{"text_format":"1","workbook":"xlsx","n_sheets":40,"sheets":["Low-end WP","Fig. 1 ","Fig. 1 - Data","Fig. 2","Table 1","Tables 2 & 7","Table 3","Table 3-Chron 2021","Table 3-Chron 2022","Table 3-Chron 2023","Proxy Group Criteria","Proxy Group Ticker","Exhibit List","2","3 (1)","3 (2-4)","  4 (1)","  4 (2-3)","5 (1)","5 (2)","5 (3)","6","7","8","9 (1)","9 (2)","9 (3)","10","11","12 (1)","12 (2)","12 (3)","Proxy Group Risk Measures","Stock Price (Utility)","Stock Price (Non-Utility)","2023 03 Market DCF","Bond Yields","Electric Utility Data","Size Premium","Ordinal Ratings"],"not_rendered":{"charts":3,"images":2,"macros":1,"external_links":16,"defined_names":5101,"comments":2,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"Low-end WP","index":0,"n_rows":40,"n_cols":10,"rows_kept":40,"cut":false,"hidden":false,"merged":[[31,1,33,11]]}
["IMPLIED MDPSC STAFF THRESHOLDS"]
[]
[]
[null,"Original Staff Risk Premiums",null,null,null,null,null,"Low-end",null,"High-end"]
["(a)","Original Threshold",null,null,null,null,null,6.5000000000000002E-2,null,0.14000000000000001]
[]
[null,"Original Baa Utility Bond Yield"]
["(b)",null,"Case No. 9645 - Aug. 2020",null,null,3.0599999999999999E-2]
["(b)",null,"Case No. 9655 - Mar. 2021",null,null,3.7199999999999997E-2]
["(b)",null,"Case No. 9670 - Dec. 2021",null,null,3.27E-2]
[null,null,null,"Average",null,null,null,{"$f":"AVERAGE(F8:F10)","v":3.3500000000000002E-2},null,{"$f":"H11","v":3.3500000000000002E-2}]
[null,null,"Original Staff Risk Premiums",null,null,null,null,{"$f":"H5-H11","v":3.15E-2},null,{"$f":"J5-J11","v":0.10650000000000001}]
[]
[null,"Current Equity Risk Premiums"]
[null,null,"Original Baa Utility Bond Yield",null,null,null,null,{"$f":"H11","v":3.3500000000000002E-2},null,{"$f":"H15","v":3.3500000000000002E-2}]
["(c)",null,"Current Baa Utility Bond Yield",null,null,null,null,{"$f":"'Bond Yields'!C14","v":5.4661111111111098E-2},null,{"$f":"H16","v":5.4661111111111098E-2}]
[null,null,null,"Change in Bond Yield",null,null,null,{"$f":"-H15+H16","v":2.1161111111111096E-2},null,{"$f":"-J15+J16","v":2.1161111111111096E-2}]
[]
["(d)",null,"Risk Premium/Interest Rate Relationship",null,null,null,null,{"$f":"'9 (3)'!B45","v":-0.42725749151605152},null,{"$f":"H19","v":-0.42725749151605152}]
[null,null,null,"Adjustment to Average Risk Premium",null,null,null,{"$f":"H17*H19","v":-9.0412432510257722E-3},null,{"$f":"J17*J19","v":-9.0412432510257722E-3}]
[]
[null,null,"Original Staff Risk Premiums",null,null,null,null,{"$f":"H12","v":3.15E-2},null,{"$f":"J12","v":0.10650000000000001}]
[null,null,null,"Current Risk Premiums",null,null,null,{"$f":"H22+H20","v":2.2458756748974226E-2},null,{"$f":"J22+H20","v":9.7458756748974237E-2}]
[]
[null,"Revised Staff Thresholds"]
["(c)",null,"Baa Utility Bond Yield",null,null,null,null,{"$f":"'Bond Yields'!C14","v":5.4661111111111098E-2},null,{"$f":"H26","v":5.4661111111111098E-2}]
[null,null,"Adjusted Equity Risk Premium",null,null,null,null,{"$f":"H23","v":2.2458756748974226E-2},null,{"$f":"J23","v":9.7458756748974237E-2}]
[]
[null,null,null,"Revised Staff Thresholds",null,null,null,{"$f":"H26+H27","v":7.7119867860085317E-2},null,{"$f":"J26+J27","v":0.15211986786008533}]
[]
[]
["(a)","Case No. 9645, Direct Testimony and Exhibits of Drew M. McAuliffe (Aug. 14, 2020) at 17; Case No. 9655, Direct Testimony and Exhibits of Drew M. McAuliffe (Mar. 3, 2021) at 19; Case No. 9670, Direct Testimony and Exhibits of Drew M. McAuliffe (Dec. 2, 2021) at 15."]
[]
[]
["(b)","Average Baa utility bond yield for respective month from Moody's Investors Service."]
["(c)",{"$f":"\"Average Baa utility bond yield for \"&'[16]Bond Yields'!B14&\" from Moody's Investors Service.\"","v":"Average Baa utility bond yield for Mar. 2023 from Moody's Investors Service."}]
["(d)",{"$f":"'[16]9 (3)'!I1& \", page 3.\"","v":"Exhibit AMM-9, page 3."}]
[]
[]
[null,"FERC Test",null,null,null,null,null,{"$f":"'7'!H9*0.2+'Bond Yields'!C16","v":7.1900000000000006E-2}]

{"sheet":"Fig. 1 ","index":1,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[]}

{"sheet":"Fig. 1 - Data","index":2,"n_rows":38,"n_cols":9,"rows_kept":38,"cut":false,"hidden":false,"merged":[]}
[]
[null,"Table 5: Electric and gas utility decisions"]
[null,"Date",null,"Company","State","ROE (%)","Common equity \nas % of capital ",null,"Weighted ROE"]
[null,"2022-11-17",null,"Commonwealth Edison Co.","IL",7.85,49.45,null,{"$f":"(F4/100)*(G4/100)","v":3.8818250000000006E-2}]
[null,"2022-12-01",null,"Ameren Illinois Co.","IL",7.85,50,null,{"$f":"(F5/100)*(G5/100)","v":3.925E-2}]
[null,null,null,"Kentucky Power Proposed",null,null,null,null,{"$f":"0.099*0.4162","v":4.1203800000000006E-2}]
[null,"2023-03-09",null,"Oncor Electric Delivery Co. LLC","TX",9.6999999999999993,42.5,null,{"$f":"(F7/100)*(G7/100)","v":4.1224999999999991E-2}]
[null,"2022-05-23",null,"Southwestern Electric Power Co.","AR",9.5,44.54,null,4.2313000000000003E-2]
[null,"2022-08-31",null,"Green Mountain Power Corp.","VT",8.57,49.98,null,4.2832859999999993E-2]
[null,"2022-01-20",null,"Niagara Mohawk Power Corp.","NY",9,48,null,4.3199999999999995E-2]
[null,"2022-04-14",null,"Orange and Rockland Utilities Inc.","NY",9.1999999999999993,48,null,4.4159999999999998E-2]
[null,"2022-12-06",null,"Tampa Electric Co.","FL",10.199999999999999,45.07,null,4.5971399999999996E-2]
[null,"2022-12-22",null,"Puget Sound Energy Inc.","WA",9.4,49,null,4.6059999999999997E-2]
[null,"2022-10-25",null,"Kingsport Power Co.","TN",9.5,48.9,null,4.6454999999999996E-2]
[null,"2022-04-25",null,"Portland General Electric Co.","OR",9.5,50,null,4.7500000000000001E-2]
[null,"2022-12-16",null,"PacifiCorp","OR",9.5,50,null,4.7500000000000001E-2]
[null,"2022-09-15",null,"El Paso Electric Co.","TX",9.35,51,null,4.7684999999999998E-2]
[null,"2022-05-12",null,"Unitil Energy Systems Inc.","NH",9.1999999999999993,52,null,4.7840000000000001E-2]
[null,"2022-12-14",null,"Duke Energy Ohio Inc.","OH",9.5,50.5,null,4.7975000000000004E-2]
[null,"2022-12-14",null,"Delmarva Power & Light Co.","MD",9.6,50.5,null,4.8480000000000002E-2]
[null,"2022-12-27",null,"Sierra Pacific Power Co.","NV",9.56,52.4,null,5.0094400000000004E-2]
[null,"2023-02-09",null,"Duke Energy Progress LLC","SC",9.6,52.43,null,5.0332799999999997E-2]
[null,"2023-01-23",null,"Minnesota Power Enterprises Inc.","MN",9.65,52.5,null,5.0662500000000006E-2]
[null,"2023-01-26",null,"Cheyenne Light, Fuel and Power Co.","WY",9.75,52,null,5.0700000000000002E-2]
[null,"2022-09-08",null,"Oklahoma Gas and Electric Co.","OK",9.5,53.37,null,5.0701499999999997E-2]
[null,"2022-02-16",null,"Southwestern Public Service Co.","NM",9.35,54.72,null,5.1163199999999999E-2]
[null,"2022-12-15",null,"San Diego Gas & Electric Co.","CA",9.9499999999999993,52,null,5.1739999999999994E-2]
[null,"2022-03-16",null,"Public Service Co. of Colorado","CO",9.3000000000000007,55.69,null,5.1791700000000003E-2]
[null,"2022-12-15",null,"Pacific Gas and Electric Co.","CA",10,52,null,5.2000000000000005E-2]
[null,"2022-11-30",null,"NSTAR Electric Co.","MA",9.8000000000000007,53.21,null,5.2145800000000006E-2]
[null,"2022-12-15",null,"Southern California Edison Co.","CA",10.050000000000001,52,null,5.2260000000000008E-2]
[null,"2022-12-22",null,"Wisconsin Public Service Corp.","WI",9.8000000000000007,53.4,null,5.2332000000000004E-2]
[null,"2022-11-03",null,"San Diego Gas & Electric Co.","CA",10.199999999999999,52,null,5.3039999999999997E-2]
[null,"2022-11-03",null,"Pacific Gas and Electric Co.","CA",10.25,52,null,5.33E-2]
[null,"2022-11-03",null,"Southern California Edison Co.","CA",10.3,52,null,5.3560000000000003E-2]
[null,"2022-12-14",null,"Dayton Power and Light Co.","OH",10,53.87,null,5.3870000000000001E-2]
[null,"2022-12-29",null,"Wisconsin Electric Power Co.","WI",9.8000000000000007,58.22,null,5.7055599999999998E-2]
[null,"2022-12-20",null,"Georgia Power Co.","GA",10.5,56,null,5.8800000000000005E-2]

{"sheet":"Fig. 2","index":3,"n_rows":79,"n_cols":25,"rows_kept":79,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(a)","(b)","(c)","(d)","(e)","(f)","(g)","(h)","(i)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Feb. 2019","Aug. 2019","Feb. 2020","Aug. 2020","Feb. 2021","Aug. 2021","Feb. 2022","Aug. 2022","Feb. 2023"]
[null,null,null,null,null,null,null,null,null,null,null,null,1,"Algonquin Pwr & Util",null,null,"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"M21+1","v":2},"ALLETE",null,null,0.65,0.65,0.6,0.85,0.9,0.9,0.9,0.9,0.9]
[null,null,null,null,null,null,null,null,null,null,null,null,3,"Alliant Energy",null,null,0.65,0.6,0.55000000000000004,0.85,0.85,0.85,0.85,0.85,0.85]
[null,null,null,null,null,null,null,null,null,null,null,null,4,"Ameren Corp.",null,null,0.6,0.55000000000000004,0.5,0.8,0.8,0.85,0.8,0.85,0.85]
[null,null,null,null,null,null,null,null,null,null,null,null,5,"American Elec Pwr",null,null,0.55000000000000004,0.55000000000000004,0.5,0.75,0.75,0.75,0.75,0.75,0.75]
[null,null,null,null,null,null,null,null,null,null,null,null,6,"Avangrid, Inc.",null,null,0.4,0.4,0.4,0.8,0.85,0.85,0.85,0.85,0.85]
[null,null,null,null,null,null,null,null,null,null,null,"Avista Corp.",7,"Avista Corp.",null,null,0.65,0.6,0.6,0.9,0.95,0.95,0.95,0.9,0.9]
[null,null,null,null,null,null,null,null,null,null,null,"Black Hills Corp.",8,"Black Hills Corp.",null,null,0.8,0.7,0.65,0.95,1,1,1,0.95,0.95]
[null,null,null,null,null,null,null,null,null,null,null,"CenterPoint Energy",9,"CenterPoint Energy",null,null,0.8,0.8,0.7,1.1000000000000001,1.1499999999999999,1.1499999999999999,1.1499999999999999,1.1499999999999999,1.1000000000000001]
[null,null,null,null,null,null,null,null,null,null,null,"CMS Energy Corp.",10,"CMS Energy Corp.",null,null,0.55000000000000004,0.55000000000000004,0.5,0.8,0.75,0.8,0.8,0.8,0.8]
[null,null,null,null,null,null,null,null,null,null,null,null,11,"Consolidated Edison",null,null,0.45,0.45,0.4,0.75,0.75,0.75,0.75,0.75,0.75]
[null,null,null,null,null,null,null,null,null,null,null,"Dominion Energy",12,"Dominion Energy",null,null,0.55000000000000004,0.55000000000000004,0.5,0.8,0.8,0.85,0.85,0.8,0.85]
[null,null,null,null,null,null,null,null,null,null,null,"DTE Energy Co.",13,"DTE Energy Co.",null,null,0.55000000000000004,0.55000000000000004,0.5,0.9,0.95,0.95,0.95,0.95,0.95]
[null,null,null,null,null,null,null,null,null,null,null,"Duke Energy Corp.",14,"Duke Energy Corp.",null,null,0.5,0.5,0.45,0.85,0.85,0.9,0.85,0.85,0.85]
[null,null,null,null,null,null,null,null,null,null,null,"Edison International",15,"Edison International",null,null,0.6,0.6,0.55000000000000004,0.9,0.95,1,0.95,0.95,0.95]
[null,null,null,null,null,null,null,null,null,null,null,"Emera Inc.",16,"Emera Inc.",null,null,0.55000000000000004,0.55000000000000004,0.5,0.75,0.75,0.8,0.75,0.75,0.7]
[null,null,null,null,null,null,null,null,null,null,null,"Entergy Corp.",17,"Entergy Corp.",null,null,0.6,0.6,0.6,0.95,0.95,0.95,0.95,0.95,0.95]
[null,null,null,null,null,null,null,null,null,null,null,null,18,"Evergy Inc.",null,null,"n/a","n/a","n/a","n/a",0.95,0.95,0.95,0.9,0.9]
[null,null,null,null,null,null,null,null,null,null,null,null,19,"Eversource Energy",null,null,0.6,0.6,0.55000000000000004,0.9,0.9,0.9,0.9,0.9,0.9]
[null,null,null,null,null,null,null,null,null,null,null,"Exelon Corp.",20,"Exelon Corp.",null,null,0.7,0.7,0.65,0.95,0.95,0.95,0.95,"n/a","n/a"]
[null,null,null,null,null,null,null,null,null,null,null,null,21,"FirstEnergy Corp.",null,null,0.65,0.6,0.6,0.85,0.85,0.85,0.85,0.85,0.85]
[null,null,null,null,null,null,null,null,null,null,null,null,22,"Fortis Inc.",null,null,0.65,0.65,0.6,0.8,0.75,0.75,0.75,0.7,0.7]
[null,null,null,null,null,null,null,null,null,null,null,"Hawaiian Elec.",23,"Hawaiian Elec.",null,null,0.6,0.55000000000000004,0.55000000000000004,0.8,0.8,0.85,0.85,0.8,0.85]
[null,null,null,null,null,null,null,null,null,null,null,"IDACORP, Inc.",24,"IDACORP, Inc.",null,null,0.6,0.55000000000000004,0.5,0.8,0.8,0.85,0.8,0.8,0.8]
[null,null,null,null,null,null,null,null,null,null,null,null,25,"NextEra Energy, Inc.",null,null,0.6,0.55000000000000004,0.5,0.85,0.9,0.95,0.9,0.95,0.95]
[null,null,null,null,null,null,null,null,null,null,null,"NorthWestern Corp.",26,"NorthWestern Corp.",null,null,0.6,0.6,0.55000000000000004,0.9,0.95,0.95,0.95,0.9,0.9]
[null,null,null,null,null,null,null,null,null,null,null,null,27,"OGE Energy Corp.",null,null,0.85,0.8,0.7,1.05,1.05,1.05,1.05,1.05,1]
[null,null,null,null,null,null,null,null,null,null,null,"Otter Tail Corp.",28,"Otter Tail Corp.",null,null,0.7,0.65,0.7,0.85,0.85,0.9,0.9,0.85,0.85]
[null,null,null,null,null,null,null,null,null,null,null,null,29,"Pinnacle West Capital",null,null,0.55000000000000004,0.55000000000000004,0.45,0.85,0.9,0.95,0.9,0.9,0.9]
[null,null,null,null,null,null,null,null,null,null,null,null,30,"PNM Resources",null,null,0.65,0.6,0.5,0.95,0.95,0.95,0.95,0.9,0.9]
[null,null,null,null,null,null,null,null,null,null,null,null,31,"Portland General Elec.",null,null,0.6,0.6,0.55000000000000004,0.85,0.9,0.9,0.9,0.85,0.85]
[null,null,null,null,null,null,null,null,null,null,null,null,32,"PPL Corp.",null,null,0.7,0.65,0.65,1.1000000000000001,1.1000000000000001,1.1000000000000001,1.1000000000000001,1.1000000000000001,1.05]
[null,null,null,null,null,null,null,null,null,null,null,"Pub Sv Enterprise Grp.",33,"Pub Sv Enterprise Grp.",null,null,0.65,0.65,0.6,0.9,0.9,0.95,0.9,0.9,0.9]
[null,null,null,null,null,null,null,null,null,null,null,"Sempra Energy",34,"Sempra Energy",null,null,0.75,0.75,0.65,0.95,0.95,1,0.95,0.95,0.95]
[null,null,null,null,null,null,null,null,null,null,null,"Southern Company",35,"Southern Company",null,null,0.5,0.5,0.5,0.9,0.95,0.95,0.95,0.9,0.9]
[null,null,null,null,null,null,null,null,null,null,null,null,36,"WEC Energy Group",null,null,0.55000000000000004,0.5,0.45,0.8,0.8,0.8,0.8,0.8,0.8]
[null,null,null,null,null,null,null,null,null,null,null,null,37,"Xcel Energy Inc.",null,null,0.5,0.5,0.45,0.8,0.8,0.8,0.8,0.8,0.8]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"All Electric Utilities",null,null,{"$f":"AVERAGE(Q21:Q57)","v":0.61285714285714277},0.59285714285714286,0.5485714285714286,0.87285714285714311,0.88888888888888884,0.90694444444444444,0.89444444444444438,0.88,0.877142857142857]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Utility Group",null,null,{"$f":"AVERAGE(Q27:Q30,Q32:Q37,Q40,Q43:Q44,Q46,Q48,Q53:Q55)","v":0.62499999999999989},0.60833333333333328,0.56944444444444442,0.88611111111111118,0.90277777777777757,0.93055555555555536,0.91388888888888886,0.89117647058823535,0.89117647058823524]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,1,"Atmos Energy Corp.",null,null,0.6,0.6,0.55000000000000004,0.8,0.8,0.8,0.8,0.8,0.95]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"M61+1","v":2},"Chesapeake Utilities",null,null,0.7,0.65,0.6,0.75,0.8,0.8,0.8,0.8,0.85]
[null,null,null,null,null,null,null,null,null,null,null,null,3,"New Jersey Resources",null,null,0.7,0.7,0.65,0.9,0.95,1,1,0.95,0.8]
[null,null,null,null,null,null,null,null,null,null,null,null,4,"NiSource Inc.",null,null,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.85,0.85,0.85,0.85,0.85,0.8]
[null,null,null,null,null,null,null,null,null,null,null,null,5,"Northwest Natural",null,null,0.65,0.6,0.55000000000000004,0.8,0.8,0.85,0.85,0.8,0.9]
[null,null,null,null,null,null,null,null,null,null,null,null,6,"ONE Gas, Inc.",null,null,0.65,0.65,0.6,0.8,0.8,0.8,0.8,0.8,0.85]
[null,null,null,null,null,null,null,null,null,null,null,null,7,"Southwest Gas",null,null,0.7,0.7,0.65,0.9,0.95,0.95,0.95,0.9,{"$f":"AVERAGE(Y60:Y66)","v":0.85833333333333328}]
[null,null,null,null,null,null,null,null,null,null,null,null,8,"Spire Inc.",null,null,0.65,0.65,0.6,0.8,0.85,0.85,0.85,0.8]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Gas Group",null,null,{"$f":"AVERAGE(Q61:Q68)","v":0.65},0.63750000000000007,0.59374999999999989,0.82500000000000007,0.85,0.86249999999999993,0.86249999999999993,{"$f":"AVERAGE(X61:X68)","v":0.83750000000000002}]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q19","v":"(a)"},"Value Line S&I 2/15/2019"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R19","v":"(b)"},"Value Line S&I 8/30/2019"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S19","v":"(c)"},"Value Line S&I 2/14/2020"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T19","v":"(d)"},"Value Line S&I 8/28/2020"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U19","v":"(e)"},"Value Line S&I 2/26/2021"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V19","v":"(f)"},"Value Line S&I 8/27/2021"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W19","v":"(g)"},"Value Line S&I 2/4/2022"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y19","v":"(i)"},"Value Line S&I 8/26/2022"]

{"sheet":"Table 1","index":4,"n_rows":29,"n_cols":7,"rows_kept":29,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[null,null,"April",null,null,null,"Change"]
["Series",null,2023,null,2021,null,"(bps)"]
["10-Year Treasury Bonds",null,{"$f":"'Bond Yields'!H14","v":3.4599999999999999E-2},null,{"$f":"AVERAGE(C18:C29)","v":1.4425E-2},null,{"$f":"(C6-E6)*10000","v":201.74999999999997}]
[]
["30-Year Treasury Bonds",null,{"$f":"'Bond Yields'!G14","v":3.6900000000000002E-2},null,{"$f":"AVERAGE(E18:E29)","v":2.0524999999999998E-2},null,{"$f":"(C8-E8)*10000","v":163.75000000000003}]
[]
["Baa Utility Bonds",null,{"$f":"'Bond Yields'!C14","v":5.4661111111111098E-2},null,{"$f":"AVERAGE(G18:G29)","v":3.3538888888888889E-2},null,{"$f":"(C10-E10)*10000","v":211.22222222222209}]
[]
["Source: https://fred.stlouisfed.org/series/GS30; Moody's Credit Trends."]
[]
[]
[]
[]
[null,null,"10-yr",null,"30-yr",null,"Baa"]
["2021-01-02",null,1.0800000000000001E-2,null,1.8200000000000001E-2,null,3.1800000000000002E-2]
["2021-02-01",null,1.26E-2,null,2.0400000000000001E-2,null,3.3700000000000001E-2]
["2021-03-03",null,1.61E-2,null,2.3400000000000001E-2,null,3.7199999999999997E-2]
["2021-04-02",null,1.6400000000000001E-2,null,2.3E-2,null,3.5700000000000003E-2]
["2021-05-02",null,1.6199999999999999E-2,null,2.3199999999999998E-2,null,3.5799999999999998E-2]
["2021-06-01",null,1.52E-2,null,2.1600000000000001E-2,null,3.4099999999999998E-2]
["2021-07-01",null,1.32E-2,null,1.9400000000000001E-2,null,3.2000000000000001E-2]
["2021-08-05",null,1.2800000000000001E-2,null,1.9199999999999998E-2,null,3.1899999999999998E-2]
["2021-09-04",null,1.37E-2,null,1.9400000000000001E-2,null,3.1866666666666703E-2]
["2021-10-04",null,1.5800000000000002E-2,null,2.06E-2,null,3.32E-2]
["2021-11-03",null,1.5599999999999999E-2,null,1.9400000000000001E-2,null,3.2500000000000001E-2]
["2021-12-03",null,1.47E-2,null,1.8499999999999999E-2,null,3.27E-2]

{"sheet":"Tables 2 & 7","index":5,"n_rows":19,"n_cols":12,"rows_kept":19,"cut":false,"hidden":false,"merged":[[1,7,1,11],[11,7,11,11],[26,7,26,9],[24,3,24,5],[24,7,24,9],[26,3,26,5],[18,1,18,11]]}
[]
[null,null,null,null,null,null,null,"Value Line"]
[null,null,null,null,null,null,null,"Safety",null,"Financial"]
[null,null,null,"S&P",null,"Moody's",null,"Rank",null,"Strength",null,"Beta"]
[null,"Utility Group",null,{"$f":"'Proxy Group Risk Measures'!E27","v":"BBB+"},null,{"$f":"'Proxy Group Risk Measures'!H27","v":"Baa2"},null,{"$f":"'Proxy Group Risk Measures'!K27","v":2},null,{"$f":"'Proxy Group Risk Measures'!M27","v":"A"},null,{"$f":"'Proxy Group Risk Measures'!P27","v":0.89117647058823535}]
[null,{"$f":"'Proxy Group Criteria'!C54","v":"Kentucky Power"},null,{"$f":"'Proxy Group Criteria'!F54","v":"BBB"},null,{"$f":"'Proxy Group Criteria'!I54","v":"Baa3"},null,{"$f":"'Proxy Group Criteria'!L12","v":1},null,{"$f":"'Proxy Group Criteria'!N12","v":"A+"},null,{"$f":"'Proxy Group Criteria'!P12","v":0.75}]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,"Value Line"]
[null,null,null,null,null,null,null,"Safety",null,"Financial"]
[null,null,null,"S&P",null,"Moody's",null,"Rank",null,"Strength",null,"Beta"]
[null,"Non-Utility Group",null,{"$f":"'Proxy Group Risk Measures'!E95","v":"A-"},null,{"$f":"'Proxy Group Risk Measures'!H95","v":"A2"},null,{"$f":"'Proxy Group Risk Measures'!K95","v":1},null,{"$f":"'Proxy Group Risk Measures'!M95","v":"A+"},null,{"$f":"'Proxy Group Risk Measures'!P95","v":0.80299999999999994}]
[null,{"$f":"B5","v":"Utility Group"},null,{"$f":"'Proxy Group Risk Measures'!E27","v":"BBB+"},null,{"$f":"'Proxy Group Risk Measures'!H27","v":"Baa2"},null,{"$f":"'Proxy Group Risk Measures'!K27","v":2},null,{"$f":"'Proxy Group Risk Measures'!M27","v":"A"},null,{"$f":"'Proxy Group Risk Measures'!P27","v":0.89117647058823535}]
[null,{"$f":"B6","v":"Kentucky Power"},null,{"$f":"D6","v":"BBB"},null,{"$f":"F6","v":"Baa3"},null,{"$f":"H6","v":1},null,{"$f":"J6","v":"A+"},null,{"$f":"L6","v":0.75}]
[]
[null,"Note: Kentucky Power's Value Line ratings are for its parent company, AEP."]

{"sheet":"Table 3","index":6,"n_rows":13,"n_cols":7,"rows_kept":13,"cut":false,"hidden":false,"merged":[[12,0,15,7]]}
[]
[]
[null,null,"Low",null,"High",null,"Average"]
[null,"Q2-21",{"$f":"MIN('Table 3-Chron 2021'!G22:G23,'Table 3-Chron 2021'!G25:G34)/100","v":0.49209999999999998},"--",{"$f":"MAX('Table 3-Chron 2021'!G22:G23,'Table 3-Chron 2021'!G25:G34)/100","v":0.52070000000000005},null,{"$f":"AVERAGE('Table 3-Chron 2021'!G22:G23,'Table 3-Chron 2021'!G25:G34)/100","v":0.5107571428571428}]
[null,"Q3-21",{"$f":"MIN('Table 3-Chron 2021'!G37:G57)/100","v":0.4},"--",{"$f":"MAX('Table 3-Chron 2021'!G37:G57)/100","v":0.52500000000000002},null,{"$f":"AVERAGE('Table 3-Chron 2021'!G37:G57)/100","v":0.50154166666666666}]
[null,"Q4-21",{"$f":"MIN('Table 3-Chron 2021'!$G$60:$G$62,'Table 3-Chron 2021'!$G$64:$G$80,'Table 3-Chron 2021'!$G$82:$G$85,'Table 3-Chron 2021'!$G$87:$G$91)/100","v":0.48509999999999998},"--",{"$f":"MAX('Table 3-Chron 2021'!$G$60:$G$62,'Table 3-Chron 2021'!$G$64:$G$80,'Table 3-Chron 2021'!$G$82:$G$85,'Table 3-Chron 2021'!$G$87:$G$91)/100","v":0.55000000000000004},null,{"$f":"AVERAGE('Table 3-Chron 2021'!$G$60:$G$62,'Table 3-Chron 2021'!$G$64:$G$80,'Table 3-Chron 2021'!$G$82:$G$85,'Table 3-Chron 2021'!$G$87:$G$91)/100","v":0.51519375000000001}]
[null,"Q1-22",{"$f":"MIN('Table 3-Chron 2022'!$H$5:$H$11,'Table 3-Chron 2022'!$H$13,'Table 3-Chron 2022'!$H$15:$H$21)/100","v":0.48},"--",{"$f":"MAX('Table 3-Chron 2022'!$H$5:$H$11,'Table 3-Chron 2022'!$H$13,'Table 3-Chron 2022'!$H$15:$H$21)/100","v":0.55689999999999995},null,{"$f":"AVERAGE('Table 3-Chron 2022'!$H$5:$H$11,'Table 3-Chron 2022'!$H$13,'Table 3-Chron 2022'!$H$15:$H$21)/100","v":0.51803636363636363}]
[null,"Q2-22",{"$f":"MIN('Table 3-Chron 2022'!$H$25:$H$38)/100","v":0.44540000000000002},"--",{"$f":"MAX('Table 3-Chron 2022'!$H$25:$H$38)/100","v":0.52},null,{"$f":"AVERAGE('Table 3-Chron 2022'!$H$25:$H$38)/100","v":0.50042857142857144}]
[null,"Q3-22",{"$f":"MIN('Table 3-Chron 2022'!$H$41:$H$53)/100","v":0.4829},"--",{"$f":"MAX('Table 3-Chron 2022'!$H$41:$H$53)/100","v":0.53369999999999995},null,{"$f":"AVERAGE('Table 3-Chron 2022'!$H$41:$H$53)/100","v":0.5118571428571429}]
[null,"Q4-22",{"$f":"MIN('Table 3-Chron 2022'!$H$56:$H$66,'Table 3-Chron 2022'!$H$68:$H$74,'Table 3-Chron 2022'!$H$76:$H$91)/100","v":0.45069999999999999},"--",{"$f":"MAX('Table 3-Chron 2022'!$H$56:$H$66,'Table 3-Chron 2022'!$H$68:$H$74,'Table 3-Chron 2022'!$H$76:$H$91)/100","v":0.58219999999999994},null,{"$f":"AVERAGE('Table 3-Chron 2022'!$H$56:$H$66,'Table 3-Chron 2022'!$H$68:$H$74,'Table 3-Chron 2022'!$H$76:$H$91)/100","v":0.51450000000000007}]
[null,"Q1-23",{"$f":"'Table 3-Chron 2023'!H23/100","v":0.42499999999999999},"--",{"$f":"'Table 3-Chron 2023'!H24/100","v":0.52500000000000002},null,{"$f":"'Table 3-Chron 2023'!H22/100","v":0.50900000000000001}]
[null,"Average",{"$f":"AVERAGE(C4:C11)","v":0.45764999999999995},"--",{"$f":"AVERAGE(E4:E11)","v":0.53918750000000004},null,{"$f":"AVERAGE(G4:G11)","v":0.510164329680736}]
["Source: S&P Global Market Intelligence, Major Rate Case Decision, RRA Regulatory Focus (Apr. 26, 2023, Feb. 10, 2022, & Feb., 2023).  Excludes capital structures that include cost-free items."]

{"sheet":"Table 3-Chron 2021","index":7,"n_rows":157,"n_cols":13,"rows_kept":157,"cut":false,"hidden":false,"merged":[[110,1,110,10],[111,1,111,10]]}
[]
["Table 5: Electric and gas utility decisions"]
["Electric utility decisions "]
["Date",null,"Co.","State","ROR (%)","ROE (%)","Common \nequity as % of capital ","Test year ","Rate base","Rate change \namount ($M)","Footnotes"]
["2021-01-13",null,"Kentucky Power Co.","KY",6.19,9.3000000000000007,43.25,"2020-03-31","Year-end",52.419332000000004]
["2021-01-14",null,"Cross Texas Transmission LLC","TX","—","—","—","—","—",-8.85,"B,T"]
["2021-01-14",null,"Electric Transmission Texas LLC","TX","—","—","—","2020-09-30","—",-8.3000000000000007,"B,T"]
["2021-01-14",null,"Southern California Edison Co.","CA","—","—","—","2021-12-31","Average",391.3,"B,1"]
["2021-01-27",null,"Northern Indiana Public Service Co.","IN","—","—","—","2020-07-31","Year-end",12.53026,"LIR,2"]
["2021-02-24",null,"Virginia Electric and Power Co.","VA",6.88,9.1999999999999993,52.07,"2022-03-31","Average",-7.7873000000000001,"LIR,3"]
["2021-02-24",null,"Virginia Electric and Power Co.","VA",6.88,9.1999999999999993,52.07,"2022-03-31","Average",16.457999999999998,"LIR,4"]
["2021-02-24",null,"Virginia Electric and Power Co.","VA",6.95,9.34,52.07,"2022-03-31","Average",13.031000000000001,"LIR,5"]
["2021-02-24",null,"Virginia Electric and Power Co.","VA",7.4,10.199999999999999,52.07,"2022-03-31","Average",-5.2999999999999999E-2,"LIR,6"]
["2021-02-24",null,"Virginia Electric and Power Co.","VA",7.4,10.199999999999999,52.07,"2022-03-31","Average",14.205,"LIR,7"]
["2021-02-26",null,"Virginia Electric and Power Co.","VA",6.88,9.1999999999999993,52.07,"2022-03-31","Average",28.221,"B, LIR,8 "]
["2021-03-09",null,"Oklahoma Gas and Electric Co.","AR",5.31,"—",37.92,"2020-03-31","Average",6.679386,"B,*,9"]
["2021-03-31",null,"Duke Energy Carolinas LLC","NC",7.04,9.6,52,"2018-12-31","Year-end",328.3,"B, I",{"$f":"AVERAGE(G$17:G$19,G$5:G$15)","v":51.180999999999997},"average"]
["2021-03-31",null,"Virginia Electric and Power Co.","VA",6.88,9.1999999999999993,52.07,"2022-05-31","Average",9.5510000000000002,"LIR,10",{"$f":"MAX(G$17:G$19,G$5:G$15)","v":52.07},"high"]
["2021-03-31",null,"Virginia Electric and Power Co.","VA",6.88,9.1999999999999993,52.07,"2021-05-31","Average",2.9049999999999998,"LIR,11",{"$f":"MIN(G$17:G$19,G$5:G$15)","v":43.25},"low"]
["2021",null,"1st quarter averages",null,6.7900000000000009,9.4600000000000009,49.98,null,null,850.6]
[null,null,"1st quarter total observations",null,11,10,11,null,null,15]
["2021-04-16",null,"Duke Energy Progress LLC","NC",6.92,9.6,52,"2018-12-31","Year-end",308.197,"B, I"]
["2021-04-30",null,"Virginia Electric and Power Co.","VA",6.88,9.1999999999999993,52.07,"2022-05-31","Average",10.366,"LIR,12"]
["2021-05-04",null,"Duke Energy Florida LLC","FL",6.14,9.85,44.84,"2022-12-31","Year-end",195.4,"B, Z,*"]
["2021-05-18",null,"PacifiCorp","WY",7.19,9.5,51,"2021-12-31","Average",6.9826030000000001,""]
["2021-05-26",null,"Southern Indiana Gas and Electric Co.","IN","—","—","—","2021-10-31","Year-end",10.114158999999999,"LIR,2"]
["2021-06-04",null,"Potomac Electric Power Co.","DC",7.17,9.2799999999999994,50.68,"2022-12-31","Average",108.6,"D, Z"]
["2021-06-09",null,"Virginia Electric and Power Co.","VA",6.88,9.1999999999999993,52.07,"2021-07-31","Average",1.179,"B, LIR,13"]
["2021-06-22",null,"Cleco Power LLC","LA","—","—","—","—","—",49,"B,14"]
["2021-06-23",null,"El Paso Electric Co.","NM",7.18,9,49.21,"2019-12-31","Year-end",-4.294537]
["2021-06-28",null,"Potomac Electric Power Co.","MD",7.21,9.5500000000000007,50.5,"2024-03-31","Average",52.244253999999998,"D, Z"]
["2021-06-30",null,"Kentucky Utilities Co.","KY","—",9.43,"—","2022-06-30","—",106.32,"B,15",{"$f":"AVERAGE(G$22:G$23,G$25:G$34)","v":51.075714285714284},"average"]
["2021-06-30",null,"Louisville Gas and Electric Co.","KY","—",9.43,"—","2022-06-30","—",72.72,"B,15",{"$f":"MAX(G$22:G$23,G$25:G$34)","v":52.07},"high"]
["2021-06-30",null,"Northern States Power Co.","MN","—","—","—","—","—","—","W",{"$f":"MIN(G$22:G$23,G$25:G$34)","v":49.21},"low"]
[null,null,"2nd quarter averages",null,6.95,9.4,50.3,null,null,916.8]
[null,null,"2nd quarter total observations",null,8,10,8,null,null,12]
["2021-07-01",null,"Virginia Electric and Power Co.","VA",7.4,10.199999999999999,52.07,"2022-08-31","Average",14.428000000000001,"LIR,16"]
["2021-07-01",null,"Virginia Electric and Power Co.","VA",6.88,9.1999999999999993,52.07,"2022-08-31","Average",-0.13200000000000001,"LIR,17"]
["2021-07-14",null,"Atlantic City Electric Co.","NJ",6.99,9.6,50.21,"2020-12-31","Year-end",41,"B, D"]
["2021-07-15",null,"Sharyland Utilities, LLC","TX",5.75,9.3800000000000008,40,"2020-06-30","Year-end",2.5922080000000003,"B,T"]
["2021-07-21",null,"Dominion Energy South Carolina Inc.","SC",7.59,9.5,51.62,"2019-12-31","Year-end",61.6,"B"]
["2021-07-28",null,"Northern Indiana Public Service Co.","IN","—","—","—","2021-01-31","Year-end",10.562768999999999,"LIR,2"]
["2021-07-29",null,"Appalachian Power Co.","VA","—",9.1999999999999993,"—","2022-06-30","Year-end",5.9429890000000007,"LIR,18"]
["2021-08-04",null,"Virginia Electric and Power Co.","VA",6.88,9.1999999999999993,52.07,"2022-07-31","Average",167.76,"LIR,19"]
["2021-08-05",null,"Delmarva Power & Light Co.","DE",6.8,9.6,"—","2021-03-31","Average",16.729582999999998,"D, I"]
["2021-08-11",null,"Wisconsin Electric Power Co.","WI","—","—","—","2022-12-31","—",0,20]
["2021-08-11",null,"Wisconsin Public Service Corp.","WI","—","—","—","2022-12-31","—",0,20]
["2021-08-18",null,"Northern States Power Co.","ND",6.97,9.5,52.5,"2021-12-31","Average",27.173999999999999,"B, I"]
["2021-08-19",null,"Southern California Edison Co.","CA",7.68,"—","—","2021-12-31","Average",489.30200000000002,"Z"]
["2021-08-23",null,"Appalachian Power Co.","VA",7.07,"—",50.32,"2022-09-30","Average",27.437000000000001,"LIR,21"]
["2021-08-31",null,"Green Mountain Power Corp.","VT",6.67,8.57,50.42,"2022-09-30","Average",28.887,22]
["2021-09-01",null,"Avista Corp.","ID",7.05,9.4,50,"2019-12-31","Average",18.600000000000001,"B, Z"]
["2021-09-02",null,"Appalachian Power Co.","WV","—","—","—","2021-02-28","—",6,"LIR,23"]
["2021-09-03",null,"Virginia Electric and Power Co.","VA",6.88,9.1999999999999993,52.07,"2022-10-31","Average",-16.582000000000001,"B, LIR,24"]
["2021-09-07",null,"Virginia Electric and Power Co.","VA","—","—","—","2022-08-31","—",14.151958,"LIR,25",{"$f":"AVERAGE(G$37:G$57)","v":50.154166666666669},"average"]
["2021-09-08",null,"Massachusetts Electric Co.","MA","—","—","—","—","—",51.464514999999999,"D,26",{"$f":"MAX(G$37:G$57)","v":52.5},"high"]
["2021-09-27",null,"Avista Corp.","WA",7.12,9.4,48.5,"2019-12-31","Average",13.577999999999999,"B",{"$f":"MIN(G$37:G$57)","v":40},"low"]
[null,null,"3rd quarter averages",null,6.98,9.3800000000000008,50.15,null,null,980.5]
[null,null,"3rd quarter total observations",null,14,13,12,null,null,21]
["2021-10-13",null,"AES Indiana","IN","—","—","—","2021-03-31","Year-end",8.67,"LIR"]
["2021-10-13",null,"Duke Energy Indiana LLC","IN","—","—","—","2020-12-31","—",-2.796014,"LIR"]
["2021-10-21",null,"Appalachian Power Co.","VA",7.07,9.1999999999999993,50.32,"2022-11-30","Average",4.834562,"LIR,27"]
["2021-10-21",null,"Tampa Electric Co.","FL",6.26,9.9499999999999993,45.07,"2022-12-31","Average",302.36,"B, Z,*"]
["2021-10-26",null,"Florida Power & Light Co.","FL","—",10.6,"—","2023-12-31","Year-end",1252,"B, Z"]
["2021-10-26",null,"Virginia Electric and Power Co.","VA",6.88,9.1999999999999993,52.07,"2022-11-30","Average",216.14599999999999,"LIR,28"]
["2021-10-28",null,"UGI Utilities Inc.","PA","—","—","—","2022-09-30","—",6.15,"B, D"]
["2021-10-28",null,"Versant Power","ME",6.57,9.35,49,"2019-12-31","Average",15.423686999999999,"D"]
["2021-11-02",null,"Arizona Public Service Co.","AZ",6.62,8.6999999999999993,54.67,"2019-06-30","Year-end",-119.821,""]
["2021-11-02",null,"Georgia Power Co.","GA","—","—","—","2022-11-30","—",302,"B, LIR,29"]
["2021-11-04",null,"Otter Tail Power Co.","MN",7.18,9.48,52.5,"2021-12-31","Average",17.911362,"I"]
["2021-11-17",null,"Ohio Power Co.","OH",7.28,9.6999999999999993,54.43,"2020-11-30","Date Certain",294.72899999999998,"B, D"]
["2021-11-18",null,"Central Hudson Gas & Electric Corp. ","NY",6.48,9,50,"2022-06-30","Average",-3.0169999999999999,"B, D, Z"]
["2021-11-18",null,"Northern States Power Co.","WI",7.31,10,52.5,"2023-12-31","Average",52.431502000000002,"B, Z"]
["2021-11-18",null,"PECO Energy Co.","PA","—","—","—","2022-12-31","—",167.7,"B, D"]
["2021-11-18",null,"Southwestern Electric Power Co.","TX",6.69,9.25,49.37,"2020-03-31","Year-end",55.425190999999998,""]
["2021-11-18",null,"Virginia Electric and Power Co.","VA",6.92,9.35,51.92,"2022-12-31","—",-50,"B,30"]
["2021-11-18",null,"Wisconsin Power and Light Co.","WI",7.48,10,52.5,"2023-12-31","Average",70.325000000000003,"B, Z"]
["2021-11-23",null,"Madison Gas and Electric Co.","WI",7.18,9.8000000000000007,55,"2022-12-31","Average",20.525821000000001,"B"]
["2021-11-24",null,"Southern Indiana Gas and Electric Co.","IN","—","—","—","2021-04-30","Year-end",11.510359000000001,"LIR,2"]
["2021-12-01",null,"Commonwealth Edison Co.","IL",5.72,7.36,48.7,"2020-12-31","Year-end",31.939,"D,9"]
["2021-12-07",null,"Entergy Arkansas LLC","AR",5.17,9.65,37.75,"2022-12-31","Average",72.140839000000014,"B,9,*"]
["2021-12-08",null,"Virginia Electric and Power Co.","VA",6.81,9.1999999999999993,51.82,"2023-03-31","Average",-10.866,"LIR, Z,31"]
["2021-12-13",null,"Ameren Illinois Co.","IL",5.78,7.36,51,"2020-12-31","Year-end",42.843000000000004,"D,9"]
["2021-12-15",null,"Rockland Electric Co.","NJ",7.08,9.6,48.51,"2021-09-30","Year-end",9.65,"B, D"]
["2021-12-16",null,"Duquesne Light Co.","PA","—","—","—","2022-12-31","—",74.2,"B, D"]
["2021-12-22",null,"Consumers Energy Co.","MI",5.62,9.9,41.84,"2022-12-31","Average",27.117999999999999,"*"]
["2021-12-22",null,"NSTAR Electric Co.","MA","—","—","—","—","—",36.846769000000002,"D,26"]
["2021-12-22",null,"Union Electric Co.","MO","—","—","—","2020-12-31","Year-end",220,"B"]
["2021-12-28",null,"Public Service Co. of Oklahoma","OK",6.74,9.4,"—","2020-12-31","—",153.4,"B",{"$f":"AVERAGE(G$87:G$91,G$82:G$85,G$64:G$80,G$60:G$62)","v":51.519375000000004},"average"]
["2021-12-29",null,"Monongahela Power Co.","WV","—","—","—","2021-06-30","—",19.571689000000003,"LIR,32",{"$f":"MAX(G$87:G$91,G$82:G$85,G$64:G$80,G$60:G$62)","v":55},"high"]
["2021-12-30",null,"PacifiCorp","ID","—","—","—","—","—",8,"B",{"$f":"MIN(G$87:G$91,G$82:G$85,G$64:G$80,G$60:G$62)","v":48.51},"low"]
[null,null,"4th quarter averages",null,6.64,9.34,49.945789473684215,null,null,3289.5404049999997]
[null,null,"4th quarter total observations",null,20,21,19,null,null,32]
["2021",null,"Annual averages",null,6.81,9.3800000000000008,50.058399999999999,null,null,6037.4795839999997]
[null,null,"Annual total observations",null,53,54,50,null,null,80]
[]
[]
["Data compiled Jan. 26, 2022."]
["ROR = rate of return"]
["Source: Regulatory Research Associates, a group within S&P Global Market Intelligence"]
[]
["Footnotes"]
["A","Average."]
["B","Order followed stipulation or settlement by the parties. Decision particulars not necessarily precedent-setting or specifically adopted by the regulatory body."]
["D","Applies to electric delivery only."]
["I","Interim rates implemented prior to the issuance of final order, normally under bond and subject to refund."]
["LIR","Limited-issue rider proceeding."]
["NA","Not available at the time of publication."]
["T","Transmission-only case."]
["W","Case was withdrawn."]
["Z","Rate change implemented in multiple steps."]
["*","Capital structure includes cost-free items or tax credit balances at the overall rate of return."]
[]
[1,"Case pertains to the company's Track 2 proceeding dedicated solely to recovery of 2020 recorded costs in wildfire mitigation memorandum and balancing accounts."]
[2,"Case established the rates to be charged to customers under the company's \"transmission, distribution, and storage system improvement charge\" statute."]
[3,"Rate change was approved under Rider B, which is the mechanism through which the company recovers the costs associated with the conversion of the Altavista, Hopewell and Southampton power stations to burn biomass fuels."]
[4,"Rate change was approved under Rider GV, which is the mechanism through which the Co. recovers its investment in the Greensville County generation facility."]
[5,"Rate change was approved under Rider R, which is the mechanism through which the company recovers its investment in the Bear Garden power plant."]
[6,"Rate change was approved under Rider S, which is the mechanism through which the company recovers its investment in the Virginia City Hybrid Energy Center."]
[7,"Rate change was approved under Rider W, which is the mechanism through which the company recovers its investment in the Warren County generation facility."]
[8,"Rate change was approved under Rider U, which is the mechanism through which the company recovers its investment in projects to underground certain \"at risk\" distribution facilities."]
[9,"Rate change approved under company's formula rate plan."]
[10,"Rate change was approved under Rider US-3, which is the mechanism through which the company recovers its investment related to two utility-scale solar generation facilities, the 142-MW Colonial Trail West Solar Facility and the 98-MW AC Spring Grove 1 Solar Facility."]
[11,"Rate change approved under US-4, which is the mechanism through which the company will recover its investment in the roughly 100-MW utility-scale solar generation facility, Sadler Solar Facility, located in Greensville County, VA."]
[12,"Rate change approved under Rider CE, which is the mechanism through which the company recovers its investment under the Clean Economy Act."]
[13,"Rate change approved under the company's rural broadband pilot program."]
[14,"The adopted settlement provides for the company to operate under a formula rate plan that incorporates a 9.5% ROE."]
[15,"Reflects terms of commission-modified settlement."]
[16,"Rate change was approved under Rider BW, which is the mechanism through which the company recovers its investment in the natural gas-fired combined-cycle Brunswick County Power Station."]
[17,"Rate change was approved under Rider US-2, which is the mechanism through which the company recovers its investment in three utility-scale solar facilities: Scott Solar, Whitehouse Solar and Woodland Solar."]
[18,"Rate change approved under the company's energy conservation programs."]
[19,"Rate change was approved under Rider RGGI, which is intended to reflect projected and actual costs related to the purchase of allowances through the Regional Greenhouse Gas Initiative."]
[20,"Company agreed to forgo biennial rates in exchange for certain accounting amortizations."]
[21,"Rate change pertains to company's projects to meet state and federal environmental regulations."]
[22,"Reflects authorization under company's multi-year alternative regulation plan."]
[23,"Rate change associated with certain expanded net energy costs."]
[24,"Rate change approved under Rider E, which is the mechanism through which the company recovers the costs to comply with the U.S. Environmental Protection Agency and Virginia Waste Management Board regulations."]
[25,"Rate change associated with the recovery of costs related to the company's demand-side management and energy conservation programs."]
[26,"Rate change authorized under performance-based regulation plan."]
[27,"Rate change approved under broadband capacity rate adjustment clause, known as RAC-BC, which is associated with the company's middle mile broadband capacity pilot project."]
[28,"Rate change approved under Rider CCR, which is the mechanism through which the company recovers the costs to comply with state law that imposes additional environmental requirements on the state's coal plants."]
[29,"Reflects recovery of costs related to the construction of two new reactors at the Alvin W. Vogtle Nuclear Plant."]
[30,"Decision was issued in triennial earnings review. The authorized ROE is not associated with the approved rate change and is for prospective use in future rider adjustments and to assess under- or over-earnings in the next review. "]
[31,"Rate change under Rider GV, which is the mechanism through which the company recovers costs related to the Greensville Power Station."]
[32,"Rate change under company's expanded net energy cost proceeding."]
[33,"The commission rejected the company's rate case filing. The PUC upheld its decision on reconsideration in a March 26, 2021 ruling."]
[34,"Case involves company's gas system reliability surcharge."]
[35,"Lake Tahoe operating region."]
[36,"Northern California operating region."]
[37,"Southern California Division operating region."]
[38,"Case involves company's infrastructure system replacement surcharge rider."]
[39,"Rate change under company's annual rate mechanism."]
[40,"Case involves company's pipe replacement program rider."]
[41,"Rate change under performance-based ratemaking plan."]
[42,"Rate change occurred under a rider that pertains to investment made under Virginia Steps to Advance Virginia Energy, or SAVE, infrastructure program."]
[43,"Reflects rate change under Georgia Rate Adjustment Mechanism. "]
[44,"Rate change under the company's infrastructure replacement and expansion program."]

{"sheet":"Table 3-Chron 2022","index":8,"n_rows":163,"n_cols":14,"rows_kept":163,"cut":false,"hidden":false,"merged":[[111,2,111,11],[112,2,112,11]]}
[]
[null,"Table 5: Electric and gas utility decisions"]
[null,"Date",null,"Company","State","ROR (%)","ROE (%)","Common equity \nas % of capital ","Test year ","Rate base","Rate change \namount ($M)","Footnotes"]
[null,null,null,"Electric utility decisions "]
[null,"2022-01-20",null,"Niagara Mohawk Power Corp.","NY",6.08,9,48,"2022-06-30","Average",49.378999999999998,"B, D, Z"]
[null,"2022-01-26",null,"Northern Indiana Public Service Co.","IN","—","—","—","2021-07-31","Year-end",10.802646000000001,"LIR,1"]
[null,"2022-01-28",null,"Appalachian Power Co.","VA",6.82,9.1999999999999993,48.29,"2023-04-30","Average",-0.90056599999999998,"LIR,2"]
[null,"2022-02-08",null,"Virginia Electric and Power Co.","VA","—","—","—","2023-03-31","—",-2.9780000000000002,"B, LIR,Z,3"]
[null,"2022-02-08",null,"Virginia Electric and Power Co.","VA",7.33,10.199999999999999,51.82,"2023-03-31","Average",1.3420000000000001,"LIR,4"]
[null,"2022-02-10",null,"Virginia Electric and Power Co.","VA",6.81,9.1999999999999993,51.82,"2023-03-31","Average",-7.3843550000000002,"LIR,5"]
[null,"2022-02-16",null,"Southwestern Public Service Co.","NM",7.07,9.35,54.72,"2020-09-30","Year-end",62.423334000000004,"B"]
[null,"2022-02-23",null,"Indiana Michigan Power Co.","IN",5.78,9.6999999999999993,40.700000000000003,"2022-12-31","Year-end",-94.70468000000001,"B, Z,*"]
[null,"2022-03-02",null,"Delmarva Power & Light Co.","MD","—","—","—","2021-09-30","—",12.5,"B, D"]
[null,"2022-03-04",null,"Oklahoma Gas and Electric Co.","AR",5.23,"—",37.950000000000003,"2021-03-31","Average",4.2382070000000001,"B,*,6"]
[null,"2022-03-09",null,"Empire District Electric Co.","MO","—","—","—","2020-09-30","Year-end",35.515912999999998,"B"]
[null,"2022-03-09",null,"Virginia Electric and Power Co.","VA",6.9,9.35,51.92,"2023-03-31","Average",15.212,"LIR,7"]
[null,"2022-03-11",null,"Virginia Electric and Power Co.","VA",6.9,9.35,51.92,"2023-03-31","Average",2.0409999999999999,"LIR,Z,8"]
[null,"2022-03-15",null,"Virginia Electric and Power Co.","VA",6.81,9.1999999999999993,51.82,"2023-04-30","Average",60.656999999999996,"LIR,9"]
[null,"2022-03-16",null,"Public Service Co. of Colorado","CO",6.82,9.3000000000000007,55.69,"2021-12-31","Average",298.80869200000001,"B",{"$f":"AVERAGE(H$5:H$11,H$15:H$21)","v":51.803636363636357},"average"]
[null,"2022-03-18",null,"Virginia Electric and Power Co.","VA",6.81,9.1999999999999993,51.92,"2023-05-31","Average",5.1189999999999998,"LIR,10",{"$f":"MAX(H$5:H$11,H$15:H$21)","v":55.69},"high"]
[null,"2022-03-24",null,"Virginia Electric and Power Co.","VA",6.81,9.1999999999999993,51.92,"2023-05-02","Average",11.316000000000001,"LIR,11",{"$f":"MIN(H$5:H$11,H$15:H$21)","v":48},"low"]
[null,null,null,"Q1 averages/total",null,6.63,9.35,49.883846153846157,null,null,463.38719099999997]
[null,null,null,"Observations",null,13,12,13,null,null,17]
[null,"2022-04-01",null,"Virginia Electric and Power Co.","VA","—","—","—","—","—","—","LIR,W,12"]
[null,"2022-04-14",null,"Orange and Rockland Utilities Inc.","NY",6.77,9.1999999999999993,48,"2022-12-31","Average",4.9390000000000001,"B, D, Z"]
[null,"2022-04-25",null,"Portland General Electric Co.","OR",6.81,9.5,50,"2022-12-31","Average",10,"B"]
[null,"2022-05-12",null,"Southwestern Public Service Co.","TX","—","—","—","2020-12-31","Year-end",88.5,"B"]
[null,"2022-05-12",null,"Unitil Energy Systems Inc.","NH",7.42,9.1999999999999993,52,"2020-12-31","—",5.8833950000000002,"B, D, Z, I"]
[null,"2022-05-13",null,"Virginia Electric and Power Co.","VA",6.9,9.1999999999999993,51.92,"2022-05-31","Average",55.527000000000001,"LIR,13"]
[null,"2022-05-23",null,"Southwestern Electric Power Co.","AR",4.74,9.5,44.54,"2021-04-30","Year-end",39.324545000000001,""]
[null,"2022-05-25",null,"Kentucky Utilities Co.","VA","—","—","—","2020-12-31","—",6.5,"B"]
[null,"2022-05-25",null,"Southern Indiana Gas and Electric Co.","IN","—","—","—","2021-10-31","Year-end",12.643431,"LIR,1"]
[null,"2022-05-26",null,"Empire District Electric Co.","KS","—","—","—","2020-06-30","—",-0.63609099999999996,"B,14"]
[null,"2022-05-26",null,"Virginia Electric and Power Co.","VA",7.42,10.35,51.92,"2022-08-31","Average",32.386000000000003,"LIR,Z,15"]
[null,"2022-06-02",null,"Idaho Power Co.","ID","—","—","—","—","—",18.754498999999999,"LIR,16"]
[null,"2022-06-09",null,"Virginia Electric and Power Co.","VA",6.9,9.1999999999999993,51.92,"2023-08-31","Average",1.92083,"LIR,17",{"$f":"AVERAGE(H$24:H$38)","v":50.042857142857144},"average"]
[null,"2022-06-15",null,"Virginia Electric and Power Co.","VA","—","—","—","—","—",167.76,"LIR,12",{"$f":"MAX(H$24:H$38)","v":52},"high"]
[null,"2022-06-30",null,"Southern California Edison Co.","CA","—","—","—","2021-12-31","Average",385.24,"LIR,18",{"$f":"MIN(H$24:H$38)","v":44.54},"low"]
[null,null,null,"Q2 averages/total",null,6.71,9.4499999999999993,50.04,null,null,828.74260900000002]
[null,null,null,"Observations",null,7,7,7,null,null,14]
[null,"2022-07-01",null,"Virginia Electric and Power Co.","VA",6.09,9.35,51.92,"2023-08-31","Average",106.664,"B, LIR,19"]
[null,"2022-07-15",null,"Appalachian Power Co.","VA",9.82,9.1999999999999993,48.29,"2023-07-31","Average",32.069614000000001,"LIR,20"]
[null,"2022-07-15",null,"Appalachian Power Co.","VA","—","—","—","2023-08-31","Year-end",2.3310560000000002,"LIR,21"]
[null,"2022-07-27",null,"Northern Indiana Public Service Co.","IN","—","—","—","2022-01-31","Year-end",21.179043,"LIR,1"]
[null,"2022-08-01",null,"Appalachian Power Co.","WV","—","—","—","2021-09-30","—",12.316315000000001,"B, LIR,22"]
[null,"2022-08-05",null,"Virginia Electric and Power Co.","VA",6.81,9.1999999999999993,51.82,"2023-08-31","Average",78.701999999999998,"LIR,23"]
[null,"2022-08-10",null,"Virginia Electric and Power Co.","VA","—","—","—","2023-08-31","—",16.823142000000001,"LIR,24"]
[null,"2022-08-16",null,"Tampa Electric Co.","FL","—",10.199999999999999,"—","—","—",10,"B,LIR,25"]
[null,"2022-08-31",null,"Green Mountain Power Corp.","VT",6.3,8.57,49.98,"2023-09-30","Average",14.223000000000001,"Z"]
[null,"2022-09-08",null,"Oklahoma Gas and Electric Co.","OK","—",9.5,53.37,"2021-09-30","—",30,"B"]
[null,"2022-09-15",null,"El Paso Electric Co.","TX",7.5,9.35,51,"2020-12-31","Year-end",33.020000000000003,"B,I",{"$f":"AVERAGE(H$41:H$53)","v":51.18571428571429},"average"]
[null,"2022-09-21",null,"Virginia Electric and Power Co.","VA",6.9,9.35,51.92,"2023-10-31","Average",32.893999999999998,"LIR,26",{"$f":"MAX(H$41:H$53)","v":53.37},"high"]
[null,"2022-09-26",null,"Massachusetts Electric Co.","MA","—","—","—","—","—",43.940277999999999,"D,27",{"$f":"MIN(H$41:H$53)","v":48.29},"low"]
[null,null,null,"Q3 averages/total",null,7.24,9.34,51.19,null,null,434.2]
[null,null,null,"Observations",null,6,8,7,null,null,13]
[null,"2022-10-04",null,"Duke Energy Florida LLC","FL","—",10.1,"—","—","—",24.428000000000001,"B, LIR,28"]
[null,"2022-10-04",null,"Florida Power & Light Co.","FL","—",10.8,"—","—","—",0,"B, LIR,29"]
[null,"2022-10-12",null,"AES Indiana","IN","—","—","—","2022-03-31","Year-end",21.34,"LIR,1"]
[null,"2022-10-12",null,"Duke Energy Indiana LLC","IN","—","—","—","2021-12-31","Year-end",-0.91419300000000003,"LIR,1"]
[null,"2022-10-20",null,"Virginia Electric and Power Co.","VA",6.9,9.35,51.92,"2023-11-30","Average",14.817066000000001,"LIR,30"]
[null,"2022-10-25",null,"Kingsport Power Co.","TN",6.02,9.5,48.9,"2021-06-30","Average",5.75,"B"]
[null,"2022-10-31",null,"Virginia Electric and Power Co.","VA",6.83,9.35,52.29,"2023-11-30","Average",6.2528649999999999,"LIR,31"]
[null,"2022-11-03",null,"Pacific Gas and Electric Co.","CA",7.81,10.25,52,"2022-12-31","—","—",32]
[null,"2022-11-03",null,"San Diego Gas & Electric Co.","CA",7.55,10.199999999999999,52,"2022-12-31","—","—",32]
[null,"2022-11-03",null,"Southern California Edison Co.","CA",7.68,10.3,52,"2022-12-31","—","—",32]
[null,"2022-11-17",null,"Commonwealth Edison Co.","IL",5.94,7.85,49.45,"2021-12-31","Year-end",223.39099999999999,"D,33"]
[null,"2022-11-18",null,"DTE Electric Co.","MI",5.42,9.9,39.619999999999997,"2023-10-31","Average",30.556999999999999,"*"]
[null,"2022-11-21",null,"Appalachian Power Co.","VA",6.81,"—",48.29,"2023-11-30","Average",5.4530000000000003,"LIR,34"]
[null,"2022-11-21",null,"Evergy Metro Inc.","MO","—","—","—","2021-06-30","—",25,"B"]
[null,"2022-11-21",null,"Evergy Missouri West Inc.","MO","—","—","—","2021-06-30","—",30.096109000000002,"B"]
[null,"2022-11-23",null,"Southern Indiana Gas and Electric Co.","IN","—","—","—","2022-04-30","Year-end",14.663077999999999,"LIR,1"]
[null,"2022-11-29",null,"Appalachian Power Co.","VA",6.84,"—",49.78,"2024-01-31","Average",-6.4921699999999998,"LIR,35"]
[null,"2022-11-30",null,"NSTAR Electric Co.","MA",7.06,9.8000000000000007,53.21,"2020-12-31","Year-end",64.255302999999998,"D, Z,36"]
[null,"2022-12-01",null,"Ameren Illinois Co.","IL",5.9,7.85,50,"2021-12-31","Year-end",63.121000000000002,"D,33"]
[null,"2022-12-02",null,"Entergy Arkansas LLC","AR",5.25,"—",37.770000000000003,"2023-12-31","Average",79.727034000000003,"B,*,37"]
[null,"2022-12-06",null,"Tampa Electric Co.","FL",6.38,10.199999999999999,45.07,"—","—",91.011994000000001,"B,LIR,38"]
[null,"2022-12-12",null,"Avista Corp.","WA",7.03,"—","—","—","—",38,"B, Z"]
[null,"2022-12-14",null,"Delmarva Power & Light Co.","MD",6.62,9.6,50.5,"2025-12-31","Average",28.916529999999998,"B, D, Z"]
[null,"2022-12-14",null,"Duke Energy Ohio Inc.","OH",6.86,9.5,50.5,"2022-03-31","Date Certain",22.594133000000003,"B, D"]
[null,"2022-12-14",null,"The Dayton Power and Light Co.","OH",7.43,10,53.87,"2021-05-31","Date Certain",75.616812999999993,"D"]
[null,"2022-12-15",null,"Pacific Gas and Electric Co.","CA",7.27,10,52,"2023-12-31","—",-9,32]
[null,"2022-12-15",null,"San Diego Gas & Electric Co.","CA",7.18,9.9499999999999993,52,"2023-12-31","—",-16,32]
[null,"2022-12-15",null,"Southern California Edison Co.","CA",7.44,10.050000000000001,52,"2023-12-31","—",-106,32]
[null,"2022-12-16",null,"PacifiCorp","OR",7.11,9.5,50,"2023-12-31","Year-end",51.412999999999997,"B"]
[null,"2022-12-20",null,"Georgia Power Co.","GA",7.43,10.5,56,"2023-07-31","Average",995.5,"B, Z"]
[null,"2022-12-22",null,"Puget Sound Energy Inc.","WA",7.16,9.4,49,"2021-06-30","Average",223.047819,"B, Z"]
[null,"2022-12-22",null,"Wisconsin Public Service Corp.","WI",7.52,9.8000000000000007,53.4,"2023-12-31","Average",113.18300000000001,""]
[null,"2022-12-27",null,"Sierra Pacific Power Co.","NV",6.98,9.56,52.4,"2021-12-31","Year-end",57.820999999999998,""]
[null,"2022-12-29",null,"Empire District Electric Co.","OK","—",9.3000000000000007,"—","2021-06-30","—",5.0999999999999996,"B, Z",{"$f":"AVERAGE(H$76:H$91,H$68:H$74,H$56:H$66)","v":51.449999999999996},"average"]
[null,"2022-12-29",null,"Wisconsin Electric Power Co.","WI",8.77,9.8000000000000007,58.22,"2023-12-31","Average",280.524,"",{"$f":"MAX(H$76:H$91,H$68:H$74,H$56:H$66)","v":58.22},"high"]
[null,"2022-12-30",null,"Monongahela Power Co.","WV","—","—","—","2022-06-30","—",91.898347000000015,"B,LIR,39",{"$f":"MIN(H$76:H$91,H$68:H$74,H$56:H$66)","v":45.07},"low"]
[null,null,null,"Q4 averages/total",null,6.93,9.7100000000000009,50.47,null,null,2545.1]
[null,null,null,"Observations",null,27,26,26,null,null,33]
[null,2022,null,"Annual:Averages/total",null,6.86,9.5399999999999991,50.36,null,null,4271.3999999999996]
[null,null,null,"Observations",null,53,53,53,null,null,77]
[]
[]
[null,"Data compiled Jan. 27, 2023."]
[null,"ROR = rate of return."]
[null,"Source: Regulatory Research Associates, a group within S&P Global Commodity Insights."]
[null,"© 2023 S&P Global."]
[]
[null,"Footnotes"]
[null,"A","Average."]
[null,"B","Order followed stipulation or settlement by the parties. Decision particulars not necessarily precedent-setting or specifically adopted by the regulatory body."]
[null,"D","Applies to electric delivery only."]
[null,"I","Interim rates implemented prior to the issuance of final order, normally under bond and subject to refund."]
[null,"LIR","Limited-issue rider proceeding."]
[null,"NA","Not available at the time of publication."]
[null,"T","Transmission-only case."]
[null,"W","Case was withdrawn."]
[null,"Z","Rate change implemented in multiple steps."]
[null,"*","Capital structure includes cost-free items or tax credit balances at the overall rate of return."]
[]
[null,1,"Case established the rates to be charged to customers under the company's \"transmission, distribution, and storage system improvement charge\" statute."]
[null,2,"Rate change approved under the company's generation rider adjustment clause, which is the mechanism through which the company recovers its investment in the Dresden Generating Plant."]
[null,3,"Rate change approved under Rider S, which is the mechanism through which the company recovers its investment in the Virginia City Hybrid Energy Center."]
[null,4,"Rate change approved under Rider W, which is the mechanism through which the company recovers its investment in the Warren County generation facility."]
[null,5,"Rate change approved under Rider B, which is the mechanism through which the company recovers the costs associated with the conversion of the Altavista, Hopewell and Southampton power stations to burn biomass fuels."]
[null,6,"Rate change approved under company's formula rate plan."]
[null,7,"Rate change approved under Rider U, which is the mechanism through which the company recovers its investment in projects to underground certain \"at risk\" distribution facilities."]
[null,8,"Rate change approved under Rider R, which is the mechanism through which the company recovers its investment in the Bear Garden power plant."]
[null,9,"Rate change approved under Rider CE, which is the mechanism through which the company recovers its investment under the Clean Economy Act."]
[null,10,"Rate change approved under Rider US-4, which is the mechanism through which the company recovers its investment in the 100 MW utility-scale solar generation plant, known as the Sadler Solar Facility. "]
[null,11,"Rate change approved under Rider US-3, which is the mechanism through which the company recovers its investment in two utility-scale solar generation facilities — the 142 MW Colonial Trail West Solar Facility and the 98 MW AC Spring Grove 1 Solar Facility."]
[null,12,"Rate change approved under Rider RGGI, which is the mechanism through which the company recovers costs incurred for participation in the Regional Greenhouse Gas Initiative. As part of the decision, Rider RGGI was suspended."]
[null,13,"Rate change approved under Rider GT, which is the mechanism through which the company recovers its investments in its Grid Transformation Plan, a 10-year plan to transform its distribution grid to meet the changing landscape of the energy industry while continuing to provide reliable service to customers."]
[null,14,"Rate change approved under an abbreviated rate case filing."]
[null,15,"Rate change approved under Rider BW, which is the mechanism through which the company recovers its investment in the Brunswick County Power Station."]
[null,16,"Rate change associated with Jim Bridger power plant."]
[null,17,"Rate change approved under Rider US-2, which is the mechanism through which the company recovers its investment in three utility-scale solar facilities — Scott Solar, Whitehouse Solar and Woodland Solar. "]
[null,18,"Rate change approved for the recovery of incremental 2020 wildfire expenses."]
[null,19,"Rate change approved under Rider SNA, which is the mechanism through which the company recovers its investment in the Surry and North Anna nuclear plants."]
[null,20,"Rate change approved under Rider RPS-RAC, which is the mechanism that reflects the total revenue requirement approved under new renewable portfolio standard rider."]
[null,21,"Rate change approved under Rider RAC-EE, which is the mechanism through which the company recovers costs associated with energy conservation programs. State statutes permits the company to earn a return on the program costs (shown as rate base) as an incentive. The return is equal to the most recently approved ROE, which for Appalachian Power would be the 9.2% ROE approved in its November 2020 triennial earnings review order."]
[null,22,"Rate change authorized under modified rate base cost recovery mechanism."]
[null,23,"Rate change approved under Rider OSW, which is the mechanism through which the company recovers its investment in the Coastal Virginia Offshore Wind Project."]
[null,24,"Rate change approved under Rider DSM, which is the mechanism through which the company recovers the costs of its energy conservation and demand-side management programs."]
[null,25,"Reflects ROE modification permitted under trigger provisions of previously adopted settlement that allows company to increase its authorized return on equity in response to rise in federal government bond yields."]
[null,26,"Rate change approved under Rider E, which is the mechanism through which the company recovers costs incurred to comply with the U.S. Environmental Protection Agency and Virginia Waste Management Board regulations related to the storage and disposal of coal combustion residuals, or CCR, commonly referred to as coal ash, produced at limited number of company facilities — Bremo, Chesterfield, Clover and Mt. Storm Power Stations — that continue to burn coal to produce electricity."]
[null,27,"Rate change authorized under performance-based regulation plan."]
[null,28,"Limited proceeding to implement the ROE trigger provisions of an approved 2021 settlement that permitted the utility's authorized ROE to be increased by 25 basis points to be within a range of 9.10% to 11.10% with a midpoint of 10.10% due to a rise in the U.S. 30-year U.S. Treasury Bond yield rate."]
[null,29,"Limited proceeding to implement ROE trigger provisions of an approved settlement that permits the utility to increase its authorized ROE range to 9.8% to 11.8% with a midpoint of 10.8% due to a rise in the U.S. 30-year U.S. Treasury Bond yield rate."]
[null,30,"Rate change approved under Rider CCR, which is the mechanism through which the company recovers the costs to comply with state law that imposes additional environmental requirements on the state's coal plants."]
[null,31,"This case pertains to the company's rural broadband pilot program."]
[null,32,"Case involved only the determination of cost-of-capital parameters."]
[null,33,"Rate change authorized under formula rate plan. The calculation of the ROE was formulaic and reflected an ROE that is the result of applying a 580-basis-point premium to the 12-month average 30-year Treasury bond yield."]
[null,34,"Rate change authorized under Rider ERAC, which pertains to the company's projects to meet state and federal environmental regulations."]
[null,35,"Rate change approved under broadband capacity rate adjustment clause, known as RAC-BC, which is associated with the company's middle mile broadband capacity pilot project."]
[null,36,"Performance-based regulation plan adopted."]
[null,37,"Rate change pursuant to company's formula rate plan."]
[null,38,"Limited issue proceeding to implement ROE trigger provisons that authorized the utility's ROE to be incresed by 25 basis points to a new mid-point of 10.20% and the authorized range adjusted to 9.25% to 11.25%, effective as of July 1, 2022."]
[null,39,"Electric rate change under expanded net energy cost proceeding."]
[null,40,"Rate change occurred under a rider that pertains to investment made under Virginia Steps to Advance Virginia Energy, or SAVE, infrastructure program."]
[null,41,"Rate change authorized under company's gas system reliability surcharge rider."]
[null,42,"Authorized for company's Northern division. Settlement was silent on most traditional rate case parameters; however, an overall return of 6.6% is implied."]
[null,43,"Authorized for company's Southern division. Settlement was silent on most traditional rate case parameters; however, an overall return of 6.3% is implied."]
[null,44,"Rate change approved under company's system integrity program rider."]
[null,45,"Rate change approved under company's infrastructure system replacement surcharge rider."]
[null,46,"Rate request rejected as \"moot\" by commission in light of accompanying base rate case decision."]
[null,47,"Rate change approved under company's annual review mechanism."]
[null,48,"Commission revised the settlement with respect to ROE and capital structure."]
[null,49,"Rate change approved under the company's infrastructure replacement and expansion program rider."]

{"sheet":"Table 3-Chron 2023","index":9,"n_rows":51,"n_cols":12,"rows_kept":51,"cut":false,"hidden":false,"merged":[[39,2,39,11],[40,2,40,11]]}
[]
[null,"Table 5: Electric and gas utility decisions"]
[null,"El;ectric utility decisions "]
[null,"Date",null,"Company","State","ROR (%)","ROE (%)","Common \nequity as % of capital ","Test year ","Rate base","Rate change \namount ($)","Footnotes"]
[null,"2023-01-19",null,"Consumers Energy Co.","MI","—",9.9,"—","2023-12-31","Average",155,"B"]
[null,"2023-01-23",null,"Minnesota Power Enterprises Inc.","MN",7.12,9.65,52.5,"2022-12-31","Average",58.6,"I"]
[null,"2023-01-25",null,"Northern Indiana Public Service Co. LLC","IN","—","—","—","2022-07-31","Year-end",6.5599000000000007,"LIR,1"]
[null,"2023-01-26",null,"Cheyenne Light, Fuel and Power Co.","WY",7.48,9.75,52,"2021-12-31","Year-end",20.101814999999998,"B"]
[null,"2023-01-26",null,"Virginia Electric and Power Co.","VA",6.83,9.35,52.29,"2024-03-31","Average",16.888000000000002,"LIR, Z,2"]
[null,"2023-02-02",null,"Pacific Gas and Electric Co.","CA","—","—","—","—","—",1037.8989999999999,"B, LIR,3"]
[null,"2023-02-03",null,"Appalachian Power Co.","WV","—","—","—","2022-02-28","—",0,"LIR,4"]
[null,"2023-02-09",null,"Duke Energy Progress LLC","SC",6.83,9.6,52.43,"2021-12-31","Year-end",52.296999999999997,"B"]
[null,"2023-02-16",null,"Electric Transmission Texas LLC","TX","—","—","—","2022-06-30","—",-14,"T,B"]
[null,"2023-02-17",null,"Southwestern Electric Power Co.","LA","—",9.5,"—","—","—",27,"B"]
[null,"2023-02-21",null,"Electric Transmission Texas LLC","TX","—","—","—","2022-09-30","Year-end","—","T,B"]
[null,"2023-02-23",null,"Virginia Electric and Power Co.","VA",7.36,10.35,52.29,"2024-03-31","Average",-15.596,"LIR, Z,5"]
[null,"2023-02-27",null,"Virginia Electric and Power Co.","VA",6.83,9.35,52.29,"2024-03-31","Average",-20.690000999999999,"LIR,6"]
[null,"2023-03-02",null,"Oklahoma Gas and Electric Co.","AR",5.33,"—",38.57,"2022-03-31","Average",9.5923219999999993,"B,*,7"]
[null,"2023-03-09",null,"Oncor Electric Delivery Co. LLC","TX",6.65,9.6999999999999993,42.5,"2021-12-31","Year-end",100.53552500000001,"D"]
[null,"2023-03-23",null,"Wind Energy Transmission Texas LLC","TX","—","—","—","—","—",-8.6999999999999993,"B,T"]
[null,"2023-03-24",null,"Upper Peninsula Power Co.","MI","—",9.9,"—","2024-06-30","Average",10.8,"B"]
[2023,null,null,null,null,null,null,{"$f":"AVERAGE(H19:H21,H5:H17)","v":50.9}]
[null,null,null,null,null,null,null,{"$f":"MIN(H19:H21,H5:H17)","v":42.5}]
[null,null,null,null,null,null,null,{"$f":"MAX(H19:H21,H5:H17)","v":52.5}]
[]
[null,"Data compiled April 20, 2023."]
[null,"ROR = rate of return."]
[null,"Source: Regulatory Research Associates, a group within S&P Global Commodity Insights."]
[null,"© 2023 S&P Global."]
[]
[null,"Footnotes"]
[null,"A","Average."]
[null,"B","Order followed stipulation or settlement by the parties. Decision particulars not necessarily precedent-setting or specifically adopted by the regulatory body."]
[null,"D","Applies to electric delivery only."]
[null,"I","Interim rates implemented prior to the issuance of final order, normally under bond and subject to refund."]
[null,"LIR","Limited-issue rider proceeding."]
[null,"NA","Not available at the time of publication."]
[null,"T","Transmission-only case."]
[null,"W","Case was withdrawn."]
[null,"Z","Rate change implemented in multiple steps."]
[null,"*","Capital structure includes cost-free items or tax credit balances at the overall rate of return."]
[]
[null,1,"Case established the rates to be charged to customers under the company's \"transmission, distribution, and storage system improvement charge\" statute."]
[null,2,"Rate change approved under Rider B, which is the mechanism through which the company recovers the costs associated with the conversion of the Altavista, Hopewell and Southampton power stations to burn biomass fuels."]
[null,3,"Rate increase authorized for the recovery of expenditures related to wildfire mitigation, COVID-19 costs and several other activities."]
[null,4,"Electric rate change under expanded net energy cost proceeding."]
[null,5,"Rate change approved under Rider W, which is the mechanism through which the company recovers its investment in the Warren County generation facility."]
[null,6,"Rate change approved under Rider U, which is the mechanism through which the company recovers its investment in projects to underground certain \"at risk\" distribution facilities."]
[null,7,"Rate change approved under company's formula rate plan."]
[null,8,"Rate change approved under renewable natural gas rider."]
[null,9,"Rate change approved under system integrity program rider."]

