502542702E-3,2.9388784185336802E-3,3.8050710398662901E-3,1.5232318155672E-3,2.5667398634890101E-3,1.5250350172260701E-3]
["2004M03",3.3538166706462299E-3,null,2.6658556196682299E-3,3.4590249858906098E-3,2.21631748278401E-3,4.2404715302823302E-3,3.6716894227687598E-3,1.37779262447116E-3,2.2972432745774099E-3,1.37476010980955E-3]
["2004M04",3.2891548083732302E-3,null,2.7028865829489398E-3,3.26388782047928E-3,2.06027941980745E-3,4.1815219194907402E-3,3.5771189085545001E-3,1.3256143503516801E-3,2.0542011940229399E-3,1.3183507331452E-3]
["2004M05",3.3645350924642898E-3,null,2.4971833952508499E-3,3.4213775946591298E-3,1.90345090369424E-3,4.0278097545579598E-3,3.5072053059590899E-3,1.28287443829317E-3,2.0585985013803101E-3,1.27648119859812E-3]
["2004M06",3.2886159611846899E-3,null,2.3326347218030901E-3,3.3123655670393801E-3,2.29368210449769E-3,4.0427564522712602E-3,3.4264238116513E-3,1.18041912899811E-3,1.8461363953238201E-3,1.16942599799835E-3]
["2004M07",3.2318989582876098E-3,null,2.3661994489237899E-3,3.1300295185979002E-3,2.1503831445549102E-3,3.9434372520267902E-3,3.5418087019896401E-3,1.1069797106297099E-3,1.66683425484012E-3,1.09340779276918E-3]
["2004M08",3.1842351583674E-3,null,2.2607833066220101E-3,3.0929365822923698E-3,3.6439751869768999E-3,3.9800653039049902E-3,3.52703421012739E-3,1.2425048151497599E-3,1.5148149883830099E-3,1.2308657426483901E-3]
["2004M09",3.3582066763061802E-3,null,2.33344436551375E-3,3.45390856953267E-3,3.5376752356299501E-3,3.9931839896497796E-3,3.5384009781901401E-3,1.1455969956801701E-3,1.482717495352E-3,1.1309015038148201E-3]
["2004M10",3.2820587527801698E-3,null,2.2570939473578401E-3,3.3233554430517598E-3,3.2381939795717001E-3,3.9254843009794201E-3,3.4447508150342401E-3,1.0646519524579901E-3,1.3450990309263899E-3,1.04712656768146E-3]
["2004M11",3.2327014021092098E-3,null,2.1419441342661401E-3,3.17620707386326E-3,2.8638454877767902E-3,3.7992720588878601E-3,3.3934410913583801E-3,1.0051079056341201E-3,1.42038228722399E-3,9.8438976027993602E-4]
["2004M12",3.2928843113445602E-3,null,5.4970354283604703E-3,3.4688263987801399E-3,4.1722455100335603E-3,4.3737357682166501E-3,4.1501576698019897E-3,1.0871017529595101E-3,1.4126224168741E-3,1.06468719983483E-3]
["2005M01",3.2278890712562902E-3,null,5.10730651262518E-3,3.3100402301352002E-3,4.0739565363099601E-3,4.3675422856689801E-3,3.9643706564101398E-3,1.10234600030674E-3,1.3244887028874301E-3,1.0801979881732799E-3]
["2005M02",3.1731732890405199E-3,null,6.6947098346650403E-3,3.21288128111863E-3,3.8213673267705802E-3,4.4207094346571203E-3,3.8501884288384999E-3,1.15673502302594E-3,1.2321624188095499E-3,1.13483145113422E-3]
["2005M03",3.2064065361664001E-3,null,5.8988268827497199E-3,3.06429869724726E-3,3.3650825631101099E-3,4.2962888048825396E-3,3.6989697686917499E-3,1.0967696997617399E-3,1.1453014879762001E-3,1.07217614340814E-3]
["2005M04",3.39472137206711E-3,null,5.2117035967211697E-3,2.9407948306847398E-3,2.9436384100431502E-3,4.1389977281005999E-3,3.5749889827229901E-3,1.1036383660677201E-3,1.0528949558193E-3,1.0792832446585301E-3]
["2005M05",3.3122876999982401E-3,null,4.54013991678405E-3,3.33101562529411E-3,2.9844055772952202E-3,4.2171929419452898E-3,3.58629735067104E-3,1.11659978550938E-3,1.0426301142135699E-3,1.09315231770085E-3]
["2005M06",3.6245612952700399E-3,null,4.6321456576794602E-3,3.1576144414914901E-3,4.3136260005954101E-3,4.4312250472060798E-3,3.5270989461222702E-3,1.11391414160927E-3,9.6481808655191797E-4,1.09087265080153E-3]
["2005M07",3.5669417872540199E-3,null,4.1174749199587397E-3,3.4768579304034499E-3,3.7113704089134099E-3,4.6553075102352499E-3,3.4298624019196899E-3,1.0413922280454501E-3,1.18302103380315E-3,1.0172294348852E-3]
["2005M08",3.5496348262347901E-3,null,4.5005424364398996E-3,3.5982989976167698E-3,5.8625088947616101E-3,5.46271849812229E-3,4.23919229604854E-3,1.09513466486801E-3,1.1148082924163001E-3,1.0679323428717301E-3]
["2005M09",3.4704305308284099E-3,null,4.1636204166736199E-3,3.64164176217205E-3,5.3289197299573599E-3,5.6617570555596497E-3,4.1662320211472001E-3,1.056375772017E-3,1.0245618735305799E-3,1.02823272325942E-3]
["2005M10",3.4215136103248802E-3,null,3.7270488208979899E-3,4.1113538591958801E-3,4.6698745913647203E-3,5.4212194579809298E-3,4.3561382633776399E-3,9.9012117164608499E-4,1.07162764404577E-3,9.6125743306299104E-4]
["2005M11",3.5422993999708399E-3,null,5.3438260236753597E-3,4.9075480591975404E-3,4.5462993231058201E-3,5.1531875650125802E-3,4.76513314970896E-3,1.0063533707565301E-3,1.4913141639853801E-3,9.7875706149998395E-4]
["2005M12",3.4654713076162202E-3,null,4.6248968878688903E-3,5.0019145906051703E-3,5.4560064262750303E-3,4.9580078339977098E-3,5.15377926043628E-3,1.0679154912958001E-3,1.36560044287121E-3,1.0391199923392999E-3]
["2006M01",3.3720493611984902E-3,null,4.4196792294957498E-3,4.6820286809017599E-3,6.0417349461443703E-3,5.2699065251927404E-3,4.8154537787937204E-3,1.00553175898402E-3,1.2445563782871899E-3,9.7667242271177492E-4]
["2006M02",3.29708913498695E-3,null,4.8124778144953001E-3,4.3515286683110102E-3,5.8523297392562802E-3,5.4611370536103102E-3,4.6608482582445798E-3,9.9523269712978703E-4,1.17925874418796E-3,9.6613717197271498E-4]
["2006M03",3.5529469271758799E-3,null,4.2453451336270497E-3,4.0496588882953499E-3,4.9466606971870497E-3,5.1895313333188298E-3,4.4728547387936097E-3,9.4163439771365498E-4,1.0814484936362001E-3,9.12458576956327E-4]
["2006M04",3.6484917783092701E-3,null,3.7610829973904101E-3,3.9232617766802097E-3,4.3487652597273899E-3,4.9856368620544598E-3,4.2482069025171704E-3,8.9932574208822103E-4,1.3003382512067499E-3,8.6891995218851402E-4]
["2006M05",3.6550408613610602E-3,null,3.7944412971362999E-3,5.3717564983182999E-3,3.8264053253973698E-3,4.9046130835522098E-3,4.0346058530378003E-3,8.66241605873448E-4,1.19664544237698E-3,8.3416210329473502E-4]
["2006M06",3.7889984683620202E-3,null,4.8510146745388196E-3,5.0052510856422004E-3,3.4545205684315301E-3,5.2183213733480397E-3,3.90026811226344E-3,9.9991665277722398E-4,1.10114546389271E-3,9.6799319984333405E-4]
["2006M07",3.7284334931994502E-3,null,4.5896928257190602E-3,4.7565219523922203E-3,3.1501202716144499E-3,5.4468121945501699E-3,4.6667667579170903E-3,9.4820708724862202E-4,1.04439606003181E-3,9.1645772699680799E-4]
["2006M08",3.6935688927603001E-3,null,4.0183133034327198E-3,4.6456349391829103E-3,3.18406965516389E-3,5.1928242493106697E-3,4.8756867227594397E-3,9.0107789037078905E-4,1.17512926607907E-3,8.6901331366678902E-4]
["2006M09",3.5710558136952501E-3,null,3.6786288809271101E-3,4.7284146014057197E-3,4.7633658060105503E-3,5.7557312342154197E-3,4.6597690872016602E-3,8.9711031916443501E-4,1.12100512562267E-3,8.6455853098713E-4]
["2006M10",3.4711350213348798E-3,null,3.4458786625007299E-3,4.9375325231921603E-3,4.6507435410413104E-3,5.4862486052911202E-3,4.3847591442961898E-3,9.0472412854891401E-4,1.0928664761422099E-3,8.7056106378182699E-4]
["2006M11",3.66824689473008E-3,null,3.2689801031754E-3,5.1382009872478398E-3,4.0421106226161798E-3,5.6800617733856898E-3,4.1551804192674598E-3,9.4746162663989495E-4,1.2697972527036499E-3,9.1384812011732796E-4]
["2006M12",4.0507974033288999E-3,null,3.0903646915952099E-3,4.7758213047212504E-3,3.58240546243221E-3,5.4341789512027802E-3,4.3076018202966304E-3,9.1878419808788699E-4,1.18255585282293E-3,8.8474324257060001E-4]
["2007M01",3.8913482468805102E-3,null,2.8204759227137902E-3,4.6883571361575702E-3,3.1186029263319502E-3,5.4925916537084804E-3,4.0861487426680698E-3,8.8376064126243598E-4,1.0863117156956E-3,8.4883746497882299E-4]
["2007M02",3.7373881806628401E-3,null,2.65597877032558E-3,4.4519952357403103E-3,2.8586210832650802E-3,5.2269933502214604E-3,3.9023166688660601E-3,8.5592820387459304E-4,1.0062161806538999E-3,8.2125522048120503E-4]
["2007M03",3.6589556187347902E-3,null,2.5580095859288098E-3,4.1498857243150496E-3,2.5653655635995598E-3,5.7635079940933599E-3,3.7568689518321001E-3,9.1082736469958901E-4,1.1388579795023599E-3,8.8006430509538099E-4]
["2007M04",3.5937206353148102E-3,null,2.40440157118103E-3,3.9200849354741503E-3,2.3072569449901501E-3,6.4704395693747502E-3,3.7139138068030299E-3,8.7257728487273795E-4,1.176404686756E-3,8.4093774978232796E-4]
["2007M05",3.5570675934303302E-3,null,2.2611113949272E-3,3.7202596992532001E-3,2.1211467810051199E-3,7.0524242768970798E-3,3.6006859625277998E-3,1.0146737335708701E-3,1.2264347027423699E-3,9.8367828499839206E-4]
["2007M06",3.45179437147769E-3,null,2.32768218534635E-3,3.53825290836567E-3,2.00640763819873E-3,6.8792754522342603E-3,3.5301162690739201E-3,1.0517514788502501E-3,1.1219606315563001E-3,1.0205454693258101E-3]
["2007M07",3.3805622813657499E-3,null,2.1970095607353902E-3,3.3851866221584299E-3,1.86378568640236E-3,6.4929775802465397E-3,3.4796171598970899E-3,1.0582546904695999E-3,1.39090017056239E-3,1.0181792791945699E-3]
["2007M08",3.3246807802932402E-3,null,2.1396729683675199E-3,3.3055659282681098E-3,1.78872271951023E-3,6.9809778492755702E-3,3.3989401934293299E-3,1.1827192884760599E-3,1.46573920308431E-3,1.14502625878129E-3]
["2007M09",3.3652742134925701E-3,null,2.2566998904123398E-3,3.6962350029429601E-3,1.9963018230110901E-3,7.8239009526403502E-3,3.3649036574441198E-3,1.1002443606191101E-3,1.3497204717902601E-3,1.0636849016275199E-3]
["2007M10",3.29062457309299E-3,null,2.16010313622794E-3,3.7762616082879698E-3,1.8480124761388001E-3,7.3589919323753797E-3,3.3169915520138301E-3,1.1421601700675799E-3,1.31524427291056E-3,1.1026568867642801E-3]
["2007M11",4.1407517999032598E-3,null,4.12700672030756E-3,3.5480510974583899E-3,1.75871307563907E-3,6.9209995536686801E-3,3.25083403636816E-3,1.06862072354693E-3,1.6097886368731599E-3,1.03080289104521E-3]
["2007M12",4.2607918910274999E-3,null,5.1825496240907104E-3,3.5526333783102099E-3,1.6675278891468499E-3,6.6236298648433504E-3,3.4014293634226302E-3,1.3037647662999801E-3,1.4571442766725901E-3,1.27471932327809E-3]
["2008M01",4.49403223543392E-3,null,4.9145093590014797E-3,3.5526432888365799E-3,1.5877011656958899E-3,6.2673651003147899E-3,3.3477218217303701E-3,1.22085532303844E-3,1.32480137267321E-3,1.19443240963963E-3]
["2008M02",4.6106603105631801E-3,null,4.7130504799329301E-3,3.71932526129732E-3,1.6587992695535E-3,6.6836562092629599E-3,3.28522239574762E-3,1.7061230687216199E-3,1.8210967263073399E-3,1.68909972491514E-3]
["2008M03",4.5017668136802099E-3,null,4.5927825929285302E-3,3.6652635528539299E-3,1.6469751448857199E-3,6.3064763417896297E-3,3.2229891438911701E-3,1.76877667033043E-3,2.00378908313376E-3,1.7628767365823899E-3]
["2008M04",4.5980275473940903E-3,null,4.0099080608408597E-3,3.48670885777558E-3,1.81558244114378E-3,6.1316698929186004E-3,3.2199734641078499E-3,1.5996091176315201E-3,1.8067352322291899E-3,1.5932334441442701E-3]
["2008M05",4.4033072028820501E-3,7.3418946975307197E-3,3.544128863559E-3,3.3476887679953098E-3,1.70708582186296E-3,5.8571416740244098E-3,3.2583189578477998E-3,1.6406805968336999E-3,1.8679601288773399E-3,1.6271329694563599E-3]
["2008M06",4.2415226264957704E-3,6.6693268824906801E-3,3.5424088424068998E-3,3.5972936183352199E-3,1.61976093180686E-3,5.5748674428306002E-3,3.4619554597290002E-3,1.47308542095008E-3,1.7420021769274799E-3,1.45774685277156E-3]
["2008M07",4.0582724743466999E-3,6.0578928104271599E-3,4.39633547901477E-3,3.80940737944195E-3,3.0424630884045502E-3,6.2927980257010997E-3,3.3803765018170198E-3,2.42288384042799E-3,1.60064049531079E-3,2.42867269729097E-3]
["2008M08",3.8991625100076302E-3,6.5762964583954897E-3,5.2144927857793299E-3,3.59460982641335E-3,2.7708528560261999E-3,5.9732070980794E-3,3.3060299084491599E-3,2.1649612711165901E-3,1.9629433089296999E-3,2.1699422026076401E-3]
["2008M09",4.0527970097498896E-3,7.0299921679808199E-3,4.8121274866410003E-3,5.0029312262840301E-3,2.5958475827001998E-3,5.8047838887916696E-3,3.3891617916816498E-3,1.9046315065123899E-3,1.8303276824656401E-3,1.90625787833558E-3]
["2008M10",3.9285456912719801E-3,6.7729206511474398E-3,4.2951392573192301E-3,4.7470298276286998E-3,2.3988007183185799E-3,5.6497275179471403E-3,3.9192049943106901E-3,2.9248754014162899E-3,3.2912832006187901E-3,2.9472323380780601E-3]
["2008M11",4.3451811767217198E-3,6.4875408116102E-3,3.8537515648617098E-3,4.3883610197423904E-3,2.2320313855313302E-3,5.6001597161013002E-3,3.82769160031869E-3,6.6533428248300303E-3,4.6842286232375201E-3,6.7623989112185496E-3]
["2008M12",4.14107381991874E-3,5.9230830717414201E-3,4.8460671626229098E-3,6.9305660876896203E-3,2.03660961230624E-3,5.3172081423374798E-3,3.9001124736418101E-3,6.76876027661499E-3,4.1540807775026197E-3,6.8793851235546596E-3]
["2009M01",4.1375682909581398E-3,5.4013887234611998E-3,4.8382945814770296E-3,6.6550727211714599E-3,1.8846918122714801E-3,5.1840912809070902E-3,3.9721963738815402E-3,5.7172266632975303E-3,3.7594589756290899E-3,5.8184890174487296E-3]
["2009M02",4.0036351866500697E-3,4.9512155627408697E-3,4.75950221337467E-3,6.0694487985075898E-3,2.0295916364249499E-3,5.4136016721295704E-3,3.8483466248844501E-3,6.2100414276596502E-3,3.3534036994743699E-3,6.3319693001968602E-3]
["2009M03",3.87484648922083E-3,5.3230150872011104E-3,5.1876784216666203E-3,6.6426133055168196E-3,4.8217098275409502E-3,5.9743353399993697E-3,3.7712669840909798E-3,7.3340030627045503E-3,4.9851925344203598E-3,7.4683905316697604E-3]
["2009M04",3.92005229572049E-3,4.8756487326437397E-3,4.7583686716654496E-3,6.3882876957486196E-3,4.13967266784614E-3,5.9660537319928004E-3,3.90223156177558E-3,6.62752483957942E-3,4.4099753769561E-3,6.7726107293330498E-3]
["2009M05",3.8979816226090498E-3,4.80219850322705E-3,4.7693616372551902E-3,6.5488222050790598E-3,3.6987219614670001E-3,5.6666627297320702E-3,3.8945132546051001E-3,6.2292045871397998E-3,3.89457128275118E-3,6.3698666404331701E-3]
["2009M06",4.0928217806478198E-3,4.5367961752701101E-3,5.4068633678434098E-3,6.8775849725913798E-3,3.2719749770693399E-3,6.9175096748698003E-3,3.8147967912261099E-3,5.3856327805436198E-3,3.5061917938401499E-3,5.51604427357851E-3]
["2009M07",4.24432817305669E-3,4.4241064273447704E-3,4.8490383531797398E-3,6.5722356123988296E-3,3.0610438669859798E-3,6.9441784846040197E-3,4.0120245557685504E-3,4.5982286527432598E-3,3.3224095759740498E-3,4.7125812249825504E-3]
["2009M08",4.0945562376018202E-3,4.0851414506436401E-3,4.2366626920287403E-3,5.9958591454305696E-3,2.9972454306802102E-3,6.56796708265489E-3,4.3732221752947296E-3,4.3232093614459103E-3,3.0482524959877201E-3,4.4327265155028103E-3]
["2009M09",4.2656103882001096E-3,3.7876541881971199E-3,3.7691247132924698E-3,5.9089913258553398E-3,2.6498538334907701E-3,6.21653719420074E-3,4.4345230238088899E-3,3.7242700223971401E-3,2.7093473491186701E-3,3.8218466241277198E-3]
["2009M10",4.3301915295403202E-3,3.5597594530444501E-3,3.4742913807775302E-3,5.4725587463072501E-3,2.4135519153137301E-3,5.89659292016337E-3,4.9643937625744698E-3,3.2482366691561002E-3,2.4158479886034101E-3,3.33330318514815E-3]
["2009M11",4.4617379093154401E-3,3.5103529294170802E-3,3.6102291934946799E-3,6.4375984755098304E-3,2.20081986227919E-3,5.7211274907042397E-3,4.6385491918832901E-3,2.9245307732294001E-3,2.3039448107998401E-3,2.9989379587081499E-3]
["2009M12",4.2281369305714597E-3,4.2893106515940497E-3,3.2237728639067701E-3,6.0343979349648004E-3,2.3812912780302301E-3,5.4408493429591196E-3,4.3988195955390798E-3,2.81006120089663E-3,2.2109196147722002E-3,2.87507051398154E-3]
["2010M01",4.1596619771375899E-3,3.9767648093958002E-3,2.91494757385405E-3,5.7421670787332901E-3,3.0201957511045499E-3,5.2324811732450396E-3,4.1643980648278503E-3,2.43986420698833E-3,2.2243705355360498E-3,2.4932299342972299E-3]
["2010M02",4.1736038373050999E-3,3.7890881081023E-3,2.7183185564647501E-3,5.6067676208894201E-3,2.7908501359770002E-3,5.0418996557648902E-3,4.3337741998978104E-3,2.4109188407098999E-3,2.3276212175751599E-3,2.4596671557332102E-3]
["2010M03",4.0271009710698301E-3,3.5287115971453101E-3,2.5248873206169401E-3,5.1860718754852897E-3,2.6831349796084202E-3,4.8223855675681802E-3,4.1119304337294896E-3,2.1560374708481001E-3,2.13961484547983E-3,2.1929105780194402E-3]
["2010M04",4.0274358944892398E-3,3.3715047446746002E-3,2.5066445470779001E-3,4.7811350374478197E-3,2.4517762600946898E-3,5.1628788594299197E-3,3.9221918686996498E-3,2.2045313274252501E-3,1.9591874535302999E-3,2.23877505227603E-3]
["2010M05",4.0112132740571897E-3,3.17392430489145E-3,2.3838045249931299E-3,4.4769518442230004E-3,2.5376384793761499E-3,5.0985264314828199E-3,3.7648692655918498E-3,1.93833200032813E-3,1.8037830434600101E-3,1.96471737259208E-3]
["2010M06",4.1046640119564602E-3,3.2047067100677202E-3,2.7994119146597801E-3,4.3591594109978603E-3,2.86738636338126E-3,5.4513268003001597E-3,3.78554054112492E-3,2.7245381078715302E-3,2.0824608934262401E-3,2.7624660680272898E-3]
["2010M07",4.0058403246755097E-3,3.01432521109823E-3,2.5904493009127299E-3,4.0477904798227396E-3,3.1307306119878401E-3,5.2497381854026597E-3,3.9519591397899796E-3,2.8894035605670802E-3,1.8885022627715799E-3,2.9213034937077701E-3]
["2010M08",3.94660121982718E-3,2.86004728704239E-3,2.4221254026070799E-3,4.3604315078699801E-3,2.9083142546095799E-3,5.0934963220003503E-3,3.8246180430534702E-3,2.9308092221895401E-3,2.2316586825724301E-3,2.9630108663359399E-3]
["2010M09",3.9160947108743301E-3,2.8011567235072198E-3,2.31324776672702E-3,4.0637306177258399E-3,2.5919922349395899E-3,5.0715574380276003E-3,3.7029098071406901E-3,2.9505743809013899E-3,1.9993041846762699E-3,2.97859018781081E-3]
["2010M10",3.9127737741268698E-3,2.6653616220290799E-3,2.4762998763503E-3,3.8034119414429401E-3,2.38624363431875E-3,4.94987201787459E-3,3.6460932268829699E-3,3.3034932957597099E-3,1.8484964546894101E-3,3.3311896021805702E-3]
["2010M11",3.7991073439036099E-3,2.54256955016025E-3,2.3166201060056302E-3,3.7003153621344501E-3,2.51934386086971E-3,4.7529647050895598E-3,3.5467959293126699E-3,2.9180302776874402E-3,1.66677189221886E-3,2.9423780439376298E-3]
["2010M12",3.6800520514705202E-3,2.4455254853490301E-3,2.18912524328855E-3,3.47068380490632E-3,2.32169678011321E-3,4.5752074259129503E-3,3.44724901133349E-3,2.5415147587623602E-3,1.6732469379637899E-3,2.5621765372832199E-3]
["2011M01",3.7322618046854899E-3,2.3557247280530098E-3,2.08895059756469E-3,3.3425930630143399E-3,2.3449566253670598E-3,4.4740748606356302E-3,3.6814344967605601E-3,2.6025947686705801E-3,1.5727880334587001E-3,2.62045248270767E-3]
["2011M02",3.6230795810666501E-3,2.2684286596537499E-3,2.08460032141239E-3,3.17761191491945E-3,2.3288720605944601E-3,4.57733688154592E-3,3.60574274077135E-3,2.2807857571393998E-3,1.4287298397966601E-3,2.2955665864094299E-3]
["2011M03",3.51710914212181E-3,2.44344869078071E-3,2.1078688257599198E-3,3.0769270751053999E-3,2.5374852458781801E-3,4.3894217167412099E-3,3.4929716278304201E-3,2.0671878634112E-3,1.2997417814122601E-3,2.0788479423308501E-3]
["2011M04",3.5489871275070401E-3,2.3444215296301901E-3,2.22833871075306E-3,2.9254315719847001E-3,2.4853103313254E-3,4.4407549880819703E-3,3.4068714032207399E-3,1.8338264206028999E-3,1.18834644965531E-3,1.8414966121531699E-3]
["2011M05",3.49505494241354E-3,2.29607483929096E-3,2.12192175324188E-3,2.8354314768539901E-3,2.3483415893202899E-3,4.2613538265404496E-3,3.3273229416974199E-3,1.6817275806984299E-3,1.2246548590025099E-3,1.68483954636556E-3]
["2011M06",3.40183718211523E-3,2.2217420472564801E-3,2.0335438337704898E-3,2.7144664312350499E-3,2.1328650423352502E-3,4.096258934269E-3,3.2582664266825002E-3,1.5548694101198801E-3,1.1396614553261901E-3,1.55584117846921E-3]
