{"text_format":"1","workbook":"xlsx","n_sheets":38,"sheets":["Utility Group Criteria","Utility Group","Exhibit List","Proxy Group Risk Measures","Tables","Table 1 - Fig. 1","Fig. 2","4","4 (1)","4 (2-3)","6 (1)","6 (2)","6 (3)","7","8","9","10 (1)","10 (2)","10 (3)","10 (4)","11","12 (1)","12 (2)","12 (3)","13","14 (1)","14 (2-4)","Stock Price (Utility)","Stock Price (Non-Utility)","2019 03 Market DCF","Bond Yields","Table 2 Projected Yields","Size Premium","Ordinal Ratings","Electric Utility Data","CS Data","Capital Structure - Op. Cos.","ECAPM Graph"],"not_rendered":{"charts":3,"images":0,"macros":1,"external_links":0,"defined_names":5200,"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":"Utility Group Criteria","index":0,"n_rows":112,"n_cols":21,"rows_kept":112,"cut":false,"hidden":false,"merged":[[3,11,3,15],[4,11,4,15]]}
["VALUE LINE ELECTRIC UTILITIES"]
[]
[]
[null,null,null,null,null,"(a)",null,null,"(b)",null,null,"(e)",null,null,null,null,null,"(d)"]
[null,null,null,null,null,"S&P",null,null,"Moody's",null,null,"Value Line",null,null,null,null,null,null,null,"Override:"]
[null,null,null," ",null,"Credit",null,null,"Issuer",null,null,"Safety",null,"Finaneial",null,null,null,"Market",null,"\"Y\" for Incl."]
[null,"Included","SYM","Company",null," Rating",null,null,"Rating",null,null,"Rank",null,"Strength",null,"Beta",null,"Cap",null,"\"X\" for Excl.","Comments"]
[{"$f":"A7+1","v":1},{"$f":"IF(AND(G8<=$G$63,G8>=$G$64,J8<=$J$63,J8>=$J$64,L8>=$L$63,L8<=$L$64,T8<>\"X\"),\"Y\",IF(T8=\"Y\",\"Y\",\"\"))","v":"Y"},{"$f":"'Electric Utility Data'!B8","v":"AQN"},{"$f":"'Electric Utility Data'!C8","v":"Algonquin Pwr & Util"},null,{"$f":"'Electric Utility Data'!AA8","v":"BBB"},{"$f":"IF(F8=\"NR\",0,VLOOKUP(F8,'Ordinal Ratings'!A$8:B$30,2,FALSE))","v":9},null,{"$f":"'Electric Utility Data'!AB8","v":"NR"},{"$f":"IF(I8=\"NR\",0,VLOOKUP(I8,'Ordinal Ratings'!I$8:J$26,2,FALSE))","v":0},null,{"$f":"'Electric Utility Data'!W8","v":"n/a"},null,{"$f":"'Electric Utility Data'!Y8","v":"n/a"},null,{"$f":"'Electric Utility Data'!X8","v":"n/a"},null,{"$f":"'Electric Utility Data'!AC8","v":5520},null,"Y","S&P rating meets criteria"]
[{"$f":"A8+1","v":2},"",{"$f":"'Electric Utility Data'!B9","v":"ALE"},{"$f":"'Electric Utility Data'!C9","v":"ALLETE"},null,{"$f":"'Electric Utility Data'!AA9","v":"BBB+"},{"$f":"IF(F9=\"NR\",0,VLOOKUP(F9,'Ordinal Ratings'!A$8:B$30,2,FALSE))","v":8},null,{"$f":"'Electric Utility Data'!AB9","v":"A3"},{"$f":"IF(I9=\"NR\",0,VLOOKUP(I9,'Ordinal Ratings'!I$8:J$26,2,FALSE))","v":7},null,{"$f":"'Electric Utility Data'!W9","v":2},null,{"$f":"'Electric Utility Data'!Y9","v":"A"},null,{"$f":"'Electric Utility Data'!X9","v":0.65},null,{"$f":"'Electric Utility Data'!AC9","v":4240.51}]
[3,"",{"$f":"'Electric Utility Data'!B10","v":"LNT"},{"$f":"'Electric Utility Data'!C10","v":"Alliant Energy"},null,{"$f":"'Electric Utility Data'!AA10","v":"A-"},{"$f":"IF(F10=\"NR\",0,VLOOKUP(F10,'Ordinal Ratings'!A$8:B$30,2,FALSE))","v":7},null,{"$f":"'Electric Utility Data'!AB10","v":"Baa1"},{"$f":"IF(I10=\"NR\",0,VLOOKUP(I10,'Ordinal Ratings'!I$8:J$26,2,FALSE))","v":8},null,{"$f":"'Electric Utility Data'!W10","v":2},null,{"$f":"'Electric Utility Data'!Y10","v":"A"},null,{"$f":"'Electric Utility Data'!X10","v":0.65},null,{"$f":"'Electric Utility Data'!AC10","v":11123.29}]
[4,"Y",{"$f":"'Electric Utility Data'!B11","v":"AEE"},{"$f":"'Electric Utility Data'!C11","v":"Ameren Corp."},null,{"$f":"'Electric Utility Data'!AA11","v":"BBB+"},{"$f":"IF(F11=\"NR\",0,VLOOKUP(F11,'Ordinal Ratings'!A$8:B$30,2,FALSE))","v":8},null,{"$f":"'Electric Utility Data'!AB11","v":"Baa1"},{"$f":"IF(I11=\"NR\",0,VLOOKUP(I11,'Ordinal Ratings'!I$8:J$26,2,FALSE))","v":8},null,{"$f":"'Electric Utility Data'!W11","v":2},null,{"$f":"'Electric Utility Data'!Y11","v":"A"},null,{"$f":"'Electric Utility Data'!X11","v":0.6},null,{"$f":"'Electric Utility Data'!AC11","v":17912.07}]
[5,"",{"$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":"IF(F12=\"NR\",0,VLOOKUP(F12,'Ordinal Ratings'!A$8:B$30,2,FALSE))","v":7},null,{"$f":"'Electric Utility Data'!AB12","v":"Baa1"},{"$f":"IF(I12=\"NR\",0,VLOOKUP(I12,'Ordinal Ratings'!I$8:J$26,2,FALSE))","v":8},null,{"$f":"'Electric Utility Data'!W12","v":1},null,{"$f":"'Electric Utility Data'!Y12","v":"A+"},null,{"$f":"'Electric Utility Data'!X12","v":0.55000000000000004},null,{"$f":"'Electric Utility Data'!AC12","v":41476.97}]
[6,"Y",{"$f":"'Electric Utility Data'!B13","v":"AGR"},{"$f":"'Electric Utility Data'!C13","v":"Avangrid, Inc."},null,{"$f":"'Electric Utility Data'!AA13","v":"BBB+"},{"$f":"IF(F13=\"NR\",0,VLOOKUP(F13,'Ordinal Ratings'!A$8:B$30,2,FALSE))","v":8},null,{"$f":"'Electric Utility Data'!AB13","v":"Baa1"},{"$f":"IF(I13=\"NR\",0,VLOOKUP(I13,'Ordinal Ratings'!I$8:J$26,2,FALSE))","v":8},null,{"$f":"'Electric Utility Data'!W13","v":2},null,{"$f":"'Electric Utility Data'!Y13","v":"B++"},null,{"$f":"'Electric Utility Data'!X13","v":0.4},null,{"$f":"'Electric Utility Data'!AC13","v":15252.49}]
[7,"Y",{"$f":"'Electric Utility Data'!B14","v":"AVA"},{"$f":"'Electric Utility Data'!C14","v":"Avista Corp."},null,{"$f":"'Electric Utility Data'!AA14","v":"BBB"},{"$f":"IF(F14=\"NR\",0,VLOOKUP(F14,'Ordinal Ratings'!A$8:B$30,2,FALSE))","v":9},null,{"$f":"'Electric Utility Data'!AB14","v":"Baa2"},{"$f":"IF(I14=\"NR\",0,VLOOKUP(I14,'Ordinal Ratings'!I$8:J$26,2,FALSE))","v":9},null,{"$f":"'Electric Utility Data'!W14","v":2},null,{"$f":"'Electric Utility Data'!Y14","v":"A"},null,{"$f":"'Electric Utility Data'!X14","v":0.65},null,{"$f":"'Electric Utility Data'!AC14","v":2684.67},null,null,"Hydro One acquisition terminated 1/23/19."]
[8,"Y",{"$f":"'Electric Utility Data'!B15","v":"BKH"},{"$f":"'Electric Utility Data'!C15","v":"Black Hills Corp."},null,{"$f":"'Electric Utility Data'!AA15","v":"BBB+"},{"$f":"IF(F15=\"NR\",0,VLOOKUP(F15,'Ordinal Ratings'!A$8:B$30,2,FALSE))","v":8},null,{"$f":"'Electric Utility Data'!AB15","v":"Baa2"},{"$f":"IF(I15=\"NR\",0,VLOOKUP(I15,'Ordinal Ratings'!I$8:J$26,2,FALSE))","v":9},null,{"$f":"'Electric Utility Data'!W15","v":2},null,{"$f":"'Electric Utility Data'!Y15","v":"A"},null,{"$f":"'Electric Utility Data'!X15","v":0.75},null,{"$f":"'Electric Utility Data'!AC15","v":4359.29}]
[9,"Y",{"$f":"'Electric Utility Data'!B16","v":"CNP"},{"$f":"'Electric Utility Data'!C16","v":"CenterPoint Energy"},null,{"$f":"'Electric Utility Data'!AA16","v":"BBB+"},{"$f":"IF(F16=\"NR\",0,VLOOKUP(F16,'Ordinal Ratings'!A$8:B$30,2,FALSE))","v":8},null,{"$f":"'Electric Utility Data'!AB16","v":"Baa2"},{"$f":"IF(I16=\"NR\",0,VLOOKUP(I16,'Ordinal Ratings'!I$8:J$26,2,FALSE))","v":9},null,{"$f":"'Electric Utility Data'!W16","v":3},null,{"$f":"'Electric Utility Data'!Y16","v":"B+"},null,{"$f":"'Electric Utility Data'!X16","v":0.8},null,{"$f":"'Electric Utility Data'!AC16","v":15346.65},null,null,"Acquisition of Vectren completed 2/1/19."]
[10,"Y",{"$f":"'Electric Utility Data'!B17","v":"CMS"},{"$f":"'Electric Utility Data'!C17","v":"CMS Energy Corp."},null,{"$f":"'Electric Utility Data'!AA17","v":"BBB+"},{"$f":"IF(F17=\"NR\",0,VLOOKUP(F17,'Ordinal Ratings'!A$8:B$30,2,FALSE))","v":8},null,{"$f":"'Electric Utility Data'!AB17","v":"Baa1"},{"$f":"IF(I17=\"NR\",0,VLOOKUP(I17,'Ordinal Ratings'!I$8:J$26,2,FALSE))","v":8},null,{"$f":"'Electric Utility Data'!W17","v":2},null,{"$f":"'Electric Utility Data'!Y17","v":"B++"},null,{"$f":"'Electric Utility Data'!X17","v":0.55000000000000004},null,{"$f":"'Electric Utility Data'!AC17","v":15647.91}]
[11,"",{"$f":"'Electric Utility Data'!B18","v":"ED"},{"$f":"'Electric Utility Data'!C18","v":"Consolidated Edison"},null,{"$f":"'Electric Utility Data'!AA18","v":"A-"},{"$f":"IF(F18=\"NR\",0,VLOOKUP(F18,'Ordinal Ratings'!A$8:B$30,2,FALSE))","v":7},null,{"$f":"'Electric Utility Data'!AB18","v":"Baa1"},{"$f":"IF(I18=\"NR\",0,VLOOKUP(I18,'Ordinal Ratings'!I$8:J$26,2,FALSE))","v":8},null,{"$f":"'Electric Utility Data'!W18","v":1},null,{"$f":"'Electric Utility Data'!Y18","v":"A+"},null,{"$f":"'Electric Utility Data'!X18","v":0.45},null,{"$f":"'Electric Utility Data'!AC18","v":27089.19}]
[12,"Y",{"$f":"'Electric Utility Data'!B19","v":"D"},{"$f":"'Electric Utility Data'!C19","v":"Dominion Energy"},null,{"$f":"'Electric Utility Data'!AA19","v":"BBB+"},{"$f":"IF(F19=\"NR\",0,VLOOKUP(F19,'Ordinal Ratings'!A$8:B$30,2,FALSE))","v":8},null,{"$f":"'Electric Utility Data'!AB19","v":"Baa2"},{"$f":"IF(I19=\"NR\",0,VLOOKUP(I19,'Ordinal Ratings'!I$8:J$26,2,FALSE))","v":9},null,{"$f":"'Electric Utility Data'!W19","v":2},null,{"$f":"'Electric Utility Data'!Y19","v":"B++"},null,{"$f":"'Electric Utility Data'!X19","v":0.55000000000000004},null,{"$f":"'Electric Utility Data'!AC19","v":49197.05},null,null,"Acquisition of SCANA completed 01/02/19."]
[13,"Y",{"$f":"'Electric Utility Data'!B20","v":"DTE"},{"$f":"'Electric Utility Data'!C20","v":"DTE Energy Co."},null,{"$f":"'Electric Utility Data'!AA20","v":"BBB+"},{"$f":"IF(F20=\"NR\",0,VLOOKUP(F20,'Ordinal Ratings'!A$8:B$30,2,FALSE))","v":8},null,{"$f":"'Electric Utility Data'!AB20","v":"Baa1"},{"$f":"IF(I20=\"NR\",0,VLOOKUP(I20,'Ordinal Ratings'!I$8:J$26,2,FALSE))","v":8},null,{"$f":"'Electric Utility Data'!W20","v":2},null,{"$f":"'Electric Utility Data'!Y20","v":"B++"},null,{"$f":"'Electric Utility Data'!X20","v":0.55000000000000004},null,{"$f":"'Electric Utility Data'!AC20","v":22420.44}]
[14,"",{"$f":"'Electric Utility Data'!B21","v":"DUK"},{"$f":"'Electric Utility Data'!C21","v":"Duke Energy Corp."},null,{"$f":"'Electric Utility Data'!AA21","v":"A-"},{"$f":"IF(F21=\"NR\",0,VLOOKUP(F21,'Ordinal Ratings'!A$8:B$30,2,FALSE))","v":7},null,{"$f":"'Electric Utility Data'!AB21","v":"Baa1"},{"$f":"IF(I21=\"NR\",0,VLOOKUP(I21,'Ordinal Ratings'!I$8:J$26,2,FALSE))","v":8},null,{"$f":"'Electric Utility Data'!W21","v":2},null,{"$f":"'Electric Utility Data'!Y21","v":"A"},null,{"$f":"'Electric Utility Data'!X21","v":0.5},null,{"$f":"'Electric Utility Data'!AC21","v":64105.83}]
[15,"Y",{"$f":"'Electric Utility Data'!B22","v":"EIX"},{"$f":"'Electric Utility Data'!C22","v":"Edison International"},null,{"$f":"'Electric Utility Data'!AA22","v":"BBB"},{"$f":"IF(F22=\"NR\",0,VLOOKUP(F22,'Ordinal Ratings'!A$8:B$30,2,FALSE))","v":9},null,{"$f":"'Electric Utility Data'!AB22","v":"Baa3"},{"$f":"IF(I22=\"NR\",0,VLOOKUP(I22,'Ordinal Ratings'!I$8:J$26,2,FALSE))","v":10},null,{"$f":"'Electric Utility Data'!W22","v":3},null,{"$f":"'Electric Utility Data'!Y22","v":"B+"},null,{"$f":"'Electric Utility Data'!X22","v":0.55000000000000004},null,{"$f":"'Electric Utility Data'!AC22","v":21171.200000000001}]
[16,"Y",{"$f":"'Electric Utility Data'!B23","v":"EE"},{"$f":"'Electric Utility Data'!C23","v":"El Paso Electric Co."},null,{"$f":"'Electric Utility Data'!AA23","v":"BBB"},{"$f":"IF(F23=\"NR\",0,VLOOKUP(F23,'Ordinal Ratings'!A$8:B$30,2,FALSE))","v":9},null,{"$f":"'Electric Utility Data'!AB23","v":"Baa1"},{"$f":"IF(I23=\"NR\",0,VLOOKUP(I23,'Ordinal Ratings'!I$8:J$26,2,FALSE))","v":8},null,{"$f":"'Electric Utility Data'!W23","v":2},null,{"$f":"'Electric Utility Data'!Y23","v":"B++"},null,{"$f":"'Electric Utility Data'!X23","v":0.65},null,{"$f":"'Electric Utility Data'!AC23","v":2359.09}]
[17,"Y",{"$f":"'Electric Utility Data'!B24","v":"EMA"},{"$f":"'Electric Utility Data'!C24","v":"Emera Inc."},null,{"$f":"'Electric Utility Data'!AA24","v":"BBB+"},{"$f":"IF(F24=\"NR\",0,VLOOKUP(F24,'Ordinal Ratings'!A$8:B$30,2,FALSE))","v":8},null,{"$f":"'Electric Utility Data'!AB24","v":"Baa3"},{"$f":"IF(I24=\"NR\",0,VLOOKUP(I24,'Ordinal Ratings'!I$8:J$26,2,FALSE))","v":10},null,{"$f":"'Electric Utility Data'!W24","v":2},null,{"$f":"'Electric Utility Data'!Y24","v":"B+"},null,{"$f":"'Electric Utility Data'!X24","v":0.55000000000000004},null,{"$f":"'Electric Utility Data'!AC24","v":11301.63},null,null,"Announced sale of Emera Maine 3/25/19 for purchase price of USD$959M/CAN$1.3B, equals approx 4% of total assets $32.3B"]
[18,"Y",{"$f":"'Electric Utility Data'!B25","v":"ETR"},{"$f":"'Electric Utility Data'!C25","v":"Entergy Corp."},null,{"$f":"'Electric Utility Data'!AA25","v":"BBB+"},{"$f":"IF(F25=\"NR\",0,VLOOKUP(F25,'Ordinal Ratings'!A$8:B$30,2,FALSE))","v":8},null,{"$f":"'Electric Utility Data'!AB25","v":"Baa2"},{"$f":"IF(I25=\"NR\",0,VLOOKUP(I25,'Ordinal Ratings'!I$8:J$26,2,FALSE))","v":9},null,{"$f":"'Electric Utility Data'!W25","v":3},null,{"$f":"'Electric Utility Data'!Y25","v":"B++"},null,{"$f":"'Electric Utility Data'!X25","v":0.6},null,{"$f":"'Electric Utility Data'!AC25","v":17950.87}]
[19,"",{"$f":"'Electric Utility Data'!B26","v":"EVRG"},{"$f":"'Electric Utility Data'!C26","v":"Evergy Inc."},null,{"$f":"'Electric Utility Data'!AA26","v":"A-"},{"$f":"IF(F26=\"NR\",0,VLOOKUP(F26,'Ordinal Ratings'!A$8:B$30,2,FALSE))","v":7},null,{"$f":"'Electric Utility Data'!AB26","v":"Baa2"},{"$f":"IF(I26=\"NR\",0,VLOOKUP(I26,'Ordinal Ratings'!I$8:J$26,2,FALSE))","v":9},null,{"$f":"'Electric Utility Data'!W26","v":2},null,{"$f":"'Electric Utility Data'!Y26","v":"B++"},null,{"$f":"'Electric Utility Data'!X26","v":"n/a"},null,{"$f":"'Electric Utility Data'!AC26","v":14640.39}]
[20,"",{"$f":"'Electric Utility Data'!B27","v":"ES"},{"$f":"'Electric Utility Data'!C27","v":"Eversource Energy"},null,{"$f":"'Electric Utility Data'!AA27","v":"A+"},{"$f":"IF(F27=\"NR\",0,VLOOKUP(F27,'Ordinal Ratings'!A$8:B$30,2,FALSE))","v":5},null,{"$f":"'Electric Utility Data'!AB27","v":"Baa1"},{"$f":"IF(I27=\"NR\",0,VLOOKUP(I27,'Ordinal Ratings'!I$8:J$26,2,FALSE))","v":8},null,{"$f":"'Electric Utility Data'!W27","v":1},null,{"$f":"'Electric Utility Data'!Y27","v":"A"},null,{"$f":"'Electric Utility Data'!X27","v":0.6},null,{"$f":"'Electric Utility Data'!AC27","v":22454.47}]
[21,"Y",{"$f":"'Electric Utility Data'!B28","v":"EXC"},{"$f":"'Electric Utility Data'!C28","v":"Exelon Corp."},null,{"$f":"'Electric Utility Data'!AA28","v":"BBB+"},{"$f":"IF(F28=\"NR\",0,VLOOKUP(F28,'Ordinal Ratings'!A$8:B$30,2,FALSE))","v":8},null,{"$f":"'Electric Utility Data'!AB28","v":"Baa2"},{"$f":"IF(I28=\"NR\",0,VLOOKUP(I28,'Ordinal Ratings'!I$8:J$26,2,FALSE))","v":9},null,{"$f":"'Electric Utility Data'!W28","v":3},null,{"$f":"'Electric Utility Data'!Y28","v":"B++"},null,{"$f":"'Electric Utility Data'!X28","v":0.7},null,{"$f":"'Electric Utility Data'!AC28","v":48021.22}]
[22,"Y",{"$f":"'Electric Utility Data'!B29","v":"FE"},{"$f":"'Electric Utility Data'!C29","v":"FirstEnergy Corp."},null,{"$f":"'Electric Utility Data'!AA29","v":"BBB"},{"$f":"IF(F29=\"NR\",0,VLOOKUP(F29,'Ordinal Ratings'!A$8:B$30,2,FALSE))","v":9},null,{"$f":"'Electric Utility Data'!AB29","v":"Baa3"},{"$f":"IF(I29=\"NR\",0,VLOOKUP(I29,'Ordinal Ratings'!I$8:J$26,2,FALSE))","v":10},null,{"$f":"'Electric Utility Data'!W29","v":2},null,{"$f":"'Electric Utility Data'!Y29","v":"B++"},null,{"$f":"'Electric Utility Data'!X29","v":0.65},null,{"$f":"'Electric Utility Data'!AC29","v":21091.99}]
[23,"",{"$f":"'Electric Utility Data'!B30","v":"FTS"},{"$f":"'Electric Utility Data'!C30","v":"Fortis Inc."},null,{"$f":"'Electric Utility Data'!AA30","v":"A-"},{"$f":"IF(F30=\"NR\",0,VLOOKUP(F30,'Ordinal Ratings'!A$8:B$30,2,FALSE))","v":7},null,{"$f":"'Electric Utility Data'!AB30","v":"Baa3"},{"$f":"IF(I30=\"NR\",0,VLOOKUP(I30,'Ordinal Ratings'!I$8:J$26,2,FALSE))","v":10},null,{"$f":"'Electric Utility Data'!W30","v":2},null,{"$f":"'Electric Utility Data'!Y30","v":"B++"},null,{"$f":"'Electric Utility Data'!X30","v":0.65},null,{"$f":"'Electric Utility Data'!AC30","v":21125.05}]
[24,"Y",{"$f":"'Electric Utility Data'!B31","v":"HE"},{"$f":"'Electric Utility Data'!C31","v":"Hawaiian Elec."},null,{"$f":"'Electric Utility Data'!AA31","v":"BBB-"},{"$f":"IF(F31=\"NR\",0,VLOOKUP(F31,'Ordinal Ratings'!A$8:B$30,2,FALSE))","v":10},null,{"$f":"'Electric Utility Data'!AB31","v":"Baa2"},{"$f":"IF(I31=\"NR\",0,VLOOKUP(I31,'Ordinal Ratings'!I$8:J$26,2,FALSE))","v":9},null,{"$f":"'Electric Utility Data'!W31","v":2},null,{"$f":"'Electric Utility Data'!Y31","v":"A"},null,{"$f":"'Electric Utility Data'!X31","v":0.6},null,{"$f":"'Electric Utility Data'!AC31","v":4419.3999999999996}]
[25,"Y",{"$f":"'Electric Utility Data'!B32","v":"IDA"},{"$f":"'Electric Utility Data'!C32","v":"IDACORP, Inc."},null,{"$f":"'Electric Utility Data'!AA32","v":"BBB"},{"$f":"IF(F32=\"NR\",0,VLOOKUP(F32,'Ordinal Ratings'!A$8:B$30,2,FALSE))","v":9},null,{"$f":"'Electric Utility Data'!AB32","v":"Baa1"},{"$f":"IF(I32=\"NR\",0,VLOOKUP(I32,'Ordinal Ratings'!I$8:J$26,2,FALSE))","v":8},null,{"$f":"'Electric Utility Data'!W32","v":2},null,{"$f":"'Electric Utility Data'!Y32","v":"A"},null,{"$f":"'Electric Utility Data'!X32","v":0.55000000000000004},null,{"$f":"'Electric Utility Data'!AC32","v":5011.75}]
[26,"",{"$f":"'Electric Utility Data'!B33","v":"MGEE"},{"$f":"'Electric Utility Data'!C33","v":"MGE Energy"},null,{"$f":"'Electric Utility Data'!AA33","v":"NR"},{"$f":"IF(F33=\"NR\",0,VLOOKUP(F33,'Ordinal Ratings'!A$8:B$30,2,FALSE))","v":0},null,{"$f":"'Electric Utility Data'!AB33","v":"NR"},{"$f":"IF(I33=\"NR\",0,VLOOKUP(I33,'Ordinal Ratings'!I$8:J$26,2,FALSE))","v":0},null,{"$f":"'Electric Utility Data'!W33","v":1},null,{"$f":"'Electric Utility Data'!Y33","v":"A"},null,{"$f":"'Electric Utility Data'!X33","v":0.6},null,{"$f":"'Electric Utility Data'!AC33","v":2289.13}]
[27,"",{"$f":"'Electric Utility Data'!B34","v":"NEE"},{"$f":"'Electric Utility Data'!C34","v":"NextEra Energy, Inc."},null,{"$f":"'Electric Utility Data'!AA34","v":"A-"},{"$f":"IF(F34=\"NR\",0,VLOOKUP(F34,'Ordinal Ratings'!A$8:B$30,2,FALSE))","v":7},null,{"$f":"'Electric Utility Data'!AB34","v":"Baa1"},{"$f":"IF(I34=\"NR\",0,VLOOKUP(I34,'Ordinal Ratings'!I$8:J$26,2,FALSE))","v":8},null,{"$f":"'Electric Utility Data'!W34","v":1},null,{"$f":"'Electric Utility Data'!Y34","v":"A+"},null,{"$f":"'Electric Utility Data'!X34","v":0.6},null,{"$f":"'Electric Utility Data'!AC34","v":91722.43},null,null,"Purchase of Gulf Power to NextEra closed 1/1/19."]
[28,"Y",{"$f":"'Electric Utility Data'!B35","v":"NWE"},{"$f":"'Electric Utility Data'!C35","v":"NorthWestern Corp."},null,{"$f":"'Electric Utility Data'!AA35","v":"BBB"},{"$f":"IF(F35=\"NR\",0,VLOOKUP(F35,'Ordinal Ratings'!A$8:B$30,2,FALSE))","v":9},null,{"$f":"'Electric Utility Data'!AB35","v":"Baa2"},{"$f":"IF(I35=\"NR\",0,VLOOKUP(I35,'Ordinal Ratings'!I$8:J$26,2,FALSE))","v":9},null,{"$f":"'Electric Utility Data'!W35","v":2},null,{"$f":"'Electric Utility Data'!Y35","v":"B++"},null,{"$f":"'Electric Utility Data'!X35","v":0.55000000000000004},null,{"$f":"'Electric Utility Data'!AC35","v":3544.75}]
[29,"Y",{"$f":"'Electric Utility Data'!B36","v":"OGE"},{"$f":"'Electric Utility Data'!C36","v":"OGE Energy Corp."},null,{"$f":"'Electric Utility Data'!AA36","v":"BBB+"},{"$f":"IF(F36=\"NR\",0,VLOOKUP(F36,'Ordinal Ratings'!A$8:B$30,2,FALSE))","v":8},null,{"$f":"'Electric Utility Data'!AB36","v":"Baa1"},{"$f":"IF(I36=\"NR\",0,VLOOKUP(I36,'Ordinal Ratings'!I$8:J$26,2,FALSE))","v":8},null,{"$f":"'Electric Utility Data'!W36","v":2},null,{"$f":"'Electric Utility Data'!Y36","v":"A"},null,{"$f":"'Electric Utility Data'!X36","v":0.85},null,{"$f":"'Electric Utility Data'!AC36","v":8551.15}]
[30,"Y",{"$f":"'Electric Utility Data'!B37","v":"OTTR"},{"$f":"'Electric Utility Data'!C37","v":"Otter Tail Corp."},null,{"$f":"'Electric Utility Data'!AA37","v":"BBB"},{"$f":"IF(F37=\"NR\",0,VLOOKUP(F37,'Ordinal Ratings'!A$8:B$30,2,FALSE))","v":9},null,{"$f":"'Electric Utility Data'!AB37","v":"Baa2"},{"$f":"IF(I37=\"NR\",0,VLOOKUP(I37,'Ordinal Ratings'!I$8:J$26,2,FALSE))","v":9},null,{"$f":"'Electric Utility Data'!W37","v":2},null,{"$f":"'Electric Utility Data'!Y37","v":"A"},null,{"$f":"'Electric Utility Data'!X37","v":0.7},null,{"$f":"'Electric Utility Data'!AC37","v":1951.07}]
[31,"",{"$f":"'Electric Utility Data'!B38","v":"PNW"},{"$f":"'Electric Utility Data'!C38","v":"Pinnacle West Capital"},null,{"$f":"'Electric Utility Data'!AA38","v":"A-"},{"$f":"IF(F38=\"NR\",0,VLOOKUP(F38,'Ordinal Ratings'!A$8:B$30,2,FALSE))","v":7},null,{"$f":"'Electric Utility Data'!AB38","v":"A3"},{"$f":"IF(I38=\"NR\",0,VLOOKUP(I38,'Ordinal Ratings'!I$8:J$26,2,FALSE))","v":7},null,{"$f":"'Electric Utility Data'!W38","v":1},null,{"$f":"'Electric Utility Data'!Y38","v":"A+"},null,{"$f":"'Electric Utility Data'!X38","v":0.55000000000000004},null,{"$f":"'Electric Utility Data'!AC38","v":10742.64}]
[32,"Y",{"$f":"'Electric Utility Data'!B39","v":"PNM"},{"$f":"'Electric Utility Data'!C39","v":"PNM Resources"},null,{"$f":"'Electric Utility Data'!AA39","v":"BBB+"},{"$f":"IF(F39=\"NR\",0,VLOOKUP(F39,'Ordinal Ratings'!A$8:B$30,2,FALSE))","v":8},null,{"$f":"'Electric Utility Data'!AB39","v":"Baa3"},{"$f":"IF(I39=\"NR\",0,VLOOKUP(I39,'Ordinal Ratings'!I$8:J$26,2,FALSE))","v":10},null,{"$f":"'Electric Utility Data'!W39","v":3},null,{"$f":"'Electric Utility Data'!Y39","v":"B+"},null,{"$f":"'Electric Utility Data'!X39","v":0.65},null,{"$f":"'Electric Utility Data'!AC39","v":3748.47}]
[33,"",{"$f":"'Electric Utility Data'!B40","v":"POR"},{"$f":"'Electric Utility Data'!C40","v":"Portland General Elec."},null,{"$f":"'Electric Utility Data'!AA40","v":"BBB+"},{"$f":"IF(F40=\"NR\",0,VLOOKUP(F40,'Ordinal Ratings'!A$8:B$30,2,FALSE))","v":8},null,{"$f":"'Electric Utility Data'!AB40","v":"A3"},{"$f":"IF(I40=\"NR\",0,VLOOKUP(I40,'Ordinal Ratings'!I$8:J$26,2,FALSE))","v":7},null,{"$f":"'Electric Utility Data'!W40","v":2},null,{"$f":"'Electric Utility Data'!Y40","v":"B++"},null,{"$f":"'Electric Utility Data'!X40","v":0.6},null,{"$f":"'Electric Utility Data'!AC40","v":4605.28}]
[34,"",{"$f":"'Electric Utility Data'!B41","v":"PPL"},{"$f":"'Electric Utility Data'!C41","v":"PPL Corp."},null,{"$f":"'Electric Utility Data'!AA41","v":"A-"},{"$f":"IF(F41=\"NR\",0,VLOOKUP(F41,'Ordinal Ratings'!A$8:B$30,2,FALSE))","v":7},null,{"$f":"'Electric Utility Data'!AB41","v":"Baa2"},{"$f":"IF(I41=\"NR\",0,VLOOKUP(I41,'Ordinal Ratings'!I$8:J$26,2,FALSE))","v":9},null,{"$f":"'Electric Utility Data'!W41","v":2},null,{"$f":"'Electric Utility Data'!Y41","v":"B++"},null,{"$f":"'Electric Utility Data'!X41","v":0.7},null,{"$f":"'Electric Utility Data'!AC41","v":23266.44}]
[35,"",{"$f":"'Electric Utility Data'!B42","v":"PEG"},{"$f":"'Electric Utility Data'!C42","v":"Pub Sv Enterprise Grp."},null,{"$f":"'Electric Utility Data'!AA42","v":"BBB+"},{"$f":"IF(F42=\"NR\",0,VLOOKUP(F42,'Ordinal Ratings'!A$8:B$30,2,FALSE))","v":8},null,{"$f":"'Electric Utility Data'!AB42","v":"Baa1"},{"$f":"IF(I42=\"NR\",0,VLOOKUP(I42,'Ordinal Ratings'!I$8:J$26,2,FALSE))","v":8},null,{"$f":"'Electric Utility Data'!W42","v":1},null,{"$f":"'Electric Utility Data'!Y42","v":"A++"},null,{"$f":"'Electric Utility Data'!X42","v":0.65},null,{"$f":"'Electric Utility Data'!AC42","v":29977.919999999998}]
[36,"Y",{"$f":"'Electric Utility Data'!B43","v":"SRE"},{"$f":"'Electric Utility Data'!C43","v":"Sempra Energy"},null,{"$f":"'Electric Utility Data'!AA43","v":"BBB+"},{"$f":"IF(F43=\"NR\",0,VLOOKUP(F43,'Ordinal Ratings'!A$8:B$30,2,FALSE))","v":8},null,{"$f":"'Electric Utility Data'!AB43","v":"Baa1"},{"$f":"IF(I43=\"NR\",0,VLOOKUP(I43,'Ordinal Ratings'!I$8:J$26,2,FALSE))","v":8},null,{"$f":"'Electric Utility Data'!W43","v":2},null,{"$f":"'Electric Utility Data'!Y43","v":"A"},null,{"$f":"'Electric Utility Data'!X43","v":0.75},null,{"$f":"'Electric Utility Data'!AC43","v":34459.300000000003}]
[37,"",{"$f":"'Electric Utility Data'!B44","v":"SO"},{"$f":"'Electric Utility Data'!C44","v":"Southern Company"},null,{"$f":"'Electric Utility Data'!AA44","v":"A-"},{"$f":"IF(F44=\"NR\",0,VLOOKUP(F44,'Ordinal Ratings'!A$8:B$30,2,FALSE))","v":7},null,{"$f":"'Electric Utility Data'!AB44","v":"Baa2"},{"$f":"IF(I44=\"NR\",0,VLOOKUP(I44,'Ordinal Ratings'!I$8:J$26,2,FALSE))","v":9},null,{"$f":"'Electric Utility Data'!W44","v":2},null,{"$f":"'Electric Utility Data'!Y44","v":"A"},null,{"$f":"'Electric Utility Data'!X44","v":0.5},null,{"$f":"'Electric Utility Data'!AC44","v":51518.43},null,null,"Sale of Gulf Power to NextEra closed 1/1/19."]
[38,"",{"$f":"'Electric Utility Data'!B45","v":"WEC"},{"$f":"'Electric Utility Data'!C45","v":"WEC Energy Group"},null,{"$f":"'Electric Utility Data'!AA45","v":"A-"},{"$f":"IF(F45=\"NR\",0,VLOOKUP(F45,'Ordinal Ratings'!A$8:B$30,2,FALSE))","v":7},null,{"$f":"'Electric Utility Data'!AB45","v":"Baa1"},{"$f":"IF(I45=\"NR\",0,VLOOKUP(I45,'Ordinal Ratings'!I$8:J$26,2,FALSE))","v":8},null,{"$f":"'Electric Utility Data'!W45","v":1},null,{"$f":"'Electric Utility Data'!Y45","v":"A+"},null,{"$f":"'Electric Utility Data'!X45","v":0.55000000000000004},null,{"$f":"'Electric Utility Data'!AC45","v":24853.75}]
[39,"",{"$f":"'Electric Utility Data'!B46","v":"XEL"},{"$f":"'Electric Utility Data'!C46","v":"Xcel Energy Inc."},null,{"$f":"'Electric Utility Data'!AA46","v":"A-"},{"$f":"IF(F46=\"NR\",0,VLOOKUP(F46,'Ordinal Ratings'!A$8:B$30,2,FALSE))","v":7},null,{"$f":"'Electric Utility Data'!AB46","v":"A3"},{"$f":"IF(I46=\"NR\",0,VLOOKUP(I46,'Ordinal Ratings'!I$8:J$26,2,FALSE))","v":7},null,{"$f":"'Electric Utility Data'!W46","v":1},null,{"$f":"'Electric Utility Data'!Y46","v":"A+"},null,{"$f":"'Electric Utility Data'!X46","v":0.5},null,{"$f":"'Electric Utility Data'!AC46","v":29032.76}]
[]
[]
["(a)",{"$f":"'Electric Utility Data'!B52","v":"Issuer credit rating from www.standardandpoors.com (retrieved Mar. 26, 2019)."}]
["(b)",{"$f":"'Electric Utility Data'!B53","v":"Long-term rating from www.moodys.com (retrieved Mar. 26, 2019)."}]
["(c)",{"$f":"'Electric Utility Data'!B51","v":"The Value Line Investment Survey (Jan. 25, Feb. 15 & Mar. 15, 2019)"}]
["(d)",{"$f":"'Electric Utility Data'!B54","v":"www.valueline.com (retrieved Mar. 26, 2019)."}]
[]
[null,{"$f":"COUNTIF(B8:B46,\"Y\")","v":22},null,{"$f":"\"S&P corporate credit rating of \"&VLOOKUP(G63,'Ordinal Ratings'!B$8:C$30,2,FALSE)&\", \"&F62&\", or \"&VLOOKUP(G64,'Ordinal Ratings'!B$8:C$30,2,FALSE)","v":"S&P corporate credit rating of BBB-, BBB, or BBB+"}]
[null,null,null,{"$f":"\"Moody's issure rating of \"&VLOOKUP(J63,'Ordinal Ratings'!J$8:K$30,2,FALSE)&\", \"&I62&\", or \"&VLOOKUP(J64,'Ordinal Ratings'!J$8:K$30,2,FALSE)","v":"Moody's issure rating of Baa3, Baa2, or Baa1"}]
[null,null,null,"Safety Rank of \"2\" or \"3\""]
[]
[]
[]
[]
[null,null,null,"Proxy Group Criteria",null,"S&P",null,null,"Moodys",null,null,"Safety"]
[null,null,null,"Avista Corp.",null,"BBB",{"$f":"IF(F62=\"NR\",0,VLOOKUP(F62,'Ordinal Ratings'!A$8:B$30,2,FALSE))","v":9},null,"Baa2",{"$f":"IF(I62=\"NR\",0,VLOOKUP(I62,'Ordinal Ratings'!I$8:J$26,2,FALSE))","v":9},null,2]
[null,null,null,"Low Rating",null,{"$f":"VLOOKUP(G63,'Ordinal Ratings'!$B$8:$C$28,2,FALSE)","v":"BBB-"},{"$f":"VLOOKUP(F$62,'Ordinal Ratings'!A$8:B$30,2,FALSE)+1","v":10},null,{"$f":"VLOOKUP(J63,'Ordinal Ratings'!$J$8:$K$28,2,FALSE)","v":"Baa3"},{"$f":"VLOOKUP(I$62,'Ordinal Ratings'!I$8:J$26,2,FALSE)+1","v":10},null,{"$f":"L62","v":2}]
[null,null,null,"High Rating",null,{"$f":"VLOOKUP(G64,'Ordinal Ratings'!$B$8:$C$28,2,FALSE)","v":"BBB+"},{"$f":"VLOOKUP(F$62,'Ordinal Ratings'!A$8:B$30,2,FALSE)-1","v":8},null,{"$f":"VLOOKUP(J64,'Ordinal Ratings'!$J$8:$K$28,2,FALSE)","v":"Baa1"},{"$f":"VLOOKUP(I$62,'Ordinal Ratings'!I$8:J$26,2,FALSE)-1","v":8},null,{"$f":"L62+1","v":3}]
[]
[]
[]
[]
[]
[null,null,{"$f":"IF($B8=\"Y\",C8,\"zzz\")","v":"AQN"},"Algonquin Pwr & Util"]
[null,null,"zzz","zzz"]
[null,null,"zzz","zzz"]
[null,null,"AEE","Ameren Corp."]
[null,null,"zzz","zzz"]
[null,null,"AGR","Avangrid, Inc."]
[null,null,"AVA","Avista Corp."]
[null,null,"BKH","Black Hills Corp."]
[null,null,"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,"zzz","zzz"]
[null,null,"EIX","Edison International"]
[null,null,"EE","El Paso Electric Co."]
[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,"FE","FirstEnergy Corp."]
[null,null,"zzz","zzz"]
[null,null,"HE","Hawaiian Elec."]
[null,null,"IDA","IDACORP, Inc."]
[null,null,"zzz","zzz"]
[null,null,"zzz","zzz"]
[null,null,"NWE","NorthWestern Corp."]
[null,null,"OGE","OGE Energy Corp."]
[null,null,"OTTR","Otter Tail Corp."]
[null,null,{"$f":"IF(#REF!=\"Y\",#REF!,\"zzz\")","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"Y\",#REF!,\"zzz\")","v":{"$error":"#REF!"}}]
[null,null,{"$f":"IF($B38=\"Y\",C38,\"zzz\")","v":"zzz"},"zzz"]
[null,null,"PNM","PNM Resources"]
[null,null,"zzz","zzz"]
[null,null,"zzz","zzz"]
[null,null,"zzz","zzz"]
[null,null,{"$f":"IF(#REF!=\"Y\",#REF!,\"zzz\")","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"Y\",#REF!,\"zzz\")","v":{"$error":"#REF!"}}]
[null,null,{"$f":"IF($B43=\"Y\",C43,\"zzz\")","v":"SRE"},{"$f":"IF($B43=\"Y\",D43,\"zzz\")","v":"Sempra Energy"}]
[null,null,{"$f":"IF(#REF!=\"Y\",#REF!,\"zzz\")","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"Y\",#REF!,\"zzz\")","v":{"$error":"#REF!"}}]
[null,null,{"$f":"IF($B44=\"Y\",C44,\"zzz\")","v":"zzz"},{"$f":"IF($B44=\"Y\",D44,\"zzz\")","v":"zzz"}]
[null,null,{"$f":"IF(#REF!=\"Y\",#REF!,\"zzz\")","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"Y\",#REF!,\"zzz\")","v":{"$error":"#REF!"}}]
[null,null,{"$f":"IF($B45=\"Y\",C45,\"zzz\")","v":"zzz"},"zzz"]
[null,null,"zzz","zzz"]

{"sheet":"Utility Group","index":1,"n_rows":42,"n_cols":3,"rows_kept":42,"cut":false,"hidden":false,"merged":[]}
[]
[null,"SYM","Company"]
[{"$f":"A2+1","v":1},{"$f":"'Utility Group Criteria'!C70","v":"AQN"},{"$f":"'Utility Group Criteria'!D70","v":"Algonquin Pwr & Util"}]
[{"$f":"A3+1","v":2},{"$f":"'Utility Group Criteria'!C73","v":"AEE"},{"$f":"'Utility Group Criteria'!D73","v":"Ameren Corp."}]
[3,{"$f":"'Utility Group Criteria'!C75","v":"AGR"},{"$f":"'Utility Group Criteria'!D75","v":"Avangrid, Inc."}]
[4,{"$f":"'Utility Group Criteria'!C76","v":"AVA"},{"$f":"'Utility Group Criteria'!D76","v":"Avista Corp."}]
[5,{"$f":"'Utility Group Criteria'!C77","v":"BKH"},{"$f":"'Utility Group Criteria'!D77","v":"Black Hills Corp."}]
[6,{"$f":"'Utility Group Criteria'!C78","v":"CNP"},{"$f":"'Utility Group Criteria'!D78","v":"CenterPoint Energy"}]
[7,{"$f":"'Utility Group Criteria'!C79","v":"CMS"},{"$f":"'Utility Group Criteria'!D79","v":"CMS Energy Corp."}]
[8,{"$f":"'Utility Group Criteria'!C81","v":"D"},{"$f":"'Utility Group Criteria'!D81","v":"Dominion Energy"}]
[9,{"$f":"'Utility Group Criteria'!C82","v":"DTE"},{"$f":"'Utility Group Criteria'!D82","v":"DTE Energy Co."}]
[10,{"$f":"'Utility Group Criteria'!C84","v":"EIX"},{"$f":"'Utility Group Criteria'!D84","v":"Edison International"}]
[11,{"$f":"'Utility Group Criteria'!C85","v":"EE"},{"$f":"'Utility Group Criteria'!D85","v":"El Paso Electric Co."}]
[12,{"$f":"'Utility Group Criteria'!C86","v":"EMA"},{"$f":"'Utility Group Criteria'!D86","v":"Emera Inc."}]
[13,{"$f":"'Utility Group Criteria'!C87","v":"ETR"},{"$f":"'Utility Group Criteria'!D87","v":"Entergy Corp."}]
[14,{"$f":"'Utility Group Criteria'!C90","v":"EXC"},{"$f":"'Utility Group Criteria'!D90","v":"Exelon Corp."}]
[15,{"$f":"'Utility Group Criteria'!C91","v":"FE"},{"$f":"'Utility Group Criteria'!D91","v":"FirstEnergy Corp."}]
[16,{"$f":"'Utility Group Criteria'!C93","v":"HE"},{"$f":"'Utility Group Criteria'!D93","v":"Hawaiian Elec."}]
[17,{"$f":"'Utility Group Criteria'!C94","v":"IDA"},{"$f":"'Utility Group Criteria'!D94","v":"IDACORP, Inc."}]
[18,{"$f":"'Utility Group Criteria'!C97","v":"NWE"},{"$f":"'Utility Group Criteria'!D97","v":"NorthWestern Corp."}]
[19,{"$f":"'Utility Group Criteria'!C98","v":"OGE"},{"$f":"'Utility Group Criteria'!D98","v":"OGE Energy Corp."}]
[20,{"$f":"'Utility Group Criteria'!C99","v":"OTTR"},{"$f":"'Utility Group Criteria'!D99","v":"Otter Tail Corp."}]
[21,{"$f":"'Utility Group Criteria'!C102","v":"PNM"},{"$f":"'Utility Group Criteria'!D102","v":"PNM Resources"}]
[22,{"$f":"'Utility Group Criteria'!C107","v":"SRE"},{"$f":"'Utility Group Criteria'!D107","v":"Sempra Energy"}]
[23,{"$f":"'Utility Group Criteria'!C105","v":"zzz"},{"$f":"'Utility Group Criteria'!D105","v":"zzz"}]
[24,{"$f":"'Utility Group Criteria'!C89","v":"zzz"},{"$f":"'Utility Group Criteria'!D89","v":"zzz"}]
[25,{"$f":"'Utility Group Criteria'!C71","v":"zzz"},{"$f":"'Utility Group Criteria'!D71","v":"zzz"}]
[26,{"$f":"'Utility Group Criteria'!C72","v":"zzz"},{"$f":"'Utility Group Criteria'!D72","v":"zzz"}]
[27,{"$f":"'Utility Group Criteria'!C74","v":"zzz"},{"$f":"'Utility Group Criteria'!D74","v":"zzz"}]
[28,{"$f":"'Utility Group Criteria'!C80","v":"zzz"},{"$f":"'Utility Group Criteria'!D80","v":"zzz"}]
[29,{"$f":"'Utility Group Criteria'!C83","v":"zzz"},{"$f":"'Utility Group Criteria'!D83","v":"zzz"}]
[30,{"$f":"'Utility Group Criteria'!C96","v":"zzz"},{"$f":"'Utility Group Criteria'!D96","v":"zzz"}]
[31,{"$f":"'Utility Group Criteria'!C101","v":"zzz"},{"$f":"'Utility Group Criteria'!D101","v":"zzz"}]
[32,{"$f":"'Utility Group Criteria'!C103","v":"zzz"},{"$f":"'Utility Group Criteria'!D103","v":"zzz"}]
[33,{"$f":"'Utility Group Criteria'!C104","v":"zzz"},{"$f":"'Utility Group Criteria'!D104","v":"zzz"}]
[34,{"$f":"'Utility Group Criteria'!C112","v":"zzz"},{"$f":"'Utility Group Criteria'!D112","v":"zzz"}]
[35,{"$f":"'Utility Group Criteria'!C109","v":"zzz"},{"$f":"'Utility Group Criteria'!D109","v":"zzz"}]
[36,{"$f":"'Utility Group Criteria'!C88","v":"zzz"},{"$f":"'Utility Group Criteria'!D88","v":"zzz"}]
[37,{"$f":"'Utility Group Criteria'!C92","v":"zzz"},{"$f":"'Utility Group Criteria'!D92","v":"zzz"}]
[38,{"$f":"'Utility Group Criteria'!C95","v":"zzz"},{"$f":"'Utility Group Criteria'!D95","v":"zzz"}]
[39,{"$f":"'Utility Group Criteria'!C111","v":"zzz"},{"$f":"'Utility Group Criteria'!D111","v":"zzz"}]
[40,{"$f":"'Utility Group Criteria'!C100","v":{"$error":"#REF!"}},{"$f":"'Utility Group Criteria'!D100","v":{"$error":"#REF!"}}]

{"sheet":"Exhibit List","index":2,"n_rows":23,"n_cols":4,"rows_kept":23,"cut":false,"hidden":false,"merged":[]}
["Tab","Designation","Title I","Title II"]
[2,"Exh. AMM-4","ROE ANALYSIS","SUMMARY OF RESULTS"]
["4 (1)","Exh. AMM-5","CAPITAL STRUCTURE","UTILITY GROUP"]
["4 (2-3)","Exh. AMM-5","CAPITAL STRUCTURE","ELECTRIC GROUP OPERATING SUBSIDIARIES"]
["5 (1)","Exh. AMM-6","DCF MODEL - UTILITY GROUP","DIVIDEND YIELD"]
["5 (2)","Exh. AMM-6","DCF MODEL - UTILITY GROUP","GROWTH RATES"]
["5 (3)","Exh. AMM-6","DCF MODEL - UTILITY GROUP","DCF COST OF EQUITY ESTIMATES"]
[6,"Exh. AMM-7","DCF MODEL - UTILITY GROUP","BR+SV GROWTH RATE"]
["7 (1)","Exh. AMM-8","CAPM - CURRENT BOND YIELD","UTILITY GROUP"]
["7 (2)","Exh. AMM-8","CAPM - PROJECTED BOND YIELD","UTILITY GROUP"]
["8 (1)","Exh. AMM-9","EMPIRICAL CAPM - CURRENT BOND YIELD","UTILITY GROUP"]
["8 (2)","Exh. AMM-9","EMPIRICAL CAPM - PROJECTED BOND YIELD","UTILITY GROUP"]
["9 (1)","Exh. AMM-10","ELECTRIC UTILITY RISK PREMIUM","CURRENT BOND YIELD"]
["9 (2)","Exh. AMM-10","ELECTRIC UTILITY RISK PREMIUM","PROJECTED BOND YIELD"]
["9 (3)","Exh. AMM-10","ELECTRIC UTILITY RISK PREMIUM","AUTHORIZED RETURNS"]
["9 (4)","Exh. AMM-10","ELECTRIC UTILITY RISK PREMIUM","REGRESSION RESULTS"]
[10,"Exh. AMM-11","EXPECTED EARNINGS APPROACH","UTILITY GROUP"]
["11 (1)","Exh. AMM-12","DCF MODEL - NON-UTILITY GROUP","DIVIDEND YIELD"]
["11 (2)","Exh. AMM-12","DCF MODEL - NON-UTILITY GROUP","GROWTH RATES"]
["11 (3)","Exh. AMM-12","DCF MODEL - NON-UTILITY GROUP","DCF COST OF EQUITY ESTIMATES"]
[14,"Exh. AMM-13","FLOTATION COST STUDY","ELECTRIC & GAS UTILITIES"]
["3 (1)","Exh. AMM-14","REGULATORY MECHANISMS","UTILITY GROUP"]
["3 (2-4)","Exh. AMM-14","REGULATORY MECHANISMS","UTILITY GROUP OPERATING COS."]

{"sheet":"Proxy Group Risk Measures","index":3,"n_rows":71,"n_cols":17,"rows_kept":71,"cut":false,"hidden":false,"merged":[[4,9,4,14],[5,3,5,4],[5,6,5,7],[6,3,6,6],[46,6,46,7],[45,3,45,6],[7,3,7,4],[7,6,7,7],[4,3,4,4],[46,3,46,4],[43,3,43,4],[43,9,43,14],[44,9,44,14],[44,3,44,4],[44,6,44,7],[5,9,5,14]]}
["RISK MEASURES"]
[]
["ELECTRIC GROUP"]
[]
[null,null,null,"(a)",null,null,"(b)",null,null,"(c)",null,null,null,null,null,null,"(d)"]
[null,null,null,null,null,null,null,null,null,"Value Line"]
[null,null,null,"Credit Ratings",null,null,null,null,null,"Safety",null,"Financial",null,null,null,null,"Market"]
[null,"Company",null,"S&P",null,null,"Moody's",null,null,"Rank",null,"Strength",null,null,"Beta",null,"Cap"]
[{"$f":"A8+1","v":1},{"$f":"VLOOKUP('Utility Group'!$B3,vldatabase,2,FALSE)","v":"Algonquin Pwr & Util"},null,{"$f":"VLOOKUP('Utility Group'!$B3,vldatabase,26,FALSE)","v":"BBB"},{"$f":"VLOOKUP(D9,'Ordinal Ratings'!A$8:C$30,2,FALSE)","v":9},null,{"$f":"VLOOKUP('Utility Group'!$B3,vldatabase,27,FALSE)","v":"NR"},{"$f":"VLOOKUP(G9,'Ordinal Ratings'!I$9:K$28,2,FALSE)","v":" "},null,{"$f":"VLOOKUP('Utility Group'!$B3,vldatabase,22,FALSE)","v":"n/a"},null,{"$f":"VLOOKUP('Utility Group'!$B3,vldatabase,24,FALSE)","v":"n/a"},{"$f":"VLOOKUP(L9,'Ordinal Ratings'!E$8:F$18,2,FALSE)","v":" "},null,{"$f":"VLOOKUP('Utility Group'!$B3,vldatabase,23,FALSE)","v":"n/a"},null,{"$f":"VLOOKUP('Utility Group'!$B3,vldatabase,28,FALSE)","v":5520}]
[{"$f":"A9+1","v":2},{"$f":"VLOOKUP('Utility Group'!$B4,vldatabase,2,FALSE)","v":"Ameren Corp."},null,{"$f":"VLOOKUP('Utility Group'!$B4,vldatabase,26,FALSE)","v":"BBB+"},{"$f":"VLOOKUP(D10,'Ordinal Ratings'!A$8:C$30,2,FALSE)","v":8},null,{"$f":"VLOOKUP('Utility Group'!$B4,vldatabase,27,FALSE)","v":"Baa1"},{"$f":"VLOOKUP(G10,'Ordinal Ratings'!I$9:K$28,2,FALSE)","v":8},null,{"$f":"VLOOKUP('Utility Group'!$B4,vldatabase,22,FALSE)","v":2},null,{"$f":"VLOOKUP('Utility Group'!$B4,vldatabase,24,FALSE)","v":"A"},{"$f":"VLOOKUP(L10,'Ordinal Ratings'!E$8:F$18,2,FALSE)","v":3},null,{"$f":"VLOOKUP('Utility Group'!$B4,vldatabase,23,FALSE)","v":0.6},null,{"$f":"VLOOKUP('Utility Group'!$B4,vldatabase,28,FALSE)","v":17912.07}]
[3,{"$f":"VLOOKUP('Utility Group'!$B5,vldatabase,2,FALSE)","v":"Avangrid, Inc."},null,{"$f":"VLOOKUP('Utility Group'!$B5,vldatabase,26,FALSE)","v":"BBB+"},{"$f":"VLOOKUP(D11,'Ordinal Ratings'!A$8:C$30,2,FALSE)","v":8},null,{"$f":"VLOOKUP('Utility Group'!$B5,vldatabase,27,FALSE)","v":"Baa1"},{"$f":"VLOOKUP(G11,'Ordinal Ratings'!I$9:K$28,2,FALSE)","v":8},null,{"$f":"VLOOKUP('Utility Group'!$B5,vldatabase,22,FALSE)","v":2},null,{"$f":"VLOOKUP('Utility Group'!$B5,vldatabase,24,FALSE)","v":"B++"},{"$f":"VLOOKUP(L11,'Ordinal Ratings'!E$8:F$18,2,FALSE)","v":4},null,{"$f":"VLOOKUP('Utility Group'!$B5,vldatabase,23,FALSE)","v":0.4},null,{"$f":"VLOOKUP('Utility Group'!$B5,vldatabase,28,FALSE)","v":15252.49}]
[4,{"$f":"VLOOKUP('Utility Group'!$B6,vldatabase,2,FALSE)","v":"Avista Corp."},null,{"$f":"VLOOKUP('Utility Group'!$B6,vldatabase,26,FALSE)","v":"BBB"},{"$f":"VLOOKUP(D12,'Ordinal Ratings'!A$8:C$30,2,FALSE)","v":9},null,{"$f":"VLOOKUP('Utility Group'!$B6,vldatabase,27,FALSE)","v":"Baa2"},{"$f":"VLOOKUP(G12,'Ordinal Ratings'!I$9:K$28,2,FALSE)","v":9},null,{"$f":"VLOOKUP('Utility Group'!$B6,vldatabase,22,FALSE)","v":2},null,{"$f":"VLOOKUP('Utility Group'!$B6,vldatabase,24,FALSE)","v":"A"},{"$f":"VLOOKUP(L12,'Ordinal Ratings'!E$8:F$18,2,FALSE)","v":3},null,{"$f":"VLOOKUP('Utility Group'!$B6,vldatabase,23,FALSE)","v":0.65},null,{"$f":"VLOOKUP('Utility Group'!$B6,vldatabase,28,FALSE)","v":2684.67}]
[5,{"$f":"VLOOKUP('Utility Group'!$B7,vldatabase,2,FALSE)","v":"Black Hills Corp."},null,{"$f":"VLOOKUP('Utility Group'!$B7,vldatabase,26,FALSE)","v":"BBB+"},{"$f":"VLOOKUP(D13,'Ordinal Ratings'!A$8:C$30,2,FALSE)","v":8},null,{"$f":"VLOOKUP('Utility Group'!$B7,vldatabase,27,FALSE)","v":"Baa2"},{"$f":"VLOOKUP(G13,'Ordinal Ratings'!I$9:K$28,2,FALSE)","v":9},null,{"$f":"VLOOKUP('Utility Group'!$B7,vldatabase,22,FALSE)","v":2},null,{"$f":"VLOOKUP('Utility Group'!$B7,vldatabase,24,FALSE)","v":"A"},{"$f":"VLOOKUP(L13,'Ordinal Ratings'!E$8:F$18,2,FALSE)","v":3},null,{"$f":"VLOOKUP('Utility Group'!$B7,vldatabase,23,FALSE)","v":0.75},null,{"$f":"VLOOKUP('Utility Group'!$B7,vldatabase,28,FALSE)","v":4359.29}]
[6,{"$f":"VLOOKUP('Utility Group'!$B8,vldatabase,2,FALSE)","v":"CenterPoint Energy"},null,{"$f":"VLOOKUP('Utility Group'!$B8,vldatabase,26,FALSE)","v":"BBB+"},{"$f":"VLOOKUP(D14,'Ordinal Ratings'!A$8:C$30,2,FALSE)","v":8},null,{"$f":"VLOOKUP('Utility Group'!$B8,vldatabase,27,FALSE)","v":"Baa2"},{"$f":"VLOOKUP(G14,'Ordinal Ratings'!I$9:K$28,2,FALSE)","v":9},null,{"$f":"VLOOKUP('Utility Group'!$B8,vldatabase,22,FALSE)","v":3},null,{"$f":"VLOOKUP('Utility Group'!$B8,vldatabase,24,FALSE)","v":"B+"},{"$f":"VLOOKUP(L14,'Ordinal Ratings'!E$8:F$18,2,FALSE)","v":5},null,{"$f":"VLOOKUP('Utility Group'!$B8,vldatabase,23,FALSE)","v":0.8},null,{"$f":"VLOOKUP('Utility Group'!$B8,vldatabase,28,FALSE)","v":15346.65}]
[7,{"$f":"VLOOKUP('Utility Group'!$B9,vldatabase,2,FALSE)","v":"CMS Energy Corp."},null,{"$f":"VLOOKUP('Utility Group'!$B9,vldatabase,26,FALSE)","v":"BBB+"},{"$f":"VLOOKUP(D15,'Ordinal Ratings'!A$8:C$30,2,FALSE)","v":8},null,{"$f":"VLOOKUP('Utility Group'!$B9,vldatabase,27,FALSE)","v":"Baa1"},{"$f":"VLOOKUP(G15,'Ordinal Ratings'!I$9:K$28,2,FALSE)","v":8},null,{"$f":"VLOOKUP('Utility Group'!$B9,vldatabase,22,FALSE)","v":2},null,{"$f":"VLOOKUP('Utility Group'!$B9,vldatabase,24,FALSE)","v":"B++"},{"$f":"VLOOKUP(L15,'Ordinal Ratings'!E$8:F$18,2,FALSE)","v":4},null,{"$f":"VLOOKUP('Utility Group'!$B9,vldatabase,23,FALSE)","v":0.55000000000000004},null,{"$f":"VLOOKUP('Utility Group'!$B9,vldatabase,28,FALSE)","v":15647.91}]
[8,{"$f":"VLOOKUP('Utility Group'!$B10,vldatabase,2,FALSE)","v":"Dominion Energy"},null,{"$f":"VLOOKUP('Utility Group'!$B10,vldatabase,26,FALSE)","v":"BBB+"},{"$f":"VLOOKUP(D16,'Ordinal Ratings'!A$8:C$30,2,FALSE)","v":8},null,{"$f":"VLOOKUP('Utility Group'!$B10,vldatabase,27,FALSE)","v":"Baa2"},{"$f":"VLOOKUP(G16,'Ordinal Ratings'!I$9:K$28,2,FALSE)","v":9},null,{"$f":"VLOOKUP('Utility Group'!$B10,vldatabase,22,FALSE)","v":2},null,{"$f":"VLOOKUP('Utility Group'!$B10,vldatabase,24,FALSE)","v":"B++"},{"$f":"VLOOKUP(L16,'Ordinal Ratings'!E$8:F$18,2,FALSE)","v":4},null,{"$f":"VLOOKUP('Utility Group'!$B10,vldatabase,23,FALSE)","v":0.55000000000000004},null,{"$f":"VLOOKUP('Utility Group'!$B10,vldatabase,28,FALSE)","v":49197.05}]
[9,{"$f":"VLOOKUP('Utility Group'!$B11,vldatabase,2,FALSE)","v":"DTE Energy Co."},null,{"$f":"VLOOKUP('Utility Group'!$B11,vldatabase,26,FALSE)","v":"BBB+"},{"$f":"VLOOKUP(D17,'Ordinal Ratings'!A$8:C$30,2,FALSE)","v":8},null,{"$f":"VLOOKUP('Utility Group'!$B11,vldatabase,27,FALSE)","v":"Baa1"},{"$f":"VLOOKUP(G17,'Ordinal Ratings'!I$9:K$28,2,FALSE)","v":8},null,{"$f":"VLOOKUP('Utility Group'!$B11,vldatabase,22,FALSE)","v":2},null,{"$f":"VLOOKUP('Utility Group'!$B11,vldatabase,24,FALSE)","v":"B++"},{"$f":"VLOOKUP(L17,'Ordinal Ratings'!E$8:F$18,2,FALSE)","v":4},null,{"$f":"VLOOKUP('Utility Group'!$B11,vldatabase,23,FALSE)","v":0.55000000000000004},null,{"$f":"VLOOKUP('Utility Group'!$B11,vldatabase,28,FALSE)","v":22420.44}]
[10,{"$f":"VLOOKUP('Utility Group'!$B12,vldatabase,2,FALSE)","v":"Edison International"},null,{"$f":"VLOOKUP('Utility Group'!$B12,vldatabase,26,FALSE)","v":"BBB"},{"$f":"VLOOKUP(D18,'Ordinal Ratings'!A$8:C$30,2,FALSE)","v":9},null,{"$f":"VLOOKUP('Utility Group'!$B12,vldatabase,27,FALSE)","v":"Baa3"},{"$f":"VLOOKUP(G18,'Ordinal Ratings'!I$9:K$28,2,FALSE)","v":10},null,{"$f":"VLOOKUP('Utility Group'!$B12,vldatabase,22,FALSE)","v":3},null,{"$f":"VLOOKUP('Utility Group'!$B12,vldatabase,24,FALSE)","v":"B+"},{"$f":"VLOOKUP(L18,'Ordinal Ratings'!E$8:F$18,2,FALSE)","v":5},null,{"$f":"VLOOKUP('Utility Group'!$B12,vldatabase,23,FALSE)","v":0.55000000000000004},null,{"$f":"VLOOKUP('Utility Group'!$B12,vldatabase,28,FALSE)","v":21171.200000000001}]
[11,{"$f":"VLOOKUP('Utility Group'!$B13,vldatabase,2,FALSE)","v":"El Paso Electric Co."},null,{"$f":"VLOOKUP('Utility Group'!$B13,vldatabase,26,FALSE)","v":"BBB"},{"$f":"VLOOKUP(D19,'Ordinal Ratings'!A$8:C$30,2,FALSE)","v":9},null,{"$f":"VLOOKUP('Utility Group'!$B13,vldatabase,27,FALSE)","v":"Baa1"},{"$f":"VLOOKUP(G19,'Ordinal Ratings'!I$9:K$28,2,FALSE)","v":8},null,{"$f":"VLOOKUP('Utility Group'!$B13,vldatabase,22,FALSE)","v":2},null,{"$f":"VLOOKUP('Utility Group'!$B13,vldatabase,24,FALSE)","v":"B++"},{"$f":"VLOOKUP(L19,'Ordinal Ratings'!E$8:F$18,2,FALSE)","v":4},null,{"$f":"VLOOKUP('Utility Group'!$B13,vldatabase,23,FALSE)","v":0.65},null,{"$f":"VLOOKUP('Utility Group'!$B13,vldatabase,28,FALSE)","v":2359.09}]
[12,{"$f":"VLOOKUP('Utility Group'!$B14,vldatabase,2,FALSE)","v":"Emera Inc."},null,{"$f":"VLOOKUP('Utility Group'!$B14,vldatabase,26,FALSE)","v":"BBB+"},{"$f":"VLOOKUP(D20,'Ordinal Ratings'!A$8:C$30,2,FALSE)","v":8},null,{"$f":"VLOOKUP('Utility Group'!$B14,vldatabase,27,FALSE)","v":"Baa3"},{"$f":"VLOOKUP(G20,'Ordinal Ratings'!I$9:K$28,2,FALSE)","v":10},null,{"$f":"VLOOKUP('Utility Group'!$B14,vldatabase,22,FALSE)","v":2},null,{"$f":"VLOOKUP('Utility Group'!$B14,vldatabase,24,FALSE)","v":"B+"},{"$f":"VLOOKUP(L20,'Ordinal Ratings'!E$8:F$18,2,FALSE)","v":5},null,{"$f":"VLOOKUP('Utility Group'!$B14,vldatabase,23,FALSE)","v":0.55000000000000004},null,{"$f":"VLOOKUP('Utility Group'!$B14,vldatabase,28,FALSE)","v":11301.63}]
[13,{"$f":"VLOOKUP('Utility Group'!$B15,vldatabase,2,FALSE)","v":"Entergy Corp."},null,{"$f":"VLOOKUP('Utility Group'!$B15,vldatabase,26,FALSE)","v":"BBB+"},{"$f":"VLOOKUP(D21,'Ordinal Ratings'!A$8:C$30,2,FALSE)","v":8},null,{"$f":"VLOOKUP('Utility Group'!$B15,vldatabase,27,FALSE)","v":"Baa2"},{"$f":"VLOOKUP(G21,'Ordinal Ratings'!I$9:K$28,2,FALSE)","v":9},null,{"$f":"VLOOKUP('Utility Group'!$B15,vldatabase,22,FALSE)","v":3},null,{"$f":"VLOOKUP('Utility Group'!$B15,vldatabase,24,FALSE)","v":"B++"},{"$f":"VLOOKUP(L21,'Ordinal Ratings'!E$8:F$18,2,FALSE)","v":4},null,{"$f":"VLOOKUP('Utility Group'!$B15,vldatabase,23,FALSE)","v":0.6},null,{"$f":"VLOOKUP('Utility Group'!$B15,vldatabase,28,FALSE)","v":17950.87}]
[14,{"$f":"VLOOKUP('Utility Group'!$B16,vldatabase,2,FALSE)","v":"Exelon Corp."},null,{"$f":"VLOOKUP('Utility Group'!$B16,vldatabase,26,FALSE)","v":"BBB+"},{"$f":"VLOOKUP(D22,'Ordinal Ratings'!A$8:C$30,2,FALSE)","v":8},null,{"$f":"VLOOKUP('Utility Group'!$B16,vldatabase,27,FALSE)","v":"Baa2"},{"$f":"VLOOKUP(G22,'Ordinal Ratings'!I$9:K$28,2,FALSE)","v":9},null,{"$f":"VLOOKUP('Utility Group'!$B16,vldatabase,22,FALSE)","v":3},null,{"$f":"VLOOKUP('Utility Group'!$B16,vldatabase,24,FALSE)","v":"B++"},{"$f":"VLOOKUP(L22,'Ordinal Ratings'!E$8:F$18,2,FALSE)","v":4},null,{"$f":"VLOOKUP('Utility Group'!$B16,vldatabase,23,FALSE)","v":0.7},null,{"$f":"VLOOKUP('Utility Group'!$B16,vldatabase,28,FALSE)","v":48021.22}]
[15,{"$f":"VLOOKUP('Utility Group'!$B17,vldatabase,2,FALSE)","v":"FirstEnergy Corp."},null,{"$f":"VLOOKUP('Utility Group'!$B17,vldatabase,26,FALSE)","v":"BBB"},{"$f":"VLOOKUP(D23,'Ordinal Ratings'!A$8:C$30,2,FALSE)","v":9},null,{"$f":"VLOOKUP('Utility Group'!$B17,vldatabase,27,FALSE)","v":"Baa3"},{"$f":"VLOOKUP(G23,'Ordinal Ratings'!I$9:K$28,2,FALSE)","v":10},null,{"$f":"VLOOKUP('Utility Group'!$B17,vldatabase,22,FALSE)","v":2},null,{"$f":"VLOOKUP('Utility Group'!$B17,vldatabase,24,FALSE)","v":"B++"},{"$f":"VLOOKUP(L23,'Ordinal Ratings'!E$8:F$18,2,FALSE)","v":4},null,{"$f":"VLOOKUP('Utility Group'!$B17,vldatabase,23,FALSE)","v":0.65},null,{"$f":"VLOOKUP('Utility Group'!$B17,vldatabase,28,FALSE)","v":21091.99}]
[16,{"$f":"VLOOKUP('Utility Group'!$B18,vldatabase,2,FALSE)","v":"Hawaiian Elec."},null,{"$f":"VLOOKUP('Utility Group'!$B18,vldatabase,26,FALSE)","v":"BBB-"},{"$f":"VLOOKUP(D24,'Ordinal Ratings'!A$8:C$30,2,FALSE)","v":10},null,{"$f":"VLOOKUP('Utility Group'!$B18,vldatabase,27,FALSE)","v":"Baa2"},{"$f":"VLOOKUP(G24,'Ordinal Ratings'!I$9:K$28,2,FALSE)","v":9},null,{"$f":"VLOOKUP('Utility Group'!$B18,vldatabase,22,FALSE)","v":2},null,{"$f":"VLOOKUP('Utility Group'!$B18,vldatabase,24,FALSE)","v":"A"},{"$f":"VLOOKUP(L24,'Ordinal Ratings'!E$8:F$18,2,FALSE)","v":3},null,{"$f":"VLOOKUP('Utility Group'!$B18,vldatabase,23,FALSE)","v":0.6},null,{"$f":"VLOOKUP('Utility Group'!$B18,vldatabase,28,FALSE)","v":4419.3999999999996}]
[17,{"$f":"VLOOKUP('Utility Group'!$B19,vldatabase,2,FALSE)","v":"IDACORP, Inc."},null,{"$f":"VLOOKUP('Utility Group'!$B19,vldatabase,26,FALSE)","v":"BBB"},{"$f":"VLOOKUP(D25,'Ordinal Ratings'!A$8:C$30,2,FALSE)","v":9},null,{"$f":"VLOOKUP('Utility Group'!$B19,vldatabase,27,FALSE)","v":"Baa1"},{"$f":"VLOOKUP(G25,'Ordinal Ratings'!I$9:K$28,2,FALSE)","v":8},null,{"$f":"VLOOKUP('Utility Group'!$B19,vldatabase,22,FALSE)","v":2},null,{"$f":"VLOOKUP('Utility Group'!$B19,vldatabase,24,FALSE)","v":"A"},{"$f":"VLOOKUP(L25,'Ordinal Ratings'!E$8:F$18,2,FALSE)","v":3},null,{"$f":"VLOOKUP('Utility Group'!$B19,vldatabase,23,FALSE)","v":0.55000000000000004},null,{"$f":"VLOOKUP('Utility Group'!$B19,vldatabase,28,FALSE)","v":5011.75}]
[18,{"$f":"VLOOKUP('Utility Group'!$B20,vldatabase,2,FALSE)","v":"NorthWestern Corp."},null,{"$f":"VLOOKUP('Utility Group'!$B20,vldatabase,26,FALSE)","v":"BBB"},{"$f":"VLOOKUP(D26,'Ordinal Ratings'!A$8:C$30,2,FALSE)","v":9},null,{"$f":"VLOOKUP('Utility Group'!$B20,vldatabase,27,FALSE)","v":"Baa2"},{"$f":"VLOOKUP(G26,'Ordinal Ratings'!I$9:K$28,2,FALSE)","v":9},null,{"$f":"VLOOKUP('Utility Group'!$B20,vldatabase,22,FALSE)","v":2},null,{"$f":"VLOOKUP('Utility Group'!$B20,vldatabase,24,FALSE)","v":"B++"},{"$f":"VLOOKUP(L26,'Ordinal Ratings'!E$8:F$18,2,FALSE)","v":4},null,{"$f":"VLOOKUP('Utility Group'!$B20,vldatabase,23,FALSE)","v":0.55000000000000004},null,{"$f":"VLOOKUP('Utility Group'!$B20,vldatabase,28,FALSE)","v":3544.75}]
[19,{"$f":"VLOOKUP('Utility Group'!$B21,vldatabase,2,FALSE)","v":"OGE Energy Corp."},null,{"$f":"VLOOKUP('Utility Group'!$B21,vldatabase,26,FALSE)","v":"BBB+"},{"$f":"VLOOKUP(D27,'Ordinal Ratings'!A$8:C$30,2,FALSE)","v":8},null,{"$f":"VLOOKUP('Utility Group'!$B21,vldatabase,27,FALSE)","v":"Baa1"},{"$f":"VLOOKUP(G27,'Ordinal Ratings'!I$9:K$28,2,FALSE)","v":8},null,{"$f":"VLOOKUP('Utility Group'!$B21,vldatabase,22,FALSE)","v":2},null,{"$f":"VLOOKUP('Utility Group'!$B21,vldatabase,24,FALSE)","v":"A"},{"$f":"VLOOKUP(L27,'Ordinal Ratings'!E$8:F$18,2,FALSE)","v":3},null,{"$f":"VLOOKUP('Utility Group'!$B21,vldatabase,23,FALSE)","v":0.85},null,{"$f":"VLOOKUP('Utility Group'!$B21,vldatabase,28,FALSE)","v":8551.15}]
[20,{"$f":"VLOOKUP('Utility Group'!$B22,vldatabase,2,FALSE)","v":"Otter Tail Corp."},null,{"$f":"VLOOKUP('Utility Group'!$B22,vldatabase,26,FALSE)","v":"BBB"},{"$f":"VLOOKUP(D28,'Ordinal Ratings'!A$8:C$30,2,FALSE)","v":9},null,{"$f":"VLOOKUP('Utility Group'!$B22,vldatabase,27,FALSE)","v":"Baa2"},{"$f":"VLOOKUP(G28,'Ordinal Ratings'!I$9:K$28,2,FALSE)","v":9},null,{"$f":"VLOOKUP('Utility Group'!$B22,vldatabase,22,FALSE)","v":2},null,{"$f":"VLOOKUP('Utility Group'!$B22,vldatabase,24,FALSE)","v":"A"},{"$f":"VLOOKUP(L28,'Ordinal Ratings'!E$8:F$18,2,FALSE)","v":3},null,{"$f":"VLOOKUP('Utility Group'!$B22,vldatabase,23,FALSE)","v":0.7},null,{"$f":"VLOOKUP('Utility Group'!$B22,vldatabase,28,FALSE)","v":1951.07}]
[21,{"$f":"VLOOKUP('Utility Group'!$B23,vldatabase,2,FALSE)","v":"PNM Resources"},null,{"$f":"VLOOKUP('Utility Group'!$B23,vldatabase,26,FALSE)","v":"BBB+"},{"$f":"VLOOKUP(D29,'Ordinal Ratings'!A$8:C$30,2,FALSE)","v":8},null,{"$f":"VLOOKUP('Utility Group'!$B23,vldatabase,27,FALSE)","v":"Baa3"},{"$f":"VLOOKUP(G29,'Ordinal Ratings'!I$9:K$28,2,FALSE)","v":10},null,{"$f":"VLOOKUP('Utility Group'!$B23,vldatabase,22,FALSE)","v":3},null,{"$f":"VLOOKUP('Utility Group'!$B23,vldatabase,24,FALSE)","v":"B+"},{"$f":"VLOOKUP(L29,'Ordinal Ratings'!E$8:F$18,2,FALSE)","v":5},null,{"$f":"VLOOKUP('Utility Group'!$B23,vldatabase,23,FALSE)","v":0.65},null,{"$f":"VLOOKUP('Utility Group'!$B23,vldatabase,28,FALSE)","v":3748.47}]
[22,{"$f":"VLOOKUP('Utility Group'!$B24,vldatabase,2,FALSE)","v":"Sempra Energy"},null,{"$f":"VLOOKUP('Utility Group'!$B24,vldatabase,26,FALSE)","v":"BBB+"},{"$f":"VLOOKUP(D30,'Ordinal Ratings'!A$8:C$30,2,FALSE)","v":8},null,{"$f":"VLOOKUP('Utility Group'!$B24,vldatabase,27,FALSE)","v":"Baa1"},{"$f":"VLOOKUP(G30,'Ordinal Ratings'!I$9:K$28,2,FALSE)","v":8},null,{"$f":"VLOOKUP('Utility Group'!$B24,vldatabase,22,FALSE)","v":2},null,{"$f":"VLOOKUP('Utility Group'!$B24,vldatabase,24,FALSE)","v":"A"},{"$f":"VLOOKUP(L30,'Ordinal Ratings'!E$8:F$18,2,FALSE)","v":3},null,{"$f":"VLOOKUP('Utility Group'!$B24,vldatabase,23,FALSE)","v":0.75},null,{"$f":"VLOOKUP('Utility Group'!$B24,vldatabase,28,FALSE)","v":34459.300000000003}]
[]
[null,"Average",null,{"$f":"VLOOKUP(E32,'Ordinal Ratings'!$B$8:$C$28,2,FALSE)","v":"BBB+"},{"$f":"ROUND(AVERAGE(E9:E30),0)","v":8},null,{"$f":"VLOOKUP(H32,'Ordinal Ratings'!$J$8:$K$28,2,FALSE)","v":"Baa2"},{"$f":"ROUND(AVERAGE(H9:H30),0)","v":9},null,{"$f":"AVERAGE(J9:J30)","v":2.2380952380952381},null,{"$f":"VLOOKUP(M32,'Ordinal Ratings'!$F$8:$G$17,2,FALSE)","v":"B++"},{"$f":"ROUND(AVERAGE(M9:M30),0)","v":4},null,{"$f":"AVERAGE(O9:O30)","v":0.62857142857142856},null,{"$f":"AVERAGE(Q9:Q30)","v":15087.384545454546}]
[]
[]
[]
["(a)",{"$f":"'Electric Utility Data'!B52","v":"Issuer credit rating from www.standardandpoors.com (retrieved Mar. 26, 2019)."}]
["(b)",{"$f":"'Electric Utility Data'!B53","v":"Long-term rating from www.moodys.com (retrieved Mar. 26, 2019)."}]
["(c)",{"$f":"'Utility Group Criteria'!B51","v":"The Value Line Investment Survey (Jan. 25, Feb. 15 & Mar. 15, 2019)"}]
["(d)",{"$f":"'Electric Utility Data'!B54","v":"www.valueline.com (retrieved Mar. 26, 2019)."}]
["RISK MEASURES"]
[]
["NON-UTILITY GROUP"]
[]
[null,null,null,"(a)",null,null,"(b)",null,null,"(c)",null,null,null,null,null,null,"(c)"]
[null,null,null,null,null,null,null,null,null,"Value Line"]
[null,null,null,"Credit Ratings",null,null,null,null,null,"Safety",null,"Financial",null,null,null,null,"Market"]
[null,"Company",null,"S&P",null,null,"Moody's",null,null,"Rank",null,"Strength",null,null,"Beta",null,"Cap"]
[1,"Church & Dwight",null,"BBB+",{"$f":"VLOOKUP(D48,'Ordinal Ratings'!A$8:B$30,2,FALSE)","v":8},null,"Baa1",{"$f":"VLOOKUP(G48,'Ordinal Ratings'!I$8:J$26,2,FALSE)","v":8},null,1,null,"A+",{"$f":"VLOOKUP(L48,'Ordinal Ratings'!E$8:F$17,2,FALSE)","v":2},null,0.75,null,16300]
[{"$f":"A48+1","v":2},"Coca-Cola",null,"A+",{"$f":"VLOOKUP(D49,'Ordinal Ratings'!A$8:B$30,2,FALSE)","v":5},null,"A1",{"$f":"VLOOKUP(G49,'Ordinal Ratings'!I$8:J$26,2,FALSE)","v":5},null,1,null,"A++",{"$f":"VLOOKUP(L49,'Ordinal Ratings'!E$8:F$17,2,FALSE)","v":1},null,0.7,null,202000]
[3,"Colgate-Palmolive",null,"AA-",{"$f":"VLOOKUP(D50,'Ordinal Ratings'!A$8:B$30,2,FALSE)","v":4},null,"Aa3",{"$f":"VLOOKUP(G50,'Ordinal Ratings'!I$8:J$26,2,FALSE)","v":4},null,1,null,"A+",{"$f":"VLOOKUP(L50,'Ordinal Ratings'!E$8:F$17,2,FALSE)","v":2},null,0.75,null,56600]
[4,"Federal Realty Inv.",null,"A-",{"$f":"VLOOKUP(D51,'Ordinal Ratings'!A$8:B$30,2,FALSE)","v":7},null,"A3",{"$f":"VLOOKUP(G51,'Ordinal Ratings'!I$8:J$26,2,FALSE)","v":7},null,1,null,"A",{"$f":"VLOOKUP(L51,'Ordinal Ratings'!E$8:F$17,2,FALSE)","v":3},null,0.7,null,8500]
[5,"General Mills",null,"BBB",{"$f":"VLOOKUP(D52,'Ordinal Ratings'!A$8:B$30,2,FALSE)","v":9},null,"Baa2",{"$f":"VLOOKUP(G52,'Ordinal Ratings'!I$8:J$26,2,FALSE)","v":9},null,1,null,"A",{"$f":"VLOOKUP(L52,'Ordinal Ratings'!E$8:F$17,2,FALSE)","v":3},null,0.75,null,24500]
[6,"Kellogg",null,"BBB",{"$f":"VLOOKUP(D53,'Ordinal Ratings'!A$8:B$30,2,FALSE)","v":9},null,"Baa2",{"$f":"VLOOKUP(G53,'Ordinal Ratings'!I$8:J$26,2,FALSE)","v":9},null,1,null,"A",{"$f":"VLOOKUP(L53,'Ordinal Ratings'!E$8:F$17,2,FALSE)","v":3},null,0.7,null,20100]
[7,"Kimberly-Clark",null,"A",{"$f":"VLOOKUP(D54,'Ordinal Ratings'!A$8:B$30,2,FALSE)","v":6},null,"A2",{"$f":"VLOOKUP(G54,'Ordinal Ratings'!I$8:J$26,2,FALSE)","v":6},null,1,null,"A+",{"$f":"VLOOKUP(L54,'Ordinal Ratings'!E$8:F$17,2,FALSE)","v":2},null,0.75,null,40600]
[8,"McCormick & Co.",null,"BBB",{"$f":"VLOOKUP(D55,'Ordinal Ratings'!A$8:B$30,2,FALSE)","v":9},null,"Baa2",{"$f":"VLOOKUP(G55,'Ordinal Ratings'!I$8:J$26,2,FALSE)","v":9},null,1,null,"A+",{"$f":"VLOOKUP(L55,'Ordinal Ratings'!E$8:F$17,2,FALSE)","v":2},null,0.75,null,18500]
[9,"PepsiCo, Inc.",null,"A+",{"$f":"VLOOKUP(D56,'Ordinal Ratings'!A$8:B$30,2,FALSE)","v":5},null,"A1",{"$f":"VLOOKUP(G56,'Ordinal Ratings'!I$8:J$26,2,FALSE)","v":5},null,1,null,"A++",{"$f":"VLOOKUP(L56,'Ordinal Ratings'!E$8:F$17,2,FALSE)","v":1},null,0.75,null,156400]
[10,"Procter & Gamble",null,"AA-",{"$f":"VLOOKUP(D57,'Ordinal Ratings'!A$8:B$30,2,FALSE)","v":4},null,"Aa3",{"$f":"VLOOKUP(G57,'Ordinal Ratings'!I$8:J$26,2,FALSE)","v":4},null,1,null,"A++",{"$f":"VLOOKUP(L57,'Ordinal Ratings'!E$8:F$17,2,FALSE)","v":1},null,0.65,null,250000]
[11,"Public Storage",null,"A",{"$f":"VLOOKUP(D58,'Ordinal Ratings'!A$8:B$30,2,FALSE)","v":6},null,"A2",{"$f":"VLOOKUP(G58,'Ordinal Ratings'!I$8:J$26,2,FALSE)","v":6},null,1,null,"A+",{"$f":"VLOOKUP(L58,'Ordinal Ratings'!E$8:F$17,2,FALSE)","v":2},null,0.75,null,34300]
[12,"Smucker (J.M.)",null,"BBB",{"$f":"VLOOKUP(D59,'Ordinal Ratings'!A$8:B$30,2,FALSE)","v":9},null,"Baa2",{"$f":"VLOOKUP(G59,'Ordinal Ratings'!I$8:J$26,2,FALSE)","v":9},null,1,null,"A",{"$f":"VLOOKUP(L59,'Ordinal Ratings'!E$8:F$17,2,FALSE)","v":3},null,0.7,null,11300]
[13,"Sysco Corp.",null,"BBB+",{"$f":"VLOOKUP(D60,'Ordinal Ratings'!A$8:B$30,2,FALSE)","v":8},null,"A3",{"$f":"VLOOKUP(G60,'Ordinal Ratings'!I$8:J$26,2,FALSE)","v":7},null,1,null,"A+",{"$f":"VLOOKUP(L60,'Ordinal Ratings'!E$8:F$17,2,FALSE)","v":2},null,0.75,null,32700]
[14,"Verizon Communications",null,"BBB+",{"$f":"VLOOKUP(D61,'Ordinal Ratings'!A$8:B$30,2,FALSE)","v":8},null,"Baa1",{"$f":"VLOOKUP(G61,'Ordinal Ratings'!I$8:J$26,2,FALSE)","v":8},null,1,null,"A++",{"$f":"VLOOKUP(L61,'Ordinal Ratings'!E$8:F$17,2,FALSE)","v":1},null,0.75,null,232000]
[15,"Walmart Inc.",null,"AA",{"$f":"VLOOKUP(D62,'Ordinal Ratings'!A$8:B$30,2,FALSE)","v":3},null,"Aa2",{"$f":"VLOOKUP(G62,'Ordinal Ratings'!I$8:J$26,2,FALSE)","v":3},null,1,null,"A++",{"$f":"VLOOKUP(L62,'Ordinal Ratings'!E$8:F$17,2,FALSE)","v":1},null,0.7,null,280000]
[16,"Waste Management",null,"A-",{"$f":"VLOOKUP(D63,'Ordinal Ratings'!A$8:B$30,2,FALSE)","v":7},null,"Baa1",{"$f":"VLOOKUP(G63,'Ordinal Ratings'!I$8:J$26,2,FALSE)","v":8},null,1,null,"A",{"$f":"VLOOKUP(L63,'Ordinal Ratings'!E$8:F$17,2,FALSE)","v":3},null,0.75,null,42100]
[]
[null,"Average ",null,{"$f":"VLOOKUP(E65,'Ordinal Ratings'!$B$8:$C$28,2,FALSE)","v":"A-"},{"$f":"ROUND(AVERAGE(E48:E63),0)","v":7},null,{"$f":"VLOOKUP(H65,'Ordinal Ratings'!$J$8:$K$28,2,FALSE)","v":"A3"},{"$f":"ROUND(AVERAGE(H48:H63),0)","v":7},null,{"$f":"AVERAGE(J48:J63)","v":1},null,{"$f":"VLOOKUP(M65,'Ordinal Ratings'!$F$8:$G$17,2,FALSE)","v":"A+"},{"$f":"ROUND(AVERAGE(M48:M63),0)","v":2},null,{"$f":"AVERAGE(O48:O63)","v":0.72812499999999991},null,{"$f":"AVERAGE(Q48:Q63)","v":89118.75}]
[]
[]
[]
["(a)","www.standardandpoors.com (retrieved Mar. 25, 2019)."]
["(b)","www.moodys.com (retrieved Mar. 25, 2019)."]
["(c)","The Value Line Investment Survey (Jan. 4, Jan. 18, Jan. 25, Feb. 22, Mar. 15 & Mar. 22, 2019)."]