{"sheet":"Proxy Group Criteria","index":10,"n_rows":103,"n_cols":23,"rows_kept":103,"cut":false,"hidden":false,"merged":[[3,11,3,15],[4,11,4,15]]}
["PROXY GROUP SELECTION"]
[]
[]
[null,null,null,null,null,"(a)",null,null,"(b)",null,null,"(c)",null,null,null,null,null,"(c)"]
[null,null,null,null,null,"S&P",null,null,"Moody's",null,null,"Value Line",null,null,null,null,null,null,null,null,null,"Override:"]
[null,null,null," ",null,"Credit",null,null,"Issuer",null,null,"Safety",null,"Financial",null,null,null,"Market",null,"Gas",null,"\"Y\" for Incl."]
[null,"Included","SYM","Company",null," Rating",null,null,"Rating",null,null,"Rank",null,"Strength",null,"Beta",null,"Cap",null,"Utility",null,"\"X\" for Excl.","Comments"]
[{"$f":"A7+1","v":1},{"$f":"IF(AND(AND(G8<=$G$55,G8>=$G$56),AND(J8<=$J$55,J8>=$J$56),L8<=$L$55,V8<>\"X\"),\"Y\",IF(V8=\"Y\",\"Y\",\"\"))","v":""},{"$f":"'Electric Utility Data'!B8","v":"AQN"},{"$f":"'Electric Utility Data'!C8","v":"Algonquin Pwr & Util"},null,{"$f":"'Electric Utility Data'!AA8","v":"BBB"},{"$f":"VLOOKUP(F8,'Ordinal Ratings'!$A$6:$B$28,2,FALSE)","v":9},null,{"$f":"'Electric Utility Data'!AB8","v":"NR"},{"$f":"VLOOKUP(I8,'Ordinal Ratings'!I$6:J$25,2,FALSE)","v":"--"},null,{"$f":"'Electric Utility Data'!W8","v":"n/a"},null,{"$f":"'Electric Utility Data'!Y8","v":"n/a"},null,{"$f":"'Electric Utility Data'!X8","v":0.9},null,{"$f":"'Electric Utility Data'!AC8","v":5608},null,"Y",null,"X","Data potentially impacted by planned acquisition."]
[{"$f":"A8+1","v":2},"",{"$f":"'Electric Utility Data'!B9","v":"ALE"},{"$f":"'Electric Utility Data'!C9","v":"ALLETE"},null,{"$f":"'Electric Utility Data'!AA9","v":"BBB"},{"$f":"VLOOKUP(F9,'Ordinal Ratings'!$A$6:$B$28,2,FALSE)","v":9},null,{"$f":"'Electric Utility Data'!AB9","v":"Baa1"},{"$f":"VLOOKUP(I9,'Ordinal Ratings'!I$6:J$25,2,FALSE)","v":8},null,{"$f":"'Electric Utility Data'!W9","v":2},null,{"$f":"'Electric Utility Data'!Y9","v":"A"},null,{"$f":"'Electric Utility Data'!X9","v":0.9},null,{"$f":"'Electric Utility Data'!AC9","v":3500},null,"Y"]
[3,"",{"$f":"'Electric Utility Data'!B10","v":"LNT"},{"$f":"'Electric Utility Data'!C10","v":"Alliant Energy"},null,{"$f":"'Electric Utility Data'!AA10","v":"A-"},{"$f":"VLOOKUP(F10,'Ordinal Ratings'!$A$6:$B$28,2,FALSE)","v":7},null,{"$f":"'Electric Utility Data'!AB10","v":"Baa2"},{"$f":"VLOOKUP(I10,'Ordinal Ratings'!I$6:J$25,2,FALSE)","v":9},null,{"$f":"'Electric Utility Data'!W10","v":2},null,{"$f":"'Electric Utility Data'!Y10","v":"A"},null,{"$f":"'Electric Utility Data'!X10","v":0.85},null,{"$f":"'Electric Utility Data'!AC10","v":12900},null,"Y"]
[4,"",{"$f":"'Electric Utility Data'!B11","v":"AEE"},{"$f":"'Electric Utility Data'!C11","v":"Ameren Corp."},null,{"$f":"'Electric Utility Data'!AA11","v":"BBB+"},{"$f":"VLOOKUP(F11,'Ordinal Ratings'!$A$6:$B$28,2,FALSE)","v":8},null,{"$f":"'Electric Utility Data'!AB11","v":"Baa1"},{"$f":"VLOOKUP(I11,'Ordinal Ratings'!I$6:J$25,2,FALSE)","v":8},null,{"$f":"'Electric Utility Data'!W11","v":1},null,{"$f":"'Electric Utility Data'!Y11","v":"A"},null,{"$f":"'Electric Utility Data'!X11","v":0.85},null,{"$f":"'Electric Utility Data'!AC11","v":22000},null,"Y"]
[5,"",{"$f":"'Electric Utility Data'!B12","v":"AEP"},{"$f":"'Electric Utility Data'!C12","v":"American Elec Pwr"},null,{"$f":"'Electric Utility Data'!AA12","v":"A-"},{"$f":"VLOOKUP(F12,'Ordinal Ratings'!$A$6:$B$28,2,FALSE)","v":7},null,{"$f":"'Electric Utility Data'!AB12","v":"Baa2"},{"$f":"VLOOKUP(I12,'Ordinal Ratings'!I$6:J$25,2,FALSE)","v":9},null,{"$f":"'Electric Utility Data'!W12","v":1},null,{"$f":"'Electric Utility Data'!Y12","v":"A+"},null,{"$f":"'Electric Utility Data'!X12","v":0.75},null,{"$f":"'Electric Utility Data'!AC12","v":45400},null,"N"]
[6,"",{"$f":"'Electric Utility Data'!B13","v":"AGR"},{"$f":"'Electric Utility Data'!C13","v":"Avangrid, Inc."},null,{"$f":"'Electric Utility Data'!AA13","v":"BBB+"},{"$f":"VLOOKUP(F13,'Ordinal Ratings'!$A$6:$B$28,2,FALSE)","v":8},null,{"$f":"'Electric Utility Data'!AB13","v":"Baa2"},{"$f":"VLOOKUP(I13,'Ordinal Ratings'!I$6:J$25,2,FALSE)","v":9},null,{"$f":"'Electric Utility Data'!W13","v":2},null,{"$f":"'Electric Utility Data'!Y13","v":"B++"},null,{"$f":"'Electric Utility Data'!X13","v":0.85},null,{"$f":"'Electric Utility Data'!AC13","v":16300},null,"Y",null,"X","Planned acquisition of PNM Resources."]
[7,"Y",{"$f":"'Electric Utility Data'!B14","v":"AVA"},{"$f":"'Electric Utility Data'!C14","v":"Avista Corp."},null,{"$f":"'Electric Utility Data'!AA14","v":"BBB"},{"$f":"VLOOKUP(F14,'Ordinal Ratings'!$A$6:$B$28,2,FALSE)","v":9},null,{"$f":"'Electric Utility Data'!AB14","v":"Baa2"},{"$f":"VLOOKUP(I14,'Ordinal Ratings'!I$6:J$25,2,FALSE)","v":9},null,{"$f":"'Electric Utility Data'!W14","v":2},null,{"$f":"'Electric Utility Data'!Y14","v":"B++"},null,{"$f":"'Electric Utility Data'!X14","v":0.9},null,{"$f":"'Electric Utility Data'!AC14","v":3200},null,"Y"]
[8,"Y",{"$f":"'Electric Utility Data'!B15","v":"BKH"},{"$f":"'Electric Utility Data'!C15","v":"Black Hills Corp."},null,{"$f":"'Electric Utility Data'!AA15","v":"BBB+"},{"$f":"VLOOKUP(F15,'Ordinal Ratings'!$A$6:$B$28,2,FALSE)","v":8},null,{"$f":"'Electric Utility Data'!AB15","v":"Baa2"},{"$f":"VLOOKUP(I15,'Ordinal Ratings'!I$6:J$25,2,FALSE)","v":9},null,{"$f":"'Electric Utility Data'!W15","v":2},null,{"$f":"'Electric Utility Data'!Y15","v":"A"},null,{"$f":"'Electric Utility Data'!X15","v":0.95},null,{"$f":"'Electric Utility Data'!AC15","v":4600},null,"Y"]
[9,"Y",{"$f":"'Electric Utility Data'!B16","v":"CNP"},{"$f":"'Electric Utility Data'!C16","v":"CenterPoint Energy"},null,{"$f":"'Electric Utility Data'!AA16","v":"BBB+"},{"$f":"VLOOKUP(F16,'Ordinal Ratings'!$A$6:$B$28,2,FALSE)","v":8},null,{"$f":"'Electric Utility Data'!AB16","v":"Baa2"},{"$f":"VLOOKUP(I16,'Ordinal Ratings'!I$6:J$25,2,FALSE)","v":9},null,{"$f":"'Electric Utility Data'!W16","v":3},null,{"$f":"'Electric Utility Data'!Y16","v":"B++"},null,{"$f":"'Electric Utility Data'!X16","v":1.1000000000000001},null,{"$f":"'Electric Utility Data'!AC16","v":17900},null,"Y"]
[10,"Y",{"$f":"'Electric Utility Data'!B17","v":"CMS"},{"$f":"'Electric Utility Data'!C17","v":"CMS Energy Corp."},null,{"$f":"'Electric Utility Data'!AA17","v":"BBB+"},{"$f":"VLOOKUP(F17,'Ordinal Ratings'!$A$6:$B$28,2,FALSE)","v":8},null,{"$f":"'Electric Utility Data'!AB17","v":"Baa2"},{"$f":"VLOOKUP(I17,'Ordinal Ratings'!I$6:J$25,2,FALSE)","v":9},null,{"$f":"'Electric Utility Data'!W17","v":2},null,{"$f":"'Electric Utility Data'!Y17","v":"A"},null,{"$f":"'Electric Utility Data'!X17","v":0.8},null,{"$f":"'Electric Utility Data'!AC17","v":17400},null,"Y"]
[11,"",{"$f":"'Electric Utility Data'!B18","v":"ED"},{"$f":"'Electric Utility Data'!C18","v":"Consolidated Edison"},null,{"$f":"'Electric Utility Data'!AA18","v":"A-"},{"$f":"VLOOKUP(F18,'Ordinal Ratings'!$A$6:$B$28,2,FALSE)","v":7},null,{"$f":"'Electric Utility Data'!AB18","v":"Baa2"},{"$f":"VLOOKUP(I18,'Ordinal Ratings'!I$6:J$25,2,FALSE)","v":9},null,{"$f":"'Electric Utility Data'!W18","v":1},null,{"$f":"'Electric Utility Data'!Y18","v":"A+"},null,{"$f":"'Electric Utility Data'!X18","v":0.8},null,{"$f":"'Electric Utility Data'!AC18","v":33700},null,"Y",null,"X","Selling its non-regulated renewables portfolio to RWE for $6.8B (VL 11/11/22).  This is 10.3% of  total assets."]
[12,"Y",{"$f":"'Electric Utility Data'!B19","v":"D"},{"$f":"'Electric Utility Data'!C19","v":"Dominion Energy"},null,{"$f":"'Electric Utility Data'!AA19","v":"BBB+"},{"$f":"VLOOKUP(F19,'Ordinal Ratings'!$A$6:$B$28,2,FALSE)","v":8},null,{"$f":"'Electric Utility Data'!AB19","v":"Baa2"},{"$f":"VLOOKUP(I19,'Ordinal Ratings'!I$6:J$25,2,FALSE)","v":9},null,{"$f":"'Electric Utility Data'!W19","v":2},null,{"$f":"'Electric Utility Data'!Y19","v":"B++"},null,{"$f":"'Electric Utility Data'!X19","v":0.8},null,{"$f":"'Electric Utility Data'!AC19","v":52200},null,"Y"]
[13,"Y",{"$f":"'Electric Utility Data'!B20","v":"DTE"},{"$f":"'Electric Utility Data'!C20","v":"DTE Energy Co."},null,{"$f":"'Electric Utility Data'!AA20","v":"BBB+"},{"$f":"VLOOKUP(F20,'Ordinal Ratings'!$A$6:$B$28,2,FALSE)","v":8},null,{"$f":"'Electric Utility Data'!AB20","v":"Baa2"},{"$f":"VLOOKUP(I20,'Ordinal Ratings'!I$6:J$25,2,FALSE)","v":9},null,{"$f":"'Electric Utility Data'!W20","v":2},null,{"$f":"'Electric Utility Data'!Y20","v":"A"},null,{"$f":"'Electric Utility Data'!X20","v":0.95},null,{"$f":"'Electric Utility Data'!AC20","v":22900},null,"Y"]
[14,"Y",{"$f":"'Electric Utility Data'!B21","v":"DUK"},{"$f":"'Electric Utility Data'!C21","v":"Duke Energy Corp."},null,{"$f":"'Electric Utility Data'!AA21","v":"BBB+"},{"$f":"VLOOKUP(F21,'Ordinal Ratings'!$A$6:$B$28,2,FALSE)","v":8},null,{"$f":"'Electric Utility Data'!AB21","v":"Baa2"},{"$f":"VLOOKUP(I21,'Ordinal Ratings'!I$6:J$25,2,FALSE)","v":9},null,{"$f":"'Electric Utility Data'!W21","v":2},null,{"$f":"'Electric Utility Data'!Y21","v":"A"},null,{"$f":"'Electric Utility Data'!X21","v":0.85},null,{"$f":"'Electric Utility Data'!AC21","v":78300},null,"Y"]
[15,"Y",{"$f":"'Electric Utility Data'!B22","v":"EIX"},{"$f":"'Electric Utility Data'!C22","v":"Edison International"},null,{"$f":"'Electric Utility Data'!AA22","v":"BBB"},{"$f":"VLOOKUP(F22,'Ordinal Ratings'!$A$6:$B$28,2,FALSE)","v":9},null,{"$f":"'Electric Utility Data'!AB22","v":"Baa2"},{"$f":"VLOOKUP(I22,'Ordinal Ratings'!I$6:J$25,2,FALSE)","v":9},null,{"$f":"'Electric Utility Data'!W22","v":3},null,{"$f":"'Electric Utility Data'!Y22","v":"B++"},null,{"$f":"'Electric Utility Data'!X22","v":0.95},null,{"$f":"'Electric Utility Data'!AC22","v":25900},null,"N"]
[16,"Y",{"$f":"'Electric Utility Data'!B23","v":"EMA"},{"$f":"'Electric Utility Data'!C23","v":"Emera Inc."},null,{"$f":"'Electric Utility Data'!AA23","v":"BBB"},{"$f":"VLOOKUP(F23,'Ordinal Ratings'!$A$6:$B$28,2,FALSE)","v":9},null,{"$f":"'Electric Utility Data'!AB23","v":"Baa3"},{"$f":"VLOOKUP(I23,'Ordinal Ratings'!I$6:J$25,2,FALSE)","v":10},null,{"$f":"'Electric Utility Data'!W23","v":2},null,{"$f":"'Electric Utility Data'!Y23","v":"B++"},null,{"$f":"'Electric Utility Data'!X23","v":0.7},null,{"$f":"'Electric Utility Data'!AC23","v":14300},null,"N"]
[17,"Y",{"$f":"'Electric Utility Data'!B24","v":"ETR"},{"$f":"'Electric Utility Data'!C24","v":"Entergy Corp."},null,{"$f":"'Electric Utility Data'!AA24","v":"BBB+"},{"$f":"VLOOKUP(F24,'Ordinal Ratings'!$A$6:$B$28,2,FALSE)","v":8},null,{"$f":"'Electric Utility Data'!AB24","v":"Baa2"},{"$f":"VLOOKUP(I24,'Ordinal Ratings'!I$6:J$25,2,FALSE)","v":9},null,{"$f":"'Electric Utility Data'!W24","v":2},null,{"$f":"'Electric Utility Data'!Y24","v":"B++"},null,{"$f":"'Electric Utility Data'!X24","v":0.95},null,{"$f":"'Electric Utility Data'!AC24","v":23000},null,"Y"]
[18,"",{"$f":"'Electric Utility Data'!B25","v":"EVRG"},{"$f":"'Electric Utility Data'!C25","v":"Evergy Inc."},null,{"$f":"'Electric Utility Data'!AA25","v":"A-"},{"$f":"VLOOKUP(F25,'Ordinal Ratings'!$A$6:$B$28,2,FALSE)","v":7},null,{"$f":"'Electric Utility Data'!AB25","v":"Baa2"},{"$f":"VLOOKUP(I25,'Ordinal Ratings'!I$6:J$25,2,FALSE)","v":9},null,{"$f":"'Electric Utility Data'!W25","v":2},null,{"$f":"'Electric Utility Data'!Y25","v":"B++"},null,{"$f":"'Electric Utility Data'!X25","v":0.9},null,{"$f":"'Electric Utility Data'!AC25","v":13800},null,"Y"]
[19,"",{"$f":"'Electric Utility Data'!B26","v":"ES"},{"$f":"'Electric Utility Data'!C26","v":"Eversource Energy"},null,{"$f":"'Electric Utility Data'!AA26","v":"A-"},{"$f":"VLOOKUP(F26,'Ordinal Ratings'!$A$6:$B$28,2,FALSE)","v":7},null,{"$f":"'Electric Utility Data'!AB26","v":"Baa1"},{"$f":"VLOOKUP(I26,'Ordinal Ratings'!I$6:J$25,2,FALSE)","v":8},null,{"$f":"'Electric Utility Data'!W26","v":1},null,{"$f":"'Electric Utility Data'!Y26","v":"A"},null,{"$f":"'Electric Utility Data'!X26","v":0.9},null,{"$f":"'Electric Utility Data'!AC26","v":28300},null,"N"]
[20,"Y",{"$f":"'Electric Utility Data'!B27","v":"EXC"},{"$f":"'Electric Utility Data'!C27","v":"Exelon Corp."},null,{"$f":"'Electric Utility Data'!AA27","v":"BBB+"},{"$f":"VLOOKUP(F27,'Ordinal Ratings'!$A$6:$B$28,2,FALSE)","v":8},null,{"$f":"'Electric Utility Data'!AB27","v":"Baa2"},{"$f":"VLOOKUP(I27,'Ordinal Ratings'!I$6:J$25,2,FALSE)","v":9},null,{"$f":"'Electric Utility Data'!W27","v":2},null,{"$f":"'Electric Utility Data'!Y27","v":"B++"},null,{"$f":"'Electric Utility Data'!X27","v":"n/a"},null,{"$f":"'Electric Utility Data'!AC27","v":41500},null,"Y"]
[21,"",{"$f":"'Electric Utility Data'!B28","v":"FE"},{"$f":"'Electric Utility Data'!C28","v":"FirstEnergy Corp."},null,{"$f":"'Electric Utility Data'!AA28","v":"BBB-"},{"$f":"VLOOKUP(F28,'Ordinal Ratings'!$A$6:$B$28,2,FALSE)","v":10},null,{"$f":"'Electric Utility Data'!AB28","v":"Ba1"},{"$f":"VLOOKUP(I28,'Ordinal Ratings'!I$6:J$25,2,FALSE)","v":11},null,{"$f":"'Electric Utility Data'!W28","v":3},null,{"$f":"'Electric Utility Data'!Y28","v":"B+"},null,{"$f":"'Electric Utility Data'!X28","v":0.85},null,{"$f":"'Electric Utility Data'!AC28","v":23600},null,"Y"]
[22,"",{"$f":"'Electric Utility Data'!B29","v":"FTS"},{"$f":"'Electric Utility Data'!C29","v":"Fortis Inc."},null,{"$f":"'Electric Utility Data'!AA29","v":"A-"},{"$f":"VLOOKUP(F29,'Ordinal Ratings'!$A$6:$B$28,2,FALSE)","v":7},null,{"$f":"'Electric Utility Data'!AB29","v":"Baa3"},{"$f":"VLOOKUP(I29,'Ordinal Ratings'!I$6:J$25,2,FALSE)","v":10},null,{"$f":"'Electric Utility Data'!W29","v":2},null,{"$f":"'Electric Utility Data'!Y29","v":"B++"},null,{"$f":"'Electric Utility Data'!X29","v":0.7},null,{"$f":"'Electric Utility Data'!AC29","v":26400},null,"N"]
[23,"Y",{"$f":"'Electric Utility Data'!B30","v":"HE"},{"$f":"'Electric Utility Data'!C30","v":"Hawaiian Elec."},null,{"$f":"'Electric Utility Data'!AA30","v":"BBB-"},{"$f":"VLOOKUP(F30,'Ordinal Ratings'!$A$6:$B$28,2,FALSE)","v":10},null,{"$f":"'Electric Utility Data'!AB30","v":"NR"},{"$f":"VLOOKUP(I30,'Ordinal Ratings'!I$6:J$25,2,FALSE)","v":"--"},null,{"$f":"'Electric Utility Data'!W30","v":2},null,{"$f":"'Electric Utility Data'!Y30","v":"A"},null,{"$f":"'Electric Utility Data'!X30","v":0.85},null,{"$f":"'Electric Utility Data'!AC30","v":4600},null,"Y",null,"Y","S&P rating meets criteria.  "]
[24,"Y",{"$f":"'Electric Utility Data'!B31","v":"IDA"},{"$f":"'Electric Utility Data'!C31","v":"IDACORP, Inc."},null,{"$f":"'Electric Utility Data'!AA31","v":"BBB"},{"$f":"VLOOKUP(F31,'Ordinal Ratings'!$A$6:$B$28,2,FALSE)","v":9},null,{"$f":"'Electric Utility Data'!AB31","v":"Baa2"},{"$f":"VLOOKUP(I31,'Ordinal Ratings'!I$6:J$25,2,FALSE)","v":9},null,{"$f":"'Electric Utility Data'!W31","v":1},null,{"$f":"'Electric Utility Data'!Y31","v":"A+"},null,{"$f":"'Electric Utility Data'!X31","v":0.8},null,{"$f":"'Electric Utility Data'!AC31","v":5500},null,"N"]
[25,"",{"$f":"'Electric Utility Data'!B32","v":"NEE"},{"$f":"'Electric Utility Data'!C32","v":"NextEra Energy, Inc."},null,{"$f":"'Electric Utility Data'!AA32","v":"A-"},{"$f":"VLOOKUP(F32,'Ordinal Ratings'!$A$6:$B$28,2,FALSE)","v":7},null,{"$f":"'Electric Utility Data'!AB32","v":"Baa1"},{"$f":"VLOOKUP(I32,'Ordinal Ratings'!I$6:J$25,2,FALSE)","v":8},null,{"$f":"'Electric Utility Data'!W32","v":1},null,{"$f":"'Electric Utility Data'!Y32","v":"A+"},null,{"$f":"'Electric Utility Data'!X32","v":0.95},null,{"$f":"'Electric Utility Data'!AC32","v":149100},null,"Y"]
[26,"Y",{"$f":"'Electric Utility Data'!B33","v":"NWE"},{"$f":"'Electric Utility Data'!C33","v":"NorthWestern Corp."},null,{"$f":"'Electric Utility Data'!AA33","v":"BBB"},{"$f":"VLOOKUP(F33,'Ordinal Ratings'!$A$6:$B$28,2,FALSE)","v":9},null,{"$f":"'Electric Utility Data'!AB33","v":"Baa2"},{"$f":"VLOOKUP(I33,'Ordinal Ratings'!I$6:J$25,2,FALSE)","v":9},null,{"$f":"'Electric Utility Data'!W33","v":2},null,{"$f":"'Electric Utility Data'!Y33","v":"B++"},null,{"$f":"'Electric Utility Data'!X33","v":0.9},null,{"$f":"'Electric Utility Data'!AC33","v":3400},null,"N"]
[27,"",{"$f":"'Electric Utility Data'!B34","v":"OGE"},{"$f":"'Electric Utility Data'!C34","v":"OGE Energy Corp."},null,{"$f":"'Electric Utility Data'!AA34","v":"BBB+"},{"$f":"VLOOKUP(F34,'Ordinal Ratings'!$A$6:$B$28,2,FALSE)","v":8},null,{"$f":"'Electric Utility Data'!AB34","v":"Baa1"},{"$f":"VLOOKUP(I34,'Ordinal Ratings'!I$6:J$25,2,FALSE)","v":8},null,{"$f":"'Electric Utility Data'!W34","v":2},null,{"$f":"'Electric Utility Data'!Y34","v":"A"},null,{"$f":"'Electric Utility Data'!X34","v":1},null,{"$f":"'Electric Utility Data'!AC34","v":7300},null,"N"]
[28,"Y",{"$f":"'Electric Utility Data'!B35","v":"OTTR"},{"$f":"'Electric Utility Data'!C35","v":"Otter Tail Corp."},null,{"$f":"'Electric Utility Data'!AA35","v":"BBB"},{"$f":"VLOOKUP(F35,'Ordinal Ratings'!$A$6:$B$28,2,FALSE)","v":9},null,{"$f":"'Electric Utility Data'!AB35","v":"Baa2"},{"$f":"VLOOKUP(I35,'Ordinal Ratings'!I$6:J$25,2,FALSE)","v":9},null,{"$f":"'Electric Utility Data'!W35","v":2},null,{"$f":"'Electric Utility Data'!Y35","v":"A"},null,{"$f":"'Electric Utility Data'!X35","v":0.9},null,{"$f":"'Electric Utility Data'!AC35","v":3000},null,"N"]
[29,"",{"$f":"'Electric Utility Data'!B36","v":"PNW"},{"$f":"'Electric Utility Data'!C36","v":"Pinnacle West Capital"},null,{"$f":"'Electric Utility Data'!AA36","v":"BBB+"},{"$f":"VLOOKUP(F36,'Ordinal Ratings'!$A$6:$B$28,2,FALSE)","v":8},null,{"$f":"'Electric Utility Data'!AB36","v":"Baa1"},{"$f":"VLOOKUP(I36,'Ordinal Ratings'!I$6:J$25,2,FALSE)","v":8},null,{"$f":"'Electric Utility Data'!W36","v":2},null,{"$f":"'Electric Utility Data'!Y36","v":"A"},null,{"$f":"'Electric Utility Data'!X36","v":0.9},null,{"$f":"'Electric Utility Data'!AC36","v":8500},null,"N"]
[30,"",{"$f":"'Electric Utility Data'!B37","v":"PNM"},{"$f":"'Electric Utility Data'!C37","v":"PNM Resources"},null,{"$f":"'Electric Utility Data'!AA37","v":"BBB"},{"$f":"VLOOKUP(F37,'Ordinal Ratings'!$A$6:$B$28,2,FALSE)","v":9},null,{"$f":"'Electric Utility Data'!AB37","v":"Baa3"},{"$f":"VLOOKUP(I37,'Ordinal Ratings'!I$6:J$25,2,FALSE)","v":10},null,{"$f":"'Electric Utility Data'!W37","v":2},null,{"$f":"'Electric Utility Data'!Y37","v":"B++"},null,{"$f":"'Electric Utility Data'!X37","v":0.9},null,{"$f":"'Electric Utility Data'!AC37","v":4200},null,"N",null,"X","Planned acquisition by AVANGRID."]
[31,"",{"$f":"'Electric Utility Data'!B38","v":"POR"},{"$f":"'Electric Utility Data'!C38","v":"Portland General Elec."},null,{"$f":"'Electric Utility Data'!AA38","v":"BBB+"},{"$f":"VLOOKUP(F38,'Ordinal Ratings'!$A$6:$B$28,2,FALSE)","v":8},null,{"$f":"'Electric Utility Data'!AB38","v":"A3"},{"$f":"VLOOKUP(I38,'Ordinal Ratings'!I$6:J$25,2,FALSE)","v":7},null,{"$f":"'Electric Utility Data'!W38","v":2},null,{"$f":"'Electric Utility Data'!Y38","v":"B++"},null,{"$f":"'Electric Utility Data'!X38","v":0.85},null,{"$f":"'Electric Utility Data'!AC38","v":4400},null,"N"]
[32,"",{"$f":"'Electric Utility Data'!B39","v":"PPL"},{"$f":"'Electric Utility Data'!C39","v":"PPL Corp."},null,{"$f":"'Electric Utility Data'!AA39","v":"A-"},{"$f":"VLOOKUP(F39,'Ordinal Ratings'!$A$6:$B$28,2,FALSE)","v":7},null,{"$f":"'Electric Utility Data'!AB39","v":"Baa1"},{"$f":"VLOOKUP(I39,'Ordinal Ratings'!I$6:J$25,2,FALSE)","v":8},null,{"$f":"'Electric Utility Data'!W39","v":3},null,{"$f":"'Electric Utility Data'!Y39","v":"B++"},null,{"$f":"'Electric Utility Data'!X39","v":1.05},null,{"$f":"'Electric Utility Data'!AC39","v":21700},null,"Y"]
[33,"Y",{"$f":"'Electric Utility Data'!B40","v":"PEG"},{"$f":"'Electric Utility Data'!C40","v":"Pub Sv Enterprise Grp."},null,{"$f":"'Electric Utility Data'!AA40","v":"BBB+"},{"$f":"VLOOKUP(F40,'Ordinal Ratings'!$A$6:$B$28,2,FALSE)","v":8},null,{"$f":"'Electric Utility Data'!AB40","v":"Baa2"},{"$f":"VLOOKUP(I40,'Ordinal Ratings'!I$6:J$25,2,FALSE)","v":9},null,{"$f":"'Electric Utility Data'!W40","v":1},null,{"$f":"'Electric Utility Data'!Y40","v":"A++"},null,{"$f":"'Electric Utility Data'!X40","v":0.9},null,{"$f":"'Electric Utility Data'!AC40","v":30500},null,"Y"]
[34,"Y",{"$f":"'Electric Utility Data'!B41","v":"SRE"},{"$f":"'Electric Utility Data'!C41","v":"Sempra Energy"},null,{"$f":"'Electric Utility Data'!AA41","v":"BBB+"},{"$f":"VLOOKUP(F41,'Ordinal Ratings'!$A$6:$B$28,2,FALSE)","v":8},null,{"$f":"'Electric Utility Data'!AB41","v":"Baa2"},{"$f":"VLOOKUP(I41,'Ordinal Ratings'!I$6:J$25,2,FALSE)","v":9},null,{"$f":"'Electric Utility Data'!W41","v":2},null,{"$f":"'Electric Utility Data'!Y41","v":"A"},null,{"$f":"'Electric Utility Data'!X41","v":0.95},null,{"$f":"'Electric Utility Data'!AC41","v":49400},null,"Y"]
[35,"Y",{"$f":"'Electric Utility Data'!B42","v":"SO"},{"$f":"'Electric Utility Data'!C42","v":"Southern Company"},null,{"$f":"'Electric Utility Data'!AA42","v":"BBB+"},{"$f":"VLOOKUP(F42,'Ordinal Ratings'!$A$6:$B$28,2,FALSE)","v":8},null,{"$f":"'Electric Utility Data'!AB42","v":"Baa2"},{"$f":"VLOOKUP(I42,'Ordinal Ratings'!I$6:J$25,2,FALSE)","v":9},null,{"$f":"'Electric Utility Data'!W42","v":2},null,{"$f":"'Electric Utility Data'!Y42","v":"A"},null,{"$f":"'Electric Utility Data'!X42","v":0.9},null,{"$f":"'Electric Utility Data'!AC42","v":71300},null,"Y"]
[36,"",{"$f":"'Electric Utility Data'!B43","v":"WEC"},{"$f":"'Electric Utility Data'!C43","v":"WEC Energy Group"},null,{"$f":"'Electric Utility Data'!AA43","v":"A-"},{"$f":"VLOOKUP(F43,'Ordinal Ratings'!$A$6:$B$28,2,FALSE)","v":7},null,{"$f":"'Electric Utility Data'!AB43","v":"Baa1"},{"$f":"VLOOKUP(I43,'Ordinal Ratings'!I$6:J$25,2,FALSE)","v":8},null,{"$f":"'Electric Utility Data'!W43","v":1},null,{"$f":"'Electric Utility Data'!Y43","v":"A+"},null,{"$f":"'Electric Utility Data'!X43","v":0.8},null,{"$f":"'Electric Utility Data'!AC43","v":28400},null,"Y"]
[37,"",{"$f":"'Electric Utility Data'!B44","v":"XEL"},{"$f":"'Electric Utility Data'!C44","v":"Xcel Energy Inc."},null,{"$f":"'Electric Utility Data'!AA44","v":"A-"},{"$f":"VLOOKUP(F44,'Ordinal Ratings'!$A$6:$B$28,2,FALSE)","v":7},null,{"$f":"'Electric Utility Data'!AB44","v":"Baa1"},{"$f":"VLOOKUP(I44,'Ordinal Ratings'!I$6:J$25,2,FALSE)","v":8},null,{"$f":"'Electric Utility Data'!W44","v":1},null,{"$f":"'Electric Utility Data'!Y44","v":"A+"},null,{"$f":"'Electric Utility Data'!X44","v":0.8},null,{"$f":"'Electric Utility Data'!AC44","v":39400},null,"Y"]
[]
[null,null,{"$f":"IF(AND(H46<=$G$55,H46>=$G$56,W46<>\"X\"),\"Y\",IF(AND(K46<=$J$55,K46>=$J$56,W46<>\"X\"),\"Y\",IF(W46=\"Y\",\"Y\",\"\")))","v":""}]
["(a)",{"$f":"'Electric Utility Data'!B50","v":"Issuer credit rating from www.standardandpoors.com (retrieved Mar. 28, 2023)."}]
["(b)",{"$f":"'Electric Utility Data'!B51","v":"Long-term rating from www.moodys.com (retrieved Mar. 28, 2023)."}]
["(c)",{"$f":"'Electric Utility Data'!B49","v":"The Value Line Investment Survey (Jan. 20, Feb. 10 and Mar. 10, 2023)."}]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,"Safety",null,"Financial"]
[null,{"$f":"COUNTIF(B8:B44,\"Y\")","v":18},"Proxy Group Criteria",null,null,"S&P",null,null,"Moodys",null,null,"Rank",null,"Strength"]
[null,null,"Kentucky Power",null,null,"BBB",{"$f":"VLOOKUP(F54,'Ordinal Ratings'!$A$6:$B$28,2,FALSE)","v":9},null,"Baa3",{"$f":"VLOOKUP(I54,'Ordinal Ratings'!I$6:J$25,2,FALSE)","v":10},null,{"$f":"L12","v":1},null,{"$f":"N12","v":"A+"}]
[null,null,"Low Rating",null,null,{"$f":"VLOOKUP(G55,'Ordinal Ratings'!$B$6:$C$26,2,FALSE)","v":"BBB-"},{"$f":"G54+1","v":10},null,{"$f":"VLOOKUP(J55,'Ordinal Ratings'!$J$6:$K$24,2,FALSE)","v":"Baa3"},10,null,3,null,"B+"]
[null,null,"High Rating",null,null,{"$f":"VLOOKUP(G56,'Ordinal Ratings'!$B$6:$C$26,2,FALSE)","v":"BBB+"},{"$f":"G54-1","v":8},null,{"$f":"VLOOKUP(J56,'Ordinal Ratings'!$J$6:$K$24,2,FALSE)","v":"Baa2"},{"$f":"J54-1","v":9},null,1,null,"A++"]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,{"$f":"IF($B8=\"Y\",C8,\"zzz\")","v":"zzz"},"zzz"]
[null,null,"zzz","zzz"]
[null,null,"zzz","zzz"]
[null,null,"zzz","zzz"]
[null,null,"zzz","zzz"]
[null,null,"zzz","zzz"]
[null,null,"AVA","Avista Corp."]
[null,null,"BKH","Black Hills Corp."]
[null,null,"CNP","CenterPoint Energy"]
[null,null,"CMS","CMS Energy Corp."]
[null,null,"zzz","zzz"]
[null,null,"D","Dominion Energy"]
[null,null,"DTE","DTE Energy Co."]
[null,null,"DUK","Duke Energy Corp."]
[null,null,"EIX","Edison International"]
[null,null,"EMA","Emera Inc."]
[null,null,"ETR","Entergy Corp."]
[null,null,"zzz","zzz"]
[null,null,"zzz","zzz"]
[null,null,"EXC","Exelon Corp."]
[null,null,"zzz","zzz"]
[null,null,"zzz","zzz"]
[null,null,"HE","Hawaiian Elec."]
[null,null,"IDA","IDACORP, Inc."]
[null,null,{"$f":"IF(#REF!=\"Y\",#REF!,\"zzz\")","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"Y\",#REF!,\"zzz\")","v":{"$error":"#REF!"}}]
[null,null,{"$f":"IF($B32=\"Y\",C32,\"zzz\")","v":"zzz"},"zzz"]
[null,null,"NWE","NorthWestern Corp."]
[null,null,{"$f":"IF(#REF!=\"Y\",#REF!,\"zzz\")","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"Y\",#REF!,\"zzz\")","v":{"$error":"#REF!"}}]
[null,null,{"$f":"IF($B34=\"Y\",C34,\"zzz\")","v":"zzz"},"zzz"]
[null,null,{"$f":"IF($B35=\"Y\",C35,\"zzz\")","v":"OTTR"},"Otter Tail Corp."]
[null,null,{"$f":"IF($B36=\"Y\",C36,\"zzz\")","v":"zzz"},"zzz"]
[null,null,{"$f":"IF($B37=\"Y\",C37,\"zzz\")","v":"zzz"},"zzz"]
[null,null,{"$f":"IF($B38=\"Y\",C38,\"zzz\")","v":"zzz"},"zzz"]
[null,null,{"$f":"IF($B39=\"Y\",C39,\"zzz\")","v":"zzz"},"zzz"]
[null,null,{"$f":"IF($B40=\"Y\",C40,\"zzz\")","v":"PEG"},"Pub Sv Enterprise Grp."]
[null,null,{"$f":"IF($B41=\"Y\",C41,\"zzz\")","v":"SRE"},"Sempra Energy"]
[null,null,{"$f":"IF($B42=\"Y\",C42,\"zzz\")","v":"SO"},"Southern Company"]
[null,null,{"$f":"IF($B43=\"Y\",C43,\"zzz\")","v":"zzz"},"zzz"]
[null,null,{"$f":"IF($B44=\"Y\",C44,\"zzz\")","v":"zzz"},"zzz"]

{"sheet":"Proxy Group Ticker","index":11,"n_rows":40,"n_cols":3,"rows_kept":40,"cut":false,"hidden":false,"merged":[]}
[]
[null,"SYM","Company"]
[{"$f":"A2+1","v":1},{"$f":"'Proxy Group Criteria'!C71","v":"AVA"},{"$f":"'Proxy Group Criteria'!D71","v":"Avista Corp."}]
[{"$f":"A3+1","v":2},{"$f":"'Proxy Group Criteria'!C72","v":"BKH"},{"$f":"'Proxy Group Criteria'!D72","v":"Black Hills Corp."}]
[3,{"$f":"'Proxy Group Criteria'!C73","v":"CNP"},{"$f":"'Proxy Group Criteria'!D73","v":"CenterPoint Energy"}]
[4,{"$f":"'Proxy Group Criteria'!C74","v":"CMS"},{"$f":"'Proxy Group Criteria'!D74","v":"CMS Energy Corp."}]
[5,{"$f":"'Proxy Group Criteria'!C76","v":"D"},{"$f":"'Proxy Group Criteria'!D76","v":"Dominion Energy"}]
[6,{"$f":"'Proxy Group Criteria'!C77","v":"DTE"},{"$f":"'Proxy Group Criteria'!D77","v":"DTE Energy Co."}]
[7,{"$f":"'Proxy Group Criteria'!C78","v":"DUK"},{"$f":"'Proxy Group Criteria'!D78","v":"Duke Energy Corp."}]
[8,{"$f":"'Proxy Group Criteria'!C79","v":"EIX"},{"$f":"'Proxy Group Criteria'!D79","v":"Edison International"}]
[9,{"$f":"'Proxy Group Criteria'!C80","v":"EMA"},{"$f":"'Proxy Group Criteria'!D80","v":"Emera Inc."}]
[10,{"$f":"'Proxy Group Criteria'!C81","v":"ETR"},{"$f":"'Proxy Group Criteria'!D81","v":"Entergy Corp."}]
[11,{"$f":"'Proxy Group Criteria'!C84","v":"EXC"},{"$f":"'Proxy Group Criteria'!D84","v":"Exelon Corp."}]
[12,{"$f":"'Proxy Group Criteria'!C87","v":"HE"},{"$f":"'Proxy Group Criteria'!D87","v":"Hawaiian Elec."}]
[13,{"$f":"'Proxy Group Criteria'!C88","v":"IDA"},{"$f":"'Proxy Group Criteria'!D88","v":"IDACORP, Inc."}]
[14,{"$f":"'Proxy Group Criteria'!C91","v":"NWE"},{"$f":"'Proxy Group Criteria'!D91","v":"NorthWestern Corp."}]
[15,{"$f":"'Proxy Group Criteria'!C94","v":"OTTR"},{"$f":"'Proxy Group Criteria'!D94","v":"Otter Tail Corp."}]
[16,{"$f":"'Proxy Group Criteria'!C99","v":"PEG"},{"$f":"'Proxy Group Criteria'!D99","v":"Pub Sv Enterprise Grp."}]
[17,{"$f":"'Proxy Group Criteria'!C100","v":"SRE"},{"$f":"'Proxy Group Criteria'!D100","v":"Sempra Energy"}]
[18,{"$f":"'Proxy Group Criteria'!C101","v":"SO"},{"$f":"'Proxy Group Criteria'!D101","v":"Southern Company"}]
[19,{"$f":"'Proxy Group Criteria'!C67","v":"zzz"},{"$f":"'Proxy Group Criteria'!D67","v":"zzz"}]
[20,{"$f":"'Proxy Group Criteria'!C69","v":"zzz"},{"$f":"'Proxy Group Criteria'!D69","v":"zzz"}]
[21,{"$f":"'Proxy Group Criteria'!C82","v":"zzz"},{"$f":"'Proxy Group Criteria'!D82","v":"zzz"}]
[22,{"$f":"'Proxy Group Criteria'!C86","v":"zzz"},{"$f":"'Proxy Group Criteria'!D86","v":"zzz"}]
[23,{"$f":"'Proxy Group Criteria'!C66","v":"zzz"},{"$f":"'Proxy Group Criteria'!D66","v":"zzz"}]
[24,{"$f":"'Proxy Group Criteria'!C68","v":"zzz"},{"$f":"'Proxy Group Criteria'!D68","v":"zzz"}]
[25,{"$f":"'Proxy Group Criteria'!C93","v":"zzz"},{"$f":"'Proxy Group Criteria'!D93","v":"zzz"}]
[26,{"$f":"'Proxy Group Criteria'!C95","v":"zzz"},{"$f":"'Proxy Group Criteria'!D95","v":"zzz"}]
[27,{"$f":"'Proxy Group Criteria'!C97","v":"zzz"},{"$f":"'Proxy Group Criteria'!D97","v":"zzz"}]
[28,{"$f":"'Proxy Group Criteria'!C83","v":"zzz"},{"$f":"'Proxy Group Criteria'!D83","v":"zzz"}]
[29,{"$f":"'Proxy Group Criteria'!C90","v":"zzz"},{"$f":"'Proxy Group Criteria'!D90","v":"zzz"}]
[30,{"$f":"'Proxy Group Criteria'!C98","v":"zzz"},{"$f":"'Proxy Group Criteria'!D98","v":"zzz"}]
[31,{"$f":"'Proxy Group Criteria'!C102","v":"zzz"},{"$f":"'Proxy Group Criteria'!D102","v":"zzz"}]
[32,{"$f":"'Proxy Group Criteria'!C103","v":"zzz"},{"$f":"'Proxy Group Criteria'!D103","v":"zzz"}]
[33,{"$f":"'Proxy Group Criteria'!C75","v":"zzz"},{"$f":"'Proxy Group Criteria'!D75","v":"zzz"}]
[34,{"$f":"'Proxy Group Criteria'!C70","v":"zzz"},{"$f":"'Proxy Group Criteria'!D70","v":"zzz"}]
[35,{"$f":"'Proxy Group Criteria'!C85","v":"zzz"},{"$f":"'Proxy Group Criteria'!D85","v":"zzz"}]
[36,{"$f":"'Proxy Group Criteria'!C65","v":"zzz"},{"$f":"'Proxy Group Criteria'!D65","v":"zzz"}]
[37,{"$f":"'Proxy Group Criteria'!C96","v":"zzz"},{"$f":"'Proxy Group Criteria'!D96","v":"zzz"}]
[38]

{"sheet":"Exhibit List","index":12,"n_rows":20,"n_cols":4,"rows_kept":20,"cut":false,"hidden":false,"merged":[]}
["Tab","Designation","Title I","Title II"]
[2,"Exhibit AMM-2","ROE ANALYSIS","SUMMARY OF RESULTS"]
["3 (1)","Exhibit AMM-3","REGULATORY MECHANISMS","UTILITY GROUP"]
["3 (2-4)","Exhibit AMM-3","REGULATORY MECHANISMS","UTILITY GROUP OPERATING COS."]
["4 (1)","Exhibit AMM-4","CAPITAL STRUCTURE","UTILITY GROUP"]
["4 (2-3)","Exhibit AMM-4","CAPITAL STRUCTURE","UTILITY GROUP OPERATING SUBSIDIARIES"]
["5 (1)","Exhibit AMM-5","DCF MODEL - UTILITY GROUP","DIVIDEND YIELD"]
["5 (2)","Exhibit AMM-5","DCF MODEL - UTILITY GROUP","GROWTH RATES"]
["5 (3)","Exhibit AMM-5","DCF MODEL - UTILITY GROUP","COST OF EQUITY ESTIMATES"]
[6,"Exhibit AMM-6","BR+SV GROWTH RATE","UTILITY GROUP"]
["7 (1)","Exhibit AMM-7","CAPM","UTILITY GROUP"]
["8 (1)","Exhibit AMM-8","ECAPM","UTILITY GROUP"]
["9 (1)","Exhibit AMM-9","RISK PREMIUM METHOD","COST OF EQUITY ESTIMATE"]
["9 (2)","Exhibit AMM-9","RISK PREMIUM METHOD","AUTHORIZED RETURNS"]
["9 (3)","Exhibit AMM-9","RISK PREMIUM METHOD","REGRESSION RESULTS"]
[10,"Exhibit AMM-10","EXPECTED EARNINGS APPROACH","UTILITY GROUP"]
[11,"Exhibit AMM-11","FLOTATION COST STUDY","ELECTRIC & GAS UTILITIES"]
["12 (1)","Exhibit AMM-12","DCF MODEL - NON-UTILITY GROUP","DIVIDEND YIELD"]
["12 (2)","Exhibit AMM-12","DCF MODEL - NON-UTILITY GROUP","GROWTH RATES"]
["12 (3)","Exhibit AMM-12","DCF MODEL - NON-UTILITY GROUP","DCF COST OF EQUITY ESTIMATES"]

{"sheet":"2","index":13,"n_rows":46,"n_cols":23,"rows_kept":46,"cut":false,"hidden":false,"merged":[[38,20,38,22],[39,13,39,15],[39,20,39,22],[21,1,21,7],[23,6,23,7],[31,6,31,7]]}
[{"$f":"'Exhibit List'!C2","v":"ROE ANALYSIS"},null,null,null,null,null,null,null,{"$f":"'Exhibit List'!B2","v":"Exhibit AMM-2"}]
[null,null,null,null,null,null,null,null,"Page 1 of 1"]
[{"$f":"'Exhibit List'!D2","v":"SUMMARY OF RESULTS"}]
[]
[]
[null,"Method",null,null,null,"Average"]
[null,"DCF"]
[null,null,"Value Line",null,null,{"$f":"'5 (3)'!D28","v":9.1852008705841412E-2}]
[null,null,"IBES",null,null,{"$f":"'5 (3)'!F28","v":0.10166823202680483}]
[null,null,"Zacks",null,null,{"$f":"'5 (3)'!H28","v":9.491303964680696E-2}]
[null,null,"Internal br + sv",null,null,{"$f":"'5 (3)'!K28","v":9.1502495399233233E-2}]
[]
[null,"CAPM",null,null,null,{"$f":"'7'!M28","v":0.11141764705882354}]
[]
[null,"ECAPM",null,null,null,{"$f":"'8'!R28","v":0.11353970588235296}]
[]
[null,"Utility Risk Premium",null,null,null,{"$f":"'9 (1)'!G23","v":0.10571158}]
[]
[null,"Expected Earnings",null,null,null,{"$f":"'10'!H28","v":0.11223116991327704}]
[]
[]
[null,"ROE Recommendation"]
[]
[null,"Cost of Equity",null,null,0.1,"--",0.11]
[]
[null,"Flotation Cost Adjustment"]
[null,null,"Electric Group Dividend Yield",null,null,{"$f":"'5 (1)'!H28","v":3.8367977243882516E-2}]
[null,null,"Flotation Cost Expense Factor",null,null,{"$f":"'11'!K43","v":2.5636449149769688E-2}]
[null,null,null,"Flotation Cost Adjustment",null,{"$f":"F27*F28","v":9.8361869759231477E-4}]
[]
[null,"Recommended ROE Range"]
[null,null,"Range",null,{"$f":"E24+F29","v":0.10098361869759231},"--",{"$f":"G24+F29","v":0.11098361869759231}]
[null,null,"Midpoint",null,null,{"$f":"AVERAGE(E32,G32)","v":0.10598361869759232}]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Utility",null,null,null,null,null,"Non-Utility"]
[]
[null,null,null,null,null,null,null,null,null,null,null,"Growth Rate",null,"Average",null,"Midpoint",null,null,"Growth Rate",null,"Average",null,"Midpoint"]
[null,null,null,null,null,null,null,null,null,null,null,"Value Line",null,{"$f":"F8","v":9.1852008705841412E-2},null,{"$f":"AVERAGE('5 (3)'!O28:O29)","v":0.10058090888347153},null,null,"Value Line",null,{"$f":"'12 (3)'!D59","v":0.10884357427365339},null,{"$f":"AVERAGE('12 (3)'!L59:L60)","v":0.11936360954283759}]
[null,null,null,null,null,null,null,null,null,null,null,"IBES",null,{"$f":"F9","v":0.10166823202680483},null,{"$f":"AVERAGE('5 (3)'!P28:P29)","v":9.436329323780332E-2},null,null,"IBES",null,{"$f":"'12 (3)'!F59","v":0.10384801729686648},null,{"$f":"AVERAGE('12 (3)'!M59:M60)","v":0.10737792736933961}]
[null,null,null,null,null,null,null,null,null,null,null,"Zacks",null,{"$f":"F10","v":9.491303964680696E-2},null,{"$f":"AVERAGE('5 (3)'!Q28:Q29)","v":9.7044251302263171E-2},null,null,"Zacks",null,{"$f":"'12 (3)'!H59","v":0.10940766446598038},null,{"$f":"AVERAGE('12 (3)'!N59:N60)","v":0.12125075273178912}]
[null,null,null,null,null,null,null,null,null,null,null,"br + sv",null,{"$f":"F11","v":9.1502495399233233E-2},null,{"$f":"AVERAGE('5 (3)'!R28:R29)","v":9.307778513244197E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AVERAGE(U42:U44)","v":0.10736641867883341}]

{"sheet":"3 (1)","index":14,"n_rows":39,"n_cols":26,"rows_kept":39,"cut":false,"hidden":false,"merged":[[8,3,8,20],[9,11,9,17],[10,7,10,9],[0,7,0,9],[1,7,1,9],[3,7,3,9]]}
[]
[]
[]
[null,null,null,null,null,null,null,{"$f":"COUNTIFS(H13:H30,\"✓\",J13:J30,\"✓\")","v":1}]
[{"$f":"'Exhibit List'!C3","v":"REGULATORY MECHANISMS"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Exhibit List'!B3","v":"Exhibit AMM-3"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Page 1 of 4"]
[{"$f":"'Exhibit List'!D3","v":"UTILITY GROUP"}]
[]
[null,null,null,"Type of Adjustment Clause (a)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(b)","(c)"]
[null,null,null,null,null,"Conserv.",null,null,null,null,null,"New Capital",null,null,null,null,null,null,null,null,null,"Future","Formula"]
[null,null,null,null,null,"Program",null,"Decoupling",null,null,null,"Trad.",null,"Renewables/",null,"Delivery",null,"Environ.",null,"Trans.",null,"Test","Rates /"]
[null,"Company",null,"Fuel/PPA",null,"Expense",null,"Full",null,"Partial",null,"Generation",null,"Non-Trad.",null,"Infra.",null,"Compliance",null,"Costs",null,"Year","MRP"]
[{"$f":"A12+1","v":1},"Avista Corp.",null,"✓",null,"✓",null,"✓",null,"--",null,"--",null,"--"," ","--"," ","--",null,"--",null,"P","✓",null,"AVA","Avista Corp."]
[{"$f":"A13+1","v":2},"Black Hills Corp.",null,"✓",null,"✓",null,"--",null,"✓",null,"✓",null,"✓",null,"--",null,"✓",null,"✓",null,"O","✓",null,"BKH","Black Hills Corp."]
[3,"CenterPoint Energy",null,"✓",null,"✓",null,"--",null,"✓",null,"--",null,"--",null,"✓",null,"✓",null,"✓",null,"--","✓",null,"CNP","CenterPoint Energy"]
[4,"CMS Energy Corp.",null,"✓",null,"✓",null,"--",null,"--",null,"--",null,"✓",null,"--",null,"--",null,"✓",null,"C","--",null,"CMS","CMS Energy Corp."]
[5,"Dominion Energy",null,"✓",null,"✓",null,"--",null,"--",null,"✓",null,"✓",null,"✓",null,"✓",null,"✓",null,"--","✓",null,"D","Dominion Energy"]
[6,"DTE Energy Co.",null,"✓",null,"✓",null,"--",null,"--",null,"--",null,"✓",null,"--",null,"--",null,"✓",null,"C","--",null,"DTE","DTE Energy Co."]
[7,"Duke Energy Corp.",null,"✓",null,"✓",null,"--",null,"✓",null,"✓",null,"✓",null,"✓",null,"✓",null,"✓",null,"C,O,P","✓",null,"DUK","Duke Energy Corp."]
[8,"Edison International",null,"✓",null,"--",null,"✓",null,"--",null,"--",null,"--",null,"--",null,"--",null,"--",null,"C","✓",null,"EIX","Edison International"]
[9,"Emera Inc.",null,"✓",null,"✓",null,"--",null,"--",null,"✓",null,"✓",null,"--",null,"✓",null,"--",null,"C","✓",null,"EMA","Emera Inc."]
[10,"Entergy Corp.",null,"✓",null,"✓",null,"--",null,"✓",null,"✓",null,"✓",null,"✓",null,"✓",null,"✓",null,"O,P","✓",null,"ETR","Entergy Corp."]
[11,"Exelon Corp.",null,"D",null,"✓",null,"✓",null,"✓",null,"--",null,"✓",null,"✓",null,"✓",null,"✓",null,"O,P","✓",null,"EXC","Exelon Corp."]
[12,"Hawaiian Elec.",null,"✓"," ","✓"," ","--"," ","--"," ","--"," ","✓",null,"--"," ","--"," ","--"," ","C","✓",null,"HE","Hawaiian Elec."]
[13,"IDACORP, Inc.",null,"✓",null,"✓",null,"✓",null,"--",null,"--",null,"--",null,"--",null,"--",null,"--",null,"C,P","--",null,"IDA","IDACORP, Inc."]
[14,"NorthWestern Corp.",null,"✓",null,"✓",null,"--",null,"--",null,"--",null,"--",null,"--",null,"--",null,"--",null,"--","--",null,"NWE","NorthWestern Corp."]
[15,"Otter Tail Corp.",null,"✓",null,"✓",null,"--",null,"--",null,"✓",null,"✓",null,"✓",null,"✓",null,"✓",null,"C,O","✓",null,"OTTR","Otter Tail Corp."]
[16,"Pub Sv Enterprise Grp.",null,"D",null,"✓",null,"--",null,"✓",null,"--",null,"--",null,"✓",null,"✓",null,"--",null,"P","--",null,"PEG","Pub Sv Enterprise Grp."]
[17,"Sempra Energy",null,"✓",null,"✓",null,"✓",null,"--",null,"--",null,"--",null,"✓",null,"--",null,"✓",null,"C","✓",null,"SRE","Sempra Energy"]
[18,"Southern Company",null,"✓",null,"--",null,"--",null,"✓",null,"✓",null,"✓",null,"--",null,"✓",null,"--",null,"C,O","✓",null,"SO","Southern Company"]
[]
[]
["Notes"]
["D - Delivery-only utility."]
["C - Fully-forecasted test years commonly used in the state listed for this operating company."]
["O - Fully-forecasted test years occasionally used in the state listed for this operating company."]
["P - Partially-forecasted test years commonly or occasionally used in the state listed for this operating company."]
[]
[{"$f":"\"Source: \"&'3 (1)'!X5 & \", pages 2-4, contain operating company data that are aggregated into the parent company data on this page.\"","v":"Source: Exhibit AMM-3, pages 2-4, contain operating company data that are aggregated into the parent company data on this page."}]

{"sheet":"3 (2-4)","index":15,"n_rows":100,"n_cols":23,"rows_kept":100,"cut":false,"hidden":false,"merged":[[86,1,87,22],[0,7,0,9],[1,7,1,9],[3,7,3,9],[9,3,9,20],[10,11,10,17],[11,7,11,9]]}
[]
[]
[]
[]
[]
["REGULATORY MECHANISMS"]
[]
["ELECTRIC GROUP OPERATING COS."]
[]
[null,null,null,"Type of Adjustment Clause (a)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(b)","(c)"]
[null,null,null,null,null,"Conserv.",null,null,null,null,null,"New Capital",null,null,null,null,null,null,null,null,null,"Future","Formula"]
[null,null,null,null,null,"Program",null,"Decoupling",null,null,null,"Trad.",null,"Renewables/",null,"Delivery",null,"Environ.",null,"Trans.",null,"Test","Rates /"]
[null,"Company","State","Fuel/PPA",null,"Expense",null,"Full",null,"Partial",null,"Generation",null,"Non-Trad.",null,"Infra.",null,"Compliance",null,"Costs",null,"Year","MRP"]
[1,"AVISTA CORP."]
[null,"Alaska Electric Light & Power Co.","AK","✓"," ","--"," ","--"," ","--"," ","--"," ","--"," ","--"," ","--"," ","--",null,"--","--"]
[null,"Avista Corp.","ID","✓","*","✓"," ","✓","*","--",null,"--"," ","--"," ","--"," ","--"," ","--"," ","P","--"]
[null,"Avista Corp.","WA","✓","*","✓"," ","✓",null,"--","*","--"," ","--"," ","--",null,"--"," ","--"," ","--","✓"]
[2,"BLACK HILLS CORP."]
[null,"Black Hills Colorado Electric Inc.","CO","✓"," ","✓"," ","--"," ","--"," ","✓","*","✓"," ","--",null,"--",null,"✓",null,"--","✓"]
[null,"Black Hills Power Inc.","SD","✓",null,"--",null,"--"," ","--",null,"--"," ","--",null,"--"," ","✓","*","✓","*","--","--"]
[null,"Cheyenne Light Fuel & Power Co.","WY","✓"," ","✓"," ","--"," ","✓","*","--"," ","--",null,"--"," ","--"," ","--"," ","O","--"]
[3,"CENTERPOINT ENERGY"]
[null,"Southern Indiana Gas & Electric Co.","IN","✓"," ","✓"," ","--"," ","✓","*","--"," ","--"," ","✓","*","✓","*","✓"," ","--","✓"]
[null,"CenterPoint Energy Houston Electric LLC","TX","--","*","✓",null,"--"," ","--"," ","--"," ","--"," ","✓",null,"--"," ","✓",null,"--","✓"]
[4,"CMS ENERGY"]
[null,"Consumers Energy Co.","MI","✓"," ","✓"," ","--","*","--"," ","--"," ","✓"," ","--"," ","--"," ","✓","*","C","--"]
[5,"DOMINION ENERGY"]
[null,"Virginia Electric & Power Co.","NC","✓"," ","✓","*","--"," ","--","*","--"," ","✓","*","--"," ","✓",null,"--"," ","--","--"]
[null,"Dominion Energy South Carolina","SC","✓"," ","✓"," ","--"," ","--"," ","✓","*","--"," ","--"," ","✓",null,"--"," ","--","✓"]
[null,"Virginia Electric & Power Co.","VA","✓",null,"✓",null,"--"," ","--"," ","✓",null,"✓",null,"✓",null,"✓",null,"✓",null,"--","✓"]
[6,"DTE ENERGY CO."]
[null,"DTE Electric Co.","MI","✓"," ","✓"," ","--","*","--"," ","--"," ","✓"," ","--"," ","--"," ","✓","*","C","--"]
[7,"DUKE ENERGY"]
[null,"Duke Energy Florida LLC","FL","✓"," ","✓"," ","--"," ","--"," ","✓","*","✓","*","--","*","✓"," ","--",null,"C","✓"]
[null,"Duke Energy Indiana LLC","IN","✓"," ","✓"," ","--"," ","✓","*","--",null,"✓"," ","✓","*","✓","*","✓"," ","--","✓"]
[null,"Duke Energy Kentucky Inc.","KY","✓"," ","✓"," ","--"," ","✓","*","--"," ","--"," ","--",null,"✓",null,"--",null,"O","--"]
[null,"Duke Energy Carolinas LLC","NC","✓"," ","✓","*","--"," ","--","*","--"," ","✓","*","--"," ","✓",null,"--"," ","--","--"]
[null,"Duke Energy Progress LLC","NC","✓"," ","✓","*","--"," ","--","*","--"," ","✓","*","--"," ","✓",null,"--"," ","--","--"]
[null,"Duke Energy Ohio Inc.","OH","D","*","✓","*","--"," ","✓","*","--"," ","✓"," ","✓","*","--"," ","✓"," ","P","✓"]
[null,"Duke Energy Progress LLC","SC","✓"," ","✓"," ","--"," ","--"," ","--","*","--"," ","--"," ","✓",null,"--"," ","--","✓"]
[null,"Duke Energy Carolinas LLC","SC","✓"," ","✓"," ","--"," ","--"," ","--","*","--"," ","--"," ","✓",null,"--"," ","--","✓"]
[8,"EDISON INTERNATIONAL"]
[null,"Southern California Edison Co.","CA","✓"," ","--"," ","✓"," ","--"," ","--"," ","--"," ","--",null,"--"," ","--"," ","C","✓"]
[9,"EMERA INC."]
[null,"Tampa Electric Co.","FL","✓"," ","✓"," ","--"," ","--"," ","✓","*","✓","*","--","*","✓"," ","--",null,"C","✓"]
[10,"ENTERGY CORP."]
[null,"Entergy Arkansas LLC","AR","✓"," ","✓"," ","--"," ","✓","*","✓","*","✓","*","✓","*","--"," ","✓"," ","P","✓"]
[null,"Entergy New Orleans LLC","LA","✓"," ","✓"," ","--"," ","--"," ","--"," ","✓"," ","--"," ","✓","*","✓","*","O","✓"]
[null,"Entergy Louisiana LLC","LA","✓"," ","✓","*","--"," ","✓","*","--"," ","--"," ","--",null,"✓"," ","--"," ","O","✓"]
[null,"Entergy Mississippi LLC","MS","✓"," ","--"," ","--"," ","✓","*","--",null,"--"," ","--",null,"--",null,"✓"," ","O","✓"]
[null,"Entergy Texas Inc.","TX","✓","*","✓",null,"--"," ","--"," ","✓","*","--"," ","✓",null,"--"," ","✓",null,"--","✓"]
[11,"EXELON CORP."]
[null,"Delmarva Power & Light Co.","DE","D","*","✓"," ","--"," ","--"," ","--"," ","--"," ","✓","*","--"," ","✓",null,"P","--"]
[null,"Potomac Electric Power Co.","DC","D","*","--"," ","--"," ","✓","*","--"," ","✓","*","✓","*","--"," ","--",null,"P","--"]
[null,"Commonwealth Edison Co.","IL","D","*","✓"," ","--"," ","--"," ","--"," ","✓"," ","✓","*","✓","*","✓"," ","O","✓"]
[null,"Baltimore Gas & Electric Co.","MD","D","*","✓",null,"✓"," ","--"," ","--"," ","--"," ","--"," ","--"," ","--"," ","P","--"]
[null,"Delmarva Power & Light Co.","MD","D","*","✓",null,"✓"," ","--"," ","--"," ","--"," ","--"," ","--"," ","--"," ","P","--"]
[null,"Potomac Electric Power Co.","MD","D","*","✓",null,"✓"," ","--"," ","--"," ","--"," ","✓","*","--"," ","--"," ","P","--"]
[null,"Atlantic City Electric Co.","NJ","D","*","✓","*","--"," ","✓","*","--"," ","--"," ","✓","*","✓","*","--"," ","P","--"]
[null,"PECO Energy Co.","PA","D","*","✓"," ","--",null,"--"," ","--"," ","--",null,"✓","*","--"," ","✓"," ","O","--"]
[12,"HAWAIIAN ELEC."]
[null,"Hawaiian Electric Co.","HI","✓"," ","✓"," ","--"," ","--"," ","--"," ","✓","*","--"," ","--"," ","--"," ","C","✓"]
[null,"Hawaii Electric Light Co.","HI","✓"," ","✓"," ","--"," ","--"," ","--"," ","--"," ","--"," ","--"," ","--"," ","C","✓"]
[null,"Maui Electric Co.","HI","✓"," ","✓"," ","--"," ","--"," ","--"," ","✓","*","--"," ","--"," ","--"," ","C","✓"]
[13,"IDACORP, INC."]
[null,"Idaho Power Co.","ID","✓","*","✓"," ","✓","*","--"," ","--"," ","--"," ","--"," ","--"," ","--"," ","P","--"]
[null,"Idaho Power Co.","OR","✓",null,"✓"," ","--"," ","--"," ","--"," ","--",null,"--"," ","--"," ","--"," ","C","--"]
[14,"NORTHWESTERN CORP."]
[null,"NorthWestern Corp.","MT","✓","*","✓"," ","--"," ","--",null,"--"," ","--",null,"--"," ","--"," ","--"," ","--","--"]
[null,"NorthWestern Corp.","SD","✓"," ","✓"," ","--"," ","--"," ","--"," ","--"," ","--"," ","--"," ","--"," ","--","--"]
[15,"OTTER TAIL CORP."]
[null,"Otter Tail Power Co.","MN","✓"," ","✓"," ","--"," ","--"," ","--"," ","✓"," ","--"," ","✓"," ","✓"," ","C","--"]
[null,"Otter Tail Power Co.","ND","✓"," ","--"," ","--"," ","--"," ","✓","*","✓","*","✓","*","✓","*","✓","*","O","✓"]
[null,"Otter Tail Power Corp.","SD","✓"," ","✓",null,"--"," ","--"," ","✓","*","--",null,"✓"," ","✓"," ","--"," ","--","--"]
[16,"PUB SV ENTERPRISE GRP"]
[null,"Public Service Electric & Gas Co.","NJ","D","*","✓","*","--"," ","✓","*","--"," ","--"," ","✓","*","✓","*","--"," ","P","--"]
[17,"SEMPRA ENERGY"]
[null,"San Diego Gas & Electric Co.","CA","✓"," ","--"," ","✓"," ","--"," ","--"," ","--"," ","--",null,"--"," ","--"," ","C","✓"]
[null,"Oncor Electric Delivery Co.","TX","D","*","✓",null,"--"," ","--"," ","--"," ","--"," ","✓",null,"--"," ","✓",null,"--","✓"]
[18,"SOUTHERN CO."]
[null,"Alabama Power Co.","AL","✓","*","--"," ","--"," ","--"," ","✓","*","✓"," ","--"," ","✓","*","--"," ","C","✓"]
[null,"Georgia Power Co.","GA","✓"," ","--"," ","--"," ","--"," ","✓","*","--"," ","--"," ","✓","*","--",null,"C","✓"]
[null,"Mississippi Power Co.","MS","✓"," ","--"," ","--"," ","✓","*","--"," ","--"," ","--"," ","✓","*","--"," ","O","✓"]
[]
["(a)","S&P Global Market Intelligence, Adjustment clauses: A state by state overview, Regulatory Focus Topical Special Report (Jul. 18, 2022)."]
["(b)","Edison Electric Institute, Alternative Regulation for Emerging Utility Challenges:  2015 Update (Nov. 11, 2015)."]
["(c)","Formula rates and Multiyear Rate plans approved in the state listed for this operating company.  See, U.S. Department of Energy, State Performance-Based Regulation Using Multiyear Rate Plans for U.S. Electric Utilities,GRID Modernization Laboratory Consortium (Jul. 2017); The Brattle Group, Exploring the Use of Alternative Regulatory Mechanisms to Establish New Base Rates, Joint Utilities of Maryland (Mar. 29, 2018)."]
[]
[]
["Notes"]
["D - Delivery-only utility."]
["C - Fully-forecasted test years commonly used in the state listed for this operating company."]
["O - Fully-forecasted test years occasionally used in the state listed for this operating company."]
["P - Partially-forecasted test years commonly or occasionally used in the state listed for this operating company."]
["* For additional context around the specific recovery mechanisms available to the particular operating companies in each state, see the source document.  "]
[]
[]
[]
[null,null,null,null,null,null," ",null,null,null," "]
[null,"HAWAIIAN ELEC.",null,"✓"," ","✓"," ","--"," ","--"," ","--"," ","✓",null,"--"," ","--"," ","--"," ","C","✓"]

{"sheet":"  4 (1)","index":16,"n_rows":35,"n_cols":17,"rows_kept":35,"cut":false,"hidden":false,"merged":[[5,12,5,16],[5,3,5,5],[5,7,5,9]]}
[{"$f":"'Exhibit List'!C5","v":"CAPITAL STRUCTURE"},null,null,null,null,null,null,null,null,null,{"$f":"'Exhibit List'!B5","v":"Exhibit AMM-4"}]
[null,null,null,null,null,null,null,null,null,null,"Page 1 of 3"]
[{"$f":"'Exhibit List'!D5","v":"UTILITY GROUP"}]
[]
[]
[null,null,null,"At Year-end 2022 (a)",null,null,null,"Value Line Projected (b)",null,null,null,null,"At Year-end 2022 ($millions)"]
[null,null,null,null,null,"Common",null,null,null,"Common",null,null,"Current","Long-Tern",null,"Common"]
[null,"Company",null,"Debt","Preferred","Equity",null,"Debt","Preferred","Equity",null,null,"Maturities","Debt","Preferred","Equity","Total"]
[{"$f":"A8+1","v":1},{"$f":"'Proxy Group Ticker'!C3","v":"Avista Corp."},null,{"$f":"SUM(M9,N9)/Q9","v":0.49566283971181935},{"$f":"O9/$Q9","v":0},{"$f":"P9/$Q9","v":0.50433716028818054},null,{"$f":"VLOOKUP('Proxy Group Ticker'!$B3,vldatabase,13,FALSE)","v":0.48499999999999999},{"$f":"1-J9-H9","v":0},{"$f":"VLOOKUP('Proxy Group Ticker'!$B3,vldatabase,15,FALSE)","v":0.51500000000000001},null,null,13.5,2281.0129999999999,0,2334.6680000000001,{"$f":"SUM(M9:P9)","v":4629.1810000000005}]
[2,{"$f":"'Proxy Group Ticker'!C4","v":"Black Hills Corp."},null,{"$f":"SUM(M10,N10)/Q10","v":0.57216914154690335},{"$f":"O10/$Q10","v":0},{"$f":"P10/$Q10","v":0.42783085845309654},null,{"$f":"VLOOKUP('Proxy Group Ticker'!$B4,vldatabase,13,FALSE)","v":0.5},{"$f":"1-J10-H10","v":0},{"$f":"VLOOKUP('Proxy Group Ticker'!$B4,vldatabase,15,FALSE)","v":0.5},null,null,525,3607.34,0,3089.895,7222.2350000000006]
[3,{"$f":"'Proxy Group Ticker'!C5","v":"CenterPoint Energy"},null,0.61933282789992417,2.9946929492039424E-2,0.35072024260803641,null,{"$f":"VLOOKUP('Proxy Group Ticker'!$B5,vldatabase,13,FALSE)","v":0.55000000000000004},2.4999999999999911E-2,{"$f":"VLOOKUP('Proxy Group Ticker'!$B5,vldatabase,15,FALSE)","v":0.42499999999999999},null,null,1502,14836,790,9252,26380]
[4,{"$f":"'Proxy Group Ticker'!C6","v":"CMS Energy Corp."},null,0.65186101943527686,1.0267693436010267E-2,0.33787128712871289,null,{"$f":"VLOOKUP('Proxy Group Ticker'!$B6,vldatabase,13,FALSE)","v":0.61499999999999999},1.0000000000000009E-2,{"$f":"VLOOKUP('Proxy Group Ticker'!$B6,vldatabase,15,FALSE)","v":0.375},null,null,1099,13122,224,7371,21816]
[5,{"$f":"'Proxy Group Ticker'!C7","v":"Dominion Energy"},null,0.60247233945477363,2.5422037184897911E-2,0.37210562336032849,null,{"$f":"VLOOKUP('Proxy Group Ticker'!$B7,vldatabase,13,FALSE)","v":0.56999999999999995},2.0000000000000129E-2,{"$f":"VLOOKUP('Proxy Group Ticker'!$B7,vldatabase,15,FALSE)","v":0.41},null,null,3341,38914,1783,26098,70136]
[6,{"$f":"'Proxy Group Ticker'!C8","v":"DTE Energy Co."},null,0.63374181280371855,0,0.36625818719628145,null,{"$f":"VLOOKUP('Proxy Group Ticker'!$B8,vldatabase,13,FALSE)","v":0.61},0,{"$f":"VLOOKUP('Proxy Group Ticker'!$B8,vldatabase,15,FALSE)","v":0.39},null,null,1124,16873,0,10401,28398]
[7,{"$f":"'Proxy Group Ticker'!C9","v":"Duke Energy Corp."},null,0.57866382812753925,1.594240582442227E-2,0.40539376604803851,null,{"$f":"VLOOKUP('Proxy Group Ticker'!$B9,vldatabase,13,FALSE)","v":0.61},1.5000000000000013E-2,{"$f":"VLOOKUP('Proxy Group Ticker'!$B9,vldatabase,15,FALSE)","v":0.375},null,null,4154,67061,1962,49891,123068]
[8,{"$f":"'Proxy Group Ticker'!C10","v":"Edison International"},null,0.62846419711202051,4.1941434659994489E-2,0.32959436822798499,null,{"$f":"VLOOKUP('Proxy Group Ticker'!$B10,vldatabase,13,FALSE)","v":0.60499999999999998},7.4999999999999956E-2,{"$f":"VLOOKUP('Proxy Group Ticker'!$B10,vldatabase,15,FALSE)","v":0.32},null,null,2614,27025,1978,15544,47161]
[9,{"$f":"'Proxy Group Ticker'!C11","v":"Emera Inc."},null,0.58784538347923199,5.1226629201340107E-2,0.36092798731942793,null,{"$f":"VLOOKUP('Proxy Group Ticker'!$B11,vldatabase,13,FALSE)","v":0.5696846388606307},0,{"$f":"VLOOKUP('Proxy Group Ticker'!$B11,vldatabase,15,FALSE)","v":0.4303153611393693},null,null,574,15744,1422,10019,27759]
[10,{"$f":"'Proxy Group Ticker'!C12","v":"Entergy Corp."},null,0.66126035973668573,5.5947888319742966E-3,0.33314485143134009,null,{"$f":"VLOOKUP('Proxy Group Ticker'!$B12,vldatabase,13,FALSE)","v":0.67},0,{"$f":"VLOOKUP('Proxy Group Ticker'!$B12,vldatabase,15,FALSE)","v":0.33},null,null,2309.0369999999998,23623.511999999999,219.41,13064.892,39216.850999999995]
[11,{"$f":"'Proxy Group Ticker'!C13","v":"Exelon Corp."},null,0.59972823449480739,0,0.40027176550519267,null,{"$f":"VLOOKUP('Proxy Group Ticker'!$B13,vldatabase,13,FALSE)","v":0.64500000000000002},0,{"$f":"VLOOKUP('Proxy Group Ticker'!$B13,vldatabase,15,FALSE)","v":0.35499999999999998},null,null,1802,35272,0,24744,61818]
[12,{"$f":"'Proxy Group Ticker'!C14","v":"Hawaiian Elec."},null,0.57930460125953287,6.4498206847158077E-3,0.41424557805575135,null,{"$f":"VLOOKUP('Proxy Group Ticker'!$B14,vldatabase,13,FALSE)","v":0.5},5.0000000000000044E-3,{"$f":"VLOOKUP('Proxy Group Ticker'!$B14,vldatabase,15,FALSE)","v":0.495},null,null,0,3080.1,34.292999999999999,2202.4989999999998,5316.8919999999998]
[13,{"$f":"'Proxy Group Ticker'!C15","v":"IDACORP, Inc."},null,0.43806151622357625,0,0.56193848377642375,null,{"$f":"VLOOKUP('Proxy Group Ticker'!$B15,vldatabase,13,FALSE)","v":0.5},0,{"$f":"VLOOKUP('Proxy Group Ticker'!$B15,vldatabase,15,FALSE)","v":0.5},null,null,0,2194.145,0,2814.6150000000002,5008.76]
[14,{"$f":"'Proxy Group Ticker'!C16","v":"NorthWestern Corp."},null,0.48263309829859125,0,0.51736690170140875,null,{"$f":"VLOOKUP('Proxy Group Ticker'!$B16,vldatabase,13,FALSE)","v":0.49},0,{"$f":"VLOOKUP('Proxy Group Ticker'!$B16,vldatabase,15,FALSE)","v":0.51},null,null,3.0979999999999999,2483.1559999999999,0,2665.183,5151.4369999999999]
[15,{"$f":"'Proxy Group Ticker'!C17","v":"Otter Tail Corp."},null,0.40360867320093008,0,0.59639132679906992,null,{"$f":"VLOOKUP('Proxy Group Ticker'!$B17,vldatabase,13,FALSE)","v":0.42499999999999999},0,{"$f":"VLOOKUP('Proxy Group Ticker'!$B17,vldatabase,15,FALSE)","v":0.57499999999999996},null,null,0,823.82100000000003,0,1217.317,2041.1379999999999]
[16,{"$f":"'Proxy Group Ticker'!C18","v":"Pub Sv Enterprise Grp."},null,0.56825686342337811,0,0.43174313657662189,null,{"$f":"VLOOKUP('Proxy Group Ticker'!$B18,vldatabase,13,FALSE)","v":0.54500000000000004},0,{"$f":"VLOOKUP('Proxy Group Ticker'!$B18,vldatabase,15,FALSE)","v":0.45500000000000002},null,null,1575,16495,0,13729,31799]
[17,{"$f":"'Proxy Group Ticker'!C19","v":"Sempra Energy"},null,0.44898496768755269,1.5611829165495927E-2,0.53540320314695145,null,{"$f":"VLOOKUP('Proxy Group Ticker'!$B19,vldatabase,13,FALSE)","v":0.46},1.4999999999999958E-2,{"$f":"VLOOKUP('Proxy Group Ticker'!$B19,vldatabase,15,FALSE)","v":0.52500000000000002},null,null,1019,24548,889,30488,56944]
[18,{"$f":"'Proxy Group Ticker'!C20","v":"Southern Company"},null,0.61405116627362444,0,0.38594883372637556,null,{"$f":"VLOOKUP('Proxy Group Ticker'!$B20,vldatabase,13,FALSE)","v":0.63},0,{"$f":"VLOOKUP('Proxy Group Ticker'!$B20,vldatabase,15,FALSE)","v":0.37},null,null,4285,50656,0,34532,89473]
[]
[null,"Minimum",null,{"$f":"MIN(D9:D26)","v":0.40360867320093008},{"$f":"MIN(E9:E26)","v":0},{"$f":"MIN(F9:F26)","v":0.32959436822798499},null,{"$f":"MIN(H9:H26)","v":0.42499999999999999},{"$f":"MIN(I9:I26)","v":0},{"$f":"MIN(J9:J26)","v":0.32}]
[null,"Maximum",null,{"$f":"MAX(D9:D26)","v":0.66126035973668573},{"$f":"MAX(E9:E26)","v":5.1226629201340107E-2},{"$f":"MAX(F9:F26)","v":0.59639132679906992},null,{"$f":"MAX(H9:H26)","v":0.67},{"$f":"MAX(I9:I26)","v":7.4999999999999956E-2},{"$f":"MAX(J9:J26)","v":0.57499999999999996}]
[]
[null,"Average",null,{"$f":"AVERAGE(D9:D26)","v":0.56478349278721596},{"$f":"AVERAGE(E9:E26)","v":1.1244642693382805E-2},{"$f":"AVERAGE(F9:F26)","v":0.42397186451940128},null,{"$f":"AVERAGE(H9:H26)","v":0.55442692438114627},{"$f":"AVERAGE(I9:I26)","v":9.166666666666665E-3},{"$f":"AVERAGE(J9:J26)","v":0.43640640895218719}]
[]
[]
["(a)","2022 SEC Form 10-K reports."]
["(b)",{"$f":"'Electric Utility Data'!B49","v":"The Value Line Investment Survey (Jan. 20, Feb. 10 and Mar. 10, 2023)."}]

{"sheet":"  4 (2-3)","index":17,"n_rows":73,"n_cols":13,"rows_kept":73,"cut":false,"hidden":false,"merged":[[5,3,5,5],[5,8,5,11]]}
[{"$f":"'Exhibit List'!C6","v":"CAPITAL STRUCTURE"},null,null,null,null,null,{"$f":"'Exhibit List'!B6","v":"Exhibit AMM-4"}]
[]
[{"$f":"'Exhibit List'!D6","v":"UTILITY GROUP OPERATING SUBSIDIARIES"}]
[]
[]
[null,null,null,"At Year-End 2022 (a)",null,null,null,null,"At Year-end 2021/22 ($millions)"]
[null,"Operating Company",null,"Debt","Preferred","Common Equity",null,null,"Debt","Preferred","Common Equity","Total","Source:\n10-K unless otherwise noted"]
[1,"BLACK HILLS CORP."]
[null,"Black Hills Power",null,{"$f":"I9/L9","v":0.49865783975777284},{"$f":"J9/L9","v":0},{"$f":"K9/L9","v":0.50134216024222733},null,null,547.64596200000005,0,550.59398999999996,{"$f":"SUM(I9:K9)","v":1098.2399519999999},"FERC Form 1 (2022)"]
[null,"Cheyenne Light Fuel & Power",null,0.57154413842609675,0,0.42845586157390336,null,null,330.75729100000001,0,247.950929,578.70821999999998,"FERC Form 1 (2022)"]
[null,"Black Hills/Colorado Electric Utility Co",null,0.52081521628574556,0,0.47918478371425438,null,null,475.49142000000001,0,437.48386399999998,912.97528399999999,"FERC Form 1 (2022)"]
[2,"CENTERPOINT ENERGY"]
[null,"Centerpoint Energy Houston Electric",null,{"$f":"I13/L13","v":0.55968637124482423},{"$f":"J13/L13","v":0},{"$f":"K13/L13","v":0.44031362875517577},null,null,6353,0,4998,{"$f":"SUM(I13:K13)","v":11351},0]
[3,"CMS ENERGY"]
[null,"Consumers Energy Co.",null,{"$f":"I15/L15","v":0.50201059238917223},{"$f":"J15/L15","v":1.8144370341310317E-3},{"$f":"K15/L15","v":0.49617497057669674},null,null,10237,37,10118,{"$f":"SUM(I15:K15)","v":20392},0]
[4,"DOMINION ENERGY"]
[null,"Virginia Electric & Power",null,{"$f":"I17/L17","v":0.48352800239592691},{"$f":"J17/L17","v":0},{"$f":"K17/L17","v":0.51647199760407303},null,null,16145,0,17245,33390,0]
[null,"Dominion Energy South Carolina",null,0.45195358032296273,1.2166152512712837E-5,0.54803425352452462,null,null,3714.8439480000002,0.1,4504.5814849999997,8219.5254329999989,"FERC Form 1 (2022)"]
[5,"DTE ENERGY CO."]
[null,"DTE Electric Co.",null,{"$f":"I20/L20","v":0.50047691185546761},{"$f":"J20/L20","v":0},{"$f":"K20/L20","v":0.49952308814453233},null,null,8920,0,8903,17823,0]
[6,"DUKE ENERGY"]
[null,"Duke Energy Carolinas",null,{"$f":"I22/L22","v":0.48020735155513666},{"$f":"J22/L22","v":0},{"$f":"K22/L22","v":0.51979264844486328},null,null,14266,0,15442,{"$f":"SUM(I22:K22)","v":29708},0]
[null,"Duke Energy Florida",null,0.51831091180866962,0,0.48168908819133033,null,null,9709,0,9023,{"$f":"SUM(I23:K23)","v":18732},0]
[null,"Duke Energy Indiana",null,0.47802441731409545,0,0.5219755826859046,null,null,4307,0,4703,{"$f":"SUM(I24:K24)","v":9010},0]
[null,"Duke Energy Ohio",null,0.40506803145674697,0,0.59493196854325303,null,null,3245,0,4766,8011,0]
[null,"Duke Energy Progress",null,0.51818096840530936,0,0.48181903159469058,null,null,11087,0,10309,21396,0]
[null,"Duke Energy Kentucky",null,0.47032161875016792,0,0.52967838124983202,null,null,781.55822499999999,0,880.19448599999998,1661.7527110000001,"FERC Form 1 (2022)"]
[7,"EDISON INTERNATIONAL"]
[null,"Southern California Edison Co.",null,{"$f":"I29/L29","v":0.55812272833549426},{"$f":"J29/L29","v":4.1341637086317939E-2},{"$f":"K29/L29","v":0.40053563457818775},null,null,26258,1945,18844,47047,0]
[8,"EMERA INC."]
[null,"Tampa Electric Co.",null,{"$f":"I31/L31","v":0.4190756424912484},{"$f":"J31/L31","v":0},{"$f":"K31/L31","v":0.58092435750875171},null,null,3195.343453,0,4429.3980709999996,{"$f":"SUM(I31:K31)","v":7624.7415239999991},"FERC Form 1 (2022)"]
[9,"ENTERGY CORP."]
[null,"Entergy Arkansas Inc.",null,{"$f":"I33/L33","v":0.52419915416034712},{"$f":"J33/L33","v":0},{"$f":"K33/L33","v":0.47580084583965276},null,null,4166.5,0,3781.8150000000001,{"$f":"SUM(I33:K33)","v":7948.3150000000005},0]
[null,"Entergy Louisiana LLC",null,0.52984974027318232,0,0.47015025972681757,null,null,10698.922,0,9493.4480000000003,20192.370000000003,0]
[null,"Entergy Mississippi Inc.",null,0.53323231844942154,0,0.46676768155057852,null,null,2331.096,0,2040.537,4371.6329999999998,0]
[null,"Entergy New Orleans Inc.",null,0.524205526618294,0,0.47579447338170605,null,null,774.32600000000002,0,702.81600000000003,1477.1420000000001,0]
[null,"Entergy Texas Inc.",null,0.51941143320609529,6.9502063897417471E-3,0.47363836040416302,null,null,2895.913,38.75,2640.7109999999998,5575.3739999999998,0]
[10,"EVERGY, INC."]
[null,"Evergy Metro",null,{"$f":"I39/L39","v":0.47875803628392416},{"$f":"J39/L39","v":0},{"$f":"K39/L39","v":0.5212419637160759},null,null,2926.6,0,3186.3,{"$f":"SUM(I39:K39)","v":6112.9},0]
[null,"Evergy Kansas Central",null,0.46621981691792103,0,0.53378018308207908,null,null,3936.9,0,4507.3999999999996,8444.2999999999993,0]
[11,"EXELON CORP."]
[null,"Delmarva Power and Light",null,{"$f":"I42/L42","v":0.49845679012345678},{"$f":"J42/L42","v":0},{"$f":"K42/L42","v":0.50154320987654322},null,null,1938,0,1950,{"$f":"SUM(I42:K42)","v":3888},0]
[null,"Baltimore Gas & Electric Co.",null,0.46013343541507162,0,0.53986656458492832,null,null,4207,0,4936,9143,0]
[null,"Commonweath Edison Co.",null,0.4451778967908,0,0.5548221032092,null,null,10723,0,13364,24087,0]
[null,"PECO Energy Co.",null,0.46297905203204942,0,0.53702094796795052,null,null,4796,0,5563,10359,0]
[null,"Potomac Electric Power Co.",null,0.49794238683127573,0,0.50205761316872433,null,null,3751,0,3782,7533,0]
[null,"Atlantic City Electric Co.",null,0.5005698005698006,0,0.49943019943019945,null,null,1757,0,1753,3510,0]
[12,"HAWAIIAN ELEC."]
[null,"Hawaiian Electric Co.",null,{"$f":"I49/L49","v":0.41464442879753027},{"$f":"J49/L49","v":8.4397354944122718E-3},{"$f":"K49/L49","v":0.57691583570805749},null,null,1684.816,34.292999999999999,2344.17,4063.279]
[13,"IDACORP"]
[null,"Idaho Power Co.",null,{"$f":"I51/L51","v":0.45466893834151711},{"$f":"J51/L51","v":0},{"$f":"K51/L51","v":0.54533106165848289},null,null,2194.145,0,2631.663,4825.808,0]
[14,"NORTHWESTERN CORP."]
[null,"NorthWestern Corporation",null,{"$f":"I53/L53","v":0.49664246963388636},{"$f":"J53/L53","v":0},{"$f":"K53/L53","v":0.50335753036611375},null,null,2629.6269440000001,0,2665.1819070000001,5294.8088509999998,"FERC Form 1 (2022)"]
[15,"OTTER TAIL CORP."]
[null,"Otter Tail Power Co.",null,{"$f":"I55/L55","v":0.45096949993599822},{"$f":"J55/L55","v":0},{"$f":"K55/L55","v":0.54903050006400178},null,null,747,0,909.43131100000005,1656.4313110000001,"FERC Form 1 (2022)"]
[16,"PUB SV ENTERPRISE GRP"]
[null,"Pub Service Electric & Gas Co.",null,{"$f":"I57/L57","v":0.44738882232715482},{"$f":"J57/L57","v":0},{"$f":"K57/L57","v":0.55261117767284518},null,null,12696,0,15682,28378,0]
[17,"SEMPRA ENERGY"]
[null,"San Diego Gas & Electric",null,{"$f":"I59/L59","v":0.49775660555032403},{"$f":"J59/L59","v":0},{"$f":"K59/L59","v":0.50224339444967592},null,null,8986,0,9067,18053,0]
[null,"Oncor Electric Delivery",null,0.43273402648894654,0,0.56726597351105357,null,null,10389.529274,0,13619.512396,24009.041669999999,"FERC Form 1 (2022)"]
[18,"SOUTHERN CO."]
[null,"Alabama Power Co.",null,{"$f":"I62/L62","v":0.47631850159071559},{"$f":"J62/L62","v":0},{"$f":"K62/L62","v":0.52368149840928435},null,null,10630,0,11687,22317,0]
[null,"Georgia Power Co.",null,0.44154228855721395,0,0.55845771144278611,null,null,14910,0,18858,33768,0]
[null,"Mississippi Power Co.",null,0.4444764096662831,0,0.5555235903337169,null,null,1545,0,1931,{"$f":"SUM(I64:K64)","v":3476},0]
[]
[]
[null,"Minimum ",null,{"$f":"MIN(D8:D64)","v":0.40506803145674697},{"$f":"MIN(E8:E64)","v":0},{"$f":"MIN(F8:F64)","v":0.40053563457818775}]
[null,"Maximum ",null,{"$f":"MAX(D8:D64)","v":0.57154413842609675},{"$f":"MAX(E8:E64)","v":4.1341637086317939E-2},{"$f":"MAX(F8:F64)","v":0.59493196854325303}]
[]
[null,"Average ",null,{"$f":"AVERAGE(D8:D64)","v":0.48549388977836028},{"$f":"AVERAGE(E8:E64)","v":1.5014918501824539E-3},{"$f":"AVERAGE(F8:F64)","v":0.51300461837145717}]
[]
[]
["(a)  2022 SEC Form 10-K and FERC Form 1 reports."]