["2011M07",3.31893092217254E-3,2.1904967959142699E-3,1.9944283654655102E-3,2.7455612122126599E-3,1.99611921691878E-3,3.98348713825907E-3,3.3493604496253799E-3,1.47822883734209E-3,1.05207859720047E-3,1.47852415223009E-3]
["2011M08",3.26621431073711E-3,2.2753781117658299E-3,2.0104003644884202E-3,2.7937718913923501E-3,1.9167524955199899E-3,3.9010428413911199E-3,3.2916479368549499E-3,1.4378647501486299E-3,9.8979126729206507E-4,1.43771104822897E-3]
["2011M09",3.2536649241957298E-3,2.3217745119718399E-3,2.04726305861727E-3,2.8013412759872601E-3,1.78523553058166E-3,3.7718959094512699E-3,3.2810102660373202E-3,1.7869679419370199E-3,9.3989045592072801E-4,1.79101130801615E-3]
["2011M10",3.2963718682403401E-3,2.23671732966763E-3,2.43212886126322E-3,2.7543196901803802E-3,2.2697294885038401E-3,3.8608985749112E-3,3.5694796591931601E-3,2.3646738761877802E-3,8.7310379326446103E-4,2.38480443045229E-3]
["2011M11",3.2434046580759198E-3,2.1621204885642399E-3,2.44936220356927E-3,2.6690731290143401E-3,3.4317588645476401E-3,3.8716067349755501E-3,3.5287337525785399E-3,3.31532799987975E-3,9.3683499446835597E-4,3.3412605210345501E-3]
["2011M12",3.18416626909335E-3,2.1020705809621301E-3,2.2980784595181499E-3,2.5792388482752302E-3,3.0675976745877299E-3,3.8755496395694602E-3,3.5088323322081901E-3,2.8775581866327801E-3,8.7051610421582401E-4,2.9005922824275102E-3]
["2012M01",3.14426123816365E-3,2.0495792789480801E-3,2.1989016726916698E-3,2.4865047153608002E-3,2.70505564871148E-3,3.8430533998831101E-3,3.4242355422972898E-3,2.4893773505716399E-3,9.0192253168384505E-4,2.5085959777204998E-3]
["2012M02",3.12649080813325E-3,2.0796745975600901E-3,2.0952834946167901E-3,2.4088392883368898E-3,2.41761913413027E-3,3.7164039020936399E-3,3.3396945159689501E-3,2.32296822866123E-3,9.9792857673734704E-4,2.3361464128377999E-3]
["2012M03",3.09415063633064E-3,2.0283903865373101E-3,2.1983420965656199E-3,2.34019988081219E-3,2.24857503014254E-3,3.6021542724202801E-3,3.2974509920116598E-3,2.1775083250486801E-3,9.2302935334589195E-4,2.1840974167378099E-3]
["2012M04",3.08193367686144E-3,1.9936566462311401E-3,2.4308665968838998E-3,2.27775474789145E-3,2.0941856810475401E-3,3.4956639062417101E-3,3.2372566301394402E-3,1.98460477591718E-3,8.6546088128308196E-4,1.9863543006936601E-3]
["2012M05",3.0422265839942599E-3,1.9484167044161399E-3,2.2953319337957398E-3,2.2308628972743799E-3,2.0030289827824401E-3,3.4014068106638399E-3,3.18209732877888E-3,1.78262524138904E-3,8.3599763953494497E-4,1.78246207285974E-3]
["2012M06",3.0113991085138599E-3,1.9150327784348601E-3,2.3038013940660101E-3,2.2017604170107602E-3,1.8819572748141899E-3,3.3757580030594802E-3,3.1825994086296201E-3,2.17147095693841E-3,7.8248967334388405E-4,2.1807309800827299E-3]
["2012M07",3.1606759419574399E-3,1.8826495226658599E-3,2.4711691640036601E-3,2.54753305429937E-3,1.93313998262184E-3,3.3265490554824002E-3,3.2376548416509199E-3,2.0416981335274098E-3,8.7896064833573896E-4,2.0445376665902998E-3]
["2012M08",3.43530935675767E-3,1.9596868216699898E-3,2.3161994812170299E-3,2.4858465877963202E-3,1.85916014571975E-3,3.2919847425210099E-3,3.18243019094886E-3,1.8048328347676701E-3,8.8066724504764799E-4,1.80457081631743E-3]
["2012M09",3.3587978999279301E-3,1.91972172268579E-3,2.19317752038517E-3,2.4531436329366398E-3,1.7443111071837299E-3,3.2131993377327401E-3,3.1672953995315902E-3,1.6345230741065999E-3,1.08570239827509E-3,1.6295707918025E-3]
["2012M10",4.7676440106852996E-3,1.8848872862279201E-3,2.10760892839199E-3,2.4739252984887902E-3,1.6813827262464E-3,3.3707083693960702E-3,3.1782680671889598E-3,1.51119472644572E-3,1.00483122513666E-3,1.5006859046026099E-3]
["2012M11",4.5051545183873902E-3,1.86836643117662E-3,2.0545062496296102E-3,2.5029570765435498E-3,1.5978759803172799E-3,3.38482817346776E-3,3.28140585077046E-3,1.4454693962818201E-3,9.4548908052908404E-4,1.4357101827539799E-3]
["2012M12",4.3013312153393404E-3,1.88379647800955E-3,2.01816012150392E-3,2.42138343244467E-3,1.6314409806640401E-3,3.3007153886318299E-3,3.2203108129950902E-3,1.31027923897878E-3,1.1603942301257901E-3,1.2980496927220201E-3]
["2013M01",4.1646966387958902E-3,1.8910519391295601E-3,1.96726820742474E-3,2.3584432299067299E-3,1.76302717027003E-3,3.4652059906930899E-3,3.1700408185515402E-3,1.20012801024609E-3,1.0658924845391301E-3,1.1848613430333599E-3]
["2013M02",4.04409895451136E-3,1.8725273642745601E-3,2.22418607768306E-3,2.5850964504059199E-3,1.7065026279245101E-3,3.3761383414254299E-3,3.3031974225474002E-3,1.3732066400963399E-3,1.0795483481262601E-3,1.3528303332516799E-3]
["2013M03",3.9451932173080496E-3,1.8557887292429799E-3,2.2048537687135101E-3,2.8265856627903698E-3,1.6337050478721199E-3,3.3099433003806202E-3,3.26205180104211E-3,1.2570580018258499E-3,1.0834896359952001E-3,1.2348678960403001E-3]
["2013M04",4.0133307641475402E-3,1.8856232952948399E-3,2.1188266213679001E-3,3.0649878559716398E-3,1.5587255932668E-3,3.2314627008390999E-3,3.2067035807052799E-3,1.27987719817854E-3,1.25644647467436E-3,1.2535917768337101E-3]
["2013M05",3.9247185561555502E-3,1.8535611833069899E-3,2.0296700367957998E-3,2.9124741593145199E-3,1.4981674367108399E-3,3.2546157328237498E-3,3.1617742238021101E-3,1.19416691432482E-3,1.4611190678391799E-3,1.16790392791053E-3]
["2013M06",3.8457793332867399E-3,1.92552502716143E-3,1.9782244605114699E-3,2.8188120982869601E-3,1.4757306068984299E-3,3.34564570043891E-3,3.1215771272907499E-3,1.1412935928645301E-3,2.3125272146446701E-3,1.1129647718268599E-3]
["2013M07",3.6979177250245701E-3,1.9042608460729899E-3,1.94693188391886E-3,2.6969158216184298E-3,1.54200685000768E-3,3.3193249000056102E-3,3.0852250296717698E-3,1.1072787973324899E-3,2.0689081667670298E-3,1.0827762815009299E-3]
["2013M08",4.9055472606026902E-3,1.8894769633509799E-3,3.0963486924419901E-3,2.9743858669553699E-3,1.87398242142871E-3,3.3576276342247402E-3,3.4370867291747798E-3,1.2807420944920299E-3,1.9621137109815199E-3,1.2560521381705201E-3]
["2013M09",5.9448660250492804E-3,1.95683381935087E-3,3.5466933282374E-3,3.67747036815789E-3,2.0836030929867202E-3,3.4267554616640499E-3,3.6277001112449301E-3,1.3366330833587401E-3,2.1144301759662199E-3,1.31817678572104E-3]
["2013M10",5.5433813839592203E-3,1.9160669454049901E-3,3.1799375224076899E-3,3.4529117589364999E-3,2.3990885289535001E-3,3.48686013348485E-3,3.5359193409558202E-3,1.2950949665177099E-3,1.8960281532535699E-3,1.2733314645098301E-3]
["2013M11",5.1693167728002302E-3,1.9061604349507901E-3,3.2789222505487602E-3,3.2567739204620401E-3,2.3645037308037799E-3,3.3905042805024701E-3,3.4526554143613098E-3,1.37859304895775E-3,1.80789842508363E-3,1.35456777958257E-3]
["2013M12",4.8492229927088702E-3,1.8836751951886799E-3,3.17444259812827E-3,3.2481244685602798E-3,2.6339124061661701E-3,3.3339733655340801E-3,3.45199014738786E-3,1.3246232714042799E-3,1.70501997288189E-3,1.2975020651011899E-3]
["2014M01",4.5887349575947298E-3,1.8599655897703E-3,2.8745003420148E-3,3.1399733401289501E-3,2.7619392979049999E-3,3.4724476088495299E-3,3.45186444574421E-3,1.2517646044457799E-3,1.5383614869006201E-3,1.22416046220738E-3]
["2014M02",4.3566461302043703E-3,1.8310239297248099E-3,2.6344836879880801E-3,2.9799949561198401E-3,2.90456446592742E-3,3.4651305287615201E-3,3.4168917369417698E-3,1.3706172532011601E-3,1.44508347615475E-3,1.34623151192432E-3]
["2014M03",4.2468411077170301E-3,1.87158346973389E-3,2.44975127092018E-3,2.9179553861131899E-3,2.6091677999690102E-3,3.4113203904364599E-3,3.3394793766902599E-3,1.43843024891655E-3,1.3940348393876899E-3,1.4107187265874001E-3]
["2014M04",4.2007202678817001E-3,1.8411518270980401E-3,2.3055573028207699E-3,2.78350222880665E-3,2.99207967560751E-3,3.3248572794053401E-3,3.2683602554541098E-3,1.3045502902799301E-3,1.35136810808784E-3,1.27730350415847E-3]
["2014M05",4.1934090347224302E-3,1.8176028661197E-3,2.6271759165954101E-3,2.6705445513700498E-3,3.4167310742468202E-3,3.52732372508467E-3,3.2404565479971299E-3,1.19424914133843E-3,1.37771322276228E-3,1.16698455022249E-3]
["2014M06",3.9980466228588703E-3,1.94339581107578E-3,2.4769116885932402E-3,2.5719611561034902E-3,2.9892979054034E-3,3.4300054119905301E-3,3.1877149039266101E-3,1.1396298135122E-3,1.28173746821457E-3,1.1116966389956801E-3]
["2014M07",4.12111661823065E-3,1.90522915022287E-3,3.1082643535795102E-3,2.5241838466030799E-3,2.7285303658859399E-3,3.3388091739116501E-3,3.1563775787244201E-3,1.0853966916421699E-3,1.33698188699377E-3,1.0553462055992301E-3]
["2014M08",4.2529948500372398E-3,1.9522878198123699E-3,3.27507230914838E-3,3.1819059540012999E-3,2.74409111829765E-3,3.2742396791514E-3,3.47093903883809E-3,1.06386277106135E-3,1.80576259279284E-3,1.0358999100591099E-3]
["2014M09",4.1575684139938604E-3,2.0218230660608801E-3,3.4101328602527399E-3,3.1871800194410499E-3,2.4626190427668002E-3,3.2104474423471402E-3,3.4810306805136098E-3,1.1423902673182299E-3,1.82921698097203E-3,1.11263858411734E-3]
["2014M10",4.1449216837031403E-3,2.1081728201478899E-3,3.82197633308126E-3,3.3606821334623001E-3,2.5803527881581899E-3,3.1612451070023302E-3,3.3924909255844998E-3,1.11067760882122E-3,1.7140023279212499E-3,1.08499277026794E-3]
["2014M11",5.0092663688046796E-3,2.38348787056533E-3,5.6096234962308899E-3,3.9428191012291997E-3,4.93282639832763E-3,4.3444658094026201E-3,3.6303418171627E-3,1.0773573788065401E-3,2.14328628519221E-3,1.04980381698117E-3]
["2014M12",4.7328473195364599E-3,2.2988557414792801E-3,5.0132702314043603E-3,3.68910881280343E-3,4.2898824798554601E-3,4.33845309255194E-3,3.8379345392232302E-3,1.0639479038744E-3,1.92282097101969E-3,1.03348360935348E-3]
["2015M01",4.63778514198032E-3,2.2196488943265198E-3,4.4368843430196703E-3,3.4626392068716201E-3,3.84065432171822E-3,4.3204333629121398E-3,4.5356787809629796E-3,1.00432553330565E-3,1.8175307590198599E-3,9.7492454273702097E-4]
["2015M02",4.4446859321299404E-3,2.2087239239601598E-3,3.9028921065035801E-3,3.2620606889963602E-3,3.81442031249849E-3,4.2187150401719201E-3,4.2794993422909499E-3,1.1030778581738599E-3,1.66949203224558E-3,1.07951211238811E-3]
["2015M03",4.2143423844720604E-3,2.2104107905600401E-3,3.57123343930104E-3,3.13181657861451E-3,3.8102936213402099E-3,4.06959914993495E-3,4.0611942719201303E-3,1.3765317090118499E-3,2.02323061146351E-3,1.3420854814113999E-3]
["2015M04",4.0241950153314101E-3,2.1432690885194901E-3,3.3937408045244801E-3,2.9826004588693199E-3,3.42832746924557E-3,4.1543650426896402E-3,3.8860263504508601E-3,1.31585194385674E-3,1.82875259248087E-3,1.28586930002965E-3]
["2015M05",3.9362725444000903E-3,2.0816800597326201E-3,3.16817878413849E-3,2.84624280704791E-3,3.0034128873260299E-3,4.14422469333324E-3,3.7566397888167198E-3,1.20511939031402E-3,1.68454557625958E-3,1.1752215591803201E-3]
["2015M06",3.7759063690887898E-3,2.0764847798586E-3,2.86949636155105E-3,2.75230123182198E-3,2.8722030778363301E-3,4.0190043509887603E-3,4.1972797314166798E-3,1.11873734492238E-3,1.5204572994329301E-3,1.0876222605895199E-3]
["2015M07",3.68909421678676E-3,2.3509150701109798E-3,2.89098880817454E-3,3.0784457861270098E-3,2.6296287454269001E-3,3.87944795026493E-3,4.1915530339143902E-3,1.1215261055745199E-3,1.85056485152049E-3,1.09642648520467E-3]
["2015M08",3.5813421354921001E-3,2.3709095224948001E-3,3.0742201694496899E-3,2.9866468104461099E-3,2.3546694063254201E-3,3.79664713277654E-3,3.9922874702102099E-3,1.07220500756284E-3,1.85261458691096E-3,1.0441421359766801E-3]
["2015M09",3.4928900122054999E-3,2.2817095776032502E-3,2.9698758827506502E-3,2.84564783210521E-3,2.13530493646325E-3,3.72951258629617E-3,3.8279234049084501E-3,1.55054474331314E-3,1.8974851087819201E-3,1.54175852056596E-3]
["2015M10",3.6916813335848299E-3,2.2857753656158799E-3,3.1183644678378E-3,2.8095110671011001E-3,2.1739828554392499E-3,3.7568579267029498E-3,3.6863334619025301E-3,1.5233793494077901E-3,1.76033853725387E-3,1.5202208604214601E-3]
["2015M11",3.5892276919788401E-3,2.2347721488235402E-3,2.8303143137091299E-3,3.0624564930367601E-3,2.7004241599440002E-3,3.6581113477048201E-3,3.9037780820085099E-3,2.1323637888420702E-3,1.5886238881243099E-3,2.1215906373805099E-3]
["2015M12",3.4979524775429201E-3,2.1602710017783601E-3,2.60441618487616E-3,2.9493907614946101E-3,2.41539754380768E-3,3.6216792338630301E-3,3.7585201141265199E-3,1.88010257020671E-3,1.5185533886999301E-3,1.8698648267022799E-3]
["2016M01",3.40070201879981E-3,2.1124032881509598E-3,2.4826216477775798E-3,2.8140393724841199E-3,2.28567234434325E-3,3.5509106695401299E-3,3.6910676739513502E-3,1.7402160204148299E-3,1.40245522346181E-3,1.7328579271989901E-3]
["2016M02",3.52407356398164E-3,2.2604027780545898E-3,2.8210433894905098E-3,2.8696367288678099E-3,3.0267578225566202E-3,3.7674556942625601E-3,3.70586696826938E-3,1.96541762793951E-3,1.48027751080943E-3,1.9709540127988102E-3]
["2016M03",3.6075808304205899E-3,2.1861926585264998E-3,2.61493739965601E-3,2.8212919892358201E-3,2.83331181321547E-3,4.10811935278635E-3,3.6339774125207299E-3,1.7496152154876201E-3,1.36298103052102E-3,1.75327466313423E-3]
["2016M04",3.7423230080119402E-3,2.2157689158418701E-3,2.96608888696968E-3,2.7757722847391499E-3,3.63660214148569E-3,3.9578321743151601E-3,3.8327890906414801E-3,2.0223645590936E-3,1.8647164443434401E-3,2.0155957333423099E-3]
["2016M05",3.7064931479311699E-3,2.2135615076833699E-3,2.8484397978606199E-3,2.6710293669212799E-3,7.1659181773865996E-3,3.9612220964971596E-3,3.74100576315228E-3,1.7873280029759399E-3,1.7779154009785201E-3,1.78021487812648E-3]
["2016M06",3.7491767536647299E-3,2.1458476752532298E-3,2.7897915764184501E-3,2.5904669666858399E-3,5.98401105268828E-3,3.8227386313834499E-3,3.9935126487893602E-3,1.6052298082703199E-3,1.61066995662064E-3,1.59524623981831E-3]
["2016M07",4.1041959256634198E-3,2.7080781632572801E-3,6.1613965635136502E-3,3.1615412734022899E-3,8.3174620314656594E-3,4.37474491249089E-3,5.1360384562979498E-3,1.44402658536315E-3,2.0230142488513502E-3,1.4326809511112199E-3]
["2016M08",3.9406172521780003E-3,2.63066558527269E-3,5.4900521903704898E-3,3.0970477042049898E-3,7.4784040612673099E-3,4.3713726031698501E-3,4.8194172194163803E-3,1.42994659969324E-3,1.83666919344134E-3,1.4113176054947501E-3]
["2016M09",4.1749786647092496E-3,3.0068826630687499E-3,5.7780546097456397E-3,4.07301697955776E-3,1.16379266433515E-2,4.19714075527426E-3,5.0045013433399803E-3,1.30023639057031E-3,2.0558619951916699E-3,1.28138568677304E-3]
["2016M10",3.99295563988034E-3,2.8396421000347399E-3,5.1136076002219E-3,3.8019261090033799E-3,9.6764467921931704E-3,4.0463875565438104E-3,4.7411690563576104E-3,1.1943374004742601E-3,1.8442226180422901E-3,1.17536237959845E-3]
["2016M11",3.8288217747002602E-3,2.71853195432458E-3,4.6309026826589304E-3,3.5596060188416E-3,7.99277457017444E-3,4.7899304196251302E-3,4.5658760804728298E-3,1.1735308713527099E-3,1.6602365126270099E-3,1.1586332042381501E-3]
["2016M12",3.81021513946187E-3,2.6233067106317602E-3,5.2156715083249098E-3,3.4361348385737599E-3,8.3685288979733399E-3,4.6826928531036299E-3,5.0858816207947702E-3,1.21161595172633E-3,1.88831573650133E-3,1.18795151451742E-3]
["2017M01",3.8298851970149498E-3,2.51247014144928E-3,4.6040920132862199E-3,3.2380664442778601E-3,7.0954305875013902E-3,4.5226659838583797E-3,4.8079101308622302E-3,1.14169495403622E-3,1.8978629243712299E-3,1.11497810190682E-3]
["2017M02",3.7753498442932298E-3,2.40425992900116E-3,4.0226858757853902E-3,3.0647696458543502E-3,8.3411173188829707E-3,4.8291834552389602E-3,4.7280116214522896E-3,1.08149793406599E-3,1.7103392588346299E-3,1.05310311136425E-3]
["2017M03",3.6495135834688202E-3,2.4168983118903098E-3,3.9137432099096E-3,3.0334004271884399E-3,6.9674396908609897E-3,4.6642914808973498E-3,4.4387759921835999E-3,1.15815217064476E-3,1.77796777021857E-3,1.12465381152548E-3]
["2017M04",3.5427260826945998E-3,2.3317629450400599E-3,3.5829688352521098E-3,2.8857546468306901E-3,5.9885215809932901E-3,4.4730170294135004E-3,4.2509415055425603E-3,1.0765426805241301E-3,1.66208168512203E-3,1.0443705671835601E-3]
["2017M05",3.4383396593470599E-3,2.2508378946755401E-3,3.2188378729024101E-3,2.7858036241164299E-3,5.07850358792302E-3,4.2896523806458097E-3,4.1749821778092402E-3,1.0094387695866801E-3,1.50123376422857E-3,9.766691830960959E-4]
["2017M06",3.3722034461800801E-3,2.2048962961831202E-3,3.0176336498579201E-3,2.6838878536965699E-3,5.1601878385635199E-3,4.1386831845665996E-3,4.6216728427325203E-3,9.6044166855087398E-4,1.5050112003153801E-3,9.2698762985927205E-4]
["2017M07",3.3190997624304602E-3,2.1438728809860799E-3,3.03684273874523E-3,2.5860418719851502E-3,5.8859481926439999E-3,3.99315361605369E-3,4.4335690632436196E-3,9.1108754648036605E-4,1.47956952589913E-3,8.7752006803287297E-4]
["2017M08",3.2915323891244E-3,2.1092975652139E-3,3.0002616101022801E-3,2.4946382067506899E-3,5.0323654392771004E-3,4.0193561582115098E-3,4.1967604225299996E-3,9.00753536914458E-4,1.38012288466516E-3,8.6521690995190997E-4]
["2017M09",3.2236783249539598E-3,2.0539071001004498E-3,2.8982753660463899E-3,2.4122205393562902E-3,4.4786337931227204E-3,3.9535256054732803E-3,4.1592931599615402E-3,8.6227757554725097E-4,1.33423523767242E-3,8.2720621294964298E-4]
["2017M10",3.1670274549508801E-3,2.00688889165529E-3,2.6656731966962898E-3,2.35332366625654E-3,3.8995705772078299E-3,3.8209481022108498E-3,3.9838706981234102E-3,8.6237641704829595E-4,1.33068646762881E-3,8.2466453667330195E-4]
["2017M11",3.3804656623006401E-3,2.16059542906536E-3,3.3286477071273598E-3,2.5607760250880001E-3,4.5764751195492004E-3,3.7545049476147702E-3,3.84257812350593E-3,8.7286564690556103E-4,1.3355813115176901E-3,8.3405823056015098E-4]
["2017M12",3.48387887445205E-3,2.1422688936919001E-3,3.6506128436811299E-3,2.8098518829208002E-3,4.28883098119919E-3,4.3900898184333998E-3,3.7741814907636998E-3,9.2318293516754999E-4,1.2700514842239701E-3,8.8258767285901601E-4]
["2018M01",3.3881376498940798E-3,2.0859215669781698E-3,3.27663262090121E-3,2.7311125279490599E-3,6.4176422219926702E-3,4.4090113147814804E-3,3.9737136429376201E-3,8.8511017774226897E-4,1.6385174447963199E-3,8.4490073500474196E-4]
["2018M02",3.4222563284013801E-3,2.44106076405463E-3,4.1771159767989598E-3,3.1485549757265898E-3,6.0595664827357201E-3,4.4253018029510498E-3,4.0359727141771901E-3,1.1916317848779899E-3,1.6241140915841401E-3,1.1549566990125899E-3]
["2018M03",3.4023430737497901E-3,2.4580763115748501E-3,4.2064215582894998E-3,3.2413328770314101E-3,5.6948413746716704E-3,4.7867879582383999E-3,4.3986577234747699E-3,1.3329708300262599E-3,1.6791922431347701E-3,1.30381658825484E-3]
["2018M04",3.3210887066295702E-3,2.3720969779750501E-3,3.7836238907999601E-3,3.0804656808770601E-3,4.8641637454986701E-3,4.5826464042176499E-3,4.4947230845058996E-3,1.34679990121681E-3,1.6246295687590299E-3,1.3224323611768301E-3]
["2018M05",3.31301869618596E-3,2.3415616693290898E-3,3.4530053319137498E-3,2.96259051381256E-3,6.0707404083368303E-3,5.0997451710829197E-3,4.2710697577274699E-3,1.23008965367386E-3,1.4927572057739E-3,1.2055556524673101E-3]
["2018M06",3.2418970469498998E-3,2.3446753713792898E-3,3.21339690957185E-3,2.8416228340437202E-3,5.5224232351025696E-3,4.9162423324625396E-3,4.0548965086753402E-3,1.1725780975435499E-3,1.3858621029324599E-3,1.1461703465888899E-3]
["2018M07",3.1815178569805798E-3,2.26321475984423E-3,3.0702005029482702E-3,2.71837572773386E-3,5.2143083004329597E-3,4.7503908010338601E-3,3.9181140486467701E-3,1.0855817710518801E-3,1.3110777275415499E-3,1.05862955891328E-3]