{"sheet":"Tables","index":4,"n_rows":17,"n_cols":7,"rows_kept":17,"cut":false,"hidden":false,"merged":[[4,1,4,2],[11,4,11,6],[12,1,12,2],[3,4,3,6]]}
[]
[]
[]
[null,null,null,null,"Value Line"]
[null,"Credit Rating",null,null,"Safety","Financial"]
[null,"S&P","Moody's",null,"Rank","Strength","Beta"]
["Utility Group",{"$f":"'Proxy Group Risk Measures'!D32","v":"BBB+"},{"$f":"'Proxy Group Risk Measures'!G32","v":"Baa2"},null,{"$f":"'Proxy Group Risk Measures'!J32","v":2.2380952380952381},{"$f":"'Proxy Group Risk Measures'!L32","v":"B++"},{"$f":"'Proxy Group Risk Measures'!O32","v":0.62857142857142856}]
["Avista",{"$f":"'Proxy Group Risk Measures'!D$12","v":"BBB"},{"$f":"'Proxy Group Risk Measures'!G$12","v":"Baa2"},null,{"$f":"'Proxy Group Risk Measures'!J$12","v":2},{"$f":"'Proxy Group Risk Measures'!L$12","v":"A"},{"$f":"'Proxy Group Risk Measures'!O$12","v":0.65}]
[]
[]
[]
[null,null,null,null,"Value Line"]
[null,"Credit Rating",null,null,"Safety","Financial"]
[null,"S&P","Moody's",null,"Rank","Strength","Beta"]
["Non-Utility Group",{"$f":"'Proxy Group Risk Measures'!D65","v":"A-"},{"$f":"'Proxy Group Risk Measures'!G65","v":"A3"},null,{"$f":"'Proxy Group Risk Measures'!J65","v":1},{"$f":"'Proxy Group Risk Measures'!L65","v":"A+"},{"$f":"'Proxy Group Risk Measures'!O65","v":0.72812499999999991}]
["Utility Group",{"$f":"B7","v":"BBB+"},{"$f":"C7","v":"Baa2"},null,{"$f":"E7","v":2.2380952380952381},{"$f":"F7","v":"B++"},{"$f":"G7","v":0.62857142857142856}]
["Avista",{"$f":"'Proxy Group Risk Measures'!D$12","v":"BBB"},{"$f":"'Proxy Group Risk Measures'!G$12","v":"Baa2"},null,{"$f":"'Proxy Group Risk Measures'!J$12","v":2},{"$f":"'Proxy Group Risk Measures'!L$12","v":"A"},{"$f":"'Proxy Group Risk Measures'!O$12","v":0.65}]

{"sheet":"Table 1 - Fig. 1","index":5,"n_rows":56,"n_cols":8,"rows_kept":56,"cut":false,"hidden":false,"merged":[[3,2,3,3],[3,4,3,6],[42,3,42,5],[43,3,43,5],[50,3,50,5]]}
[]
[]
[]
[null,null,"From Exh. AMM-4",null,"Graph Data"]
[null,{"$f":"B4+1","v":1},{"$f":"'4'!F7","v":0.10004622258129739},null,1,9.0113805751183773E-2,null,9.9000000000000005E-2]
[null,{"$f":"B5+1","v":2},{"$f":"'4'!F8","v":9.989121834840721E-2},null,{"$f":"E5+1","v":2},9.341124457152139E-2,null,9.9000000000000005E-2]
[null,3,{"$f":"'4'!F9","v":9.341124457152139E-2},null,{"$f":"E6+1","v":3},9.7855458798519063E-2,null,9.9000000000000005E-2]
[null,4,{"$f":"'4'!F10","v":9.0113805751183773E-2},null,4,9.989121834840721E-2,null,9.9000000000000005E-2]
[null,5,{"$f":"'4'!H7","v":0.11239409597566323},null,5,0.10004622258129739,null,9.9000000000000005E-2]
[null,6,{"$f":"'4'!H8","v":9.7855458798519063E-2},null,6,0.10050000000000001,null,9.9000000000000005E-2]
[null,7,{"$f":"'4'!H9","v":0.10894916844915294},null,7,0.10190476190476191,null,9.9000000000000005E-2]
[null,8,{"$f":"'4'!H10","v":0.10228882639861368},null,8,0.10221088,null,9.9000000000000005E-2]
[null,9,{"$f":"'4'!F12","v":0.10190476190476191},null,9,0.10228882639861368,null,9.9000000000000005E-2]
[null,10,{"$f":"'4'!H12","v":0.10050000000000001},null,10,0.10580197568892598,null,9.9000000000000005E-2]
[null,11,{"$f":"'4'!F14","v":0.11119047619047619},null,11,0.1066756494042221,null,9.9000000000000005E-2]
[null,12,{"$f":"'4'!H14","v":0.1105},null,12,0.10779295999999999,null,9.9000000000000005E-2]
[null,13,{"$f":"'4'!G17","v":0.10221088},null,13,0.10894916844915294,null,9.9000000000000005E-2]
[null,14,{"$f":"'4'!G18","v":0.10779295999999999},null,14,0.1105,null,9.9000000000000005E-2]
[null,15,{"$f":"'4'!F20","v":0.1066756494042221},null,15,0.11119047619047619,null,9.9000000000000005E-2]
[null,16,{"$f":"'4'!H20","v":0.10580197568892598},null,16,0.11239409597566323,null,9.9000000000000005E-2]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["DCF",null,null,"Average",null,"Midpoint"]
[null,"Value Line",null,{"$f":"'4'!F7","v":0.10004622258129739},5,{"$f":"'4'!H7","v":0.11239409597566323},16]
[null,"IBES",null,{"$f":"'4'!F8","v":9.989121834840721E-2},4,{"$f":"'4'!H8","v":9.7855458798519063E-2},3]
[null,"Zacks",null,{"$f":"'4'!F9","v":9.341124457152139E-2},2,{"$f":"'4'!H9","v":0.10894916844915294},13]
[null,"Internal br + sv",null,{"$f":"'4'!F10","v":9.0113805751183773E-2},1,{"$f":"'4'!H10","v":0.10228882639861368},9]
[null,"Internal br + sv",null,9.134261538565612E-2,null,0.10738833437846554]
["CAPM",null,null,{"$f":"'4'!F12","v":0.10190476190476191},7,{"$f":"'4'!H12","v":0.10050000000000001},6]
[null,"Projected Bond Yield",null,0.10655291666666665,28,0.10643499999999999]
["Empirical CAPM",null,null,{"$f":"'4'!F14","v":0.11119047619047619},15,{"$f":"'4'!H14","v":0.1105},14]
[null,"Projected Bond Yield",null,0.1116209375,35,0.11196374999999999,36]
["Utility Risk Premium"]
[null,"Current Bond Yields",null,"10.2% 7"]
[null,"Projected Bond Yields",null,"10.8% 12"]
[]
["Expected Earnings",null,null,{"$f":"'4'!F20","v":0.1066756494042221},11,{"$f":"'4'!H20","v":0.10580197568892598},10]
[]
["Cost of Equity Recommendation"]
[null,"Cost of Equity Range",null,9.8000000000000004E-2,"--",0.108]
[]
["Flotation Cost Adjustment",null,null,1E-3]
[]
["Recommended ROE Range",null,null,{"$f":"D49+D51","v":9.9000000000000005E-2},"--",{"$f":"F49+D51","v":0.109}]
[]
[]
["Note: Footnotes correspond to rank order in the subsequent figure."]

{"sheet":"Fig. 2","index":6,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[]}

{"sheet":"4","index":7,"n_rows":42,"n_cols":23,"rows_kept":42,"cut":false,"hidden":false,"merged":[]}
[{"$f":"'Exhibit List'!C2","v":"ROE ANALYSIS"},null,null,null,null,null,null,null,null,{"$f":"'Exhibit List'!B2","v":"Exh. AMM-4"}]
[null,null,null,null,null,null,null,null,null,"Page 1 of 1"]
[{"$f":"'Exhibit List'!D2","v":"SUMMARY OF RESULTS"}]
[]
[]
[null,"DCF   ",null,null,null,"Average",null,"Midpoint"]
[null,null,"Value Line",null,null,{"$f":"'6 (3)'!E32","v":0.10004622258129739},null,{"$f":"'6 (3)'!E33","v":0.11239409597566323}]
[null,null,"IBES",null,null,{"$f":"'6 (3)'!G32","v":9.989121834840721E-2},null,{"$f":"'6 (3)'!G33","v":9.7855458798519063E-2}]
[null,null,"Zacks",null,null,{"$f":"'6 (3)'!I32","v":9.341124457152139E-2},null,{"$f":"'6 (3)'!I33","v":0.10894916844915294}]
[null,null,"Internal br + sv",null,null,{"$f":"'6 (3)'!L32","v":9.0113805751183773E-2},null,{"$f":"'6 (3)'!L33","v":0.10228882639861368}]
[]
[null,"CAPM   ",null,null,null,{"$f":"'8'!N32","v":0.10190476190476191},null,{"$f":"'8'!N33","v":0.10050000000000001}]
[]
[null,"Empirical CAPM   ",null,null,null,{"$f":"'9'!Q32","v":0.11119047619047619},null,{"$f":"'9'!Q33","v":0.1105}]
[]
[null,"Utility Risk Premium"]
[null,null,"Current Bond Yield",null,null,null,{"$f":"'10 (1)'!G22","v":0.10221088}]
[null,null,"Projected Bond Yields",null,null,null,{"$f":"'10 (2)'!G22","v":0.10779295999999999}]
[]
[null,"Expected Earnings",null,null,null,{"$f":"'11'!I32","v":0.1066756494042221},null,{"$f":"'11'!I33","v":0.10580197568892598}]
[]
[]
[]
[null,null,"Cost of Equity Range",null,null,9.8000000000000004E-2,"--",0.108]
[]
[null,null,"Flotation Cost Adjustment"]
[null,null,null,"Dividend Yield",null,null,{"$f":"'6 (1)'!H32","v":3.4789370692576475E-2}]
[null,null,null,"Flotation Cost Percentage",null,null,{"$f":"ROUND('13'!L62,2)","v":0.03}]
[null,null,null,null,"Adjustment",null,{"$f":"G27*G28","v":1.0436811207772943E-3}]
[]
[]
[null,null,"Recommended ROE Range",null,null,{"$f":"F24+G29","v":9.9043681120777299E-2},"--",{"$f":"H24+G29","v":0.10904368112077729}]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"UTILITY",null,null,null,null,null,"NON-UTILITY"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Growth Rate","Average",null,"Midpoint",null,null,"Growth Rate","Average",null,"Midpoint"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Value Line",{"$f":"F7","v":0.10004622258129739},null,{"$f":"H7","v":0.11239409597566323},null,null,"Value Line",{"$f":"'12 (3)'!E27","v":0.10301877379920947},null,{"$f":"'12 (3)'!E28","v":0.1129134079913395}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"IBES",{"$f":"F8","v":9.989121834840721E-2},null,{"$f":"H8","v":9.7855458798519063E-2},null,null,"IBES",{"$f":"'12 (3)'!G27","v":9.851765923472465E-2},null,{"$f":"'12 (3)'!G28","v":0.10216811865766678}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Zacks",{"$f":"F9","v":9.341124457152139E-2},null,{"$f":"H9","v":0.10894916844915294},null,null,"Zacks",{"$f":"'12 (3)'!I27","v":9.4907659670750447E-2},null,{"$f":"'12 (3)'!I28","v":9.6764407572635491E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"br + sv",{"$f":"F10","v":9.0113805751183773E-2},null,{"$f":"H10","v":0.10228882639861368}]

{"sheet":"4 (1)","index":8,"n_rows":40,"n_cols":20,"rows_kept":40,"cut":false,"hidden":false,"merged":[[5,9,5,13],[5,3,5,7],[5,16,5,19]]}
[{"$f":"'Exhibit List'!C3","v":"CAPITAL STRUCTURE"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Exhibit List'!B3","v":"Exh. AMM-5"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Page 1 of 3"]
[{"$f":"'Exhibit List'!D3","v":"UTILITY GROUP"}]
[]
[]
[null,null,null,"At Fiscal Year-End 2018  (a)",null,null,null,null,null,"Value Line Projected (b)",null,null,null,null,null,null,"At Fiscal Year-End 2018"]
[]
[null,null,null,null,null,null,null,"Common",null,null,null,null,null,"Common",null,null,"Long-term",null,"Common"]
[null,"Company",null,"Debt",null,"Preferred",null,"Equity",null,"Debt",null,"Other",null,"Equity",null,null,"Debt","Preferred","Stock","Total"]
[{"$f":"A9+1","v":1},{"$f":"VLOOKUP('Utility Group'!$B3,vldatabase,2,FALSE)","v":"Algonquin Pwr & Util"},null,{"$f":"Q10/T10","v":0.47338266059881762},null,{"$f":"R10/T10","v":7.4045874043566759E-2},null,{"$f":"S10/T10","v":0.45257146535761555},null,{"$f":"VLOOKUP('Utility Group'!$B3,vldatabase,13,FALSE)","v":"n/a"},null,{"$f":"IF(J10=\"n/a\",\"n/a\",1-J10-N10)","v":"n/a"},null,{"$f":"VLOOKUP('Utility Group'!$B3,vldatabase,15,FALSE)","v":"n/a"},null,null,{"$f":"VLOOKUP('Utility Group'!$B3,capitalization,5,FALSE)","v":3323.7469999999998},{"$f":"VLOOKUP('Utility Group'!$B3,capitalization,6,FALSE)","v":519.89599999999996},{"$f":"VLOOKUP('Utility Group'!$B3,capitalization,7,FALSE)","v":3177.6260000000002},{"$f":"SUM(Q10:S10)","v":7021.2690000000002}]
[{"$f":"A10+1","v":2},{"$f":"VLOOKUP('Utility Group'!$B4,vldatabase,2,FALSE)","v":"Ameren Corp."},null,{"$f":"Q11/T11","v":0.52054034048852704},null,{"$f":"R11/T11","v":8.7589439921046137E-3},null,{"$f":"S11/T11","v":0.47070071551936837},null,{"$f":"VLOOKUP('Utility Group'!$B4,vldatabase,13,FALSE)","v":0.5},null,{"$f":"IF(J11=\"n/a\",\"n/a\",1-J11-N11)","v":5.0000000000000044E-3},null,{"$f":"VLOOKUP('Utility Group'!$B4,vldatabase,15,FALSE)","v":0.495},null,null,{"$f":"VLOOKUP('Utility Group'!$B4,capitalization,5,FALSE)","v":8439},{"$f":"VLOOKUP('Utility Group'!$B4,capitalization,6,FALSE)","v":142},{"$f":"VLOOKUP('Utility Group'!$B4,capitalization,7,FALSE)","v":7631},{"$f":"SUM(Q11:S11)","v":16212}]
[3,{"$f":"VLOOKUP('Utility Group'!$B5,vldatabase,2,FALSE)","v":"Avangrid, Inc."},null,0.27224190881171745,null,1.4127096621781243E-2,null,0.71363099456650125,null,{"$f":"VLOOKUP('Utility Group'!$B5,vldatabase,13,FALSE)","v":0.38500000000000001},null,0,null,{"$f":"VLOOKUP('Utility Group'!$B5,vldatabase,15,FALSE)","v":0.61499999999999999},null,null,{"$f":"VLOOKUP('Utility Group'!$B5,capitalization,5,FALSE)","v":5762},{"$f":"VLOOKUP('Utility Group'!$B5,capitalization,6,FALSE)","v":299},{"$f":"VLOOKUP('Utility Group'!$B5,capitalization,7,FALSE)","v":15104},21165]
[4,{"$f":"VLOOKUP('Utility Group'!$B6,vldatabase,2,FALSE)","v":"Avista Corp."},null,0.51225235543969172,null,2.2682164587834824E-4,null,0.48752082291442994,null,{"$f":"VLOOKUP('Utility Group'!$B6,vldatabase,13,FALSE)","v":0.505},null,0,null,{"$f":"VLOOKUP('Utility Group'!$B6,vldatabase,15,FALSE)","v":0.495},null,null,{"$f":"VLOOKUP('Utility Group'!$B6,capitalization,5,FALSE)","v":1863.174},{"$f":"VLOOKUP('Utility Group'!$B6,capitalization,6,FALSE)","v":0.82499999999999996},{"$f":"VLOOKUP('Utility Group'!$B6,capitalization,7,FALSE)","v":1773.22},3637.2190000000001]
[5,{"$f":"VLOOKUP('Utility Group'!$B7,vldatabase,2,FALSE)","v":"Black Hills Corp."},null,0.56380195198284666,null,2.0182109042313299E-2,null,0.41601593897484002,null,{"$f":"VLOOKUP('Utility Group'!$B7,vldatabase,13,FALSE)","v":0.495},null,0,null,{"$f":"VLOOKUP('Utility Group'!$B7,vldatabase,15,FALSE)","v":0.505},null,null,{"$f":"VLOOKUP('Utility Group'!$B7,capitalization,5,FALSE)","v":2956.578},{"$f":"VLOOKUP('Utility Group'!$B7,capitalization,6,FALSE)","v":105.83499999999999},{"$f":"VLOOKUP('Utility Group'!$B7,capitalization,7,FALSE)","v":2181.5880000000002},5244.0010000000002]
[6,{"$f":"VLOOKUP('Utility Group'!$B8,vldatabase,2,FALSE)","v":"CenterPoint Energy"},null,0.53145714617978834,null,0,null,0.46854285382021166,null,{"$f":"VLOOKUP('Utility Group'!$B8,vldatabase,13,FALSE)","v":0.48},null,3.5000000000000031E-2,null,{"$f":"VLOOKUP('Utility Group'!$B8,vldatabase,15,FALSE)","v":0.48499999999999999},null,null,{"$f":"VLOOKUP('Utility Group'!$B8,capitalization,5,FALSE)","v":9140},{"$f":"VLOOKUP('Utility Group'!$B8,capitalization,6,FALSE)","v":0},{"$f":"VLOOKUP('Utility Group'!$B8,capitalization,7,FALSE)","v":8058},17198]
[7,{"$f":"VLOOKUP('Utility Group'!$B9,vldatabase,2,FALSE)","v":"CMS Energy Corp."},null,0.70785831860025605,null,2.2556849356824972E-3,null,0.28988599646406144,null,{"$f":"VLOOKUP('Utility Group'!$B9,vldatabase,13,FALSE)","v":0.63500000000000001},null,0,null,{"$f":"VLOOKUP('Utility Group'!$B9,vldatabase,15,FALSE)","v":0.36499999999999999},null,null,{"$f":"VLOOKUP('Utility Group'!$B9,capitalization,5,FALSE)","v":11611},{"$f":"VLOOKUP('Utility Group'!$B9,capitalization,6,FALSE)","v":37},{"$f":"VLOOKUP('Utility Group'!$B9,capitalization,7,FALSE)","v":4755},16403]
[8,{"$f":"VLOOKUP('Utility Group'!$B10,vldatabase,2,FALSE)","v":"Dominion Energy"},null,0.57599999999999996,null,3.7326923076923077E-2,null,0.3866730769230769,null,{"$f":"VLOOKUP('Utility Group'!$B10,vldatabase,13,FALSE)","v":0.59},null,5.5511151231257827E-17,null,{"$f":"VLOOKUP('Utility Group'!$B10,vldatabase,15,FALSE)","v":0.41},null,null,{"$f":"VLOOKUP('Utility Group'!$B10,capitalization,5,FALSE)","v":29952},{"$f":"VLOOKUP('Utility Group'!$B10,capitalization,6,FALSE)","v":1941},{"$f":"VLOOKUP('Utility Group'!$B10,capitalization,7,FALSE)","v":20107},52000]
[9,{"$f":"VLOOKUP('Utility Group'!$B11,vldatabase,2,FALSE)","v":"DTE Energy Co."},null,0.55987679671457902,null,1.9712525667351131E-2,null,0.42041067761806983,null,{"$f":"VLOOKUP('Utility Group'!$B11,vldatabase,13,FALSE)","v":0.53500000000000003},null,-5.5511151231257827E-17,null,{"$f":"VLOOKUP('Utility Group'!$B11,vldatabase,15,FALSE)","v":0.46500000000000002},null,null,{"$f":"VLOOKUP('Utility Group'!$B11,capitalization,5,FALSE)","v":13633},{"$f":"VLOOKUP('Utility Group'!$B11,capitalization,6,FALSE)","v":480},{"$f":"VLOOKUP('Utility Group'!$B11,capitalization,7,FALSE)","v":10237},24350]
[10,{"$f":"VLOOKUP('Utility Group'!$B12,vldatabase,2,FALSE)","v":"Edison International"},null,0.53762379856009945,null,8.0144720973577457E-2,null,0.38223148046632316,null,{"$f":"VLOOKUP('Utility Group'!$B12,vldatabase,13,FALSE)","v":0.47},null,7.0000000000000007E-2,null,{"$f":"VLOOKUP('Utility Group'!$B12,vldatabase,15,FALSE)","v":0.46},null,null,{"$f":"VLOOKUP('Utility Group'!$B12,capitalization,5,FALSE)","v":14711},{"$f":"VLOOKUP('Utility Group'!$B12,capitalization,6,FALSE)","v":2193},{"$f":"VLOOKUP('Utility Group'!$B12,capitalization,7,FALSE)","v":10459},27363]
[11,{"$f":"VLOOKUP('Utility Group'!$B13,vldatabase,2,FALSE)","v":"El Paso Electric Co."},null,0.10607127996384498,null,0,null,0.89392872003615498,null,{"$f":"VLOOKUP('Utility Group'!$B13,vldatabase,13,FALSE)","v":0.55500000000000005},null,-5.5511151231257827E-17,null,{"$f":"VLOOKUP('Utility Group'!$B13,vldatabase,15,FALSE)","v":0.44500000000000001},null,null,{"$f":"VLOOKUP('Utility Group'!$B13,capitalization,5,FALSE)","v":1385.2190000000001},{"$f":"VLOOKUP('Utility Group'!$B13,capitalization,6,FALSE)","v":0},{"$f":"VLOOKUP('Utility Group'!$B13,capitalization,7,FALSE)","v":11674.102999999999},13059.322]
[12,{"$f":"VLOOKUP('Utility Group'!$B14,vldatabase,2,FALSE)","v":"Emera Inc."},null,0.6483655181118263,null,1.7249358408010433E-3,null,0.34990954604737262,null,{"$f":"VLOOKUP('Utility Group'!$B14,vldatabase,13,FALSE)","v":0.60729189545354711},null,3.1144300461234342E-2,null,{"$f":"VLOOKUP('Utility Group'!$B14,vldatabase,15,FALSE)","v":0.36156380408521854},null,null,{"$f":"VLOOKUP('Utility Group'!$B14,capitalization,5,FALSE)","v":15411},{"$f":"VLOOKUP('Utility Group'!$B14,capitalization,6,FALSE)","v":41},{"$f":"VLOOKUP('Utility Group'!$B14,capitalization,7,FALSE)","v":8317},23769]
[13,{"$f":"VLOOKUP('Utility Group'!$B15,vldatabase,2,FALSE)","v":"Entergy Corp."},null,0.64640625169289567,null,0,null,0.35359374830710438,null,{"$f":"VLOOKUP('Utility Group'!$B15,vldatabase,13,FALSE)","v":0.59499999999999997},null,1.0000000000000009E-2,null,{"$f":"VLOOKUP('Utility Group'!$B15,vldatabase,15,FALSE)","v":0.39500000000000002},null,null,{"$f":"VLOOKUP('Utility Group'!$B15,capitalization,5,FALSE)","v":16168.312},{"$f":"VLOOKUP('Utility Group'!$B15,capitalization,6,FALSE)","v":0},{"$f":"VLOOKUP('Utility Group'!$B15,capitalization,7,FALSE)","v":8844.3050000000003},25012.616999999998]
[14,{"$f":"VLOOKUP('Utility Group'!$B16,vldatabase,2,FALSE)","v":"Exelon Corp."},null,0.51718398691856216,null,3.3667182526936665E-2,null,0.44914883055450111,null,{"$f":"VLOOKUP('Utility Group'!$B16,vldatabase,13,FALSE)","v":0.49},null,0,null,{"$f":"VLOOKUP('Utility Group'!$B16,vldatabase,15,FALSE)","v":0.51},null,null,{"$f":"VLOOKUP('Utility Group'!$B16,capitalization,5,FALSE)","v":35424},{"$f":"VLOOKUP('Utility Group'!$B16,capitalization,6,FALSE)","v":2306},{"$f":"VLOOKUP('Utility Group'!$B16,capitalization,7,FALSE)","v":30764},68494]
[15,{"$f":"VLOOKUP('Utility Group'!$B17,vldatabase,2,FALSE)","v":"FirstEnergy Corp."},null,0.72817935216211904,null,2.8322961544598691E-3,null,0.26898835168342111,null,{"$f":"VLOOKUP('Utility Group'!$B17,vldatabase,13,FALSE)","v":0.66500000000000004},null,-5.5511151231257827E-17,null,{"$f":"VLOOKUP('Utility Group'!$B17,vldatabase,15,FALSE)","v":0.33500000000000002},null,null,{"$f":"VLOOKUP('Utility Group'!$B17,capitalization,5,FALSE)","v":18254},{"$f":"VLOOKUP('Utility Group'!$B17,capitalization,6,FALSE)","v":71},{"$f":"VLOOKUP('Utility Group'!$B17,capitalization,7,FALSE)","v":6743},25068]
[16,{"$f":"VLOOKUP('Utility Group'!$B18,vldatabase,2,FALSE)","v":"Hawaiian Elec."},null,0.46503655068963495,null,0,null,0.5349634493103651,null,{"$f":"VLOOKUP('Utility Group'!$B18,vldatabase,13,FALSE)","v":0.44},null,1.0000000000000009E-2,null,{"$f":"VLOOKUP('Utility Group'!$B18,vldatabase,15,FALSE)","v":0.55000000000000004},null,null,{"$f":"VLOOKUP('Utility Group'!$B18,capitalization,5,FALSE)","v":1879.6410000000001},{"$f":"VLOOKUP('Utility Group'!$B18,capitalization,6,FALSE)","v":0},{"$f":"VLOOKUP('Utility Group'!$B18,capitalization,7,FALSE)","v":2162.2800000000002},4041.9210000000003]
[17,{"$f":"VLOOKUP('Utility Group'!$B19,vldatabase,2,FALSE)","v":"IDACORP, Inc."},null,0.43575462778573781,null,1.2945901521374985E-3,null,0.56295078206212468,null,{"$f":"VLOOKUP('Utility Group'!$B19,vldatabase,13,FALSE)","v":0.43},null,1.1102230246251565E-16,null,{"$f":"VLOOKUP('Utility Group'!$B19,vldatabase,15,FALSE)","v":0.56999999999999995},null,null,{"$f":"VLOOKUP('Utility Group'!$B19,capitalization,5,FALSE)","v":1834.788},{"$f":"VLOOKUP('Utility Group'!$B19,capitalization,6,FALSE)","v":5.4509999999999996},{"$f":"VLOOKUP('Utility Group'!$B19,capitalization,7,FALSE)","v":2370.36},4210.5990000000002]
[18,{"$f":"VLOOKUP('Utility Group'!$B20,vldatabase,2,FALSE)","v":"NorthWestern Corp."},null,0.52004694806678975,null,0,null,0.47995305193321025,null,{"$f":"VLOOKUP('Utility Group'!$B20,vldatabase,13,FALSE)","v":0.46500000000000002},null,-1.1102230246251565E-16,null,{"$f":"VLOOKUP('Utility Group'!$B20,vldatabase,15,FALSE)","v":0.53500000000000003},null,null,{"$f":"VLOOKUP('Utility Group'!$B20,capitalization,5,FALSE)","v":2104.6429999999996},{"$f":"VLOOKUP('Utility Group'!$B20,capitalization,6,FALSE)","v":0},{"$f":"VLOOKUP('Utility Group'!$B20,capitalization,7,FALSE)","v":1942.3820000000001},4047.0249999999996]
[19,{"$f":"VLOOKUP('Utility Group'!$B21,vldatabase,2,FALSE)","v":"OGE Energy Corp."},null,0.44000279642058165,null,0,null,0.55999720357941829,null,{"$f":"VLOOKUP('Utility Group'!$B21,vldatabase,13,FALSE)","v":0.45500000000000002},null,-1.1102230246251565E-16,null,{"$f":"VLOOKUP('Utility Group'!$B21,vldatabase,15,FALSE)","v":0.54500000000000004},null,null,{"$f":"VLOOKUP('Utility Group'!$B21,capitalization,5,FALSE)","v":3146.9},{"$f":"VLOOKUP('Utility Group'!$B21,capitalization,6,FALSE)","v":0},{"$f":"VLOOKUP('Utility Group'!$B21,capitalization,7,FALSE)","v":4005.1},7152]
[20,{"$f":"VLOOKUP('Utility Group'!$B22,vldatabase,2,FALSE)","v":"Otter Tail Corp."},null,0.4474279341671234,null,0,null,0.55257206583287655,null,{"$f":"VLOOKUP('Utility Group'!$B22,vldatabase,13,FALSE)","v":0.505},null,0,null,{"$f":"VLOOKUP('Utility Group'!$B22,vldatabase,15,FALSE)","v":0.495},null,null,{"$f":"VLOOKUP('Utility Group'!$B22,capitalization,5,FALSE)","v":590.17399999999998},{"$f":"VLOOKUP('Utility Group'!$B22,capitalization,6,FALSE)","v":0},{"$f":"VLOOKUP('Utility Group'!$B22,capitalization,7,FALSE)","v":728.86300000000006},1319.037]
[21,{"$f":"VLOOKUP('Utility Group'!$B23,vldatabase,2,FALSE)","v":"PNM Resources"},null,0.60372803521826568,null,1.4518716486855895E-2,null,0.38175324829487839,null,{"$f":"VLOOKUP('Utility Group'!$B23,vldatabase,13,FALSE)","v":0.57999999999999996},null,5.5511151231257827E-17,null,{"$f":"VLOOKUP('Utility Group'!$B23,vldatabase,15,FALSE)","v":0.42},null,null,{"$f":"VLOOKUP('Utility Group'!$B23,capitalization,5,FALSE)","v":2670.1109999999999},{"$f":"VLOOKUP('Utility Group'!$B23,capitalization,6,FALSE)","v":64.212000000000003},{"$f":"VLOOKUP('Utility Group'!$B23,capitalization,7,FALSE)","v":1688.3820000000001},4422.7049999999999]
[22,{"$f":"VLOOKUP('Utility Group'!$B24,vldatabase,2,FALSE)","v":"Sempra Energy"},null,0.5474466284209536,null,4.9609705633405436E-2,null,0.40294366594564091,null,{"$f":"VLOOKUP('Utility Group'!$B24,vldatabase,13,FALSE)","v":0.55500000000000005},null,-5.5511151231257827E-17,null,{"$f":"VLOOKUP('Utility Group'!$B24,vldatabase,15,FALSE)","v":0.44500000000000001},null,null,{"$f":"VLOOKUP('Utility Group'!$B24,capitalization,5,FALSE)","v":23284},{"$f":"VLOOKUP('Utility Group'!$B24,capitalization,6,FALSE)","v":2110},{"$f":"VLOOKUP('Utility Group'!$B24,capitalization,7,FALSE)","v":17138},42532]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP('Utility Group'!$B34,capitalization,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP('Utility Group'!$B34,capitalization,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP('Utility Group'!$B34,capitalization,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"SUM(Q32:S32)","v":{"$error":"#N/A"}}]
[null,"Average",null,{"$f":"AVERAGE(D10:D31)","v":0.51639478122702986},null,{"$f":"AVERAGE(F10:F31)","v":1.6383096672444308E-2},null,{"$f":"AVERAGE(H10:H31)","v":0.46722212210052572},null,{"$f":"AVERAGE(J10:J31)","v":0.52082342359302614},null,{"$f":"AVERAGE(L10:L31)","v":7.6735381172016275E-3},null,{"$f":"AVERAGE(N10:N31)","v":0.47150303828977225}]
[]
[]
["(a)","Company Form 10-K and Annual Reports."]
["(b)",{"$f":"'Utility Group Criteria'!B51","v":"The Value Line Investment Survey (Jan. 25, Feb. 15 & Mar. 15, 2019)"}]
[]
[null,null,null,null,null,null,null,{"$f":"MIN(H10:H31)","v":0.26898835168342111},null,null,null,null,null,{"$f":"MIN(N10:N31)","v":0.33500000000000002}]
[null,null,null,null,null,null,null,{"$f":"MAX(H10:H31)","v":0.89392872003615498},null,null,null,null,null,{"$f":"MAX(N10:N31)","v":0.61499999999999999}]

{"sheet":"4 (2-3)","index":9,"n_rows":48,"n_cols":12,"rows_kept":48,"cut":false,"hidden":false,"merged":[[5,2,5,4],[5,8,5,10]]}
[{"$f":"'Exhibit List'!C4","v":"CAPITAL STRUCTURE"},null,null,null,null,{"$f":"'Exhibit List'!B4","v":"Exh. AMM-5"},{"$f":"A1","v":"CAPITAL STRUCTURE"},null,null,null,null,{"$f":"F1","v":"Exh. AMM-5"}]
[null,null,null,null,null,"Page 2 of 3",null,null,null,null,null,"Page 3 of 3"]
[{"$f":"'Exhibit List'!D4","v":"ELECTRIC GROUP OPERATING SUBSIDIARIES"},null,null,null,null,null,{"$f":"A3","v":"ELECTRIC GROUP OPERATING SUBSIDIARIES"}]
[]
[]
[null,null,"At Year-End 2017/2018 (a)",null,null,null,null,null,"At Year-End 2017/2018 (a)"]
[]
["Operating Company",null,"Debt","Preferred","Common Equity",null,"Operating Company",null,"Debt","Preferred","Common Equity"]
["ALGONQUIN PWR. & UTIL.",null,null,null,null,null,"EXELON CORP."]
["Empire District Electric",null,{"$f":"'Capital Structure - Op. Cos.'!K11","v":0.48505295881539695},{"$f":"'Capital Structure - Op. Cos.'!L11","v":0},{"$f":"'Capital Structure - Op. Cos.'!M11","v":0.51494704118460299},null,"Delmarva Power and Light",null,{"$f":"'Capital Structure - Op. Cos.'!K47","v":0.49750249750249748},{"$f":"'Capital Structure - Op. Cos.'!L47","v":0},{"$f":"'Capital Structure - Op. Cos.'!M47","v":0.50249750249750247}]
["Liberty Utilities (Granite State Elec.)",null,{"$f":"'Capital Structure - Op. Cos.'!K12","v":0.24478082532787374},{"$f":"'Capital Structure - Op. Cos.'!L12","v":0},{"$f":"'Capital Structure - Op. Cos.'!M12","v":0.7552191746721264},null,"Baltimore Gas & Electric Co.",null,{"$f":"'Capital Structure - Op. Cos.'!K48","v":0.46163723916532906},{"$f":"'Capital Structure - Op. Cos.'!L48","v":0},{"$f":"'Capital Structure - Op. Cos.'!M48","v":0.53836276083467094}]
["AMEREN CORP.",null,null,null,null,null,"Commonweath Edison Co.",null,{"$f":"'Capital Structure - Op. Cos.'!K49","v":0.44151951166339654},{"$f":"'Capital Structure - Op. Cos.'!L49","v":0},{"$f":"'Capital Structure - Op. Cos.'!M49","v":0.55848048833660346}]
["Ameren Illinois Co.",null,{"$f":"'Capital Structure - Op. Cos.'!K14","v":0.4661951909476662},{"$f":"'Capital Structure - Op. Cos.'!L14","v":8.7694483734087701E-3},{"$f":"'Capital Structure - Op. Cos.'!M14","v":0.52503536067892509},null,"PECO Energy Co.",null,{"$f":"'Capital Structure - Op. Cos.'!K50","v":0.44669756662804172},{"$f":"'Capital Structure - Op. Cos.'!L50","v":0},{"$f":"'Capital Structure - Op. Cos.'!M50","v":0.55330243337195828}]
["Union Electric Co.",null,{"$f":"'Capital Structure - Op. Cos.'!K15","v":0.48596086058101373},{"$f":"'Capital Structure - Op. Cos.'!L15","v":9.7240792512458974E-3},{"$f":"'Capital Structure - Op. Cos.'!M15","v":0.50431506016774041},null,"Potomac Electric Power Co.",null,{"$f":"'Capital Structure - Op. Cos.'!K51","v":0.49807657080051293},{"$f":"'Capital Structure - Op. Cos.'!L51","v":0},{"$f":"'Capital Structure - Op. Cos.'!M51","v":0.50192342919948707}]
["AVANGRID",null,null,null,null,null,"Atlantic City Electric Co.",null,{"$f":"'Capital Structure - Op. Cos.'!K52","v":0.51339671564390665},{"$f":"'Capital Structure - Op. Cos.'!L52","v":0},{"$f":"'Capital Structure - Op. Cos.'!M52","v":0.48660328435609335}]
["Central Maine Pwr",null,{"$f":"'Capital Structure - Op. Cos.'!K17","v":0.36177745076042672},{"$f":"'Capital Structure - Op. Cos.'!L17","v":1.9873817373023165E-4},{"$f":"'Capital Structure - Op. Cos.'!M17","v":0.63802381106584294},null,"FIRSTENERGY CORP."]
["NY State E&G",null,{"$f":"'Capital Structure - Op. Cos.'!K18","v":0.46700844945747683},{"$f":"'Capital Structure - Op. Cos.'!L18","v":0},{"$f":"'Capital Structure - Op. Cos.'!M18","v":0.53299155054252323},null,"The Allegheny Generating Company",null,{"$f":"'Capital Structure - Op. Cos.'!K54","v":0.39716868768932162},{"$f":"'Capital Structure - Op. Cos.'!L54","v":0},{"$f":"'Capital Structure - Op. Cos.'!M54","v":0.60283131231067832}]
["Rochester G&E",null,{"$f":"'Capital Structure - Op. Cos.'!K19","v":0.50366059661789042},{"$f":"'Capital Structure - Op. Cos.'!L19","v":0},{"$f":"'Capital Structure - Op. Cos.'!M19","v":0.49633940338210958},null,"Cleveland Elec. Illuminating Co.",null,{"$f":"'Capital Structure - Op. Cos.'!K55","v":0.44730409115507386},{"$f":"'Capital Structure - Op. Cos.'!L55","v":0},{"$f":"'Capital Structure - Op. Cos.'!M55","v":0.55269590884492614}]
["United Illuminating",null,{"$f":"'Capital Structure - Op. Cos.'!K20","v":0.44001654637381143},{"$f":"'Capital Structure - Op. Cos.'!L20","v":0},{"$f":"'Capital Structure - Op. Cos.'!M20","v":0.55998345362618851},null,"Jersey Central Power & Light Co.",null,{"$f":"'Capital Structure - Op. Cos.'!K56","v":0.34702027075715552},{"$f":"'Capital Structure - Op. Cos.'!L56","v":0},{"$f":"'Capital Structure - Op. Cos.'!M56","v":0.65297972924284453}]
["BLACK HILLS CORP.",null,null,null,null,null,"Metropolitan Edison Co.",null,{"$f":"'Capital Structure - Op. Cos.'!K57","v":0.47673020881065209},{"$f":"'Capital Structure - Op. Cos.'!L57","v":0},{"$f":"'Capital Structure - Op. Cos.'!M57","v":0.52326979118934802}]
["Black Hills Power",null,{"$f":"'Capital Structure - Op. Cos.'!K22","v":0.46508285713615044},{"$f":"'Capital Structure - Op. Cos.'!L22","v":0},{"$f":"'Capital Structure - Op. Cos.'!M22","v":0.53491714286384962},null,"Monongahela Power Co.",null,{"$f":"'Capital Structure - Op. Cos.'!K58","v":0.50846367633589851},{"$f":"'Capital Structure - Op. Cos.'!L58","v":0},{"$f":"'Capital Structure - Op. Cos.'!M58","v":0.4915363236641016}]
["Cheyenne Light Fuel & Power",null,{"$f":"'Capital Structure - Op. Cos.'!K23","v":0.45992712245272976},{"$f":"'Capital Structure - Op. Cos.'!L23","v":0},{"$f":"'Capital Structure - Op. Cos.'!M23","v":0.54007287754727018},null,"Ohio Edison Co.",null,{"$f":"'Capital Structure - Op. Cos.'!K59","v":0.35088235473894003},{"$f":"'Capital Structure - Op. Cos.'!L59","v":0},{"$f":"'Capital Structure - Op. Cos.'!M59","v":0.64911764526105997}]
["Black Hills/Colorado Electric Utility Co",null,{"$f":"'Capital Structure - Op. Cos.'!K24","v":0.44308127269768482},{"$f":"'Capital Structure - Op. Cos.'!L24","v":0},{"$f":"'Capital Structure - Op. Cos.'!M24","v":0.55691872730231529},null,"Pennsylvania Electric Co.",null,{"$f":"'Capital Structure - Op. Cos.'!K60","v":0.47935134910242727},{"$f":"'Capital Structure - Op. Cos.'!L60","v":0},{"$f":"'Capital Structure - Op. Cos.'!M60","v":0.52064865089757284}]
["CENTERPOINT ENERGY",null,null,null,null,null,"The Potomac Edison Co.",null,{"$f":"'Capital Structure - Op. Cos.'!K61","v":0.48410012262527202},{"$f":"'Capital Structure - Op. Cos.'!L61","v":0},{"$f":"'Capital Structure - Op. Cos.'!M61","v":0.51589987737472798}]
["CenterPoint Energy Houston Elect.",null,{"$f":"'Capital Structure - Op. Cos.'!K26","v":0.55022639610934099},{"$f":"'Capital Structure - Op. Cos.'!L26","v":0},{"$f":"'Capital Structure - Op. Cos.'!M26","v":0.44977360389065907},null,"Toledo Edison Co.",null,{"$f":"'Capital Structure - Op. Cos.'!K62","v":0.39963241315578285},{"$f":"'Capital Structure - Op. Cos.'!L62","v":0},{"$f":"'Capital Structure - Op. Cos.'!M62","v":0.60036758684421709}]
["CMS ENERGY",null,null,null,null,null,"West Penn Power Co.",null,{"$f":"'Capital Structure - Op. Cos.'!K63","v":0.47177846503008475},{"$f":"'Capital Structure - Op. Cos.'!L63","v":0},{"$f":"'Capital Structure - Op. Cos.'!M63","v":0.52822153496991531}]
["Consumers Energy Co.",null,{"$f":"'Capital Structure - Op. Cos.'!K28","v":0.49661744380592127},{"$f":"'Capital Structure - Op. Cos.'!L28","v":2.6914963264712301E-3},{"$f":"'Capital Structure - Op. Cos.'!M28","v":0.50069105986760742},null,"HAWAIIAN ELEC."]
["DOMINION ENERGY",null,null,null,null,null,"Hawaiian Electric Co.",null,{"$f":"'Capital Structure - Op. Cos.'!K65","v":0.41598118411979113},{"$f":"'Capital Structure - Op. Cos.'!L65","v":1.0054428135159098E-2},{"$f":"'Capital Structure - Op. Cos.'!M65","v":0.57396438774504976}]
["Virginia Electric & Power",null,{"$f":"'Capital Structure - Op. Cos.'!K30","v":0.47216603285055425},{"$f":"'Capital Structure - Op. Cos.'!L30","v":0},{"$f":"'Capital Structure - Op. Cos.'!M30","v":0.52783396714944575},null,"IDACORP"]
["DTE ENERGY CO.",null,null,null,null,null,"Idaho Power Co.",null,{"$f":"'Capital Structure - Op. Cos.'!K67","v":0.45536972724544933},{"$f":"'Capital Structure - Op. Cos.'!L67","v":0},{"$f":"'Capital Structure - Op. Cos.'!M67","v":0.54463027275455067}]
["DTE Electric Co.",null,{"$f":"'Capital Structure - Op. Cos.'!K32","v":0.4908559436366362},{"$f":"'Capital Structure - Op. Cos.'!L32","v":0},{"$f":"'Capital Structure - Op. Cos.'!M32","v":0.5091440563633638},null,"NORTHWESTERN CORP."]
["EDISON INTERNATIONAL",null,null,null,null,null,"NorthWestern Corporation",null,{"$f":"'Capital Structure - Op. Cos.'!K69","v":0.50107085732826362},{"$f":"'Capital Structure - Op. Cos.'!L69","v":0},{"$f":"'Capital Structure - Op. Cos.'!M69","v":0.49892914267173644}]
["Southern California Edison Co.",null,{"$f":"'Capital Structure - Op. Cos.'!K34","v":0.48478845866347736},{"$f":"'Capital Structure - Op. Cos.'!L34","v":8.3906413514725664E-2},{"$f":"'Capital Structure - Op. Cos.'!M34","v":0.43130512782179697},null,"OGE ENERGY CORP."]
["EL PASO ELECTRIC",null,null,null,null,null,"Oklahoma G&E",null,{"$f":"'Capital Structure - Op. Cos.'!K71","v":0.46637092009036718},{"$f":"'Capital Structure - Op. Cos.'!L71","v":0},{"$f":"'Capital Structure - Op. Cos.'!M71","v":0.53362907990963282}]
["El Paso Electric Co.",null,{"$f":"'Capital Structure - Op. Cos.'!K36","v":0.49459626795152201},{"$f":"'Capital Structure - Op. Cos.'!L36","v":0},{"$f":"'Capital Structure - Op. Cos.'!M36","v":0.50540373204847788},null,"OTTER TAIL CORP."]
["EMERA INC.",null,null,null,null,null,"Otter Tail Power Co.",null,{"$f":"'Capital Structure - Op. Cos.'!K73","v":0.42657689832116674},{"$f":"'Capital Structure - Op. Cos.'!L73","v":0},{"$f":"'Capital Structure - Op. Cos.'!M73","v":0.57342310167883326}]
["Emera Maine",null,{"$f":"'Capital Structure - Op. Cos.'!K38","v":0.38185241868879344},{"$f":"'Capital Structure - Op. Cos.'!L38","v":4.2877054788389789E-4},{"$f":"'Capital Structure - Op. Cos.'!M38","v":0.61771881076332258},null,"PNM RESOURCES"]
["Tampa Electric Co.",null,{"$f":"'Capital Structure - Op. Cos.'!K39","v":0.42597095907623228},{"$f":"'Capital Structure - Op. Cos.'!L39","v":0},{"$f":"'Capital Structure - Op. Cos.'!M39","v":0.57402904092376772},null,"Public Service Company of New Mexico",null,{"$f":"'Capital Structure - Op. Cos.'!K75","v":0.54242695038294297},{"$f":"'Capital Structure - Op. Cos.'!L75","v":3.7752357762286214E-3},{"$f":"'Capital Structure - Op. Cos.'!M75","v":0.45379781384082835}]
["ENTERGY CORP.",null,null,null,null,null,"Texas-New Mexico Power Co.",null,{"$f":"'Capital Structure - Op. Cos.'!K76","v":0.46050591800981361},{"$f":"'Capital Structure - Op. Cos.'!L76","v":0},{"$f":"'Capital Structure - Op. Cos.'!M76","v":0.53949408199018634}]
["Entergy Arkansas Inc.",null,{"$f":"'Capital Structure - Op. Cos.'!K41","v":0.51954110109066687},{"$f":"'Capital Structure - Op. Cos.'!L41","v":0},{"$f":"'Capital Structure - Op. Cos.'!M41","v":0.48045889890933313},null,"SEMPRA ENERGY"]
["Entergy Louisiana LLC",null,{"$f":"'Capital Structure - Op. Cos.'!K42","v":0.53552098147676319},{"$f":"'Capital Structure - Op. Cos.'!L42","v":0},{"$f":"'Capital Structure - Op. Cos.'!M42","v":0.46447901852323675},null,"San Diego Gas & Electric",null,{"$f":"'Capital Structure - Op. Cos.'!K78","v":0.5042159883249554},{"$f":"'Capital Structure - Op. Cos.'!L78","v":0},{"$f":"'Capital Structure - Op. Cos.'!M78","v":0.4957840116750446}]
["Entergy Mississippi Inc.",null,{"$f":"'Capital Structure - Op. Cos.'!K43","v":0.50640265609768764},{"$f":"'Capital Structure - Op. Cos.'!L43","v":0},{"$f":"'Capital Structure - Op. Cos.'!M43","v":0.49359734390231236}]
["Entergy New Orleans Inc.",null,{"$f":"'Capital Structure - Op. Cos.'!K44","v":0.51333662187037543},{"$f":"'Capital Structure - Op. Cos.'!L44","v":0},{"$f":"'Capital Structure - Op. Cos.'!M44","v":0.48666337812962446},null,"Minimum",null,{"$f":"MIN(C10:C44,I10:I42)","v":0.24478082532787374},{"$f":"MIN(D10:D44,J10:J42)","v":0},{"$f":"MIN(E10:E44,K10:K42)","v":0.43130512782179697}]
["Entergy Texas Inc.",null,{"$f":"'Capital Structure - Op. Cos.'!K45","v":0.51555325926549067},{"$f":"'Capital Structure - Op. Cos.'!L45","v":0},{"$f":"'Capital Structure - Op. Cos.'!M45","v":0.48444674073450933},null,"Maximum",null,{"$f":"MAX(C10:C44,I10:I42)","v":0.55022639610934099},{"$f":"MAX(D10:D44,J10:J42)","v":8.3906413514725664E-2},{"$f":"MAX(E10:E44,K10:K42)","v":0.7552191746721264}]
[null,null,null,null,null,null,"Simple Average",null,{"$f":"AVERAGE(C10:C44,I10:I42)","v":0.46257818450788796},{"$f":"AVERAGE(D10:D44,J10:J42)","v":2.4905960437261129E-3},{"$f":"AVERAGE(E10:E44,K10:K42)","v":0.53493121944838584}]
[null,null,null,null,null,null,"Weighted Average",null,{"$f":"'Capital Structure - Op. Cos.'!N80","v":0.47723956093275088},{"$f":"'Capital Structure - Op. Cos.'!O80","v":1.0183536132808408E-2},{"$f":"'Capital Structure - Op. Cos.'!P80","v":0.5125769029344408}]
[]
[null,null,null,null,null,null,"(a) Data from most recent Company 10-K (year-end 2018) and FERC Form 1 reports (year-end 2017)."]