{"sheet":"5 (1)","index":18,"n_rows":36,"n_cols":9,"rows_kept":36,"cut":false,"hidden":false,"merged":[]}
[{"$f":"'Exhibit List'!C7","v":"DCF MODEL - UTILITY GROUP"},null,null,null,null,null,null,null,{"$f":"'Exhibit List'!B7","v":"Exhibit AMM-5"}]
[null,null,null,null,null,null,null,null,"Page 1 of 3"]
[{"$f":"'Exhibit List'!D7","v":"DIVIDEND YIELD"}]
[]
[]
[]
[null,null,null,"(a)",null,"(b)"]
[null,"Company ",null,"Price",null,"Dividends",null,"Yield"]
[{"$f":"A8+1","v":1},{"$f":"VLOOKUP('Proxy Group Ticker'!B3,vldatabase,2,FALSE)","v":"Avista Corp."},null,{"$f":"HLOOKUP('Proxy Group Ticker'!B3,stockprice,33,FALSE)","v":41.105000000000004},null,{"$f":"VLOOKUP('Proxy Group Ticker'!B3,vldatabase,4,FALSE)","v":1.84},null,{"$f":"F9/D9","v":4.4763410777277704E-2}]
[2,{"$f":"VLOOKUP('Proxy Group Ticker'!B4,vldatabase,2,FALSE)","v":"Black Hills Corp."},null,{"$f":"HLOOKUP('Proxy Group Ticker'!B4,stockprice,33,FALSE)","v":61.801000000000009},null,{"$f":"VLOOKUP('Proxy Group Ticker'!B4,vldatabase,4,FALSE)","v":2.5},null,{"$f":"F10/D10","v":4.0452419863756243E-2}]
[3,{"$f":"VLOOKUP('Proxy Group Ticker'!B5,vldatabase,2,FALSE)","v":"CenterPoint Energy"},null,{"$f":"HLOOKUP('Proxy Group Ticker'!B5,stockprice,33,FALSE)","v":28.461666666666666},null,{"$f":"VLOOKUP('Proxy Group Ticker'!B5,vldatabase,4,FALSE)","v":0.76},null,2.6702582420799908E-2]
[4,{"$f":"VLOOKUP('Proxy Group Ticker'!B6,vldatabase,2,FALSE)","v":"CMS Energy Corp."},null,{"$f":"HLOOKUP('Proxy Group Ticker'!B6,stockprice,33,FALSE)","v":60.095666666666673},null,{"$f":"VLOOKUP('Proxy Group Ticker'!B6,vldatabase,4,FALSE)","v":1.95},null,3.2448263047252429E-2]
[5,{"$f":"VLOOKUP('Proxy Group Ticker'!B7,vldatabase,2,FALSE)","v":"Dominion Energy"},null,{"$f":"HLOOKUP('Proxy Group Ticker'!B7,stockprice,33,FALSE)","v":55.511333333333326},null,{"$f":"VLOOKUP('Proxy Group Ticker'!B7,vldatabase,4,FALSE)","v":2.75},null,4.9539433388977636E-2]
[6,{"$f":"VLOOKUP('Proxy Group Ticker'!B8,vldatabase,2,FALSE)","v":"DTE Energy Co."},null,{"$f":"HLOOKUP('Proxy Group Ticker'!B8,stockprice,33,FALSE)","v":108.71333333333334},null,{"$f":"VLOOKUP('Proxy Group Ticker'!B8,vldatabase,4,FALSE)","v":3.81},null,3.5046299135340651E-2]
[7,{"$f":"VLOOKUP('Proxy Group Ticker'!B9,vldatabase,2,FALSE)","v":"Duke Energy Corp."},null,{"$f":"HLOOKUP('Proxy Group Ticker'!B9,stockprice,33,FALSE)","v":95.48833333333333},null,{"$f":"VLOOKUP('Proxy Group Ticker'!B9,vldatabase,4,FALSE)","v":4.0199999999999996},null,4.2099383868884503E-2]
[8,{"$f":"VLOOKUP('Proxy Group Ticker'!B10,vldatabase,2,FALSE)","v":"Edison International"},null,{"$f":"HLOOKUP('Proxy Group Ticker'!B10,stockprice,33,FALSE)","v":67.471666666666664},null,{"$f":"VLOOKUP('Proxy Group Ticker'!B10,vldatabase,4,FALSE)","v":2.95},null,4.3722056171726406E-2]
[9,{"$f":"VLOOKUP('Proxy Group Ticker'!B11,vldatabase,2,FALSE)","v":"Emera Inc."},null,{"$f":"HLOOKUP('Proxy Group Ticker'!B11,stockprice,33,FALSE)","v":54.304666400000002},null,{"$f":"VLOOKUP('Proxy Group Ticker'!B11,vldatabase,4,FALSE)","v":2.76},null,5.0824361569045559E-2]
[10,{"$f":"VLOOKUP('Proxy Group Ticker'!B12,vldatabase,2,FALSE)","v":"Entergy Corp."},null,{"$f":"HLOOKUP('Proxy Group Ticker'!B12,stockprice,33,FALSE)","v":104.69099999999997},null,{"$f":"VLOOKUP('Proxy Group Ticker'!B12,vldatabase,4,FALSE)","v":4.28},null,4.0882215281160761E-2]
[11,{"$f":"VLOOKUP('Proxy Group Ticker'!B13,vldatabase,2,FALSE)","v":"Exelon Corp."},null,{"$f":"HLOOKUP('Proxy Group Ticker'!B13,stockprice,33,FALSE)","v":41.208333333333336},null,{"$f":"VLOOKUP('Proxy Group Ticker'!B13,vldatabase,4,FALSE)","v":1.44},null,3.4944388270980786E-2]
[12,{"$f":"VLOOKUP('Proxy Group Ticker'!B14,vldatabase,2,FALSE)","v":"Hawaiian Elec."},null,{"$f":"HLOOKUP('Proxy Group Ticker'!B14,stockprice,33,FALSE)","v":39.019666666666666},null,{"$f":"VLOOKUP('Proxy Group Ticker'!B14,vldatabase,4,FALSE)","v":1.44},null,3.6904466978190484E-2]
[13,{"$f":"VLOOKUP('Proxy Group Ticker'!B15,vldatabase,2,FALSE)","v":"IDACORP, Inc."},null,{"$f":"HLOOKUP('Proxy Group Ticker'!B15,stockprice,33,FALSE)","v":104.16166666666668},null,{"$f":"VLOOKUP('Proxy Group Ticker'!B15,vldatabase,4,FALSE)","v":3.16},null,3.0337456197897499E-2]
[14,{"$f":"VLOOKUP('Proxy Group Ticker'!B16,vldatabase,2,FALSE)","v":"NorthWestern Corp."},null,{"$f":"HLOOKUP('Proxy Group Ticker'!B16,stockprice,33,FALSE)","v":56.805333333333337},null,{"$f":"VLOOKUP('Proxy Group Ticker'!B16,vldatabase,4,FALSE)","v":2.56},null,4.5066190967984227E-2]
[15,{"$f":"VLOOKUP('Proxy Group Ticker'!B17,vldatabase,2,FALSE)","v":"Otter Tail Corp."},null,{"$f":"HLOOKUP('Proxy Group Ticker'!B17,stockprice,33,FALSE)","v":69.989000000000019},null,{"$f":"VLOOKUP('Proxy Group Ticker'!B17,vldatabase,4,FALSE)","v":1.76},null,2.5146808784237515E-2]
[16,{"$f":"VLOOKUP('Proxy Group Ticker'!B18,vldatabase,2,FALSE)","v":"Pub Sv Enterprise Grp."},null,{"$f":"HLOOKUP('Proxy Group Ticker'!B18,stockprice,33,FALSE)","v":59.492999999999988},null,{"$f":"VLOOKUP('Proxy Group Ticker'!B18,vldatabase,4,FALSE)","v":2.2799999999999998},null,3.8323836417729823E-2]
[17,{"$f":"VLOOKUP('Proxy Group Ticker'!B19,vldatabase,2,FALSE)","v":"Sempra Energy"},null,{"$f":"HLOOKUP('Proxy Group Ticker'!B19,stockprice,33,FALSE)","v":149.16200000000001},null,{"$f":"VLOOKUP('Proxy Group Ticker'!B19,vldatabase,4,FALSE)","v":4.8},null,3.2179777691369114E-2]
[18,{"$f":"VLOOKUP('Proxy Group Ticker'!B20,vldatabase,2,FALSE)","v":"Southern Company"},null,{"$f":"HLOOKUP('Proxy Group Ticker'!B20,stockprice,33,FALSE)","v":65.954999999999984},null,{"$f":"VLOOKUP('Proxy Group Ticker'!B20,vldatabase,4,FALSE)","v":2.72},null,4.1240239557273912E-2]
[null,null,null,null,null," "]
[null,"     Average",null,null,null,null,null,{"$f":"AVERAGE(H9:H26)","v":3.8367977243882516E-2}]
[]
[]
["(a)",{"$f":"'Stock Price (Utility)'!B37","v":"Average of closing prices for 30 trading days ended Mar. 29, 2023."}]
["(b)",{"$f":"'Electric Utility Data'!B48","v":"The Value Line Investment Survey, Summary & Index (Mar. 31, 2023)."}]
[]
[]
[null,null,null,null,null,"Min",null,{"$f":"MIN(H9:H26)","v":2.5146808784237515E-2}]
[null,null,null,null,null,"Max",null,{"$f":"MAX(H9:H26)","v":5.0824361569045559E-2}]

{"sheet":"5 (2)","index":19,"n_rows":32,"n_cols":11,"rows_kept":32,"cut":false,"hidden":false,"merged":[[6,3,6,7]]}
[{"$f":"'Exhibit List'!C8","v":"DCF MODEL - UTILITY GROUP"},null,null,null,null,null,null,null,null,null,{"$f":"'Exhibit List'!B8","v":"Exhibit AMM-5"}]
[null,null,null,null,null,null,null,null,null,null,"Page 2 of 3"]
[{"$f":"'Exhibit List'!D8","v":"GROWTH RATES"}]
[]
[]
[null,null,null,"(a)",null,"(b)",null,"(c)",null,"(d)"]
[null,null,null,"Earnings Growth",null,null,null,null,null,"br+sv"]
[null,"Company ",null,"V Line",null,"IBES",null,"Zacks",null,"Growth"]
[{"$f":"A8+1","v":1},{"$f":"'5 (1)'!B9","v":"Avista Corp."},null,{"$f":"VLOOKUP('Proxy Group Ticker'!B3,vldatabase,19,FALSE)","v":3.5000000000000003E-2},null,{"$f":"VLOOKUP('Proxy Group Ticker'!B3,vldatabase,30,FALSE)","v":5.1999999999999998E-2},null,{"$f":"VLOOKUP('Proxy Group Ticker'!B3,vldatabase,31,FALSE)","v":5.1799999999999999E-2},null,{"$f":"'6'!Q9","v":4.3122661506894824E-2}]
[2,{"$f":"'5 (1)'!B10","v":"Black Hills Corp."},null,{"$f":"VLOOKUP('Proxy Group Ticker'!B4,vldatabase,19,FALSE)","v":0.06},null,{"$f":"VLOOKUP('Proxy Group Ticker'!B4,vldatabase,30,FALSE)","v":5.3999999999999999E-2},null,{"$f":"VLOOKUP('Proxy Group Ticker'!B4,vldatabase,31,FALSE)","v":2.1999999999999999E-2},null,{"$f":"'6'!Q10","v":6.1993376838860595E-2}]
[3,{"$f":"'5 (1)'!B11","v":"CenterPoint Energy"},null,{"$f":"VLOOKUP('Proxy Group Ticker'!B5,vldatabase,19,FALSE)","v":6.5000000000000002E-2},null,{"$f":"VLOOKUP('Proxy Group Ticker'!B5,vldatabase,30,FALSE)","v":-1.0699999999999999E-2},null,{"$f":"VLOOKUP('Proxy Group Ticker'!B5,vldatabase,31,FALSE)","v":7.0000000000000007E-2},null,{"$f":"'6'!Q11","v":4.9185489275213164E-2}]
[4,{"$f":"'5 (1)'!B12","v":"CMS Energy Corp."},null,{"$f":"VLOOKUP('Proxy Group Ticker'!B6,vldatabase,19,FALSE)","v":6.5000000000000002E-2},null,{"$f":"VLOOKUP('Proxy Group Ticker'!B6,vldatabase,30,FALSE)","v":0.08},null,{"$f":"VLOOKUP('Proxy Group Ticker'!B6,vldatabase,31,FALSE)","v":8.0399999999999999E-2},null,{"$f":"'6'!Q12","v":6.5210876694991496E-2}]
[5,{"$f":"'5 (1)'!B13","v":"Dominion Energy"},null,{"$f":"VLOOKUP('Proxy Group Ticker'!B7,vldatabase,19,FALSE)","v":0.04},null,{"$f":"VLOOKUP('Proxy Group Ticker'!B7,vldatabase,30,FALSE)","v":6.0499999999999998E-2},null,{"$f":"VLOOKUP('Proxy Group Ticker'!B7,vldatabase,31,FALSE)","v":0.1489},null,{"$f":"'6'!Q13","v":5.9271320906135828E-2}]
[6,{"$f":"'5 (1)'!B14","v":"DTE Energy Co."},null,{"$f":"VLOOKUP('Proxy Group Ticker'!B8,vldatabase,19,FALSE)","v":4.4999999999999998E-2},null,{"$f":"VLOOKUP('Proxy Group Ticker'!B8,vldatabase,30,FALSE)","v":7.3999999999999996E-2},null,{"$f":"VLOOKUP('Proxy Group Ticker'!B8,vldatabase,31,FALSE)","v":0.06},null,{"$f":"'6'!Q14","v":6.1668349473852219E-2}]
[7,{"$f":"'5 (1)'!B15","v":"Duke Energy Corp."},null,{"$f":"VLOOKUP('Proxy Group Ticker'!B9,vldatabase,19,FALSE)","v":0.05},null,{"$f":"VLOOKUP('Proxy Group Ticker'!B9,vldatabase,30,FALSE)","v":5.2999999999999999E-2},null,{"$f":"VLOOKUP('Proxy Group Ticker'!B9,vldatabase,31,FALSE)","v":5.4399999999999997E-2},null,{"$f":"'6'!Q15","v":3.6366272595027047E-2}]
[8,{"$f":"'5 (1)'!B16","v":"Edison International"},null,{"$f":"VLOOKUP('Proxy Group Ticker'!B10,vldatabase,19,FALSE)","v":0.16},null,{"$f":"VLOOKUP('Proxy Group Ticker'!B10,vldatabase,30,FALSE)","v":7.0000000000000007E-2},null,{"$f":"VLOOKUP('Proxy Group Ticker'!B10,vldatabase,31,FALSE)","v":2.9700000000000001E-2},null,{"$f":"'6'!Q16","v":6.6545442397144453E-2}]
[9,{"$f":"'5 (1)'!B17","v":"Emera Inc."},null,{"$f":"VLOOKUP('Proxy Group Ticker'!B11,vldatabase,19,FALSE)","v":7.4999999999999997E-2},null,{"$f":"VLOOKUP('Proxy Group Ticker'!B11,vldatabase,30,FALSE)","v":4.3099999999999999E-2},null,{"$f":"VLOOKUP('Proxy Group Ticker'!B11,vldatabase,31,FALSE)","v":"n/a"},null,{"$f":"'6'!Q17","v":4.487099612073963E-2}]
[10,{"$f":"'5 (1)'!B18","v":"Entergy Corp."},null,{"$f":"VLOOKUP('Proxy Group Ticker'!B12,vldatabase,19,FALSE)","v":5.0000000000000001E-3},null,{"$f":"VLOOKUP('Proxy Group Ticker'!B12,vldatabase,30,FALSE)","v":6.6000000000000003E-2},null,{"$f":"VLOOKUP('Proxy Group Ticker'!B12,vldatabase,31,FALSE)","v":0.06},null,{"$f":"'6'!Q18","v":3.1638477191803412E-2}]
[11,{"$f":"'5 (1)'!B19","v":"Exelon Corp."},null,{"$f":"VLOOKUP('Proxy Group Ticker'!B13,vldatabase,19,FALSE)","v":"n/a"},null,{"$f":"VLOOKUP('Proxy Group Ticker'!B13,vldatabase,30,FALSE)","v":6.3E-2},null,{"$f":"VLOOKUP('Proxy Group Ticker'!B13,vldatabase,31,FALSE)","v":6.6299999999999998E-2},null,{"$f":"'6'!Q19","v":4.4502291669737098E-2}]
[12,{"$f":"'5 (1)'!B20","v":"Hawaiian Elec."},null,{"$f":"VLOOKUP('Proxy Group Ticker'!B14,vldatabase,19,FALSE)","v":4.4999999999999998E-2},null,{"$f":"VLOOKUP('Proxy Group Ticker'!B14,vldatabase,30,FALSE)","v":1.2999999999999999E-2},null,{"$f":"VLOOKUP('Proxy Group Ticker'!B14,vldatabase,31,FALSE)","v":3.0800000000000001E-2},null,{"$f":"'6'!Q20","v":4.5784553771792788E-2}]
[13,{"$f":"'5 (1)'!B21","v":"IDACORP, Inc."},null,{"$f":"VLOOKUP('Proxy Group Ticker'!B15,vldatabase,19,FALSE)","v":4.4999999999999998E-2},null,{"$f":"VLOOKUP('Proxy Group Ticker'!B15,vldatabase,30,FALSE)","v":0.03},null,{"$f":"VLOOKUP('Proxy Group Ticker'!B15,vldatabase,31,FALSE)","v":3.0099999999999998E-2},null,{"$f":"'6'!Q21","v":3.6265294411938612E-2}]
[14,{"$f":"'5 (1)'!B22","v":"NorthWestern Corp."},null,{"$f":"VLOOKUP('Proxy Group Ticker'!B16,vldatabase,19,FALSE)","v":3.5000000000000003E-2},null,{"$f":"VLOOKUP('Proxy Group Ticker'!B16,vldatabase,30,FALSE)","v":4.4999999999999998E-2},null,{"$f":"VLOOKUP('Proxy Group Ticker'!B16,vldatabase,31,FALSE)","v":1.7399999999999999E-2},null,{"$f":"'6'!Q22","v":3.5467284703893542E-2}]
[15,{"$f":"'5 (1)'!B23","v":"Otter Tail Corp."},null,{"$f":"VLOOKUP('Proxy Group Ticker'!B17,vldatabase,19,FALSE)","v":4.4999999999999998E-2},null,{"$f":"VLOOKUP('Proxy Group Ticker'!B17,vldatabase,30,FALSE)","v":0.09},null,{"$f":"VLOOKUP('Proxy Group Ticker'!B17,vldatabase,31,FALSE)","v":"n/a"},null,{"$f":"'6'!Q23","v":4.6884945578334863E-2}]
[16,{"$f":"'5 (1)'!B24","v":"Pub Sv Enterprise Grp."},null,{"$f":"VLOOKUP('Proxy Group Ticker'!B18,vldatabase,19,FALSE)","v":4.4999999999999998E-2},null,{"$f":"VLOOKUP('Proxy Group Ticker'!B18,vldatabase,30,FALSE)","v":2.4E-2},null,{"$f":"VLOOKUP('Proxy Group Ticker'!B18,vldatabase,31,FALSE)","v":4.3299999999999998E-2},null,{"$f":"'6'!Q24","v":4.9064445644456903E-2}]
[17,{"$f":"'5 (1)'!B25","v":"Sempra Energy"},null,{"$f":"VLOOKUP('Proxy Group Ticker'!B19,vldatabase,19,FALSE)","v":7.0000000000000007E-2},null,{"$f":"VLOOKUP('Proxy Group Ticker'!B19,vldatabase,30,FALSE)","v":4.1399999999999999E-2},null,{"$f":"VLOOKUP('Proxy Group Ticker'!B19,vldatabase,31,FALSE)","v":5.4300000000000001E-2},null,{"$f":"'6'!Q25","v":4.7212560467174126E-2}]
[18,{"$f":"'5 (1)'!B26","v":"Southern Company"},null,{"$f":"VLOOKUP('Proxy Group Ticker'!B20,vldatabase,19,FALSE)","v":6.5000000000000002E-2},null,{"$f":"VLOOKUP('Proxy Group Ticker'!B20,vldatabase,30,FALSE)","v":7.2999999999999995E-2},null,{"$f":"VLOOKUP('Proxy Group Ticker'!B20,vldatabase,31,FALSE)","v":0.04},null,{"$f":"'6'!Q26","v":6.8014398795995329E-2}]
[]
[]
["(a)",{"$f":"'Electric Utility Data'!B49","v":"The Value Line Investment Survey (Jan. 20, Feb. 10 and Mar. 10, 2023)."}]
["(b)",{"$f":"'Electric Utility Data'!B52","v":"www.finance.yahoo.com (retreived Mar. 30, 2023)."}]
["(c)",{"$f":"'Electric Utility Data'!B53","v":"www.zacks.com (retrieved Mar. 30, 2023)."}]
["(d)",{"$f":"\"See \"&'6'!Q1& \".\"","v":"See Exhibit AMM-6."}]

{"sheet":"5 (3)","index":20,"n_rows":35,"n_cols":18,"rows_kept":35,"cut":false,"hidden":false,"merged":[[6,3,6,8]]}
[{"$f":"'Exhibit List'!C9","v":"DCF MODEL - UTILITY GROUP"},null,null,null,null,null,null,null,null,null,null,{"$f":"'Exhibit List'!B9","v":"Exhibit AMM-5"}]
[null,null,null,null,null,null,null,null,null,null,null,"Page 3 of 3"]
[{"$f":"'Exhibit List'!D9","v":"COST OF EQUITY ESTIMATES"}]
[]
[]
[null,null,null,"(a)",null,"(a)",null,"(a)",null,null,"(a)"]
[null,null,null,null,null,null,null,null,null,null,"br+sv"]
[null,"Company ",null,"V Line",null,"IBES",null,"Zacks",null,null,"Growth"]
[{"$f":"A8+1","v":1},{"$f":"'5 (1)'!B9","v":"Avista Corp."},null,{"$f":"IF('5 (2)'!D9=\"n/a\",\"n/a\",'5 (1)'!$H9+'5 (2)'!D9)","v":7.9763410777277707E-2},null,{"$f":"IF('5 (2)'!F9=\"n/a\",\"n/a\",'5 (1)'!$H9+'5 (2)'!F9)","v":9.6763410777277709E-2},null,{"$f":"IF('5 (2)'!H9=\"n/a\",\"n/a\",'5 (1)'!$H9+'5 (2)'!H9)","v":9.6563410777277703E-2},null,null,{"$f":"IF('5 (2)'!J9=\"n/a\",\"n/a\",'5 (1)'!$H9+'5 (2)'!J9)","v":8.7886072284172528E-2},null,null,null,{"$f":"IF(D9=\"n/a\",\"n/a\",IF(D9<$D$34,\"LOW\",IF(D9>$D$35,\"HIGH\",D9)))","v":7.9763410777277707E-2},{"$f":"IF(F9=\"n/a\",\"n/a\",IF(F9<$D$34,\"LOW\",IF(F9>$D$35,\"HIGH\",F9)))","v":9.6763410777277709E-2},{"$f":"IF(H9=\"n/a\",\"n/a\",IF(H9<$D$34,\"LOW\",IF(H9>$D$35,\"HIGH\",H9)))","v":9.6563410777277703E-2},{"$f":"IF(K9=\"n/a\",\"n/a\",IF(K9<$D$34,\"LOW\",IF(K9>$D$35,\"HIGH\",K9)))","v":8.7886072284172528E-2}]
[{"$f":"A9+1","v":2},{"$f":"'5 (1)'!B10","v":"Black Hills Corp."},null,{"$f":"IF('5 (2)'!D10=\"n/a\",\"n/a\",'5 (1)'!$H10+'5 (2)'!D10)","v":0.10045241986375625},null,{"$f":"IF('5 (2)'!F10=\"n/a\",\"n/a\",'5 (1)'!$H10+'5 (2)'!F10)","v":9.4452419863756243E-2},null,{"$f":"IF('5 (2)'!H10=\"n/a\",\"n/a\",'5 (1)'!$H10+'5 (2)'!H10)","v":6.2452419863756242E-2},null,null,{"$f":"IF('5 (2)'!J10=\"n/a\",\"n/a\",'5 (1)'!$H10+'5 (2)'!J10)","v":0.10244579670261683},null,null,null,{"$f":"IF(D10=\"n/a\",\"n/a\",IF(D10<$D$34,\"LOW\",IF(D10>$D$35,\"HIGH\",D10)))","v":0.10045241986375625},{"$f":"IF(F10=\"n/a\",\"n/a\",IF(F10<$D$34,\"LOW\",IF(F10>$D$35,\"HIGH\",F10)))","v":9.4452419863756243E-2},{"$f":"IF(H10=\"n/a\",\"n/a\",IF(H10<$D$34,\"LOW\",IF(H10>$D$35,\"HIGH\",H10)))","v":"LOW"},{"$f":"IF(K10=\"n/a\",\"n/a\",IF(K10<$D$34,\"LOW\",IF(K10>$D$35,\"HIGH\",K10)))","v":0.10244579670261683}]
[3,{"$f":"'5 (1)'!B11","v":"CenterPoint Energy"},null,{"$f":"IF('5 (2)'!D11=\"n/a\",\"n/a\",'5 (1)'!$H11+'5 (2)'!D11)","v":9.1702582420799914E-2},null,{"$f":"IF('5 (2)'!F11=\"n/a\",\"n/a\",'5 (1)'!$H11+'5 (2)'!F11)","v":1.600258242079991E-2},null,{"$f":"IF('5 (2)'!H11=\"n/a\",\"n/a\",'5 (1)'!$H11+'5 (2)'!H11)","v":9.6702582420799918E-2},null,null,{"$f":"IF('5 (2)'!J11=\"n/a\",\"n/a\",'5 (1)'!$H11+'5 (2)'!J11)","v":7.5888071696013068E-2},null,null,null,9.1702582420799914E-2,"LOW",9.6702582420799918E-2,7.5888071696013068E-2]
[4,{"$f":"'5 (1)'!B12","v":"CMS Energy Corp."},null,{"$f":"IF('5 (2)'!D12=\"n/a\",\"n/a\",'5 (1)'!$H12+'5 (2)'!D12)","v":9.7448263047252431E-2},null,{"$f":"IF('5 (2)'!F12=\"n/a\",\"n/a\",'5 (1)'!$H12+'5 (2)'!F12)","v":0.11244826304725243},null,{"$f":"IF('5 (2)'!H12=\"n/a\",\"n/a\",'5 (1)'!$H12+'5 (2)'!H12)","v":0.11284826304725243},null,null,{"$f":"IF('5 (2)'!J12=\"n/a\",\"n/a\",'5 (1)'!$H12+'5 (2)'!J12)","v":9.7659139742243925E-2},null,null,null,9.7448263047252431E-2,0.11244826304725243,0.11284826304725243,9.7659139742243925E-2]
[5,{"$f":"'5 (1)'!B13","v":"Dominion Energy"},null,{"$f":"IF('5 (2)'!D13=\"n/a\",\"n/a\",'5 (1)'!$H13+'5 (2)'!D13)","v":8.9539433388977629E-2},null,{"$f":"IF('5 (2)'!F13=\"n/a\",\"n/a\",'5 (1)'!$H13+'5 (2)'!F13)","v":0.11003943338897763},null,{"$f":"IF('5 (2)'!H13=\"n/a\",\"n/a\",'5 (1)'!$H13+'5 (2)'!H13)","v":0.19843943338897763},null,null,{"$f":"IF('5 (2)'!J13=\"n/a\",\"n/a\",'5 (1)'!$H13+'5 (2)'!J13)","v":0.10881075429511347},null,null,null,8.9539433388977629E-2,0.11003943338897763,"HIGH",0.10881075429511347]
[6,{"$f":"'5 (1)'!B14","v":"DTE Energy Co."},null,{"$f":"IF('5 (2)'!D14=\"n/a\",\"n/a\",'5 (1)'!$H14+'5 (2)'!D14)","v":8.0046299135340643E-2},null,{"$f":"IF('5 (2)'!F14=\"n/a\",\"n/a\",'5 (1)'!$H14+'5 (2)'!F14)","v":0.10904629913534064},null,{"$f":"IF('5 (2)'!H14=\"n/a\",\"n/a\",'5 (1)'!$H14+'5 (2)'!H14)","v":9.5046299135340656E-2},null,null,{"$f":"IF('5 (2)'!J14=\"n/a\",\"n/a\",'5 (1)'!$H14+'5 (2)'!J14)","v":9.6714648609192877E-2},null,null,null,8.0046299135340643E-2,0.10904629913534064,9.5046299135340656E-2,9.6714648609192877E-2]
[7,{"$f":"'5 (1)'!B15","v":"Duke Energy Corp."},null,{"$f":"IF('5 (2)'!D15=\"n/a\",\"n/a\",'5 (1)'!$H15+'5 (2)'!D15)","v":9.2099383868884499E-2},null,{"$f":"IF('5 (2)'!F15=\"n/a\",\"n/a\",'5 (1)'!$H15+'5 (2)'!F15)","v":9.5099383868884502E-2},null,{"$f":"IF('5 (2)'!H15=\"n/a\",\"n/a\",'5 (1)'!$H15+'5 (2)'!H15)","v":9.64993838688845E-2},null,null,{"$f":"IF('5 (2)'!J15=\"n/a\",\"n/a\",'5 (1)'!$H15+'5 (2)'!J15)","v":7.8465656463911543E-2},null,null,null,9.2099383868884499E-2,9.5099383868884502E-2,9.64993838688845E-2,7.8465656463911543E-2]
[8,{"$f":"'5 (1)'!B16","v":"Edison International"},null,{"$f":"IF('5 (2)'!D16=\"n/a\",\"n/a\",'5 (1)'!$H16+'5 (2)'!D16)","v":0.2037220561717264},null,{"$f":"IF('5 (2)'!F16=\"n/a\",\"n/a\",'5 (1)'!$H16+'5 (2)'!F16)","v":0.11372205617172641},null,{"$f":"IF('5 (2)'!H16=\"n/a\",\"n/a\",'5 (1)'!$H16+'5 (2)'!H16)","v":7.342205617172641E-2},null,null,{"$f":"IF('5 (2)'!J16=\"n/a\",\"n/a\",'5 (1)'!$H16+'5 (2)'!J16)","v":0.11026749856887086},null,null,null,"HIGH",0.11372205617172641,"LOW",0.11026749856887086]
[9,{"$f":"'5 (1)'!B17","v":"Emera Inc."},null,{"$f":"IF('5 (2)'!D17=\"n/a\",\"n/a\",'5 (1)'!$H17+'5 (2)'!D17)","v":0.12582436156904556},null,{"$f":"IF('5 (2)'!F17=\"n/a\",\"n/a\",'5 (1)'!$H17+'5 (2)'!F17)","v":9.3924361569045559E-2},null,{"$f":"IF('5 (2)'!H17=\"n/a\",\"n/a\",'5 (1)'!$H17+'5 (2)'!H17)","v":"n/a"},null,null,{"$f":"IF('5 (2)'!J17=\"n/a\",\"n/a\",'5 (1)'!$H17+'5 (2)'!J17)","v":9.5695357689785182E-2},null,null,null,0.12582436156904556,9.3924361569045559E-2,"n/a",9.5695357689785182E-2]
[10,{"$f":"'5 (1)'!B18","v":"Entergy Corp."},null,{"$f":"IF('5 (2)'!D18=\"n/a\",\"n/a\",'5 (1)'!$H18+'5 (2)'!D18)","v":4.5882215281160758E-2},null,{"$f":"IF('5 (2)'!F18=\"n/a\",\"n/a\",'5 (1)'!$H18+'5 (2)'!F18)","v":0.10688221528116076},null,{"$f":"IF('5 (2)'!H18=\"n/a\",\"n/a\",'5 (1)'!$H18+'5 (2)'!H18)","v":0.10088221528116076},null,null,{"$f":"IF('5 (2)'!J18=\"n/a\",\"n/a\",'5 (1)'!$H18+'5 (2)'!J18)","v":7.2520692472964166E-2},null,null,null,"LOW",0.10688221528116076,0.10088221528116076,"LOW"]
[11,{"$f":"'5 (1)'!B19","v":"Exelon Corp."},null,{"$f":"IF('5 (2)'!D19=\"n/a\",\"n/a\",'5 (1)'!$H19+'5 (2)'!D19)","v":"n/a"},null,{"$f":"IF('5 (2)'!F19=\"n/a\",\"n/a\",'5 (1)'!$H19+'5 (2)'!F19)","v":9.7944388270980787E-2},null,{"$f":"IF('5 (2)'!H19=\"n/a\",\"n/a\",'5 (1)'!$H19+'5 (2)'!H19)","v":0.10124438827098078},null,null,{"$f":"IF('5 (2)'!J19=\"n/a\",\"n/a\",'5 (1)'!$H19+'5 (2)'!J19)","v":7.9446679940717885E-2},null,null,null,"n/a",9.7944388270980787E-2,0.10124438827098078,7.9446679940717885E-2]
[12,{"$f":"'5 (1)'!B20","v":"Hawaiian Elec."},null,{"$f":"IF('5 (2)'!D20=\"n/a\",\"n/a\",'5 (1)'!$H20+'5 (2)'!D20)","v":8.1904466978190482E-2},null,{"$f":"IF('5 (2)'!F20=\"n/a\",\"n/a\",'5 (1)'!$H20+'5 (2)'!F20)","v":4.9904466978190481E-2},null,{"$f":"IF('5 (2)'!H20=\"n/a\",\"n/a\",'5 (1)'!$H20+'5 (2)'!H20)","v":6.7704466978190492E-2},null,null,{"$f":"IF('5 (2)'!J20=\"n/a\",\"n/a\",'5 (1)'!$H20+'5 (2)'!J20)","v":8.2689020749983272E-2},null,null,null,8.1904466978190482E-2,"LOW","LOW",8.2689020749983272E-2]
[13,{"$f":"'5 (1)'!B21","v":"IDACORP, Inc."},null,{"$f":"IF('5 (2)'!D21=\"n/a\",\"n/a\",'5 (1)'!$H21+'5 (2)'!D21)","v":7.5337456197897501E-2},null,{"$f":"IF('5 (2)'!F21=\"n/a\",\"n/a\",'5 (1)'!$H21+'5 (2)'!F21)","v":6.0337456197897502E-2},null,{"$f":"IF('5 (2)'!H21=\"n/a\",\"n/a\",'5 (1)'!$H21+'5 (2)'!H21)","v":6.0437456197897498E-2},null,null,{"$f":"IF('5 (2)'!J21=\"n/a\",\"n/a\",'5 (1)'!$H21+'5 (2)'!J21)","v":6.6602750609836114E-2},null,null,null,7.5337456197897501E-2,"LOW","LOW","LOW"]
[14,{"$f":"'5 (1)'!B22","v":"NorthWestern Corp."},null,{"$f":"IF('5 (2)'!D22=\"n/a\",\"n/a\",'5 (1)'!$H22+'5 (2)'!D22)","v":8.006619096798423E-2},null,{"$f":"IF('5 (2)'!F22=\"n/a\",\"n/a\",'5 (1)'!$H22+'5 (2)'!F22)","v":9.0066190967984225E-2},null,{"$f":"IF('5 (2)'!H22=\"n/a\",\"n/a\",'5 (1)'!$H22+'5 (2)'!H22)","v":6.2466190967984225E-2},null,null,{"$f":"IF('5 (2)'!J22=\"n/a\",\"n/a\",'5 (1)'!$H22+'5 (2)'!J22)","v":8.0533475671877769E-2},null,null,null,8.006619096798423E-2,9.0066190967984225E-2,"LOW",8.0533475671877769E-2]
[15,{"$f":"'5 (1)'!B23","v":"Otter Tail Corp."},null,{"$f":"IF('5 (2)'!D23=\"n/a\",\"n/a\",'5 (1)'!$H23+'5 (2)'!D23)","v":7.0146808784237513E-2},null,{"$f":"IF('5 (2)'!F23=\"n/a\",\"n/a\",'5 (1)'!$H23+'5 (2)'!F23)","v":0.11514680878423751},null,{"$f":"IF('5 (2)'!H23=\"n/a\",\"n/a\",'5 (1)'!$H23+'5 (2)'!H23)","v":"n/a"},null,null,{"$f":"IF('5 (2)'!J23=\"n/a\",\"n/a\",'5 (1)'!$H23+'5 (2)'!J23)","v":7.2031754362572378E-2},null,null,null,"LOW",0.11514680878423751,"n/a","LOW"]
[16,{"$f":"'5 (1)'!B24","v":"Pub Sv Enterprise Grp."},null,{"$f":"IF('5 (2)'!D24=\"n/a\",\"n/a\",'5 (1)'!$H24+'5 (2)'!D24)","v":8.3323836417729821E-2},null,{"$f":"IF('5 (2)'!F24=\"n/a\",\"n/a\",'5 (1)'!$H24+'5 (2)'!F24)","v":6.2323836417729823E-2},null,{"$f":"IF('5 (2)'!H24=\"n/a\",\"n/a\",'5 (1)'!$H24+'5 (2)'!H24)","v":8.1623836417729828E-2},null,null,{"$f":"IF('5 (2)'!J24=\"n/a\",\"n/a\",'5 (1)'!$H24+'5 (2)'!J24)","v":8.7388282062186726E-2},null,null,null,8.3323836417729821E-2,"LOW",8.1623836417729828E-2,8.7388282062186726E-2]
[17,{"$f":"'5 (1)'!B25","v":"Sempra Energy"},null,{"$f":"IF('5 (2)'!D25=\"n/a\",\"n/a\",'5 (1)'!$H25+'5 (2)'!D25)","v":0.10217977769136913},null,{"$f":"IF('5 (2)'!F25=\"n/a\",\"n/a\",'5 (1)'!$H25+'5 (2)'!F25)","v":7.3579777691369114E-2},null,{"$f":"IF('5 (2)'!H25=\"n/a\",\"n/a\",'5 (1)'!$H25+'5 (2)'!H25)","v":8.6479777691369109E-2},null,null,{"$f":"IF('5 (2)'!J25=\"n/a\",\"n/a\",'5 (1)'!$H25+'5 (2)'!J25)","v":7.9392338158543241E-2},null,null,null,0.10217977769136913,7.3579777691369114E-2,8.6479777691369109E-2,7.9392338158543241E-2]
[18,{"$f":"'5 (1)'!B26","v":"Southern Company"},null,{"$f":"IF('5 (2)'!D26=\"n/a\",\"n/a\",'5 (1)'!$H26+'5 (2)'!D26)","v":0.10624023955727391},null,{"$f":"IF('5 (2)'!F26=\"n/a\",\"n/a\",'5 (1)'!$H26+'5 (2)'!F26)","v":0.11424023955727391},null,{"$f":"IF('5 (2)'!H26=\"n/a\",\"n/a\",'5 (1)'!$H26+'5 (2)'!H26)","v":8.1240239557273913E-2},null,null,{"$f":"IF('5 (2)'!J26=\"n/a\",\"n/a\",'5 (1)'!$H26+'5 (2)'!J26)","v":0.10925463835326923},null,null,null,0.10624023955727391,0.11424023955727391,8.1240239557273913E-2,0.10925463835326923]
[]
[null,"Average (b)",null,{"$f":"AVERAGE(O9:O26)","v":9.1852008705841412E-2},null,{"$f":"AVERAGE(P9:P26)","v":0.10166823202680483},null,{"$f":"AVERAGE(Q9:Q26)","v":9.491303964680696E-2},null,null,{"$f":"AVERAGE(R9:R26)","v":9.1502495399233233E-2},null,null,"Min",{"$f":"MIN(O9:O26)","v":7.5337456197897501E-2},{"$f":"MIN(P9:P26)","v":7.3579777691369114E-2},{"$f":"MIN(Q9:Q26)","v":8.1240239557273913E-2},{"$f":"MIN(R9:R26)","v":7.5888071696013068E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Max",{"$f":"MAX(O9:O26)","v":0.12582436156904556},{"$f":"MAX(P9:P26)","v":0.11514680878423751},{"$f":"MAX(Q9:Q26)","v":0.11284826304725243},{"$f":"MAX(R9:R26)","v":0.11026749856887086}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Midpoint",{"$f":"AVERAGE(O28,O29)","v":0.10058090888347153},{"$f":"AVERAGE(P28,P29)","v":9.436329323780332E-2},{"$f":"AVERAGE(Q28,Q29)","v":9.7044251302263171E-2},{"$f":"AVERAGE(R28,R29)","v":9.307778513244197E-2}]
["(a)",{"$f":"\"Sum of dividend yield (\" & L1 & \", p. 1) and respective growth rate (\" & L1 & \", p. 2).\"","v":"Sum of dividend yield (Exhibit AMM-5, p. 1) and respective growth rate (Exhibit AMM-5, p. 2)."}]
["(b)","Excludes highlighted values."]
[]
[null,"Threshold Min",null,7.3440000000000005E-2]
[null,"Threshold Max",null,0.159]

{"sheet":"6","index":21,"n_rows":37,"n_cols":34,"rows_kept":37,"cut":false,"hidden":false,"merged":[[6,31,6,33],[6,2,6,4],[6,12,6,14],[6,19,6,21],[6,23,6,25],[6,27,6,29]]}
[{"$f":"'Exhibit List'!$C$10","v":"BR+SV GROWTH RATE"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Exhibit List'!$B$10","v":"Exhibit AMM-6"},{"$f":"A1","v":"BR+SV GROWTH RATE"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q1","v":"Exhibit AMM-6"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Page 1 of 2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Page 2 of 2"]
[{"$f":"'Exhibit List'!$D$10","v":"UTILITY GROUP"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A3","v":"UTILITY GROUP"}]
[]
[]
[null,null,"(a)","(a)","(a)",null,"(b)","(c)","(d)","(e)",null,null,"(f)","(g)",null,null,null,null,null,"(a)","(a)","(h)",null,"(a)","(a)","(h)","(i)","(a)","(a)",null,"(j)","(a)","(a)","(i)"]
[null,null,2027,null,null,null,null,null,"Adjustment",null,null,null,"\"sv\" Factor",null,null,null,null,null,null,2022,null,null,null,2027,null,null,"Chg",2027,null,null,null,"Common Shares"]
[null,"Company                    ","EPS","DPS","BVPS",null,"   b   ","   r   ","Factor","Adjusted r","   br   ",null,"   s   ","   v   ","   sv   ",null,"br + sv",null,"Company                    ","Eq Ratio","Tot Cap","Com Eq",null,"Eq Ratio","Tot Cap","Com Eq","Equity","High","Low","Avg.","M/B",2022,2027,"Growth"]
[{"$f":"A8+1","v":1},{"$f":"'Proxy Group Ticker'!C3","v":"Avista Corp."},{"$f":"VLOOKUP('Proxy Group Ticker'!$B3,vldatabase,7,FALSE)","v":2.85},{"$f":"VLOOKUP('Proxy Group Ticker'!$B3,vldatabase,8,FALSE)","v":2.0499999999999998},{"$f":"VLOOKUP('Proxy Group Ticker'!$B3,vldatabase,9,FALSE)","v":34.950000000000003},null,{"$f":"IF(E9=\"n/a\", \"n/a\",+(C9-D9)/C9)","v":0.28070175438596501},{"$f":"IF(E9=\"n/a\",\"n/a\",C9/E9)","v":8.15450643776824E-2},{"$f":"IF(AA9=\"n/a\",\"n/a\",2*(1+AA9)/(2+AA9))","v":1.0304612275132263},{"$f":"IF(H9=\"n/a\",\"n/a\",H9*I9)","v":8.4029027136271667E-2},{"$f":"IF(G9=\"n/a\",\"n/a\",G9*J9)","v":2.3587095336497318E-2},null,{"$f":"IF(AE9=\"n/a\",\"n/a\",AE9*AH9)","v":4.9813527928951523E-2},{"$f":"IF(AE9=\"n/a\",\"n/a\",1-1/AE9)","v":0.39217391304347826},{"$f":"IF(M9=\"n/a\",\"n/a\",M9*N9)","v":1.9535566170397509E-2},null,{"$f":"IF(K9=\"n/a\",\"n/a\",K9+O9)","v":4.3122661506894824E-2},{"$f":"A9","v":1},{"$f":"B9","v":"Avista Corp."},{"$f":"VLOOKUP('Proxy Group Ticker'!$B3,vldatabase,14,FALSE)","v":0.52500000000000002},{"$f":"VLOOKUP('Proxy Group Ticker'!$B3,vldatabase,16,FALSE)","v":4104.7},{"$f":"IF(U9=\"n/a\",\"n/a\",T9*U9)","v":2154.9675000000002},null,{"$f":"VLOOKUP('Proxy Group Ticker'!$B3,vldatabase,15,FALSE)","v":0.51500000000000001},{"$f":"VLOOKUP('Proxy Group Ticker'!$B3,vldatabase,17,FALSE)","v":5675},{"$f":"IF(Y9=\"n/a\",\"n/a\",X9*Y9)","v":2922.625},{"$f":"IF(V9=\"n/a\",\"n/a\",(+Z9/V9)^(1/5)-1)","v":6.2836532952872615E-2},{"$f":"VLOOKUP('Proxy Group Ticker'!$B3,vldatabase,5,FALSE)","v":65},{"$f":"VLOOKUP('Proxy Group Ticker'!$B3,vldatabase,6,FALSE)","v":50},{"$f":"IF(AB9=\"n/a\",\"n/a\",AVERAGE(AB9:AC9))","v":57.5},{"$f":"IF(AD9=\"n/a\",\"n/a\",AD9/E9)","v":1.6452074391988554},{"$f":"VLOOKUP('Proxy Group Ticker'!$B3,vldatabase,10,FALSE)","v":71.5},{"$f":"VLOOKUP('Proxy Group Ticker'!$B3,vldatabase,11,FALSE)","v":83},{"$f":"IF(AF9=\"n/a\",\"n/a\",(+AG9/AF9)^(1/5)-1)","v":3.0277961758554017E-2}]
[{"$f":"A9+1","v":2},{"$f":"'Proxy Group Ticker'!C4","v":"Black Hills Corp."},{"$f":"VLOOKUP('Proxy Group Ticker'!$B4,vldatabase,7,FALSE)","v":5.25},{"$f":"VLOOKUP('Proxy Group Ticker'!$B4,vldatabase,8,FALSE)","v":2.95},{"$f":"VLOOKUP('Proxy Group Ticker'!$B4,vldatabase,9,FALSE)","v":50.75},null,{"$f":"IF(E10=\"n/a\", \"n/a\",+(C10-D10)/C10)","v":0.43809523809523804},{"$f":"IF(E10=\"n/a\",\"n/a\",C10/E10)","v":0.10344827586206896},{"$f":"IF(AA10=\"n/a\",\"n/a\",2*(1+AA10)/(2+AA10))","v":1.0296938896296528},{"$f":"IF(H10=\"n/a\",\"n/a\",H10*I10)","v":0.10652005754789512},{"$f":"IF(G10=\"n/a\",\"n/a\",G10*J10)","v":4.6665929973363572E-2},null,{"$f":"IF(AE10=\"n/a\",\"n/a\",AE10*AH10)","v":3.3959014013376636E-2},{"$f":"IF(AE10=\"n/a\",\"n/a\",1-1/AE10)","v":0.4513513513513514},{"$f":"IF(M10=\"n/a\",\"n/a\",M10*N10)","v":1.5327446865497025E-2},null,{"$f":"IF(K10=\"n/a\",\"n/a\",K10+O10)","v":6.1993376838860595E-2},{"$f":"A10","v":2},{"$f":"B10","v":"Black Hills Corp."},{"$f":"VLOOKUP('Proxy Group Ticker'!$B4,vldatabase,14,FALSE)","v":0.40300000000000002},{"$f":"VLOOKUP('Proxy Group Ticker'!$B4,vldatabase,16,FALSE)","v":6914},{"$f":"IF(U10=\"n/a\",\"n/a\",T10*U10)","v":2786.3420000000001},null,{"$f":"VLOOKUP('Proxy Group Ticker'!$B4,vldatabase,15,FALSE)","v":0.5},{"$f":"VLOOKUP('Proxy Group Ticker'!$B4,vldatabase,17,FALSE)","v":7500},{"$f":"IF(Y10=\"n/a\",\"n/a\",X10*Y10)","v":3750},{"$f":"IF(V10=\"n/a\",\"n/a\",(+Z10/V10)^(1/5)-1)","v":6.1205199704079227E-2},{"$f":"VLOOKUP('Proxy Group Ticker'!$B4,vldatabase,5,FALSE)","v":105},{"$f":"VLOOKUP('Proxy Group Ticker'!$B4,vldatabase,6,FALSE)","v":80},{"$f":"IF(AB10=\"n/a\",\"n/a\",AVERAGE(AB10:AC10))","v":92.5},{"$f":"IF(AD10=\"n/a\",\"n/a\",AD10/E10)","v":1.8226600985221675},{"$f":"VLOOKUP('Proxy Group Ticker'!$B4,vldatabase,10,FALSE)","v":64.739999999999995},{"$f":"VLOOKUP('Proxy Group Ticker'!$B4,vldatabase,11,FALSE)","v":71},{"$f":"IF(AF10=\"n/a\",\"n/a\",(+AG10/AF10)^(1/5)-1)","v":1.8631567147879613E-2}]
[3,{"$f":"'Proxy Group Ticker'!C5","v":"CenterPoint Energy"},{"$f":"VLOOKUP('Proxy Group Ticker'!$B5,vldatabase,7,FALSE)","v":1.85},{"$f":"VLOOKUP('Proxy Group Ticker'!$B5,vldatabase,8,FALSE)","v":0.95},{"$f":"VLOOKUP('Proxy Group Ticker'!$B5,vldatabase,9,FALSE)","v":19},null,0.48648648648648651,9.736842105263159E-2,1.018679208988406,9.9187186138344804E-2,4.8253225688924505E-2,null,2.5425370535145228E-3,0.3666666666666667,9.3226358628865837E-4,null,4.9185489275213164E-2,3,"CenterPoint Energy",{"$f":"VLOOKUP('Proxy Group Ticker'!$B5,vldatabase,14,FALSE)","v":0.39},{"$f":"VLOOKUP('Proxy Group Ticker'!$B5,vldatabase,16,FALSE)","v":25675},10013.25,null,{"$f":"VLOOKUP('Proxy Group Ticker'!$B5,vldatabase,15,FALSE)","v":0.42499999999999999},{"$f":"VLOOKUP('Proxy Group Ticker'!$B5,vldatabase,17,FALSE)","v":28400},12070,3.8069526620648775E-2,{"$f":"VLOOKUP('Proxy Group Ticker'!$B5,vldatabase,5,FALSE)","v":35},{"$f":"VLOOKUP('Proxy Group Ticker'!$B5,vldatabase,6,FALSE)","v":25},30,1.5789473684210527,{"$f":"VLOOKUP('Proxy Group Ticker'!$B5,vldatabase,10,FALSE)","v":628.91999999999996},{"$f":"VLOOKUP('Proxy Group Ticker'!$B5,vldatabase,11,FALSE)","v":634},1.6102734672258645E-3]
[4,{"$f":"'Proxy Group Ticker'!C6","v":"CMS Energy Corp."},{"$f":"VLOOKUP('Proxy Group Ticker'!$B6,vldatabase,7,FALSE)","v":3.75},{"$f":"VLOOKUP('Proxy Group Ticker'!$B6,vldatabase,8,FALSE)","v":2.2999999999999998},{"$f":"VLOOKUP('Proxy Group Ticker'!$B6,vldatabase,9,FALSE)","v":26},null,0.38666666666666671,0.14423076923076922,1.0105249797143685,0.14574879515111083,5.6356200791762859E-2,null,1.4757793172047728E-2,0.6,8.8546759032286371E-3,null,6.5210876694991496E-2,4,"CMS Energy Corp.",{"$f":"VLOOKUP('Proxy Group Ticker'!$B6,vldatabase,14,FALSE)","v":0.34499999999999997},{"$f":"VLOOKUP('Proxy Group Ticker'!$B6,vldatabase,16,FALSE)","v":20350},7020.7499999999991,null,{"$f":"VLOOKUP('Proxy Group Ticker'!$B6,vldatabase,15,FALSE)","v":0.375},{"$f":"VLOOKUP('Proxy Group Ticker'!$B6,vldatabase,17,FALSE)","v":20800},7800,2.1273866441479994E-2,{"$f":"VLOOKUP('Proxy Group Ticker'!$B6,vldatabase,5,FALSE)","v":75},{"$f":"VLOOKUP('Proxy Group Ticker'!$B6,vldatabase,6,FALSE)","v":55},65,2.5,{"$f":"VLOOKUP('Proxy Group Ticker'!$B6,vldatabase,10,FALSE)","v":291.3},{"$f":"VLOOKUP('Proxy Group Ticker'!$B6,vldatabase,11,FALSE)","v":300},5.9031172688190914E-3]
[5,{"$f":"'Proxy Group Ticker'!C7","v":"Dominion Energy"},{"$f":"VLOOKUP('Proxy Group Ticker'!$B7,vldatabase,7,FALSE)","v":5.0999999999999996},{"$f":"VLOOKUP('Proxy Group Ticker'!$B7,vldatabase,8,FALSE)","v":3.3},{"$f":"VLOOKUP('Proxy Group Ticker'!$B7,vldatabase,9,FALSE)","v":43.4},null,0.3529411764705882,0.11751152073732718,1.0391819932867856,0.12211585635397711,4.309971400728603E-2,null,3.0465858210664071E-2,0.53081081081081094,1.6171606898849798E-2,null,5.9271320906135828E-2,5,"Dominion Energy",{"$f":"VLOOKUP('Proxy Group Ticker'!$B7,vldatabase,14,FALSE)","v":0.38500000000000001},{"$f":"VLOOKUP('Proxy Group Ticker'!$B7,vldatabase,16,FALSE)","v":66344},25542.440000000002,null,{"$f":"VLOOKUP('Proxy Group Ticker'!$B7,vldatabase,15,FALSE)","v":0.41},{"$f":"VLOOKUP('Proxy Group Ticker'!$B7,vldatabase,17,FALSE)","v":92200},37802,8.1559656486498211E-2,{"$f":"VLOOKUP('Proxy Group Ticker'!$B7,vldatabase,5,FALSE)","v":105},{"$f":"VLOOKUP('Proxy Group Ticker'!$B7,vldatabase,6,FALSE)","v":80},92.5,2.1313364055299542,{"$f":"VLOOKUP('Proxy Group Ticker'!$B7,vldatabase,10,FALSE)","v":810.4},{"$f":"VLOOKUP('Proxy Group Ticker'!$B7,vldatabase,11,FALSE)","v":870},1.4294251311814277E-2]
[6,{"$f":"'Proxy Group Ticker'!C8","v":"DTE Energy Co."},{"$f":"VLOOKUP('Proxy Group Ticker'!$B8,vldatabase,7,FALSE)","v":8.3000000000000007},{"$f":"VLOOKUP('Proxy Group Ticker'!$B8,vldatabase,8,FALSE)","v":4.6500000000000004},{"$f":"VLOOKUP('Proxy Group Ticker'!$B8,vldatabase,9,FALSE)","v":60.75},null,0.43975903614457834,0.13662551440329218,1.0192381936551334,0.13925394250761491,6.1238179536481259E-2,null,7.314128618122976E-4,0.58813559322033893,4.3016993737096144E-4,null,6.1668349473852219E-2,6,"DTE Energy Co.",{"$f":"VLOOKUP('Proxy Group Ticker'!$B8,vldatabase,14,FALSE)","v":0.37},{"$f":"VLOOKUP('Proxy Group Ticker'!$B8,vldatabase,16,FALSE)","v":28000},10360,null,{"$f":"VLOOKUP('Proxy Group Ticker'!$B8,vldatabase,15,FALSE)","v":0.39},{"$f":"VLOOKUP('Proxy Group Ticker'!$B8,vldatabase,17,FALSE)","v":32200},12558,3.9231123256789457E-2,{"$f":"VLOOKUP('Proxy Group Ticker'!$B8,vldatabase,5,FALSE)","v":170},{"$f":"VLOOKUP('Proxy Group Ticker'!$B8,vldatabase,6,FALSE)","v":125},147.5,2.42798353909465,{"$f":"VLOOKUP('Proxy Group Ticker'!$B8,vldatabase,10,FALSE)","v":205.69},{"$f":"VLOOKUP('Proxy Group Ticker'!$B8,vldatabase,11,FALSE)","v":206},3.0124292444133616E-4]
[7,{"$f":"'Proxy Group Ticker'!C9","v":"Duke Energy Corp."},{"$f":"VLOOKUP('Proxy Group Ticker'!$B9,vldatabase,7,FALSE)","v":6.8},{"$f":"VLOOKUP('Proxy Group Ticker'!$B9,vldatabase,8,FALSE)","v":4.3},{"$f":"VLOOKUP('Proxy Group Ticker'!$B9,vldatabase,9,FALSE)","v":70},null,0.36764705882352944,9.7142857142857142E-2,1.0133167185543532,9.8436481230994313E-2,3.6189882805512615E-2,null,4.3633263721990341E-4,0.4042553191489362,1.7638978951442906E-4,null,3.6366272595027047E-2,7,"Duke Energy Corp.",{"$f":"VLOOKUP('Proxy Group Ticker'!$B9,vldatabase,14,FALSE)","v":0.43099999999999999},{"$f":"VLOOKUP('Proxy Group Ticker'!$B9,vldatabase,16,FALSE)","v":109744},47299.663999999997,null,{"$f":"VLOOKUP('Proxy Group Ticker'!$B9,vldatabase,15,FALSE)","v":0.375},{"$f":"VLOOKUP('Proxy Group Ticker'!$B9,vldatabase,17,FALSE)","v":144100},54037.5,2.6992893879467017E-2,{"$f":"VLOOKUP('Proxy Group Ticker'!$B9,vldatabase,5,FALSE)","v":135},{"$f":"VLOOKUP('Proxy Group Ticker'!$B9,vldatabase,6,FALSE)","v":100},117.5,1.6785714285714286,{"$f":"VLOOKUP('Proxy Group Ticker'!$B9,vldatabase,10,FALSE)","v":769},{"$f":"VLOOKUP('Proxy Group Ticker'!$B9,vldatabase,11,FALSE)","v":770},2.5994284770547438E-4]
[8,{"$f":"'Proxy Group Ticker'!C10","v":"Edison International"},{"$f":"VLOOKUP('Proxy Group Ticker'!$B10,vldatabase,7,FALSE)","v":6.3},{"$f":"VLOOKUP('Proxy Group Ticker'!$B10,vldatabase,8,FALSE)","v":3.5},{"$f":"VLOOKUP('Proxy Group Ticker'!$B10,vldatabase,9,FALSE)","v":47.45},null,0.44444444444444442,0.13277133825079029,1.0337239005244299,0.13724890565445538,6.0999513624202389E-2,null,1.0553622783904962E-2,0.52550000000000008,5.5459287729420588E-3,null,6.6545442397144453E-2,8,"Edison International",{"$f":"VLOOKUP('Proxy Group Ticker'!$B10,vldatabase,14,FALSE)","v":0.33200000000000002},{"$f":"VLOOKUP('Proxy Group Ticker'!$B10,vldatabase,16,FALSE)","v":41959},13930.388000000001,null,{"$f":"VLOOKUP('Proxy Group Ticker'!$B10,vldatabase,15,FALSE)","v":0.32},{"$f":"VLOOKUP('Proxy Group Ticker'!$B10,vldatabase,17,FALSE)","v":61000},19520,6.9801789659773128E-2,{"$f":"VLOOKUP('Proxy Group Ticker'!$B10,vldatabase,5,FALSE)","v":120},{"$f":"VLOOKUP('Proxy Group Ticker'!$B10,vldatabase,6,FALSE)","v":80},100,2.1074815595363541,{"$f":"VLOOKUP('Proxy Group Ticker'!$B10,vldatabase,10,FALSE)","v":380.38},{"$f":"VLOOKUP('Proxy Group Ticker'!$B10,vldatabase,11,FALSE)","v":390},5.0076940109629042E-3]
[9,{"$f":"'Proxy Group Ticker'!C11","v":"Emera Inc."},{"$f":"VLOOKUP('Proxy Group Ticker'!$B11,vldatabase,7,FALSE)","v":4.7},{"$f":"VLOOKUP('Proxy Group Ticker'!$B11,vldatabase,8,FALSE)","v":3.06},{"$f":"VLOOKUP('Proxy Group Ticker'!$B11,vldatabase,9,FALSE)","v":45.35},null,0.34893617021276596,0.10363836824696802,1.0104831465109649,0.10472482444545833,3.6542279168202484E-2,null,1.8495804807114796E-2,0.45030303030303032,8.328716952537148E-3,null,4.487099612073963E-2,9,"Emera Inc.",{"$f":"VLOOKUP('Proxy Group Ticker'!$B11,vldatabase,14,FALSE)","v":0.42055868389091311},{"$f":"VLOOKUP('Proxy Group Ticker'!$B11,vldatabase,16,FALSE)","v":27171},11427,null,{"$f":"VLOOKUP('Proxy Group Ticker'!$B11,vldatabase,15,FALSE)","v":0.4303153611393693},{"$f":"VLOOKUP('Proxy Group Ticker'!$B11,vldatabase,17,FALSE)","v":29490},12690,2.1188414273089595E-2,{"$f":"VLOOKUP('Proxy Group Ticker'!$B11,vldatabase,5,FALSE)","v":95},{"$f":"VLOOKUP('Proxy Group Ticker'!$B11,vldatabase,6,FALSE)","v":70},82.5,1.8191841234840131,{"$f":"VLOOKUP('Proxy Group Ticker'!$B11,vldatabase,10,FALSE)","v":266},{"$f":"VLOOKUP('Proxy Group Ticker'!$B11,vldatabase,11,FALSE)","v":279.8},1.016708785457765E-2]
[10,{"$f":"'Proxy Group Ticker'!C12","v":"Entergy Corp."},{"$f":"VLOOKUP('Proxy Group Ticker'!$B12,vldatabase,7,FALSE)","v":6.5},{"$f":"VLOOKUP('Proxy Group Ticker'!$B12,vldatabase,8,FALSE)","v":5},{"$f":"VLOOKUP('Proxy Group Ticker'!$B12,vldatabase,9,FALSE)","v":73},null,0.23076923076923078,8.9041095890410954E-2,1.0288709088308843,9.1611793252065032E-2,2.1141183058168856E-2,null,2.7717574397799115E-2,0.37872340425531914,1.0497294133634557E-2,null,3.1638477191803412E-2,10,"Entergy Corp.",{"$f":"VLOOKUP('Proxy Group Ticker'!$B12,vldatabase,14,FALSE)","v":0.35199999999999998},{"$f":"VLOOKUP('Proxy Group Ticker'!$B12,vldatabase,16,FALSE)","v":36810},12957.119999999999,null,{"$f":"VLOOKUP('Proxy Group Ticker'!$B12,vldatabase,15,FALSE)","v":0.33},{"$f":"VLOOKUP('Proxy Group Ticker'!$B12,vldatabase,17,FALSE)","v":52410},17295.3,5.9458436768951906E-2,{"$f":"VLOOKUP('Proxy Group Ticker'!$B12,vldatabase,5,FALSE)","v":135},{"$f":"VLOOKUP('Proxy Group Ticker'!$B12,vldatabase,6,FALSE)","v":100},117.5,1.6095890410958904,{"$f":"VLOOKUP('Proxy Group Ticker'!$B12,vldatabase,10,FALSE)","v":211.18},{"$f":"VLOOKUP('Proxy Group Ticker'!$B12,vldatabase,11,FALSE)","v":230},1.7220280264164556E-2]
[11,{"$f":"'Proxy Group Ticker'!C13","v":"Exelon Corp."},{"$f":"VLOOKUP('Proxy Group Ticker'!$B13,vldatabase,7,FALSE)","v":3},{"$f":"VLOOKUP('Proxy Group Ticker'!$B13,vldatabase,8,FALSE)","v":1.8},{"$f":"VLOOKUP('Proxy Group Ticker'!$B13,vldatabase,9,FALSE)","v":28.75},null,0.39999999999999997,0.10434782608695652,0.98201195750024561,0.10247081295654736,4.098832518261894E-2,null,7.7677153925769767E-3,0.45238095238095233,3.5139664871181556E-3,null,4.4502291669737098E-2,11,"Exelon Corp.",{"$f":"VLOOKUP('Proxy Group Ticker'!$B13,vldatabase,14,FALSE)","v":0.49099999999999999},{"$f":"VLOOKUP('Proxy Group Ticker'!$B13,vldatabase,16,FALSE)","v":70107},34422.536999999997,null,{"$f":"VLOOKUP('Proxy Group Ticker'!$B13,vldatabase,15,FALSE)","v":0.35499999999999998},{"$f":"VLOOKUP('Proxy Group Ticker'!$B13,vldatabase,17,FALSE)","v":81000},28755,-3.5340380728998033E-2,{"$f":"VLOOKUP('Proxy Group Ticker'!$B13,vldatabase,5,FALSE)","v":60},{"$f":"VLOOKUP('Proxy Group Ticker'!$B13,vldatabase,6,FALSE)","v":45},52.5,1.826086956521739,{"$f":"VLOOKUP('Proxy Group Ticker'!$B13,vldatabase,10,FALSE)","v":979},{"$f":"VLOOKUP('Proxy Group Ticker'!$B13,vldatabase,11,FALSE)","v":1000},4.2537489054588207E-3]
[12,{"$f":"'Proxy Group Ticker'!C14","v":"Hawaiian Elec."},{"$f":"VLOOKUP('Proxy Group Ticker'!$B14,vldatabase,7,FALSE)","v":2.6},{"$f":"VLOOKUP('Proxy Group Ticker'!$B14,vldatabase,8,FALSE)","v":1.6},{"$f":"VLOOKUP('Proxy Group Ticker'!$B14,vldatabase,9,FALSE)","v":25.5},null,0.38461538461538458,0.10196078431372549,1.0209403420367502,0.10409587801159022,4.0036876158303925E-2,null,1.2409758483669141E-2,0.4631578947368421,5.7476776134888653E-3,null,4.5784553771792788E-2,12,"Hawaiian Elec.",{"$f":"VLOOKUP('Proxy Group Ticker'!$B14,vldatabase,14,FALSE)","v":0.52800000000000002},{"$f":"VLOOKUP('Proxy Group Ticker'!$B14,vldatabase,16,FALSE)","v":4524.1000000000004},2388.7248000000004,null,{"$f":"VLOOKUP('Proxy Group Ticker'!$B14,vldatabase,15,FALSE)","v":0.495},{"$f":"VLOOKUP('Proxy Group Ticker'!$B14,vldatabase,17,FALSE)","v":5950},2945.25,4.2776437301711878E-2,{"$f":"VLOOKUP('Proxy Group Ticker'!$B14,vldatabase,5,FALSE)","v":55},{"$f":"VLOOKUP('Proxy Group Ticker'!$B14,vldatabase,6,FALSE)","v":40},47.5,1.8627450980392157,{"$f":"VLOOKUP('Proxy Group Ticker'!$B14,vldatabase,10,FALSE)","v":109.31},{"$f":"VLOOKUP('Proxy Group Ticker'!$B14,vldatabase,11,FALSE)","v":113},6.6620808701802758E-3]
[13,{"$f":"'Proxy Group Ticker'!C15","v":"IDACORP, Inc."},{"$f":"VLOOKUP('Proxy Group Ticker'!$B15,vldatabase,7,FALSE)","v":6.1},{"$f":"VLOOKUP('Proxy Group Ticker'!$B15,vldatabase,8,FALSE)","v":4},{"$f":"VLOOKUP('Proxy Group Ticker'!$B15,vldatabase,9,FALSE)","v":67.3},null,0.34426229508196715,9.0638930163447248E-2,1.0237697358641229,9.2793393592439072E-2,3.1945266646577382E-2,null,1.0111618773504865E-2,0.42723404255319153,4.3200277653612281E-3,null,3.6265294411938612E-2,13,"IDACORP, Inc.",{"$f":"VLOOKUP('Proxy Group Ticker'!$B15,vldatabase,14,FALSE)","v":0.57199999999999995},{"$f":"VLOOKUP('Proxy Group Ticker'!$B15,vldatabase,16,FALSE)","v":4669.1000000000004},2670.7251999999999,null,{"$f":"VLOOKUP('Proxy Group Ticker'!$B15,vldatabase,15,FALSE)","v":0.5},{"$f":"VLOOKUP('Proxy Group Ticker'!$B15,vldatabase,17,FALSE)","v":6775},3387.5,4.8696986228270678E-2,{"$f":"VLOOKUP('Proxy Group Ticker'!$B15,vldatabase,5,FALSE)","v":130},{"$f":"VLOOKUP('Proxy Group Ticker'!$B15,vldatabase,6,FALSE)","v":105},117.5,1.7459138187221397,{"$f":"VLOOKUP('Proxy Group Ticker'!$B15,vldatabase,10,FALSE)","v":50.52},{"$f":"VLOOKUP('Proxy Group Ticker'!$B15,vldatabase,11,FALSE)","v":52},5.7915910081436373E-3]
[14,{"$f":"'Proxy Group Ticker'!C16","v":"NorthWestern Corp."},{"$f":"VLOOKUP('Proxy Group Ticker'!$B16,vldatabase,7,FALSE)","v":4},{"$f":"VLOOKUP('Proxy Group Ticker'!$B16,vldatabase,8,FALSE)","v":2.68},{"$f":"VLOOKUP('Proxy Group Ticker'!$B16,vldatabase,9,FALSE)","v":50},null,0.32999999999999996,0.08,1.0276961366396744,8.2215690931173951E-2,2.7131178007287402E-2,null,3.6123129018626597E-2,0.23076923076923084,8.3361066966061402E-3,null,3.5467284703893542E-2,14,"NorthWestern Corp.",{"$f":"VLOOKUP('Proxy Group Ticker'!$B16,vldatabase,14,FALSE)","v":0.47799999999999998},{"$f":"VLOOKUP('Proxy Group Ticker'!$B16,vldatabase,16,FALSE)","v":4893.1000000000004},2338.9018000000001,null,{"$f":"VLOOKUP('Proxy Group Ticker'!$B16,vldatabase,15,FALSE)","v":0.51},{"$f":"VLOOKUP('Proxy Group Ticker'!$B16,vldatabase,17,FALSE)","v":6050},3085.5,5.6970125664121962E-2,{"$f":"VLOOKUP('Proxy Group Ticker'!$B16,vldatabase,5,FALSE)","v":75},{"$f":"VLOOKUP('Proxy Group Ticker'!$B16,vldatabase,6,FALSE)","v":55},65,1.3,{"$f":"VLOOKUP('Proxy Group Ticker'!$B16,vldatabase,10,FALSE)","v":54.06},{"$f":"VLOOKUP('Proxy Group Ticker'!$B16,vldatabase,11,FALSE)","v":62},2.778702232202046E-2]
[15,{"$f":"'Proxy Group Ticker'!C17","v":"Otter Tail Corp."},{"$f":"VLOOKUP('Proxy Group Ticker'!$B17,vldatabase,7,FALSE)","v":3.65},{"$f":"VLOOKUP('Proxy Group Ticker'!$B17,vldatabase,8,FALSE)","v":2.2000000000000002},{"$f":"VLOOKUP('Proxy Group Ticker'!$B17,vldatabase,9,FALSE)","v":34.25},null,0.39726027397260266,0.10656934306569343,1.0195485471053509,0.10865261888859945,4.3163369147525797E-2,null,7.8667469269134808E-3,0.47307692307692306,3.7215764308090697E-3,null,4.6884945578334863E-2,15,"Otter Tail Corp.",{"$f":"VLOOKUP('Proxy Group Ticker'!$B17,vldatabase,14,FALSE)","v":0.58499999999999996},{"$f":"VLOOKUP('Proxy Group Ticker'!$B17,vldatabase,16,FALSE)","v":2041.1},1194.0434999999998,null,{"$f":"VLOOKUP('Proxy Group Ticker'!$B17,vldatabase,15,FALSE)","v":0.57499999999999996},{"$f":"VLOOKUP('Proxy Group Ticker'!$B17,vldatabase,17,FALSE)","v":2525},1451.875,3.9876624278819106E-2,{"$f":"VLOOKUP('Proxy Group Ticker'!$B17,vldatabase,5,FALSE)","v":75},{"$f":"VLOOKUP('Proxy Group Ticker'!$B17,vldatabase,6,FALSE)","v":55},65,1.8978102189781021,{"$f":"VLOOKUP('Proxy Group Ticker'!$B17,vldatabase,10,FALSE)","v":41.63},{"$f":"VLOOKUP('Proxy Group Ticker'!$B17,vldatabase,11,FALSE)","v":42.5},4.1451704961044111E-3]
[16,{"$f":"'Proxy Group Ticker'!C18","v":"Pub Sv Enterprise Grp."},{"$f":"VLOOKUP('Proxy Group Ticker'!$B18,vldatabase,7,FALSE)","v":4.5},{"$f":"VLOOKUP('Proxy Group Ticker'!$B18,vldatabase,8,FALSE)","v":2.8},{"$f":"VLOOKUP('Proxy Group Ticker'!$B18,vldatabase,9,FALSE)","v":33.75},null,0.37777777777777782,0.13333333333333333,1.0150535289229026,0.13534047052305367,5.1128622197598061E-2,null,-3.656541322707191E-3,0.56451612903225801,-2.0641765531411562E-3,null,4.9064445644456903E-2,16,"Pub Sv Enterprise Grp.",{"$f":"VLOOKUP('Proxy Group Ticker'!$B18,vldatabase,14,FALSE)","v":0.48699999999999999},{"$f":"VLOOKUP('Proxy Group Ticker'!$B18,vldatabase,16,FALSE)","v":29657},14442.958999999999,null,{"$f":"VLOOKUP('Proxy Group Ticker'!$B18,vldatabase,15,FALSE)","v":0.45500000000000002},{"$f":"VLOOKUP('Proxy Group Ticker'!$B18,vldatabase,17,FALSE)","v":36900},16789.5,3.0567202106811964E-2,{"$f":"VLOOKUP('Proxy Group Ticker'!$B18,vldatabase,5,FALSE)","v":85},{"$f":"VLOOKUP('Proxy Group Ticker'!$B18,vldatabase,6,FALSE)","v":70},77.5,2.2962962962962963,{"$f":"VLOOKUP('Proxy Group Ticker'!$B18,vldatabase,10,FALSE)","v":504},{"$f":"VLOOKUP('Proxy Group Ticker'!$B18,vldatabase,11,FALSE)","v":500},-1.5923647695660348E-3]
[17,{"$f":"'Proxy Group Ticker'!C19","v":"Sempra Energy"},{"$f":"VLOOKUP('Proxy Group Ticker'!$B19,vldatabase,7,FALSE)","v":11.25},{"$f":"VLOOKUP('Proxy Group Ticker'!$B19,vldatabase,8,FALSE)","v":5.82},{"$f":"VLOOKUP('Proxy Group Ticker'!$B19,vldatabase,9,FALSE)","v":102.65},null,0.48266666666666663,0.10959571358986848,1.0224230297388628,0.11205318153494599,5.4084335620867265E-2,null,-1.4509974607148479E-2,0.47358974358974359,-6.8717751536931391E-3,null,4.7212560467174126E-2,17,"Sempra Energy",{"$f":"VLOOKUP('Proxy Group Ticker'!$B19,vldatabase,14,FALSE)","v":0.53300000000000003},{"$f":"VLOOKUP('Proxy Group Ticker'!$B19,vldatabase,16,FALSE)","v":47069},25087.777000000002,null,{"$f":"VLOOKUP('Proxy Group Ticker'!$B19,vldatabase,15,FALSE)","v":0.52500000000000002},{"$f":"VLOOKUP('Proxy Group Ticker'!$B19,vldatabase,17,FALSE)","v":59800},31395,4.5874709452029983E-2,{"$f":"VLOOKUP('Proxy Group Ticker'!$B19,vldatabase,5,FALSE)","v":225},{"$f":"VLOOKUP('Proxy Group Ticker'!$B19,vldatabase,6,FALSE)","v":165},195,1.8996590355577203,{"$f":"VLOOKUP('Proxy Group Ticker'!$B19,vldatabase,10,FALSE)","v":316.92},{"$f":"VLOOKUP('Proxy Group Ticker'!$B19,vldatabase,11,FALSE)","v":305},-7.638199453455341E-3]
[18,{"$f":"'Proxy Group Ticker'!C20","v":"Southern Company"},{"$f":"VLOOKUP('Proxy Group Ticker'!$B20,vldatabase,7,FALSE)","v":5.15},{"$f":"VLOOKUP('Proxy Group Ticker'!$B20,vldatabase,8,FALSE)","v":3.1},{"$f":"VLOOKUP('Proxy Group Ticker'!$B20,vldatabase,9,FALSE)","v":32.25},null,0.39805825242718451,0.15968992248062017,1.0216144028316483,0.16314152479327099,6.4939830257515638E-2,null,4.9542810572658436E-3,0.62058823529411766,3.0745685384796855E-3,null,6.8014398795995329E-2,18,"Southern Company",{"$f":"VLOOKUP('Proxy Group Ticker'!$B20,vldatabase,14,FALSE)","v":0.35599999999999998},{"$f":"VLOOKUP('Proxy Group Ticker'!$B20,vldatabase,16,FALSE)","v":78285},27869.46,null,{"$f":"VLOOKUP('Proxy Group Ticker'!$B20,vldatabase,15,FALSE)","v":0.37},{"$f":"VLOOKUP('Proxy Group Ticker'!$B20,vldatabase,17,FALSE)","v":93500},34595,4.41838123827758E-2,{"$f":"VLOOKUP('Proxy Group Ticker'!$B20,vldatabase,5,FALSE)","v":100},{"$f":"VLOOKUP('Proxy Group Ticker'!$B20,vldatabase,6,FALSE)","v":70},85,2.635658914728682,{"$f":"VLOOKUP('Proxy Group Ticker'!$B20,vldatabase,10,FALSE)","v":1060},{"$f":"VLOOKUP('Proxy Group Ticker'!$B20,vldatabase,11,FALSE)","v":1070},1.8797125187861585E-3]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(a)",{"$f":"'Proxy Group Risk Measures'!B32","v":"The Value Line Investment Survey (Jan. 20, Feb. 10 and Mar. 10, 2023)."}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(b)","\"b\" is the retention ratio, computed as (EPS-DPS)/EPS."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(c)","\"r\" is the rate of return on book equity, computed as EPS/BVPS."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(d)","Computed using the formula 2*(1+5-Yr. Change in Equity)/(2+5 Yr. Change in Equity)."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(e)","Product of average year-end \"r\" for 2027 and Adjustment Factor."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(f)","Product of change in common shares outstanding and M/B Ratio."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(g)","Computed as 1 - B/M Ratio."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(h)","Product of total capital and equity ratio."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(i)","Five-year rate of change."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(j)","Average of High and Low expected market prices divided by 2027 BVPS."]

{"sheet":"7","index":22,"n_rows":42,"n_cols":20,"rows_kept":42,"cut":false,"hidden":false,"merged":[[5,3,5,5],[30,1,32,12]]}
[{"$f":"'Exhibit List'!C11","v":"CAPM"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Exhibit List'!B11","v":"Exhibit AMM-7"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Page 1 of 1"]
[{"$f":"'Exhibit List'!D11","v":"UTILITY GROUP"}]
[]
[null,null,null,"(a)","(b)",null,"(c)",null,"(d)",null,"(e)","(f)"]
[null,null,null,"Market Return (Rm)"]
[null,null,null,"Div","Proj.","Cost of","Risk-Free","Risk",null,"Unadjusted","Market","Size","CAPM"]
[null,"Company",null,"Yield","Growth","Equity","Rate","Premium","Beta","Ke","Cap","Adjustment","Result"]
[{"$f":"A8+1","v":1},{"$f":"VLOOKUP('Proxy Group Ticker'!$B3,vldatabase,2,FALSE)","v":"Avista Corp."},null,{"$f":"ROUND('2023 03 Market DCF'!$J$402,3)","v":2.1000000000000001E-2},{"$f":"ROUND('2023 03 Market DCF'!$P$403,3)","v":9.5000000000000001E-2},{"$f":"D9+E9","v":0.11600000000000001},{"$f":"ROUND('Bond Yields'!$G$16,3)","v":3.7999999999999999E-2},{"$f":"F9-G9","v":7.8000000000000014E-2},{"$f":"VLOOKUP('Proxy Group Ticker'!$B3,vldatabase,23,FALSE)","v":0.9},{"$f":"IF(I9=\"n/a\",\"n/a\",I9*H9+G9)","v":0.10820000000000002},{"$f":"VLOOKUP('Proxy Group Ticker'!$B3,vldatabase,28,FALSE)","v":3200},{"$f":"IF(K9>'Size Premium'!$A$5,'Size Premium'!$B$5,IF(K9>'Size Premium'!$A$6,'Size Premium'!$B$6,IF(K9>'Size Premium'!$A$7,'Size Premium'!$B$7,IF(K9>'Size Premium'!$A$8,'Size Premium'!$B$8,IF(K9>'Size Premium'!$A$9,'Size Premium'!$B$9,IF(K9>'Size Premium'!$A$10,'Size Premium'!$B$10,IF(K9>'Size Premium'!$A$11,'Size Premium'!$B$11,IF(K9>'Size Premium'!$A$12,'Size Premium'!$B$12,\"ERROR\"))))))))","v":9.2999999999999992E-3},{"$f":"IF(J9=\"n/a\",\"n/a\",(J9+L9))","v":0.11750000000000002},null,null,null,{"$f":"IF(J9=\"n/a\",\"n/a\",IF(J9<$D$41,\"LOW\",IF(J9>$D$42,\"HIGH\",J9)))","v":0.10820000000000002},null,null,{"$f":"IF(M9=\"n/a\",\"n/a\",IF(M9<$D$41,\"LOW\",IF(TRUNC(M9,3)>$D$42,\"HIGH\",M9)))","v":0.11750000000000002}]
[{"$f":"A9+1","v":2},{"$f":"VLOOKUP('Proxy Group Ticker'!$B4,vldatabase,2,FALSE)","v":"Black Hills Corp."},null,{"$f":"ROUND('2023 03 Market DCF'!$J$402,3)","v":2.1000000000000001E-2},{"$f":"ROUND('2023 03 Market DCF'!$P$403,3)","v":9.5000000000000001E-2},{"$f":"D10+E10","v":0.11600000000000001},{"$f":"ROUND('Bond Yields'!$G$16,3)","v":3.7999999999999999E-2},{"$f":"F10-G10","v":7.8000000000000014E-2},{"$f":"VLOOKUP('Proxy Group Ticker'!$B4,vldatabase,23,FALSE)","v":0.95},{"$f":"IF(I10=\"n/a\",\"n/a\",I10*H10+G10)","v":0.11210000000000001},{"$f":"VLOOKUP('Proxy Group Ticker'!$B4,vldatabase,28,FALSE)","v":4600},{"$f":"IF(K10>'Size Premium'!$A$5,'Size Premium'!$B$5,IF(K10>'Size Premium'!$A$6,'Size Premium'!$B$6,IF(K10>'Size Premium'!$A$7,'Size Premium'!$B$7,IF(K10>'Size Premium'!$A$8,'Size Premium'!$B$8,IF(K10>'Size Premium'!$A$9,'Size Premium'!$B$9,IF(K10>'Size Premium'!$A$10,'Size Premium'!$B$10,IF(K10>'Size Premium'!$A$11,'Size Premium'!$B$11,IF(K10>'Size Premium'!$A$12,'Size Premium'!$B$12,\"ERROR\"))))))))","v":5.7999999999999996E-3},{"$f":"IF(J10=\"n/a\",\"n/a\",(J10+L10))","v":0.1179},null,null,null,0.11210000000000001,null,null,0.1179]
[3,{"$f":"VLOOKUP('Proxy Group Ticker'!$B5,vldatabase,2,FALSE)","v":"CenterPoint Energy"},null,{"$f":"ROUND('2023 03 Market DCF'!$J$402,3)","v":2.1000000000000001E-2},{"$f":"ROUND('2023 03 Market DCF'!$P$403,3)","v":9.5000000000000001E-2},0.11600000000000001,{"$f":"ROUND('Bond Yields'!$G$16,3)","v":3.7999999999999999E-2},7.8000000000000014E-2,{"$f":"VLOOKUP('Proxy Group Ticker'!$B5,vldatabase,23,FALSE)","v":1.1000000000000001},0.12380000000000002,{"$f":"VLOOKUP('Proxy Group Ticker'!$B5,vldatabase,28,FALSE)","v":17900},{"$f":"IF(K11>'Size Premium'!$A$5,'Size Premium'!$B$5,IF(K11>'Size Premium'!$A$6,'Size Premium'!$B$6,IF(K11>'Size Premium'!$A$7,'Size Premium'!$B$7,IF(K11>'Size Premium'!$A$8,'Size Premium'!$B$8,IF(K11>'Size Premium'!$A$9,'Size Premium'!$B$9,IF(K11>'Size Premium'!$A$10,'Size Premium'!$B$10,IF(K11>'Size Premium'!$A$11,'Size Premium'!$B$11,IF(K11>'Size Premium'!$A$12,'Size Premium'!$B$12,\"ERROR\"))))))))","v":4.4999999999999997E-3},0.12830000000000003,null,null,null,0.12380000000000002,null,null,0.12830000000000003]
[4,{"$f":"VLOOKUP('Proxy Group Ticker'!$B6,vldatabase,2,FALSE)","v":"CMS Energy Corp."},null,{"$f":"ROUND('2023 03 Market DCF'!$J$402,3)","v":2.1000000000000001E-2},{"$f":"ROUND('2023 03 Market DCF'!$P$403,3)","v":9.5000000000000001E-2},0.11600000000000001,{"$f":"ROUND('Bond Yields'!$G$16,3)","v":3.7999999999999999E-2},7.8000000000000014E-2,{"$f":"VLOOKUP('Proxy Group Ticker'!$B6,vldatabase,23,FALSE)","v":0.8},0.10040000000000002,{"$f":"VLOOKUP('Proxy Group Ticker'!$B6,vldatabase,28,FALSE)","v":17400},{"$f":"IF(K12>'Size Premium'!$A$5,'Size Premium'!$B$5,IF(K12>'Size Premium'!$A$6,'Size Premium'!$B$6,IF(K12>'Size Premium'!$A$7,'Size Premium'!$B$7,IF(K12>'Size Premium'!$A$8,'Size Premium'!$B$8,IF(K12>'Size Premium'!$A$9,'Size Premium'!$B$9,IF(K12>'Size Premium'!$A$10,'Size Premium'!$B$10,IF(K12>'Size Premium'!$A$11,'Size Premium'!$B$11,IF(K12>'Size Premium'!$A$12,'Size Premium'!$B$12,\"ERROR\"))))))))","v":4.4999999999999997E-3},0.10490000000000002,null,null,null,0.10040000000000002,null,null,0.10490000000000002]
[5,{"$f":"VLOOKUP('Proxy Group Ticker'!$B7,vldatabase,2,FALSE)","v":"Dominion Energy"},null,{"$f":"ROUND('2023 03 Market DCF'!$J$402,3)","v":2.1000000000000001E-2},{"$f":"ROUND('2023 03 Market DCF'!$P$403,3)","v":9.5000000000000001E-2},0.11600000000000001,{"$f":"ROUND('Bond Yields'!$G$16,3)","v":3.7999999999999999E-2},7.8000000000000014E-2,{"$f":"VLOOKUP('Proxy Group Ticker'!$B7,vldatabase,23,FALSE)","v":0.8},0.10040000000000002,{"$f":"VLOOKUP('Proxy Group Ticker'!$B7,vldatabase,28,FALSE)","v":52200},{"$f":"IF(K13>'Size Premium'!$A$5,'Size Premium'!$B$5,IF(K13>'Size Premium'!$A$6,'Size Premium'!$B$6,IF(K13>'Size Premium'!$A$7,'Size Premium'!$B$7,IF(K13>'Size Premium'!$A$8,'Size Premium'!$B$8,IF(K13>'Size Premium'!$A$9,'Size Premium'!$B$9,IF(K13>'Size Premium'!$A$10,'Size Premium'!$B$10,IF(K13>'Size Premium'!$A$11,'Size Premium'!$B$11,IF(K13>'Size Premium'!$A$12,'Size Premium'!$B$12,\"ERROR\"))))))))","v":-2.5999999999999999E-3},9.7800000000000012E-2,null,null,null,0.10040000000000002,null,null,9.7800000000000012E-2]
[6,{"$f":"VLOOKUP('Proxy Group Ticker'!$B8,vldatabase,2,FALSE)","v":"DTE Energy Co."},null,{"$f":"ROUND('2023 03 Market DCF'!$J$402,3)","v":2.1000000000000001E-2},{"$f":"ROUND('2023 03 Market DCF'!$P$403,3)","v":9.5000000000000001E-2},0.11600000000000001,{"$f":"ROUND('Bond Yields'!$G$16,3)","v":3.7999999999999999E-2},7.8000000000000014E-2,{"$f":"VLOOKUP('Proxy Group Ticker'!$B8,vldatabase,23,FALSE)","v":0.95},0.11210000000000001,{"$f":"VLOOKUP('Proxy Group Ticker'!$B8,vldatabase,28,FALSE)","v":22900},{"$f":"IF(K14>'Size Premium'!$A$5,'Size Premium'!$B$5,IF(K14>'Size Premium'!$A$6,'Size Premium'!$B$6,IF(K14>'Size Premium'!$A$7,'Size Premium'!$B$7,IF(K14>'Size Premium'!$A$8,'Size Premium'!$B$8,IF(K14>'Size Premium'!$A$9,'Size Premium'!$B$9,IF(K14>'Size Premium'!$A$10,'Size Premium'!$B$10,IF(K14>'Size Premium'!$A$11,'Size Premium'!$B$11,IF(K14>'Size Premium'!$A$12,'Size Premium'!$B$12,\"ERROR\"))))))))","v":4.4999999999999997E-3},0.11660000000000001,null,null,null,0.11210000000000001,null,null,0.11660000000000001]
[7,{"$f":"VLOOKUP('Proxy Group Ticker'!$B9,vldatabase,2,FALSE)","v":"Duke Energy Corp."},null,{"$f":"ROUND('2023 03 Market DCF'!$J$402,3)","v":2.1000000000000001E-2},{"$f":"ROUND('2023 03 Market DCF'!$P$403,3)","v":9.5000000000000001E-2},0.11600000000000001,{"$f":"ROUND('Bond Yields'!$G$16,3)","v":3.7999999999999999E-2},7.8000000000000014E-2,{"$f":"VLOOKUP('Proxy Group Ticker'!$B9,vldatabase,23,FALSE)","v":0.85},0.1043,{"$f":"VLOOKUP('Proxy Group Ticker'!$B9,vldatabase,28,FALSE)","v":78300},{"$f":"IF(K15>'Size Premium'!$A$5,'Size Premium'!$B$5,IF(K15>'Size Premium'!$A$6,'Size Premium'!$B$6,IF(K15>'Size Premium'!$A$7,'Size Premium'!$B$7,IF(K15>'Size Premium'!$A$8,'Size Premium'!$B$8,IF(K15>'Size Premium'!$A$9,'Size Premium'!$B$9,IF(K15>'Size Premium'!$A$10,'Size Premium'!$B$10,IF(K15>'Size Premium'!$A$11,'Size Premium'!$B$11,IF(K15>'Size Premium'!$A$12,'Size Premium'!$B$12,\"ERROR\"))))))))","v":-2.5999999999999999E-3},0.1017,null,null,null,0.1043,null,null,0.1017]
[8,{"$f":"VLOOKUP('Proxy Group Ticker'!$B10,vldatabase,2,FALSE)","v":"Edison International"},null,{"$f":"ROUND('2023 03 Market DCF'!$J$402,3)","v":2.1000000000000001E-2},{"$f":"ROUND('2023 03 Market DCF'!$P$403,3)","v":9.5000000000000001E-2},0.11600000000000001,{"$f":"ROUND('Bond Yields'!$G$16,3)","v":3.7999999999999999E-2},7.8000000000000014E-2,{"$f":"VLOOKUP('Proxy Group Ticker'!$B10,vldatabase,23,FALSE)","v":0.95},0.11210000000000001,{"$f":"VLOOKUP('Proxy Group Ticker'!$B10,vldatabase,28,FALSE)","v":25900},{"$f":"IF(K16>'Size Premium'!$A$5,'Size Premium'!$B$5,IF(K16>'Size Premium'!$A$6,'Size Premium'!$B$6,IF(K16>'Size Premium'!$A$7,'Size Premium'!$B$7,IF(K16>'Size Premium'!$A$8,'Size Premium'!$B$8,IF(K16>'Size Premium'!$A$9,'Size Premium'!$B$9,IF(K16>'Size Premium'!$A$10,'Size Premium'!$B$10,IF(K16>'Size Premium'!$A$11,'Size Premium'!$B$11,IF(K16>'Size Premium'!$A$12,'Size Premium'!$B$12,\"ERROR\"))))))))","v":4.4999999999999997E-3},0.11660000000000001,null,null,null,0.11210000000000001,null,null,0.11660000000000001]
[9,{"$f":"VLOOKUP('Proxy Group Ticker'!$B11,vldatabase,2,FALSE)","v":"Emera Inc."},null,{"$f":"ROUND('2023 03 Market DCF'!$J$402,3)","v":2.1000000000000001E-2},{"$f":"ROUND('2023 03 Market DCF'!$P$403,3)","v":9.5000000000000001E-2},0.11600000000000001,{"$f":"ROUND('Bond Yields'!$G$16,3)","v":3.7999999999999999E-2},7.8000000000000014E-2,{"$f":"VLOOKUP('Proxy Group Ticker'!$B11,vldatabase,23,FALSE)","v":0.7},9.2600000000000016E-2,{"$f":"VLOOKUP('Proxy Group Ticker'!$B11,vldatabase,28,FALSE)","v":14300},{"$f":"IF(K17>'Size Premium'!$A$5,'Size Premium'!$B$5,IF(K17>'Size Premium'!$A$6,'Size Premium'!$B$6,IF(K17>'Size Premium'!$A$7,'Size Premium'!$B$7,IF(K17>'Size Premium'!$A$8,'Size Premium'!$B$8,IF(K17>'Size Premium'!$A$9,'Size Premium'!$B$9,IF(K17>'Size Premium'!$A$10,'Size Premium'!$B$10,IF(K17>'Size Premium'!$A$11,'Size Premium'!$B$11,IF(K17>'Size Premium'!$A$12,'Size Premium'!$B$12,\"ERROR\"))))))))","v":4.4999999999999997E-3},9.710000000000002E-2,null,null,null,9.2600000000000016E-2,null,null,9.710000000000002E-2]
[10,{"$f":"VLOOKUP('Proxy Group Ticker'!$B12,vldatabase,2,FALSE)","v":"Entergy Corp."},null,{"$f":"ROUND('2023 03 Market DCF'!$J$402,3)","v":2.1000000000000001E-2},{"$f":"ROUND('2023 03 Market DCF'!$P$403,3)","v":9.5000000000000001E-2},0.11600000000000001,{"$f":"ROUND('Bond Yields'!$G$16,3)","v":3.7999999999999999E-2},7.8000000000000014E-2,{"$f":"VLOOKUP('Proxy Group Ticker'!$B12,vldatabase,23,FALSE)","v":0.95},0.11210000000000001,{"$f":"VLOOKUP('Proxy Group Ticker'!$B12,vldatabase,28,FALSE)","v":23000},{"$f":"IF(K18>'Size Premium'!$A$5,'Size Premium'!$B$5,IF(K18>'Size Premium'!$A$6,'Size Premium'!$B$6,IF(K18>'Size Premium'!$A$7,'Size Premium'!$B$7,IF(K18>'Size Premium'!$A$8,'Size Premium'!$B$8,IF(K18>'Size Premium'!$A$9,'Size Premium'!$B$9,IF(K18>'Size Premium'!$A$10,'Size Premium'!$B$10,IF(K18>'Size Premium'!$A$11,'Size Premium'!$B$11,IF(K18>'Size Premium'!$A$12,'Size Premium'!$B$12,\"ERROR\"))))))))","v":4.4999999999999997E-3},0.11660000000000001,null,null,null,0.11210000000000001,null,null,0.11660000000000001]
[11,{"$f":"VLOOKUP('Proxy Group Ticker'!$B13,vldatabase,2,FALSE)","v":"Exelon Corp."},null,{"$f":"ROUND('2023 03 Market DCF'!$J$402,3)","v":2.1000000000000001E-2},{"$f":"ROUND('2023 03 Market DCF'!$P$403,3)","v":9.5000000000000001E-2},0.11600000000000001,{"$f":"ROUND('Bond Yields'!$G$16,3)","v":3.7999999999999999E-2},7.8000000000000014E-2,{"$f":"VLOOKUP('Proxy Group Ticker'!$B13,vldatabase,23,FALSE)","v":"n/a"},"n/a",{"$f":"VLOOKUP('Proxy Group Ticker'!$B13,vldatabase,28,FALSE)","v":41500},{"$f":"IF(K19>'Size Premium'!$A$5,'Size Premium'!$B$5,IF(K19>'Size Premium'!$A$6,'Size Premium'!$B$6,IF(K19>'Size Premium'!$A$7,'Size Premium'!$B$7,IF(K19>'Size Premium'!$A$8,'Size Premium'!$B$8,IF(K19>'Size Premium'!$A$9,'Size Premium'!$B$9,IF(K19>'Size Premium'!$A$10,'Size Premium'!$B$10,IF(K19>'Size Premium'!$A$11,'Size Premium'!$B$11,IF(K19>'Size Premium'!$A$12,'Size Premium'!$B$12,\"ERROR\"))))))))","v":-2.5999999999999999E-3},"n/a",null,null,null,"n/a",null,null,"n/a"]
[12,{"$f":"VLOOKUP('Proxy Group Ticker'!$B14,vldatabase,2,FALSE)","v":"Hawaiian Elec."},null,{"$f":"ROUND('2023 03 Market DCF'!$J$402,3)","v":2.1000000000000001E-2},{"$f":"ROUND('2023 03 Market DCF'!$P$403,3)","v":9.5000000000000001E-2},0.11600000000000001,{"$f":"ROUND('Bond Yields'!$G$16,3)","v":3.7999999999999999E-2},7.8000000000000014E-2,{"$f":"VLOOKUP('Proxy Group Ticker'!$B14,vldatabase,23,FALSE)","v":0.85},0.1043,{"$f":"VLOOKUP('Proxy Group Ticker'!$B14,vldatabase,28,FALSE)","v":4600},{"$f":"IF(K20>'Size Premium'!$A$5,'Size Premium'!$B$5,IF(K20>'Size Premium'!$A$6,'Size Premium'!$B$6,IF(K20>'Size Premium'!$A$7,'Size Premium'!$B$7,IF(K20>'Size Premium'!$A$8,'Size Premium'!$B$8,IF(K20>'Size Premium'!$A$9,'Size Premium'!$B$9,IF(K20>'Size Premium'!$A$10,'Size Premium'!$B$10,IF(K20>'Size Premium'!$A$11,'Size Premium'!$B$11,IF(K20>'Size Premium'!$A$12,'Size Premium'!$B$12,\"ERROR\"))))))))","v":5.7999999999999996E-3},0.1101,null,null,null,0.1043,null,null,0.1101]
[13,{"$f":"VLOOKUP('Proxy Group Ticker'!$B15,vldatabase,2,FALSE)","v":"IDACORP, Inc."},null,{"$f":"ROUND('2023 03 Market DCF'!$J$402,3)","v":2.1000000000000001E-2},{"$f":"ROUND('2023 03 Market DCF'!$P$403,3)","v":9.5000000000000001E-2},0.11600000000000001,{"$f":"ROUND('Bond Yields'!$G$16,3)","v":3.7999999999999999E-2},7.8000000000000014E-2,{"$f":"VLOOKUP('Proxy Group Ticker'!$B15,vldatabase,23,FALSE)","v":0.8},0.10040000000000002,{"$f":"VLOOKUP('Proxy Group Ticker'!$B15,vldatabase,28,FALSE)","v":5500},{"$f":"IF(K21>'Size Premium'!$A$5,'Size Premium'!$B$5,IF(K21>'Size Premium'!$A$6,'Size Premium'!$B$6,IF(K21>'Size Premium'!$A$7,'Size Premium'!$B$7,IF(K21>'Size Premium'!$A$8,'Size Premium'!$B$8,IF(K21>'Size Premium'!$A$9,'Size Premium'!$B$9,IF(K21>'Size Premium'!$A$10,'Size Premium'!$B$10,IF(K21>'Size Premium'!$A$11,'Size Premium'!$B$11,IF(K21>'Size Premium'!$A$12,'Size Premium'!$B$12,\"ERROR\"))))))))","v":5.7999999999999996E-3},0.10620000000000002,null,null,null,0.10040000000000002,null,null,0.10620000000000002]
[14,{"$f":"VLOOKUP('Proxy Group Ticker'!$B16,vldatabase,2,FALSE)","v":"NorthWestern Corp."},null,{"$f":"ROUND('2023 03 Market DCF'!$J$402,3)","v":2.1000000000000001E-2},{"$f":"ROUND('2023 03 Market DCF'!$P$403,3)","v":9.5000000000000001E-2},0.11600000000000001,{"$f":"ROUND('Bond Yields'!$G$16,3)","v":3.7999999999999999E-2},7.8000000000000014E-2,{"$f":"VLOOKUP('Proxy Group Ticker'!$B16,vldatabase,23,FALSE)","v":0.9},0.10820000000000002,{"$f":"VLOOKUP('Proxy Group Ticker'!$B16,vldatabase,28,FALSE)","v":3400},{"$f":"IF(K22>'Size Premium'!$A$5,'Size Premium'!$B$5,IF(K22>'Size Premium'!$A$6,'Size Premium'!$B$6,IF(K22>'Size Premium'!$A$7,'Size Premium'!$B$7,IF(K22>'Size Premium'!$A$8,'Size Premium'!$B$8,IF(K22>'Size Premium'!$A$9,'Size Premium'!$B$9,IF(K22>'Size Premium'!$A$10,'Size Premium'!$B$10,IF(K22>'Size Premium'!$A$11,'Size Premium'!$B$11,IF(K22>'Size Premium'!$A$12,'Size Premium'!$B$12,\"ERROR\"))))))))","v":9.2999999999999992E-3},0.11750000000000002,null,null,null,0.10820000000000002,null,null,0.11750000000000002]
[15,{"$f":"VLOOKUP('Proxy Group Ticker'!$B17,vldatabase,2,FALSE)","v":"Otter Tail Corp."},null,{"$f":"ROUND('2023 03 Market DCF'!$J$402,3)","v":2.1000000000000001E-2},{"$f":"ROUND('2023 03 Market DCF'!$P$403,3)","v":9.5000000000000001E-2},0.11600000000000001,{"$f":"ROUND('Bond Yields'!$G$16,3)","v":3.7999999999999999E-2},7.8000000000000014E-2,{"$f":"VLOOKUP('Proxy Group Ticker'!$B17,vldatabase,23,FALSE)","v":0.9},0.10820000000000002,{"$f":"VLOOKUP('Proxy Group Ticker'!$B17,vldatabase,28,FALSE)","v":3000},{"$f":"IF(K23>'Size Premium'!$A$5,'Size Premium'!$B$5,IF(K23>'Size Premium'!$A$6,'Size Premium'!$B$6,IF(K23>'Size Premium'!$A$7,'Size Premium'!$B$7,IF(K23>'Size Premium'!$A$8,'Size Premium'!$B$8,IF(K23>'Size Premium'!$A$9,'Size Premium'!$B$9,IF(K23>'Size Premium'!$A$10,'Size Premium'!$B$10,IF(K23>'Size Premium'!$A$11,'Size Premium'!$B$11,IF(K23>'Size Premium'!$A$12,'Size Premium'!$B$12,\"ERROR\"))))))))","v":9.2999999999999992E-3},0.11750000000000002,null,null,null,0.10820000000000002,null,null,0.11750000000000002]
[16,{"$f":"VLOOKUP('Proxy Group Ticker'!$B18,vldatabase,2,FALSE)","v":"Pub Sv Enterprise Grp."},null,{"$f":"ROUND('2023 03 Market DCF'!$J$402,3)","v":2.1000000000000001E-2},{"$f":"ROUND('2023 03 Market DCF'!$P$403,3)","v":9.5000000000000001E-2},0.11600000000000001,{"$f":"ROUND('Bond Yields'!$G$16,3)","v":3.7999999999999999E-2},7.8000000000000014E-2,{"$f":"VLOOKUP('Proxy Group Ticker'!$B18,vldatabase,23,FALSE)","v":0.9},0.10820000000000002,{"$f":"VLOOKUP('Proxy Group Ticker'!$B18,vldatabase,28,FALSE)","v":30500},{"$f":"IF(K24>'Size Premium'!$A$5,'Size Premium'!$B$5,IF(K24>'Size Premium'!$A$6,'Size Premium'!$B$6,IF(K24>'Size Premium'!$A$7,'Size Premium'!$B$7,IF(K24>'Size Premium'!$A$8,'Size Premium'!$B$8,IF(K24>'Size Premium'!$A$9,'Size Premium'!$B$9,IF(K24>'Size Premium'!$A$10,'Size Premium'!$B$10,IF(K24>'Size Premium'!$A$11,'Size Premium'!$B$11,IF(K24>'Size Premium'!$A$12,'Size Premium'!$B$12,\"ERROR\"))))))))","v":4.4999999999999997E-3},0.11270000000000002,null,null,null,0.10820000000000002,null,null,0.11270000000000002]
[17,{"$f":"VLOOKUP('Proxy Group Ticker'!$B19,vldatabase,2,FALSE)","v":"Sempra Energy"},null,{"$f":"ROUND('2023 03 Market DCF'!$J$402,3)","v":2.1000000000000001E-2},{"$f":"ROUND('2023 03 Market DCF'!$P$403,3)","v":9.5000000000000001E-2},0.11600000000000001,{"$f":"ROUND('Bond Yields'!$G$16,3)","v":3.7999999999999999E-2},7.8000000000000014E-2,{"$f":"VLOOKUP('Proxy Group Ticker'!$B19,vldatabase,23,FALSE)","v":0.95},0.11210000000000001,{"$f":"VLOOKUP('Proxy Group Ticker'!$B19,vldatabase,28,FALSE)","v":49400},{"$f":"IF(K25>'Size Premium'!$A$5,'Size Premium'!$B$5,IF(K25>'Size Premium'!$A$6,'Size Premium'!$B$6,IF(K25>'Size Premium'!$A$7,'Size Premium'!$B$7,IF(K25>'Size Premium'!$A$8,'Size Premium'!$B$8,IF(K25>'Size Premium'!$A$9,'Size Premium'!$B$9,IF(K25>'Size Premium'!$A$10,'Size Premium'!$B$10,IF(K25>'Size Premium'!$A$11,'Size Premium'!$B$11,IF(K25>'Size Premium'!$A$12,'Size Premium'!$B$12,\"ERROR\"))))))))","v":-2.5999999999999999E-3},0.1095,null,null,null,0.11210000000000001,null,null,0.1095]
[18,{"$f":"VLOOKUP('Proxy Group Ticker'!$B20,vldatabase,2,FALSE)","v":"Southern Company"},null,{"$f":"ROUND('2023 03 Market DCF'!$J$402,3)","v":2.1000000000000001E-2},{"$f":"ROUND('2023 03 Market DCF'!$P$403,3)","v":9.5000000000000001E-2},0.11600000000000001,{"$f":"ROUND('Bond Yields'!$G$16,3)","v":3.7999999999999999E-2},7.8000000000000014E-2,{"$f":"VLOOKUP('Proxy Group Ticker'!$B20,vldatabase,23,FALSE)","v":0.9},0.10820000000000002,{"$f":"VLOOKUP('Proxy Group Ticker'!$B20,vldatabase,28,FALSE)","v":71300},{"$f":"IF(K26>'Size Premium'!$A$5,'Size Premium'!$B$5,IF(K26>'Size Premium'!$A$6,'Size Premium'!$B$6,IF(K26>'Size Premium'!$A$7,'Size Premium'!$B$7,IF(K26>'Size Premium'!$A$8,'Size Premium'!$B$8,IF(K26>'Size Premium'!$A$9,'Size Premium'!$B$9,IF(K26>'Size Premium'!$A$10,'Size Premium'!$B$10,IF(K26>'Size Premium'!$A$11,'Size Premium'!$B$11,IF(K26>'Size Premium'!$A$12,'Size Premium'!$B$12,\"ERROR\"))))))))","v":-2.5999999999999999E-3},0.10560000000000001,null,null,null,0.10820000000000002,null,null,0.10560000000000001]
[]
[null,"Average (g)",null,null,null,null,null,null,null,{"$f":"AVERAGE(Q9:Q26)","v":0.10751176470588239},null,null,{"$f":"AVERAGE(T9:T26)","v":0.11141764705882354},null,null,null,null,null,"Min",{"$f":"MIN(T9:T26)","v":9.710000000000002E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Max",{"$f":"MAX(T9:T26)","v":0.12830000000000003}]
["(a)",{"$f":"\"Weighted average for dividend-paying stocks in the S&P 500 based on data from \"&'2023 03 Market DCF'!B411&\".\"","v":"Weighted average for dividend-paying stocks in the S&P 500 based on data from www.valueline.com (retrieved Mar. 16, 2023).."}]
["(b)",{"$f":"\"Average of weighted average earnings growth rates from IBES, Value Line, and Zacks for dividend-paying stocks in the S&P 500 based on data from \"&'2023 03 Market DCF'!B412&\", \"&'2023 03 Market DCF'!B411&\", and \"&'2023 03 Market DCF'!B413&\".  Eliminated growth rates that were greater than 20%, as well as all negative values.\"","v":"Average of weighted average earnings growth rates from IBES, Value Line, and Zacks for dividend-paying stocks in the S&P 500 based on data from Refinitiv, as provided by fidelity.com (retrieved Mar. 16, 2023), www.valueline.com (retrieved Mar. 16, 2023)., and www.zacks.com (retrieved Mar. 16, 2023).  Eliminated growth rates that were greater than 20%, as well as all negative values."}]
[]
[]
["(c)",{"$f":"\"Average yield on 30-year Treasury bonds for six-months ending \"&'Bond Yields'!B14&\" based on data from \"&'Bond Yields'!B19&\".\"","v":"Average yield on 30-year Treasury bonds for six-months ending Apr. 2023 based on data from Moody's Investors Service."}]
["(d)",{"$f":"'Electric Utility Data'!B48","v":"The Value Line Investment Survey, Summary & Index (Mar. 31, 2023)."}]
["(e)",{"$f":"'Electric Utility Data'!B49","v":"The Value Line Investment Survey (Jan. 20, Feb. 10 and Mar. 10, 2023)."}]
["(f)",{"$f":"'Size Premium'!A18","v":"Kroll, 2023 Supplementary CRSP Decile Size Study Data Exhibits."}]
["(g)","Excludes highlighted values."]
[]
[]
["Threshold Min",null,null,{"$f":"'5 (3)'!D34","v":7.3440000000000005E-2},null,null,null,{"$f":"MIN(M9:M26)","v":9.710000000000002E-2}]
["Threshold Max",null,null,{"$f":"'5 (3)'!D35","v":0.159},null,null,null,{"$f":"MAX(M9:M26)","v":0.12830000000000003}]