["2018M08",3.1994300391545299E-3,2.2002468386099201E-3,3.0059395143596799E-3,2.7318428787456201E-3,4.5962351934386797E-3,4.5833694411714296E-3,3.80602433654982E-3,1.1374465369294699E-3,1.21371226732734E-3,1.10858871005536E-3]
["2018M09",3.1431365797207102E-3,2.1403324088612799E-3,2.7402926734759201E-3,2.6212100876992499E-3,4.0212698238199203E-3,4.8463393319809998E-3,3.72232517971522E-3,1.1453998995376801E-3,1.1143043679736899E-3,1.1152876338299299E-3]
["2018M10",3.0952556768835699E-3,2.0796510618014902E-3,2.6475291727518298E-3,2.5409398215225799E-3,3.7464292200186798E-3,4.7098855199065297E-3,3.59226607219629E-3,1.06320404314689E-3,1.0378073880068801E-3,1.03315869475365E-3]
["2018M11",3.0558566123236402E-3,2.0258542770908599E-3,2.5364423516501199E-3,3.6211350190006601E-3,4.1050481283929196E-3,4.5161312786209601E-3,3.4891439457922502E-3,1.70056069814003E-3,9.79279622667031E-4,1.6467567717350199E-3]
["2018M12",3.3416873145896298E-3,2.1636349659174001E-3,3.0802824082584901E-3,3.5794347269703002E-3,6.2750106162053898E-3,4.5850664670112297E-3,3.5084186208525501E-3,1.5391478924605499E-3,1.0056215134982699E-3,1.4913586509648E-3]
["2019M01",3.2687598797788999E-3,2.24539091109777E-3,2.91113244954297E-3,3.3774261359372699E-3,5.2932127632699597E-3,4.4025623119477502E-3,3.4634909921468201E-3,2.5954239456996799E-3,1.1521237219110701E-3,2.56903753519655E-3]
["2019M02",3.2026771384941698E-3,2.2315592335895701E-3,2.75746100158041E-3,3.2027413897248599E-3,4.68871701645925E-3,4.4020256177229903E-3,3.38377924517723E-3,2.86517598127545E-3,1.25762902832287E-3,2.8529021067958001E-3]
["2019M03",3.22750106285231E-3,2.26725318839193E-3,2.7573289876582298E-3,3.0687609357948299E-3,4.2044913742318203E-3,4.2344476508541003E-3,3.73390204737864E-3,2.53397398434251E-3,1.28649800622908E-3,2.5247391423137001E-3]
["2019M04",3.24864325242193E-3,2.1946313867393799E-3,2.6666291817955502E-3,2.91732610290162E-3,4.0801680716513701E-3,4.0717211662043701E-3,3.7849786509981998E-3,2.2168074480304499E-3,1.2327126177414599E-3,2.2083967879124298E-3]
["2019M05",3.1893880903797402E-3,2.14780256629669E-3,3.0854226853701898E-3,3.0692001477311799E-3,3.5942179234357201E-3,3.9238822812631699E-3,3.65715587105014E-3,2.0682125384163899E-3,1.12883087605002E-3,2.0607154933961801E-3]
["2019M06",3.15039510333591E-3,2.1340304630263801E-3,2.8783965479815001E-3,2.9215217518922601E-3,3.1530706404559899E-3,3.7928807199532201E-3,3.5365086736943198E-3,2.4826946941586001E-3,1.0546161439836299E-3,2.4840074775961899E-3]
["2019M07",3.1226319609850002E-3,2.0791353638527099E-3,2.6819401623225602E-3,2.8899942591136402E-3,2.77964710575823E-3,3.6870549265557201E-3,3.4748567258867402E-3,2.6318585921726299E-3,1.05269672495585E-3,2.6311978489750401E-3]
["2019M08",3.0950744328060802E-3,2.0437488536660998E-3,2.6995484043931999E-3,2.7610179291308601E-3,2.7847657213171599E-3,3.7086138847335802E-3,3.3825335356220598E-3,2.28891944133505E-3,9.7633066488731803E-4,2.2880739069995699E-3]
["2019M09",4.4460160523928796E-3,2.3862132081533599E-3,2.7779862842393201E-3,2.8500739883326898E-3,2.5897427839615401E-3,3.6867853626240698E-3,3.3385441189722198E-3,2.08284284785767E-3,1.14083736963317E-3,2.0822062047649E-3]
["2019M10",4.2708559996576002E-3,2.3476408624649898E-3,3.02764817011439E-3,2.7252132481895698E-3,2.7447976562106299E-3,3.57497267098183E-3,4.3514184843522503E-3,1.84921889534914E-3,1.2038479011970201E-3,1.8458219466210299E-3]
["2019M11",4.1546482937938802E-3,2.2763879288925501E-3,3.0025143485511402E-3,2.61521187564558E-3,2.5466635836220702E-3,3.5739784041419502E-3,4.1213473298198199E-3,1.66832785248036E-3,1.1185730624099601E-3,1.6617378919132899E-3]
["2019M12",4.4246344062728697E-3,2.2248844611418698E-3,3.45831447502238E-3,2.5658212975580102E-3,2.9052041040046701E-3,3.4919162449445602E-3,3.9277442427413101E-3,1.6031164053404499E-3,1.08609187689653E-3,1.5925741687916101E-3]
["2020M01",4.1960133638821303E-3,2.15174658786489E-3,3.1046156278722501E-3,2.6749367615190602E-3,2.5773470002207499E-3,3.3956449374541301E-3,3.8110444655261198E-3,1.50882454189397E-3,1.09579458946551E-3,1.49629793421149E-3]
["2020M02",4.0042553024344603E-3,2.4390007888838499E-3,2.83126746980798E-3,3.2699509916399401E-3,2.3599826280292099E-3,3.3308368638122498E-3,3.6776911354406399E-3,1.3688316737128E-3,1.4278968935886799E-3,1.3541283155775799E-3]
["2020M03",4.5943356587764004E-3,2.7381100816175502E-3,3.40657625162075E-3,5.3379183417798298E-3,3.2125243933384001E-3,4.31699269592718E-3,4.05061508217426E-3,2.2267562574988901E-3,2.4587289102065298E-3,2.2333352243528999E-3]
["2020M04",4.4663405239272298E-3,2.6908448135900499E-3,3.2285351498592199E-3,5.2312628031952503E-3,2.8220655221528699E-3,4.3000928659188203E-3,3.88081764157093E-3,4.1434291007838298E-3,3.4208179512433701E-3,4.1875957355272803E-3]
["2020M05",4.2870521384356097E-3,2.5614472722274E-3,4.2094366988133696E-3,4.8269536686645501E-3,2.5105564434959602E-3,4.1512768014729902E-3,3.9837974942672997E-3,5.1785643962019498E-3,3.09635738945468E-3,5.2431134765441199E-3]
["2020M06",4.1069102973506104E-3,2.4926740696404799E-3,3.87596984425279E-3,4.5787662378606198E-3,4.2212631163963798E-3,4.1044416655206702E-3,4.1474065710243001E-3,4.4999867828739897E-3,2.8909748484947199E-3,4.5652153935464602E-3]
["2020M07",4.0175761591599302E-3,2.3868693501442502E-3,3.44005747720252E-3,4.39352340408866E-3,3.6787544236475101E-3,3.96674797279019E-3,4.1711695924462298E-3,3.82771484031009E-3,2.8816739076614399E-3,3.8872301393805598E-3]
["2020M08",3.88194511324848E-3,2.9571204093050501E-3,3.14921707662942E-3,4.3612116939188801E-3,3.5868935359053599E-3,3.8278639729776099E-3,4.0452501809472496E-3,3.5084774882436299E-3,3.1193902534178701E-3,3.5687292966515801E-3]
["2020M09",3.7367021801080502E-3,2.8987501433745599E-3,2.9753545902505198E-3,4.38378435994292E-3,3.12187780241424E-3,3.7012265863280202E-3,3.8861075732770901E-3,3.4636499610510001E-3,2.89203423522175E-3,3.5207152265237102E-3]
["2020M10",3.6227423516598401E-3,2.7479247103116698E-3,2.9373129767213198E-3,4.3551403586580203E-3,2.9294510236946699E-3,3.6256301243263399E-3,3.9641323040868004E-3,3.2734168519381701E-3,2.5736897714192502E-3,3.3383610111232501E-3]
["2020M11",3.5113026439404799E-3,2.6335785254533498E-3,2.7208038741114099E-3,4.0560805344377997E-3,2.6745119447393502E-3,3.5202256944526101E-3,3.79826647675512E-3,2.9953751656688499E-3,2.5043378380782502E-3,3.0545300815196098E-3]
["2020M12",3.4193385195296598E-3,2.51340805050975E-3,3.6714021082402998E-3,4.4306971908735704E-3,2.9399951761073899E-3,3.6600613725879098E-3,3.7844457082500901E-3,3.8221700145633598E-3,2.2342374754357299E-3,3.8878967215170701E-3]
["2021M01",3.5170292173155502E-3,2.4116177363174601E-3,3.9621419604536703E-3,4.1901968064876104E-3,2.9352289460008599E-3,3.64465389773036E-3,3.6789598382937199E-3,3.34734009641721E-3,1.9991454688028198E-3,3.40787080175278E-3]
["2021M02",3.4667672046336901E-3,2.3351632113406402E-3,3.5053670092521898E-3,3.97339781426625E-3,3.6578319844618201E-3,3.6410666322314001E-3,3.7872708416622799E-3,2.9377958122006899E-3,1.81764572866925E-3,2.9879835112903599E-3]
["2021M03",3.5035011468766402E-3,2.7780101974477201E-3,3.1395412409757498E-3,4.3873113455995504E-3,5.8236222214708196E-3,3.6451095241065499E-3,3.7336349610930099E-3,2.5736218234293602E-3,2.1139528364831398E-3,2.61720270940018E-3]
["2021M04",3.43119711981375E-3,2.7013185127429799E-3,2.8757659710436801E-3,4.26794424242786E-3,7.3080313206746799E-3,3.53495365897448E-3,4.7072691745584502E-3,2.3826267712140502E-3,2.9551833881942499E-3,2.4210558017621598E-3]
["2021M05",3.3997085386209898E-3,2.5942203651933599E-3,2.7578100487076099E-3,4.0924928297960701E-3,6.1519174898918699E-3,3.4759649325349401E-3,4.49450861075239E-3,2.3254784487413299E-3,2.7630717512700702E-3,2.3610894436635302E-3]
["2021M06",3.31513922091883E-3,2.48746868646292E-3,2.66806074344632E-3,3.8188135739901999E-3,5.3431954971382501E-3,3.39409611841794E-3,4.2941894500196304E-3,2.0353170688576501E-3,2.5621240100977198E-3,2.06315778958062E-3]
["2021M07",3.2436539734151202E-3,2.3975405904222199E-3,2.5571326114959001E-3,3.7875722089542201E-3,5.0257909004515801E-3,3.3294124059296899E-3,4.5228628901840297E-3,1.82471833338084E-3,2.3708582240290301E-3,1.84592169781935E-3]
["2021M08",3.5826206318159302E-3,2.6134752931722799E-3,3.8452080875282899E-3,3.8477427361131101E-3,1.12395161785484E-2,3.50173270166808E-3,4.3834041719888897E-3,1.6563438032648899E-3,2.2322930493057199E-3,1.67121774286457E-3]
["2021M09",3.53269258454982E-3,2.6317611773277899E-3,3.4183896754460298E-3,3.6013160635822499E-3,9.5999585648723108E-3,3.4045420224963299E-3,4.2816266003299804E-3,1.5618402851796001E-3,2.1216635422384401E-3,1.57116260540836E-3]
["2021M10",3.6799541398612099E-3,2.80009107245283E-3,3.71578067897828E-3,3.86062820692543E-3,8.8083994201336394E-3,3.42590973826102E-3,5.0693318318134704E-3,1.6245730562475199E-3,2.3946766644689899E-3,1.6317732574047401E-3]
["2021M11",3.6653560126349801E-3,2.6652333923489501E-3,3.3650837111088099E-3,3.6191604035449099E-3,7.6333988158416403E-3,3.3381134404168399E-3,5.0124517516283501E-3,1.9621787810603702E-3,2.3217102851828099E-3,1.9703818930291899E-3]
["2021M12",3.5828285346556701E-3,2.6114355846399099E-3,3.1191948244017301E-3,3.3986139092930302E-3,7.1704747257524499E-3,3.2700872220134901E-3,4.7237923189103704E-3,1.73796530871992E-3,2.1300552909129899E-3,1.74215909387664E-3]
["2022M01",3.7826765595993898E-3,2.91890443809632E-3,4.5679946015402999E-3,4.3614349678741003E-3,8.9162530994217996E-3,3.43593702810093E-3,4.5562422357470003E-3,1.55110734616114E-3,2.7953183186530599E-3,1.55123649934668E-3]
["2022M02",4.1713633831902902E-3,3.8010057545467099E-3,6.1074200043288503E-3,4.8287008485119699E-3,1.1514172577759701E-2,3.5104949184048598E-3,4.6776508508065903E-3,1.8272599877446299E-3,2.65973116000361E-3,1.83180296843599E-3]
["2022M03",4.3114190249221697E-3,3.76607593044719E-3,6.07157912834453E-3,4.5798490357489997E-3,9.6267012247832195E-3,3.5261258253477998E-3,4.41072827674799E-3,1.78177459239129E-3,2.5542412520193599E-3,1.7867617394737099E-3]
[]
[]
["Avg Pred. Variance",{"$f":"AVERAGE(B5:B1159)","v":3.7978885599339804E-3},{"$f":"AVERAGE(C5:C1159)","v":2.6959893587499206E-3},3.2330454504650736E-3,4.4052697479259649E-3,3.2491523871409547E-3,4.0987528204642276E-3,4.5898334469644106E-3,2.7775080897364862E-3,2.972834126353839E-3,2.8263684576411881E-3]
[]
["Spot Variance",{"$f":"B1159","v":4.3114190249221697E-3},{"$f":"C1159","v":3.76607593044719E-3},6.07157912834453E-3,4.5798490357489997E-3,9.6267012247832195E-3,3.5261258253477998E-3,4.41072827674799E-3,1.78177459239129E-3,2.5542412520193599E-3,1.7867617394737099E-3]
[]
["GARCH Coefficient",1.8975732294334999,4.9973381353645498,1.9517168869661401,2.2738676076482398,2.1167347400652101,1.557649894913,2.0240266511490099,3.14797914040905,1.54416901392102,2.7960044352453202]
[]
["Predicted RP Based on Avg",null,null,null,null,null,null,null,{"$f":"(1+(I1166*I1162))^12-1","v":0.11011810436979741},{"$f":"(1+(J1166*J1162))^12-1","v":5.649903678108692E-2},{"$f":"(1+(K1166*K1162))^12-1","v":9.906270107580295E-2}]
[]
["Predicted RP Based on Spot",null,null,null,null,null,null,null,{"$f":"(1+(I1166*I1164))^12-1","v":6.94235974251316E-2},{"$f":"(1+(J1166*J1164))^12-1","v":4.8370514417821475E-2},{"$f":"(1+(K1166*K1164))^12-1","v":6.1624491490639643E-2}]
[]
["Predicted RP",null,null,null,null,null,null,null,{"$f":"AVERAGE(I1168:I1170)","v":8.9770850897464505E-2},{"$f":"AVERAGE(J1168:J1170)","v":5.2434775599454198E-2},{"$f":"AVERAGE(K1168:K1170)","v":8.0343596283221297E-2}]
[]
[]
[]
[]
[]
[]
[]
[]
[null,{"$f":"B1","v":"AWR"},{"$f":"C1","v":"AWK"},"CWT","WTRG","MSEX","SJW","YORW"]
[null,{"$f":"B1162","v":3.7978885599339804E-3},{"$f":"C1162","v":2.6959893587499206E-3},3.2330454504650736E-3,4.4052697479259649E-3,3.2491523871409547E-3,4.0987528204642276E-3,4.5898334469644106E-3]
[null,{"$f":"B1164","v":4.3114190249221697E-3},{"$f":"C1164","v":3.76607593044719E-3},6.07157912834453E-3,4.5798490357489997E-3,9.6267012247832195E-3,3.5261258253477998E-3,4.41072827674799E-3]
[null,{"$f":"B1166","v":1.8975732294334999},{"$f":"C1166","v":4.9973381353645498},1.9517168869661401,2.2738676076482398,2.1167347400652101,1.557649894913,2.0240266511490099]

{"sheet":"3. AWR","index":44,"n_rows":81,"n_cols":223,"rows_kept":81,"cut":false,"hidden":false,"merged":[[24,28,24,29],[5,2,5,13],[6,2,6,13],[12,18,12,27],[23,28,23,29],[7,2,7,13]]}
[]
[]
[]
[]
[" Ticker "]
["AWR",null,"Amer. States Water  ",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C6","v":"Amer. States Water  "}]
[null,null,"CAPITALIZATION AND FINANCIAL STATISTICS  (1)",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C7","v":"CAPITALIZATION AND FINANCIAL STATISTICS  (1)"}]
[null,null,"2017 - 2020, Inclusive",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C8","v":"2017 - 2020, Inclusive"}]
[]
[null,"FYE: 12/31/2021",2021,null,2020,null,2019,null,2018,null,2017,null,2016]
["Capital Structure:"]
["     Long Term Debt","LTDEBT",412553000,null,440706000,null,281340000,null,321407000,null,321363000,null,321311000,null,null,null,null,null,{"$f":"C10","v":2021},null,{"$f":"E10","v":2020},null,{"$f":"G10","v":2019},null,{"$f":"I10","v":2018},null,{"$f":"K10","v":2017}]
["     Preferred Stock","PFD",0,null,0,null,0,null,0,null,0,null,0,null,null,null,null,null,"(MILLIONS OF DOLLARS)",null,null,null,null,null,null,null,null,null," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CAPITALIZATION STATISTICS"]
["Common Shares Outst.","Input Data",36936285,null,36889103,null,36846614,null,36757842,null,36680794,null,36571360]
["Common Equity","TOTEQ",685947000,null,641673000,null,601530000,null,558223000,null,529945000,null,494297000,null,null,null,"AMOUNT OF CAPITAL EMPLOYED"]
["Sinking Fund Requirements","Input Data",0,null,0,null,0,null,0,null,0,null,0,null,null,null,"     TOTAL PERMANENT CAPITAL",null,{"$f":"C50/1000000","v":1098.5},null,{"$f":"E50/1000000","v":1082.3789999999999},null,{"$f":"G50/1000000","v":882.87},null,{"$f":"I50/1000000","v":879.63},null,{"$f":"K50/1000000","v":851.30799999999999}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"     SHORT-TERM DEBT",null,{"$f":"C19/1000000","v":174.5},null,{"$f":"E19/1000000","v":134.19999999999999},null,{"$f":"G19/1000000","v":205},null,{"$f":"I19/1000000","v":95.5},null,{"$f":"K19/1000000","v":59}]
["Short Term Debt","STDEBT",174500000,null,134200000,null,205000000,null,95500000,null,59000000,null,90000000,null,null,null,"          TOTAL CAPITAL EMPLOYED",null,{"$f":"SUM(S17:S18)","v":1273},null,{"$f":"SUM(U17:U18)","v":1216.579},null,{"$f":"SUM(W17:W18)","v":1087.8699999999999},null,{"$f":"SUM(Y17:Y18)","v":975.13},null,{"$f":"SUM(AA17:AA18)","v":910.30799999999999}]
[]
["EPS excluding extra","EPSAPPCOMM",2.5499999999999998,null,2.33,null,2.2799999999999998,null,1.72,null,1.88,null,1.62,null,null,null,"INDICATED AVERAGE CAPITAL COST RATES  (2)"]
["Price - High","Bloomberg",103.44,null,93.85,null,95.13,null,69.19,null,57.91,null,47.18,null,null,null,"     TOTAL DEBT ",null,{"$f":"(ROUND((C30/(AVERAGE(C54,E54))*100),2))","v":3.93},"%",{"$f":"(ROUND((E30/(AVERAGE(E54,G54))*100),2))","v":4.25},"%",{"$f":"(ROUND((G30/(AVERAGE(G54,I54))*100),2))","v":5.44},"%",{"$f":"(ROUND((I30/(AVERAGE(I54,K54))*100),2))","v":5.88},"%",{"$f":"(ROUND((K30/(AVERAGE(K54,M54))*100),2))","v":5.7},"%"]
["Price - Low","Bloomberg",70.64,null,65.41,null,63.35,null,50.34,null,41.22,null,37.619999999999997,null,null,null,"     PREFERRED STOCK"]
[null,null,null,null,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 YEAR"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CAPITAL STRUCTURE RATIOS",null,null,null,null,null,null,null,null,null,null,null,"AVERAGE"]
["DPS by payable date","Yahoo",1.4,null,1.28,null,1.1599999999999999,null,1.06,null,0.99399999999999999,null,0.91400000000000003,null,null,null,"     BASED ON TOTAL PERMANENT CAPITAL:"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"          LONG-TERM DEBT",null,{"$f":"ROUND(((C12/C50)*100),2)","v":37.56},"%",{"$f":"ROUND(((E12/E50)*100),2)","v":40.72},"%",{"$f":"ROUND(((G12/G50)*100),2)","v":31.87},"%",{"$f":"ROUND(((I12/I50)*100),2)","v":36.54},"%",{"$f":"ROUND(((K12/K50)*100),2)","v":37.75},"%",{"$f":"ROUND(AVERAGE(S27:AB27),2)","v":36.89},"%"]
["AFUDC","AFUDC",216000,null,200000,null,0,null,156000,null,0,null,101000,null,null,null,"          PREFERRED STOCK",null,{"$f":"ROUND(((SUM(C13,C17)/C50)*100),2)","v":0},null,{"$f":"ROUND(((SUM(E13,E17)/E50)*100),2)","v":0},null,{"$f":"ROUND(((SUM(G13,G17)/G50)*100),2)","v":0},null,{"$f":"ROUND(((SUM(I13,I17)/I50)*100),2)","v":0},null,{"$f":"ROUND(((SUM(K13,K17)/K50)*100),2)","v":0},null,{"$f":"ROUND(AVERAGE(S28:AB28),2)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"          COMMON EQUITY",null,{"$f":"ROUND(((C16/C50)*100),2)","v":62.44},null,{"$f":"ROUND(((E16/E50)*100),2)","v":59.28},null,{"$f":"ROUND(((G16/G50)*100),2)","v":68.13},null,{"$f":"ROUND(((I16/I50)*100),2)","v":63.46},null,{"$f":"ROUND(((K16/K50)*100),2)","v":62.25},null,{"$f":"ROUND(AVERAGE(S29:AB29),2)","v":63.11}]
["Total Interest","INTEXP",22834000,null,22531000,null,24586000,null,23433000,null,22582000,null,21992000,null,null,null,"               TOTAL",null,{"$f":"SUM(S27:S29)","v":100},"%",{"$f":"SUM(U27:U29)","v":100},"%",{"$f":"SUM(W27:W29)","v":100},"%",{"$f":"SUM(Y27:Y29)","v":100},"%",{"$f":"SUM(AA27:AA29)","v":100},"%",{"$f":"SUM(AC27:AC29)","v":100},"%"]
[]
["Net Income before Extra.","NETINC",94347000,null,86425000,null,84342000,null,63871000,null,69367000,null,59743000,null,null,null,"     BASED ON TOTAL CAPITAL:"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"          TOTAL DEBT, INCLUDING SHORT-TERM",null,{"$f":"ROUND((((C12+C19)/C56)*100),2)","v":46.12},"%",{"$f":"ROUND((((E12+E19)/E56)*100),2)","v":47.26},"%",{"$f":"ROUND((((G12+G19)/G56)*100),2)","v":44.71},"%",{"$f":"ROUND((((I12+I19)/I56)*100),2)","v":42.75},"%",{"$f":"ROUND((((K12+K19)/K56)*100),2)","v":41.78},"%",{"$f":"ROUND(AVERAGE(S33:AB33),2)","v":44.52},"%"]
["CE Income before Extra.","INCAVAILCOMM",94347000,null,86425000,null,84342000,null,63871000,null,69367000,null,59743000,null,null,null,"          PREFERRED STOCK",null,{"$f":"ROUND((((SUM(C13,C17))/C56)*100),2)","v":0},null,{"$f":"ROUND((((SUM(E13,E17))/E56)*100),2)","v":0},null,{"$f":"ROUND((((SUM(G13,G17))/G56)*100),2)","v":0},null,{"$f":"ROUND((((SUM(I13,I17))/I56)*100),2)","v":0},null,{"$f":"ROUND((((SUM(K13,K17))/K56)*100),2)","v":0},null,{"$f":"ROUND(AVERAGE(S34:AB34),2)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"          COMMON EQUITY",null,{"$f":"ROUND((((C16)/C56)*100),2)","v":53.88},null,{"$f":"ROUND((((E16)/E56)*100),2)","v":52.74},null,{"$f":"ROUND((((G16)/G56)*100),2)","v":55.29},null,{"$f":"ROUND((((I16)/I56)*100),2)","v":57.25},null,{"$f":"ROUND((((K16)/K56)*100),2)","v":58.22},null,{"$f":"ROUND(AVERAGE(S35:AB35),2)","v":55.48}]
["Preferred Stock Dividends","PFDDIV",0,null,0,null,0,null,0,null,0,null,0,null,null,null,"               TOTAL",null,{"$f":"SUM(S33:S35)","v":100},"%",{"$f":"SUM(U33:U35)","v":100},"%",{"$f":"SUM(W33:W35)","v":100},"%",{"$f":"SUM(Y33:Y35)","v":100},"%",{"$f":"SUM(AA33:AA35)","v":100},"%",{"$f":"SUM(AC33:AC35)","v":100},"%"]
[]
["Common Dividends","COMDIVS1",51689000,null,47206000,null,42702000,null,38937000,null,36417000,null,33408000]