{"sheet":"6 (1)","index":10,"n_rows":38,"n_cols":9,"rows_kept":38,"cut":false,"hidden":false,"merged":[[35,1,35,8]]}
[{"$f":"'Exhibit List'!C5","v":"DCF MODEL - UTILITY GROUP"},null,null,null,null,null,null,null,{"$f":"'Exhibit List'!B5","v":"Exh. AMM-6"}]
[null,null,null,null,null,null,null,null,"Page 1 of 3"]
[{"$f":"'Exhibit List'!D5","v":"DIVIDEND YIELD"}]
[]
[]
[null,null,null,"(a)",null,"(b)"]
[]
[null,"Company ",null,"Price",null,"Dividends",null,"Yield"]
[{"$f":"A8+1","v":1},{"$f":"VLOOKUP('Utility Group'!$B3,vldatabase,2,FALSE)","v":"Algonquin Pwr & Util"},null,{"$f":"HLOOKUP('Utility Group'!$B3,stockprice,33,FALSE)","v":11.083333333333334},null,{"$f":"VLOOKUP('Utility Group'!$B3,vldatabase,4,FALSE)","v":0.51200000000000001},null,{"$f":"F9/D9","v":4.6195488721804512E-2}]
[{"$f":"A9+1","v":2},{"$f":"VLOOKUP('Utility Group'!$B4,vldatabase,2,FALSE)","v":"Ameren Corp."},null,{"$f":"HLOOKUP('Utility Group'!$B4,stockprice,33,FALSE)","v":71.379666666666665},null,{"$f":"VLOOKUP('Utility Group'!$B4,vldatabase,4,FALSE)","v":1.96},null,{"$f":"F10/D10","v":2.7458800125152356E-2}]
[3,{"$f":"VLOOKUP('Utility Group'!$B5,vldatabase,2,FALSE)","v":"Avangrid, Inc."},null,{"$f":"HLOOKUP('Utility Group'!$B5,stockprice,33,FALSE)","v":49.311666666666682},null,{"$f":"VLOOKUP('Utility Group'!$B5,vldatabase,4,FALSE)","v":1.82},null,3.6908101531077826E-2]
[4,{"$f":"VLOOKUP('Utility Group'!$B6,vldatabase,2,FALSE)","v":"Avista Corp."},null,{"$f":"HLOOKUP('Utility Group'!$B6,stockprice,33,FALSE)","v":40.920333333333332},null,{"$f":"VLOOKUP('Utility Group'!$B6,vldatabase,4,FALSE)","v":1.55},null,3.7878479321608656E-2]
[5,{"$f":"VLOOKUP('Utility Group'!$B7,vldatabase,2,FALSE)","v":"Black Hills Corp."},null,{"$f":"HLOOKUP('Utility Group'!$B7,stockprice,33,FALSE)","v":71.457666666666668},null,{"$f":"VLOOKUP('Utility Group'!$B7,vldatabase,4,FALSE)","v":2.0499999999999998},null,2.8688314293311187E-2]
[6,{"$f":"VLOOKUP('Utility Group'!$B8,vldatabase,2,FALSE)","v":"CenterPoint Energy"},null,{"$f":"HLOOKUP('Utility Group'!$B8,stockprice,33,FALSE)","v":30.634666666666668},null,{"$f":"VLOOKUP('Utility Group'!$B8,vldatabase,4,FALSE)","v":1.1599999999999999},null,3.7865598885793869E-2]
[7,{"$f":"VLOOKUP('Utility Group'!$B9,vldatabase,2,FALSE)","v":"CMS Energy Corp."},null,{"$f":"HLOOKUP('Utility Group'!$B9,stockprice,33,FALSE)","v":54.077666666666666},null,{"$f":"VLOOKUP('Utility Group'!$B9,vldatabase,4,FALSE)","v":1.56},null,2.884739849475754E-2]
[8,{"$f":"VLOOKUP('Utility Group'!$B10,vldatabase,2,FALSE)","v":"Dominion Energy"},null,{"$f":"HLOOKUP('Utility Group'!$B10,stockprice,33,FALSE)","v":74.852000000000004},null,{"$f":"VLOOKUP('Utility Group'!$B10,vldatabase,4,FALSE)","v":3.67},null,4.903008603644525E-2]
[9,{"$f":"VLOOKUP('Utility Group'!$B11,vldatabase,2,FALSE)","v":"DTE Energy Co."},null,{"$f":"HLOOKUP('Utility Group'!$B11,stockprice,33,FALSE)","v":122.279},null,{"$f":"VLOOKUP('Utility Group'!$B11,vldatabase,4,FALSE)","v":3.9},null,3.1894274568813941E-2]
[10,{"$f":"VLOOKUP('Utility Group'!$B12,vldatabase,2,FALSE)","v":"Edison International"},null,{"$f":"HLOOKUP('Utility Group'!$B12,stockprice,33,FALSE)","v":61.94133333333334},null,{"$f":"VLOOKUP('Utility Group'!$B12,vldatabase,4,FALSE)","v":2.46},null,3.9714999138970204E-2]
[11,{"$f":"VLOOKUP('Utility Group'!$B13,vldatabase,2,FALSE)","v":"El Paso Electric Co."},null,{"$f":"HLOOKUP('Utility Group'!$B13,stockprice,33,FALSE)","v":56.082666666666682},null,{"$f":"VLOOKUP('Utility Group'!$B13,vldatabase,4,FALSE)","v":1.52},null,2.7102848176501347E-2]
[12,{"$f":"VLOOKUP('Utility Group'!$B14,vldatabase,2,FALSE)","v":"Emera Inc."},null,{"$f":"HLOOKUP('Utility Group'!$B14,stockprice,33,FALSE)","v":47.472666733333327},null,{"$f":"VLOOKUP('Utility Group'!$B14,vldatabase,4,FALSE)","v":2.35},null,4.9502169600047517E-2]
[13,{"$f":"VLOOKUP('Utility Group'!$B15,vldatabase,2,FALSE)","v":"Entergy Corp."},null,{"$f":"HLOOKUP('Utility Group'!$B15,stockprice,33,FALSE)","v":92.597333333333353},null,{"$f":"VLOOKUP('Utility Group'!$B15,vldatabase,4,FALSE)","v":3.68},null,3.9741965211381174E-2]
[14,{"$f":"VLOOKUP('Utility Group'!$B16,vldatabase,2,FALSE)","v":"Exelon Corp."},null,{"$f":"HLOOKUP('Utility Group'!$B16,stockprice,33,FALSE)","v":48.719666666666662},null,{"$f":"VLOOKUP('Utility Group'!$B16,vldatabase,4,FALSE)","v":1.45},null,2.9762108388809449E-2]
[15,{"$f":"VLOOKUP('Utility Group'!$B17,vldatabase,2,FALSE)","v":"FirstEnergy Corp."},null,{"$f":"HLOOKUP('Utility Group'!$B17,stockprice,33,FALSE)","v":40.541666666666657},null,{"$f":"VLOOKUP('Utility Group'!$B17,vldatabase,4,FALSE)","v":1.54},null,3.7985611510791377E-2]
[16,{"$f":"VLOOKUP('Utility Group'!$B18,vldatabase,2,FALSE)","v":"Hawaiian Elec."},null,{"$f":"HLOOKUP('Utility Group'!$B18,stockprice,33,FALSE)","v":38.929333333333339},null,{"$f":"VLOOKUP('Utility Group'!$B18,vldatabase,4,FALSE)","v":1.28},null,3.2880090420248649E-2]
[17,{"$f":"VLOOKUP('Utility Group'!$B19,vldatabase,2,FALSE)","v":"IDACORP, Inc."},null,{"$f":"HLOOKUP('Utility Group'!$B19,stockprice,33,FALSE)","v":98.953333333333333},null,{"$f":"VLOOKUP('Utility Group'!$B19,vldatabase,4,FALSE)","v":2.56},null,2.5870780839452941E-2]
[18,{"$f":"VLOOKUP('Utility Group'!$B20,vldatabase,2,FALSE)","v":"NorthWestern Corp."},null,{"$f":"HLOOKUP('Utility Group'!$B20,stockprice,33,FALSE)","v":68.300999999999988},null,{"$f":"VLOOKUP('Utility Group'!$B20,vldatabase,4,FALSE)","v":2.2999999999999998},null,3.3674470359145552E-2]
[19,{"$f":"VLOOKUP('Utility Group'!$B21,vldatabase,2,FALSE)","v":"OGE Energy Corp."},null,{"$f":"HLOOKUP('Utility Group'!$B21,stockprice,33,FALSE)","v":42.274666666666668},null,{"$f":"VLOOKUP('Utility Group'!$B21,vldatabase,4,FALSE)","v":1.58},null,3.7374629407683088E-2]
[20,{"$f":"VLOOKUP('Utility Group'!$B22,vldatabase,2,FALSE)","v":"Otter Tail Corp."},null,{"$f":"HLOOKUP('Utility Group'!$B22,stockprice,33,FALSE)","v":50.033000000000008},null,{"$f":"VLOOKUP('Utility Group'!$B22,vldatabase,4,FALSE)","v":1.42},null,2.8381268362880494E-2]
[21,{"$f":"VLOOKUP('Utility Group'!$B23,vldatabase,2,FALSE)","v":"PNM Resources"},null,{"$f":"HLOOKUP('Utility Group'!$B23,stockprice,33,FALSE)","v":44.956333333333333},null,{"$f":"VLOOKUP('Utility Group'!$B23,vldatabase,4,FALSE)","v":1.1599999999999999},null,2.5802816065960299E-2]
[22,{"$f":"VLOOKUP('Utility Group'!$B24,vldatabase,2,FALSE)","v":"Sempra Energy"},null,{"$f":"HLOOKUP('Utility Group'!$B24,stockprice,33,FALSE)","v":120.40533333333335},null,{"$f":"VLOOKUP('Utility Group'!$B24,vldatabase,4,FALSE)","v":3.95},null,3.2805855776045355E-2]
[]
[null,"     Average",null,null,null,null,null,{"$f":"AVERAGE(H9:H30)","v":3.4789370692576475E-2}]
[]
[]
["(a)",{"$f":"'Stock Price (Utility)'!B37","v":"Average of closing prices for 30 trading days ended Mar. 22, 2019."}]
["(b)",{"$f":"'Electric Utility Data'!B50","v":"The Value Line Investment Survey, Summary & Index (Mar. 22, 2019)."}]
[null,null,null,null,null,null,null,{"$f":"MIN(H9:H30)","v":2.5802816065960299E-2}]
[null,null,null,null,null,null,null,{"$f":"MAX(H9:H30)","v":4.9502169600047517E-2}]

{"sheet":"6 (2)","index":11,"n_rows":37,"n_cols":12,"rows_kept":37,"cut":false,"hidden":false,"merged":[[6,3,6,8],[34,1,34,6],[35,1,35,6]]}
[{"$f":"'Exhibit List'!C6","v":"DCF MODEL - UTILITY GROUP"},null,null,null,null,null,null,null,null,null,null,{"$f":"'Exhibit List'!B6","v":"Exh. AMM-6"}]
[null,null,null,null,null,null,null,null,null,null,null,"Page 2 of 3"]
[{"$f":"'Exhibit List'!D6","v":"GROWTH RATES"}]
[]
[null,null,null,null,"(a)",null,"(b)",null,"(c)",null,"(d)"]
[]
[null,null,null,"Earnings Growth",null,null,null,null,null,null,"br+sv"]
[null,"Company ",null,null,"Value Line",null,"IBES",null,"Zacks",null,"Growth"]
[{"$f":"A8+1","v":1},{"$f":"VLOOKUP('Utility Group'!$B3,vldatabase,2,FALSE)","v":"Algonquin Pwr & Util"},null,null,{"$f":"VLOOKUP('Utility Group'!$B3,vldatabase,19,FALSE)","v":"n/a"},null,{"$f":"VLOOKUP('Utility Group'!$B3,vldatabase,30,FALSE)","v":8.2000000000000003E-2},null,{"$f":"VLOOKUP('Utility Group'!$B3,vldatabase,31,FALSE)","v":0.1038},null,{"$f":"'7'!Q8","v":"n/a"}]
[{"$f":"A9+1","v":2},{"$f":"VLOOKUP('Utility Group'!$B4,vldatabase,2,FALSE)","v":"Ameren Corp."},null,null,{"$f":"VLOOKUP('Utility Group'!$B4,vldatabase,19,FALSE)","v":6.5000000000000002E-2},null,{"$f":"VLOOKUP('Utility Group'!$B4,vldatabase,30,FALSE)","v":7.6999999999999999E-2},null,{"$f":"VLOOKUP('Utility Group'!$B4,vldatabase,31,FALSE)","v":6.7900000000000002E-2},null,{"$f":"'7'!Q9","v":4.7678609399703836E-2}]
[3,{"$f":"VLOOKUP('Utility Group'!$B5,vldatabase,2,FALSE)","v":"Avangrid, Inc."},null,null,{"$f":"VLOOKUP('Utility Group'!$B5,vldatabase,19,FALSE)","v":0.12},null,{"$f":"VLOOKUP('Utility Group'!$B5,vldatabase,30,FALSE)","v":9.1999999999999998E-2},null,{"$f":"VLOOKUP('Utility Group'!$B5,vldatabase,31,FALSE)","v":7.6799999999999993E-2},null,{"$f":"'7'!Q10","v":2.0462032526011666E-2}]
[4,{"$f":"VLOOKUP('Utility Group'!$B6,vldatabase,2,FALSE)","v":"Avista Corp."},null,null,{"$f":"VLOOKUP('Utility Group'!$B6,vldatabase,19,FALSE)","v":5.5E-2},null,{"$f":"VLOOKUP('Utility Group'!$B6,vldatabase,30,FALSE)","v":5.6500000000000002E-2},null,{"$f":"VLOOKUP('Utility Group'!$B6,vldatabase,31,FALSE)","v":3.2000000000000001E-2},null,{"$f":"'7'!Q11","v":4.0078282748164003E-2}]
[5,{"$f":"VLOOKUP('Utility Group'!$B7,vldatabase,2,FALSE)","v":"Black Hills Corp."},null,null,{"$f":"VLOOKUP('Utility Group'!$B7,vldatabase,19,FALSE)","v":6.5000000000000002E-2},null,{"$f":"VLOOKUP('Utility Group'!$B7,vldatabase,30,FALSE)","v":3.6299999999999999E-2},null,{"$f":"VLOOKUP('Utility Group'!$B7,vldatabase,31,FALSE)","v":4.7699999999999999E-2},null,{"$f":"'7'!Q12","v":6.0737410934098332E-2}]
[6,{"$f":"VLOOKUP('Utility Group'!$B8,vldatabase,2,FALSE)","v":"CenterPoint Energy"},null,null,{"$f":"VLOOKUP('Utility Group'!$B8,vldatabase,19,FALSE)","v":0.125},null,{"$f":"VLOOKUP('Utility Group'!$B8,vldatabase,30,FALSE)","v":5.5E-2},null,{"$f":"VLOOKUP('Utility Group'!$B8,vldatabase,31,FALSE)","v":5.2499999999999998E-2},null,{"$f":"'7'!Q13","v":4.8161973375387281E-2}]
[7,{"$f":"VLOOKUP('Utility Group'!$B9,vldatabase,2,FALSE)","v":"CMS Energy Corp."},null,null,{"$f":"VLOOKUP('Utility Group'!$B9,vldatabase,19,FALSE)","v":7.0000000000000007E-2},null,{"$f":"VLOOKUP('Utility Group'!$B9,vldatabase,30,FALSE)","v":6.8900000000000003E-2},null,{"$f":"VLOOKUP('Utility Group'!$B9,vldatabase,31,FALSE)","v":6.3500000000000001E-2},null,{"$f":"'7'!Q14","v":6.3998931407034151E-2}]
[8,{"$f":"VLOOKUP('Utility Group'!$B10,vldatabase,2,FALSE)","v":"Dominion Energy"},null,null,{"$f":"VLOOKUP('Utility Group'!$B10,vldatabase,19,FALSE)","v":6.5000000000000002E-2},null,{"$f":"VLOOKUP('Utility Group'!$B10,vldatabase,30,FALSE)","v":5.5300000000000002E-2},null,{"$f":"VLOOKUP('Utility Group'!$B10,vldatabase,31,FALSE)","v":5.4399999999999997E-2},null,{"$f":"'7'!Q15","v":7.4724272564711369E-2}]
[9,{"$f":"VLOOKUP('Utility Group'!$B11,vldatabase,2,FALSE)","v":"DTE Energy Co."},null,null,{"$f":"VLOOKUP('Utility Group'!$B11,vldatabase,19,FALSE)","v":0.05},null,{"$f":"VLOOKUP('Utility Group'!$B11,vldatabase,30,FALSE)","v":4.1599999999999998E-2},null,{"$f":"VLOOKUP('Utility Group'!$B11,vldatabase,31,FALSE)","v":0.06},null,{"$f":"'7'!Q16","v":5.0154671220990897E-2}]
[10,{"$f":"VLOOKUP('Utility Group'!$B12,vldatabase,2,FALSE)","v":"Edison International"},null,null,{"$f":"VLOOKUP('Utility Group'!$B12,vldatabase,19,FALSE)","v":4.4999999999999998E-2},null,{"$f":"VLOOKUP('Utility Group'!$B12,vldatabase,30,FALSE)","v":4.9500000000000002E-2},null,{"$f":"VLOOKUP('Utility Group'!$B12,vldatabase,31,FALSE)","v":5.6399999999999999E-2},null,{"$f":"'7'!Q17","v":6.3327997583690274E-2}]
[11,{"$f":"VLOOKUP('Utility Group'!$B13,vldatabase,2,FALSE)","v":"El Paso Electric Co."},null,null,{"$f":"VLOOKUP('Utility Group'!$B13,vldatabase,19,FALSE)","v":0.03},null,{"$f":"VLOOKUP('Utility Group'!$B13,vldatabase,30,FALSE)","v":5.0999999999999997E-2},null,{"$f":"VLOOKUP('Utility Group'!$B13,vldatabase,31,FALSE)","v":4.0800000000000003E-2},null,{"$f":"'7'!Q18","v":2.9345478158077327E-2}]
[12,{"$f":"VLOOKUP('Utility Group'!$B14,vldatabase,2,FALSE)","v":"Emera Inc."},null,null,{"$f":"VLOOKUP('Utility Group'!$B14,vldatabase,19,FALSE)","v":0.08},null,{"$f":"VLOOKUP('Utility Group'!$B14,vldatabase,30,FALSE)","v":4.8300000000000003E-2},null,{"$f":"VLOOKUP('Utility Group'!$B14,vldatabase,31,FALSE)","v":"n/a"},null,{"$f":"'7'!Q19","v":4.9859683612103078E-2}]
[13,{"$f":"VLOOKUP('Utility Group'!$B15,vldatabase,2,FALSE)","v":"Entergy Corp."},null,null,{"$f":"VLOOKUP('Utility Group'!$B15,vldatabase,19,FALSE)","v":0},null,{"$f":"VLOOKUP('Utility Group'!$B15,vldatabase,30,FALSE)","v":-3.9300000000000002E-2},null,{"$f":"VLOOKUP('Utility Group'!$B15,vldatabase,31,FALSE)","v":"n/a"},null,{"$f":"'7'!Q20","v":4.6643991018867667E-2}]
[14,{"$f":"VLOOKUP('Utility Group'!$B16,vldatabase,2,FALSE)","v":"Exelon Corp."},null,null,{"$f":"VLOOKUP('Utility Group'!$B16,vldatabase,19,FALSE)","v":7.4999999999999997E-2},null,{"$f":"VLOOKUP('Utility Group'!$B16,vldatabase,30,FALSE)","v":3.1699999999999999E-2},null,{"$f":"VLOOKUP('Utility Group'!$B16,vldatabase,31,FALSE)","v":4.2299999999999997E-2},null,{"$f":"'7'!Q21","v":5.4664089864783466E-2}]
[15,{"$f":"VLOOKUP('Utility Group'!$B17,vldatabase,2,FALSE)","v":"FirstEnergy Corp."},null,null,{"$f":"VLOOKUP('Utility Group'!$B17,vldatabase,19,FALSE)","v":6.5000000000000002E-2},null,{"$f":"VLOOKUP('Utility Group'!$B17,vldatabase,30,FALSE)","v":-6.6100000000000006E-2},null,{"$f":"VLOOKUP('Utility Group'!$B17,vldatabase,31,FALSE)","v":"n/a"},null,{"$f":"'7'!Q22","v":0.10009850930297418}]
[16,{"$f":"VLOOKUP('Utility Group'!$B18,vldatabase,2,FALSE)","v":"Hawaiian Elec."},null,null,{"$f":"VLOOKUP('Utility Group'!$B18,vldatabase,19,FALSE)","v":3.5000000000000003E-2},null,{"$f":"VLOOKUP('Utility Group'!$B18,vldatabase,30,FALSE)","v":7.8E-2},null,{"$f":"VLOOKUP('Utility Group'!$B18,vldatabase,31,FALSE)","v":6.2100000000000002E-2},null,{"$f":"'7'!Q23","v":3.9458190513749526E-2}]
[17,{"$f":"VLOOKUP('Utility Group'!$B19,vldatabase,2,FALSE)","v":"IDACORP, Inc."},null,null,{"$f":"VLOOKUP('Utility Group'!$B19,vldatabase,19,FALSE)","v":4.4999999999999998E-2},null,{"$f":"VLOOKUP('Utility Group'!$B19,vldatabase,30,FALSE)","v":2.5999999999999999E-2},null,{"$f":"VLOOKUP('Utility Group'!$B19,vldatabase,31,FALSE)","v":3.8800000000000001E-2},null,{"$f":"'7'!Q24","v":4.0622751144008866E-2}]
[18,{"$f":"VLOOKUP('Utility Group'!$B20,vldatabase,2,FALSE)","v":"NorthWestern Corp."},null,null,{"$f":"VLOOKUP('Utility Group'!$B20,vldatabase,19,FALSE)","v":2.5000000000000001E-2},null,{"$f":"VLOOKUP('Utility Group'!$B20,vldatabase,30,FALSE)","v":2.7400000000000001E-2},null,{"$f":"VLOOKUP('Utility Group'!$B20,vldatabase,31,FALSE)","v":2.4500000000000001E-2},null,{"$f":"'7'!Q25","v":3.0994307443320591E-2}]
[19,{"$f":"VLOOKUP('Utility Group'!$B21,vldatabase,2,FALSE)","v":"OGE Energy Corp."},null,null,{"$f":"VLOOKUP('Utility Group'!$B21,vldatabase,19,FALSE)","v":6.5000000000000002E-2},null,{"$f":"VLOOKUP('Utility Group'!$B21,vldatabase,30,FALSE)","v":-2.8000000000000001E-2},null,{"$f":"VLOOKUP('Utility Group'!$B21,vldatabase,31,FALSE)","v":4.8000000000000001E-2},null,{"$f":"'7'!Q26","v":3.4589268494744162E-2}]
[20,{"$f":"VLOOKUP('Utility Group'!$B22,vldatabase,2,FALSE)","v":"Otter Tail Corp."},null,null,{"$f":"VLOOKUP('Utility Group'!$B22,vldatabase,19,FALSE)","v":0.05},null,{"$f":"VLOOKUP('Utility Group'!$B22,vldatabase,30,FALSE)","v":0.09},null,{"$f":"VLOOKUP('Utility Group'!$B22,vldatabase,31,FALSE)","v":7.0000000000000007E-2},null,{"$f":"'7'!Q27","v":4.8351620008760907E-2}]
[21,{"$f":"VLOOKUP('Utility Group'!$B23,vldatabase,2,FALSE)","v":"PNM Resources"},null,null,{"$f":"VLOOKUP('Utility Group'!$B23,vldatabase,19,FALSE)","v":7.4999999999999997E-2},null,{"$f":"VLOOKUP('Utility Group'!$B23,vldatabase,30,FALSE)","v":4.1000000000000002E-2},null,{"$f":"VLOOKUP('Utility Group'!$B23,vldatabase,31,FALSE)","v":4.7899999999999998E-2},null,{"$f":"'7'!Q28","v":4.7971994684187919E-2}]
[22,{"$f":"VLOOKUP('Utility Group'!$B24,vldatabase,2,FALSE)","v":"Sempra Energy"},null,null,{"$f":"VLOOKUP('Utility Group'!$B24,vldatabase,19,FALSE)","v":9.5000000000000001E-2},null,{"$f":"VLOOKUP('Utility Group'!$B24,vldatabase,30,FALSE)","v":0.08},null,{"$f":"VLOOKUP('Utility Group'!$B24,vldatabase,31,FALSE)","v":8.3299999999999999E-2},null,{"$f":"'7'!Q29","v":8.9441009195194612E-2}]
[]
[]
[]
["(a)",{"$f":"'Proxy Group Risk Measures'!B38","v":"The Value Line Investment Survey (Jan. 25, Feb. 15 & Mar. 15, 2019)"}]
["(b)",{"$f":"'Electric Utility Data'!B55","v":"www.finance.yahoo.com (retreived Mar. 26, 2019)."}]
["(c)",{"$f":"'Electric Utility Data'!B56","v":"www.zacks.com (retrieved Mar. 26, 2019)."}]
["(d)",{"$f":"\"See \" & 'Exhibit List'!B8 &\".\"","v":"See Exh. AMM-7."}]

{"sheet":"6 (3)","index":12,"n_rows":44,"n_cols":20,"rows_kept":44,"cut":false,"hidden":false,"merged":[[6,3,6,9]]}
[{"$f":"'Exhibit List'!C7","v":"DCF MODEL - UTILITY GROUP"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Exhibit List'!B7","v":"Exh. AMM-6"}]
[null,null,null,null,null,null,null,null,null,null,null,null,"Page 3 of 3"]
[{"$f":"'Exhibit List'!D7","v":"DCF COST OF EQUITY ESTIMATES"}]
[]
[null,null,null,null,"(a)",null,"(a)",null,"(a)",null,null,"(a)"]
[]
[null,null,null,"Earnings Growth",null,null,null,null,null,null,null,"br+sv"]
[null,"Company ",null,null,"Value Line",null,"IBES",null,"Zacks",null,null,"Growth"]
[{"$f":"A8+1","v":1},{"$f":"VLOOKUP('Utility Group'!$B3,vldatabase,2,FALSE)","v":"Algonquin Pwr & Util"},null,null,{"$f":"IF('6 (2)'!E9=\"n/a\",\"n/a\",'6 (1)'!$H9+'6 (2)'!E9)","v":"n/a"},null,{"$f":"IF('6 (2)'!G9=\"n/a\",\"n/a\",'6 (1)'!$H9+'6 (2)'!G9)","v":0.12819548872180453},null,{"$f":"IF('6 (2)'!I9=\"n/a\",\"n/a\",'6 (1)'!$H9+'6 (2)'!I9)","v":0.14999548872180452},null,null,{"$f":"IF('6 (2)'!K9=\"n/a\",\"n/a\",'6 (1)'!$H9+'6 (2)'!K9)","v":"n/a"},null,null,null,{"$f":"IF(E9=\"n/a\",\"n/a\",IF(E9<$E$43,\"nmf\",IF(E9>$E$44,\"nmf\",E9)))","v":"n/a"},{"$f":"IF(G9=\"n/a\",\"n/a\",IF(G9<$E$43,\"nmf\",IF(G9>$E$44,\"nmf\",G9)))","v":0.12819548872180453},{"$f":"IF(I9=\"n/a\",\"n/a\",IF(I9<$E$43,\"nmf\",IF(I9>$E$44,\"nmf\",I9)))","v":0.14999548872180452},null,{"$f":"IF(L9=\"n/a\",\"n/a\",IF(L9<$E$43,\"nmf\",IF(L9>$E$44,\"nmf\",L9)))","v":"n/a"}]
[{"$f":"A9+1","v":2},{"$f":"VLOOKUP('Utility Group'!$B4,vldatabase,2,FALSE)","v":"Ameren Corp."},null,null,{"$f":"IF('6 (2)'!E10=\"n/a\",\"n/a\",'6 (1)'!$H10+'6 (2)'!E10)","v":9.2458800125152354E-2},null,{"$f":"IF('6 (2)'!G10=\"n/a\",\"n/a\",'6 (1)'!$H10+'6 (2)'!G10)","v":0.10445880012515235},null,{"$f":"IF('6 (2)'!I10=\"n/a\",\"n/a\",'6 (1)'!$H10+'6 (2)'!I10)","v":9.5358800125152354E-2},null,null,{"$f":"IF('6 (2)'!K10=\"n/a\",\"n/a\",'6 (1)'!$H10+'6 (2)'!K10)","v":7.5137409524856189E-2},null,null,null,{"$f":"IF(E10=\"n/a\",\"n/a\",IF(E10<$E$43,\"nmf\",IF(E10>$E$44,\"nmf\",E10)))","v":9.2458800125152354E-2},{"$f":"IF(G10=\"n/a\",\"n/a\",IF(G10<$E$43,\"nmf\",IF(G10>$E$44,\"nmf\",G10)))","v":0.10445880012515235},{"$f":"IF(I10=\"n/a\",\"n/a\",IF(I10<$E$43,\"nmf\",IF(I10>$E$44,\"nmf\",I10)))","v":9.5358800125152354E-2},null,{"$f":"IF(L10=\"n/a\",\"n/a\",IF(L10<$E$43,\"nmf\",IF(L10>$E$44,\"nmf\",L10)))","v":7.5137409524856189E-2}]
[3,{"$f":"VLOOKUP('Utility Group'!$B5,vldatabase,2,FALSE)","v":"Avangrid, Inc."},null,null,{"$f":"IF('6 (2)'!E11=\"n/a\",\"n/a\",'6 (1)'!$H11+'6 (2)'!E11)","v":0.15690810153107781},null,{"$f":"IF('6 (2)'!G11=\"n/a\",\"n/a\",'6 (1)'!$H11+'6 (2)'!G11)","v":0.12890810153107782},null,{"$f":"IF('6 (2)'!I11=\"n/a\",\"n/a\",'6 (1)'!$H11+'6 (2)'!I11)","v":0.11370810153107783},null,null,{"$f":"IF('6 (2)'!K11=\"n/a\",\"n/a\",'6 (1)'!$H11+'6 (2)'!K11)","v":5.7370134057089489E-2},null,null,null,0.15690810153107781,0.12890810153107782,0.11370810153107783,null,"nmf"]
[4,{"$f":"VLOOKUP('Utility Group'!$B6,vldatabase,2,FALSE)","v":"Avista Corp."},null,null,{"$f":"IF('6 (2)'!E12=\"n/a\",\"n/a\",'6 (1)'!$H12+'6 (2)'!E12)","v":9.2878479321608656E-2},null,{"$f":"IF('6 (2)'!G12=\"n/a\",\"n/a\",'6 (1)'!$H12+'6 (2)'!G12)","v":9.4378479321608658E-2},null,{"$f":"IF('6 (2)'!I12=\"n/a\",\"n/a\",'6 (1)'!$H12+'6 (2)'!I12)","v":6.987847932160865E-2},null,null,{"$f":"IF('6 (2)'!K12=\"n/a\",\"n/a\",'6 (1)'!$H12+'6 (2)'!K12)","v":7.7956762069772659E-2},null,null,null,9.2878479321608656E-2,9.4378479321608658E-2,6.987847932160865E-2,null,7.7956762069772659E-2]
[5,{"$f":"VLOOKUP('Utility Group'!$B7,vldatabase,2,FALSE)","v":"Black Hills Corp."},null,null,{"$f":"IF('6 (2)'!E13=\"n/a\",\"n/a\",'6 (1)'!$H13+'6 (2)'!E13)","v":9.368831429331119E-2},null,{"$f":"IF('6 (2)'!G13=\"n/a\",\"n/a\",'6 (1)'!$H13+'6 (2)'!G13)","v":6.4988314293311186E-2},null,{"$f":"IF('6 (2)'!I13=\"n/a\",\"n/a\",'6 (1)'!$H13+'6 (2)'!I13)","v":7.6388314293311194E-2},null,null,{"$f":"IF('6 (2)'!K13=\"n/a\",\"n/a\",'6 (1)'!$H13+'6 (2)'!K13)","v":8.9425725227409519E-2},null,null,null,9.368831429331119E-2,"nmf",7.6388314293311194E-2,null,8.9425725227409519E-2]
[6,{"$f":"VLOOKUP('Utility Group'!$B8,vldatabase,2,FALSE)","v":"CenterPoint Energy"},null,null,{"$f":"IF('6 (2)'!E14=\"n/a\",\"n/a\",'6 (1)'!$H14+'6 (2)'!E14)","v":0.16286559888579388},null,{"$f":"IF('6 (2)'!G14=\"n/a\",\"n/a\",'6 (1)'!$H14+'6 (2)'!G14)","v":9.2865598885793876E-2},null,{"$f":"IF('6 (2)'!I14=\"n/a\",\"n/a\",'6 (1)'!$H14+'6 (2)'!I14)","v":9.0365598885793874E-2},null,null,{"$f":"IF('6 (2)'!K14=\"n/a\",\"n/a\",'6 (1)'!$H14+'6 (2)'!K14)","v":8.6027572261181157E-2},null,null,null,"nmf",9.2865598885793876E-2,9.0365598885793874E-2,null,8.6027572261181157E-2]
[7,{"$f":"VLOOKUP('Utility Group'!$B9,vldatabase,2,FALSE)","v":"CMS Energy Corp."},null,null,{"$f":"IF('6 (2)'!E15=\"n/a\",\"n/a\",'6 (1)'!$H15+'6 (2)'!E15)","v":9.8847398494757543E-2},null,{"$f":"IF('6 (2)'!G15=\"n/a\",\"n/a\",'6 (1)'!$H15+'6 (2)'!G15)","v":9.774739849475754E-2},null,{"$f":"IF('6 (2)'!I15=\"n/a\",\"n/a\",'6 (1)'!$H15+'6 (2)'!I15)","v":9.2347398494757538E-2},null,null,{"$f":"IF('6 (2)'!K15=\"n/a\",\"n/a\",'6 (1)'!$H15+'6 (2)'!K15)","v":9.2846329901791688E-2},null,null,null,9.8847398494757543E-2,9.774739849475754E-2,9.2347398494757538E-2,null,9.2846329901791688E-2]
[8,{"$f":"VLOOKUP('Utility Group'!$B10,vldatabase,2,FALSE)","v":"Dominion Energy"},null,null,{"$f":"IF('6 (2)'!E16=\"n/a\",\"n/a\",'6 (1)'!$H16+'6 (2)'!E16)","v":0.11403008603644525},null,{"$f":"IF('6 (2)'!G16=\"n/a\",\"n/a\",'6 (1)'!$H16+'6 (2)'!G16)","v":0.10433008603644525},null,{"$f":"IF('6 (2)'!I16=\"n/a\",\"n/a\",'6 (1)'!$H16+'6 (2)'!I16)","v":0.10343008603644524},null,null,{"$f":"IF('6 (2)'!K16=\"n/a\",\"n/a\",'6 (1)'!$H16+'6 (2)'!K16)","v":0.12375435860115662},null,null,null,0.11403008603644525,0.10433008603644525,0.10343008603644524,null,0.12375435860115662]
[9,{"$f":"VLOOKUP('Utility Group'!$B11,vldatabase,2,FALSE)","v":"DTE Energy Co."},null,null,{"$f":"IF('6 (2)'!E17=\"n/a\",\"n/a\",'6 (1)'!$H17+'6 (2)'!E17)","v":8.1894274568813943E-2},null,{"$f":"IF('6 (2)'!G17=\"n/a\",\"n/a\",'6 (1)'!$H17+'6 (2)'!G17)","v":7.3494274568813939E-2},null,{"$f":"IF('6 (2)'!I17=\"n/a\",\"n/a\",'6 (1)'!$H17+'6 (2)'!I17)","v":9.1894274568813938E-2},null,null,{"$f":"IF('6 (2)'!K17=\"n/a\",\"n/a\",'6 (1)'!$H17+'6 (2)'!K17)","v":8.2048945789804845E-2},null,null,null,8.1894274568813943E-2,7.3494274568813939E-2,9.1894274568813938E-2,null,8.2048945789804845E-2]
[10,{"$f":"VLOOKUP('Utility Group'!$B12,vldatabase,2,FALSE)","v":"Edison International"},null,null,{"$f":"IF('6 (2)'!E18=\"n/a\",\"n/a\",'6 (1)'!$H18+'6 (2)'!E18)","v":8.471499913897021E-2},null,{"$f":"IF('6 (2)'!G18=\"n/a\",\"n/a\",'6 (1)'!$H18+'6 (2)'!G18)","v":8.9214999138970213E-2},null,{"$f":"IF('6 (2)'!I18=\"n/a\",\"n/a\",'6 (1)'!$H18+'6 (2)'!I18)","v":9.6114999138970203E-2},null,null,{"$f":"IF('6 (2)'!K18=\"n/a\",\"n/a\",'6 (1)'!$H18+'6 (2)'!K18)","v":0.10304299672266048},null,null,null,8.471499913897021E-2,8.9214999138970213E-2,9.6114999138970203E-2,null,0.10304299672266048]
[11,{"$f":"VLOOKUP('Utility Group'!$B13,vldatabase,2,FALSE)","v":"El Paso Electric Co."},null,null,{"$f":"IF('6 (2)'!E19=\"n/a\",\"n/a\",'6 (1)'!$H19+'6 (2)'!E19)","v":5.7102848176501346E-2},null,{"$f":"IF('6 (2)'!G19=\"n/a\",\"n/a\",'6 (1)'!$H19+'6 (2)'!G19)","v":7.8102848176501344E-2},null,{"$f":"IF('6 (2)'!I19=\"n/a\",\"n/a\",'6 (1)'!$H19+'6 (2)'!I19)","v":6.7902848176501357E-2},null,null,{"$f":"IF('6 (2)'!K19=\"n/a\",\"n/a\",'6 (1)'!$H19+'6 (2)'!K19)","v":5.6448326334578677E-2},null,null,null,"nmf",7.8102848176501344E-2,6.7902848176501357E-2,null,"nmf"]
[12,{"$f":"VLOOKUP('Utility Group'!$B14,vldatabase,2,FALSE)","v":"Emera Inc."},null,null,{"$f":"IF('6 (2)'!E20=\"n/a\",\"n/a\",'6 (1)'!$H20+'6 (2)'!E20)","v":0.12950216960004751},null,{"$f":"IF('6 (2)'!G20=\"n/a\",\"n/a\",'6 (1)'!$H20+'6 (2)'!G20)","v":9.780216960004752E-2},null,{"$f":"IF('6 (2)'!I20=\"n/a\",\"n/a\",'6 (1)'!$H20+'6 (2)'!I20)","v":"n/a"},null,null,{"$f":"IF('6 (2)'!K20=\"n/a\",\"n/a\",'6 (1)'!$H20+'6 (2)'!K20)","v":9.9361853212150603E-2},null,null,null,0.12950216960004751,9.780216960004752E-2,"n/a",null,9.9361853212150603E-2]
[13,{"$f":"VLOOKUP('Utility Group'!$B15,vldatabase,2,FALSE)","v":"Entergy Corp."},null,null,{"$f":"IF('6 (2)'!E21=\"n/a\",\"n/a\",'6 (1)'!$H21+'6 (2)'!E21)","v":3.9741965211381174E-2},null,{"$f":"IF('6 (2)'!G21=\"n/a\",\"n/a\",'6 (1)'!$H21+'6 (2)'!G21)","v":4.4196521138117201E-4},null,{"$f":"IF('6 (2)'!I21=\"n/a\",\"n/a\",'6 (1)'!$H21+'6 (2)'!I21)","v":"n/a"},null,null,{"$f":"IF('6 (2)'!K21=\"n/a\",\"n/a\",'6 (1)'!$H21+'6 (2)'!K21)","v":8.6385956230248834E-2},null,null,null,"nmf","nmf","n/a",null,8.6385956230248834E-2]
[14,{"$f":"VLOOKUP('Utility Group'!$B16,vldatabase,2,FALSE)","v":"Exelon Corp."},null,null,{"$f":"IF('6 (2)'!E22=\"n/a\",\"n/a\",'6 (1)'!$H22+'6 (2)'!E22)","v":0.10476210838880945},null,{"$f":"IF('6 (2)'!G22=\"n/a\",\"n/a\",'6 (1)'!$H22+'6 (2)'!G22)","v":6.1462108388809444E-2},null,{"$f":"IF('6 (2)'!I22=\"n/a\",\"n/a\",'6 (1)'!$H22+'6 (2)'!I22)","v":7.2062108388809443E-2},null,null,{"$f":"IF('6 (2)'!K22=\"n/a\",\"n/a\",'6 (1)'!$H22+'6 (2)'!K22)","v":8.4426198253592918E-2},null,null,null,0.10476210838880945,"nmf",7.2062108388809443E-2,null,8.4426198253592918E-2]
[15,{"$f":"VLOOKUP('Utility Group'!$B17,vldatabase,2,FALSE)","v":"FirstEnergy Corp."},null,null,{"$f":"IF('6 (2)'!E23=\"n/a\",\"n/a\",'6 (1)'!$H23+'6 (2)'!E23)","v":0.10298561151079139},null,{"$f":"IF('6 (2)'!G23=\"n/a\",\"n/a\",'6 (1)'!$H23+'6 (2)'!G23)","v":-2.8114388489208629E-2},null,{"$f":"IF('6 (2)'!I23=\"n/a\",\"n/a\",'6 (1)'!$H23+'6 (2)'!I23)","v":"n/a"},null,null,{"$f":"IF('6 (2)'!K23=\"n/a\",\"n/a\",'6 (1)'!$H23+'6 (2)'!K23)","v":0.13808412081376556},null,null,null,0.10298561151079139,"nmf","n/a",null,0.13808412081376556]
[16,{"$f":"VLOOKUP('Utility Group'!$B18,vldatabase,2,FALSE)","v":"Hawaiian Elec."},null,null,{"$f":"IF('6 (2)'!E24=\"n/a\",\"n/a\",'6 (1)'!$H24+'6 (2)'!E24)","v":6.7880090420248645E-2},null,{"$f":"IF('6 (2)'!G24=\"n/a\",\"n/a\",'6 (1)'!$H24+'6 (2)'!G24)","v":0.11088009042024866},null,{"$f":"IF('6 (2)'!I24=\"n/a\",\"n/a\",'6 (1)'!$H24+'6 (2)'!I24)","v":9.4980090420248658E-2},null,null,{"$f":"IF('6 (2)'!K24=\"n/a\",\"n/a\",'6 (1)'!$H24+'6 (2)'!K24)","v":7.2338280933998175E-2},null,null,null,6.7880090420248645E-2,0.11088009042024866,9.4980090420248658E-2,null,7.2338280933998175E-2]
[17,{"$f":"VLOOKUP('Utility Group'!$B19,vldatabase,2,FALSE)","v":"IDACORP, Inc."},null,null,{"$f":"IF('6 (2)'!E25=\"n/a\",\"n/a\",'6 (1)'!$H25+'6 (2)'!E25)","v":7.0870780839452946E-2},null,{"$f":"IF('6 (2)'!G25=\"n/a\",\"n/a\",'6 (1)'!$H25+'6 (2)'!G25)","v":5.1870780839452943E-2},null,{"$f":"IF('6 (2)'!I25=\"n/a\",\"n/a\",'6 (1)'!$H25+'6 (2)'!I25)","v":6.4670780839452935E-2},null,null,{"$f":"IF('6 (2)'!K25=\"n/a\",\"n/a\",'6 (1)'!$H25+'6 (2)'!K25)","v":6.6493531983461807E-2},null,null,null,7.0870780839452946E-2,"nmf","nmf",null,6.6493531983461807E-2]
[18,{"$f":"VLOOKUP('Utility Group'!$B20,vldatabase,2,FALSE)","v":"NorthWestern Corp."},null,null,{"$f":"IF('6 (2)'!E26=\"n/a\",\"n/a\",'6 (1)'!$H26+'6 (2)'!E26)","v":5.8674470359145553E-2},null,{"$f":"IF('6 (2)'!G26=\"n/a\",\"n/a\",'6 (1)'!$H26+'6 (2)'!G26)","v":6.1074470359145552E-2},null,{"$f":"IF('6 (2)'!I26=\"n/a\",\"n/a\",'6 (1)'!$H26+'6 (2)'!I26)","v":5.8174470359145553E-2},null,null,{"$f":"IF('6 (2)'!K26=\"n/a\",\"n/a\",'6 (1)'!$H26+'6 (2)'!K26)","v":6.4668777802466146E-2},null,null,null,"nmf","nmf","nmf",null,"nmf"]
[19,{"$f":"VLOOKUP('Utility Group'!$B21,vldatabase,2,FALSE)","v":"OGE Energy Corp."},null,null,{"$f":"IF('6 (2)'!E27=\"n/a\",\"n/a\",'6 (1)'!$H27+'6 (2)'!E27)","v":0.10237462940768309},null,{"$f":"IF('6 (2)'!G27=\"n/a\",\"n/a\",'6 (1)'!$H27+'6 (2)'!G27)","v":9.3746294076830876E-3},null,{"$f":"IF('6 (2)'!I27=\"n/a\",\"n/a\",'6 (1)'!$H27+'6 (2)'!I27)","v":8.5374629407683089E-2},null,null,{"$f":"IF('6 (2)'!K27=\"n/a\",\"n/a\",'6 (1)'!$H27+'6 (2)'!K27)","v":7.1963897902427243E-2},null,null,null,0.10237462940768309,"nmf",8.5374629407683089E-2,null,7.1963897902427243E-2]
[20,{"$f":"VLOOKUP('Utility Group'!$B22,vldatabase,2,FALSE)","v":"Otter Tail Corp."},null,null,{"$f":"IF('6 (2)'!E28=\"n/a\",\"n/a\",'6 (1)'!$H28+'6 (2)'!E28)","v":7.8381268362880493E-2},null,{"$f":"IF('6 (2)'!G28=\"n/a\",\"n/a\",'6 (1)'!$H28+'6 (2)'!G28)","v":0.11838126836288049},null,{"$f":"IF('6 (2)'!I28=\"n/a\",\"n/a\",'6 (1)'!$H28+'6 (2)'!I28)","v":9.8381268362880497E-2},null,null,{"$f":"IF('6 (2)'!K28=\"n/a\",\"n/a\",'6 (1)'!$H28+'6 (2)'!K28)","v":7.6732888371641397E-2},null,null,null,7.8381268362880493E-2,0.11838126836288049,9.8381268362880497E-2,null,7.6732888371641397E-2]
[21,{"$f":"VLOOKUP('Utility Group'!$B23,vldatabase,2,FALSE)","v":"PNM Resources"},null,null,{"$f":"IF('6 (2)'!E29=\"n/a\",\"n/a\",'6 (1)'!$H29+'6 (2)'!E29)","v":0.1008028160659603},null,{"$f":"IF('6 (2)'!G29=\"n/a\",\"n/a\",'6 (1)'!$H29+'6 (2)'!G29)","v":6.6802816065960308E-2},null,{"$f":"IF('6 (2)'!I29=\"n/a\",\"n/a\",'6 (1)'!$H29+'6 (2)'!I29)","v":7.3702816065960297E-2},null,null,{"$f":"IF('6 (2)'!K29=\"n/a\",\"n/a\",'6 (1)'!$H29+'6 (2)'!K29)","v":7.3774810750148218E-2},null,null,null,0.1008028160659603,6.6802816065960308E-2,7.3702816065960297E-2,null,7.3774810750148218E-2]
[22,{"$f":"VLOOKUP('Utility Group'!$B24,vldatabase,2,FALSE)","v":"Sempra Energy"},null,null,{"$f":"IF('6 (2)'!E30=\"n/a\",\"n/a\",'6 (1)'!$H30+'6 (2)'!E30)","v":0.12780585577604536},null,{"$f":"IF('6 (2)'!G30=\"n/a\",\"n/a\",'6 (1)'!$H30+'6 (2)'!G30)","v":0.11280585577604535},null,{"$f":"IF('6 (2)'!I30=\"n/a\",\"n/a\",'6 (1)'!$H30+'6 (2)'!I30)","v":0.11610585577604535},null,null,{"$f":"IF('6 (2)'!K30=\"n/a\",\"n/a\",'6 (1)'!$H30+'6 (2)'!K30)","v":0.12224686497123996},null,null,null,0.12780585577604536,0.11280585577604535,0.11610585577604535,null,0.12224686497123996]
[]
[null,"Average  (b)",null,null,{"$f":"P34","v":0.10004622258129739},null,{"$f":"Q34","v":9.989121834840721E-2},null,{"$f":"R34","v":9.341124457152139E-2},null,null,{"$f":"T34","v":9.0113805751183773E-2},null,null,"Max",{"$f":"MAX(P9:P30)","v":0.15690810153107781},{"$f":"MAX(Q9:Q30)","v":0.12890810153107782},0.14999548872180452,null,{"$f":"MAX(T9:T30)","v":0.13808412081376556}]
[null,"Midpoint (b,c)",null,null,{"$f":"AVERAGE(P32:P33)","v":0.11239409597566323},null,{"$f":"AVERAGE(Q32:Q33)","v":9.7855458798519063E-2},null,{"$f":"AVERAGE(R32:R33)","v":0.10894916844915294},null,null,{"$f":"AVERAGE(T32:T33)","v":0.10228882639861368},null,null,"Min",{"$f":"MIN(P9:P30)","v":6.7880090420248645E-2},{"$f":"MIN(Q9:Q30)","v":6.6802816065960308E-2},6.7902848176501357E-2,null,{"$f":"MIN(T9:T30)","v":6.6493531983461807E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Average",{"$f":"AVERAGE(P9:P30)","v":0.10004622258129739},{"$f":"AVERAGE(Q9:Q30)","v":9.989121834840721E-2},9.341124457152139E-2,null,{"$f":"AVERAGE(T9:T30)","v":9.0113805751183773E-2}]
[]
["(a)",{"$f":"\"Sum of dividend yield (\" & M1 & \", p. 1) and respective growth rate (\" & M1 & \", p. 2).\"","v":"Sum of dividend yield (Exh. AMM-6, p. 1) and respective growth rate (Exh. AMM-6, p. 2)."}]
["(b)","Excludes highlighted figures."]
["(c)","Average of low and high values."]
[]
[]
[]
[]
[null,"Min",null,null,6.5000000000000002E-2]
[null,"Max",null,null,0.16]

{"sheet":"7","index":13,"n_rows":38,"n_cols":34,"rows_kept":38,"cut":false,"hidden":false,"merged":[[5,31,5,33],[5,27,5,29],[5,2,5,4],[5,12,5,14],[5,19,5,21],[5,23,5,25]]}
[{"$f":"'Exhibit List'!$C$8","v":"DCF MODEL - UTILITY GROUP"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Exhibit List'!$B$8","v":"Exh. AMM-7"},{"$f":"A1","v":"DCF MODEL - UTILITY GROUP"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q1","v":"Exh. AMM-7"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Page 1 of 2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Page 2 of 2"]
[{"$f":"'Exhibit List'!$D$8","v":"BR+SV GROWTH RATE"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A3","v":"BR+SV GROWTH RATE"}]
[]
[null,null,"(a)","(a)","(a)",null,null,null,"(b)","(c)",null,null,"(d)","(e)",null,null,null,null,null,"(a)","(a)","(f)",null,"(a)","(a)","(f)","(g)","(a)","(a)",null,"(h)","(a)","(a)","(g)"]
[null,null,2022,null,null,null,null,null,"Adjustment",null,null,null,"\"sv\" Factor",null,null,null,null,null,null,2017,null,null,null,2022,null,null,"Chg","2022 Price",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",2017,2022,"Growth"]
[{"$f":"A7+1","v":1},{"$f":"VLOOKUP('Utility Group'!$B3,vldatabase,2,FALSE)","v":"Algonquin Pwr & Util"},{"$f":"VLOOKUP('Utility Group'!$B3,vldatabase,7,FALSE)","v":"n/a"},{"$f":"VLOOKUP('Utility Group'!$B3,vldatabase,8,FALSE)","v":"n/a"},{"$f":"VLOOKUP('Utility Group'!$B3,vldatabase,9,FALSE)","v":"n/a"},null,{"$f":"IF(E8=\"n/a\", \"n/a\",+(C8-D8)/C8)","v":"n/a"},{"$f":"IF(E8=\"n/a\",\"n/a\",C8/E8)","v":"n/a"},{"$f":"IF(AA8=\"n/a\",\"n/a\",2*(1+AA8)/(2+AA8))","v":"n/a"},{"$f":"IF(H8=\"n/a\",\"n/a\",H8*I8)","v":"n/a"},{"$f":"IF(G8=\"n/a\",\"n/a\",G8*J8)","v":"n/a"},null,{"$f":"IF(AE8=\"n/a\",\"n/a\",AE8*AH8)","v":"n/a"},{"$f":"IF(AE8=\"n/a\",\"n/a\",1-1/AE8)","v":"n/a"},{"$f":"IF(M8=\"n/a\",\"n/a\",M8*N8)","v":"n/a"},null,{"$f":"IF(K8=\"n/a\",\"n/a\",K8+O8)","v":"n/a"},{"$f":"A8","v":1},{"$f":"B8","v":"Algonquin Pwr & Util"},{"$f":"VLOOKUP('Utility Group'!$B3,vldatabase,14,FALSE)","v":"n/a"},{"$f":"VLOOKUP('Utility Group'!$B3,vldatabase,16,FALSE)","v":"n/a"},{"$f":"IF(U8=\"n/a\",\"n/a\",T8*U8)","v":"n/a"},null,{"$f":"VLOOKUP('Utility Group'!$B3,vldatabase,15,FALSE)","v":"n/a"},{"$f":"VLOOKUP('Utility Group'!$B3,vldatabase,17,FALSE)","v":"n/a"},{"$f":"IF(Y8=\"n/a\",\"n/a\",X8*Y8)","v":"n/a"},{"$f":"IF(V8=\"n/a\",\"n/a\",(+Z8/V8)^(1/5)-1)","v":"n/a"},{"$f":"VLOOKUP('Utility Group'!$B3,vldatabase,5,FALSE)","v":"n/a"},{"$f":"VLOOKUP('Utility Group'!$B3,vldatabase,6,FALSE)","v":"n/a"},{"$f":"IF(AB8=\"n/a\",\"n/a\",AVERAGE(AB8:AC8))","v":"n/a"},{"$f":"IF(AD8=\"n/a\",\"n/a\",AD8/E8)","v":"n/a"},{"$f":"VLOOKUP('Utility Group'!$B3,vldatabase,10,FALSE)","v":"n/a"},{"$f":"VLOOKUP('Utility Group'!$B3,vldatabase,11,FALSE)","v":"n/a"},{"$f":"IF(AF8=\"n/a\",\"n/a\",(+AG8/AF8)^(1/5)-1)","v":"n/a"}]
[{"$f":"A8+1","v":2},{"$f":"VLOOKUP('Utility Group'!$B4,vldatabase,2,FALSE)","v":"Ameren Corp."},{"$f":"VLOOKUP('Utility Group'!$B4,vldatabase,7,FALSE)","v":4.25},{"$f":"VLOOKUP('Utility Group'!$B4,vldatabase,8,FALSE)","v":2.5499999999999998},{"$f":"VLOOKUP('Utility Group'!$B4,vldatabase,9,FALSE)","v":40.25},null,{"$f":"IF(E9=\"n/a\", \"n/a\",+(C9-D9)/C9)","v":0.4},{"$f":"IF(E9=\"n/a\",\"n/a\",C9/E9)","v":0.10559006211180125},{"$f":"IF(AA9=\"n/a\",\"n/a\",2*(1+AA9)/(2+AA9))","v":1.0290131888434957},{"$f":"IF(H9=\"n/a\",\"n/a\",H9*I9)","v":0.10865356652384738},{"$f":"IF(G9=\"n/a\",\"n/a\",G9*J9)","v":4.3461426609538951E-2},null,{"$f":"IF(AE9=\"n/a\",\"n/a\",AE9*AH9)","v":1.1075429549927985E-2},{"$f":"IF(AE9=\"n/a\",\"n/a\",1-1/AE9)","v":0.38076923076923075},{"$f":"IF(M9=\"n/a\",\"n/a\",M9*N9)","v":4.2171827901648865E-3},null,{"$f":"IF(K9=\"n/a\",\"n/a\",K9+O9)","v":4.7678609399703836E-2},{"$f":"A9","v":2},{"$f":"B9","v":"Ameren Corp."},{"$f":"VLOOKUP('Utility Group'!$B4,vldatabase,14,FALSE)","v":0.48799999999999999},{"$f":"VLOOKUP('Utility Group'!$B4,vldatabase,16,FALSE)","v":15632},{"$f":"IF(U9=\"n/a\",\"n/a\",T9*U9)","v":7628.4160000000002},null,{"$f":"VLOOKUP('Utility Group'!$B4,vldatabase,15,FALSE)","v":0.495},{"$f":"VLOOKUP('Utility Group'!$B4,vldatabase,17,FALSE)","v":20600},{"$f":"IF(Y9=\"n/a\",\"n/a\",X9*Y9)","v":10197},{"$f":"IF(V9=\"n/a\",\"n/a\",(+Z9/V9)^(1/5)-1)","v":5.9760212003166613E-2},{"$f":"VLOOKUP('Utility Group'!$B4,vldatabase,5,FALSE)","v":75},{"$f":"VLOOKUP('Utility Group'!$B4,vldatabase,6,FALSE)","v":55},{"$f":"IF(AB9=\"n/a\",\"n/a\",AVERAGE(AB9:AC9))","v":65},{"$f":"IF(AD9=\"n/a\",\"n/a\",AD9/E9)","v":1.6149068322981366},{"$f":"VLOOKUP('Utility Group'!$B4,vldatabase,10,FALSE)","v":244.5},{"$f":"VLOOKUP('Utility Group'!$B4,vldatabase,11,FALSE)","v":253},{"$f":"IF(AF9=\"n/a\",\"n/a\",(+AG9/AF9)^(1/5)-1)","v":6.8582467597630981E-3}]
[3,{"$f":"VLOOKUP('Utility Group'!$B5,vldatabase,2,FALSE)","v":"Avangrid, Inc."},{"$f":"VLOOKUP('Utility Group'!$B5,vldatabase,7,FALSE)","v":3.5},{"$f":"VLOOKUP('Utility Group'!$B5,vldatabase,8,FALSE)","v":2.4},{"$f":"VLOOKUP('Utility Group'!$B5,vldatabase,9,FALSE)","v":54.25},null,0.31428571428571433,6.4516129032258063E-2,1.0091502404873933,6.5106467128218923E-2,2.0462032526011666E-2,null,0,1.3636363636363669E-2,0,null,2.0462032526011666E-2,3,"Avangrid, Inc.",{"$f":"VLOOKUP('Utility Group'!$B5,vldatabase,14,FALSE)","v":0.71499999999999997},{"$f":"VLOOKUP('Utility Group'!$B5,vldatabase,16,FALSE)","v":21350},15265.25,null,{"$f":"VLOOKUP('Utility Group'!$B5,vldatabase,15,FALSE)","v":0.61499999999999999},{"$f":"VLOOKUP('Utility Group'!$B5,vldatabase,17,FALSE)","v":27200},16728,1.8469481169161917E-2,{"$f":"VLOOKUP('Utility Group'!$B5,vldatabase,5,FALSE)","v":65},{"$f":"VLOOKUP('Utility Group'!$B5,vldatabase,6,FALSE)","v":45},55,1.0138248847926268,{"$f":"VLOOKUP('Utility Group'!$B5,vldatabase,10,FALSE)","v":309},{"$f":"VLOOKUP('Utility Group'!$B5,vldatabase,11,FALSE)","v":309},0]
[4,{"$f":"VLOOKUP('Utility Group'!$B6,vldatabase,2,FALSE)","v":"Avista Corp."},{"$f":"VLOOKUP('Utility Group'!$B6,vldatabase,7,FALSE)","v":2.75},{"$f":"VLOOKUP('Utility Group'!$B6,vldatabase,8,FALSE)","v":1.75},{"$f":"VLOOKUP('Utility Group'!$B6,vldatabase,9,FALSE)","v":30.75},null,0.36363636363636365,8.943089430894309E-2,1.0242549894174005,9.1600039703995162E-2,3.3309105346907335E-2,null,2.4484258685396457E-2,0.27647058823529413,6.769177401256668E-3,null,4.0078282748164003E-2,4,"Avista Corp.",{"$f":"VLOOKUP('Utility Group'!$B6,vldatabase,14,FALSE)","v":0.52800000000000002},{"$f":"VLOOKUP('Utility Group'!$B6,vldatabase,16,FALSE)","v":3273.2},1728.2495999999999,null,{"$f":"VLOOKUP('Utility Group'!$B6,vldatabase,15,FALSE)","v":0.495},{"$f":"VLOOKUP('Utility Group'!$B6,vldatabase,17,FALSE)","v":4450},2202.75,4.9715835908642481E-2,{"$f":"VLOOKUP('Utility Group'!$B6,vldatabase,5,FALSE)","v":50},{"$f":"VLOOKUP('Utility Group'!$B6,vldatabase,6,FALSE)","v":35},42.5,1.3821138211382114,{"$f":"VLOOKUP('Utility Group'!$B6,vldatabase,10,FALSE)","v":65.489999999999995},{"$f":"VLOOKUP('Utility Group'!$B6,vldatabase,11,FALSE)","v":71.5},1.7715081284139789E-2]
[5,{"$f":"VLOOKUP('Utility Group'!$B7,vldatabase,2,FALSE)","v":"Black Hills Corp."},{"$f":"VLOOKUP('Utility Group'!$B7,vldatabase,7,FALSE)","v":4.25},{"$f":"VLOOKUP('Utility Group'!$B7,vldatabase,8,FALSE)","v":2.4500000000000002},{"$f":"VLOOKUP('Utility Group'!$B7,vldatabase,9,FALSE)","v":42.75},null,0.42352941176470582,9.9415204678362568E-2,1.0423584446046801,0.10362627811859391,4.3888776614933886E-2,null,4.3280895498771073E-2,0.38928571428571423,1.684863431916445E-2,null,6.0737410934098332E-2,5,"Black Hills Corp.",{"$f":"VLOOKUP('Utility Group'!$B7,vldatabase,14,FALSE)","v":0.35499999999999998},{"$f":"VLOOKUP('Utility Group'!$B7,vldatabase,16,FALSE)","v":4818.3999999999996},1710.5319999999997,null,{"$f":"VLOOKUP('Utility Group'!$B7,vldatabase,15,FALSE)","v":0.505},{"$f":"VLOOKUP('Utility Group'!$B7,vldatabase,17,FALSE)","v":5175},2613.375,8.8464090485701918E-2,{"$f":"VLOOKUP('Utility Group'!$B7,vldatabase,5,FALSE)","v":80},{"$f":"VLOOKUP('Utility Group'!$B7,vldatabase,6,FALSE)","v":60},70,1.6374269005847952,{"$f":"VLOOKUP('Utility Group'!$B7,vldatabase,10,FALSE)","v":53.54},{"$f":"VLOOKUP('Utility Group'!$B7,vldatabase,11,FALSE)","v":61},2.643226117960662E-2]
[6,{"$f":"VLOOKUP('Utility Group'!$B8,vldatabase,2,FALSE)","v":"CenterPoint Energy"},{"$f":"VLOOKUP('Utility Group'!$B8,vldatabase,7,FALSE)","v":2.25},{"$f":"VLOOKUP('Utility Group'!$B8,vldatabase,8,FALSE)","v":1.35},{"$f":"VLOOKUP('Utility Group'!$B8,vldatabase,9,FALSE)","v":22.25},null,0.39999999999999997,0.10112359550561797,1.0645326983730172,0.10764937399277702,4.3059749597110807E-2,null,1.9750543657844413E-2,0.2583333333333333,5.1022237782764731E-3,null,4.8161973375387281E-2,6,"CenterPoint Energy",{"$f":"VLOOKUP('Utility Group'!$B8,vldatabase,14,FALSE)","v":0.375},{"$f":"VLOOKUP('Utility Group'!$B8,vldatabase,16,FALSE)","v":16740},6277.5,null,{"$f":"VLOOKUP('Utility Group'!$B8,vldatabase,15,FALSE)","v":0.48499999999999999},{"$f":"VLOOKUP('Utility Group'!$B8,vldatabase,17,FALSE)","v":24700},11979.5,0.13796890230322489,{"$f":"VLOOKUP('Utility Group'!$B8,vldatabase,5,FALSE)","v":35},{"$f":"VLOOKUP('Utility Group'!$B8,vldatabase,6,FALSE)","v":25},30,1.348314606741573,{"$f":"VLOOKUP('Utility Group'!$B8,vldatabase,10,FALSE)","v":501.2},{"$f":"VLOOKUP('Utility Group'!$B8,vldatabase,11,FALSE)","v":539},1.4648319879567939E-2]
[7,{"$f":"VLOOKUP('Utility Group'!$B9,vldatabase,2,FALSE)","v":"CMS Energy Corp."},{"$f":"VLOOKUP('Utility Group'!$B9,vldatabase,7,FALSE)","v":3.25},{"$f":"VLOOKUP('Utility Group'!$B9,vldatabase,8,FALSE)","v":2},{"$f":"VLOOKUP('Utility Group'!$B9,vldatabase,9,FALSE)","v":24.5},null,0.38461538461538464,0.1326530612244898,1.0429227553297955,0.13834689611517698,5.3210344659683453E-2,null,2.0228600151282552E-2,0.53333333333333333,1.0788586747350695E-2,null,6.3998931407034151E-2,7,"CMS Energy Corp.",{"$f":"VLOOKUP('Utility Group'!$B9,vldatabase,14,FALSE)","v":0.307},{"$f":"VLOOKUP('Utility Group'!$B9,vldatabase,16,FALSE)","v":15476},4751.1319999999996,null,{"$f":"VLOOKUP('Utility Group'!$B9,vldatabase,15,FALSE)","v":0.36499999999999999},{"$f":"VLOOKUP('Utility Group'!$B9,vldatabase,17,FALSE)","v":20000},7300,8.9695488151713576E-2,{"$f":"VLOOKUP('Utility Group'!$B9,vldatabase,5,FALSE)","v":60},{"$f":"VLOOKUP('Utility Group'!$B9,vldatabase,6,FALSE)","v":45},52.5,2.1428571428571428,{"$f":"VLOOKUP('Utility Group'!$B9,vldatabase,10,FALSE)","v":283.37},{"$f":"VLOOKUP('Utility Group'!$B9,vldatabase,11,FALSE)","v":297},9.4400134039318573E-3]
[8,{"$f":"VLOOKUP('Utility Group'!$B10,vldatabase,2,FALSE)","v":"Dominion Energy"},{"$f":"VLOOKUP('Utility Group'!$B10,vldatabase,7,FALSE)","v":5.25},{"$f":"VLOOKUP('Utility Group'!$B10,vldatabase,8,FALSE)","v":4.45},{"$f":"VLOOKUP('Utility Group'!$B10,vldatabase,9,FALSE)","v":40},null,0.15238095238095234,0.13125000000000001,1.0501131851033878,0.13782735554481965,2.1002263702067751E-2,null,9.2792560762748055E-2,0.57894736842105265,5.3722008862643611E-2,null,7.4724272564711369E-2,8,"Dominion Energy",{"$f":"VLOOKUP('Utility Group'!$B10,vldatabase,14,FALSE)","v":0.39},{"$f":"VLOOKUP('Utility Group'!$B10,vldatabase,16,FALSE)","v":51250},19987.5,null,{"$f":"VLOOKUP('Utility Group'!$B10,vldatabase,15,FALSE)","v":0.41},{"$f":"VLOOKUP('Utility Group'!$B10,vldatabase,17,FALSE)","v":80500},33005,0.10551401349610745,{"$f":"VLOOKUP('Utility Group'!$B10,vldatabase,5,FALSE)","v":110},{"$f":"VLOOKUP('Utility Group'!$B10,vldatabase,6,FALSE)","v":80},95,2.375,{"$f":"VLOOKUP('Utility Group'!$B10,vldatabase,10,FALSE)","v":677},{"$f":"VLOOKUP('Utility Group'!$B10,vldatabase,11,FALSE)","v":820},3.9070551900104444E-2]
[9,{"$f":"VLOOKUP('Utility Group'!$B11,vldatabase,2,FALSE)","v":"DTE Energy Co."},{"$f":"VLOOKUP('Utility Group'!$B11,vldatabase,7,FALSE)","v":7.5},{"$f":"VLOOKUP('Utility Group'!$B11,vldatabase,8,FALSE)","v":4.8},{"$f":"VLOOKUP('Utility Group'!$B11,vldatabase,9,FALSE)","v":73.5},null,0.36000000000000004,0.10204081632653061,1.0360403699330138,0.1057184050952055,3.8058625834273982E-2,null,3.1215600997979133E-2,0.38750000000000007,1.2096045386716917E-2,null,5.0154671220990897E-2,9,"DTE Energy Co.",{"$f":"VLOOKUP('Utility Group'!$B11,vldatabase,14,FALSE)","v":0.45800000000000002},{"$f":"VLOOKUP('Utility Group'!$B11,vldatabase,16,FALSE)","v":22371},10245.918,null,{"$f":"VLOOKUP('Utility Group'!$B11,vldatabase,15,FALSE)","v":0.46500000000000002},{"$f":"VLOOKUP('Utility Group'!$B11,vldatabase,17,FALSE)","v":31600},14694,7.4775683148700312E-2,{"$f":"VLOOKUP('Utility Group'!$B11,vldatabase,5,FALSE)","v":140},{"$f":"VLOOKUP('Utility Group'!$B11,vldatabase,6,FALSE)","v":100},120,1.6326530612244898,{"$f":"VLOOKUP('Utility Group'!$B11,vldatabase,10,FALSE)","v":181.93},{"$f":"VLOOKUP('Utility Group'!$B11,vldatabase,11,FALSE)","v":200},1.9119555611262218E-2]
[10,{"$f":"VLOOKUP('Utility Group'!$B12,vldatabase,2,FALSE)","v":"Edison International"},{"$f":"VLOOKUP('Utility Group'!$B12,vldatabase,7,FALSE)","v":5.5},{"$f":"VLOOKUP('Utility Group'!$B12,vldatabase,8,FALSE)","v":2.7},{"$f":"VLOOKUP('Utility Group'!$B12,vldatabase,9,FALSE)","v":45.25},null,0.50909090909090904,0.12154696132596685,1.0234256752364232,0.12439428096796304,6.3327997583690274E-2,null,0,0.32962962962962961,0,null,6.3327997583690274E-2,10,"Edison International",{"$f":"VLOOKUP('Utility Group'!$B12,vldatabase,14,FALSE)","v":0.45800000000000002},{"$f":"VLOOKUP('Utility Group'!$B12,vldatabase,16,FALSE)","v":25506},11681.748,null,{"$f":"VLOOKUP('Utility Group'!$B12,vldatabase,15,FALSE)","v":0.46},{"$f":"VLOOKUP('Utility Group'!$B12,vldatabase,17,FALSE)","v":32100},14766,4.7975201973683435E-2,{"$f":"VLOOKUP('Utility Group'!$B12,vldatabase,5,FALSE)","v":80},{"$f":"VLOOKUP('Utility Group'!$B12,vldatabase,6,FALSE)","v":55},67.5,1.4917127071823204,{"$f":"VLOOKUP('Utility Group'!$B12,vldatabase,10,FALSE)","v":325.81},{"$f":"VLOOKUP('Utility Group'!$B12,vldatabase,11,FALSE)","v":325.81},0]
[11,{"$f":"VLOOKUP('Utility Group'!$B13,vldatabase,2,FALSE)","v":"El Paso Electric Co."},{"$f":"VLOOKUP('Utility Group'!$B13,vldatabase,7,FALSE)","v":2.75},{"$f":"VLOOKUP('Utility Group'!$B13,vldatabase,8,FALSE)","v":1.85},{"$f":"VLOOKUP('Utility Group'!$B13,vldatabase,9,FALSE)","v":32.75},null,0.32727272727272722,8.3969465648854963E-2,1.0226115659313764,8.5868146757596492E-2,2.8102302575213393E-2,null,3.304643954448429E-3,0.37619047619047619,1.2431755828639329E-3,null,2.9345478158077327E-2,11,"El Paso Electric Co.",{"$f":"VLOOKUP('Utility Group'!$B13,vldatabase,14,FALSE)","v":0.47299999999999998},{"$f":"VLOOKUP('Utility Group'!$B13,vldatabase,16,FALSE)","v":2269.9},1073.6627000000001,null,{"$f":"VLOOKUP('Utility Group'!$B13,vldatabase,15,FALSE)","v":0.44500000000000001},{"$f":"VLOOKUP('Utility Group'!$B13,vldatabase,17,FALSE)","v":3025},1346.125,4.626935442084168E-2,{"$f":"VLOOKUP('Utility Group'!$B13,vldatabase,5,FALSE)","v":60},{"$f":"VLOOKUP('Utility Group'!$B13,vldatabase,6,FALSE)","v":45},52.5,1.6030534351145038,{"$f":"VLOOKUP('Utility Group'!$B13,vldatabase,10,FALSE)","v":40.58},{"$f":"VLOOKUP('Utility Group'!$B13,vldatabase,11,FALSE)","v":41},2.0614683715844961E-3]
[12,{"$f":"VLOOKUP('Utility Group'!$B14,vldatabase,2,FALSE)","v":"Emera Inc."},{"$f":"VLOOKUP('Utility Group'!$B14,vldatabase,7,FALSE)","v":4},{"$f":"VLOOKUP('Utility Group'!$B14,vldatabase,8,FALSE)","v":2.72},{"$f":"VLOOKUP('Utility Group'!$B14,vldatabase,9,FALSE)","v":37.85},null,0.31999999999999995,0.10568031704095111,1.0078705563531056,0.10651207993163599,3.4083865578123512E-2,null,3.3008565871963019E-2,0.47793103448275864,1.5775818033979566E-2,null,4.9859683612103078E-2,12,"Emera Inc.",{"$f":"VLOOKUP('Utility Group'!$B14,vldatabase,14,FALSE)","v":0.33650316245742845},{"$f":"VLOOKUP('Utility Group'!$B14,vldatabase,16,FALSE)","v":22609},7608,null,{"$f":"VLOOKUP('Utility Group'!$B14,vldatabase,15,FALSE)","v":0.36156380408521854},{"$f":"VLOOKUP('Utility Group'!$B14,vldatabase,17,FALSE)","v":22765},8231,1.5865986849810332E-2,{"$f":"VLOOKUP('Utility Group'!$B14,vldatabase,5,FALSE)","v":85},{"$f":"VLOOKUP('Utility Group'!$B14,vldatabase,6,FALSE)","v":60},72.5,1.915455746367239,{"$f":"VLOOKUP('Utility Group'!$B14,vldatabase,10,FALSE)","v":234.12},{"$f":"VLOOKUP('Utility Group'!$B14,vldatabase,11,FALSE)","v":255},1.7232747837983453E-2]
[13,{"$f":"VLOOKUP('Utility Group'!$B15,vldatabase,2,FALSE)","v":"Entergy Corp."},{"$f":"VLOOKUP('Utility Group'!$B15,vldatabase,7,FALSE)","v":6},{"$f":"VLOOKUP('Utility Group'!$B15,vldatabase,8,FALSE)","v":4},{"$f":"VLOOKUP('Utility Group'!$B15,vldatabase,9,FALSE)","v":57.75},null,0.33333333333333331,0.1038961038961039,1.0310362609736941,0.10712065049077342,3.5706883496924469E-2,null,3.2167963299832951E-2,0.33999999999999997,1.0937107521943202E-2,null,4.6643991018867667E-2,13,"Entergy Corp.",{"$f":"VLOOKUP('Utility Group'!$B15,vldatabase,14,FALSE)","v":0.35899999999999999},{"$f":"VLOOKUP('Utility Group'!$B15,vldatabase,16,FALSE)","v":24602},8832.1180000000004,null,{"$f":"VLOOKUP('Utility Group'!$B15,vldatabase,15,FALSE)","v":0.39500000000000002},{"$f":"VLOOKUP('Utility Group'!$B15,vldatabase,17,FALSE)","v":30500},12047.5,6.4060727401175521E-2,{"$f":"VLOOKUP('Utility Group'!$B15,vldatabase,5,FALSE)","v":105},{"$f":"VLOOKUP('Utility Group'!$B15,vldatabase,6,FALSE)","v":70},87.5,1.5151515151515151,{"$f":"VLOOKUP('Utility Group'!$B15,vldatabase,10,FALSE)","v":189.06},{"$f":"VLOOKUP('Utility Group'!$B15,vldatabase,11,FALSE)","v":210},2.1230855777889746E-2]
[14,{"$f":"VLOOKUP('Utility Group'!$B16,vldatabase,2,FALSE)","v":"Exelon Corp."},{"$f":"VLOOKUP('Utility Group'!$B16,vldatabase,7,FALSE)","v":4},{"$f":"VLOOKUP('Utility Group'!$B16,vldatabase,8,FALSE)","v":1.8},{"$f":"VLOOKUP('Utility Group'!$B16,vldatabase,9,FALSE)","v":41.75},null,0.55000000000000004,9.580838323353294E-2,1.02932497456609,9.8617961635074497E-2,5.423987889929098E-2,null,3.5043514540683387E-3,0.12105263157894741,4.2421096549248328E-4,null,5.4664089864783466E-2,14,"Exelon Corp.",{"$f":"VLOOKUP('Utility Group'!$B16,vldatabase,14,FALSE)","v":0.47},{"$f":"VLOOKUP('Utility Group'!$B16,vldatabase,16,FALSE)","v":65225},30655.75,null,{"$f":"VLOOKUP('Utility Group'!$B16,vldatabase,15,FALSE)","v":0.51},{"$f":"VLOOKUP('Utility Group'!$B16,vldatabase,17,FALSE)","v":80600},41106,6.0421817390389876E-2,{"$f":"VLOOKUP('Utility Group'!$B16,vldatabase,5,FALSE)","v":55},{"$f":"VLOOKUP('Utility Group'!$B16,vldatabase,6,FALSE)","v":40},47.5,1.1377245508982037,{"$f":"VLOOKUP('Utility Group'!$B16,vldatabase,10,FALSE)","v":968},{"$f":"VLOOKUP('Utility Group'!$B16,vldatabase,11,FALSE)","v":983},3.0801404885758554E-3]
[15,{"$f":"VLOOKUP('Utility Group'!$B17,vldatabase,2,FALSE)","v":"FirstEnergy Corp."},{"$f":"VLOOKUP('Utility Group'!$B17,vldatabase,7,FALSE)","v":3.5},{"$f":"VLOOKUP('Utility Group'!$B17,vldatabase,8,FALSE)","v":1.9},{"$f":"VLOOKUP('Utility Group'!$B17,vldatabase,9,FALSE)","v":19.5},null,0.45714285714285718,0.17948717948717949,1.0563707337125421,0.18960500348686654,8.6676573022567566E-2,null,2.2769356189975495E-2,0.58947368421052626,1.3421936280406607E-2,null,0.10009850930297418,15,"FirstEnergy Corp.",{"$f":"VLOOKUP('Utility Group'!$B17,vldatabase,14,FALSE)","v":0.24},{"$f":"VLOOKUP('Utility Group'!$B17,vldatabase,16,FALSE)","v":25325},6078,null,{"$f":"VLOOKUP('Utility Group'!$B17,vldatabase,15,FALSE)","v":0.33500000000000002},{"$f":"VLOOKUP('Utility Group'!$B17,vldatabase,17,FALSE)","v":31900},10686.5,0.11947644212927577,{"$f":"VLOOKUP('Utility Group'!$B17,vldatabase,5,FALSE)","v":55},{"$f":"VLOOKUP('Utility Group'!$B17,vldatabase,6,FALSE)","v":40},47.5,2.4358974358974357,{"$f":"VLOOKUP('Utility Group'!$B17,vldatabase,10,FALSE)","v":525},{"$f":"VLOOKUP('Utility Group'!$B17,vldatabase,11,FALSE)","v":550},9.3474199095688881E-3]
[16,{"$f":"VLOOKUP('Utility Group'!$B18,vldatabase,2,FALSE)","v":"Hawaiian Elec."},{"$f":"VLOOKUP('Utility Group'!$B18,vldatabase,7,FALSE)","v":2.25},{"$f":"VLOOKUP('Utility Group'!$B18,vldatabase,8,FALSE)","v":1.4},{"$f":"VLOOKUP('Utility Group'!$B18,vldatabase,9,FALSE)","v":23.75},null,0.37777777777777782,9.4736842105263161E-2,1.0240404759088084,9.7014360875571332E-2,3.6649869664104731E-2,null,1.0430906012966392E-2,0.26923076923076927,2.8083208496447981E-3,null,3.9458190513749526E-2,16,"Hawaiian Elec.",{"$f":"VLOOKUP('Utility Group'!$B18,vldatabase,14,FALSE)","v":0.55700000000000005},{"$f":"VLOOKUP('Utility Group'!$B18,vldatabase,16,FALSE)","v":3765.5},2097.3835000000004,null,{"$f":"VLOOKUP('Utility Group'!$B18,vldatabase,15,FALSE)","v":0.55000000000000004},{"$f":"VLOOKUP('Utility Group'!$B18,vldatabase,17,FALSE)","v":4850},2667.5,4.9265313397488963E-2,{"$f":"VLOOKUP('Utility Group'!$B18,vldatabase,5,FALSE)","v":35},{"$f":"VLOOKUP('Utility Group'!$B18,vldatabase,6,FALSE)","v":30},32.5,1.368421052631579,{"$f":"VLOOKUP('Utility Group'!$B18,vldatabase,10,FALSE)","v":108.79},{"$f":"VLOOKUP('Utility Group'!$B18,vldatabase,11,FALSE)","v":113},7.6225851633215935E-3]
[17,{"$f":"VLOOKUP('Utility Group'!$B19,vldatabase,2,FALSE)","v":"IDACORP, Inc."},{"$f":"VLOOKUP('Utility Group'!$B19,vldatabase,7,FALSE)","v":5.25},{"$f":"VLOOKUP('Utility Group'!$B19,vldatabase,8,FALSE)","v":3.05},{"$f":"VLOOKUP('Utility Group'!$B19,vldatabase,9,FALSE)","v":55.25},null,0.41904761904761906,9.5022624434389136E-2,1.021077644940799,9.7025477573560087E-2,4.0658295364158513E-2,null,-1.1489040856452482E-4,0.30937499999999996,-3.5544220149649857E-5,null,4.0622751144008866E-2,17,"IDACORP, Inc.",{"$f":"VLOOKUP('Utility Group'!$B19,vldatabase,14,FALSE)","v":0.56299999999999994},{"$f":"VLOOKUP('Utility Group'!$B19,vldatabase,16,FALSE)","v":3997.5},2250.5924999999997,null,{"$f":"VLOOKUP('Utility Group'!$B19,vldatabase,15,FALSE)","v":0.56999999999999995},{"$f":"VLOOKUP('Utility Group'!$B19,vldatabase,17,FALSE)","v":4875},2778.7499999999995,4.3062955569187045E-2,{"$f":"VLOOKUP('Utility Group'!$B19,vldatabase,5,FALSE)","v":90},{"$f":"VLOOKUP('Utility Group'!$B19,vldatabase,6,FALSE)","v":70},80,1.4479638009049773,{"$f":"VLOOKUP('Utility Group'!$B19,vldatabase,10,FALSE)","v":50.42},{"$f":"VLOOKUP('Utility Group'!$B19,vldatabase,11,FALSE)","v":50.4},-7.9346188414874952E-5]
[18,{"$f":"VLOOKUP('Utility Group'!$B20,vldatabase,2,FALSE)","v":"NorthWestern Corp."},{"$f":"VLOOKUP('Utility Group'!$B20,vldatabase,7,FALSE)","v":3.75},{"$f":"VLOOKUP('Utility Group'!$B20,vldatabase,8,FALSE)","v":2.6},{"$f":"VLOOKUP('Utility Group'!$B20,vldatabase,9,FALSE)","v":42.5},null,0.30666666666666664,8.8235294117647065E-2,1.017921885557902,8.9816636960991361E-2,2.7543768668037347E-2,null,9.9682231285960331E-3,0.34615384615384615,3.4505387752832421E-3,null,3.0994307443320591E-2,18,"NorthWestern Corp.",{"$f":"VLOOKUP('Utility Group'!$B20,vldatabase,14,FALSE)","v":0.498},{"$f":"VLOOKUP('Utility Group'!$B20,vldatabase,16,FALSE)","v":3614.5},1800.021,null,{"$f":"VLOOKUP('Utility Group'!$B20,vldatabase,15,FALSE)","v":0.53500000000000003},{"$f":"VLOOKUP('Utility Group'!$B20,vldatabase,17,FALSE)","v":4025},2153.375,3.649788197975079E-2,{"$f":"VLOOKUP('Utility Group'!$B20,vldatabase,5,FALSE)","v":75},{"$f":"VLOOKUP('Utility Group'!$B20,vldatabase,6,FALSE)","v":55},65,1.5294117647058822,{"$f":"VLOOKUP('Utility Group'!$B20,vldatabase,10,FALSE)","v":49.37},{"$f":"VLOOKUP('Utility Group'!$B20,vldatabase,11,FALSE)","v":51},6.5176843533127915E-3]
[19,{"$f":"VLOOKUP('Utility Group'!$B21,vldatabase,2,FALSE)","v":"OGE Energy Corp."},{"$f":"VLOOKUP('Utility Group'!$B21,vldatabase,7,FALSE)","v":2.75},{"$f":"VLOOKUP('Utility Group'!$B21,vldatabase,8,FALSE)","v":1.95},{"$f":"VLOOKUP('Utility Group'!$B21,vldatabase,9,FALSE)","v":23.5},null,0.29090909090909095,0.11702127659574468,1.0160597620331095,0.11890061045068304,3.4589268494744162E-2,null,0,0.47777777777777786,0,null,3.4589268494744162E-2,19,"OGE Energy Corp.",{"$f":"VLOOKUP('Utility Group'!$B21,vldatabase,14,FALSE)","v":0.57999999999999996},{"$f":"VLOOKUP('Utility Group'!$B21,vldatabase,16,FALSE)","v":6902},4003.16,null,{"$f":"VLOOKUP('Utility Group'!$B21,vldatabase,15,FALSE)","v":0.54500000000000004},{"$f":"VLOOKUP('Utility Group'!$B21,vldatabase,17,FALSE)","v":8625},4700.625,3.2643775329879388E-2,{"$f":"VLOOKUP('Utility Group'!$B21,vldatabase,5,FALSE)","v":50},{"$f":"VLOOKUP('Utility Group'!$B21,vldatabase,6,FALSE)","v":40},45,1.9148936170212767,{"$f":"VLOOKUP('Utility Group'!$B21,vldatabase,10,FALSE)","v":199.7},{"$f":"VLOOKUP('Utility Group'!$B21,vldatabase,11,FALSE)","v":199.7},0]
[20,{"$f":"VLOOKUP('Utility Group'!$B22,vldatabase,2,FALSE)","v":"Otter Tail Corp."},{"$f":"VLOOKUP('Utility Group'!$B22,vldatabase,7,FALSE)","v":2.5},{"$f":"VLOOKUP('Utility Group'!$B22,vldatabase,8,FALSE)","v":1.65},{"$f":"VLOOKUP('Utility Group'!$B22,vldatabase,9,FALSE)","v":23.25},null,0.34,0.10752688172043011,1.0280157746159131,0.11053933060386162,3.7583372405312954E-2,null,2.1092443759331048E-2,0.51052631578947372,1.0768247603447956E-2,null,4.8351620008760907E-2,20,"Otter Tail Corp.",{"$f":"VLOOKUP('Utility Group'!$B22,vldatabase,14,FALSE)","v":0.55300000000000005},{"$f":"VLOOKUP('Utility Group'!$B22,vldatabase,16,FALSE)","v":1318.9},729.35170000000016,null,{"$f":"VLOOKUP('Utility Group'!$B22,vldatabase,15,FALSE)","v":0.495},{"$f":"VLOOKUP('Utility Group'!$B22,vldatabase,17,FALSE)","v":1950},965.25,5.7646562329429551E-2,{"$f":"VLOOKUP('Utility Group'!$B22,vldatabase,5,FALSE)","v":55},{"$f":"VLOOKUP('Utility Group'!$B22,vldatabase,6,FALSE)","v":40},47.5,2.043010752688172,{"$f":"VLOOKUP('Utility Group'!$B22,vldatabase,10,FALSE)","v":39.659999999999997},{"$f":"VLOOKUP('Utility Group'!$B22,vldatabase,11,FALSE)","v":41.75},1.0324196155883092E-2]
[21,{"$f":"VLOOKUP('Utility Group'!$B23,vldatabase,2,FALSE)","v":"PNM Resources"},{"$f":"VLOOKUP('Utility Group'!$B23,vldatabase,7,FALSE)","v":2.5},{"$f":"VLOOKUP('Utility Group'!$B23,vldatabase,8,FALSE)","v":1.35},{"$f":"VLOOKUP('Utility Group'!$B23,vldatabase,9,FALSE)","v":26.5},null,0.45999999999999996,9.4339622641509441E-2,1.0263013594281745,9.6820882964922125E-2,4.4537606163864173E-2,null,1.1708142682921873E-2,0.29333333333333333,3.4343885203237494E-3,null,4.7971994684187919E-2,21,"PNM Resources",{"$f":"VLOOKUP('Utility Group'!$B23,vldatabase,14,FALSE)","v":0.436},{"$f":"VLOOKUP('Utility Group'!$B23,vldatabase,16,FALSE)","v":3887.5},1694.95,null,{"$f":"VLOOKUP('Utility Group'!$B23,vldatabase,15,FALSE)","v":0.42},{"$f":"VLOOKUP('Utility Group'!$B23,vldatabase,17,FALSE)","v":5250},2205,5.4023613328100017E-2,{"$f":"VLOOKUP('Utility Group'!$B23,vldatabase,5,FALSE)","v":45},{"$f":"VLOOKUP('Utility Group'!$B23,vldatabase,6,FALSE)","v":30},37.5,1.4150943396226414,{"$f":"VLOOKUP('Utility Group'!$B23,vldatabase,10,FALSE)","v":79.650000000000006},{"$f":"VLOOKUP('Utility Group'!$B23,vldatabase,11,FALSE)","v":83},8.2737541625981237E-3]
[22,{"$f":"VLOOKUP('Utility Group'!$B24,vldatabase,2,FALSE)","v":"Sempra Energy"},{"$f":"VLOOKUP('Utility Group'!$B24,vldatabase,7,FALSE)","v":8},{"$f":"VLOOKUP('Utility Group'!$B24,vldatabase,8,FALSE)","v":4.9000000000000004},{"$f":"VLOOKUP('Utility Group'!$B24,vldatabase,9,FALSE)","v":67.25},null,0.38749999999999996,0.11895910780669144,1.0485547900245404,0.12473514230775201,4.8334867644253897E-2,null,8.1908916743571925E-2,0.50185185185185177,4.1106141550940715E-2,null,8.9441009195194612E-2,22,"Sempra Energy",{"$f":"VLOOKUP('Utility Group'!$B24,vldatabase,14,FALSE)","v":0.435},{"$f":"VLOOKUP('Utility Group'!$B24,vldatabase,16,FALSE)","v":29135},12673.725,null,{"$f":"VLOOKUP('Utility Group'!$B24,vldatabase,15,FALSE)","v":0.44500000000000001},{"$f":"VLOOKUP('Utility Group'!$B24,vldatabase,17,FALSE)","v":46300},20603.5,0.10206534126288336,{"$f":"VLOOKUP('Utility Group'!$B24,vldatabase,5,FALSE)","v":155},{"$f":"VLOOKUP('Utility Group'!$B24,vldatabase,6,FALSE)","v":115},135,2.007434944237918,{"$f":"VLOOKUP('Utility Group'!$B24,vldatabase,10,FALSE)","v":251.36},{"$f":"VLOOKUP('Utility Group'!$B24,vldatabase,11,FALSE)","v":307},4.0802775192631202E-2]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(a)",{"$f":"'Proxy Group Risk Measures'!B38","v":"The Value Line Investment Survey (Jan. 25, Feb. 15 & Mar. 15, 2019)"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(b)","Computed using the formula 2*(1+5-Yr. Change in Equity)/(2+5 Yr. Change in Equity)."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(c)","Product of average year-end \"r\" for 2022 and Adjustment Factor."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(d)","Product of change in common shares outstanding and M/B Ratio."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(e)","Computed as 1 - B/M Ratio."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(f)","Product of total capital and equity ratio."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(g)","Five-year compound rate of change."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(h)","Average of High and Low expected market prices divided by 2022 BVPS."]