{"sheet":"8","index":23,"n_rows":42,"n_cols":25,"rows_kept":42,"cut":false,"hidden":false,"merged":[[5,3,5,5],[6,8,6,9],[6,10,6,12],[31,1,32,17]]}
[{"$f":"'Exhibit List'!C12","v":"ECAPM"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Exhibit List'!B12","v":"Exhibit AMM-8"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Page 1 of 1"]
[{"$f":"'Exhibit List'!D12","v":"UTILITY GROUP"}]
[]
[null,null,null,"(a)","(b)",null,"(c)",null,"(d)",null,"(e)","(d)",null,null,null,"(f)","(g)"]
[null,null,null,"Market Return (Rm)"]
[null,null,null,"Div","Proj.","Cost of","Risk-Free","Risk","Unadjusted RP",null,"Beta Adjusted RP",null,null,null,"Unadjusted","Market","Size","ECAPM"]
[null,"Company",null,"Yield","Growth","Equity","Rate","Premium","Weight","RP1","Beta","Weight","RP2","Total RP","Ke","Cap","Adjustment","Result"]
[{"$f":"A8+1","v":1},{"$f":"'7'!B9","v":"Avista Corp."},null,{"$f":"ROUND('2023 03 Market DCF'!$J$402,3)","v":2.1000000000000001E-2},{"$f":"ROUND('2023 03 Market DCF'!$P$403,3)","v":9.5000000000000001E-2},{"$f":"D9+E9","v":0.11600000000000001},{"$f":"ROUND('Bond Yields'!$G$16,3)","v":3.7999999999999999E-2},{"$f":"F9-G9","v":7.8000000000000014E-2},0.25,{"$f":"I9*H9","v":1.9500000000000003E-2},{"$f":"'7'!I9","v":0.9},0.75,{"$f":"IF(K9=\"n/a\",\"n/a\",H9*K9*L9)","v":5.2650000000000009E-2},{"$f":"IF(K9=\"n/a\",\"n/a\",J9+M9)","v":7.215000000000002E-2},{"$f":"IF(K9=\"n/a\",\"n/a\",N9+G9)","v":0.11015000000000003},{"$f":"'7'!K9","v":3200},{"$f":"IF(P9>'Size Premium'!$A$5,'Size Premium'!$B$5,IF(P9>'Size Premium'!$A$6,'Size Premium'!$B$6,IF(P9>'Size Premium'!$A$7,'Size Premium'!$B$7,IF(P9>'Size Premium'!$A$8,'Size Premium'!$B$8,IF(P9>'Size Premium'!$A$9,'Size Premium'!$B$9,IF(P9>'Size Premium'!$A$10,'Size Premium'!$B$10,IF(P9>'Size Premium'!$A$11,'Size Premium'!$B$11,IF(P9>'Size Premium'!$A$12,'Size Premium'!$B$12,\"ERROR\"))))))))","v":9.2999999999999992E-3},{"$f":"IF(K9=\"n/a\",\"n/a\",O9+Q9)","v":0.11945000000000003},null,null,null,{"$f":"IF(O9=\"n/a\",\"n/a\",IF(O9<$E$41,\"LOW\",IF(O9>$E$42,\"HIGH\",O9)))","v":0.11015000000000003},null,null,{"$f":"IF(R9=\"n/a\",\"n/a\",IF(R9<$E$41,\"LOW\",IF(TRUNC(R9,3)>$E$42,\"HIGH\",R9)))","v":0.11945000000000003}]
[{"$f":"A9+1","v":2},{"$f":"'7'!B10","v":"Black Hills Corp."},null,{"$f":"ROUND('2023 03 Market DCF'!$J$402,3)","v":2.1000000000000001E-2},{"$f":"ROUND('2023 03 Market DCF'!$P$403,3)","v":9.5000000000000001E-2},{"$f":"D10+E10","v":0.11600000000000001},{"$f":"ROUND('Bond Yields'!$G$16,3)","v":3.7999999999999999E-2},{"$f":"F10-G10","v":7.8000000000000014E-2},0.25,{"$f":"I10*H10","v":1.9500000000000003E-2},{"$f":"'7'!I10","v":0.95},0.75,{"$f":"IF(K10=\"n/a\",\"n/a\",H10*K10*L10)","v":5.5575000000000013E-2},{"$f":"IF(K10=\"n/a\",\"n/a\",J10+M10)","v":7.5075000000000017E-2},{"$f":"IF(K10=\"n/a\",\"n/a\",N10+G10)","v":0.11307500000000001},{"$f":"'7'!K10","v":4600},{"$f":"IF(P10>'Size Premium'!$A$5,'Size Premium'!$B$5,IF(P10>'Size Premium'!$A$6,'Size Premium'!$B$6,IF(P10>'Size Premium'!$A$7,'Size Premium'!$B$7,IF(P10>'Size Premium'!$A$8,'Size Premium'!$B$8,IF(P10>'Size Premium'!$A$9,'Size Premium'!$B$9,IF(P10>'Size Premium'!$A$10,'Size Premium'!$B$10,IF(P10>'Size Premium'!$A$11,'Size Premium'!$B$11,IF(P10>'Size Premium'!$A$12,'Size Premium'!$B$12,\"ERROR\"))))))))","v":5.7999999999999996E-3},{"$f":"IF(K10=\"n/a\",\"n/a\",O10+Q10)","v":0.11887500000000001},null,null,null,0.11307500000000001,null,null,0.11887500000000001]
[3,{"$f":"'7'!B11","v":"CenterPoint Energy"},null,{"$f":"ROUND('2023 03 Market DCF'!$J$402,3)","v":2.1000000000000001E-2},{"$f":"ROUND('2023 03 Market DCF'!$P$403,3)","v":9.5000000000000001E-2},0.11600000000000001,{"$f":"ROUND('Bond Yields'!$G$16,3)","v":3.7999999999999999E-2},7.8000000000000014E-2,0.25,1.9500000000000003E-2,{"$f":"'7'!I11","v":1.1000000000000001},0.75,6.4350000000000018E-2,8.3850000000000022E-2,0.12185000000000001,{"$f":"'7'!K11","v":17900},{"$f":"IF(P11>'Size Premium'!$A$5,'Size Premium'!$B$5,IF(P11>'Size Premium'!$A$6,'Size Premium'!$B$6,IF(P11>'Size Premium'!$A$7,'Size Premium'!$B$7,IF(P11>'Size Premium'!$A$8,'Size Premium'!$B$8,IF(P11>'Size Premium'!$A$9,'Size Premium'!$B$9,IF(P11>'Size Premium'!$A$10,'Size Premium'!$B$10,IF(P11>'Size Premium'!$A$11,'Size Premium'!$B$11,IF(P11>'Size Premium'!$A$12,'Size Premium'!$B$12,\"ERROR\"))))))))","v":4.4999999999999997E-3},0.12635000000000002,null,null,null,0.12185000000000001,null,null,0.12635000000000002]
[4,{"$f":"'7'!B12","v":"CMS Energy Corp."},null,{"$f":"ROUND('2023 03 Market DCF'!$J$402,3)","v":2.1000000000000001E-2},{"$f":"ROUND('2023 03 Market DCF'!$P$403,3)","v":9.5000000000000001E-2},0.11600000000000001,{"$f":"ROUND('Bond Yields'!$G$16,3)","v":3.7999999999999999E-2},7.8000000000000014E-2,0.25,1.9500000000000003E-2,{"$f":"'7'!I12","v":0.8},0.75,4.6800000000000008E-2,6.6300000000000012E-2,0.1043,{"$f":"'7'!K12","v":17400},{"$f":"IF(P12>'Size Premium'!$A$5,'Size Premium'!$B$5,IF(P12>'Size Premium'!$A$6,'Size Premium'!$B$6,IF(P12>'Size Premium'!$A$7,'Size Premium'!$B$7,IF(P12>'Size Premium'!$A$8,'Size Premium'!$B$8,IF(P12>'Size Premium'!$A$9,'Size Premium'!$B$9,IF(P12>'Size Premium'!$A$10,'Size Premium'!$B$10,IF(P12>'Size Premium'!$A$11,'Size Premium'!$B$11,IF(P12>'Size Premium'!$A$12,'Size Premium'!$B$12,\"ERROR\"))))))))","v":4.4999999999999997E-3},0.10880000000000001,null,null,null,0.1043,null,null,0.10880000000000001]
[5,{"$f":"'7'!B13","v":"Dominion Energy"},null,{"$f":"ROUND('2023 03 Market DCF'!$J$402,3)","v":2.1000000000000001E-2},{"$f":"ROUND('2023 03 Market DCF'!$P$403,3)","v":9.5000000000000001E-2},0.11600000000000001,{"$f":"ROUND('Bond Yields'!$G$16,3)","v":3.7999999999999999E-2},7.8000000000000014E-2,0.25,1.9500000000000003E-2,{"$f":"'7'!I13","v":0.8},0.75,4.6800000000000008E-2,6.6300000000000012E-2,0.1043,{"$f":"'7'!K13","v":52200},{"$f":"IF(P13>'Size Premium'!$A$5,'Size Premium'!$B$5,IF(P13>'Size Premium'!$A$6,'Size Premium'!$B$6,IF(P13>'Size Premium'!$A$7,'Size Premium'!$B$7,IF(P13>'Size Premium'!$A$8,'Size Premium'!$B$8,IF(P13>'Size Premium'!$A$9,'Size Premium'!$B$9,IF(P13>'Size Premium'!$A$10,'Size Premium'!$B$10,IF(P13>'Size Premium'!$A$11,'Size Premium'!$B$11,IF(P13>'Size Premium'!$A$12,'Size Premium'!$B$12,\"ERROR\"))))))))","v":-2.5999999999999999E-3},0.1017,null,null,null,0.1043,null,null,0.1017]
[6,{"$f":"'7'!B14","v":"DTE Energy Co."},null,{"$f":"ROUND('2023 03 Market DCF'!$J$402,3)","v":2.1000000000000001E-2},{"$f":"ROUND('2023 03 Market DCF'!$P$403,3)","v":9.5000000000000001E-2},0.11600000000000001,{"$f":"ROUND('Bond Yields'!$G$16,3)","v":3.7999999999999999E-2},7.8000000000000014E-2,0.25,1.9500000000000003E-2,{"$f":"'7'!I14","v":0.95},0.75,5.5575000000000013E-2,7.5075000000000017E-2,0.11307500000000001,{"$f":"'7'!K14","v":22900},{"$f":"IF(P14>'Size Premium'!$A$5,'Size Premium'!$B$5,IF(P14>'Size Premium'!$A$6,'Size Premium'!$B$6,IF(P14>'Size Premium'!$A$7,'Size Premium'!$B$7,IF(P14>'Size Premium'!$A$8,'Size Premium'!$B$8,IF(P14>'Size Premium'!$A$9,'Size Premium'!$B$9,IF(P14>'Size Premium'!$A$10,'Size Premium'!$B$10,IF(P14>'Size Premium'!$A$11,'Size Premium'!$B$11,IF(P14>'Size Premium'!$A$12,'Size Premium'!$B$12,\"ERROR\"))))))))","v":4.4999999999999997E-3},0.11757500000000001,null,null,null,0.11307500000000001,null,null,0.11757500000000001]
[7,{"$f":"'7'!B15","v":"Duke Energy Corp."},null,{"$f":"ROUND('2023 03 Market DCF'!$J$402,3)","v":2.1000000000000001E-2},{"$f":"ROUND('2023 03 Market DCF'!$P$403,3)","v":9.5000000000000001E-2},0.11600000000000001,{"$f":"ROUND('Bond Yields'!$G$16,3)","v":3.7999999999999999E-2},7.8000000000000014E-2,0.25,1.9500000000000003E-2,{"$f":"'7'!I15","v":0.85},0.75,4.9725000000000005E-2,6.9225000000000009E-2,0.10722500000000001,{"$f":"'7'!K15","v":78300},{"$f":"IF(P15>'Size Premium'!$A$5,'Size Premium'!$B$5,IF(P15>'Size Premium'!$A$6,'Size Premium'!$B$6,IF(P15>'Size Premium'!$A$7,'Size Premium'!$B$7,IF(P15>'Size Premium'!$A$8,'Size Premium'!$B$8,IF(P15>'Size Premium'!$A$9,'Size Premium'!$B$9,IF(P15>'Size Premium'!$A$10,'Size Premium'!$B$10,IF(P15>'Size Premium'!$A$11,'Size Premium'!$B$11,IF(P15>'Size Premium'!$A$12,'Size Premium'!$B$12,\"ERROR\"))))))))","v":-2.5999999999999999E-3},0.10462500000000001,null,null,null,0.10722500000000001,null,null,0.10462500000000001]
[8,{"$f":"'7'!B16","v":"Edison International"},null,{"$f":"ROUND('2023 03 Market DCF'!$J$402,3)","v":2.1000000000000001E-2},{"$f":"ROUND('2023 03 Market DCF'!$P$403,3)","v":9.5000000000000001E-2},0.11600000000000001,{"$f":"ROUND('Bond Yields'!$G$16,3)","v":3.7999999999999999E-2},7.8000000000000014E-2,0.25,1.9500000000000003E-2,{"$f":"'7'!I16","v":0.95},0.75,5.5575000000000013E-2,7.5075000000000017E-2,0.11307500000000001,{"$f":"'7'!K16","v":25900},{"$f":"IF(P16>'Size Premium'!$A$5,'Size Premium'!$B$5,IF(P16>'Size Premium'!$A$6,'Size Premium'!$B$6,IF(P16>'Size Premium'!$A$7,'Size Premium'!$B$7,IF(P16>'Size Premium'!$A$8,'Size Premium'!$B$8,IF(P16>'Size Premium'!$A$9,'Size Premium'!$B$9,IF(P16>'Size Premium'!$A$10,'Size Premium'!$B$10,IF(P16>'Size Premium'!$A$11,'Size Premium'!$B$11,IF(P16>'Size Premium'!$A$12,'Size Premium'!$B$12,\"ERROR\"))))))))","v":4.4999999999999997E-3},0.11757500000000001,null,null,null,0.11307500000000001,null,null,0.11757500000000001]
[9,{"$f":"'7'!B17","v":"Emera Inc."},null,{"$f":"ROUND('2023 03 Market DCF'!$J$402,3)","v":2.1000000000000001E-2},{"$f":"ROUND('2023 03 Market DCF'!$P$403,3)","v":9.5000000000000001E-2},0.11600000000000001,{"$f":"ROUND('Bond Yields'!$G$16,3)","v":3.7999999999999999E-2},7.8000000000000014E-2,0.25,1.9500000000000003E-2,{"$f":"'7'!I17","v":0.7},0.75,4.0950000000000007E-2,6.0450000000000011E-2,9.845000000000001E-2,{"$f":"'7'!K17","v":14300},{"$f":"IF(P17>'Size Premium'!$A$5,'Size Premium'!$B$5,IF(P17>'Size Premium'!$A$6,'Size Premium'!$B$6,IF(P17>'Size Premium'!$A$7,'Size Premium'!$B$7,IF(P17>'Size Premium'!$A$8,'Size Premium'!$B$8,IF(P17>'Size Premium'!$A$9,'Size Premium'!$B$9,IF(P17>'Size Premium'!$A$10,'Size Premium'!$B$10,IF(P17>'Size Premium'!$A$11,'Size Premium'!$B$11,IF(P17>'Size Premium'!$A$12,'Size Premium'!$B$12,\"ERROR\"))))))))","v":4.4999999999999997E-3},0.10295000000000001,null,null,null,9.845000000000001E-2,null,null,0.10295000000000001]
[10,{"$f":"'7'!B18","v":"Entergy Corp."},null,{"$f":"ROUND('2023 03 Market DCF'!$J$402,3)","v":2.1000000000000001E-2},{"$f":"ROUND('2023 03 Market DCF'!$P$403,3)","v":9.5000000000000001E-2},0.11600000000000001,{"$f":"ROUND('Bond Yields'!$G$16,3)","v":3.7999999999999999E-2},7.8000000000000014E-2,0.25,1.9500000000000003E-2,{"$f":"'7'!I18","v":0.95},0.75,5.5575000000000013E-2,7.5075000000000017E-2,0.11307500000000001,{"$f":"'7'!K18","v":23000},{"$f":"IF(P18>'Size Premium'!$A$5,'Size Premium'!$B$5,IF(P18>'Size Premium'!$A$6,'Size Premium'!$B$6,IF(P18>'Size Premium'!$A$7,'Size Premium'!$B$7,IF(P18>'Size Premium'!$A$8,'Size Premium'!$B$8,IF(P18>'Size Premium'!$A$9,'Size Premium'!$B$9,IF(P18>'Size Premium'!$A$10,'Size Premium'!$B$10,IF(P18>'Size Premium'!$A$11,'Size Premium'!$B$11,IF(P18>'Size Premium'!$A$12,'Size Premium'!$B$12,\"ERROR\"))))))))","v":4.4999999999999997E-3},0.11757500000000001,null,null,null,0.11307500000000001,null,null,0.11757500000000001]
[11,{"$f":"'7'!B19","v":"Exelon Corp."},null,{"$f":"ROUND('2023 03 Market DCF'!$J$402,3)","v":2.1000000000000001E-2},{"$f":"ROUND('2023 03 Market DCF'!$P$403,3)","v":9.5000000000000001E-2},0.11600000000000001,{"$f":"ROUND('Bond Yields'!$G$16,3)","v":3.7999999999999999E-2},7.8000000000000014E-2,0.25,1.9500000000000003E-2,{"$f":"'7'!I19","v":"n/a"},0.75,"n/a","n/a","n/a",{"$f":"'7'!K19","v":41500},{"$f":"IF(P19>'Size Premium'!$A$5,'Size Premium'!$B$5,IF(P19>'Size Premium'!$A$6,'Size Premium'!$B$6,IF(P19>'Size Premium'!$A$7,'Size Premium'!$B$7,IF(P19>'Size Premium'!$A$8,'Size Premium'!$B$8,IF(P19>'Size Premium'!$A$9,'Size Premium'!$B$9,IF(P19>'Size Premium'!$A$10,'Size Premium'!$B$10,IF(P19>'Size Premium'!$A$11,'Size Premium'!$B$11,IF(P19>'Size Premium'!$A$12,'Size Premium'!$B$12,\"ERROR\"))))))))","v":-2.5999999999999999E-3},"n/a",null,null,null,"n/a",null,null,"n/a"]
[12,{"$f":"'7'!B20","v":"Hawaiian Elec."},null,{"$f":"ROUND('2023 03 Market DCF'!$J$402,3)","v":2.1000000000000001E-2},{"$f":"ROUND('2023 03 Market DCF'!$P$403,3)","v":9.5000000000000001E-2},0.11600000000000001,{"$f":"ROUND('Bond Yields'!$G$16,3)","v":3.7999999999999999E-2},7.8000000000000014E-2,0.25,1.9500000000000003E-2,{"$f":"'7'!I20","v":0.85},0.75,4.9725000000000005E-2,6.9225000000000009E-2,0.10722500000000001,{"$f":"'7'!K20","v":4600},{"$f":"IF(P20>'Size Premium'!$A$5,'Size Premium'!$B$5,IF(P20>'Size Premium'!$A$6,'Size Premium'!$B$6,IF(P20>'Size Premium'!$A$7,'Size Premium'!$B$7,IF(P20>'Size Premium'!$A$8,'Size Premium'!$B$8,IF(P20>'Size Premium'!$A$9,'Size Premium'!$B$9,IF(P20>'Size Premium'!$A$10,'Size Premium'!$B$10,IF(P20>'Size Premium'!$A$11,'Size Premium'!$B$11,IF(P20>'Size Premium'!$A$12,'Size Premium'!$B$12,\"ERROR\"))))))))","v":5.7999999999999996E-3},0.11302500000000001,null,null,null,0.10722500000000001,null,null,0.11302500000000001]
[13,{"$f":"'7'!B21","v":"IDACORP, Inc."},null,{"$f":"ROUND('2023 03 Market DCF'!$J$402,3)","v":2.1000000000000001E-2},{"$f":"ROUND('2023 03 Market DCF'!$P$403,3)","v":9.5000000000000001E-2},0.11600000000000001,{"$f":"ROUND('Bond Yields'!$G$16,3)","v":3.7999999999999999E-2},7.8000000000000014E-2,0.25,1.9500000000000003E-2,{"$f":"'7'!I21","v":0.8},0.75,4.6800000000000008E-2,6.6300000000000012E-2,0.1043,{"$f":"'7'!K21","v":5500},{"$f":"IF(P21>'Size Premium'!$A$5,'Size Premium'!$B$5,IF(P21>'Size Premium'!$A$6,'Size Premium'!$B$6,IF(P21>'Size Premium'!$A$7,'Size Premium'!$B$7,IF(P21>'Size Premium'!$A$8,'Size Premium'!$B$8,IF(P21>'Size Premium'!$A$9,'Size Premium'!$B$9,IF(P21>'Size Premium'!$A$10,'Size Premium'!$B$10,IF(P21>'Size Premium'!$A$11,'Size Premium'!$B$11,IF(P21>'Size Premium'!$A$12,'Size Premium'!$B$12,\"ERROR\"))))))))","v":5.7999999999999996E-3},0.1101,null,null,null,0.1043,null,null,0.1101]
[14,{"$f":"'7'!B22","v":"NorthWestern Corp."},null,{"$f":"ROUND('2023 03 Market DCF'!$J$402,3)","v":2.1000000000000001E-2},{"$f":"ROUND('2023 03 Market DCF'!$P$403,3)","v":9.5000000000000001E-2},0.11600000000000001,{"$f":"ROUND('Bond Yields'!$G$16,3)","v":3.7999999999999999E-2},7.8000000000000014E-2,0.25,1.9500000000000003E-2,{"$f":"'7'!I22","v":0.9},0.75,5.2650000000000009E-2,7.215000000000002E-2,0.11015000000000003,{"$f":"'7'!K22","v":3400},{"$f":"IF(P22>'Size Premium'!$A$5,'Size Premium'!$B$5,IF(P22>'Size Premium'!$A$6,'Size Premium'!$B$6,IF(P22>'Size Premium'!$A$7,'Size Premium'!$B$7,IF(P22>'Size Premium'!$A$8,'Size Premium'!$B$8,IF(P22>'Size Premium'!$A$9,'Size Premium'!$B$9,IF(P22>'Size Premium'!$A$10,'Size Premium'!$B$10,IF(P22>'Size Premium'!$A$11,'Size Premium'!$B$11,IF(P22>'Size Premium'!$A$12,'Size Premium'!$B$12,\"ERROR\"))))))))","v":9.2999999999999992E-3},0.11945000000000003,null,null,null,0.11015000000000003,null,null,0.11945000000000003]
[15,{"$f":"'7'!B23","v":"Otter Tail Corp."},null,{"$f":"ROUND('2023 03 Market DCF'!$J$402,3)","v":2.1000000000000001E-2},{"$f":"ROUND('2023 03 Market DCF'!$P$403,3)","v":9.5000000000000001E-2},0.11600000000000001,{"$f":"ROUND('Bond Yields'!$G$16,3)","v":3.7999999999999999E-2},7.8000000000000014E-2,0.25,1.9500000000000003E-2,{"$f":"'7'!I23","v":0.9},0.75,5.2650000000000009E-2,7.215000000000002E-2,0.11015000000000003,{"$f":"'7'!K23","v":3000},{"$f":"IF(P23>'Size Premium'!$A$5,'Size Premium'!$B$5,IF(P23>'Size Premium'!$A$6,'Size Premium'!$B$6,IF(P23>'Size Premium'!$A$7,'Size Premium'!$B$7,IF(P23>'Size Premium'!$A$8,'Size Premium'!$B$8,IF(P23>'Size Premium'!$A$9,'Size Premium'!$B$9,IF(P23>'Size Premium'!$A$10,'Size Premium'!$B$10,IF(P23>'Size Premium'!$A$11,'Size Premium'!$B$11,IF(P23>'Size Premium'!$A$12,'Size Premium'!$B$12,\"ERROR\"))))))))","v":9.2999999999999992E-3},0.11945000000000003,null,null,null,0.11015000000000003,null,null,0.11945000000000003]
[16,{"$f":"'7'!B24","v":"Pub Sv Enterprise Grp."},null,{"$f":"ROUND('2023 03 Market DCF'!$J$402,3)","v":2.1000000000000001E-2},{"$f":"ROUND('2023 03 Market DCF'!$P$403,3)","v":9.5000000000000001E-2},0.11600000000000001,{"$f":"ROUND('Bond Yields'!$G$16,3)","v":3.7999999999999999E-2},7.8000000000000014E-2,0.25,1.9500000000000003E-2,{"$f":"'7'!I24","v":0.9},0.75,5.2650000000000009E-2,7.215000000000002E-2,0.11015000000000003,{"$f":"'7'!K24","v":30500},{"$f":"IF(P24>'Size Premium'!$A$5,'Size Premium'!$B$5,IF(P24>'Size Premium'!$A$6,'Size Premium'!$B$6,IF(P24>'Size Premium'!$A$7,'Size Premium'!$B$7,IF(P24>'Size Premium'!$A$8,'Size Premium'!$B$8,IF(P24>'Size Premium'!$A$9,'Size Premium'!$B$9,IF(P24>'Size Premium'!$A$10,'Size Premium'!$B$10,IF(P24>'Size Premium'!$A$11,'Size Premium'!$B$11,IF(P24>'Size Premium'!$A$12,'Size Premium'!$B$12,\"ERROR\"))))))))","v":4.4999999999999997E-3},0.11465000000000003,null,null,null,0.11015000000000003,null,null,0.11465000000000003]
[17,{"$f":"'7'!B25","v":"Sempra Energy"},null,{"$f":"ROUND('2023 03 Market DCF'!$J$402,3)","v":2.1000000000000001E-2},{"$f":"ROUND('2023 03 Market DCF'!$P$403,3)","v":9.5000000000000001E-2},0.11600000000000001,{"$f":"ROUND('Bond Yields'!$G$16,3)","v":3.7999999999999999E-2},7.8000000000000014E-2,0.25,1.9500000000000003E-2,{"$f":"'7'!I25","v":0.95},0.75,5.5575000000000013E-2,7.5075000000000017E-2,0.11307500000000001,{"$f":"'7'!K25","v":49400},{"$f":"IF(P25>'Size Premium'!$A$5,'Size Premium'!$B$5,IF(P25>'Size Premium'!$A$6,'Size Premium'!$B$6,IF(P25>'Size Premium'!$A$7,'Size Premium'!$B$7,IF(P25>'Size Premium'!$A$8,'Size Premium'!$B$8,IF(P25>'Size Premium'!$A$9,'Size Premium'!$B$9,IF(P25>'Size Premium'!$A$10,'Size Premium'!$B$10,IF(P25>'Size Premium'!$A$11,'Size Premium'!$B$11,IF(P25>'Size Premium'!$A$12,'Size Premium'!$B$12,\"ERROR\"))))))))","v":-2.5999999999999999E-3},0.110475,null,null,null,0.11307500000000001,null,null,0.110475]
[18,{"$f":"'7'!B26","v":"Southern Company"},null,{"$f":"ROUND('2023 03 Market DCF'!$J$402,3)","v":2.1000000000000001E-2},{"$f":"ROUND('2023 03 Market DCF'!$P$403,3)","v":9.5000000000000001E-2},0.11600000000000001,{"$f":"ROUND('Bond Yields'!$G$16,3)","v":3.7999999999999999E-2},7.8000000000000014E-2,0.25,1.9500000000000003E-2,{"$f":"'7'!I26","v":0.9},0.75,5.2650000000000009E-2,7.215000000000002E-2,0.11015000000000003,{"$f":"'7'!K26","v":71300},{"$f":"IF(P26>'Size Premium'!$A$5,'Size Premium'!$B$5,IF(P26>'Size Premium'!$A$6,'Size Premium'!$B$6,IF(P26>'Size Premium'!$A$7,'Size Premium'!$B$7,IF(P26>'Size Premium'!$A$8,'Size Premium'!$B$8,IF(P26>'Size Premium'!$A$9,'Size Premium'!$B$9,IF(P26>'Size Premium'!$A$10,'Size Premium'!$B$10,IF(P26>'Size Premium'!$A$11,'Size Premium'!$B$11,IF(P26>'Size Premium'!$A$12,'Size Premium'!$B$12,\"ERROR\"))))))))","v":-2.5999999999999999E-3},0.10755000000000002,null,null,null,0.11015000000000003,null,null,0.10755000000000002]
[]
[null,"Average (h)",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AVERAGE(V9:V26)","v":0.10963382352941176},null,null,{"$f":"AVERAGE(Y9:Y26)","v":0.11353970588235296},null,null,null,null,null,"Min",{"$f":"MIN(Y9:Y26)","v":0.1017}]
[null,"Midpoint (h)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AVERAGE(Y28:Y30)","v":0.11402500000000002}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Max",{"$f":"MAX(Y9:Y26)","v":0.12635000000000002}]
["(a)",{"$f":"'7'!B30","v":"Weighted average for dividend-paying stocks in the S&P 500 based on data from www.valueline.com (retrieved Mar. 16, 2023).."}]
["(b)",{"$f":"'7'!B31","v":"Average of weighted average earnings growth rates from IBES, Value Line, and Zacks for dividend-paying stocks in the S&P 500 based on data from Refinitiv, as provided by fidelity.com (retrieved Mar. 16, 2023), www.valueline.com (retrieved Mar. 16, 2023)., and www.zacks.com (retrieved Mar. 16, 2023).  Eliminated growth rates that were greater than 20%, as well as all negative values."}]
[]
["(c)",{"$f":"\"Average yield on 30-year Treasury bonds for six-months ending \"&'Bond Yields'!B14&\" based on data from \"&'Bond Yields'!B19&\".\"","v":"Average yield on 30-year Treasury bonds for six-months ending Apr. 2023 based on data from Moody's Investors Service."}]
["(d)","Roger A. Morin, New Regulatory Finance, Pub. Util. Reports, Inc. (2006) at 190."]
["(e)",{"$f":"'7'!B35","v":"The Value Line Investment Survey, Summary & Index (Mar. 31, 2023)."}]
["(f)",{"$f":"'Electric Utility Data'!B49","v":"The Value Line Investment Survey (Jan. 20, Feb. 10 and Mar. 10, 2023)."}]
["(g)",{"$f":"'7'!B37","v":"Kroll, 2023 Supplementary CRSP Decile Size Study Data Exhibits."}]
["(h)","Excludes highlighted values."]
[]
["Threshold Min",null,null,null,{"$f":"'5 (3)'!D34","v":7.3440000000000005E-2}]
["Threshold Max",null,null,null,{"$f":"'5 (3)'!D35","v":0.159}]

{"sheet":"9 (1)","index":24,"n_rows":30,"n_cols":8,"rows_kept":30,"cut":false,"hidden":false,"merged":[[27,2,28,7],[27,9,28,12]]}
[{"$f":"'Exhibit List'!C13","v":"RISK PREMIUM METHOD"},null,null,null,null,null,null,{"$f":"'Exhibit List'!B13","v":"Exhibit AMM-9"}]
[null,null,null,null,null,null,null,"Page 1 of 3"]
[{"$f":"'Exhibit List'!D13","v":"COST OF EQUITY ESTIMATE"}]
[]
[]
[]
[null,"Current Equity Risk Premium"]
[null,"(a)","Avg. Yield over Study Period",null,null,null,{"$f":"ROUND(+'9 (2)'!O32,4)","v":7.8299999999999995E-2}]
[null,"(b)","Average Utility Bond Yield",null,null,null,{"$f":"'Bond Yields'!F16","v":5.3699999999999998E-2}]
[null,null,null,"Change in Bond Yield",null,null,{"$f":"-G8+G9","v":-2.4599999999999997E-2}]
[]
[null,"(c)","Risk Premium/Interest Rate Relationship",null,null,null,{"$f":"ROUND('9 (3)'!B45,4)","v":-0.42730000000000001}]
[null,null,null,"Adjustment to Average Risk Premium",null,null,{"$f":"G10*G12","v":1.051158E-2}]
[]
[null,"(a)","Average Risk Premium over Study Period",null,null,null,{"$f":"ROUND('9 (2)'!Q32,4)","v":3.8899999999999997E-2}]
[null,null,null,"Adjusted Risk Premium",null,null,{"$f":"G13+G15","v":4.9411579999999997E-2}]
[]
[]
[null,"Implied Cost of Equity"]
[null,"(b)","Baa Utility Bond Yield",null,null,null,{"$f":"'Bond Yields'!C16","v":5.6300000000000003E-2}]
[null,null,"Adjusted Equity Risk Premium",null,null,null,{"$f":"G16","v":4.9411579999999997E-2}]
[]
[null,null,"Risk Premium Cost of Equity",null,null,null,{"$f":"G20+G21","v":0.10571158}]
[]
[]
[]
[null,"(a)",{"$f":"H1 & \", page 2.\"","v":"Exhibit AMM-9, page 2."}]
[null,"(b)",{"$f":"\"Average bond yield on all utility bonds and 'Baa' subset for six-months ending \"&'Bond Yields'!B14&\" based on data from Moody's Investors Service at www.credittrends.com.\"","v":"Average bond yield on all utility bonds and 'Baa' subset for six-months ending Apr. 2023 based on data from Moody's Investors Service at www.credittrends.com."}]
[]
[null,"(c)",{"$f":"H1 & \", page 3.\"","v":"Exhibit AMM-9, page 3."}]

{"sheet":"9 (2)","index":25,"n_rows":88,"n_cols":22,"rows_kept":88,"cut":false,"hidden":false,"merged":[[33,1,34,17]]}
[{"$f":"'Exhibit List'!C14","v":"RISK PREMIUM METHOD"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Exhibit List'!B14","v":"Exhibit AMM-9"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Page 2 of 3"]
[{"$f":"'Exhibit List'!D14","v":"AUTHORIZED RETURNS"}]
[]
[null,null,null,"(a)",null,"(b)",null,null,null,null,null,null,"(a)",null,"(b)"]
[null,null,null,"Allowed",null,"Average Utility",null,"Risk",null,null,null,null,"Allowed",null,"Average Utility",null,"Risk"]
[null,"Year",null,"ROE",null,"Bond Yield",null,"Premium",null,null,"Year",null,"ROE",null,"Bond Yield",null,"Premium"]
[null,1974,null,0.13100000000000001,null,9.2700000000000005E-2,null,{"$f":"D8-F8","v":3.8300000000000001E-2},null,null,{"$f":"B32+1","v":1999},null,0.1072,null,7.5499999999999998E-2,null,{"$f":"M8-O8","v":3.1700000000000006E-2}]
[null,{"$f":"B8+1","v":1975},null,0.13200000000000001,null,9.8799999999999999E-2,null,3.3200000000000007E-2,null,null,{"$f":"K8+1","v":2000},null,0.1158,null,8.09E-2,null,3.49E-2]
[null,1976,null,0.13100000000000001,null,9.1700000000000004E-2,null,3.9300000000000002E-2,null,null,2001,null,0.11070000000000001,null,7.7200000000000005E-2,null,3.3500000000000002E-2]
[null,1977,null,0.13300000000000001,null,8.5800000000000001E-2,null,4.7200000000000006E-2,null,null,2002,null,0.11210000000000001,null,7.5300000000000006E-2,null,3.6799999999999999E-2]
[null,1978,null,0.13200000000000001,null,9.2200000000000004E-2,null,3.9800000000000002E-2,null,null,2003,null,0.1096,null,6.6100000000000006E-2,null,4.3499999999999997E-2]
[null,1979,null,0.13500000000000001,null,0.10390000000000001,null,3.1100000000000003E-2,null,null,2004,null,0.1081,null,6.2E-2,null,4.6100000000000002E-2]
[null,1980,null,0.14230000000000001,null,0.13150000000000001,null,1.0800000000000004E-2,null,null,2005,null,0.1051,null,5.67E-2,null,4.8399999999999999E-2]
[null,1981,null,0.1522,null,0.15620000000000001,null,-4.0000000000000036E-3,null,null,2006,null,0.10340000000000001,null,6.08E-2,null,4.2600000000000006E-2]
[null,1982,null,0.1578,null,0.15329999999999999,null,4.500000000000004E-3,null,null,2007,null,0.1032,null,6.1100000000000002E-2,null,4.2099999999999999E-2]
[null,1983,null,0.15359999999999999,null,0.1331,null,2.049999999999999E-2,null,null,2008,null,0.1037,null,6.6500000000000004E-2,null,3.7199999999999997E-2]
[null,1984,null,0.1532,null,0.14030000000000001,null,1.2899999999999995E-2,null,null,2009,null,0.1052,null,6.2799999999999995E-2,null,4.2400000000000007E-2]
[null,1985,null,0.152,null,0.1229,null,2.9100000000000001E-2,null,null,2010,null,0.10290000000000001,null,5.5599999999999997E-2,null,4.7300000000000009E-2]
[null,1986,null,0.13930000000000001,null,9.4600000000000004E-2,null,4.4700000000000004E-2,null,null,2011,null,0.1019,null,5.1299999999999998E-2,null,5.0600000000000006E-2]
[null,1987,null,0.12989999999999999,null,9.98E-2,null,3.0099999999999988E-2,null,null,2012,null,0.1002,null,4.2599999999999999E-2,null,5.7599999999999998E-2]
[null,1988,null,0.12790000000000001,null,0.1045,null,2.3400000000000018E-2,null,null,2013,null,9.8199999999999996E-2,null,4.5499999999999999E-2,null,5.2699999999999997E-2]
[null,1989,null,0.12970000000000001,null,9.6600000000000005E-2,null,3.3100000000000004E-2,null,null,2014,null,9.7600000000000006E-2,null,4.41E-2,null,5.3500000000000006E-2]
[null,1990,null,0.127,null,9.7600000000000006E-2,null,2.9399999999999996E-2,null,null,2015,null,9.6000000000000002E-2,null,4.3700000000000003E-2,null,5.2299999999999999E-2]
[null,1991,null,0.12540000000000001,null,9.2100000000000001E-2,null,3.330000000000001E-2,null,null,2016,null,9.6000000000000002E-2,null,4.1099999999999998E-2,null,5.4900000000000004E-2]
[null,1992,null,0.12089999999999999,null,8.5699999999999998E-2,null,3.5199999999999995E-2,null,null,2017,null,9.6799999999999997E-2,null,4.07E-2,null,5.6099999999999997E-2]
[null,1993,null,0.11459999999999999,null,7.5600000000000001E-2,null,3.8999999999999993E-2,null,null,2018,null,9.5600000000000004E-2,null,4.3400000000000001E-2,null,5.2200000000000003E-2]
[null,1994,null,0.11210000000000001,null,8.3000000000000004E-2,null,2.9100000000000001E-2,null,null,{"$f":"K27+1","v":2019},null,9.6500000000000002E-2,null,3.8600000000000002E-2,null,5.79E-2]
[null,1995,null,0.1158,null,7.9100000000000004E-2,null,3.6699999999999997E-2,null,null,2020,null,9.3899999999999997E-2,null,3.0700000000000002E-2,null,6.3199999999999992E-2]
[null,1996,null,0.114,null,7.7399999999999997E-2,null,3.6600000000000008E-2,null,null,2021,null,9.3899999999999997E-2,null,3.1399999999999997E-2,null,6.25E-2]
[null,1997,null,0.1133,null,7.6300000000000007E-2,null,3.6999999999999991E-2,null,null,2022,null,9.5200000000000007E-2,null,4.7600000000000003E-2,null,4.7600000000000003E-2]
[null,{"$f":"B31+1","v":1998},null,0.1177,null,7.0000000000000007E-2,null,{"$f":"D32-F32","v":4.7699999999999992E-2},null,null,"Average",null,{"$f":"AVERAGE(D8:D32,M8:M31)","v":0.11717346938775509},null,{"$f":"AVERAGE(F8:F32,O8:O31)","v":7.8283673469387777E-2},null,{"$f":"AVERAGE(H8:H32,Q8:Q31)","v":3.8889795918367352E-2}]
[]
["(a)","S&P Global Market Intelligence, Major Rate Case Decisions, RRA Regulatory Focus; UtilityScope Regulatory Service, Argus.  Data for \"general\" rate cases (excluding limited-issue rider cases) beginning in 2006 (the first year such data presented by RRA)."]
[]
["(b)","Moody's Investors Service."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ind.","Dep."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"X","Y"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1974,9.2700000000000005E-2,3.8300000000000001E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1975,9.8799999999999999E-2,3.3200000000000007E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1976,9.1700000000000004E-2,3.9300000000000002E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1977,8.5800000000000001E-2,4.7200000000000006E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1978,9.2200000000000004E-2,3.9800000000000002E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1979,0.10390000000000001,3.1100000000000003E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1980,0.13150000000000001,1.0800000000000004E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1981,0.15620000000000001,-4.0000000000000036E-3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1982,0.15329999999999999,4.500000000000004E-3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1983,0.1331,2.049999999999999E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1984,0.14030000000000001,1.2899999999999995E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1985,0.1229,2.9100000000000001E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1986,9.4600000000000004E-2,4.4700000000000004E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1987,9.98E-2,3.0099999999999988E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1988,0.1045,2.3400000000000018E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1989,9.6600000000000005E-2,3.3100000000000004E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1990,9.7600000000000006E-2,2.9399999999999996E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1991,9.2100000000000001E-2,3.330000000000001E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1992,8.5699999999999998E-2,3.5199999999999995E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1993,7.5600000000000001E-2,3.8999999999999993E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1994,8.3000000000000004E-2,2.9100000000000001E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1995,7.9100000000000004E-2,3.6699999999999997E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1996,7.7399999999999997E-2,3.6600000000000008E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1997,7.6300000000000007E-2,3.6999999999999991E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1998,7.0000000000000007E-2,4.7699999999999992E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1999,7.5499999999999998E-2,3.1700000000000006E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2000,8.09E-2,3.49E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2001,7.7200000000000005E-2,3.3500000000000002E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2002,7.5300000000000006E-2,3.6799999999999999E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2003,6.6100000000000006E-2,4.3499999999999997E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2004,6.2E-2,4.6100000000000002E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2005,5.67E-2,4.8399999999999999E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2006,6.08E-2,4.2600000000000006E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2007,6.1100000000000002E-2,4.2099999999999999E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2008,6.6500000000000004E-2,3.7199999999999997E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2009,6.2799999999999995E-2,4.2400000000000007E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2010,5.5599999999999997E-2,4.7300000000000009E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2011,5.1299999999999998E-2,5.0600000000000006E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2012,4.2599999999999999E-2,5.7599999999999998E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2013,4.5499999999999999E-2,5.2699999999999997E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2014,4.41E-2,5.3500000000000006E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2015,4.3700000000000003E-2,5.2299999999999999E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2016,4.1099999999999998E-2,5.4900000000000004E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2017,4.07E-2,5.6099999999999997E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2018,4.3400000000000001E-2,5.2200000000000003E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2019,3.8600000000000002E-2,5.79E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2020,3.0700000000000002E-2,6.3199999999999992E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2021,3.1399999999999997E-2,6.25E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2022,4.7600000000000003E-2,4.7600000000000003E-2]

{"sheet":"9 (3)","index":26,"n_rows":45,"n_cols":9,"rows_kept":45,"cut":false,"hidden":false,"merged":[]}
[{"$f":"'Exhibit List'!C15","v":"RISK PREMIUM METHOD"},null,null,null,null,null,null,null,{"$f":"'Exhibit List'!B15","v":"Exhibit AMM-9"}]
[null,null,null,null,null,null,null,null,"Page 3 of 3"]
[{"$f":"'Exhibit List'!D15","v":"REGRESSION RESULTS"}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["SUMMARY OUTPUT"]
[]
["Regression Statistics"]
["Multiple R",0.94158807395189881]
["R Square",0.88658810100844654]
["Adjusted R Square",0.88417508188096661]
["Standard Error",4.8009350634044823E-3]
["Observations",49]
[]
["ANOVA"]
[null,"df","SS","MS","F","Significance F"]
["Regression",1,8.4686229562569316E-3,8.4686229562569316E-3,367.41859644286927,7.4657098401657262E-24]
["Residual",47,1.0833019417022503E-3,2.3048977483026602E-5]
["Total",48,9.5519248979591825E-3]
[]
[null,"Coefficients","Standard Error","t Stat","P-value","Lower 95%","Upper 95%","Lower 95.0%","Upper 95.0%"]
["Intercept",7.2337081871559655E-2,1.8748867556698716E-3,38.582107240772842,3.0687093809712311E-37,6.8565296226523215E-2,7.6108867516596096E-2,6.8565296226523215E-2,7.6108867516596096E-2]
["X Variable 1",-0.42725749151605152,2.2289951291786736E-2,-19.168166225355762,7.4657098401657262E-24,-0.47209908957880203,-0.38241589345330101,-0.47209908957880203,-0.38241589345330101]

{"sheet":"10","index":27,"n_rows":37,"n_cols":14,"rows_kept":37,"cut":false,"hidden":false,"merged":[]}
[{"$f":"'Exhibit List'!C16","v":"EXPECTED EARNINGS APPROACH"},null,null,null,null,null,null,null,null,{"$f":"'Exhibit List'!B16","v":"Exhibit AMM-10"}]
[null,null,null,null,null,null,null,null,null,"Page 1 of 1"]
[{"$f":"'Exhibit List'!D16","v":"UTILITY GROUP"}]
[]
[]
[null,null,null,"(a)",null,"(b)",null,"(c)"]
[null,null,null,"Expected Return",null,"Adjustment",null,"Adjusted Return"]
[null,"Company                      ",null,"on Common Equity",null,"Factor",null,"on Common Equity"]
[{"$f":"A8+1","v":1},{"$f":"VLOOKUP('Proxy Group Ticker'!$B3,vldatabase,2,FALSE)","v":"Avista Corp."},null,{"$f":"VLOOKUP('Proxy Group Ticker'!$B3,vldatabase,18,FALSE)","v":0.08},null,{"$f":"'6'!I9","v":1.0304612275132263},null,{"$f":"IF(F9=\"n/a\",\"n/a\",D9*F9)","v":8.2436898201058109E-2},null,null,null,null,{"$f":"IF(D9=\"n/a\",\"n/a\",IF(D9<$C$36,\"LOW\",IF(D9>$C$37,\"HIGH\",D9)))","v":0.08},{"$f":"IF(H9=\"n/a\",\"n/a\",IF(H9<$C$36,\"LOW\",IF(H9>$C$37,\"HIGH\",H9)))","v":8.2436898201058109E-2}]
[{"$f":"A9+1","v":2},{"$f":"VLOOKUP('Proxy Group Ticker'!$B4,vldatabase,2,FALSE)","v":"Black Hills Corp."},null,{"$f":"VLOOKUP('Proxy Group Ticker'!$B4,vldatabase,18,FALSE)","v":9.5000000000000001E-2},null,{"$f":"'6'!I10","v":1.0296938896296528},null,{"$f":"IF(F10=\"n/a\",\"n/a\",D10*F10)","v":9.7820919514817015E-2},null,null,null,null,9.5000000000000001E-2,9.7820919514817015E-2]
[3,{"$f":"VLOOKUP('Proxy Group Ticker'!$B5,vldatabase,2,FALSE)","v":"CenterPoint Energy"},null,{"$f":"VLOOKUP('Proxy Group Ticker'!$B5,vldatabase,18,FALSE)","v":0.1},null,{"$f":"'6'!I11","v":1.018679208988406},null,0.10186792089884061,null,null,null,null,0.1,0.10186792089884061]
[4,{"$f":"VLOOKUP('Proxy Group Ticker'!$B6,vldatabase,2,FALSE)","v":"CMS Energy Corp."},null,{"$f":"VLOOKUP('Proxy Group Ticker'!$B6,vldatabase,18,FALSE)","v":0.14000000000000001},null,{"$f":"'6'!I12","v":1.0105249797143685},null,0.14147349716001159,null,null,null,null,0.14000000000000001,0.14147349716001159]
[5,{"$f":"VLOOKUP('Proxy Group Ticker'!$B7,vldatabase,2,FALSE)","v":"Dominion Energy"},null,{"$f":"VLOOKUP('Proxy Group Ticker'!$B7,vldatabase,18,FALSE)","v":0.12},null,{"$f":"'6'!I13","v":1.0391819932867856},null,0.12470183919441427,null,null,null,null,0.12,0.12470183919441427]
[6,{"$f":"VLOOKUP('Proxy Group Ticker'!$B8,vldatabase,2,FALSE)","v":"DTE Energy Co."},null,{"$f":"VLOOKUP('Proxy Group Ticker'!$B8,vldatabase,18,FALSE)","v":0.125},null,{"$f":"'6'!I14","v":1.0192381936551334},null,0.12740477420689167,null,null,null,null,0.125,0.12740477420689167]
[7,{"$f":"VLOOKUP('Proxy Group Ticker'!$B9,vldatabase,2,FALSE)","v":"Duke Energy Corp."},null,{"$f":"VLOOKUP('Proxy Group Ticker'!$B9,vldatabase,18,FALSE)","v":0.09},null,{"$f":"'6'!I15","v":1.0133167185543532},null,9.1198504669891794E-2,null,null,null,null,0.09,9.1198504669891794E-2]
[8,{"$f":"VLOOKUP('Proxy Group Ticker'!$B10,vldatabase,2,FALSE)","v":"Edison International"},null,{"$f":"VLOOKUP('Proxy Group Ticker'!$B10,vldatabase,18,FALSE)","v":0.13},null,{"$f":"'6'!I16","v":1.0337239005244299},null,0.13438410706817588,null,null,null,null,0.13,0.13438410706817588]
[9,{"$f":"VLOOKUP('Proxy Group Ticker'!$B11,vldatabase,2,FALSE)","v":"Emera Inc."},null,{"$f":"VLOOKUP('Proxy Group Ticker'!$B11,vldatabase,18,FALSE)","v":0.105},null,{"$f":"'6'!I17","v":1.0104831465109649},null,0.10610073038365131,null,null,null,null,0.105,0.10610073038365131]
[10,{"$f":"VLOOKUP('Proxy Group Ticker'!$B12,vldatabase,2,FALSE)","v":"Entergy Corp."},null,{"$f":"VLOOKUP('Proxy Group Ticker'!$B12,vldatabase,18,FALSE)","v":0.09},null,{"$f":"'6'!I18","v":1.0288709088308843},null,9.2598381794779583E-2,null,null,null,null,0.09,9.2598381794779583E-2]
[11,{"$f":"VLOOKUP('Proxy Group Ticker'!$B13,vldatabase,2,FALSE)","v":"Exelon Corp."},null,{"$f":"VLOOKUP('Proxy Group Ticker'!$B13,vldatabase,18,FALSE)","v":0.1},null,{"$f":"'6'!I19","v":0.98201195750024561},null,9.8201195750024561E-2,null,null,null,null,0.1,9.8201195750024561E-2]
[12,{"$f":"VLOOKUP('Proxy Group Ticker'!$B14,vldatabase,2,FALSE)","v":"Hawaiian Elec."},null,{"$f":"VLOOKUP('Proxy Group Ticker'!$B14,vldatabase,18,FALSE)","v":0.125},null,{"$f":"'6'!I20","v":1.0209403420367502},null,0.12761754275459378,null,null,null,null,0.125,0.12761754275459378]
[13,{"$f":"VLOOKUP('Proxy Group Ticker'!$B15,vldatabase,2,FALSE)","v":"IDACORP, Inc."},null,{"$f":"VLOOKUP('Proxy Group Ticker'!$B15,vldatabase,18,FALSE)","v":9.5000000000000001E-2},null,{"$f":"'6'!I21","v":1.0237697358641229},null,9.7258124907091681E-2,null,null,null,null,9.5000000000000001E-2,9.7258124907091681E-2]
[14,{"$f":"VLOOKUP('Proxy Group Ticker'!$B16,vldatabase,2,FALSE)","v":"NorthWestern Corp."},null,{"$f":"VLOOKUP('Proxy Group Ticker'!$B16,vldatabase,18,FALSE)","v":0.08},null,{"$f":"'6'!I22","v":1.0276961366396744},null,8.2215690931173951E-2,null,null,null,null,0.08,8.2215690931173951E-2]
[15,{"$f":"VLOOKUP('Proxy Group Ticker'!$B17,vldatabase,2,FALSE)","v":"Otter Tail Corp."},null,{"$f":"VLOOKUP('Proxy Group Ticker'!$B17,vldatabase,18,FALSE)","v":0.115},null,{"$f":"'6'!I23","v":1.0195485471053509},null,0.11724808291711536,null,null,null,null,0.115,0.11724808291711536]
[16,{"$f":"VLOOKUP('Proxy Group Ticker'!$B18,vldatabase,2,FALSE)","v":"Pub Sv Enterprise Grp."},null,{"$f":"VLOOKUP('Proxy Group Ticker'!$B18,vldatabase,18,FALSE)","v":0.13500000000000001},null,{"$f":"'6'!I24","v":1.0150535289229026},null,0.13703222640459187,null,null,null,null,0.13500000000000001,0.13703222640459187]
[17,{"$f":"VLOOKUP('Proxy Group Ticker'!$B19,vldatabase,2,FALSE)","v":"Sempra Energy"},null,{"$f":"VLOOKUP('Proxy Group Ticker'!$B19,vldatabase,18,FALSE)","v":0.11},null,{"$f":"'6'!I25","v":1.0224230297388628},null,0.11246653327127491,null,null,null,null,0.11,0.11246653327127491]
[18,{"$f":"VLOOKUP('Proxy Group Ticker'!$B20,vldatabase,2,FALSE)","v":"Southern Company"},null,{"$f":"VLOOKUP('Proxy Group Ticker'!$B20,vldatabase,18,FALSE)","v":0.14499999999999999},null,{"$f":"'6'!I26","v":1.0216144028316483},null,0.148134088410589,null,null,null,null,0.14499999999999999,0.148134088410589]
[]
[null,"Average (d)",null,{"$f":"AVERAGE(M9:M26)","v":0.11000000000000001},null,null,null,{"$f":"AVERAGE(N9:N26)","v":0.11223116991327704},null,null,null,"Min",{"$f":"MIN(M9:M26)","v":0.08},{"$f":"MIN(N9:N26)","v":8.2215690931173951E-2}]
[null,null,null,null,null,null,null,null,null,null,null,"Max",{"$f":"MAX(M9:M26)","v":0.14499999999999999},{"$f":"MAX(N9:N26)","v":0.148134088410589}]
[]
["(a)",{"$f":"'Electric Utility Data'!$B$49","v":"The Value Line Investment Survey (Jan. 20, Feb. 10 and Mar. 10, 2023)."}]
["(b)",{"$f":"\"Adjustment to convert year-end return to an average rate of return from \"&'6'!Q1 &\".\"","v":"Adjustment to convert year-end return to an average rate of return from Exhibit AMM-6."}]
["(c)","(a) x (b)."]
["(d)","Excludes highlighted values."]
[]
["Threshold Min",null,{"$f":"'5 (3)'!D34","v":7.3440000000000005E-2},null,null,null,null,{"$f":"MIN(H9:H26)","v":8.2215690931173951E-2}]
["Threshold Max",null,{"$f":"'5 (3)'!D35","v":0.159},null,null,null,null,{"$f":"MAX(H9:H26)","v":0.148134088410589}]

{"sheet":"11","index":28,"n_rows":65,"n_cols":14,"rows_kept":65,"cut":false,"hidden":false,"merged":[[12,2,12,9],[23,2,23,9],[32,2,32,9],[40,2,40,9],[50,2,50,9]]}
[{"$f":"'Exhibit List'!C17","v":"FLOTATION COST STUDY"},null,null,null,null,null,null,null,null,null,{"$f":"'Exhibit List'!B17","v":"Exhibit AMM-11"}]
[null,null,null,null,null,null,null,null,null,null,"Page 1 of 1"]
[{"$f":"'Exhibit List'!D17","v":"ELECTRIC & GAS UTILITIES"}]
[]
[null,null,-1,{"$f":"C5-1","v":-2},-3,-4,-5,-6,-7,-8,-9]
[null,null,null,null,null,"Underwriting",null,null,"Total","Gross Proceeds","Flotation"]
[null,null,null,"Shares","Offering","Discount","Underwriting","Offering","Flotation","Before Flot.","Cost",null,"Latest","Net"]
["No.","Company","Date","Issued","Price","(per share)","Discount","Expense","Costs","Costs","(%)",null,"Price","Proceeds"]
[1,"ALLETE","2022-04-01",3200000,63,2.2050000000000001,{"$f":"D9*F9","v":7056000},700000,{"$f":"H9+G9","v":7756000},{"$f":"E9*D9","v":201600000},{"$f":"I9/J9","v":3.847222222222222E-2}]
[{"$f":"A9+1","v":2},"Alliant Energy","2019-11-14",3717502,52.63,0.39500000000000002,{"$f":"D10*F10","v":1468413.29},500000,{"$f":"H10+G10","v":1968413.29},{"$f":"E10*D10","v":195652130.26000002},{"$f":"I10/J10","v":1.0060781282494583E-2}]
[3,"Ameren Corp.","2019-08-05",7549205,74.3,0.12,{"$f":"D11*F11","v":905904.6},750000,{"$f":"H11+G11","v":1655904.6},{"$f":"E11*D11","v":560905931.5},{"$f":"I11/J11","v":2.9521966287140255E-3}]
[4,"American Elec Pwr","2009-04-02",{"$f":"60000000+9000000","v":69000000},24.5,0.73499999999999999,{"$f":"D12*F12","v":50715000},400000,{"$f":"H12+G12","v":51115000},{"$f":"E12*D12","v":1690500000},{"$f":"I12/J12","v":3.0236616385684707E-2}]
[5,"Avangrid, Inc.","N/A"]
[6,"Avista Corp.","2006-12-13",{"$f":"2750000+412500","v":3162500},25.05,0.48,{"$f":"D14*F14","v":1518000},300000,{"$f":"H14+G14","v":1818000},{"$f":"E14*D14","v":79220625},{"$f":"I14/J14","v":2.294856926463279E-2}]
[7,"Black Hills Corp.","2020-02-25",1222942,81.77,0.7359,899963.01780000003,230000,1129963.0178,99999967.339999989,1.1299633868460423E-2]
[8,"CenterPoint Energy","2018-09-27",60550459,27.25,0.75,45412844.25,1000000,46412844.25,1650000007.75,2.8128996383030472E-2]
[9,"CMS Energy Corp.","2005-03-31",{"$f":"20000000+3000000","v":23000000},12.25,0.42880000000000001,9862400,325000,10187400,281750000,3.6157586512866019E-2]
[10,"Consolidated Edison (a)","2021-06-17",10100000,76.92,{"$f":"M18-E18","v":0.82999999999999829},8382999.9999999832,450000,8832999.9999999832,776892000,1.1369662707300349E-2,null,77.75,{"$f":"J18-G18-H18","v":768059000}]
[11,"Dominion Energy (a)","2018-03-29",20000000,67.325800000000001,{"$f":"M19-E19","v":1.8941999999999979},37883999.999999955,450000,38333999.999999955,1346516000,2.8469026732693824E-2,null,69.22,{"$f":"J19-G19-H19","v":1308182000}]
[12,"DTE Energy Co.","2019-10-29",2400000,126,3.15,7560000,300000,7860000,302400000,2.5992063492063493E-2]
[13,"Duke Energy Corp. (a)","2019-11-18",25000000,85.99,{"$f":"M21-E21","v":2.6600000000000108},66500000.000000268,592000,67092000.000000268,2149750000,3.1209210373299344E-2,null,88.65,{"$f":"J21-G21-H21","v":2082657999.9999998}]
[14,"Edison International","2020-05-13",14181882,56.41,{"$f":"14000000/D22","v":0.9871750448917852},14000000,1000000,15000000,799999963.62,1.8750000852656289E-2]
[15,"Entergy Corp.","2018-06-08",13289037,75.25,0.8,10631229.600000001,650000,11281229.600000001,1000000034.25,1.1281229213617901E-2]
[16,"Evergy Inc.","N/A"]
[17,"Eversource Energy","2020-06-12",6000000,84.91,{"$f":"M25-E25","v":1.3500000000000085},{"$f":"D25*F25","v":8100000.0000000512},600000,{"$f":"H25+G25","v":8700000.0000000522},{"$f":"E25*D25","v":509460000},{"$f":"I25/J25","v":1.7076904958191128E-2},null,86.26,{"$f":"J25-G25-H25","v":500759999.99999994}]
[18,"Exelon Corp. (a)","2022-08-08",11300000,43.32,{"$f":"M26-E26","v":0.99000000000000199},11187000.000000022,900000,12087000.000000022,489516000,2.4691736327311104E-2,null,44.31,{"$f":"J26-G26-H26","v":477429000}]
[19,"FirstEnergy Corp.","2003-09-15",{"$f":"28000000+4200000","v":32200000},30,0.97499999999999998,31395000,423000,31818000,966000000,3.2937888198757766E-2]
[20,"Hawaiian Elec.","2013-03-20",{"$f":"6100000+900000","v":7000000},26.75,1.00312,7021840,450000,7471840,187250000,3.99030173564753E-2]
[21,"IDACORP, Inc.","2004-12-10",{"$f":"3500000+525000","v":4025000},30,1.2,4830000,300000,5130000,120750000,4.2484472049689442E-2]
[22,"NextEra Energy, Inc. (a)","2016-11-03",{"$f":"12000000+1800000","v":13800000},124,{"$f":"M30-E30","v":1.8900000000000006},26082000.000000007,750000,26832000.000000007,1711200000,1.5680224403927072E-2,null,125.89,{"$f":"J30-G30-H30","v":1684368000}]
[23,"NorthWestern Corp.","2021-11-18",6074767,53.5,1.605,9750001.0350000001,900000,10650001.035,325000034.5,3.2769230475266302E-2]
[24,"OGE Energy Corp.","2003-08-22",{"$f":"4650000+674074","v":5324074},21.6,0.79,4206018.46,325000,4531018.46,114999998.40000001,3.9400161069915285E-2]
[25,"Otter Tail Corp.","N/A"]
[26,"Pinnacle West Capital","2010-04-09",{"$f":"6000000+900000","v":6900000},38,1.33,{"$f":"D34*F34","v":9177000},190000,{"$f":"H34+G34","v":9367000},{"$f":"E34*D34","v":262200000},{"$f":"I34/J34","v":3.5724637681159417E-2}]
[27,"PNM Resources","2020-01-07",5375000,47.21,{"$f":"M35-E35","v":1.990000000000002},10696250.000000011,750000,11446250.000000011,253753750,4.5107707767865546E-2,null,49.2,{"$f":"J35-G35-H35","v":242307500}]
[28,"Portland General Elec.","2022-10-27",10100000,43,1.2362500000000001,12486125,{"$f":"500000+15000","v":515000},13001125,434300000,2.9935816256044211E-2]
[29,"PPL Corp.","2018-05-10",55000000,27,0.29430000000000001,16186500,1000000,17186500,1485000000,1.1573400673400673E-2]
[30,"Pub Sv Enterprise Grp.","2003-10-02",{"$f":"8250000+1237500","v":9487500},41.75,1.2524999999999999,11883093.75,350000,12233093.75,396103125,3.0883608277516114E-2]
[31,"Sempra Energy","2018-01-05",{"$f":"23364486+3504672","v":26869158},107,1.9259999999999999,51749998.307999998,1500000,53249998.307999998,2874999906,1.8521739147493384E-2]
[32,"Southern Company (a)","2016-08-18",32500000,49.3,{"$f":"M40-E40","v":1.6600000000000037},53950000.000000119,557000,54507000.000000119,1602250000,3.4019035731003351E-2,null,50.96,{"$f":"J40-G40-H40","v":1547743000}]
[33,"WEC Energy Group","N/A"]
[34,"Xcel Energy Inc. (a)","2019-10-30",10300000,62.69,{"$f":"M42-E42","v":0.63000000000000256},{"$f":"D42*F42","v":6489000.0000000261},650000,{"$f":"H42+G42","v":7139000.0000000261},{"$f":"E42*D42","v":645707000},{"$f":"I42/J42","v":1.105609819933813E-2},null,63.32,{"$f":"J42-G42-H42","v":638568000}]
[null,"Average",null,null,null,null,null,null,null,null,{"$f":"AVERAGE(K9:K42)","v":2.5636449149769688E-2}]
[]
[]
[1,"Atmos Energy Corp.","2018-11-30",7008087,92.75,0.97689999999999999,{"$f":"D46*F46","v":6846200.1902999999},1000000,{"$f":"H46+G46","v":7846200.1902999999},{"$f":"E46*D46","v":650000069.25},{"$f":"I46/J46","v":1.2071075929812295E-2}]
[{"$f":"A46+1","v":2},"Chesapeake Utilities","2016-09-23",960488,62.26,2.33,{"$f":"D47*F47","v":2237937.04},{"$f":"J47-N47-G47","v":162045.83999999519},{"$f":"H47+G47","v":2399982.8799999952},{"$f":"E47*D47","v":59799982.879999995},{"$f":"I47/J47","v":4.0133504466314245E-2},null,null,57400000]
[{"$f":"A47+1","v":3},"New Jersey Resources","2019-12-04",5700000,41.25,1.2375,{"$f":"D48*F48","v":7053750},500000,{"$f":"G48+H48","v":7553750},{"$f":"E48*D48","v":235125000},{"$f":"I48/J48","v":3.2126528442317913E-2}]
[4,"NiSource Inc.","2017-05-03","N/A","N/A","N/A",{"$f":"0.02*J49","v":10000000},57950,{"$f":"G49+H49","v":10057950},500000000,{"$f":"I49/J49","v":2.0115899999999999E-2}]
[5,"Northwest Nat. Holding Co.","2022-03-30",2500000,50,1.625,{"$f":"D50*F50","v":4062500},450000,{"$f":"G50+H50","v":4512500},{"$f":"E50*D50","v":125000000},{"$f":"I50/J50","v":3.61E-2}]
[6,"ONE Gas, Inc.","N/A"]
[7,"Southwest Gas","2023-03-09",3576180,60.12,2.0291000000000001,{"$f":"D52*F52","v":7256426.8380000005},538000,{"$f":"G52+H52","v":7794426.8380000005},{"$f":"E52*D52","v":214999941.59999999},{"$f":"I52/J52","v":3.6253157931090345E-2}]
[8,"Spire Inc.","2018-05-09",2000000,63.05,2.1093799999999998,{"$f":"D53*F53","v":4218760},325000,{"$f":"G53+H53","v":4543760},{"$f":"E53*D53","v":126100000},{"$f":"I53/J53","v":3.6032989690721648E-2}]
[null,"Average",null,null,null,null,null,null,null,null,{"$f":"AVERAGE(K46:K53)","v":3.0404736637179495E-2}]
[]
[null,"Average - Electric & Gas",null,null,null,null,null,null,null,null,{"$f":"AVERAGE(K9:K42,K46:K53)","v":2.6538557593333702E-2}]
[]
[]
[null,"SEC Form 424B for each company (through April 10, 2023)."]
[null,"Column (2) * Column (4)"]
[null,"SEC Form 424B for each company (through April 10, 2023)."]
[null,"Column (5) + Column (6)"]
[null,"Column (2) * Column (3)"]
[null,"Column (7) / Column (8)"]
[null,"Underwriting discount computed as the difference between the current market price and the price offered to the issuing company by the underwriters."]

{"sheet":"12 (1)","index":29,"n_rows":62,"n_cols":12,"rows_kept":62,"cut":false,"hidden":false,"merged":[]}
[{"$f":"'Exhibit List'!C18","v":"DCF MODEL - NON-UTILITY GROUP"},null,null,null,null,null,null,null,null,{"$f":"'Exhibit List'!B18","v":"Exhibit AMM-12"}]
[null,null,null,null,null,null,null,null,null,"Page 1 of 3"]
[{"$f":"'Exhibit List'!D18","v":"DIVIDEND YIELD"}]
[]
[null,null,null,null,"(a)",null,"(b)"]
[null,"Company                ","Industry Group      ",null,"Price",null,"Dividends",null,"Yield"]
[1,"3M Company","Diversified Co.",null,{"$f":"'Stock Price (Non-Utility)'!C34","v":106.36033333333332},null,6,null,{"$f":"G7/E7","v":5.6412008236153215E-2},null,null,"MMM"]
[{"$f":"A7+1","v":2},"Abbott Labs.","Med Supp Non-Invasive",null,{"$f":"'Stock Price (Non-Utility)'!D34","v":100.29033333333334},null,2.04,null,2.0340943460818755E-2,null,null,"ABT"]
[{"$f":"A8+1","v":3},"Air Products & Chem.","Chemical (Diversified)",null,{"$f":"'Stock Price (Non-Utility)'!E34","v":281.13866666666667},null,7,null,2.4898745103246796E-2,null,null,"APD"]
[4,"Allstate Corp.","Insurance (Prop/Cas.)",null,{"$f":"'Stock Price (Non-Utility)'!F34","v":120.43966666666668},null,3.56,null,2.955836809024712E-2,null,null,"ALL"]
[5,"Amdocs Ltd.","IT Services",null,{"$f":"'Stock Price (Non-Utility)'!G34","v":92.789999999999992},null,1.74,null,1.8752020691884901E-2,null,null,"DOX"]
[6,"Amgen","Biotechnology",null,{"$f":"'Stock Price (Non-Utility)'!H34","v":234.20616666666658},null,8.52,null,3.6378205242247406E-2,null,null,"AMGN"]
[7,"Archer Daniels Midl'd","Food Processing",null,{"$f":"'Stock Price (Non-Utility)'!I34","v":79.031000000000006},null,1.8,null,2.2775872758790852E-2,null,null,"ADM"]
[8,"Becton, Dickinson","Med Supp Invasive",null,{"$f":"'Stock Price (Non-Utility)'!J34","v":237.50233333333335},null,3.68,null,1.5494584614607294E-2,null,null,"BDX"]
[9,"Bristol-Myers Squibb","Drug",null,{"$f":"'Stock Price (Non-Utility)'!K34","v":68.514333333333326},null,2.31,null,3.3715572897155342E-2,null,null,"BMY"]
[10,"Brown & Brown","Financial Svcs. (Div.)",null,{"$f":"'Stock Price (Non-Utility)'!L34","v":55.823333333333338},null,0.46,null,8.2402818415238544E-3,null,null,"BRO"]
[11,"Brown-Forman 'B'","Beverage",null,{"$f":"'Stock Price (Non-Utility)'!M34","v":63.896333333333331},null,0.82,null,1.2833287251746319E-2,null,null,"BF/B"]
[12,"Church & Dwight","Household Products",null,{"$f":"'Stock Price (Non-Utility)'!N34","v":84.479666666666674},null,1.0900000000000001,null,1.2902513030749017E-2,null,null,"CHD"]
[13,"Cisco Systems","Telecom. Equipment",null,{"$f":"'Stock Price (Non-Utility)'!O34","v":49.508333333333333},null,1.56,null,3.1509846827133481E-2,null,null,"CSCO"]
[14,"Coca-Cola","Beverage",null,{"$f":"'Stock Price (Non-Utility)'!P34","v":60.069333333333319},null,1.84,null,3.0631270531829895E-2,null,null,"KO"]
[15,"Colgate-Palmolive","Household Products",null,{"$f":"'Stock Price (Non-Utility)'!Q34","v":72.993333333333339},null,1.92,null,2.6303772033975704E-2,null,null,"CL"]
[16,"Comcast Corp.","Cable TV",null,{"$f":"'Stock Price (Non-Utility)'!R34","v":36.811333333333337},null,1.1599999999999999,null,3.15120343372512E-2,null,null,"CMCSA"]
[17,"Costco Wholesale","Retail Store",null,{"$f":"'Stock Price (Non-Utility)'!S34","v":488.4980000000001},null,3.75,null,7.6765923299583604E-3,null,null,"COST"]
[18,"Danaher Corp.","Diversified Co.",null,{"$f":"'Stock Price (Non-Utility)'!T34","v":247.93899999999994},null,1.08,null,4.3559101230544626E-3,null,null,"DHR"]
[19,"Gen'l Mills","Food Processing",null,{"$f":"'Stock Price (Non-Utility)'!U34","v":80.160000000000011},null,2.17,null,2.7070858283433131E-2,null,null,"GIS"]
[20,"Gilead Sciences","Drug",null,{"$f":"'Stock Price (Non-Utility)'!V34","v":80.646000000000001},null,3,null,3.7199613124023513E-2,null,null,"GILD"]
[21,"Hershey Co.","Food Processing",null,{"$f":"'Stock Price (Non-Utility)'!W34","v":241.73466666666664},null,4.2699999999999996,null,1.7663995234444379E-2,null,null,"HSY"]
[22,"Home Depot","Retail Building Supply",null,{"$f":"'Stock Price (Non-Utility)'!X34","v":292.86766666666671},null,8.36,null,2.8545315688655735E-2,null,null,"HD"]
[23,"Hormel Foods","Food Processing",null,{"$f":"'Stock Price (Non-Utility)'!Y34","v":41.242000000000004},null,1.1000000000000001,null,2.6671839387032634E-2,null,null,"HRL"]
[24,"Intercontinental Exch.","Brokers & Exchanges",null,{"$f":"'Stock Price (Non-Utility)'!Z34","v":100.98566666666669},null,1.68,null,1.6636024254267103E-2,null,null,"ICE"]
[25,"Johnson & Johnson","Med Supp Non-Invasive",null,{"$f":"'Stock Price (Non-Utility)'!AA34","v":154.32166666666666},null,4.5199999999999996,null,2.9289471126327044E-2,null,null,"JNJ"]
[26,"Kimberly-Clark","Household Products",null,{"$f":"'Stock Price (Non-Utility)'!AB34","v":126.71066666666664},null,4.72,null,3.7250218345206407E-2,null,null,"KMB"]
[27,"Lilly (Eli)","Drug",null,{"$f":"'Stock Price (Non-Utility)'!AC34","v":325.23300000000006},null,4.5199999999999996,null,1.3897728705266682E-2,null,null,"LLY"]
[28,"Lockheed Martin","Aerospace/Defense",null,{"$f":"'Stock Price (Non-Utility)'!AD34","v":475.63299999999992},null,12.2,null,2.5650028488351316E-2,null,null,"LMT"]
[29,"Marsh & McLennan","Financial Svcs. (Div.)",null,{"$f":"'Stock Price (Non-Utility)'!AE34","v":161.25366666666665},null,2.48,null,1.5379495246619718E-2,null,null,"MMC"]
[30,"McCormick & Co.","Food Processing",null,{"$f":"'Stock Price (Non-Utility)'!AF34","v":73.911333333333317},null,1.56,null,2.1106370696420039E-2,null,null,"MKC"]
[31,"McDonald's Corp.","Restaurant",null,{"$f":"'Stock Price (Non-Utility)'!AG34","v":267.82766666666669},null,6.2,null,2.3149214109072624E-2,null,null,"MCD"]
[32,"McKesson Corp.","Med Supp Non-Invasive",null,{"$f":"'Stock Price (Non-Utility)'!AH34","v":348.20033333333339},null,2.2799999999999998,null,6.5479546736026467E-3,null,null,"MCK"]
[33,"Merck & Co.","Drug",null,{"$f":"'Stock Price (Non-Utility)'!AI34","v":107.28233333333334},null,2.92,null,2.7217901673776669E-2,null,null,"MRK"]
[34,"Microsoft Corp.","Computer Software",null,{"$f":"'Stock Price (Non-Utility)'!AJ34","v":262.00033333333334},null,2.73,null,1.0419834071457924E-2,null,null,"MSFT"]
[35,"Mondelez Int'l","Food Processing",null,{"$f":"'Stock Price (Non-Utility)'!AK34","v":66.461333333333329},null,1.54,null,2.3171367812863622E-2,null,null,"MDLZ"]
[36,"NewMarket Corp.","Chemical (Specialty)",null,{"$f":"'Stock Price (Non-Utility)'!AL34","v":347.5499999999999},null,8.4,null,2.4169184290030218E-2,null,null,"NEU"]
[37,"Northrop Grumman","Aerospace/Defense",null,{"$f":"'Stock Price (Non-Utility)'!AM34","v":461.03466666666657},null,6.92,null,1.5009717273610664E-2,null,null,"NOC"]
[38,"Oracle Corp.","Computer Software",null,{"$f":"'Stock Price (Non-Utility)'!AN34","v":87.331333333333333},null,1.6,null,1.8321030252601206E-2,null,null,"ORCL"]
[39,"PepsiCo, Inc.","Beverage",null,{"$f":"'Stock Price (Non-Utility)'!AO34","v":175.48800000000003},null,4.5999999999999996,null,2.6212618526622898E-2,null,null,"PEP"]
[40,"Pfizer, Inc.","Drug",null,{"$f":"'Stock Price (Non-Utility)'!AP34","v":40.845000000000006},null,1.64,null,4.0151793365160969E-2,null,null,"PFE"]
[41,"Procter & Gamble","Household Products",null,{"$f":"'Stock Price (Non-Utility)'!AQ34","v":140.95966666666664},null,3.65,null,2.5893931833928858E-2,null,null,"PG"]
[42,"Progressive Corp.","Insurance (Prop/Cas.)",null,{"$f":"'Stock Price (Non-Utility)'!AR34","v":141.52700000000002},null,0.4,null,2.8263158266620503E-3,null,null,"PGR"]
[43,"Republic Services","Environmental",null,{"$f":"'Stock Price (Non-Utility)'!AS34","v":129.79733333333331},null,1.98,null,1.5254550684143487E-2,null,null,"RSG"]
[44,"Sherwin-Williams","Retail Building Supply",null,{"$f":"'Stock Price (Non-Utility)'!AT34","v":219.55},null,2.42,null,1.1022546117057616E-2,null,null,"SHW"]
[45,"Smucker (J.M.)","Food Processing",null,{"$f":"'Stock Price (Non-Utility)'!AU34","v":150.86566666666667},null,4.1399999999999997,null,2.7441631296716503E-2,null,null,"SJM"]
[46,"Texas Instruments","Semiconductor",null,{"$f":"'Stock Price (Non-Utility)'!AV34","v":174.93533333333332},null,4.96,null,2.8353334374988094E-2,null,null,"TXN"]
[47,"Thermo Fisher Sci.","Precision Instrument",null,{"$f":"'Stock Price (Non-Utility)'!AW34","v":551.89133333333348},null,1.4,null,2.5367312647296501E-3,null,null,"TMO"]
[48,"Travelers Cos.","Insurance (Prop/Cas.)",null,{"$f":"'Stock Price (Non-Utility)'!AX34","v":176.47433333333336},null,3.72,null,2.1079552645049418E-2,null,null,"TRV"]
[49,"Verizon Communic.","Telecom. Services",null,{"$f":"'Stock Price (Non-Utility)'!AY34","v":38.051999999999992},null,2.64,null,6.9378744875433634E-2,null,null,"VZ"]
[50,"Walmart Inc.","Retail Store",null,{"$f":"'Stock Price (Non-Utility)'!AZ34","v":141.28433333333334},null,2.3199999999999998,null,1.6420787395630087E-2,null,null,"WMT"]
[51,"Waste Management","Environmental",null,{"$f":"'Stock Price (Non-Utility)'!BA34","v":152.25200000000004},null,2.8,null,1.8390563013950551E-2,null,null,"WM"]
[null,null,null,null,null,null,null,null,{"$f":"G58/E58","v":{"$error":"#DIV/0!"}}]
[null,"     Average",null,null,null,null,null,null,{"$f":"AVERAGE(I7:I57)","v":2.3012197909010029E-2}]
[]
["(a)",{"$f":"'Stock Price (Non-Utility)'!B37","v":"Average of closing prices for 30 trading days ended Mar. 29, 2023."}]
["(b)","The Value Line Investment Survey, Summary & Index (Mar. 31, 2023)."]