[]
["Income Bef Extra Items-S&U","INCBEFEXT",94347000,null,86425000,null,84342000,null,63871000,null,69367000,null,59743000,null,null,null,"FINANCIAL STATISTICS"]
["Net Operating Cash Flow","NETOPGFC",115584000,null,122170000,null,116864000,null,136774000,null,144552000,null,96949000]
["Change in op'g Assets + Liabilities","CHGOPASLIAB",-21315000,null,-3697000,null,-9632000,null,32751000,null,29728000,null,-32303000,null,null,null,"FINANCIAL RATIOS - MARKET BASED"]
["Depreciation & Amortization","DEPAMORT",39596000,null,36850000,null,35397000,null,40425000,null,39031000,null,38850000,null,null,null,"     EARNINGS / PRICE RATIO",null,{"$f":"ROUND(C21/C52,4)*100","v":2.93},"%",{"$f":"ROUND(E21/E52,4)*100","v":2.93},"%",{"$f":"ROUND(G21/G52,4)*100","v":2.88},"%",{"$f":"ROUND(I21/I52,4)*100","v":2.88},"%",{"$f":"ROUND(K21/K52,4)*100","v":3.7900000000000005},"%",{"$f":"ROUND(AVERAGE(S43:AB43),2)","v":3.08},"%"]
["Income Tax Expense","INCTAX",30423000,null,28197000,null,24670000,null,18017000,null,38974000,null,34735000,null,null,null,"     MARKET / AVERAGE BOOK RATIO ",null,{"$f":"(ROUND((C52/(AVERAGE(C48,E48))*100),2))","v":484.02},null,{"$f":"(ROUND((E52/(AVERAGE(E48,G48))*100),2))","v":472.3},null,{"$f":"(ROUND((G52/(AVERAGE(G48,I48))*100),2))","v":502.92},null,{"$f":"(ROUND((I52/(AVERAGE(I48,K48))*100),2))","v":403.35},null,{"$f":"(ROUND((K52/(AVERAGE(K48,M48))*100),2))","v":354.5},null,{"$f":"ROUND(AVERAGE(S44:AB44),2)","v":443.42}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"     DIVIDEND YIELD",null,{"$f":"ROUND(((+C26/C52)*100),2)","v":1.61},null,{"$f":"ROUND(((+E26/E52)*100),2)","v":1.61},null,{"$f":"ROUND(((+G26/G52)*100),2)","v":1.46},null,{"$f":"ROUND(((+I26/I52)*100),2)","v":1.77},null,{"$f":"ROUND(((+K26/K52)*100),2)","v":2.0099999999999998},null,{"$f":"ROUND(AVERAGE(S45:AB45),2)","v":1.69}]
["Calculations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"     DIVIDEND PAYOUT RATIO",null,{"$f":"ROUND(((+C38/C34)*100),2)","v":54.79},null,{"$f":"ROUND(((+E38/E34)*100),2)","v":54.62},null,{"$f":"ROUND(((+G38/G34)*100),2)","v":50.63},null,{"$f":"ROUND(((+I38/I34)*100),2)","v":60.96},null,{"$f":"ROUND(((+K38/K34)*100),2)","v":52.5},null,{"$f":"ROUND(AVERAGE(S46:AB46),2)","v":54.7}]
[]
["Com Eq / Shares Out.","calc",{"$f":"C16/C15","v":18.571088023606055},null,{"$f":"E16/E15","v":17.394649037684651},null,{"$f":"G16/G15","v":16.325244973662979},null,{"$f":"I16/I15","v":15.186500883267303},null,{"$f":"K16/K15","v":14.447478972238169},null,{"$f":"M16/M15","v":13.515958936173005},null,null,null,"RATE OF RETURN ON AVERAGE BOOK COMMON EQUITY",null,{"$f":"ROUND(((C34/AVERAGE(C16,E16))*100),2)","v":14.21},"%",{"$f":"ROUND(((E34/AVERAGE(E16,G16))*100),2)","v":13.9},"%",{"$f":"ROUND(((G34/AVERAGE(G16,I16))*100),2)","v":14.54},"%",{"$f":"ROUND(((I34/AVERAGE(I16,K16))*100),2)","v":11.74},"%",{"$f":"ROUND(((K34/AVERAGE(K16,M16))*100),2)","v":13.55},"%",{"$f":"ROUND(AVERAGE(S48:AB48),2)","v":13.59},"%"]
[]
["Total Permanent Capital","calc",{"$f":"SUM(C12:C13,C16:C17)","v":1098500000},null,{"$f":"SUM(E12:E13,E16:E17)","v":1082379000},null,{"$f":"SUM(G12:G13,G16:G17)","v":882870000},null,{"$f":"SUM(I12:I13,I16:I17)","v":879630000},null,{"$f":"SUM(K12:K13,K16:K17)","v":851308000},null,{"$f":"SUM(M12:M13,M16:M17)","v":815608000},null,null,null,"TOTAL DEBT / EBITDA (3)",null,{"$f":"ROUND((C54/C62),2)","v":3.14},"x",{"$f":"ROUND((E54/E62),2)","v":3.3},"x",{"$f":"ROUND((G54/G62),2)","v":2.88},"x",{"$f":"ROUND((I54/I62),2)","v":2.86},"x",{"$f":"ROUND((K54/K62),2)","v":2.2400000000000002},"x",{"$f":"ROUND(AVERAGE(S50:AB50),2)","v":2.88},"x"]
[]
["Average Price","calc",{"$f":"AVERAGE(C22:C23)","v":87.039999999999992},null,{"$f":"AVERAGE(E22:E23)","v":79.63},null,{"$f":"AVERAGE(G22:G23)","v":79.239999999999995},null,{"$f":"AVERAGE(I22:I23)","v":59.765000000000001},null,{"$f":"AVERAGE(K22:K23)","v":49.564999999999998},null,{"$f":"AVERAGE(M22:M23)","v":42.4},null,null,null,"FUNDS FROM OPERATIONS / TOTAL DEBT (4)",null,{"$f":"ROUND(((C60/C54)*100),2)","v":16.02},"%",{"$f":"ROUND(((E60/E54)*100),2)","v":20.57},"%",{"$f":"ROUND(((G60/G54)*100),2)","v":22.05},"%",{"$f":"ROUND(((I60/I54)*100),2)","v":40.630000000000003},"%",{"$f":"ROUND(((K60/K54)*100),2)","v":45.82},"%",{"$f":"ROUND(AVERAGE(S52:AB52),2)","v":29.02},"%"]
[]
["Total Debt",null,{"$f":"+C19+C12","v":587053000},null,{"$f":"+E19+E12","v":574906000},null,{"$f":"+G19+G12","v":486340000},null,{"$f":"+I19+I12","v":416907000},null,{"$f":"+K19+K12","v":380363000},null,{"$f":"+M19+M12","v":411311000},null,null,null,"TOTAL DEBT / TOTAL CAPITAL",null,{"$f":"S33","v":46.12},"%",{"$f":"U33","v":47.26},"%",{"$f":"W33","v":44.71},"%",{"$f":"Y33","v":42.75},"%",{"$f":"AA33","v":41.78},"%",{"$f":"ROUND(AVERAGE(S54:AB54),2)","v":44.52},"%"]
[]
["Total Capital","calc",{"$f":"SUM(C50,C19)","v":1273000000},null,{"$f":"SUM(E50,E19)","v":1216579000},null,{"$f":"SUM(G50,G19)","v":1087870000},null,{"$f":"SUM(I50,I19)","v":975130000},null,{"$f":"SUM(K50,K19)","v":910308000},null,{"$f":"SUM(M50,M19)","v":905608000}]
[]
["Preferred Stk + Sink Fund Req.","calc",{"$f":"SUM(C13,C17)","v":0},null,{"$f":"SUM(E13,E17)","v":0},null,{"$f":"SUM(G13,G17)","v":0},null,{"$f":"SUM(I13,I17)","v":0},null,{"$f":"SUM(K13,K17)","v":0},null,{"$f":"SUM(M13,M17)","v":0}]
[]
["NETOPGFC + CHGOPASLIAB - AFUDC","calc",{"$f":"ROUND(C41+C42-C28,3)","v":94053000},null,{"$f":"ROUND(E41+E42-E28,3)","v":118273000},null,{"$f":"ROUND(G41+G42-G28,3)","v":107232000},null,{"$f":"ROUND(I41+I42-I28,3)","v":169369000},null,{"$f":"ROUND(K41+K42-K28,3)","v":174280000},null,{"$f":"ROUND(M41+M42-M28,3)","v":64545000}]
[]
["EBITDA","calc",{"$f":"C40+C43+C44+C30","v":187200000},null,{"$f":"E40+E43+E44+E30","v":174003000},null,{"$f":"G40+G43+G44+G30","v":168995000},null,{"$f":"I40+I43+I44+I30","v":145746000},null,{"$f":"K40+K43+K44+K30","v":169954000},null,{"$f":"M40+M43+M44+M30","v":155320000}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SEE PAGE 2 FOR NOTES."]

{"sheet":"3. AWK","index":45,"n_rows":81,"n_cols":223,"rows_kept":81,"cut":false,"hidden":false,"merged":[[24,28,24,29],[5,2,5,13],[6,2,6,13],[12,18,12,27],[23,28,23,29],[7,2,7,13]]}
[]
[]
[]
[]
["  Ticker  "]
["AWK",null,"Amer. Water Works   ",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C6","v":"Amer. Water Works   "}]
[null,null,"CAPITALIZATION AND FINANCIAL STATISTICS  (1)",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C7","v":"CAPITALIZATION AND FINANCIAL STATISTICS  (1)"}]
[null,null,"2017 - 2021, Inclusive",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C8","v":"2017 - 2021, Inclusive"}]
[]
[null,"FYE: 12/31/2021",2021,null,2020,null,2019,null,2018,null,2017,null,2016]
["Capital Structure:"]
["     Long Term Debt","LTDEBT",10398000000,null,9658000000,null,8667000000,null,7640000000,null,6812000000,null,6323000000,null,null,null,null,null,{"$f":"C10","v":2021},null,{"$f":"E10","v":2020},null,{"$f":"G10","v":2019},null,{"$f":"I10","v":2018},null,{"$f":"K10","v":2017}]
["     Preferred Stock","PFD",3000000,null,4000000,null,5000000,null,7000000,null,8000000,null,10000000,null,null,null,null,null,"(MILLIONS OF DOLLARS)",null,null,null,null,null,null,null,null,null," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CAPITALIZATION STATISTICS"]
["Common Shares Outst.","Input Data",181611089,null,181298492,null,180812872,null,180684002,null,178444554,null,178096688]
["Common Equity","TOTEQ",7298000000,null,6454000000,null,6121000000,null,5864000000,null,5385000000,null,5218000000,null,null,null,"AMOUNT OF CAPITAL EMPLOYED"]
["Sinking Fund Requirements","Input Data",null,null,null,null,null,null,null,null,0,null,0,null,null,null,"     TOTAL PERMANENT CAPITAL",null,{"$f":"C50/1000000","v":17699},null,{"$f":"E50/1000000","v":16116},null,{"$f":"G50/1000000","v":14793},null,{"$f":"I50/1000000","v":13511},null,{"$f":"K50/1000000","v":12205}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"     SHORT-TERM DEBT",null,{"$f":"C19/1000000","v":584},null,{"$f":"E19/1000000","v":1282},null,{"$f":"G19/1000000","v":786},null,{"$f":"I19/1000000","v":964},null,{"$f":"K19/1000000","v":905}]
["Short Term Debt","STDEBT",584000000,null,1282000000,null,786000000,null,964000000,null,905000000,null,849000000,null,null,null,"          TOTAL CAPITAL EMPLOYED",null,{"$f":"SUM(S17:S18)","v":18283},null,{"$f":"SUM(U17:U18)","v":17398},null,{"$f":"SUM(W17:W18)","v":15579},null,{"$f":"SUM(Y17:Y18)","v":14475},null,{"$f":"SUM(AA17:AA18)","v":13110}]
[]
["EPS excluding extra","EPSAPPCOMM",6.95,null,3.91,null,3.43,null,3.15,null,2.38,null,2.62,null,null,null,"INDICATED AVERAGE CAPITAL COST RATES  (2)"]
["Price - High","Bloomberg",188.86,null,165.55,null,129.5,null,97.8,null,92.25,null,84.76,null,null,null,"     TOTAL DEBT ",null,{"$f":"(ROUND((C30/(AVERAGE(C54,E54))*100),2))","v":3.64},"%",{"$f":"(ROUND((E30/(AVERAGE(E54,G54))*100),2))","v":3.87},"%",{"$f":"(ROUND((G30/(AVERAGE(G54,I54))*100),2))","v":4.2300000000000004},"%",{"$f":"(ROUND((I30/(AVERAGE(I54,K54))*100),2))","v":4.29},"%",{"$f":"(ROUND((K30/(AVERAGE(K54,M54))*100),2))","v":4.59},"%"]
["Price - Low","Bloomberg",132.13,null,97.07,null,88.77,null,76.06,null,70.569999999999993,null,59.44,null,null,null,"     PREFERRED STOCK"]
[null,null,null,null,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 YEAR"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CAPITAL STRUCTURE RATIOS",null,null,null,null,null,null,null,null,null,null,null,"AVERAGE"]
["DPS by payable date","Yahoo",2.41,null,2.2000000000000002,null,2,null,1.82,null,1.62,null,1.5,null,null,null,"     BASED ON TOTAL PERMANENT CAPITAL:"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"          LONG-TERM DEBT",null,{"$f":"ROUND(((C12/C50)*100),2)","v":58.75},"%",{"$f":"ROUND(((E12/E50)*100),2)","v":59.93},"%",{"$f":"ROUND(((G12/G50)*100),2)","v":58.59},"%",{"$f":"ROUND(((I12/I50)*100),2)","v":56.55},"%",{"$f":"ROUND(((K12/K50)*100),2)","v":55.81},"%",{"$f":"ROUND(AVERAGE(S27:AB27),2)","v":57.93},"%"]
["AFUDC","AFUDC",37000000,null,43000000,null,41000000,null,37000000,null,27000000,null,21000000,null,null,null,"          PREFERRED STOCK",null,{"$f":"ROUND(((SUM(C13,C17)/C50)*100),2)","v":0.02},null,{"$f":"ROUND(((SUM(E13,E17)/E50)*100),2)","v":0.02},null,{"$f":"ROUND(((SUM(G13,G17)/G50)*100),2)","v":0.03},null,{"$f":"ROUND(((SUM(I13,I17)/I50)*100),2)","v":0.05},null,{"$f":"ROUND(((SUM(K13,K17)/K50)*100),2)","v":7.0000000000000007E-2},null,{"$f":"ROUND(AVERAGE(S28:AB28),2)","v":0.04}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"          COMMON EQUITY",null,{"$f":"ROUND(((C16/C50)*100),2)","v":41.23},null,{"$f":"ROUND(((E16/E50)*100),2)","v":40.049999999999997},null,{"$f":"ROUND(((G16/G50)*100),2)","v":41.38},null,{"$f":"ROUND(((I16/I50)*100),2)","v":43.4},null,{"$f":"ROUND(((K16/K50)*100),2)","v":44.12},null,{"$f":"ROUND(AVERAGE(S29:AB29),2)","v":42.04}]
["Total Interest","INTEXP",399000000,null,395000000,null,382000000,null,350000000,null,342000000,null,325000000,null,null,null,"               TOTAL",null,{"$f":"SUM(S27:S29)","v":100},"%",{"$f":"SUM(U27:U29)","v":100},"%",{"$f":"SUM(W27:W29)","v":100},"%",{"$f":"SUM(Y27:Y29)","v":100},"%",{"$f":"SUM(AA27:AA29)","v":100},"%",{"$f":"SUM(AC27:AC29)","v":100.00999999999999},"%"]
[]
["Net Income before Extra.","NETINC",1263000000,null,709000000,null,621000000,null,565000000,null,426000000,null,468000000,null,null,null,"     BASED ON TOTAL CAPITAL:"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"          TOTAL DEBT, INCLUDING SHORT-TERM",null,{"$f":"ROUND((((C12+C19)/C56)*100),2)","v":60.07},"%",{"$f":"ROUND((((E12+E19)/E56)*100),2)","v":62.88},"%",{"$f":"ROUND((((G12+G19)/G56)*100),2)","v":60.68},"%",{"$f":"ROUND((((I12+I19)/I56)*100),2)","v":59.44},"%",{"$f":"ROUND((((K12+K19)/K56)*100),2)","v":58.86},"%",{"$f":"ROUND(AVERAGE(S33:AB33),2)","v":60.39},"%"]
["CE Income before Extra.","INCAVAILCOMM",{"$f":"1263000000","v":1263000000},null,709000000,null,621000000,null,567000000,null,426000000,null,468000000,null,null,null,"          PREFERRED STOCK",null,{"$f":"ROUND((((SUM(C13,C17))/C56)*100),2)-0.01","v":0.01},null,{"$f":"ROUND((((SUM(E13,E17))/E56)*100),2)","v":0.02},null,{"$f":"ROUND((((SUM(G13,G17))/G56)*100),2)","v":0.03},null,{"$f":"ROUND((((SUM(I13,I17))/I56)*100),2)","v":0.05},null,{"$f":"ROUND((((SUM(K13,K17))/K56)*100),2)","v":0.06},null,{"$f":"ROUND(AVERAGE(S34:AB34),2)","v":0.03}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"          COMMON EQUITY",null,{"$f":"ROUND((((C16)/C56)*100),2)","v":39.92},null,{"$f":"ROUND((((E16)/E56)*100),2)","v":37.1},null,{"$f":"ROUND((((G16)/G56)*100),2)","v":39.29},null,{"$f":"ROUND((((I16)/I56)*100),2)","v":40.51},null,{"$f":"ROUND((((K16)/K56)*100),2)","v":41.08},null,{"$f":"ROUND(AVERAGE(S35:AB35),2)","v":39.58}]
["Preferred Stock Dividends","PFDDIV",0,null,0,null,0,null,0,null,0,null,0,null,null,null,"               TOTAL",null,{"$f":"SUM(S33:S35)","v":100},"%",{"$f":"SUM(U33:U35)","v":100},"%",{"$f":"SUM(W33:W35)","v":100},"%",{"$f":"SUM(Y33:Y35)","v":100},"%",{"$f":"SUM(AA33:AA35)","v":100},"%",{"$f":"SUM(AC33:AC35)","v":100},"%"]
[]
["Common Dividends","COMDIVS1",428000000,null,389000000,null,353000000,null,319000000,null,289000000,null,261000000]
[]
["Income Bef Extra Items-S&U","INCBEFEXT",1263000000,null,709000000,null,621000000,null,565000000,null,426000000,null,468000000,null,null,null,"FINANCIAL STATISTICS"]
["Net Operating Cash Flow","NETOPGFC",1441000000,null,1426000000,null,1383000000,null,1386000000,null,1449000000,null,1276000000]
["Change in op'g Assets + Liabilities","CHGOPASLIAB",86000000,null,-94000000,null,-66000000,null,-32000000,null,53000000,null,21000,null,null,null,"FINANCIAL RATIOS - MARKET BASED"]
["Depreciation & Amortization","DEPAMORT",636000000,null,604000000,null,582000000,null,545000000,null,492000000,null,470000000,null,null,null,"     EARNINGS / PRICE RATIO",null,{"$f":"ROUND(C21/C52,4)*100","v":4.33},"%",{"$f":"ROUND(E21/E52,4)*100","v":2.98},"%",{"$f":"ROUND(G21/G52,4)*100","v":3.1399999999999997},"%",{"$f":"ROUND(I21/I52,4)*100","v":3.62},"%",{"$f":"ROUND(K21/K52,4)*100","v":2.92},"%",{"$f":"ROUND(AVERAGE(S43:AB43),2)","v":3.4},"%"]
["Income Tax Expense","INCTAX",377000000,null,215000000,null,212000000,null,222000000,null,486000000,null,302000000,null,null,null,"     MARKET / AVERAGE BOOK RATIO ",null,{"$f":"(ROUND((C52/(AVERAGE(C48,E48))*100),2))","v":423.56},null,{"$f":"(ROUND((E52/(AVERAGE(E48,G48))*100),2))","v":378.13},null,{"$f":"(ROUND((G52/(AVERAGE(G48,I48))*100),2))","v":329.18},null,{"$f":"(ROUND((I52/(AVERAGE(I48,K48))*100),2))","v":277.58999999999997},null,{"$f":"(ROUND((K52/(AVERAGE(K48,M48))*100),2))","v":273.76},null,{"$f":"ROUND(AVERAGE(S44:AB44),2)","v":336.44}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"     DIVIDEND YIELD",null,{"$f":"ROUND(((+C26/C52)*100),2)","v":1.5},null,{"$f":"ROUND(((+E26/E52)*100),2)","v":1.68},null,{"$f":"ROUND(((+G26/G52)*100),2)","v":1.83},null,{"$f":"ROUND(((+I26/I52)*100),2)","v":2.09},null,{"$f":"ROUND(((+K26/K52)*100),2)","v":1.99},null,{"$f":"ROUND(AVERAGE(S45:AB45),2)","v":1.82}]
["Calculations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"     DIVIDEND PAYOUT RATIO",null,{"$f":"ROUND(((+C38/C34)*100),2)","v":33.89},null,{"$f":"ROUND(((+E38/E34)*100),2)","v":54.87},null,{"$f":"ROUND(((+G38/G34)*100),2)","v":56.84},null,{"$f":"ROUND(((+I38/I34)*100),2)","v":56.26},null,{"$f":"ROUND(((+K38/K34)*100),2)","v":67.84},null,{"$f":"ROUND(AVERAGE(S46:AB46),2)","v":53.94}]
[]
["Com Eq / Shares Out.","calc",{"$f":"C16/C15","v":40.184770875967821},null,{"$f":"E16/E15","v":35.598751698386991},null,{"$f":"G16/G15","v":33.852678364624396},null,{"$f":"I16/I15","v":32.454450505252808},null,{"$f":"K16/K15","v":30.177440999404219},null,{"$f":"M16/M15","v":29.298691955461855},null,null,null,"RATE OF RETURN ON AVERAGE BOOK COMMON EQUITY",null,{"$f":"ROUND(((C34/AVERAGE(C16,E16))*100),2)","v":18.37},"%",{"$f":"ROUND(((E34/AVERAGE(E16,G16))*100),2)","v":11.28},"%",{"$f":"ROUND(((G34/AVERAGE(G16,I16))*100),2)","v":10.36},"%",{"$f":"ROUND(((I34/AVERAGE(I16,K16))*100),2)","v":10.08},"%",{"$f":"ROUND(((K34/AVERAGE(K16,M16))*100),2)","v":8.0399999999999991},"%",{"$f":"ROUND(AVERAGE(S48:AB48),2)","v":11.63},"%"]
[]
["Total Permanent Capital","calc",{"$f":"SUM(C12:C13,C16:C17)","v":17699000000},null,{"$f":"SUM(E12:E13,E16:E17)","v":16116000000},null,{"$f":"SUM(G12:G13,G16:G17)","v":14793000000},null,{"$f":"SUM(I12:I13,I16:I17)","v":13511000000},null,{"$f":"SUM(K12:K13,K16:K17)","v":12205000000},null,{"$f":"SUM(M12:M13,M16:M17)","v":11551000000},null,null,null,"TOTAL DEBT / EBITDA (3)",null,{"$f":"ROUND((C54/C62),2)","v":4.1100000000000003},"x",{"$f":"ROUND((E54/E62),2)","v":5.69},"x",{"$f":"ROUND((G54/G62),2)","v":5.26},"x",{"$f":"ROUND((I54/I62),2)","v":5.12},"x",{"$f":"ROUND((K54/K62),2)","v":4.42},"x",{"$f":"ROUND(AVERAGE(S50:AB50),2)","v":4.92},"x"]
[]
["Average Price","calc",{"$f":"AVERAGE(C22:C23)","v":160.495},null,{"$f":"AVERAGE(E22:E23)","v":131.31},null,{"$f":"AVERAGE(G22:G23)","v":109.13499999999999},null,{"$f":"AVERAGE(I22:I23)","v":86.93},null,{"$f":"AVERAGE(K22:K23)","v":81.41},null,{"$f":"AVERAGE(M22:M23)","v":72.099999999999994},null,null,null,"FUNDS FROM OPERATIONS / TOTAL DEBT (4)",null,{"$f":"ROUND(((C60/C54)*100),2)","v":13.57},"%",{"$f":"ROUND(((E60/E54)*100),2)","v":11.78},"%",{"$f":"ROUND(((G60/G54)*100),2)","v":13.5},"%",{"$f":"ROUND(((I60/I54)*100),2)","v":15.31},"%",{"$f":"ROUND(((K60/K54)*100),2)","v":19.11},"%",{"$f":"ROUND(AVERAGE(S52:AB52),2)","v":14.65},"%"]
[]
["Total Debt",null,{"$f":"+C19+C12","v":10982000000},null,{"$f":"+E19+E12","v":10940000000},null,{"$f":"+G19+G12","v":9453000000},null,{"$f":"+I19+I12","v":8604000000},null,{"$f":"+K19+K12","v":7717000000},null,{"$f":"+M19+M12","v":7172000000},null,null,null,"TOTAL DEBT / TOTAL CAPITAL",null,{"$f":"S33","v":60.07},"%",{"$f":"U33","v":62.88},"%",{"$f":"W33","v":60.68},"%",{"$f":"Y33","v":59.44},"%",{"$f":"AA33","v":58.86},"%",{"$f":"ROUND(AVERAGE(S54:AB54),2)","v":60.39},"%"]
[]
["Total Capital","calc",{"$f":"SUM(C50,C19)","v":18283000000},null,{"$f":"SUM(E50,E19)","v":17398000000},null,{"$f":"SUM(G50,G19)","v":15579000000},null,{"$f":"SUM(I50,I19)","v":14475000000},null,{"$f":"SUM(K50,K19)","v":13110000000},null,{"$f":"SUM(M50,M19)","v":12400000000}]
[]
["Preferred Stk + Sink Fund Req.","calc",{"$f":"SUM(C13,C17)","v":3000000},null,{"$f":"SUM(E13,E17)","v":4000000},null,{"$f":"SUM(G13,G17)","v":5000000},null,{"$f":"SUM(I13,I17)","v":7000000},null,{"$f":"SUM(K13,K17)","v":8000000},null,{"$f":"SUM(M13,M17)","v":10000000}]
[]
["NETOPGFC + CHGOPASLIAB - AFUDC","calc",{"$f":"ROUND(C41+C42-C28,3)","v":1490000000},null,{"$f":"ROUND(E41+E42-E28,3)","v":1289000000},null,{"$f":"ROUND(G41+G42-G28,3)","v":1276000000},null,{"$f":"ROUND(I41+I42-I28,3)","v":1317000000},null,{"$f":"ROUND(K41+K42-K28,3)","v":1475000000},null,{"$f":"ROUND(M41+M42-M28,3)","v":1255021000}]
[]
["EBITDA","calc",{"$f":"C40+C43+C44+C30","v":2675000000},null,{"$f":"E40+E43+E44+E30","v":1923000000},null,{"$f":"G40+G43+G44+G30","v":1797000000},null,{"$f":"I40+I43+I44+I30","v":1682000000},null,{"$f":"K40+K43+K44+K30","v":1746000000},null,{"$f":"M40+M43+M44+M30","v":1565000000}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SEE PAGE 2 FOR NOTES."]