{"sheet":"8","index":14,"n_rows":46,"n_cols":15,"rows_kept":46,"cut":false,"hidden":false,"merged":[[5,2,5,6],[34,1,34,14],[35,1,36,14]]}
[{"$f":"'Exhibit List'!C9","v":"CAPM - CURRENT BOND YIELD"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Exhibit List'!B9","v":"Exh. AMM-8"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Page 1 of 1"]
[{"$f":"'Exhibit List'!D9","v":"UTILITY GROUP"}]
[]
[null,null,"(a)",null,"(b)",null,null,"(c)",null,"(d)",null,"(e)","(f)"]
[null,null,"Market Return (Rm)",null,null,null,null,null,null,null,null,null,null,"Size"]
[null,null,"Div",null,"Proj.",null,"Cost of","Risk-Free","Risk",null,"Unadjusted","Market","Size","Adjusted"]
[null,"Company","Yield",null,"Growth",null,"Equity","Rate","Premium","Beta","Ke","Cap","Adjustment","Ke"]
[{"$f":"A8+1","v":1},{"$f":"VLOOKUP('Utility Group'!$B3,vldatabase,2,FALSE)","v":"Algonquin Pwr & Util"},{"$f":"'2019 03 Market DCF'!$J$425","v":2.5000000000000001E-2},null,{"$f":"'2019 03 Market DCF'!$P$426","v":0.107},null,{"$f":"C9+E9","v":0.13200000000000001},{"$f":"ROUND('Bond Yields'!$K$16,3)","v":3.1E-2},{"$f":"G9-H9","v":0.10100000000000001},{"$f":"VLOOKUP('Utility Group'!$B3,vldatabase,23,FALSE)","v":"n/a"},{"$f":"IF(J9=\"n/a\",\"n/a\",J9*I9+H9)","v":"n/a"},{"$f":"VLOOKUP('Utility Group'!$B3,vldatabase,28,FALSE)","v":5520},{"$f":"IF(L9>'Size Premium'!$A$5,'Size Premium'!$B$5,IF(L9>'Size Premium'!$A$6,'Size Premium'!$B$6,IF(L9>'Size Premium'!$A$7,'Size Premium'!$B$7,IF(L9>'Size Premium'!$A$8,'Size Premium'!$B$8,IF(L9>'Size Premium'!$A$9,'Size Premium'!$B$9,IF(L9>'Size Premium'!$A$10,'Size Premium'!$B$10,IF(L9>'Size Premium'!$A$11,'Size Premium'!$B$11,IF(L9>'Size Premium'!$A$12,'Size Premium'!$B$12,\"ERROR\"))))))))","v":8.2170000000000298E-3},{"$f":"IF(K9=\"n/a\",\"n/a\",ROUND(K9+M9,3))","v":"n/a"}]
[{"$f":"A9+1","v":2},{"$f":"VLOOKUP('Utility Group'!$B4,vldatabase,2,FALSE)","v":"Ameren Corp."},{"$f":"'2019 03 Market DCF'!$J$425","v":2.5000000000000001E-2},null,{"$f":"'2019 03 Market DCF'!$P$426","v":0.107},null,{"$f":"C10+E10","v":0.13200000000000001},{"$f":"ROUND('Bond Yields'!$K$16,3)","v":3.1E-2},{"$f":"G10-H10","v":0.10100000000000001},{"$f":"VLOOKUP('Utility Group'!$B4,vldatabase,23,FALSE)","v":0.6},{"$f":"IF(J10=\"n/a\",\"n/a\",J10*I10+H10)","v":9.1600000000000001E-2},{"$f":"VLOOKUP('Utility Group'!$B4,vldatabase,28,FALSE)","v":17912.07},{"$f":"IF(L10>'Size Premium'!$A$5,'Size Premium'!$B$5,IF(L10>'Size Premium'!$A$6,'Size Premium'!$B$6,IF(L10>'Size Premium'!$A$7,'Size Premium'!$B$7,IF(L10>'Size Premium'!$A$8,'Size Premium'!$B$8,IF(L10>'Size Premium'!$A$9,'Size Premium'!$B$9,IF(L10>'Size Premium'!$A$10,'Size Premium'!$B$10,IF(L10>'Size Premium'!$A$11,'Size Premium'!$B$11,IF(L10>'Size Premium'!$A$12,'Size Premium'!$B$12,\"ERROR\"))))))))","v":5.0359999999999988E-3},{"$f":"IF(K10=\"n/a\",\"n/a\",ROUND(K10+M10,3))","v":9.7000000000000003E-2}]
[3,{"$f":"VLOOKUP('Utility Group'!$B5,vldatabase,2,FALSE)","v":"Avangrid, Inc."},{"$f":"'2019 03 Market DCF'!$J$425","v":2.5000000000000001E-2},null,{"$f":"'2019 03 Market DCF'!$P$426","v":0.107},null,0.13200000000000001,{"$f":"ROUND('Bond Yields'!$K$16,3)","v":3.1E-2},0.10100000000000001,{"$f":"VLOOKUP('Utility Group'!$B5,vldatabase,23,FALSE)","v":0.4},7.1400000000000005E-2,{"$f":"VLOOKUP('Utility Group'!$B5,vldatabase,28,FALSE)","v":15252.49},{"$f":"IF(L11>'Size Premium'!$A$5,'Size Premium'!$B$5,IF(L11>'Size Premium'!$A$6,'Size Premium'!$B$6,IF(L11>'Size Premium'!$A$7,'Size Premium'!$B$7,IF(L11>'Size Premium'!$A$8,'Size Premium'!$B$8,IF(L11>'Size Premium'!$A$9,'Size Premium'!$B$9,IF(L11>'Size Premium'!$A$10,'Size Premium'!$B$10,IF(L11>'Size Premium'!$A$11,'Size Premium'!$B$11,IF(L11>'Size Premium'!$A$12,'Size Premium'!$B$12,\"ERROR\"))))))))","v":5.0359999999999988E-3},7.5999999999999998E-2]
[4,{"$f":"VLOOKUP('Utility Group'!$B6,vldatabase,2,FALSE)","v":"Avista Corp."},{"$f":"'2019 03 Market DCF'!$J$425","v":2.5000000000000001E-2},null,{"$f":"'2019 03 Market DCF'!$P$426","v":0.107},null,0.13200000000000001,{"$f":"ROUND('Bond Yields'!$K$16,3)","v":3.1E-2},0.10100000000000001,{"$f":"VLOOKUP('Utility Group'!$B6,vldatabase,23,FALSE)","v":0.65},9.665E-2,{"$f":"VLOOKUP('Utility Group'!$B6,vldatabase,28,FALSE)","v":2684.67},{"$f":"IF(L12>'Size Premium'!$A$5,'Size Premium'!$B$5,IF(L12>'Size Premium'!$A$6,'Size Premium'!$B$6,IF(L12>'Size Premium'!$A$7,'Size Premium'!$B$7,IF(L12>'Size Premium'!$A$8,'Size Premium'!$B$8,IF(L12>'Size Premium'!$A$9,'Size Premium'!$B$9,IF(L12>'Size Premium'!$A$10,'Size Premium'!$B$10,IF(L12>'Size Premium'!$A$11,'Size Premium'!$B$11,IF(L12>'Size Premium'!$A$12,'Size Premium'!$B$12,\"ERROR\"))))))))","v":1.5353000000000019E-2},0.112]
[5,{"$f":"VLOOKUP('Utility Group'!$B7,vldatabase,2,FALSE)","v":"Black Hills Corp."},{"$f":"'2019 03 Market DCF'!$J$425","v":2.5000000000000001E-2},null,{"$f":"'2019 03 Market DCF'!$P$426","v":0.107},null,0.13200000000000001,{"$f":"ROUND('Bond Yields'!$K$16,3)","v":3.1E-2},0.10100000000000001,{"$f":"VLOOKUP('Utility Group'!$B7,vldatabase,23,FALSE)","v":0.75},0.10675000000000001,{"$f":"VLOOKUP('Utility Group'!$B7,vldatabase,28,FALSE)","v":4359.29},{"$f":"IF(L13>'Size Premium'!$A$5,'Size Premium'!$B$5,IF(L13>'Size Premium'!$A$6,'Size Premium'!$B$6,IF(L13>'Size Premium'!$A$7,'Size Premium'!$B$7,IF(L13>'Size Premium'!$A$8,'Size Premium'!$B$8,IF(L13>'Size Premium'!$A$9,'Size Premium'!$B$9,IF(L13>'Size Premium'!$A$10,'Size Premium'!$B$10,IF(L13>'Size Premium'!$A$11,'Size Premium'!$B$11,IF(L13>'Size Premium'!$A$12,'Size Premium'!$B$12,\"ERROR\"))))))))","v":1.2553000000000022E-2},0.11899999999999999]
[6,{"$f":"VLOOKUP('Utility Group'!$B8,vldatabase,2,FALSE)","v":"CenterPoint Energy"},{"$f":"'2019 03 Market DCF'!$J$425","v":2.5000000000000001E-2},null,{"$f":"'2019 03 Market DCF'!$P$426","v":0.107},null,0.13200000000000001,{"$f":"ROUND('Bond Yields'!$K$16,3)","v":3.1E-2},0.10100000000000001,{"$f":"VLOOKUP('Utility Group'!$B8,vldatabase,23,FALSE)","v":0.8},0.11180000000000001,{"$f":"VLOOKUP('Utility Group'!$B8,vldatabase,28,FALSE)","v":15346.65},{"$f":"IF(L14>'Size Premium'!$A$5,'Size Premium'!$B$5,IF(L14>'Size Premium'!$A$6,'Size Premium'!$B$6,IF(L14>'Size Premium'!$A$7,'Size Premium'!$B$7,IF(L14>'Size Premium'!$A$8,'Size Premium'!$B$8,IF(L14>'Size Premium'!$A$9,'Size Premium'!$B$9,IF(L14>'Size Premium'!$A$10,'Size Premium'!$B$10,IF(L14>'Size Premium'!$A$11,'Size Premium'!$B$11,IF(L14>'Size Premium'!$A$12,'Size Premium'!$B$12,\"ERROR\"))))))))","v":5.0359999999999988E-3},0.11700000000000001]
[7,{"$f":"VLOOKUP('Utility Group'!$B9,vldatabase,2,FALSE)","v":"CMS Energy Corp."},{"$f":"'2019 03 Market DCF'!$J$425","v":2.5000000000000001E-2},null,{"$f":"'2019 03 Market DCF'!$P$426","v":0.107},null,0.13200000000000001,{"$f":"ROUND('Bond Yields'!$K$16,3)","v":3.1E-2},0.10100000000000001,{"$f":"VLOOKUP('Utility Group'!$B9,vldatabase,23,FALSE)","v":0.55000000000000004},8.6550000000000016E-2,{"$f":"VLOOKUP('Utility Group'!$B9,vldatabase,28,FALSE)","v":15647.91},{"$f":"IF(L15>'Size Premium'!$A$5,'Size Premium'!$B$5,IF(L15>'Size Premium'!$A$6,'Size Premium'!$B$6,IF(L15>'Size Premium'!$A$7,'Size Premium'!$B$7,IF(L15>'Size Premium'!$A$8,'Size Premium'!$B$8,IF(L15>'Size Premium'!$A$9,'Size Premium'!$B$9,IF(L15>'Size Premium'!$A$10,'Size Premium'!$B$10,IF(L15>'Size Premium'!$A$11,'Size Premium'!$B$11,IF(L15>'Size Premium'!$A$12,'Size Premium'!$B$12,\"ERROR\"))))))))","v":5.0359999999999988E-3},9.1999999999999998E-2]
[8,{"$f":"VLOOKUP('Utility Group'!$B10,vldatabase,2,FALSE)","v":"Dominion Energy"},{"$f":"'2019 03 Market DCF'!$J$425","v":2.5000000000000001E-2},null,{"$f":"'2019 03 Market DCF'!$P$426","v":0.107},null,0.13200000000000001,{"$f":"ROUND('Bond Yields'!$K$16,3)","v":3.1E-2},0.10100000000000001,{"$f":"VLOOKUP('Utility Group'!$B10,vldatabase,23,FALSE)","v":0.55000000000000004},8.6550000000000016E-2,{"$f":"VLOOKUP('Utility Group'!$B10,vldatabase,28,FALSE)","v":49197.05},{"$f":"IF(L16>'Size Premium'!$A$5,'Size Premium'!$B$5,IF(L16>'Size Premium'!$A$6,'Size Premium'!$B$6,IF(L16>'Size Premium'!$A$7,'Size Premium'!$B$7,IF(L16>'Size Premium'!$A$8,'Size Premium'!$B$8,IF(L16>'Size Premium'!$A$9,'Size Premium'!$B$9,IF(L16>'Size Premium'!$A$10,'Size Premium'!$B$10,IF(L16>'Size Premium'!$A$11,'Size Premium'!$B$11,IF(L16>'Size Premium'!$A$12,'Size Premium'!$B$12,\"ERROR\"))))))))","v":-2.8720000000000065E-3},8.4000000000000005E-2]
[9,{"$f":"VLOOKUP('Utility Group'!$B11,vldatabase,2,FALSE)","v":"DTE Energy Co."},{"$f":"'2019 03 Market DCF'!$J$425","v":2.5000000000000001E-2},null,{"$f":"'2019 03 Market DCF'!$P$426","v":0.107},null,0.13200000000000001,{"$f":"ROUND('Bond Yields'!$K$16,3)","v":3.1E-2},0.10100000000000001,{"$f":"VLOOKUP('Utility Group'!$B11,vldatabase,23,FALSE)","v":0.55000000000000004},8.6550000000000016E-2,{"$f":"VLOOKUP('Utility Group'!$B11,vldatabase,28,FALSE)","v":22420.44},{"$f":"IF(L17>'Size Premium'!$A$5,'Size Premium'!$B$5,IF(L17>'Size Premium'!$A$6,'Size Premium'!$B$6,IF(L17>'Size Premium'!$A$7,'Size Premium'!$B$7,IF(L17>'Size Premium'!$A$8,'Size Premium'!$B$8,IF(L17>'Size Premium'!$A$9,'Size Premium'!$B$9,IF(L17>'Size Premium'!$A$10,'Size Premium'!$B$10,IF(L17>'Size Premium'!$A$11,'Size Premium'!$B$11,IF(L17>'Size Premium'!$A$12,'Size Premium'!$B$12,\"ERROR\"))))))))","v":5.0359999999999988E-3},9.1999999999999998E-2]
[10,{"$f":"VLOOKUP('Utility Group'!$B12,vldatabase,2,FALSE)","v":"Edison International"},{"$f":"'2019 03 Market DCF'!$J$425","v":2.5000000000000001E-2},null,{"$f":"'2019 03 Market DCF'!$P$426","v":0.107},null,0.13200000000000001,{"$f":"ROUND('Bond Yields'!$K$16,3)","v":3.1E-2},0.10100000000000001,{"$f":"VLOOKUP('Utility Group'!$B12,vldatabase,23,FALSE)","v":0.55000000000000004},8.6550000000000016E-2,{"$f":"VLOOKUP('Utility Group'!$B12,vldatabase,28,FALSE)","v":21171.200000000001},{"$f":"IF(L18>'Size Premium'!$A$5,'Size Premium'!$B$5,IF(L18>'Size Premium'!$A$6,'Size Premium'!$B$6,IF(L18>'Size Premium'!$A$7,'Size Premium'!$B$7,IF(L18>'Size Premium'!$A$8,'Size Premium'!$B$8,IF(L18>'Size Premium'!$A$9,'Size Premium'!$B$9,IF(L18>'Size Premium'!$A$10,'Size Premium'!$B$10,IF(L18>'Size Premium'!$A$11,'Size Premium'!$B$11,IF(L18>'Size Premium'!$A$12,'Size Premium'!$B$12,\"ERROR\"))))))))","v":5.0359999999999988E-3},9.1999999999999998E-2]
[11,{"$f":"VLOOKUP('Utility Group'!$B13,vldatabase,2,FALSE)","v":"El Paso Electric Co."},{"$f":"'2019 03 Market DCF'!$J$425","v":2.5000000000000001E-2},null,{"$f":"'2019 03 Market DCF'!$P$426","v":0.107},null,0.13200000000000001,{"$f":"ROUND('Bond Yields'!$K$16,3)","v":3.1E-2},0.10100000000000001,{"$f":"VLOOKUP('Utility Group'!$B13,vldatabase,23,FALSE)","v":0.65},9.665E-2,{"$f":"VLOOKUP('Utility Group'!$B13,vldatabase,28,FALSE)","v":2359.09},{"$f":"IF(L19>'Size Premium'!$A$5,'Size Premium'!$B$5,IF(L19>'Size Premium'!$A$6,'Size Premium'!$B$6,IF(L19>'Size Premium'!$A$7,'Size Premium'!$B$7,IF(L19>'Size Premium'!$A$8,'Size Premium'!$B$8,IF(L19>'Size Premium'!$A$9,'Size Premium'!$B$9,IF(L19>'Size Premium'!$A$10,'Size Premium'!$B$10,IF(L19>'Size Premium'!$A$11,'Size Premium'!$B$11,IF(L19>'Size Premium'!$A$12,'Size Premium'!$B$12,\"ERROR\"))))))))","v":1.5353000000000019E-2},0.112]
[12,{"$f":"VLOOKUP('Utility Group'!$B14,vldatabase,2,FALSE)","v":"Emera Inc."},{"$f":"'2019 03 Market DCF'!$J$425","v":2.5000000000000001E-2},null,{"$f":"'2019 03 Market DCF'!$P$426","v":0.107},null,0.13200000000000001,{"$f":"ROUND('Bond Yields'!$K$16,3)","v":3.1E-2},0.10100000000000001,{"$f":"VLOOKUP('Utility Group'!$B14,vldatabase,23,FALSE)","v":0.55000000000000004},8.6550000000000016E-2,{"$f":"VLOOKUP('Utility Group'!$B14,vldatabase,28,FALSE)","v":11301.63},{"$f":"IF(L20>'Size Premium'!$A$5,'Size Premium'!$B$5,IF(L20>'Size Premium'!$A$6,'Size Premium'!$B$6,IF(L20>'Size Premium'!$A$7,'Size Premium'!$B$7,IF(L20>'Size Premium'!$A$8,'Size Premium'!$B$8,IF(L20>'Size Premium'!$A$9,'Size Premium'!$B$9,IF(L20>'Size Premium'!$A$10,'Size Premium'!$B$10,IF(L20>'Size Premium'!$A$11,'Size Premium'!$B$11,IF(L20>'Size Premium'!$A$12,'Size Premium'!$B$12,\"ERROR\"))))))))","v":8.3900000000000086E-3},9.5000000000000001E-2]
[13,{"$f":"VLOOKUP('Utility Group'!$B15,vldatabase,2,FALSE)","v":"Entergy Corp."},{"$f":"'2019 03 Market DCF'!$J$425","v":2.5000000000000001E-2},null,{"$f":"'2019 03 Market DCF'!$P$426","v":0.107},null,0.13200000000000001,{"$f":"ROUND('Bond Yields'!$K$16,3)","v":3.1E-2},0.10100000000000001,{"$f":"VLOOKUP('Utility Group'!$B15,vldatabase,23,FALSE)","v":0.6},9.1600000000000001E-2,{"$f":"VLOOKUP('Utility Group'!$B15,vldatabase,28,FALSE)","v":17950.87},{"$f":"IF(L21>'Size Premium'!$A$5,'Size Premium'!$B$5,IF(L21>'Size Premium'!$A$6,'Size Premium'!$B$6,IF(L21>'Size Premium'!$A$7,'Size Premium'!$B$7,IF(L21>'Size Premium'!$A$8,'Size Premium'!$B$8,IF(L21>'Size Premium'!$A$9,'Size Premium'!$B$9,IF(L21>'Size Premium'!$A$10,'Size Premium'!$B$10,IF(L21>'Size Premium'!$A$11,'Size Premium'!$B$11,IF(L21>'Size Premium'!$A$12,'Size Premium'!$B$12,\"ERROR\"))))))))","v":5.0359999999999988E-3},9.7000000000000003E-2]
[14,{"$f":"VLOOKUP('Utility Group'!$B16,vldatabase,2,FALSE)","v":"Exelon Corp."},{"$f":"'2019 03 Market DCF'!$J$425","v":2.5000000000000001E-2},null,{"$f":"'2019 03 Market DCF'!$P$426","v":0.107},null,0.13200000000000001,{"$f":"ROUND('Bond Yields'!$K$16,3)","v":3.1E-2},0.10100000000000001,{"$f":"VLOOKUP('Utility Group'!$B16,vldatabase,23,FALSE)","v":0.7},0.1017,{"$f":"VLOOKUP('Utility Group'!$B16,vldatabase,28,FALSE)","v":48021.22},{"$f":"IF(L22>'Size Premium'!$A$5,'Size Premium'!$B$5,IF(L22>'Size Premium'!$A$6,'Size Premium'!$B$6,IF(L22>'Size Premium'!$A$7,'Size Premium'!$B$7,IF(L22>'Size Premium'!$A$8,'Size Premium'!$B$8,IF(L22>'Size Premium'!$A$9,'Size Premium'!$B$9,IF(L22>'Size Premium'!$A$10,'Size Premium'!$B$10,IF(L22>'Size Premium'!$A$11,'Size Premium'!$B$11,IF(L22>'Size Premium'!$A$12,'Size Premium'!$B$12,\"ERROR\"))))))))","v":-2.8720000000000065E-3},9.9000000000000005E-2]
[15,{"$f":"VLOOKUP('Utility Group'!$B17,vldatabase,2,FALSE)","v":"FirstEnergy Corp."},{"$f":"'2019 03 Market DCF'!$J$425","v":2.5000000000000001E-2},null,{"$f":"'2019 03 Market DCF'!$P$426","v":0.107},null,0.13200000000000001,{"$f":"ROUND('Bond Yields'!$K$16,3)","v":3.1E-2},0.10100000000000001,{"$f":"VLOOKUP('Utility Group'!$B17,vldatabase,23,FALSE)","v":0.65},9.665E-2,{"$f":"VLOOKUP('Utility Group'!$B17,vldatabase,28,FALSE)","v":21091.99},{"$f":"IF(L23>'Size Premium'!$A$5,'Size Premium'!$B$5,IF(L23>'Size Premium'!$A$6,'Size Premium'!$B$6,IF(L23>'Size Premium'!$A$7,'Size Premium'!$B$7,IF(L23>'Size Premium'!$A$8,'Size Premium'!$B$8,IF(L23>'Size Premium'!$A$9,'Size Premium'!$B$9,IF(L23>'Size Premium'!$A$10,'Size Premium'!$B$10,IF(L23>'Size Premium'!$A$11,'Size Premium'!$B$11,IF(L23>'Size Premium'!$A$12,'Size Premium'!$B$12,\"ERROR\"))))))))","v":5.0359999999999988E-3},0.10199999999999999]
[16,{"$f":"VLOOKUP('Utility Group'!$B18,vldatabase,2,FALSE)","v":"Hawaiian Elec."},{"$f":"'2019 03 Market DCF'!$J$425","v":2.5000000000000001E-2},null,{"$f":"'2019 03 Market DCF'!$P$426","v":0.107},null,0.13200000000000001,{"$f":"ROUND('Bond Yields'!$K$16,3)","v":3.1E-2},0.10100000000000001,{"$f":"VLOOKUP('Utility Group'!$B18,vldatabase,23,FALSE)","v":0.6},9.1600000000000001E-2,{"$f":"VLOOKUP('Utility Group'!$B18,vldatabase,28,FALSE)","v":4419.3999999999996},{"$f":"IF(L24>'Size Premium'!$A$5,'Size Premium'!$B$5,IF(L24>'Size Premium'!$A$6,'Size Premium'!$B$6,IF(L24>'Size Premium'!$A$7,'Size Premium'!$B$7,IF(L24>'Size Premium'!$A$8,'Size Premium'!$B$8,IF(L24>'Size Premium'!$A$9,'Size Premium'!$B$9,IF(L24>'Size Premium'!$A$10,'Size Premium'!$B$10,IF(L24>'Size Premium'!$A$11,'Size Premium'!$B$11,IF(L24>'Size Premium'!$A$12,'Size Premium'!$B$12,\"ERROR\"))))))))","v":1.2553000000000022E-2},0.104]
[17,{"$f":"VLOOKUP('Utility Group'!$B19,vldatabase,2,FALSE)","v":"IDACORP, Inc."},{"$f":"'2019 03 Market DCF'!$J$425","v":2.5000000000000001E-2},null,{"$f":"'2019 03 Market DCF'!$P$426","v":0.107},null,0.13200000000000001,{"$f":"ROUND('Bond Yields'!$K$16,3)","v":3.1E-2},0.10100000000000001,{"$f":"VLOOKUP('Utility Group'!$B19,vldatabase,23,FALSE)","v":0.55000000000000004},8.6550000000000016E-2,{"$f":"VLOOKUP('Utility Group'!$B19,vldatabase,28,FALSE)","v":5011.75},{"$f":"IF(L25>'Size Premium'!$A$5,'Size Premium'!$B$5,IF(L25>'Size Premium'!$A$6,'Size Premium'!$B$6,IF(L25>'Size Premium'!$A$7,'Size Premium'!$B$7,IF(L25>'Size Premium'!$A$8,'Size Premium'!$B$8,IF(L25>'Size Premium'!$A$9,'Size Premium'!$B$9,IF(L25>'Size Premium'!$A$10,'Size Premium'!$B$10,IF(L25>'Size Premium'!$A$11,'Size Premium'!$B$11,IF(L25>'Size Premium'!$A$12,'Size Premium'!$B$12,\"ERROR\"))))))))","v":8.2170000000000298E-3},9.5000000000000001E-2]
[18,{"$f":"VLOOKUP('Utility Group'!$B20,vldatabase,2,FALSE)","v":"NorthWestern Corp."},{"$f":"'2019 03 Market DCF'!$J$425","v":2.5000000000000001E-2},null,{"$f":"'2019 03 Market DCF'!$P$426","v":0.107},null,0.13200000000000001,{"$f":"ROUND('Bond Yields'!$K$16,3)","v":3.1E-2},0.10100000000000001,{"$f":"VLOOKUP('Utility Group'!$B20,vldatabase,23,FALSE)","v":0.55000000000000004},8.6550000000000016E-2,{"$f":"VLOOKUP('Utility Group'!$B20,vldatabase,28,FALSE)","v":3544.75},{"$f":"IF(L26>'Size Premium'!$A$5,'Size Premium'!$B$5,IF(L26>'Size Premium'!$A$6,'Size Premium'!$B$6,IF(L26>'Size Premium'!$A$7,'Size Premium'!$B$7,IF(L26>'Size Premium'!$A$8,'Size Premium'!$B$8,IF(L26>'Size Premium'!$A$9,'Size Premium'!$B$9,IF(L26>'Size Premium'!$A$10,'Size Premium'!$B$10,IF(L26>'Size Premium'!$A$11,'Size Premium'!$B$11,IF(L26>'Size Premium'!$A$12,'Size Premium'!$B$12,\"ERROR\"))))))))","v":1.2553000000000022E-2},9.9000000000000005E-2]
[19,{"$f":"VLOOKUP('Utility Group'!$B21,vldatabase,2,FALSE)","v":"OGE Energy Corp."},{"$f":"'2019 03 Market DCF'!$J$425","v":2.5000000000000001E-2},null,{"$f":"'2019 03 Market DCF'!$P$426","v":0.107},null,0.13200000000000001,{"$f":"ROUND('Bond Yields'!$K$16,3)","v":3.1E-2},0.10100000000000001,{"$f":"VLOOKUP('Utility Group'!$B21,vldatabase,23,FALSE)","v":0.85},0.11685000000000001,{"$f":"VLOOKUP('Utility Group'!$B21,vldatabase,28,FALSE)","v":8551.15},{"$f":"IF(L27>'Size Premium'!$A$5,'Size Premium'!$B$5,IF(L27>'Size Premium'!$A$6,'Size Premium'!$B$6,IF(L27>'Size Premium'!$A$7,'Size Premium'!$B$7,IF(L27>'Size Premium'!$A$8,'Size Premium'!$B$8,IF(L27>'Size Premium'!$A$9,'Size Premium'!$B$9,IF(L27>'Size Premium'!$A$10,'Size Premium'!$B$10,IF(L27>'Size Premium'!$A$11,'Size Premium'!$B$11,IF(L27>'Size Premium'!$A$12,'Size Premium'!$B$12,\"ERROR\"))))))))","v":8.3900000000000086E-3},0.125]
[20,{"$f":"VLOOKUP('Utility Group'!$B22,vldatabase,2,FALSE)","v":"Otter Tail Corp."},{"$f":"'2019 03 Market DCF'!$J$425","v":2.5000000000000001E-2},null,{"$f":"'2019 03 Market DCF'!$P$426","v":0.107},null,0.13200000000000001,{"$f":"ROUND('Bond Yields'!$K$16,3)","v":3.1E-2},0.10100000000000001,{"$f":"VLOOKUP('Utility Group'!$B22,vldatabase,23,FALSE)","v":0.7},0.1017,{"$f":"VLOOKUP('Utility Group'!$B22,vldatabase,28,FALSE)","v":1951.07},{"$f":"IF(L28>'Size Premium'!$A$5,'Size Premium'!$B$5,IF(L28>'Size Premium'!$A$6,'Size Premium'!$B$6,IF(L28>'Size Premium'!$A$7,'Size Premium'!$B$7,IF(L28>'Size Premium'!$A$8,'Size Premium'!$B$8,IF(L28>'Size Premium'!$A$9,'Size Premium'!$B$9,IF(L28>'Size Premium'!$A$10,'Size Premium'!$B$10,IF(L28>'Size Premium'!$A$11,'Size Premium'!$B$11,IF(L28>'Size Premium'!$A$12,'Size Premium'!$B$12,\"ERROR\"))))))))","v":1.582500000000002E-2},0.11799999999999999]
[21,{"$f":"VLOOKUP('Utility Group'!$B23,vldatabase,2,FALSE)","v":"PNM Resources"},{"$f":"'2019 03 Market DCF'!$J$425","v":2.5000000000000001E-2},null,{"$f":"'2019 03 Market DCF'!$P$426","v":0.107},null,0.13200000000000001,{"$f":"ROUND('Bond Yields'!$K$16,3)","v":3.1E-2},0.10100000000000001,{"$f":"VLOOKUP('Utility Group'!$B23,vldatabase,23,FALSE)","v":0.65},9.665E-2,{"$f":"VLOOKUP('Utility Group'!$B23,vldatabase,28,FALSE)","v":3748.47},{"$f":"IF(L29>'Size Premium'!$A$5,'Size Premium'!$B$5,IF(L29>'Size Premium'!$A$6,'Size Premium'!$B$6,IF(L29>'Size Premium'!$A$7,'Size Premium'!$B$7,IF(L29>'Size Premium'!$A$8,'Size Premium'!$B$8,IF(L29>'Size Premium'!$A$9,'Size Premium'!$B$9,IF(L29>'Size Premium'!$A$10,'Size Premium'!$B$10,IF(L29>'Size Premium'!$A$11,'Size Premium'!$B$11,IF(L29>'Size Premium'!$A$12,'Size Premium'!$B$12,\"ERROR\"))))))))","v":1.2553000000000022E-2},0.109]
[22,{"$f":"VLOOKUP('Utility Group'!$B24,vldatabase,2,FALSE)","v":"Sempra Energy"},{"$f":"'2019 03 Market DCF'!$J$425","v":2.5000000000000001E-2},null,{"$f":"'2019 03 Market DCF'!$P$426","v":0.107},null,0.13200000000000001,{"$f":"ROUND('Bond Yields'!$K$16,3)","v":3.1E-2},0.10100000000000001,{"$f":"VLOOKUP('Utility Group'!$B24,vldatabase,23,FALSE)","v":0.75},0.10675000000000001,{"$f":"VLOOKUP('Utility Group'!$B24,vldatabase,28,FALSE)","v":34459.300000000003},{"$f":"IF(L30>'Size Premium'!$A$5,'Size Premium'!$B$5,IF(L30>'Size Premium'!$A$6,'Size Premium'!$B$6,IF(L30>'Size Premium'!$A$7,'Size Premium'!$B$7,IF(L30>'Size Premium'!$A$8,'Size Premium'!$B$8,IF(L30>'Size Premium'!$A$9,'Size Premium'!$B$9,IF(L30>'Size Premium'!$A$10,'Size Premium'!$B$10,IF(L30>'Size Premium'!$A$11,'Size Premium'!$B$11,IF(L30>'Size Premium'!$A$12,'Size Premium'!$B$12,\"ERROR\"))))))))","v":-2.8720000000000065E-3},0.104]
[]
[null,"Average",null,null,null,null,null,null,null,null,{"$f":"AVERAGE(K9:K30)","v":9.4485714285714256E-2},null,null,{"$f":"AVERAGE(N9:N30)","v":0.10190476190476191}]
[null,"Midpoint (g)",null,null,null,null,null,null,null,null,{"$f":"AVERAGE(K44:K45)","v":9.4125000000000014E-2},null,null,{"$f":"AVERAGE(N44:N45)","v":0.10050000000000001}]
[]
["(a)",{"$f":"\"Weighted average for dividend-paying stocks in the S&P 500 based on data from \"&'2019 03 Market DCF'!B432","v":"Weighted average for dividend-paying stocks in the S&P 500 based on data from www.zacks.com (retrieved Mar. 11, 2019)."}]
["(b)",{"$f":"\"Average of weighted average earnings growth rates from Value Line Investment Survey, IBES, and Zacks Investment Research for dividend-paying stocks in the S&P 500 based on data from \"&'2019 03 Market DCF'!B435&\", \"&'2019 03 Market DCF'!B434&\", and \"&'2019 03 Market DCF'!B433&\".\"","v":"Average of weighted average earnings growth rates from Value Line Investment Survey, IBES, and Zacks Investment Research for dividend-paying stocks in the S&P 500 based on data from www.valueline.com (retrieved Mar. 11, 2019), http://finance.yahoo.com (retrieved Mar. 11, 2019), and www.zacks.com (retrieved Mar. 11, 2019)."}]
[]
["(c)",{"$f":"\"Average yield on 30-year Treasury bonds for the six-months ending \"&'Bond Yields'!B14&\" based on data from the Federal Reserve at \"&'Bond Yields'!B21&\".\"","v":"Average yield on 30-year Treasury bonds for the six-months ending Mar. 2019 based on data from the Federal Reserve at https://fred.stlouisfed.org/.."}]
["(d)",{"$f":"'Proxy Group Risk Measures'!B38&\".\"","v":"The Value Line Investment Survey (Jan. 25, Feb. 15 & Mar. 15, 2019)."}]
["(e)",{"$f":"'Proxy Group Risk Measures'!B39","v":"www.valueline.com (retrieved Mar. 26, 2019)."}]
["(f)",{"$f":"'Size Premium'!A18","v":"Duff & Phelps, 2019 CRSP Deciles Size Study -- Supplementary Data Exhibits, Cost of Capital Navigator."}]
["(g)","Average of low and high values."]
[]
[null,null,null,null,null,null,null,null,null,"Min",{"$f":"MIN(K9:K30)","v":7.1400000000000005E-2},null,null,{"$f":"MIN(N9:N30)","v":7.5999999999999998E-2}]
[null,null,null,null,null,null,null,null,null,"Max",{"$f":"MAX(K9:K30)","v":0.11685000000000001},null,null,{"$f":"MAX(N9:N30)","v":0.125}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'6 (3)'!E43","v":6.5000000000000002E-2}]

{"sheet":"9","index":15,"n_rows":45,"n_cols":17,"rows_kept":45,"cut":false,"hidden":false,"merged":[[37,1,37,16],[5,2,5,4],[6,9,6,11],[6,7,6,8],[35,1,36,16]]}
[{"$f":"'Exhibit List'!C11","v":"EMPIRICAL CAPM - CURRENT BOND YIELD"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Exhibit List'!B11","v":"Exh. AMM-9"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Page 1 of 1"]
[{"$f":"'Exhibit List'!D11","v":"UTILITY GROUP"}]
[]
[null,null,"(a)","(b)",null,"(c)",null,"(d)",null,"(e)","(d)",null,null,null,"(f)","(g)"]
[null,null,"Market Return (Rm)",null,null,null,null,null,null,null,null,null,null,null,null,null,"Size"]
[null,null,"Div","Proj.","Cost of","Risk-Free","Risk","Unadjusted RP",null,"Beta Adjusted RP",null,null,"Total","Unadjusted","Market","Size","Adjusted"]
[null,"Company","Yield","Growth","Equity","Rate","Premium","Weight","RP1","Beta","Weight","RP2","RP","Ke","Cap","Adjustment","Ke"]
[{"$f":"A8+1","v":1},{"$f":"VLOOKUP('Utility Group'!$B3,vldatabase,2,FALSE)","v":"Algonquin Pwr & Util"},{"$f":"'8'!C9","v":2.5000000000000001E-2},{"$f":"'8'!E9","v":0.107},{"$f":"C9+D9","v":0.13200000000000001},{"$f":"'8'!H9","v":3.1E-2},{"$f":"E9-F9","v":0.10100000000000001},0.25,{"$f":"G9*H9","v":2.5250000000000002E-2},{"$f":"VLOOKUP('Utility Group'!$B3,vldatabase,23,FALSE)","v":"n/a"},0.75,{"$f":"IF(J9=\"n/a\",\"n/a\",G9*J9*K9)","v":"n/a"},{"$f":"IF(L9=\"n/a\",\"n/a\",L9+I9)","v":"n/a"},{"$f":"IF(M9=\"n/a\",\"n/a\",M9+F9)","v":"n/a"},{"$f":"VLOOKUP('Utility Group'!$B3,vldatabase,28,FALSE)","v":5520},{"$f":"IF(O9>'Size Premium'!$A$5,'Size Premium'!$B$5,IF(O9>'Size Premium'!$A$6,'Size Premium'!$B$6,IF(O9>'Size Premium'!$A$7,'Size Premium'!$B$7,IF(O9>'Size Premium'!$A$8,'Size Premium'!$B$8,IF(O9>'Size Premium'!$A$9,'Size Premium'!$B$9,IF(O9>'Size Premium'!$A$10,'Size Premium'!$B$10,IF(O9>'Size Premium'!$A$11,'Size Premium'!$B$11,IF(O9>'Size Premium'!$A$12,'Size Premium'!$B$12,\"ERROR\"))))))))","v":8.2170000000000298E-3},{"$f":"IF(N9=\"n/a\",\"n/a\",ROUND(N9+P9,3))","v":"n/a"}]
[{"$f":"A9+1","v":2},{"$f":"VLOOKUP('Utility Group'!$B4,vldatabase,2,FALSE)","v":"Ameren Corp."},{"$f":"'8'!C10","v":2.5000000000000001E-2},{"$f":"'8'!E10","v":0.107},{"$f":"C10+D10","v":0.13200000000000001},{"$f":"'8'!H10","v":3.1E-2},{"$f":"E10-F10","v":0.10100000000000001},0.25,{"$f":"G10*H10","v":2.5250000000000002E-2},{"$f":"VLOOKUP('Utility Group'!$B4,vldatabase,23,FALSE)","v":0.6},0.75,4.5450000000000004E-2,7.0700000000000013E-2,0.10170000000000001,{"$f":"VLOOKUP('Utility Group'!$B4,vldatabase,28,FALSE)","v":17912.07},{"$f":"IF(O10>'Size Premium'!$A$5,'Size Premium'!$B$5,IF(O10>'Size Premium'!$A$6,'Size Premium'!$B$6,IF(O10>'Size Premium'!$A$7,'Size Premium'!$B$7,IF(O10>'Size Premium'!$A$8,'Size Premium'!$B$8,IF(O10>'Size Premium'!$A$9,'Size Premium'!$B$9,IF(O10>'Size Premium'!$A$10,'Size Premium'!$B$10,IF(O10>'Size Premium'!$A$11,'Size Premium'!$B$11,IF(O10>'Size Premium'!$A$12,'Size Premium'!$B$12,\"ERROR\"))))))))","v":5.0359999999999988E-3},{"$f":"IF(N10=\"n/a\",\"n/a\",ROUND(N10+P10,3))","v":0.107}]
[3,{"$f":"VLOOKUP('Utility Group'!$B5,vldatabase,2,FALSE)","v":"Avangrid, Inc."},{"$f":"'8'!C11","v":2.5000000000000001E-2},{"$f":"'8'!E11","v":0.107},0.13200000000000001,{"$f":"'8'!H11","v":3.1E-2},0.10100000000000001,0.25,2.5250000000000002E-2,{"$f":"VLOOKUP('Utility Group'!$B5,vldatabase,23,FALSE)","v":0.4},0.75,3.0300000000000004E-2,5.5550000000000002E-2,8.6550000000000002E-2,{"$f":"VLOOKUP('Utility Group'!$B5,vldatabase,28,FALSE)","v":15252.49},{"$f":"IF(O11>'Size Premium'!$A$5,'Size Premium'!$B$5,IF(O11>'Size Premium'!$A$6,'Size Premium'!$B$6,IF(O11>'Size Premium'!$A$7,'Size Premium'!$B$7,IF(O11>'Size Premium'!$A$8,'Size Premium'!$B$8,IF(O11>'Size Premium'!$A$9,'Size Premium'!$B$9,IF(O11>'Size Premium'!$A$10,'Size Premium'!$B$10,IF(O11>'Size Premium'!$A$11,'Size Premium'!$B$11,IF(O11>'Size Premium'!$A$12,'Size Premium'!$B$12,\"ERROR\"))))))))","v":5.0359999999999988E-3},9.1999999999999998E-2]
[4,{"$f":"VLOOKUP('Utility Group'!$B6,vldatabase,2,FALSE)","v":"Avista Corp."},{"$f":"'8'!C12","v":2.5000000000000001E-2},{"$f":"'8'!E12","v":0.107},0.13200000000000001,{"$f":"'8'!H12","v":3.1E-2},0.10100000000000001,0.25,2.5250000000000002E-2,{"$f":"VLOOKUP('Utility Group'!$B6,vldatabase,23,FALSE)","v":0.65},0.75,4.9237500000000003E-2,7.4487500000000012E-2,0.10548750000000001,{"$f":"VLOOKUP('Utility Group'!$B6,vldatabase,28,FALSE)","v":2684.67},{"$f":"IF(O12>'Size Premium'!$A$5,'Size Premium'!$B$5,IF(O12>'Size Premium'!$A$6,'Size Premium'!$B$6,IF(O12>'Size Premium'!$A$7,'Size Premium'!$B$7,IF(O12>'Size Premium'!$A$8,'Size Premium'!$B$8,IF(O12>'Size Premium'!$A$9,'Size Premium'!$B$9,IF(O12>'Size Premium'!$A$10,'Size Premium'!$B$10,IF(O12>'Size Premium'!$A$11,'Size Premium'!$B$11,IF(O12>'Size Premium'!$A$12,'Size Premium'!$B$12,\"ERROR\"))))))))","v":1.5353000000000019E-2},0.121]
[5,{"$f":"VLOOKUP('Utility Group'!$B7,vldatabase,2,FALSE)","v":"Black Hills Corp."},{"$f":"'8'!C13","v":2.5000000000000001E-2},{"$f":"'8'!E13","v":0.107},0.13200000000000001,{"$f":"'8'!H13","v":3.1E-2},0.10100000000000001,0.25,2.5250000000000002E-2,{"$f":"VLOOKUP('Utility Group'!$B7,vldatabase,23,FALSE)","v":0.75},0.75,5.6812500000000009E-2,8.206250000000001E-2,0.11306250000000001,{"$f":"VLOOKUP('Utility Group'!$B7,vldatabase,28,FALSE)","v":4359.29},{"$f":"IF(O13>'Size Premium'!$A$5,'Size Premium'!$B$5,IF(O13>'Size Premium'!$A$6,'Size Premium'!$B$6,IF(O13>'Size Premium'!$A$7,'Size Premium'!$B$7,IF(O13>'Size Premium'!$A$8,'Size Premium'!$B$8,IF(O13>'Size Premium'!$A$9,'Size Premium'!$B$9,IF(O13>'Size Premium'!$A$10,'Size Premium'!$B$10,IF(O13>'Size Premium'!$A$11,'Size Premium'!$B$11,IF(O13>'Size Premium'!$A$12,'Size Premium'!$B$12,\"ERROR\"))))))))","v":1.2553000000000022E-2},0.126]
[6,{"$f":"VLOOKUP('Utility Group'!$B8,vldatabase,2,FALSE)","v":"CenterPoint Energy"},{"$f":"'8'!C14","v":2.5000000000000001E-2},{"$f":"'8'!E14","v":0.107},0.13200000000000001,{"$f":"'8'!H14","v":3.1E-2},0.10100000000000001,0.25,2.5250000000000002E-2,{"$f":"VLOOKUP('Utility Group'!$B8,vldatabase,23,FALSE)","v":0.8},0.75,6.0600000000000008E-2,8.585000000000001E-2,0.11685000000000001,{"$f":"VLOOKUP('Utility Group'!$B8,vldatabase,28,FALSE)","v":15346.65},{"$f":"IF(O14>'Size Premium'!$A$5,'Size Premium'!$B$5,IF(O14>'Size Premium'!$A$6,'Size Premium'!$B$6,IF(O14>'Size Premium'!$A$7,'Size Premium'!$B$7,IF(O14>'Size Premium'!$A$8,'Size Premium'!$B$8,IF(O14>'Size Premium'!$A$9,'Size Premium'!$B$9,IF(O14>'Size Premium'!$A$10,'Size Premium'!$B$10,IF(O14>'Size Premium'!$A$11,'Size Premium'!$B$11,IF(O14>'Size Premium'!$A$12,'Size Premium'!$B$12,\"ERROR\"))))))))","v":5.0359999999999988E-3},0.122]
[7,{"$f":"VLOOKUP('Utility Group'!$B9,vldatabase,2,FALSE)","v":"CMS Energy Corp."},{"$f":"'8'!C15","v":2.5000000000000001E-2},{"$f":"'8'!E15","v":0.107},0.13200000000000001,{"$f":"'8'!H15","v":3.1E-2},0.10100000000000001,0.25,2.5250000000000002E-2,{"$f":"VLOOKUP('Utility Group'!$B9,vldatabase,23,FALSE)","v":0.55000000000000004},0.75,4.1662500000000005E-2,6.6912500000000014E-2,9.7912500000000013E-2,{"$f":"VLOOKUP('Utility Group'!$B9,vldatabase,28,FALSE)","v":15647.91},{"$f":"IF(O15>'Size Premium'!$A$5,'Size Premium'!$B$5,IF(O15>'Size Premium'!$A$6,'Size Premium'!$B$6,IF(O15>'Size Premium'!$A$7,'Size Premium'!$B$7,IF(O15>'Size Premium'!$A$8,'Size Premium'!$B$8,IF(O15>'Size Premium'!$A$9,'Size Premium'!$B$9,IF(O15>'Size Premium'!$A$10,'Size Premium'!$B$10,IF(O15>'Size Premium'!$A$11,'Size Premium'!$B$11,IF(O15>'Size Premium'!$A$12,'Size Premium'!$B$12,\"ERROR\"))))))))","v":5.0359999999999988E-3},0.10299999999999999]
[8,{"$f":"VLOOKUP('Utility Group'!$B10,vldatabase,2,FALSE)","v":"Dominion Energy"},{"$f":"'8'!C16","v":2.5000000000000001E-2},{"$f":"'8'!E16","v":0.107},0.13200000000000001,{"$f":"'8'!H16","v":3.1E-2},0.10100000000000001,0.25,2.5250000000000002E-2,{"$f":"VLOOKUP('Utility Group'!$B10,vldatabase,23,FALSE)","v":0.55000000000000004},0.75,4.1662500000000005E-2,6.6912500000000014E-2,9.7912500000000013E-2,{"$f":"VLOOKUP('Utility Group'!$B10,vldatabase,28,FALSE)","v":49197.05},{"$f":"IF(O16>'Size Premium'!$A$5,'Size Premium'!$B$5,IF(O16>'Size Premium'!$A$6,'Size Premium'!$B$6,IF(O16>'Size Premium'!$A$7,'Size Premium'!$B$7,IF(O16>'Size Premium'!$A$8,'Size Premium'!$B$8,IF(O16>'Size Premium'!$A$9,'Size Premium'!$B$9,IF(O16>'Size Premium'!$A$10,'Size Premium'!$B$10,IF(O16>'Size Premium'!$A$11,'Size Premium'!$B$11,IF(O16>'Size Premium'!$A$12,'Size Premium'!$B$12,\"ERROR\"))))))))","v":-2.8720000000000065E-3},9.5000000000000001E-2]
[9,{"$f":"VLOOKUP('Utility Group'!$B11,vldatabase,2,FALSE)","v":"DTE Energy Co."},{"$f":"'8'!C17","v":2.5000000000000001E-2},{"$f":"'8'!E17","v":0.107},0.13200000000000001,{"$f":"'8'!H17","v":3.1E-2},0.10100000000000001,0.25,2.5250000000000002E-2,{"$f":"VLOOKUP('Utility Group'!$B11,vldatabase,23,FALSE)","v":0.55000000000000004},0.75,4.1662500000000005E-2,6.6912500000000014E-2,9.7912500000000013E-2,{"$f":"VLOOKUP('Utility Group'!$B11,vldatabase,28,FALSE)","v":22420.44},{"$f":"IF(O17>'Size Premium'!$A$5,'Size Premium'!$B$5,IF(O17>'Size Premium'!$A$6,'Size Premium'!$B$6,IF(O17>'Size Premium'!$A$7,'Size Premium'!$B$7,IF(O17>'Size Premium'!$A$8,'Size Premium'!$B$8,IF(O17>'Size Premium'!$A$9,'Size Premium'!$B$9,IF(O17>'Size Premium'!$A$10,'Size Premium'!$B$10,IF(O17>'Size Premium'!$A$11,'Size Premium'!$B$11,IF(O17>'Size Premium'!$A$12,'Size Premium'!$B$12,\"ERROR\"))))))))","v":5.0359999999999988E-3},0.10299999999999999]
[10,{"$f":"VLOOKUP('Utility Group'!$B12,vldatabase,2,FALSE)","v":"Edison International"},{"$f":"'8'!C18","v":2.5000000000000001E-2},{"$f":"'8'!E18","v":0.107},0.13200000000000001,{"$f":"'8'!H18","v":3.1E-2},0.10100000000000001,0.25,2.5250000000000002E-2,{"$f":"VLOOKUP('Utility Group'!$B12,vldatabase,23,FALSE)","v":0.55000000000000004},0.75,4.1662500000000005E-2,6.6912500000000014E-2,9.7912500000000013E-2,{"$f":"VLOOKUP('Utility Group'!$B12,vldatabase,28,FALSE)","v":21171.200000000001},{"$f":"IF(O18>'Size Premium'!$A$5,'Size Premium'!$B$5,IF(O18>'Size Premium'!$A$6,'Size Premium'!$B$6,IF(O18>'Size Premium'!$A$7,'Size Premium'!$B$7,IF(O18>'Size Premium'!$A$8,'Size Premium'!$B$8,IF(O18>'Size Premium'!$A$9,'Size Premium'!$B$9,IF(O18>'Size Premium'!$A$10,'Size Premium'!$B$10,IF(O18>'Size Premium'!$A$11,'Size Premium'!$B$11,IF(O18>'Size Premium'!$A$12,'Size Premium'!$B$12,\"ERROR\"))))))))","v":5.0359999999999988E-3},0.10299999999999999]
[11,{"$f":"VLOOKUP('Utility Group'!$B13,vldatabase,2,FALSE)","v":"El Paso Electric Co."},{"$f":"'8'!C19","v":2.5000000000000001E-2},{"$f":"'8'!E19","v":0.107},0.13200000000000001,{"$f":"'8'!H19","v":3.1E-2},0.10100000000000001,0.25,2.5250000000000002E-2,{"$f":"VLOOKUP('Utility Group'!$B13,vldatabase,23,FALSE)","v":0.65},0.75,4.9237500000000003E-2,7.4487500000000012E-2,0.10548750000000001,{"$f":"VLOOKUP('Utility Group'!$B13,vldatabase,28,FALSE)","v":2359.09},{"$f":"IF(O19>'Size Premium'!$A$5,'Size Premium'!$B$5,IF(O19>'Size Premium'!$A$6,'Size Premium'!$B$6,IF(O19>'Size Premium'!$A$7,'Size Premium'!$B$7,IF(O19>'Size Premium'!$A$8,'Size Premium'!$B$8,IF(O19>'Size Premium'!$A$9,'Size Premium'!$B$9,IF(O19>'Size Premium'!$A$10,'Size Premium'!$B$10,IF(O19>'Size Premium'!$A$11,'Size Premium'!$B$11,IF(O19>'Size Premium'!$A$12,'Size Premium'!$B$12,\"ERROR\"))))))))","v":1.5353000000000019E-2},0.121]
[12,{"$f":"VLOOKUP('Utility Group'!$B14,vldatabase,2,FALSE)","v":"Emera Inc."},{"$f":"'8'!C20","v":2.5000000000000001E-2},{"$f":"'8'!E20","v":0.107},0.13200000000000001,{"$f":"'8'!H20","v":3.1E-2},0.10100000000000001,0.25,2.5250000000000002E-2,{"$f":"VLOOKUP('Utility Group'!$B14,vldatabase,23,FALSE)","v":0.55000000000000004},0.75,4.1662500000000005E-2,6.6912500000000014E-2,9.7912500000000013E-2,{"$f":"VLOOKUP('Utility Group'!$B14,vldatabase,28,FALSE)","v":11301.63},{"$f":"IF(O20>'Size Premium'!$A$5,'Size Premium'!$B$5,IF(O20>'Size Premium'!$A$6,'Size Premium'!$B$6,IF(O20>'Size Premium'!$A$7,'Size Premium'!$B$7,IF(O20>'Size Premium'!$A$8,'Size Premium'!$B$8,IF(O20>'Size Premium'!$A$9,'Size Premium'!$B$9,IF(O20>'Size Premium'!$A$10,'Size Premium'!$B$10,IF(O20>'Size Premium'!$A$11,'Size Premium'!$B$11,IF(O20>'Size Premium'!$A$12,'Size Premium'!$B$12,\"ERROR\"))))))))","v":8.3900000000000086E-3},0.106]
[13,{"$f":"VLOOKUP('Utility Group'!$B15,vldatabase,2,FALSE)","v":"Entergy Corp."},{"$f":"'8'!C21","v":2.5000000000000001E-2},{"$f":"'8'!E21","v":0.107},0.13200000000000001,{"$f":"'8'!H21","v":3.1E-2},0.10100000000000001,0.25,2.5250000000000002E-2,{"$f":"VLOOKUP('Utility Group'!$B15,vldatabase,23,FALSE)","v":0.6},0.75,4.5450000000000004E-2,7.0700000000000013E-2,0.10170000000000001,{"$f":"VLOOKUP('Utility Group'!$B15,vldatabase,28,FALSE)","v":17950.87},{"$f":"IF(O21>'Size Premium'!$A$5,'Size Premium'!$B$5,IF(O21>'Size Premium'!$A$6,'Size Premium'!$B$6,IF(O21>'Size Premium'!$A$7,'Size Premium'!$B$7,IF(O21>'Size Premium'!$A$8,'Size Premium'!$B$8,IF(O21>'Size Premium'!$A$9,'Size Premium'!$B$9,IF(O21>'Size Premium'!$A$10,'Size Premium'!$B$10,IF(O21>'Size Premium'!$A$11,'Size Premium'!$B$11,IF(O21>'Size Premium'!$A$12,'Size Premium'!$B$12,\"ERROR\"))))))))","v":5.0359999999999988E-3},0.107]
[14,{"$f":"VLOOKUP('Utility Group'!$B16,vldatabase,2,FALSE)","v":"Exelon Corp."},{"$f":"'8'!C22","v":2.5000000000000001E-2},{"$f":"'8'!E22","v":0.107},0.13200000000000001,{"$f":"'8'!H22","v":3.1E-2},0.10100000000000001,0.25,2.5250000000000002E-2,{"$f":"VLOOKUP('Utility Group'!$B16,vldatabase,23,FALSE)","v":0.7},0.75,5.3025000000000003E-2,7.8275000000000011E-2,0.10927500000000001,{"$f":"VLOOKUP('Utility Group'!$B16,vldatabase,28,FALSE)","v":48021.22},{"$f":"IF(O22>'Size Premium'!$A$5,'Size Premium'!$B$5,IF(O22>'Size Premium'!$A$6,'Size Premium'!$B$6,IF(O22>'Size Premium'!$A$7,'Size Premium'!$B$7,IF(O22>'Size Premium'!$A$8,'Size Premium'!$B$8,IF(O22>'Size Premium'!$A$9,'Size Premium'!$B$9,IF(O22>'Size Premium'!$A$10,'Size Premium'!$B$10,IF(O22>'Size Premium'!$A$11,'Size Premium'!$B$11,IF(O22>'Size Premium'!$A$12,'Size Premium'!$B$12,\"ERROR\"))))))))","v":-2.8720000000000065E-3},0.106]
[15,{"$f":"VLOOKUP('Utility Group'!$B17,vldatabase,2,FALSE)","v":"FirstEnergy Corp."},{"$f":"'8'!C23","v":2.5000000000000001E-2},{"$f":"'8'!E23","v":0.107},0.13200000000000001,{"$f":"'8'!H23","v":3.1E-2},0.10100000000000001,0.25,2.5250000000000002E-2,{"$f":"VLOOKUP('Utility Group'!$B17,vldatabase,23,FALSE)","v":0.65},0.75,4.9237500000000003E-2,7.4487500000000012E-2,0.10548750000000001,{"$f":"VLOOKUP('Utility Group'!$B17,vldatabase,28,FALSE)","v":21091.99},{"$f":"IF(O23>'Size Premium'!$A$5,'Size Premium'!$B$5,IF(O23>'Size Premium'!$A$6,'Size Premium'!$B$6,IF(O23>'Size Premium'!$A$7,'Size Premium'!$B$7,IF(O23>'Size Premium'!$A$8,'Size Premium'!$B$8,IF(O23>'Size Premium'!$A$9,'Size Premium'!$B$9,IF(O23>'Size Premium'!$A$10,'Size Premium'!$B$10,IF(O23>'Size Premium'!$A$11,'Size Premium'!$B$11,IF(O23>'Size Premium'!$A$12,'Size Premium'!$B$12,\"ERROR\"))))))))","v":5.0359999999999988E-3},0.111]
[16,{"$f":"VLOOKUP('Utility Group'!$B18,vldatabase,2,FALSE)","v":"Hawaiian Elec."},{"$f":"'8'!C24","v":2.5000000000000001E-2},{"$f":"'8'!E24","v":0.107},0.13200000000000001,{"$f":"'8'!H24","v":3.1E-2},0.10100000000000001,0.25,2.5250000000000002E-2,{"$f":"VLOOKUP('Utility Group'!$B18,vldatabase,23,FALSE)","v":0.6},0.75,4.5450000000000004E-2,7.0700000000000013E-2,0.10170000000000001,{"$f":"VLOOKUP('Utility Group'!$B18,vldatabase,28,FALSE)","v":4419.3999999999996},{"$f":"IF(O24>'Size Premium'!$A$5,'Size Premium'!$B$5,IF(O24>'Size Premium'!$A$6,'Size Premium'!$B$6,IF(O24>'Size Premium'!$A$7,'Size Premium'!$B$7,IF(O24>'Size Premium'!$A$8,'Size Premium'!$B$8,IF(O24>'Size Premium'!$A$9,'Size Premium'!$B$9,IF(O24>'Size Premium'!$A$10,'Size Premium'!$B$10,IF(O24>'Size Premium'!$A$11,'Size Premium'!$B$11,IF(O24>'Size Premium'!$A$12,'Size Premium'!$B$12,\"ERROR\"))))))))","v":1.2553000000000022E-2},0.114]
[17,{"$f":"VLOOKUP('Utility Group'!$B19,vldatabase,2,FALSE)","v":"IDACORP, Inc."},{"$f":"'8'!C25","v":2.5000000000000001E-2},{"$f":"'8'!E25","v":0.107},0.13200000000000001,{"$f":"'8'!H25","v":3.1E-2},0.10100000000000001,0.25,2.5250000000000002E-2,{"$f":"VLOOKUP('Utility Group'!$B19,vldatabase,23,FALSE)","v":0.55000000000000004},0.75,4.1662500000000005E-2,6.6912500000000014E-2,9.7912500000000013E-2,{"$f":"VLOOKUP('Utility Group'!$B19,vldatabase,28,FALSE)","v":5011.75},{"$f":"IF(O25>'Size Premium'!$A$5,'Size Premium'!$B$5,IF(O25>'Size Premium'!$A$6,'Size Premium'!$B$6,IF(O25>'Size Premium'!$A$7,'Size Premium'!$B$7,IF(O25>'Size Premium'!$A$8,'Size Premium'!$B$8,IF(O25>'Size Premium'!$A$9,'Size Premium'!$B$9,IF(O25>'Size Premium'!$A$10,'Size Premium'!$B$10,IF(O25>'Size Premium'!$A$11,'Size Premium'!$B$11,IF(O25>'Size Premium'!$A$12,'Size Premium'!$B$12,\"ERROR\"))))))))","v":8.2170000000000298E-3},0.106]
[18,{"$f":"VLOOKUP('Utility Group'!$B20,vldatabase,2,FALSE)","v":"NorthWestern Corp."},{"$f":"'8'!C26","v":2.5000000000000001E-2},{"$f":"'8'!E26","v":0.107},0.13200000000000001,{"$f":"'8'!H26","v":3.1E-2},0.10100000000000001,0.25,2.5250000000000002E-2,{"$f":"VLOOKUP('Utility Group'!$B20,vldatabase,23,FALSE)","v":0.55000000000000004},0.75,4.1662500000000005E-2,6.6912500000000014E-2,9.7912500000000013E-2,{"$f":"VLOOKUP('Utility Group'!$B20,vldatabase,28,FALSE)","v":3544.75},{"$f":"IF(O26>'Size Premium'!$A$5,'Size Premium'!$B$5,IF(O26>'Size Premium'!$A$6,'Size Premium'!$B$6,IF(O26>'Size Premium'!$A$7,'Size Premium'!$B$7,IF(O26>'Size Premium'!$A$8,'Size Premium'!$B$8,IF(O26>'Size Premium'!$A$9,'Size Premium'!$B$9,IF(O26>'Size Premium'!$A$10,'Size Premium'!$B$10,IF(O26>'Size Premium'!$A$11,'Size Premium'!$B$11,IF(O26>'Size Premium'!$A$12,'Size Premium'!$B$12,\"ERROR\"))))))))","v":1.2553000000000022E-2},0.11]
[19,{"$f":"VLOOKUP('Utility Group'!$B21,vldatabase,2,FALSE)","v":"OGE Energy Corp."},{"$f":"'8'!C27","v":2.5000000000000001E-2},{"$f":"'8'!E27","v":0.107},0.13200000000000001,{"$f":"'8'!H27","v":3.1E-2},0.10100000000000001,0.25,2.5250000000000002E-2,{"$f":"VLOOKUP('Utility Group'!$B21,vldatabase,23,FALSE)","v":0.85},0.75,6.4387500000000014E-2,8.9637500000000009E-2,0.12063750000000001,{"$f":"VLOOKUP('Utility Group'!$B21,vldatabase,28,FALSE)","v":8551.15},{"$f":"IF(O27>'Size Premium'!$A$5,'Size Premium'!$B$5,IF(O27>'Size Premium'!$A$6,'Size Premium'!$B$6,IF(O27>'Size Premium'!$A$7,'Size Premium'!$B$7,IF(O27>'Size Premium'!$A$8,'Size Premium'!$B$8,IF(O27>'Size Premium'!$A$9,'Size Premium'!$B$9,IF(O27>'Size Premium'!$A$10,'Size Premium'!$B$10,IF(O27>'Size Premium'!$A$11,'Size Premium'!$B$11,IF(O27>'Size Premium'!$A$12,'Size Premium'!$B$12,\"ERROR\"))))))))","v":8.3900000000000086E-3},0.129]
[20,{"$f":"VLOOKUP('Utility Group'!$B22,vldatabase,2,FALSE)","v":"Otter Tail Corp."},{"$f":"'8'!C28","v":2.5000000000000001E-2},{"$f":"'8'!E28","v":0.107},0.13200000000000001,{"$f":"'8'!H28","v":3.1E-2},0.10100000000000001,0.25,2.5250000000000002E-2,{"$f":"VLOOKUP('Utility Group'!$B22,vldatabase,23,FALSE)","v":0.7},0.75,5.3025000000000003E-2,7.8275000000000011E-2,0.10927500000000001,{"$f":"VLOOKUP('Utility Group'!$B22,vldatabase,28,FALSE)","v":1951.07},{"$f":"IF(O28>'Size Premium'!$A$5,'Size Premium'!$B$5,IF(O28>'Size Premium'!$A$6,'Size Premium'!$B$6,IF(O28>'Size Premium'!$A$7,'Size Premium'!$B$7,IF(O28>'Size Premium'!$A$8,'Size Premium'!$B$8,IF(O28>'Size Premium'!$A$9,'Size Premium'!$B$9,IF(O28>'Size Premium'!$A$10,'Size Premium'!$B$10,IF(O28>'Size Premium'!$A$11,'Size Premium'!$B$11,IF(O28>'Size Premium'!$A$12,'Size Premium'!$B$12,\"ERROR\"))))))))","v":1.582500000000002E-2},0.125]
[21,{"$f":"VLOOKUP('Utility Group'!$B23,vldatabase,2,FALSE)","v":"PNM Resources"},{"$f":"'8'!C29","v":2.5000000000000001E-2},{"$f":"'8'!E29","v":0.107},0.13200000000000001,{"$f":"'8'!H29","v":3.1E-2},0.10100000000000001,0.25,2.5250000000000002E-2,{"$f":"VLOOKUP('Utility Group'!$B23,vldatabase,23,FALSE)","v":0.65},0.75,4.9237500000000003E-2,7.4487500000000012E-2,0.10548750000000001,{"$f":"VLOOKUP('Utility Group'!$B23,vldatabase,28,FALSE)","v":3748.47},{"$f":"IF(O29>'Size Premium'!$A$5,'Size Premium'!$B$5,IF(O29>'Size Premium'!$A$6,'Size Premium'!$B$6,IF(O29>'Size Premium'!$A$7,'Size Premium'!$B$7,IF(O29>'Size Premium'!$A$8,'Size Premium'!$B$8,IF(O29>'Size Premium'!$A$9,'Size Premium'!$B$9,IF(O29>'Size Premium'!$A$10,'Size Premium'!$B$10,IF(O29>'Size Premium'!$A$11,'Size Premium'!$B$11,IF(O29>'Size Premium'!$A$12,'Size Premium'!$B$12,\"ERROR\"))))))))","v":1.2553000000000022E-2},0.11799999999999999]
[22,{"$f":"VLOOKUP('Utility Group'!$B24,vldatabase,2,FALSE)","v":"Sempra Energy"},{"$f":"'8'!C30","v":2.5000000000000001E-2},{"$f":"'8'!E30","v":0.107},0.13200000000000001,{"$f":"'8'!H30","v":3.1E-2},0.10100000000000001,0.25,2.5250000000000002E-2,{"$f":"VLOOKUP('Utility Group'!$B24,vldatabase,23,FALSE)","v":0.75},0.75,5.6812500000000009E-2,8.206250000000001E-2,0.11306250000000001,{"$f":"VLOOKUP('Utility Group'!$B24,vldatabase,28,FALSE)","v":34459.300000000003},{"$f":"IF(O30>'Size Premium'!$A$5,'Size Premium'!$B$5,IF(O30>'Size Premium'!$A$6,'Size Premium'!$B$6,IF(O30>'Size Premium'!$A$7,'Size Premium'!$B$7,IF(O30>'Size Premium'!$A$8,'Size Premium'!$B$8,IF(O30>'Size Premium'!$A$9,'Size Premium'!$B$9,IF(O30>'Size Premium'!$A$10,'Size Premium'!$B$10,IF(O30>'Size Premium'!$A$11,'Size Premium'!$B$11,IF(O30>'Size Premium'!$A$12,'Size Premium'!$B$12,\"ERROR\"))))))))","v":-2.8720000000000065E-3},0.11]
[null,null,null,null,null,null,null,null,null,null,0.75]
[null,"Average",null,null,null,null,null,null,null,null,null,null,null,{"$f":"AVERAGE(N9:N30)","v":0.10386428571428571},null,null,{"$f":"AVERAGE(Q9:Q30)","v":0.11119047619047619}]
[null,"Midpoint (h)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"AVERAGE(N44:N45)","v":0.10359375000000001},null,null,{"$f":"AVERAGE(Q44:Q45)","v":0.1105}]
[]
["(a)",{"$f":"'8'!B35","v":"Weighted average for dividend-paying stocks in the S&P 500 based on data from www.zacks.com (retrieved Mar. 11, 2019)."}]
["(b)",{"$f":"'8'!B36","v":"Average of weighted average earnings growth rates from Value Line Investment Survey, IBES, and Zacks Investment Research for dividend-paying stocks in the S&P 500 based on data from www.valueline.com (retrieved Mar. 11, 2019), http://finance.yahoo.com (retrieved Mar. 11, 2019), and www.zacks.com (retrieved Mar. 11, 2019)."}]
[]
["(c)",{"$f":"'8'!B38","v":"Average yield on 30-year Treasury bonds for the six-months ending Mar. 2019 based on data from the Federal Reserve at https://fred.stlouisfed.org/.."}]
["(d)","Roger A. Morin, New Regulatory Finance, Pub. Util. Reports, Inc. (2006) at 190."]
["(e)",{"$f":"'8'!B39","v":"The Value Line Investment Survey (Jan. 25, Feb. 15 & Mar. 15, 2019)."}]
["(f)",{"$f":"'8'!B40","v":"www.valueline.com (retrieved Mar. 26, 2019)."}]
["(g)",{"$f":"'8'!B41","v":"Duff & Phelps, 2019 CRSP Deciles Size Study -- Supplementary Data Exhibits, Cost of Capital Navigator."}]
["(h)","Average of low and high values."]
[null,null,null,null,null,null,null,null,null,null,null,null,"Min",{"$f":"MIN(N9:N30)","v":8.6550000000000002E-2},null,null,{"$f":"MIN(Q9:Q30)","v":9.1999999999999998E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,"Max",{"$f":"MAX(N9:N30)","v":0.12063750000000001},null,null,{"$f":"MAX(Q9:Q30)","v":0.129}]