{"sheet":"12 (2)","index":30,"n_rows":61,"n_cols":15,"rows_kept":61,"cut":false,"hidden":false,"merged":[[4,3,4,7]]}
[{"$f":"'Exhibit List'!C19","v":"DCF MODEL - NON-UTILITY GROUP"},null,null,null,null,null,null,null,{"$f":"'Exhibit List'!B19","v":"Exhibit AMM-12"}]
[null,null,null,null,null,null,null,null,"Page 2 of 3"]
[{"$f":"'Exhibit List'!D19","v":"GROWTH RATES"}]
[null,null,null,"(a)",null,"(b)",null,"(c)"]
[null,null,null,"Earnings Growth"]
[null,"Company                ",null,"V Line",null,"IBES",null,"Zacks"]
[{"$f":"A6+1","v":1},{"$f":"'12 (1)'!B7","v":"3M Company"},null,7.4999999999999997E-2,null,8.9999999999999998E-4,null,9.5000000000000001E-2,null,"Jan. 6"]
[{"$f":"A7+1","v":2},{"$f":"'12 (1)'!B8","v":"Abbott Labs."},null,6.5000000000000002E-2,null,8.3000000000000004E-2,null,5.0900000000000001E-2,null,"Feb. 10"]
[3,{"$f":"'12 (1)'!B9","v":"Air Products & Chem."},null,0.115,null,8.7900000000000006E-2,null,0.1168,null,"Jan. 27"]
[4,{"$f":"'12 (1)'!B10","v":"Allstate Corp."},null,3.5000000000000003E-2,null,-2.1899999999999999E-2,null,7.0000000000000007E-2,null,"Mar. 3"]
[5,{"$f":"'12 (1)'!B11","v":"Amdocs Ltd."},null,7.4999999999999997E-2,null,0.11070000000000001,null,0.11,null,"Feb. 3"]
[6,{"$f":"'12 (1)'!B12","v":"Amgen"},null,4.4999999999999998E-2,null,4.1200000000000001E-2,null,7.0000000000000007E-2,null,"Mar. 3"]
[7,{"$f":"'12 (1)'!B13","v":"Archer Daniels Midl'd"},null,0.13,null,-2.8000000000000001E-2,null,6.3899999999999998E-2,null,"Jan. 13"]
[8,{"$f":"'12 (1)'!B14","v":"Becton, Dickinson"},null,0.05,null,6.3E-2,null,7.7700000000000005E-2,null,"Feb. 10"]
[9,{"$f":"'12 (1)'!B15","v":"Bristol-Myers Squibb"},null,"n/a",null,4.0599999999999997E-2,null,5.7000000000000002E-2,null,"Mar. 31"]
[10,{"$f":"'12 (1)'!B16","v":"Brown & Brown"},null,0.08,null,0.13220000000000001,null,"n/a",null,"Feb. 3"]
[11,{"$f":"'12 (1)'!B17","v":"Brown-Forman 'B'"},null,0.14499999999999999,null,8.8499999999999995E-2,null,"n/a",null,"Jan. 13"]
[12,{"$f":"'12 (1)'!B18","v":"Church & Dwight"},null,0.06,null,7.8100000000000003E-2,null,7.6399999999999996E-2,null,"Mar. 17"]
[13,{"$f":"'12 (1)'!B19","v":"Cisco Systems"},null,8.5000000000000006E-2,null,7.3200000000000001E-2,null,6.5000000000000002E-2,null,"Mar. 10"]
[14,{"$f":"'12 (1)'!B20","v":"Coca-Cola"},null,0.08,null,6.0600000000000001E-2,null,6.6600000000000006E-2,null,"Jan. 13"]
[15,{"$f":"'12 (1)'!B21","v":"Colgate-Palmolive"},null,0.06,null,6.0199999999999997E-2,null,6.2100000000000002E-2,null,"Mar. 17",null,null,null,null," "]
[16,{"$f":"'12 (1)'!B22","v":"Comcast Corp."},null,8.5000000000000006E-2,null,6.4000000000000001E-2,null,0.12640000000000001,null,"Mar. 10"]
[17,{"$f":"'12 (1)'!B23","v":"Costco Wholesale"},null,0.105,null,9.9000000000000005E-2,null,9.2399999999999996E-2,null,"Jan. 20"]
[18,{"$f":"'12 (1)'!B24","v":"Danaher Corp."},null,0.16,null,3.3099999999999997E-2,null,0.12,null,"Jan. 6"]
[19,{"$f":"'12 (1)'!B25","v":"Gen'l Mills"},null,4.4999999999999998E-2,null,7.0400000000000004E-2,null,7.4999999999999997E-2,null,"Jan. 13"]
[20,{"$f":"'12 (1)'!B26","v":"Gilead Sciences"},null,0.12,null,2.52E-2,null,0.1226,null,"Mar. 31"]
[21,{"$f":"'12 (1)'!B27","v":"Hershey Co."},null,0.09,null,9.64E-2,null,7.6700000000000004E-2,null,"Jan. 13"]
[22,{"$f":"'12 (1)'!B28","v":"Home Depot"},null,0.09,null,2.2200000000000001E-2,null,0.11219999999999999,null,"Mar. 17"]
[23,{"$f":"'12 (1)'!B29","v":"Hormel Foods"},null,7.4999999999999997E-2,null,3.3000000000000002E-2,null,5.8299999999999998E-2,null,"Jan. 13"]
[24,{"$f":"'12 (1)'!B30","v":"Intercontinental Exch."},null,7.0000000000000007E-2,null,5.8599999999999999E-2,null,5.3999999999999999E-2,null,"Jan. 6"]
[25,{"$f":"'12 (1)'!B31","v":"Johnson & Johnson"},null,0.08,null,3.9399999999999998E-2,null,5.5300000000000002E-2,null,"Feb. 10"]
[26,{"$f":"'12 (1)'!B32","v":"Kimberly-Clark"},null,7.0000000000000007E-2,null,9.6100000000000005E-2,null,9.8599999999999993E-2,null,"Mar. 17"]
[27,{"$f":"'12 (1)'!B33","v":"Lilly (Eli)"},null,0.115,null,0.22869999999999999,null,0.20619999999999999,null,"Mar. 31"]
[28,{"$f":"'12 (1)'!B34","v":"Lockheed Martin"},null,7.0000000000000007E-2,null,9.5500000000000002E-2,null,6.8599999999999994E-2,null,"Mar. 3"]
[29,{"$f":"'12 (1)'!B35","v":"Marsh & McLennan"},null,0.105,null,9.0800000000000006E-2,null,8.4599999999999995E-2,null,"Feb. 3"]
[30,{"$f":"'12 (1)'!B36","v":"McCormick & Co."},null,4.4999999999999998E-2,null,3.5099999999999999E-2,null,6.9199999999999998E-2,null,"Jan. 13"]
[31,{"$f":"'12 (1)'!B37","v":"McDonald's Corp."},null,0.09,null,7.7499999999999999E-2,null,8.0699999999999994E-2,null,"Feb. 17"]
[32,{"$f":"'12 (1)'!B38","v":"McKesson Corp."},null,0.1,null,0.1187,null,0.1036,null,"Feb. 10"]
[33,{"$f":"'12 (1)'!B39","v":"Merck & Co."},null,8.5000000000000006E-2,null,0.1047,null,8.0100000000000005E-2,null,"Mar. 31"]
[34,{"$f":"'12 (1)'!B40","v":"Microsoft Corp."},null,0.15,null,0.11899999999999999,null,0.1166,null,"Feb. 3"]
[35,{"$f":"'12 (1)'!B41","v":"Mondelez Int'l"},null,7.4999999999999997E-2,null,6.4500000000000002E-2,null,7.1400000000000005E-2,null,"Jan. 13"]
[36,{"$f":"'12 (1)'!B42","v":"NewMarket Corp."},null,0.01,null,7.6999999999999999E-2,null,"n/a",null,"Feb. 24"]
[37,{"$f":"'12 (1)'!B43","v":"Northrop Grumman"},null,9.5000000000000001E-2,null,0.03,null,3.4500000000000003E-2,null,"Mar. 3"]
[38,{"$f":"'12 (1)'!B44","v":"Oracle Corp."},null,0.1,null,9.06E-2,null,0.08,null,"Feb. 3"]
[39,{"$f":"'12 (1)'!B45","v":"PepsiCo, Inc."},null,6.5000000000000002E-2,null,7.5499999999999998E-2,null,7.6300000000000007E-2,null,"Jan. 13"]
[40,{"$f":"'12 (1)'!B46","v":"Pfizer, Inc."},null,0.02,null,-0.08,null,0.09,null,"Mar. 31"]
[41,{"$f":"'12 (1)'!B47","v":"Procter & Gamble"},null,5.5E-2,null,5.0700000000000002E-2,null,6.1400000000000003E-2,null,"Mar. 17"]
[42,{"$f":"'12 (1)'!B48","v":"Progressive Corp."},null,6.5000000000000002E-2,null,0.28639999999999999,null,0.2389,null,"Mar. 3"]
[43,{"$f":"'12 (1)'!B49","v":"Republic Services"},null,0.125,null,8.9700000000000002E-2,null,9.11E-2,null,"Feb. 17"]
[44,{"$f":"'12 (1)'!B50","v":"Sherwin-Williams"},null,7.0000000000000007E-2,null,9.0700000000000003E-2,null,0.10299999999999999,null,"Mar. 17"]
[45,{"$f":"'12 (1)'!B51","v":"Smucker (J.M.)"},null,0.04,null,3.7900000000000003E-2,null,0.04,null,"Jan. 13"]
[46,{"$f":"'12 (1)'!B52","v":"Texas Instruments"},null,4.4999999999999998E-2,null,0.1,null,9.3299999999999994E-2,null,"Mar. 24"]
[47,{"$f":"'12 (1)'!B53","v":"Thermo Fisher Sci."},null,0.11,null,7.7700000000000005E-2,null,0.125,null,"Feb. 10"]
[48,{"$f":"'12 (1)'!B54","v":"Travelers Cos."},null,7.4999999999999997E-2,null,8.8300000000000003E-2,null,0.1071,null,"Mar. 3"]
[49,{"$f":"'12 (1)'!B55","v":"Verizon Communic."},null,2.5000000000000001E-2,null,1.2999999999999999E-3,null,4.1500000000000002E-2,null,"Mar. 10"]
[50,{"$f":"'12 (1)'!B56","v":"Walmart Inc."},null,7.4999999999999997E-2,null,5.0900000000000001E-2,null,5.5E-2,null,"Jan. 20"]
[51,{"$f":"'12 (1)'!B57","v":"Waste Management"},null,6.5000000000000002E-2,null,8.7499999999999994E-2,null,0.10879999999999999,null,"Feb. 17"]
[]
["(a)","The Value Line Investment Survey (various editions as of Mar. 31, 2023)."]
["(b)","www.finance.yahoo.com (retrieved Mar. 30, 2023)."]
["(c)","www.zacks.com (retrieved Mar. 30, 2023)."]

{"sheet":"12 (3)","index":31,"n_rows":68,"n_cols":14,"rows_kept":68,"cut":false,"hidden":false,"merged":[]}
[{"$f":"'Exhibit List'!C20","v":"DCF MODEL - NON-UTILITY GROUP"},null,null,null,null,null,null,null,{"$f":"'Exhibit List'!B20","v":"Exhibit AMM-12"}]
[null,null,null,null,null,null,null,null,"Page 3 of 3"]
[{"$f":"'Exhibit List'!D20","v":"DCF COST OF EQUITY ESTIMATES"}]
[]
[null,null,null,"(a)",null,"(b)",null,"(c)"]
[null,"Company                ",null,"V Line",null,"IBES",null,"Zacks"]
[1,{"$f":"'12 (1)'!B7","v":"3M Company"},null,{"$f":"IF('12 (2)'!D7=\"n/a\",\"n/a\",'12 (1)'!$I7+'12 (2)'!D7)","v":0.1314120082361532},null,{"$f":"IF('12 (2)'!F7=\"n/a\",\"n/a\",'12 (1)'!$I7+'12 (2)'!F7)","v":5.7312008236153213E-2},null,{"$f":"IF('12 (2)'!H7=\"n/a\",\"n/a\",'12 (1)'!$I7+'12 (2)'!H7)","v":0.15141200823615322},null,null,null,{"$f":"IF(D7=\"n/a\",\"n/a\",IF(D7<$C$67,\"LOW\",IF(D7>$C$68,\"HIGH\",D7)))","v":0.1314120082361532},{"$f":"IF(F7=\"n/a\",\"n/a\",IF(F7<$C$67,\"LOW\",IF(F7>$C$68,\"HIGH\",F7)))","v":"LOW"},{"$f":"IF(H7=\"n/a\",\"n/a\",IF(H7<$C$67,\"LOW\",IF(H7>$C$68,\"HIGH\",H7)))","v":0.15141200823615322}]
[{"$f":"A7+1","v":2},{"$f":"'12 (1)'!B8","v":"Abbott Labs."},null,{"$f":"IF('12 (2)'!D8=\"n/a\",\"n/a\",'12 (1)'!$I8+'12 (2)'!D8)","v":8.5340943460818761E-2},null,{"$f":"IF('12 (2)'!F8=\"n/a\",\"n/a\",'12 (1)'!$I8+'12 (2)'!F8)","v":0.10334094346081876},null,{"$f":"IF('12 (2)'!H8=\"n/a\",\"n/a\",'12 (1)'!$I8+'12 (2)'!H8)","v":7.1240943460818759E-2},null,null,null,{"$f":"IF(D8=\"n/a\",\"n/a\",IF(D8<$C$67,\"LOW\",IF(D8>$C$68,\"HIGH\",D8)))","v":8.5340943460818761E-2},{"$f":"IF(F8=\"n/a\",\"n/a\",IF(F8<$C$67,\"LOW\",IF(F8>$C$68,\"HIGH\",F8)))","v":0.10334094346081876},{"$f":"IF(H8=\"n/a\",\"n/a\",IF(H8<$C$67,\"LOW\",IF(H8>$C$68,\"HIGH\",H8)))","v":"LOW"}]
[{"$f":"A8+1","v":3},{"$f":"'12 (1)'!B9","v":"Air Products & Chem."},null,{"$f":"IF('12 (2)'!D9=\"n/a\",\"n/a\",'12 (1)'!$I9+'12 (2)'!D9)","v":0.13989874510324679},null,{"$f":"IF('12 (2)'!F9=\"n/a\",\"n/a\",'12 (1)'!$I9+'12 (2)'!F9)","v":0.11279874510324681},null,{"$f":"IF('12 (2)'!H9=\"n/a\",\"n/a\",'12 (1)'!$I9+'12 (2)'!H9)","v":0.14169874510324679},null,null,null,0.13989874510324679,0.11279874510324681,0.14169874510324679]
[4,{"$f":"'12 (1)'!B10","v":"Allstate Corp."},null,{"$f":"IF('12 (2)'!D10=\"n/a\",\"n/a\",'12 (1)'!$I10+'12 (2)'!D10)","v":6.455836809024712E-2},null,{"$f":"IF('12 (2)'!F10=\"n/a\",\"n/a\",'12 (1)'!$I10+'12 (2)'!F10)","v":7.658368090247121E-3},null,{"$f":"IF('12 (2)'!H10=\"n/a\",\"n/a\",'12 (1)'!$I10+'12 (2)'!H10)","v":9.9558368090247124E-2},null,null,null,"LOW","LOW",9.9558368090247124E-2]
[5,{"$f":"'12 (1)'!B11","v":"Amdocs Ltd."},null,{"$f":"IF('12 (2)'!D11=\"n/a\",\"n/a\",'12 (1)'!$I11+'12 (2)'!D11)","v":9.3752020691884902E-2},null,{"$f":"IF('12 (2)'!F11=\"n/a\",\"n/a\",'12 (1)'!$I11+'12 (2)'!F11)","v":0.12945202069188491},null,{"$f":"IF('12 (2)'!H11=\"n/a\",\"n/a\",'12 (1)'!$I11+'12 (2)'!H11)","v":0.12875202069188491},null,null,null,9.3752020691884902E-2,0.12945202069188491,0.12875202069188491]
[6,{"$f":"'12 (1)'!B12","v":"Amgen"},null,{"$f":"IF('12 (2)'!D12=\"n/a\",\"n/a\",'12 (1)'!$I12+'12 (2)'!D12)","v":8.1378205242247398E-2},null,{"$f":"IF('12 (2)'!F12=\"n/a\",\"n/a\",'12 (1)'!$I12+'12 (2)'!F12)","v":7.75782052422474E-2},null,{"$f":"IF('12 (2)'!H12=\"n/a\",\"n/a\",'12 (1)'!$I12+'12 (2)'!H12)","v":0.10637820524224742},null,null,null,8.1378205242247398E-2,7.75782052422474E-2,0.10637820524224742]
[7,{"$f":"'12 (1)'!B13","v":"Archer Daniels Midl'd"},null,{"$f":"IF('12 (2)'!D13=\"n/a\",\"n/a\",'12 (1)'!$I13+'12 (2)'!D13)","v":0.15277587275879084},null,{"$f":"IF('12 (2)'!F13=\"n/a\",\"n/a\",'12 (1)'!$I13+'12 (2)'!F13)","v":-5.2241272412091484E-3},null,{"$f":"IF('12 (2)'!H13=\"n/a\",\"n/a\",'12 (1)'!$I13+'12 (2)'!H13)","v":8.6675872758790851E-2},null,null,null,0.15277587275879084,"LOW",8.6675872758790851E-2]
[8,{"$f":"'12 (1)'!B14","v":"Becton, Dickinson"},null,{"$f":"IF('12 (2)'!D14=\"n/a\",\"n/a\",'12 (1)'!$I14+'12 (2)'!D14)","v":6.5494584614607304E-2},null,{"$f":"IF('12 (2)'!F14=\"n/a\",\"n/a\",'12 (1)'!$I14+'12 (2)'!F14)","v":7.8494584614607288E-2},null,{"$f":"IF('12 (2)'!H14=\"n/a\",\"n/a\",'12 (1)'!$I14+'12 (2)'!H14)","v":9.3194584614607306E-2},null,null,null,"LOW",7.8494584614607288E-2,9.3194584614607306E-2]
[9,{"$f":"'12 (1)'!B15","v":"Bristol-Myers Squibb"},null,{"$f":"IF('12 (2)'!D15=\"n/a\",\"n/a\",'12 (1)'!$I15+'12 (2)'!D15)","v":"n/a"},null,{"$f":"IF('12 (2)'!F15=\"n/a\",\"n/a\",'12 (1)'!$I15+'12 (2)'!F15)","v":7.4315572897155346E-2},null,{"$f":"IF('12 (2)'!H15=\"n/a\",\"n/a\",'12 (1)'!$I15+'12 (2)'!H15)","v":9.0715572897155344E-2},null,null,null,"n/a",7.4315572897155346E-2,9.0715572897155344E-2]
[10,{"$f":"'12 (1)'!B16","v":"Brown & Brown"},null,{"$f":"IF('12 (2)'!D16=\"n/a\",\"n/a\",'12 (1)'!$I16+'12 (2)'!D16)","v":8.8240281841523854E-2},null,{"$f":"IF('12 (2)'!F16=\"n/a\",\"n/a\",'12 (1)'!$I16+'12 (2)'!F16)","v":0.14044028184152388},null,{"$f":"IF('12 (2)'!H16=\"n/a\",\"n/a\",'12 (1)'!$I16+'12 (2)'!H16)","v":"n/a"},null,null,null,8.8240281841523854E-2,0.14044028184152388,"n/a"]
[11,{"$f":"'12 (1)'!B17","v":"Brown-Forman 'B'"},null,{"$f":"IF('12 (2)'!D17=\"n/a\",\"n/a\",'12 (1)'!$I17+'12 (2)'!D17)","v":0.15783328725174631},null,{"$f":"IF('12 (2)'!F17=\"n/a\",\"n/a\",'12 (1)'!$I17+'12 (2)'!F17)","v":0.10133328725174631},null,{"$f":"IF('12 (2)'!H17=\"n/a\",\"n/a\",'12 (1)'!$I17+'12 (2)'!H17)","v":"n/a"},null,null,null,0.15783328725174631,0.10133328725174631,"n/a"]
[12,{"$f":"'12 (1)'!B18","v":"Church & Dwight"},null,{"$f":"IF('12 (2)'!D18=\"n/a\",\"n/a\",'12 (1)'!$I18+'12 (2)'!D18)","v":7.2902513030749017E-2},null,{"$f":"IF('12 (2)'!F18=\"n/a\",\"n/a\",'12 (1)'!$I18+'12 (2)'!F18)","v":9.1002513030749022E-2},null,{"$f":"IF('12 (2)'!H18=\"n/a\",\"n/a\",'12 (1)'!$I18+'12 (2)'!H18)","v":8.9302513030749014E-2},null,null,null,"LOW",9.1002513030749022E-2,8.9302513030749014E-2]
[13,{"$f":"'12 (1)'!B19","v":"Cisco Systems"},null,{"$f":"IF('12 (2)'!D19=\"n/a\",\"n/a\",'12 (1)'!$I19+'12 (2)'!D19)","v":0.11650984682713349},null,{"$f":"IF('12 (2)'!F19=\"n/a\",\"n/a\",'12 (1)'!$I19+'12 (2)'!F19)","v":0.10470984682713348},null,{"$f":"IF('12 (2)'!H19=\"n/a\",\"n/a\",'12 (1)'!$I19+'12 (2)'!H19)","v":9.6509846827133483E-2},null,null,null,0.11650984682713349,0.10470984682713348,9.6509846827133483E-2]
[14,{"$f":"'12 (1)'!B20","v":"Coca-Cola"},null,{"$f":"IF('12 (2)'!D20=\"n/a\",\"n/a\",'12 (1)'!$I20+'12 (2)'!D20)","v":0.11063127053182989},null,{"$f":"IF('12 (2)'!F20=\"n/a\",\"n/a\",'12 (1)'!$I20+'12 (2)'!F20)","v":9.1231270531829889E-2},null,{"$f":"IF('12 (2)'!H20=\"n/a\",\"n/a\",'12 (1)'!$I20+'12 (2)'!H20)","v":9.7231270531829894E-2},null,null,null,0.11063127053182989,9.1231270531829889E-2,9.7231270531829894E-2]
[15,{"$f":"'12 (1)'!B21","v":"Colgate-Palmolive"},null,{"$f":"IF('12 (2)'!D21=\"n/a\",\"n/a\",'12 (1)'!$I21+'12 (2)'!D21)","v":8.6303772033975698E-2},null,{"$f":"IF('12 (2)'!F21=\"n/a\",\"n/a\",'12 (1)'!$I21+'12 (2)'!F21)","v":8.6503772033975704E-2},null,{"$f":"IF('12 (2)'!H21=\"n/a\",\"n/a\",'12 (1)'!$I21+'12 (2)'!H21)","v":8.8403772033975703E-2},null,null,null,8.6303772033975698E-2,8.6503772033975704E-2,8.8403772033975703E-2]
[16,{"$f":"'12 (1)'!B22","v":"Comcast Corp."},null,{"$f":"IF('12 (2)'!D22=\"n/a\",\"n/a\",'12 (1)'!$I22+'12 (2)'!D22)","v":0.11651203433725121},null,{"$f":"IF('12 (2)'!F22=\"n/a\",\"n/a\",'12 (1)'!$I22+'12 (2)'!F22)","v":9.5512034337251195E-2},null,{"$f":"IF('12 (2)'!H22=\"n/a\",\"n/a\",'12 (1)'!$I22+'12 (2)'!H22)","v":0.15791203433725121},null,null,null,0.11651203433725121,9.5512034337251195E-2,0.15791203433725121]
[17,{"$f":"'12 (1)'!B23","v":"Costco Wholesale"},null,{"$f":"IF('12 (2)'!D23=\"n/a\",\"n/a\",'12 (1)'!$I23+'12 (2)'!D23)","v":0.11267659232995836},null,{"$f":"IF('12 (2)'!F23=\"n/a\",\"n/a\",'12 (1)'!$I23+'12 (2)'!F23)","v":0.10667659232995837},null,{"$f":"IF('12 (2)'!H23=\"n/a\",\"n/a\",'12 (1)'!$I23+'12 (2)'!H23)","v":0.10007659232995836},null,null,null,0.11267659232995836,0.10667659232995837,0.10007659232995836]
[18,{"$f":"'12 (1)'!B24","v":"Danaher Corp."},null,{"$f":"IF('12 (2)'!D24=\"n/a\",\"n/a\",'12 (1)'!$I24+'12 (2)'!D24)","v":0.16435591012305448},null,{"$f":"IF('12 (2)'!F24=\"n/a\",\"n/a\",'12 (1)'!$I24+'12 (2)'!F24)","v":3.7455910123054457E-2},null,{"$f":"IF('12 (2)'!H24=\"n/a\",\"n/a\",'12 (1)'!$I24+'12 (2)'!H24)","v":0.12435591012305446},null,null,null,"HIGH","LOW",0.12435591012305446]
[19,{"$f":"'12 (1)'!B25","v":"Gen'l Mills"},null,{"$f":"IF('12 (2)'!D25=\"n/a\",\"n/a\",'12 (1)'!$I25+'12 (2)'!D25)","v":7.2070858283433126E-2},null,{"$f":"IF('12 (2)'!F25=\"n/a\",\"n/a\",'12 (1)'!$I25+'12 (2)'!F25)","v":9.7470858283433132E-2},null,{"$f":"IF('12 (2)'!H25=\"n/a\",\"n/a\",'12 (1)'!$I25+'12 (2)'!H25)","v":0.10207085828343312},null,null,null,"LOW",9.7470858283433132E-2,0.10207085828343312]
[20,{"$f":"'12 (1)'!B26","v":"Gilead Sciences"},null,{"$f":"IF('12 (2)'!D26=\"n/a\",\"n/a\",'12 (1)'!$I26+'12 (2)'!D26)","v":0.1571996131240235},null,{"$f":"IF('12 (2)'!F26=\"n/a\",\"n/a\",'12 (1)'!$I26+'12 (2)'!F26)","v":6.2399613124023513E-2},null,{"$f":"IF('12 (2)'!H26=\"n/a\",\"n/a\",'12 (1)'!$I26+'12 (2)'!H26)","v":0.15979961312402352},null,null,null,0.1571996131240235,"LOW","HIGH"]
[21,{"$f":"'12 (1)'!B27","v":"Hershey Co."},null,{"$f":"IF('12 (2)'!D27=\"n/a\",\"n/a\",'12 (1)'!$I27+'12 (2)'!D27)","v":0.10766399523444438},null,{"$f":"IF('12 (2)'!F27=\"n/a\",\"n/a\",'12 (1)'!$I27+'12 (2)'!F27)","v":0.11406399523444438},null,{"$f":"IF('12 (2)'!H27=\"n/a\",\"n/a\",'12 (1)'!$I27+'12 (2)'!H27)","v":9.4363995234444387E-2},null,null,null,0.10766399523444438,0.11406399523444438,9.4363995234444387E-2]
[22,{"$f":"'12 (1)'!B28","v":"Home Depot"},null,{"$f":"IF('12 (2)'!D28=\"n/a\",\"n/a\",'12 (1)'!$I28+'12 (2)'!D28)","v":0.11854531568865573},null,{"$f":"IF('12 (2)'!F28=\"n/a\",\"n/a\",'12 (1)'!$I28+'12 (2)'!F28)","v":5.0745315688655736E-2},null,{"$f":"IF('12 (2)'!H28=\"n/a\",\"n/a\",'12 (1)'!$I28+'12 (2)'!H28)","v":0.14074531568865573},null,null,null,0.11854531568865573,"LOW",0.14074531568865573]
[23,{"$f":"'12 (1)'!B29","v":"Hormel Foods"},null,{"$f":"IF('12 (2)'!D29=\"n/a\",\"n/a\",'12 (1)'!$I29+'12 (2)'!D29)","v":0.10167183938703263},null,{"$f":"IF('12 (2)'!F29=\"n/a\",\"n/a\",'12 (1)'!$I29+'12 (2)'!F29)","v":5.9671839387032632E-2},null,{"$f":"IF('12 (2)'!H29=\"n/a\",\"n/a\",'12 (1)'!$I29+'12 (2)'!H29)","v":8.4971839387032636E-2},null,null,null,0.10167183938703263,"LOW",8.4971839387032636E-2]
[24,{"$f":"'12 (1)'!B30","v":"Intercontinental Exch."},null,{"$f":"IF('12 (2)'!D30=\"n/a\",\"n/a\",'12 (1)'!$I30+'12 (2)'!D30)","v":8.6636024254267113E-2},null,{"$f":"IF('12 (2)'!F30=\"n/a\",\"n/a\",'12 (1)'!$I30+'12 (2)'!F30)","v":7.5236024254267106E-2},null,{"$f":"IF('12 (2)'!H30=\"n/a\",\"n/a\",'12 (1)'!$I30+'12 (2)'!H30)","v":7.0636024254267099E-2},null,null,null,8.6636024254267113E-2,7.5236024254267106E-2,"LOW"]
[25,{"$f":"'12 (1)'!B31","v":"Johnson & Johnson"},null,{"$f":"IF('12 (2)'!D31=\"n/a\",\"n/a\",'12 (1)'!$I31+'12 (2)'!D31)","v":0.10928947112632705},null,{"$f":"IF('12 (2)'!F31=\"n/a\",\"n/a\",'12 (1)'!$I31+'12 (2)'!F31)","v":6.8689471126327034E-2},null,{"$f":"IF('12 (2)'!H31=\"n/a\",\"n/a\",'12 (1)'!$I31+'12 (2)'!H31)","v":8.4589471126327045E-2},null,null,null,0.10928947112632705,"LOW",8.4589471126327045E-2]
[26,{"$f":"'12 (1)'!B32","v":"Kimberly-Clark"},null,{"$f":"IF('12 (2)'!D32=\"n/a\",\"n/a\",'12 (1)'!$I32+'12 (2)'!D32)","v":0.10725021834520641},null,{"$f":"IF('12 (2)'!F32=\"n/a\",\"n/a\",'12 (1)'!$I32+'12 (2)'!F32)","v":0.13335021834520641},null,{"$f":"IF('12 (2)'!H32=\"n/a\",\"n/a\",'12 (1)'!$I32+'12 (2)'!H32)","v":0.13585021834520639},null,null,null,0.10725021834520641,0.13335021834520641,0.13585021834520639]
[27,{"$f":"'12 (1)'!B33","v":"Lilly (Eli)"},null,{"$f":"IF('12 (2)'!D33=\"n/a\",\"n/a\",'12 (1)'!$I33+'12 (2)'!D33)","v":0.1288977287052667},null,{"$f":"IF('12 (2)'!F33=\"n/a\",\"n/a\",'12 (1)'!$I33+'12 (2)'!F33)","v":0.24259772870526666},null,{"$f":"IF('12 (2)'!H33=\"n/a\",\"n/a\",'12 (1)'!$I33+'12 (2)'!H33)","v":0.22009772870526667},null,null,null,0.1288977287052667,"HIGH","HIGH"]
[28,{"$f":"'12 (1)'!B34","v":"Lockheed Martin"},null,{"$f":"IF('12 (2)'!D34=\"n/a\",\"n/a\",'12 (1)'!$I34+'12 (2)'!D34)","v":9.565002848835133E-2},null,{"$f":"IF('12 (2)'!F34=\"n/a\",\"n/a\",'12 (1)'!$I34+'12 (2)'!F34)","v":0.12115002848835132},null,{"$f":"IF('12 (2)'!H34=\"n/a\",\"n/a\",'12 (1)'!$I34+'12 (2)'!H34)","v":9.4250028488351317E-2},null,null,null,9.565002848835133E-2,0.12115002848835132,9.4250028488351317E-2]
[29,{"$f":"'12 (1)'!B35","v":"Marsh & McLennan"},null,{"$f":"IF('12 (2)'!D35=\"n/a\",\"n/a\",'12 (1)'!$I35+'12 (2)'!D35)","v":0.12037949524661971},null,{"$f":"IF('12 (2)'!F35=\"n/a\",\"n/a\",'12 (1)'!$I35+'12 (2)'!F35)","v":0.10617949524661972},null,{"$f":"IF('12 (2)'!H35=\"n/a\",\"n/a\",'12 (1)'!$I35+'12 (2)'!H35)","v":9.9979495246619712E-2},null,null,null,0.12037949524661971,0.10617949524661972,9.9979495246619712E-2]
[30,{"$f":"'12 (1)'!B36","v":"McCormick & Co."},null,{"$f":"IF('12 (2)'!D36=\"n/a\",\"n/a\",'12 (1)'!$I36+'12 (2)'!D36)","v":6.610637069642003E-2},null,{"$f":"IF('12 (2)'!F36=\"n/a\",\"n/a\",'12 (1)'!$I36+'12 (2)'!F36)","v":5.6206370696420038E-2},null,{"$f":"IF('12 (2)'!H36=\"n/a\",\"n/a\",'12 (1)'!$I36+'12 (2)'!H36)","v":9.030637069642003E-2},null,null,null,"LOW","LOW",9.030637069642003E-2]
[31,{"$f":"'12 (1)'!B37","v":"McDonald's Corp."},null,{"$f":"IF('12 (2)'!D37=\"n/a\",\"n/a\",'12 (1)'!$I37+'12 (2)'!D37)","v":0.11314921410907262},null,{"$f":"IF('12 (2)'!F37=\"n/a\",\"n/a\",'12 (1)'!$I37+'12 (2)'!F37)","v":0.10064921410907263},null,{"$f":"IF('12 (2)'!H37=\"n/a\",\"n/a\",'12 (1)'!$I37+'12 (2)'!H37)","v":0.10384921410907262},null,null,null,0.11314921410907262,0.10064921410907263,0.10384921410907262]
[32,{"$f":"'12 (1)'!B38","v":"McKesson Corp."},null,{"$f":"IF('12 (2)'!D38=\"n/a\",\"n/a\",'12 (1)'!$I38+'12 (2)'!D38)","v":0.10654795467360265},null,{"$f":"IF('12 (2)'!F38=\"n/a\",\"n/a\",'12 (1)'!$I38+'12 (2)'!F38)","v":0.12524795467360264},null,{"$f":"IF('12 (2)'!H38=\"n/a\",\"n/a\",'12 (1)'!$I38+'12 (2)'!H38)","v":0.11014795467360264},null,null,null,0.10654795467360265,0.12524795467360264,0.11014795467360264]
[33,{"$f":"'12 (1)'!B39","v":"Merck & Co."},null,{"$f":"IF('12 (2)'!D39=\"n/a\",\"n/a\",'12 (1)'!$I39+'12 (2)'!D39)","v":0.11221790167377668},null,{"$f":"IF('12 (2)'!F39=\"n/a\",\"n/a\",'12 (1)'!$I39+'12 (2)'!F39)","v":0.13191790167377668},null,{"$f":"IF('12 (2)'!H39=\"n/a\",\"n/a\",'12 (1)'!$I39+'12 (2)'!H39)","v":0.10731790167377667},null,null,null,0.11221790167377668,0.13191790167377668,0.10731790167377667]
[34,{"$f":"'12 (1)'!B40","v":"Microsoft Corp."},null,{"$f":"IF('12 (2)'!D40=\"n/a\",\"n/a\",'12 (1)'!$I40+'12 (2)'!D40)","v":0.16041983407145791},null,{"$f":"IF('12 (2)'!F40=\"n/a\",\"n/a\",'12 (1)'!$I40+'12 (2)'!F40)","v":0.12941983407145791},null,{"$f":"IF('12 (2)'!H40=\"n/a\",\"n/a\",'12 (1)'!$I40+'12 (2)'!H40)","v":0.12701983407145792},null,null,null,"HIGH",0.12941983407145791,0.12701983407145792]
[35,{"$f":"'12 (1)'!B41","v":"Mondelez Int'l"},null,{"$f":"IF('12 (2)'!D41=\"n/a\",\"n/a\",'12 (1)'!$I41+'12 (2)'!D41)","v":9.8171367812863619E-2},null,{"$f":"IF('12 (2)'!F41=\"n/a\",\"n/a\",'12 (1)'!$I41+'12 (2)'!F41)","v":8.7671367812863624E-2},null,{"$f":"IF('12 (2)'!H41=\"n/a\",\"n/a\",'12 (1)'!$I41+'12 (2)'!H41)","v":9.4571367812863627E-2},null,null,null,9.8171367812863619E-2,8.7671367812863624E-2,9.4571367812863627E-2]
[36,{"$f":"'12 (1)'!B42","v":"NewMarket Corp."},null,{"$f":"IF('12 (2)'!D42=\"n/a\",\"n/a\",'12 (1)'!$I42+'12 (2)'!D42)","v":3.416918429003022E-2},null,{"$f":"IF('12 (2)'!F42=\"n/a\",\"n/a\",'12 (1)'!$I42+'12 (2)'!F42)","v":0.10116918429003022},null,{"$f":"IF('12 (2)'!H42=\"n/a\",\"n/a\",'12 (1)'!$I42+'12 (2)'!H42)","v":"n/a"},null,null,null,"LOW",0.10116918429003022,"n/a"]
[37,{"$f":"'12 (1)'!B43","v":"Northrop Grumman"},null,{"$f":"IF('12 (2)'!D43=\"n/a\",\"n/a\",'12 (1)'!$I43+'12 (2)'!D43)","v":0.11000971727361067},null,{"$f":"IF('12 (2)'!F43=\"n/a\",\"n/a\",'12 (1)'!$I43+'12 (2)'!F43)","v":4.5009717273610667E-2},null,{"$f":"IF('12 (2)'!H43=\"n/a\",\"n/a\",'12 (1)'!$I43+'12 (2)'!H43)","v":4.9509717273610671E-2},null,null,null,0.11000971727361067,"LOW","LOW"]
[38,{"$f":"'12 (1)'!B44","v":"Oracle Corp."},null,{"$f":"IF('12 (2)'!D44=\"n/a\",\"n/a\",'12 (1)'!$I44+'12 (2)'!D44)","v":0.11832103025260121},null,{"$f":"IF('12 (2)'!F44=\"n/a\",\"n/a\",'12 (1)'!$I44+'12 (2)'!F44)","v":0.10892103025260121},null,{"$f":"IF('12 (2)'!H44=\"n/a\",\"n/a\",'12 (1)'!$I44+'12 (2)'!H44)","v":9.8321030252601208E-2},null,null,null,0.11832103025260121,0.10892103025260121,9.8321030252601208E-2]
[39,{"$f":"'12 (1)'!B45","v":"PepsiCo, Inc."},null,{"$f":"IF('12 (2)'!D45=\"n/a\",\"n/a\",'12 (1)'!$I45+'12 (2)'!D45)","v":9.1212618526622907E-2},null,{"$f":"IF('12 (2)'!F45=\"n/a\",\"n/a\",'12 (1)'!$I45+'12 (2)'!F45)","v":0.10171261852662289},null,{"$f":"IF('12 (2)'!H45=\"n/a\",\"n/a\",'12 (1)'!$I45+'12 (2)'!H45)","v":0.10251261852662291},null,null,null,9.1212618526622907E-2,0.10171261852662289,0.10251261852662291]
[40,{"$f":"'12 (1)'!B46","v":"Pfizer, Inc."},null,{"$f":"IF('12 (2)'!D46=\"n/a\",\"n/a\",'12 (1)'!$I46+'12 (2)'!D46)","v":6.0151793365160966E-2},null,{"$f":"IF('12 (2)'!F46=\"n/a\",\"n/a\",'12 (1)'!$I46+'12 (2)'!F46)","v":-3.9848206634839033E-2},null,{"$f":"IF('12 (2)'!H46=\"n/a\",\"n/a\",'12 (1)'!$I46+'12 (2)'!H46)","v":0.13015179336516097},null,null,null,"LOW","LOW",0.13015179336516097]
[41,{"$f":"'12 (1)'!B47","v":"Procter & Gamble"},null,{"$f":"IF('12 (2)'!D47=\"n/a\",\"n/a\",'12 (1)'!$I47+'12 (2)'!D47)","v":8.0893931833928859E-2},null,{"$f":"IF('12 (2)'!F47=\"n/a\",\"n/a\",'12 (1)'!$I47+'12 (2)'!F47)","v":7.6593931833928861E-2},null,{"$f":"IF('12 (2)'!H47=\"n/a\",\"n/a\",'12 (1)'!$I47+'12 (2)'!H47)","v":8.7293931833928862E-2},null,null,null,8.0893931833928859E-2,7.6593931833928861E-2,8.7293931833928862E-2]
[42,{"$f":"'12 (1)'!B48","v":"Progressive Corp."},null,{"$f":"IF('12 (2)'!D48=\"n/a\",\"n/a\",'12 (1)'!$I48+'12 (2)'!D48)","v":6.7826315826662056E-2},null,{"$f":"IF('12 (2)'!F48=\"n/a\",\"n/a\",'12 (1)'!$I48+'12 (2)'!F48)","v":0.28922631582666203},null,{"$f":"IF('12 (2)'!H48=\"n/a\",\"n/a\",'12 (1)'!$I48+'12 (2)'!H48)","v":0.24172631582666204},null,null,null,"LOW","HIGH","HIGH"]
[43,{"$f":"'12 (1)'!B49","v":"Republic Services"},null,{"$f":"IF('12 (2)'!D49=\"n/a\",\"n/a\",'12 (1)'!$I49+'12 (2)'!D49)","v":0.1402545506841435},null,{"$f":"IF('12 (2)'!F49=\"n/a\",\"n/a\",'12 (1)'!$I49+'12 (2)'!F49)","v":0.10495455068414349},null,{"$f":"IF('12 (2)'!H49=\"n/a\",\"n/a\",'12 (1)'!$I49+'12 (2)'!H49)","v":0.10635455068414348},null,null,null,0.1402545506841435,0.10495455068414349,0.10635455068414348]
[44,{"$f":"'12 (1)'!B50","v":"Sherwin-Williams"},null,{"$f":"IF('12 (2)'!D50=\"n/a\",\"n/a\",'12 (1)'!$I50+'12 (2)'!D50)","v":8.1022546117057628E-2},null,{"$f":"IF('12 (2)'!F50=\"n/a\",\"n/a\",'12 (1)'!$I50+'12 (2)'!F50)","v":0.10172254611705762},null,{"$f":"IF('12 (2)'!H50=\"n/a\",\"n/a\",'12 (1)'!$I50+'12 (2)'!H50)","v":0.11402254611705762},null,null,null,8.1022546117057628E-2,0.10172254611705762,0.11402254611705762]
[45,{"$f":"'12 (1)'!B51","v":"Smucker (J.M.)"},null,{"$f":"IF('12 (2)'!D51=\"n/a\",\"n/a\",'12 (1)'!$I51+'12 (2)'!D51)","v":6.74416312967165E-2},null,{"$f":"IF('12 (2)'!F51=\"n/a\",\"n/a\",'12 (1)'!$I51+'12 (2)'!F51)","v":6.534163129671651E-2},null,{"$f":"IF('12 (2)'!H51=\"n/a\",\"n/a\",'12 (1)'!$I51+'12 (2)'!H51)","v":6.74416312967165E-2},null,null,null,"LOW","LOW","LOW"]
[46,{"$f":"'12 (1)'!B52","v":"Texas Instruments"},null,{"$f":"IF('12 (2)'!D52=\"n/a\",\"n/a\",'12 (1)'!$I52+'12 (2)'!D52)","v":7.3353334374988088E-2},null,{"$f":"IF('12 (2)'!F52=\"n/a\",\"n/a\",'12 (1)'!$I52+'12 (2)'!F52)","v":0.12835333437498811},null,{"$f":"IF('12 (2)'!H52=\"n/a\",\"n/a\",'12 (1)'!$I52+'12 (2)'!H52)","v":0.12165333437498808},null,null,null,"LOW",0.12835333437498811,0.12165333437498808]
[47,{"$f":"'12 (1)'!B53","v":"Thermo Fisher Sci."},null,{"$f":"IF('12 (2)'!D53=\"n/a\",\"n/a\",'12 (1)'!$I53+'12 (2)'!D53)","v":0.11253673126472966},null,{"$f":"IF('12 (2)'!F53=\"n/a\",\"n/a\",'12 (1)'!$I53+'12 (2)'!F53)","v":8.023673126472966E-2},null,{"$f":"IF('12 (2)'!H53=\"n/a\",\"n/a\",'12 (1)'!$I53+'12 (2)'!H53)","v":0.12753673126472964},null,null,null,0.11253673126472966,8.023673126472966E-2,0.12753673126472964]
[48,{"$f":"'12 (1)'!B54","v":"Travelers Cos."},null,{"$f":"IF('12 (2)'!D54=\"n/a\",\"n/a\",'12 (1)'!$I54+'12 (2)'!D54)","v":9.6079552645049415E-2},null,{"$f":"IF('12 (2)'!F54=\"n/a\",\"n/a\",'12 (1)'!$I54+'12 (2)'!F54)","v":0.10937955264504942},null,{"$f":"IF('12 (2)'!H54=\"n/a\",\"n/a\",'12 (1)'!$I54+'12 (2)'!H54)","v":0.12817955264504943},null,null,null,9.6079552645049415E-2,0.10937955264504942,0.12817955264504943]
[49,{"$f":"'12 (1)'!B55","v":"Verizon Communic."},null,{"$f":"IF('12 (2)'!D55=\"n/a\",\"n/a\",'12 (1)'!$I55+'12 (2)'!D55)","v":9.4378744875433629E-2},null,{"$f":"IF('12 (2)'!F55=\"n/a\",\"n/a\",'12 (1)'!$I55+'12 (2)'!F55)","v":7.067874487543363E-2},null,{"$f":"IF('12 (2)'!H55=\"n/a\",\"n/a\",'12 (1)'!$I55+'12 (2)'!H55)","v":0.11087874487543364},null,null,null,9.4378744875433629E-2,"LOW",0.11087874487543364]
[50,{"$f":"'12 (1)'!B56","v":"Walmart Inc."},null,{"$f":"IF('12 (2)'!D56=\"n/a\",\"n/a\",'12 (1)'!$I56+'12 (2)'!D56)","v":9.1420787395630088E-2},null,{"$f":"IF('12 (2)'!F56=\"n/a\",\"n/a\",'12 (1)'!$I56+'12 (2)'!F56)","v":6.7320787395630091E-2},null,{"$f":"IF('12 (2)'!H56=\"n/a\",\"n/a\",'12 (1)'!$I56+'12 (2)'!H56)","v":7.1420787395630084E-2},null,null,null,9.1420787395630088E-2,"LOW","LOW"]
[51,{"$f":"'12 (1)'!B57","v":"Waste Management"},null,{"$f":"IF('12 (2)'!D57=\"n/a\",\"n/a\",'12 (1)'!$I57+'12 (2)'!D57)","v":8.339056301395055E-2},null,{"$f":"IF('12 (2)'!F57=\"n/a\",\"n/a\",'12 (1)'!$I57+'12 (2)'!F57)","v":0.10589056301395054},null,{"$f":"IF('12 (2)'!H57=\"n/a\",\"n/a\",'12 (1)'!$I57+'12 (2)'!H57)","v":0.12719056301395054},null,null,null,8.339056301395055E-2,0.10589056301395054,0.12719056301395054]
[]
[null,"Average (b)",null,{"$f":"AVERAGE(L7:L57)","v":0.10884357427365339},null,{"$f":"AVERAGE(M7:M57)","v":0.10384801729686648},null,{"$f":"AVERAGE(N7:N57)","v":0.10940766446598038},null,{"$f":"AVERAGE(D59:H59)","v":0.10736641867883341},"Min",{"$f":"MIN(L7:L57)","v":8.0893931833928859E-2},{"$f":"MIN(M7:M57)","v":7.4315572897155346E-2},{"$f":"MIN(N7:N57)","v":8.4589471126327045E-2}]
[null,null,null,null,null,null,null,null,null,null,"Max",{"$f":"MAX(L7:L57)","v":0.15783328725174631},{"$f":"MAX(M7:M57)","v":0.14044028184152388},{"$f":"MAX(N7:N57)","v":0.15791203433725121}]
["(a)","Sum of dividend yield (p. 1) and respective growth rate (p. 2).",null,null,null,null,null,null,null,null,"Mid",{"$f":"AVERAGE(L59,L60)","v":0.11936360954283759},{"$f":"AVERAGE(M59,M60)","v":0.10737792736933961},0.12125075273178912]
["(b)","Excludes highlighted figures."]
[]
[]
[]
[]
[null,"Criteria Min",{"$f":"'5 (3)'!D34","v":7.3440000000000005E-2}]
[null,"Criteria Max",{"$f":"'5 (3)'!D35","v":0.159}]

{"sheet":"Proxy Group Risk Measures","index":32,"n_rows":111,"n_cols":22,"rows_kept":111,"cut":false,"hidden":false,"merged":[[4,10,4,15],[39,10,39,15],[3,10,3,12],[38,10,38,12]]}
["RISK MEASURES"]
[]
["ELECTRIC UTILITY GROUP"]
[null,null,null,null,"(a)",null,null,"(b)",null,null,"(c)",null,null,null,null,"(d)",null,"(c)"]
[null,null,null,null,"S&P",null,null,"Moody's",null,null,"Value Line"]
[null,null,null,null,"Corporate",null,null,"Long-term",null,null,"Safety",null,"Financial",null,null,null,null,"Market",null,"Industrial"]
[null,"Company","SYM",null," Rating",null,null,"Rating",null,null,"Rank",null,"Strength",null,null,"Beta",null,"Cap",null,"Revenues"]
[{"$f":"A7+1","v":1},{"$f":"VLOOKUP('Proxy Group Ticker'!$B3,vldatabase,2,FALSE)","v":"Avista Corp."},{"$f":"'Proxy Group Ticker'!B3","v":"AVA"},null,{"$f":"VLOOKUP('Proxy Group Ticker'!$B3,vldatabase,26,FALSE)","v":"BBB"},{"$f":"VLOOKUP(E8,'Ordinal Ratings'!A$6:C$28,2,FALSE)","v":9},null,{"$f":"VLOOKUP('Proxy Group Ticker'!$B3,vldatabase,27,FALSE)","v":"Baa2"},{"$f":"VLOOKUP(H8,'Ordinal Ratings'!I$6:K$25,2,FALSE)","v":9},null,{"$f":"VLOOKUP('Proxy Group Ticker'!$B3,vldatabase,22,FALSE)","v":2},null,{"$f":"VLOOKUP('Proxy Group Ticker'!$B3,vldatabase,24,FALSE)","v":"B++"},{"$f":"VLOOKUP(M8,'Ordinal Ratings'!E$6:G$16,2,FALSE)","v":4},null,{"$f":"VLOOKUP('Proxy Group Ticker'!$B3,vldatabase,23,FALSE)","v":0.9},null,{"$f":"VLOOKUP('Proxy Group Ticker'!$B3,vldatabase,28,FALSE)","v":3200},null,0.11]
[{"$f":"A8+1","v":2},{"$f":"VLOOKUP('Proxy Group Ticker'!$B4,vldatabase,2,FALSE)","v":"Black Hills Corp."},{"$f":"'Proxy Group Ticker'!B4","v":"BKH"},null,{"$f":"VLOOKUP('Proxy Group Ticker'!$B4,vldatabase,26,FALSE)","v":"BBB+"},{"$f":"VLOOKUP(E9,'Ordinal Ratings'!A$6:C$28,2,FALSE)","v":8},null,{"$f":"VLOOKUP('Proxy Group Ticker'!$B4,vldatabase,27,FALSE)","v":"Baa2"},{"$f":"VLOOKUP(H9,'Ordinal Ratings'!I$6:K$25,2,FALSE)","v":9},null,{"$f":"VLOOKUP('Proxy Group Ticker'!$B4,vldatabase,22,FALSE)","v":2},null,{"$f":"VLOOKUP('Proxy Group Ticker'!$B4,vldatabase,24,FALSE)","v":"A"},{"$f":"VLOOKUP(M9,'Ordinal Ratings'!E$6:G$16,2,FALSE)","v":3},null,{"$f":"VLOOKUP('Proxy Group Ticker'!$B4,vldatabase,23,FALSE)","v":0.95},null,{"$f":"VLOOKUP('Proxy Group Ticker'!$B4,vldatabase,28,FALSE)","v":4600},null,0.19]
[3,{"$f":"VLOOKUP('Proxy Group Ticker'!$B5,vldatabase,2,FALSE)","v":"CenterPoint Energy"},{"$f":"'Proxy Group Ticker'!B5","v":"CNP"},null,{"$f":"VLOOKUP('Proxy Group Ticker'!$B5,vldatabase,26,FALSE)","v":"BBB+"},{"$f":"VLOOKUP(E10,'Ordinal Ratings'!A$6:C$28,2,FALSE)","v":8},null,{"$f":"VLOOKUP('Proxy Group Ticker'!$B5,vldatabase,27,FALSE)","v":"Baa2"},{"$f":"VLOOKUP(H10,'Ordinal Ratings'!I$6:K$25,2,FALSE)","v":9},null,{"$f":"VLOOKUP('Proxy Group Ticker'!$B5,vldatabase,22,FALSE)","v":3},null,{"$f":"VLOOKUP('Proxy Group Ticker'!$B5,vldatabase,24,FALSE)","v":"B++"},{"$f":"VLOOKUP(M10,'Ordinal Ratings'!E$6:G$16,2,FALSE)","v":4},null,{"$f":"VLOOKUP('Proxy Group Ticker'!$B5,vldatabase,23,FALSE)","v":1.1000000000000001},null,{"$f":"VLOOKUP('Proxy Group Ticker'!$B5,vldatabase,28,FALSE)","v":17900},null,{"$f":"166374/900162","v":0.18482673118838608},"10-K"]
[4,{"$f":"VLOOKUP('Proxy Group Ticker'!$B6,vldatabase,2,FALSE)","v":"CMS Energy Corp."},{"$f":"'Proxy Group Ticker'!B6","v":"CMS"},null,{"$f":"VLOOKUP('Proxy Group Ticker'!$B6,vldatabase,26,FALSE)","v":"BBB+"},{"$f":"VLOOKUP(E11,'Ordinal Ratings'!A$6:C$28,2,FALSE)","v":8},null,{"$f":"VLOOKUP('Proxy Group Ticker'!$B6,vldatabase,27,FALSE)","v":"Baa2"},{"$f":"VLOOKUP(H11,'Ordinal Ratings'!I$6:K$25,2,FALSE)","v":9},null,{"$f":"VLOOKUP('Proxy Group Ticker'!$B6,vldatabase,22,FALSE)","v":2},null,{"$f":"VLOOKUP('Proxy Group Ticker'!$B6,vldatabase,24,FALSE)","v":"A"},{"$f":"VLOOKUP(M11,'Ordinal Ratings'!E$6:G$16,2,FALSE)","v":3},null,{"$f":"VLOOKUP('Proxy Group Ticker'!$B6,vldatabase,23,FALSE)","v":0.8},null,{"$f":"VLOOKUP('Proxy Group Ticker'!$B6,vldatabase,28,FALSE)","v":17400},null,0.15]
[5,{"$f":"VLOOKUP('Proxy Group Ticker'!$B7,vldatabase,2,FALSE)","v":"Dominion Energy"},{"$f":"'Proxy Group Ticker'!B7","v":"D"},null,{"$f":"VLOOKUP('Proxy Group Ticker'!$B7,vldatabase,26,FALSE)","v":"BBB+"},{"$f":"VLOOKUP(E12,'Ordinal Ratings'!A$6:C$28,2,FALSE)","v":8},null,{"$f":"VLOOKUP('Proxy Group Ticker'!$B7,vldatabase,27,FALSE)","v":"Baa2"},{"$f":"VLOOKUP(H12,'Ordinal Ratings'!I$6:K$25,2,FALSE)","v":9},null,{"$f":"VLOOKUP('Proxy Group Ticker'!$B7,vldatabase,22,FALSE)","v":2},null,{"$f":"VLOOKUP('Proxy Group Ticker'!$B7,vldatabase,24,FALSE)","v":"B++"},{"$f":"VLOOKUP(M12,'Ordinal Ratings'!E$6:G$16,2,FALSE)","v":4},null,{"$f":"VLOOKUP('Proxy Group Ticker'!$B7,vldatabase,23,FALSE)","v":0.8},null,{"$f":"VLOOKUP('Proxy Group Ticker'!$B7,vldatabase,28,FALSE)","v":52200},null,0.08]
[6,{"$f":"VLOOKUP('Proxy Group Ticker'!$B8,vldatabase,2,FALSE)","v":"DTE Energy Co."},{"$f":"'Proxy Group Ticker'!B8","v":"DTE"},null,{"$f":"VLOOKUP('Proxy Group Ticker'!$B8,vldatabase,26,FALSE)","v":"BBB+"},{"$f":"VLOOKUP(E13,'Ordinal Ratings'!A$6:C$28,2,FALSE)","v":8},null,{"$f":"VLOOKUP('Proxy Group Ticker'!$B8,vldatabase,27,FALSE)","v":"Baa2"},{"$f":"VLOOKUP(H13,'Ordinal Ratings'!I$6:K$25,2,FALSE)","v":9},null,{"$f":"VLOOKUP('Proxy Group Ticker'!$B8,vldatabase,22,FALSE)","v":2},null,{"$f":"VLOOKUP('Proxy Group Ticker'!$B8,vldatabase,24,FALSE)","v":"A"},{"$f":"VLOOKUP(M13,'Ordinal Ratings'!E$6:G$16,2,FALSE)","v":3},null,{"$f":"VLOOKUP('Proxy Group Ticker'!$B8,vldatabase,23,FALSE)","v":0.95},null,{"$f":"VLOOKUP('Proxy Group Ticker'!$B8,vldatabase,28,FALSE)","v":22900},null,0.11]
[7,{"$f":"VLOOKUP('Proxy Group Ticker'!$B9,vldatabase,2,FALSE)","v":"Duke Energy Corp."},{"$f":"'Proxy Group Ticker'!B9","v":"DUK"},null,{"$f":"VLOOKUP('Proxy Group Ticker'!$B9,vldatabase,26,FALSE)","v":"BBB+"},{"$f":"VLOOKUP(E14,'Ordinal Ratings'!A$6:C$28,2,FALSE)","v":8},null,{"$f":"VLOOKUP('Proxy Group Ticker'!$B9,vldatabase,27,FALSE)","v":"Baa2"},{"$f":"VLOOKUP(H14,'Ordinal Ratings'!I$6:K$25,2,FALSE)","v":9},null,{"$f":"VLOOKUP('Proxy Group Ticker'!$B9,vldatabase,22,FALSE)","v":2},null,{"$f":"VLOOKUP('Proxy Group Ticker'!$B9,vldatabase,24,FALSE)","v":"A"},{"$f":"VLOOKUP(M14,'Ordinal Ratings'!E$6:G$16,2,FALSE)","v":3},null,{"$f":"VLOOKUP('Proxy Group Ticker'!$B9,vldatabase,23,FALSE)","v":0.85},null,{"$f":"VLOOKUP('Proxy Group Ticker'!$B9,vldatabase,28,FALSE)","v":78300},null,0.13]
[8,{"$f":"VLOOKUP('Proxy Group Ticker'!$B10,vldatabase,2,FALSE)","v":"Edison International"},{"$f":"'Proxy Group Ticker'!B10","v":"EIX"},null,{"$f":"VLOOKUP('Proxy Group Ticker'!$B10,vldatabase,26,FALSE)","v":"BBB"},{"$f":"VLOOKUP(E15,'Ordinal Ratings'!A$6:C$28,2,FALSE)","v":9},null,{"$f":"VLOOKUP('Proxy Group Ticker'!$B10,vldatabase,27,FALSE)","v":"Baa2"},{"$f":"VLOOKUP(H15,'Ordinal Ratings'!I$6:K$25,2,FALSE)","v":9},null,{"$f":"VLOOKUP('Proxy Group Ticker'!$B10,vldatabase,22,FALSE)","v":3},null,{"$f":"VLOOKUP('Proxy Group Ticker'!$B10,vldatabase,24,FALSE)","v":"B++"},{"$f":"VLOOKUP(M15,'Ordinal Ratings'!E$6:G$16,2,FALSE)","v":4},null,{"$f":"VLOOKUP('Proxy Group Ticker'!$B10,vldatabase,23,FALSE)","v":0.95},null,{"$f":"VLOOKUP('Proxy Group Ticker'!$B10,vldatabase,28,FALSE)","v":25900},null,0.03]
[9,{"$f":"VLOOKUP('Proxy Group Ticker'!$B11,vldatabase,2,FALSE)","v":"Emera Inc."},{"$f":"'Proxy Group Ticker'!B11","v":"EMA"},null,{"$f":"VLOOKUP('Proxy Group Ticker'!$B11,vldatabase,26,FALSE)","v":"BBB"},{"$f":"VLOOKUP(E16,'Ordinal Ratings'!A$6:C$28,2,FALSE)","v":9},null,{"$f":"VLOOKUP('Proxy Group Ticker'!$B11,vldatabase,27,FALSE)","v":"Baa3"},{"$f":"VLOOKUP(H16,'Ordinal Ratings'!I$6:K$25,2,FALSE)","v":10},null,{"$f":"VLOOKUP('Proxy Group Ticker'!$B11,vldatabase,22,FALSE)","v":2},null,{"$f":"VLOOKUP('Proxy Group Ticker'!$B11,vldatabase,24,FALSE)","v":"B++"},{"$f":"VLOOKUP(M16,'Ordinal Ratings'!E$6:G$16,2,FALSE)","v":4},null,{"$f":"VLOOKUP('Proxy Group Ticker'!$B11,vldatabase,23,FALSE)","v":0.7},null,{"$f":"VLOOKUP('Proxy Group Ticker'!$B11,vldatabase,28,FALSE)","v":14300},null,{"$f":"E111/H111","v":0.1270108043217287},"40-F"]
[10,{"$f":"VLOOKUP('Proxy Group Ticker'!$B12,vldatabase,2,FALSE)","v":"Entergy Corp."},{"$f":"'Proxy Group Ticker'!B12","v":"ETR"},null,{"$f":"VLOOKUP('Proxy Group Ticker'!$B12,vldatabase,26,FALSE)","v":"BBB+"},{"$f":"VLOOKUP(E17,'Ordinal Ratings'!A$6:C$28,2,FALSE)","v":8},null,{"$f":"VLOOKUP('Proxy Group Ticker'!$B12,vldatabase,27,FALSE)","v":"Baa2"},{"$f":"VLOOKUP(H17,'Ordinal Ratings'!I$6:K$25,2,FALSE)","v":9},null,{"$f":"VLOOKUP('Proxy Group Ticker'!$B12,vldatabase,22,FALSE)","v":2},null,{"$f":"VLOOKUP('Proxy Group Ticker'!$B12,vldatabase,24,FALSE)","v":"B++"},{"$f":"VLOOKUP(M17,'Ordinal Ratings'!E$6:G$16,2,FALSE)","v":4},null,{"$f":"VLOOKUP('Proxy Group Ticker'!$B12,vldatabase,23,FALSE)","v":0.95},null,{"$f":"VLOOKUP('Proxy Group Ticker'!$B12,vldatabase,28,FALSE)","v":23000},null,0.27]
[11,{"$f":"VLOOKUP('Proxy Group Ticker'!$B13,vldatabase,2,FALSE)","v":"Exelon Corp."},{"$f":"'Proxy Group Ticker'!B13","v":"EXC"},null,{"$f":"VLOOKUP('Proxy Group Ticker'!$B13,vldatabase,26,FALSE)","v":"BBB+"},{"$f":"VLOOKUP(E18,'Ordinal Ratings'!A$6:C$28,2,FALSE)","v":8},null,{"$f":"VLOOKUP('Proxy Group Ticker'!$B13,vldatabase,27,FALSE)","v":"Baa2"},{"$f":"VLOOKUP(H18,'Ordinal Ratings'!I$6:K$25,2,FALSE)","v":9},null,{"$f":"VLOOKUP('Proxy Group Ticker'!$B13,vldatabase,22,FALSE)","v":2},null,{"$f":"VLOOKUP('Proxy Group Ticker'!$B13,vldatabase,24,FALSE)","v":"B++"},{"$f":"VLOOKUP(M18,'Ordinal Ratings'!E$6:G$16,2,FALSE)","v":4},null,{"$f":"VLOOKUP('Proxy Group Ticker'!$B13,vldatabase,23,FALSE)","v":"n/a"},null,{"$f":"VLOOKUP('Proxy Group Ticker'!$B13,vldatabase,28,FALSE)","v":41500},null,0.17]
[12,{"$f":"VLOOKUP('Proxy Group Ticker'!$B14,vldatabase,2,FALSE)","v":"Hawaiian Elec."},{"$f":"'Proxy Group Ticker'!B14","v":"HE"},null,{"$f":"VLOOKUP('Proxy Group Ticker'!$B14,vldatabase,26,FALSE)","v":"BBB-"},{"$f":"VLOOKUP(E19,'Ordinal Ratings'!A$6:C$28,2,FALSE)","v":10},null,{"$f":"VLOOKUP('Proxy Group Ticker'!$B14,vldatabase,27,FALSE)","v":"NR"},{"$f":"VLOOKUP(H19,'Ordinal Ratings'!I$6:K$25,2,FALSE)","v":"--"},null,{"$f":"VLOOKUP('Proxy Group Ticker'!$B14,vldatabase,22,FALSE)","v":2},null,{"$f":"VLOOKUP('Proxy Group Ticker'!$B14,vldatabase,24,FALSE)","v":"A"},{"$f":"VLOOKUP(M19,'Ordinal Ratings'!E$6:G$16,2,FALSE)","v":3},null,{"$f":"VLOOKUP('Proxy Group Ticker'!$B14,vldatabase,23,FALSE)","v":0.85},null,{"$f":"VLOOKUP('Proxy Group Ticker'!$B14,vldatabase,28,FALSE)","v":4600},null,{"$f":"1211.242/3366.621","v":0.35977973166566712},"10-K"]
[13,{"$f":"VLOOKUP('Proxy Group Ticker'!$B15,vldatabase,2,FALSE)","v":"IDACORP, Inc."},{"$f":"'Proxy Group Ticker'!B15","v":"IDA"},null,{"$f":"VLOOKUP('Proxy Group Ticker'!$B15,vldatabase,26,FALSE)","v":"BBB"},{"$f":"VLOOKUP(E20,'Ordinal Ratings'!A$6:C$28,2,FALSE)","v":9},null,{"$f":"VLOOKUP('Proxy Group Ticker'!$B15,vldatabase,27,FALSE)","v":"Baa2"},{"$f":"VLOOKUP(H20,'Ordinal Ratings'!I$6:K$25,2,FALSE)","v":9},null,{"$f":"VLOOKUP('Proxy Group Ticker'!$B15,vldatabase,22,FALSE)","v":1},null,{"$f":"VLOOKUP('Proxy Group Ticker'!$B15,vldatabase,24,FALSE)","v":"A+"},{"$f":"VLOOKUP(M20,'Ordinal Ratings'!E$6:G$16,2,FALSE)","v":2},null,{"$f":"VLOOKUP('Proxy Group Ticker'!$B15,vldatabase,23,FALSE)","v":0.8},null,{"$f":"VLOOKUP('Proxy Group Ticker'!$B15,vldatabase,28,FALSE)","v":5500},null,0.15]
[14,{"$f":"VLOOKUP('Proxy Group Ticker'!$B16,vldatabase,2,FALSE)","v":"NorthWestern Corp."},{"$f":"'Proxy Group Ticker'!B16","v":"NWE"},null,{"$f":"VLOOKUP('Proxy Group Ticker'!$B16,vldatabase,26,FALSE)","v":"BBB"},{"$f":"VLOOKUP(E21,'Ordinal Ratings'!A$6:C$28,2,FALSE)","v":9},null,{"$f":"VLOOKUP('Proxy Group Ticker'!$B16,vldatabase,27,FALSE)","v":"Baa2"},{"$f":"VLOOKUP(H21,'Ordinal Ratings'!I$6:K$25,2,FALSE)","v":9},null,{"$f":"VLOOKUP('Proxy Group Ticker'!$B16,vldatabase,22,FALSE)","v":2},null,{"$f":"VLOOKUP('Proxy Group Ticker'!$B16,vldatabase,24,FALSE)","v":"B++"},{"$f":"VLOOKUP(M21,'Ordinal Ratings'!E$6:G$16,2,FALSE)","v":4},null,{"$f":"VLOOKUP('Proxy Group Ticker'!$B16,vldatabase,23,FALSE)","v":0.9},null,{"$f":"VLOOKUP('Proxy Group Ticker'!$B16,vldatabase,28,FALSE)","v":3400},null,0.04]
[15,{"$f":"VLOOKUP('Proxy Group Ticker'!$B17,vldatabase,2,FALSE)","v":"Otter Tail Corp."},{"$f":"'Proxy Group Ticker'!B17","v":"OTTR"},null,{"$f":"VLOOKUP('Proxy Group Ticker'!$B17,vldatabase,26,FALSE)","v":"BBB"},{"$f":"VLOOKUP(E22,'Ordinal Ratings'!A$6:C$28,2,FALSE)","v":9},null,{"$f":"VLOOKUP('Proxy Group Ticker'!$B17,vldatabase,27,FALSE)","v":"Baa2"},{"$f":"VLOOKUP(H22,'Ordinal Ratings'!I$6:K$25,2,FALSE)","v":9},null,{"$f":"VLOOKUP('Proxy Group Ticker'!$B17,vldatabase,22,FALSE)","v":2},null,{"$f":"VLOOKUP('Proxy Group Ticker'!$B17,vldatabase,24,FALSE)","v":"A"},{"$f":"VLOOKUP(M22,'Ordinal Ratings'!E$6:G$16,2,FALSE)","v":3},null,{"$f":"VLOOKUP('Proxy Group Ticker'!$B17,vldatabase,23,FALSE)","v":0.9},null,{"$f":"VLOOKUP('Proxy Group Ticker'!$B17,vldatabase,28,FALSE)","v":3000},null,0.3]
[16,{"$f":"VLOOKUP('Proxy Group Ticker'!$B18,vldatabase,2,FALSE)","v":"Pub Sv Enterprise Grp."},{"$f":"'Proxy Group Ticker'!B18","v":"PEG"},null,{"$f":"VLOOKUP('Proxy Group Ticker'!$B18,vldatabase,26,FALSE)","v":"BBB+"},{"$f":"VLOOKUP(E23,'Ordinal Ratings'!A$6:C$28,2,FALSE)","v":8},null,{"$f":"VLOOKUP('Proxy Group Ticker'!$B18,vldatabase,27,FALSE)","v":"Baa2"},{"$f":"VLOOKUP(H23,'Ordinal Ratings'!I$6:K$25,2,FALSE)","v":9},null,{"$f":"VLOOKUP('Proxy Group Ticker'!$B18,vldatabase,22,FALSE)","v":1},null,{"$f":"VLOOKUP('Proxy Group Ticker'!$B18,vldatabase,24,FALSE)","v":"A++"},{"$f":"VLOOKUP(M23,'Ordinal Ratings'!E$6:G$16,2,FALSE)","v":1},null,{"$f":"VLOOKUP('Proxy Group Ticker'!$B18,vldatabase,23,FALSE)","v":0.9},null,{"$f":"VLOOKUP('Proxy Group Ticker'!$B18,vldatabase,28,FALSE)","v":30500},null,{"$f":"230179785/4463942446","v":5.1564236722240211E-2},"Form 1"]
[17,{"$f":"VLOOKUP('Proxy Group Ticker'!$B19,vldatabase,2,FALSE)","v":"Sempra Energy"},{"$f":"'Proxy Group Ticker'!B19","v":"SRE"},null,{"$f":"VLOOKUP('Proxy Group Ticker'!$B19,vldatabase,26,FALSE)","v":"BBB+"},{"$f":"VLOOKUP(E24,'Ordinal Ratings'!A$6:C$28,2,FALSE)","v":8},null,{"$f":"VLOOKUP('Proxy Group Ticker'!$B19,vldatabase,27,FALSE)","v":"Baa2"},{"$f":"VLOOKUP(H24,'Ordinal Ratings'!I$6:K$25,2,FALSE)","v":9},null,{"$f":"VLOOKUP('Proxy Group Ticker'!$B19,vldatabase,22,FALSE)","v":2},null,{"$f":"VLOOKUP('Proxy Group Ticker'!$B19,vldatabase,24,FALSE)","v":"A"},{"$f":"VLOOKUP(M24,'Ordinal Ratings'!E$6:G$16,2,FALSE)","v":3},null,{"$f":"VLOOKUP('Proxy Group Ticker'!$B19,vldatabase,23,FALSE)","v":0.95},null,{"$f":"VLOOKUP('Proxy Group Ticker'!$B19,vldatabase,28,FALSE)","v":49400},null,{"$f":"186199658/3467108134","v":5.3704600723018581E-2},"Form 1"]
[18,{"$f":"VLOOKUP('Proxy Group Ticker'!$B20,vldatabase,2,FALSE)","v":"Southern Company"},{"$f":"'Proxy Group Ticker'!B20","v":"SO"},null,{"$f":"VLOOKUP('Proxy Group Ticker'!$B20,vldatabase,26,FALSE)","v":"BBB+"},{"$f":"VLOOKUP(E25,'Ordinal Ratings'!A$6:C$28,2,FALSE)","v":8},null,{"$f":"VLOOKUP('Proxy Group Ticker'!$B20,vldatabase,27,FALSE)","v":"Baa2"},{"$f":"VLOOKUP(H25,'Ordinal Ratings'!I$6:K$25,2,FALSE)","v":9},null,{"$f":"VLOOKUP('Proxy Group Ticker'!$B20,vldatabase,22,FALSE)","v":2},null,{"$f":"VLOOKUP('Proxy Group Ticker'!$B20,vldatabase,24,FALSE)","v":"A"},{"$f":"VLOOKUP(M25,'Ordinal Ratings'!E$6:G$16,2,FALSE)","v":3},null,{"$f":"VLOOKUP('Proxy Group Ticker'!$B20,vldatabase,23,FALSE)","v":0.9},null,{"$f":"VLOOKUP('Proxy Group Ticker'!$B20,vldatabase,28,FALSE)","v":71300},null,0.19]
[]
[null,null,null,null,{"$f":"VLOOKUP(F27,'Ordinal Ratings'!$B$6:$C$26,2,FALSE)","v":"BBB+"},{"$f":"ROUND(AVERAGE(F8:F25),0)","v":8},null,{"$f":"VLOOKUP(I27,'Ordinal Ratings'!$J$6:$K$24,2,FALSE)","v":"Baa2"},{"$f":"ROUND(AVERAGE(I8:I25),0)","v":9},null,{"$f":"ROUND(AVERAGE(K8:K25),0)","v":2},null,{"$f":"VLOOKUP(N27,'Ordinal Ratings'!$F$6:$G$15,2,FALSE)","v":"A"},{"$f":"ROUND(AVERAGE(N8:N25),0)","v":3},null,{"$f":"AVERAGE(P8:P25)","v":0.89117647058823535},null,{"$f":"AVERAGE(R8:R25)","v":26050},null,{"$f":"AVERAGE(T8:T25)","v":0.14982700581228003}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U29/U30","v":0.23948392503566251},185174,"Kentucky Power"]
["(a)",{"$f":"'Electric Utility Data'!B50","v":"Issuer credit rating from www.standardandpoors.com (retrieved Mar. 28, 2023)."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,773221]
["(b)",{"$f":"'Electric Utility Data'!B51","v":"Long-term rating from www.moodys.com (retrieved Mar. 28, 2023)."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T29/T27","v":1.598402929680879}]
["(c)",{"$f":"'Electric Utility Data'!B49","v":"The Value Line Investment Survey (Jan. 20, Feb. 10 and Mar. 10, 2023)."}]
["(d)",{"$f":"'Electric Utility Data'!B48","v":"The Value Line Investment Survey, Summary & Index (Mar. 31, 2023)."}]
[]
[]
["RISK MEASURES"]
[]
["NON-UTILITY GROUP"]
[null,null,null,null,"(a)",null,null,"(b)",null,null,"(c)",null,null,null,null,"(d)",null,"(c)"]
[null,null,null,null,"S&P",null,null,"Moody's",null,null,"Value Line"]
[null,null,null,null,"Corporate",null,null,"Issuer",null,null,"Safety",null,"Financial",null,null,null,null,"Market"]
[null,"Company","SYM",null," Rating",null,null,"Rating",null,null,"Rank",null,"Strength",null,null,"Beta",null,"Cap"]
[{"$f":"A42+1","v":1},"3M Company","MMM",null,"A",{"$f":"VLOOKUP(E43,'Ordinal Ratings'!A$6:C$28,2,FALSE)","v":6},null,"A1",{"$f":"VLOOKUP(H43,'Ordinal Ratings'!I$6:K$25,2,FALSE)","v":5},null,1,null,"A+",{"$f":"VLOOKUP(M43,'Ordinal Ratings'!E$6:G$15,2,FALSE)","v":2},null,0.95,null,66400,null,"Jan. 6"]
[{"$f":"A43+1","v":2},"Abbott Labs.","ABT",null,"AA-",{"$f":"VLOOKUP(E44,'Ordinal Ratings'!A$6:C$28,2,FALSE)","v":4},null,"A1",{"$f":"VLOOKUP(H44,'Ordinal Ratings'!I$6:K$25,2,FALSE)","v":5},null,1,null,"A++",{"$f":"VLOOKUP(M44,'Ordinal Ratings'!E$6:G$15,2,FALSE)","v":1},null,0.9,null,191000,null,"Feb. 10"]
[3,"Air Products & Chem.","APD",null,"A",{"$f":"VLOOKUP(E45,'Ordinal Ratings'!A$6:C$28,2,FALSE)","v":6},null,"A2",{"$f":"VLOOKUP(H45,'Ordinal Ratings'!I$6:K$25,2,FALSE)","v":6},null,1,null,"A++",{"$f":"VLOOKUP(M45,'Ordinal Ratings'!E$6:G$15,2,FALSE)","v":1},null,0.9,null,69100,null,"Jan. 27"]
[4,"Allstate Corp.","ALL",null,"A-",{"$f":"VLOOKUP(E46,'Ordinal Ratings'!A$6:C$28,2,FALSE)","v":7},null,"A3",{"$f":"VLOOKUP(H46,'Ordinal Ratings'!I$6:K$25,2,FALSE)","v":7},null,1,null,"A+",{"$f":"VLOOKUP(M46,'Ordinal Ratings'!E$6:G$15,2,FALSE)","v":2},null,0.95,null,35600,null,"Mar. 3"]
[5,"Amdocs Ltd.","DOX",null,"BBB",{"$f":"VLOOKUP(E47,'Ordinal Ratings'!A$6:C$28,2,FALSE)","v":9},null,"Baa2",{"$f":"VLOOKUP(H47,'Ordinal Ratings'!I$6:K$25,2,FALSE)","v":9},null,1,null,"A",{"$f":"VLOOKUP(M47,'Ordinal Ratings'!E$6:G$15,2,FALSE)","v":3},null,0.9,null,10900,null,"Feb. 3"]
[6,"Amgen","AMGN",null,"BBB+",{"$f":"VLOOKUP(E48,'Ordinal Ratings'!A$6:C$28,2,FALSE)","v":8},null,"Baa1",{"$f":"VLOOKUP(H48,'Ordinal Ratings'!I$6:K$25,2,FALSE)","v":8},null,1,null,"A++",{"$f":"VLOOKUP(M48,'Ordinal Ratings'!E$6:G$15,2,FALSE)","v":1},null,0.7,null,128000,null,"Mar. 3"]
[7,"Archer Daniels Midl'd","ADM",null,"A",{"$f":"VLOOKUP(E49,'Ordinal Ratings'!A$6:C$28,2,FALSE)","v":6},null,"A2",{"$f":"VLOOKUP(H49,'Ordinal Ratings'!I$6:K$25,2,FALSE)","v":6},null,1,null,"A+",{"$f":"VLOOKUP(M49,'Ordinal Ratings'!E$6:G$15,2,FALSE)","v":2},null,0.95,null,46500,null,"Jan. 13"]
[8,"Becton, Dickinson","BDX",null,"BBB",{"$f":"VLOOKUP(E50,'Ordinal Ratings'!A$6:C$28,2,FALSE)","v":9},null,"Baa2",{"$f":"VLOOKUP(H50,'Ordinal Ratings'!I$6:K$25,2,FALSE)","v":9},null,1,null,"A++",{"$f":"VLOOKUP(M50,'Ordinal Ratings'!E$6:G$15,2,FALSE)","v":1},null,0.8,null,70900,null,"Feb. 10"]
[9,"Bristol-Myers Squibb","BMY",null,"A+",{"$f":"VLOOKUP(E51,'Ordinal Ratings'!A$6:C$28,2,FALSE)","v":5},null,"A2",{"$f":"VLOOKUP(H51,'Ordinal Ratings'!I$6:K$25,2,FALSE)","v":6},null,1,null,"A++",{"$f":"VLOOKUP(M51,'Ordinal Ratings'!E$6:G$15,2,FALSE)","v":1},null,0.8,null,146000,null,"Mar. 31"]
[10,"Brown & Brown","BRO",null,"BBB-",{"$f":"VLOOKUP(E52,'Ordinal Ratings'!A$6:C$28,2,FALSE)","v":10},null,"Baa3",{"$f":"VLOOKUP(H52,'Ordinal Ratings'!I$6:K$25,2,FALSE)","v":10},null,1,null,"A",{"$f":"VLOOKUP(M52,'Ordinal Ratings'!E$6:G$15,2,FALSE)","v":3},null,0.95,null,17500,null,"Feb. 3"]
[11,"Brown-Forman 'B'","BF/B",null,"A-",{"$f":"VLOOKUP(E53,'Ordinal Ratings'!A$6:C$28,2,FALSE)","v":7},null,"A1",{"$f":"VLOOKUP(H53,'Ordinal Ratings'!I$6:K$25,2,FALSE)","v":5},null,1,null,"A",{"$f":"VLOOKUP(M53,'Ordinal Ratings'!E$6:G$15,2,FALSE)","v":3},null,0.85,null,31500,null,"Jan. 13"]
[12,"Church & Dwight","CHD",null,"BBB+",{"$f":"VLOOKUP(E54,'Ordinal Ratings'!A$6:C$28,2,FALSE)","v":8},null,"A3",{"$f":"VLOOKUP(H54,'Ordinal Ratings'!I$6:K$25,2,FALSE)","v":7},null,1,null,"A+",{"$f":"VLOOKUP(M54,'Ordinal Ratings'!E$6:G$15,2,FALSE)","v":2},null,0.6,null,20400,null,"Mar. 17"]
[13,"Cisco Systems","CSCO",null,"AA-",{"$f":"VLOOKUP(E55,'Ordinal Ratings'!A$6:C$28,2,FALSE)","v":4},null,"A1",{"$f":"VLOOKUP(H55,'Ordinal Ratings'!I$6:K$25,2,FALSE)","v":5},null,1,null,"A++",{"$f":"VLOOKUP(M55,'Ordinal Ratings'!E$6:G$15,2,FALSE)","v":1},null,0.9,null,200000,null,"Mar. 10"]
[14,"Coca-Cola","KO",null,"A+",{"$f":"VLOOKUP(E56,'Ordinal Ratings'!A$6:C$28,2,FALSE)","v":5},null,"A1",{"$f":"VLOOKUP(H56,'Ordinal Ratings'!I$6:K$25,2,FALSE)","v":5},null,1,null,"A++",{"$f":"VLOOKUP(M56,'Ordinal Ratings'!E$6:G$15,2,FALSE)","v":1},null,0.85,null,275000,null,"Jan. 13"]
[15,"Colgate-Palmolive","CL",null,"AA-",{"$f":"VLOOKUP(E57,'Ordinal Ratings'!A$6:C$28,2,FALSE)","v":4},null,"Aa3",{"$f":"VLOOKUP(H57,'Ordinal Ratings'!I$6:K$25,2,FALSE)","v":4},null,1,null,"A",{"$f":"VLOOKUP(M57,'Ordinal Ratings'!E$6:G$15,2,FALSE)","v":3},null,0.65,null,60900,null,"Mar. 17"]
[16,"Comcast Corp.","CMCSA",null,"A-",{"$f":"VLOOKUP(E58,'Ordinal Ratings'!A$6:C$28,2,FALSE)","v":7},null,"A3",{"$f":"VLOOKUP(H58,'Ordinal Ratings'!I$6:K$25,2,FALSE)","v":7},null,1,null,"A+",{"$f":"VLOOKUP(M58,'Ordinal Ratings'!E$6:G$15,2,FALSE)","v":2},null,0.85,null,157000,null,"Mar. 10"]
[17,"Costco Wholesale","COST",null,"A+",{"$f":"VLOOKUP(E59,'Ordinal Ratings'!A$6:C$28,2,FALSE)","v":5},null,"Aa3",{"$f":"VLOOKUP(H59,'Ordinal Ratings'!I$6:K$25,2,FALSE)","v":4},null,1,null,"A++",{"$f":"VLOOKUP(M59,'Ordinal Ratings'!E$6:G$15,2,FALSE)","v":1},null,0.7,null,212400,null,"Jan. 20"]
[18,"Danaher Corp.","DHR",null,"A-",{"$f":"VLOOKUP(E60,'Ordinal Ratings'!A$6:C$28,2,FALSE)","v":7},null,"A3",{"$f":"VLOOKUP(H60,'Ordinal Ratings'!I$6:K$25,2,FALSE)","v":7},null,1,null,"A+",{"$f":"VLOOKUP(M60,'Ordinal Ratings'!E$6:G$15,2,FALSE)","v":2},null,0.9,null,189000,null,"Jan. 6"]
[19,"Gen'l Mills","GIS",null,"BBB",{"$f":"VLOOKUP(E61,'Ordinal Ratings'!A$6:C$28,2,FALSE)","v":9},null,"Baa2",{"$f":"VLOOKUP(H61,'Ordinal Ratings'!I$6:K$25,2,FALSE)","v":9},null,1,null,"A+",{"$f":"VLOOKUP(M61,'Ordinal Ratings'!E$6:G$15,2,FALSE)","v":2},null,0.55000000000000004,null,49400,null,"Jan. 13"]
[20,"Gilead Sciences","GILD",null,"BBB+",{"$f":"VLOOKUP(E62,'Ordinal Ratings'!A$6:C$28,2,FALSE)","v":8},null,"A3",{"$f":"VLOOKUP(H62,'Ordinal Ratings'!I$6:K$25,2,FALSE)","v":7},null,1,null,"A",{"$f":"VLOOKUP(M62,'Ordinal Ratings'!E$6:G$15,2,FALSE)","v":3},null,0.6,null,108000,null,"Mar. 31"]
[21,"Hershey Co.","HSY",null,"A",{"$f":"VLOOKUP(E63,'Ordinal Ratings'!A$6:C$28,2,FALSE)","v":6},null,"A1",{"$f":"VLOOKUP(H63,'Ordinal Ratings'!I$6:K$25,2,FALSE)","v":5},null,1,null,"A+",{"$f":"VLOOKUP(M63,'Ordinal Ratings'!E$6:G$15,2,FALSE)","v":2},null,0.75,null,47500,null,"Jan. 13"]
[22,"Home Depot","HD",null,"A",{"$f":"VLOOKUP(E64,'Ordinal Ratings'!A$6:C$28,2,FALSE)","v":6},null,"A2",{"$f":"VLOOKUP(H64,'Ordinal Ratings'!I$6:K$25,2,FALSE)","v":6},null,1,null,"A++",{"$f":"VLOOKUP(M64,'Ordinal Ratings'!E$6:G$15,2,FALSE)","v":1},null,0.95,null,304000,null,"Mar. 17"]
[23,"Hormel Foods","HRL",null,"A-",{"$f":"VLOOKUP(E65,'Ordinal Ratings'!A$6:C$28,2,FALSE)","v":7},null,"A1",{"$f":"VLOOKUP(H65,'Ordinal Ratings'!I$6:K$25,2,FALSE)","v":5},null,1,null,"A+",{"$f":"VLOOKUP(M65,'Ordinal Ratings'!E$6:G$15,2,FALSE)","v":2},null,0.5,null,24900,null,"Jan. 13"]
[24,"Intercontinental Exch.","ICE",null,"A-",{"$f":"VLOOKUP(E66,'Ordinal Ratings'!A$6:C$28,2,FALSE)","v":7},null,"A3",{"$f":"VLOOKUP(H66,'Ordinal Ratings'!I$6:K$25,2,FALSE)","v":7},null,1,null,"A",{"$f":"VLOOKUP(M66,'Ordinal Ratings'!E$6:G$15,2,FALSE)","v":3},null,0.95,null,57400,null,"Jan. 6"]
[25,"Johnson & Johnson","JNJ",null,"AAA",{"$f":"VLOOKUP(E67,'Ordinal Ratings'!A$6:C$28,2,FALSE)","v":1},null,"Aaa",{"$f":"VLOOKUP(H67,'Ordinal Ratings'!I$6:K$25,2,FALSE)","v":1},null,1,null,"A++",{"$f":"VLOOKUP(M67,'Ordinal Ratings'!E$6:G$15,2,FALSE)","v":1},null,0.8,null,424000,null,"Feb. 10"]
[26,"Kimberly-Clark","KMB",null,"A",{"$f":"VLOOKUP(E68,'Ordinal Ratings'!A$6:C$28,2,FALSE)","v":6},null,"A2",{"$f":"VLOOKUP(H68,'Ordinal Ratings'!I$6:K$25,2,FALSE)","v":6},null,1,null,"A",{"$f":"VLOOKUP(M68,'Ordinal Ratings'!E$6:G$15,2,FALSE)","v":3},null,0.7,null,42600,null,"Mar. 17"]
[27,"Lilly (Eli)","LLY",null,"A+",{"$f":"VLOOKUP(E69,'Ordinal Ratings'!A$6:C$28,2,FALSE)","v":5},null,"A2",{"$f":"VLOOKUP(H69,'Ordinal Ratings'!I$6:K$25,2,FALSE)","v":6},null,1,null,"A++",{"$f":"VLOOKUP(M69,'Ordinal Ratings'!E$6:G$15,2,FALSE)","v":1},null,0.75,null,317000,null,"Mar. 31"]
[28,"Lockheed Martin","LMT",null,"A-",{"$f":"VLOOKUP(E70,'Ordinal Ratings'!A$6:C$28,2,FALSE)","v":7},null,"A3",{"$f":"VLOOKUP(H70,'Ordinal Ratings'!I$6:K$25,2,FALSE)","v":7},null,1,null,"A++",{"$f":"VLOOKUP(M70,'Ordinal Ratings'!E$6:G$15,2,FALSE)","v":1},null,0.9,null,121000,null,"Mar. 3"]
[29,"Marsh & McLennan","MMC",null,"A-",{"$f":"VLOOKUP(E71,'Ordinal Ratings'!A$6:C$28,2,FALSE)","v":7},null,"Baa1",{"$f":"VLOOKUP(H71,'Ordinal Ratings'!I$6:K$25,2,FALSE)","v":8},null,1,null,"A+",{"$f":"VLOOKUP(M71,'Ordinal Ratings'!E$6:G$15,2,FALSE)","v":2},null,0.95,null,86100,null,"Feb. 3"]
[30,"McCormick & Co.","MKC",null,"BBB",{"$f":"VLOOKUP(E72,'Ordinal Ratings'!A$6:C$28,2,FALSE)","v":9},null,"Baa2",{"$f":"VLOOKUP(H72,'Ordinal Ratings'!I$6:K$25,2,FALSE)","v":9},null,1,null,"A+",{"$f":"VLOOKUP(M72,'Ordinal Ratings'!E$6:G$15,2,FALSE)","v":2},null,0.8,null,22200,null,"Jan. 13"]
[31,"McDonald's Corp.","MCD",null,"BBB+",{"$f":"VLOOKUP(E73,'Ordinal Ratings'!A$6:C$28,2,FALSE)","v":8},null,"Baa1",{"$f":"VLOOKUP(H73,'Ordinal Ratings'!I$6:K$25,2,FALSE)","v":8},null,1,null,"A++",{"$f":"VLOOKUP(M73,'Ordinal Ratings'!E$6:G$15,2,FALSE)","v":1},null,0.9,null,197000,null,"Feb. 17"]
[32,"McKesson Corp.","MCK",null,"BBB+",{"$f":"VLOOKUP(E74,'Ordinal Ratings'!A$6:C$28,2,FALSE)","v":8},null,"Baa1",{"$f":"VLOOKUP(H74,'Ordinal Ratings'!I$6:K$25,2,FALSE)","v":8},null,1,null,"A++",{"$f":"VLOOKUP(M74,'Ordinal Ratings'!E$6:G$15,2,FALSE)","v":1},null,0.9,null,56000,null,"Feb. 10"]
[33,"Merck & Co.","MRK",null,"A+",{"$f":"VLOOKUP(E75,'Ordinal Ratings'!A$6:C$28,2,FALSE)","v":5},null,"A1",{"$f":"VLOOKUP(H75,'Ordinal Ratings'!I$6:K$25,2,FALSE)","v":5},null,1,null,"A++",{"$f":"VLOOKUP(M75,'Ordinal Ratings'!E$6:G$15,2,FALSE)","v":1},null,0.75,null,269000,null,"Mar. 31"]
[34,"Microsoft Corp.","MSFT",null,"AAA",{"$f":"VLOOKUP(E76,'Ordinal Ratings'!A$6:C$28,2,FALSE)","v":1},null,"Aaa",{"$f":"VLOOKUP(H76,'Ordinal Ratings'!I$6:K$25,2,FALSE)","v":1},null,1,null,"A++",{"$f":"VLOOKUP(M76,'Ordinal Ratings'!E$6:G$15,2,FALSE)","v":1},null,0.9,null,1806000,null,"Feb. 3"]
[35,"Mondelez Int'l","MDLZ",null,"BBB",{"$f":"VLOOKUP(E77,'Ordinal Ratings'!A$6:C$28,2,FALSE)","v":9},null,"Baa1",{"$f":"VLOOKUP(H77,'Ordinal Ratings'!I$6:K$25,2,FALSE)","v":8},null,1,null,"A+",{"$f":"VLOOKUP(M77,'Ordinal Ratings'!E$6:G$15,2,FALSE)","v":2},null,0.85,null,91000,null,"Jan. 13"]
[36,"NewMarket Corp.","NEU",null,"BBB+",{"$f":"VLOOKUP(E78,'Ordinal Ratings'!A$6:C$28,2,FALSE)","v":8},null,"Baa2",{"$f":"VLOOKUP(H78,'Ordinal Ratings'!I$6:K$25,2,FALSE)","v":9},null,1,null,"A",{"$f":"VLOOKUP(M78,'Ordinal Ratings'!E$6:G$15,2,FALSE)","v":3},null,0.75,null,3400,null,"Feb. 24"]
[37,"Northrop Grumman","NOC",null,"BBB+",{"$f":"VLOOKUP(E79,'Ordinal Ratings'!A$6:C$28,2,FALSE)","v":8},null,"Baa1",{"$f":"VLOOKUP(H79,'Ordinal Ratings'!I$6:K$25,2,FALSE)","v":8},null,1,null,"A++",{"$f":"VLOOKUP(M79,'Ordinal Ratings'!E$6:G$15,2,FALSE)","v":1},null,0.75,null,72000,null,"Mar. 3"]
[38,"Oracle Corp.","ORCL",null,"BBB",{"$f":"VLOOKUP(E80,'Ordinal Ratings'!A$6:C$28,2,FALSE)","v":9},null,"Baa2",{"$f":"VLOOKUP(H80,'Ordinal Ratings'!I$6:K$25,2,FALSE)","v":9},null,1,null,"A++",{"$f":"VLOOKUP(M80,'Ordinal Ratings'!E$6:G$15,2,FALSE)","v":1},null,0.85,null,240000,null,"Feb. 3"]
[39,"PepsiCo, Inc.","PEP",null,"A+",{"$f":"VLOOKUP(E81,'Ordinal Ratings'!A$6:C$28,2,FALSE)","v":5},null,"A1",{"$f":"VLOOKUP(H81,'Ordinal Ratings'!I$6:K$25,2,FALSE)","v":5},null,1,null,"A++",{"$f":"VLOOKUP(M81,'Ordinal Ratings'!E$6:G$15,2,FALSE)","v":1},null,0.75,null,249000,null,"Jan. 13"]
[40,"Pfizer, Inc.","PFE",null,"A+",{"$f":"VLOOKUP(E82,'Ordinal Ratings'!A$6:C$28,2,FALSE)","v":5},null,"A1",{"$f":"VLOOKUP(H82,'Ordinal Ratings'!I$6:K$25,2,FALSE)","v":5},null,1,null,"A++",{"$f":"VLOOKUP(M82,'Ordinal Ratings'!E$6:G$15,2,FALSE)","v":1},null,0.8,null,229000,null,"Mar. 31"]
[41,"Procter & Gamble","PG",null,"AA-",{"$f":"VLOOKUP(E83,'Ordinal Ratings'!A$6:C$28,2,FALSE)","v":4},null,"Aa3",{"$f":"VLOOKUP(H83,'Ordinal Ratings'!I$6:K$25,2,FALSE)","v":4},null,1,null,"A++",{"$f":"VLOOKUP(M83,'Ordinal Ratings'!E$6:G$15,2,FALSE)","v":1},null,0.7,null,331000,null,"Mar. 17"]
[42,"Progressive Corp.","PGR",null,"A",{"$f":"VLOOKUP(E84,'Ordinal Ratings'!A$6:C$28,2,FALSE)","v":6},null,"A2",{"$f":"VLOOKUP(H84,'Ordinal Ratings'!I$6:K$25,2,FALSE)","v":6},null,1,null,"A",{"$f":"VLOOKUP(M84,'Ordinal Ratings'!E$6:G$15,2,FALSE)","v":3},null,0.75,null,76000,null,"Mar. 3"]
[43,"Republic Services","RSG",null,"BBB+",{"$f":"VLOOKUP(E85,'Ordinal Ratings'!A$6:C$28,2,FALSE)","v":8},null,"Baa2",{"$f":"VLOOKUP(H85,'Ordinal Ratings'!I$6:K$25,2,FALSE)","v":9},null,1,null,"A",{"$f":"VLOOKUP(M85,'Ordinal Ratings'!E$6:G$15,2,FALSE)","v":3},null,0.85,null,39100,null,"Feb. 17"]
[44,"Sherwin-Williams","SHW",null,"BBB",{"$f":"VLOOKUP(E86,'Ordinal Ratings'!A$6:C$28,2,FALSE)","v":9},null,"Baa2",{"$f":"VLOOKUP(H86,'Ordinal Ratings'!I$6:K$25,2,FALSE)","v":9},null,1,null,"A+",{"$f":"VLOOKUP(M86,'Ordinal Ratings'!E$6:G$15,2,FALSE)","v":2},null,0.95,null,58000,null,"Mar. 17"]
[45,"Smucker (J.M.)","SJM",null,"BBB",{"$f":"VLOOKUP(E87,'Ordinal Ratings'!A$6:C$28,2,FALSE)","v":9},null,"Baa2",{"$f":"VLOOKUP(H87,'Ordinal Ratings'!I$6:K$25,2,FALSE)","v":9},null,1,null,"A+",{"$f":"VLOOKUP(M87,'Ordinal Ratings'!E$6:G$15,2,FALSE)","v":2},null,0.6,null,16900,null,"Jan. 13"]
[46,"Texas Instruments","TXN",null,"A+",{"$f":"VLOOKUP(E88,'Ordinal Ratings'!A$6:C$28,2,FALSE)","v":5},null,"Aa3",{"$f":"VLOOKUP(H88,'Ordinal Ratings'!I$6:K$25,2,FALSE)","v":4},null,1,null,"A++",{"$f":"VLOOKUP(M88,'Ordinal Ratings'!E$6:G$15,2,FALSE)","v":1},null,0.9,null,158000,null,"Mar. 24"]
[47,"Thermo Fisher Sci.","TMO",null,"A-",{"$f":"VLOOKUP(E89,'Ordinal Ratings'!A$6:C$28,2,FALSE)","v":7},null,"A3",{"$f":"VLOOKUP(H89,'Ordinal Ratings'!I$6:K$25,2,FALSE)","v":7},null,1,null,"A",{"$f":"VLOOKUP(M89,'Ordinal Ratings'!E$6:G$15,2,FALSE)","v":3},null,0.9,null,221000,null,"Feb. 10"]
[48,"Travelers Cos.","TRV",null,"A",{"$f":"VLOOKUP(E90,'Ordinal Ratings'!A$6:C$28,2,FALSE)","v":6},null,"A2",{"$f":"VLOOKUP(H90,'Ordinal Ratings'!I$6:K$25,2,FALSE)","v":6},null,1,null,"A++",{"$f":"VLOOKUP(M90,'Ordinal Ratings'!E$6:G$15,2,FALSE)","v":1},null,0.95,null,43500,null,"Mar. 3"]
[49,"Verizon Communic.","VZ",null,"BBB+",{"$f":"VLOOKUP(E91,'Ordinal Ratings'!A$6:C$28,2,FALSE)","v":8},null,"Baa1",{"$f":"VLOOKUP(H91,'Ordinal Ratings'!I$6:K$25,2,FALSE)","v":8},null,1,null,"A++",{"$f":"VLOOKUP(M91,'Ordinal Ratings'!E$6:G$15,2,FALSE)","v":1},null,0.6,null,163000,null,"Mar. 10"]
[50,"Walmart Inc.","WMT",null,"AA",{"$f":"VLOOKUP(E92,'Ordinal Ratings'!A$6:C$28,2,FALSE)","v":3},null,"Aa2",{"$f":"VLOOKUP(H92,'Ordinal Ratings'!I$6:K$25,2,FALSE)","v":3},null,1,null,"A++",{"$f":"VLOOKUP(M92,'Ordinal Ratings'!E$6:G$15,2,FALSE)","v":1},null,0.6,null,391000,null,"Jan. 20"]
[51,"Waste Management","WM",null,"A-",{"$f":"VLOOKUP(E93,'Ordinal Ratings'!A$6:C$28,2,FALSE)","v":7},null,"Baa1",{"$f":"VLOOKUP(H93,'Ordinal Ratings'!I$6:K$25,2,FALSE)","v":8},null,1,null,"A",{"$f":"VLOOKUP(M93,'Ordinal Ratings'!E$6:G$15,2,FALSE)","v":3},null,0.8,null,62300," ","Feb. 17"]
[{"$f":"A93+1","v":52}]
[null,"Average",null,null,{"$f":"VLOOKUP(F95,'Ordinal Ratings'!$B$6:$C$26,2,FALSE)","v":"A-"},{"$f":"ROUND(AVERAGE(F43:F93),0)","v":7},null,{"$f":"VLOOKUP(I95,'Ordinal Ratings'!$J$6:$K$26,2,FALSE)","v":"A2"},{"$f":"ROUND(AVERAGE(I43:I93),0)","v":6},null,{"$f":"AVERAGE(K43:K93)","v":1},null,{"$f":"VLOOKUP(N95,'Ordinal Ratings'!$F$6:$G$26,2,FALSE)","v":"A+"},{"$f":"ROUND(AVERAGE(N43:N93),0)","v":2},null,{"$f":"AVERAGE(P44:P93)","v":0.80299999999999994},null,{"$f":"AVERAGE(R43:R93)","v":162831.37254901961}]
[]
[]
["(a)","Corporate credit rating from www.standardandpoors.com (retrieved Mar. 28, 2023)."]
["(b)","Long-term rating from www.moodys.com (retrieved Mar. 28, 2023)."]
["(c)","The Value Line Investment Survey (various editions as of Mar. 31, 2023)."]
["(d)","The Value Line Investment Survey, Summary & Index (Mar. 31, 2023)."]
[]
[]
[]
[]
[]
[null,null,null,null,"Industrial",null,null,"Total"]
["Emera"]
[null,"Tampa Elec.",null,null,176,null,null,2523]
[null,"NSPI",null,null,353,null,null,1642]
[null,null,null,null,{"$f":"E109+E110","v":529},null,null,{"$f":"H109+H110","v":4165}]