{"sheet":"3. CWT","index":46,"n_rows":81,"n_cols":223,"rows_kept":81,"cut":false,"hidden":false,"merged":[[24,28,24,29],[5,2,5,13],[6,2,6,13],[7,6,7,10],[12,18,12,27],[23,28,23,29]]}
[]
[]
[]
[]
["  Ticker  "]
["CWT",null,"California Water",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C6","v":"California Water"}]
[null,null,"CAPITALIZATION AND FINANCIAL STATISTICS  (1)",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C7","v":"CAPITALIZATION AND FINANCIAL STATISTICS  (1)"}]
[null,null,null,null,null,null,"2017 - 2021, Inclusive",null,null,null,null,null,null,null,null,null,{"$f":"G8","v":"2017 - 2021, Inclusive"}]
[]
[null,"FYE: 12/31/2021",2021,null,2020,null,2019,null,2018,null,2017,null,2016]
["Capital Structure:"]
["     Long Term Debt","LTDEBT",1060986000,null,786227000,null,808622000,null,814938000,null,531713000,null,557953000,null,null,null,null,null,{"$f":"C10","v":2021},null,{"$f":"E10","v":2020},null,{"$f":"G10","v":2019},null,{"$f":"I10","v":2018},null,{"$f":"K10","v":2017}]
["     Preferred Stock","PFD",0,null,0,null,0,null,0,null,0,null,0,null,null,null,null,null,"(MILLIONS OF DOLLARS)",null,null,null,null,null,null,null,null,null," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CAPITALIZATION STATISTICS"]
["Common Shares Outst.","Input Data",53716000,null,50333655,null,48532199,null,48064707,null,48012432,null,47964915]
["Common Equity","TOTEQ",1182980000,null,921344000,null,779906000,null,730157000,null,693462000,null,659471000,null,null,null,"AMOUNT OF CAPITAL EMPLOYED"]
["Sinking Fund Requirements","Input Data",0,null,0,null,0,null,0,null,0,null,0,null,null,null,"     TOTAL PERMANENT CAPITAL",null,{"$f":"C50/1000000","v":2243.9659999999999},null,{"$f":"E50/1000000","v":1707.5709999999999},null,{"$f":"G50/1000000","v":1588.528},null,{"$f":"I50/1000000","v":1545.095},null,{"$f":"K50/1000000","v":1225.175}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"     SHORT-TERM DEBT",null,{"$f":"C19/1000000","v":35},null,{"$f":"E19/1000000","v":370},null,{"$f":"G19/1000000","v":175.1},null,{"$f":"I19/1000000","v":65.099999999999994},null,{"$f":"K19/1000000","v":275.10000000000002}]
["Short Term Debt","STDEBT",35000000,null,370000000,null,175100000,null,65100000,null,275100000,null,97100000,null,null,null,"          TOTAL CAPITAL EMPLOYED",null,{"$f":"SUM(S17:S18)","v":2278.9659999999999},null,{"$f":"SUM(U17:U18)","v":2077.5709999999999},null,{"$f":"SUM(W17:W18)","v":1763.6279999999999},null,{"$f":"SUM(Y17:Y18)","v":1610.1949999999999},null,{"$f":"SUM(AA17:AA18)","v":1500.2750000000001}]
[]
["EPS excluding extra","EPSAPPCOMM",1.96,null,1.97,null,1.31,null,1.36,null,1.4,null,1.01,null,null,null,"INDICATED AVERAGE CAPITAL COST RATES  (2)"]
["Price - High","Bloomberg",71.86,null,56.8,null,57.02,null,48.77,null,45.6,null,36.799999999999997,null,null,null,"     TOTAL DEBT ",null,{"$f":"(ROUND((C30/(AVERAGE(C54,E54))*100),2))","v":3.84},"%",{"$f":"(ROUND((E30/(AVERAGE(E54,G54))*100),2))","v":3.91},"%",{"$f":"(ROUND((G30/(AVERAGE(G54,I54))*100),2))","v":4.42},"%",{"$f":"(ROUND((I30/(AVERAGE(I54,K54))*100),2))","v":4.49},"%",{"$f":"(ROUND((K30/(AVERAGE(K54,M54))*100),2))","v":4.6399999999999997},"%"]
["Price - Low","Bloomberg",52.59,null,41.66,null,44.86,null,35.4,null,32.5,null,22.96,null,null,null,"     PREFERRED STOCK"]
[null,null,null,null,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 YEAR"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CAPITAL STRUCTURE RATIOS",null,null,null,null,null,null,null,null,null,null,null,"AVERAGE"]
["DPS by payable date","Yahoo",0.92,null,0.85,null,0.79,null,0.75,null,0.72,null,0.69,null,null,null,"     BASED ON TOTAL PERMANENT CAPITAL:"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"          LONG-TERM DEBT",null,{"$f":"ROUND(((C12/C50)*100),2)","v":47.28},"%",{"$f":"ROUND(((E12/E50)*100),2)","v":46.04},"%",{"$f":"ROUND(((G12/G50)*100),2)","v":50.9},"%",{"$f":"ROUND(((I12/I50)*100),2)","v":52.74},"%",{"$f":"ROUND(((K12/K50)*100),2)","v":43.4},"%",{"$f":"ROUND(AVERAGE(S27:AB27),2)","v":48.07},"%"]
["AFUDC","AFUDC",1766000,null,3185000,null,3670000,null,2063000,null,2360000,null,2965000,null,null,null,"          PREFERRED STOCK",null,{"$f":"ROUND(((SUM(C13,C17)/C50)*100),2)","v":0},null,{"$f":"ROUND(((SUM(E13,E17)/E50)*100),2)","v":0},null,{"$f":"ROUND(((SUM(G13,G17)/G50)*100),2)","v":0},null,{"$f":"ROUND(((SUM(I13,I17)/I50)*100),2)","v":0},null,{"$f":"ROUND(((SUM(K13,K17)/K50)*100),2)","v":0},null,{"$f":"ROUND(AVERAGE(S28:AB28),2)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"          COMMON EQUITY",null,{"$f":"ROUND(((C16/C50)*100),2)","v":52.72},null,{"$f":"ROUND(((E16/E50)*100),2)","v":53.96},null,{"$f":"ROUND(((G16/G50)*100),2)","v":49.1},null,{"$f":"ROUND(((I16/I50)*100),2)","v":47.26},null,{"$f":"ROUND(((K16/K50)*100),2)","v":56.6},null,{"$f":"ROUND(AVERAGE(S29:AB29),2)","v":51.93}]
["Total Interest","INTEXP",43214000,null,41862000,null,41221000,null,37854000,null,33928000,null,30501000,null,null,null,"               TOTAL",null,{"$f":"SUM(S27:S29)","v":100},"%",{"$f":"SUM(U27:U29)","v":100},"%",{"$f":"SUM(W27:W29)","v":100},"%",{"$f":"SUM(Y27:Y29)","v":100},"%",{"$f":"SUM(AA27:AA29)","v":100},"%",{"$f":"SUM(AC27:AC29)","v":100},"%"]
[]
["Net Income before Extra.","NETINC",100979000,null,96831000,null,63116000,null,65584000,null,67181000,null,48675000,null,null,null,"     BASED ON TOTAL CAPITAL:"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"          TOTAL DEBT, INCLUDING SHORT-TERM",null,{"$f":"ROUND((((C12+C19)/C56)*100),2)","v":48.09},"%",{"$f":"ROUND((((E12+E19)/E56)*100),2)","v":55.65},"%",{"$f":"ROUND((((G12+G19)/G56)*100),2)","v":55.78},"%",{"$f":"ROUND((((I12+I19)/I56)*100),2)","v":54.65},"%",{"$f":"ROUND((((K12+K19)/K56)*100),2)","v":53.78},"%",{"$f":"ROUND(AVERAGE(S33:AB33),2)","v":53.59},"%"]
["CE Income before Extra.","INCAVAILCOMM",101125000,null,96831000,null,63116000,null,65584000,null,67181000,null,48675000,null,null,null,"          PREFERRED STOCK",null,{"$f":"ROUND((((SUM(C13,C17))/C56)*100),2)","v":0},null,{"$f":"ROUND((((SUM(E13,E17))/E56)*100),2)","v":0},null,{"$f":"ROUND((((SUM(G13,G17))/G56)*100),2)","v":0},null,{"$f":"ROUND((((SUM(I13,I17))/I56)*100),2)","v":0},null,{"$f":"ROUND((((SUM(K13,K17))/K56)*100),2)","v":0},null,{"$f":"ROUND(AVERAGE(S34:AB34),2)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"          COMMON EQUITY",null,{"$f":"ROUND((((C16)/C56)*100),2)","v":51.91},null,{"$f":"ROUND((((E16)/E56)*100),2)","v":44.35},null,{"$f":"ROUND((((G16)/G56)*100),2)","v":44.22},null,{"$f":"ROUND((((I16)/I56)*100),2)","v":45.35},null,{"$f":"ROUND((((K16)/K56)*100),2)","v":46.22},null,{"$f":"ROUND(AVERAGE(S35:AB35),2)","v":46.41}]
["Preferred Stock Dividends","PFDDIV",0,null,0,null,0,null,0,null,0,null,0,null,null,null,"               TOTAL",null,{"$f":"SUM(S33:S35)","v":100},"%",{"$f":"SUM(U33:U35)","v":100},"%",{"$f":"SUM(W33:W35)","v":100},"%",{"$f":"SUM(Y33:Y35)","v":100},"%",{"$f":"SUM(AA33:AA35)","v":100},"%",{"$f":"SUM(AC33:AC35)","v":100},"%"]
[]
["Common Dividends","COMDIVS1",47398000,null,41768000,null,38023000,null,36043000,null,34563000,null,33081000]
[]
["Income Bef Extra Items-S&U","INCBEFEXT",100979000,null,96831000,null,63116000,null,65584000,null,67181000,null,48675000,null,null,null,"FINANCIAL STATISTICS"]
["Net Operating Cash Flow","NETOPGFC",231718000,null,117924000,null,168794000,null,179019000,null,147842000,null,159700000]
["Change in op'g Assets + Liabilities","CHGOPASLIAB",-16066000,null,-26566000,null,2424000,null,16503000,null,-36389000,null,6781000,null,null,null,"FINANCIAL RATIOS - MARKET BASED"]
["Depreciation & Amortization","DEPAMORT",108715000,null,98505000,null,89220000,null,83781000,null,76783000,null,63599000,null,null,null,"     EARNINGS / PRICE RATIO",null,{"$f":"ROUND(C21/C52,4)*100","v":3.15},"%",{"$f":"ROUND(E21/E52,4)*100","v":4},"%",{"$f":"ROUND(G21/G52,4)*100","v":2.5700000000000003},"%",{"$f":"ROUND(I21/I52,4)*100","v":3.2300000000000004},"%",{"$f":"ROUND(K21/K52,4)*100","v":3.5900000000000003},"%",{"$f":"ROUND(AVERAGE(S43:AB43),2)","v":3.31},"%"]
["Income Tax Expense","INCTAX",1518000,null,10852000,null,14889000,null,21306000,null,33363000,null,26816000,null,null,null,"     MARKET / AVERAGE BOOK RATIO ",null,{"$f":"(ROUND((C52/(AVERAGE(C48,E48))*100),2))","v":308.60000000000002},null,{"$f":"(ROUND((E52/(AVERAGE(E48,G48))*100),2))","v":286.43},null,{"$f":"(ROUND((G52/(AVERAGE(G48,I48))*100),2))","v":325.89999999999998},null,{"$f":"(ROUND((I52/(AVERAGE(I48,K48))*100),2))","v":284.02999999999997},null,{"$f":"(ROUND((K52/(AVERAGE(K48,M48))*100),2))","v":277.02},null,{"$f":"ROUND(AVERAGE(S44:AB44),2)","v":296.39999999999998}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"     DIVIDEND YIELD",null,{"$f":"ROUND(((+C26/C52)*100),2)","v":1.48},null,{"$f":"ROUND(((+E26/E52)*100),2)","v":1.73},null,{"$f":"ROUND(((+G26/G52)*100),2)","v":1.55},null,{"$f":"ROUND(((+I26/I52)*100),2)","v":1.78},null,{"$f":"ROUND(((+K26/K52)*100),2)","v":1.84},null,{"$f":"ROUND(AVERAGE(S45:AB45),2)","v":1.68}]
["Calculations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"     DIVIDEND PAYOUT RATIO",null,{"$f":"ROUND(((+C38/C34)*100),2)","v":46.87},null,{"$f":"ROUND(((+E38/E34)*100),2)","v":43.13},null,{"$f":"ROUND(((+G38/G34)*100),2)","v":60.24},null,{"$f":"ROUND(((+I38/I34)*100),2)","v":54.96},null,{"$f":"ROUND(((+K38/K34)*100),2)","v":51.45},null,{"$f":"ROUND(AVERAGE(S46:AB46),2)","v":51.33}]
[]
["Com Eq / Shares Out.","calc",{"$f":"C16/C15","v":22.022860972522153},null,{"$f":"E16/E15","v":18.304730701555449},null,{"$f":"G16/G15","v":16.069867347243012},null,{"$f":"I16/I15","v":15.191125579939559},null,{"$f":"K16/K15","v":14.443384163501653},null,{"$f":"M16/M15","v":13.749028847439842},null,null,null,"RATE OF RETURN ON AVERAGE BOOK COMMON EQUITY",null,{"$f":"ROUND(((C34/AVERAGE(C16,E16))*100),2)","v":9.61},"%",{"$f":"ROUND(((E34/AVERAGE(E16,G16))*100),2)","v":11.38},"%",{"$f":"ROUND(((G34/AVERAGE(G16,I16))*100),2)","v":8.36},"%",{"$f":"ROUND(((I34/AVERAGE(I16,K16))*100),2)","v":9.2100000000000009},"%",{"$f":"ROUND(((K34/AVERAGE(K16,M16))*100),2)","v":9.93},"%",{"$f":"ROUND(AVERAGE(S48:AB48),2)","v":9.6999999999999993},"%"]
[]
["Total Permanent Capital","calc",{"$f":"SUM(C12:C13,C16:C17)","v":2243966000},null,{"$f":"SUM(E12:E13,E16:E17)","v":1707571000},null,{"$f":"SUM(G12:G13,G16:G17)","v":1588528000},null,{"$f":"SUM(I12:I13,I16:I17)","v":1545095000},null,{"$f":"SUM(K12:K13,K16:K17)","v":1225175000},null,{"$f":"SUM(M12:M13,M16:M17)","v":1217424000},null,null,null,"TOTAL DEBT / EBITDA (3)",null,{"$f":"ROUND((C54/C62),2)","v":4.3099999999999996},"x",{"$f":"ROUND((E54/E62),2)","v":4.66},"x",{"$f":"ROUND((G54/G62),2)","v":4.72},"x",{"$f":"ROUND((I54/I62),2)","v":4.22},"x",{"$f":"ROUND((K54/K62),2)","v":3.82},"x",{"$f":"ROUND(AVERAGE(S50:AB50),2)","v":4.3499999999999996},"x"]
[]
["Average Price","calc",{"$f":"AVERAGE(C22:C23)","v":62.225000000000001},null,{"$f":"AVERAGE(E22:E23)","v":49.23},null,{"$f":"AVERAGE(G22:G23)","v":50.94},null,{"$f":"AVERAGE(I22:I23)","v":42.085000000000001},null,{"$f":"AVERAGE(K22:K23)","v":39.049999999999997},null,{"$f":"AVERAGE(M22:M23)","v":29.88},null,null,null,"FUNDS FROM OPERATIONS / TOTAL DEBT (4)",null,{"$f":"ROUND(((C60/C54)*100),2)","v":19.52},"%",{"$f":"ROUND(((E60/E54)*100),2)","v":7.63},"%",{"$f":"ROUND(((G60/G54)*100),2)","v":17.03},"%",{"$f":"ROUND(((I60/I54)*100),2)","v":21.98},"%",{"$f":"ROUND(((K60/K54)*100),2)","v":13.52},"%",{"$f":"ROUND(AVERAGE(S52:AB52),2)","v":15.94},"%"]
[]
["Total Debt",null,{"$f":"+C19+C12","v":1095986000},null,{"$f":"+E19+E12","v":1156227000},null,{"$f":"+G19+G12","v":983722000},null,{"$f":"+I19+I12","v":880038000},null,{"$f":"+K19+K12","v":806813000},null,{"$f":"+M19+M12","v":655053000},null,null,null,"TOTAL DEBT / TOTAL CAPITAL",null,{"$f":"S33","v":48.09},"%",{"$f":"U33","v":55.65},"%",{"$f":"W33","v":55.78},"%",{"$f":"Y33","v":54.65},"%",{"$f":"AA33","v":53.78},"%",{"$f":"ROUND(AVERAGE(S54:AB54),2)","v":53.59},"%"]
[]
["Total Capital","calc",{"$f":"SUM(C50,C19)","v":2278966000},null,{"$f":"SUM(E50,E19)","v":2077571000},null,{"$f":"SUM(G50,G19)","v":1763628000},null,{"$f":"SUM(I50,I19)","v":1610195000},null,{"$f":"SUM(K50,K19)","v":1500275000},null,{"$f":"SUM(M50,M19)","v":1314524000}]
[]
["Preferred Stk + Sink Fund Req.","calc",{"$f":"SUM(C13,C17)","v":0},null,{"$f":"SUM(E13,E17)","v":0},null,{"$f":"SUM(G13,G17)","v":0},null,{"$f":"SUM(I13,I17)","v":0},null,{"$f":"SUM(K13,K17)","v":0},null,{"$f":"SUM(M13,M17)","v":0}]
[]
["NETOPGFC + CHGOPASLIAB - AFUDC","calc",{"$f":"ROUND(C41+C42-C28,3)","v":213886000},null,{"$f":"ROUND(E41+E42-E28,3)","v":88173000},null,{"$f":"ROUND(G41+G42-G28,3)","v":167548000},null,{"$f":"ROUND(I41+I42-I28,3)","v":193459000},null,{"$f":"ROUND(K41+K42-K28,3)","v":109093000},null,{"$f":"ROUND(M41+M42-M28,3)","v":163516000}]
[]
["EBITDA","calc",{"$f":"C40+C43+C44+C30","v":254426000},null,{"$f":"E40+E43+E44+E30","v":248050000},null,{"$f":"G40+G43+G44+G30","v":208446000},null,{"$f":"I40+I43+I44+I30","v":208525000},null,{"$f":"K40+K43+K44+K30","v":211255000},null,{"$f":"M40+M43+M44+M30","v":169591000}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SEE PAGE 2 FOR NOTES."]