{"sheet":"10 (1)","index":16,"n_rows":29,"n_cols":7,"rows_kept":29,"cut":false,"hidden":false,"merged":[[26,8,27,13],[26,1,27,6]]}
[{"$f":"'Exhibit List'!C13","v":"ELECTRIC UTILITY RISK PREMIUM"},null,null,null,null,null,{"$f":"'Exhibit List'!B13","v":"Exh. AMM-10"}]
[null,null,null,null,null,null,"Page 1 of 4"]
[{"$f":"'Exhibit List'!D13","v":"CURRENT BOND YIELD"}]
[]
[]
["Current Equity Risk Premium"]
["(a)","Avg. Yield over Study Period",null,null,null,null,{"$f":"ROUND(+'10 (3)'!G52,4)","v":8.1900000000000001E-2}]
["(b)","Average Utility Bond Yield",null,null,null,null,{"$f":"'Bond Yields'!I16","v":4.4699999999999997E-2}]
[null,null,"Change in Bond Yield",null,null,null,{"$f":"-G7+G8","v":-3.7200000000000004E-2}]
[]
["(c)","Risk Premium/Interest Rate Relationship",null,null,null,null,{"$f":"ROUND('10 (4)'!B46,4)","v":-0.4304}]
[null,null,"Adjustment to Average Risk Premium",null,null,null,{"$f":"G9*G11","v":1.6010880000000002E-2}]
[]
["(a)","Average Risk Premium over Study Period",null,null,null,null,{"$f":"ROUND('10 (3)'!J52,4)","v":3.7499999999999999E-2}]
[null,null,"Adjusted Risk Premium",null,null,null,{"$f":"G12+G14","v":5.3510879999999997E-2}]
[]
[]
["Implied Cost of Equity"]
["(b)","Baa Utility Bond Yield",null,null,null,null,{"$f":"'Bond Yields'!C16","v":4.87E-2}]
[null,"Adjusted Equity Risk Premium",null,null,null,null,{"$f":"G15","v":5.3510879999999997E-2}]
[]
[null,"Risk Premium Cost of Equity",null,null,null,null,{"$f":"G19+G20","v":0.10221088}]
[]
[]
[]
["(a)",{"$f":"G1 & \", page 3.\"","v":"Exh. AMM-10, page 3."}]
["(b)",{"$f":"\"Average bond yield on all utility bonds and Baa subset for the six-months ending \"&'Bond Yields'!B14&\" based on data from Moody's Investors Service at www.credittrends.com.\"","v":"Average bond yield on all utility bonds and Baa subset for the six-months ending Mar. 2019 based on data from Moody's Investors Service at www.credittrends.com."}]
[]
["(c)",{"$f":"G1 & \", page 4.\"","v":"Exh. AMM-10, page 4."}]

{"sheet":"10 (2)","index":17,"n_rows":30,"n_cols":7,"rows_kept":30,"cut":false,"hidden":false,"merged":[[26,1,28,6]]}
[{"$f":"'Exhibit List'!C14","v":"ELECTRIC UTILITY RISK PREMIUM"},null,null,null,null,null,{"$f":"'Exhibit List'!B14","v":"Exh. AMM-10"}]
[null,null,null,null,null,null,"Page 2 of 4"]
[{"$f":"'Exhibit List'!D14","v":"PROJECTED BOND YIELD"}]
[]
[]
["Current Equity Risk Premium"]
["(a)","Avg. Yield over Study Period",null,null,null,null,{"$f":"ROUND(+'10 (3)'!G52,4)","v":8.1900000000000001E-2}]
["(b)","Average Utility Bond Yield 2019-2020",null,null,null,null,{"$f":"'Bond Yields'!O39","v":5.45E-2}]
[null,null,"Change in Bond Yield",null,null,null,{"$f":"-G7+G8","v":-2.7400000000000001E-2}]
[]
["(c)","Risk Premium/Interest Rate Relationship",null,null,null,null,{"$f":"ROUND('10 (4)'!B46,4)","v":-0.4304}]
[null,null,"Adjustment to Average Risk Premium",null,null,null,{"$f":"G9*G11","v":1.179296E-2}]
[]
["(a)","Average Risk Premium over Study Period",null,null,null,null,{"$f":"ROUND('10 (3)'!J52,4)","v":3.7499999999999999E-2}]
[null,null,"Adjusted Risk Premium",null,null,null,{"$f":"G12+G14","v":4.9292959999999997E-2}]
[]
[]
["Implied Cost of Equity"]
["(b)","Baa Utility Bond Yield 2019-2020",null,null,null,null,{"$f":"'Bond Yields'!E39","v":5.8500000000000003E-2}]
[null,"Adjusted Equity Risk Premium",null,null,null,null,{"$f":"G15","v":4.9292959999999997E-2}]
[]
[null,"Risk Premium Cost of Equity",null,null,null,null,{"$f":"G19+G20","v":0.10779295999999999}]
[]
[]
[]
["(a)",{"$f":"G1 & \", page 3.\"","v":"Exh. AMM-10, page 3."}]
["(b)",{"$f":"\"Yields on all utility bonds and Baa subset based on data from \" &'Bond Yields'!B73&\"; \" & 'Bond Yields'!B74 & \"; & Moody's Investors Service at www.credittrends.com.\"","v":"Yields on all utility bonds and Baa subset based on data from IHS Global Insight, Long-Term Macro Forecast - Baseline (Jan. 10, 2019).; Energy Information Administration, Annual Energy Outlook 2019 (Jan. 24, 2019).; & Moody's Investors Service at www.credittrends.com."}]
[]
[]
["(c)",{"$f":"G1 & \", page 4.\"","v":"Exh. AMM-10, page 4."}]

{"sheet":"10 (3)","index":18,"n_rows":56,"n_cols":15,"rows_kept":56,"cut":false,"hidden":false,"merged":[[53,1,54,10]]}
[{"$f":"'Exhibit List'!C15","v":"ELECTRIC UTILITY RISK PREMIUM"},null,null,null,null,null,null,null,null,null,{"$f":"'Exhibit List'!B15","v":"Exh. AMM-10"}]
[null,null,null,null,null,null,null,null,null,null,"Page 3 of 4"]
[{"$f":"'Exhibit List'!D15","v":"AUTHORIZED RETURNS"}]
[null,null,null,"(a)",null,null,"(b)"]
[null,null,null,"Allowed",null,null,"Average Utility",null,null,"Risk"]
[null,"Year",null,"ROE",null,null,"Bond Yield",null,null,"Premium"]
[null,1974,null,0.13100000000000001,null,null,9.2700000000000005E-2,null,null,{"$f":"D7-G7","v":3.8300000000000001E-2}]
[null,{"$f":"B7+1","v":1975},null,0.13200000000000001,null,null,9.8799999999999999E-2,null,null,3.3200000000000007E-2]
[null,1976,null,0.13100000000000001,null,null,9.1700000000000004E-2,null,null,3.9300000000000002E-2,null,null,null,{"$f":"AVERAGE(G7:G9)","v":9.4399999999999998E-2},{"$f":"AVERAGE(J7:J9)","v":3.6933333333333339E-2}]
[null,1977,null,0.13300000000000001,null,null,8.5800000000000001E-2,null,null,4.7200000000000006E-2,null,null,null,{"$f":"AVERAGE(G8:G10)","v":9.2100000000000001E-2},{"$f":"AVERAGE(J8:J10)","v":3.9900000000000005E-2}]
[null,1978,null,0.13200000000000001,null,null,9.2200000000000004E-2,null,null,3.9800000000000002E-2,null,null,null,8.9899999999999994E-2,4.2100000000000005E-2]
[null,1979,null,0.13500000000000001,null,null,0.10390000000000001,null,null,3.1100000000000003E-2,null,null,null,9.3966666666666657E-2,3.9366666666666668E-2]
[null,1980,null,0.14230000000000001,null,null,0.13150000000000001,null,null,1.0800000000000004E-2,null,null,null,0.10920000000000001,2.7233333333333335E-2]
[null,1981,null,0.1522,null,null,0.15620000000000001,null,null,-4.0000000000000036E-3,null,null,null,0.13053333333333333,1.2633333333333335E-2]
[null,1982,null,0.1578,null,null,0.15329999999999999,null,null,4.500000000000004E-3,null,null,null,0.14699999999999999,3.7666666666666682E-3]
[null,1983,null,0.15359999999999999,null,null,0.1331,null,null,2.049999999999999E-2,null,null,null,0.14753333333333332,6.9999999999999967E-3]
[null,1984,null,0.1532,null,null,0.14030000000000001,null,null,1.2899999999999995E-2,null,null,null,0.14223333333333332,1.263333333333333E-2]
[null,1985,null,0.152,null,null,0.1229,null,null,2.9100000000000001E-2,null,null,null,0.1321,2.0833333333333329E-2]
[null,1986,null,0.13930000000000001,null,null,9.4600000000000004E-2,null,null,4.4700000000000004E-2,null,null,null,0.11926666666666667,2.8899999999999999E-2]
[null,1987,null,0.12989999999999999,null,null,9.98E-2,null,null,3.0099999999999988E-2,null,null,null,0.10576666666666668,3.4633333333333328E-2]
[null,1988,null,0.12790000000000001,null,null,0.1045,null,null,2.3400000000000018E-2,null,null,null,9.9633333333333338E-2,3.2733333333333337E-2]
[null,1989,null,0.12970000000000001,null,null,9.6600000000000005E-2,null,null,3.3100000000000004E-2,null,null,null,0.1003,2.8866666666666669E-2]
[null,1990,null,0.127,null,null,9.7600000000000006E-2,null,null,2.9399999999999996E-2,null,null,null,9.9566666666666678E-2,2.863333333333334E-2]
[null,1991,null,0.12540000000000001,null,null,9.2100000000000001E-2,null,null,3.330000000000001E-2,null,null,null,9.5433333333333328E-2,3.1933333333333334E-2]
[null,1992,null,0.12089999999999999,null,null,8.5699999999999998E-2,null,null,3.5199999999999995E-2,null,null,null,9.1799999999999993E-2,3.2633333333333334E-2]
[null,1993,null,0.11459999999999999,null,null,7.5600000000000001E-2,null,null,3.8999999999999993E-2,null,null,null,8.4466666666666676E-2,3.5833333333333335E-2]
[null,1994,null,0.11210000000000001,null,null,8.3000000000000004E-2,null,null,2.9100000000000001E-2,null,null,null,8.1433333333333344E-2,3.443333333333333E-2]
[null,1995,null,0.1158,null,null,7.9100000000000004E-2,null,null,3.6699999999999997E-2,null,null,null,7.9233333333333336E-2,3.493333333333333E-2]
[null,1996,null,0.114,null,null,7.7399999999999997E-2,null,null,3.6600000000000008E-2,null,null,null,7.9833333333333339E-2,3.4133333333333335E-2]
[null,1997,null,0.1133,null,null,7.6300000000000007E-2,null,null,3.6999999999999991E-2,null,null,null,7.7600000000000002E-2,3.6766666666666663E-2]
[null,1998,null,0.1177,null,null,7.0000000000000007E-2,null,null,4.7699999999999992E-2,null,null,null,7.456666666666667E-2,4.0433333333333328E-2]
[null,1999,null,0.1072,null,null,7.5499999999999998E-2,null,null,3.1700000000000006E-2,null,null,null,7.3933333333333337E-2,3.8799999999999994E-2]
[null,2000,null,0.1158,null,null,8.09E-2,null,null,3.49E-2,null,null,null,7.5466666666666668E-2,3.8100000000000002E-2]
[null,2001,null,0.11070000000000001,null,null,7.7200000000000005E-2,null,null,3.3500000000000002E-2,null,null,null,7.7866666666666653E-2,3.3366666666666669E-2]
[null,2002,null,0.11210000000000001,null,null,7.5300000000000006E-2,null,null,3.6799999999999999E-2,null,null,null,7.7800000000000008E-2,3.506666666666667E-2]
[null,2003,null,0.1096,null,null,6.6100000000000006E-2,null,null,4.3499999999999997E-2,null,null,null,7.2866666666666677E-2,3.7933333333333333E-2]
[null,2004,null,0.1081,null,null,6.2E-2,null,null,4.6100000000000002E-2,null,null,null,6.7800000000000013E-2,4.2133333333333335E-2]
[null,2005,null,0.1051,null,null,5.67E-2,null,null,4.8399999999999999E-2,null,null,null,6.1599999999999995E-2,4.6000000000000006E-2]
[null,2006,null,0.1032,null,null,6.08E-2,null,null,4.24E-2,null,null,null,5.9833333333333329E-2,4.5633333333333331E-2]
[null,2007,null,0.10299999999999999,null,null,6.1100000000000002E-2,null,null,4.1899999999999993E-2,null,null,null,5.9533333333333327E-2,4.4233333333333326E-2]
[null,2008,null,0.1041,null,null,6.6500000000000004E-2,null,null,3.7599999999999995E-2,null,null,null,6.2800000000000009E-2,4.0633333333333327E-2]
[null,2009,null,0.1052,null,null,6.2799999999999995E-2,null,null,4.2400000000000007E-2,null,null,null,6.3466666666666657E-2,4.0633333333333334E-2]
[null,2010,null,0.1037,null,null,5.5599999999999997E-2,null,null,4.8100000000000004E-2,null,null,null,6.1633333333333339E-2,4.2699999999999995E-2]
[null,2011,null,0.10290000000000001,null,null,5.1299999999999998E-2,null,null,5.1600000000000007E-2,null,null,null,5.6566666666666661E-2,4.7366666666666668E-2]
[null,2012,null,0.1017,null,null,4.2599999999999999E-2,null,null,5.91E-2,null,null,null,4.9833333333333334E-2,5.2933333333333332E-2]
[null,2013,null,0.1003,null,null,4.5499999999999999E-2,null,null,5.4800000000000001E-2,null,null,null,4.6466666666666663E-2,5.5166666666666669E-2]
[null,2014,null,9.9099999999999994E-2,null,null,4.41E-2,null,null,{"$f":"D47-G47","v":5.4999999999999993E-2},null,null,null,4.4066666666666664E-2,5.6299999999999996E-2]
[null,2015,null,9.8500000000000004E-2,null,null,4.3700000000000003E-2,null,null,{"$f":"D48-G48","v":5.4800000000000001E-2},null,null,null,4.4433333333333332E-2,5.4866666666666668E-2]
[null,2016,null,9.7699999999999995E-2,null,null,4.1099999999999998E-2,null,null,{"$f":"D49-G49","v":5.6599999999999998E-2},null,null,null,4.2966666666666674E-2,5.5466666666666664E-2]
[null,2017,null,9.74E-2,null,null,4.07E-2,null,null,{"$f":"D50-G50","v":5.67E-2},null,null,null,{"$f":"AVERAGE(G48:G50)","v":4.1833333333333333E-2},{"$f":"AVERAGE(J48:J50)","v":5.6033333333333331E-2}]
[null,2018,null,9.5899999999999999E-2,null,null,4.3400000000000001E-2,null,null,{"$f":"D51-G51","v":5.2499999999999998E-2},null,null,null,4.1733333333333338E-2,5.5266666666666665E-2]
[null,"Average",null,{"$f":"AVERAGE(D7:D51)","v":0.11942222222222222},null,null,{"$f":"AVERAGE(G7:G51)","v":8.1946666666666682E-2},null,null,{"$f":"AVERAGE(J7:J51)","v":3.7475555555555561E-2}]
[]
["(a)","Major Rate Case Decisions, Regulatory Focus, Regulatory Research Associates; UtilityScope Regulatory Service, Argus."]
[]
["(b)","Moody's Investors Service."]

{"sheet":"10 (4)","index":19,"n_rows":46,"n_cols":9,"rows_kept":46,"cut":false,"hidden":false,"merged":[]}
[{"$f":"'Exhibit List'!C16","v":"ELECTRIC UTILITY RISK PREMIUM"},null,null,null,null,null,null,null,{"$f":"'Exhibit List'!B16","v":"Exh. AMM-10"}]
[null,null,null,null,null,null,null,null,"Page 4 of 4"]
[{"$f":"'Exhibit List'!D16","v":"REGRESSION RESULTS"}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["SUMMARY OUTPUT"]
[]
["Regression Statistics"]
["Multiple R",0.9341116900948836]
["R Square",0.87256464957191993]
["Adjusted R Square",0.86960103677126688]
["Standard Error",4.9409160204354806E-3]
["Observations",45]
[]
["ANOVA"]
[null,"df","SS","MS","F","Significance F"]
["Regression",1,7.1877191129082829E-3,7.1877191129082829E-3,294.42599565626523,7.4923268222357668E-21]
["Residual",43,1.0497439982028274E-3,2.4412651120995987E-5]
["Total",44,8.2374631111111103E-3]
[]
[null,"Coefficients","Standard Error","t Stat","P-value","Lower 95%","Upper 95%","Lower 95.0%","Upper 95.0%"]
["Intercept",7.2742090095306133E-2,2.1832891420080574E-3,33.317662189444299,2.4002856749417706E-32,6.8339067913959675E-2,7.7145112276652592E-2,6.8339067913959675E-2,7.7145112276652592E-2]
["X Variable 1",-0.4303595981909033,2.5080917357724199E-2,-17.15884598847677,7.4923268222357127E-21,-0.48094008857570347,-0.37977910780610313,-0.48094008857570347,-0.37977910780610313]

{"sheet":"11","index":20,"n_rows":45,"n_cols":13,"rows_kept":45,"cut":false,"hidden":false,"merged":[]}
[{"$f":"'Exhibit List'!C17","v":"EXPECTED EARNINGS APPROACH"},null,null,null,null,null,null,null,null,{"$f":"'Exhibit List'!B17","v":"Exh. AMM-11"}]
[null,null,null,null,null,null,null,null,null,"Page 1 of 1"]
[{"$f":"'Exhibit List'!D17","v":"UTILITY GROUP"}]
[]
[null,null,null,"(a)",null,"(b)",null,null,"(c)"]
[null,null,null,null,null,"Mid-Year"]
[null,null,null,"Expected Return",null,"Adjustment",null,null,"Adjusted Return"]
[null,"Company ",null,"on Common Equity",null,"Factor",null,null,"on Common Equity"]
[]
[{"$f":"A9+1","v":1},{"$f":"VLOOKUP('Utility Group'!$B3,vldatabase,2,FALSE)","v":"Algonquin Pwr & Util"},null,{"$f":"VLOOKUP('Utility Group'!$B3,vldatabase,18,FALSE)","v":"n/a"},null,{"$f":"'7'!I8","v":"n/a"},null,null,{"$f":"IF(D10=\"n/a\",\"n/a  \",D10*F10)","v":"n/a  "},null,null,null,{"$f":"IF(I10=\"n/a\",\"n/a\",IF(I10<$M$44,\"nmf\",IF(I10>$M$45,\"nmf\",I10)))","v":"nmf"}]
[{"$f":"A10+1","v":2},{"$f":"VLOOKUP('Utility Group'!$B4,vldatabase,2,FALSE)","v":"Ameren Corp."},null,{"$f":"VLOOKUP('Utility Group'!$B4,vldatabase,18,FALSE)","v":0.105},null,{"$f":"'7'!I9","v":1.0290131888434957},null,null,{"$f":"IF(D11=\"n/a\",\"n/a  \",D11*F11)","v":0.10804638482856704},null,null,null,0.10804638482856704]
[3,{"$f":"VLOOKUP('Utility Group'!$B5,vldatabase,2,FALSE)","v":"Avangrid, Inc."},null,{"$f":"VLOOKUP('Utility Group'!$B5,vldatabase,18,FALSE)","v":6.5000000000000002E-2},null,{"$f":"'7'!I10","v":1.0091502404873933},null,null,6.5594765631680568E-2,null,null,null,6.5594765631680568E-2]
[4,{"$f":"VLOOKUP('Utility Group'!$B6,vldatabase,2,FALSE)","v":"Avista Corp."},null,{"$f":"VLOOKUP('Utility Group'!$B6,vldatabase,18,FALSE)","v":8.5000000000000006E-2},null,{"$f":"'7'!I11","v":1.0242549894174005},null,null,8.7061674100479047E-2,null,null,null,8.7061674100479047E-2]
[5,{"$f":"VLOOKUP('Utility Group'!$B7,vldatabase,2,FALSE)","v":"Black Hills Corp."},null,{"$f":"VLOOKUP('Utility Group'!$B7,vldatabase,18,FALSE)","v":0.1},null,{"$f":"'7'!I12","v":1.0423584446046801},null,null,0.10423584446046802,null,null,null,0.10423584446046802]
[6,{"$f":"VLOOKUP('Utility Group'!$B8,vldatabase,2,FALSE)","v":"CenterPoint Energy"},null,{"$f":"VLOOKUP('Utility Group'!$B8,vldatabase,18,FALSE)","v":0.1},null,{"$f":"'7'!I13","v":1.0645326983730172},null,null,0.10645326983730173,null,null,null,0.10645326983730173]
[7,{"$f":"VLOOKUP('Utility Group'!$B9,vldatabase,2,FALSE)","v":"CMS Energy Corp."},null,{"$f":"VLOOKUP('Utility Group'!$B9,vldatabase,18,FALSE)","v":0.14000000000000001},null,{"$f":"'7'!I14","v":1.0429227553297955},null,null,0.14600918574617139,null,null,null,0.14600918574617139]
[8,{"$f":"VLOOKUP('Utility Group'!$B10,vldatabase,2,FALSE)","v":"Dominion Energy"},null,{"$f":"VLOOKUP('Utility Group'!$B10,vldatabase,18,FALSE)","v":0.13},null,{"$f":"'7'!I15","v":1.0501131851033878},null,null,0.13651471406344043,null,null,null,0.13651471406344043]
[9,{"$f":"VLOOKUP('Utility Group'!$B11,vldatabase,2,FALSE)","v":"DTE Energy Co."},null,{"$f":"VLOOKUP('Utility Group'!$B11,vldatabase,18,FALSE)","v":0.105},null,{"$f":"'7'!I16","v":1.0360403699330138},null,null,0.10878423884296645,null,null,null,0.10878423884296645]
[10,{"$f":"VLOOKUP('Utility Group'!$B12,vldatabase,2,FALSE)","v":"Edison International"},null,{"$f":"VLOOKUP('Utility Group'!$B12,vldatabase,18,FALSE)","v":0.125},null,{"$f":"'7'!I17","v":1.0234256752364232},null,null,0.12792820940455291,null,null,null,0.12792820940455291]
[11,{"$f":"VLOOKUP('Utility Group'!$B13,vldatabase,2,FALSE)","v":"El Paso Electric Co."},null,{"$f":"VLOOKUP('Utility Group'!$B13,vldatabase,18,FALSE)","v":8.5000000000000006E-2},null,{"$f":"'7'!I18","v":1.0226115659313764},null,null,8.6921983104167003E-2,null,null,null,8.6921983104167003E-2]
[12,{"$f":"VLOOKUP('Utility Group'!$B14,vldatabase,2,FALSE)","v":"Emera Inc."},null,{"$f":"VLOOKUP('Utility Group'!$B14,vldatabase,18,FALSE)","v":0.115},null,{"$f":"'7'!I19","v":1.0078705563531056},null,null,0.11590511398060716,null,null,null,0.11590511398060716]
[13,{"$f":"VLOOKUP('Utility Group'!$B15,vldatabase,2,FALSE)","v":"Entergy Corp."},null,{"$f":"VLOOKUP('Utility Group'!$B15,vldatabase,18,FALSE)","v":0.105},null,{"$f":"'7'!I20","v":1.0310362609736941},null,null,0.10825880740223787,null,null,null,0.10825880740223787]
[14,{"$f":"VLOOKUP('Utility Group'!$B16,vldatabase,2,FALSE)","v":"Exelon Corp."},null,{"$f":"VLOOKUP('Utility Group'!$B16,vldatabase,18,FALSE)","v":9.5000000000000001E-2},null,{"$f":"'7'!I21","v":1.02932497456609},null,null,9.7785872583778549E-2,null,null,null,9.7785872583778549E-2]
[15,{"$f":"VLOOKUP('Utility Group'!$B17,vldatabase,2,FALSE)","v":"FirstEnergy Corp."},null,{"$f":"VLOOKUP('Utility Group'!$B17,vldatabase,18,FALSE)","v":0.17499999999999999},null,{"$f":"'7'!I22","v":1.0563707337125421},null,null,0.18486487839969484,null,null,null,"nmf"]
[16,{"$f":"VLOOKUP('Utility Group'!$B18,vldatabase,2,FALSE)","v":"Hawaiian Elec."},null,{"$f":"VLOOKUP('Utility Group'!$B18,vldatabase,18,FALSE)","v":9.5000000000000001E-2},null,{"$f":"'7'!I23","v":1.0240404759088084},null,null,9.7283845211336803E-2,null,null,null,9.7283845211336803E-2]
[17,{"$f":"VLOOKUP('Utility Group'!$B19,vldatabase,2,FALSE)","v":"IDACORP, Inc."},null,{"$f":"VLOOKUP('Utility Group'!$B19,vldatabase,18,FALSE)","v":9.5000000000000001E-2},null,{"$f":"'7'!I24","v":1.021077644940799},null,null,9.7002376269375912E-2,null,null,null,9.7002376269375912E-2]
[18,{"$f":"VLOOKUP('Utility Group'!$B20,vldatabase,2,FALSE)","v":"NorthWestern Corp."},null,{"$f":"VLOOKUP('Utility Group'!$B20,vldatabase,18,FALSE)","v":0.09},null,{"$f":"'7'!I25","v":1.017921885557902},null,null,9.1612969700211169E-2,null,null,null,9.1612969700211169E-2]
[19,{"$f":"VLOOKUP('Utility Group'!$B21,vldatabase,2,FALSE)","v":"OGE Energy Corp."},null,{"$f":"VLOOKUP('Utility Group'!$B21,vldatabase,18,FALSE)","v":0.115},null,{"$f":"'7'!I26","v":1.0160597620331095},null,null,0.11684687263380761,null,null,null,0.11684687263380761]
[20,{"$f":"VLOOKUP('Utility Group'!$B22,vldatabase,2,FALSE)","v":"Otter Tail Corp."},null,{"$f":"VLOOKUP('Utility Group'!$B22,vldatabase,18,FALSE)","v":0.105},null,{"$f":"'7'!I27","v":1.0280157746159131},null,null,0.10794165633467087,null,null,null,0.10794165633467087]
[21,{"$f":"VLOOKUP('Utility Group'!$B23,vldatabase,2,FALSE)","v":"PNM Resources"},null,{"$f":"VLOOKUP('Utility Group'!$B23,vldatabase,18,FALSE)","v":9.5000000000000001E-2},null,{"$f":"'7'!I28","v":1.0263013594281745},null,null,9.7498629145676571E-2,null,null,null,9.7498629145676571E-2]
[22,{"$f":"VLOOKUP('Utility Group'!$B24,vldatabase,2,FALSE)","v":"Sempra Energy"},null,{"$f":"VLOOKUP('Utility Group'!$B24,vldatabase,18,FALSE)","v":0.12},null,{"$f":"'7'!I29","v":1.0485547900245404},null,null,0.12582657480294485,null,null,null,0.12582657480294485]
[null,"Average (d)",null,null,null,null,null,null,{"$f":"AVERAGE(M10:M31)","v":0.1066756494042221},null,null,"Max",{"$f":"MAX(M10:M31)","v":0.14600918574617139}]
[null,"Midpoint (d,e)",null,null,null,null,null,null,{"$f":"AVERAGE(M32:M33)","v":0.10580197568892598},null,null,"Min",{"$f":"MIN(M10:M31)","v":6.5594765631680568E-2}]
[]
[]
["(a)",{"$f":"'Proxy Group Risk Measures'!B38","v":"The Value Line Investment Survey (Jan. 25, Feb. 15 & Mar. 15, 2019)"}]
["(b)",{"$f":"\"Adjustment to convert year-end return to an average rate of return from \" & 'Exhibit List'!B8 & \".\"","v":"Adjustment to convert year-end return to an average rate of return from Exh. AMM-7."}]
["(c)","(a) x (b)."]
["(d)","Excludes highlighted values."]
["(e)","Average of low and high values."]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,"Criteria Min",null,{"$f":"'6 (3)'!E43","v":6.5000000000000002E-2}]
[null,null,null,null,null,null,null,null,null,null,"Criteria Max",null,{"$f":"'6 (3)'!E44","v":0.16}]

{"sheet":"12 (1)","index":21,"n_rows":31,"n_cols":9,"rows_kept":31,"cut":false,"hidden":false,"merged":[]}
[{"$f":"'Exhibit List'!C18","v":"DCF MODEL - NON-UTILITY GROUP"},null,null,null,null,null,null,null,{"$f":"'Exhibit List'!B18","v":"Exh. AMM-12"}]
[null,null,null,null,null,null,null,null,"Page 1 of 3"]
[{"$f":"'Exhibit List'!D18","v":"DIVIDEND YIELD"}]
[]
[]
[null,null,null,null,"(a)",null,"(b)"]
[]
[null,"Company                ","Industry Group      ",null,"Price",null,"Dividends",null,"Yield"]
[{"$f":"A8+1","v":1},"Church & Dwight","Household Products",null,{"$f":"'Stock Price (Non-Utility)'!C34","v":65.703000000000003},null,0.91,null,{"$f":"G9/E9","v":1.3850204709069601E-2}]
[{"$f":"A9+1","v":2},"Coca-Cola","Beverage",null,{"$f":"'Stock Price (Non-Utility)'!D34","v":45.998666666666665},null,1.66,null,3.6088002550798574E-2]
[3,"Colgate-Palmolive","Household Products",null,{"$f":"'Stock Price (Non-Utility)'!E34","v":66.051333333333346},null,1.68,null,2.5434762861208951E-2]
[4,"Federal Realty Inv.","REIT",null,{"$f":"'Stock Price (Non-Utility)'!F34","v":133.809},null,4.0999999999999996,null,3.0640689340776777E-2]
[5,"General Mills","Food Processing",null,{"$f":"'Stock Price (Non-Utility)'!G34","v":46.687666666666672},null,1.98,null,4.2409487159349717E-2]
[6,"Kellogg","Food Processing",null,{"$f":"'Stock Price (Non-Utility)'!H34","v":55.599333333333334},null,2.2599999999999998,null,4.0647969400112706E-2]
[7,"Kimberly-Clark","Household Products",null,{"$f":"'Stock Price (Non-Utility)'!I34","v":117.89833333333334},null,4.12,null,3.49453625298633E-2]
[8,"McCormick & Co.","Food Processing",null,{"$f":"'Stock Price (Non-Utility)'!J34","v":135.11799999999999},null,2.2799999999999998,null,1.6874139640906467E-2]
[9,"PepsiCo, Inc.","Beverage",null,{"$f":"'Stock Price (Non-Utility)'!K34","v":116.03883333333332},null,3.71,null,3.1972055332051198E-2]
[10,"Procter & Gamble","Household Products",null,{"$f":"'Stock Price (Non-Utility)'!L34","v":99.790666666666681},null,2.87,null,2.876020469516187E-2]
[11,"Public Storage","REIT",null,{"$f":"'Stock Price (Non-Utility)'!M34","v":212.09666666666666},null,8.6999999999999993,null,4.1019032202297689E-2]
[12,"Smucker (J.M.)","Food Processing",null,{"$f":"'Stock Price (Non-Utility)'!N34","v":104.7936666666667},null,3.46,null,3.3017262493598522E-2]
[13,"Sysco Corp.","Wholesale Food",null,{"$f":"'Stock Price (Non-Utility)'!O34","v":66.61733333333332},null,1.56,null,2.341732882332927E-2]
[14,"Verizon Communications","Telecom. Services",null,{"$f":"'Stock Price (Non-Utility)'!P34","v":56.51700000000001},null,2.42,null,4.2818974821735044E-2]
[15,"Walmart Inc.","Retail Store",null,{"$f":"'Stock Price (Non-Utility)'!Q34","v":98.551999999999964},null,2.12,null,2.1511486321941727E-2]
[16,"Waste Management","Environmental",null,{"$f":"'Stock Price (Non-Utility)'!R34","v":99.924000000000007},null,2.0499999999999998,null,2.051559184980585E-2]
[]
[null,"     Average",null,null,null,null,null,null,{"$f":"AVERAGE(I9:I24)","v":3.0245159670750452E-2}]
[]
[]
[]
["(a)",{"$f":"'Stock Price (Non-Utility)'!B37","v":"Average of closing prices for 30 trading days ended Mar. 22, 2019."}]
["(b)","The Value Line Investment Survey, Summary & Index(Mar. 22, 2019)."]

{"sheet":"12 (2)","index":22,"n_rows":32,"n_cols":10,"rows_kept":32,"cut":false,"hidden":false,"merged":[[30,1,30,5],[7,2,7,8],[28,1,29,9]]}
[{"$f":"'Exhibit List'!C19","v":"DCF MODEL - NON-UTILITY GROUP"},null,null,null,null,null,null,null,null,{"$f":"'Exhibit List'!B19","v":"Exh. AMM-12"}]
[null,null,null,null,null,null,null,null,null,"Page 2 of 3"]
[{"$f":"'Exhibit List'!D19","v":"GROWTH RATES"}]
[]
[]
[null,null,null,"(a)",null,"(b)",null,"(c)"]
[]
[null,null,"Earnings Growth"]
[null,"Company                ",null,"Value Line",null,"IBES",null,"Zacks"]
[{"$f":"A9+1","v":1},{"$f":"'12 (1)'!B9","v":"Church & Dwight"},null,8.5000000000000006E-2,null,9.11E-2,null,8.3299999999999999E-2]
[2,{"$f":"'12 (1)'!B10","v":"Coca-Cola"}," ",6.5000000000000002E-2,null,5.2699999999999997E-2,null,7.0900000000000005E-2]
[3,{"$f":"'12 (1)'!B11","v":"Colgate-Palmolive"},null,0.06,null,3.5499999999999997E-2,null,5.4699999999999999E-2]
[4,{"$f":"'12 (1)'!B12","v":"Federal Realty Inv."},null,"n/a",null,6.7000000000000004E-2,null,5.0799999999999998E-2]
[5,{"$f":"'12 (1)'!B13","v":"General Mills"},null,0.03,null,5.3800000000000001E-2,null,7.2499999999999995E-2]
[6,{"$f":"'12 (1)'!B14","v":"Kellogg"},null,5.5E-2,null,2.63E-2,null,4.1799999999999997E-2]
[7,{"$f":"'12 (1)'!B15","v":"Kimberly-Clark"},null,7.0000000000000007E-2,null,2.8899999999999999E-2,null,5.4899999999999997E-2]
[8,{"$f":"'12 (1)'!B16","v":"McCormick & Co."},null,0.1,null,9.2299999999999993E-2,null,0.09]
[9,{"$f":"'12 (1)'!B17","v":"PepsiCo, Inc."},null,7.4999999999999997E-2,null,4.4900000000000002E-2,null,7.1900000000000006E-2]
[10,{"$f":"'12 (1)'!B18","v":"Procter & Gamble"},null,0.105,null,6.1699999999999998E-2,null,6.88E-2]
[11,{"$f":"'12 (1)'!B19","v":"Public Storage"},null,"n/a",null,0.17,null,3.9399999999999998E-2]
[12,{"$f":"'12 (1)'!B20","v":"Smucker (J.M.)"},null,5.5E-2,null,3.39E-2,null,5.8500000000000003E-2]
[13,{"$f":"'12 (1)'!B21","v":"Sysco Corp."},null,0.13,null,9.7900000000000001E-2,null,0.10290000000000001]
[14,{"$f":"'12 (1)'!B22","v":"Verizon Communications"},null,0.04,null,9.4600000000000004E-2,null,4.1200000000000001E-2]
[15,{"$f":"'12 (1)'!B23","v":"Walmart Inc."},null,7.0000000000000007E-2,null,3.5299999999999998E-2,null,4.5699999999999998E-2]
[16,{"$f":"'12 (1)'!B24","v":"Waste Management"},null,0.09,null,0.105,null,8.7300000000000003E-2]
[]
[]
[]
["(a)","The Value Line Investment Survey (Jan. 4, Jan. 18, Jan. 25, Feb. 22, Mar. 15 & Mar. 22, 2019)."]
[]
["(b)","www.finance.yahoo.com (retrieved Mar. 26, 2019)."]
["(c)","www.zacks.com (retrieved Mar. 25, 2019)."]

{"sheet":"12 (3)","index":23,"n_rows":40,"n_cols":16,"rows_kept":40,"cut":false,"hidden":false,"merged":[[7,3,7,9]]}
[{"$f":"'Exhibit List'!C20","v":"DCF MODEL - NON-UTILITY GROUP"},null,null,null,null,null,null,null,null,null,{"$f":"'Exhibit List'!B20","v":"Exh. AMM-12"}]
[null,null,null,null,null,null,null,null,null,null,"Page 3 of 3"]
[{"$f":"'Exhibit List'!D20","v":"DCF COST OF EQUITY ESTIMATES"}]
[]
[]
[null,null,null,null,"(a)",null,"(a)",null,"(a)"]
[]
[null,null,null,"Earnings Growth"]
[null,"Company                ",null,null,"Value Line",null,"IBES",null,"Zacks"]
[{"$f":"A9+1","v":1},{"$f":"'12 (1)'!B9","v":"Church & Dwight"},null,null,{"$f":"IF('12 (2)'!D10=\"n/a\",\"n/a\",'12 (1)'!$I9+'12 (2)'!D10)","v":9.8850204709069606E-2},null,{"$f":"IF('12 (2)'!F10=\"n/a\",\"n/a\",'12 (1)'!$I9+'12 (2)'!F10)","v":0.1049502047090696},null,{"$f":"IF('12 (2)'!H10=\"n/a\",\"n/a\",'12 (1)'!$I9+'12 (2)'!H10)","v":9.7150204709069599E-2},null,null,null,null,{"$f":"IF(E10=\"n/a\",\"n/a\",IF(E10<$E$39,\"nmf\",IF(E10>$E$40,\"nmf\",E10)))","v":9.8850204709069606E-2},{"$f":"IF(G10=\"n/a\",\"n/a\",IF(G10<$E$39,\"nmf\",IF(G10>$E$40,\"nmf\",G10)))","v":0.1049502047090696},{"$f":"IF(I10=\"n/a\",\"n/a\",IF(I10<$E$39,\"nmf\",IF(I10>$E$40,\"nmf\",I10)))","v":9.7150204709069599E-2}]
[2,{"$f":"'12 (1)'!B10","v":"Coca-Cola"},null,null,{"$f":"IF('12 (2)'!D11=\"n/a\",\"n/a\",'12 (1)'!$I10+'12 (2)'!D11)","v":0.10108800255079858},null,{"$f":"IF('12 (2)'!F11=\"n/a\",\"n/a\",'12 (1)'!$I10+'12 (2)'!F11)","v":8.8788002550798578E-2},null,{"$f":"IF('12 (2)'!H11=\"n/a\",\"n/a\",'12 (1)'!$I10+'12 (2)'!H11)","v":0.10698800255079857},null,null,null,null,0.10108800255079858,8.8788002550798578E-2,0.10698800255079857]
[3,{"$f":"'12 (1)'!B11","v":"Colgate-Palmolive"},null,null,{"$f":"IF('12 (2)'!D12=\"n/a\",\"n/a\",'12 (1)'!$I11+'12 (2)'!D12)","v":8.5434762861208949E-2},null,{"$f":"IF('12 (2)'!F12=\"n/a\",\"n/a\",'12 (1)'!$I11+'12 (2)'!F12)","v":6.0934762861208948E-2},null,{"$f":"IF('12 (2)'!H12=\"n/a\",\"n/a\",'12 (1)'!$I11+'12 (2)'!H12)","v":8.013476286120895E-2},null,null,null,null,8.5434762861208949E-2,"nmf",8.013476286120895E-2]
[4,{"$f":"'12 (1)'!B12","v":"Federal Realty Inv."},null,null,{"$f":"IF('12 (2)'!D13=\"n/a\",\"n/a\",'12 (1)'!$I12+'12 (2)'!D13)","v":"n/a"},null,{"$f":"IF('12 (2)'!F13=\"n/a\",\"n/a\",'12 (1)'!$I12+'12 (2)'!F13)","v":9.7640689340776785E-2},null,{"$f":"IF('12 (2)'!H13=\"n/a\",\"n/a\",'12 (1)'!$I12+'12 (2)'!H13)","v":8.1440689340776778E-2},null,null,null,null,"n/a",9.7640689340776785E-2,8.1440689340776778E-2]
[5,{"$f":"'12 (1)'!B13","v":"General Mills"},null,null,{"$f":"IF('12 (2)'!D14=\"n/a\",\"n/a\",'12 (1)'!$I13+'12 (2)'!D14)","v":7.2409487159349722E-2},null,{"$f":"IF('12 (2)'!F14=\"n/a\",\"n/a\",'12 (1)'!$I13+'12 (2)'!F14)","v":9.620948715934971E-2},null,{"$f":"IF('12 (2)'!H14=\"n/a\",\"n/a\",'12 (1)'!$I13+'12 (2)'!H14)","v":0.1149094871593497},null,null,null,null,7.2409487159349722E-2,9.620948715934971E-2,0.1149094871593497]
[6,{"$f":"'12 (1)'!B14","v":"Kellogg"},null,null,{"$f":"IF('12 (2)'!D15=\"n/a\",\"n/a\",'12 (1)'!$I14+'12 (2)'!D15)","v":9.5647969400112706E-2},null,{"$f":"IF('12 (2)'!F15=\"n/a\",\"n/a\",'12 (1)'!$I14+'12 (2)'!F15)","v":6.6947969400112703E-2},null,{"$f":"IF('12 (2)'!H15=\"n/a\",\"n/a\",'12 (1)'!$I14+'12 (2)'!H15)","v":8.2447969400112703E-2},null,null,null,null,9.5647969400112706E-2,6.6947969400112703E-2,8.2447969400112703E-2]
[7,{"$f":"'12 (1)'!B15","v":"Kimberly-Clark"},null,null,{"$f":"IF('12 (2)'!D16=\"n/a\",\"n/a\",'12 (1)'!$I15+'12 (2)'!D16)","v":0.10494536252986331},null,{"$f":"IF('12 (2)'!F16=\"n/a\",\"n/a\",'12 (1)'!$I15+'12 (2)'!F16)","v":6.3845362529863295E-2},null,{"$f":"IF('12 (2)'!H16=\"n/a\",\"n/a\",'12 (1)'!$I15+'12 (2)'!H16)","v":8.9845362529863304E-2},null,null,null,null,0.10494536252986331,"nmf",8.9845362529863304E-2]
[8,{"$f":"'12 (1)'!B16","v":"McCormick & Co."},null,null,{"$f":"IF('12 (2)'!D17=\"n/a\",\"n/a\",'12 (1)'!$I16+'12 (2)'!D17)","v":0.11687413964090647},null,{"$f":"IF('12 (2)'!F17=\"n/a\",\"n/a\",'12 (1)'!$I16+'12 (2)'!F17)","v":0.10917413964090646},null,{"$f":"IF('12 (2)'!H17=\"n/a\",\"n/a\",'12 (1)'!$I16+'12 (2)'!H17)","v":0.10687413964090646},null,null,null,null,0.11687413964090647,0.10917413964090646,0.10687413964090646]
[9,{"$f":"'12 (1)'!B17","v":"PepsiCo, Inc."},null,null,{"$f":"IF('12 (2)'!D18=\"n/a\",\"n/a\",'12 (1)'!$I17+'12 (2)'!D18)","v":0.1069720553320512},null,{"$f":"IF('12 (2)'!F18=\"n/a\",\"n/a\",'12 (1)'!$I17+'12 (2)'!F18)","v":7.6872055332051201E-2},null,{"$f":"IF('12 (2)'!H18=\"n/a\",\"n/a\",'12 (1)'!$I17+'12 (2)'!H18)","v":0.10387205533205121},null,null,null,null,0.1069720553320512,7.6872055332051201E-2,0.10387205533205121]
[10,{"$f":"'12 (1)'!B18","v":"Procter & Gamble"},null,null,{"$f":"IF('12 (2)'!D19=\"n/a\",\"n/a\",'12 (1)'!$I18+'12 (2)'!D19)","v":0.13376020469516187},null,{"$f":"IF('12 (2)'!F19=\"n/a\",\"n/a\",'12 (1)'!$I18+'12 (2)'!F19)","v":9.0460204695161861E-2},null,{"$f":"IF('12 (2)'!H19=\"n/a\",\"n/a\",'12 (1)'!$I18+'12 (2)'!H19)","v":9.756020469516187E-2},null,null,null,null,0.13376020469516187,9.0460204695161861E-2,9.756020469516187E-2]
[11,{"$f":"'12 (1)'!B19","v":"Public Storage"},null,null,{"$f":"IF('12 (2)'!D20=\"n/a\",\"n/a\",'12 (1)'!$I19+'12 (2)'!D20)","v":"n/a"},null,{"$f":"IF('12 (2)'!F20=\"n/a\",\"n/a\",'12 (1)'!$I19+'12 (2)'!F20)","v":0.2110190322022977},null,{"$f":"IF('12 (2)'!H20=\"n/a\",\"n/a\",'12 (1)'!$I19+'12 (2)'!H20)","v":8.041903220229768E-2},null,null,null,null,"n/a","nmf",8.041903220229768E-2]
[12,{"$f":"'12 (1)'!B20","v":"Smucker (J.M.)"},null,null,{"$f":"IF('12 (2)'!D21=\"n/a\",\"n/a\",'12 (1)'!$I20+'12 (2)'!D21)","v":8.8017262493598522E-2},null,{"$f":"IF('12 (2)'!F21=\"n/a\",\"n/a\",'12 (1)'!$I20+'12 (2)'!F21)","v":6.6917262493598528E-2},null,{"$f":"IF('12 (2)'!H21=\"n/a\",\"n/a\",'12 (1)'!$I20+'12 (2)'!H21)","v":9.1517262493598525E-2},null,null,null,null,8.8017262493598522E-2,6.6917262493598528E-2,9.1517262493598525E-2]
[13,{"$f":"'12 (1)'!B21","v":"Sysco Corp."},null,null,{"$f":"IF('12 (2)'!D22=\"n/a\",\"n/a\",'12 (1)'!$I21+'12 (2)'!D22)","v":0.15341732882332929},null,{"$f":"IF('12 (2)'!F22=\"n/a\",\"n/a\",'12 (1)'!$I21+'12 (2)'!F22)","v":0.12131732882332927},null,{"$f":"IF('12 (2)'!H22=\"n/a\",\"n/a\",'12 (1)'!$I21+'12 (2)'!H22)","v":0.12631732882332927},null,null,null,null,0.15341732882332929,0.12131732882332927,0.12631732882332927]
[14,{"$f":"'12 (1)'!B22","v":"Verizon Communications"},null,null,{"$f":"IF('12 (2)'!D23=\"n/a\",\"n/a\",'12 (1)'!$I22+'12 (2)'!D23)","v":8.2818974821735045E-2},null,{"$f":"IF('12 (2)'!F23=\"n/a\",\"n/a\",'12 (1)'!$I22+'12 (2)'!F23)","v":0.13741897482173504},null,{"$f":"IF('12 (2)'!H23=\"n/a\",\"n/a\",'12 (1)'!$I22+'12 (2)'!H23)","v":8.4018974821735037E-2},null,null,null,null,8.2818974821735045E-2,0.13741897482173504,8.4018974821735037E-2]
[15,{"$f":"'12 (1)'!B23","v":"Walmart Inc."},null,null,{"$f":"IF('12 (2)'!D24=\"n/a\",\"n/a\",'12 (1)'!$I23+'12 (2)'!D24)","v":9.1511486321941726E-2},null,{"$f":"IF('12 (2)'!F24=\"n/a\",\"n/a\",'12 (1)'!$I23+'12 (2)'!F24)","v":5.6811486321941725E-2},null,{"$f":"IF('12 (2)'!H24=\"n/a\",\"n/a\",'12 (1)'!$I23+'12 (2)'!H24)","v":6.7211486321941724E-2},null,null,null,null,9.1511486321941726E-2,"nmf",6.7211486321941724E-2]
[16,{"$f":"'12 (1)'!B24","v":"Waste Management"},null,null,{"$f":"IF('12 (2)'!D25=\"n/a\",\"n/a\",'12 (1)'!$I24+'12 (2)'!D25)","v":0.11051559184980585},null,{"$f":"IF('12 (2)'!F25=\"n/a\",\"n/a\",'12 (1)'!$I24+'12 (2)'!F25)","v":0.12551559184980585},null,{"$f":"IF('12 (2)'!H25=\"n/a\",\"n/a\",'12 (1)'!$I24+'12 (2)'!H25)","v":0.10781559184980585},null,null,null,null,0.11051559184980585,0.12551559184980585,0.10781559184980585]
[]
[null,"Average (b)",null,null,{"$f":"AVERAGE(N10:N25)","v":0.10301877379920947},null,{"$f":"AVERAGE(O10:O25)","v":9.851765923472465E-2},null,{"$f":"AVERAGE(P10:P25)","v":9.4907659670750447E-2},null,null,{"$f":"AVERAGE(E27:I27)","v":9.8814697568228194E-2}]
[null,"Midpoint (b,c)",null,null,{"$f":"AVERAGE(N28:N29)","v":0.1129134079913395},null,{"$f":"AVERAGE(O28:O29)","v":0.10216811865766678},null,{"$f":"AVERAGE(P28:P29)","v":9.6764407572635491E-2},null,null,{"$f":"AVERAGE(E28:I28)","v":0.10394864474054726},"Min",{"$f":"MIN(N10:N25)","v":7.2409487159349722E-2},{"$f":"MIN(O10:O25)","v":6.6917262493598528E-2},6.7211486321941724E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,"Max",{"$f":"MAX(N10:N25)","v":0.15341732882332929},{"$f":"MAX(O10:O25)","v":0.13741897482173504},0.12631732882332927]
[]
[]
["(a)",{"$f":"\"Sum of dividend yield (\" & '12 (3)'!K1 & \", p. 1) and respective growth rate (\" & K1 & \", p. 2).\"","v":"Sum of dividend yield (Exh. AMM-12, p. 1) and respective growth rate (Exh. AMM-12, p. 2)."}]
["(b)","Excludes highlighted figures."]
["(c)","Average of low and high values."]
[]
[]
[]
[]
[null,"Criteria Min",null,null,{"$f":"'6 (3)'!E43","v":6.5000000000000002E-2}]
[null,"Criteria Max",null,null,{"$f":"'6 (3)'!E44","v":0.16}]

{"sheet":"13","index":24,"n_rows":71,"n_cols":15,"rows_kept":71,"cut":false,"hidden":false,"merged":[[45,3,45,10],[52,3,52,10],[55,3,55,10],[12,3,12,10],[21,3,21,10],[22,3,22,10],[24,3,24,10],[28,3,28,10],[35,3,35,10]]}
[{"$f":"'Exhibit List'!C21","v":"FLOTATION COST STUDY"},null,null,null,null,null,null,null,null,null,null,{"$f":"'Exhibit List'!B21","v":"Exh. AMM-13"}]
[null,null,null,null,null,null,null,null,null,null,null,"Page 1 of 1"]
[{"$f":"'Exhibit List'!D21","v":"ELECTRIC & GAS UTILITIES"}]
[]
[null,null,null,-1,{"$f":"D5-1","v":-2},-3,-4,-5,-6,-7,-8,-9]
[null,null,null,null,null,null,"Underwriting",null,null,"Total","Gross Proceeds","Flotation"]
[null,null,null,null,"Shares","Offering","Discount","Underwriting","Offering","Flotation","Before Flot.","Cost",null,"Current","Net"]
["No.","Sym","Company","Date","Issued","Price","(per share)","Discount","Expense","Costs","Costs","(%)",null,"Price","Proceeds"]
[1,"ALE","ALLETE","2014-02-27",3220000,49.75,1.74125,{"$f":"E9*G9","v":5606825},450000,{"$f":"I9+H9","v":6056825},{"$f":"F9*E9","v":160195000},{"$f":"J9/K9","v":3.7809076438091074E-2}]
[{"$f":"A9+1","v":2},"LNT","Alliant Energy","2018-12-14",7268673,44.85,0.52,{"$f":"E10*G10","v":3779709.96},1000000,{"$f":"I10+H10","v":4779709.96},{"$f":"F10*E10","v":325999984.05000001},{"$f":"J10/K10","v":1.466168771120834E-2}]
[3,"AEE","Ameren Corp.","2009-09-10",{"$f":"19000000+2850000","v":21850000},25.25,0.75749999999999995,{"$f":"E11*G11","v":16551374.999999998},450000,{"$f":"I11+H11","v":17001375},{"$f":"F11*E11","v":551712500},{"$f":"J11/K11","v":3.081564220495276E-2}]
[4,"AEP","American Elec Pwr","2009-04-02",{"$f":"60000000+9000000","v":69000000},24.5,0.73499999999999999,{"$f":"E12*G12","v":50715000},400000,{"$f":"I12+H12","v":51115000},{"$f":"F12*E12","v":1690500000},{"$f":"J12/K12","v":3.0236616385684707E-2}]
[5,"AGR","AVANGRID, Inc.","N/A"]
[6,"AVA","Avista Corp.","2006-12-13",{"$f":"2750000+412500","v":3162500},25.05,0.48,{"$f":"E14*G14","v":1518000},300000,{"$f":"I14+H14","v":1818000},{"$f":"F14*E14","v":79220625},{"$f":"J14/K14","v":2.294856926463279E-2}]
[7,"BKH","Black Hills Corp.","2015-11-19",{"$f":"5500000+825000","v":6325000},40.25,1.4087499999999999,8910343.75,1200000,10110343.75,254581250,3.9713622861070878E-2]
[8,"CNP","CenterPoint Energy","2018-09-27",60550459,27.25,0.75,45412844.25,1000000,46412844.25,1650000007.75,2.8128996383030472E-2]
[9,"CMS","CMS Energy Corp.","2005-03-31",{"$f":"20000000+3000000","v":23000000},12.25,0.42880000000000001,9862400,325000,10187400,281750000,3.6157586512866019E-2]
[10,"ED","Consolidated Edison","2018-11-15",13636363,77,1.4630000000000001,19949999.069000002,640000,20589999.069000002,1049999951,1.9609523837968258E-2]
[11,"D","Dominion Energy (a)","2018-03-29",20000000,67.325800000000001,{"$f":"N19-F19","v":1.8941999999999979},37883999.999999955,450000,38333999.999999955,1346516000,2.8469026732693824E-2,null,69.22,{"$f":"K19-H19-I19","v":1308182000}]
[12,"DTE","DTE Energy Co.","2002-06-20",{"$f":"5500000+825000","v":6325000},43.25,1.4056,8890420,250000,9140420,273556250,3.3413310790742307E-2]
[13,"DUK","Duke Energy Corp. (a)","2018-03-08",18500000,74.072000000000003,{"$f":"N21-F21","v":1.7879999999999967},33077999.99999994,450000,33527999.99999994,1370332000,2.4467063456155107E-2,null,75.86,{"$f":"K21-H21-I21","v":1336804000}]
[14,"EIX","Edison International","N/A"]
[15,"EE","El Paso Electric Co.","N/A"]
[16,"ETR","Entergy Corp.","2018-06-08",13289037,75.25,0.8,{"$f":"E24*G24","v":10631229.600000001},650000,{"$f":"I24+H24","v":11281229.600000001},{"$f":"F24*E24","v":1000000034.25},{"$f":"J24/K24","v":1.1281229213617901E-2}]
[17,"EVRG","Evergy Inc.","N/A"]
[18,"ES","Eversource Energy","2009-03-17",{"$f":"16500000+2475000","v":18975000},20.2,0.65649999999999997,{"$f":"E26*G26","v":12457087.5},350000,{"$f":"I26+H26","v":12807087.5},{"$f":"F26*E26","v":383295000},{"$f":"J26/K26","v":3.3413134791740046E-2}]
[19,"EXC","Exelon Corp.","2014-06-13",{"$f":"50000000+7500000","v":57500000},35,1.05,{"$f":"E27*G27","v":60375000},600000,{"$f":"I27+H27","v":60975000},{"$f":"F27*E27","v":2012500000},{"$f":"J27/K27","v":3.0298136645962735E-2}]
[20,"FE","FirstEnergy Corp.","2003-09-15",{"$f":"28000000+4200000","v":32200000},30,0.97499999999999998,{"$f":"E28*G28","v":31395000},423000,{"$f":"I28+H28","v":31818000},{"$f":"F28*E28","v":966000000},{"$f":"J28/K28","v":3.2937888198757766E-2}]
[21,"FTS","Fortis Inc.","N/A"]
[22,"HE","Hawaiian Elec.","2013-03-20",{"$f":"6100000+900000","v":7000000},26.75,1.00312,{"$f":"E30*G30","v":7021840},450000,{"$f":"I30+H30","v":7471840},{"$f":"F30*E30","v":187250000},{"$f":"J30/K30","v":3.99030173564753E-2}]
[23,"IDA","IDACORP, Inc.","2004-12-10",{"$f":"3500000+525000","v":4025000},30,1.2,4830000,300000,5130000,120750000,4.2484472049689442E-2]
[24,"MGEE","MGE Energy","2004-09-10",{"$f":"1100000+165000","v":1265000},31.85,1.0349999999999999,1309275,125000,1434275,40290250,3.5598562927755477E-2]
[25,"NEE","NextEra Energy, Inc. (a)","2016-11-03",{"$f":"12000000+1800000","v":13800000},124,{"$f":"N33-F33","v":1.8900000000000006},26082000.000000007,750000,26832000.000000007,1711200000,1.5680224403927072E-2,null,125.89,{"$f":"K33-H33-I33","v":1684368000}]
[26,"NWE","NorthWestern Corp. (a)","2015-09-30",1100000,51.81,{"$f":"N34-F34","v":1.3299999999999983},1462999.9999999981,1000000,2462999.9999999981,56991000,4.3217350107911744E-2,null,53.14,{"$f":"K34-H34-I34","v":54528000}]
[27,"OGE","OGE Energy Corp.","2003-08-22",{"$f":"4650000+674074","v":5324074},21.6,0.79,4206018.46,325000,4531018.46,114999998.40000001,3.9400161069915285E-2]
[28,"OTTR","Otter Tail Corp.","N/A"]
[29,"PCG","PG&E Corp. (a)","2016-08-17",4900000,63.15,{"$f":"N37-F37","v":0.30000000000000426},{"$f":"E37*G37","v":1470000.000000021},175000,{"$f":"I37+H37","v":1645000.000000021},{"$f":"F37*E37","v":309435000},{"$f":"J37/K37","v":5.3161407080647661E-3},null,63.45,{"$f":"K37-H37-I37","v":307790000}]
[30,"PNW","Pinnacle West Capital","2010-04-09",{"$f":"6000000+900000","v":6900000},38,1.33,9177000,190000,9367000,262200000,3.5724637681159417E-2]
[31,"PNM","PNM Resources","2006-12-07",{"$f":"5000000+750000","v":5750000},30.79,1.0780000000000001,6198500,250000,6448500,177042500,3.6423457644350933E-2]
[32,"POR","Portland General Elec.","2013-06-13",{"$f":"11100000+1665000","v":12765000},29.5,0.95874999999999999,12238443.75,600000,12838443.75,376567500,3.4093339839471014E-2]
[33,"PPL","PPL Corp.","2018-05-10",55000000,27,0.29430000000000001,16186500,1000000,17186500,1485000000,1.1573400673400673E-2]
[34,"PEG","Pub Sv Enterprise Grp.","2003-10-02",{"$f":"8250000+1237500","v":9487500},41.75,1.2524999999999999,11883093.75,350000,12233093.75,396103125,3.0883608277516114E-2]
[35,"SRE","Sempra Energy","2018-01-05",{"$f":"23364486+3504672","v":26869158},107,1.9259999999999999,51749998.307999998,1500000,53249998.307999998,2874999906,1.8521739147493384E-2]
[36,"SO","Southern Company (a)","2016-08-18",32500000,49.3,{"$f":"N44-F44","v":1.6600000000000037},53950000.000000119,557000,54507000.000000119,1602250000,3.4019035731003351E-2,null,50.96,{"$f":"K44-H44-I44","v":1547743000}]
[37,"VVC","Vectren Corp.","2007-02-26",{"$f":"4600000+690000","v":5290000},28.33,0.99,5237100,425000,5662100,149865700,3.7781160065311806E-2]
[38,"WEC","WEC Energy Group","N/A"]
[39,"XEL","Xcel Energy Inc. (a)","2018-11-09",8138351,49,{"$f":"N47-F47","v":0.5},{"$f":"E47*G47","v":4069175.5},650000,{"$f":"I47+H47","v":4719175.5},{"$f":"F47*E47","v":398779199},{"$f":"J47/K47","v":1.183405631947217E-2},null,49.5,{"$f":"K47-H47-I47","v":394060023.5}]
[null,null,"Average",null,null,null,null,null,null,null,null,{"$f":"AVERAGE(L9:L47)","v":2.8962983607252905E-2}]
[]
[]
[1,"ATO","Atmos Energy Corp.","2018-11-30",7008087,92.75,0.97689999999999999,{"$f":"E51*G51","v":6846200.1902999999},1000000,{"$f":"I51+H51","v":7846200.1902999999},{"$f":"F51*E51","v":650000069.25},{"$f":"J51/K51","v":1.2071075929812295E-2}]
[{"$f":"A51+1","v":2},"CPK","Chesapeake Utilities","2016-09-23",960488,62.26,2.33,{"$f":"E52*G52","v":2237937.04},{"$f":"K52-O52-H52","v":162045.83999999519},{"$f":"I52+H52","v":2399982.8799999952},{"$f":"F52*E52","v":59799982.879999995},{"$f":"J52/K52","v":4.0133504466314245E-2},null,null,57400000]
[{"$f":"A52+1","v":3},"NJR","New Jersey Resources","N/A"]
[4,"NI","NiSource Inc.","2017-05-03","N/A","N/A","N/A",{"$f":"0.02*K54","v":10000000},57950,{"$f":"H54+I54","v":10057950},500000000,{"$f":"J54/K54","v":2.0115899999999999E-2}]
[5,"NWN","Northwest Nat. Holding Co.","2016-11-10",1012000,54.63,2.0499999999999998,{"$f":"E55*G55","v":2074599.9999999998},250000,{"$f":"H55+I55","v":2324600},{"$f":"F55*E55","v":55285560},{"$f":"J55/K55","v":4.2047145764644508E-2}]
[6,"OGS","ONE Gas, Inc.","N/A"]
[7,"SJI","South Jersey Industries","2018-04-20",11016949,29.5,1.0325,{"$f":"E57*G57","v":11374999.842499999},700000,{"$f":"H57+I57","v":12074999.842499999},{"$f":"F57*E57","v":324999995.5},{"$f":"J57/K57","v":3.715384618366864E-2}]
[8,"SWX","Southwest Gas","2018-11-28",3100000,75.5,2.5480999999999998,{"$f":"E58*G58","v":7899109.9999999991},600000,{"$f":"H58+I58","v":8499110},{"$f":"F58*E58","v":234050000},{"$f":"J58/K58","v":3.631322367015595E-2}]
[9,"SR","Spire Inc.","2018-05-09",2000000,63.05,2.1093799999999998,{"$f":"E59*G59","v":4218760},325000,{"$f":"H59+I59","v":4543760},{"$f":"F59*E59","v":126100000},{"$f":"J59/K59","v":3.6032989690721648E-2}]
[null,null,"Average",null,null,null,null,null,null,null,null,{"$f":"AVERAGE(L51:L59)","v":3.1981097957902473E-2}]
[]
[null,null,"Average - Electric & Gas",null,null,null,null,null,null,null,null,{"$f":"AVERAGE(L9:L47,L51:L59)","v":2.9504696439420774E-2}]
[]
[null,"Column Notes:"]
[null,"(1-4)","SEC Form 424B for each company."]
[null,"(5)","Column (2) * Column (4)"]
[null,"(6)","SEC Form 424B for each company."]
[null,"(7)","Column (5) + Column (6)"]
[null,"(8)","Column (2) * Column (3)"]
[null,"(9)","Column (7) / Column (8)"]
["(a)","Underwriting discount computed as the difference between the current market price and the price offered to the issuing company by the underwriters."]