{"sheet":"Stock Price (Utility)","index":33,"n_rows":37,"n_cols":39,"rows_kept":37,"cut":false,"hidden":false,"merged":[]}
[null,null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37]
[null,"Date",{"$f":"TRANSPOSE('Electric Utility Data'!B8:B44)","v":"AQN"},"ALE","LNT","AEE","AEP","AGR","AVA","BKH","CNP","CMS","ED","D","DTE","DUK","EIX","EMA","ETR","EVRG","ES","EXC","FE","FTS","HE","IDA","NEE","NWE","OGE","OTTR","PNW","PNM","POR","PPL","PEG","SRE","SO","WEC","XEL"]
[{"$f":"A2+1","v":1},"2023-03-29",8.25,63.9,52.82,86.01,90.1,39.5,42.13,62.96,29.3,61.17,95.11,55.58,107.94,96.27,69.8,55.59,106.16,60.13,77.55,41.15,39.29,57.099997999999999,38.04,107.42,76.11,57.05,36.99,71.569999999999993,78.45,48.58,48.08,27.53,61.34,148.44999999999999,69.34,94.34,66.540000000000006]
[2,"2023-03-28",8.01,63.4,51.97,84.57,88.93,38.93,41.56,61.95,28.67,60.43,94.39,54.72,106.25,94.75,68.7,55.169998,105.08,59.24,76.180000000000007,40.82,38.619999999999997,56.860000999999997,37.83,106.16,75.239999999999995,56.42,36.200000000000003,71.2,77.569999999999993,48.61,47.67,27.09,59.88,145.44999999999999,68.39,93.22,65.400000000000006]
[3,"2023-03-27",8.0399999999999991,63.33,51.32,83.99,88.55,38.799999999999997,41.58,61.33,28.5,60.04,94.57,54.13,105.69,94.69,68.53,55.459999000000003,104.51,59.12,75.86,40.520000000000003,39.03,56.75,37.53,105.59,75.44,55.83,35.81,71.48,77.28,48.64,47.26,26.96,59.22,144.32,68.239999999999995,92.8,65.290000000000006]
[4,"2023-03-24",8.02,63.3,51.83,84.04,89.09,38.729999999999997,41.13,60.97,28.34,60.43,95.07,53.83,106.75,94.37,68.38,54.700001,103.69,59.45,75.73,40.24,39.17,56.16,36.97,105.66,75.69,55.17,35.67,70.260000000000005,77.22,48.63,47.14,26.78,58.78,142.78,68.59,93.22,65.55]
[5,"2023-03-23",7.77,60.78,50.04,80.61,85.41,37.53,39.76,59.04,27.32,57.96,91.73,52.22,102.66,91.55,66.040000000000006,53.130001,100.35,57.15,73.25,39.200000000000003,37.75,54.52,36.119999999999997,101.81,73.81,53.5,34.46,68.56,74.099999999999994,48.46,45.4,25.91,56.74,139.69,66.34,89.93,63.31]
[6,"2023-03-22",7.8,60.49,50.65,81.81,86.85,37.880000000000003,40.39,60.01,27.65,58.71,92.1,53.21,103.98,92.95,66.31,53.639999000000003,100.43,57.55,73.52,39.68,38.36,55.41,36.770000000000003,102.61,74.13,54.9,35.14,68.62,75.34,48.68,46.18,26.26,57.13,142,66.709999999999994,90.63,64.150000000000006]
[7,"2023-03-21",7.85,62.71,52.01,83.74,88.9,38.79,40.98,61.29,28.24,59.95,93.19,54.09,106.29,94.77,67.81,54.009998000000003,103.15,58.95,74.92,40.68,39.380000000000003,55.990001999999997,37.96,105.01,75.36,56.01,36.03,70.400000000000006,77.400000000000006,48.94,47.3,26.78,58.53,145.59,67.13,91.91,65.5]
[8,"2023-03-20",7.82,64.61,53.76,85.97,91.76,39.82,42.18,62.25,29.15,61.89,96.91,55.62,108.4,97.31,69,55.18,106.07,60.04,76.180000000000007,41.82,40.32,57.450001,38.06,108.19,75.97,57.24,36.53,70.86,79.62,49.02,48.83,27.27,59.32,147.51,68.55,94.55,67.39]
[9,"2023-03-17",7.96,63.82,53.17,85.02,90.7,39.549999999999997,41.52,61.17,29.05,61.34,95.63,55.4,107.04,96.39,67.760000000000005,55.919998,104.57,59.87,75.91,42.14,39.78,57.91,37.57,106.82,75.67,56.45,35.68,69.91,77.64,48.66,48.12,26.83,58.53,145.34,67.900000000000006,94.25,66.88]
[10,"2023-03-16",7.67,63.85,53.49,86.05,92.01,39.78,41.71,61.76,29.33,61.92,96.3,55.88,109.22,97.2,68.98,55.540000999999997,105.9,60.53,76.8,42.15,40.15,57.209999000000003,37.89,107.55,76.23,57.2,36.119999999999997,70.03,78.680000000000007,48.91,48.91,27.2,59.18,148.69,68.12,94.86,67.239999999999995]
[11,"2023-03-15",7.64,63.27,53.1,85.24,92.59,39.78,41.37,61.46,29.09,61.66,95.64,55.91,108.97,96.83,68.12,55.049999,105.09,60.29,76.819999999999993,41.84,39.72,56.610000999999997,37.31,106.24,75.52,56.7,35.700000000000003,69.069999999999993,78.209999999999994,48.93,48.16,27.24,58.62,146.36000000000001,67.650000000000006,94.69,67.31]
[12,"2023-03-14",7.7,62.98,52.06,83.71,90.25,39.03,41.31,61.54,28.69,60.12,94.01,54.71,107.48,95.09,68.3,54.560001,103.69,59.69,75.930000000000007,41.34,39.19,55.259998000000003,37.47,105.34,74.55,56.52,35.33,69.53,77.89,48.95,47.87,26.99,58.52,146.85,66.180000000000007,92.43,65.44]
[13,"2023-03-13",7.52,61.15,51.48,83.31,89.38,38.76,40.57,60.4,28.21,59.54,92.79,54.2,106.87,94.17,67.39,53.630001,101.85,58.89,74.8,41.39,38.799999999999997,54.720001000000003,36.24,103.39,73.290000000000006,56.16,34.630000000000003,67.98,75.45,48.82,46.07,26.76,57.07,143.97,65.150000000000006,91.16,65.3]
[14,"2023-03-10",7.4,60.31,50.19,81.05,87.53,38.049999999999997,40.32,59.88,27.56,58.08,90.62,53.21,104.48,92.83,66.23,52.75,100.62,57.56,72.88,40.18,38.090000000000003,53.27,37.33,101.68,73.010000000000005,55.84,34.4,68.989999999999995,74.010000000000005,49,45.62,26.25,56.36,144.11000000000001,63.94,87.57,63.22]
[15,"2023-03-09",7.55,61.11,51.26,82.66,88.76,38.82,41.1,60.99,27.88,59.13,91.29,54.27,106.73,94.22,67,53.799999,102.86,58.78,74.27,40.590000000000003,39.15,53.830002,39.090000000000003,101.88,73.760000000000005,56.49,35.07,70.67,75.66,49.09,46.53,26.58,57.76,147.62,64.55,88.86,64.25]
[16,"2023-03-08",7.72,61.55,51.57,83.15,89.3,39.32,41.33,61.35,27.98,59.76,91.69,54.96,107.33,94.67,68.290000000000006,54.049999,103.76,58.8,74.92,41.25,39.71,54.049999,39.43,102.21,74.25,57.26,35.68,71.56,77.06,49.16,47.02,27,59.03,148.62,64.73,89.25,64.400000000000006]
[17,"2023-03-07",7.68,60.64,50.99,82.44,88.63,38.75,40.9,60.88,27.81,58.93,90.66,54.66,106.3,93.52,67.39,53.799999,103.1,58.38,74.06,41,39.159999999999997,54.02,38.99,101.41,73.75,56.63,35.299999999999997,71.45,75.7,48.8,46.74,26.88,58.55,148.30000000000001,64.33,88.87,63.61]
[18,"2023-03-06",7.73,61.81,51.96,83.85,89.37,39.44,41.32,61.8,28.52,59.88,91.63,55.97,108.92,95.98,68.42,53.75,105.81,59.22,75.69,41.49,39.979999999999997,54.380001,39.57,103.1,74.400000000000006,57.64,35.840000000000003,71.91,76.08,49.08,47.66,27.48,60.1,151.06,65.23,89.84,65.05]
[19,"2023-03-03",7.82,62.25,52.07,83.73,89.09,39.299999999999997,41.53,62.27,28.41,59.84,90.69,55.94,109.35,95.39,67.3,53.82,105.07,59.53,75.44,41.38,39.76,54.5,40.020000000000003,103.18,73.83,57.7,35.799999999999997,72.7,76.42,48.92,47.71,27.39,60.37,150.88999999999999,64.81,89.59,65.099999999999994]
[20,"2023-03-02",7.64,61.61,51.59,82.37,87.99,38.78,41.25,61.64,27.99,58.89,89.61,54.99,108.36,93.77,65.56,52.77,103.72,58.81,74.150000000000006,40.380000000000003,39.08,53.66,40.090000000000003,102.57,72.209999999999994,57.42,35.61,71.92,75.27,48.94,47.49,27.12,59.87,148.69,63.67,88.02,64.34]
[21,"2023-03-01",7.54,61.22,50.25,81.040000000000006,86.36,38.1,40.590000000000003,61.14,27.36,57.78,88.15,54.74,106.86,91.91,64.59,53.299999,101.42,58.05,73.17,39.75,38.74,53.48,39.53,101.36,69.87,56.83,35.14,70.400000000000006,73.290000000000006,48.67,46.81,26.68,58.54,147.86000000000001,62.32,86.57,63.27]
[22,"2023-02-28",7.63,61.19,51.27,82.71,87.97,39.03,41.12,61.41,27.82,58.97,89.35,55.62,109.71,94.26,66.209999999999994,54.049999,102.87,58.81,75.36,40.39,39.54,54,40.450000000000003,103.4,71.03,57.78,35.72,70.89,73.680000000000007,49,47.8,27.07,60.43,149.96,63.06,88.66,64.569999999999993]
[23,"2023-02-27",7.69,61.44,51.46,83.9,90.07,39.96,41.37,62.42,28.47,59.7,90.85,56.33,111.54,95.81,68.13,54.619999,106.08,60.19,77.09,41.43,39.909999999999997,54.669998,40.409999999999997,103.62,71.86,57.9,36.57,71.05,74.11,49.12,48.28,27.55,61.52,154.88,64.37,90.04,65.400000000000006]
[24,"2023-02-24",7.83,61.39,52.72,84.37,90.43,40.42,41.43,62.73,28.57,60.42,91.26,57,113,96.92,68.63,54.639999000000003,107.31,60.63,77.38,41.32,39.799999999999997,54.799999,40.5,104.27,72.92,57.73,37.03,70.930000000000007,73.38,49.27,48.57,27.69,61.15,155.28,64.56,91.02,65.81]
[25,"2023-02-23",7.91,61.38,52.99,84.96,90.71,40.86,41.69,62.36,28.79,60.24,91.58,57.29,112.32,96.84,65.86,54.900002000000001,107.22,60.76,78.040000000000006,41.84,39.479999999999997,54.779998999999997,41.17,104.04,72.87,57.64,37.270000000000003,70.61,73.38,49.25,48.36,27.86,60.54,155.66,64.739999999999995,91.1,66.33]
[26,"2023-02-22",7.74,61.93,53.26,85.5,90.82,41.01,41.77,62.83,28.85,60.81,92.41,57.71,112.81,97.47,66.2,53.990001999999997,107.5,60.93,78.430000000000007,41.84,39.89,55.290000999999997,41.26,104.75,73.680000000000007,57.81,37.69,72,73.599999999999994,49.44,48.37,27.71,60.8,155.16,65.239999999999995,91.14,66.69]
[27,"2023-02-21",7.65,61.8,53.34,86.04,90.85,40.36,40.68,63.25,28.91,61.16,92.73,58.1,113.24,97.68,66.709999999999994,54.150002000000001,107.6,61.13,78.36,42.23,40.49,55.43,41.73,104.55,73.66,58.09,37.75,69.66,74.14,49.27,48.44,27.82,61.15,155.41999999999999,65.55,91.49,67.2]
[28,"2023-02-17",7.83,61.74,53.97,87.26,92.41,41.34,40.76,64.72,29.21,61.97,93.25,58.7,115.3,99.49,67.59,54.77,109.43,62.1,80.27,43.05,41.03,55.740001999999997,42.3,105.65,76.069999999999993,58.48,38.409999999999997,71.22,75.099999999999994,49.23,49.62,28.81,62.23,158.49,66.63,92.87,68.010000000000005]
[29,"2023-02-16",7.78,59.95,53.14,85.84,90.7,40.53,39.93,64.13,29.05,60.97,91.66,58.1,113.4,98.29,67.22,54.099997999999999,108.27,61.01,78.72,42.49,40.57,54.950001,41.38,103.62,75.69,56.92,38.020000000000003,62.75,74.28,49.16,48.16,28.45,61.77,157.47,65.86,91.61,67.260000000000005]
[30,"2023-02-15",7.62,58.65,53.44,85.83,90.92,41.12,39.869999999999997,64.099999999999994,29.13,61.18,91.2,58.25,114.21,99.26,67.7,54.299999,107.55,61.35,79.88,42.67,40.76,55.009998000000003,41.58,101.77,76.94,56.85,38.35,61.49,74.650000000000006,49.27,47.08,28.68,61.76,158.38999999999999,66.77,92.11,67.900000000000006]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,64.199996999999996,null,null,null,null,null,64.279999000000004]
[null,"Average",{"$f":"AVERAGE(C3:C32)","v":7.7603333333333326},61.918666666666681,52.105666666666679,84.02566666666668,89.547666666666643,39.402333333333324,41.105000000000004,61.801000000000009,28.461666666666666,60.095666666666673,92.535666666666657,55.511333333333326,108.71333333333334,95.48833333333333,67.471666666666664,54.304666400000002,104.69099999999997,59.56466666666666,76.051999999999992,41.208333333333336,39.489999999999995,55.260333366666686,39.019666666666666,104.16166666666668,74.227000000000018,56.805333333333337,36.13133333333333,69.989000000000019,75.822000000000017,48.95,47.574999999999982,27.220666666666666,59.492999999999988,149.16200000000001,65.954999999999984,91.219999999999985,65.590333333333334]
[]
[]
["(a)","Average of closing prices for 30 trading days ended Mar. 29, 2023."]

{"sheet":"Stock Price (Non-Utility)","index":34,"n_rows":37,"n_cols":53,"rows_kept":37,"cut":false,"hidden":false,"merged":[]}
[null,null,1,{"$f":"C1+1","v":2},{"$f":"D1+1","v":3},4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,{"$f":"W1+1","v":22},{"$f":"X1+1","v":23},{"$f":"Y1+1","v":24},{"$f":"Z1+1","v":25},{"$f":"AA1+1","v":26},{"$f":"AB1+1","v":27},{"$f":"AC1+1","v":28},{"$f":"AD1+1","v":29},{"$f":"AE1+1","v":30},{"$f":"AF1+1","v":31},{"$f":"AG1+1","v":32},{"$f":"AH1+1","v":33},{"$f":"AI1+1","v":34},{"$f":"AJ1+1","v":35},{"$f":"AK1+1","v":36},{"$f":"AL1+1","v":37},{"$f":"AM1+1","v":38},{"$f":"AN1+1","v":39},{"$f":"AO1+1","v":40},{"$f":"AP1+1","v":41},{"$f":"AQ1+1","v":42},{"$f":"AR1+1","v":43},{"$f":"AS1+1","v":44},45,46,47,48,49,50,51]
[null,"Date",{"$f":"TRANSPOSE('Proxy Group Risk Measures'!C43:C93)","v":"MMM"},"ABT","APD","ALL","DOX","AMGN","ADM","BDX","BMY","BRO","BF/B","CHD","CSCO","KO","CL","CMCSA","COST","DHR","GIS","GILD","HSY","HD","HRL","ICE","JNJ","KMB","LLY","LMT","MMC","MKC","MCD","MCK","MRK","MSFT","MDLZ","NEU","NOC","ORCL","PEP","PFE","PG","PGR","RSG","SHW","SJM","TXN","TMO","TRV","VZ","WMT","WM"]
[{"$f":"A2+1","v":1},"2023-03-29",103.19,98.62,276.33,109.7,94.51,241.03,78.989999999999995,242.93,68.180000000000007,56.42,63.69,86.74,51.17,61.86,74.47,36.950000000000003,490.87,247.48,85.03,81.290000000000006,252.6,283.36,39.299999999999997,101.67,153.31,132.47999999999999,335.87,474.19,164.48,81.2,277.44,357.16,104.92,280.51,70.37,361.67,461.57,90.62,180.67,40.25,146.81,144.47999999999999,132.96,215.32,157.57,181.04,555.15,169.86,38.479999999999997,144.22999999999999,157.04]
[2,"2023-03-28",101.74,97.11,273.54000000000002,106.34,94.88,238.48,78.55,241.23,68.2,55.78,62.98,86.4,50.39,61.42,74.5,36.450000000000003,486.77,246.85,84.77,80.97,252.9,280.82,39.159999999999997,99.1,151.82,131.57,337.65,471.44,162.30000000000001,81.180000000000007,275.85000000000002,354.48,105.53,275.23,69.59,359.53,459,89.85,179.43,39.99,146.36000000000001,142.85,131.31,211.72,156.46,177.49,554.23,165.88,38,143.61000000000001,154.82]
[3,"2023-03-27",101.49,98.46,270.19,106.99,95.28,236.76,77.75,242.18,68.069999999999993,55.79,63.06,86.06,50.54,61.35,74.150000000000006,36.4,493.22,247.97,84.88,79.58,250.9,281.27,38.97,98.05,153.30000000000001,130.32,334.6,473.39,161.35,74.06,273.83999999999997,349.4,106.93,276.38,69.16,356.99,458.25,90.14,179.49,40.22,145.94999999999999,141.12,130.49,213.93,156.29,177.05,561.69000000000005,166.35,38.049999999999997,144.16999999999999,153.58000000000001]
[4,"2023-03-24",101.14,98.05,267.67,105.59,94,238.03,76.61,240.5,67.680000000000007,55.36,62.95,85.98,50.51,60.9,73.42,35.92,495.27,248.17,84.8,80,247.86,283.02,38.65,97.49,152.65,130.47999999999999,336.13,474.54,160.53,72.87,271.33,346.56,104.8,280.57,69.040000000000006,354.81,455.25,88.01,179.09,40.39,146.72,140.43,130.91999999999999,211.28,154.69,179.51,558.26,164.91,37.659999999999997,141.80000000000001,154.46]
[5,"2023-03-23",101,97.04,266.94,105.58,93.08,233.1,75.13,236.38,66.98,55.06,61.79,84.32,49.73,59.92,71.83,35.97,487.76,246.93,82.15,78.760000000000005,243.98,283.91000000000003,37.950000000000003,96.53,151.13,127.37,332.64,467.9,158.65,71.2,269.62,335.83,104.23,277.66000000000003,67.2,352.02,444.44,87.78,175.65,40.18,143.79,137.83000000000001,127.96,209.06,151.09,180.28,555.19000000000005,163.86,37.369999999999997,140.65,150.69999999999999]
[6,"2023-03-22",101.54,96.86,275.36,108.53,92.78,229.83,76.97,238.92,67.239999999999995,54.88,62.43,84.23,49.46,60.05,72.13,36.200000000000003,487.52,246.31,79.87,77.81,242.74,282.61,38.18,97.4,151.05000000000001,127.41,330.97,468.9,157.91,72.11,267.87,341.82,104.4,272.29000000000002,67.36,351.42,443.6,87.9,176.51,40.01,143.99,136.69,129.47,211.34,151.97,176.32,554.32000000000005,166.63,37.31,139.52000000000001,152.09]
[7,"2023-03-21",104.29,98.33,278.81,112.54,93.66,232.95,77.69,240.25,67.510000000000005,55.79,62.38,84.54,50.67,60.32,72.38,36.99,490.85,248.38,80.75,79.14,243.19,289.43,38.51,99.72,153.88999999999999,128.02000000000001,331.08,474.76,160.41999999999999,72.790000000000006,270.20999999999998,347.47,105.54,273.77999999999997,67.83,354.31,449.98,87.58,178.01,40.659999999999997,144.08000000000001,140.22999999999999,130.61000000000001,220.8,154.11000000000001,178.41,556.70000000000005,171.75,37.74,140.41999999999999,154.51]
[8,"2023-03-20",104.31,97.87,279.20999999999998,109.2,93.25,234.72,76.930000000000007,238.49,67.239999999999995,54.35,62.38,85.72,50.94,60.6,73.08,36.43,489.29,244.8,80.650000000000006,79.459999999999994,244.54,289.26,38.76,98.04,153.88999999999999,128.47999999999999,333.6,475.7,158.21,73.28,270.74,345.25,105.85,272.23,67.73,355.85,449.26,86.96,177.59,40.81,145.13,139.07,131.77000000000001,219.55,154.46,179.16,550.57000000000005,168.71,37.43,140.9,154.87]
[9,"2023-03-17",103.02,97.01,274.74,105.11,91,229.79,74.260000000000005,235.58,66.53,53.8,61.66,85.46,50.19,60.02,72.2,36.03,487.05,242.96,79.790000000000006,77.31,243.15,288.39,38.35,97,152.38,125.37,329.18,465.87,155.80000000000001,72.62,267.2,339.35,104.1,279.43,66.400000000000006,344.76,443.6,85.26,175.13,40.1,142.93,136.32,130.72999999999999,217.32,151.88,175.71,547.34,165.03,36.79,139.4,153.15]
[10,"2023-03-16",104.21,99.03,279.64999999999998,112.1,91.35,234.57,76.47,238,67.099999999999994,55.11,62.39,85.96,50.12,60.3,72.95,36.24,487.26,249.34,80.47,79.849999999999994,245,286.73,39.159999999999997,99.23,154.03,126.91,329.53,473.24,158.69,73.25,270.57,339.92,107.34,276.2,66.94,348.41,450.15,84.82,176.51,40.369999999999997,142.88999999999999,142.87,133.57,220.35,153.81,177.13,557.09,172.21,36.58,138.28,155.61000000000001]
[11,"2023-03-15",102.78,97.8,277.04000000000002,110.61,90.6,234.9,76.81,234.48,67.48,53.43,61.81,86.19,49.06,60.43,72.930000000000007,35.89,485.66,242.11,80.95,79.650000000000006,244.42,287.97000000000003,39.44,97.52,154.35,125.82,329.47,473.31,154.08000000000001,72.92,266.33999999999997,335.35,107.63,265.44,66.400000000000006,340.2,448.9,82.98,176.63,40.28,141.83000000000001,135.06,132.80000000000001,216.55,153.55000000000001,174.39,542.70000000000005,166.49,37.06,139.63999999999999,155.06]
[12,"2023-03-14",102.78,98.55,285.89999999999998,114.36,91.71,230.58,78.95,232.89,66.47,55.04,62.29,84.77,49.05,60.03,72.239999999999995,35.28,481.92,244.85,80.16,79.77,242,285.57,39.31,98.85,153.91999999999999,123.65,327.07,478.87,157.26,71.84,265.89999999999998,336.5,106.97,260.79000000000002,66.290000000000006,342.18,453.66,84.56,173.53,39.9,139.85,141.84,132.03,216.99,151.56,175.73,555.96,171.76,36.880000000000003,138.1,154.36000000000001]
[13,"2023-03-13",103.5,98.19,280.99,114.18,89.9,233.18,77.22,231.39,66,54.07,62.28,84.41,48.41,59.81,71.5,35.51,472,240.39,79.790000000000006,79.510000000000005,240.57,286.52,39.33,97.67,153.06,123.08,324.49,477.33,155.26,72.12,263.08,335.4,105.73,253.92,65.540000000000006,337.12,457.74,84.93,173.71,39.86,138.13999999999999,139.53,128.4,213.6,149.91,173.89,541.55999999999995,172.22,36.54,137.37,151.24]
[14,"2023-03-10",104.06,96.96,281.27,118.2,90.73,227.87,76.66,229.71,65.709999999999994,54.92,61.52,83.88,48.56,59.21,71.31,35.31,471.14,239.75,78.52,79.5,237.74,286.31,39.18,95.39,151.61000000000001,122.34,315.02,475.5,157.19999999999999,70.95,262.02999999999997,336.2,107.69,248.59,64.900000000000006,340.03,459.78,84.07,172.03,39.39,137.19,140.65,127.05,214.1,147.88,171.64,543.83000000000004,175.68,36.68,136.97,149.33000000000001]
[15,"2023-03-09",105.52,97.85,284.08,119.4,91.12,225.79,77.989999999999995,232.23,66.510000000000005,55.43,62.29,83.63,48.81,59.46,71.34,35.47,479.52,243.63,78.64,78.95,238.62,288,39.72,100.1,151.24,122.61,316.85000000000002,475.85,158.83000000000001,72,261.63,335.97,107.6,252.32,64.760000000000005,343.82,459.04,86.87,171.8,39.46,136.57,142.06,128.32,217.19,148.38,173.44,553.21,173.92,36.549999999999997,137.16999999999999,150.62]
[16,"2023-03-08",107.16,99.4,290.04000000000002,122.4,91.1,228.43,79.91,235.23,67.290000000000006,56.88,63.48,83.65,49.11,60.04,71.959999999999994,35.9,486.04,247.76,79.17,80.2,238.98,291.49,40.229999999999997,102.61,152.96,123.8,312.54000000000002,479.5,162.25,72.739999999999995,265.33,338.28,108.28,253.7,65.09,349.56,465.25,88.49,173.11,40.119999999999997,137.58000000000001,143.76,127.98,220.03,150.49,176.22,554.75,177.77,37.53,138.1,149.9]
[17,"2023-03-07",107.09,99.98,291.39,124.58,90.14,228.72,79.73,236.13,68,56.02,66.260000000000005,83.67,48.91,60.01,71.5,36.19,485.15,245.25,79.040000000000006,80.28,238.35,290.7,39.979999999999997,102.96,154.09,123.6,310.63,478.66,162.26,72.13,267.13,337.33,111.27,254.15,64.81,351.97,472.2,88.36,172.64,40.340000000000003,137.56,144.83000000000001,127.6,220.5,149.87,172.06,548.83000000000004,180.37,37.909999999999997,139.25,149.4]
[18,"2023-03-06",109.93,102.75,293.12,127.6,90.79,235.11,81.400000000000006,236.22,68.900000000000006,57,67.28,83.6,49.42,60.36,73.290000000000006,37.08,483.08,249.85,79.11,81.11,239.88,298.20999999999998,40.53,103.24,155.56,126.18,318.95999999999998,480.17,165.26,73.23,270.64,347.89,111.1,256.87,65.680000000000007,350.36,470.22,89.74,173.5,41.11,140.35,145.63999999999999,129.43,224.47,150.46,173.05,558.52,183.35,38.15,140.65,150.77000000000001]
[19,"2023-03-03",111.26,104.45,294.77999999999997,128.13,91.23,234.81,81.06,237.22,69.3,56.76,67.03,84.22,49.28,59.44,73.95,37.229999999999997,475.26,253.14,79.599999999999994,81.069999999999993,238.4,298.45,40.630000000000003,102.48,154.02000000000001,126.49,318.43,477.89,163.66999999999999,72.900000000000006,269.07,345.67,106.88,255.29,65.709999999999994,353.12,467.38,89.25,173.15,41.15,140.94999999999999,145.6,128.94,228.34,150.80000000000001,175.68,559.44000000000005,183.59,38.26,140.66999999999999,150.08000000000001]
[20,"2023-03-02",109.9,102.63,292.02999999999997,126.28,91.71,234.74,80.569999999999993,233.96,69.19,56.15,65.83,84.48,48.53,59.72,73.77,36.950000000000003,485.69,249.73,78.95,79.62,238.4,293.02,41.83,102.71,152.44999999999999,126.67,315.05,478.31,161.88999999999999,73.040000000000006,267.57,347.34,107.01,251.11,65.36,349.94,468.27,86.97,173.32,40.619999999999997,139.93,142.25,129.13,224.02,148.59,174.08,548.75,183.19,38.409999999999997,140.5,150]
[21,"2023-03-01",110.21,100.83,288.27999999999997,127.61,91.54,236.19,79.239999999999995,232.16,69.36,56.01,64.25,83.13,48.34,58.86,72.55,36.630000000000003,478.67,245.36,78.849999999999994,79.59,236.65,290.79000000000002,43.83,100.9,152.57,124.72,314.17,474.33,162.01,72.97,262.72000000000003,351.75,106.65,246.27,64.19,350.25,462.55,86.34,171.33,40.18,137.66,142.22999999999999,128.62,219.01,145.25,172.17,538.52,184.05,38.299999999999997,140.15,148.83000000000001]
[22,"2023-02-28",107.74,101.72,285.98,128.78,91.61,231.66,79.599999999999994,234.55,68.959999999999994,56.07,64.87,83.78,48.42,59.51,73.3,37.17,484.18,247.53,79.510000000000005,80.53,238.32,296.54000000000002,44.38,101.8,153.26,125.05,311.22000000000003,474.26,162.13999999999999,74.319999999999993,263.91000000000003,349.81,106.24,249.42,65.180000000000007,343.5,464.11,87.4,173.53,40.57,137.56,143.52000000000001,128.93,221.35,147.88999999999999,171.45,541.76,185.12,38.81,142.13,149.76]
[23,"2023-02-27",108.27,99.77,285.42,128.94999999999999,92.61,234.45,81.19,236.89,69.989999999999995,55.96,65.239999999999995,83.88,48.73,59.82,73.599999999999994,37.35,487.03,247.95,80.98,80.89,239.22,296.01,44.8,101.51,155.63,126.25,316.62,479.49,162.22999999999999,75.010000000000005,264.77999999999997,355.35,109.36,250.16,65.64,342.85,470.07,87.96,175.91,40.78,139.13999999999999,141.69,129.25,221.94,148.06,170.74,541.35,185.33,38.880000000000003,141.44,151.07]
[24,"2023-02-24",107.8,100.46,280.98,131.59,93.41,233.66,81.44,237.92,70.180000000000007,56.47,64.989999999999995,83.57,48.48,59.84,73.13,37,488.61,249.12,80.64,80.66,239.02,296.66000000000003,45.1,102.51,155.97,126.2,321.64,480.4,162.04,74.98,263.68,359.14,109.89,249.22,65.55,341.65,470.91,88.66,175.96,41.75,139.26,141.81,129.61000000000001,221.08,148.6,169.14,542.79,185.33,38.74,142.47,151.31]
[25,"2023-02-23",108.91,102.55,279.72000000000003,131.85,94.34,237.62,82.05,239.72,71.400000000000006,56.46,65.150000000000006,84.02,49.21,60.09,73.66,37.69,493.14,252.51,80.3,82.54,240.47,299.31,45.26,103.76,157.72999999999999,127.22,327.52,479.08,163.88,75.400000000000006,266.77999999999997,360.33,110.59,254.77,66.069999999999993,338.85,476.26,88.58,176.31,42.3,140.05000000000001,142.36000000000001,128.72,223.05,149.24,171.82,550.95000000000005,185.47,38.53,142.09,150.97999999999999]
[26,"2023-02-22",108.94,102.69,278.29000000000002,133.28,94.87,236.16,81.61,240.4,71.31,56.48,65.06,84.08,49.31,59.98,74.41,38.01,497.39,250.11,80.28,83.5,239.86,296.3,45.41,104.29,157.78,128.53,329.07,479.53,164.06,75.84,268.64,360.7,109.16,251.51,66.23,339.71,478.73,86.32,176.12,42.38,140.5,142.49,129.24,222.63,149.24,169.8,548.4,186.12,39.28,144.24,152.15]
[27,"2023-02-21",109.25,103.65,277.51,134.41,95.06,238.24,81.400000000000006,239.5,71.22,56.25,64.900000000000006,83.99,49.69,59.8,74.260000000000005,37.840000000000003,501.74,250.79,80.16,84.64,240.9,295.5,45.48,104.16,158,129.22999999999999,327.51,479.19,163.93,75.53,268.55,361.51,109.07,252.67,66.599999999999994,340.72,473.95,86.2,176.18,42.7,139.91,142.58000000000001,130.32,223.22,150,170.76,550.77,185.25,39.200000000000003,147.33000000000001,152.54]
[28,"2023-02-17",112.99,106.74,279.70999999999998,135.05000000000001,94.84,240.53,81.59,244.52,71.11,57.67,65.650000000000006,83.78,50.77,60.12,74.52,39.119999999999997,507.48,256.29000000000002,76.77,84.76,240.69,317.95,45.74,107.11,160.38999999999999,127.23,328.4,475.63,166.44,75.75,269.99,366.86,109.52,258.06,66.849999999999994,344.13,470.63,87.28,176.28,43.21,140.01,141.52000000000001,131.96,227.98,149.94,175.32,559.70000000000005,185.75,40.22,146.44,154.91999999999999]
[29,"2023-02-16",112,106.08,280.73,137.1,95.62,234.22,81.42,241.94,70.849999999999994,57.37,65.42,82.79,50.99,59.22,72.77,39.72,504.1,255.75,75.11,83.39,235.22,321.24,44.95,107.13,158.24,126.47,326.07,471.25,166.51,74.31,265.83,363.75,106.51,262.14999999999998,65.680000000000007,343.22,465.35,87.72,175.51,42.95,137.13999999999999,142.54,129.99,227.13,147.22,176.08,557.58000000000004,183.06,39.840000000000003,144.27000000000001,152.27000000000001]
[30,"2023-02-15",114.79,107.28,284.45999999999998,137.15,96.98,240.065,81.739999999999995,243.55,71.47,57.92,65.58,83.46,48.45,59.59,72.7,39.42,511.28,257.11,75.11,85.05,237.47,320.69,45.14,108.64,159.37,127.77,335.01,480.51,168.07,74.8,266.56,363.64,107.68,269.32,65.69,343.55,460.94,88.34,176.01,43.32,138.96,141.96,125.81,232.65,146.71,178.5,566.83000000000004,185.22,40.380000000000003,146.57,152.13999999999999]
[]
[null,"Average",{"$f":"AVERAGE(C3:C32)","v":106.36033333333332},{"$f":"AVERAGE(D3:D32)","v":100.29033333333334},281.13866666666667,120.43966666666668,92.789999999999992,234.20616666666658,79.031000000000006,237.50233333333335,68.514333333333326,55.823333333333338,63.896333333333331,84.479666666666674,49.508333333333333,60.069333333333319,72.993333333333339,36.811333333333337,488.4980000000001,247.93899999999994,80.160000000000011,80.646000000000001,241.73466666666664,292.86766666666671,41.242000000000004,100.98566666666669,154.32166666666666,126.71066666666664,325.23300000000006,475.63299999999992,161.25366666666665,73.911333333333317,267.82766666666669,348.20033333333339,107.28233333333334,262.00033333333334,66.461333333333329,347.5499999999999,461.03466666666657,87.331333333333333,175.48800000000003,40.845000000000006,140.95966666666664,141.52700000000002,129.79733333333331,219.55,150.86566666666667,{"$f":"AVERAGE(AV3:AV32)","v":174.93533333333332},551.89133333333348,176.47433333333336,38.051999999999992,141.28433333333334,152.25200000000004]
[]
[]
["(a)","Average of closing prices for 30 trading days ended Mar. 29, 2023."]