{"sheet":"3. WTRG","index":47,"n_rows":62,"n_cols":30,"rows_kept":62,"cut":false,"hidden":false,"merged":[[24,28,24,29],[5,2,5,13],[6,2,6,13],[12,18,12,27],[23,28,23,29],[7,2,7,13]]}
[]
[]
[]
[]
["  Ticker  "]
["WTRG",null,"Essential Utilities, Inc.",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C6","v":"Essential Utilities, Inc."}]
[null,null,"CAPITALIZATION AND FINANCIAL STATISTICS  (1)",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C7","v":"CAPITALIZATION AND FINANCIAL STATISTICS  (1)"}]
[null,null,"2017 - 2021, Inclusive",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C8","v":"2017 - 2021, Inclusive"}]
[]
[null,"FYE: 12/31/2021",2021,null,2020,null,2019,null,2018,null,2017,null,2016]
["Capital Structure:"]
["     Long Term Debt","LTDEBT",5911650000,null,5592097000,null,3077400000,null,2563660000,null,2143127000,null,1910633000,null,null,null,null,null,{"$f":"C10","v":2021},null,{"$f":"E10","v":2020},null,{"$f":"G10","v":2019},null,{"$f":"I10","v":2018},null,{"$f":"K10","v":2017}]
["     Preferred Stock","PFD",0,null,0,null,0,null,0,null,0,null,0,null,null,null,null,null,"(MILLIONS OF DOLLARS)",null,null,null,null,null,null,null,null,null," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CAPITALIZATION STATISTICS"]
["Common Shares Outst.","Input Data",252867623,null,245390468,null,220758719,null,178091621,null,177713943,null,177394376]
["Common Equity","TOTEQ",5184450000,null,4683877000,null,3880860000,null,2009364000,null,1957621000,null,1850068000,null,null,null,"AMOUNT OF CAPITAL EMPLOYED"]
["Sinking Fund Requirements","Input Data",null,null,null,null,null,null,null,null,0,null,0,null,null,null,"     TOTAL PERMANENT CAPITAL",null,{"$f":"C50/1000000","v":11096.1},null,{"$f":"E50/1000000","v":10275.974},null,{"$f":"G50/1000000","v":6958.26},null,{"$f":"I50/1000000","v":4573.0240000000003},null,{"$f":"K50/1000000","v":4100.7479999999996}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"     SHORT-TERM DEBT",null,{"$f":"C19/1000000","v":65},null,{"$f":"E19/1000000","v":78.197999999999993},null,{"$f":"G19/1000000","v":25.724},null,{"$f":"I19/1000000","v":15.449},null,{"$f":"K19/1000000","v":3.65}]
["Short Term Debt","STDEBT",65000000,null,78198000,null,25724000,null,15449000,null,3650000,null,6535000,null,null,null,"          TOTAL CAPITAL EMPLOYED",null,{"$f":"SUM(S17:S18)","v":11161.1},null,{"$f":"SUM(U17:U18)","v":10354.172},null,{"$f":"SUM(W17:W18)","v":6983.9840000000004},null,{"$f":"SUM(Y17:Y18)","v":4588.473},null,{"$f":"SUM(AA17:AA18)","v":4104.3979999999992}]
[]
["EPS excluding extra","EPSAPPCOMM",1.67,null,1.1200000000000001,null,1.04,null,1.08,null,1.35,null,1.32,null,null,null,"INDICATED AVERAGE CAPITAL COST RATES  (2)"]
["Price - High","Bloomberg",53.69,null,54.07,null,47.08,null,39.229999999999997,null,39.33,null,35.659999999999997,null,null,null,"     TOTAL DEBT ",null,{"$f":"(ROUND((C30/(AVERAGE(C54,E54))*100),2))","v":3.53},"%",{"$f":"(ROUND((E30/(AVERAGE(E54,G54))*100),2))","v":4.17},"%",{"$f":"(ROUND((G30/(AVERAGE(G54,I54))*100),2))","v":3.52},"%",{"$f":"(ROUND((I30/(AVERAGE(I54,K54))*100),2))","v":4.1900000000000004},"%",{"$f":"(ROUND((K30/(AVERAGE(K54,M54))*100),2))","v":4.3499999999999996},"%"]
["Price - Low","Bloomberg",41.5,null,32.65,null,32.83,null,32.369999999999997,null,29.54,null,28.67,null,null,null,"     PREFERRED STOCK"]
[null,null,null,null,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 YEAR"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CAPITAL STRUCTURE RATIOS",null,null,null,null,null,null,null,null,null,null,null,"AVERAGE"]
["DPS by payable date","Yahoo",1.0378000000000001,null,0.97,null,0.90659999999999996,null,0.84740000000000004,null,0.79200000000000004,null,0.73860000000000003,null,null,null,"     BASED ON TOTAL PERMANENT CAPITAL:"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"          LONG-TERM DEBT",null,{"$f":"ROUND(((C12/C50)*100),2)","v":53.28},"%",{"$f":"ROUND(((E12/E50)*100),2)","v":54.42},"%",{"$f":"ROUND(((G12/G50)*100),2)","v":44.23},"%",{"$f":"ROUND(((I12/I50)*100),2)","v":56.06},"%",{"$f":"ROUND(((K12/K50)*100),2)","v":52.26},"%",{"$f":"ROUND(AVERAGE(S27:AB27),2)","v":52.05},"%"]
["AFUDC","AFUDC",20792000,null,12687000,null,16172000,null,13023000,null,15211000,null,8815000,null,null,null,"          PREFERRED STOCK",null,{"$f":"ROUND(((SUM(C13,C17)/C50)*100),2)","v":0},null,{"$f":"ROUND(((SUM(E13,E17)/E50)*100),2)","v":0},null,{"$f":"ROUND(((SUM(G13,G17)/G50)*100),2)","v":0},null,{"$f":"ROUND(((SUM(I13,I17)/I50)*100),2)","v":0},null,{"$f":"ROUND(((SUM(K13,K17)/K50)*100),2)","v":0},null,{"$f":"ROUND(AVERAGE(S28:AB28),2)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"          COMMON EQUITY",null,{"$f":"ROUND(((C16/C50)*100),2)","v":46.72},null,{"$f":"ROUND(((E16/E50)*100),2)","v":45.58},null,{"$f":"ROUND(((G16/G50)*100),2)","v":55.77},null,{"$f":"ROUND(((I16/I50)*100),2)","v":43.94},null,{"$f":"ROUND(((K16/K50)*100),2)","v":47.74},null,{"$f":"ROUND(AVERAGE(S29:AB29),2)","v":47.95}]
["Total Interest","INTEXP",205325000,null,183072000,null,99977000,null,98902000,null,88341000,null,80594000,null,null,null,"               TOTAL",null,{"$f":"SUM(S27:S29)","v":100},"%",{"$f":"SUM(U27:U29)","v":100},"%",{"$f":"SUM(W27:W29)","v":100},"%",{"$f":"SUM(Y27:Y29)","v":100},"%",{"$f":"SUM(AA27:AA29)","v":100},"%",{"$f":"SUM(AC27:AC29)","v":100},"%"]
[]
["Net Income before Extra.","NETINC",431612000,null,284849000,null,224543000,null,191988000,null,239738000,null,234182000,null,null,null,"     BASED ON TOTAL CAPITAL:"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"          TOTAL DEBT, INCLUDING SHORT-TERM",null,{"$f":"ROUND((((C12+C19)/C56)*100),2)","v":53.55},"%",{"$f":"ROUND((((E12+E19)/E56)*100),2)","v":54.76},"%",{"$f":"ROUND((((G12+G19)/G56)*100),2)","v":44.43},"%",{"$f":"ROUND((((I12+I19)/I56)*100),2)","v":56.21},"%",{"$f":"ROUND((((K12+K19)/K56)*100),2)","v":52.3},"%",{"$f":"ROUND(AVERAGE(S33:AB33),2)","v":52.25},"%"]
["CE Income before Extra.","INCAVAILCOMM",431612000,null,284849000,null,224543000,null,191988000,null,239738000,null,234182000,null,null,null,"          PREFERRED STOCK",null,{"$f":"ROUND((((SUM(C13,C17))/C56)*100),2)","v":0},null,{"$f":"ROUND((((SUM(E13,E17))/E56)*100),2)","v":0},null,{"$f":"ROUND((((SUM(G13,G17))/G56)*100),2)","v":0},null,{"$f":"ROUND((((SUM(I13,I17))/I56)*100),2)","v":0},null,{"$f":"ROUND((((SUM(K13,K17))/K56)*100),2)","v":0},null,{"$f":"ROUND(AVERAGE(S34:AB34),2)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"          COMMON EQUITY",null,{"$f":"ROUND((((C16)/C56)*100),2)","v":46.45},null,{"$f":"ROUND((((E16)/E56)*100),2)","v":45.24},null,{"$f":"ROUND((((G16)/G56)*100),2)","v":55.57},null,{"$f":"ROUND((((I16)/I56)*100),2)","v":43.79},null,{"$f":"ROUND((((K16)/K56)*100),2)","v":47.7},null,{"$f":"ROUND(AVERAGE(S35:AB35),2)","v":47.75}]
["Preferred Stock Dividends","PFDDIV",0,null,0,null,0,null,0,null,0,null,0,null,null,null,"               TOTAL",null,{"$f":"SUM(S33:S35)","v":100},"%",{"$f":"SUM(U33:U35)","v":100},"%",{"$f":"SUM(W33:W35)","v":100},"%",{"$f":"SUM(Y33:Y35)","v":100},"%",{"$f":"SUM(AA33:AA35)","v":100},"%",{"$f":"SUM(AC33:AC35)","v":100},"%"]
[]
["Common Dividends","COMDIVS1",258650000,null,232571000,null,188512000,null,150736000,null,140660000,null,130923000]
[]
["Income Bef Extra Items-S&U","INCBEFEXT",431612000,null,284849000,null,188512000,null,191988000,null,239738000,null,234182000,null,null,null,"FINANCIAL STATISTICS"]
["Net Operating Cash Flow","NETOPGFC",644679000,null,508024000,null,338523000,null,368522000,null,381318000,null,395788000]
["Change in op'g Assets + Liabilities","CHGOPASLIAB",-104415000,null,-37167000,null,773000,null,-17457000,null,-7221000,null,2551000,null,null,null,"FINANCIAL RATIOS - MARKET BASED"]
["Depreciation & Amortization","DEPAMORT",297952000,null,257059000,null,156476000,null,146673000,null,136724000,null,133008000,null,null,null,"     EARNINGS / PRICE RATIO",null,{"$f":"ROUND(C21/C52,4)*100","v":3.51},"%",{"$f":"ROUND(E21/E52,4)*100","v":2.58},"%",{"$f":"ROUND(G21/G52,4)*100","v":2.6},"%",{"$f":"ROUND(I21/I52,4)*100","v":3.02},"%",{"$f":"ROUND(K21/K52,4)*100","v":3.92},"%",{"$f":"ROUND(AVERAGE(S43:AB43),2)","v":3.13},"%"]
["Income Tax Expense","INCTAX",-9612000,null,-19878000,null,-13017000,null,-13669000,null,16914000,null,20978000,null,null,null,"     MARKET / AVERAGE BOOK RATIO ",null,{"$f":"(ROUND((C52/(AVERAGE(C48,E48))*100),2))","v":240.44},null,{"$f":"(ROUND((E52/(AVERAGE(E48,G48))*100),2))","v":236.51},null,{"$f":"(ROUND((G52/(AVERAGE(G48,I48))*100),2))","v":276.87},null,{"$f":"(ROUND((I52/(AVERAGE(I48,K48))*100),2))","v":321.10000000000002},null,{"$f":"(ROUND((K52/(AVERAGE(K48,M48))*100),2))","v":321.14999999999998},null,{"$f":"ROUND(AVERAGE(S44:AB44),2)","v":279.20999999999998}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"     DIVIDEND YIELD",null,{"$f":"ROUND(((+C26/C52)*100),2)","v":2.1800000000000002},null,{"$f":"ROUND(((+E26/E52)*100),2)","v":2.2400000000000002},null,{"$f":"ROUND(((+G26/G52)*100),2)","v":2.27},null,{"$f":"ROUND(((+I26/I52)*100),2)","v":2.37},null,{"$f":"ROUND(((+K26/K52)*100),2)","v":2.2999999999999998},null,{"$f":"ROUND(AVERAGE(S45:AB45),2)","v":2.27}]
["Calculations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"     DIVIDEND PAYOUT RATIO",null,{"$f":"ROUND(((+C38/C34)*100),2)","v":59.93},null,{"$f":"ROUND(((+E38/E34)*100),2)","v":81.650000000000006},null,{"$f":"ROUND(((+G38/G34)*100),2)","v":83.95},null,{"$f":"ROUND(((+I38/I34)*100),2)","v":78.510000000000005},null,{"$f":"ROUND(((+K38/K34)*100),2)","v":58.67},null,{"$f":"ROUND(AVERAGE(S46:AB46),2)","v":72.540000000000006}]
[]
["Com Eq / Shares Out.","calc",{"$f":"C16/C15","v":20.502624806181693},null,{"$f":"E16/E15","v":19.087444749483911},null,{"$f":"G16/G15","v":17.579645404628391},null,{"$f":"I16/I15","v":11.28275428522266},null,{"$f":"K16/K15","v":11.015573493859174},null,{"$f":"M16/M15","v":10.429124314516036},null,null,null,"RATE OF RETURN ON AVERAGE BOOK COMMON EQUITY",null,{"$f":"ROUND(((C34/AVERAGE(C16,E16))*100),2)","v":8.75},"%",{"$f":"ROUND(((E34/AVERAGE(E16,G16))*100),2)","v":6.65},"%",{"$f":"ROUND(((G34/AVERAGE(G16,I16))*100),2)","v":7.62},"%",{"$f":"ROUND(((I34/AVERAGE(I16,K16))*100),2)","v":9.68},"%",{"$f":"ROUND(((K34/AVERAGE(K16,M16))*100),2)","v":12.59},"%",{"$f":"ROUND(AVERAGE(S48:AB48),2)","v":9.06},"%"]
[]
["Total Permanent Capital","calc",{"$f":"SUM(C12:C13,C16:C17)","v":11096100000},null,{"$f":"SUM(E12:E13,E16:E17)","v":10275974000},null,{"$f":"SUM(G12:G13,G16:G17)","v":6958260000},null,{"$f":"SUM(I12:I13,I16:I17)","v":4573024000},null,{"$f":"SUM(K12:K13,K16:K17)","v":4100748000},null,{"$f":"SUM(M12:M13,M16:M17)","v":3760701000},null,null,null,"TOTAL DEBT / EBITDA (3)",null,{"$f":"ROUND((C54/C62),2)","v":6.46},"x",{"$f":"ROUND((E54/E62),2)","v":8.0399999999999991},"x",{"$f":"ROUND((G54/G62),2)","v":7.18},"x",{"$f":"ROUND((I54/I62),2)","v":6.08},"x",{"$f":"ROUND((K54/K62),2)","v":4.46},"x",{"$f":"ROUND(AVERAGE(S50:AB50),2)","v":6.44},"x"]
[]
["Average Price","calc",{"$f":"AVERAGE(C22:C23)","v":47.594999999999999},null,{"$f":"AVERAGE(E22:E23)","v":43.36},null,{"$f":"AVERAGE(G22:G23)","v":39.954999999999998},null,{"$f":"AVERAGE(I22:I23)","v":35.799999999999997},null,{"$f":"AVERAGE(K22:K23)","v":34.435000000000002},null,{"$f":"AVERAGE(M22:M23)","v":32.164999999999999},null,null,null,"FUNDS FROM OPERATIONS / TOTAL DEBT (4)",null,{"$f":"ROUND(((C60/C54)*100),2)","v":8.69},"%",{"$f":"ROUND(((E60/E54)*100),2)","v":8.08},"%",{"$f":"ROUND(((G60/G54)*100),2)","v":10.41},"%",{"$f":"ROUND(((I60/I54)*100),2)","v":13.11},"%",{"$f":"ROUND(((K60/K54)*100),2)","v":16.72},"%",{"$f":"ROUND(AVERAGE(S52:AB52),2)","v":11.4},"%"]
[]
["Total Debt",null,{"$f":"+C19+C12","v":5976650000},null,{"$f":"+E19+E12","v":5670295000},null,{"$f":"+G19+G12","v":3103124000},null,{"$f":"+I19+I12","v":2579109000},null,{"$f":"+K19+K12","v":2146777000},null,{"$f":"+M19+M12","v":1917168000},null,null,null,"TOTAL DEBT / TOTAL CAPITAL",null,{"$f":"S33","v":53.55},"%",{"$f":"U33","v":54.76},"%",{"$f":"W33","v":44.43},"%",{"$f":"Y33","v":56.21},"%",{"$f":"AA33","v":52.3},"%",{"$f":"ROUND(AVERAGE(S54:AB54),2)","v":52.25},"%"]
[]
["Total Capital","calc",{"$f":"SUM(C50,C19)","v":11161100000},null,{"$f":"SUM(E50,E19)","v":10354172000},null,{"$f":"SUM(G50,G19)","v":6983984000},null,{"$f":"SUM(I50,I19)","v":4588473000},null,{"$f":"SUM(K50,K19)","v":4104398000},null,{"$f":"SUM(M50,M19)","v":3767236000}]
[]
["Preferred Stk + Sink Fund Req.","calc",{"$f":"SUM(C13,C17)","v":0},null,{"$f":"SUM(E13,E17)","v":0},null,{"$f":"SUM(G13,G17)","v":0},null,{"$f":"SUM(I13,I17)","v":0},null,{"$f":"SUM(K13,K17)","v":0},null,{"$f":"SUM(M13,M17)","v":0}]
[]
["NETOPGFC + CHGOPASLIAB - AFUDC","calc",{"$f":"ROUND(C41+C42-C28,3)","v":519472000},null,{"$f":"ROUND(E41+E42-E28,3)","v":458170000},null,{"$f":"ROUND(G41+G42-G28,3)","v":323124000},null,{"$f":"ROUND(I41+I42-I28,3)","v":338042000},null,{"$f":"ROUND(K41+K42-K28,3)","v":358886000},null,{"$f":"ROUND(M41+M42-M28,3)","v":389524000}]
[]
["EBITDA","calc",{"$f":"C40+C43+C44+C30","v":925277000},null,{"$f":"E40+E43+E44+E30","v":705102000},null,{"$f":"G40+G43+G44+G30","v":431948000},null,{"$f":"I40+I43+I44+I30","v":423894000},null,{"$f":"K40+K43+K44+K30","v":481717000},null,{"$f":"M40+M43+M44+M30","v":468762000}]

{"sheet":"3. MSEX","index":48,"n_rows":81,"n_cols":223,"rows_kept":81,"cut":false,"hidden":false,"merged":[[24,28,24,29],[5,2,5,15],[6,2,6,15],[7,2,7,15],[12,18,12,27],[23,28,23,29]]}
[]
[]
[]
[]
["  Ticker  "]
["MSEX",null,"Middlesex Water",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C6","v":"Middlesex Water"}]
[null,null,"CAPITALIZATION AND FINANCIAL STATISTICS  (1)",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C7","v":"CAPITALIZATION AND FINANCIAL STATISTICS  (1)"}]
[null,null,"2017 - 2021, Inclusive",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C8","v":"2017 - 2021, Inclusive"}]
[]
[null,"FYE: 12/31/2021",2021,null,2020,null,2019,null,2018,null,2017,null,2016]
["Capital Structure:"]
["     Long Term Debt","LTDEBT",313251000,null,280499000,null,237955000,null,160194000,null,145910000,null,140697000,null,null,null,null,null,{"$f":"C10","v":2021},null,{"$f":"E10","v":2020},null,{"$f":"G10","v":2019},null,{"$f":"I10","v":2018},null,{"$f":"K10","v":2017}]
["     Preferred Stock","PFD",2084000,null,2084000,null,2084000,null,2433000,null,2433000,null,2436000,null,null,null,null,null,"(MILLIONS OF DOLLARS)",null,null,null,null,null,null,null,null,null," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CAPITALIZATION STATISTICS"]
["Common Shares Outst.","Input Data",17522000,null,17473000,null,17434000,null,16403000,null,16352000,null,16296000]
["Common Equity","TOTEQ",367726000,null,346208000,null,323792000,null,248787000,null,229175000,null,218437000,null,null,null,"AMOUNT OF CAPITAL EMPLOYED"]
["Sinking Fund Requirements","Input Data",0,null,0,null,0,null,0,null,0,null,0,null,null,null,"     TOTAL PERMANENT CAPITAL",null,{"$f":"C50/1000000","v":683.06100000000004},null,{"$f":"E50/1000000","v":628.79100000000005},null,{"$f":"G50/1000000","v":563.83100000000002},null,{"$f":"I50/1000000","v":411.41399999999999},null,{"$f":"K50/1000000","v":377.51799999999997}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"     SHORT-TERM DEBT",null,{"$f":"C19/1000000","v":13},null,{"$f":"E19/1000000","v":2},null,{"$f":"G19/1000000","v":20},null,{"$f":"I19/1000000","v":48.5},null,{"$f":"K19/1000000","v":28}]
["Short Term Debt","STDEBT",13000000,null,2000000,null,20000000,null,48500000,null,28000000,null,12000000,null,null,null,"          TOTAL CAPITAL EMPLOYED",null,{"$f":"SUM(S17:S18)","v":696.06100000000004},null,{"$f":"SUM(U17:U18)","v":630.79100000000005},null,{"$f":"SUM(W17:W18)","v":583.83100000000002},null,{"$f":"SUM(Y17:Y18)","v":459.91399999999999},null,{"$f":"SUM(AA17:AA18)","v":405.51799999999997}]
[]
["EPS excluding extra","EPSAPPCOMM",2.0699999999999998,null,2.1800000000000002,null,2.0099999999999998,null,1.96,null,1.38,null,1.38,null,null,null,"INDICATED AVERAGE CAPITAL COST RATES  (2)"]
["Price - High","Bloomberg",120.3,null,74.58,null,67.25,null,58.56,null,46.4,null,43.91,null,null,null,"     TOTAL DEBT ",null,{"$f":"(ROUND((C30/(AVERAGE(C54,E54))*100),2))","v":2.67},"%",{"$f":"(ROUND((E30/(AVERAGE(E54,G54))*100),2))","v":2.77},null,{"$f":"(ROUND((G30/(AVERAGE(G54,I54))*100),2))","v":3.11},"%",{"$f":"(ROUND((I30/(AVERAGE(I54,K54))*100),2))","v":3.53},"%",{"$f":"(ROUND((K30/(AVERAGE(K54,M54))*100),2))","v":3.37},"%"]
["Price - Low","Bloomberg",67.52,null,49.45,null,51.85,null,34.520000000000003,null,32.99,null,25.55,null,null,null,"     PREFERRED STOCK",null,{"$f":"(ROUND((C36/(AVERAGE(C58,E58))*100),2))","v":5.76},null,{"$f":"(ROUND((E36/(AVERAGE(E58,G58))*100),2))","v":5.76},null,{"$f":"(ROUND((G36/(AVERAGE(G58,I58))*100),2))","v":5.84},null,{"$f":"(ROUND((I36/(AVERAGE(I58,K58))*100),2))","v":5.92},null,{"$f":"(ROUND((K36/(AVERAGE(K58,M58))*100),2))","v":5.91}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"5 YEAR"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CAPITAL STRUCTURE RATIOS",null,null,null,null,null,null,null,null,null,null,null,"AVERAGE"]
["DPS by payable date","Yahoo",1.1080000000000001,null,1.0409999999999999,null,0.97599999999999998,null,0.91100000000000003,null,0.85750000000000004,null,0.80800000000000005,null,null,null,"     BASED ON TOTAL PERMANENT CAPITAL:"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"          LONG-TERM DEBT",null,{"$f":"ROUND(((C12/C50)*100),2)","v":45.86},"%",{"$f":"ROUND(((E12/E50)*100),2)","v":44.61},null,{"$f":"ROUND(((G12/G50)*100),2)","v":42.2},"%",{"$f":"ROUND(((I12/I50)*100),2)","v":38.94},"%",{"$f":"ROUND(((K12/K50)*100),2)","v":38.65},"%",{"$f":"ROUND(AVERAGE(S27:AB27),2)","v":42.05},"%"]
["AFUDC","AFUDC",2653000,null,4016000,null,3146000,null,1362000,null,702000,null,619000,null,null,null,"          PREFERRED STOCK",null,{"$f":"ROUND(((SUM(C13,C17)/C50)*100),2)","v":0.31},null,{"$f":"ROUND(((SUM(E13,E17)/E50)*100),2)","v":0.33},null,{"$f":"ROUND(((SUM(G13,G17)/G50)*100),2)","v":0.37},null,{"$f":"ROUND(((SUM(I13,I17)/I50)*100),2)","v":0.59},null,{"$f":"ROUND(((SUM(K13,K17)/K50)*100),2)","v":0.64},null,{"$f":"ROUND(AVERAGE(S28:AB28),2)","v":0.45}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"          COMMON EQUITY",null,{"$f":"ROUND(((C16/C50)*100),2)-0.01","v":53.830000000000005},null,{"$f":"ROUND(((E16/E50)*100),2)","v":55.06},null,{"$f":"ROUND(((G16/G50)*100),2)","v":57.43},null,{"$f":"ROUND(((I16/I50)*100),2)","v":60.47},null,{"$f":"ROUND(((K16/K50)*100),2)","v":60.71},null,{"$f":"ROUND(AVERAGE(S29:AB29),2)","v":57.5}]
["Total Interest","INTEXP",8114000,null,7493000,null,7264000,null,6758000,null,5506000,null,5293000,null,null,null,"               TOTAL",null,{"$f":"SUM(S27:S29)","v":100},"%",{"$f":"SUM(U27:U29)","v":100},null,{"$f":"SUM(W27:W29)","v":100},"%",{"$f":"SUM(Y27:Y29)","v":100},"%",{"$f":"SUM(AA27:AA29)","v":100},"%",{"$f":"SUM(AC27:AC29)","v":100},"%"]
[]
["Net Income before Extra.","NETINC",36543000,null,38425000,null,33888000,null,32452000,null,22809000,null,22742000,null,null,null,"     BASED ON TOTAL CAPITAL:"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"          TOTAL DEBT, INCLUDING SHORT-TERM",null,{"$f":"ROUND((((C12+C19)/C56)*100),2)","v":46.87},"%",{"$f":"ROUND((((E12+E19)/E56)*100),2)+0.01","v":44.79},null,{"$f":"ROUND((((G12+G19)/G56)*100),2)","v":44.18},"%",{"$f":"ROUND((((I12+I19)/I56)*100),2)","v":45.38},"%",{"$f":"ROUND((((K12+K19)/K56)*100),2)","v":42.89},"%",{"$f":"ROUND(AVERAGE(S33:AB33),2)+0.01","v":44.83},"%"]