{"sheet":"14 (1)","index":25,"n_rows":39,"n_cols":13,"rows_kept":39,"cut":false,"hidden":false,"merged":[[5,2,5,11],[7,4,7,5],[7,8,7,9],[8,0,8,1]]}
[null,"Count",{"$f":"COUNTIF(C10:C30,\"√\")","v":18},17,6,7,12,11,7,11,13,null,{"$f":"A30-COUNTIF(M10:M30,\"- -\")","v":16}]
[{"$f":"'Exhibit List'!C22","v":"REGULATORY MECHANISMS"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Exhibit List'!B22","v":"Exh. AMM-14"}]
[null,null,null,null,null,null,null,null,null,null,null,null,"Page 1 of 4"]
[{"$f":"'Exhibit List'!D22","v":"UTILITY GROUP"}]
[]
[null,null,"Type of Adjustment Clause"]
[]
[null,null,null,null,"Decoupling",null,null,null,"New Capital"]
["Holding Company",null,"Elec. Fuel/\nPurch. Pwr","Conserv.\nProgram\nExpense","Full","Partial","Renew-\nables\nExpense","Environ-\nmental\nCompliance","Gener-\nation\nCapacity","Generic\nInfra-\nstructure","Trans-\nmission\nExpense","Other","Future\nTest Year"]
[{"$f":"A5+1","v":1},"Algonquin Pwr & Util","√","- -","- -","√","- -","√","- -","√","√","Taxes, franchise fees; Renewables mechanism available","P"]
[{"$f":"A10+1","v":2},"Ameren Corp.","√","√","- -","√","√","√","- -","√","√","Taxes, franchise fees, bad debts","O,P"]
[{"$f":"A11+1","v":3},"AVANGRID, Inc.","D","√","√","- -","√","- -","D","- -","- -","Storm costs","C"]
[4,"Black Hills Corp.","√","√","- -","√","√","√","√","√","√",null,"O"]
[5,"CenterPoint Energy","√","- -","- -","- -","- -","- -","√","√","√","Franchise fees","- -"]
[6,"CMS Energy Corp.","√","√","- -","- -","√","- -","- -","- -","√",null,"C"]
[7,"Dominion Energy","√","√","- -","- -","√","√","√","√","√",null,"- -"]
[8,"DTE Energy Co.","√","√","- -","- -","√","- -","- -","- -","√","Taxes, franchise fees","C"]
[9,"Edison International","√","- -","√","- -","- -","- -","- -","- -","- -",null,"C"]
[10,"El Paso Electric Co.","√","√","- -","- -","- -","- -","√","- -","- -","Military base discounts","- -"]
[11,"Emera Inc.","√","√","- -","- -","- -","√","√","- -","- -","Franchise fees, gross receipts taxes","C"]
[12,"Entergy Corp.","√","√","- -","√","- -","√","√","√","√","Taxes, franchise fees, storm costs","O,P"]
[13,"Exelon Corp.","D","√","√","√","√","√","D","√","√","Taxes, franchise fees, bad debts, nuclear decomm., societal benefits","O,P"]
[14,"FirstEnergy Corp.","D","√","- -","√","√","√","- -","√","√","Taxes, fees, low-income assistance, societal benefits, uncollectibles","O,P"]
[15,"Hawaiian Elec.","√","√","√","- -","√","- -","√","√","- -","IRP cost recovery charge","C"]
[16,"IDACORP, Inc.","√","√","√","- -","- -","- -","- -","- -","- -",null,"P"]
[17,"NorthWestern Corp.","√","√","- -","- -","- -","- -","- -","- -","- -","Purchased power contracts","- -"]
[18,"OGE Energy Corp.","√","√","- -","√","√","√","- -","√","√","Storm costs, taxes, franchise fees","- -"]
[19,"Otter Tail Corp.","√","√","- -","- -","√","√","- -","- -","√",null,"C"]
[20,"PNM Resources","√","√","- -","- -","√","√","- -","√","√","Taxes, franchise fees","O"]
[21,"Sempra Energy","√","- -","√","- -","- -","- -","- -","- -","- -",null,"C"]
[]
["Sources:"]
[{"$f":"M2 & \", pages 2-4, contain operating company data that are aggregated into the parent company data on this page.\"","v":"Exh. AMM-14, pages 2-4, contain operating company data that are aggregated into the parent company data on this page."}]
[]
["Notes:"]
["D - Delivery-only utility."]
["C - Fully-forecasted test years commonly used in the state listed for this operating company."]
["O - Fully-forecasted test years occasionally used in the state listed for this operating company."]
["P - Partially-forecasted test years commonly or occasionally used in the state listed for this operating company."]

{"sheet":"14 (2-4)","index":26,"n_rows":98,"n_cols":14,"rows_kept":98,"cut":false,"hidden":false,"merged":[[5,3,5,12],[7,5,7,6],[7,9,7,10],[8,0,8,1]]}
[null,{"$f":"COUNTIF(B10:B87,\"*\")","v":55},null,{"$f":"COUNTIF(D10:D87,\"D\")","v":22},null,{"$f":"SUM(F2:G2)","v":23},null,null,null,{"$f":"SUM(J2,K2)","v":38}]
[null,null,null,null,null,{"$f":"COUNTIF(F10:F87,\"√\")","v":12},{"$f":"COUNTIF(G10:G87,\"√*\")","v":11},null,null,{"$f":"COUNTIF(J10:J87,\"√\")","v":9},{"$f":"COUNTIF(K10:K87,\"√\")","v":29},null,null,{"$f":"COUNTIF(N10:N87,\"- -\")","v":15}]
[{"$f":"'Exhibit List'!C23","v":"REGULATORY MECHANISMS"}]
[]
[{"$f":"'Exhibit List'!D23","v":"UTILITY GROUP OPERATING COS."}]
[null,null,null,"Type of Adjustment Clause (a)"]
[]
[null,null,null,null,null,"Decoupling",null,null,null,"New Capital Tracker"]
["Holding Company/\n       Operating Company",null,"State","Elec. Fuel/\nPurch. Pwr","Conserv.\nProgram\nExpense","Full","Partial","Renew-\nables\nExpense","Environ-\nmental\nCompliance","Gener-\nation\nCapacity","Generic\nInfra-\nstructure","Trans-\nmission\nExpense","Other","Future\nTest Year\n(b)"]
["ALGONQUIN PWR & UTIL"]
[null,"Empire District Electric","MO","√","- -","- -","- -","- -","√","- -","- -","√","√","P"]
[null,"Liberty Utilities","NH","D","- -","- -","√","- -","- -","D","√","- -","- -","- -"]
["AMEREN"]
[null,"Ameren Illinois","IL","D","√","- -","- -","√","√","D","- -","√","√","O"]
[null,"Union Electric","MO","√","√","- -","√","- -","√","- -","√","√","√","P"]
["AVANGRID"]
[null,"Central Maine Pwr","ME","D","- -","√","- -","- -","- -","D","- -","- -","√","C"]
[null,"NY State E&G","NY","D","- -","√","- -","√","- -","D","- -","- -","√","C"]
[null,"Rochester G&E","NY","D","- -","√","- -","√","- -","D","- -","- -","√","C"]
[null,"United Illuminating","CT","D","√","√","- -","- -","- -","D","- -","√","- -","C"]
["BLACK HILLS"]
[null,"Black Hills Colorado Electric","CO","√","√","- -","- -","√","- -","√","√","- -","√","- -"]
[null,"Black Hills Power","SD","√","√","- -","√","- -","√","- -","- -","√","√","- -"]
[null,"Cheyenne Light Fuel & Power","WY","√","√","- -","√","√","- -","- -","- -","- -","√","O"]
["CENTERPOINT ENERGY"]
[null,"CenterPoint Energy Houston Elect.","TX","D","√","- -","- -","- -","- -","- -","√","√","√","- -"]
["CMS ENERGY"]
[null,"Consumers Energy","MI","√","√","- -","- -","√","- -","- -","- -","√","- -","C"]
["DOMINION ENERGY"]
[null,"Virginia Electric & Power","NC","√","√","- -","- -","√","√","- -","- -","- -","- -","- -"]
[null,"Virginia Electric & Power","VA","√","√","- -","- -","√","- -","√","√","√","√","- -"]
["DTE ENERGY"]
[null,"DTE Electric","MI","√","√","- -","- -","√","- -","- -","- -","√","- -","C"]
["EDISON INTERNATIONAL"]
[null,"Southern California Edison Co.","CA","√","- -","√","- -","- -","- -","- -","- -","- -","- -","C"]
["EL PASO ELECTRIC"]
[null,"El Paso Electric ","NM","√","√","- -","- -","- -","- -","- -","- -","- -","√","O"]
[null,"El Paso Electric ","TX","√","√","- -","- -","- -","- -","- -","√","- -","√","- -"]
["EMERA INC."]
[null,"Emera Maine","ME","D","- -","- -","- -","- -","- -","- -","- -","- -","- -","C"]
[null,"Tampa Electric Co.","FL","√","√","- -","- -","- -","√","√","- -","- -","√","C"]
["ENTERGY CORP."]
[null,"Entergy Arkansas Inc.","AR","√","√","- -","√","- -","- -","√","√","√","√","P"]
[null,"Entergy Louisiana LLC","LA","√","√","- -","√","- -","√","√","√","√","√","O"]
[null,"Entergy Mississippi Inc.","MS","√","√","- -","√","- -","√","- -","- -","√","√","O"]
[null,"Entergy New Orleans Inc.","LA","√","√","- -","√","- -","√","√","- -","√","√","O"]
[null,"Entergy Texas Inc.","TX","√","√","- -","- -","- -","- -","- -","√","√","√","- -"]
["EXELON CORP."]
[null,"Baltimore G&E","MD","D","√","√","- -","- -","- -","D","√","- -","√","P"]
[null,"Commonwealth Edison","IL","D","√","- -","- -","√","√","D","√","√","√","O"]
[null,"PECO Energy","PA","D","√","- -","- -","- -","- -","D","√","- -","√","O"]
[null,"Atlantic City Electric","NJ","D","√","- -","- -","√","√","D","- -","- -","√","P"]
[null,"Delmarva P&L","MD","D","√","√","- -","- -","- -","D","√","- -","- -","P"]
[null,"Potomac Electric Pwr","DC","D","- -","- -","√","√","- -","D","√","- -","√","P"]
["FIRSTENERGY"]
[null,"Potomac Edison","MD","D","√","- -","- -","- -","- -","- -","- -","- -","√","P"]
[null,"Jersey Central Power & Light","NJ","D","√","- -","- -","√","√","- -","- -","- -","√","P"]
[null,"Clev. Elec./OH Ed./Toledo Ed.","OH","D","√","- -","√","√","- -","- -","√","√","√","P"]
[null,"Metropolitan Edison","PA","D","√","- -","- -","- -","- -","- -","√","√","√","O"]
[null,"Pennsylvania Electric","PA","D","√","- -","- -","- -","- -","- -","√","√","√","O"]
[null,"Pennsylvania Power","PA","D","√","- -","- -","- -","- -","- -","√","- -","√","O"]
[null,"West Penn Power","PA","D","√","- -","- -","- -","- -","- -","√","- -","√","O"]
[null,"Monongahela Power","WV","√","√","- -","- -","- -","- -","- -","√","- -","√","- -"]
[null,"Potomac Edison","WV","√","√","- -","- -","- -","- -","- -","√","- -","√","- -"]
["HAWAIIAN ELECTRIC"]
[null,"Hawaiian Electric","HI","√","√","√","- -","√","- -","√","√","- -","√","C"]
[null,"Hawaii Electric Light","HI","√","√","√","- -","√","- -","√","√","- -","√","C"]
[null,"Maui Electric","HI","√","√","√","- -","√","- -","√","√","- -","√","C"]
["IDACORP"]
[null,"Idaho Power","ID","√","√","√","- -","- -","- -","- -","- -","- -","- -","P"]
[null,"Idaho Power","OR","√","√","- -","- -","√","- -","- -","- -","- -","- -","C"]
["NORTHWESTERN CORP."]
[null,"NorthWestern Corp.","MT","√","√","- -","- -","- -","- -","- -","- -","- -","√","- -"]
[null,"NorthWestern Corp.","SD","√","√","- -","- -","- -","- -","- -","- -","- -","- -","- -"]
["OGE ENERGY"]
[null,"Oklahoma G&E","OK","√","√","- -","√","√","√","- -","√","√","√","- -"]
["OTTER TAIL CORP."]
[null,"Otter Tail Power","MN","√","√","- -","- -","√","√","- -","- -","√","- -","C"]
[null,"Otter Tail Power","ND","√","- -","- -","- -","√","√","- -","√","- -","√","O"]
["PNM RESOURCES"]
[null,"Public Service Co. New Mexico","NM","√","√","- -","- -","√","√","- -","√","- -","√","O"]
[null,"Texas-New Mexico Power Co.","TX","√","√","- -","- -","- -","- -","- -","√","√","√","- -"]
["SEMPRA ENERGY"]
[null,"Oncor Electric","TX","D","√","- -","- -","- -","- -","D","√","√","- -","- -"]
[null,"San Diego Gas & Electric","CA","√","- -","√","- -","- -","- -","- -","- -","- -","- -","C"]
[]
[]
["Sources:"]
["(a)","Regulatory Research Associates, Regulatory Focus, \"Adjustment Clauses-A State-by-State Overview,\" Sep. 28, 2018."]
["(b)","Edison Electric Institute, \"Alternative Regulation for Emerging Utility Challenges:  2015 Update,\" Nov. 11, 2015."]
["(c)","NorthWestern Corp. is not a holding company, with its Montana and South Dakota operations representing its major divisions."]
[]
["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."]
["LIR - Limited issue reopeners."]

{"sheet":"Stock Price (Utility)","index":27,"n_rows":69,"n_cols":24,"rows_kept":69,"cut":false,"hidden":false,"merged":[]}
[null,null,1,{"$f":"C1+1","v":2},{"$f":"D1+1","v":3},4,5,6,7,8,9,10,11,{"$f":"M1+1","v":12},{"$f":"N1+1","v":13},{"$f":"O1+1","v":14},{"$f":"P1+1","v":15},{"$f":"Q1+1","v":16},{"$f":"R1+1","v":17},{"$f":"S1+1","v":18},{"$f":"T1+1","v":19},{"$f":"U1+1","v":20},{"$f":"V1+1","v":21},{"$f":"W1+1","v":22}]
[null,"Date",{"$f":"TRANSPOSE('Utility Group'!B3:B24)","v":"AQN"},"AEE","AGR","AVA","BKH","CNP","CMS","D","DTE","EIX","EE","EMA","ETR","EXC","FE","HE","IDA","NWE","OGE","OTTR","PNM","SRE"]
[{"$f":"A2+1","v":1},"2019-03-22",11.28,73.75,50.04,40.75,72.87,30.72,55.64,75.52,124.89,64.69,57.55,49.98,96.12,50.28,41.77,40.61,100.02,70.650000000000006,43.11,48.58,47.3,126.07]
[2,"2019-03-21",11.19,73.260000000000005,49.36,40.869999999999997,72.650000000000006,30.62,55.22,75.11,123.24,64.98,57.99,49.400002000000001,94.95,49.66,41.24,40.590000000000003,99.4,70.44,42.82,49.19,47.06,125.87]
[3,"2019-03-20",11.19,72.23,48.81,40.450000000000003,71.39,30.26,54.6,74.94,122.4,63.29,57.58,48.98,93.57,49.1,40.590000000000003,40.06,98.2,69.77,42.26,49.01,46.49,125.05]
[4,"2019-03-19",11.08,72,48.69,40.67,71.849999999999994,30.27,54.37,75.19,122.14,63.01,57.51,49,93.18,49.08,40.409999999999997,40.04,98.04,69.819999999999993,41.96,49.11,46.38,123.93]
[5,"2019-03-18",11.22,72.510000000000005,49.5,41.47,72.739999999999995,30.58,55.32,76.61,123.34,63.52,58.72,48.869999,94.49,49.67,41.24,40.590000000000003,99.61,70.319999999999993,42.85,50.15,47.44,124.65]
[6,"2019-03-15",11.23,73.040000000000006,49.54,41.45,73.02,30.81,55.53,77.040000000000006,123.98,63.92,58.6,49,94.66,50,41.23,40.630000000000003,99.54,70.739999999999995,43.11,50.13,47.17,124.62]
[7,"2019-03-14",11.22,72.61,49.43,41.11,72.69,30.41,55.15,76.64,124.38,64.05,58.74,48.869999,94.94,49.62,41.21,40.26,99.28,70.23,42.83,50.41,46.53,124.45]
[8,"2019-03-13",11.25,72.94,49.49,41.49,72.72,30.41,55.3,76.3,124.16,64.099999999999994,59.19,49.09,95.01,49.63,41.62,40.14,100.07,70.650000000000006,42.79,50.74,46.82,124.34]
[9,"2019-03-12",11.3,72.37,49.5,41.45,73,30.68,55.32,76.33,124.06,64.16,59.53,49.150002000000001,94.89,49.46,41.58,39.799999999999997,101.22,70.88,42.91,51.05,47.2,124]
[10,"2019-03-11",11.16,72.569999999999993,48.84,41.01,73.239999999999995,30.43,54.95,76.319999999999993,123.69,63.13,59.44,47.869999,93.96,49.08,41.36,39.96,101.48,70.55,42.74,51.54,47.11,123.19]
[11,"2019-03-08",11.14,71.7,48.3,41.09,72.81,30.03,54.64,75.73,123.2,62.05,58.45,47.77,92.49,48.78,40.89,39.409999999999997,100.34,70.17,42.37,50.43,45.86,122.3]
[12,"2019-03-07",11.19,71.22,48.1,40.5,72.33,30.03,54.28,76.12,122.5,62.2,57.61,47.900002000000001,92.13,48.55,40.78,39.130000000000003,99.35,69.63,42.11,50.2,44.94,121.7]
[13,"2019-03-06",11.18,71.069999999999993,48.5,40.049999999999997,72.09,30.1,54.03,75.83,122.38,61.73,57.48,47.310001,92.09,48.43,40.72,38.880000000000003,98.7,69.2,41.96,50.06,44.23,120.97]
[14,"2019-03-05",11.23,71.069999999999993,48.28,40,71.88,30.17,54,75.45,122.76,62.5,57.91,47.150002000000001,92.17,48.42,40.42,38.840000000000003,98.6,68.849999999999994,42.05,50.21,44.32,121.08]
[15,"2019-03-04",11.24,71.3,48.6,40.159999999999997,72,30.34,54.15,75.27,123.11,62.09,57.71,47.259998000000003,92.64,48.45,40.74,38.840000000000003,99.59,69.489999999999995,42.34,50.91,44.76,121.33]
[16,"2019-03-01",11.04,70.930000000000007,48.71,40.06,71.95,30.17,54.1,74.790000000000006,122.9,61.31,57.09,47.009998000000003,93.25,48.54,40.9,38.43,98.92,69.05,42.43,50.63,44.79,121.26]
[17,"2019-02-28",11.09,71.239999999999995,48.35,40.409999999999997,70.98,30.14,54.4,74.09,123.56,59.89,53.8,46.82,93.33,48.59,40.75,38.28,98.41,68.540000000000006,42.52,50.28,43.68,120.44]
[18,"2019-02-27",11.03,70.42,48.49,40.229999999999997,71.040000000000006,31.16,53.85,74.33,122.36,60.61,53.63,46.400002000000001,92.46,48.3,40.72,38.090000000000003,98.06,67.959999999999994,42.3,49.94,43.83,120.33]
[19,"2019-02-26",11.12,70.22,48.7,40.74,70.69,30.93,53.85,73.89,122.3,61.34,53.9,46.509998000000003,92.7,48.56,40.78,38,98.11,67.319999999999993,41.92,49.7,44.36,118.9]
[20,"2019-02-25",10.97,70.88,49.18,41.03,70.59,31.01,53.82,75.12,122.82,60.67,54.32,46.419998,92.45,48.42,40.43,38.15,98.59,67.209999999999994,42.24,50.03,44.23,117.59]
[21,"2019-02-22",11.06,72.180000000000007,49.27,41.73,71.19,31.4,54.2,75.05,123.72,61.41,55,46.470001000000003,92.77,48.74,40.72,38.619999999999997,99.42,67.41,42.79,49.94,44.6,118.48]
[22,"2019-02-21",11,71.2,48.9,41.37,70.37,31.22,53.41,74.34,122.74,61.26,54.89,46.52,91.19,48.49,40.049999999999997,38.31,99.1,66.78,42.6,49.95,44.17,117.67]
[23,"2019-02-20",10.87,70.400000000000006,48.51,41.57,70.12,30.98,52.79,73.540000000000006,121.77,62.68,54.23,46.389999000000003,91.24,48.13,39.590000000000003,37.979999999999997,98.29,66.19,41.94,49.68,43.9,117.13]
[24,"2019-02-19",10.93,70.09,51.18,41.58,69.8,31.21,52.79,73.540000000000006,120.51,61.65,54.07,46.169998,90.05,48.15,39.6,37.700000000000003,98.51,66.02,41.93,50.49,43.59,116.27]
[25,"2019-02-15",10.75,69.680000000000007,50.63,41.23,69.64,30.89,52.77,73.260000000000005,119.81,60.5,53.38,46.450001,89.86,48.26,39.590000000000003,37.86,97.89,65.540000000000006,41.88,50.23,43.36,115.26]
[26,"2019-02-14",10.8,69.03,50.46,41.01,69.53,30.83,52.5,72.900000000000006,119.21,60.52,52.44,46.080002,89.69,47.86,39.450000000000003,37.68,97.6,64.989999999999995,41.64,49.11,43.06,114.05]
[27,"2019-02-13",10.81,70.06,50.43,41,70.39,30.76,52.78,73.25,119.35,60.41,52.42,46.209999000000003,89.36,47.9,39.51,37.57,97.17,65.06,41.67,49.53,42.97,114.24]
[28,"2019-02-12",10.92,70.19,50.49,41.09,70.42,30.84,52.79,73.2,119.49,60.07,52.82,46.330002,90.86,47.92,39.520000000000003,37.68,98.16,65.58,41.47,49.85,42.9,114.12]
[29,"2019-02-11",10.93,70.760000000000005,50.56,40.97,70.31,30.79,52.83,72.81,119.04,58.42,52.93,46.360000999999997,90.6,47.8,39.35,37.770000000000003,98.38,64.98,41.44,50.02,42.74,114.95]
[30,"2019-02-08",11.08,70.47,50.51,41.07,69.430000000000007,30.85,52.95,73.05,118.56,58.08,53.55,46.439999,90.82,47.72,39.49,37.979999999999997,98.55,65.010000000000005,41.26,49.89,42.9,117.92]
[]
[null,"Average",{"$f":"AVERAGE(C3:C32)","v":11.083333333333334},{"$f":"AVERAGE(D3:D32)","v":71.379666666666665},49.311666666666682,40.920333333333332,71.457666666666668,{"$f":"AVERAGE(H3:H32)","v":30.634666666666668},54.077666666666666,74.852000000000004,122.279,61.94133333333334,56.082666666666682,47.472666733333327,92.597333333333353,48.719666666666662,40.541666666666657,38.929333333333339,98.953333333333333,68.300999999999988,42.274666666666668,50.033000000000008,44.956333333333333,120.40533333333335]
[]
[]
["(a)","Average of closing prices for 30 trading days ended Mar. 22, 2019."]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"2019-01-21",44.860000999999997,"Emera on MLK Day"]

{"sheet":"Stock Price (Non-Utility)","index":28,"n_rows":37,"n_cols":18,"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]
[null,"Date","CHD","KO","CL","FRT","GIS","K","KMB","MKC","PEP","PG","PSA","SJM","SYY","VZ","WMT","WM"]
[1,"2019-03-22",67.099999999999994,45.93,66,134.52000000000001,50.74,56.74,122.05,142.37,120.72,101.66,222.12,114.3,65.56,59.76,98.28,101.9]
[2,"2019-03-21",66.77,45.51,65.83,134.06,50.04,56.48,121.46,143.28,119.44,102.49,222.02,111.59,65.91,58.29,99.06,101.95]
[3,"2019-03-20",65.819999999999993,45.53,65.11,131.69999999999999,48.29,54.11,119.57,139.38999999999999,118.32,101.72,218.85,107.07,65.41,57.67,98.64,100.8]
[4,"2019-03-19",66.38,45.56,65.75,131.28,47.24,54.41,119.94,140.30000000000001,118.09,101.9,217.48,106.91,66.180000000000007,57.5,99.85,101.26]
[5,"2019-03-18",66.86,45.41,66.290000000000006,132.38999999999999,47.62,54.27,119.57,140.71,117.27,101.51,217.76,107.02,66.459999999999994,58.07,99.66,101.4]
[6,"2019-03-15",67.400000000000006,45.3,67.2,132.68,47.51,54.27,120.19,139.99,115.66,102.44,217.62,105.58,66.27,58.39,98.42,100.97]
[7,"2019-03-14",66.930000000000007,45.7,66.25,133.47999999999999,47.46,53.81,118.45,139.46,115.5,101.32,218.57,103.85,66.12,57.95,98.22,101.16]
[8,"2019-03-13",66.94,46.22,66.52,133.86000000000001,47.08,53.61,118.47,139.19999999999999,116.58,101.18,219.14,103.26,66.45,57.66,99.03,101.08]
[9,"2019-03-12",66.400000000000006,46.05,65.739999999999995,134,46.83,54.16,117.78,138.4,116.57,100.05,218.27,102.8,66.180000000000007,57.43,98.37,100.51]
[10,"2019-03-11",66.45,46.18,65.849999999999994,132.9,46.91,54.15,117.59,139.08000000000001,116.59,99.58,218.84,103.13,66.459999999999994,57.58,98.48,99.85]
[11,"2019-03-08",65.650000000000006,44.84,65.349999999999994,131.83000000000001,46.56,54.56,115.88,137.05000000000001,115.23,98.41,214.32,102.49,65.78,56.53,97.59,98.95]
[12,"2019-03-07",65.63,45.28,65.34,132.36000000000001,46.4,54.3,115.18,135.63,116.1,98.55,214.17,102.63,65.87,56.3,97.45,99.7]
[13,"2019-03-06",65.36,45.45,65.61,132.77000000000001,46.81,54.47,116.13,136.47,116.66,98.93,213.21,103.41,66.28,55.68,98.26,99.81]
[14,"2019-03-05",65.63,45.6,65.72,134.30000000000001,46.82,54.77,116.68,135.83000000000001,116.03,99.09,213.15,102.08,66.58,56.08,98.34,99.71]
[15,"2019-03-04",65.89,45.65,66.03,133.07,46.78,54.61,116.44,135.47,116.17,98.87,212.35,102.54,67.11,56.24,97.85,100.24]
[16,"2019-03-01",65.58,45.38,66,132.46,47.22,56.84,115.68,136.71,116.18,98.44,212,105.42,67.58,56.96,97.93,101]
[17,"2019-02-28",65.8,45.34,65.87,133.59,47.13,56.26,116.83,135.97999999999999,115.64,98.55,211.49,105.91,67.55,56.92,98.99,101.25]
[18,"2019-02-27",65.739999999999995,44.94,65.87,133.12,47.09,55.76,116.67,134.75,115.37,98.91,209.61,107.57,67.11,56.72,98.11,100.24]
[19,"2019-02-26",65.599999999999994,44.69,66.489999999999995,133.74,46.86,55.92,117.77,133.04,115.97,99.83,202.7,106.09,67.41,56.64,98.69,99.43]
[20,"2019-02-25",65.3,44.94,66.52,134.22,46.2,55.66,117.78,133.43,116.06,99.57,201.41,101.06,67.260000000000005,56.78,99.12,99.3]
[21,"2019-02-22",66.28,45.28,66.900000000000006,135.16,46.58,56.73,119.1,135.74,116.76,100.25,201.14,101.42,67.33,56.92,99.55,99.73]
[22,"2019-02-21",66.150000000000006,45.86,66.7,134.46,46.95,58.33,119.73,133.76,116.1,99.78,200.48,106.77,67.239999999999995,56.15,99.39,99.32]
[23,"2019-02-20",64.94,45.1,66.510000000000005,133.63,46.95,58.45,118.58,130.41999999999999,115.83,99.28,205.62,106.94,67.349999999999994,55.76,99.88,99.18]
[24,"2019-02-19",64.959999999999994,44.83,66.72,135.33000000000001,45.74,57.42,119.57,129.69,115.93,99.99,207.91,104.01,67.010000000000005,55.44,102.2,99.08]
[25,"2019-02-15",64.69,45.24,66.48,135.47999999999999,45.04,56.79,118.44,128.47,115.91,98.48,207.74,103.38,67.540000000000006,55.16,99.99,99.06]
[26,"2019-02-14",64.349999999999994,45.59,65.45,134.22,44.53,56.58,116.85,127.4,112.59,98.46,208.15,101.54,66.56,54.03,98.52,98.84]
[27,"2019-02-13",64.819999999999993,49.79,65.94,135.58000000000001,44.47,56.96,116.09,128.59,114.12,99.24,207.96,103.73,66.53,54.48,97.94,98.56]
[28,"2019-02-12",64.150000000000006,49.66,66.02,135.08000000000001,44.84,56.53,116,128.75,113.79,99.26,207.74,104.36,66.94,54.42,96.97,98.65]
[29,"2019-02-11",64.180000000000007,49.61,65.790000000000006,136.47999999999999,43.99,55.67,116.79,127.49,112.97,98.27,210.51,103.34,66.290000000000006,54.05,96.2,97.37]
[30,"2019-02-08",63.34,49.5,65.69,136.52000000000001,43.95,55.36,115.69,126.69,113.015,97.71,210.57,103.61,66.2,53.95,95.58,97.42]
[]
[null,"Average",65.703000000000003,45.998666666666665,66.051333333333346,133.809,46.687666666666672,55.599333333333334,117.89833333333334,135.11799999999999,116.03883333333332,99.790666666666681,212.09666666666666,104.7936666666667,66.61733333333332,56.51700000000001,98.551999999999964,99.924000000000007]
[]
[]
["(a)","Average of closing prices for 30 trading days ended Mar. 22, 2019."]