{"sheet":"2023 03 Market DCF","index":35,"n_rows":417,"n_cols":23,"rows_kept":417,"cut":false,"hidden":false,"merged":[[0,20,0,22],[0,4,0,6],[0,8,0,9],[0,10,0,12],[0,13,0,15],[0,16,0,18],[1,8,1,9],[1,10,1,12],[1,13,1,15],[1,16,1,18],[402,16,402,17]]}
[null,null,null,null,"EPS Growth Rates",null,null,"Market","Weighted",null,"Weighted",null,null,"Weighted",null,null,"Weighted",null,null,null,"Unadjusted Data"]
[null,null,null,"Dividend","IBES","Zacks","VL","Cap","Dividend Yield",null,"IBES",null,null,"Zacks",null,null,"Value Line",null,null,null,"IBES",null,"Value"]
[null,"Company","Ticker","Yield","Screened","Screened","Screened","($Billions)","Weight","Product","Mkt. Cap.","Weight","Product","Mkt. Cap.","Weight","Product","Mkt. Cap.","Weight","Product",null,"Refinitiv","Zacks","Line"]
[null,"(a)",null,"(b)","(c)","(d)","(b)","(b)",null,null,null,null,null,null,null,null,null,null,null,null,"(c)","(e)","(b)"]
[1,"Agilent Technologies","A",6.4000000000000003E-3,{"$f":"IF(AND(U5>=$D$416,U5<=$D$417),U5,\"NMF\")","v":0.13669000000000001},{"$f":"IF(AND(V5>=$D$416,V5<=$D$417),V5,\"NMF\")","v":0.12},{"$f":"IF(AND(W5>=$D$416,W5<=$D$417),W5,\"NMF\")","v":0.13500000000000001},41.681179999999998,{"$f":"H5/H$401","v":1.5072724976424104E-3},{"$f":"D5*I5","v":9.6465439849114263E-6},{"$f":"IF(E5=\"n/a\",\"--\",IF(E5=\"NMF\",\"--\",$H5))","v":41.681179999999998},{"$f":"IF(K5=\"--\",\"--\",K5/K$401)","v":1.9943564353836697E-3},{"$f":"IF(L5=\"--\",\"--\",E5*L5)","v":2.7260858115259385E-4},{"$f":"IF(F5=\"n/a\",\"--\",IF(F5=\"NMF\",\"--\",$H5))","v":41.681179999999998},{"$f":"IF(N5=\"--\",\"--\",N5/N$401)","v":1.6502099283950947E-3},{"$f":"IF(O5=\"--\",\"--\",F5*O5)","v":1.9802519140741135E-4},{"$f":"IF(G5=\"n/a\",\"--\",IF(G5=\"NMF\",\"--\",$H5))","v":41.681179999999998},{"$f":"IF(Q5=\"--\",\"--\",Q5/Q$401)","v":1.7407781400379223E-3},{"$f":"IF(R5=\"--\",\"--\",G5*R5)","v":2.3500504890511953E-4},null,0.13669000000000001,0.12,0.13500000000000001]
[{"$f":"A5+1","v":2},"Advance Auto Parts","AAP",4.5400000000000003E-2,5.8499999999999996E-2,0.114,0.12,7.8924099999999999,2.8540488856404586E-4,1.2957381940807682E-5,7.8924099999999999,3.7763515030492007E-4,2.2091656292837823E-5,{"$f":"IF(F6=\"n/a\",\"--\",IF(F6=\"NMF\",\"--\",$H6))","v":7.8924099999999999},3.1247036050718164E-4,3.5621621097818708E-5,{"$f":"IF(G6=\"n/a\",\"--\",IF(G6=\"NMF\",\"--\",$H6))","v":7.8924099999999999},3.2961962209843143E-4,{"$f":"IF(R6=\"--\",\"--\",G6*R6)","v":3.9554354651811771E-5},null,5.8499999999999996E-2,0.114,0.12]
[{"$f":"A6+1","v":3},"Apple","AAPL",6.0000000000000001E-3,8.1349999999999992E-2,0.125,0.13500000000000001,2421.8290000000002,8.75780447120936E-2,5.2546826827256157E-4,2421.8290000000002,0.11587940292354482,9.4267894278303697E-3,2421.8290000000002,9.5883232208760993E-2,1.1985404026095124E-2,2421.8290000000002,0.10114557654341605,1.3654652833361168E-2,null,8.1349999999999992E-2,0.125,0.13500000000000001]
[4,"AbbVie","ABBV",3.9599999999999996E-2,"NMF",0.04,4.4999999999999998E-2,264.55279999999999,9.5667435426322646E-3,3.7884304428823765E-4,"--","--","--",264.55279999999999,1.0473975476335407E-2,4.1895901905341629E-4,264.55279999999999,1.1048817023074311E-2,4.9719676603834397E-4,null,-2.504E-2,0.04,4.4999999999999998E-2]
[5,"AmerisourceBergen","ABC",1.3100000000000001E-2,7.3830000000000007E-2,8.7400000000000005E-2,8.5000000000000006E-2,30.710039999999999,1.1105347471808218E-3,{"$f":"D9*I9","v":1.4548005188068766E-5},{"$f":"IF(E9=\"n/a\",\"--\",IF(E9=\"NMF\",\"--\",$H9))","v":30.710039999999999},1.4694105566322717E-3,{"$f":"IF(L9=\"--\",\"--\",E9*L9)","v":1.0848658139616063E-4},{"$f":"IF(F9=\"n/a\",\"--\",IF(F9=\"NMF\",\"--\",$H9))","v":30.710039999999999},1.2158488053699654E-3,{"$f":"IF(O9=\"--\",\"--\",F9*O9)","v":1.0626518558933498E-4},{"$f":"IF(G9=\"n/a\",\"--\",IF(G9=\"NMF\",\"--\",$H9))","v":30.710039999999999},1.2825780438963147E-3,{"$f":"IF(R9=\"--\",\"--\",G9*R9)","v":1.0901913373118675E-4},null,7.3830000000000007E-2,8.7400000000000005E-2,8.5000000000000006E-2]
[6,"Abbott Laboratories","ABT",2.0499999999999997E-2,8.3000000000000004E-2,5.0900000000000001E-2,6.5000000000000002E-2,173.31129999999999,6.2672735277804776E-3,1.2847910731949978E-4,173.31129999999999,8.292579684157449E-3,6.8828411378506833E-4,173.31129999999999,6.8616106348971112E-3,3.4925598131626298E-4,173.31129999999999,7.2381953308796529E-3,4.7048269650717744E-4,null,8.3000000000000004E-2,5.0900000000000001E-2,6.5000000000000002E-2]
[7,"Accenture","ACN",1.7299999999999999E-2,9.0200000000000002E-2,9.5000000000000001E-2,0.12,166.0908,6.0061662110196031E-3,1.0390667545063914E-4,166.0908,7.947094008327547E-3,7.1682787955114477E-4,166.0908,6.5757420297382178E-3,6.2469549282513073E-4,166.0908,6.9366374440793322E-3,8.323964932895198E-4,null,9.0200000000000002E-2,9.5000000000000001E-2,0.12]
[8,"Analog Devices","ADI",1.84E-2,0.10825,0.1225,0.115,94.376809999999992,3.4128489195417023E-3,6.2796420119567322E-5,94.376809999999992,4.5157310415511716E-3,4.8882788524791431E-4,94.376809999999992,3.7364956767600497E-3,4.5772072040310609E-4,94.376809999999992,3.9415651806045887E-3,4.5327999576952771E-4,null,0.10825,0.1225,0.115]
[9,"Archer Daniels Midland","ADM",2.2499999999999999E-2,"NMF",6.3899999999999998E-2,0.14499999999999999,43.87059,1.5864458194884635E-3,3.5695030938490427E-5,"--","--","--",43.87059,1.7368914023679406E-3,1.109873606113114E-4,43.87059,1.8322169396971554E-3,2.6567145625608753E-4,null,-2.7999999999999997E-2,6.3899999999999998E-2,0.14499999999999999]
[10,"Automatic Data Processing","ADP",2.46E-2,0.13433,0.12,0.115,91.984369999999998,3.3263336382022678E-3,8.1827807499775787E-5,91.984369999999998,4.4012578402101996E-3,5.9122096567543615E-4,91.984369999999998,3.6417759917345889E-3,4.3701311900815065E-4,91.984369999999998,3.8416470100213112E-3,4.417894061524508E-4,null,0.13433,0.12,0.115]
[11,"Ameren","AEE",3.0299999999999997E-2,6.6379999999999995E-2,6.8600000000000008E-2,6.5000000000000002E-2,21.49427,7.7727458838498179E-4,2.3551420028064947E-5,21.49427,1.0284554251672852E-3,6.8268871122604394E-5,21.49427,8.5098497109738344E-4,5.8377569017280512E-5,21.49427,8.9768944526217621E-4,5.8349813942041459E-5,null,6.6379999999999995E-2,6.8600000000000008E-2,6.5000000000000002E-2]
[12,"American Electric Power","AEP",3.7200000000000004E-2,6.1030000000000001E-2,6.1100000000000002E-2,0.06,45.879839999999994,1.6591042055007599E-3,6.1718676444628279E-5,45.879839999999994,2.195253449119557E-3,1.3397631799976655E-4,45.879839999999994,1.8164401171266839E-3,1.109844911564404E-4,45.879839999999994,1.9161315140415283E-3,1.1496789084249169E-4,null,6.1030000000000001E-2,6.1100000000000002E-2,0.06]
[13,"AES","AES",2.6699999999999998E-2,8.0690000000000012E-2,8.5299999999999987E-2,"NMF",16.51172,5.970958942326523E-4,1.5942460376011816E-5,16.51172,7.9005093044998359E-4,6.3749209578009192E-5,16.51172,6.5371959908236421E-4,5.5762281801725657E-5,"--","--","--",null,8.0690000000000012E-2,8.5299999999999987E-2,"n/a"]
[14,"Aflac","AFL",2.5899999999999999E-2,"NMF",0.05,0.09,40.680720000000001,1.4710939191330851E-3,3.8101332505546907E-5,"--","--","--",40.680720000000001,1.6106004685630519E-3,8.0530023428152596E-5,40.680720000000001,1.6989948004591884E-3,1.5290953204132694E-4,null,"n/a",0.05,0.09]
[15,"American International Group","AIG",2.23E-2,0.15977,0.1,6.5000000000000002E-2,42.852839999999993,1.5496420009671172E-3,3.4557016621566714E-5,42.852839999999993,2.0504178919230867E-3,3.2759526659255155E-4,42.852839999999993,1.696597409860432E-3,1.696597409860432E-4,42.852839999999993,1.7897114983439211E-3,1.1633124739235487E-4,null,0.15977,0.1,6.5000000000000002E-2]
[16,"Assurant","AIZ",2.29E-2,0.11900000000000001,0.1191,0.12,6.4560000000000004,2.3346151056134694E-4,5.3462685918548452E-6,6.4560000000000004,3.0890596539821981E-4,3.6759809882388161E-5,6.4560000000000004,2.5560109617143116E-4,3.0442090554017451E-5,6.4560000000000004,2.6962921088330102E-4,3.235550530599612E-5,null,0.11900000000000001,0.1191,0.12]
[17,"Arthur J. Gallagher & Co.","AJG",1.1599999999999999E-2,"NMF",0.1116,0.185,40.04486,1.4480999854116572E-3,1.6797959830775222E-5,"--","--","--",40.04486,1.5854259777000458E-3,1.7693353911132513E-4,40.04486,1.6724386619783556E-3,3.0940115246599578E-4,null,"n/a",0.1116,0.185]
[18,"Albemarle","ALB",6.3E-3,"NMF",0.16,"NMF",29.672799999999999,1.0730261323706218E-3,6.7600646339349175E-6,"--","--","--",29.672799999999999,1.1747831794417041E-3,1.8796530871067267E-4,"--","--","--",null,0.89922000000000002,0.16,0.215]
[19,"Allstate","ALL",2.9100000000000001E-2,"NMF",7.0000000000000007E-2,3.5000000000000003E-2,32.558399999999999,1.1773750380205323E-3,3.4261613606397493E-5,"--","--","--",32.558399999999999,1.2890276842608308E-3,9.023193789825816E-5,32.558399999999999,1.359773187673926E-3,4.7592061568587415E-5,null,-2.1949999999999997E-2,7.0000000000000007E-2,3.5000000000000003E-2]
[20,"Allegion","ALLE",1.5700000000000002E-2,0.10300000000000001,6.4600000000000005E-2,0.11,10.04599,3.6328252795603862E-4,5.703535688909807E-6,10.04599,4.8067940510081506E-4,4.9509978725383958E-5,10.04599,3.9773328006927441E-4,2.5693569892475129E-5,10.04599,4.1956201304856457E-4,4.6151821435342102E-5,null,0.10300000000000001,6.4600000000000005E-2,0.11]
[21,"Applied Materials","AMAT",9.300000000000001E-3,0.12484999999999999,5.5899999999999998E-2,0.16500000000000001,100.2732,3.6260738446127713E-3,3.3722486754898778E-5,100.2732,4.7978608503049525E-3,5.9901292716057325E-4,100.2732,3.9699411147176497E-3,2.2191970831271661E-4,100.2732,4.1878227677731436E-3,6.9099075668256876E-4,null,0.12484999999999999,5.5899999999999998E-2,0.16500000000000001]
[22,"Amcor","AMCR",4.4800000000000006E-2,2.8549999999999999E-2,4.3400000000000001E-2,0.13,16.2498,5.8762435785622298E-4,2.6325571231958792E-5,16.2498,7.7751861160594671E-4,2.2198156361349778E-5,16.2498,6.4334985944338938E-4,2.79213838998431E-5,16.2498,6.7865872847141639E-4,8.8225634701284128E-5,null,2.8549999999999999E-2,4.3400000000000001E-2,0.13]
[23,"AMETEK","AME",7.0999999999999995E-3,0.1,8.8100000000000012E-2,0.1,32.328389999999999,1.1690574292776241E-3,8.3003077478711304E-6,32.328389999999999,1.5468451862949435E-3,1.5468451862949437E-4,32.328389999999999,1.2799213013410056E-3,1.1276106664814261E-4,32.328389999999999,1.3501670205742873E-3,1.3501670205742872E-4,null,0.1,8.8100000000000012E-2,0.1]
[24,"Amgen","AMGN",3.73E-2,4.1210000000000004E-2,7.0000000000000007E-2,4.4999999999999998E-2,121.9816,4.4110917900697022E-3,1.6453372376959988E-4,121.9816,5.8365619437452743E-3,2.4052471770174278E-4,121.9816,4.8294037597188732E-3,3.3805826318032115E-4,121.9816,5.0944551657810516E-3,2.2925048246014732E-4,null,4.1210000000000004E-2,7.0000000000000007E-2,4.4999999999999998E-2]
[25,"Ameriprise Financial","AMP",1.5900000000000001E-2,"NMF",0.17989999999999998,0.13500000000000001,35.475859999999997,1.2828760632067632E-3,2.0397729404987535E-5,"--","--","--",35.475859999999997,1.4045335662367141E-3,2.5267558856598485E-4,35.475859999999997,1.48161836078167E-3,2.0001847870552546E-4,null,"n/a",0.17989999999999998,0.13500000000000001]
[26,"American Tower","AMT",3.39E-2,8.0100000000000005E-2,0.1024,0.06,91.150899999999993,3.2961937427240201E-3,1.1174096787834428E-4,91.150899999999993,4.3613780609381338E-3,3.4934638268114453E-4,91.150899999999993,3.6087778743823574E-3,3.695388543367534E-4,91.150899999999993,3.8068378621906253E-3,2.284102717314375E-4,null,8.0100000000000005E-2,0.1024,0.06]
[27,"Aon","AON",7.9000000000000008E-3,0.11361,0.1016,7.4999999999999997E-2,62.441929999999999,2.258021576853452E-3,1.7838370457142272E-5,62.441929999999999,2.9877144776917692E-3,3.3943424181056192E-4,62.441929999999999,2.4721539273636572E-3,2.5117083902014757E-4,62.441929999999999,2.607832762070991E-3,1.9558745715532431E-4,null,0.11361,0.1016,7.4999999999999997E-2]
[28,"A. O. Smith","AOS",1.7899999999999999E-2,"NMF",0.09,0.11,10.1305,3.6633857384475293E-4,6.5574604718210771E-6,"--","--","--",10.1305,4.0107913642575637E-4,3.6097122278318069E-5,10.1305,4.2309149951258993E-4,4.6540064946384891E-5,null,"n/a",0.09,0.11]
[29,"APA","APA",2.7300000000000001E-2,0.14074999999999999,"NMF","NMF",12.45429,4.5037133772755228E-4,1.2295137519962177E-5,12.45429,5.9591147394662247E-4,8.3874539957987099E-5,"--","--","--","--","--","--",null,0.14074999999999999,0.2487,0.5]
[30,"Air Products and Chemicals","APD",2.41E-2,8.7910000000000002E-2,0.1168,0.115,64.412949999999995,2.3292974917460516E-3,5.613606955107984E-5,64.412949999999995,3.0820236220410876E-3,2.7094069661363202E-4,64.412949999999995,2.5501890687167879E-3,2.9786208322612085E-4,64.412949999999995,2.6901506937988726E-3,3.0936732978687035E-4,null,8.7910000000000002E-2,0.1168,0.115]
[31,"Amphenol","APH",1.06E-2,9.8569999999999991E-2,8.900000000000001E-2,0.13,47.167639999999999,1.7056735570033781E-3,1.8080139704235806E-5,47.167639999999999,2.2568719593797533E-3,2.2245986903606226E-4,47.167639999999999,1.867425726118253E-3,1.6620088962452455E-4,47.167639999999999,1.969915358182717E-3,2.560889965637532E-4,null,9.8569999999999991E-2,8.900000000000001E-2,0.13]
[32,"Alexandria Real Estate Equities","ARE",3.3500000000000002E-2,"NMF",7.7199999999999991E-2,0.1,22.810490000000001,8.2487166233650847E-4,2.7633200688273035E-5,"--","--","--",22.810490000000001,9.030957633530775E-4,6.971899293085757E-5,22.810490000000001,9.5266022592339352E-4,9.5266022592339355E-5,null,-0.10962999999999999,7.7199999999999991E-2,0.1]
[33,"Atmos Energy","ATO",2.7400000000000001E-2,7.4279999999999999E-2,7.4800000000000005E-2,7.4999999999999997E-2,16.089299999999998,5.8182036584180274E-4,1.5941878024065396E-5,16.089299999999998,7.6983902557025666E-4,5.718364281935866E-5,16.089299999999998,6.3699546416217572E-4,4.7647260719330748E-5,16.089299999999998,6.7195558591460558E-4,5.0396668943595419E-5,null,7.4279999999999999E-2,7.4800000000000005E-2,7.4999999999999997E-2]
[34,"Activision Blizzard","ATVI",6.5000000000000006E-3,0.11773,9.5000000000000001E-2,0.115,62.329560000000001,2.2539580592044776E-3,1.4650727384829105E-5,62.329560000000001,2.9823378105090247E-3,3.5111063043122748E-4,62.329560000000001,2.4677050588418504E-3,2.3443198058997579E-4,62.329560000000001,2.6031397269986618E-3,2.9936106860484614E-4,null,0.11773,9.5000000000000001E-2,0.115]
[35,"AvalonBay Communities","AVB",3.8699999999999998E-2,"NMF",5.2400000000000002E-2,0.09,24.274930000000001,8.7782865962995004E-4,3.3971969127679064E-5,"--","--","--",24.274930000000001,9.6107477036628858E-4,5.0360317967193522E-5,24.274930000000001,1.0138212856486012E-3,9.1243915708374098E-5,null,-9.8290000000000002E-2,5.2400000000000002E-2,0.09]
[36,"Broadcom","AVGO",2.9100000000000001E-2,9.4E-2,0.13150000000000001,"NMF",263.6524,9.534183328241087E-3,2.7744473485181564E-4,263.6524,1.2615210525334201E-2,1.1858297893814148E-3,263.6524,1.0438327516764039E-2,1.3726400684544711E-3,"--","--","--",null,9.4E-2,0.13150000000000001,0.3]
[37,"Avery Dennison","AVY",1.8000000000000002E-2,7.4090000000000003E-2,7.0000000000000007E-2,9.5000000000000001E-2,14.454139999999999,5.2268980146610692E-4,9.4084164263899262E-6,14.454139999999999,6.9160007290908058E-4,5.1240649401833785E-5,14.454139999999999,5.7225743931464213E-4,4.0058020752024951E-5,14.454139999999999,6.0366455424361147E-4,5.7348132653143089E-5,null,7.4090000000000003E-2,7.0000000000000007E-2,9.5000000000000001E-2]
[38,"American Water Works","AWK",2.0400000000000001E-2,8.2799999999999999E-2,8.0799999999999997E-2,0.03,25.135759999999998,9.0895794589644998E-4,1.8542742096287581E-5,25.135759999999998,1.2026930311056314E-3,9.9582982975546279E-5,25.135759999999998,9.9515610425991502E-4,8.0408613224201134E-5,25.135759999999998,1.0497731000235504E-3,3.1493193000706513E-5,null,8.2799999999999999E-2,8.0799999999999997E-2,0.03]
[39,"American Express","AXP",1.1899999999999999E-2,"NMF",0.1447,0.1,130.59800000000001,4.7226775644812246E-3,5.619986301732657E-5,"--","--","--",130.59800000000001,5.1705377877627893E-3,7.4817681788927554E-4,130.59800000000001,5.4543115989679905E-3,5.4543115989679912E-4,null,"n/a",0.1447,0.1]
[40,"Bank of America","BAC",2.8300000000000002E-2,3.3599999999999998E-2,7.0000000000000007E-2,8.5000000000000006E-2,261.27609999999999,9.4482517006780568E-3,2.6738552312918903E-4,261.27609999999999,1.2501509588906725E-2,4.2005072218726593E-4,261.27609999999999,1.0344246834479005E-2,7.2409727841353045E-4,261.27609999999999,1.0911968504595172E-2,9.2751732289058969E-4,null,3.3599999999999998E-2,7.0000000000000007E-2,8.5000000000000006E-2]
[41,"Ball","BALL",1.5100000000000001E-2,"NMF",0.05,0.13500000000000001,17.422150000000002,6.3001881292230031E-4,9.5132840751267356E-6,"--","--","--",17.422150000000002,6.8976465886974895E-4,3.4488232943487449E-5,17.422150000000002,7.2762090402579043E-4,9.8228822043481715E-5,null,"n/a",0.05,0.13500000000000001]
[42,"Baxter International","BAX",2.9399999999999999E-2,1.18E-2,5.6100000000000004E-2,7.0000000000000007E-2,19.8948,7.1943464379118412E-4,2.1151378527460812E-5,19.8948,9.5192416363142865E-4,1.1232705130850858E-5,19.8948,7.8765995788590277E-4,4.418772363739915E-5,19.8948,8.3088897532235077E-4,5.8162228272564557E-5,null,1.18E-2,5.6100000000000004E-2,7.0000000000000007E-2]
[43,"Bath & Body Works, Inc.","BBWI",2.1400000000000002E-2,0.03,0.1246,"NMF",8.9375999999999998,3.2320099082916578E-4,6.9165012037441481E-6,8.9375999999999998,4.27645284439766E-4,1.2829358533192979E-5,8.9375999999999998,3.5385073685591429E-4,4.4089801812246919E-5,"--","--","--",null,0.03,0.1246,0.20499999999999999]
[44,"Best Buy","BBY",4.7400000000000005E-2,"NMF",8.0399999999999985E-2,0.04,18.274979999999999,6.6085880363667962E-4,3.1324707292378617E-5,"--","--","--",18.274979999999999,7.2352926278051121E-4,5.8171752727553088E-5,18.274979999999999,7.6323860537610088E-4,3.0529544215044034E-5,null,-7.5359999999999996E-2,8.0399999999999985E-2,0.04]
[45,"Becton, Dickinson and Company","BDX",1.5600000000000001E-2,6.3E-2,7.7699999999999991E-2,0.05,66.782029999999992,2.4149680300732937E-3,3.7673501269143385E-5,66.782029999999992,3.195379096716678E-3,2.0130888309315072E-4,66.782029999999992,2.6439839021922856E-3,2.0543754920034058E-4,66.782029999999992,2.7890932543502061E-3,1.394546627175103E-4,null,6.3E-2,7.7699999999999991E-2,0.05]
[46,"Franklin Resources","BEN",4.1900000000000007E-2,"NMF","NMF",3.5000000000000003E-2,14.322620000000001,5.1793378258924389E-4,2.1701425490489323E-5,"--","--","--","--","--","--",14.322620000000001,5.9817173611855401E-4,2.0936010764149393E-5,null,-4.054E-2,"n/a",3.5000000000000003E-2]
[47,"BrownForman","BF/B",1.29E-2,8.9099999999999999E-2,"NMF",0.14499999999999999,30.416130000000003,1.0999063902153504E-3,1.418879243377802E-5,30.416130000000003,1.4553475838487849E-3,1.2967146972092675E-4,"--","--","--",30.416130000000003,1.2703031490123758E-3,1.8419395660679446E-4,null,8.9099999999999999E-2,"n/a",0.14499999999999999]
[48,"The Bank of New York Mellon","BK",3.1300000000000001E-2,9.0050000000000005E-2,0.08,6.5000000000000002E-2,40.260559999999998,1.4559001167357096E-3,4.5569673653827711E-5,40.260559999999998,1.9263827686296392E-3,1.7347076831509902E-4,40.260559999999998,1.5939658098630225E-3,1.275172647890418E-4,40.260559999999998,1.6814471844051721E-3,1.0929406698633618E-4,null,9.0050000000000005E-2,0.08,6.5000000000000002E-2]
[49,"Baker Hughes","BKR",2.4199999999999999E-2,"NMF","NMF","NMF",31.712869999999999,1.1467990294974631E-3,2.7752536513838606E-5,"--","--","--","--","--","--","--","--","--",null,0.49299999999999999,"n/a","n/a"]
[50,"BlackRock","BLK",2.9700000000000001E-2,6.3009999999999997E-2,8.5999999999999993E-2,7.4999999999999997E-2,101.46560000000001,3.669193346656351E-3,1.0897504239569362E-4,101.46560000000001,4.8549146720430012E-3,3.059081734854295E-4,101.46560000000001,4.0171497186635638E-3,3.4547487580506646E-4,101.46560000000001,4.2376223140955186E-3,3.1782167355716391E-4,null,6.3009999999999997E-2,8.5999999999999993E-2,7.4999999999999997E-2]
[51,"Bristol Myers Squibb","BMY",3.39E-2,4.061E-2,5.7000000000000002E-2,"NMF",139.6267,5.0491729084101641E-3,1.7116696159510456E-4,139.6267,6.6808427135792462E-3,2.7130902259845318E-4,139.6267,5.5279952872985694E-3,3.150957313760185E-4,"--","--","--",null,4.061E-2,5.7000000000000002E-2,0.44]
[52,"Broadridge Financial Solutions","BR",2.0400000000000001E-2,"NMF","NMF",8.5000000000000006E-2,16.764009999999999,6.0621919108821639E-4,1.2366871498199615E-5,"--","--","--","--","--","--",16.764009999999999,7.0013426077133924E-4,5.9511412165563838E-5,null,"n/a","n/a",8.5000000000000006E-2]
[53,"Brown & Brown","BRO",8.1000000000000013E-3,"NMF","NMF",0.08,16.114100000000001,5.8271718205337678E-4,4.7200091746323526E-6,"--","--","--","--","--","--",16.114100000000001,6.7299133629098525E-4,5.3839306903278823E-5,null,"n/a","n/a",0.08]
[54,"BorgWarner","BWA",1.3600000000000001E-2,0.13635,0.13369999999999999,0.115,11.722490000000001,4.2390802709731779E-4,5.765149168523522E-6,11.722490000000001,5.6089638945492216E-4,7.6478222702178634E-5,11.722490000000001,4.6410800710325898E-4,6.2051240549705717E-5,11.722490000000001,4.8957957377437846E-4,5.6301650984053523E-5,null,0.13635,0.13369999999999999,0.115]
[55,"Boston Properties","BXP",6.1100000000000002E-2,"NMF","NMF","NMF",10.045489999999999,3.6326444698403108E-4,2.2195457710724299E-5,"--","--","--","--","--","--","--","--","--",null,"n/a","n/a",-0.01]
[56,"Citigroup","C",4.0300000000000002E-2,"NMF",0.05,3.5000000000000003E-2,98.159710000000004,3.549645937556343E-3,1.4305073128352064E-4,"--","--","--",98.159710000000004,3.8862654082821857E-3,1.9431327041410928E-4,98.159710000000004,4.0995547007177304E-3,1.4348441452512057E-4,null,-9.1509999999999994E-2,0.05,3.5000000000000003E-2]
[57,"Conagra Brands","CAG",3.7599999999999995E-2,8.3000000000000004E-2,6.2300000000000001E-2,3.5000000000000003E-2,17.110769999999999,6.1875870679488506E-4,2.3265327375487676E-5,17.110769999999999,8.1871420780001505E-4,6.7953279247401249E-5,17.110769999999999,6.7743673611171597E-4,4.2204308659759906E-5,17.110769999999999,7.1461638982429671E-4,2.5011573643850386E-5,null,8.3000000000000004E-2,6.2300000000000001E-2,3.5000000000000003E-2]
[58,"Cardinal Health","CAH",2.7300000000000001E-2,0.11853,0.1157,6.5000000000000002E-2,18.81635,6.8043579526812269E-4,1.8575897210819749E-5,18.81635,9.0032260873928018E-4,1.0671523881386687E-4,18.81635,7.4496277663341204E-4,8.619219325648577E-5,18.81635,7.8584845139467166E-4,5.1080149340653659E-5,null,0.11853,0.1157,6.5000000000000002E-2]
[59,"Carrier Global","CARR",1.5600000000000001E-2,0.14000000000000001,9.98E-2,"NMF",39.630459999999999,1.4331144758118087E-3,2.2356585822664217E-5,39.630459999999999,1.8962338143549463E-3,2.6547273400969249E-4,39.630459999999999,1.5690193645876789E-3,1.5658813258585035E-4,"--","--","--",null,0.14000000000000001,9.98E-2,"n/a"]
[60,"Caterpillar","CAT",1.9299999999999998E-2,0.13223000000000001,0.12,0.105,129.43610000000001,4.6806610017301048E-3,9.033675733339101E-5,129.43610000000001,6.1932440253842196E-3,8.1893265747655548E-4,129.43610000000001,5.1245367168765458E-3,6.1494440602518545E-4,129.43610000000001,5.4057858585520504E-3,5.6760751514796522E-4,null,0.13223000000000001,0.12,0.105]
[61,"Chubb Limited","CB",1.6799999999999999E-2,0.14188000000000001,0.1,0.14499999999999999,84.402619999999999,3.0521628191659466E-3,5.1276335361987903E-5,84.402619999999999,4.0384871148139859E-3,5.7298055184980832E-4,84.402619999999999,3.3416050482869821E-3,3.3416050482869823E-4,84.402619999999999,3.5250018319521554E-3,5.111252656330625E-4,null,0.14188000000000001,0.1,0.14499999999999999]
[62,"Cboe Global Markets","CBOE",1.6200000000000003E-2,2.7360000000000002E-2,"NMF",0.1,13.072479999999999,4.7272628989823359E-4,7.6581658963513846E-6,13.072479999999999,6.2549055987436803E-4,1.7113421718162711E-5,"--","--","--",13.072479999999999,5.4596072904085097E-4,5.4596072904085103E-5,null,2.7360000000000002E-2,"n/a",0.1]
[63,"Crown Castle Inc.","CCI",4.8899999999999999E-2,"NMF","NMF",0.13500000000000001,56.307319999999997,2.036182153479111E-3,9.9569307305128523E-5,"--","--","--","--","--","--",56.307319999999997,2.3516261243112626E-3,3.1746952678202048E-4,null,-3.2149999999999998E-2,"n/a",0.13500000000000001]
[64,"CDW","CDW",1.18E-2,0.14535000000000001,0.13100000000000001,0.09,27.097290000000001,9.7989068394034704E-4,1.1562710070496095E-5,27.097290000000001,1.2965480989971388E-3,1.8845326618923414E-4,27.097290000000001,1.0728155246708736E-3,1.4053883373188445E-4,27.097290000000001,1.1316946901759547E-3,1.0185252211583592E-4,null,0.14535000000000001,0.13100000000000001,0.09]
[65,"Celanese","CE",2.3700000000000002E-2,{"$f":"IF(AND(U69>=$D$416,U69<=$D$417),U69,\"NMF\")","v":2.6680000000000002E-2},{"$f":"IF(AND(V69>=$D$416,V69<=$D$417),V69,\"NMF\")","v":1.6E-2},{"$f":"IF(AND(W69>=$D$416,W69<=$D$417),W69,\"NMF\")","v":7.4999999999999997E-2},12.78533,{"$f":"H69/H$401","v":4.6234238767430382E-4},1.0957514587881001E-5,12.78533,{"$f":"IF(K69=\"--\",\"--\",K69/K$401)","v":6.1175103881425368E-4},1.6321517715564289E-5,12.78533,{"$f":"IF(N69=\"--\",\"--\",N69/N$401)","v":5.0618716897668579E-4},8.0989947036269728E-6,12.78533,{"$f":"IF(Q69=\"--\",\"--\",Q69/Q$401)","v":5.339681596627315E-4},4.0047611974704864E-5,null,2.6680000000000002E-2,1.6E-2,7.4999999999999997E-2]
[66,"Constellation Energy Corporation","CEG",1.4499999999999999E-2,"NMF","NMF","NMF",25.528890000000001,9.2317429094709782E-4,1.3386027218732917E-5,"--","--","--","--","--","--","--","--","--",null,"n/a",0.2167,"n/a"]
[67,"CF Industries","CF",1.9E-2,"NMF",0.06,"NMF",16.483550000000001,5.9607721226974755E-4,1.1325467033125204E-5,"--","--","--",16.483550000000001,6.526043136302035E-4,3.915625881781221E-5,"--","--","--",null,-0.35499999999999998,0.06,0.33500000000000002]
[68,"Citizens Financial Group","CFG",4.5199999999999997E-2,8.5000000000000006E-3,2.6200000000000001E-2,7.4999999999999997E-2,18.881740000000001,6.8280042478726874E-4,{"$f":"D72*I72","v":3.0862579200384543E-5},{"$f":"IF(E72=\"n/a\",\"--\",IF(E72=\"NMF\",\"--\",$H72))","v":18.881740000000001},9.0345138214036286E-4,{"$f":"IF(L72=\"--\",\"--\",E72*L72)","v":7.6793367481930856E-6},18.881740000000001,7.4755164833084859E-4,{"$f":"IF(O72=\"--\",\"--\",F72*O72)","v":1.9585853186268233E-5},18.881740000000001,7.8857940772981093E-4,5.9143455579735815E-5,null,8.5000000000000006E-3,2.6200000000000001E-2,7.4999999999999997E-2]
[69,"Church & Dwight Co.","CHD",1.3000000000000001E-2,7.8090000000000007E-2,7.6399999999999996E-2,0.05,20.401810000000001,7.3776911102626911E-4,9.5909984433414997E-6,20.401810000000001,9.7618352136323648E-4,7.6230171183255146E-5,{"$f":"IF(F73=\"n/a\",\"--\",IF(F73=\"NMF\",\"--\",$H73))","v":20.401810000000001},8.0773311646240172E-4,6.1710810097727483E-5,{"$f":"IF(G73=\"n/a\",\"--\",IF(G73=\"NMF\",\"--\",$H73))","v":20.401810000000001},8.5206380590009895E-4,{"$f":"IF(R73=\"--\",\"--\",G73*R73)","v":4.2603190295004952E-5},null,7.8090000000000007E-2,7.6399999999999996E-2,0.05]
[{"$f":"A73+1","v":70},"C.H. Robinson Worldwide","CHRW",2.3799999999999998E-2,9.6499999999999989E-3,7.3300000000000004E-2,0.08,12.380180000000001,4.4769137605659483E-4,1.0655054750146957E-5,12.380180000000001,5.9236546696154481E-4,5.7163267561789068E-6,12.380180000000001,4.9014677490700565E-4,3.5927758600683515E-5,12.380180000000001,5.1704742317119348E-4,4.1363793853695477E-5,null,9.6499999999999989E-3,7.3300000000000004E-2,0.08]
[71,"Cigna Group","CI",1.7600000000000001E-2,0.11273999999999999,0.11310000000000001,0.115,87.269070000000013,3.1558192235879687E-3,5.5542418335148252E-5,87.269070000000013,4.1756406935803637E-3,4.7076173179425018E-4,87.269070000000013,3.4550913807096283E-3,3.9077083515825898E-4,87.269070000000013,3.6447166168865489E-3,4.1914241094195316E-4,null,0.11273999999999999,0.11310000000000001,0.115]
[72,"Cincinnati Financial","CINF",2.5600000000000001E-2,"NMF",0.17660000000000001,0.09,18.380700000000001,6.6468184435795376E-4,1.7015855215563618E-5,"--","--","--",18.380700000000001,7.27714849504062E-4,1.2851444242241734E-4,18.380700000000001,7.6765390899669929E-4,6.9088851809702932E-5,null,"n/a",0.17660000000000001,0.09]
[73,"ColgatePalmolive","CL",2.6099999999999998E-2,6.0179999999999997E-2,6.2100000000000002E-2,0.06,60.101999999999997,2.1734051591942491E-3,5.6725874654969901E-5,60.101999999999997,2.8757537689535016E-3,1.7306286181562172E-4,60.101999999999997,2.3795131787632206E-3,1.4776776840119601E-4,60.101999999999997,2.5101076258531837E-3,1.5060645755119101E-4,null,6.0179999999999997E-2,6.2100000000000002E-2,0.06]
[74,"Clorox","CLX",3.1200000000000002E-2,0.13489999999999999,0.11689999999999999,7.0000000000000007E-2,18.671110000000002,6.751836345193728E-4,2.1065729397004434E-5,18.671110000000002,8.9337318147558189E-4,1.2051604218105599E-4,18.671110000000002,7.3921254379451207E-4,8.6413946369578448E-5,18.671110000000002,7.7978262943235912E-4,5.4584784060265143E-5,null,0.13489999999999999,0.11689999999999999,7.0000000000000007E-2]
[75,"Comerica","CMA",4.2199999999999994E-2,"NMF",4.2800000000000005E-2,8.5000000000000006E-2,8.8140800000000006,3.1873426750442328E-4,1.345058608868666E-5,"--","--","--",8.8140800000000006,3.4896042592049071E-4,1.4935506229397004E-5,8.8140800000000006,3.6811236602575677E-4,3.128955111218933E-5,null,"n/a",4.2800000000000005E-2,8.5000000000000006E-2]
[76,"Comcast","CMCSA",3.2300000000000002E-2,6.9019999999999998E-2,0.1295,8.5000000000000006E-2,151.50229999999999,5.4786176907556296E-3,1.7695935141140686E-4,151.50229999999999,7.2490650931769998E-3,5.0033047273107651E-4,151.50229999999999,5.9981651103613708E-3,7.7676238179179757E-4,151.50229999999999,6.3273614615869155E-3,5.378257242348879E-4,null,6.9019999999999998E-2,0.1295,8.5000000000000006E-2]
[77,"CME Group","CME",2.4199999999999999E-2,3.9220000000000005E-2,6.0999999999999999E-2,8.5000000000000006E-2,65.287449999999993,2.3609211117872377E-3,5.7134290905251147E-5,65.287449999999993,3.1238666001607812E-3,1.2251804805830585E-4,65.287449999999993,2.584811614968634E-3,1.5767350851308667E-4,65.287449999999993,2.7266734238046725E-3,2.317672410233972E-4,null,3.9220000000000005E-2,6.0999999999999999E-2,8.5000000000000006E-2]
[78,"Cummins","CMI",2.4500000000000001E-2,9.5030000000000003E-2,9.0899999999999995E-2,8.5000000000000006E-2,36.165089999999999,1.3077999598802759E-3,3.2041099017066763E-5,36.165089999999999,1.7304231784639878E-3,1.6444211464943277E-4,36.165089999999999,1.431821041997903E-3,1.3015253271760936E-4,36.165089999999999,1.5104034507781225E-3,1.2838429331614042E-4,null,9.5030000000000003E-2,9.0899999999999995E-2,8.5000000000000006E-2]
[79,"CMS Energy","CMS",3.2599999999999997E-2,7.9710000000000003E-2,8.0399999999999985E-2,5.5E-2,17.348330000000001,6.273493382151071E-4,2.0451588425812488E-5,17.348330000000001,8.3008095209059773E-4,6.6165752691141553E-5,17.348330000000001,6.8684203295286928E-4,5.5222099449410682E-5,17.348330000000001,7.2453787609093822E-4,3.9849583185001603E-5,null,7.9710000000000003E-2,8.0399999999999985E-2,5.5E-2]
[80,"CenterPoint Energy","CNP",2.7200000000000002E-2,"NMF",7.0000000000000007E-2,0.06,17.6143,6.3696733046479756E-4,1.7325511388642496E-5,"--","--","--",17.6143,6.9737211714566906E-4,4.881604820019684E-5,17.6143,7.3564588123632723E-4,4.4138752874179635E-5,null,-1.068E-2,7.0000000000000007E-2,0.06]
[81,"Capital One Financial","COF",2.29E-2,"NMF",7.1399999999999991E-2,"NMF",40.084559999999996,1.4495356145890557E-3,3.3194365574089373E-5,"--","--","--",40.084559999999996,1.5869977502400094E-3,1.1331163936713665E-4,"--","--","--",null,"n/a",7.1399999999999991E-2,-0.01]
[82,"The Cooper Companies","COO",2.0000000000000001E-4,"NMF",0.11,0.1,16.56382,5.9897993151583791E-4,1.197959863031676E-7,"--","--","--",16.56382,6.5578230309576739E-4,7.2136053340534411E-5,16.56382,6.9177349997104061E-4,6.9177349997104058E-5,null,"n/a",0.11,0.1]
[83,"ConocoPhillips","COP",1.9299999999999998E-2,9.4920000000000004E-2,0.18260000000000001,0.2,131.23410000000001,4.7456801770692164E-3,9.1591627417435861E-5,131.23410000000001,6.2792745281391761E-3,5.9602873821097062E-4,131.23410000000001,5.1957217805252811E-3,9.4873879712391643E-4,131.23410000000001,5.4808777608395618E-3,1.0961755521679123E-3,null,9.4920000000000004E-2,0.18260000000000001,0.2]
[84,"Costco Wholesale","COST",7.7000000000000002E-3,9.8960000000000006E-2,9.2399999999999996E-2,0.125,215.583,7.7959003766026724E-3,6.0028432899840576E-5,215.583,1.0315191254405888E-2,1.0207913265360068E-3,215.583,8.53519998697733E-3,7.8865247879670523E-4,215.583,9.0036360238312692E-3,1.1254545029789086E-3,null,9.8960000000000006E-2,9.2399999999999996E-2,0.125]
[85,"Campbell Soup","CPB",2.7900000000000001E-2,5.4370000000000002E-2,3.9399999999999998E-2,4.4999999999999998E-2,15.888860000000001,5.7457206578342046E-4,1.6030560635357431E-5,15.888860000000001,7.6024839488493783E-4,4.1334705229894069E-5,15.888860000000001,6.2905979444151264E-4,2.4784955900995598E-5,15.888860000000001,6.6358438408228718E-4,2.9861297283702922E-5,null,5.4370000000000002E-2,3.9399999999999998E-2,4.4999999999999998E-2]
[86,"Camden Property Trust","CPT",3.6200000000000003E-2,"NMF",4.8600000000000004E-2,3.5000000000000003E-2,11.71692,4.2370660506915378E-4,1.5338179103503368E-5,"--","--","--",11.71692,4.6388748385268975E-4,2.2544931715240722E-5,11.71692,4.8934694758097385E-4,1.7127143165334087E-5,null,"n/a",4.8600000000000004E-2,3.5000000000000003E-2]
[87,"Cisco Systems","CSCO",3.1800000000000002E-2,7.3209999999999997E-2,6.5000000000000002E-2,8.5000000000000006E-2,201.10550000000001,7.2723658321243731E-3,2.3126123346155507E-4,201.10550000000001,9.6224734548314272E-3,7.0446128162820879E-4,201.10550000000001,7.9620176961127231E-3,5.1753115024732706E-4,201.10550000000001,8.3989958595557142E-3,7.1391464806223577E-4,null,7.3209999999999997E-2,6.5000000000000002E-2,8.5000000000000006E-2]
[88,"CSX","CSX",1.4499999999999999E-2,8.2490000000000008E-2,6.9099999999999995E-2,0.09,63.622150000000005,2.3007006264189282E-3,3.3360159083074458E-5,63.622150000000005,3.0441855121530904E-3,2.5111486289750847E-4,63.622150000000005,2.5188803099106595E-3,1.7405462941482656E-4,63.622150000000005,2.6571236213133531E-3,2.3914112591820176E-4,null,8.2490000000000008E-2,6.9099999999999995E-2,0.09]
[89,"Cintas","CTAS",1.0500000000000001E-2,0.12207000000000001,0.11259999999999999,0.14000000000000001,44.623160000000006,1.6136602136958913E-3,1.6943432243806859E-5,44.623160000000006,2.1351239651361876E-3,2.6063458242417447E-4,44.623160000000006,1.7666865877684573E-3,1.9892890978272828E-4,44.623160000000006,1.8636473695661838E-3,2.6091063173926577E-4,null,0.12207000000000001,0.11259999999999999,0.14000000000000001]
[90,"Coterra Energy","CTRA",3.1800000000000002E-2,"NMF","NMF","NMF",20.460279999999997,7.3988349989283057E-4,2.3528295296592015E-5,"--","--","--","--","--","--","--","--","--",null,-0.15246999999999999,0.5504,"n/a"]
[91,"Cognizant Technology Solutions","CTSH",1.9E-2,5.5050000000000002E-2,0.11,9.5000000000000001E-2,31.62642,1.1436728294373596E-3,2.1729783759309831E-5,31.62642,1.5132574043044559E-3,8.3304820106960302E-5,31.62642,1.2521294330821054E-3,1.3773423763903159E-4,31.62642,1.3208498555860979E-3,1.254807362806793E-4,null,5.5050000000000002E-2,0.11,9.5000000000000001E-2]
[92,"Corteva","CTVA",0.01,0.13489000000000001,0.14349999999999999,0.16500000000000001,44.374660000000006,1.6046739706081442E-3,1.6046739706081444E-5,44.374660000000006,2.1232337649500885E-3,2.8640300255411747E-4,44.374660000000006,1.7568481626757373E-3,2.5210771134396827E-4,44.374660000000006,1.8532689837383492E-3,3.0578938231682761E-4,null,0.13489000000000001,0.14349999999999999,0.16500000000000001]
[93,"CVS Health","CVS",3.0299999999999997E-2,5.7060000000000007E-2,7.3200000000000001E-2,0.06,104.95010000000001,3.7951996405768923E-3,1.1499454910947983E-4,104.95010000000001,5.0216406380327924E-3,2.8653481480615117E-4,104.95010000000001,4.1551054218248633E-3,3.0415371687758002E-4,104.95010000000001,4.3831494183896418E-3,2.6298896510337848E-4,null,5.7060000000000007E-2,7.3200000000000001E-2,0.06]
[94,"Chevron","CVX",3.7100000000000001E-2,"NMF",0.14269999999999999,"NMF",315.16379999999998,1.1396935691179402E-2,4.2282631414275581E-4,"--","--","--",315.16379999999998,1.247772812167808E-2,1.7805718029634619E-3,"--","--","--",null,-8.1930000000000003E-2,0.14269999999999999,0.41]
[95,"Dominion Energy","D",0.05,4.4699999999999997E-2,0.1489,0.04,45.781680000000001,1.65555454907624E-3,8.2777727453812002E-5,45.781680000000001,2.1905567004263278E-3,9.791788450905685E-5,45.781680000000001,1.8125538402369401E-3,2.6988926681128036E-4,45.781680000000001,1.9120319472292137E-3,7.6481277889168546E-5,null,4.4699999999999997E-2,0.1489,0.04]
[96,"DuPont de Nemours","DD",0.02,0.13439000000000001,8.8499999999999995E-2,8.5000000000000006E-2,33.030739999999994,1.1944557706566143E-3,2.3889115413132286E-5,33.030739999999994,1.5804511504828986E-3,2.1239683011339675E-4,33.030739999999994,1.3077282142740917E-3,1.1573394696325712E-4,33.030739999999994,1.3795000559311467E-3,1.1725750475414747E-4,null,0.13439000000000001,8.8499999999999995E-2,8.5000000000000006E-2]
[97,"Deere & Company","DE",1.18E-2,0.13699999999999998,0.12300000000000001,0.125,125.7265,4.5465146542117696E-3,5.3648872919698878E-5,125.7265,6.0157474997892318E-3,8.2415740747112461E-4,125.7265,4.9776690238224038E-3,6.1225328993015572E-4,125.7265,5.2508576490271595E-3,6.5635720612839494E-4,null,0.13699999999999998,0.12300000000000001,0.125]
[98,"Discover Financial Services","DFS",2.1700000000000001E-2,"NMF",5.4699999999999999E-2,8.5000000000000006E-2,30.218689999999999,1.092766575989013E-3,2.3713034698961584E-5,"--","--","--",30.218689999999999,1.1963956457349233E-3,6.5442841821700308E-5,30.218689999999999,1.2620572395642966E-3,1.0727486536296522E-4,null,"n/a",5.4699999999999999E-2,8.5000000000000006E-2]
[99,"Dollar General","DG",1.01E-2,7.7839999999999993E-2,0.1101,0.1,48.663339999999998,1.759760976666731E-3,1.7773585864333982E-5,48.663339999999998,2.3284380455702918E-3,1.8124561746719149E-4,48.663339999999998,1.9266423555395062E-3,2.1212332334489964E-4,48.663339999999998,2.0323819645517E-3,2.0323819645517001E-4,null,7.7839999999999993E-2,0.1101,0.1]
[100,"Quest Diagnostics","DGX",2.0799999999999999E-2,"NMF","NMF",0.05,15.587219999999999,5.6366417699071209E-4,1.1724214881406812E-5,"--","--","--","--","--","--",15.587219999999999,6.5098665248829093E-4,3.2549332624414546E-5,null,-7.7399999999999997E-2,"n/a",0.05]
[101,"D.R. Horton","DHI",1.0800000000000001E-2,"NMF",0.155,0.01,32.196130000000004,1.1642746505621901E-3,1.2574166226071655E-5,"--","--","--",32.196130000000004,1.2746849628993029E-3,1.9757616924939196E-4,32.196130000000004,1.3446432969944507E-3,1.3446432969944507E-5,null,-9.6999999999999989E-2,0.155,0.01]
[102,"Danaher","DHR",4.4000000000000003E-3,3.3149999999999999E-2,0.12,0.16,180.34450000000001,6.5216077124273285E-3,2.8695073934680246E-5,180.34450000000001,8.6291034505513089E-3,2.8605477938577586E-4,180.34450000000001,7.1400637993321971E-3,8.5680765591986357E-4,180.34450000000001,7.5319307964906252E-3,1.2051089274385E-3,null,3.3149999999999999E-2,0.12,0.16]
[103,"Digital Realty Trust","DLR",4.8799999999999996E-2,"NMF",6.3E-2,"NMF",30.800549999999998,1.1138077647336265E-3,5.435381891900097E-5,"--","--","--",30.800549999999998,1.2194322092135956E-3,7.6824229180456522E-5,"--","--","--",null,-0.20749999999999999,6.3E-2,-3.5000000000000003E-2]
[104,"Dover","DOV",1.3300000000000001E-2,0.1033,0.14000000000000001,7.4999999999999997E-2,21.39978,7.7385764629499699E-4,1.029230669572346E-5,21.39978,1.0239342782232832E-3,1.0577241094046516E-4,21.39978,8.4724399408727823E-4,1.1861415917221896E-4,21.39978,8.9374315279991423E-4,6.7030736459993562E-5,null,0.1033,0.14000000000000001,7.4999999999999997E-2]
[105,"Dow","DOW",5.33E-2,"NMF",0.05,0.13500000000000001,39.656489999999998,1.4340557712145211E-3,7.6435172605733982E-5,"--","--","--",39.656489999999998,1.5700499247694232E-3,7.8502496238471161E-5,39.656489999999998,1.6562187275559969E-3,2.235895282200596E-4,null,-2.614E-2,0.05,0.13500000000000001]
[106,"Domino's Pizza","DPZ",1.55E-2,0.10098000000000001,0.12300000000000001,0.13,11.055639999999999,3.9979343473086259E-4,6.1967982383283704E-6,11.055639999999999,5.2898902529355241E-4,5.3417311774142927E-5,11.055639999999999,4.3770658346913266E-4,5.3837909766703324E-5,11.055639999999999,4.617291649643521E-4,6.0024791445365774E-5,null,0.10098000000000001,0.12300000000000001,0.13]
[107,"Darden Restaurants","DRI",3.32E-2,8.9510000000000006E-2,9.8299999999999998E-2,0.17499999999999999,17.736069999999998,6.413707703875136E-4,2.1293509576865453E-5,17.736069999999998,8.4863349221195848E-4,7.5961183887892408E-5,17.736069999999998,7.0219314339734114E-4,6.9025585995958637E-5,17.736069999999998,7.407314991126065E-4,1.2962801234470614E-4,null,8.9510000000000006E-2,9.8299999999999998E-2,0.17499999999999999]
[108,"DTE Energy","DTE",3.5499999999999997E-2,6.0970000000000003E-2,0.06,0.05,20.794330000000002,7.519633972910678E-4,2.6694700603832905E-5,20.794330000000002,9.9496477438958553E-4,6.0663002294533031E-5,20.794330000000002,8.2327347307163505E-4,4.9396408384298098E-5,20.794330000000002,8.6845706145398892E-4,4.3422853072699447E-5,null,6.0970000000000003E-2,0.06,0.05]
[109,"Duke Energy","DUK",4.2500000000000003E-2,5.5370000000000003E-2,5.4400000000000004E-2,0.04,72.895899999999997,2.6360574547287623E-3,1.120324418259724E-4,72.895899999999997,3.4879148641685392E-3,1.9312584602901203E-4,72.895899999999997,2.88603964473405E-3,1.5700055667353232E-4,72.895899999999997,3.0444337040935595E-3,1.2177734816374238E-4,null,5.5370000000000003E-2,5.4400000000000004E-2,0.04]
[110,"Devon Energy","DVN",1.47E-2,"NMF","NMF","NMF",35.643000000000001,1.2889201705294437E-3,1.8947126506782822E-5,"--","--","--","--","--","--","--","--","--",null,-5.1220000000000002E-2,0.51450000000000007,0.27500000000000002]
[111,"Electronic Arts","EA",7.3000000000000001E-3,3.3530000000000004E-2,3.0200000000000001E-2,0.13,30.89227,1.1171245382386897E-3,8.1550091291424348E-6,30.89227,1.4781298772757843E-3,4.9561694785057051E-5,30.89227,1.223063518467134E-3,3.6936518257707447E-5,30.89227,1.2901887209562999E-3,1.6772453372431901E-4,null,3.3530000000000004E-2,3.0200000000000001E-2,0.13]
[112,"eBay","EBAY",2.2599999999999999E-2,5.1459999999999999E-2,9.1499999999999998E-2,0.125,24.077439999999999,8.7068703730641206E-4,1.967752704312491E-5,24.077439999999999,1.1520546542003892E-3,5.9284732505152024E-5,24.077439999999999,9.5325589482680648E-4,8.722291437665279E-5,24.077439999999999,1.005573287994118E-3,1.2569666099926475E-4,null,5.1459999999999999E-2,9.1499999999999998E-2,0.125]
[113,"Ecolab","ECL",1.3300000000000001E-2,0.12226000000000001,0.12670000000000001,0.06,45.493949999999998,1.6451496729247813E-3,2.1880490649899592E-5,45.493949999999998,2.1767894275911311E-3,2.6613427541729169E-4,45.493949999999998,1.8011622504907495E-3,2.2820725713717797E-4,45.493949999999998,1.9000151546568077E-3,1.1400090927940846E-4,null,0.12226000000000001,0.12670000000000001,0.06]
[114,"Consolidated Edison","ED",3.5299999999999998E-2,6.1200000000000004E-2,0.02,4.4999999999999998E-2,32.549950000000003,1.1770694695936051E-3,4.1550552276654259E-5,32.549950000000003,1.5574463643763608E-3,9.5315717499833288E-5,32.549950000000003,1.2886931382164305E-3,2.577386276432861E-5,32.549950000000003,1.3594202807916517E-3,6.1173912635624332E-5,null,6.1200000000000004E-2,0.02,4.4999999999999998E-2]
[115,"Equifax","EFX",7.8000000000000005E-3,0.1265,0.14449999999999999,0.08,24.473880000000001,8.8502307839174988E-4,6.9031800114556494E-6,24.473880000000001,1.1710234709479839E-3,1.4813446907491998E-4,24.473880000000001,9.6895144912764329E-4,1.4001348439894443E-4,24.473880000000001,1.0221302589300809E-3,8.177042071440648E-5,null,0.1265,0.14449999999999999,0.08]
[116,"Edison International","EIX",4.3200000000000002E-2,6.5049999999999997E-2,2.9700000000000001E-2,0.16,26.078110000000002,9.4303515383905938E-4,4.0739118645847369E-5,26.078110000000002,1.2477824884310673E-3,8.1168250872440924E-5,26.078110000000002,1.0324649166789282E-3,3.066420802536417E-5,26.078110000000002,1.0891295261195664E-3,1.7426072417913062E-4,null,6.5049999999999997E-2,2.9700000000000001E-2,0.16]
[117,"The Estee Lauder Companies","EL",1.11E-2,6.615E-2,9.1799999999999993E-2,0.115,88.762029999999996,3.2098075595247198E-3,3.5628863910724389E-5,88.762029999999996,4.2470756765575811E-3,2.8094405600428399E-4,88.762029999999996,3.5141995301117496E-3,3.2260351686425862E-4,88.762029999999996,3.707068789544592E-3,4.2631291079762811E-4,null,6.615E-2,9.1799999999999993E-2,0.115]
[118,"Elevance Health, Inc.","ELV",1.2699999999999999E-2,0.1278,0.121,0.11,111.0479,4.0157079427920375E-3,5.0999490873458875E-5,111.0479,5.3134074899233224E-3,6.7905347721220063E-4,111.0479,4.3965249330135481E-3,5.3197951689463931E-4,111.0479,4.6378187185947516E-3,5.1016005904542269E-4,null,0.1278,0.121,0.11]
[119,"Eastman Chemical","EMN",3.7400000000000003E-2,5.3769999999999998E-2,4.8300000000000003E-2,7.0000000000000007E-2,10.03285,3.628073600116805E-4,1.3568995264436852E-5,10.03285,4.8005068385153805E-4,2.58123252706972E-5,10.03285,3.9721305107241989E-4,1.9185390366797881E-5,10.03285,4.1901323240559578E-4,2.9330926268391709E-5,null,5.3769999999999998E-2,4.8300000000000003E-2,7.0000000000000007E-2]
[120,"Emerson Electric Co.","EMR",2.4799999999999999E-2,"NMF",8.5000000000000006E-2,9.5000000000000001E-2,48.923269999999995,1.7691605507745704E-3,4.3875181659209345E-5,"--","--","--",48.923269999999995,1.9369333085952432E-3,1.6463933123059569E-4,48.923269999999995,2.043237714363487E-3,1.9410758286453127E-4,null,"n/a",8.5000000000000006E-2,9.5000000000000001E-2]
[121,"EOG Resources","EOG",2.8900000000000002E-2,"NMF","NMF","NMF",69.195080000000004,2.5022286090788794E-3,7.2314406802379623E-5,"--","--","--","--","--","--","--","--","--",null,-6.6E-4,0.28649999999999998,0.24]
[122,"Equinix","EQIX",1.9699999999999999E-2,"NMF",0.1096,0.15,64.222529999999992,2.3224115343667001E-3,4.575150722702399E-5,"--","--","--",64.222529999999992,2.5426501032996623E-3,2.78674451321643E-4,64.222529999999992,2.6821979685299137E-3,4.0232969527948702E-4,null,0.20300000000000001,0.1096,0.15]
[123,"Equity Residential","EQR",4.0399999999999998E-2,0.15509999999999999,5.2499999999999998E-2,"NMF",23.26014,8.4113188046288842E-4,3.3981727970700693E-5,23.26014,1.1129485752784617E-3,1.726183240256894E-4,23.26014,9.2089796795243994E-4,4.8347143317503098E-5,"--","--","--",null,0.15509999999999999,5.2499999999999998E-2,-0.06]
[124,"EQT","EQT",1.8700000000000001E-2,0.15521000000000001,"NMF","NMF",11.84009,4.28160671713491E-4,8.0066045610422827E-6,11.84009,5.6652330109228748E-4,8.7930081562533942E-5,"--","--","--","--","--","--",null,0.15521000000000001,"n/a","n/a"]
[125,"Eversource Energy","ES",3.6200000000000003E-2,6.8819999999999992E-2,6.5099999999999991E-2,6.5000000000000002E-2,26.023389999999999,9.4105637226255413E-4,3.406624067590446E-5,26.023389999999999,1.2451642519957216E-3,8.5692203822345549E-5,26.023389999999999,1.0302984835961367E-3,6.7072431282108494E-5,26.023389999999999,1.0868441930310386E-3,7.0644872547017518E-5,null,6.8819999999999992E-2,6.5099999999999991E-2,6.5000000000000002E-2]
[126,"Essex Property Trust","ESS",0.04,"NMF",6.5199999999999994E-2,"NMF",14.46706,5.2315701378278178E-4,2.092628055131127E-5,"--","--","--",14.46706,5.7276895823696783E-4,3.7344536077050298E-5,"--","--","--",null,"n/a",6.5199999999999994E-2,-0.04]
[127,"Eaton","ETN",1.9400000000000001E-2,8.8800000000000004E-2,0.11,0.11,70.476410000000001,2.5485639928037201E-3,4.9442141460392173E-5,70.476410000000001,3.3721473774551971E-3,2.9944668711802153E-4,70.476410000000001,2.790249016454029E-3,3.0692739180994318E-4,70.476410000000001,2.9433858138457223E-3,3.2377243952302947E-4,null,8.8800000000000004E-2,0.11,0.11]
[128,"Entergy","ETR",4.1299999999999996E-2,6.6000000000000003E-2,0.06,5.0000000000000001E-3,21.911619999999999,7.9236677571967477E-4,3.2724747837222568E-5,21.911619999999999,1.0484247412544828E-3,6.9196032922795871E-5,21.911619999999999,8.6750837839093145E-4,5.2050502703455887E-5,21.911619999999999,9.15119704116288E-4,4.5755985205814403E-6,null,6.6000000000000003E-2,0.06,5.0000000000000001E-3]
[129,"Evergy","EVRG",4.2999999999999997E-2,{"$f":"IF(AND(U133>=$D$416,U133<=$D$417),U133,\"NMF\")","v":2.6680000000000002E-2},{"$f":"IF(AND(V133>=$D$416,V133<=$D$417),V133,\"NMF\")","v":5.2000000000000005E-2},{"$f":"IF(AND(W133>=$D$416,W133<=$D$417),W133,\"NMF\")","v":6.5000000000000002E-2},13.49648,{"$f":"H133/H$401","v":4.880589541606269E-4},2.0986535028906956E-5,13.49648,{"$f":"IF(K133=\"--\",\"--\",K133/K$401)","v":6.4577806441724992E-4},1.7229358758652228E-5,13.49648,{"$f":"IF(N133=\"--\",\"--\",N133/N$401)","v":5.343424848909227E-4},2.7785809214327984E-5,13.49648,{"$f":"IF(Q133=\"--\",\"--\",Q133/Q$401)","v":5.6366871934669367E-4},3.6638466757535092E-5,null,2.6680000000000002E-2,5.2000000000000005E-2,6.5000000000000002E-2]
[130,"Exelon","EXC",3.49E-2,6.2960000000000002E-2,6.6299999999999998E-2,"NMF",40.991860000000003,1.4823453463939367E-3,5.1733852589148391E-5,40.991860000000003,1.9613739291773034E-3,1.2348810258100304E-4,40.991860000000003,1.6229188894215988E-3,1.0759952236865199E-4,"--","--","--",null,6.2960000000000002E-2,6.6299999999999998E-2,-5.0000000000000001E-3]
[131,"Expeditors International of Washington","EXPD",1.21E-2,"NMF","NMF",0.06,17.642520000000001,6.3798782052490314E-4,7.7196526283513277E-6,"--","--","--","--","--","--",17.642520000000001,7.3682446493073971E-4,4.420946789584438E-5,null,-0.183,"n/a",0.06]
[132,"Extra Space Storage","EXR",3.9599999999999996E-2,"NMF",2.9900000000000003E-2,0.04,21.92839,7.9297321152080769E-4,{"$f":"D136*I136","v":3.1401739176223979E-5},{"$f":"IF(E136=\"n/a\",\"--\",IF(E136=\"NMF\",\"--\",$H136))","v":"--"},"--",{"$f":"IF(L136=\"--\",\"--\",E136*L136)","v":"--"},21.92839,8.6817232361751067E-4,{"$f":"IF(O136=\"--\",\"--\",F136*O136)","v":2.595835247616357E-5},21.92839,9.1582008854418655E-4,3.6632803541767465E-5,null,"n/a",2.9900000000000003E-2,0.04]
[133,"Ford Motor","F",4.6199999999999998E-2,"NMF",5.2000000000000005E-2,"NMF",53.711239999999997,1.9423028538604458E-3,8.9734391848352599E-5,"--","--","--",{"$f":"IF(F137=\"n/a\",\"--\",IF(F137=\"NMF\",\"--\",$H137))","v":53.711239999999997},2.1264950156020474E-3,1.1057774081130647E-4,{"$f":"IF(G137=\"n/a\",\"--\",IF(G137=\"NMF\",\"--\",$H137))","v":"--"},"--",{"$f":"IF(R137=\"--\",\"--\",G137*R137)","v":"--"},null,-0.1166,5.2000000000000005E-2,0.27500000000000002]
[{"$f":"A137+1","v":134},"Diamondback Energy","FANG",2.2499999999999999E-2,"NMF","NMF","NMF",25.625540000000001,9.2666934283615516E-4,2.085006021381349E-5,"--","--","--","--","--","--","--","--","--",null,-1.508E-2,0.21940000000000001,"n/a"]
[135,"Fastenal","FAST",2.64E-2,"NMF",0.09,6.5000000000000002E-2,30.224490000000003,1.0929763152643006E-3,2.8854574722977537E-5,"--","--","--",30.224490000000003,1.1966252749724998E-3,1.0769627474752498E-4,30.224490000000003,1.2622994715071596E-3,8.2049465647965377E-5,null,"n/a",0.09,6.5000000000000002E-2]
[136,"FreeportMcMoRan","FCX",1.9699999999999999E-2,"NMF","NMF","NMF",57.972199999999994,2.0963874508309346E-3,4.1298832781369407E-5,"--","--","--","--","--","--","--","--","--",null,-0.11098000000000001,"n/a",0.27500000000000002]
[137,"FactSet Research Systems","FDS",9.1000000000000004E-3,0.11900000000000001,0.1,0.105,15.592840000000001,5.6386740711607698E-4,5.1311934047563008E-6,15.592840000000001,7.4608446305761736E-4,8.8784051103856467E-5,15.592840000000001,6.1733999325057907E-4,6.1733999325057912E-5,15.592840000000001,6.5122136688809955E-4,6.8378243523250449E-5,null,0.11900000000000001,0.1,0.105]
[138,"FedEx","FDX",2.2000000000000002E-2,4.0759999999999998E-2,0.12,0.09,52.887269999999994,1.9125064968503415E-3,4.2075142930707518E-5,52.887269999999994,2.5305441754377798E-3,1.031449805908439E-4,52.887269999999994,2.0938730151044676E-3,2.5126476181253608E-4,52.887269999999994,2.2087907180718827E-3,1.9879116462646944E-4,null,4.0759999999999998E-2,0.12,0.09]
[139,"FirstEnergy","FE",3.9300000000000002E-2,5.5100000000000001E-3,6.4500000000000002E-2,0.03,22.70431,8.2103198712098733E-4,3.2266557093854804E-5,22.70431,1.086353283650938E-3,5.9858065929166689E-6,22.70431,8.9889196465551202E-4,5.7978531720280523E-5,22.70431,9.4822571080387845E-4,2.8446771324116352E-5,null,5.5100000000000001E-3,6.4500000000000002E-2,0.03]
[140,"Fidelity National Information Services","FIS",3.3099999999999997E-2,2.1419999999999998E-2,0.1041,"NMF",37.626160000000006,1.360635091422387E-3,4.503702152608101E-5,37.626160000000006,1.8003322922905643E-3,3.8563117700863883E-5,37.626160000000006,1.4896666265058328E-3,1.5507429581925719E-4,"--","--","--",null,2.1419999999999998E-2,0.1041,0.52]
[141,"Fifth Third Bancorp","FITB",4.0999999999999995E-2,4.8399999999999999E-2,8.2500000000000004E-2,9.5000000000000001E-2,23.02328,8.3256656240347695E-4,3.4135229058542551E-5,23.02328,1.1016153245095299E-3,5.331818170626125E-5,23.02328,9.115203849847873E-4,7.520043176124496E-5,23.02328,9.6154721473749774E-4,9.1346985400062291E-5,null,4.8399999999999999E-2,8.2500000000000004E-2,9.5000000000000001E-2]
[142,"FMC","FMC",1.8200000000000001E-2,9.598000000000001E-2,0.1,0.11,15.94777,5.7670236590534878E-4,1.0495983059477348E-5,15.94777,7.630671139713085E-4,7.3239181598966192E-5,15.94777,6.31392114852829E-4,6.3139211485282906E-5,15.94777,6.6604470886746914E-4,7.3264917975421611E-5,null,9.598000000000001E-2,0.1,0.11]
[143,"Fox","FOXA",1.4499999999999999E-2,9.6290000000000001E-2,0.11810000000000001,0.12,18.494310000000002,6.6879020281750687E-4,9.6974579408538492E-6,18.494310000000002,8.8491367486430471E-4,8.5208337752683895E-5,18.494310000000002,7.3221281117321268E-4,8.6474332999556422E-5,18.494310000000002,7.7239873158784736E-4,9.2687847790541683E-5,null,9.6290000000000001E-2,0.11810000000000001,0.12]
[144,"First Republic Bank","FRC",1.04E-2,9.6100000000000005E-3,"NMF",0.115,21.03396,7.6062888393540096E-4,7.9105403929281701E-6,21.03396,1.0064305638084789E-3,9.6717977181994829E-6,"--","--","--",21.03396,8.7846499946575552E-4,1.0102347493856189E-4,null,9.6100000000000005E-3,"n/a",0.115]
[145,"Federal Realty Investment Trust","FRT",4.1200000000000001E-2,"NMF",6.3500000000000001E-2,"NMF",8.2493799999999986,2.9831361771910837E-4,1.2290521050027265E-5,"--","--","--",8.2493799999999986,3.2660324825506198E-4,2.0739306264196437E-5,"--","--","--",null,"n/a",6.3500000000000001E-2,"n/a"]
[146,"Fortive","FTV",4.1999999999999997E-3,7.5999999999999998E-2,7.8399999999999997E-2,0.14499999999999999,23.757669999999997,8.5912353246871034E-4,3.6083188363685834E-6,23.757669999999997,1.1367543350313388E-3,8.6393329462381745E-5,23.757669999999997,9.405958014992447E-4,7.374271083754078E-5,23.757669999999997,9.9221837275803473E-4,1.4387166404991502E-4,null,7.5999999999999998E-2,7.8399999999999997E-2,0.14499999999999999]
[147,"General Dynamics","GD",2.2200000000000001E-2,9.3030000000000002E-2,8.5999999999999993E-2,9.5000000000000001E-2,62.312069999999999,2.2533255868036534E-3,5.002382802704111E-5,62.312069999999999,2.9815009509466311E-3,2.773690334665651E-4,62.312069999999999,2.4670126079168134E-3,2.1216308428084594E-4,62.312069999999999,2.602409272398546E-3,2.4722888087786186E-4,null,9.3030000000000002E-2,8.5999999999999993E-2,9.5000000000000001E-2]
[148,"General Electric","GE",4.0000000000000001E-3,"NMF",7.0000000000000007E-2,"NMF",95.040259999999989,3.436840561298506E-3,1.3747362245194025E-5,"--","--","--",95.040259999999989,3.7627624901514587E-3,2.6339337431060216E-4,"--","--","--",null,0.44500000000000001,7.0000000000000007E-2,0.20499999999999999]
[149,"GEN DIGITAL INC","GEN",2.7300000000000001E-2,0.13400000000000001,"NMF",0.105,11.72565,4.2402229884040541E-4,1.1575808758343069E-5,11.72565,5.6104758878123238E-4,7.5180376896685148E-5,"--","--","--",11.72565,4.8971154841911057E-4,5.1419712584006609E-5,null,0.13400000000000001,"n/a",0.105]
[150,"Gilead Sciences","GILD",3.7400000000000003E-2,2.5249999999999998E-2,0.1226,0.12,100.0094,3.6165343237815934E-3,1.352583837094316E-4,100.0094,4.7852385774313387E-3,1.2082727408014129E-4,100.0094,3.9594969435327023E-3,4.8543432527710931E-4,100.0094,4.1768053907856881E-3,5.0121664689428257E-4,null,2.5249999999999998E-2,0.1226,0.12]
[151,"General Mills","GIS",2.7400000000000001E-2,6.6199999999999995E-2,7.4999999999999997E-2,4.4999999999999998E-2,46.726129999999998,1.6897076971012807E-3,4.6297990900575095E-5,46.726129999999998,2.2357466383167162E-3,1.4800642745656659E-4,46.726129999999998,1.8499457942764549E-3,1.387459345707341E-4,46.726129999999998,1.951476077994197E-3,8.7816423509738862E-5,null,6.6199999999999995E-2,7.4999999999999997E-2,4.4999999999999998E-2]
[152,"Globe Life","GL",7.6E-3,0.14893000000000001,"NMF",8.5000000000000006E-2,11.483969999999999,4.1528268021084121E-4,3.1561483696023931E-6,11.483969999999999,5.4948371119178962E-4,8.1834609107793232E-5,"--","--","--",11.483969999999999,4.7961799394478032E-4,4.0767529485306333E-5,null,0.14893000000000001,"n/a",8.5000000000000006E-2]
[153,"Corning","GLW",3.2599999999999997E-2,9.8960000000000006E-2,7.4099999999999999E-2,0.17499999999999999,28.294740000000001,1.0231928038012027E-3,3.3356085403919204E-5,28.294740000000001,1.3538435525699544E-3,1.3397635796232269E-4,28.294740000000001,1.1202240644184696E-3,8.3008603173408602E-5,28.294740000000001,1.1817051453451319E-3,2.0679840043539806E-4,null,9.8960000000000006E-2,7.4099999999999999E-2,0.17499999999999999]
[154,"General Motors","GM",9.1000000000000004E-3,0.157,9.849999999999999E-2,8.5000000000000006E-2,56.486910000000002,2.0426764770047788E-3,1.8588355940743489E-5,56.486910000000002,2.7027793472602785E-3,4.2433635751986374E-4,56.486910000000002,2.2363872545441412E-3,2.2028414457259788E-4,56.486910000000002,2.3591265440731169E-3,2.0052575624621494E-4,null,0.157,9.849999999999999E-2,8.5000000000000006E-2]
[155,"Genuine Parts","GPC",2.2499999999999999E-2,"NMF",0.10039999999999999,0.105,23.783110000000001,8.600434923244541E-4,1.9350978577300216E-5,"--","--","--",23.783110000000001,9.4160300284475303E-4,9.4536941485613189E-5,23.783110000000001,9.9328085217638548E-4,1.0429448947852047E-4,null,"n/a",0.10039999999999999,0.105]
[156,"Global Payments","GPN",1.01E-2,0.15121000000000001,0.15670000000000001,0.17,29.439240000000002,1.0645801487264603E-3,1.0752259502137248E-5,29.439240000000002,1.4086054604693136E-3,2.1299523167756491E-4,29.439240000000002,1.1655362475919832E-3,1.8263952999766377E-4,29.439240000000002,1.2295041899324829E-3,2.0901571228852211E-4,null,0.15121000000000001,0.15670000000000001,0.17]
[157,"Garmin","GRMN",2.98E-2,5.5999999999999994E-2,5.5999999999999994E-2,5.5E-2,18.80397,6.7998811040121602E-4,2.0263645689956237E-5,18.80397,8.9973025188493853E-4,5.0384894105556551E-5,18.80397,7.4447263698492968E-4,4.1690467671156056E-5,18.80397,7.8533141148904348E-4,4.3193227631897392E-5,null,5.5999999999999994E-2,5.5999999999999994E-2,5.5E-2]
[158,"The Goldman Sachs Group","GS",2.86E-2,2.5870000000000001E-2,0.15359999999999999,0.05,118.4453,4.2832123074491796E-3,1.2249987199304654E-4,118.4453,5.6673574571533096E-3,1.4661453741655612E-4,118.4453,4.6893972299185275E-3,7.202914145154857E-4,118.4453,4.9467646796523936E-3,2.4733823398261968E-4,null,2.5870000000000001E-2,0.15359999999999999,0.05]
[159,"W.W. Grainger","GWW",0.01,"NMF",0.13,0.11,35.199300000000001,1.2728751159699534E-3,1.2728751159699534E-5,"--","--","--",35.199300000000001,1.3935842107290978E-3,1.8116594739478272E-4,35.199300000000001,1.4700680735199158E-3,1.6170748808719073E-4,null,0.27949999999999997,0.13,0.11]
[160,"Halliburton","HAL",1.72E-2,"NMF","NMF","NMF",33.518320000000003,1.2120876113194867E-3,2.0847906914695173E-5,"--","--","--","--","--","--","--","--","--",null,0.40450000000000003,0.43189999999999995,0.32500000000000001]
[161,"Hasbro","HAS",5.3099999999999994E-2,"NMF",3.3300000000000003E-2,7.4999999999999997E-2,7.2851999999999997,2.6344699453865003E-4,1.3989035410002316E-5,"--","--","--",7.2851999999999997,2.8843015889530826E-4,9.6047242912137664E-6,7.2851999999999997,3.0426002588708554E-4,2.2819501941531416E-5,null,"n/a",3.3300000000000003E-2,7.4999999999999997E-2]
[162,"Huntington Bancshares","HBAN",4.4299999999999999E-2,"NMF",1.3100000000000001E-2,0.125,20.837900000000001,7.535389731918047E-4,3.3381776512396949E-5,"--","--","--",20.837900000000001,8.2499846374080939E-4,1.0807479875004603E-5,20.837900000000001,8.7027672451442655E-4,1.0878459056430332E-4,null,"n/a",1.3100000000000001E-2,0.125]
[163,"HCA Healthcare","HCA",9.5999999999999992E-3,7.2349999999999998E-2,8.14E-2,0.105,71.381979999999999,2.5813111644454544E-3,2.4780587178676361E-5,71.381979999999999,3.4154769894573136E-3,2.4710976018723664E-4,71.381979999999999,2.8261016627768236E-3,2.3004467535003343E-4,71.381979999999999,2.9812061553109621E-3,3.13026646307651E-4,null,7.2349999999999998E-2,8.14E-2,0.105]
[164,"Home Depot","HD",2.87E-2,2.2240000000000003E-2,0.11220000000000001,8.5000000000000006E-2,297.31979999999999,1.0751661962174341E-2,3.085726983144036E-4,297.31979999999999,1.4226124512237551E-2,3.1638900915216317E-4,297.31979999999999,1.1771261894899422E-2,1.3207355846077153E-3,297.31979999999999,1.2417302207865686E-2,1.0554706876685835E-3,null,2.2240000000000003E-2,0.11220000000000001,8.5000000000000006E-2]
[165,"Hess","HES",1.29E-2,"NMF","NMF","NMF",41.886720000000004,1.5147052236152698E-3,1.9539697384636981E-5,"--","--","--","--","--","--","--","--","--",null,0.78095999999999999,"n/a","n/a"]
[166,"The Hartford Financial Services Group","HIG",2.3099999999999999E-2,0.12720000000000001,7.0000000000000007E-2,8.5000000000000006E-2,23.535700000000002,8.5109666575568352E-4,1.9660332978956289E-5,23.535700000000002,1.1261335393158119E-3,1.4324418620097128E-4,23.535700000000002,9.3180773221219831E-4,6.5226541254853886E-5,23.535700000000002,9.8294798924815786E-4,8.355057908609342E-5,null,0.12720000000000001,7.0000000000000007E-2,8.5000000000000006E-2]
[167,"Huntington Ingalls Industries","HII",2.3399999999999997E-2,0.11048999999999999,"NMF",0.105,8.4727700000000006,3.0639183439263684E-4,7.1695689247877011E-6,8.4727700000000006,4.0540415062687035E-4,4.4793104602762903E-5,"--","--","--",8.4727700000000006,3.5385785147083428E-4,3.71550744044376E-5,null,0.11048999999999999,"n/a",0.105]
[168,"Hilton Worldwide","HLT",4.0999999999999995E-3,"NMF","NMF","NMF",40.036149999999999,1.4477850148792858E-3,5.9359185610050713E-6,"--","--","--","--","--","--","--","--","--",null,0.45034999999999997,0.37060000000000004,0.42]
[169,"Honeywell International","HON",2.1099999999999997E-2,7.9000000000000001E-2,8.900000000000001E-2,0.115,131.48170000000002,4.7546338744073498E-3,1.0032277474999507E-4,131.48170000000002,6.2911216652260099E-3,4.9699861155285481E-4,131.48170000000002,5.2055245734949291E-3,4.6329168704104873E-4,131.48170000000002,5.491218558952125E-3,6.3149013427949438E-4,null,7.9000000000000001E-2,8.900000000000001E-2,0.115]
[170,"Hewlett Packard","HPE",3.1800000000000002E-2,5.6959999999999997E-2,5.0300000000000004E-2,0.08,19.58295,7.0815754155008185E-4,2.2519409821292603E-5,19.58295,9.3700279973591523E-4,5.3371679472957731E-5,19.58295,7.7531342724137663E-4,3.8998265390241245E-5,19.58295,8.1786483198065967E-4,6.5429186558452781E-5,null,5.6959999999999997E-2,5.0300000000000004E-2,0.08]
[171,"HP","HPQ",3.7100000000000001E-2,1.6070000000000001E-2,2.7300000000000001E-2,0.105,27.848470000000002,1.0070548130455938E-3,3.736173356399153E-5,27.848470000000002,1.3324904755596906E-3,2.1413121942244229E-5,27.848470000000002,1.1025556782368673E-3,3.009977001586648E-5,27.848470000000002,1.1630670679069518E-3,1.2212204213022995E-4,null,1.6070000000000001E-2,2.7300000000000001E-2,0.105]
[172,"Hormel Foods","HRL",2.7300000000000001E-2,3.3000000000000002E-2,5.8299999999999998E-2,0.08,21.97186,7.9454517122714305E-4,2.1691083174501008E-5,21.97186,1.0513070980319903E-3,3.4693134235055683E-5,21.97186,8.6989335516189908E-4,5.0714782605938715E-5,21.97186,9.1763557519181614E-4,7.3410846015345294E-5,null,3.3000000000000002E-2,5.8299999999999998E-2,0.08]
[173,"Host Hotels & Resorts","HST",2.8300000000000002E-2,"NMF","NMF","NMF",12.11828,4.382205629190457E-4,1.2401641930608994E-5,"--","--","--","--","--","--","--","--","--",null,"n/a","n/a",0.59499999999999997]
[174,"Hershey","HSY",1.7899999999999999E-2,9.6210000000000004E-2,7.6700000000000004E-2,0.09,49.007150000000003,1.7721938146385552E-3,3.1722269282030138E-5,49.007150000000003,2.3448886279686136E-3,2.2560173489686032E-4,49.007150000000003,1.940254222465575E-3,1.488174988631096E-4,49.007150000000003,2.0467408894268221E-3,1.8420668004841398E-4,null,9.6210000000000004E-2,7.6700000000000004E-2,0.09]
[175,"Humana","HUM",7.1999999999999998E-3,0.14188999999999999,0.14249999999999999,0.125,61.946640000000002,2.2401109276022238E-3,1.612879867873601E-5,61.946640000000002,2.9640158972081753E-3,4.2056421565486794E-4,61.946640000000002,2.4525447782120543E-3,3.4948763089521774E-4,61.946640000000002,2.5871474070743384E-3,3.2339342588429229E-4,null,0.14188999999999999,0.14249999999999999,0.125]
[176,"Howmet Aerospace","HWM",3.7000000000000002E-3,0.16899999999999998,"NMF",0.14000000000000001,18.091630000000002,6.5422851120151501E-4,2.4206454914456055E-6,18.091630000000002,8.6564628729513568E-4,1.4629422255287792E-4,"--","--","--",18.091630000000002,7.5558115249266657E-4,1.0578136134897334E-4,null,0.16899999999999998,0.23910000000000001,0.14000000000000001]
[177,"International Business Machines","IBM",5.1500000000000004E-2,6.6669999999999993E-2,4.0899999999999999E-2,1.4999999999999999E-2,115.77330000000001,4.1865875930408901E-3,2.1560926104160585E-4,115.77330000000001,5.5395079002226958E-3,3.6931899170784707E-4,115.77330000000001,4.5836094156418757E-3,1.874696250997527E-4,115.77330000000001,4.8351709294231215E-3,7.2527563941346819E-5,null,6.6669999999999993E-2,4.0899999999999999E-2,1.4999999999999999E-2]
[178,"Intercontinental Exchange","ICE",1.6399999999999998E-2,5.8600000000000006E-2,5.4000000000000006E-2,7.0000000000000007E-2,57.358989999999999,2.0742125851414485E-3,3.4017086396319748E-5,57.358989999999999,2.7445065334908356E-3,1.6082808286256299E-4,57.358989999999999,2.2709139899761703E-3,1.2262935545871321E-4,57.358989999999999,2.3955482048889638E-3,1.6768837434222747E-4,null,5.8600000000000006E-2,5.4000000000000006E-2,7.0000000000000007E-2]
[179,"IDEX","IEX",1.0700000000000001E-2,0.12,0.12,0.11,16.875979999999998,6.102682439595847E-4,6.5298702103675573E-6,16.875979999999998,8.0748000215939415E-4,9.6897600259127293E-5,16.875979999999998,6.6814110702712948E-4,8.0176932843255535E-5,16.875979999999998,7.0481059019243642E-4,7.7529164921168013E-5,null,0.12,0.12,0.11]
[180,"International Flavors & Fragrances","IFF",3.6799999999999999E-2,4.0099999999999997E-2,4.2199999999999994E-2,0.06,22.433049999999998,8.1122269818745707E-4,2.9852995293298419E-5,22.433049999999998,1.0733740655323007E-3,4.3042300027845252E-5,22.433049999999998,8.8815244276154316E-4,3.7480033084537118E-5,22.433049999999998,9.3689677342094707E-4,5.6213806405256825E-5,null,4.0099999999999997E-2,4.2199999999999994E-2,0.06]
[181,"Intel","INTC",1.9299999999999998E-2,"NMF",5.6500000000000002E-2,"NMF",107.2195,3.8772655563247111E-3,7.4831225237066915E-5,"--","--","--",107.2195,4.2449537997138725E-3,2.3983988968383381E-4,"--","--","--",null,-0.25033,5.6500000000000002E-2,-5.0000000000000001E-3]
[182,"Intuit","INTU",7.4999999999999997E-3,0.14882999999999999,0.14880000000000002,0.16500000000000001,116.8951,4.2271540618370046E-3,3.1703655463777531E-5,116.8951,5.5931836610628007E-3,8.3243352427597652E-4,116.8951,4.6280228774890119E-3,6.8864980417036501E-4,116.8951,4.8820219283030597E-3,8.0553361817000486E-4,null,0.14882999999999999,0.14880000000000002,0.16500000000000001]
[183,"Invitation Home","INVH",3.3300000000000003E-2,0.13039999999999999,6.6500000000000004E-2,"NMF",19.094000000000001,6.9047615902390926E-4,2.2992856095496179E-5,19.094000000000001,9.1360757486270278E-4,1.1913442776209643E-4,19.094000000000001,7.5595528660119373E-4,5.0271026558979388E-5,"--","--","--",null,0.13039999999999999,6.6500000000000004E-2,"n/a"]
[184,"International Paper","IP",5.0199999999999995E-2,"NMF","NMF",9.5000000000000001E-2,13.09319,4.7347520375878589E-4,2.376845522869105E-5,"--","--","--","--","--","--",13.09319,5.4682566413338405E-4,5.1948438092671486E-5,null,"n/a","n/a",9.5000000000000001E-2]
[185,"The Interpublic Group of Companies","IPG",3.5499999999999997E-2,7.400000000000001E-2,4.6100000000000002E-2,0.1,13.86117,5.0124685352348594E-4,1.7794263300083748E-5,13.86117,6.6322771071853194E-4,4.9078850593171371E-5,13.86117,5.4878101707226702E-4,2.529880488703151E-5,13.86117,5.7889967921612216E-4,5.7889967921612219E-5,null,7.400000000000001E-2,4.6100000000000002E-2,0.1]
[186,"Ingersoll Rand","IR",1.4000000000000002E-3,0.114,"NMF","NMF",24.088259999999998,8.7107830954065522E-4,1.2195096333569175E-6,24.088259999999998,1.1525723683493373E-3,1.3139324999182446E-4,"--","--","--","--","--","--",null,0.114,"n/a","n/a"]
[187,"Iron Mountain","IRM",4.6100000000000002E-2,0.16500000000000001,0.04,9.5000000000000001E-2,15.650639999999999,5.6595756748014845E-4,2.6090643860834846E-5,15.650639999999999,7.4885007098822714E-4,1.2356026171305749E-4,15.650639999999999,6.196283673767731E-4,2.4785134695070924E-5,15.650639999999999,6.5363533349111294E-4,6.2095356681655736E-5,null,0.16500000000000001,0.04,9.5000000000000001E-2]
[188,"Illinois Tool Works","ITW",2.2099999999999998E-2,4.4050000000000006E-2,6.88E-2,0.105,72.84302000000001,2.6341452111292452E-3,5.8214609165956314E-5,72.84302000000001,3.4853846678472486E-3,1.5353119461867132E-4,72.84302000000001,2.8839460595473177E-3,1.9841548889685544E-4,72.84302000000001,3.0422252170006991E-3,3.194336477850734E-4,null,4.4050000000000006E-2,6.88E-2,0.105]
[189,"Invesco","IVZ",4.6100000000000002E-2,"NMF",7.0099999999999996E-2,0.08,7.8862299999999994,2.8518140775003265E-4,1.3146862897276506E-5,"--","--","--",7.8862299999999994,3.1222568659541904E-4,2.1887020630338874E-5,7.8862299999999994,3.2936151978689817E-4,2.6348921582951854E-5,null,-9.92E-3,7.0099999999999996E-2,0.08]
[190,"JACOBS SOLUTNS","J",8.6E-3,0.10688,0.1026,0.11,15.336959999999999,5.5461428888149862E-4,4.7696828843808883E-6,15.336959999999999,7.3384114545754038E-4,7.843294162650192E-5,15.336959999999999,6.0720938474866668E-4,6.2299682875213198E-5,15.336959999999999,6.4053476179503591E-4,7.0458823797453954E-5,null,0.10688,0.1026,0.11]
[191,"J.B. Hunt Transport Services","JBHT",9.300000000000001E-3,0.13830000000000001,0.15,0.1,19.00836,6.8737925013845791E-4,6.3926270262876592E-6,19.00836,9.0950988172814522E-4,1.2578521664300248E-4,19.00836,7.5256469213463211E-4,1.128847038201948E-4,19.00836,7.9386758162727745E-4,7.938675816272775E-5,null,0.13830000000000001,0.15,0.1]
[192,"Johnson Controls International","JCI",2.1499999999999998E-2,0.1595,0.13589999999999999,0.125,44.683759999999999,1.615851627503205E-3,3.4740809991318907E-5,44.683759999999999,2.1380235471534013E-3,3.4101475577096751E-4,44.683759999999999,1.7690858173886536E-3,2.4041876258311802E-4,44.683759999999999,1.8661782757278204E-3,2.3327228446597755E-4,null,0.1595,0.13589999999999999,0.125]
[193,"Jack Henry & Associates","JKHY",1.2699999999999999E-2,{"$f":"IF(AND(U197>=$D$416,U197<=$D$417),U197,\"NMF\")","v":0.09},{"$f":"IF(AND(V197>=$D$416,V197<=$D$417),V197,\"NMF\")","v":0.09},{"$f":"IF(AND(W197>=$D$416,W197<=$D$417),W197,\"NMF\")","v":8.5000000000000006E-2},11.98908,{"$f":"H197/H$401","v":4.3354843975229753E-4},5.5060651848541781E-6,11.98908,{"$f":"IF(K197=\"--\",\"--\",K197/K$401)","v":5.7365215793625914E-4},5.1628694214263319E-5,11.98908,{"$f":"IF(N197=\"--\",\"--\",N197/N$401)","v":4.7466263786973071E-4},4.271963740827576E-5,11.98908,{"$f":"IF(Q197=\"--\",\"--\",Q197/Q$401)","v":5.007134726791769E-4},4.256064517773004E-5,null,0.09,0.09,8.5000000000000006E-2]
[194,"Johnson & Johnson","JNJ",2.9600000000000001E-2,3.943E-2,5.5300000000000002E-2,5.5E-2,400.2783,1.4474841475050803E-2,4.2845530766150381E-4,400.2783,1.9152471296384487E-2,7.5518194321644034E-4,400.2783,1.5847517387490236E-2,8.7636771152821012E-4,400.2783,1.6717274188771565E-2,9.194500803824361E-4,null,3.943E-2,5.5300000000000002E-2,5.5E-2]
[195,"Juniper Networks","JNPR",2.81E-2,0.15945999999999999,6.9599999999999995E-2,0.11,10.106770000000001,3.6548045091327515E-4,1.0270000670663032E-5,10.106770000000001,4.8358759973788203E-4,7.7112878654202663E-5,10.106770000000001,4.0013963611408538E-4,2.784971867354034E-5,10.106770000000001,4.2210043675325592E-4,4.6431048042858154E-5,null,0.15945999999999999,6.9599999999999995E-2,0.11]
[196,"JPMorgan Chase & Co.","JPM",3.1200000000000002E-2,"NMF",0.05,0.05,404.19559999999996,1.4616498658341069E-2,{"$f":"D200*I200","v":4.5603475814024141E-4},{"$f":"IF(E200=\"n/a\",\"--\",IF(E200=\"NMF\",\"--\",$H200))","v":"--"},"--",{"$f":"IF(L200=\"--\",\"--\",E200*L200)","v":"--"},404.19559999999996,1.600260818272449E-2,{"$f":"IF(O200=\"--\",\"--\",F200*O200)","v":8.0013040913622449E-4},404.19559999999996,1.688087680769863E-2,8.4404384038493151E-4,null,-9.9500000000000005E-3,0.05,0.05]
[197,"Kellogg's","K",3.6799999999999999E-2,2.383E-2,0.06,3.5000000000000003E-2,22.087709999999998,7.987345324412899E-4,2.9393430793839469E-5,22.087709999999998,1.056850275865228E-3,2.5184742073868386E-5,{"$f":"IF(F201=\"n/a\",\"--\",IF(F201=\"NMF\",\"--\",$H201))","v":22.087709999999998},8.7448000122625159E-4,5.2468800073575093E-5,{"$f":"IF(G201=\"n/a\",\"--\",IF(G201=\"NMF\",\"--\",$H201))","v":22.087709999999998},9.2247394942986301E-4,{"$f":"IF(R201=\"--\",\"--\",G201*R201)","v":3.2286588230045208E-5},null,2.383E-2,0.06,3.5000000000000003E-2]
[{"$f":"A201+1","v":198},"Keurig Dr Pepper","KDP",2.3E-2,6.5589999999999996E-2,6.6900000000000001E-2,0.115,49.257210000000001,1.7812364703589658E-3,4.0968438818256212E-5,49.257210000000001,2.3568534708601064E-3,1.5458601915371438E-4,49.257210000000001,1.9501544099049535E-3,1.304653300226414E-4,49.257210000000001,2.0571844272944612E-3,2.3657620913886305E-4,null,6.5589999999999996E-2,6.6900000000000001E-2,0.115]
[199,"KeyCorp","KEY",4.7400000000000005E-2,0.06,0.06,7.4999999999999997E-2,16.149159999999998,5.8398501981054532E-4,2.7680889939019852E-5,16.149159999999998,7.7270320015029664E-4,4.6362192009017797E-5,16.149159999999998,6.3936539625895732E-4,3.8361923775537436E-5,16.149159999999998,6.7445558662146356E-4,5.0584168996609765E-5,null,0.06,0.06,7.4999999999999997E-2]
[200,"Kraft Heinz Company","KHC",4.1799999999999997E-2,2.2440000000000002E-2,4.07E-2,0.04,47.018639999999998,1.7002854273451315E-3,7.1071930863026483E-5,47.018639999999998,2.2497426240569011E-3,5.0484224483836867E-5,47.018639999999998,1.8615266301874069E-3,7.5764133848627455E-5,47.018639999999998,1.9636925030988243E-3,7.8547700123952972E-5,null,2.2440000000000002E-2,4.07E-2,0.04]
[201,"Kimco Realty","KIM",5.0999999999999997E-2,"NMF",5.3699999999999998E-2,8.5000000000000006E-2,12.369680000000001,4.4731167564443649E-4,2.2812895457866261E-5,"--","--","--",12.369680000000001,4.8973106680449637E-4,2.6298558287401455E-5,12.369680000000001,5.1660889982635546E-4,4.391175648524022E-5,null,-0.23274999999999998,5.3699999999999998E-2,8.5000000000000006E-2]
[202,"KLA","KLAC",1.34E-2,4.1799999999999997E-2,7.4299999999999991E-2,0.13500000000000001,53.6404,1.9397411417464178E-3,2.5992531299402E-5,53.6404,2.566579855382074E-3,1.0728303795497069E-4,53.6404,2.1236903716037848E-3,1.5779019461016118E-4,53.6404,2.2402445358526359E-3,3.0243301234010589E-4,null,4.1799999999999997E-2,7.4299999999999991E-2,0.13500000000000001]
[203,"KimberlyClark","KMB",3.8100000000000002E-2,9.4730000000000009E-2,9.8599999999999993E-2,7.0000000000000007E-2,41.777800000000006,1.5107664646731476E-3,5.7560202304046925E-5,41.777800000000006,1.9989794983292673E-3,1.893633278767315E-4,41.777800000000006,1.6540352347631378E-3,1.6308787414764537E-4,41.777800000000006,1.7448133900929946E-3,1.2213693730650963E-4,null,9.4730000000000009E-2,9.8599999999999993E-2,7.0000000000000007E-2]
[204,"Kinder Morgan","KMI",6.4100000000000004E-2,"NMF",0.03,0.185,38.929850000000002,1.4077790562154046E-3,9.0238637503407444E-5,"--","--","--",38.929850000000002,1.5412813404258657E-3,4.6238440212775968E-5,38.929850000000002,1.6258712415280787E-3,3.0078617968269455E-4,null,-6.4000000000000001E-2,0.03,0.185]
[205,"Coca-Cola","KO",3.0699999999999998E-2,6.0560000000000003E-2,6.6600000000000006E-2,0.08,259.613,9.3881107715865792E-3,2.8821500068770795E-4,259.613,1.2421933766252793E-2,7.5227230888426919E-4,259.613,1.0278402630166319E-2,6.8454161516907691E-4,259.613,1.0842510583185628E-2,8.6740084665485023E-4,null,6.0560000000000003E-2,6.6600000000000006E-2,0.08]
[206,"The Kroger Co.","KR",2.1899999999999999E-2,0.11650000000000001,5.9900000000000002E-2,7.4999999999999997E-2,33.974199999999996,1.2285731183570804E-3,2.6905751292020058E-5,33.974199999999996,1.6255937189640951E-3,1.893816682593171E-4,33.974199999999996,1.3450809729782271E-3,8.0570350281395804E-5,33.974199999999996,1.4189028402093312E-3,1.0641771301569984E-4,null,0.11650000000000001,5.9900000000000002E-2,7.4999999999999997E-2]
[207,"Loews","L",4.3E-3,"NMF","NMF",0.185,14.01507,5.0681217670740645E-4,2.1792923598418478E-6,"--","--","--","--","--","--",14.01507,5.8532717852760607E-4,1.0828552802760712E-4,null,"n/a","n/a",0.185]
[208,"Leidos","LDOS",1.5700000000000002E-2,6.5500000000000003E-2,7.8899999999999998E-2,0.08,12.88622,4.6599076620598511E-4,7.3160550294339675E-6,12.88622,6.1657841224192192E-4,4.0385886001845885E-5,12.88622,5.1018152997308231E-4,4.0253322714876193E-5,12.88622,5.3818174254470421E-4,4.3054539403576335E-5,null,6.5500000000000003E-2,7.8899999999999998E-2,0.08]
[209,"Lennar","LEN",1.54E-2,"NMF",0.06,2.5000000000000001E-2,28.714380000000002,1.0383678019876903E-3,1.5990864150610431E-5,"--","--","--",28.714380000000002,1.1368381356696127E-3,6.8210288140176757E-5,28.714380000000002,1.1992310440525466E-3,2.9980776101313665E-5,null,"n/a",0.06,2.5000000000000001E-2]
[210,"Laboratory Corp. of America","LH",1.2500000000000001E-2,"NMF","NMF",0.02,20.604410000000001,7.4509552088372405E-4,9.3136940110465519E-6,"--","--","--","--","--","--",20.604410000000001,8.6052521824906997E-4,1.7210504364981399E-5,null,-6.6369999999999998E-2,"n/a",0.02]
[211,"L3Harris Technologies","LHX",2.1899999999999999E-2,3.0550000000000001E-2,2.58E-2,0.17,39.733129999999996,1.4368272226038365E-3,3.1466516175024022E-5,39.733129999999996,1.901146357023384E-3,5.8080021207064384E-5,39.733129999999996,1.5730841980052626E-3,4.0585572308535773E-5,39.733129999999996,1.659419530332034E-3,2.8210132015644578E-4,null,3.0550000000000001E-2,2.58E-2,0.17]
[212,"Linde PLC","LIN",1.44E-2,0.10137,0.1,0.1,175.4555,6.3448119681376088E-3,9.1365292341181567E-5,175.4555,8.3951751257632205E-3,8.5101890249861766E-4,175.4555,6.9465021885542957E-3,6.9465021885542965E-4,175.4555,7.3277459743083979E-3,7.3277459743083988E-4,null,0.10137,0.1,0.1]
[213,"LKQ","LKQ",1.9099999999999999E-2,"NMF","NMF",0.1,15.541549999999999,5.6201266100754349E-4,1.0734441825244081E-5,"--","--","--","--","--","--",15.541549999999999,6.4907928475888574E-4,6.4907928475888574E-5,null,"n/a","n/a",0.1]
[214,"Eli Lilly","LLY",1.4499999999999999E-2,"NMF","NMF",0.115,296.9699,1.0739008897963465E-2,1.5571562902047024E-4,"--","--","--","--","--","--",296.9699,1.2402688939450558E-2,1.4263092280368142E-3,null,0.22867000000000001,0.20620000000000002,0.115]
[215,"Lockheed Martin","LMT",2.5399999999999999E-2,9.5530000000000004E-2,6.8600000000000008E-2,7.0000000000000007E-2,121.79300000000001,4.4042716474284585E-3,1.1186849984468284E-4,121.79300000000001,5.8275378320547374E-3,5.5670468909618906E-4,121.79300000000001,4.8219368503728492E-3,3.307848679355775E-4,121.79300000000001,5.0865784512251983E-3,3.5606049158576391E-4,null,9.5530000000000004E-2,6.8600000000000008E-2,7.0000000000000007E-2]
[216,"Lincoln National","LNC",6.1500000000000006E-2,4.4999999999999998E-2,"NMF",0.115,4.9496899999999995,1.7899041267199398E-4,1.1007910379327631E-5,4.9496899999999995,2.3683221311522837E-4,1.0657449590185276E-5,"--","--","--",4.9496899999999995,2.0671948711539125E-4,2.3772741018269995E-5,null,4.4999999999999998E-2,"n/a",0.115]
[217,"Alliant Energy","LNT",3.5099999999999999E-2,5.5480000000000002E-2,5.8400000000000001E-2,6.5000000000000002E-2,12.950979999999999,4.6833261370040155E-4,1.6438474740884094E-5,12.950979999999999,6.1967704147351864E-4,3.4379682260950817E-5,12.950979999999999,5.1274545918436815E-4,2.9944334816367099E-5,12.950979999999999,5.4088638747915323E-4,3.5157615186144961E-5,null,5.5480000000000002E-2,5.8400000000000001E-2,6.5000000000000002E-2]
[218,"Lowe's Companies","LOW",2.1899999999999999E-2,8.7809999999999999E-2,0.12570000000000001,0.11,122.8965,4.4441763526490976E-3,9.7327462123015241E-5,122.8965,5.8803379765431105E-3,5.1635247772025049E-4,122.8965,4.8656257923841836E-3,6.1160916210269188E-4,122.8965,5.1326651665612759E-3,5.645931683217404E-4,null,8.7809999999999999E-2,0.12570000000000001,0.11]
[219,"Lam Research","LRCX",1.4199999999999999E-2,2.2799999999999997E-2,1.7399999999999999E-2,0.14499999999999999,66.807839999999999,2.4159013698483232E-3,3.4305799451846185E-5,66.807839999999999,3.1966140507078385E-3,7.2882800356138716E-5,66.807839999999999,2.645005752299502E-3,4.6023100090011328E-5,66.807839999999999,2.7901711864959464E-3,4.0457482204191218E-4,null,2.2799999999999997E-2,1.7399999999999999E-2,0.14499999999999999]
[220,"Southwest Airlines","LUV",2.18E-2,"NMF","NMF","NMF",20.136599999999998,7.2817860185403005E-4,1.5874293520417855E-5,"--","--","--","--","--","--","--","--","--",null,0.5978,0.26300000000000001,"n/a"]
[221,"Lamb Weston","LW",1.15E-2,"NMF","NMF",0.115,14.37693,5.1989773776870275E-4,5.9788239843400812E-6,"--","--","--","--","--","--",14.37693,6.0043994591456882E-4,6.9050593780175417E-5,null,0.40500000000000003,0.29749999999999999,0.115]
[222,"LyondellBasell Industries","LYB",5.0700000000000002E-2,3.5430000000000003E-2,0.08,0.03,30.549949999999999,1.1047455815634479E-3,5.6010600985266809E-5,30.549949999999999,1.4617505882306915E-3,5.1789823341013404E-5,30.549949999999999,1.2095106425003737E-3,9.6760851400029893E-5,30.549949999999999,1.2758920246320167E-3,3.8276760738960498E-5,null,3.5430000000000003E-2,0.08,0.03]
[223,"Mastercard","MA",6.4000000000000003E-3,"NMF",0.17480000000000001,0.185,345.74590000000001,1.2502843879242937E-2,8.0018200827154797E-5,"--","--","--",345.74590000000001,1.368851162279709E-2,2.3927518316649316E-3,345.74590000000001,1.443977605067173E-2,2.6713585693742699E-3,null,0.20344000000000001,0.17480000000000001,0.185]
[224,"MidAmerica Apartment Communities","MAA",3.5900000000000001E-2,"NMF",0.02,"NMF",17.983349999999998,6.5031289590356217E-4,2.3346232962937884E-5,"--","--","--",17.983349999999998,7.1198326716767439E-4,1.4239665343353488E-5,"--","--","--",null,"n/a",0.02,-0.14499999999999999]
[225,"Marriott International","MAR",9.1999999999999998E-3,"NMF","NMF","NMF",55.379390000000001,2.002626400769199E-3,1.8424162887076631E-5,"--","--","--","--","--","--","--","--","--",null,0.435,0.2989,0.26500000000000001]
[226,"Masco","MAS",2.2599999999999999E-2,2.53E-2,4.9000000000000002E-2,0.06,11.56916,4.1836331622148578E-4,9.4550109466055775E-6,11.56916,5.5355987277671442E-4,1.4005064781250875E-5,11.56916,4.5803748106918748E-4,2.2443836572390187E-5,11.56916,4.8317588001590002E-4,2.8990552800954001E-5,null,2.53E-2,4.9000000000000002E-2,0.06]
[227,"McDonald's","MCD",2.3399999999999997E-2,7.3010000000000005E-2,8.0700000000000008E-2,0.09,194.03579999999999,7.0167117365209719E-3,1.6419105463459072E-4,194.03579999999999,9.2842032405229084E-3,6.7783967859057757E-4,194.03579999999999,7.6821194511308205E-3,6.199470397062573E-4,194.03579999999999,8.1037360032698274E-3,7.2933624029428439E-4,null,7.3010000000000005E-2,8.0700000000000008E-2,0.09]
[228,"Microchip Technology","MCHP",1.6899999999999998E-2,0.13800000000000001,0.16879999999999998,0.09,46.299379999999999,1.6742755874928461E-3,2.8295257428629096E-5,46.299379999999999,2.2153275520816339E-3,3.0571520218726549E-4,46.299379999999999,1.8330502292530414E-3,3.0941887869791337E-4,46.299379999999999,1.9336532363361349E-3,1.7402879127025213E-4,null,0.13800000000000001,0.16879999999999998,0.09]
[229,"McKesson","MCK",6.7000000000000002E-3,0.11867000000000001,0.1036,0.09,46.344360000000002,1.6759021517346443E-3,1.1228544416622118E-5,46.344360000000002,2.2174797500871504E-3,2.6314832194284217E-4,46.344360000000002,1.8348310435816956E-3,1.9008849611506368E-4,46.344360000000002,1.9355317868171653E-3,1.7419786081354486E-4,null,0.11867000000000001,0.1036,0.09]
[230,"Moody's","MCO",1.0500000000000001E-2,"NMF",0.11,6.5000000000000002E-2,53.871610000000004,1.9481021448221442E-3,2.0455072520632515E-5,"--","--","--",53.871610000000004,2.1328442640210399E-3,2.3461286904231438E-4,53.871610000000004,2.2499008199059708E-3,1.4624355329388811E-4,null,-1.3950000000000001E-2,0.11,6.5000000000000002E-2]
[231,"Mondelez International","MDLZ",2.3700000000000002E-2,6.5919999999999992E-2,7.1399999999999991E-2,7.4999999999999997E-2,89.003600000000006,3.2185432003404425E-3,7.6279473848068496E-5,89.003600000000006,4.258634290879337E-3,2.8072917245476587E-4,89.003600000000006,3.5237635878568136E-3,2.5159672017297647E-4,89.003600000000006,3.7171577499648342E-3,2.7878683124736255E-4,null,6.5919999999999992E-2,7.1399999999999991E-2,7.4999999999999997E-2]
[232,"Medtronic","MDT",3.5200000000000002E-2,2.1429999999999998E-2,6.2600000000000003E-2,7.0000000000000007E-2,104.28360000000001,3.7710977048908425E-3,1.3274263921215766E-4,104.28360000000001,4.9897500206322488E-3,1.0693034294214908E-4,104.28360000000001,4.1287178551274875E-3,2.5845773773098071E-4,104.28360000000001,4.3553136270244432E-3,3.0487195389171108E-4,null,2.1429999999999998E-2,6.2600000000000003E-2,7.0000000000000007E-2]
[233,"MetLife","MET",3.0499999999999999E-2,6.087E-2,0.13250000000000001,0.05,53.145519999999998,1.9218453188922357E-3,5.8616282226213187E-5,53.145519999999998,2.5429008925325894E-3,1.5478637732845873E-4,53.145519999999998,2.1040974548638038E-3,2.7879291276945402E-4,53.145519999999998,2.2195763041484959E-3,1.1097881520742481E-4,null,6.087E-2,0.13250000000000001,0.05]
[234,"McCormick & Company","MKC",2.1499999999999998E-2,3.0799999999999998E-3,6.9199999999999998E-2,4.4999999999999998E-2,19.50938,7.0549710732889254E-4,1.5168187807571189E-5,19.50938,9.3348263061039671E-4,2.8751265022800219E-6,19.50938,7.7240069913646142E-4,5.3450128380243127E-5,19.50938,8.1479224507782755E-4,3.6665651028502242E-5,null,3.0799999999999998E-3,6.9199999999999998E-2,4.4999999999999998E-2]
[235,"MarketAxess","MKTX",8.0000000000000002E-3,0.14505000000000001,"NMF",9.5000000000000001E-2,13.51507,4.8873120469986725E-4,3.9098496375989385E-6,13.51507,6.466675566565239E-4,9.3799129093028802E-5,"--","--","--",13.51507,5.6444511448769743E-4,5.3622285876331257E-5,null,0.14505000000000001,"n/a",9.5000000000000001E-2]
[236,"Martin Marietta Materials","MLM",7.3000000000000001E-3,0.17449999999999999,0.13039999999999999,0.06,22.56465,8.1598161001984152E-4,5.9566657531448433E-6,22.56465,1.079670847602686E-3,1.8840256290666868E-4,22.56465,8.933626509796598E-4,1.1649448968774763E-4,22.56465,9.4239293267625113E-4,5.6543575960575068E-5,null,0.17449999999999999,0.13039999999999999,0.06]
[237,"Marsh & McLennan Companies","MMC",1.5300000000000001E-2,9.078E-2,8.4600000000000009E-2,0.105,80.279030000000006,2.9030457884448089E-3,4.4416600563205581E-5,80.279030000000006,3.8411820420357267E-3,3.4870250577600327E-4,80.279030000000006,3.1783469745320951E-3,2.6888815404541526E-4,80.279030000000006,3.3527836910435017E-3,3.5204228755956768E-4,null,9.078E-2,8.4600000000000009E-2,0.105]
[238,"3M","MMM",5.5999999999999994E-2,8.9999999999999998E-4,9.5000000000000001E-2,7.4999999999999997E-2,59.231940000000002,2.14194209818449E-3,1.1994875749833143E-4,59.231940000000002,2.8341232354568511E-3,2.5507109119111659E-6,59.231940000000002,2.3450664176518647E-3,2.2278130967692716E-4,59.231940000000002,2.473770328576058E-3,1.8553277464320434E-4,null,8.9999999999999998E-4,9.5000000000000001E-2,7.4999999999999997E-2]
[239,"Altria Group","MO",8.0299999999999996E-2,4.6399999999999997E-2,0.04,0.06,83.950550000000007,3.0358150891350503E-3,2.4377595165754452E-4,83.950550000000007,4.0168565200529001E-3,1.8638214253045455E-4,83.950550000000007,3.3237070328678035E-3,1.3294828131471214E-4,83.950550000000007,3.5061215225711127E-3,2.1036729135426676E-4,null,4.6399999999999997E-2,0.04,0.06]
[240,"The Mosaic Company","MOS",1.47E-2,"NMF",7.0000000000000007E-2,"NMF",18.42512,6.6628815791110348E-4,9.7944359212932216E-6,"--","--","--",18.42512,7.2947349273391564E-4,5.1063144491374102E-5,"--","--","--",null,-0.25879000000000002,7.0000000000000007E-2,0.375]
[241,"Marathon Petroleum","MPC",2.35E-2,"NMF","NMF","NMF",58.052980000000005,2.0993086126684731E-3,4.9333752397709115E-5,"--","--","--","--","--","--","--","--","--",null,0.89599999999999991,0.29170000000000001,"n/a"]
[242,"Monolithic Power Systems","MPWR",7.9000000000000008E-3,0.14095000000000002,"NMF","NMF",23.694410000000001,8.5683592789031668E-4,6.7690038303335027E-6,23.694410000000001,1.1337274776318516E-3,1.5979888797220949E-4,"--","--","--","--","--","--",null,0.14095000000000002,0.25,0.23499999999999999]
[243,"Merck & Co.","MRK",2.7000000000000003E-2,0.10473,7.9600000000000004E-2,0.08,274.79669999999999,9.9371828809283261E-3,2.6830393778506484E-4,274.79669999999999,1.3148441744384291E-2,1.3770363038893669E-3,274.79669999999999,1.0879544260268263E-2,8.6601172311735384E-4,274.79669999999999,1.1476644574711151E-2,9.1813156597689207E-4,null,0.10473,7.9600000000000004E-2,0.08]
[244,"Marathon Oil","MRO",1.8100000000000002E-2,"NMF","NMF","NMF",16.325770000000002,5.903715807430485E-4,1.0685725611449178E-5,"--","--","--","--","--","--","--","--","--",null,0.23934,0.22600000000000001,0.59]
[245,"Morgan Stanley","MS",3.2300000000000002E-2,5.713E-2,0.08,8.5000000000000006E-2,162.45949999999999,5.8748513437176485E-3,1.8975769840208007E-4,162.45949999999999,7.7733439723686624E-3,4.4409114114142171E-4,162.45949999999999,6.4319743313913588E-3,5.1455794651130869E-4,162.45949999999999,6.7849793657830905E-3,5.7672324609156272E-4,null,5.713E-2,0.08,8.5000000000000006E-2]
[246,"MSCI","MSCI",1.03E-2,0.12744999999999998,"NMF",0.14000000000000001,42.932839999999999,1.5525349564883236E-3,1.5991110051829733E-5,42.932839999999999,2.0542457229689136E-3,2.6181361739238798E-4,"--","--","--",42.932839999999999,1.7930526285903066E-3,2.5102736800264297E-4,null,0.12744999999999998,"n/a",0.14000000000000001]
[247,"Microsoft","MSFT",1.0800000000000001E-2,0.11914,0.1166,0.15,1889.3040000000001,6.8320905475463906E-2,7.3786577913501018E-4,1889.3040000000001,9.0399206327558601E-2,1.0770161441865331E-2,1889.3040000000001,7.4799902943164423E-2,8.7216686831729714E-3,1889.3040000000001,7.8905134237711297E-2,1.1835770135656695E-2,null,0.11914,0.1166,0.15]
[248,"Motorola Solutions","MSI",1.32E-2,9.8919999999999994E-2,0.09,0.105,44.821330000000003,1.6208264261413593E-3,2.1394908825065943E-5,44.821330000000003,2.1446059811155811E-3,2.1214442365195327E-4,44.821330000000003,1.7745323853564827E-3,1.5970791468208345E-4,44.821330000000003,1.8719237668277612E-3,1.9655199551691491E-4,null,9.8919999999999994E-2,0.09,0.105]
[249,"M&T Bank","MTB",3.7000000000000005E-2,0.1303,9.0500000000000011E-2,0.09,23.762259999999998,8.5928951579173957E-4,3.1793712084294367E-5,23.762259999999998,1.1369739568375932E-3,1.4814770657593839E-4,23.762259999999998,9.40777525326913E-4,8.5140366042085641E-5,23.762259999999998,9.9241007010592106E-4,8.9316906309532898E-5,null,0.1303,9.0500000000000011E-2,0.09]
[250,"Micron Technology","MU",8.1000000000000013E-3,"NMF",3.8599999999999995E-2,0.13,62.066989999999997,2.2444630175644381E-3,1.8180150442271951E-5,"--","--","--",62.066989999999997,2.4573095848917678E-3,9.4852149976822227E-5,62.066989999999997,2.5921737198887442E-3,3.3698258358553677E-4,null,-0.37130000000000002,3.8599999999999995E-2,0.13]
[251,"Nasdaq","NDAQ",1.4499999999999999E-2,5.5300000000000002E-2,4.5499999999999999E-2,8.5000000000000006E-2,27.08173,9.793280040914724E-4,1.4200256059326348E-5,27.08173,1.2958035858587254E-3,7.165793829798752E-5,27.08173,1.0721994848542026E-3,4.8785076560866216E-5,27.08173,1.1310448403430327E-3,9.6138811429157786E-5,null,5.5300000000000002E-2,4.5499999999999999E-2,8.5000000000000006E-2]
[252,"Nordson","NDSN",1.2E-2,0.13,0.13,0.105,12.61918,4.5633408067619855E-4,5.4760089681143826E-6,12.61918,6.0380111221095217E-4,7.8494144587423791E-5,12.61918,4.9960908314507441E-4,6.4949180808859669E-5,12.61918,5.2702904978226982E-4,5.533805022713833E-5,null,0.13,0.13,0.105]
[253,"NextEra Energy","NEE",2.52E-2,0.10207000000000001,9.0399999999999994E-2,0.1,147.53479999999999,5.3351451778758056E-3,1.3444565848247031E-4,147.53479999999999,7.0592285972480287E-3,7.205354629211063E-4,147.53479999999999,5.8410868344846434E-3,5.2803424983741175E-4,147.53479999999999,6.1616622834302403E-3,6.1616622834302409E-4,null,0.10207000000000001,9.0399999999999994E-2,0.1]
[254,"Newmont","NEM",3.7999999999999999E-2,0.14249999999999999,0.11650000000000001,9.5000000000000001E-2,33.432879999999997,1.2089979348228381E-3,4.594192152326785E-5,33.432879999999997,1.5996927001925084E-3,2.2795620977743243E-4,33.432879999999997,1.3236494386877193E-3,1.542051596071193E-4,33.432879999999997,1.3962950823971647E-3,1.3264803282773065E-4,null,0.14249999999999999,0.11650000000000001,9.5000000000000001E-2]
[255,"NiSource","NI",3.61E-2,6.6970000000000002E-2,6.8000000000000005E-2,6.5000000000000002E-2,11.247579999999999,4.067343582651168E-4,1.4683110333370717E-5,11.247579999999999,5.3817294893025226E-4,3.6041442389858994E-5,11.247579999999999,4.4530572758300264E-4,3.0280789475644182E-5,11.247579999999999,4.6974537170799228E-4,3.0533449161019502E-5,null,6.6970000000000002E-2,6.8000000000000005E-2,6.5000000000000002E-2]
[256,"NIKE","NKE",1.1399999999999999E-2,6.8029999999999993E-2,9.9499999999999991E-2,"NMF",185.78299999999999,6.7182744449533318E-3,7.6588328672467978E-5,185.78299999999999,8.8893241898354187E-3,6.0474072463450343E-4,185.78299999999999,7.3553808008080838E-3,7.3186038968040424E-4,"--","--","--",null,6.8029999999999993E-2,9.9499999999999991E-2,0.22500000000000001]
[257,"Northrop Grumman","NOC",1.49E-2,{"$f":"IF(AND(U261>=$D$416,U261<=$D$417),U261,\"NMF\")","v":0.03},{"$f":"IF(AND(V261>=$D$416,V261<=$D$417),V261,\"NMF\")","v":3.4500000000000003E-2},{"$f":"IF(AND(W261>=$D$416,W261<=$D$417),W261,\"NMF\")","v":9.5000000000000001E-2},71.207909999999998,{"$f":"H261/H$401","v":2.5750164548507498E-3},3.8367745177276174E-5,71.207909999999998,{"$f":"IF(K261=\"--\",\"--\",K261/K$401)","v":3.4071481075804754E-3},1.0221444322741425E-4,71.207909999999998,{"$f":"IF(N261=\"--\",\"--\",N261/N$401)","v":2.8192100142621765E-3},9.7262745492045094E-5,71.207909999999998,{"$f":"IF(Q261=\"--\",\"--\",Q261/Q$401)","v":2.9739362735361086E-3},2.8252394598593034E-4,null,0.03,3.4500000000000003E-2,9.5000000000000001E-2]
[258,"NRG Energy","NRG",4.4500000000000005E-2,"NMF",1.1000000000000001E-2,"NMF",7.7890100000000002,2.8166574355288675E-4,1.2534125588103462E-5,"--","--","--",7.7890100000000002,3.0837662547866156E-4,3.3921428802652774E-6,"--","--","--",null,"n/a",1.1000000000000001E-2,-2.5000000000000001E-2]
[259,"Norfolk Southern","NSC",2.5000000000000001E-2,7.9809999999999992E-2,7.7199999999999991E-2,9.5000000000000001E-2,50.078789999999998,1.8109464003228739E-3,4.5273660008071848E-5,50.078789999999998,2.3961643387429856E-3,1.9123787587507765E-4,50.078789999999998,1.9826817873201522E-3,1.5306303398111574E-4,50.078789999999998,2.0914969996422774E-3,1.9869221496601636E-4,null,7.9809999999999992E-2,7.7199999999999991E-2,9.5000000000000001E-2]
[260,"NetApp","NTAP",3.0800000000000001E-2,7.5319999999999998E-2,8.7899999999999992E-2,8.5000000000000006E-2,13.880040000000001,5.0192922940705046E-4,{"$f":"D264*I264","v":1.5459420265737154E-5},{"$f":"IF(E264=\"n/a\",\"--\",IF(E264=\"NMF\",\"--\",$H264))","v":13.880040000000001},6.6413060036646637E-4,{"$f":"IF(L264=\"--\",\"--\",E264*L264)","v":5.0022316819602247E-5},13.880040000000001,5.4952810391934814E-4,{"$f":"IF(O264=\"--\",\"--\",F264*O264)","v":4.8303520334510696E-5},13.880040000000001,5.7968776831298838E-4,4.9273460306604018E-5,null,7.5319999999999998E-2,8.7899999999999992E-2,8.5000000000000006E-2]
[261,"Northern Trust","NTRS",3.2300000000000002E-2,4.4150000000000002E-2,"NMF",6.5000000000000002E-2,19.350459999999998,6.9975025118601617E-4,2.2601933113308324E-5,19.350459999999998,9.2587864423786183E-4,4.08775421431016E-5,{"$f":"IF(F265=\"n/a\",\"--\",IF(F265=\"NMF\",\"--\",$H265))","v":"--"},"--","--",{"$f":"IF(G265=\"n/a\",\"--\",IF(G265=\"NMF\",\"--\",$H265))","v":19.350459999999998},8.0815508984338291E-4,{"$f":"IF(R265=\"--\",\"--\",G265*R265)","v":5.2530080839819892E-5},null,4.4150000000000002E-2,"n/a",6.5000000000000002E-2]
[{"$f":"A265+1","v":262},"Nucor","NUE",1.18E-2,"NMF","NMF",9.5000000000000001E-2,44.456679999999999,1.6076399732562609E-3,1.8970151684423878E-5,"--","--","--","--","--","--",44.456679999999999,1.8566944775234556E-3,1.7638597536472829E-4,null,"n/a","n/a",9.5000000000000001E-2]
[263,"NVIDIA","NVDA",7.000000000000001E-4,"NMF",0.17530000000000001,"NMF",596.78710000000001,2.1580981699121066E-2,1.5106687189384747E-5,"--","--","--",596.78710000000001,2.3627545994573961E-2,4.1419088128488157E-3,"--","--","--",null,0.21199999999999999,0.17530000000000001,0.22]
[264,"Newell Brands","NWL",6.8400000000000002E-2,7.45E-3,"NMF","NMF",5.5629200000000001,2.011660016003606E-4,1.3759754509464665E-5,5.5629200000000001,2.6617397351813273E-4,1.9829961027100888E-6,"--","--","--","--","--","--",null,7.45E-3,"n/a","n/a"]
[265,"News Corporation","NWSA",1.1899999999999999E-2,"NMF","NMF","NMF",9.6526599999999991,3.4905895051658777E-4,4.1538015111473939E-6,"--","--","--","--","--","--","--","--","--",null,-2.3769999999999999E-2,"n/a","n/a"]
[266,"NXP Semiconductors","NXPI",2.23E-2,9.9730000000000013E-2,"NMF",0.12,48.356029999999997,1.7486480496514572E-3,3.8994851507227494E-5,48.356029999999997,2.313733911086629E-3,2.3074868295266954E-4,"--","--","--",48.356029999999997,2.0195474303514914E-3,2.4234569164217895E-4,null,9.9730000000000013E-2,0.22,0.12]
[267,"Realty Income","O",4.8300000000000003E-2,"NMF",0.03,0.06,38.160040000000002,1.379941230093157E-3,6.6651161413499479E-5,"--","--","--",38.160040000000002,1.510803601912277E-3,4.5324108057368305E-5,38.160040000000002,1.5937207980909543E-3,9.5623247885457253E-5,null,0.22625000000000001,0.03,0.06]
[268,"Old Dominion Freight Line","ODFL",4.6999999999999993E-3,0.14757999999999999,8.3699999999999997E-2,0.125,38.883069999999996,1.406087400474379E-3,6.6086107822295807E-6,38.883069999999996,1.8604727812881903E-3,2.7456857306251112E-4,38.883069999999996,1.5394292618510668E-3,1.2885022921693429E-4,38.883069999999996,1.6239175156165045E-3,2.0298968945206306E-4,null,0.14757999999999999,8.3699999999999997E-2,0.125]
[269,"Organon & Co.","OGN",4.7300000000000002E-2,"NMF",5.6100000000000004E-2,"NMF",6.0234799999999993,2.1782074653594512E-4,1.0302921311150204E-5,"--","--","--",6.0234799999999993,2.3847708964787667E-4,1.3378564729245883E-5,"--","--","--",null,-0.02,5.6100000000000004E-2,"n/a"]
[270,"ONEOK","OKE",5.6900000000000006E-2,0.125,8.7300000000000003E-2,0.115,29.98574,1.0843426511307004E-3,6.1699096849336866E-5,29.98574,1.4347543313011177E-3,1.7934429141263972E-4,29.98574,1.1871728645463954E-3,1.0364019107490032E-4,29.98574,1.2523282859281031E-3,1.4401775288173187E-4,null,0.125,8.7300000000000003E-2,0.115]
[271,"Omnicom Group","OMC",3.2799999999999996E-2,"NMF",4.36E-2,6.5000000000000002E-2,18.364669999999997,6.6410216839539189E-4,2.1782551123368851E-5,"--","--","--",18.364669999999997,7.2708020180089767E-4,3.1700696798519137E-5,18.364669999999997,7.6698443002357964E-4,4.9853987951532681E-5,null,"n/a",4.36E-2,6.5000000000000002E-2]
[272,"Oracle","ORCL",1.4499999999999999E-2,9.0619999999999992E-2,0.08,0.1,238.48060000000001,8.623922105882335E-3,1.2504687053529386E-4,238.48060000000001,1.1410793056342426E-2,1.0340460667657505E-3,238.48060000000001,9.4417445439313203E-3,7.5533956351450562E-4,238.48060000000001,9.9599343229516968E-3,9.9599343229516963E-4,null,9.0619999999999992E-2,0.08,0.1]
[273,"Otis Worldwide","OTIS",1.3600000000000001E-2,8.8000000000000009E-2,"NMF","NMF",35.552639999999997,1.285652577268241E-3,1.748487505084808E-5,35.552639999999997,1.7011187394137801E-3,1.4969844906841267E-4,"--","--","--","--","--","--",null,8.8000000000000009E-2,"n/a","n/a"]
[274,"Occidental Petroleum","OXY",1.1599999999999999E-2,"NMF","NMF","NMF",56.437050000000006,2.0408734424761875E-3,2.3674131932723773E-5,"--","--","--","--","--","--","--","--","--",null,-0.23867000000000002,0.21989999999999998,"n/a"]
[275,"PARAMOUNT GLBL","PARA",4.3899999999999995E-2,9.4E-2,8.7599999999999997E-2,0.04,14.193629999999999,5.1326925343073886E-4,2.2532520225609434E-5,14.193629999999999,6.7913521958722653E-4,6.3838710641199296E-5,14.193629999999999,5.6194352333514711E-4,4.9226252644158882E-5,14.193629999999999,5.9278458123753831E-4,2.3711383249501532E-5,null,9.4E-2,8.7599999999999997E-2,0.04]
[276,"Paychex","PAYX",2.9900000000000003E-2,7.7399999999999997E-2,7.4999999999999997E-2,0.105,40.624749999999999,1.469069935126561E-3,4.3925191060284175E-5,40.624749999999999,1.943808490986885E-3,1.5045077720238489E-4,40.624749999999999,1.6083845464204378E-3,1.2062884098153282E-4,40.624749999999999,1.6966572622105608E-3,1.7814901253210887E-4,null,7.7399999999999997E-2,7.4999999999999997E-2,0.105]
[277,"PACCAR","PCAR",3.78E-2,2.5700000000000002E-3,0.1,0.11,39.626059999999995,1.4329553632581422E-3,5.4165712731157778E-5,39.626059999999995,1.8960232836474258E-3,4.8727798389738847E-6,39.626059999999995,1.5688451630971034E-3,1.5688451630971036E-4,39.626059999999995,1.6549478451385279E-3,1.8204426296523807E-4,null,2.5700000000000002E-3,0.1,0.11]
[278,"Healthpeak Properties","PEAK",5.0999999999999997E-2,"NMF",3.9100000000000003E-2,0.17,12.67417,4.5832262597758774E-4,2.3374453924856972E-5,"--","--","--",12.67417,5.017862058647874E-4,1.9619840649313188E-5,12.67417,5.29325659185379E-4,8.9985362061514436E-5,null,-0.16800000000000001,3.9100000000000003E-2,0.17]
[279,"Public Service Enterprise Group","PEG",3.8599999999999995E-2,1.9019999999999999E-2,1.72E-2,0.04,29.337910000000001,1.0609158589394122E-3,4.0951352155061305E-5,29.337910000000001,1.4037570339708932E-3,2.6699458786126388E-5,29.337910000000001,1.1615244664465291E-3,1.99782208228803E-5,29.337910000000001,1.2252722308341551E-3,4.9010889233366202E-5,null,1.9019999999999999E-2,1.72E-2,0.04]
[280,"PepsiCo","PEP",2.6600000000000002E-2,7.5549999999999992E-2,7.6299999999999993E-2,6.5000000000000002E-2,238.3725,8.6200129997343038E-3,2.2929234579293251E-4,238.3725,1.1405620699641753E-2,8.6169464385793429E-4,238.3725,9.4374647300378665E-3,7.2007855890188915E-4,238.3725,9.9554196207062677E-3,6.4710227534590741E-4,null,7.5549999999999992E-2,7.6299999999999993E-2,6.5000000000000002E-2]
[281,"Pfizer","PFE",4.0899999999999999E-2,"NMF",0.09,6.5000000000000002E-2,225.15350000000001,8.1419882617989811E-3,3.3300731990757831E-4,"--","--","--",225.15350000000001,8.9141080246025895E-3,8.0226972221423306E-4,225.15350000000001,9.4033396116191617E-3,6.1121707475524556E-4,null,-5.4469999999999998E-2,0.09,6.5000000000000002E-2]
[282,"Principal Financial Group","PFG",3.0800000000000001E-2,6.6529999999999992E-2,8.2599999999999993E-2,6.5000000000000002E-2,20.383029999999998,7.370899897176658E-4,2.2702371683304106E-5,20.383029999999998,9.7528493802522855E-4,6.4885706926818448E-5,20.383029999999998,8.0698959282762784E-4,6.6657340367562052E-5,20.383029999999998,8.5127947557475984E-4,5.5333165912359393E-5,null,6.6529999999999992E-2,8.2599999999999993E-2,6.5000000000000002E-2]
[283,"Procter & Gamble","PG",2.6499999999999999E-2,5.0659999999999997E-2,6.1399999999999996E-2,5.5E-2,324.57100000000003,1.1737118330918051E-2,3.1103363576932835E-4,324.57100000000003,1.5530036879687981E-2,7.8675166832499303E-4,324.57100000000003,1.2850170908528125E-2,7.8900049378362682E-4,324.57100000000003,1.3555424814994407E-2,7.4554836482469244E-4,null,5.0659999999999997E-2,6.1399999999999996E-2,5.5E-2]
[284,"The Progressive","PGR",2.8000000000000004E-3,"NMF","NMF",0.09,84.113979999999998,3.041725035645434E-3,8.5168300998072168E-6,"--","--","--","--","--","--",84.113979999999998,3.5129470340231972E-3,3.1616523306208773E-4,null,0.28636,0.2359,0.09]
[285,"ParkerHannifin","PH",1.47E-2,0.111,0.11779999999999999,0.155,46.518230000000003,1.6821896289405461E-3,2.4728187545426025E-5,46.518230000000003,2.2257990623863739E-3,2.4706369592488749E-4,46.518230000000003,1.8417147738467711E-3,2.1695400035914961E-4,46.518230000000003,1.9427933157664032E-3,3.0113296394379248E-4,null,0.111,0.11779999999999999,0.155]
[286,"PulteGroup","PHM",1.21E-2,"NMF",0.16,2.5000000000000001E-2,12.364739999999999,4.4713303564100193E-4,5.4103097312561228E-6,"--","--","--",12.364739999999999,4.8953548604007769E-4,7.8325677766412431E-5,12.364739999999999,5.1640258503364111E-4,1.2910064625841029E-5,null,"n/a",0.16,2.5000000000000001E-2]
[287,"Packaging Corporation of America","PKG",3.6200000000000003E-2,"NMF",0.05,0.09,12.38419,4.4783638545209522E-4,1.6211677153365849E-5,"--","--","--",12.38419,4.9030553581091638E-4,2.4515276790545821E-5,12.38419,5.1721489732479357E-4,4.6549340759231417E-5,null,-7.8E-2,0.05,0.09]
[288,"PerkinElmer","PKI",2.3E-3,"NMF","NMF",0.04,15.673999999999999,5.6680231049234064E-4,1.3036453141323834E-6,"--","--","--","--","--","--",15.673999999999999,6.5461094352305756E-4,2.6184437740922302E-5,null,-8.1329999999999986E-2,0.46450000000000002,0.04]
[289,"Prologis","PLD",2.7799999999999998E-2,"NMF",7.0999999999999994E-2,0.06,115.44810000000001,4.1748277288471865E-3,1.1606021086195177E-4,"--","--","--",115.44810000000001,4.5707343418384455E-3,3.2452213827052962E-4,115.44810000000001,4.821589234971565E-3,2.8929535409829389E-4,null,"n/a",7.0999999999999994E-2,0.06]
[290,"Philip Morris International","PM",5.0900000000000001E-2,3.9070000000000001E-2,0.05,5.5E-2,154.6318,5.5917864945508183E-3,2.8462193257263667E-4,154.6318,7.3988050589009358E-3,2.8907131365125954E-4,154.6318,6.1220659205330711E-3,3.0610329602665355E-4,154.6318,6.4580623004127048E-3,3.5519342652269879E-4,null,3.9070000000000001E-2,0.05,5.5E-2]
[291,"The PNC Financial Services Group","PNC",4.4400000000000002E-2,0.10961,8.09E-2,0.12,58.197129999999994,2.1045213568982465E-3,9.344074824628214E-5,58.197129999999994,2.7846097624002011E-3,3.0522107605668607E-4,58.197129999999994,2.3040969984558981E-3,1.8640144717508217E-4,58.197129999999994,2.430552391197782E-3,2.916662869437338E-4,null,0.10961,8.09E-2,0.12]
[292,"Pentair","PNR",1.5800000000000002E-2,5.0999999999999997E-2,8.1300000000000011E-2,0.115,9.1740499999999994,3.3175148249153108E-4,5.2416734233661918E-6,9.1740499999999994,4.3895891757458769E-4,2.238690479630397E-5,9.1740499999999994,3.6321208741194511E-4,2.9529142706591141E-5,9.1740499999999994,3.8314619921064858E-4,4.4061812909224591E-5,null,5.0999999999999997E-2,8.1300000000000011E-2,0.115]
[293,"Pinnacle West Capital","PNW",4.5199999999999997E-2,7.0540000000000005E-2,"NMF",5.0000000000000001E-3,8.7134099999999997,3.1509384460042531E-4,1.4242241775939223E-5,8.7134099999999997,4.169182664127172E-4,2.9409414512753073E-5,"--","--","--",8.7134099999999997,3.6390797125196152E-4,1.8195398562598077E-6,null,7.0540000000000005E-2,"n/a",5.0000000000000001E-3]
[294,"Pool Corp.","POOL",1.1200000000000002E-2,7.2800000000000004E-2,5.8600000000000006E-2,0.14000000000000001,13.93083,5.0376589454357624E-4,5.6421780188880544E-6,13.93083,6.6656079460168563E-4,4.8525625847002715E-5,13.93083,5.5153894339805734E-4,3.232018208312616E-5,13.93083,5.8180896837816234E-4,8.145325557294274E-5,null,7.2800000000000004E-2,5.8600000000000006E-2,0.14000000000000001]
[295,"PPG Industries","PPG",1.89E-2,0.11460000000000001,7.0699999999999999E-2,0.04,30.837889999999998,1.1151580517231496E-3,2.1076487177567527E-5,30.837889999999998,1.4755279091223834E-3,1.6909549838542515E-4,30.837889999999998,1.2209105464086143E-3,8.6318375631089028E-5,30.837889999999998,1.2879175876713193E-3,5.1516703506852775E-5,null,0.11460000000000001,7.0699999999999999E-2,0.04]
[296,"PPL","PPL",3.56E-2,"NMF","NMF",3.5000000000000003E-2,19.880400000000002,7.1891391179736705E-4,2.5593335259986267E-5,"--","--","--","--","--","--",19.880400000000002,8.3028757187800142E-4,2.9060065015730053E-5,null,"n/a","n/a",3.5000000000000003E-2]
[297,"Prudential Financial","PRU",5.28E-2,4.0719999999999999E-2,0.12720000000000001,0.05,34.965600000000002,1.2644240696536295E-3,6.6761590877711634E-5,34.965600000000002,1.6730301151995036E-3,6.8125786290923785E-5,34.965600000000002,1.3843317361046767E-3,1.7608699683251488E-4,34.965600000000002,1.4603077967876624E-3,7.3015389839383124E-5,null,4.0719999999999999E-2,0.12720000000000001,0.05]
[298,"Public Storage","PSA",3.9900000000000005E-2,"NMF",4.9000000000000002E-2,0.08,52.526480000000006,1.8994596290691417E-3,7.578843919985876E-5,"--","--","--",52.526480000000006,2.0795888887897699E-3,1.0189985555069874E-4,52.526480000000006,2.1937226383019659E-3,1.7549781106415729E-4,null,"n/a",4.9000000000000002E-2,0.08]
[299,"Phillips 66","PSX",4.2800000000000005E-2,"NMF",0.18780000000000002,"NMF",46.937080000000002,1.6973360591912617E-3,7.2645983333386011E-5,"--","--","--",46.937080000000002,1.8582975680121062E-3,3.489882832726736E-4,"--","--","--",null,0.30299999999999999,0.18780000000000002,0.71]
[300,"Quanta Services","PWR",2E-3,0.12045,"NMF",0.155,23.22148,8.3973385970726551E-4,1.679467719414531E-6,23.22148,1.1110987759255658E-3,1.338318475602344E-4,"--","--","--",23.22148,9.6982486492291757E-4,1.5032285406305223E-4,null,0.12045,"n/a",0.155]
[301,"Pioneer Natural Resources","PXD",0.1116,"NMF",8.5500000000000007E-2,"NMF",48.574220000000004,1.7565382242161075E-3,1.9602966582251761E-4,"--","--","--",48.574220000000004,1.9231139835303988E-3,1.6442624559184912E-4,"--","--","--",null,-7.4069999999999997E-2,8.5500000000000007E-2,0.21]
[302,"Qualcomm","QCOM",2.4799999999999999E-2,"NMF",0.15609999999999999,9.5000000000000001E-2,135.62279999999998,4.9043841007681901E-3,1.2162872569905111E-4,"--","--","--",135.62279999999998,5.3694758899998085E-3,8.3817518642897006E-4,135.62279999999998,5.6641679897434551E-3,5.3809595902562827E-4,null,-7.2499999999999995E-2,0.15609999999999999,9.5000000000000001E-2]
[303,"Everest Re Group","RE",1.7500000000000002E-2,"NMF","NMF",9.5000000000000001E-2,14.9405,5.4027752455728056E-4,9.45485667975241E-6,"--","--","--","--","--","--",14.9405,6.2397695557651152E-4,5.9277810779768595E-5,null,"n/a",0.30329999999999996,9.5000000000000001E-2]
[304,"Regency Centers","REG",4.2000000000000003E-2,"NMF",3.8300000000000001E-2,0.125,10.58184,3.8265990565651846E-4,1.6071716037573776E-5,"--","--","--",10.58184,4.1894825023399887E-4,1.6045717983962157E-5,10.58184,4.419413210801347E-4,5.5242665135016838E-5,null,"n/a",3.8300000000000001E-2,0.125]
[305,"Regions Financial","RF",3.95E-2,"NMF",0.1013,0.115,20.334520000000001,7.3533577381349445E-4,2.904576306563303E-5,"--","--","--",20.334520000000001,8.0506902139403503E-4,8.155349186721575E-5,20.334520000000001,8.4925349772160808E-4,9.7664152237984933E-5,null,"n/a",0.1013,0.115]
[306,"Robert Half International","RHI",2.3799999999999998E-2,8.8000000000000009E-2,5.6600000000000004E-2,0.105,8.7406000000000006,3.1607708785819533E-4,7.522634691025048E-6,8.7406000000000006,4.1821925048941762E-4,3.6803294043068756E-5,8.7406000000000006,3.4605126102788279E-4,1.9586501374178169E-5,8.7406000000000006,3.6504353789445181E-4,3.8329571478917436E-5,null,8.8000000000000009E-2,5.6600000000000004E-2,0.105]
[307,"Raymond James Financial","RJF",1.5800000000000002E-2,0.11129,"NMF",0.15,22.902349999999998,8.281934985137334E-4,1.308545727651699E-5,22.902349999999998,1.0958290794048822E-3,1.2195481824696933E-4,"--","--","--",22.902349999999998,9.564966787288054E-4,1.4347450180932081E-4,null,0.11129,"n/a",0.15]
[308,"Ralph Lauren","RL",2.58E-2,8.5239999999999996E-2,9.2899999999999996E-2,0.12,7.6718400000000004,2.7742864857264001E-4,7.1576591331741127E-6,7.6718400000000004,3.6708134163269496E-4,3.1290013560770915E-5,7.6718400000000004,3.0373771896713636E-4,2.8217234092046967E-5,7.6718400000000004,3.2040770836786614E-4,3.8448925004143935E-5,null,8.5239999999999996E-2,9.2899999999999996E-2,0.12]
[309,"ResMed","RMD",8.199999999999999E-3,0.10199999999999999,0.16620000000000001,0.115,31.52936,1.140162951151256E-3,9.349336199440298E-6,31.52936,1.5086132882881065E-3,1.5387855540538686E-4,31.52936,1.2482867065650052E-3,2.0746525063110389E-4,31.52936,1.3167962293146708E-3,1.5143156637118714E-4,null,0.10199999999999999,0.16620000000000001,0.115]
[310,"Rockwell Automation","ROK",1.5600000000000001E-2,0.124,9.69E-2,0.105,34.698599999999999,1.2547688306016034E-3,1.9574393757385014E-5,34.698599999999999,1.6602547290840565E-3,2.0587158640642301E-4,34.698599999999999,1.3737608729265831E-3,1.3311742858658591E-4,34.698599999999999,1.4491567745903511E-3,1.5216146133198685E-4,null,0.124,9.69E-2,0.105]
[311,"Rollins","ROL",1.4800000000000001E-2,"NMF","NMF",0.105,17.251290000000001,6.2384018316788393E-4,9.2328347108846817E-6,"--","--","--","--","--","--",17.251290000000001,7.2048508510207273E-4,7.565093393571763E-5,null,"n/a","n/a",0.105]
[312,"Roper Technologies","ROP",6.4000000000000003E-3,9.0999999999999998E-2,0.105,0.08,45.019069999999999,1.6279770889509008E-3,1.0419053369285765E-5,45.019069999999999,2.1540674225031032E-3,1.960201354477824E-4,45.019069999999999,1.7823611587079291E-3,1.8714792166433256E-4,45.019069999999999,1.880182205514264E-3,1.5041457644114113E-4,null,9.0999999999999998E-2,0.105,0.08]
[313,"Ross Stores","ROST",1.23E-2,8.1300000000000011E-2,0.105,0.125,37.597859999999997,1.3596117084067598E-3,1.6723224013403146E-5,37.597859999999997,1.7989781970581028E-3,1.4625692742082378E-4,37.597859999999997,1.4885461941914503E-3,1.5629735039010228E-4,37.597859999999997,1.5702418405670424E-3,1.962802300708803E-4,null,8.1300000000000011E-2,0.105,0.125]
[314,"Republic Services","RSG",1.55E-2,8.9700000000000002E-2,9.11E-2,0.125,40.441679999999998,1.4624497680357205E-3,2.2667971404553667E-5,40.441679999999998,1.9350489781173911E-3,1.7357389333712999E-4,40.441679999999998,1.6011365766750686E-3,1.4586354213509876E-4,40.441679999999998,1.6890115032829887E-3,2.1112643791037358E-4,null,8.9700000000000002E-2,9.11E-2,0.125]
[315,"Raytheon Technologies","RTX",2.2599999999999999E-2,0.13405,8.3400000000000002E-2,0.14000000000000001,142.6865,5.1598212247075011E-3,1.1661195967838952E-4,142.6865,6.8272476815045054E-3,9.1519255170567897E-4,142.6865,5.6491365874945642E-3,4.7113799139704665E-4,142.6865,5.9591772612608614E-3,8.3428481657652073E-4,null,0.13405,8.3400000000000002E-2,0.14000000000000001]
[316,"SBA Communications","SBAC",1.3600000000000001E-2,0.14904999999999999,"NMF","NMF",27.07845,9.79209392915103E-4,1.3317247743645402E-5,27.07845,1.2956466447858466E-3,1.9311613240533042E-4,"--","--","--","--","--","--",null,0.14904999999999999,"n/a",0.30499999999999999]
[317,"Signature Bank","SBNY",2.7099999999999999E-2,"NMF",9.5000000000000001E-2,0.14499999999999999,6.5035100000000003,2.3517956452150332E-4,6.3733661985327399E-6,"--","--","--",6.5035100000000003,2.574820763571661E-4,2.4460797253930781E-5,6.5035100000000003,2.7161342460837312E-4,3.9383946568214102E-5,null,"n/a",9.5000000000000001E-2,0.14499999999999999]
[318,"Starbucks","SBUX",2.07E-2,0.18021999999999999,0.17249999999999999,0.155,117.7213,4.2570310599822627E-3,8.8120542941632832E-5,117.7213,5.6327155861885768E-3,1.0151280029429052E-3,117.7213,4.6607331664693151E-3,8.0397647121595675E-4,117.7213,4.9165274509226052E-3,7.6206175489300376E-4,null,0.18021999999999999,0.17249999999999999,0.155]
[319,"Charles Schwab","SCHW",1.3100000000000001E-2,0.16268999999999997,0.10970000000000001,0.09,142.95860000000002,5.1696608896740041E-3,6.7722557654729455E-5,142.95860000000002,6.8402670918491252E-3,1.112843053172934E-3,142.95860000000002,5.6599093660367351E-3,6.2089205745422991E-4,142.95860000000002,5.9705412805113808E-3,5.3734871524602429E-4,null,0.16268999999999997,0.10970000000000001,0.09]
[320,"Sealed Air","SEE",1.6799999999999999E-2,5.2999999999999999E-2,3.15E-2,0.09,6.8811899999999993,2.4883720753711815E-4,4.1804650866235846E-6,6.8811899999999993,3.2925040892790831E-4,1.7450271673179139E-5,6.8811899999999993,2.724348988481862E-4,8.5816993137178662E-6,6.8811899999999993,2.8738690050155851E-4,2.5864821045140264E-5,null,5.2999999999999999E-2,3.15E-2,0.09]
[321,"SherwinWilliams","SHW",1.1000000000000001E-2,{"$f":"IF(AND(U325>=$D$416,U325<=$D$417),U325,\"NMF\")","v":9.0749999999999997E-2},{"$f":"IF(AND(V325>=$D$416,V325<=$D$417),V325,\"NMF\")","v":0.10300000000000001},{"$f":"IF(AND(W325>=$D$416,W325<=$D$417),W325,\"NMF\")","v":7.0000000000000007E-2},57.01923,{"$f":"H325/H$401","v":2.0619262030428854E-3},2.2681188233471743E-5,57.01923,{"$f":"IF(K325=\"--\",\"--\",K325/K$401)","v":2.7282497350392095E-3},2.4758866345480826E-4,57.01923,{"$f":"IF(N325=\"--\",\"--\",N325/N$401)","v":2.2574624676039269E-3},2.3251863416320451E-4,57.01923,{"$f":"IF(Q325=\"--\",\"--\",Q325/Q$401)","v":2.3813584247325652E-3},1.6669508973127958E-4,null,9.0749999999999997E-2,0.10300000000000001,7.0000000000000007E-2]
[322,"The J. M. Smucker Co.","SJM",2.75E-2,3.7499999999999999E-2,0.04,0.04,16.047350000000002,5.803033722903703E-4,1.5958342737985185E-5,16.047350000000002,7.6783180666560146E-4,2.8793692749960054E-5,16.047350000000002,6.3533461131453153E-4,2.5413384452581263E-5,16.047350000000002,6.7020358074165742E-4,2.6808143229666298E-5,null,3.7499999999999999E-2,0.04,0.04]
[323,"Schlumberger","SLB",1.8700000000000001E-2,"NMF","NMF","NMF",76.036869999999993,2.7496410360218033E-3,5.1418287373607727E-5,"--","--","--","--","--","--","--","--","--",null,"n/a",0.38159999999999994,0.28499999999999998]
[324,"SnapOn","SNA",2.6200000000000001E-2,2.7999999999999997E-2,6.9599999999999995E-2,"NMF",13.133290000000001,4.7492529771379059E-4,{"$f":"D328*I328","v":1.2443042800101314E-5},{"$f":"IF(E328=\"n/a\",\"--\",IF(E328=\"NMF\",\"--\",$H328))","v":13.133290000000001},6.2840018994807722E-4,{"$f":"IF(L328=\"--\",\"--\",E328*L328)","v":1.7595205318546161E-5},13.133290000000001,5.1996333958136544E-4,{"$f":"IF(O328=\"--\",\"--\",F328*O328)","v":3.618944843486303E-5},"--","--","--",null,2.7999999999999997E-2,6.9599999999999995E-2,-0.16]
[325,"The Southern Company","SO",4.2000000000000003E-2,6.4809999999999993E-2,0.04,6.5000000000000002E-2,70.469800000000006,2.5483249623537802E-3,1.0702964841885878E-4,70.469800000000006,3.3718311029150359E-3,2.1852837377992344E-4,{"$f":"IF(F329=\"n/a\",\"--\",IF(F329=\"NMF\",\"--\",$H329))","v":70.469800000000006},2.7899873183056876E-3,1.1159949273222751E-4,{"$f":"IF(G329=\"n/a\",\"--\",IF(G329=\"NMF\",\"--\",$H329))","v":70.469800000000006},2.9431097529591149E-3,{"$f":"IF(R329=\"--\",\"--\",G329*R329)","v":1.9130213394234248E-4},null,6.4809999999999993E-2,0.04,6.5000000000000002E-2]
[{"$f":"A329+1","v":326},"Simon Property Group","SPG",6.3E-2,"NMF",3.5299999999999998E-2,0.03,40.146879999999996,1.4517892269400752E-3,9.1462721297224734E-5,"--","--","--",40.146879999999996,1.5894650768065216E-3,5.6108117211270209E-5,40.146879999999996,1.6766994383250584E-3,5.0300983149751751E-5,null,"n/a",3.5299999999999998E-2,0.03]
[327,"S&P Global","SPGI",1.06E-2,0.13100000000000001,0.12,6.5000000000000002E-2,110.4071,3.9925353690671754E-3,4.232087491211206E-5,110.4071,5.2827465632462505E-3,6.9203979978525883E-4,110.4071,4.3711548613861234E-3,5.245385833663348E-4,110.4071,4.6110562653212048E-3,2.9971865724587831E-4,null,0.13100000000000001,0.12,6.5000000000000002E-2]
[328,"Sempra Energy","SRE",3.2300000000000002E-2,4.1399999999999999E-2,5.7099999999999998E-2,7.4999999999999997E-2,46.666679999999999,1.6875578695295843E-3,5.4508119185805574E-5,46.666679999999999,2.2329020813707861E-3,9.2442146168750545E-5,46.666679999999999,1.8475920945912952E-3,1.0549750860116296E-4,46.666679999999999,1.948993200579852E-3,1.4617449004348889E-4,null,4.1399999999999999E-2,5.7099999999999998E-2,7.4999999999999997E-2]
[329,"STERIS","STE",1.0800000000000001E-2,"NMF",0.11,9.5000000000000001E-2,17.921009999999999,6.480585603136623E-4,6.9990324513875535E-6,"--","--","--",17.921009999999999,7.0951514877620487E-4,7.8046666365382542E-5,17.921009999999999,7.4845535695968791E-4,7.1103258911170349E-5,null,"n/a",0.11,9.5000000000000001E-2]
[330,"Steel Dynamics","STLD",1.2800000000000001E-2,"NMF","NMF",7.0000000000000007E-2,23.414150000000003,8.4670118146065081E-4,1.0837775122696331E-5,"--","--","--","--","--","--",23.414150000000003,9.778715594800562E-4,6.8451009163603943E-5,null,"n/a","n/a",7.0000000000000007E-2]
[331,"State Street","STT",3.0699999999999998E-2,9.3049999999999994E-2,8.9200000000000002E-2,8.5000000000000006E-2,30.221990000000002,1.0928859104042629E-3,3.3551597449410865E-5,30.221990000000002,1.4460583948583249E-3,1.3455573364156714E-4,30.221990000000002,1.1965262968528549E-3,1.0673014567927465E-4,30.221990000000002,1.26219506118696E-3,1.0728658020089161E-4,null,9.3049999999999994E-2,8.9200000000000002E-2,8.5000000000000006E-2]
[332,"Seagate Technology","STX",4.4000000000000004E-2,"NMF",1.21E-2,0.1,13.138129999999999,4.751003215228235E-4,2.0904414147004236E-5,"--","--","--",13.138129999999999,5.2015496122099819E-4,6.2938750307740783E-6,13.138129999999999,5.4870254404929095E-4,5.4870254404929098E-5,null,-7.7660000000000007E-2,1.21E-2,0.1]
[333,"Constellation Brands","STZ",1.46E-2,8.6229999999999987E-2,9.1899999999999996E-2,0.06,41.066769999999998,1.4850542376201061E-3,2.1681791869253551E-5,41.066769999999998,1.9649582144728394E-3,1.6943834683399292E-4,41.066769999999998,1.6258846697986436E-3,1.4941880115449535E-4,41.066769999999998,1.7151178421044018E-3,1.0290707052626411E-4,null,8.6229999999999987E-2,9.1899999999999996E-2,0.06]
[334,"Stanley Black & Decker","SWK",3.8300000000000001E-2,"NMF",0.09,0.06,12.43411,4.49641589697328E-4,1.7221272885407664E-5,"--","--","--",12.43411,4.9228193090398911E-4,4.4305373781359017E-5,12.43411,5.19299762598538E-4,3.1157985755912281E-5,null,0.24059999999999998,0.09,0.06]
[335,"Skyworks Solutions","SWKS",2.1600000000000001E-2,0.15,0.15,0.09,18.251950000000001,6.600259940660124E-4,1.425656147182587E-5,18.251950000000001,8.7331726071097242E-4,1.3099758910664586E-4,18.251950000000001,7.2261747634234084E-4,1.0839262145135113E-4,18.251950000000001,7.6227677750642284E-4,6.8604909975578053E-5,null,0.15,0.15,0.09]
[336,"Synchrony Financial","SYF",2.6699999999999998E-2,"NMF",4.0899999999999999E-2,0.06,15.82301,5.7219080177002752E-4,1.5277494407259734E-5,"--","--","--",15.82301,6.264527107700614E-4,2.562191587049551E-5,15.82301,6.6083421624823114E-4,3.9650052974893869E-5,null,"n/a",4.0899999999999999E-2,0.06]
[337,"Stryker","SYK",1.1299999999999999E-2,9.2420000000000002E-2,9.7299999999999998E-2,6.5000000000000002E-2,100.49930000000001,3.6342500601545809E-3,4.1067025679746759E-5,100.49930000000001,4.8086792577982209E-3,4.444181370057116E-4,100.49930000000001,3.9788926958583505E-3,3.8714625930701748E-4,100.49930000000001,4.1972656371319908E-3,2.7282226641357939E-4,null,9.2420000000000002E-2,9.7299999999999998E-2,6.5000000000000002E-2]
[338,"Sysco","SYY",2.6200000000000001E-2,0.16161999999999999,0.1278,"NMF",37.968429999999998,1.3730122400004276E-3,3.5972920688011202E-5,37.968429999999998,1.8167091889412532E-3,2.9361653911668534E-4,37.968429999999998,1.5032175229101998E-3,1.9211119942792352E-4,"--","--","--",null,0.16161999999999999,0.1278,0.22]
[339,"AT&T","T",5.9699999999999996E-2,7.5799999999999999E-3,3.3500000000000002E-2,0.01,132.64449999999999,4.7966829829080822E-3,2.8636197407961249E-4,132.64449999999999,6.3467591894771011E-3,4.8108434656236426E-5,132.64449999999999,5.2515612765042432E-3,1.7592730276289216E-4,132.64449999999999,5.5397818870833353E-3,5.5397818870833356E-5,null,7.5799999999999999E-3,3.3500000000000002E-2,0.01]
[340,"Molson Coors","TAP",3.0200000000000001E-2,1.6750000000000001E-2,3.8800000000000001E-2,"NMF",12.32114,4.4555637488194455E-4,1.3455802521434725E-5,12.32114,5.8954052764972453E-4,9.8748038381328864E-6,12.32114,4.878093076334676E-4,1.8927001136178544E-5,"--","--","--",null,1.6750000000000001E-2,3.8800000000000001E-2,0.5]
[341,"BioTechne Corp","TECH",4.3E-3,0.1076,0.18,0.13,11.709790000000002,4.2344877040832637E-4,1.8208297127558035E-6,11.709790000000002,5.6028872127639726E-4,6.0287066409340348E-5,11.709790000000002,4.6360519825546203E-4,8.3448935685983167E-5,11.709790000000002,4.8904916934776473E-4,6.3576392015209413E-5,null,0.1076,0.18,0.13]
[342,"TE Connectivity","TEL",1.7299999999999999E-2,"NMF",6.88E-2,9.5000000000000001E-2,41.055910000000004,1.4846615189081024E-3,2.5684644277110171E-5,"--","--","--",41.055910000000004,1.6254547088469056E-3,1.118312839686671E-4,41.055910000000004,1.7146642836734552E-3,1.6289310694897824E-4,null,"n/a",6.88E-2,9.5000000000000001E-2]
[343,"Teradyne","TER",4.3E-3,0.1067,7.5199999999999989E-2,0.115,16.084489999999999,5.8164642689109019E-4,2.5010796356316879E-6,16.084489999999999,7.696088772286264E-4,8.2117267200294442E-5,16.084489999999999,6.368050302599786E-4,4.7887738275550385E-5,16.084489999999999,6.7175470045854175E-4,7.7251790552732309E-5,null,0.1067,7.5199999999999989E-2,0.115]
[344,"Truist Financial","TFC",4.9400000000000006E-2,"NMF",4.9699999999999994E-2,5.5E-2,58.072540000000004,2.100015940293408E-3,1.0374078745049437E-4,"--","--","--",58.072540000000004,2.2991643248852669E-3,1.1426846694679775E-4,58.072540000000004,2.4253489984803179E-3,1.3339419491641748E-4,null,-2.8999999999999998E-3,4.9699999999999994E-2,5.5E-2]
[345,"Teleflex","TFX",6.0000000000000001E-3,"NMF",7.1800000000000003E-2,0.09,10.910410000000001,3.9454163560155282E-4,2.3672498136093171E-6,"--","--","--",10.910410000000001,4.3195674654271127E-4,3.1014494401766669E-5,10.910410000000001,4.5566376064332033E-4,4.1009738457898827E-5,null,"n/a",7.1800000000000003E-2,0.09]
[346,"Target","TGT",2.64E-2,"NMF",0.14849999999999999,0.11,75.263329999999996,2.7216683258483795E-3,7.1852043802397218E-5,"--","--","--",75.263329999999996,2.979769152650582E-3,4.4249571916861143E-4,75.263329999999996,3.1433073538335615E-3,3.4576380892169175E-4,null,-7.5109999999999996E-2,0.14849999999999999,0.11]
[347,"The TJX Companies","TJX",1.5600000000000001E-2,0.11617000000000001,0.105,0.17499999999999999,89.240369999999999,3.2271052638248926E-3,5.0342842115668329E-5,89.240369999999999,4.2699632353383416E-3,4.9604162904925519E-4,89.240369999999999,3.5331376076121589E-3,3.7097944879927667E-4,89.240369999999999,3.7270462425702919E-3,6.5223309244980107E-4,null,0.11617000000000001,0.105,0.17499999999999999]
[348,"Thermo Fisher Scientific","TMO",2.5000000000000001E-3,7.7679999999999999E-2,0.125,0.11,217.57070000000002,7.8677794727214437E-3,1.9669448681803609E-5,217.57070000000002,1.0410298501528263E-2,8.0867198759871555E-4,217.57070000000002,8.6138955103447334E-3,1.0767369387930917E-3,217.57070000000002,9.0866505812155236E-3,9.9953156393370757E-4,null,7.7679999999999999E-2,0.125,0.11]
[349,"Tapestry","TPR",3.0099999999999998E-2,0.1225,0.125,0.16500000000000001,10.17868,3.680808563073994E-4,1.1079233774852722E-5,10.17868,4.8702834136919948E-4,5.9660971817726933E-5,10.17868,4.0298664274755617E-4,5.0373330343444521E-5,10.17868,4.2510369520347554E-4,7.0142109708573464E-5,null,0.1225,0.125,0.16500000000000001]
[350,"Targa Resources","TRGP",1.83E-2,"NMF","NMF","NMF",17.280909999999999,6.2491129994961042E-4,1.1435876789077872E-5,"--","--","--","--","--","--","--","--","--",null,"n/a","n/a","n/a"]
[351,"T. Rowe Price","TROW",4.4000000000000004E-2,"NMF",0.06,0.03,25.224589999999999,9.1217021138330942E-4,4.013548930086562E-5,"--","--","--",25.224589999999999,9.9867299480714371E-4,5.9920379688428622E-5,25.224589999999999,1.0534830075208806E-3,3.1604490225626421E-5,null,-0.17821999999999999,0.06,0.03]
[352,"The Travelers Companies","TRV",2.0899999999999998E-2,8.832000000000001E-2,0.10710000000000001,7.4999999999999997E-2,41.26041,1.4920566364591858E-3,3.1183983701996978E-5,41.26041,1.974223479519263E-3,1.7436341771114134E-4,41.26041,1.6335511190338722E-3,1.7495332484852773E-4,41.26041,1.7232050478657778E-3,1.2924037858993333E-4,null,8.832000000000001E-2,0.10710000000000001,7.4999999999999997E-2]
[353,"Tractor Supply Co.","TSCO",1.8000000000000002E-2,0.10106999999999999,9.9499999999999991E-2,0.13500000000000001,25.2636,9.1358088881933767E-4,1.644445599874808E-5,25.2636,1.2088099051168627E-3,1.2217441711016131E-4,25.2636,1.0002174493860855E-3,9.9521636213915492E-5,25.2636,1.0551122261572743E-3,1.4244015053123204E-4,null,0.10106999999999999,9.9499999999999991E-2,0.13500000000000001]
[354,"Tyson Foods","TSN",3.2799999999999996E-2,"NMF","NMF",0.02,20.829560000000001,7.5323738257871895E-4,2.4706186148581979E-5,"--","--","--","--","--","--",20.829560000000001,8.6992841168624083E-4,1.7398568233724815E-5,null,"n/a","n/a",0.02]
[355,"Trane Technologies","TT",1.5700000000000002E-2,0.111,9.7899999999999987E-2,"NMF",43.811210000000003,1.5842985232528482E-3,{"$f":"D359*I359","v":2.4873486815069722E-5},{"$f":"IF(E359=\"n/a\",\"--\",IF(E359=\"NMF\",\"--\",$H359))","v":43.811210000000003},2.0962738724154494E-3,{"$f":"IF(L359=\"--\",\"--\",E359*L359)","v":2.3268639983811489E-4},{"$f":"IF(F359=\"n/a\",\"--\",IF(F359=\"NMF\",\"--\",$H359))","v":43.811210000000003},1.7345404740701312E-3,{"$f":"IF(O359=\"--\",\"--\",F359*O359)","v":1.6981151241146582E-4},{"$f":"IF(G359=\"n/a\",\"--\",IF(G359=\"NMF\",\"--\",$H359))","v":"--"},"--",{"$f":"IF(R359=\"--\",\"--\",G359*R359)","v":"--"},null,0.111,9.7899999999999987E-2,"n/a"]
[356,"Texas Instruments","TXN",2.8199999999999999E-2,0.1,9.3299999999999994E-2,7.4999999999999997E-2,159.65529999999998,5.7734460203105646E-3,1.6281117777275792E-4,159.65529999999998,7.6391689246348201E-3,7.6391689246348203E-4,159.65529999999998,6.3209525541478755E-3,5.897448733019967E-4,159.65529999999998,6.6678643978216661E-3,5.0008982983662498E-4,null,0.1,9.3299999999999994E-2,7.4999999999999997E-2]
[357,"Textron","TXT",1.1000000000000001E-3,0.13550000000000001,0.1118,0.13,15.27862,5.5250460106765896E-4,6.077550611744249E-7,15.27862,7.3104969966737124E-4,9.9057234304928809E-5,15.27862,6.0489963134862941E-4,6.7627778784776761E-5,15.27862,6.3809824256285937E-4,8.2952771533171716E-5,null,0.13550000000000001,0.1118,0.13]
[358,"United Dominion Realty Trust","UDR",3.9399999999999998E-2,"NMF",7.980000000000001E-2,0.105,13.84731,5.0074564897943695E-4,1.9729378569789815E-5,"--","--","--",13.84731,5.4823228237695478E-4,4.3748936133680999E-5,13.84731,5.7832082840093596E-4,6.0723686982098271E-5,null,"n/a",7.980000000000001E-2,0.105]
[359,"Universal Health Services","UHS",6.5000000000000006E-3,4.1139999999999996E-2,3.2400000000000005E-2,5.5E-2,8.7812900000000003,3.1754851736016883E-4,{"$f":"D363*I363","v":2.0640653628410976E-6},{"$f":"IF(E363=\"n/a\",\"--\",IF(E363=\"NMF\",\"--\",$H363))","v":8.7812900000000003},4.2016618105510122E-4,{"$f":"IF(L363=\"--\",\"--\",E363*L363)","v":1.7285636688606864E-5},{"$f":"IF(F363=\"n/a\",\"--\",IF(F363=\"NMF\",\"--\",$H363))","v":8.7812900000000003},3.476622289032259E-4,{"$f":"IF(O363=\"--\",\"--\",F363*O363)","v":1.1264256216464521E-5},{"$f":"IF(G363=\"n/a\",\"--\",IF(G363=\"NMF\",\"--\",$H363))","v":8.7812900000000003},3.6674292026601956E-4,{"$f":"IF(R363=\"--\",\"--\",G363*R363)","v":2.0170860614631075E-5},null,4.1139999999999996E-2,3.2400000000000005E-2,5.5E-2]
[360,"UnitedHealth Group","UNH",1.3999999999999999E-2,0.13893,0.14300000000000002,0.12,440.01100000000002,1.5911653148018713E-2,2.2276314407226197E-4,440.01100000000002,2.1053597078815999E-2,2.9249762421599068E-3,440.01100000000002,1.7420584561258921E-2,2.4911435922600261E-3,440.01100000000002,1.8376675760528524E-2,2.205201091263423E-3,null,0.13893,0.14300000000000002,0.12]
[361,"Union Pacific","UNP",2.5499999999999998E-2,9.0480000000000005E-2,0.1,7.4999999999999997E-2,125.3562,4.533123886342986E-3,1.1559465910174614E-4,125.3562,5.9980294268358611E-3,5.427017025401087E-4,125.3562,4.9630083847405759E-3,4.9630083847405763E-4,125.3562,5.2353923923992027E-3,3.9265442942994021E-4,null,9.0480000000000005E-2,0.1,7.4999999999999997E-2]
[362,"United Parcel Service","UPS",3.5200000000000002E-2,3.9900000000000005E-2,7.2599999999999998E-2,7.4999999999999997E-2,159.3826,5.7635846581776534E-3,2.0287817996785342E-4,159.3826,7.6261208055573588E-3,3.0428222014173867E-4,159.3826,6.3101560208569914E-3,4.5811732711421757E-4,159.3826,6.6564753200943011E-3,4.9923564900707258E-4,null,3.9900000000000005E-2,7.2599999999999998E-2,7.4999999999999997E-2]
[363,"United Rentals","URI",1.24E-2,0.15589,0.16329999999999997,0.185,33.108260000000001,1.1972590445566635E-3,{"$f":"D367*I367","v":1.4846012152502627E-5},{"$f":"IF(E367=\"n/a\",\"--\",IF(E367=\"NMF\",\"--\",$H367))","v":33.108260000000001},1.5841603187663051E-3,{"$f":"IF(L367=\"--\",\"--\",E367*L367)","v":2.469547520924793E-4},{"$f":"IF(F367=\"n/a\",\"--\",IF(F367=\"NMF\",\"--\",$H367))","v":33.108260000000001},1.3107973278080464E-3,{"$f":"IF(O367=\"--\",\"--\",F367*O367)","v":2.1405320363105393E-4},{"$f":"IF(G367=\"n/a\",\"--\",IF(G367=\"NMF\",\"--\",$H367))","v":33.108260000000001},1.3827376111398945E-3,{"$f":"IF(R367=\"--\",\"--\",G367*R367)","v":2.5580645806088048E-4},null,0.15589,0.16329999999999997,0.185]
[364,"U.S. Bancorp","USB",4.3099999999999999E-2,3.8450000000000005E-2,6.5000000000000002E-2,0.06,69.644190000000009,2.5184692997554914E-3,1.0854602681946168E-4,69.644190000000009,3.3323274080432233E-3,1.2812798883926195E-4,69.644190000000009,2.7573003881616208E-3,1.7922452523050535E-4,69.644190000000009,2.9086288711751367E-3,1.7451773227050818E-4,null,3.8450000000000005E-2,6.5000000000000002E-2,0.06]
[365,"Visa","V",8.1000000000000013E-3,0.15478,0.1515,0.13500000000000001,417.93940000000003,1.5113501184495509E-2,1.2241935959441365E-4,417.93940000000003,1.9997517632427627E-2,3.095215779147148E-3,417.93940000000003,1.6546742375035662E-2,2.5068314698179026E-3,417.93940000000003,1.7454874631202027E-2,2.3564080752122738E-3,null,0.15478,0.1515,0.13500000000000001]
[366,"V.F. Corporation","VFC",0.05,"NMF",3.1699999999999999E-2,0.06,9.3356100000000009,3.3759380616660718E-4,1.687969030833036E-5,"--","--","--",9.3356100000000009,3.6960844941588824E-4,1.1716587846483657E-5,9.3356100000000009,3.8989361174322394E-4,2.3393616704593437E-5,null,-6.0049999999999999E-2,3.1699999999999999E-2,0.06]
[367,"VICI Properties","VICI",4.6199999999999998E-2,"NMF",6.7799999999999999E-2,8.5000000000000006E-2,21.233080000000001,7.6782945022768341E-4,3.547372060051897E-5,"--","--","--",21.233080000000001,8.4064413306934502E-4,5.699567222210159E-5,21.233080000000001,8.8678107264900878E-4,7.537639117516575E-5,null,"n/a",6.7799999999999999E-2,8.5000000000000006E-2]
[368,"Valero Energy","VLO",3.0699999999999998E-2,"NMF",0.06,"NMF",51.185879999999997,1.8509809269225271E-3,5.6825114456521577E-5,"--","--","--",51.185879999999997,2.026512861911297E-3,1.2159077171467782E-4,"--","--","--",null,-0.19800000000000001,0.06,0.29499999999999998]
[369,"Vulcan Materials","VMC",9.5999999999999992E-3,0.15,0.15340000000000001,0.09,23.778470000000002,8.5987570090422416E-4,8.2548067286805512E-6,23.778470000000002,1.1377495711032541E-3,1.7066243566548811E-4,23.778470000000002,9.4141929945469182E-4,1.4441372053634974E-4,23.778470000000002,9.9308706662209513E-4,8.9377835995988562E-5,null,0.15,0.15340000000000001,0.09]
[370,"Verisk Analytics","VRSK",7.4000000000000003E-3,9.8369999999999999E-2,0.12570000000000001,0.09,28.995380000000001,1.0485293082559274E-3,7.7591168810938636E-6,28.995380000000001,1.3873676968693053E-3,1.3647536034103357E-4,28.995380000000001,1.1479632763177186E-3,1.4429898383313722E-4,28.995380000000001,1.2109667640429751E-3,1.0898700876386776E-4,null,9.8369999999999999E-2,0.12570000000000001,0.09]
[371,"Ventas","VTR",0.04,"NMF",3.5799999999999998E-2,0.105,19.16816,6.9315792879206747E-4,2.7726317151682698E-5,"--","--","--",19.16816,7.5889137354234499E-4,2.716831117281595E-5,19.16816,8.0054148929443222E-4,8.4056856375915381E-5,null,"n/a",3.5799999999999998E-2,0.105]
[372,"Viatris","VTRS",4.5499999999999999E-2,"NMF","NMF","NMF",12.805620000000001,4.6307611351836982E-4,2.1069963165085826E-5,"--","--","--","--","--","--","--","--","--",null,-4.3499999999999997E-2,"n/a","n/a"]
[373,"Verizon Communications","VZ",7.0300000000000001E-2,8.2500000000000004E-3,4.1500000000000002E-2,0.02,157.6191,5.6998130699070625E-3,4.0069685881446651E-4,157.6191,7.5417410549409149E-3,6.2219363703262557E-5,157.6191,6.240336855259359E-3,2.5897397949326342E-4,157.6191,6.5828242802255434E-3,1.3165648560451088E-4,null,8.2500000000000004E-3,4.1500000000000002E-2,0.02]
[374,"Westinghouse Air Brake Technologies","WAB",6.4000000000000003E-3,0.115,0.115,7.4999999999999997E-2,19.20318,6.9442432007147553E-4,4.4443156484574435E-6,19.20318,9.1883160728249474E-4,1.056656348374869E-4,19.20318,7.602778590423331E-4,8.7431953789868317E-5,19.20318,8.0200406905978744E-4,6.0150305179484058E-5,null,0.115,0.115,7.4999999999999997E-2]
[375,"Walgreens Boots Alliance","WBA",5.6299999999999996E-2,3.8949999999999999E-2,0.05,0.03,29.733550000000001,1.0752229704695379E-3,6.0535053237434977E-5,29.733550000000001,1.4226875724080296E-3,5.5413680945292746E-5,29.733550000000001,1.1771883477490793E-3,5.8859417387453972E-5,29.733550000000001,1.241795790467654E-3,3.7253873714029617E-5,null,3.8949999999999999E-2,0.05,0.03]
[376,"WEC Energy Group","WEC",3.5000000000000003E-2,6.0289999999999996E-2,5.8400000000000001E-2,0.06,28.152570000000001,1.018051660220579E-3,3.5631808107720272E-5,28.152570000000001,1.3470410183226396E-3,8.1213102994671937E-5,28.152570000000001,1.1145953767104937E-3,6.5092369999892832E-5,28.152570000000001,1.1757675392560243E-3,7.0546052355361459E-5,null,6.0289999999999996E-2,5.8400000000000001E-2,0.06]
[377,"Welltower","WELL",3.4799999999999998E-2,"NMF",4.0500000000000001E-2,2.5000000000000001E-2,33.417769999999997,1.2084515278487703E-3,4.2054113169137202E-5,"--","--","--",33.417769999999997,1.3230512149325845E-3,5.3583574204769675E-5,33.417769999999997,1.3956640264218786E-3,3.4891600660546965E-5,null,0.59599999999999997,4.0500000000000001E-2,2.5000000000000001E-2]
[378,"Wells Fargo & Company","WFC",2.8500000000000001E-2,5.6760000000000005E-2,0.10199999999999999,0.12,166.392,6.0170581885569448E-3,1.7148615837387293E-4,166.392,7.9615057922150841E-3,4.5189506876612822E-4,166.392,6.5876669135930561E-3,6.719420251864917E-4,166.392,6.9492167994569722E-3,8.339060159348366E-4,null,5.6760000000000005E-2,0.10199999999999999,0.12]
[379,"Whirlpool","WHR",5.1200000000000002E-2,"NMF","NMF","NMF",7.3812600000000002,2.6692071088073847E-4,1.366634039709381E-5,"--","--","--","--","--","--","--","--","--",null,-0.11667,"n/a",-5.0000000000000001E-3]
[380,"Waste Management","WM",1.8700000000000001E-2,8.7499999999999994E-2,0.10880000000000001,7.0000000000000007E-2,61.539940000000001,2.2254038649712911E-3,4.1615052274963147E-5,61.539940000000001,2.9445561611289536E-3,2.5764866409878342E-4,61.539940000000001,2.4364430177081942E-3,2.6508500032665155E-4,61.539940000000001,2.5701619361842764E-3,1.7991133553289936E-4,null,8.7499999999999994E-2,0.10880000000000001,7.0000000000000007E-2]
[381,"The Williams Companies","WMB",5.8899999999999994E-2,3.7000000000000005E-2,3.5000000000000003E-2,0.11,36.990660000000005,1.3376541760008046E-3,7.8787830966447388E-5,36.990660000000005,1.769924959420278E-3,6.5487223498550293E-5,36.990660000000005,1.4645063884920558E-3,5.1257723597221957E-5,36.990660000000005,1.5448826619969777E-3,1.6993709281966756E-4,null,3.7000000000000005E-2,3.5000000000000003E-2,0.11]
[382,"Walmart","WMT",1.6799999999999999E-2,3.671E-2,5.5E-2,7.4999999999999997E-2,373.00809999999996,1.3488698029370808E-2,2.2661012689342958E-4,373.00809999999996,1.784764981906067E-2,6.5518722485771719E-4,373.00809999999996,1.4767856140152229E-2,8.1223208770837265E-4,373.00809999999996,1.5578358063209325E-2,1.1683768547406993E-3,null,3.671E-2,5.5E-2,7.4999999999999997E-2]
[383,"W.R. Berkley","WRB",6.0999999999999995E-3,0.09,0.09,0.17499999999999999,17.306369999999998,6.2583198304423432E-4,3.8175750965698287E-6,17.306369999999998,8.2807325470706146E-4,7.4526592923635534E-5,17.306369999999998,6.851807841927463E-4,6.1666270577347165E-5,17.306369999999998,7.227854532767089E-4,1.2648745432342404E-4,null,0.09,0.09,0.17499999999999999]
[384,"WestRock","WRK",3.5000000000000003E-2,"NMF",0.10630000000000001,0.1,8.0071700000000003,2.8955483325921626E-4,1.013441916407257E-5,"--","--","--",8.0071700000000003,3.1701385211136904E-4,3.369857247943853E-5,8.0071700000000003,3.3441247343687133E-4,3.3441247343687131E-5,null,-0.13805000000000001,0.10630000000000001,0.1]
[385,"West Pharmaceutical Services","WST",2.3999999999999998E-3,"NMF",0.15060000000000001,0.08,23.659279999999999,{"$f":"H389/H$401","v":8.5556555879706686E-4},2.0533573411129602E-6,"--",{"$f":"IF(K389=\"--\",\"--\",K389/K$401)","v":"--"},"--",23.659279999999999,{"$f":"IF(N389=\"--\",\"--\",N389/N$401)","v":9.3670041862249328E-4},1.4106708304454749E-4,23.659279999999999,{"$f":"IF(Q389=\"--\",\"--\",Q389/Q$401)","v":9.8810920019626151E-4},7.9048736015700921E-5,null,"n/a",0.15060000000000001,0.08]
[386,"Willis Towers Watson","WTW",1.5100000000000001E-2,0.16774999999999998,0.1288,8.5000000000000006E-2,25.978909999999999,9.3944788899276346E-4,1.4185663123790729E-5,25.978909999999999,1.243035977934242E-3,2.0851928529846907E-4,25.978909999999999,1.0285374648914118E-3,1.3247562547801385E-4,25.978909999999999,1.0849865246140484E-3,9.2223854592194117E-5,null,0.16774999999999998,0.1288,8.5000000000000006E-2]
[387,"Weyerhaeuser","WY",2.4700000000000003E-2,"NMF","NMF",0.05,22.694320000000001,8.2067072930027676E-4,2.027056701371684E-5,"--","--","--","--","--","--",22.694320000000001,9.4780848716436111E-4,4.7390424358218058E-5,null,"n/a","n/a",0.05]
[388,"Xcel Energy","XEL",3.2099999999999997E-2,{"$f":"IF(AND(U392>=$D$416,U392<=$D$417),U392,\"NMF\")","v":6.5390000000000004E-2},{"$f":"IF(AND(V392>=$D$416,V392<=$D$417),V392,\"NMF\")","v":6.6199999999999995E-2},{"$f":"IF(AND(W392>=$D$416,W392<=$D$417),W392,\"NMF\")","v":0.06},35.227179999999997,{"$f":"H392/H$401","v":1.2738833109690935E-3},{"$f":"D392*I392","v":4.0891654282107895E-5},{"$f":"IF(E392=\"n/a\",\"--\",IF(E392=\"NMF\",\"--\",$H392))","v":35.227179999999997},{"$f":"IF(K392=\"--\",\"--\",K392/K$401)","v":1.6855461657615954E-3},{"$f":"IF(L392=\"--\",\"--\",E392*L392)","v":1.1021786377915074E-4},{"$f":"IF(F392=\"n/a\",\"--\",IF(F392=\"NMF\",\"--\",$H392))","v":35.227179999999997},{"$f":"IF(N392=\"--\",\"--\",N392/N$401)","v":1.3946880147193796E-3},{"$f":"IF(O392=\"--\",\"--\",F392*O392)","v":9.2328346574422929E-5},{"$f":"IF(G392=\"n/a\",\"--\",IF(G392=\"NMF\",\"--\",$H392))","v":35.227179999999997},{"$f":"IF(Q392=\"--\",\"--\",Q392/Q$401)","v":1.471232457410781E-3},{"$f":"IF(R392=\"--\",\"--\",G392*R392)","v":8.8273947444646853E-5},null,6.5390000000000004E-2,6.6199999999999995E-2,0.06]
[389,"Exxon Mobil","XOM",3.3099999999999997E-2,"NMF","NMF","NMF",448.93829999999997,1.6234481670824523E-2,5.3736134330429166E-4,"--","--","--","--","--","--","--","--","--",null,0.26963000000000004,0.23070000000000002,0.28000000000000003]
[390,"Dentsply Sirona","XRAY",1.4800000000000001E-2,"NMF",8.8699999999999987E-2,9.5000000000000001E-2,8.1554500000000001,{"$f":"H394/H$401","v":2.949169263177721E-4},4.3647705095030272E-6,"--",{"$f":"IF(K394=\"--\",\"--\",K394/K$401)","v":"--"},"--",8.1554500000000001,{"$f":"IF(N394=\"--\",\"--\",N394/N$401)","v":3.2288444234375744E-4},2.863985003589128E-5,8.1554500000000001,{"$f":"IF(Q394=\"--\",\"--\",Q394/Q$401)","v":3.4060525834854661E-4},3.2357499543111929E-5,null,"n/a",8.8699999999999987E-2,9.5000000000000001E-2]
[391,"Xylem","XYL",1.3000000000000001E-2,{"$f":"IF(AND(U395>=$D$416,U395<=$D$417),U395,\"NMF\")","v":"NMF"},{"$f":"IF(AND(V395>=$D$416,V395<=$D$417),V395,\"NMF\")","v":0.12},{"$f":"IF(AND(W395>=$D$416,W395<=$D$417),W395,\"NMF\")","v":0.09},18.33896,6.631724448147643E-4,8.6212417825919361E-6,"--","--","--",18.33896,7.2606231081846794E-4,8.7127477298216149E-5,18.33896,7.6591067429064769E-4,6.8931960686158291E-5,null,"n/a",0.12,0.09]
[392,"Yum Brands","YUM",1.9099999999999999E-2,0.10901999999999999,0.11410000000000001,0.105,36.005519999999997,1.3020295984737897E-3,2.4868765330849384E-5,36.005519999999997,1.7227880909642054E-3,1.8781835767691765E-4,36.005519999999997,1.4255034665771973E-3,1.6264994553645822E-4,36.005519999999997,1.503739148860426E-3,1.5789261063034471E-4,null,0.10901999999999999,0.11410000000000001,0.105]
[{"$f":"A396+1","v":393},"Zimmer Biomet","ZBH",8.199999999999999E-3,5.8150000000000007E-2,6.2E-2,4.4999999999999998E-2,25.576720000000002,9.2490391672933906E-4,7.5842121171805798E-6,25.576720000000002,1.2237920358302288E-3,7.1163506883527809E-5,25.576720000000002,1.0126142609153913E-3,6.2782084176754254E-5,25.576720000000002,1.0681894099416266E-3,4.8068523447373196E-5,null,5.8150000000000007E-2,6.2E-2,4.4999999999999998E-2]
[394,"Zions Bancorporation","ZION",3.6400000000000002E-2,"NMF",0.1961,6.5000000000000002E-2,6.9838399999999998,2.5254923109026598E-4,9.1927920116856827E-6,"--","--","--",6.9838399999999998,2.7649894044081281E-4,5.4221442220443391E-5,6.9838399999999998,2.916739882489518E-4,1.8958809236181866E-5,null,"n/a",0.1961,6.5000000000000002E-2]
[395,"Zoetis","ZTS",8.8999999999999999E-3,0.10867,0.1198,0.11,78.216589999999997,2.8284639486303503E-3,2.5173329142810118E-5,78.216589999999997,3.7424986437587893E-3,4.0669732761726765E-4,78.216589999999997,3.0966924012997827E-3,3.70983749675714E-4,78.216589999999997,3.2666476827265629E-3,3.5933124509992192E-4,null,0.10867,0.1198,0.11]
[]
[null,null,null,null,null,null,null,{"$f":"SUM(H5:H399)","v":27653.380569999998},{"$f":"SUM(I5:I399)","v":1.0000000000000002},null,{"$f":"SUM(K5:K399)","v":20899.564020000002},{"$f":"SUM(L5:L399)","v":1.0000000000000004},null,{"$f":"SUM(N5:N399)","v":25258.107640000002},{"$f":"SUM(O5:O399)","v":1.0000000000000002},null,{"$f":"SUM(Q5:Q399)","v":23943.993229999996},{"$f":"SUM(R5:R399)","v":0.99999999999999944}]
[null,"Weighted Average",null,null,null,null,null,null,null,{"$f":"ROUND(SUM(J5:J399),4)","v":2.1399999999999999E-2},null,null,{"$f":"ROUND(SUM(M5:M399),4)","v":8.5500000000000007E-2},null,null,{"$f":"ROUND(SUM(P5:P399),4)","v":9.8400000000000001E-2},null,null,{"$f":"ROUND(SUM(S5:S399),4)","v":0.1011}]
[null,"   Average",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND(AVERAGE(M402,P402,S402),4)","v":9.5000000000000001E-2}]
[]
[]
[]
["n/a","Not Available"]
["NMF","Eliminated growth rates that were greater than 20%, as well as all negative values"]
[]
["(a)","Dividend paying components of S&P 500 index from zacks.com (retrieved Mar. 16, 2023)."]
["(b)","www.valueline.com (retrieved Mar. 16, 2023)."]
["(c)","Refinitiv, as provided by fidelity.com (retrieved Mar. 16, 2023)"]
["(d)","www.zacks.com (retrieved Mar. 16, 2023)"]
[]
[]
[null,"Low-end Screen",null,0]
[null,"High-end Screen",null,0.2]