["CE Income before Extra.","INCAVAILCOMM",36423000,null,38305000,null,33756000,null,32308000,null,22665000,null,22598000,null,null,null,"          PREFERRED STOCK",null,{"$f":"ROUND((((SUM(C13,C17))/C56)*100),2)","v":0.3},null,{"$f":"ROUND((((SUM(E13,E17))/E56)*100),2)","v":0.33},null,{"$f":"ROUND((((SUM(G13,G17))/G56)*100),2)","v":0.36},null,{"$f":"ROUND((((SUM(I13,I17))/I56)*100),2)","v":0.53},null,{"$f":"ROUND((((SUM(K13,K17))/K56)*100),2)","v":0.6},null,{"$f":"ROUND(AVERAGE(S34:AB34),2)","v":0.42}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"          COMMON EQUITY",null,{"$f":"ROUND((((C16)/C56)*100),2)","v":52.83},null,{"$f":"ROUND((((E16)/E56)*100),2)","v":54.88},null,{"$f":"ROUND((((G16)/G56)*100),2)","v":55.46},null,{"$f":"ROUND((((I16)/I56)*100),2)","v":54.09},null,{"$f":"ROUND((((K16)/K56)*100),2)","v":56.51},null,{"$f":"ROUND(AVERAGE(S35:AB35),2)","v":54.75}]
["Preferred Stock Dividends","PFDDIV",120000,null,120000,null,132000,null,144000,null,144000,null,144000,null,null,null,"               TOTAL",null,{"$f":"SUM(S33:S35)","v":100},"%",{"$f":"SUM(U33:U35)","v":100},null,{"$f":"SUM(W33:W35)","v":100},"%",{"$f":"SUM(Y33:Y35)","v":100},"%",{"$f":"SUM(AA33:AA35)","v":100},"%",{"$f":"SUM(AC33:AC35)","v":100},"%"]
[]
["Common Dividends","COMDIVS1",19373000,null,18178000,null,16165000,null,14930000,null,14002000,null,13137000]
[]
["Income Bef Extra Items-S&U","INCBEFEXT",36543000,null,38425000,null,33888000,null,32452000,null,22809000,null,22742000,null,null,null,"FINANCIAL STATISTICS"]
["Net Operating Cash Flow","NETOPGFC",33028000,null,53355000,null,36053000,null,45864000,null,42843000,null,47071000]
["Change in op'g Assets + Liabilities","CHGOPASLIAB",-19022000,null,9380000,null,-1736000,null,6164000,null,-2906000,null,6939000,null,null,null,"FINANCIAL RATIOS - MARKET BASED"]
["Depreciation & Amortization","DEPAMORT",26799000,null,20838000,null,16716000,null,15037000,null,14846000,null,13532000,null,null,null,"     EARNINGS / PRICE RATIO",null,{"$f":"ROUND(C21/C52,4)*100","v":2.1999999999999997},"%",{"$f":"ROUND(E21/E52,4)*100","v":3.52},null,{"$f":"ROUND(G21/G52,4)*100","v":3.38},"%",{"$f":"ROUND(I21/I52,4)*100","v":4.21},"%",{"$f":"ROUND(K21/K52,4)*100","v":3.4799999999999995},"%",{"$f":"ROUND(AVERAGE(S43:AB43),2)","v":3.36},"%"]
["Income Tax Expense","INCTAX",-5488000,null,-4119000,null,-3140000,null,924000,null,11100000,null,11735000,null,null,null,"     MARKET / AVERAGE BOOK RATIO ",null,{"$f":"(ROUND((C52/(AVERAGE(C48,E48))*100),2))","v":460.34},null,{"$f":"(ROUND((E52/(AVERAGE(E48,G48))*100),2))","v":323.11},null,{"$f":"(ROUND((G52/(AVERAGE(G48,I48))*100),2))","v":353},null,{"$f":"(ROUND((I52/(AVERAGE(I48,K48))*100),2))","v":318.95999999999998},null,{"$f":"(ROUND((K52/(AVERAGE(K48,M48))*100),2))","v":289.54000000000002},null,{"$f":"ROUND(AVERAGE(S44:AB44),2)","v":348.99}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"     DIVIDEND YIELD",null,{"$f":"ROUND(((+C26/C52)*100),2)","v":1.18},null,{"$f":"ROUND(((+E26/E52)*100),2)","v":1.68},null,{"$f":"ROUND(((+G26/G52)*100),2)","v":1.64},null,{"$f":"ROUND(((+I26/I52)*100),2)","v":1.96},null,{"$f":"ROUND(((+K26/K52)*100),2)","v":2.16},null,{"$f":"ROUND(AVERAGE(S45:AB45),2)","v":1.72}]
["Calculations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"     DIVIDEND PAYOUT RATIO",null,{"$f":"ROUND(((+C38/C34)*100),2)","v":53.19},null,{"$f":"ROUND(((+E38/E34)*100),2)","v":47.46},null,{"$f":"ROUND(((+G38/G34)*100),2)","v":47.89},null,{"$f":"ROUND(((+I38/I34)*100),2)","v":46.21},null,{"$f":"ROUND(((+K38/K34)*100),2)","v":61.78},null,{"$f":"ROUND(AVERAGE(S46:AB46),2)","v":51.31}]
[]
["Com Eq / Shares Out.","calc",{"$f":"C16/C15","v":20.9865312178975},null,{"$f":"E16/E15","v":19.813884278601272},null,{"$f":"G16/G15","v":18.572444648388206},null,{"$f":"I16/I15","v":15.16716454307139},null,{"$f":"K16/K15","v":14.015105185909981},null,{"$f":"M16/M15","v":13.404332351497301},null,null,null,"RATE OF RETURN ON AVERAGE BOOK COMMON EQUITY",null,{"$f":"ROUND(((C34/AVERAGE(C16,E16))*100),2)","v":10.199999999999999},"%",{"$f":"ROUND(((E34/AVERAGE(E16,G16))*100),2)","v":11.43},null,{"$f":"ROUND(((G34/AVERAGE(G16,I16))*100),2)","v":11.79},"%",{"$f":"ROUND(((I34/AVERAGE(I16,K16))*100),2)","v":13.52},"%",{"$f":"ROUND(((K34/AVERAGE(K16,M16))*100),2)","v":10.130000000000001},"%",{"$f":"ROUND(AVERAGE(S48:AB48),2)","v":11.41},"%"]
[]
["Total Permanent Capital","calc",{"$f":"SUM(C12:C13,C16:C17)","v":683061000},null,{"$f":"SUM(E12:E13,E16:E17)","v":628791000},null,{"$f":"SUM(G12:G13,G16:G17)","v":563831000},null,{"$f":"SUM(I12:I13,I16:I17)","v":411414000},null,{"$f":"SUM(K12:K13,K16:K17)","v":377518000},null,{"$f":"SUM(M12:M13,M16:M17)","v":361570000},null,null,null,"TOTAL DEBT / EBITDA (3)",null,{"$f":"ROUND((C54/C62),2)","v":4.95},"x",{"$f":"ROUND((E54/E62),2)","v":4.51},null,{"$f":"ROUND((G54/G62),2)","v":4.71},"x",{"$f":"ROUND((I54/I62),2)","v":3.78},"x",{"$f":"ROUND((K54/K62),2)","v":3.21},"x",{"$f":"ROUND(AVERAGE(S50:AB50),2)","v":4.2300000000000004},"x"]
[]
["Average Price","calc",{"$f":"AVERAGE(C22:C23)","v":93.91},null,{"$f":"AVERAGE(E22:E23)","v":62.015000000000001},null,{"$f":"AVERAGE(G22:G23)","v":59.55},null,{"$f":"AVERAGE(I22:I23)","v":46.540000000000006},null,{"$f":"AVERAGE(K22:K23)","v":39.695},null,{"$f":"AVERAGE(M22:M23)","v":34.729999999999997},null,null,null,"FUNDS FROM OPERATIONS / TOTAL DEBT (4)",null,{"$f":"ROUND(((C60/C54)*100),2)","v":3.48},"%",{"$f":"ROUND(((E60/E54)*100),2)","v":20.79},null,{"$f":"ROUND(((G60/G54)*100),2)","v":12.08},"%",{"$f":"ROUND(((I60/I54)*100),2)","v":24.28},"%",{"$f":"ROUND(((K60/K54)*100),2)","v":22.56},"%",{"$f":"ROUND(AVERAGE(S52:AB52),2)","v":16.64},"%"]
[]
["Total Debt",null,{"$f":"+C19+C12","v":326251000},null,{"$f":"+E19+E12","v":282499000},null,{"$f":"+G19+G12","v":257955000},null,{"$f":"+I19+I12","v":208694000},null,{"$f":"+K19+K12","v":173910000},null,{"$f":"+M19+M12","v":152697000},null,null,null,"TOTAL DEBT / TOTAL CAPITAL",null,{"$f":"S33","v":46.87},"%",{"$f":"U33","v":44.79},null,{"$f":"W33","v":44.18},"%",{"$f":"Y33","v":45.38},"%",{"$f":"AA33","v":42.89},"%",{"$f":"ROUND(AVERAGE(S54:AB54),2)","v":44.82},"%"]
[]
["Total Capital","calc",{"$f":"SUM(C50,C19)","v":696061000},null,{"$f":"SUM(E50,E19)","v":630791000},null,{"$f":"SUM(G50,G19)","v":583831000},null,{"$f":"SUM(I50,I19)","v":459914000},null,{"$f":"SUM(K50,K19)","v":405518000},null,{"$f":"SUM(M50,M19)","v":373570000}]
[]
["Preferred Stk + Sink Fund Req.","calc",{"$f":"SUM(C13,C17)","v":2084000},null,{"$f":"SUM(E13,E17)","v":2084000},null,{"$f":"SUM(G13,G17)","v":2084000},null,{"$f":"SUM(I13,I17)","v":2433000},null,{"$f":"SUM(K13,K17)","v":2433000},null,{"$f":"SUM(M13,M17)","v":2436000}]
[]
["NETOPGFC + CHGOPASLIAB - AFUDC","calc",{"$f":"ROUND(C41+C42-C28,3)","v":11353000},null,{"$f":"ROUND(E41+E42-E28,3)","v":58719000},null,{"$f":"ROUND(G41+G42-G28,3)","v":31171000},null,{"$f":"ROUND(I41+I42-I28,3)","v":50666000},null,{"$f":"ROUND(K41+K42-K28,3)","v":39235000},null,{"$f":"ROUND(M41+M42-M28,3)","v":53391000}]
[]
["EBITDA","calc",{"$f":"C40+C43+C44+C30","v":65968000},null,{"$f":"E40+E43+E44+E30","v":62637000},null,{"$f":"G40+G43+G44+G30","v":54728000},null,{"$f":"I40+I43+I44+I30","v":55171000},null,{"$f":"K40+K43+K44+K30","v":54261000},null,{"$f":"M40+M43+M44+M30","v":53302000}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SEE PAGE 2 FOR NOTES."]

{"sheet":"3. SJW","index":49,"n_rows":81,"n_cols":223,"rows_kept":81,"cut":false,"hidden":false,"merged":[[24,28,24,29],[5,2,5,13],[6,2,6,13],[7,2,7,13],[12,18,12,27],[23,28,23,29]]}
[" "]
[]
[]
[]
["  Ticker  "]
["SJW",null,"SJW Corp.",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C6","v":"SJW Corp."}]
[null,null,"CAPITALIZATION AND FINANCIAL STATISTICS  (1)",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C7","v":"CAPITALIZATION AND FINANCIAL STATISTICS  (1)"}]
[null,null,"2017 - 2021, Inclusive",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C8","v":"2017 - 2021, Inclusive"}]
[]
[null,"FYE: 12/31/2021",2021,null,2020,null,2019,null,2018,null,2017,null,2016]
["Capital Structure:"]
["     Long Term Debt","LTDEBT",1532041000,null,1363821000,null,1283597000,null,431424000,null,431092000,null,433460000,null,null,null,null,null,{"$f":"C10","v":2021},null,{"$f":"E10","v":2020},null,{"$f":"G10","v":2019},null,{"$f":"I10","v":2018},null,{"$f":"K10","v":2017}]
["     Preferred Stock","PFD",0,null,0,null,0,null,0,null,0,null,0,null,null,null,null,null,"(MILLIONS OF DOLLARS)",null,null,null,null,null,null,null,null,null," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CAPITALIZATION STATISTICS"]
["Common Shares Outst.","Input Data",30181348,null,28556605,null,28456508,null,28404316,null,20520856,null,20456225]
["Common Equity","TOTEQ",1034519000,null,917160000,null,889984000,null,889312000,null,463209000,null,421646000,null,null,null,"AMOUNT OF CAPITAL EMPLOYED"]
["Sinking Fund Requirements","Input Data",0,null,0,null,0,null,0,null,0,null,0,null,null,null,"     TOTAL PERMANENT CAPITAL",null,{"$f":"C50/1000000","v":2566.56},null,{"$f":"E50/1000000","v":2280.9810000000002},null,{"$f":"G50/1000000","v":2173.5810000000001},null,{"$f":"I50/1000000","v":1320.7360000000001},null,{"$f":"K50/1000000","v":894.30100000000004}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"     SHORT-TERM DEBT",null,{"$f":"C19/1000000","v":62.996000000000002},null,{"$f":"E19/1000000","v":175.09399999999999},null,{"$f":"G19/1000000","v":117.209},null,{"$f":"I19/1000000","v":100},null,{"$f":"K19/1000000","v":25}]
["Short Term Debt","STDEBT",62996000,null,175094000,null,117209000,null,100000000,null,25000000,null,14200000,null,null,null,"          TOTAL CAPITAL EMPLOYED",null,{"$f":"SUM(S17:S18)","v":2629.556},null,{"$f":"SUM(U17:U18)","v":2456.0750000000003},null,{"$f":"SUM(W17:W18)","v":2290.79},null,{"$f":"SUM(Y17:Y18)","v":1420.7360000000001},null,{"$f":"SUM(AA17:AA18)","v":919.30100000000004}]
[]
["EPS excluding extra","EPSAPPCOMM",2.0299999999999998,null,2.14,null,0.82,null,1.82,null,2.86,null,2.57,null,null,null,"INDICATED AVERAGE CAPITAL COST RATES  (2)"]
["Price - High","Bloomberg",73.2,null,74.73,null,74.47,null,68.150000000000006,null,68.13,null,56.69,null,null,null,"     TOTAL DEBT ",null,{"$f":"(ROUND((C30/(AVERAGE(C54,E54))*100),2))","v":3.47},"%",{"$f":"(ROUND((E30/(AVERAGE(E54,G54))*100),2))","v":3.69},"%",{"$f":"(ROUND((G30/(AVERAGE(G54,I54))*100),2))","v":3.29},"%",{"$f":"(ROUND((I30/(AVERAGE(I54,K54))*100),2))","v":4.93},"%",{"$f":"(ROUND((K30/(AVERAGE(K54,M54))*100),2))","v":5.07},"%"]
["Price - Low","Bloomberg",58.81,null,49.48,null,54.74,null,51.68,null,45.74,null,29.35,null,null,null,"     PREFERRED STOCK"]
[null,null,null,null,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 YEAR"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CAPITAL STRUCTURE RATIOS",null,null,null,null,null,null,null,null,null,null,null,"AVERAGE"]
["DPS by payable date","Yahoo",1.36,null,1.28,null,1.2,null,1.1200000000000001,null,1.04,null,0.81,null,null,null,"     BASED ON TOTAL PERMANENT CAPITAL:"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"          LONG-TERM DEBT",null,{"$f":"ROUND(((C12/C50)*100),2)","v":59.69},"%",{"$f":"ROUND(((E12/E50)*100),2)","v":59.79},"%",{"$f":"ROUND(((G12/G50)*100),2)","v":59.05},"%",{"$f":"ROUND(((I12/I50)*100),2)","v":32.67},"%",{"$f":"ROUND(((K12/K50)*100),2)","v":48.2},"%",{"$f":"ROUND(AVERAGE(S27:AB27),2)","v":51.88},"%"]
["AFUDC","AFUDC",0,null,0,null,0,null,0,null,0,null,0,null,null,null,"          PREFERRED STOCK",null,{"$f":"ROUND(((SUM(C13,C17)/C50)*100),2)","v":0},null,{"$f":"ROUND(((SUM(E13,E17)/E50)*100),2)","v":0},null,{"$f":"ROUND(((SUM(G13,G17)/G50)*100),2)","v":0},null,{"$f":"ROUND(((SUM(I13,I17)/I50)*100),2)","v":0},null,{"$f":"ROUND(((SUM(K13,K17)/K50)*100),2)","v":0},null,{"$f":"ROUND(AVERAGE(S28:AB28),2)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"          COMMON EQUITY",null,{"$f":"ROUND(((C16/C50)*100),2)","v":40.31},null,{"$f":"ROUND(((E16/E50)*100),2)","v":40.21},null,{"$f":"ROUND(((G16/G50)*100),2)","v":40.950000000000003},null,{"$f":"ROUND(((I16/I50)*100),2)","v":67.33},null,{"$f":"ROUND(((K16/K50)*100),2)","v":51.8},null,{"$f":"ROUND(AVERAGE(S29:AB29),2)","v":48.12}]
["Total Interest","INTEXP",54339000,null,54255000,null,31796000,null,24332000,null,22929000,null,21838000,null,null,null,"               TOTAL",null,{"$f":"SUM(S27:S29)","v":100},"%",{"$f":"SUM(U27:U29)","v":100},"%",{"$f":"SUM(W27:W29)","v":100},"%",{"$f":"SUM(Y27:Y29)","v":100},"%",{"$f":"SUM(AA27:AA29)","v":100},"%",{"$f":"SUM(AC27:AC29)","v":100},"%"]
[]
["Net Income before Extra.","NETINC",60478000,null,61515000,null,23627000,null,38767000,null,61100000,null,52839000,null,null,null,"     BASED ON TOTAL CAPITAL:"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"          TOTAL DEBT, INCLUDING SHORT-TERM",null,{"$f":"ROUND((((C12+C19)/C56)*100),2)","v":60.66},"%",{"$f":"ROUND((((E12+E19)/E56)*100),2)","v":62.66},"%",{"$f":"ROUND((((G12+G19)/G56)*100),2)","v":61.15},"%",{"$f":"ROUND((((I12+I19)/I56)*100),2)","v":37.4},"%",{"$f":"ROUND((((K12+K19)/K56)*100),2)","v":49.61},"%",{"$f":"ROUND(AVERAGE(S33:AB33),2)","v":54.3},"%"]
["CE Income before Extra.","INCAVAILCOMM",60478000,null,61515000,null,23627000,null,38767000,null,61100000,null,52839000,null,null,null,"          PREFERRED STOCK",null,{"$f":"ROUND((((SUM(C13,C17))/C56)*100),2)","v":0},null,{"$f":"ROUND((((SUM(E13,E17))/E56)*100),2)","v":0},null,{"$f":"ROUND((((SUM(G13,G17))/G56)*100),2)","v":0},null,{"$f":"ROUND((((SUM(I13,I17))/I56)*100),2)","v":0},null,{"$f":"ROUND((((SUM(K13,K17))/K56)*100),2)","v":0},null,{"$f":"ROUND(AVERAGE(S34:AB34),2)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"          COMMON EQUITY",null,{"$f":"ROUND((((C16)/C56)*100),2)","v":39.340000000000003},null,{"$f":"ROUND((((E16)/E56)*100),2)","v":37.340000000000003},null,{"$f":"ROUND((((G16)/G56)*100),2)","v":38.85},null,{"$f":"ROUND((((I16)/I56)*100),2)","v":62.6},null,{"$f":"ROUND((((K16)/K56)*100),2)","v":50.39},null,{"$f":"ROUND(AVERAGE(S35:AB35),2)","v":45.7}]
["Preferred Stock Dividends","PFDDIV",0,null,0,null,0,null,0,null,0,null,0,null,null,null,"               TOTAL",null,{"$f":"SUM(S33:S35)","v":100},"%",{"$f":"SUM(U33:U35)","v":100},"%",{"$f":"SUM(W33:W35)","v":100},"%",{"$f":"SUM(Y33:Y35)","v":100},"%",{"$f":"SUM(AA33:AA35)","v":100},"%",{"$f":"SUM(AC33:AC35)","v":100},"%"]
[]
["Common Dividends","COMDIVS1",40137000,null,36509000,null,34134000,null,23074000,null,21332000,null,16559000]
[]
["Income Bef Extra Items-S&U","INCBEFEXT",60478000,null,61515000,null,23627000,null,38767000,null,61100000,null,52839000,null,null,null,"FINANCIAL STATISTICS"]
["Net Operating Cash Flow","NETOPGFC",130040000,null,104051000,null,130005000,null,91343000,null,101112000,null,114072000]
["Change in op'g Assets + Liabilities","CHGOPASLIAB",-17171000,null,-44945000,null,36641000,null,2615000,null,6706000,null,22559000,null,null,null,"FINANCIAL RATIOS - MARKET BASED"]
["Depreciation & Amortization","DEPAMORT",94400000,null,89279000,null,65592000,null,54601000,null,48292000,null,44625000,null,null,null,"     EARNINGS / PRICE RATIO",null,{"$f":"ROUND(C21/C52,4)*100","v":3.08},"%",{"$f":"ROUND(E21/E52,4)*100","v":3.45},"%",{"$f":"ROUND(G21/G52,4)*100","v":1.27},"%",{"$f":"ROUND(I21/I52,4)*100","v":3.04},"%",{"$f":"ROUND(K21/K52,4)*100","v":5.0200000000000005},"%",{"$f":"ROUND(AVERAGE(S43:AB43),2)","v":3.17},"%"]
["Income Tax Expense","INCTAX",8369000,null,8380000,null,8454000,null,10065000,null,35393000,null,33542000,null,null,null,"     MARKET / AVERAGE BOOK RATIO ",null,{"$f":"(ROUND((C52/(AVERAGE(C48,E48))*100),2))","v":198.83},null,{"$f":"(ROUND((E52/(AVERAGE(E48,G48))*100),2))","v":195.94},null,{"$f":"(ROUND((G52/(AVERAGE(G48,I48))*100),2))","v":206.46},null,{"$f":"(ROUND((I52/(AVERAGE(I48,K48))*100),2))","v":222.39},null,{"$f":"(ROUND((K52/(AVERAGE(K48,M48))*100),2))","v":263.68},null,{"$f":"ROUND(AVERAGE(S44:AB44),2)","v":217.46}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"     DIVIDEND YIELD",null,{"$f":"ROUND(((+C26/C52)*100),2)","v":2.06},null,{"$f":"ROUND(((+E26/E52)*100),2)","v":2.06},null,{"$f":"ROUND(((+G26/G52)*100),2)","v":1.86},null,{"$f":"ROUND(((+I26/I52)*100),2)","v":1.87},null,{"$f":"ROUND(((+K26/K52)*100),2)","v":1.83},null,{"$f":"ROUND(AVERAGE(S45:AB45),2)","v":1.94}]
["Calculations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"     DIVIDEND PAYOUT RATIO",null,{"$f":"ROUND(((+C38/C34)*100),2)","v":66.37},null,{"$f":"ROUND(((+E38/E34)*100),2)","v":59.35},null,{"$f":"ROUND(((+G38/G34)*100),2)","v":144.47},null,{"$f":"ROUND(((+I38/I34)*100),2)","v":59.52},null,{"$f":"ROUND(((+K38/K34)*100),2)","v":34.909999999999997},null,{"$f":"ROUND(AVERAGE(S46:AB46),2)","v":72.92}]
[]
["Com Eq / Shares Out.","calc",{"$f":"C16/C15","v":34.276765901907361},null,{"$f":"E16/E15","v":32.117263239100026},null,{"$f":"G16/G15","v":31.275235879258272},null,{"$f":"I16/I15","v":31.309044724048274},null,{"$f":"K16/K15","v":22.572596386817391},null,{"$f":"M16/M15","v":20.612111961028976},null,null,null,"RATE OF RETURN ON AVERAGE BOOK COMMON EQUITY",null,{"$f":"ROUND(((C34/AVERAGE(C16,E16))*100),2)","v":6.2},"%",{"$f":"ROUND(((E34/AVERAGE(E16,G16))*100),2)","v":6.81},"%",{"$f":"ROUND(((G34/AVERAGE(G16,I16))*100),2)","v":2.66},"%",{"$f":"ROUND(((I34/AVERAGE(I16,K16))*100),2)","v":5.73},"%",{"$f":"ROUND(((K34/AVERAGE(K16,M16))*100),2)","v":13.81},"%",{"$f":"ROUND(AVERAGE(S48:AB48),2)","v":7.04},"%"]
[]
["Total Permanent Capital","calc",{"$f":"SUM(C12:C13,C16:C17)","v":2566560000},null,{"$f":"SUM(E12:E13,E16:E17)","v":2280981000},null,{"$f":"SUM(G12:G13,G16:G17)","v":2173581000},null,{"$f":"SUM(I12:I13,I16:I17)","v":1320736000},null,{"$f":"SUM(K12:K13,K16:K17)","v":894301000},null,{"$f":"SUM(M12:M13,M16:M17)","v":855106000},null,null,null,"TOTAL DEBT / EBITDA (3)",null,{"$f":"ROUND((C54/C62),2)","v":7.33},"x",{"$f":"ROUND((E54/E62),2)","v":7.21},"x",{"$f":"ROUND((G54/G62),2)","v":10.82},"x",{"$f":"ROUND((I54/I62),2)","v":4.16},"x",{"$f":"ROUND((K54/K62),2)","v":2.72},"x",{"$f":"ROUND(AVERAGE(S50:AB50),2)","v":6.45},"x"]
[]
["Average Price","calc",{"$f":"AVERAGE(C22:C23)","v":66.004999999999995},null,{"$f":"AVERAGE(E22:E23)","v":62.105000000000004},null,{"$f":"AVERAGE(G22:G23)","v":64.605000000000004},null,{"$f":"AVERAGE(I22:I23)","v":59.915000000000006},null,{"$f":"AVERAGE(K22:K23)","v":56.935000000000002},null,{"$f":"AVERAGE(M22:M23)","v":43.019999999999996},null,null,null,"FUNDS FROM OPERATIONS / TOTAL DEBT (4)",null,{"$f":"ROUND(((C60/C54)*100),2)","v":7.08},"%",{"$f":"ROUND(((E60/E54)*100),2)","v":3.84},"%",{"$f":"ROUND(((G60/G54)*100),2)","v":11.9},"%",{"$f":"ROUND(((I60/I54)*100),2)","v":17.68},"%",{"$f":"ROUND(((K60/K54)*100),2)","v":23.64},"%",{"$f":"ROUND(AVERAGE(S52:AB52),2)","v":12.83},"%"]
[]
["Total Debt",null,{"$f":"+C19+C12","v":1595037000},null,{"$f":"+E19+E12","v":1538915000},null,{"$f":"+G19+G12","v":1400806000},null,{"$f":"+I19+I12","v":531424000},null,{"$f":"+K19+K12","v":456092000},null,{"$f":"+M19+M12","v":447660000},null,null,null,"TOTAL DEBT / TOTAL CAPITAL",null,{"$f":"S33","v":60.66},"%",{"$f":"U33","v":62.66},"%",{"$f":"W33","v":61.15},"%",{"$f":"Y33","v":37.4},"%",{"$f":"AA33","v":49.61},"%",{"$f":"ROUND(AVERAGE(S54:AB54),2)","v":54.3},"%"]
[]
["Total Capital","calc",{"$f":"SUM(C50,C19)","v":2629556000},null,{"$f":"SUM(E50,E19)","v":2456075000},null,{"$f":"SUM(G50,G19)","v":2290790000},null,{"$f":"SUM(I50,I19)","v":1420736000},null,{"$f":"SUM(K50,K19)","v":919301000},null,{"$f":"SUM(M50,M19)","v":869306000}]
[]
["Preferred Stk + Sink Fund Req.","calc",{"$f":"SUM(C13,C17)","v":0},null,{"$f":"SUM(E13,E17)","v":0},null,{"$f":"SUM(G13,G17)","v":0},null,{"$f":"SUM(I13,I17)","v":0},null,{"$f":"SUM(K13,K17)","v":0},null,{"$f":"SUM(M13,M17)","v":0}]
[]
["NETOPGFC + CHGOPASLIAB - AFUDC","calc",{"$f":"ROUND(C41+C42-C28,3)","v":112869000},null,{"$f":"ROUND(E41+E42-E28,3)","v":59106000},null,{"$f":"ROUND(G41+G42-G28,3)","v":166646000},null,{"$f":"ROUND(I41+I42-I28,3)","v":93958000},null,{"$f":"ROUND(K41+K42-K28,3)","v":107818000},null,{"$f":"ROUND(M41+M42-M28,3)","v":136631000}]
[]
["EBITDA","calc",{"$f":"C40+C43+C44+C30","v":217586000},null,{"$f":"E40+E43+E44+E30","v":213429000},null,{"$f":"G40+G43+G44+G30","v":129469000},null,{"$f":"I40+I43+I44+I30","v":127765000},null,{"$f":"K40+K43+K44+K30","v":167714000},null,{"$f":"M40+M43+M44+M30","v":152844000}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SEE PAGE 2 FOR NOTES."]