{"sheet":"2019 03 Market DCF","index":29,"n_rows":435,"n_cols":19,"rows_kept":435,"cut":false,"hidden":false,"merged":[[425,16,425,17],[0,4,0,6],[0,8,0,9],[0,10,0,12],[0,13,0,15],[0,16,0,18],[1,8,1,9],[1,10,1,12],[1,13,1,15],[1,16,1,18]]}
[null,null,null,null,"EPS Growth Rates",null,null,"Market","Weighted",null,"Weighted",null,null,"Weighted",null,null,"Weighted"]
[null,null,null,"Dividend",null,null,"Value","Cap","Dividend Yield",null,"IBES",null,null,"Zacks",null,null,"Value Line"]
[null,"Company","Ticker","Yield","IBES","Zacks","Line","($Millions)","Weight","Product","Mkt. Cap.","Weight","Product","Mkt. Cap.","Weight","Product","Mkt. Cap.","Weight","Product"]
[null,"(a)",null,"(b)","(c)","(b)",null,"(b)"]
[1,"Agilent Technologies, Inc.","A",8.3999999999999995E-3,0.1065,0.11749999999999999,9.5000000000000001E-2,24759.9,{"$f":"H5/H$424","v":1.2483122684425595E-3},{"$f":"D5*I5","v":1.04858230549175E-5},{"$f":"IF(E5=\"n/a\",\"--\",IF(E5=\"NMF\",\"--\",$H5))","v":24759.9},{"$f":"IF(K5=\"--\",\"--\",K5/K$424)","v":1.271152857678242E-3},{"$f":"IF(L5=\"--\",\"--\",E5*L5)","v":1.3537777934273277E-4},{"$f":"IF(F5=\"n/a\",\"--\",IF(F5=\"NMF\",\"--\",$H5))","v":24759.9},{"$f":"IF(N5=\"--\",\"--\",N5/N$424)","v":1.2630188173429367E-3},{"$f":"IF(O5=\"--\",\"--\",F5*O5)","v":1.4840471103779506E-4},{"$f":"IF(G5=\"n/a\",\"--\",IF(G5=\"NMF\",\"--\",$H5))","v":24759.9},{"$f":"IF(Q5=\"--\",\"--\",Q5/Q$424)","v":1.3227151380514155E-3},{"$f":"IF(R5=\"--\",\"--\",G5*R5)","v":1.2565793811488446E-4}]
[2,"American Airlines Group Inc.","AAL",1.2500000000000001E-2,0.18290000000000001,0.16070000000000001,0.01,14329.38,7.2243994738167123E-4,9.030499342270891E-6,14329.38,7.3565855822347605E-4,1.3455195029907379E-4,{"$f":"IF(F6=\"n/a\",\"--\",IF(F6=\"NMF\",\"--\",$H6))","v":14329.38},7.3095111776935793E-4,1.1746384462553582E-4,{"$f":"IF(G6=\"n/a\",\"--\",IF(G6=\"NMF\",\"--\",$H6))","v":14329.38},7.6549936974265598E-4,{"$f":"IF(R6=\"--\",\"--\",G6*R6)","v":7.6549936974265606E-6}]
[3,"Advance Auto Parts, Inc.","AAP",1.6000000000000001E-3,0.17519999999999999,0.12890000000000001,0.13,10877.36,5.4840051600637965E-4,8.7744082561020754E-7,10877.36,5.5843469674736175E-4,9.7837758870137782E-5,10877.36,5.548613024694512E-4,7.1521621888312272E-5,10877.36,5.8108670608665396E-4,7.5541271791265018E-5]
[4,"Apple Inc.","AAPL",1.6899999999999998E-2,0.13,8.5699999999999998E-2,0.17499999999999999,849876.56,4.2847965319317088E-2,7.2413061389645875E-4,849876.56,4.3631962080531578E-2,5.6721550704691053E-3,849876.56,4.3352763448102911E-2,3.7153318275024196E-3,849876.56,4.5401822761281831E-2,7.9453189832243195E-3]
[5,"AbbVie Inc.","ABBV",5.5199999999999999E-2,9.5799999999999996E-2,7.6100000000000001E-2,0.14499999999999999,114436.95,5.7695325364055493E-3,3.184781960095863E-4,114436.95,5.8750986884632843E-3,5.6283445435478265E-4,114436.95,5.8375042407010028E-3,4.4423407271734631E-4,114436.95,6.113412659882831E-3,8.8644483568301043E-4]
[6,"AmerisourceBergen Corporation","ABC",2.0899999999999998E-2,9.4399999999999998E-2,8.0299999999999996E-2,0.08,16129.31,8.1318646499029716E-4,1.699559711829721E-5,16129.31,8.2806548083305036E-4,7.8169381390639952E-5,16129.31,8.2276673333727519E-4,6.6068168686983197E-5,16129.31,8.6165463121111452E-4,6.893237049688916E-5]
[7,"Abbott Laboratories","ABT",1.67E-2,0.1074,0.1173,0.1,134598.28,6.7860001145104293E-3,1.1332620191232416E-4,134598.28,6.9101647527080538E-3,7.4215169444084492E-4,134598.28,6.8659469715949351E-3,8.0537557976808585E-4,134598.28,7.1904645217340558E-3,7.1904645217340558E-4]
[8,"Accenture PLC","ACN",1.8100000000000002E-2,8.6900000000000005E-2,0.1033,9.5000000000000001E-2,107402.74,5.4148909327722018E-3,9.8009525883176865E-5,107402.74,5.5139681450035432E-3,4.7916383180080793E-4,107402.74,5.4786845526109112E-3,5.6594811428470717E-4,107402.74,5.7376334341495833E-3,5.4507517624421042E-4]
[9,"Analog Devices, Inc.","ADI",2.0499999999999997E-2,9.3399999999999997E-2,0.124,0.105,38823.980000000003,1.9573766672631378E-3,4.0126221678894318E-5,38823.980000000003,1.9931911325749667E-3,1.8616405178250187E-4,38823.980000000003,1.9804368072627847E-3,2.4557416410058531E-4,38823.980000000003,2.0740417394822029E-3,2.1777438264563131E-4]
[10,"Archer Daniels Midland Company","ADM",3.3399999999999999E-2,"NMF","n/a",9.5000000000000001E-2,23478.93,1.183729997653628E-3,3.9536581921631178E-5,"--","--","--","--","--","--",23478.93,1.2542835850003237E-3,1.1915694057503075E-4]
[11,"Automatic Data Processing, Inc.","ADP",2.12E-2,0.1681,0.1275,0.15,65013.43,3.2777621186891527E-3,6.9488556916210044E-5,65013.43,3.3377359089481113E-3,5.6107340629417749E-4,65013.43,3.3163779122697503E-3,4.2283818381439316E-4,65013.43,3.4731258218993625E-3,5.2096887328490437E-4]
[12,"Alliance Data Systems Corporation","ADS",1.5100000000000001E-2,4.6899999999999997E-2,9.8400000000000001E-2,0.13500000000000001,8816.2199999999993,4.444846541096152E-4,6.7117182770551899E-6,8816.2199999999993,4.5261746803985757E-4,2.1227759251069319E-5,8816.2199999999993,4.4972119264759318E-4,4.4252565356523169E-5,8816.2199999999993,4.7097717092523184E-4,6.3581918074906299E-5]
[13,"Ameren Corporation","AEE",2.6499999999999999E-2,7.6999999999999999E-2,6.7900000000000002E-2,6.5000000000000002E-2,17540.62,8.8434004749974465E-4,2.3435011258743234E-5,17540.62,9.0052097296225442E-4,6.9340114918093593E-5,17540.62,8.9475858657998852E-4,6.0754108028781221E-5,17540.62,9.3704916436687614E-4,6.0908195683846955E-5]
[14,"American Electric Power Company, Inc.","AEP",3.27E-2,5.74E-2,5.7200000000000001E-2,0.04,40421.51,2.0379188462786042E-3,6.6639946273310357E-5,40421.51,2.0752070060125298E-3,1.1911688214511922E-4,40421.51,2.0619278654362772E-3,1.1794227390295506E-4,40421.51,2.1593844555065516E-3,8.6375378220262061E-5]
[15,"The AES Corporation","AES",3.0800000000000001E-2,7.5999999999999998E-2,7.7800000000000008E-2,"n/a",11723.74,5.9107219633483055E-4,1.8205023647112781E-5,11723.74,6.0188714831952924E-4,4.5743423272284219E-5,11723.74,5.9803570408749947E-4,4.6527177778007461E-5,"--","--","--"]
[16,"Aflac Incorporated","AFL",2.2200000000000001E-2,6.1899999999999997E-2,3.4300000000000004E-2,8.5000000000000006E-2,36428.620000000003,1.8366105383475699E-3,4.0772753951316054E-5,36428.620000000003,1.8702153245479488E-3,1.1576632858951802E-4,36428.620000000003,1.85824791496877E-3,6.3737903483428822E-5,36428.620000000003,1.9460776147045243E-3,1.6541659724988458E-4]
[17,"Allergan plc","AGN",2.0400000000000001E-2,5.0099999999999999E-2,7.7300000000000008E-2,4.4999999999999998E-2,48248.99,2.4325544996935517E-3,4.9624111793748457E-5,48248.99,2.477063377420301E-3,1.2410087520875706E-4,48248.99,2.4612127790415617E-3,1.9025174781991274E-4,48248.99,2.5775414871906329E-3,1.1598936692357848E-4]
[18,"American International Group, Inc.","AIG",3.0299999999999997E-2,0.4975,0.11,"NMF",36692.31,1.84990491603349E-3,5.605211895581474E-5,36692.31,1.883752951801741E-3,9.3716709352136614E-4,36692.31,1.8716989156571876E-3,2.0588688072229063E-4,"--","--","--"]
[19,"Apartment Investment and Management Company","AIV",3.1600000000000003E-2,7.0999999999999994E-2,5.33E-2,5.5E-2,7129.63,3.5945236444638812E-4,1.1358694716505865E-5,7129.63,3.6602932760990652E-4,2.5988082260303359E-5,7129.63,3.6368712517791753E-4,1.9384523771983006E-5,7129.63,3.8087672121880591E-4,2.0948219667034325E-5]
[20,"Assurant, Inc.","AIZ",2.4E-2,0.19400000000000001,"n/a",7.4999999999999997E-2,6167.13,3.1092629776696039E-4,7.4622311464070497E-6,6167.13,3.1661537094952789E-4,6.1423381964208416E-5,"--","--","--",6167.13,3.2945836652535046E-4,2.4709377489401283E-5]
[21,"Arthur J. Gallagher & Co.","AJG",2.2099999999999998E-2,0.13750000000000001,0.1017,0.17,14340.12,7.229814226607748E-4,1.597788944080312E-5,14340.12,7.3620994097104233E-4,1.0122886688351833E-4,14340.12,7.314989722476986E-4,7.439344547759095E-5,14340.12,7.6607311844853422E-4,1.3023243013625082E-4]
[22,"Albemarle Corporation","ALB",1.6200000000000003E-2,0.13289999999999999,0.15049999999999999,8.5000000000000006E-2,8774.41,4.4237673218975351E-4,7.166503061474008E-6,8774.41,4.5047097710170647E-4,5.9867592856816788E-5,8774.41,4.4758843699215406E-4,6.7362059767319183E-5,8774.41,4.6874361101901537E-4,3.9843206936616312E-5]
[23,"Alaska Air Group, Inc.","ALK",2.52E-2,0.1167,0.25370000000000004,3.5000000000000003E-2,6847.71,3.4523889045338631E-4,8.7000200394253343E-6,6847.71,3.5155578718217256E-4,4.1026560364159537E-5,6847.71,3.4930620017477451E-4,8.8618982984340299E-5,6847.71,3.6581608479784077E-4,1.2803562967924429E-5]
[24,"The Allstate Corporation","ALL",2.1400000000000002E-2,0.1222,8.3299999999999999E-2,0.115,30972.15,1.5615133673820662E-3,3.3416386061976224E-5,30972.15,1.590084652237657E-3,1.9430834450344169E-4,30972.15,1.579909784109307E-3,1.3160648501630526E-4,30972.15,1.6545838902014606E-3,1.9027714737316798E-4]
[25,"Allegion PLC","ALLE",9.4999999999999998E-3,9.2799999999999994E-2,0.12809999999999999,0.105,8310.42,4.1898389096524684E-4,3.9803469641698449E-6,8310.42,4.2665011294498018E-4,3.9593130481294157E-5,8310.42,4.2392000129334476E-4,5.4304152165677459E-5,8310.42,4.4395649164840099E-4,4.6615431623082104E-5]
[26,"Applied Materials, Inc.","AMAT",2.12E-2,0.1077,8.5900000000000004E-2,0.19,35830.089999999997,1.8064346352934003E-3,3.8296414268220091E-5,35830.089999999997,1.839487287685677E-3,1.9811278088374744E-4,35830.089999999997,1.8277165051995756E-3,1.5700084779664354E-4,35830.089999999997,1.9141031442269408E-3,3.6367959740311878E-4]
[27,"AMETEK, Inc.","AME",7.0999999999999995E-3,8.4500000000000006E-2,9.5799999999999996E-2,0.105,17861.66,9.005258225093691E-4,6.3937333398165205E-6,17861.66,9.1700290194536918E-4,7.7486745214383701E-5,17861.66,9.111350485656903E-4,8.7286737652593133E-5,17861.66,9.5419965640925223E-4,1.0019096392297149E-4]
[28,"Affiliated Managers Group, Inc.","AMG",1.23E-2,4.7899999999999998E-2,9.3200000000000005E-2,6.5000000000000002E-2,5404.25,2.7246441127511426E-4,3.3513122586839056E-6,5404.25,2.7744974055257248E-4,1.3289842572468221E-5,5404.25,2.7567435424317402E-4,2.5692849815463819E-5,5404.25,2.8870404504114966E-4,1.8765762927674728E-5]
[29,"Amgen Inc.","AMGN",3.2099999999999997E-2,0.02,5.8499999999999996E-2,7.0000000000000007E-2,112551.42,5.674470349905745E-3,1.821504982319744E-4,112551.42,5.778297132409421E-3,1.1556594264818842E-4,112551.42,5.7413221127172618E-3,3.3586734359395982E-4,112551.42,6.0126845037008561E-3,4.2088791525905994E-4]
[30,"Ameriprise Financial, Inc.","AMP",2.8999999999999998E-2,0.18840000000000001,"n/a",0.16,16848.93,8.4946732535793332E-4,2.4634552435380066E-5,16848.93,8.6501017848701568E-4,1.6296791762695375E-4,"--","--","--",16848.93,9.0009793137163854E-4,1.4401566901946217E-4]
[31,"American Tower Corporation (REIT)","AMT",1.8500000000000003E-2,0.19600000000000001,0.1404,9.5000000000000001E-2,80114.34,4.0391000569541266E-3,7.4723351053651354E-5,80114.34,4.1130041814387893E-3,8.061488195620027E-4,80114.34,4.0866852838262633E-3,5.7377061384920739E-4,80114.34,4.2798416105476198E-3,4.065849530020239E-4]
[32,"Anthem, Inc.","ANTM",1.0200000000000001E-2,0.17580000000000001,0.13830000000000001,0.18,75828.820000000007,3.8230383122517674E-3,3.8994990784968032E-5,75828.820000000007,3.8929891169741811E-3,6.8438748676406108E-4,75828.820000000007,3.8680780841970452E-3,5.3495519904445143E-4,75828.820000000007,4.0509019872687667E-3,7.29162357708378E-4]
[33,"Aon plc","AON",9.8999999999999991E-3,0.13120000000000001,0.11800000000000001,9.5000000000000001E-2,38889.43,1.9606764397973389E-3,1.9410696753993655E-5,38889.43,1.9965512816278721E-3,2.6194752814957687E-4,38889.43,1.9837754548984819E-3,2.3408550367802087E-4,38889.43,2.0775381876013575E-3,1.9736612782212897E-4]
[34,"A. O. Smith Corporation","AOS",1.7299999999999999E-2,9.35E-2,0.1128,0.125,8645.36,4.3587045800276119E-4,7.5405589234477683E-6,8645.36,4.4384565647103444E-4,4.1499568880041717E-5,8645.36,4.4100551144002722E-4,4.9745421690435072E-5,8645.36,4.6184954486505137E-4,5.7731193108131421E-5]
[35,"Apache Corporation","APA",3.1300000000000001E-2,7.51E-2,7.0000000000000007E-2,"n/a",11994.22,6.0470890336387125E-4,1.8927388675289172E-5,11994.22,6.1577336857667126E-4,4.6244579980108014E-5,11994.22,6.1183306715095764E-4,4.2828314700567042E-5,"--","--","--"]
[36,"Anadarko Petroleum Corporation","APC",2.8500000000000001E-2,0.31979999999999997,0.152,"n/a",21017.16,1.0596156961789113E-3,3.019904734109897E-5,21017.16,1.0790036710277844E-3,3.450653739946854E-4,21017.16,1.072099183240129E-3,1.6295907585249961E-4,"--","--","--"]
[37,"Air Products and Chemicals, Inc.","APD",2.4300000000000002E-2,0.11849999999999999,0.13009999999999999,9.5000000000000001E-2,39832.28,2.0082118184661163E-3,4.8799547188726626E-5,39832.28,2.0449564234847426E-3,2.42327336182942E-4,39832.28,2.0318708547963724E-3,2.6434639820900802E-4,39832.28,2.1279068065340584E-3,2.0215114662073554E-4]
[38,"Amphenol Corporation","APH",9.8999999999999991E-3,6.5000000000000002E-2,0.1085,0.1,27680.36,1.395552202670717E-3,1.3815966806440098E-5,27680.36,1.4210868668921321E-3,9.2370646347988584E-5,27680.36,1.4119934067111227E-3,1.5320128462815682E-4,27680.36,1.4787309802831545E-3,1.4787309802831547E-4]
[39,"Aptiv PLC","APTV",1.0800000000000001E-2,0.1125,0.12789999999999999,0.11,21268.26,1.0722753277043182E-3,1.1580573539206637E-5,21268.26,1.0918949380588712E-3,1.2283818053162302E-4,21268.26,1.0849079597309392E-3,1.3875972804958711E-4,21268.26,1.1361859079403952E-3,1.2498044987344347E-4]
[40,"Alexandria Real Estate Equities, Inc.","ARE",2.8199999999999999E-2,1E-3,4.3899999999999995E-2,"n/a",15511.37,7.8203197393171477E-4,2.2053301664874355E-5,15511.37,7.9634095056945104E-4,7.9634095056945104E-7,15511.37,7.9124520667566128E-4,3.4735664573061525E-5,"--","--","--"]
[41,"Arconic Inc.","ARNC",1.3000000000000001E-2,0.112,"n/a","n/a",8966.56,4.5206429968321017E-4,5.876835895881733E-6,8966.56,4.6033579972226929E-4,5.1557609568894162E-5,"--","--","--","--","--","--"]
[42,"Atmos Energy Corporation","ATO",2.1000000000000001E-2,6.4000000000000001E-2,6.5000000000000002E-2,7.4999999999999997E-2,11708.4,5.9029880426951899E-4,1.23962748896599E-5,11708.4,6.0109960536350825E-4,3.8470374743264526E-5,11708.4,5.9725320057746746E-4,3.8821458037535383E-5,11708.4,6.2548224840815961E-4,4.6911168630611968E-5]
[43,"Activision Blizzard, Inc","ATVI",8.1000000000000013E-3,7.2999999999999995E-2,0.10589999999999999,0.14499999999999999,32103.94,1.6185744759608812E-3,1.3110453255283139E-5,32103.94,1.6481898179609294E-3,1.2031785671114784E-4,32103.94,1.6376431379306294E-3,1.7342640830685365E-4,32103.94,1.7150459989375706E-3,2.486816698459477E-4]
[44,"AvalonBay Communities, Inc.","AVB",2.9900000000000003E-2,2.5399999999999999E-2,5.6100000000000004E-2,5.5E-2,27208.71,1.3717731695804811E-3,4.1016017770456393E-5,27208.71,1.3968727446491526E-3,3.5480567714088473E-5,27208.71,1.3879342293638879E-3,7.7863110267314115E-5,27208.71,1.4535346509416808E-3,7.9944405801792443E-5]
[45,"Broadcom Inc.","AVGO",4.0099999999999997E-2,0.15279999999999999,0.11939999999999999,0.47499999999999998,104646.72,5.2759415194840592E-3,2.1156525493131075E-4,104646.72,5.3724763498501542E-3,8.2091438625710351E-4,104646.72,5.3380981560191042E-3,6.3736891982868102E-4,104646.72,5.5904022508745108E-3,2.6554410691653923E-3]
[46,"Avery Dennison Corporation","AVY",1.9199999999999998E-2,0.1197,7.0000000000000007E-2,0.115,9103.5400000000009,4.5897037824294847E-4,8.8122312622646091E-6,9103.5400000000009,4.673682400166472E-4,5.5943978329992671E-5,9103.5400000000009,4.6437757520967842E-4,3.2506430264677494E-5,9103.5400000000009,4.8632628434915255E-4,5.5927522700152545E-5]
[47,"American Water Works Company, Inc.","AWK",1.78E-2,8.2000000000000003E-2,8.0399999999999985E-2,0.1,18532.5,9.3434735660934555E-4,1.6631382947646352E-5,18532.5,9.5144327460619862E-4,7.8018348517708288E-5,18532.5,9.4535503909175603E-4,7.6006545142977177E-5,18532.5,9.9003704764307832E-4,9.900370476430784E-5]
[48,"American Express Company","AXP",1.44E-2,0.125,0.105,0.09,91066.99,4.5912964457504226E-3,6.6114668818806081E-5,91066.99,4.6753042047284477E-3,5.8441302559105596E-4,91066.99,4.645387178816596E-3,4.8776565377574256E-4,91066.99,4.8649504339588149E-3,4.3784553905629333E-4]
[49,"The Boeing Company","BA",1.95E-2,0.21820000000000001,0.1363,0.17499999999999999,238728.77,1.203591502474574E-2,2.3470034298254193E-4,238728.77,1.2256138279860248E-2,2.6742893726655059E-3,238728.77,1.217771189508576E-2,1.6598221313001891E-3,238728.77,1.2753288905342695E-2,2.2318255584349712E-3]
[50,"Bank of America Corporation","BAC",2.0899999999999998E-2,0.11840000000000001,0.08,0.13,293481.71999999997,1.4796377676792882E-2,3.092442934449712E-4,293481.71999999997,1.50671096027983E-2,1.7839457769713188E-3,293481.71999999997,1.4970695960249063E-2,1.1976556768199251E-3,293481.71999999997,1.5678282779226362E-2,2.0381767612994272E-3]
[51,"Baxter International Inc.","BAX",1.03E-2,0.109,0.122,0.125,37994.44,1.9155540040389793E-3,1.9730206241601487E-5,37994.44,1.9506032327224465E-3,2.1261575236674666E-4,37994.44,1.9381214251433633E-3,2.3645081386749033E-4,37994.44,2.0297263296615181E-3,2.5371579120768976E-4]
[52,"BB&T Corporation","BBT",3.27E-2,3.9699999999999999E-2,9.5799999999999996E-2,0.1,37874.51,1.9095075300889909E-3,6.2440896233910008E-5,37874.51,1.9444461253746239E-3,7.7194511177372573E-5,37874.51,1.9320037168018944E-3,1.8508595606962148E-4,37874.51,2.0233194691125452E-3,2.0233194691125452E-4]
[53,"Best Buy Co., Inc.","BBY",2.6699999999999998E-2,0.09,0.1106,0.12,18129.400000000001,9.1402438780053793E-4,2.4404451154274362E-5,18129.400000000001,9.3074845286095339E-4,8.3767360757485801E-5,18129.400000000001,9.2479264242331487E-4,1.0228206625201862E-4,18129.400000000001,9.685027735891232E-4,1.1622033283069478E-4]
[54,"Becton, Dickinson and Company","BDX",1.2500000000000001E-2,0.1167,0.11749999999999999,0.1,66383.22,3.3468224001196082E-3,4.1835280001495102E-5,66383.22,3.4080597985001321E-3,3.977205784849654E-4,66383.22,3.3862518029481531E-3,3.9788458684640799E-4,66383.22,3.5463022874323998E-3,3.5463022874323999E-4]
[55,"Franklin Resources, Inc.","BEN",3.32E-2,-3.6999999999999998E-2,7.0000000000000007E-2,0.09,15962.95,8.0479914400038597E-4,2.6719331580812814E-5,15962.95,8.1952469555510697E-4,-3.0322413735538958E-5,15962.95,8.1428060009549426E-4,5.6999642006684605E-5,15962.95,8.5276740265339689E-4,7.674906623880572E-5]
[56,"Brown-Forman Corporation","BF.B",1.3300000000000001E-2,9.4700000000000006E-2,0.09,"n/a",23809.74,1.2004083437504817E-3,1.5965430971881406E-5,23809.74,1.2223724264466313E-3,1.1575866878449599E-4,23809.74,1.2145505295272925E-3,1.0930954765745632E-4,"--","--","--"]
[57,"Baker Hughes, a GE company","BHGE",2.7999999999999997E-2,"NMF",0.48630000000000001,"n/a",26666.93,1.3444584138344235E-3,3.7644835587363855E-5,"--","--","--",26666.93,1.3602976744965397E-3,6.615127591076673E-4,"--","--","--"]
[58,"The Bank of New York Mellon Corporation","BK",2.18E-2,9.4299999999999995E-2,8.2500000000000004E-2,0.09,49155.27,2.4782461399119743E-3,5.4025765850081037E-5,49155.27,2.5235910456199561E-3,2.3797463560196186E-4,49155.27,2.5074427191375055E-3,2.0686402432884421E-4,49155.27,2.6259564757533187E-3,2.3633608281779868E-4]
[59,"BlackRock, Inc.","BLK",3.1300000000000001E-2,7.9699999999999993E-2,0.10150000000000001,0.09,66580.039999999994,3.3567454135677586E-3,1.0506613144467085E-4,66580.039999999994,3.4181643750714518E-3,2.7242770069319471E-4,66580.039999999994,3.3962917208650036E-3,3.4472360966779787E-4,66580.039999999994,3.5568167399734549E-3,3.2011350659761094E-4]
[60,"Ball Corporation","BLL",7.3000000000000001E-3,0.14549999999999999,5.5E-2,0.22,18391.93,9.2726028212297966E-4,6.7690000594977515E-6,18391.93,9.4422652667087461E-4,1.3738495963061225E-4,18391.93,9.3818447074721931E-4,5.1600145891097062E-5,18391.93,9.8252756388280912E-4,2.1615606405421802E-4]
[61,"Bristol-Myers Squibb Company","BMY",3.1899999999999998E-2,8.8300000000000003E-2,5.4600000000000003E-2,0.13500000000000001,83903.22,4.2301228554168287E-3,1.3494091908779681E-4,83903.22,4.3075221576583996E-3,3.803542065212367E-4,83903.22,4.2799585497382553E-3,2.3368573681570876E-4,83903.22,4.4822498970213242E-3,6.0510373609787879E-4]
[62,"Broadridge Financial Solutions, Inc.","BR",1.9599999999999999E-2,0.1,0.1,0.11,11445.48,5.770432474369422E-4,1.1310047649764067E-5,11445.48,5.8760150927504411E-4,5.8760150927504415E-5,11445.48,5.8384147809652839E-4,5.8384147809652839E-5,11445.48,6.1143662366426002E-4,6.7258028603068602E-5]
[63,"BorgWarner Inc.","BWA",1.78E-2,6.6699999999999995E-2,8.1699999999999995E-2,0.08,7915.49,3.9907282653542202E-4,7.1034963123305123E-6,7915.49,4.063747322656209E-4,2.7105194642116913E-5,7915.49,4.0377436170945116E-4,3.2988365351662155E-5,7915.49,4.2285867261558397E-4,3.3828693809246717E-5]
[64,"Boston Properties, Inc.","BXP",2.87E-2,7.0000000000000007E-2,6.2400000000000004E-2,3.5000000000000003E-2,20461.63,1.0316077109088619E-3,2.9607141303084335E-5,20461.63,1.0504832187228077E-3,7.3533825310596545E-5,20461.63,1.0437612318106597E-3,6.513070086498517E-5,20461.63,1.093094388515583E-3,3.8258303598045404E-5]
[65,"Citigroup Inc.","C",2.8999999999999998E-2,0.1681,0.1067,8.5000000000000006E-2,159498.29999999999,{"$f":"H69/H$424","v":8.0413767699276609E-3},{"$f":"D69*I69","v":2.3319992632790215E-4},{"$f":"IF(E69=\"n/a\",\"--\",IF(E69=\"NMF\",\"--\",$H69))","v":159498.29999999999},{"$f":"IF(K69=\"--\",\"--\",K69/K$424)","v":8.1885112556925321E-3},{"$f":"IF(L69=\"--\",\"--\",E69*L69)","v":1.3764887420819147E-3},159498.29999999999,{"$f":"IF(N69=\"--\",\"--\",N69/N$424)","v":8.1361134024858298E-3},{"$f":"IF(O69=\"--\",\"--\",F69*O69)","v":8.6812330004523805E-4},159498.29999999999,{"$f":"IF(Q69=\"--\",\"--\",Q69/Q$424)","v":8.5206651037954932E-3},7.2425653382261702E-4]
[66,"Conagra Brands Inc.","CAG",3.78E-2,6.3E-2,7.0000000000000007E-2,4.4999999999999998E-2,10912.35,5.5016459608234138E-4,2.0796221731912503E-5,10912.35,5.6023105450689066E-4,3.529455643393411E-5,{"$f":"IF(F70=\"n/a\",\"--\",IF(F70=\"NMF\",\"--\",$H70))","v":10912.35},5.5664616543007822E-4,3.8965231580105478E-5,{"$f":"IF(G70=\"n/a\",\"--\",IF(G70=\"NMF\",\"--\",$H70))","v":10912.35},5.8295593022247112E-4,{"$f":"IF(R70=\"--\",\"--\",G70*R70)","v":2.6233016860011198E-5}]
[67,"Cardinal Health, Inc.","CAH",3.9900000000000005E-2,5.45E-2,6.2199999999999998E-2,0.1,14215.41,7.1669395691990054E-4,2.8596088881104034E-5,14215.41,7.2980743236312974E-4,3.977450506379057E-5,14215.41,7.2513743295590663E-4,4.5103548329857388E-5,14215.41,7.5941090233027882E-4,7.5941090233027888E-5]
[68,"Caterpillar Inc.","CAT",2.6200000000000001E-2,0.25219999999999998,0.1825,0.17,75597.58,3.8113799562424673E-3,9.9858154853552648E-5,75597.58,3.8811174459735098E-3,9.7881781987451907E-4,75597.58,3.8562823793952331E-3,7.0377153423963003E-4,75597.58,4.0385487609422054E-3,6.8655328936017494E-4]
[69,"Chubb Limited","CB",2.2099999999999998E-2,0.10780000000000001,0.1,8.5000000000000006E-2,60671.31,3.0588467891825791E-3,6.7600514040934998E-5,60671.31,3.1148150471359938E-3,3.3577706208126016E-4,60671.31,3.0948835093375449E-3,3.0948835093375451E-4,60671.31,3.2411625322561971E-3,2.7549881524177675E-4]
[70,"Cboe Global Markets, Inc.","CBOE",1.34E-2,4.9000000000000002E-2,0.114,0.17,10303.66,5.1947645943080801E-4,6.9609845563728277E-6,10303.66,5.2898141161898855E-4,2.592008916933044E-5,10303.66,5.2559648736480035E-4,5.9917999559587243E-5,10303.66,5.504386956059938E-4,9.357457825301895E-5]
[71,"CBS Corporation","CBS",1.47E-2,0.15329999999999999,0.1333,0.105,18279.21,9.2157731252702621E-4,1.3547186494147285E-5,18279.21,9.3843957478021702E-4,1.4386278681380725E-4,18279.21,9.3243454925759708E-4,1.242935254160377E-4,18279.21,9.7650587355444939E-4,1.0253311672321718E-4]
[72,"Crown Castle International Corporation","CCI",3.7200000000000004E-2,7.4499999999999997E-2,0.155,0.105,50267.11,2.5343014354723432E-3,9.427601339957117E-5,50267.11,2.5806719947869955E-3,1.9226006361163116E-4,50267.11,2.5641584103105143E-3,3.9744455359812968E-4,50267.11,2.6853528222285099E-3,2.8196204633399352E-4]
[73,"Carnival Corporation","CCL",3.6400000000000002E-2,0.1132,0.13449999999999998,0.13500000000000001,28961,1.4601178359510728E-3,5.3148289228619055E-5,28961,1.4868338689259474E-3,1.6830959396241723E-4,28961,1.4773196971340267E-3,1.9869949926452655E-4,28961,1.5471449041840654E-3,2.0886456206484883E-4]
[74,"Celanese Corporation","CE",2.1600000000000001E-2,0.11119999999999999,0.1,0.1,12781.82,6.4441709049812299E-4,1.3919409154759457E-5,12781.82,6.5620810339819249E-4,7.2970341097879001E-5,12781.82,6.5200906222926151E-4,6.5200906222926154E-5,12781.82,6.8282613442898963E-4,6.8282613442898971E-5]
[75,"CF Industries Holdings, Inc.","CF",2.98E-2,"NMF",0.06,0.48499999999999999,8980.2800000000007,4.5275601670642245E-4,1.3492129297851389E-5,"--","--","--",8980.2800000000007,4.5809000137352843E-4,2.7485400082411704E-5,8980.2800000000007,4.7974152964835745E-4,2.3267464187945336E-4]
[76,"Citizens Financial Group, Inc.","CFG",3.6799999999999999E-2,0.1696,0.16690000000000002,0.125,16003.16,8.0682639921200131E-4,2.9691211491001646E-5,16003.16,8.2158904381205626E-4,1.3934150183052475E-4,16003.16,8.1633173869643204E-4,1.3624576718843453E-4,16003.16,8.5491548789207096E-4,1.0686443598650887E-4]
[77,"Church & Dwight Co., Inc.","CHD",1.3899999999999999E-2,9.11E-2,8.3299999999999999E-2,0.1,16143.4,8.1389683618979139E-4,1.1313166023038099E-5,16143.4,8.2878884981938252E-4,7.5502664218545748E-5,16143.4,8.2348547352347791E-4,6.859633994450571E-5,16143.4,8.6240734250215949E-4,8.6240734250215954E-5]
[78,"C.H. Robinson Worldwide, Inc.","CHRW",2.29E-2,8.1900000000000001E-2,9.6699999999999994E-2,9.5000000000000001E-2,11966.51,6.0331185681043026E-4,1.3815841520958854E-5,11966.51,6.1435076001660981E-4,5.0315327245360342E-5,11966.51,6.104195617883119E-4,5.9027571624929759E-5,11966.51,6.3927091493275992E-4,6.0730736918612195E-5]
[79,"Cigna Corporation","CI",2.0000000000000001E-4,0.14510000000000001,0.1235,0.155,62002.66,3.125969052947417E-3,6.2519381058948343E-7,62002.66,3.1831654587721448E-3,4.6187730806783824E-4,62002.66,3.1627965502815519E-3,3.9060537395977166E-4,62002.66,3.312285468901529E-3,5.1340424767973704E-4]
[80,"Cincinnati Financial Corporation","CINF",2.5099999999999997E-2,4.9099999999999998E-2,"n/a",7.0000000000000007E-2,13766.63,6.9406795359066035E-4,1.7421105635125574E-5,13766.63,7.0676743706957678E-4,3.470228116011622E-5,"--","--","--",13766.63,7.3543632651798898E-4,5.1480542856259234E-5]
[81,"Colgate-Palmolive Company","CL",2.5699999999999997E-2,3.5499999999999997E-2,5.4699999999999999E-2,0.105,56310.53,2.8389906841910831E-3,7.2962060583710829E-5,56310.53,2.8909361963043619E-3,1.0262823496880484E-4,56310.53,2.8724372475072172E-3,1.5712231743864478E-4,56310.53,3.0082023943028189E-3,3.1586125140179599E-4]
[82,"The Clorox Company","CLX",2.4300000000000002E-2,4.5499999999999999E-2,6.3600000000000004E-2,7.4999999999999997E-2,20228.13,1.0198354131741643E-3,2.4782000540132196E-5,20228.13,1.0384955211849391E-3,4.7251546213914727E-5,20228.13,1.0318502429193647E-3,6.56256754496716E-5,20228.13,1.0806204292211187E-3,8.1046532191583902E-5]
[83,"Comerica Incorporated","CMA",2.8799999999999999E-2,0.19800000000000001,0.19620000000000001,0.155,13271.81,6.6912076573163244E-4,1.9270678053071013E-5,13271.81,6.8136378612444586E-4,1.3491002965264028E-4,13271.81,6.7700377506371831E-4,1.3282814066750153E-4,13271.81,7.0900221714716757E-4,1.0989534365781097E-4]
[84,"Comcast Corporation","CMCSA",1.9900000000000001E-2,0.1343,0.12179999999999999,0.12,177373.7,8.942595317794096E-3,1.7795764682410252E-4,177373.7,9.1062195579127217E-3,1.2229652866276785E-3,177373.7,9.0479493375070514E-3,1.1020402293083589E-3,177373.7,9.4755987739122676E-3,1.137071852869472E-3]
[85,"CME Group Inc.","CME",1.7500000000000002E-2,9.2200000000000004E-2,0.1119,4.4999999999999998E-2,61376.15,3.0943824908327903E-3,5.4151693589573833E-5,61376.15,3.151000951772359E-3,2.9052228775341152E-4,61376.15,3.1308378622717649E-3,3.5034075678821048E-4,61376.15,3.2788162601752988E-3,1.4754673170788845E-4]
[86,"Cummins Inc.","CMI",2.9500000000000002E-2,7.6499999999999999E-2,9.3399999999999997E-2,0.08,25609.62,1.2911523405244746E-3,3.8088994045471999E-5,25609.62,1.3147767820974178E-3,1.0058042383045245E-4,25609.62,1.3063635945622565E-3,1.2201435973211476E-4,25609.62,1.368108597116478E-3,1.0944868776931825E-4]
[87,"CMS Energy Corporation","CMS",2.7999999999999997E-2,6.8900000000000003E-2,6.0299999999999999E-2,7.0000000000000007E-2,15484.98,7.8070147741257699E-4,2.1859641367552155E-5,15484.98,7.9498610972138098E-4,5.477454295980315E-5,15484.98,7.8989903538297915E-4,4.763091183359364E-5,15484.98,8.27233448375131E-4,5.7906341386259178E-5]
[88,"CenterPoint Energy, Inc.","CNP",3.8300000000000001E-2,5.7000000000000002E-2,5.3899999999999997E-2,0.125,15051.22,7.5883273280699919E-4,2.9063293666508069E-5,15051.22,7.7271722884760875E-4,4.4044882044313701E-5,15051.22,7.6777265190765525E-4,4.1382945937822617E-5,15051.22,8.0406126600439517E-4,1.005076582505494E-4]
[89,"Capital One Financial Corporation","COF",1.9699999999999999E-2,6.0999999999999999E-2,8.2799999999999999E-2,0.1,38071.480000000003,1.9194381060410398E-3,3.7812930689008482E-5,38071.480000000003,1.9545584028223071E-3,1.1922806257216073E-4,38071.480000000003,1.9420512863176048E-3,1.6080184650709768E-4,38071.480000000003,2.0338419349036829E-3,2.0338419349036829E-4]
[90,"Cabot Oil & Gas Corporation","COG",1.1299999999999999E-2,0.41039999999999999,0.43049999999999999,"n/a",10444.459999999999,5.2657512975648425E-4,5.9502989662482716E-6,10444.459999999999,5.3620996756473531E-4,2.2006057068856737E-4,10444.459999999999,5.3277878816092175E-4,2.2936126830327681E-4,"--","--","--"]
[91,"The Cooper Companies, Inc.","COO",2.0000000000000001E-4,0.1,0.1075,0.14499999999999999,14214.57,7.1665160689807119E-4,1.4333032137961425E-7,14214.57,7.2976430745549882E-4,7.2976430745549879E-5,14214.57,7.2509458400229338E-4,7.7947667780246536E-5,14214.57,7.5936602812981904E-4,1.1010807407882375E-4]
[92,"ConocoPhillips","COP",1.8600000000000002E-2,9.7799999999999998E-2,7.4999999999999997E-2,"n/a",74224.05,3.7421311163814861E-3,6.9603638764695656E-5,74224.05,3.8106015479041802E-3,3.7267683138502881E-4,74224.05,3.7862177088519335E-3,2.8396632816389501E-4,"--","--","--"]
[93,"Costco Wholesale Corporation","COST",0.01,0.1082,9.5000000000000001E-2,8.5000000000000006E-2,100352.43,5.0594376203871244E-3,5.0594376203871248E-5,100352.43,5.1520110408142085E-3,5.5744759461609744E-4,100352.43,5.1190435929098993E-3,4.8630914132644044E-4,100352.43,5.36099411957419E-3,4.5568450016380619E-4]
[94,"Coty Inc.","COTY",4.5499999999999999E-2,7.8799999999999995E-2,6.7799999999999999E-2,0.09,8263.82,4.1663447308757273E-4,1.895686852548456E-5,8263.82,4.242577073549816E-4,3.3431507339572546E-5,8263.82,4.2154290458099204E-4,2.8580608930591261E-5,8263.82,4.4146704195622947E-4,3.9732033776060648E-5]
[95,"Campbell Soup Company","CPB",3.8900000000000004E-2,-2.1499999999999998E-2,5.5399999999999998E-2,"n/a",10846.27,5.4683306103176833E-4,2.1271806074135791E-5,10846.27,5.5683856177326184E-4,-1.1972029078125129E-5,10846.27,5.5327538107917125E-4,3.0651456111786085E-5,"--","--","--"]
[96,"Cisco Systems, Inc.","CSCO",2.58E-2,9.9099999999999994E-2,7.0000000000000007E-2,0.08,246030.64,1.2404051160334845E-2,3.2002451993663901E-4,246030.64,1.2631010267101514E-2,1.2517331174697599E-3,246030.64,1.2550185096180751E-2,8.7851295673265265E-4,246030.64,1.3143366974522437E-2,1.0514693579617949E-3]
[97,"CSX Corporation","CSX",1.34E-2,0.1168,0.1336,0.16500000000000001,58720.77,2.9605070134933417E-3,3.9670793980810777E-5,58720.77,3.0146759312665548E-3,3.5211414877193363E-4,58720.77,2.9953851784080944E-3,4.0018345983532143E-4,58720.77,3.136961433488641E-3,5.175986365256258E-4]
[98,"Cintas Corporation","CTAS",1.0200000000000001E-2,0.159,0.1222,0.155,21046.799999999999,1.0611100469491742E-3,1.0823322478881578E-5,21046.799999999999,1.0805253641970453E-3,1.7180353290733021E-4,21046.799999999999,1.0736111391747671E-3,1.3119528120715654E-4,21046.799999999999,1.1243551455191875E-3,1.7427504755547407E-4]
[99,"CenturyLink, Inc.","CTL",0.17559999999999998,0.1018,5.3399999999999996E-2,5.0000000000000001E-3,13292.11,6.7014422459250769E-4,1.1767732583844434E-4,13292.11,6.8240597139219202E-4,6.9468927887725144E-5,13292.11,6.7803929144270457E-4,3.6207298163040421E-5,13292.11,7.1008667699161139E-4,3.5504333849580568E-6]
[100,"Cognizant Technology Solutions Corporation","CTSH",1.1200000000000002E-2,8.8099999999999998E-2,0.10099999999999999,0.1,40918.29,2.0629648508552335E-3,2.3105206329578619E-5,40918.29,2.1007112817421326E-3,1.8507266392148188E-4,40918.29,2.0872689406457741E-3,2.1081416300522317E-4,40918.29,2.1859232713451124E-3,2.1859232713451125E-4]
[101,"Citrix Systems, Inc.","CTXS",1.3999999999999999E-2,9.1300000000000006E-2,8.2299999999999998E-2,7.4999999999999997E-2,13169.97,6.6398632975175399E-4,9.2958086165245556E-6,13169.97,6.7613540446595966E-4,6.1731162427742123E-5,13169.97,6.718088495447055E-4,5.528986831752926E-5,13169.97,7.0356175455809581E-4,5.2767131591857187E-5]
[102,"CVS Health Corporation","CVS",3.78E-2,8.3799999999999999E-2,7.5700000000000003E-2,0.08,68654.55,3.4613353466453065E-3,1.3083847610319258E-4,68654.55,3.5246680085587478E-3,2.9536717911722305E-4,68654.55,3.502113843198539E-3,2.6511001793012943E-4,68654.55,3.6676405228255283E-3,2.9341124182604225E-4]
[103,"Chevron Corporation","CVX",3.9100000000000003E-2,0.37719999999999998,4.9800000000000004E-2,0.25,231085.67,1.1650575201122329E-2,4.5553749036388307E-4,231085.67,1.1863747825677454E-2,4.4750056798455356E-3,231085.67,1.1787832326798578E-2,5.8703404987456916E-4,231085.67,1.2344981760659526E-2,3.0862454401648816E-3]
[104,"Concho Resources Inc.","CXO",5.0000000000000001E-3,"NMF",0.28639999999999999,0.3,20115.57,1.0141605102490356E-3,5.0708025512451782E-6,"--","--","--",20115.57,1.0261084831351924E-3,2.9387746956991909E-4,20115.57,1.0746072863595131E-3,3.2238218590785391E-4]
[105,"Dominion Energy Inc.","D",4.8499999999999995E-2,5.74E-2,5.4400000000000004E-2,6.5000000000000002E-2,60532.05,3.0518257605635902E-3,1.4801354938733411E-4,60532.05,3.1076655535209039E-3,1.7838000277209989E-4,60532.05,3.0877797649563814E-3,1.6797521921362715E-4,60532.05,3.2337230308799787E-3,2.1019199700719862E-4]
[106,"Delta Air Lines, Inc.","DAL",2.8199999999999999E-2,0.1143,0.1108,9.5000000000000001E-2,33669.129999999997,1.6974861791359186E-3,4.7869110251632902E-5,33669.129999999997,1.7285453824547037E-3,1.9757273721457264E-4,33669.129999999997,1.7174845113900128E-3,1.902972838620134E-4,33669.129999999997,1.7986610582442194E-3,1.7087280053320085E-4]
[107,"Deere & Company","DE",1.9099999999999999E-2,0.19350000000000001,8.5299999999999987E-2,0.14000000000000001,50643.57,2.5532813035888495E-3,4.8767672898547025E-5,50643.57,2.599999140890233E-3,5.030998337622601E-4,50643.57,2.5833618830215072E-3,2.2036076862173452E-4,50643.57,2.7054639430678846E-3,3.7876495202950386E-4]
[108,"Discover Financial Services","DFS",2.29E-2,0.1706,8.7400000000000005E-2,0.08,22947.68,1.1569461296812166E-3,2.6494066369699861E-5,22947.68,1.1781149765986874E-3,2.0098641500773608E-4,22947.68,1.1705762807751306E-3,1.0230836693974642E-4,22947.68,1.2259033242928972E-3,9.8072265943431779E-5]
[109,"Dollar General Corporation","DG",9.7999999999999997E-3,0.15040000000000001,0.12609999999999999,0.13,31206.959999999999,1.5733517109841402E-3,1.5418846767644572E-5,31206.959999999999,1.6021396040957591E-3,2.4096179645600218E-4,31206.959999999999,1.5918875969639749E-3,2.0073702597715723E-4,31206.959999999999,1.6671278318799751E-3,2.1672661814439676E-4]
[110,"Quest Diagnostics Incorporated","DGX",2.5099999999999997E-2,5.9200000000000003E-2,6.6100000000000006E-2,8.5000000000000006E-2,11327.68,5.7110416104230678E-4,1.4334714442161898E-5,11327.68,5.8155375437157124E-4,3.4427982258797019E-5,11327.68,5.7783242245886435E-4,3.8194723124530938E-5,11327.68,6.0514355126645332E-4,5.1437201857648539E-5]
[111,"D.R. Horton, Inc.","DHI",1.49E-2,9.6699999999999994E-2,0.12029999999999999,0.08,15086.29,7.6060084621837332E-4,1.1332952608653763E-5,15086.29,7.7451769374119791E-4,7.489586098477384E-5,15086.29,7.6956159572100734E-4,9.257825996523717E-5,15086.29,8.059347638735895E-4,6.4474781109887159E-5]
[112,"Danaher Corporation","DHR",5.1000000000000004E-3,6.7699999999999996E-2,0.11410000000000001,0.105,87762.45,4.4246924682077348E-3,2.2565931587859448E-5,87762.45,4.5056518448920967E-3,3.0503262989919493E-4,87762.45,4.4768204155153533E-3,5.1080520941030184E-4,87762.45,4.68841639778353E-3,4.9228372176727067E-4]
[113,"The Walt Disney Company","DIS",1.55E-2,3.6400000000000002E-2,5.8799999999999998E-2,7.0000000000000007E-2,169665.33,8.5539647966411583E-3,1.3258645434793796E-4,169665.33,8.7104781957286544E-3,3.1706140632452301E-4,169665.33,8.6547403035028021E-3,5.0889872984596473E-4,169665.33,9.0638047970100413E-3,6.3446633579070295E-4]
[114,"Digital Realty Trust, Inc.","DLR",3.61E-2,"NMF",7.0000000000000007E-2,6.5000000000000002E-2,23274.21,1.1734086923335112E-3,4.2360053793239754E-5,"--","--","--",23274.21,1.1872327912790903E-3,8.3106295389536331E-5,23274.21,1.2433471012882778E-3,8.0817561583738058E-5]
[115,"Dover Corporation","DOV",2.1499999999999998E-2,0.14899999999999999,0.12,0.13,12960.93,6.5344722431937214E-4,1.40491153228665E-5,12960.93,6.6540346316696177E-4,9.9145116011877297E-5,12960.93,6.6114558137410036E-4,7.9337469764892042E-5,12960.93,6.9239448924368564E-4,9.0011283601679131E-5]
[116,"Duke Realty Corporation","DRE",2.8799999999999999E-2,0.06,4.9100000000000005E-2,7.0000000000000007E-2,10737.8,5.4136436237959423E-4,1.5591293636532312E-5,10737.8,5.5126980137954612E-4,3.3076188082772765E-5,10737.8,5.4774225489056833E-4,2.6894144715126906E-5,10737.8,5.7363117821027088E-4,4.0154182474718965E-5]
[117,"Darden Restaurants, Inc.","DRI",5.8999999999999999E-3,0.1323,0.10039999999999999,0.12,13294.51,6.7026522465487713E-4,3.9545648254637751E-6,13294.51,6.8252918541399457E-4,9.0298611230271483E-5,13294.51,6.7816171702445656E-4,6.8087436389255434E-5,13294.51,7.1021488899292498E-4,8.5225786679150992E-5]
[118,"DTE Energy Company","DTE",3.0699999999999998E-2,4.1599999999999998E-2,0.06,0.05,22413.040000000001,1.1299913491207084E-3,3.4690734418005748E-5,22413.040000000001,1.1506669996751498E-3,4.7867747186486227E-5,22413.040000000001,1.1433039420134948E-3,6.8598236520809688E-5,22413.040000000001,1.1973419641336149E-3,5.9867098206680751E-5]
[119,"Duke Energy Corporation","DUK",4.1100000000000005E-2,4.4999999999999998E-2,4.9299999999999997E-2,5.5E-2,65576.39,3.3061446999856207E-3,1.3588254716940902E-4,65576.39,3.3666378113289181E-3,1.514987015098013E-4,65576.39,3.3450948728960604E-3,1.6491317723377576E-4,65576.39,3.5032000836741446E-3,1.9267600460207797E-4]
[120,"Devon Energy Corporation","DVN",1.2E-2,0.4168,0.13269999999999998,0.19,11706.99,5.9022771673287696E-4,7.0827326007945233E-6,11706.99,6.0102721712569922E-4,2.5050814409799144E-4,11706.99,5.9718127554818812E-4,7.9245955265244556E-5,11706.99,6.2540692385738795E-4,1.1882731553290371E-4]
[121,"Dow Chemical Company (The)","DWDP",2.7799999999999998E-2,0.11269999999999999,0.1,"n/a",127350.98,6.4206152178394506E-3,1.7849310305593672E-4,127350.98,6.5380943442875225E-3,7.3684323260120375E-4,127350.98,6.4962574221650313E-3,6.4962574221650313E-4,"--","--","--"]
[122,"DXC Technology Company.","DXC",1.18E-2,9.9500000000000005E-2,6.6100000000000006E-2,0.14000000000000001,17220.32,8.6819158084268421E-4,1.0244660653943673E-5,17220.32,8.8407703496919544E-4,8.7965664979434949E-5,17220.32,8.7841987248199374E-4,5.806355357105979E-5,17220.32,9.1993820435823848E-4,1.2879134861015339E-4]
[123,"eBay Inc.","EBAY",1.5600000000000001E-2,0.1128,9.5299999999999996E-2,0.14499999999999999,32835.040000000001,1.6554341199601849E-3,2.5824772271378888E-5,32835.040000000001,1.6857238893525168E-3,1.9014965471896388E-4,32835.040000000001,1.6749370307718534E-3,1.5962149903255764E-4,32835.040000000001,1.7541025798377113E-3,2.543448740764681E-4]
[124,"Ecolab Inc.","ECL",1.09E-2,0.13370000000000001,0.1255,0.09,48811.23,2.4609007809713091E-3,2.6823818512587268E-5,48811.23,2.5059283155945676E-3,3.3504261579499374E-4,48811.23,2.4898930119933468E-3,3.1248157300516505E-4,48811.23,2.6075772853650214E-3,2.346819556828519E-4]
[125,"Consolidated Edison Inc","ED",3.5299999999999998E-2,2.9899999999999999E-2,0.03,0.03,26912.67,1.3568478118872053E-3,4.789672775961834E-5,26912.67,1.3816742950598139E-3,4.1312061422288432E-5,26912.67,1.3728330338547703E-3,4.1184991015643108E-5,26912.67,1.4377197005796542E-3,4.3131591017389628E-5]
[126,"Equifax, Inc.","EFX",1.44E-2,1.9199999999999998E-2,8.539999999999999E-2,7.4999999999999997E-2,13099.57,6.6043699458891592E-4,9.5102927220803892E-6,13099.57,6.7252112649308622E-4,1.2912405628667254E-5,13099.57,6.682176991466448E-4,5.7065791507123457E-5,13099.57,6.9980086918623166E-4,5.2485065188967373E-5]
[127,"Edison International","EIX",3.95E-2,4.9500000000000002E-2,5.6399999999999999E-2,4.4999999999999998E-2,20216.57,1.0192525962070846E-3,4.0260477550179838E-5,20216.57,1.0379020403132571E-3,5.137615099550623E-5,20216.57,1.0312605597005921E-3,5.8163095567113392E-5,20216.57,1.0800028747481251E-3,4.8600129363665629E-5]
[128,"The Estee Lauder Companies Inc.","EL",1.1000000000000001E-2,0.1086,0.1244,0.125,56355.71,2.8412685103651886E-3,3.1253953614017078E-5,56355.71,2.893255700264794E-3,3.1420756904875662E-4,56355.71,2.8747419090836999E-3,3.5761789349001224E-4,56355.71,3.0106159852275466E-3,3.7632699815344332E-4]
[129,"Eastman Chemical Company","EMN",3.1400000000000004E-2,9.8400000000000001E-2,8.6999999999999994E-2,9.5000000000000001E-2,11039.59,{"$f":"H133/H$424","v":5.5657961605563009E-4},{"$f":"D133*I133","v":1.7476599944146788E-5},{"$f":"IF(E133=\"n/a\",\"--\",IF(E133=\"NMF\",\"--\",$H133))","v":11039.59},{"$f":"IF(K133=\"--\",\"--\",K133/K$424)","v":5.667634512294534E-4},{"$f":"IF(L133=\"--\",\"--\",E133*L133)","v":5.5769523600978216E-5},11039.59,{"$f":"IF(N133=\"--\",\"--\",N133/N$424)","v":5.6313676168930039E-4},{"$f":"IF(O133=\"--\",\"--\",F133*O133)","v":4.8992898266969129E-5},11039.59,{"$f":"IF(Q133=\"--\",\"--\",Q133/Q$424)","v":5.8975330315877786E-4},5.6026563800083898E-5]
[130,"Emerson Electric Co.","EMR",2.9399999999999999E-2,9.1700000000000004E-2,8.6300000000000002E-2,0.14000000000000001,40933.69,2.0637412679221047E-3,6.0673993276909873E-5,40933.69,2.1015019050486987E-3,1.9270772469296568E-4,{"$f":"IF(F134=\"n/a\",\"--\",IF(F134=\"NMF\",\"--\",$H134))","v":40933.69},2.0880545047953503E-3,1.8019910376383872E-4,{"$f":"IF(G134=\"n/a\",\"--\",IF(G134=\"NMF\",\"--\",$H134))","v":40933.69},2.1867459650202078E-3,{"$f":"IF(R134=\"--\",\"--\",G134*R134)","v":3.0614443510282909E-4}]
[131,"EOG Resources, Inc.","EOG",1.0200000000000001E-2,"NMF",0.14649999999999999,"n/a",50139.78,2.5278818779967153E-3,2.5784395155566498E-5,"--","--","--",50139.78,2.5576632230919763E-3,3.7469766218297448E-4,"--","--","--"]
[132,"Equinix, Inc.","EQIX",2.29E-2,"NMF",0.1356,0.255,34802.68,1.7546360210938048E-3,4.0181164883048133E-5,"--","--","--",34802.68,1.7753076439712869E-3,2.407317165225065E-4,34802.68,1.8592171891146261E-3,4.7410038322422967E-4]
[133,"Equity Residential","EQR",2.9300000000000003E-2,2.7E-2,5.91E-2,-0.15,27241.94,1.3734485162773718E-3,4.0242041526926997E-5,27241.94,1.3985787454593598E-3,3.7761626127402712E-5,27241.94,1.3896293135645635E-3,8.2127092431665696E-5,27241.94,1.4553098529432014E-3,-2.1829647794148021E-4]
[134,"Eversource Energy","ES",3.0699999999999998E-2,5.8799999999999998E-2,5.6900000000000006E-2,5.5E-2,22097.69,1.1140924450922848E-3,3.4202638064333142E-5,22097.69,1.1344771906020585E-3,6.6707258807401044E-5,22097.69,1.1272177306778635E-3,6.413868887557044E-5,22097.69,1.1804954413776865E-3,6.4927249275772763E-5]
[135,"Essex Property Trust, Inc.","ESS",2.6200000000000001E-2,7.9000000000000001E-2,5.74E-2,5.0000000000000001E-3,18623.68,9.3894435064553272E-4,2.4600341986912959E-5,18623.68,9.5612438065117869E-4,7.5533826071443112E-5,18623.68,9.5000619098515346E-4,5.4530355362547807E-5,18623.68,9.9490803525964901E-4,4.974540176298245E-6]
[136,"E*TRADE Financial Corporation","ETFC",1.2E-2,0.2253,0.1069,0.26,11542.18,5.8191854161657934E-4,6.983022499398952E-6,11542.18,5.9256600757016996E-4,1.3350512150555929E-4,11542.18,5.887742088279555E-4,6.2939962923708436E-5,11542.18,6.1660249888385193E-4,1.603166497098015E-4]
[137,"Eaton Corporation, PLC","ETN",3.5799999999999998E-2,7.5300000000000006E-2,9.2499999999999999E-2,0.09,33625.370000000003,1.695279944665382E-3,6.0691022019020673E-5,33625.370000000003,1.7262987801238384E-3,1.2999029814332504E-4,33625.370000000003,1.7152522849494005E-3,1.5866083635781954E-4,33625.370000000003,1.7963233260869359E-3,1.6166909934782424E-4]
[138,"Entergy Corporation","ETR",3.9399999999999998E-2,-3.9300000000000002E-2,"n/a",5.0000000000000001E-3,17534.349999999999,8.8402393483680427E-4,3.4830543032570086E-5,17534.349999999999,9.0019907633029535E-4,-3.5377823699780608E-5,"--","--","--",17534.349999999999,9.3671421051344441E-4,4.6835710525672223E-6]
[139,"Evergy Inc.","EVRG",3.4099999999999998E-2,6.25E-2,6.6699999999999995E-2,"n/a",14198.17,7.1582477313854645E-4,2.4409624764024433E-5,14198.17,7.2892234497318176E-4,4.555764656082386E-5,14198.17,7.2425800919365428E-4,4.8308009213216736E-5,"--","--","--"]
[140,"Exelon Corporation","EXC",2.9700000000000001E-2,3.1699999999999999E-2,4.2300000000000004E-2,7.4999999999999997E-2,47304.21,2.3849218168079519E-3,7.0832177959196169E-5,47304.21,2.4285591509542312E-3,7.6985325085249121E-5,47304.21,2.4130189285716786E-3,1.0207070067858201E-4,47304.21,2.5270697644402093E-3,1.8953023233301568E-4]
[141,"Expeditors International of Washington, Inc.","EXPD",1.21E-2,9.7100000000000006E-2,0.08,8.5000000000000006E-2,12791.13,6.4488646990673126E-4,7.8031262858714472E-6,12791.13,6.5668607112443465E-4,6.3764217506182615E-5,12791.13,6.5248397146514144E-4,5.2198717717211316E-5,12791.13,6.833234901507518E-4,5.8082496662813907E-5]
[142,"Expedia Group, Inc.","EXPE",1.0500000000000001E-2,0.1404,0.13400000000000001,0.2,17862.86,9.0058632254055382E-4,9.4561563866758164E-6,17862.86,9.1706450895627045E-4,1.2875585705746036E-4,17862.86,9.1119626135656635E-4,1.221002990217799E-4,17862.86,9.5426376240990898E-4,1.9085275248198182E-4]
[143,"Extra Space Storage Inc","EXR",3.5400000000000001E-2,0.06,4.5599999999999995E-2,0.05,12355.64,6.2293050442286215E-4,2.205173985656932E-5,12355.64,6.3432837347661311E-4,3.8059702408596784E-5,12355.64,6.302693395496379E-4,2.8740281883463483E-5,12355.64,6.6005888829573584E-4,3.3002944414786792E-5]
[144,"Ford Motor Company","F",7.1300000000000002E-2,3.7999999999999999E-2,9.0999999999999998E-2,5.0000000000000001E-3,33455.620000000003,1.6867217110873738E-3,1.2026325800052976E-4,33455.620000000003,1.717583955040099E-3,6.5268190291523762E-5,33455.620000000003,1.7065932255733948E-3,1.5529998352717891E-4,33455.620000000003,1.7872549980773628E-3,8.9362749903868141E-6]
[145,"Diamondback Energy, Inc.","FANG",5.1999999999999998E-3,0.29630000000000001,0.20649999999999999,"n/a",15698.38,7.9146039962493006E-4,4.1155940780496361E-6,15698.38,8.0594188982665346E-4,2.3880058195563744E-4,15698.38,8.0078471002710051E-4,1.6536204262059624E-4,"--","--","--"]
[146,"Fastenal Company","FAST",2.7999999999999997E-2,0.19,0.16,0.115,17578.689999999999,8.8625941098908047E-4,2.481526350769425E-5,17578.689999999999,9.024754553830966E-4,1.7147033652278835E-4,17578.689999999999,8.9670056237053074E-4,1.4347208997928491E-4,17578.689999999999,9.3908292723771233E-4,1.0799453663233693E-4]
[147,"Fortune Brands Home & Security, Inc.","FBHS",1.9E-2,7.9100000000000004E-2,8.9099999999999999E-2,0.13500000000000001,6494.77,3.2744482294810086E-4,6.2214516360139159E-6,6494.77,3.3343613849259955E-4,2.6374798554764627E-5,6494.77,3.3130249816495157E-4,2.9519052586497185E-5,6494.77,3.4696144157133881E-4,4.6839794612130743E-5]
[148,"Freeport-McMoRan Inc.","FCX",1.6500000000000001E-2,1.83E-2,"n/a","n/a",17519.11,8.8325558444075827E-4,1.4573717143272512E-5,17519.11,8.9941666729184949E-4,1.6459325011440845E-5,"--","--","--","--","--","--"]
[149,"FedEx Corporation","FDX",1.5100000000000001E-2,9.7100000000000006E-2,0.1275,7.4999999999999997E-2,44842.14,2.2607923903254388E-3,3.4137965093914129E-5,44842.14,2.3021585065128615E-3,2.2353959098239887E-4,44842.14,2.2874271152115472E-3,2.9164695718947228E-4,44842.14,2.3955418802426866E-3,1.7966564101820149E-4]
[150,"FirstEnergy Corporation","FE",3.7200000000000004E-2,-6.6100000000000006E-2,"n/a",6.5000000000000002E-2,21677.91,1.0929285258500093E-3,4.065694116162035E-5,21677.91,1.1129260314052859E-3,-7.3564410675889402E-5,"--","--","--",21677.91,1.1580700939146022E-3,7.5274556104449149E-5]
[151,"Fidelity National Information Services, Inc.","FIS",1.21E-2,0.11550000000000001,0.12,0.155,34135.980000000003,1.7210232121014158E-3,2.0824380866427131E-5,34135.980000000003,1.7525130766540783E-3,2.0241526035354605E-4,34135.980000000003,1.7412988375737437E-3,2.0895586050884924E-4,34135.980000000003,1.8236009635830661E-3,2.8265814935537527E-4]
[152,"Fifth Third Bancorp","FITB",3.3000000000000002E-2,0.06,7.7499999999999999E-2,7.0000000000000007E-2,17298.54,8.7213517454207622E-4,2.8780460759888518E-5,17298.54,8.8809278529644207E-4,5.3285567117786525E-5,17298.54,8.8240992623392996E-4,6.8386769283129567E-5,17298.54,9.2411684716771597E-4,6.4688179301740123E-5]
[153,"Foot Locker, Inc.","FL",2.3E-2,0.1046,9.1999999999999998E-2,0.08,6782.43,3.4194768875693641E-4,7.8647968414095366E-6,6782.43,3.4820436578914449E-4,3.6422176661544515E-5,6782.43,3.4597622435111826E-4,3.1829812640302879E-5,6782.43,3.6232871836211218E-4,2.8986297468968976E-5]
[154,"FLIR Systems, Inc.","FLIR",1.37E-2,"NMF","n/a",0.13500000000000001,6706.97,3.3814324512926926E-4,4.632562458270989E-6,"--","--","--","--","--","--",6706.97,3.5829751935414529E-4,4.8370165112809621E-5]
[155,"Fluor Corporation","FLR",2.3E-2,0.21340000000000001,0.16639999999999999,8.5000000000000006E-2,5097.3900000000003,2.5699354496732291E-4,5.9108515342484265E-6,5097.3900000000003,2.6169580108160751E-4,5.5845883950815043E-5,5097.3900000000003,2.600212234029908E-4,4.3267531574257666E-5,5097.3900000000003,2.7231107223986786E-4,2.314644114038877E-5]
[156,"Flowserve Corporation","FLS",1.77E-2,0.1875,0.15570000000000001,7.4999999999999997E-2,5625.72,2.8363019619718479E-4,5.020254472690171E-6,5625.72,2.8881982780615587E-4,5.4153717713654223E-5,5625.72,2.8697168490593683E-4,4.4681491339854363E-5,5625.72,3.0053534167902974E-4,2.2540150625927229E-5]
[157,"FMC Corporation","FMC",2.06E-2,0.23680000000000001,0.10800000000000001,0.22500000000000001,10255.82,5.1706452485424299E-4,1.0651529211997406E-5,10255.82,5.2652534545105862E-4,1.2468120180281068E-4,10255.82,5.2315613743520915E-4,5.6500862843002598E-5,10255.82,5.4788300304647701E-4,1.2327367568545734E-4]
[158,"Twenty-First Century Fox, Inc.","FOX",7.1999999999999998E-3,9.1999999999999998E-2,9.2200000000000004E-2,"n/a",93236.35,4.7006684021261977E-3,3.3844812495308619E-5,93236.35,4.7866773590357296E-3,4.4037431703128712E-4,93236.35,4.7560476621622905E-3,4.3850759445136322E-4,"--","--","--"]
[159,"Twenty-First Century Fox, Inc.","FOXA",7.0999999999999995E-3,8.0299999999999996E-2,0.1166,0.125,93682.02,4.7231376095412834E-3,3.3534277027743113E-5,93682.02,4.8095576894926963E-3,3.8620748246626351E-4,93682.02,4.7787815825870595E-3,5.5720593252965112E-4,93682.02,5.0046496963733885E-3,6.2558121204667357E-4]
[160,"First Republic Bank","FRC",7.0999999999999995E-3,0.11799999999999999,0.12390000000000001,0.115,16047.04,8.0903868368565669E-4,5.744174654168162E-6,16047.04,8.2384180684401214E-4,9.7213333207593427E-5,16047.04,8.1857008641613241E-4,1.0142083370695882E-4,16047.04,8.5725963064942046E-4,9.8584857524683359E-5]
[161,"Federal Realty Investment Trust","FRT",3.0899999999999997E-2,6.7000000000000004E-2,5.0799999999999998E-2,3.5000000000000003E-2,9803.67,4.942686172707591E-4,1.5272900273666456E-5,9803.67,5.0331233713522469E-4,3.3721926588060055E-5,9803.67,5.0009166793971009E-4,2.540465673133727E-5,9803.67,5.2372839621567615E-4,1.8330493867548666E-5]
[162,"TechnipFMC plc","FTI",6.1999999999999998E-3,0.23699999999999999,0.06,"n/a",9789.1,4.9353404605879101E-4,3.0599110855645043E-6,9789.1,5.0256432534453196E-4,1.1910774510665407E-4,9789.1,4.993484426371569E-4,2.9960906558229413E-5,"--","--","--"]
[163,"Fortive Corporation","FTV",3.4999999999999996E-3,0.1145,0.11939999999999999,"n/a",26904.33,1.3564273366704716E-3,4.7474956783466496E-6,26904.33,1.3812461263340505E-3,1.5815268146524879E-4,26904.33,1.372407604958182E-3,1.6386546803200691E-4,"--","--","--"]
[164,"General Dynamics Corporation","GD",2.2400000000000003E-2,8.2799999999999999E-2,9.1899999999999996E-2,0.06,47887.53,2.4143308819668543E-3,5.4081011756057546E-5,47887.53,2.4585063189533291E-3,2.0356432320933564E-4,47887.53,2.4427744662165189E-3,2.2449097344529807E-4,47887.53,2.5582316913594682E-3,1.5349390148156809E-4]
[165,"General Electric Company","GE",4.1999999999999997E-3,5.9799999999999999E-2,4.4999999999999998E-2,"n/a",83179.08,4.1936141115983963E-3,1.7613179268713263E-5,83179.08,4.2703454069300401E-3,2.5536665533441638E-4,83179.08,4.2430196910841125E-3,1.9093588609878505E-4,"--","--","--"]
[166,"Gilead Sciences, Inc.","GILD",3.61E-2,-3.5999999999999997E-2,2.5499999999999998E-2,-6.5000000000000002E-2,80650.5,4.0661314708874694E-3,1.4678734609903764E-4,80650.5,4.1405301939094682E-3,-1.4905908698074086E-4,80650.5,4.1140351587896761E-3,1.0490789654913673E-4,80650.5,4.3084841716410681E-3,-2.8005147115666942E-4]
[167,"General Mills, Inc.","GIS",4.2099999999999999E-2,6.0499999999999998E-2,7.2499999999999995E-2,0.03,27784.63,1.4008091512137445E-3,5.8974065266098639E-5,27784.63,1.4264400027476933E-3,8.6299620166235445E-5,27784.63,1.4173122881316594E-3,1.027551408895453E-4,27784.63,1.4843012575235562E-3,4.4529037725706687E-5]
[168,"Corning Incorporated","GLW",2.3700000000000002E-2,0.124,8.8100000000000012E-2,0.155,26592.52,1.340706907734043E-3,3.1774753713296824E-5,26592.52,1.3652380579431177E-3,1.6928951918494659E-4,26592.52,1.356501971355635E-3,1.1950782367643146E-4,26592.52,1.4206167538210988E-3,2.2019559684227031E-4]
[169,"General Motors Company","GM",0.04,0.1535,8.48E-2,0.03,53546.11,2.6996177706846481E-3,1.0798471082738593E-4,53546.11,2.7490131520746643E-3,4.2197351884346095E-4,53546.11,2.7314223613792779E-3,2.3162461624496276E-4,53546.11,2.8605224690231492E-3,8.5815674070694476E-5]
[170,"Genuine Parts Company","GPC",2.8799999999999999E-2,4.3999999999999997E-2,5.1900000000000002E-2,8.5000000000000006E-2,15461.31,7.7950811429745794E-4,2.2449833691766787E-5,15461.31,7.9377091143135385E-4,3.4925920102979567E-5,15461.31,7.8869161308294932E-4,4.0933094719005069E-5,15461.31,8.2596895751217605E-4,7.020736138853497E-5]
[171,"Global Payments Inc.","GPN",2.9999999999999997E-4,0.19400000000000001,0.17800000000000002,0.2,20538.82,1.0354993754148204E-3,3.1064981262444608E-7,20538.82,1.0544460896990307E-3,2.0456254140161195E-4,20538.82,1.0476987445837604E-3,1.8649037653590937E-4,20538.82,1.0972180070078299E-3,2.1944360140156599E-4]
[172,"The Gap, Inc.","GPS",3.7400000000000003E-2,4.2999999999999997E-2,0.09,7.0000000000000007E-2,9890.58,4.9865033202931399E-4,1.8649522417896344E-5,9890.58,5.0777422489974781E-4,2.1834291670689155E-5,9890.58,5.045250043189068E-4,4.5407250388701608E-5,9890.58,5.2837127331324305E-4,3.6985989131927019E-5]
[173,"Garmin Ltd.","GRMN",2.5600000000000001E-2,5.8900000000000001E-2,7.3499999999999996E-2,0.105,16377.01,8.2567467976068089E-4,2.1137271801873432E-5,16377.01,8.4078219466658362E-4,4.9522071265861774E-5,16377.01,8.3540207358726991E-4,6.1402052408664328E-5,16377.01,8.7488717818001726E-4,9.1863153708901806E-5]
[174,"The Goldman Sachs Group, Inc.","GS",1.6399999999999998E-2,6.0999999999999999E-2,6.7400000000000002E-2,9.5000000000000001E-2,71901.429999999993,3.6250322976895664E-3,5.9450529682108879E-5,71901.429999999993,3.6913601515212928E-3,2.2517296924279886E-4,71901.429999999993,3.6677393318981875E-3,2.4720563096993783E-4,71901.429999999993,3.8410942656692541E-3,3.6490395523857913E-4]
[175,"W.W. Grainger, Inc.","GWW",1.8500000000000003E-2,0.13700000000000001,0.1208,9.5000000000000001E-2,16336.22,8.2361818286732613E-4,1.5236936383045536E-5,16336.22,8.3868806968769851E-4,1.1490026554721471E-4,16336.22,8.333213488040754E-4,1.0066521893553231E-4,16336.22,8.72708108374359E-4,8.29072702955641E-5]
[176,"Halliburton Company","HAL",2.6200000000000001E-2,0.27,0.11599999999999999,"n/a",23968.76,1.2084256062163128E-3,3.1660750882867398E-5,23968.76,1.2305363821745619E-3,3.3224482318713173E-4,23968.76,1.2226622445315482E-3,1.4182882036565958E-4,"--","--","--"]
[177,"Hasbro, Inc.","HAS",2.8900000000000002E-2,0.108,0.1167,0.08,10954.55,5.5229218051233806E-4,1.596124401680657E-5,10954.55,5.6239756772358469E-4,6.0738937314147142E-5,10954.55,5.5879881524255207E-4,6.5211821738805822E-5,10954.55,5.8521032457890104E-4,4.6816825966312083E-5]
[178,"Huntington Bancshares Incorporated","HBAN",4.07E-2,0.08,9.01E-2,0.125,14404.15,7.2620960349140714E-4,2.9556730862100271E-5,14404.15,7.3949718839438157E-4,5.9159775071550527E-5,14404.15,7.3476518474752562E-4,6.6202343145752062E-5,14404.15,7.6949370780024528E-4,9.618671347503066E-5]
[179,"Hanesbrands Inc.","HBI",3.2799999999999996E-2,1.0999999999999999E-2,0.1,0.04,6610.45,3.3327702595430987E-4,1.0931486451301362E-5,6610.45,3.3937505434348012E-4,3.7331255977782813E-6,6610.45,3.3720341120540128E-4,3.3720341120540129E-5,6610.45,3.5314126003465192E-4,1.4125650401386077E-5]
[180,"HCA Healthcare, Inc.","HCA",1.2800000000000001E-2,0.1091,0.12,0.12,42741.66,2.1548931357396684E-3,2.7582632137467755E-5,42741.66,2.1943215946313116E-3,2.3940048597427611E-4,42741.66,2.180280246062137E-3,2.6163362952745642E-4,42741.66,2.2833307366930669E-3,2.73999688403168E-4]
[181,"HCP, Inc.","HCP",4.87E-2,2.5000000000000001E-2,2.3099999999999999E-2,0.35499999999999998,14509.94,7.3154318540726872E-4,3.5626153129333989E-5,14509.94,7.4492835979708433E-4,1.8623208994927109E-5,14509.94,7.4016160236983872E-4,1.7097733014743273E-5,14509.94,7.7514518597481224E-4,2.7517654102105833E-4]
[182,"The Home Depot, Inc.","HD",2.2700000000000001E-2,0.1119,0.1157,0.125,204704.34,1.0320515794709871E-2,2.3427570853991409E-4,204704.34,1.0509352088261198E-2,1.1759964986764282E-3,204704.34,1.0442103296530534E-2,1.2081513514085828E-3,204704.34,1.0935647128737349E-2,1.3669558910921686E-3]
[183,"Hess Corporation","HES",1.8200000000000001E-2,"NMF",0.05,"n/a",16666.87,8.4028846229335498E-4,1.5293250013739062E-5,"--","--","--",16666.87,8.5018802322337601E-4,4.25094011611688E-5,"--","--","--"]
[184,"HollyFrontier Corporation","HFC",2.7000000000000003E-2,0.26419999999999999,0.09,0.22500000000000001,8333.3799999999992,4.201414582285815E-4,1.1343819372171701E-5,8333.3799999999992,4.2782886042022411E-4,1.1303238492302321E-4,8333.3799999999992,4.2509120602543949E-4,3.8258208542289555E-5,8333.3799999999992,4.4518305312763389E-4,1.0016618695371763E-4]
[185,"The Hartford Financial Services Group, Inc.","HIG",2.4900000000000002E-2,0.15140000000000001,9.5000000000000001E-2,0.13,17294.099999999999,8.719113244266926E-4,2.1710591978224646E-5,17294.099999999999,8.8786483935610733E-4,1.3442273667851467E-4,17294.099999999999,8.8218343890768855E-4,8.3807426696230411E-5,17294.099999999999,9.2387965496528585E-4,1.2010435514548717E-4]
[186,"Huntington Ingalls Industries, Inc.","HII",1.72E-2,8.9499999999999996E-2,"n/a",7.0000000000000007E-2,8310.98,4.1901212431313305E-4,7.2070085381858882E-6,8310.98,4.2667886288340074E-4,3.8187758228064365E-5,"--","--","--",8310.98,4.4398640778204077E-4,3.1079048544742856E-5]
[187,"Hilton Worldwide Holdings Inc.","HLT",7.3000000000000001E-3,0.17799999999999999,8.6500000000000007E-2,0.09,24145.23,1.2173226399689555E-3,8.8864552717733746E-6,24145.23,1.2395962065193484E-3,2.2064812476044402E-4,24145.23,1.2316640955364598E-3,1.0653894426390378E-4,24145.23,1.2898784418649985E-3,1.1608905976784987E-4]
[188,"Harley-Davidson, Inc.","HOG",3.9300000000000002E-2,8.5000000000000006E-2,0.08,0.09,6008.43,3.0292516864277835E-4,1.1904959127661189E-5,6008.43,3.0846784375783746E-4,2.6219766719416185E-5,6008.43,3.0649397423607611E-4,2.4519517938886089E-5,6008.43,3.2098034793849194E-4,2.8888231314464272E-5]
[189,"Honeywell International Inc.","HON",2.1600000000000001E-2,4.9200000000000001E-2,8.9499999999999996E-2,0.09,110522.14,5.572160763836936E-3,1.2035867249887782E-4,110522.14,5.6741155698413455E-3,2.7916648603619422E-4,110522.14,5.6378072024931628E-3,5.0458374462313807E-4,110522.14,5.9042769828568714E-3,5.3138492845711835E-4]
[190,"Helmerich & Payne, Inc.","HP",5.3800000000000001E-2,"NMF","n/a","NMF",5777.68,2.9129151681287917E-4,1.5671483604532901E-5,"--","--","--","--","--","--","--","--","--"]
[191,"Hewlett Packard Enterprise Company","HPE",2.8799999999999999E-2,"NMF",6.13E-2,7.4999999999999997E-2,21391.599999999999,1.0784937225762565E-3,3.1060619210196183E-5,"--","--","--",21391.599999999999,1.0911996144198142E-3,6.6890536363934609E-5,21391.599999999999,1.1427749363745676E-3,8.5708120228092564E-5]
[192,"HP Inc.","HPQ",3.4200000000000001E-2,3.6999999999999998E-2,2.8300000000000002E-2,9.5000000000000001E-2,28737.83,1.4488663426514906E-3,4.9551228918680982E-5,28737.83,1.4753765050735872E-3,5.4588930687722723E-5,28737.83,1.4659356483508561E-3,4.1485978848329228E-5,28737.83,1.5352227907119217E-3,1.4584616511763255E-4]
[193,"H&R Block, Inc.","HRB",4.0099999999999997E-2,0.1,0.1,8.5000000000000006E-2,5127.92,{"$f":"H197/H$424","v":2.5853276659404802E-4},{"$f":"D197*I197","v":1.0367163940421325E-5},{"$f":"IF(E197=\"n/a\",\"--\",IF(E197=\"NMF\",\"--\",$H197))","v":5127.92},{"$f":"IF(K197=\"--\",\"--\",K197/K$424)","v":2.6326318611728686E-4},{"$f":"IF(L197=\"--\",\"--\",E197*L197)","v":2.6326318611728687E-5},5127.92,{"$f":"IF(N197=\"--\",\"--\",N197/N$424)","v":2.6157857882419522E-4},{"$f":"IF(O197=\"--\",\"--\",F197*O197)","v":2.6157857882419522E-5},5127.92,{"$f":"IF(Q197=\"--\",\"--\",Q197/Q$424)","v":2.7394203573991065E-4},2.3285073037892406E-5]
[194,"Hormel Foods Corporation","HRL",1.95E-2,0.05,8.3299999999999999E-2,0.09,23028.71,1.1610313942869662E-3,2.2640112188595843E-5,23028.71,1.1822749900097943E-3,5.9113749500489715E-5,{"$f":"IF(F198=\"n/a\",\"--\",IF(F198=\"NMF\",\"--\",$H198))","v":23028.71},1.1747096744790348E-3,9.7853315884103596E-5,{"$f":"IF(G198=\"n/a\",\"--\",IF(G198=\"NMF\",\"--\",$H198))","v":23028.71},1.2302320819872459E-3,{"$f":"IF(R198=\"--\",\"--\",G198*R198)","v":1.1072088737885213E-4}]
[195,"Harris Corporation","HRS",1.6899999999999998E-2,0.17519999999999999,0.08,0.13500000000000001,19034.87,9.5967519049791074E-4,1.6218510719414689E-5,19034.87,9.7723453632824983E-4,1.7121149076470936E-4,19034.87,9.709812638854172E-4,7.7678501110833381E-5,19034.87,1.0168744906013652E-3,1.372780562311843E-4]
[196,"Host Hotels & Resorts, Inc.","HST",4.1500000000000002E-2,"NMF",0.05,"n/a",14283.73,7.2013842536201844E-4,2.9885744652523769E-5,"--","--","--",14283.73,7.2862248118311555E-4,3.6431124059155781E-5,"--","--","--"]
[197,"Hershey Company (The)","HSY",2.6000000000000002E-2,7.8299999999999995E-2,8.5000000000000006E-2,6.5000000000000002E-2,23195.65,1.1694479569586168E-3,3.0405646880924041E-5,23195.65,1.1908455520096735E-3,9.3243206722357427E-5,23195.65,1.1832253939030727E-3,1.0057415848176119E-4,23195.65,1.2391502951119477E-3,8.0544769182276608E-5]
[198,"Humana Inc.","HUM",3.7000000000000002E-3,0.14130000000000001,0.13869999999999999,0.13500000000000001,36387.61,1.8345429497818313E-3,6.7878089141927758E-6,36387.61,1.8681099049503984E-3,2.6396392956949129E-4,36387.61,1.8561559678405813E-3,2.574488327394886E-4,36387.61,1.943886792132079E-3,2.624247169378307E-4]
[199,"International Business Machines Corporation","IBM",4.6500000000000007E-2,9.5999999999999992E-3,4.0599999999999997E-2,"n/a",120212,6.0606914573167487E-3,2.8182215276522884E-4,120212,6.1715849953843434E-3,5.9247215955689695E-5,120212,6.132093347324871E-3,2.4896298990138973E-4,"--","--","--"]
[200,"Intercontinental Exchange Inc.","ICE",1.32E-2,8.6699999999999999E-2,9.5199999999999993E-2,0.125,41216.11,2.0779799502614331E-3,2.7429335343450916E-5,41216.11,2.1160011150643081E-3,1.8345729667607551E-4,41216.11,2.1024609351280249E-3,2.0015428102418796E-4,41216.11,2.2018333122747796E-3,2.7522916403434746E-4]
[201,"Internationa Flavors & Fragrances, Inc.","IFF",2.3300000000000001E-2,7.2999999999999995E-2,0.09,0.08,13371.78,6.7416092249624794E-4,1.5707949494162579E-5,13371.78,6.8649616352427765E-4,5.0114219937272267E-5,13371.78,6.8210331065028261E-4,6.1389297958525438E-5,13371.78,7.1434278121854913E-4,5.7147422497483932E-5]
[202,"Intel Corporation","INTC",2.4E-2,7.85E-2,8.4199999999999997E-2,0.125,245518.06,1.2378208572014283E-2,2.970770057283428E-4,245518.06,1.2604694832395043E-2,9.8946854434301085E-4,245518.06,1.2524038052558053E-2,1.0545240040253879E-3,245518.06,1.3115984096341895E-2,1.6394980120427369E-3]
[203,"Intuit Inc.","INTU",7.6E-3,0.15029999999999999,0.16210000000000002,0.14499999999999999,63700.87,3.211587184579283E-3,2.4408062602802551E-5,63700.87,3.2703501604243227E-3,4.9153362911177564E-4,63700.87,3.2494233616095439E-3,5.2673152691690714E-4,63700.87,3.4030066783809817E-3,4.9343596836524234E-4]
[204,"International Paper Company","IP",4.3700000000000003E-2,0.14760000000000001,9.5000000000000001E-2,0.155,18318.8,9.2357330938919614E-4,4.0360153620307874E-5,18318.8,9.4047209274820075E-4,1.3881368088963444E-4,18318.8,9.3445406124991555E-4,8.877313581874198E-5,18318.8,9.786208373594508E-4,1.5168622979071488E-4]
[205,"Interpublic Group of Companies, Inc. (The)","IPG",4.2199999999999994E-2,7.6999999999999999E-2,7.5499999999999998E-2,0.115,8564.31,4.3178418506315843E-4,1.8221292609665282E-5,8564.31,4.3968461627641236E-4,3.3855715453283749E-5,8564.31,4.3687109752294168E-4,3.2983767862982094E-5,8564.31,4.5751971873735824E-4,5.2614767654796197E-5]
[206,"Ingersoll-Rand PLC (Ireland)","IR",2.0299999999999999E-2,0.1051,0.1026,0.13500000000000001,25258.23,1.2734364188928028E-3,2.5850759303523893E-5,25258.23,1.296736709130259E-3,1.3628702812959023E-4,25258.23,1.2884389590739817E-3,1.3219383720099051E-4,25258.23,1.3493367574741579E-3,1.8216046225901132E-4]
[207,"Iron Mountain Incorporated","IRM",7.0300000000000001E-2,-9.7000000000000003E-3,5.62E-2,6.5000000000000002E-2,9959.81,5.021406796617469E-4,3.5300489780220806E-5,9959.81,5.1132843603699245E-4,-4.9598858295588273E-6,9959.81,5.0805647224586329E-4,2.8552773740217517E-5,9959.81,5.3206965533446685E-4,3.4584527596740344E-5]
[208,"Illinois Tool Works Inc.","ITW",2.8399999999999998E-2,4.2999999999999997E-2,7.6999999999999999E-2,0.1,46148.39,2.3266491951046621E-3,6.6076837140972397E-5,46148.39,2.3692203048376608E-3,1.0187647310801941E-4,46148.39,2.3540597886130637E-3,1.8126260372320591E-4,46148.39,2.4653239330409476E-3,2.4653239330409479E-4]
[209,"Invesco Ltd.","IVZ",6.4399999999999999E-2,3.1899999999999998E-2,7.6299999999999993E-2,0.04,7401.4,3.7315410900895236E-4,2.4031124620176531E-5,7401.4,3.7998177540376734E-4,1.2121418635380178E-5,7401.4,3.7755029199156742E-4,2.8807087278956591E-5,7401.4,3.9539512771754915E-4,1.5815805108701966E-5]
[210,"J.B. Hunt Transport Services, Inc.","JBHT",1.0200000000000001E-2,0.1421,0.12,0.115,11067.46,5.5798472927989567E-4,5.691444238654936E-6,11067.46,5.6819427405763482E-4,8.0740406343589909E-5,11067.46,5.6455842875739628E-4,6.7747011450887548E-5,11067.46,5.912421650240314E-4,6.7992848977763614E-5]
[211,"Johnson Controls International plc","JCI",2.8999999999999998E-2,9.2600000000000002E-2,0.11,0.06,32748.14,1.6510529093685564E-3,4.7880534371688137E-5,32748.14,1.6812625149797511E-3,1.5568490888712497E-4,32748.14,1.6705042044992474E-3,1.8375546249491722E-4,32748.14,1.7494602369568164E-3,1.0496761421740898E-4]
[212,"Jacobs Engineering Group Inc.","JEC",9.4999999999999998E-3,0.12909999999999999,9.64E-2,0.13,10031.27,5.0574345651879836E-4,4.8045628369285844E-6,10031.27,5.1499713353616206E-4,6.6486129939518523E-5,10031.27,5.1170169394253119E-4,4.9328043296060008E-5,10031.27,5.358871676735779E-4,6.9665331797565136E-5]
[213,"JEFFERIES FINANCIAL GROUP INC.","JEF",2.64E-2,0.18,"n/a",0.20499999999999999,5728.41,2.8880748636581901E-4,7.624517640057622E-6,5728.41,2.9409184776403043E-4,5.2936532597525479E-5,"--","--","--",5728.41,3.0602121268523332E-4,6.2734348600472828E-5]
[214,"Jack Henry & Associates, Inc.","JKHY",1.2199999999999999E-2,0.11,0.11,0.115,10135.66,5.1100645506494422E-4,6.2342787517923191E-6,10135.66,5.2035643009281328E-4,5.7239207310209464E-5,10135.66,5.170266966421556E-4,5.6872936630637118E-5,10135.66,5.4146385551404519E-4,6.2268343384115204E-5]
[215,"Johnson & Johnson","JNJ",2.6099999999999998E-2,6.93E-2,7.6100000000000001E-2,0.105,370401.47,1.8674417071561623E-2,4.8740228556775836E-4,370401.47,1.9016106166774564E-2,1.3178161573574774E-3,370401.47,1.8894423102738103E-2,1.4378655981183697E-3,370401.47,1.9787464065908873E-2,2.0776837269204317E-3]
[216,"Juniper Networks, Inc.","JNPR",2.9600000000000001E-2,0.1323,7.0499999999999993E-2,0.05,8938.1200000000008,4.5063044894413186E-4,1.3338661288746303E-5,8938.1200000000008,4.588757135639097E-4,6.0709256904505255E-5,8938.1200000000008,4.5593939198741712E-4,3.2143727135112905E-5,8938.1200000000008,4.7748927215861606E-4,2.3874463607930805E-5]
[217,"JPMorgan Chase & Co.","JPM",3.1099999999999999E-2,9.6299999999999997E-2,6.6699999999999995E-2,9.5000000000000001E-2,353526.09,1.7823616224682995E-2,5.5431446458764112E-4,353526.09,1.8149738067088937E-2,1.7478197758606646E-3,353526.09,1.8033598846993428E-2,1.2028410430944617E-3,353526.09,1.8885953131439429E-2,1.7941655474867457E-3]
[218,"Nordstrom, Inc.","JWN",3.3700000000000001E-2,8.8700000000000001E-2,0.06,7.0000000000000007E-2,7342.18,3.7016843246998543E-4,1.247467617423851E-5,7342.18,3.7694146941579063E-4,3.343470833718063E-5,7342.18,3.7452944076183514E-4,2.2471766445710107E-5,7342.18,3.9223149658513732E-4,2.7456204760959615E-5]
[219,"Kellogg Company","K",4.1100000000000005E-2,2.86E-2,4.1799999999999997E-2,5.5E-2,18762.91,9.4596386676374235E-4,3.8879114923989817E-5,18762.91,9.6327233409099634E-4,2.7549588755002494E-5,18762.91,9.5710840504654527E-4,4.0007131330945588E-5,18762.91,1.0023459339858513E-3,5.5129026369221822E-5]
[220,"KeyCorp","KEY",4.0500000000000001E-2,6.8000000000000005E-2,0.16699999999999998,0.13,16917.38,8.5291834797009635E-4,3.4543193092788901E-5,16917.38,8.6852434506717467E-4,5.9059655464567881E-5,16917.38,8.6296670342533887E-4,1.4411543947203157E-4,16917.38,9.0375464449243554E-4,1.1748810378401663E-4]
[221,"The Kraft Heinz Company","KHC",4.9800000000000004E-2,-2.1100000000000001E-2,4.4999999999999998E-2,9.5000000000000001E-2,39143.86,1.9735039589092833E-3,9.8280497153682318E-5,39143.86,2.0096135081142099E-3,-4.240284502120983E-5,39143.86,1.996754096883973E-3,8.9853934359778779E-5,39143.86,2.0911302623906106E-3,1.98657374927108E-4]
[222,"Kimco Realty Corporation","KIM",6.4699999999999994E-2,4.5999999999999999E-2,3.2799999999999996E-2,-5.0000000000000001E-3,7298.41,3.6796169383252196E-4,2.3807121590964169E-5,7298.41,3.7469435369316749E-4,1.7235940269885705E-5,7298.41,3.7229670421463175E-4,1.221133189823992E-5,7298.41,3.8989323021118138E-4,-1.949466151055907E-6]
[223,"KLA-Tencor Corporation","KLAC",2.63E-2,0.1018,0.1115,0.105,17247.93,8.6958358572685975E-4,2.2870048304616413E-5,17247.93,8.8549450961168175E-4,9.01433410784692E-5,17247.93,8.7982827677873321E-4,9.8100852860828752E-5,17247.93,9.2141317659001642E-4,9.6748383541951714E-5]
[224,"Kimberly-Clark Corporation","KMB",3.56E-2,2.8899999999999999E-2,5.4900000000000004E-2,0.105,39916.6,2.0124629539906972E-3,7.1643681162068826E-5,39916.6,2.0492853427840707E-3,5.9224346406459643E-5,39916.6,2.0361720735685949E-3,1.1178584683891587E-4,39916.6,2.1324113215135409E-3,2.2390318875892178E-4]
[225,"Kinder Morgan, Inc.","KMI",4.0500000000000001E-2,0.12,7.4999999999999997E-2,0.34499999999999997,43525.7,2.1944218394480716E-3,8.8874084497646906E-5,43525.7,2.2345735619871587E-3,2.6814882743845901E-4,43525.7,2.2202746431941749E-3,1.6652059823956311E-4,43525.7,2.3252154606555149E-3,8.0219933392615254E-4]
[226,"Coca-Cola Company (The)","KO",3.4799999999999998E-2,5.2699999999999997E-2,7.0900000000000005E-2,6.5000000000000002E-2,191283.22,9.643867312598078E-3,3.3560658247841312E-4,191283.22,9.8203228498053644E-3,5.1753101418474268E-4,191283.22,9.7574831199620654E-3,6.9180555320531053E-4,191283.22,1.021866852245846E-2,6.6421345395979996E-4]
[227,"The Kroger Co.","KR",2.29E-2,6.0600000000000001E-2,7.3399999999999993E-2,0.05,19520.77,9.8417266145846565E-4,2.2537553947398864E-5,19520.77,1.0021802418256815E-3,6.0732122654636299E-5,19520.77,9.9576734312430484E-4,7.308932298532397E-5,19520.77,1.0428320787006381E-3,5.2141603935031909E-5]
[228,"Kohl's Corporation","KSS",3.6000000000000004E-2,0.1021,7.17E-2,0.11,11190.79,5.6420261998490746E-4,2.031129431945667E-5,11190.79,5.7452593460301108E-4,5.8659097922967426E-5,11190.79,5.7084957333968075E-4,4.0929914408455111E-5,11190.79,5.9783065924153163E-4,6.5761372516568478E-5]
[229,"Kansas City Southern","KSU",1.29E-2,0.13370000000000001,0.13,0.12,11234.84,5.6642347529631406E-4,7.3068628313224517E-6,11234.84,5.7678742529484442E-4,7.7116478761920704E-5,11234.84,5.7309659287142181E-4,7.450255707328484E-5,11234.84,6.0018388368230746E-4,7.2022066041876892E-5]
[230,"Loews Corporation","L",5.3E-3,0.20680000000000001,"n/a",0.16500000000000001,14593.7,7.3576608758396363E-4,3.8995602641950071E-6,14593.7,7.4922852915799173E-4,1.549404598298727E-4,"--","--","--",14593.7,7.7961978482065525E-4,1.2863726449540813E-4]
[231,"L Brands, Inc.","LB",4.6300000000000001E-2,5.2999999999999999E-2,0.11,-4.4999999999999998E-2,7122.99,3.591175976071659E-4,1.6627144769211781E-5,7122.99,3.6568843548291955E-4,1.9381487080594736E-5,7122.99,3.6334841440173682E-4,3.9968325584191051E-5,7122.99,3.8052200134850507E-4,-1.7123490060682727E-5]
[232,"Leggett & Platt, Incorporated","LEG",3.4300000000000004E-2,5.1999999999999998E-2,9.0999999999999998E-2,0.09,5810.42,2.9294215933036951E-4,1.0047916065031676E-5,5810.42,2.9830217356737349E-4,1.5511713025503422E-5,5810.42,2.9639335363493979E-4,2.6971795180779519E-5,5810.42,3.1040232361345178E-4,2.793620912521066E-5]
[233,"Lennar Corporation","LEN",3.4000000000000002E-3,4.6600000000000003E-2,0.1396,0.12,15473.92,7.8014386879182425E-4,2.6524891538922026E-6,15473.92,7.9441829843757453E-4,3.7019892707190978E-5,15473.92,7.8933485749373838E-4,1.1019114610612588E-4,15473.92,8.2664260473574438E-4,9.9197112568289318E-5]
[234,"Praxair, Inc.","LIN",9.7000000000000003E-3,0.1246,0.1333,"n/a",93380.94,4.7079581517170321E-3,4.5667194071655212E-5,93380.94,4.794100490457572E-3,5.973449211110135E-4,93380.94,4.7634232933562622E-3,6.3496432500438973E-4,"--","--","--"]
[235,"L3 Technologies Inc.","LLL",1.6299999999999999E-2,9.5699999999999993E-2,9.2899999999999996E-2,7.0000000000000007E-2,16529.18,8.3334658788183252E-4,1.3583549382473869E-5,16529.18,8.4859447704061983E-4,8.121049145278731E-5,16529.18,8.4316436557694175E-4,7.8329969562097887E-5,16529.18,8.8301635327996857E-4,6.1811144729597808E-5]
[236,"Eli Lilly and Company","LLY",2.0400000000000001E-2,9.8100000000000007E-2,8.8200000000000001E-2,0.12,131187.57999999999,6.614043900875599E-3,1.3492649557786222E-4,131187.57999999999,6.7350622259739722E-3,6.607096043680467E-4,131187.57999999999,6.6919649167275254E-3,5.9023130565536775E-4,131187.57999999999,7.0082592413673352E-3,8.4099110896408019E-4]
[237,"Lockheed Martin Corporation","LMT",2.92E-2,0.1201,6.9400000000000003E-2,0.14000000000000001,85037.34,4.2873014348895266E-3,1.2518920189877417E-4,85037.34,4.365746943661172E-3,5.243262079337068E-4,85037.34,4.3378107583951948E-3,3.0104406663262654E-4,85037.34,4.5428364782420421E-3,6.3599710695388598E-4]
[238,"Lincoln National Corporation","LNC",2.46E-2,0.1072,0.09,0.105,12292.37,6.1974064027864675E-4,1.524561975085471E-5,12292.37,6.3108014382684465E-4,6.7651791418237755E-5,12292.37,6.2704189515069906E-4,5.6433770563562915E-5,12292.37,6.5667889941110739E-4,6.8951284438166269E-5]
[239,"Alliant Energy Corporation","LNT",3.0699999999999998E-2,7.2499999999999995E-2,5.96E-2,6.5000000000000002E-2,10918.42,5.5047062540675086E-4,1.6899448199987251E-5,10918.42,5.6054268330369957E-4,4.0639344539518214E-5,10918.42,5.5695580013059279E-4,3.3194565687783333E-5,10918.42,5.8328019974245992E-4,3.7913212983259895E-5]
[240,"Lowe's Companies, Inc.","LOW",1.9299999999999998E-2,0.15970000000000001,0.14199999999999999,0.13,79757.72,4.0211204560198751E-3,7.7607624801183573E-5,79757.72,4.0946956045824524E-3,6.5392288805181766E-4,79757.72,4.0684938625910883E-3,5.7772612848793446E-4,79757.72,4.2607903755857712E-3,5.5390274882615028E-4]
[241,"Lam Research Corporation","LRCX",2.6099999999999998E-2,-1.9699999999999999E-2,0.12,0.13,25762.28,1.2988489528250268E-3,3.3899957668733196E-5,25762.28,1.3226142206675721E-3,-2.6055500147151166E-5,25762.28,1.3141508817748693E-3,1.576981058129843E-4,25762.28,1.3762639488333643E-3,1.7891431334833736E-4]
[242,"Southwest Airlines Co.","LUV",1.24E-2,0.16539999999999999,0.11460000000000001,0.115,28612.71,1.4425582060666282E-3,1.7887721755226189E-5,28612.71,1.4689529474036166E-3,2.4296481750055819E-4,28612.71,1.4595531946888481E-3,1.67264796111342E-4,28612.71,1.5285386717101084E-3,1.7578194724666247E-4]
[243,"Lamb Weston Holdings Inc.","LW",1.1399999999999999E-2,9.7000000000000003E-2,0.1201,"n/a",10255.91,5.170690623565818E-4,5.8945873108650317E-6,10255.91,5.2652996597687626E-4,5.1073406699756999E-5,10255.91,5.2316072839452487E-4,6.2831603480182434E-5,"--","--","--"]
[244,"LyondellBasell Industries N.V.","LYB",4.5899999999999996E-2,6.6600000000000006E-2,9.5000000000000001E-2,5.5E-2,32342.62,1.6306079321635261E-3,7.4844904086305837E-5,32342.62,1.6604434524291882E-3,1.1058553393178394E-4,32342.62,1.6498183620358726E-3,1.5673274439340789E-4,32342.62,1.7277966824682032E-3,9.5028817535751172E-5]
[245,"Macy's, Inc.","M",6.54E-2,-5.5300000000000002E-2,8.5000000000000006E-2,0.05,7099.41,3.5792877199438571E-4,2.3408541688432825E-5,7099.41,3.6447785771870995E-4,-2.0155625531844661E-5,7099.41,3.6214558306102272E-4,3.0782374560186935E-5,7099.41,3.7926231843559945E-4,1.8963115921779975E-5]
[246,"Mastercard Incorporated","MA",5.8999999999999999E-3,0.2079,0.1661,0.16,227618.19,1.1475756327678607E-2,6.7706962333303775E-5,227618.19,1.1685730260544227E-2,2.4294633211671447E-3,227618.19,1.1610953886709552E-2,1.9285794405824565E-3,227618.19,1.2159743198028396E-2,1.9455589116845434E-3]
[247,"Mid-America Apartment Communities, Inc.","MAA",3.6400000000000002E-2,7.0000000000000007E-2,5.2499999999999998E-2,-4.4999999999999998E-2,12006.07,6.0530634117182051E-4,2.2033150818654268E-5,12006.07,6.1638173780932106E-4,4.3146721646652479E-5,12006.07,6.1243754346085842E-4,3.2152971031695068E-5,12006.07,6.4138427608774495E-4,-2.8862292423948523E-5]
[248,"Macerich Company (The)","MAC",7.1399999999999991E-2,2.0999999999999999E-3,1.61E-2,0.08,5928.76,2.989084707390381E-4,2.1342064810767318E-5,5928.76,3.0437765162575188E-4,6.3919306841407895E-7,5928.76,3.0242995502849802E-4,4.8691222759588177E-6,5928.76,3.1672424371155414E-4,2.533793949692433E-5]
[249,"Marriott International","MAR",1.3600000000000001E-2,0.1825,0.10880000000000001,0.125,40998.050000000003,2.066986086261313E-3,2.8111010773153859E-5,40998.050000000003,2.1048060944000358E-3,3.8412711222800651E-4,40998.050000000003,2.091337550812668E-3,2.275375255284183E-4,40998.050000000003,2.1901841835220994E-3,2.7377302294026242E-4]
[250,"Masco Corporation","MAS",1.2199999999999999E-2,0.11890000000000001,0.1032,0.14499999999999999,11555.91,5.8261076280671797E-4,7.1078513062419587E-6,11555.91,5.9327089445323177E-4,7.053990935048926E-5,11555.91,5.8947458517689543E-4,6.0833777190255605E-5,11555.91,6.1733597837469983E-4,8.9513716864331468E-5]
[251,"McDonald's Corporation","MCD",2.58E-2,6.5500000000000003E-2,8.8399999999999992E-2,9.5000000000000001E-2,137374.41,6.9259634074878423E-3,1.7868985591318632E-4,137374.41,7.0526889786857961E-3,4.6195112810391967E-4,137374.41,7.0075591925405061E-3,6.1946823262058065E-4,137374.41,7.3387700147368017E-3,6.9718315139999615E-4]
[252,"Microchip Technology Incorporated","MCHP",1.72E-2,0.12130000000000001,0.13419999999999999,0.15,20154.21,1.0161086112531843E-3,1.747706811355477E-5,20154.21,1.034700529313422E-3,1.255091742057181E-4,20154.21,1.0280795350014007E-3,1.3796827359718796E-4,20154.21,1.0766714995806613E-3,1.615007249370992E-4]
[253,"McKesson Corporation","MCK",1.3899999999999999E-2,6.0299999999999999E-2,7.0599999999999996E-2,0.09,21457.54,1.0818181992898581E-3,1.5037272970129026E-5,21457.54,1.1016124172450285E-3,6.6427228759875225E-5,21457.54,1.0945632572784525E-3,7.7276165963858741E-5,21457.54,1.1462975611106574E-3,1.0316678049995916E-4]
[254,"Moody's Corporation","MCO",1.18E-2,0.13600000000000001,0.1045,0.115,32086.37,1.6176886546709513E-3,1.9088726125117226E-5,32086.37,1.6472877886429835E-3,2.2403113925544577E-4,32086.37,1.6367468806508861E-3,1.7104004902801758E-4,32086.37,1.714107380244621E-3,1.9712234872813143E-4]
[255,"Mondelez International, Inc.","MDLZ",2.23E-2,6.7799999999999999E-2,7.6100000000000001E-2,9.5000000000000001E-2,67269.39,3.3915001606487599E-3,7.5630453582467341E-5,67269.39,3.4535550358754333E-3,2.3415103143235437E-4,67269.39,3.4314559186903325E-3,2.6113379541233429E-4,67269.39,3.5936429662674122E-3,3.4139608179540416E-4]
[256,"Medtronic PLC","MDT",2.2099999999999998E-2,7.7799999999999994E-2,7.4700000000000003E-2,7.4999999999999997E-2,121400.98,6.1206358965484433E-3,1.3526605331372059E-4,121400.98,6.2326262485688181E-3,4.8489832213865401E-4,121400.98,6.1927440007380277E-3,4.6259797685513067E-4,121400.98,6.4854427530110018E-3,4.8640820647582512E-4]
[257,"MetLife, Inc.","MET",3.7999999999999999E-2,9.9199999999999997E-2,8.4600000000000009E-2,7.0000000000000007E-2,42273.09,{"$f":"H261/H$424","v":2.1312693860628062E-3},{"$f":"D261*I261","v":8.0988236670386635E-5},{"$f":"IF(E261=\"n/a\",\"--\",IF(E261=\"NMF\",\"--\",$H261))","v":42273.09},{"$f":"IF(K261=\"--\",\"--\",K261/K$424)","v":2.1702655970496452E-3},{"$f":"IF(L261=\"--\",\"--\",E261*L261)","v":2.1529034722732478E-4},42273.09,{"$f":"IF(N261=\"--\",\"--\",N261/N$424)","v":2.156378181544817E-3},{"$f":"IF(O261=\"--\",\"--\",F261*O261)","v":1.8242959415869152E-4},42273.09,{"$f":"IF(Q261=\"--\",\"--\",Q261/Q$424)","v":2.258298946086612E-3},1.5808092622606287E-4]
[258,"MGM Resorts International","MGM",1.9599999999999999E-2,0.3911,7.4900000000000008E-2,0.31,14228.3,7.1734382808820993E-4,1.4059939030528915E-5,14228.3,7.3046919433856063E-4,2.8568650190581108E-4,{"$f":"IF(F262=\"n/a\",\"--\",IF(F262=\"NMF\",\"--\",$H262))","v":14228.3},7.2579496035123331E-4,5.4362042530307379E-5,{"$f":"IF(G262=\"n/a\",\"--\",IF(G262=\"NMF\",\"--\",$H262))","v":14228.3},7.6009950762066694E-4,{"$f":"IF(R262=\"--\",\"--\",G262*R262)","v":2.3563084736240674E-4}]
[259,"McCormick & Company, Incorporated","MKC",1.66E-2,9.2299999999999993E-2,0.09,0.1,18110.75,9.130841164825417E-4,1.5157196333610193E-5,18110.75,9.2979097723319638E-4,8.5819707198624015E-5,18110.75,9.2384129363178317E-4,8.3145716426860481E-5,18110.75,9.6750645949558235E-4,9.675064594955824E-5]
[260,"Martin Marietta Materials, Inc.","MLM",9.7999999999999997E-3,0.1464,0.1285,0.13,12263.32,6.1827603535704939E-4,6.0591051464990836E-6,12263.32,6.2958874077127683E-4,9.2171791648914929E-5,12263.32,6.2556003550490831E-4,8.0384464562380719E-5,12263.32,6.5512699997854118E-4,8.5166509997210361E-5]
[261,"Marsh & McLennan Companies, Inc.","MMC",1.8500000000000003E-2,8.4599999999999995E-2,0.11869999999999999,0.09,45247.66,2.2812373675304694E-3,4.2202891299313692E-5,45247.66,2.3229775690634244E-3,1.9652390234276568E-4,45247.66,2.3081129576749218E-3,2.7397300807601317E-4,45247.66,2.4172054347312995E-3,2.1754848912581694E-4]
[262,"3M Company","MMM",2.87E-2,7.1400000000000005E-2,0.1017,0.09,115672.46,5.8318228643464325E-3,1.6737331620674261E-4,115672.46,5.9385287534954555E-3,4.2401095299957558E-4,115672.46,5.9005284200803771E-3,6.0008374032217439E-4,115672.46,6.1794156639423756E-3,5.5614740975481374E-4]
[263,"Altria Group, Inc.","MO",5.7800000000000004E-2,6.9099999999999995E-2,7.9699999999999993E-2,0.105,103787.24,5.2326093804818423E-3,3.0244482219185048E-4,103787.24,5.328351355075648E-3,3.6818907863572726E-4,103787.24,5.2942555147673263E-3,4.2195216452695588E-4,103787.24,5.5444873963374402E-3,5.8217117661543119E-4]
[264,"The Mosaic Company","MOS",3.5999999999999999E-3,0.31,7.0000000000000007E-2,0.12,10800.87,5.4454414318527895E-4,1.960358915467004E-6,10800.87,5.5450776319416453E-4,1.71897406590191E-4,10800.87,5.5095949715769463E-4,3.8567164801038625E-5,10800.87,5.7700048276145672E-4,6.9240057931374807E-5]
[265,"Marathon Petroleum Corporation","MPC",3.6900000000000002E-2,0.13439999999999999,0.15140000000000001,0.13500000000000001,38733.089999999997,1.9527942940678199E-3,7.2058109451102553E-5,38733.089999999997,1.988524914890954E-3,2.6725774856134422E-4,38733.089999999997,1.9758004484605155E-3,2.9913618789692206E-4,38733.089999999997,2.0691862441491239E-3,2.7934014296013173E-4]
[266,"Merck & Co., Inc.","MRK",2.76E-2,9.7699999999999995E-2,8.8000000000000009E-2,5.5E-2,215155.97,1.0847452412152686E-2,2.9938968657541415E-4,215155.97,1.1045930157716068E-2,1.0791873764088599E-3,215155.97,1.097524783111694E-2,9.6582180913829083E-4,215155.97,1.1493990628440994E-2,6.3216948456425474E-4]
[267,"Marathon Oil Corporation","MRO",1.23E-2,0.20699999999999999,0.10580000000000001,"n/a",13317.06,6.7140212107422365E-4,8.2582460892129515E-6,13317.06,6.8368688382718058E-4,1.4152318495222637E-4,13317.06,6.7931200738633542E-4,7.1871210381474289E-5,"--","--","--"]
[268,"Morgan Stanley","MS",2.8999999999999998E-2,0.1062,8.6599999999999996E-2,0.11,70675.47,3.5632234491635292E-3,1.0333348002574234E-4,70675.47,3.6284203756175451E-3,3.8533824389058328E-4,70675.47,3.6052023043128684E-3,3.122105195534944E-4,70675.47,3.7756014385316042E-3,4.1531615823847646E-4]
[269,"MSCI Inc","MSCI",1.2699999999999999E-2,0.14399999999999999,0.1,0.19500000000000001,15383.89,7.7560485395218907E-4,9.8501816451928012E-6,15383.89,7.8979623244470807E-4,1.1373065747203795E-4,15383.89,7.8474236785826387E-4,7.8474236785826387E-5,15383.89,8.2183305203646975E-4,1.602574451471116E-4]
[270,"Microsoft Corporation","MSFT",1.67E-2,0.14030000000000001,0.1235,0.15,850904.13,4.2899772000187505E-2,7.1642619240313134E-4,850904.13,4.3684716677358078E-2,6.1289657498333388E-3,850904.13,4.3405180471036649E-2,5.3605397881730261E-3,850904.13,4.5456717263860899E-2,6.8185075895791343E-3]
[271,"Motorola Solutions, Inc.","MSI",1.6399999999999998E-2,0.1293,0.08,0.125,22753.49,1.1471557121347459E-3,1.881335367900983E-5,22753.49,1.1681454220595923E-3,1.5104120307230529E-4,22753.49,1.1606705208916164E-3,9.2853641671329312E-5,22753.49,1.2155293707366145E-3,1.5194117134207681E-4]
[272,"M&T Bank Corporation","MTB",2.3799999999999998E-2,0.152,0.13189999999999999,0.13,23250.2,1.1721981875428898E-3,2.7898316863520776E-5,23250.2,1.1936461040468929E-3,1.8143420781512772E-4,23250.2,1.1860080253549789E-3,1.5643445854432171E-4,23250.2,1.2420644470584703E-3,1.6146837811760115E-4]
[273,"Maxim Integrated Products, Inc.","MXIM",3.5400000000000001E-2,0.1336,0.1167,0.115,14203.03,7.1606979826484458E-4,2.5348870858575498E-5,14203.03,7.2917185336733191E-4,9.7417359609875534E-5,14203.03,7.2450592099670226E-4,8.4549840980315151E-5,14203.03,7.5874954209016981E-4,8.7256197340369529E-5]
[274,"Noble Energy Inc.","NBL",2.0499999999999997E-2,0.2079,0.41009999999999996,"n/a",10358.370000000001,5.2223475668590567E-4,1.0705812512061064E-5,10358.370000000001,5.3179017792432813E-4,1.1055917799046782E-4,10358.370000000001,5.28387280522157E-4,2.1669162374213656E-4,"--","--","--"]
[275,"Nasdaq, Inc.","NDAQ",2.1099999999999997E-2,9.2399999999999996E-2,0.08,9.5000000000000001E-2,13802.65,6.9588396286005569E-4,1.4683151616347173E-5,13802.65,7.0861667418012939E-4,6.5476180694243959E-5,13802.65,7.0408227332091329E-4,5.6326581865673064E-5,13802.65,7.3736057497103655E-4,7.0049254622248477E-5]
[276,"NextEra Energy, Inc.","NEE",2.6499999999999999E-2,7.46E-2,7.7399999999999997E-2,0.09,90230.3,4.5491133031737886E-3,1.205515025341054E-4,90230.3,4.6323492297693069E-3,3.4557325254079032E-4,90230.3,4.6027070704848716E-3,3.5624952725552906E-4,90230.3,4.8202530592175502E-3,4.338227753295795E-4]
[277,"Newmont Mining Corporation","NEM",1.66E-2,-5.9900000000000002E-2,"n/a",0.05,17956.27,9.0529574580135944E-4,1.5027909380302567E-5,17956.27,9.2186010136317538E-4,-5.5219420071654207E-5,"--","--","--",17956.27,9.5925388034436682E-4,4.7962694017218341E-5]
[278,"NiSource, Inc","NI",2.92E-2,5.2600000000000001E-2,6.08E-2,0.15,10213.790000000001,5.1494551126199742E-4,1.5036408928850325E-5,10213.790000000001,5.2436755989424238E-4,2.758173365043715E-5,10213.790000000001,5.210121594347761E-4,3.1677539293634389E-5,10213.790000000001,5.4563769037347352E-4,8.1845653556021029E-5]
[279,"NIKE, Inc.","NKE",1.04E-2,0.14180000000000001,0.1231,0.16,133457.91,6.7285064307086436E-3,6.9976466879369891E-5,133457.91,6.8516190968568374E-3,9.7155958793429965E-4,133457.91,6.8077759463188491E-3,8.3803721899185029E-4,133457.91,7.1295440550932501E-3,1.14072704881492E-3]
[280,"Nielsen Holdings Plc","NLSN",5.3800000000000001E-2,4.7100000000000003E-2,0.12,0.05,9252.2900000000009,4.6646986127522362E-4,2.5096078536607032E-5,9252.2900000000009,4.7500494240961482E-4,2.2372732787492858E-5,9252.2900000000009,4.7196541074535355E-4,5.6635849289442425E-5,9252.2900000000009,4.9427275734723205E-4,2.4713637867361604E-5]
[281,"Northrop Grumman Corporation","NOC",1.7399999999999999E-2,0.13930000000000001,0.1283,9.5000000000000001E-2,46840.9,2.36156325893445E-3,4.1091200705459424E-5,46840.9,2.4047731974370158E-3,3.3498490640297631E-4,46840.9,2.3893851801210326E-3,3.0655811860952846E-4,46840.9,2.5023189718033005E-3,2.3772030232131354E-4]
[282,"National Oilwell Varco, Inc.","NOV",7.7000000000000002E-3,"NMF",0.06,0.41499999999999998,9919.41,5.001038452785273E-4,3.8507996086446606E-6,"--","--","--",9919.41,5.0599564161970352E-4,3.0359738497182211E-5,9919.41,5.2991141997902214E-4,2.1991323929129418E-4]
[283,"NRG Energy, Inc.","NRG",2.8999999999999998E-3,0.30859999999999999,"n/a","n/a",11650.18,5.8736354442320599E-4,1.7033542788272973E-6,11650.18,5.9811063855128249E-4,1.8457694305692578E-4,"--","--","--","--","--","--"]
[284,"Norfolk Southern Corporation","NSC",1.95E-2,0.125,0.11269999999999999,0.13500000000000001,47280.69,2.383736016196731E-3,4.6482852315836255E-5,47280.69,2.4273516535405666E-3,3.0341895669257083E-4,47280.69,2.4118191578705087E-3,2.7181201909200632E-4,47280.69,2.5258132868273366E-3,3.4098479372169049E-4]
[285,"NetApp, Inc.","NTAP",2.53E-2,0.16950000000000001,0.1414,0.20499999999999999,15606.35,7.8682055139998701E-4,1.9906559950419673E-5,15606.35,8.0121714548228508E-4,1.3580630615924732E-4,15606.35,7.9609019907349939E-4,1.1256715414899281E-4,15606.35,8.3371723612489176E-4,1.7091203340560281E-4]
[286,"Northern Trust Corporation","NTRS",2.6800000000000001E-2,0.14219999999999999,0.1076,0.1,19554.43,9.8586968733319763E-4,2.6421307620529696E-5,19554.43,1.0039083184814617E-3,1.4275576288806384E-4,19554.43,9.974843619083777E-4,1.0732931734134144E-4,19554.43,1.0446302520190605E-3,1.0446302520190605E-4]
[287,"Nucor Corporation","NUE",2.7699999999999999E-2,0.1069,0.12,0.215,17648.03,8.8975530445770546E-4,2.4646221933478442E-5,17648.03,9.0603531382967386E-4,9.685517504839213E-5,17648.03,9.0023764146998425E-4,1.0802851697639811E-4,17648.03,9.4278718564232969E-4,2.0269924491310087E-4]
[288,"NVIDIA Corporation","NVDA",4.1999999999999997E-3,8.3699999999999997E-2,9.2899999999999996E-2,0.23,91287.84,4.602430972323047E-3,1.9330210083756797E-5,91287.84,4.6866424616930644E-3,3.9227197404370949E-4,91287.84,4.656652882870739E-3,4.3260305281869163E-4,91287.84,4.8767486091630223E-3,1.1216521801074952E-3]
[289,"Newell Brands Inc.","NWL",5.96E-2,"NMF",4.87E-2,9.5000000000000001E-2,6528.03,3.2912168214577122E-4,1.9615652255887963E-5,"--","--","--",6528.03,3.3299911268539894E-4,1.6217056787778927E-5,6528.03,3.4873824622287571E-4,3.3130133391173191E-5]
[290,"News Corporation","NWS",1.5300000000000001E-2,"NMF","n/a","n/a",7633.66,3.8486389004475902E-4,5.8884175176848136E-6,"--","--","--","--","--","--","--","--","--"]
[291,"News Corporation","NWSA",1.5600000000000001E-2,0.1469,9.2899999999999996E-2,"n/a",7487.42,3.7749095291104523E-4,5.8888588654123058E-6,7487.42,3.8439797130187208E-4,5.6468061984245009E-5,7487.42,3.8193822888419785E-4,3.5482061463341981E-5,"--","--","--"]
[292,"Realty Income Corporation","O",3.8800000000000001E-2,7.8E-2,4.2000000000000003E-2,4.4999999999999998E-2,21189.49,1.0683040048239667E-3,4.1450195387169908E-5,21189.49,1.0878509511849615E-3,8.4852374192426997E-5,21189.49,1.0808898501165182E-3,4.5397373704893771E-5,21189.49,1.1319778832139503E-3,5.0939004744627761E-5]
[293,"ONEOK, Inc.","OKE",5.2499999999999998E-2,0.27789999999999998,0.1149,0.185,26993.45,1.3609204723197916E-3,7.1448324796789057E-5,26993.45,1.3858214736769832E-3,3.8511978753483363E-4,26993.45,1.3769536748939088E-3,1.5821197724531013E-4,26993.45,1.4420351028571997E-3,2.6677649402858191E-4]
[294,"Omnicom Group Inc.","OMC",3.2400000000000005E-2,6.8000000000000005E-2,6.8900000000000003E-2,7.0000000000000007E-2,16548.66,8.3432870505473146E-4,2.7032250043773303E-5,16548.66,8.4959456418425006E-4,5.7772430364529009E-5,16548.66,8.4415805321549605E-4,5.8162489866547679E-5,16548.66,8.840570073572969E-4,6.1883990515010782E-5]
[295,"Oracle Corporation","ORCL",1.44E-2,0.1003,9.8000000000000004E-2,9.5000000000000001E-2,218446.8,1.1013365176839086E-2,1.5859245854648284E-4,218446.8,1.1214878657452871E-2,1.1248523293425231E-3,218446.8,1.1143115238282424E-2,1.0920252933516775E-3,218446.8,1.1669792253558775E-2,1.1086302640880836E-3]
[296,"Occidental Petroleum Corporation","OXY",4.9800000000000004E-2,0.1065,0.15820000000000001,"n/a",47004.03,2.369787734007089E-3,1.1801542915355304E-4,47004.03,2.4131481571772829E-3,2.570002787393806E-4,47004.03,2.3977065489340387E-3,3.7931717604136497E-4,"--","--","--"]
[297,"Paychex, Inc.","PAYX",2.9300000000000003E-2,9.4600000000000004E-2,8.7499999999999994E-2,0.11,27413.01,1.3820732998896831E-3,4.0494747686767719E-5,27413.01,1.4073613382550906E-3,1.3313638259893157E-4,27413.01,1.3983557070105328E-3,1.2235612436342161E-4,27413.01,1.4644486975534969E-3,1.6108935673088466E-4]
[298,"People's United Financial, Inc.","PBCT",4.0800000000000003E-2,0.13730000000000001,0.02,0.11,6479.91,3.2669563089526312E-4,1.3329181740526736E-5,6479.91,3.3267323834093902E-4,4.5676035624210925E-5,6479.91,3.3054447977126997E-4,6.6108895954253996E-6,6479.91,3.4616759559653903E-4,3.8078435515619293E-5]
[299,"PACCAR Inc.","PCAR",1.9E-2,4.0800000000000003E-2,0.10800000000000001,7.0000000000000007E-2,23337.59,1.1766041023139186E-3,2.2355477943964454E-5,23337.59,1.1981326346157764E-3,4.8883811492323682E-5,23337.59,1.190465846850526E-3,1.2857031145985682E-4,23337.59,1.2467329665563E-3,8.7271307658941006E-5]
[300,"Public Service Enterprise Group Incorporated","PEG",3.1899999999999998E-2,5.7599999999999998E-2,6.6600000000000006E-2,4.4999999999999998E-2,29734.400000000001,1.4991101060496384E-3,4.7821612382983463E-5,29734.400000000001,1.5265395874518037E-3,8.7928680237223892E-5,29734.400000000001,1.5167713408536308E-3,1.0101697130085182E-4,29734.400000000001,1.5884612216073572E-3,7.1480754972331071E-5]
[301,"Pepsico, Inc.","PEP",3.2199999999999999E-2,4.4900000000000002E-2,7.1900000000000006E-2,7.4999999999999997E-2,161861.97,8.1605451938530256E-3,2.6276955524206743E-4,161861.97,8.3098601252399994E-3,3.73112719623276E-4,161861.97,8.2566857669941259E-3,5.9365570664687774E-4,161861.97,8.6469362959391612E-3,6.4852022219543705E-4]
[302,"Pfizer Inc.","PFE",3.5200000000000002E-2,5.96E-2,6.0999999999999999E-2,0.14000000000000001,243412.66,1.2272061267300655E-2,4.3197655660898307E-4,243412.66,1.2496605331768799E-2,7.4479767777342045E-4,243412.66,1.241664021096605E-2,7.5741505286892907E-4,243412.66,1.3003510118189582E-2,1.8204914165465417E-3]
[303,"Principal Financial Group, Inc.","PFG",4.3299999999999998E-2,5.8099999999999999E-2,4.1599999999999998E-2,6.5000000000000002E-2,13890.65,7.0032063181360343E-4,3.0323883357529029E-5,13890.65,7.1313452164622115E-4,4.1433115707645445E-5,13890.65,7.0857121131848915E-4,2.9476562390849148E-5,13890.65,7.4206168168586674E-4,4.8234009309581337E-5]
[304,"Procter & Gamble Company (The)","PG",2.92E-2,6.1699999999999998E-2,6.88E-2,0.105,248092,1.2507978113903993E-2,3.652329609259966E-4,248092,1.2736838790427684E-2,7.8586295336938801E-4,248092,1.2655336428347602E-2,8.7068714627031496E-4,248092,1.3253488262450645E-2,1.3916162675573177E-3]
[305,"The Progressive Corporation","PGR",3.4799999999999998E-2,0.15310000000000001,7.3300000000000004E-2,0.2,42198.16,2.127491663282246E-3,7.4036709882222159E-5,42198.16,2.1664187526106199E-3,3.3167871102468592E-4,42198.16,2.1525559528611997E-3,1.5778235134472594E-4,42198.16,2.2542960605622686E-3,4.5085921211245376E-4]
[306,"Parker-Hannifin Corporation","PH",1.8000000000000002E-2,9.3700000000000006E-2,9.1400000000000009E-2,0.14000000000000001,21866.57,1.1024401390861036E-3,1.9843922503549867E-5,21866.57,1.1226116803024775E-3,1.0518871444434214E-4,21866.57,1.1154281471551393E-3,1.0195013264997974E-4,21866.57,1.1681486256511916E-3,1.6354080759116684E-4]
[307,"PulteGroup, Inc.","PHM",1.6E-2,4.7000000000000002E-3,6.7599999999999993E-2,0.155,7643.58,3.8536402363588618E-4,6.1658243781741792E-6,7643.58,3.9241509698715487E-4,1.8443509558396279E-6,7643.58,3.8990405340353241E-4,2.6357514010078789E-5,7643.58,4.0833278708343073E-4,6.3291581997931769E-5]
[308,"Packaging Corporation of America","PKG",3.2400000000000005E-2,6.4100000000000004E-2,8.3299999999999999E-2,9.5000000000000001E-2,9203.91,4.6403070168462543E-4,1.5034594734581867E-5,9203.91,4.7252115308677931E-4,3.0288605912862556E-5,9203.91,4.6949751505986805E-4,3.910914300448701E-5,9203.91,4.9168821708741965E-4,4.6710380623304866E-5]
[309,"PerkinElmer, Inc.","PKI",3.0000000000000001E-3,0.14419999999999999,0.1234,0.115,10179.200000000001,5.1320159786309727E-4,1.5396047935892918E-6,10179.200000000001,5.2259173780501379E-4,7.535772859148298E-5,10179.200000000001,5.1924770073777436E-4,6.4075166271041354E-5,10179.200000000001,5.4378983490454191E-4,6.2535831014022322E-5]
[310,"Prologis, Inc.","PLD",2.75E-2,"NMF",5.1900000000000002E-2,0.09,44086.68,2.222704595693085E-3,6.1124376381559836E-5,"--","--","--",44086.68,2.2488906027155397E-3,1.1671742228093651E-4,44086.68,2.3551839475292134E-3,2.119665552776292E-4]
[311,"Philip Morris International Inc.","PM",5.21E-2,6.6600000000000006E-2,8.9700000000000002E-2,7.4999999999999997E-2,135948.35999999999,6.8540666829286752E-3,3.5709687418058398E-4,135948.35999999999,6.9794767471060212E-3,4.6483315135726103E-4,135948.35999999999,6.9348154421831976E-3,6.2205294516383283E-4,135948.35999999999,7.2625880462063048E-3,5.4469410346547282E-4]
[312,"The PNC Financial Services Group, Inc","PNC",0.03,8.3299999999999999E-2,7.4700000000000003E-2,9.5000000000000001E-2,57472.77,2.8975869810612107E-3,8.6927609431836325E-5,57472.77,2.9506046399292536E-3,2.4578536650610681E-4,57472.77,2.9317238758970188E-3,2.1899977352950732E-4,57472.77,3.0702911928055946E-3,2.9167766331653148E-4]
[313,"Pentair plc","PNR",1.7299999999999999E-2,"NMF",0.10339999999999999,5.5E-2,7135.6,3.5975335210153221E-4,6.223732991356507E-6,"--","--","--",7135.6,3.6399165881252583E-4,3.7636737521215171E-5,7135.6,3.8119564857207341E-4,2.0965760671464036E-5]
[314,"Pinnacle West Capital Corporation","PNW",3.1699999999999999E-2,4.5600000000000002E-2,4.8499999999999995E-2,0.06,10447.620000000001,5.2673444650527075E-4,1.6697481954217081E-5,10447.620000000001,5.3637219936010863E-4,2.4458572290820953E-5,10447.620000000001,5.3293998184356203E-4,2.5847589119412756E-5,10447.620000000001,5.5812927881811842E-4,3.3487756729087107E-5]
[315,"PPG Industries, Inc.","PPG",1.7500000000000002E-2,8.7599999999999997E-2,8.4900000000000003E-2,4.4999999999999998E-2,25861.61,1.3038568429063438E-3,2.2817494750861019E-5,25861.61,1.3277137409949231E-3,1.1630772371115526E-4,25861.61,1.3192177705396331E-3,1.1200158871881486E-4,25861.61,1.3815703230377289E-3,6.2170664536697801E-5]
[316,"PPL Corporation","PPL",5.16E-2,3.5900000000000001E-2,0.05,0.03,23055.56,1.1623850824847249E-3,5.9979070256211808E-5,23055.56,1.1836534468787098E-3,4.2493158742945683E-5,23055.56,1.1760793106748862E-3,5.8803965533744312E-5,23055.56,1.2316664537519414E-3,3.694999361255824E-5]
[317,"Perrigo Company plc","PRGO",1.6299999999999999E-2,0.01,5.0999999999999997E-2,5.0000000000000001E-3,6318.09,3.1853720169000083E-4,5.1921563875470134E-6,6318.09,3.2436553292090534E-4,3.2436553292090533E-6,6318.09,3.2228993492163676E-4,1.6436786681003475E-5,6318.09,3.3752290140797283E-4,1.6876145070398641E-6]
[318,"Prudential Financial, Inc.","PRU",4.2900000000000001E-2,8.1000000000000003E-2,0.09,6.5000000000000002E-2,38159.699999999997,1.923885866666971E-3,8.2534703680013055E-5,38159.699999999997,1.9590875449070635E-3,1.5868609113747214E-4,38159.699999999997,1.9465514466601743E-3,1.7518963019941568E-4,38159.699999999997,2.0385547943852999E-3,1.3250606163504449E-4]
[319,"Public Storage","PSA",3.73E-2,0.17,4.6699999999999998E-2,7.0000000000000007E-2,37398.410000000003,1.8855041427164451E-3,7.0329304523323398E-5,37398.410000000003,1.9200035437995527E-3,3.26400602445924E-4,37398.410000000003,1.9077175420218278E-3,8.9090409212419351E-5,37398.410000000003,1.9978854133519699E-3,1.3985197893463791E-4]
[320,"Phillips 66","PSX",3.39E-2,1.3599999999999999E-2,8.5000000000000006E-2,0.125,42902.84,2.1630192982616315E-3,7.3326354211069312E-5,42902.84,2.2025964429788643E-3,2.9955311624512555E-5,42902.84,2.1885021440899693E-3,1.8602268224764739E-4,42902.84,2.2919412410146154E-3,2.8649265512682693E-4]
[321,"PVH Corp.","PVH",1.4000000000000002E-3,0.13539999999999999,0.1283,0.11,8352.06,{"$f":"H325/H$424","v":4.2108324204735736E-4},{"$f":"D325*I325","v":5.8951653886630039E-7},{"$f":"IF(E325=\"n/a\",\"--\",IF(E325=\"NMF\",\"--\",$H325))","v":8352.06},{"$f":"IF(K325=\"--\",\"--\",K325/K$424)","v":4.2878787622325359E-4},{"$f":"IF(L325=\"--\",\"--\",E325*L325)","v":5.8057878440628537E-5},8352.06,{"$f":"IF(N325=\"--\",\"--\",N325/N$424)","v":4.2604408513674313E-4},{"$f":"IF(O325=\"--\",\"--\",F325*O325)","v":5.4661456123044144E-5},8352.06,{"$f":"IF(Q325=\"--\",\"--\",Q325/Q$424)","v":4.4618096987119108E-4},4.9079906685831018E-5]
[322,"Quanta Services, Inc.","PWR",4.5000000000000005E-3,0.10100000000000001,0.08,0.19500000000000001,4974.32,2.5078876260240115E-4,1.1285494317108052E-6,4974.32,2.5537748872192663E-4,2.5793126360914593E-5,{"$f":"IF(F326=\"n/a\",\"--\",IF(F326=\"NMF\",\"--\",$H326))","v":4974.32},2.5374334159206281E-4,2.0299467327365025E-5,{"$f":"IF(G326=\"n/a\",\"--\",IF(G326=\"NMF\",\"--\",$H326))","v":4974.32},2.6573646765584334E-4,{"$f":"IF(R326=\"--\",\"--\",G326*R326)","v":5.1818611192889455E-5}]
[323,"Pioneer Natural Resources Company","PXD",2.5000000000000001E-3,0.46989999999999998,0.1027,"NMF",21948.71,1.1065813662206991E-3,2.7664534155517477E-6,21948.71,1.1268286801986681E-3,5.2949679682535414E-4,21948.71,1.1196181626906038E-3,1.1498478530832501E-4,"--","--","--"]
[324,"QUALCOMM Incorporated","QCOM",4.6300000000000001E-2,0.14360000000000001,9.8400000000000001E-2,0.105,64787.68,3.2663805503225234E-3,1.5123341947993283E-4,64787.68,3.3261460900223133E-3,4.7763457852720423E-4,64787.68,3.3048622559861962E-3,3.2519844598904172E-4,64787.68,3.4610658805258065E-3,3.6341191745520968E-4]
[325,"Royal Caribbean Cruises Ltd.","RCL",2.4E-2,0.124,0.13970000000000002,0.11,24378.65,1.2290909043682408E-3,2.9498181704837782E-5,24378.65,1.2515797969231569E-3,1.5519589481847144E-4,24378.65,1.2435710035750298E-3,1.7372686919943169E-4,24378.65,1.3023481274260856E-3,1.4325829401686942E-4]
[326,"Everest Re Group, Ltd.","RE",2.58E-2,"NMF",0.1,0.1,8817.5300000000007,4.4455069997699194E-4,1.1469408059406392E-5,"--","--","--",8817.5300000000007,4.4978801661096625E-4,4.4978801661096625E-5,8817.5300000000007,4.7104715330928225E-4,4.7104715330928228E-5]
[327,"Regency Centers Corporation","REG",3.6699999999999997E-2,9.0999999999999998E-2,4.41E-2,0.14000000000000001,10681.86,5.3854405259253228E-4,1.9764566730145932E-5,10681.86,5.483978878880329E-4,4.990420779781099E-5,10681.86,5.448887186225639E-4,2.4029592491255066E-5,10681.86,5.7064277014632096E-4,7.9889987820484936E-5]
[328,"Regions Financial Corporation","RF",3.6200000000000003E-2,0.09,9.4299999999999995E-2,0.13500000000000001,15744.11,7.9376595497999535E-4,2.8734327570275836E-5,15744.11,8.0828963033374875E-4,7.2746066730037387E-5,15744.11,8.0311742746606819E-4,7.5733973410050225E-5,15744.11,8.4107660500028951E-4,1.1354534167503909E-4]
[329,"Robert Half International Inc.","RHI",1.9199999999999998E-2,7.0999999999999994E-2,8.3900000000000002E-2,0.09,7701.97,3.883078543199504E-4,7.4555108029430467E-6,7701.97,3.9541279145925825E-4,2.8074308193607332E-5,7701.97,3.9288256578624213E-4,3.2962847269465715E-5,7701.97,4.1145207823205503E-4,3.7030687040884954E-5]
[330,"Raymond James Financial, Inc.","RJF",1.6899999999999998E-2,8.3900000000000002E-2,0.17,0.12,11332.4,5.7134212783163348E-4,9.6556819603546048E-6,11332.4,5.8179607528111618E-4,4.8812690716085652E-5,11332.4,5.7807319276964337E-4,9.8272442770839385E-5,11332.4,6.0539570153570323E-4,7.2647484184284379E-5]
[331,"Ralph Lauren Corporation","RL",2.0499999999999997E-2,0.11990000000000001,0.10310000000000001,7.0000000000000007E-2,9596.48,4.8382278271978695E-4,9.9183670457556317E-6,9596.48,4.9267537331136612E-4,5.9071777260032802E-5,9596.48,4.8952276948837205E-4,5.0469797534251165E-5,9596.48,5.1265996098561167E-4,3.5886197268992823E-5]
[332,"ResMed Inc.","RMD",1.47E-2,9.9599999999999994E-2,0.106,0.14499999999999999,14473.3,7.2969591778842787E-4,1.0726529991489889E-5,14473.3,7.4304729239756616E-4,7.4007510322797581E-5,14473.3,7.3829257182175703E-4,7.8259012613106249E-5,14473.3,7.7318781608809201E-4,1.1211223333277334E-4]
[333,"Rockwell Automation, Inc.","ROK",2.2200000000000001E-2,0.1028,8.8800000000000004E-2,0.105,20864.009999999998,1.0518943796989585E-3,2.3352055229316881E-5,20864.009999999998,1.0711410762615121E-3,1.1011330263968345E-4,20864.009999999998,1.064286900804575E-3,9.4508676791446274E-5,20864.009999999998,1.1145901989691441E-3,1.1703197089176012E-4]
[334,"Rollins, Inc.","ROL",1.0500000000000001E-2,8.2000000000000003E-2,"n/a",0.13500000000000001,13137.35,6.6234173723738225E-4,6.9545882409925142E-6,13137.35,6.7446072055296071E-4,5.5305779085342782E-5,"--","--","--",13137.35,7.0181913977357586E-4,9.4745583869432744E-5]
[335,"Roper Technologies, Inc.","ROP",5.7999999999999996E-3,0.03,0.12330000000000001,0.14499999999999999,32913.160000000003,1.6593726719903116E-3,9.6243614975438063E-6,32913.160000000003,1.6897345057621885E-3,5.0692035172865653E-5,32913.160000000003,1.6789219834578834E-3,2.0701108056035702E-4,32913.160000000003,1.7582758804804675E-3,2.5495000266966775E-4]
[336,"Ross Stores, Inc.","ROST",1.01E-2,9.7000000000000003E-2,0.10400000000000001,0.115,33004.660000000003,1.6639857993681481E-3,1.6806256573618296E-5,33004.660000000003,1.6944320403434088E-3,1.6435990791331066E-4,33004.660000000003,1.6835894587621811E-3,1.7509330371126686E-4,33004.660000000003,1.7631639630305467E-3,2.0276385574851289E-4]
[337,"Republic Services, Inc.","RSG",1.9299999999999998E-2,0.1193,8.8399999999999992E-2,0.12,25053.89,1.2631342719158945E-3,2.4378491447976762E-5,25053.89,1.2862460619572909E-3,1.534491551915048E-4,25053.89,1.2780154410009742E-3,1.1297656498448611E-4,25053.89,1.3384205739956532E-3,1.6061046887947837E-4]
[338,"Raytheon Company","RTN",1.9199999999999998E-2,0.18740000000000001,0.11349999999999999,0.1,51017.52,2.5721346258067942E-3,4.9384984815490442E-5,51017.52,2.6191974256623354E-3,4.9083759756912173E-4,51017.52,2.6024373189782513E-3,2.9537663570403149E-4,51017.52,2.725440975522552E-3,2.7254409755225523E-4]
[339,"Starbucks Corporation","SBUX",2.0799999999999999E-2,0.1225,0.1283,0.13500000000000001,86256.09,4.3487467790615294E-3,9.045393300447981E-5,86256.09,4.428316564107756E-3,5.4246877910320008E-4,86256.09,4.399979999128667E-3,5.6451743388820797E-4,86256.09,4.6079441351590802E-3,6.2207245824647591E-4]
[340,"The Charles Schwab Corporation","SCHW",1.5700000000000002E-2,0.2404,0.15410000000000001,0.16,57914.25,2.9198449425340773E-3,4.5841565597785021E-5,57914.25,2.973269859239824E-3,7.1477407416125369E-4,57914.25,2.9542440616603122E-3,4.5524900990185415E-4,57914.25,3.0938757904472223E-3,4.9502012647155555E-4]
[341,"Sealed Air Corporation","SEE",1.43E-2,0.15279999999999999,8.9099999999999999E-2,0.19,6984.81,3.5215101901624299E-4,5.0357595719322751E-6,6984.81,3.5859438817764053E-4,5.4793222513543468E-5,6984.81,3.562997615323615E-4,3.1746308752533411E-5,6984.81,3.7314019537287738E-4,7.0896637120846702E-5]
[342,"The Sherwin-Williams Company","SHW",1.0800000000000001E-2,0.151,0.1225,0.13,38645.199999999997,1.9483631709504641E-3,2.1042322246265014E-5,38645.199999999997,1.9840127147341948E-3,2.9958591992486339E-4,38645.199999999997,1.9713171216354367E-3,2.4148634740034101E-4,38645.199999999997,2.0644910138176873E-3,2.6838383179629934E-4]
[343,"The J. M. Smucker Company","SJM",3.32E-2,3.39E-2,5.8499999999999996E-2,4.4999999999999998E-2,11657.93,5.8775427379127417E-4,1.9513441889870301E-5,11657.93,5.9850851716335314E-4,2.0289438731837672E-5,11657.93,5.9467869261453968E-4,3.4788703517950567E-5,11657.93,6.2278605686387012E-4,2.8025372558874156E-5]
[344,"Schlumberger Limited","SLB",4.8399999999999999E-2,0.21299999999999999,0.11689999999999999,0.26,57226.83,2.8851874996698983E-3,1.3964307498402306E-4,57226.83,2.9379782830450422E-3,6.2578937428859401E-4,57226.83,2.9191783144069759E-3,3.4125194495417544E-4,57226.83,3.0571526679709885E-3,7.9485969367245701E-4]
[345,"SL Green Realty Corporation","SLG",3.7599999999999995E-2,"NMF",4.5899999999999996E-2,6.5000000000000002E-2,7619.61,3.84155535512971E-4,1.4444248135287707E-5,"--","--","--",7619.61,3.8868132790578362E-4,1.7840472950875466E-5,7619.61,4.0705226972031166E-4,2.645839753182026E-5]
[346,"Snap-On Incorporated","SNA",2.41E-2,8.1500000000000003E-2,9.6699999999999994E-2,0.08,8765.64,4.4193457779517835E-4,1.0650623324863799E-5,8765.64,4.5002073253036978E-4,3.667668970122514E-5,8765.64,4.4714107351216838E-4,4.3238541808626679E-5,8765.64,4.6827510299754879E-4,3.7462008239803901E-5]
[347,"Southern Company (The)","SO",4.7199999999999999E-2,2.1600000000000001E-2,4.4999999999999998E-2,3.5000000000000003E-2,52659.31,2.6549082476391241E-3,1.2531166928856665E-4,52659.31,2.7034855710186398E-3,5.8395288334002622E-5,52659.31,2.6861861089218886E-3,1.2087837490148498E-4,52659.31,2.8131481345377921E-3,9.846018470882273E-5]
[348,"Simon Property Group, Inc.","SPG",4.7100000000000003E-2,8.5999999999999993E-2,4.8300000000000003E-2,0.03,53828.58,2.7138589738586096E-3,1.2782275766874053E-4,53828.58,2.7635149290490615E-3,2.3766228389821928E-4,53828.58,2.7458313422449058E-3,1.3262365383042896E-4,53828.58,2.8756124873610821E-3,8.6268374620832464E-5]
[349,"S&P Global Inc.","SPGI",1.1599999999999999E-2,9.2999999999999999E-2,0.17600000000000002,0.13,48807.64,2.4607197850446813E-3,2.8544349506518301E-5,48807.64,2.5057440079536211E-3,2.3303419273968675E-4,48807.64,2.4897098837273093E-3,4.381889395360065E-4,48807.64,2.6073855015797229E-3,3.3896011520536399E-4]
[350,"Sempra Energy","SRE",2.9300000000000003E-2,0.08,8.3299999999999999E-2,9.5000000000000001E-2,33514.97,1.6897139417963857E-3,4.9508618494634103E-5,33514.97,1.7206309351209233E-3,1.3765047480967388E-4,33514.97,1.7096207081888051E-3,1.4241140499212746E-4,33514.97,1.7904255740265125E-3,1.700904295325187E-4]
[351,"SunTrust Banks, Inc.","STI",3.15E-2,9.8199999999999996E-2,8.3299999999999999E-2,0.13500000000000001,28142.26,1.4188396730075768E-3,4.469344969973867E-5,28142.26,1.4448004321715386E-3,1.4187940243924507E-4,28142.26,1.4355552301324895E-3,1.1958175067003638E-4,28142.26,1.5034064483692914E-3,2.0295987052985437E-4]
[352,"State Street Corporation","STT",2.76E-2,5.9799999999999999E-2,8.72E-2,0.09,25786.75,1.3000826492942691E-3,3.5882281120521826E-5,25786.75,1.3238704902982E-3,7.9167455319832357E-5,25786.75,1.3153991126021497E-3,1.1470280261890745E-4,25786.75,1.3775711770300904E-3,1.2398140593270813E-4]
[353,"Seagate Technology PLC","STX",5.45E-2,5.5599999999999997E-2,0.02,0.09,13022.02,6.5652718007360204E-4,3.5780731314011308E-5,13022.02,6.6853977341359294E-4,3.7170811401795767E-5,13022.02,6.6426182253628114E-4,1.3285236450725623E-5,13022.02,6.9565801889378762E-4,6.260922170044088E-5]
[354,"Constellation Brands Inc","STZ",1.78E-2,7.2700000000000001E-2,9.0200000000000002E-2,0.11,31555.33,1.5909153742039973E-3,2.8318293660831152E-5,31555.33,1.62002463275215E-3,1.1777579080108131E-4,31555.33,1.6096581802618785E-3,1.4519116785962144E-4,31555.33,1.6857383380873094E-3,1.8543121718960404E-4]
[355,"Stanley Black & Decker, Inc.","SWK",2.0400000000000001E-2,8.2600000000000007E-2,9.5000000000000001E-2,0.1,19564.400000000001,9.8637234175895762E-4,2.0121995771882739E-5,19564.400000000001,1.0044201700636997E-3,8.2965106047261605E-5,19564.400000000001,9.9799293817923944E-4,9.4809329127027749E-5,19564.400000000001,1.0451628660411839E-3,1.0451628660411839E-4]
[356,"Skyworks Solutions, Inc.","SWKS",1.9E-2,0.1118,0.1094,0.11,13947.83,7.032034582995563E-4,1.3360865707691569E-5,13947.83,7.1607009571566572E-4,8.005663670101142E-5,13947.83,7.1148800080373222E-4,7.7836787287928309E-5,13947.83,7.451163326171621E-4,8.1962796587887828E-5]
[357,"Synchrony Financial","SYF",2.6600000000000002E-2,0.20050000000000001,8.9600000000000013E-2,0.11,22389.05,1.1287818526639398E-3,3.0025597280860802E-5,22389.05,1.1494353728488823E-3,2.3046179225620091E-4,22389.05,1.1420801963025647E-3,1.0233038558870981E-4,22389.05,1.1960603783371516E-3,1.3156664161708667E-4]
[358,"Stryker Corporation","SYK",1.11E-2,0.10539999999999999,0.10009999999999999,0.15,69774.070000000007,3.5177778424052581E-3,3.9047334050698365E-5,69774.070000000007,3.5821432425955555E-3,3.7755789776957151E-4,69774.070000000007,3.5592212962331543E-3,3.5627805175293871E-4,69774.070000000007,3.727447147704923E-3,5.5911707215573845E-4]
[359,"Symantec Corporation","SYMC",1.37E-2,0.1057,7.9000000000000001E-2,9.5000000000000001E-2,14030.81,7.0738703545598111E-4,9.6912023857469409E-6,14030.81,7.2033022051948726E-4,7.61389043089098E-5,14030.81,7.1572086529281004E-4,5.6541948358131994E-5,14030.81,7.4954926256257809E-4,7.1207179943444921E-5]
[360,"Sysco Corporation","SYY",2.3700000000000002E-2,9.7900000000000001E-2,0.10289999999999999,0.13,33775.599999999999,1.7028540444027848E-3,4.0357640852346003E-5,33775.599999999999,1.7340114644969174E-3,1.6975972237424821E-4,33775.599999999999,1.722915616260489E-3,1.7728801691320432E-4,33775.599999999999,1.8043488631524919E-3,2.3456535220982394E-4]
[361,"AT&T Inc.","T",6.8099999999999994E-2,4.5100000000000001E-2,6.59E-2,5.5E-2,183924.44,9.272861963030038E-3,6.3148189968234548E-4,183924.44,9.4425291500721056E-3,4.2585806466825197E-4,183924.44,9.3821069022597785E-3,6.1828084485891939E-4,183924.44,9.8255502261975717E-3,5.4040526244086644E-4]
[362,"Molson Coors Brewing  Company","TAP",2.76E-2,1.55E-2,4.4699999999999997E-2,0.11,12851.07,6.4790844646440905E-4,1.788227312241769E-5,12851.07,6.5976334131895211E-4,1.0226331790443757E-5,12851.07,6.555415503693993E-4,2.9302707301512147E-5,12851.07,6.8652558488355771E-4,7.551781433719135E-5]
[363,"TE Connectivity Ltd.","TEL",2.1700000000000001E-2,0.104,0.10710000000000001,9.5000000000000001E-2,27511.56,1.3870418649507301E-3,3.0098808469430842E-5,27511.56,1.412420814025356E-3,1.4689176465863701E-4,27511.56,1.4033828074612273E-3,1.5030229867909746E-4,27511.56,1.4697134028574348E-3,1.3962277327145631E-4]
[364,"Teleflex Incorporated","TFX",4.6999999999999993E-3,0.13850000000000001,0.13500000000000001,0.12,13202.68,6.6563545976846476E-4,3.128486660911784E-6,13202.68,6.7781470890477635E-4,9.3877337183311527E-5,13202.68,6.7347740820266808E-4,9.0919450107360199E-5,13202.68,7.0530917729266513E-4,8.4637101275119811E-5]
[365,"Target Corporation","TGT",3.3799999999999997E-2,9.8000000000000004E-2,7.0400000000000004E-2,7.0000000000000007E-2,39560.230000000003,1.9944959572296092E-3,6.7413963354360788E-5,39560.230000000003,2.0309896007216716E-3,1.9903698087072382E-4,39560.230000000003,2.0179934049981852E-3,1.4206673571187225E-4,39560.230000000003,2.1133734419684952E-3,1.4793614093779468E-4]
[366,"Tiffany & Co.","TIF",2.3300000000000001E-2,0.10340000000000001,0.114,0.12,11498.54,5.7971835714916095E-4,1.350743772157545E-5,11498.54,5.9032556594039443E-4,6.1039663518236783E-5,11498.54,5.8654810366643036E-4,6.6866483817973064E-5,11498.54,6.1427117732663385E-4,7.3712541279196054E-5]
[367,"The TJX Companies, Inc.","TJX",1.54E-2,9.4100000000000003E-2,0.109,0.13,62545.120000000003,3.1533180920444792E-3,4.8561098617484985E-5,62545.120000000003,3.2110149080500552E-3,3.021565028475102E-4,62545.120000000003,3.1904677923970635E-3,3.4776098937127991E-4,62545.120000000003,3.3412645864984245E-3,4.3436439624479519E-4]
[368,"Torchmark Corporation","TMK",7.9000000000000008E-3,7.4999999999999997E-2,7.5300000000000006E-2,0.1,8945.65,4.510100866398161E-4,3.5629796844545475E-6,8945.65,4.5926229755731499E-4,3.4444672316798626E-5,8945.65,4.5632350225016416E-4,3.4361159719437361E-5,8945.65,4.7789153731273725E-4,4.7789153731273729E-5]
[369,"Thermo Fisher Scientific Inc.","TMO",2.7000000000000001E-3,0.108,0.125,0.105,99691.15,5.0260980698689194E-3,1.3570464788646083E-5,99691.15,5.1180614706735593E-3,5.5275063883274437E-4,99691.15,5.0853112642844792E-3,6.356639080355599E-4,99691.15,5.3256674394789299E-3,5.5919508114528761E-4]
[370,"Tapestry, Inc.","TPR",4.0300000000000002E-2,6.1100000000000002E-2,0.1075,0.13,9725.86,4.9034569441535518E-4,1.9760931484938814E-5,9725.86,4.9931763587003609E-4,3.0508307551659206E-5,9725.86,4.961225285579899E-4,5.3333171819983913E-5,9725.86,5.195716562897564E-4,6.754431531766834E-5]
[371,"T. Rowe Price Group, Inc.","TROW",2.8900000000000002E-2,3.7999999999999999E-2,9.6600000000000005E-2,0.115,22879.8,1.1535238445838664E-3,3.3336839108473745E-5,22879.8,1.1746300733487065E-3,4.4635942787250845E-5,22879.8,1.1671136772379096E-3,1.1274318122118208E-4,22879.8,1.2222770615224121E-3,1.4056186207507741E-4]
[372,"The Travelers Companies, Inc.","TRV",2.35E-2,0.1706,0.1265,6.5000000000000002E-2,34509.49,1.7398543509745928E-3,4.0886577247902928E-5,34509.49,1.77168877218885E-3,3.0225010453541781E-4,34509.49,1.7603518288404998E-3,2.2268450634832323E-4,34509.49,1.8435544905041593E-3,1.1983104188277036E-4]
[373,"Tractor Supply Company","TSCO",1.37E-2,0.113,0.12189999999999999,0.105,10962.5,5.5269299321893703E-4,7.5718940070994377E-6,10962.5,5.6280571417080549E-4,6.3597045701301028E-5,10962.5,5.5920434998210579E-4,6.8167010262818698E-5,10962.5,5.8563502683325213E-4,6.1491677817491477E-5]
[374,"Tyson Foods, Inc.","TSN",2.3900000000000001E-2,3.3000000000000002E-2,0.09,7.0000000000000007E-2,22977.48,1.1584485471223043E-3,2.7686920276223074E-5,22977.48,1.1796448840360684E-3,3.8928281173190258E-5,22977.48,1.1720963984152189E-3,1.0548867585736969E-4,22977.48,1.2274952899758737E-3,8.5924670298311172E-5]
[375,"Total System Services, Inc.","TSS",5.6000000000000008E-3,0.127,0.12140000000000001,0.115,16467.34,8.3022881960811219E-4,4.6492813898054291E-6,16467.34,8.4541966241217527E-4,1.0736829712634627E-4,16467.34,8.4000986642046344E-4,1.0197719778344426E-4,16467.34,8.7971275737945608E-4,1.0116696709863746E-4]
[376,"Texas Instruments Incorporated","TXN",2.9399999999999999E-2,8.0399999999999999E-2,0.1013,0.125,98409.54,4.9614835323966893E-3,1.4586761585246266E-4,98409.54,5.0522646696392649E-3,4.0620207943899692E-4,98409.54,5.0199354935222835E-3,5.0851946549380737E-4,98409.54,5.2572016965608207E-3,6.5715021207010259E-4]
[377,"Textron Inc.","TXT",1.6000000000000001E-3,0.17299999999999999,0.12560000000000002,0.15,11949.58,6.0245830220379893E-4,9.6393328352607832E-7,11949.58,6.1348158777114472E-4,1.0613231468440803E-4,11949.58,6.095559513303692E-4,7.6560227487094387E-5,11949.58,6.3836648610682723E-4,9.5754972916024076E-5]
[378,"United Dominion Realty Trust, Inc.","UDR",2.87E-2,"NMF",5.67E-2,-2.5000000000000001E-2,12372.18,6.2376439651935854E-4,1.7902038180105591E-5,"--","--","--",12372.18,6.3111305585054596E-4,3.5784110266725955E-5,12372.18,6.6094248267145508E-4,-1.6523562066786378E-5]
[379,"Universal Health Services, Inc.","UHS",3.0999999999999999E-3,0.1138,0.10880000000000001,0.105,11951.37,6.0254854808364949E-4,1.8679004990593134E-6,11951.37,6.1357348489573908E-4,6.9824662581135101E-5,11951.37,6.0964726041009263E-4,6.6329621932618085E-5,11951.37,6.3846211089114036E-4,6.7038521643569734E-5]
[380,"UnitedHealth Group Incorporated","UNH",1.52E-2,0.1507,0.1336,0.13500000000000001,227689,1.1479326333685431E-2,1.7448576027201857E-4,227689,1.1689365587579159E-2,1.7615873940481793E-3,227689,1.1614565951477827E-2,1.5517060111174376E-3,227689,1.2163525986283818E-2,1.6420760081483155E-3]
[381,"Unum Group","UNM",2.8900000000000002E-2,8.0799999999999997E-2,0.09,9.5000000000000001E-2,7732.97,3.8987077179222291E-4,1.1267265304795244E-5,7732.97,3.9700430590754057E-4,3.2077947917329277E-5,7732.97,3.9446389621720636E-4,3.550175065954857E-5,7732.97,4.131081499156884E-4,3.9245274241990399E-5]
[382,"Union Pacific Corporation","UNP",2.1400000000000002E-2,0.16600000000000001,0.1067,0.14499999999999999,118768.86,5.9879331114801254E-3,1.281417685856747E-4,118768.86,6.0974953772909837E-3,1.0121842326303034E-3,118768.86,6.0584778248041716E-3,6.464395839066051E-4,118768.86,6.344830514303742E-3,9.2000042457404251E-4]
[383,"United Parcel Service, Inc.","UPS",3.6000000000000004E-2,8.8400000000000006E-2,8.77E-2,8.5000000000000006E-2,91769.13,4.6266960223304678E-3,1.6656105680389687E-4,91769.13,4.711351493590284E-3,4.1648347203338112E-4,91769.13,4.6812038029713449E-3,4.1054157352058692E-4,91769.13,4.9024599233764392E-3,4.1670909348699736E-4]
[384,"U.S. Bancorp","USB",2.9100000000000001E-2,6.8099999999999994E-2,7.0000000000000007E-2,7.0000000000000007E-2,81405.17,4.1041794363326257E-3,1.1943162159727942E-4,81405.17,4.1792743296735074E-3,2.8460858185076581E-4,81405.17,4.1525313728650237E-3,2.9067719610055169E-4,81405.17,4.3487999012374419E-3,3.0441599308662096E-4]
[385,"United Technologies Corporation","UTX",2.3700000000000002E-2,8.4500000000000006E-2,8.8000000000000009E-2,9.5000000000000001E-2,106874.11,{"$f":"H389/H$424","v":5.3882391565345427E-3},{"$f":"D389*I389","v":1.2770126800986867E-4},{"$f":"IF(E389=\"n/a\",\"--\",IF(E389=\"NMF\",\"--\",$H389))","v":106874.11},{"$f":"IF(K389=\"--\",\"--\",K389/K$424)","v":5.4868287165262689E-3},{"$f":"IF(L389=\"--\",\"--\",E389*L389)","v":4.6363702654646975E-4},106874.11,{"$f":"IF(N389=\"--\",\"--\",N389/N$424)","v":5.4517187879102461E-3},{"$f":"IF(O389=\"--\",\"--\",F389*O389)","v":4.7975125333610171E-4},106874.11,{"$f":"IF(Q389=\"--\",\"--\",Q389/Q$424)","v":5.7093931382102576E-3},5.4239234812997444E-4]
[386,"Visa Inc.","V",6.8000000000000005E-3,0.15790000000000001,0.16469999999999999,0.14499999999999999,295786.71999999997,1.4912588153360237E-2,1.0140559944284962E-4,295786.71999999997,1.5185446402904453E-2,2.3977819870186134E-3,{"$f":"IF(F390=\"n/a\",\"--\",IF(F390=\"NMF\",\"--\",$H390))","v":295786.71999999997},1.5088275529390113E-2,2.4850389796905515E-3,{"$f":"IF(G390=\"n/a\",\"--\",IF(G390=\"NMF\",\"--\",$H390))","v":295786.71999999997},1.5801419722154583E-2,{"$f":"IF(R390=\"--\",\"--\",G390*R390)","v":2.2912058597124143E-3}]
[387,"V.F. Corporation","VFC",2.4199999999999999E-2,0.13389999999999999,0.11359999999999999,0.12,33313.9,1.6795766574044559E-3,4.0645755109187832E-5,33313.9,1.7103081670526612E-3,2.2901026356835131E-4,33313.9,1.699363994970935E-3,1.9304774982869822E-4,33313.9,1.7796840793997976E-3,2.135620895279757E-4]
[388,"Viacom Inc.","VIAB",2.7699999999999999E-2,4.8599999999999997E-2,8.2799999999999999E-2,0.04,11626.74,5.861817771473974E-4,1.6237235226982909E-5,11626.74,5.969072482716781E-4,2.9009692266003554E-5,11626.74,5.9308767015835335E-4,4.9107659089111659E-5,11626.74,6.2111983506346602E-4,2.4844793402538643E-5]
[389,"Valero Energy Corporation","VLO",4.5100000000000001E-2,0.2843,0.08,0.09,33838.559999999998,1.7060282793722775E-3,7.6941875399689716E-5,33838.559999999998,1.7372437790022029E-3,4.9389840637032627E-4,33838.559999999998,1.7261272473551184E-3,1.3809017978840948E-4,33838.559999999998,1.807712291320284E-3,1.6269410621882555E-4]
[390,"Vulcan Materials Company","VMC",1.09E-2,0.18110000000000001,0.1459,0.18,14966.77,7.5457504311237311E-4,8.2248679699248676E-6,14966.77,7.6838163545543323E-4,1.3915391418097898E-4,14966.77,7.6346480174975431E-4,1.1138951457528916E-4,14966.77,7.9954980620817464E-4,1.4391896511747144E-4]
[391,"Vornado Realty Trust","VNO",3.9E-2,0.17330000000000001,4.3200000000000002E-2,-5.5E-2,12887.85,6.4976277242022144E-4,2.5340748124388636E-5,12887.85,6.6165159620307549E-4,1.1466422162199299E-4,12887.85,6.5741772240974984E-4,2.8400445608101195E-5,12887.85,6.88490433803688E-4,-3.786697385920284E-5]
[392,"Ventas, Inc.","VTR",5.1100000000000007E-2,6.9000000000000006E-2,3.1099999999999999E-2,3.5000000000000003E-2,22108.55,1.1146399703745066E-3,5.6958102486137292E-5,22108.55,1.1350347340507148E-3,7.8317396649499327E-5,22108.55,1.1277717064352916E-3,3.507370007013757E-5,22108.55,1.1810756006836302E-3,4.1337646023927063E-5]
[393,"Verizon Communications Inc.","VZ",4.2599999999999999E-2,9.4600000000000004E-2,5.4199999999999998E-2,4.4999999999999998E-2,233353.8,1.1764926814231533E-2,5.0118588228626327E-4,233353.8,1.1980191750373665E-2,1.1333261395853487E-3,233353.8,1.190353113293996E-2,6.4517138740534581E-4,233353.8,1.246614904671757E-2,5.609767071022906E-4]
[394,"Westinghouse Air Brake Technologies Corporation","WAB",6.8000000000000005E-3,0.14000000000000001,0.11,0.1,6774.5,3.4154788438419054E-4,2.3225256138124959E-6,6774.5,3.4779724612543872E-4,4.8691614457561423E-5,6774.5,3.4557170982474578E-4,3.8012888080722034E-5,6774.5,3.6190508454110533E-4,3.6190508454110532E-5]
[395,"Walgreens Boots Alliance, Inc.","WBA",2.9399999999999999E-2,9.7699999999999995E-2,9.820000000000001E-2,0.1,56512.36,2.8491662852694302E-3,8.3765488786921252E-5,56512.36,2.9012979821461948E-3,2.8345681285568323E-4,56512.36,2.8827327288259755E-3,2.8308435397071083E-4,56512.36,3.0189844893966163E-3,3.0189844893966164E-4]
[396,"Western Digital Corporation","WDC",4.2099999999999999E-2,-9.5000000000000001E-2,0.19,1.4999999999999999E-2,13809.61,6.9623486304092725E-4,2.9311487734023034E-5,13809.61,7.0897399484335668E-4,-6.7352529510118886E-5,13809.61,7.0443730750799436E-4,1.3384308842651893E-4,13809.61,7.3773238977484592E-4,1.1065985846622688E-5]
[397,"WEC Energy Group, Inc.","WEC",3.0600000000000002E-2,4.5900000000000003E-2,4.3899999999999995E-2,0.06,24290.03,1.2246229770652476E-3,3.7473463098196575E-5,24290.03,1.2470301191680993E-3,5.7238682469815764E-5,24290.03,1.2390504389688346E-3,5.4394314270731829E-5,24290.03,1.2976138992775827E-3,7.7856833956654962E-5]
[398,"Welltower Inc.","WELL",4.6399999999999997E-2,0.13,5.6299999999999996E-2,8.5000000000000006E-2,28965.48,1.4603437027341623E-3,6.7759947806865124E-5,28965.48,1.4870638684333119E-3,1.9331830289633054E-4,28965.48,1.4775482248866303E-3,8.318596506111728E-5,28965.48,1.5473842332531839E-3,1.3152765982652064E-4]
[399,"Wells Fargo & Company","WFC",3.61E-2,0.1094,0.1114,0.06,242912.14,1.2246826704293499E-2,4.4211044402499533E-4,242912.14,1.2470909047521888E-2,1.3643174497988944E-3,242912.14,1.2391108355891658E-2,1.3803694708463307E-3,242912.14,1.2976771505315642E-2,7.7860629031893842E-4]
[400,"Whirlpool Corporation","WHR",3.3399999999999999E-2,8.8700000000000001E-2,4.82E-2,0.08,8751.07,4.4120000658321031E-4,1.4736080219879224E-5,8751.07,4.4927272073967711E-4,3.985049032960936E-5,8751.07,4.4639784820961519E-4,2.1516376283703451E-5,8751.07,4.674967493062411E-4,3.7399739944499287E-5]
[401,"Willis Towers Watson Public Limited Company","WLTW",1.4199999999999999E-2,0.1268,0.12369999999999999,"n/a",21846.639999999999,1.1014353344015104E-3,1.5640381748501445E-5,21846.639999999999,1.1215884905297591E-3,1.4221742059917345E-4,21846.639999999999,1.1144115047200065E-3,1.3785270313386479E-4,"--","--","--"]
[402,"Waste Management, Inc.","WM",2.07E-2,0.10829999999999999,9.2399999999999996E-2,0.09,42187.03,2.1269305254930071E-3,4.4027461877705248E-5,42187.03,2.1658473475845105E-3,2.3456126774340247E-4,42187.03,2.1519882042258243E-3,1.9884371007046616E-4,42187.03,2.253701477406177E-3,2.0283313296655593E-4]
[403,"Williams Companies, Inc. (The)","WMB",5.6399999999999999E-2,8.9599999999999999E-2,6.5000000000000002E-2,0.19,32611.72,1.6441750641567046E-3,9.2731473618438132E-5,32611.72,1.674258824623794E-3,1.5001359068629195E-4,32611.72,1.6635453303898236E-3,1.0813044647533854E-4,32611.72,1.7421724531154854E-3,3.3101276609194221E-4]
[404,"Walmart Inc.","WMT",2.1299999999999999E-2,3.5299999999999998E-2,4.5700000000000005E-2,7.0000000000000007E-2,289098.84000000003,1.4575407362893734E-2,3.1045617682963652E-4,289098.84000000003,1.4842096156182571E-2,5.2392599431324476E-4,289098.84000000003,1.474712236285344E-2,6.7394349198240228E-4,289098.84000000003,1.5444142022427557E-2,1.0810899415699292E-3]
[405,"WestRock Company","WRK",4.8300000000000003E-2,0.1497,5.6900000000000006E-2,0.14499999999999999,9627.56,4.8538973352747175E-4,2.3444324129376887E-5,9627.56,4.9427099489370854E-4,7.3992367935588171E-5,9627.56,4.9110818077206136E-4,2.7944055485930295E-5,9627.56,5.143203064026221E-4,7.4576444428380205E-5]
[406,"The Western Union Company","WU",4.24E-2,2.75E-2,3.6299999999999999E-2,7.0000000000000007E-2,7815.53,3.9403317393773305E-4,1.670700657495988E-5,7815.53,4.0124286825754665E-4,1.1034178877082534E-5,7815.53,3.986753362294775E-4,1.4471914705130034E-5,7815.53,4.1751864276087455E-4,2.9226304993261221E-5]
[407,"Weyerhaeuser Company","WY",5.5199999999999999E-2,0.05,0.05,0.17499999999999999,18409.28,9.2813501174052562E-4,5.1233052648077015E-5,18409.28,9.451172613701551E-4,4.7255863068507755E-5,18409.28,9.3906950568196858E-4,4.695347528409843E-5,18409.28,9.8345442980897176E-4,1.7210452521657004E-4]
[408,"Wynn Resorts, Limited","WYNN",2.5099999999999997E-2,0.14000000000000001,0.1,0.2,12872.07,6.4896719701014211E-4,1.6289076644954566E-5,12872.07,6.608414640097241E-4,9.2517804961361383E-5,12872.07,6.5661277420972996E-4,6.5661277420973001E-5,12872.07,6.8764743989505137E-4,1.3752948797901029E-4]
[409,"Cimarex Energy Co","XEC",1.0500000000000001E-2,7.6200000000000004E-2,"n/a",0.32500000000000001,6539.11,3.2968029910037701E-4,3.4616431405539589E-6,6539.11,3.3571251754540074E-4,2.5581293836959536E-5,"--","--","--",6539.11,3.4933015829560662E-4,1.1353230144607216E-4]
[410,"Xcel Energy Inc.","XEL",2.7300000000000001E-2,6.6000000000000003E-2,5.9000000000000004E-2,5.5E-2,28626.13,1.4432347980820443E-3,3.9400309987639814E-5,28626.13,1.4696419191421958E-3,9.6996366663384921E-5,28626.13,1.4602377577334787E-3,8.6154027706275251E-5,28626.13,1.5292555904841201E-3,8.4109057476626612E-5]
[411,"Xilinx, Inc.","XLNX",1.21E-2,0.18190000000000001,0.12,0.11,30032.85,1.51415696797221E-3,1.832129931246374E-5,30032.85,1.5418617644547023E-3,2.8046465495431037E-4,30032.85,1.5319954720510911E-3,1.8383945664613092E-4,30032.85,1.6044049181873695E-3,1.7648454100061066E-4]
[412,"Exxon Mobil Corporation","XOM",4.1500000000000002E-2,0.1573,0.16449999999999998,0.14000000000000001,334801.88,1.6879603483924959E-2,7.0050354458288584E-4,334801.88,1.7188452559099506E-2,2.7037435875463521E-3,334801.88,1.7078464554452635E-2,2.8094074192074581E-3,334801.88,1.7885674615974758E-2,2.5039944462364665E-3]
[413,"DENTSPLY SIRONA Inc.","XRAY",7.1999999999999998E-3,6.4699999999999994E-2,8.3299999999999999E-2,0.03,10806.93,5.4484966834276191E-4,3.9229176120678856E-6,10806.93,5.5481887859921573E-4,3.5896781445369252E-5,10806.93,5.5126862175161856E-4,4.5920676191909826E-5,10806.93,5.7732421806477342E-4,1.7319726541943203E-5]
[414,"Xerox Corporation","XRX",3.3000000000000002E-2,0.02,"n/a",2.5000000000000001E-2,6960.73,3.5093698505713578E-4,1.1580920506885481E-5,6960.73,3.5735814082555538E-4,7.1471628165111079E-6,"--","--","--",6960.73,3.7185380162636474E-4,9.2963450406591188E-6]
[415,"Xylem Inc.","XYL",1.2800000000000001E-2,0.16,0.17499999999999999,0.155,13480.84,6.7965936699708777E-4,8.6996398975627237E-6,13480.84,6.9209521403168636E-4,1.1073523424506982E-4,13480.84,6.876665331277328E-4,1.2034164329735323E-4,13480.84,7.2016894824490575E-4,1.116261869779604E-4]
[416,"Yum! Brands, Inc.","YUM",1.7399999999999999E-2,0.158,0.1275,0.1,29621.040000000001,1.4933948697703865E-3,2.5985070734004723E-5,29621.040000000001,1.5207197784886655E-3,2.4027372500120915E-4,29621.040000000001,1.5109887725422082E-3,1.9265106849913153E-4,29621.040000000001,1.5824053414119806E-3,1.5824053414119807E-4]
[417,"Zimmer Biomet Holdings, Inc.","ZBH",7.9000000000000008E-3,4.6300000000000001E-2,7.1399999999999991E-2,4.4999999999999998E-2,24861.1,1.2534144377391392E-3,9.9019740581392013E-6,24861.1,1.2763483822642472E-3,5.9094930098834648E-5,24861.1,1.2681810960401487E-3,9.0548130257266603E-5,24861.1,1.32812141077347E-3,5.9765463484806146E-5]
[418,"Zions Bancorporation","ZION",2.46E-2,0.1285,8.0700000000000008E-2,0.15,9359.41,4.7187049739231483E-4,1.1608014235850945E-5,9359.41,4.8050439491606646E-4,6.1744814746714536E-5,9359.41,4.7742967254422081E-4,3.8528574574318626E-5,9359.41,4.999952863391935E-4,7.4999292950879027E-5]
[419,"Zoetis Inc.","ZTS",7.0999999999999995E-3,0.14530000000000001,0.15920000000000001,0.13500000000000001,44243.32,2.2306018664304001E-3,1.5837273251655841E-5,44243.32,2.2714155812896221E-3,3.3003668396138213E-4,44243.32,2.2568809123512247E-3,3.5929544124631497E-4,44243.32,2.3635519174816113E-3,3.1907950886001754E-4]
[null,null,null,null,null,null,null,{"$f":"SUM(H5:H423)","v":19834700.519999988},{"$f":"SUM(I5:I423)","v":1.0000000000000007},null,{"$f":"SUM(K5:K423)","v":19478302.59},{"$f":"SUM(L5:L423)","v":1.0000000000000004},null,{"$f":"SUM(N5:N423)","v":19603745.929999996},{"$f":"SUM(O5:O423)","v":1.0000000000000004},null,{"$f":"SUM(Q5:Q423)","v":18718996.469999995},{"$f":"SUM(R5:R423)","v":1.0000000000000004}]
[null,"Weighted Average",null,null,null,null,null,null,null,{"$f":"ROUND(SUM(J5:J423),3)","v":2.5000000000000001E-2},null,null,{"$f":"ROUND(SUM(M5:M423),3)","v":0.109},null,null,{"$f":"ROUND(SUM(P5:P423),3)","v":9.7000000000000003E-2},null,null,{"$f":"ROUND(SUM(S5:S423),3)","v":0.115}]
[null,"   Average",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND(AVERAGE(M425,P425,S425),3)","v":0.107}]
[]
[]
["n/a -- Not Available"]
["NMF - Eliminated growth values (negative or greater than 20%) unable to confirm from other sources, in addition to all values greater than 50%."]
[]
["(a)","www.zacks.com (retrieved Mar. 11, 2019)."]
["(b)","www.zacks.com (retrieved Mar. 11, 2019)"]
["(c)","http://finance.yahoo.com (retrieved Mar. 11, 2019)"]
["(d)","www.valueline.com (retrieved Mar. 11, 2019)"]