{"sheet":"Bond Yields","index":36,"n_rows":20,"n_cols":10,"rows_kept":20,"cut":false,"hidden":false,"merged":[[3,2,3,5],[4,6,6,6],[4,7,6,7],[4,8,6,8],[4,9,6,9],[5,2,5,5]]}
["6-MONTH AVERAGE BOND YIELDS"]
[]
[]
[null,null,"(a)",null,null,null,"(b)","(b)","(a)"]
[null,null,null,null,null,null,"30-Yr. Treas.","10-Yr. Treas.","Aaa Corp.","Baa Corp."]
[null,null,"Public Utility Bonds",null,null,null,null,null,null,"Baa"]
[null,null,"Baa","A","Aa","AVG.",null,null,null,"Corp."]
[]
[null,"Nov. 2022",6.0499999999999998E-2,5.7500000000000002E-2,5.5399999999999998E-2,{"$f":"AVERAGE(C9:E9)","v":5.7799999999999997E-2},0.04,3.8899999999999997E-2,4.9000000000000002E-2,6.0699999999999997E-2]
[null,"Dec. ",5.5599999999999997E-2,5.2699999999999997E-2,5.04E-2,{"$f":"AVERAGE(C10,D10,E10)","v":5.2900000000000003E-2},3.6600000000000001E-2,3.6200000000000003E-2,4.41E-2,5.5800000000000002E-2]
[null,"Jan. ",5.4899999999999997E-2,5.1999999999999998E-2,4.9799999999999997E-2,{"$f":"AVERAGE(C11,D11,E11)","v":5.2233333333333333E-2},3.6600000000000001E-2,3.5299999999999998E-2,4.3999999999999997E-2,5.5100000000000003E-2]
[null,"Feb. ",5.5399999999999998E-2,5.2900000000000003E-2,5.1200000000000002E-2,{"$f":"AVERAGE(C12,D12,E12)","v":5.3166666666666668E-2},3.7999999999999999E-2,3.7499999999999999E-2,4.5600000000000002E-2,5.5899999999999998E-2]
[null,"Mar. ",5.6800000000000003E-2,5.3900000000000003E-2,5.2400000000000002E-2,{"$f":"AVERAGE(C13,D13,E13)","v":5.4366666666666674E-2},3.7699999999999997E-2,3.6600000000000001E-2,4.5999999999999999E-2,5.7099999999999998E-2]
[null,"Apr. 2023",5.4661111111111098E-2,5.1344444444444401E-2,5.0033333333333298E-2,{"$f":"AVERAGE(C14,D14,E14)","v":5.2012962962962928E-2},3.6900000000000002E-2,3.4599999999999999E-2,4.4661111111111103E-2,5.5338888888888903E-2]
[]
[null,"Average",{"$f":"ROUND(AVERAGE(C9:C14),4)","v":5.6300000000000003E-2},5.3400000000000003E-2,5.1499999999999997E-2,5.3699999999999998E-2,3.7600000000000001E-2,3.6499999999999998E-2,4.5600000000000002E-2,5.67E-2]
[null,"Aa Spread",{"$f":"C16-E16","v":4.8000000000000057E-3},null,null,{"$f":"F16-E16","v":2.2000000000000006E-3}]
[]
["(a)","Moody's Investors Service"]
["(b)","https://fred.stlouisfed.org/"]

{"sheet":"Electric Utility Data","index":37,"n_rows":57,"n_cols":36,"rows_kept":57,"cut":false,"hidden":false,"merged":[[5,5,5,6],[5,7,5,9],[5,19,5,21],[5,10,5,11],[5,12,5,13],[5,14,5,15],[5,16,5,17]]}
["ELECTRIC UTILITY INDUSTRY"]
[]
[]
[null,{"$f":"A4+1","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,{"$f":"X4+1","v":24},25,26,27,28,29,30,31,32,33,34,35]
[" "," ",null,null,"(a)","(b)","(b)","(b)","(b)","(b)","(b)","(b)","(b)","(b)","(b)","(b)","(b)","(b)","(b)","(b)","(b)","(b)","(b)","(a)","(b)","(b)","(c)","(d)","(b)","(b)","(e)","(f)","(g)","(h)","(i)","(j)"]
[null,null,null,null,"Est'd","Projected Price",null,2027,null,null,"Common Shares",null,"Debt Ratio",null,"Equity Ratio",null,"Total Capital",null,"ROE","Projected Growth Rates",null,null,"Safety",null,"Financial","Allowed","S&P","Moody's","Market","Gas","Yahoo"]
[null,"SYM","Company",null,"Div'd","High","Low","EPS","DPS","BVPS",2022,2027,2022,2027,2022,2027,2022,2027,2027,"EPS","DPS","BVPS","Rank","Beta","Strength","ROE","Rating","Rating","Cap","Utility","IBES","Zacks","Blank","Blank","Blank","Blank"]
[1,"AQN","Algonquin Pwr & Util",null,{"$f":"0.1085*4","v":0.434},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a",0.9,"n/a","n/a","BBB","NR",5608,"Y",3.9E-2,3.0300000000000001E-2]
[{"$f":"A8+1","v":2},"ALE","ALLETE",null,2.71,100,70,5,3,54,56.01,61,0.42199999999999999,0.40500000000000003,0.57799999999999996,0.59499999999999997,4465,5550,0.09,0.06,3.5000000000000003E-2,3.5000000000000003E-2,2,0.9,"A",9.2499999999999999E-2,"BBB","Baa1",3500,"Y",8.6999999999999994E-2,7.2800000000000004E-2]
[3,"LNT","Alliant Energy",null,1.81,80,60,3.8,2.29,31.9,251.14,257,0.55000000000000004,0.52,0.45,0.48,13944,17070,0.12,6.5000000000000002E-2,0.06,0.05,2,0.85,"A",0.1,"A-","Baa2",12900,"Y",5.5500000000000001E-2,6.08E-2]
[4,"AEE","Ameren Corp.",null,2.52,120,100,5.5,3.3,55,262,285,0.56599999999999995,0.51,0.44,0.48499999999999999,24193,29500,0.1,6.5000000000000002E-2,6.5000000000000002E-2,6.5000000000000002E-2,1,0.85,"A","n/a","BBB+","Baa1",22000,"Y",6.7000000000000004E-2,6.8599999999999994E-2]
[5,"AEP","American Elec Pwr",null,3.32,135,110,6.8,4.16,62.55,513.87,550,0.58499999999999996,0.57499999999999996,0.42,0.42499999999999999,57520,75900,0.11,0.06,5.5E-2,0.06,1,0.75,"A+",{"$f":"AVERAGE(9.3%,10.9%)","v":0.10100000000000001},"A-","Baa2",45400,"N",5.7599999999999998E-2,6.0699999999999997E-2]
[6,"AGR","Avangrid, Inc.",null,1.76,60,45,2.75,1.94,53.4,386.57,387,0.29299999999999998,0.38,0.70699999999999996,0.62,26998,33400,0.05,0.04,1.4999999999999999E-2,0.01,2,0.85,"B++",{"$f":"AVERAGE(8.8%,9.1%,9.25%)","v":9.0499999999999983E-2},"BBB+","Baa2",16300,"Y",5.1999999999999998E-2,4.8300000000000003E-2]
[7,"AVA","Avista Corp.",null,1.84,65,50,2.85,2.0499999999999998,34.950000000000003,71.5,83,0.47499999999999998,0.48499999999999999,0.52500000000000002,0.51500000000000001,4104.7,5675,0.08,3.5000000000000003E-2,0.04,0.03,2,0.9,"B++",{"$f":"AVERAGE(0.094,0.094,0.094)","v":9.4000000000000014E-2},"BBB","Baa2",3200,"Y",5.1999999999999998E-2,5.1799999999999999E-2]
[8,"BKH","Black Hills Corp.",null,2.5,105,80,5.25,2.95,50.75,64.739999999999995,71,0.59699999999999998,0.5,0.40300000000000002,0.5,6914,7500,9.5000000000000001E-2,0.06,5.5E-2,3.5000000000000003E-2,2,0.95,"A",9.3700000000000006E-2,"BBB+","Baa2",4600,"Y",5.3999999999999999E-2,2.1999999999999999E-2]
[9,"CNP","CenterPoint Energy",null,0.76,35,25,1.85,0.95,19,628.91999999999996,634,0.57999999999999996,0.55000000000000004,0.39,0.42499999999999999,25675,28400,0.1,6.5000000000000002E-2,2.5000000000000001E-2,0.06,3,1.1000000000000001,"B++",9.4E-2,"BBB+","Baa2",17900,"Y",-1.0699999999999999E-2,7.0000000000000007E-2]
[10,"CMS","CMS Energy Corp.",null,1.95,75,55,3.75,2.2999999999999998,26,291.3,300,0.64500000000000002,0.61499999999999999,0.34499999999999997,0.375,20350,20800,0.14000000000000001,6.5000000000000002E-2,0.06,7.0000000000000007E-2,2,0.8,"A",9.9000000000000005E-2,"BBB+","Baa2",17400,"Y",0.08,8.0399999999999999E-2]
[11,"ED","Consolidated Edison",null,3.24,115,90,5.85,3.72,68,353.98,355,0.53,0.52500000000000002,0.47,0.47499999999999998,42641,50700,8.5000000000000006E-2,4.4999999999999998E-2,0.03,0.03,1,0.8,"A+",{"$f":"AVERAGE(8.8%,9.2%)","v":0.09},"A-","Baa2",33700,"Y",6.1199999999999997E-2,0.02]
[12,"D","Dominion Energy",null,2.75,105,80,5.0999999999999996,3.3,43.4,810.4,870,0.56399999999999995,0.56999999999999995,0.38500000000000001,0.41,66344,92200,0.12,0.04,5.0000000000000001E-3,4.4999999999999998E-2,2,0.8,"B++",{"$f":"AVERAGE(9.35%,9.5%)","v":9.425E-2},"BBB+","Baa2",52200,"Y",6.0499999999999998E-2,0.1489]
[13,"DTE","DTE Energy Co.",null,3.81,170,125,8.3000000000000007,4.6500000000000004,60.75,205.69,206,0.63,0.61,0.37,0.39,28000,32200,0.125,4.4999999999999998E-2,0.03,0.01,2,0.95,"A",9.9000000000000005E-2,"BBB+","Baa2",22900,"Y",7.3999999999999996E-2,0.06]
[14,"DUK","Duke Energy Corp.",null,4.0199999999999996,135,100,6.8,4.3,70,769,770,0.55100000000000005,0.61,0.43099999999999999,0.375,109744,144100,0.09,0.05,0.02,2.5000000000000001E-2,2,0.85,"A",{"$f":"AVERAGE(9.6%,9.5%,10.5%,9.7%)","v":9.824999999999999E-2},"BBB+","Baa2",78300,"Y",5.2999999999999999E-2,5.4399999999999997E-2]
[15,"EIX","Edison International",null,2.95,120,80,6.3,3.5,47.45,380.38,390,0.57599999999999996,0.60499999999999998,0.33200000000000002,0.32,41959,61000,0.13,0.16,0.05,4.4999999999999998E-2,3,0.95,"B++",0.10299999999999999,"BBB","Baa2",25900,"N",7.0000000000000007E-2,2.9700000000000001E-2]
[16,"EMA","Emera Inc.",null,2.76,95,70,4.7,3.06,45.35,266,279.8,{"$f":"15744/(15744+11427)","v":0.57944131610908689},{"$f":"16800/(16800+12690)","v":0.5696846388606307},{"$f":"11427/(15744+11427)","v":0.42055868389091311},{"$f":"12690/(16800+12690)","v":0.4303153611393693},{"$f":"15744+11427","v":27171},{"$f":"16800+12690","v":29490},0.105,7.4999999999999997E-2,0.03,0.05,2,0.7,"B++","n/a","BBB","Baa3",14300,"Y",4.3099999999999999E-2,"n/a"]
[17,"ETR","Entergy Corp.",null,4.28,135,100,6.5,5,73,211.18,230,0.64200000000000002,0.67,0.35199999999999998,0.33,36810,52410,0.09,5.0000000000000001E-3,0.04,0.04,2,0.95,"B++",9.7100000000000006E-2,"BBB+","Baa2",23000,"Y",6.6000000000000003E-2,0.06]
[18,"EVRG","Evergy Inc.",null,2.5299999999999998,100,70,4.8499999999999996,3.05,47.5,229.9,230,0.5,0.53500000000000003,0.48,0.46500000000000002,19675,23400,0.1,7.4999999999999997E-2,7.0000000000000007E-2,3.5000000000000003E-2,2,0.9,"B++",9.2999999999999999E-2,"A-","Baa2",13800,"N",2.6700000000000002E-2,5.1999999999999998E-2]
[19,"ES","Eversource Energy",null,2.71,120,100,5.6,3.48,55.25,344.4,360,0.54200000000000004,0.56000000000000005,0.45300000000000001,0.44,32233,45300,0.1,6.5000000000000002E-2,6.5000000000000002E-2,0.05,1,0.9,"A",{"$f":"AVERAGE(9.8%,9.25%,9.3%)","v":9.4500000000000015E-2},"A-","Baa1",28300,"Y",6.7000000000000004E-2,6.5100000000000005E-2]
[20,"EXC","Exelon Corp.",null,1.44,60,45,3,1.8,28.75,979,1000,0.50900000000000001,0.64500000000000002,0.49099999999999999,0.35499999999999998,70107,81000,0.1,"n/a","n/a","n/a",2,"n/a","B++",{"$f":"AVERAGE(9.25%,9.75%,9.75%)","v":9.5833333333333326E-2},"BBB+","Baa2",41500,"Y",6.3E-2,6.6299999999999998E-2]
[21,"FE","FirstEnergy Corp.",null,1.56,60,40,3.1,1.92,21.75,570.26,585,0.71899999999999997,0.66,0.28100000000000003,0.34,30923,37700,0.14499999999999999,0.03,0.03,6.5000000000000002E-2,3,0.85,"B+",{"$f":"AVERAGE(9.6%,11.7%)","v":0.1065},"BBB-","Ba1",23600,"N",5.4999999999999997E-3,6.4500000000000002E-2]
[22,"FTS","Fortis Inc.",null,2.29,95,70,3.75,2.8,46,482.15,510,0.55500000000000005,0.51500000000000001,0.41499999999999998,0.45,44925,51900,7.4999999999999997E-2,0.05,0.06,0.04,2,0.7,"B++",{"$f":"AVERAGE(8.3%,10.32%)","v":9.3100000000000002E-2},"A-","Baa3",26400,"Y",3.7900000000000003E-2,5.57E-2]
[23,"HE","Hawaiian Elec.",null,1.44,55,40,2.6,1.6,25.5,109.31,113,0.46400000000000002,0.5,0.52800000000000002,0.495,4524.1000000000004,5950,0.125,4.4999999999999998E-2,3.5000000000000003E-2,0.03,2,0.85,"A",9.5000000000000015E-2,"BBB-","NR",4600,"N",1.2999999999999999E-2,3.0800000000000001E-2]
[24,"IDA","IDACORP, Inc.",null,3.16,130,105,6.1,4,67.3,50.52,52,0.42799999999999999,0.5,0.57199999999999995,0.5,4669.1000000000004,6775,9.5000000000000001E-2,4.4999999999999998E-2,6.5000000000000002E-2,0.05,1,0.8,"A+",0.1,"BBB","Baa2",5500,"N",0.03,3.0099999999999998E-2]
[25,"NEE","NextEra Energy, Inc.",null,1.87,115,95,4.4000000000000004,2.74,30,1963,2050,0.57799999999999996,0.6,0.42199999999999999,0.4,88162,153100,0.14499999999999999,0.1,0.1,7.0000000000000007E-2,1,0.95,"A+",{"$f":"AVERAGE(9.7%,11.7%)","v":0.10699999999999998},"A-","Baa1",149100,"N",0.11,9.0399999999999994E-2]
[26,"NWE","NorthWestern Corp.",null,2.56,75,55,4,2.68,50,54.06,62,0.52200000000000002,0.49,0.47799999999999998,0.51,4893.1000000000004,6050,0.08,3.5000000000000003E-2,0.02,0.03,2,0.9,"B++",{"$f":"AVERAGE(9.65%,10.4%)","v":0.10025000000000001},"BBB","Baa2",3400,"Y",4.4999999999999998E-2,1.7399999999999999E-2]
[27,"OGE","OGE Energy Corp.",null,1.7,50,35,3.15,1.85,26,200.2,200.2,0.46,0.5,0.53,0.5,8962,10400,0.13,6.5000000000000002E-2,0.03,5.5E-2,2,1,"A",9.5000000000000001E-2,"BBB+","Baa1",7300,"N",-0.1234,0.10199999999999999]
[28,"OTTR","Otter Tail Corp.",null,1.76,75,55,3.65,2.2000000000000002,34.25,41.63,42.5,0.4,0.42499999999999999,0.58499999999999996,0.57499999999999996,2041.1,2525,0.115,4.4999999999999998E-2,7.0000000000000007E-2,0.08,2,0.9,"A",{"$f":"AVERAGE(9.48%,9.77%,8.75%)","v":9.3333333333333338E-2},"BBB","Baa2",3000,"N",0.09,"n/a"]
[29,"PNW","Pinnacle West Capital",null,3.48,110,80,5.25,3.66,59.25,113.01,118,0.53900000000000003,0.54500000000000004,0.46100000000000002,0.45500000000000002,12820,15425,0.09,5.0000000000000001E-3,0.02,0.03,2,0.9,"A",8.6999999999999994E-2,"BBB+","Baa1",8500,"N",7.0499999999999993E-2,"n/a"]
[30,"PNM","PNM Resources",null,1.49,65,50,3.1,1.8,32.450000000000003,85.83,90,0.61799999999999999,0.59,0.38,0.40500000000000003,5698.6,7225,9.5000000000000001E-2,0.05,0.06,5.5E-2,2,0.9,"B++",{"$f":"AVERAGE(0.09575,0.10125)","v":9.8500000000000004E-2},"BBB","Baa3",4200,"N",5.2200000000000003E-2,4.2200000000000001E-2]
[31,"POR","Portland General Elec.",null,1.88,75,55,3.5,2.2400000000000002,37,89.41,100,0.56799999999999995,0.55000000000000004,0.432,0.45,6265,8250,9.5000000000000001E-2,0.05,0.06,0.04,2,0.85,"B++",9.5000000000000001E-2,"BBB+","A3",4400,"N",4.1799999999999997E-2,6.08E-2]
[32,"PPL","PPL Corp.",null,0.96,45,30,2.1,1.26,22.45,735.11,738,0.437,0.505,0.56299999999999994,0.495,24389,33560,9.5000000000000001E-2,3.5000000000000003E-2,-0.04,3.5000000000000003E-2,3,1.05,"B++",9.7250000000000003E-2,"A-","Baa1",21700,"Y",0.1721,"n/a"]
[33,"PEG","Pub Sv Enterprise Grp.",null,2.2799999999999998,85,70,4.5,2.8,33.75,504,500,0.51300000000000001,0.54500000000000004,0.48699999999999999,0.45500000000000002,29657,36900,0.13500000000000001,4.4999999999999998E-2,0.05,1.4999999999999999E-2,1,0.9,"A++",9.6000000000000002E-2,"BBB+","Baa2",30500,"Y",2.4E-2,4.3299999999999998E-2]
[34,"SRE","Sempra Energy",null,4.8,225,165,11.25,5.82,102.65,316.92,305,0.44800000000000001,0.46,0.53300000000000003,0.52500000000000002,47069,59800,0.11,7.0000000000000007E-2,0.06,6.5000000000000002E-2,2,0.95,"A",0.10199999999999999,"BBB+","Baa2",49400,"Y",4.1399999999999999E-2,5.4300000000000001E-2]
[35,"SO","Southern Company",null,2.72,100,70,5.15,3.1,32.25,1060,1070,0.64,0.63,0.35599999999999998,0.37,78285,93500,0.14499999999999999,6.5000000000000002E-2,3.5000000000000003E-2,3.5000000000000003E-2,2,0.9,"A",0.125,"BBB+","Baa2",71300,"Y",7.2999999999999995E-2,0.04]
[36,"WEC","WEC Energy Group",null,3.12,135,110,5.9,3.8,42,315.43,315.43,0.55000000000000004,0.55500000000000005,0.44500000000000001,0.44500000000000001,25375,29800,0.13,0.06,7.0000000000000007E-2,0.04,1,0.8,"A+",{"$f":"AVERAGE(10.1%,9.67%,9.7%,9.85%)","v":9.8299999999999985E-2},"A-","Baa1",28400,"Y",5.7000000000000002E-2,5.8400000000000001E-2]
[37,"XEL","Xcel Energy Inc.",null,2.0699999999999998,90,75,4,2.52,37,544.03,561,0.58199999999999996,0.57999999999999996,0.41799999999999998,0.42,37391,49200,0.11,0.06,6.5000000000000002E-2,5.5E-2,1,0.8,"A+",9.6000000000000002E-2,"A-","Baa1",39400,"Y",6.54E-2,6.6199999999999995E-2]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AVERAGE(S8:S44)","v":0.10680555555555558},null,null,null,null,{"$f":"AVERAGE(X8:X44)","v":0.87916666666666654},null,null,null,null,{"$f":"AVERAGE(AC8:AC44)","v":26038.054054054053}]
[]
["(a)","The Value Line Investment Survey, Summary & Index (Mar. 31, 2023).",null,null,null,null,null,null,"Algonquin (Apr. 13, 2023)."]
["(b)","The Value Line Investment Survey (Jan. 20, Feb. 10 and Mar. 10, 2023).",null,null,null,null,null,null,"Emera (Mar. 17, 2023).",null,null,"Algonquin market cap ($US) retrieved from www.nasdaq.com (Mar. 30, 2023)."]
["(c)","Issuer credit rating from www.standardandpoors.com (retrieved Mar. 28, 2023)."]
["(d)","Long-term rating from www.moodys.com (retrieved Mar. 28, 2023)."]
["(e)","www.finance.yahoo.com (retreived Mar. 30, 2023)."]
["(f)","www.zacks.com (retrieved Mar. 30, 2023)."]
["(g)","Intentionally blank."]
["(h)","Intentionally blank."]
["(i)","Intentionally blank."]
["(j)","Intentionally blank."]

{"sheet":"Size Premium","index":38,"n_rows":18,"n_cols":2,"rows_kept":18,"cut":false,"hidden":false,"merged":[[17,0,17,5]]}
[]
[]
["Market","Size"]
["Cap","Premium"]
[31549.077000000001,-2.5999999999999999E-3]
[12372.885,4.4999999999999997E-3]
[5918.9809999999998,5.7000000000000002E-3]
[3770.1759999999999,5.7999999999999996E-3]
[2365.4250000000002,9.2999999999999992E-3]
[1389.8510000000001,1.1599999999999999E-2]
[789.01900000000001,1.37E-2]
[377.07600000000002,1.18E-2]
[218.38900000000001,2.1499999999999998E-2]
[2.0150000000000001,4.8300000000000003E-2]
[]
[]
[]
["Kroll, 2023 Supplementary CRSP Decile Size Study Data Exhibits."]

{"sheet":"Ordinal Ratings","index":39,"n_rows":48,"n_cols":32,"rows_kept":48,"cut":false,"hidden":false,"merged":[[2,0,2,2],[2,4,2,6],[2,8,2,10],[2,12,2,14]]}
["KEY TO RATING CODES"]
[]
["S&P",null,null,null,"VL Fin Strength",null,null,null,"Moody's",null,null,null,"Fitch"]
["Corporate",null,"Corporate",null,"Strength",null,"Strength",null,"Long-term",null,"Long-term",null,"Long-term",null,"Long-term",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(f)","(g)"]
["Rating","Code","Rating",null,"Rank","Code","Rank",null,"Rating","Code","Rating",null,"Rating","Code","Rating"]
["AAA",1,"AAA",null,"A++",1,"A++",null,"AAA",1,"AAA",null,"AAA",1,"AAA"]
["AA+",2,"AA+",null,"A+",2,"A+",null,"Aa1",2,"Aa1",null,"AA+",2,"AA+",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.0999999999999999E-2]
["AA",3,"AA",null,"A",3,"A",null,"Aa2",3,"Aa2",null,"AA",3,"AA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.5E-2]
["AA-",4,"AA-",null,"B++",4,"B++",null,"Aa3",4,"Aa3",null,"AA-",4,"AA-",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.5000000000000002E-2]
["A+",5,"A+",null,"B+",5,"B+",null,"A1",5,"A1",null,"A+",5,"A+",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.6300000000000003E-2]
["A",6,"A",null,"B",6,"B",null,"A2",6,"A2",null,"A",6,"A",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8.5000000000000006E-2]
["A-",7,"A-",null,"C++",7,"C++",null,"A3",7,"A3",null,"A-",7,"A-",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"n/a"]
["BBB+",8,"BBB+",null,"C+",8,"C+",null,"Baa1",8,"Baa1",null,"BBB+",8,"BBB+",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.05]
["BBB",9,"BBB",null,"C",9,"C",null,"Baa2",9,"Baa2",null,"BBB",9,"BBB",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.05]
["BBB-",10,"BBB-",null,"--"," ","--",null,"Baa3",10,"Baa3",null,"BBB-",10,"BBB-",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.06]
["BB+",11,"BB+",null,"n/a"," ","n/a",null,"Ba1",11,"Ba1",null,"BB+",11,"BB+",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.5999999999999997E-2]
["BB",12,"BB",null,null,null,null,null,"Ba2",12,"Ba2",null,"BB",12,"BB",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.06]
["BB-",13,"BB-",null,null,null,null,null,"Ba3",13,"Ba3",null,"BB-",13,"BB-",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.9299999999999999E-2]
["B+",14,"B+",null,null,null,null,null,"B1",14,"B1",null,"B+",14,"B+",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.05]
["B",15,"B",null,null,null,null,null,"B2",15,"B2",null,"B",15,"B",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.3299999999999995E-2]
["B-",16,"B-",null,null,null,null,null,"B3",16,"B3",null,"B-",16,"B-",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7.9000000000000001E-2]
["CCC+",17,"CCC+",null,null,null,null,null,"Caa1",17,"Caa1",null,"CCC+",17,"CCC+",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"n/a"]
["CCC",18,"CCC",null,null,null,null,null,"Caa2",18,"Caa2",null,"CCC+",18,"CCC+",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-5.0000000000000001E-3]
["CCC-",19,"CCC-",null,null,null,null,null,"Caa3",19,"Caa3",null,"CCC-",19,"CCC-",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.3299999999999995E-2]
["CC",20,"CC",null,null,null,null,null,"NR","--","--",null,"CC",20,"CC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.9000000000000002E-2]
["C",21,"C",null,null,null,null,null,null,null,null,null,"C",21,"C",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-4.0000000000000001E-3]
["D",22,"D",null,null,null,null,null,null,null,null,null,"D",22,"D",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.5E-2]
["NR","  --","--",null,null,null,null,null,null,null,null,null,"NR"," ","--",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.05]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.04]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.04]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"n/a"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7.0300000000000001E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.2500000000000001E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.33E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"n/a"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.3700000000000003E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.0700000000000002E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.5299999999999997E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.2499999999999998E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.05]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.03]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.33E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8.6699999999999999E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.05]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.67E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.06]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.04]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.4300000000000001E-2]