{"sheet":"3. YORW","index":50,"n_rows":81,"n_cols":223,"rows_kept":81,"cut":false,"hidden":false,"merged":[[24,28,24,29],[5,2,5,12],[6,2,6,12],[7,2,7,12],[12,18,12,27],[23,28,23,29]]}
[]
[]
[]
[]
["  Ticker  "]
["YORW",null,"York Water Co",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C6","v":"York Water Co"}]
[null,null,"CAPITALIZATION AND FINANCIAL STATISTICS  (1)",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C7","v":"CAPITALIZATION AND FINANCIAL STATISTICS  (1)"}]
[null,null,"2017 - 2021, Inclusive",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C8","v":"2017 - 2021, Inclusive"}]
[]
[null,"FYE: 12/31/2021",2021,null,2020,null,2019,null,2018,null,2017,null,2016]
["Capital Structure:"]
["     Long Term Debt","LTDEBT",138876500,null,123573000,null,101035000,null,93358000,null,90142000,null,84653000,null,null,null,null,null,{"$f":"C10","v":2021},null,{"$f":"E10","v":2020},null,{"$f":"G10","v":2019},null,{"$f":"I10","v":2018},null,{"$f":"K10","v":2017}]
["     Preferred Stock","PFD",0,null,0,null,0,null,0,null,0,null,0,null,null,null,null,null,"(MILLIONS OF DOLLARS)",null,null,null,null,null,null,null,null,null," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CAPITALIZATION STATISTICS"]
["Common Shares Outst.","Input Data",13112948,null,13060817,null,13014898,null,12943536,null,12872742,null,12852295]
["Common Equity","TOTEQ",152622000,null,143252000,null,134185000,null,126195000,null,119405000,null,114061000,null,null,null,"AMOUNT OF CAPITAL EMPLOYED"]
["Sinking Fund Requirements","Input Data",0,null,0,null,0,null,0,null,0,null,0,null,null,null,"     TOTAL PERMANENT CAPITAL",null,{"$f":"C50/1000000","v":291.49849999999998},null,{"$f":"E50/1000000","v":266.82499999999999},null,{"$f":"G50/1000000","v":235.22},null,{"$f":"I50/1000000","v":219.553},null,{"$f":"K50/1000000","v":209.547}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"     SHORT-TERM DEBT",null,{"$f":"C19/1000000","v":0},null,{"$f":"E19/1000000","v":0},null,{"$f":"G19/1000000","v":0},null,{"$f":"I19/1000000","v":1},null,{"$f":"K19/1000000","v":1}]
["Short Term Debt","STDEBT",0,null,0,null,0,null,1000000,null,1000000,null,0,null,null,null,"          TOTAL CAPITAL EMPLOYED",null,{"$f":"SUM(S17:S18)","v":291.49849999999998},null,{"$f":"SUM(U17:U18)","v":266.82499999999999},null,{"$f":"SUM(W17:W18)","v":235.22},null,{"$f":"SUM(Y17:Y18)","v":220.553},null,{"$f":"SUM(AA17:AA18)","v":210.547}]
[]
["EPS excluding extra","EPSAPPCOMM",1.3,null,1.27,null,1.1100000000000001,null,1.04,null,1.01,null,0.92,null,null,null,"INDICATED AVERAGE CAPITAL COST RATES  (2)"]
["Price - High","Bloomberg",53.39,null,50.65,null,46.75,null,35.020000000000003,null,39.65,null,39.4,null,null,null,"     TOTAL DEBT ",null,{"$f":"(ROUND((C30/(AVERAGE(C54,E54))*100),2))","v":3.75},"%",{"$f":"(ROUND((E30/(AVERAGE(E54,G54))*100),2))","v":4.1900000000000004},"%",{"$f":"(ROUND((G30/(AVERAGE(G54,I54))*100),2))","v":5.24},"%",{"$f":"(ROUND((I30/(AVERAGE(I54,K54))*100),2))","v":5.94},"%",{"$f":"(ROUND((K30/(AVERAGE(K54,M54))*100),2))","v":6.08},"%"]
["Price - Low","Bloomberg",41.02,null,35.6,null,30.98,null,28.1,null,32.15,null,24.53,null,null,null,"     PREFERRED STOCK"]
[null,null,null,null,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 YEAR"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CAPITAL STRUCTURE RATIOS",null,null,null,null,null,null,null,null,null,null,null,"AVERAGE"]
["DPS by payable date","Yahoo",0.7571,null,0.72699999999999998,null,0.70009999999999994,null,0.67310000000000003,null,0.6472,null,0.62670000000000003,null,null,null,"     BASED ON TOTAL PERMANENT CAPITAL:"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"          LONG-TERM DEBT",null,{"$f":"ROUND(((C12/C50)*100),2)","v":47.64},"%",{"$f":"ROUND(((E12/E50)*100),2)","v":46.31},"%",{"$f":"ROUND(((G12/G50)*100),2)","v":42.95},"%",{"$f":"ROUND(((I12/I50)*100),2)","v":42.52},"%",{"$f":"ROUND(((K12/K50)*100),2)","v":43.02},"%",{"$f":"ROUND(AVERAGE(S27:AB27),2)","v":44.49},"%"]
["AFUDC","AFUDC",1221000,null,530000,null,366000,null,229000,null,864000,null,228000,null,null,null,"          PREFERRED STOCK",null,{"$f":"ROUND(((SUM(C13,C17)/C50)*100),2)","v":0},null,{"$f":"ROUND(((SUM(E13,E17)/E50)*100),2)","v":0},null,{"$f":"ROUND(((SUM(G13,G17)/G50)*100),2)","v":0},null,{"$f":"ROUND(((SUM(I13,I17)/I50)*100),2)","v":0},null,{"$f":"ROUND(((SUM(K13,K17)/K50)*100),2)","v":0},null,{"$f":"ROUND(AVERAGE(S28:AB28),2)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"          COMMON EQUITY",null,{"$f":"ROUND(((C16/C50)*100),2)","v":52.36},null,{"$f":"ROUND(((E16/E50)*100),2)","v":53.69},null,{"$f":"ROUND(((G16/G50)*100),2)","v":57.05},null,{"$f":"ROUND(((I16/I50)*100),2)","v":57.48},null,{"$f":"ROUND(((K16/K50)*100),2)","v":56.98},null,{"$f":"ROUND(AVERAGE(S29:AB29),2)","v":55.51}]
["Total Interest","INTEXP",4926000,null,4707000,null,5124000,null,5509000,null,5348000,null,5265000,null,null,null,"               TOTAL",null,{"$f":"SUM(S27:S29)","v":100},"%",{"$f":"SUM(U27:U29)","v":100},"%",{"$f":"SUM(W27:W29)","v":100},"%",{"$f":"SUM(Y27:Y29)","v":100},"%",{"$f":"SUM(AA27:AA29)","v":100},"%",{"$f":"SUM(AC27:AC29)","v":100},"%"]
[]
["Net Income before Extra.","NETINC",16984000,null,16598000,null,14402000,null,13376000,null,12974000,null,11846000,null,null,null,"     BASED ON TOTAL CAPITAL:"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"          TOTAL DEBT, INCLUDING SHORT-TERM",null,{"$f":"ROUND((((C12+C19)/C56)*100),2)","v":47.64},"%",{"$f":"ROUND((((E12+E19)/E56)*100),2)","v":46.31},"%",{"$f":"ROUND((((G12+G19)/G56)*100),2)","v":42.95},"%",{"$f":"ROUND((((I12+I19)/I56)*100),2)","v":42.78},"%",{"$f":"ROUND((((K12+K19)/K56)*100),2)","v":43.29},"%",{"$f":"ROUND(AVERAGE(S33:AB33),2)","v":44.59},"%"]
["CE Income before Extra.","INCAVAILCOMM",16984000,null,16598000,null,14402000,null,13376000,null,12974000,null,11846000,null,null,null,"          PREFERRED STOCK",null,{"$f":"ROUND((((SUM(C13,C17))/C56)*100),2)","v":0},null,{"$f":"ROUND((((SUM(E13,E17))/E56)*100),2)","v":0},null,{"$f":"ROUND((((SUM(G13,G17))/G56)*100),2)","v":0},null,{"$f":"ROUND((((SUM(I13,I17))/I56)*100),2)","v":0},null,{"$f":"ROUND((((SUM(K13,K17))/K56)*100),2)","v":0},null,{"$f":"ROUND(AVERAGE(S34:AB34),2)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"          COMMON EQUITY",null,{"$f":"ROUND((((C16)/C56)*100),2)","v":52.36},null,{"$f":"ROUND((((E16)/E56)*100),2)","v":53.69},null,{"$f":"ROUND((((G16)/G56)*100),2)","v":57.05},null,{"$f":"ROUND((((I16)/I56)*100),2)","v":57.22},null,{"$f":"ROUND((((K16)/K56)*100),2)","v":56.71},null,{"$f":"ROUND(AVERAGE(S35:AB35),2)","v":55.41}]
["Preferred Stock Dividends","PFDDIV",0,null,0,null,0,null,0,null,0,null,0,null,null,null,"               TOTAL",null,{"$f":"SUM(S33:S35)","v":100},"%",{"$f":"SUM(U33:U35)","v":100},"%",{"$f":"SUM(W33:W35)","v":100},"%",{"$f":"SUM(Y33:Y35)","v":100},"%",{"$f":"SUM(AA33:AA35)","v":100},"%",{"$f":"SUM(AC33:AC35)","v":100},"%"]
[]
["Common Dividends","COMDIVS1",9808000,null,9394000,null,8986000,null,8583000,null,8229000,null,7956000]
[]
["Income Bef Extra Items-S&U","INCBEFEXT",16984000,null,16598000,null,14402000,null,13376000,null,12974000,null,11846000,null,null,null,"FINANCIAL STATISTICS"]
["Net Operating Cash Flow","NETOPGFC",22959000,null,20235000,null,18881000,null,18372000,null,20111000,null,19365000]
["Change in op'g Assets + Liabilities","CHGOPASLIAB",-3276000,null,-4819000,null,-3720000,null,-2447000,null,-2216000,null,-866000,null,null,null,"FINANCIAL RATIOS - MARKET BASED"]
["Depreciation & Amortization","DEPAMORT",8859000,null,8177000,null,7688000,null,7010000,null,6769000,null,6422000,null,null,null,"     EARNINGS / PRICE RATIO",null,{"$f":"ROUND(C21/C52,4)*100","v":2.75},"%",{"$f":"ROUND(E21/E52,4)*100","v":2.94},"%",{"$f":"ROUND(G21/G52,4)*100","v":2.86},"%",{"$f":"ROUND(I21/I52,4)*100","v":3.3000000000000003},"%",{"$f":"ROUND(K21/K52,4)*100","v":2.81},"%",{"$f":"ROUND(AVERAGE(S43:AB43),2)","v":2.93},"%"]
["Income Tax Expense","INCTAX",1120000,null,2018000,null,2240000,null,2491000,null,4543000,null,5409000,null,null,null,"     MARKET / AVERAGE BOOK RATIO ",null,{"$f":"(ROUND((C52/(AVERAGE(C48,E48))*100),2))","v":417.61},null,{"$f":"(ROUND((E52/(AVERAGE(E48,G48))*100),2))","v":405.34},null,{"$f":"(ROUND((G52/(AVERAGE(G48,I48))*100),2))","v":387.49},null,{"$f":"(ROUND((I52/(AVERAGE(I48,K48))*100),2))","v":331.77},null,{"$f":"(ROUND((K52/(AVERAGE(K48,M48))*100),2))","v":395.58},null,{"$f":"ROUND(AVERAGE(S44:AB44),2)","v":387.56}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"     DIVIDEND YIELD",null,{"$f":"ROUND(((+C26/C52)*100),2)","v":1.6},null,{"$f":"ROUND(((+E26/E52)*100),2)","v":1.69},null,{"$f":"ROUND(((+G26/G52)*100),2)","v":1.8},null,{"$f":"ROUND(((+I26/I52)*100),2)","v":2.13},null,{"$f":"ROUND(((+K26/K52)*100),2)","v":1.8},null,{"$f":"ROUND(AVERAGE(S45:AB45),2)","v":1.8}]
["Calculations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"     DIVIDEND PAYOUT RATIO",null,{"$f":"ROUND(((+C38/C34)*100),2)","v":57.75},null,{"$f":"ROUND(((+E38/E34)*100),2)","v":56.6},null,{"$f":"ROUND(((+G38/G34)*100),2)","v":62.39},null,{"$f":"ROUND(((+I38/I34)*100),2)","v":64.17},null,{"$f":"ROUND(((+K38/K34)*100),2)","v":63.43},null,{"$f":"ROUND(AVERAGE(S46:AB46),2)","v":60.87}]
[]
["Com Eq / Shares Out.","calc",{"$f":"C16/C15","v":11.639030369067276},null,{"$f":"E16/E15","v":10.968073436753611},null,{"$f":"G16/G15","v":10.310107693506319},null,{"$f":"I16/I15","v":9.7496541903232625},null,{"$f":"K16/K15","v":9.2758015347468312},null,{"$f":"M16/M15","v":8.8747573876883461},null,null,null,"RATE OF RETURN ON AVERAGE BOOK COMMON EQUITY",null,{"$f":"ROUND(((C34/AVERAGE(C16,E16))*100),2)","v":11.48},"%",{"$f":"ROUND(((E34/AVERAGE(E16,G16))*100),2)","v":11.97},"%",{"$f":"ROUND(((G34/AVERAGE(G16,I16))*100),2)","v":11.06},"%",{"$f":"ROUND(((I34/AVERAGE(I16,K16))*100),2)","v":10.89},"%",{"$f":"ROUND(((K34/AVERAGE(K16,M16))*100),2)","v":11.11},"%",{"$f":"ROUND(AVERAGE(S48:AB48),2)","v":11.3},"%"]
[]
["Total Permanent Capital","calc",{"$f":"SUM(C12:C13,C16:C17)","v":291498500},null,{"$f":"SUM(E12:E13,E16:E17)","v":266825000},null,{"$f":"SUM(G12:G13,G16:G17)","v":235220000},null,{"$f":"SUM(I12:I13,I16:I17)","v":219553000},null,{"$f":"SUM(K12:K13,K16:K17)","v":209547000},null,{"$f":"SUM(M12:M13,M16:M17)","v":198714000},null,null,null,"TOTAL DEBT / EBITDA (3)",null,{"$f":"ROUND((C54/C62),2)","v":4.3499999999999996},"x",{"$f":"ROUND((E54/E62),2)","v":3.92},"x",{"$f":"ROUND((G54/G62),2)","v":3.43},"x",{"$f":"ROUND((I54/I62),2)","v":3.32},"x",{"$f":"ROUND((K54/K62),2)","v":3.08},"x",{"$f":"ROUND(AVERAGE(S50:AB50),2)","v":3.62},"x"]
[]
["Average Price","calc",{"$f":"AVERAGE(C22:C23)","v":47.204999999999998},null,{"$f":"AVERAGE(E22:E23)","v":43.125},null,{"$f":"AVERAGE(G22:G23)","v":38.865000000000002},null,{"$f":"AVERAGE(I22:I23)","v":31.560000000000002},null,{"$f":"AVERAGE(K22:K23)","v":35.9},null,{"$f":"AVERAGE(M22:M23)","v":31.965},null,null,null,"FUNDS FROM OPERATIONS / TOTAL DEBT (4)",null,{"$f":"ROUND(((C60/C54)*100),2)","v":13.29},"%",{"$f":"ROUND(((E60/E54)*100),2)","v":12.05},"%",{"$f":"ROUND(((G60/G54)*100),2)","v":14.64},"%",{"$f":"ROUND(((I60/I54)*100),2)","v":16.63},"%",{"$f":"ROUND(((K60/K54)*100),2)","v":18.690000000000001},"%",{"$f":"ROUND(AVERAGE(S52:AB52),2)","v":15.06},"%"]
[]
["Total Debt",null,{"$f":"+C19+C12","v":138876500},null,{"$f":"+E19+E12","v":123573000},null,{"$f":"+G19+G12","v":101035000},null,{"$f":"+I19+I12","v":94358000},null,{"$f":"+K19+K12","v":91142000},null,{"$f":"+M19+M12","v":84653000},null,null,null,"TOTAL DEBT / TOTAL CAPITAL",null,{"$f":"S33","v":47.64},"%",{"$f":"U33","v":46.31},"%",{"$f":"W33","v":42.95},"%",{"$f":"Y33","v":42.78},"%",{"$f":"AA33","v":43.29},"%",{"$f":"ROUND(AVERAGE(S54:AB54),2)","v":44.59},"%"]
[]
["Total Capital","calc",{"$f":"SUM(C50,C19)","v":291498500},null,{"$f":"SUM(E50,E19)","v":266825000},null,{"$f":"SUM(G50,G19)","v":235220000},null,{"$f":"SUM(I50,I19)","v":220553000},null,{"$f":"SUM(K50,K19)","v":210547000},null,{"$f":"SUM(M50,M19)","v":198714000}]
[]
["Preferred Stk + Sink Fund Req.","calc",{"$f":"SUM(C13,C17)","v":0},null,{"$f":"SUM(E13,E17)","v":0},null,{"$f":"SUM(G13,G17)","v":0},null,{"$f":"SUM(I13,I17)","v":0},null,{"$f":"SUM(K13,K17)","v":0},null,{"$f":"SUM(M13,M17)","v":0}]
[]
["NETOPGFC + CHGOPASLIAB - AFUDC","calc",{"$f":"ROUND(C41+C42-C28,3)","v":18462000},null,{"$f":"ROUND(E41+E42-E28,3)","v":14886000},null,{"$f":"ROUND(G41+G42-G28,3)","v":14795000},null,{"$f":"ROUND(I41+I42-I28,3)","v":15696000},null,{"$f":"ROUND(K41+K42-K28,3)","v":17031000},null,{"$f":"ROUND(M41+M42-M28,3)","v":18271000}]
[]
["EBITDA","calc",{"$f":"C40+C43+C44+C30","v":31889000},null,{"$f":"E40+E43+E44+E30","v":31500000},null,{"$f":"G40+G43+G44+G30","v":29454000},null,{"$f":"I40+I43+I44+I30","v":28386000},null,{"$f":"K40+K43+K44+K30","v":29634000},null,{"$f":"M40+M43+M44+M30","v":28942000}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SEE PAGE 2 FOR NOTES."]