{"sheet":"Bond Yields","index":30,"n_rows":82,"n_cols":15,"rows_kept":82,"cut":false,"hidden":false,"merged":[[45,1,46,7],[3,2,3,8],[4,2,4,8],[4,14,6,14],[4,12,6,12],[4,10,6,10],[42,1,42,7],[43,1,44,7]]}
["6-MONTH AVERAGE BOND YIELDS"]
[]
[]
[null,null,"(a)",null,null,null,null,null,null,null,"(b)",null,"(b)",null,"(a)"]
[null,null,"Public Utility Bonds",null,null,null,null,null,null,null,"30-Yr. Treas.",null,"10-Yr. Treas.",null,"Aaa Corp."]
[]
[null,null,"Baa",null,"A",null,"Aa",null,"AVG."]
[]
[null,"Oct. 2018",4.9099999999999998E-2,null,4.4499999999999998E-2,null,4.3099999999999999E-2,null,{"$f":"AVERAGE(C9:G9)","v":4.5566666666666665E-2},null,3.3399999999999999E-2,null,3.15E-2,null,4.1399999999999999E-2]
[null,"Nov.",5.0299999999999997E-2,null,4.5199999999999997E-2,null,4.3999999999999997E-2,null,4.6500000000000007E-2,null,3.3599999999999998E-2,null,3.1200000000000002E-2,null,4.2200000000000001E-2]
[null,"Dec.",4.9200000000000001E-2,null,4.3799999999999999E-2,null,4.24E-2,null,4.5133333333333331E-2,null,3.1E-2,null,2.8300000000000002E-2,null,4.02E-2]
[null,"Jan.",4.9200000000000001E-2,null,4.3499999999999997E-2,null,4.1799999999999997E-2,null,4.4833333333333336E-2,null,3.04E-2,null,2.7099999999999999E-2,null,3.9300000000000002E-2]
[null,"Feb.",4.7600000000000003E-2,null,4.2500000000000003E-2,null,4.0500000000000001E-2,null,{"$f":"AVERAGE(C13:G13)","v":4.3533333333333341E-2},null,3.0200000000000001E-2,null,2.6800000000000001E-2,null,3.7900000000000003E-2]
[null,"Mar. 2019",4.65E-2,null,4.1599999999999998E-2,null,3.9800000000000002E-2,null,{"$f":"AVERAGE(C14:G14)","v":4.2633333333333336E-2},null,2.98E-2,null,2.5700000000000001E-2,null,3.7699999999999997E-2]
[]
["Average",null,{"$f":"ROUND(AVERAGE(C9:C14),4)","v":4.87E-2},null,{"$f":"ROUND(AVERAGE(E9:E14),4)","v":4.3499999999999997E-2},null,{"$f":"ROUND(AVERAGE(G9:G14),4)","v":4.19E-2},null,{"$f":"ROUND(AVERAGE(I9:I14),4)","v":4.4699999999999997E-2},null,{"$f":"ROUND(AVERAGE(K9:K14),4)","v":3.1399999999999997E-2},null,{"$f":"ROUND(AVERAGE(M9:M14),4)","v":2.8400000000000002E-2},null,{"$f":"ROUND(AVERAGE(O9:O14),4)","v":3.9800000000000002E-2}]
[null,"Aa Spread",{"$f":"C16-G16","v":6.8000000000000005E-3},null,{"$f":"E16-G16","v":1.5999999999999973E-3},null,null,null,{"$f":"I16-G16","v":2.7999999999999969E-3},null,{"$f":"K16-M16","v":2.9999999999999957E-3}]
[]
[]
["(a)","Moody's Investors Service."]
["(b)","https://fred.stlouisfed.org/."]
[]
[]
["BOND YIELD FORECAST"]
[]
[null,null,null,null,"Baa Yield",null,null,null,null,null,null,null,null,null,"Average Utility"]
[" ",null,null,null,"2019-20",null,null,null,null,null,null,null,null,null,{"$f":"E27","v":"2019-20"}]
["Projected Aa Utility Yield"]
[null,"IHS Global Insight  (a)",null,null,{"$f":"AVERAGE(C67:E67)","v":5.015E-2},null,null,null,null,null,null,null,null,null,{"$f":"E29","v":5.015E-2}]
[null,"EIA  (b)",null,null,{"$f":"AVERAGE(C68:E68)","v":5.3199999999999997E-2},null,null,null,null,null,null,null,null,null,{"$f":"E30","v":5.3199999999999997E-2}]
[null,"Average",null,null,{"$f":"AVERAGE(E29:E30)","v":5.1674999999999999E-2},null,null,null,null,null,null,null,null,null,{"$f":"AVERAGE(O29:O30)","v":5.1674999999999999E-2}]
[]
["Current A - AA Yield Spread  (c)",null,null,null,{"$f":"E17","v":1.5999999999999973E-3}]
[]
["Implied Single-A Utility Yield",null,null,null,{"$f":"E31+E33","v":5.3274999999999996E-2}]
[]
["Current Baa - Aa Yield Spread  (c)",null,null,null,{"$f":"C17","v":6.8000000000000005E-3},null,null,null,null,"Avg. - Aa Spread",null,null,null,null,{"$f":"I17","v":2.7999999999999969E-3}]
[]
["Implied Baa Utility Yield",null,null,null,{"$f":"ROUND(E31+E37,4)","v":5.8500000000000003E-2},null,null,null,null,null,null,null,"Implied Avg Yield",null,{"$f":"ROUND(O31+O37,4)","v":5.45E-2}]
[]
[]
[]
["(a)",{"$f":"B73&\".\"","v":"IHS Global Insight, Long-Term Macro Forecast - Baseline (Jan. 10, 2019).."}]
["(b)",{"$f":"B74&\".\"","v":"Energy Information Administration, Annual Energy Outlook 2019 (Jan. 24, 2019).."}]
[]
["(c)",{"$f":"\"Based on monthly average bond yields from Moody's Investors Service for the six-month period \"&B9&\" - \"&B14&\".\"","v":"Based on monthly average bond yields from Moody's Investors Service for the six-month period Oct. 2018 - Mar. 2019."}]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Average"]
["10-Yr. Treasury",null,2019,null,2020,null,2021,null,2022,null,2023,null,2024,null,"2019-23"]
[null,"Value Line (a)",2.9000000000000001E-2,null,3.3000000000000002E-2,null,3.3000000000000002E-2,null,3.4000000000000002E-2,null,3.4000000000000002E-2]
[null,"IHS Global Insight (b)",3.4099999999999998E-2,null,3.5499999999999997E-2,null,3.56E-2,null,3.5499999999999997E-2,null,3.5200000000000002E-2]
[null,"EIA (c)",3.5700000000000003E-2,null,3.7499999999999999E-2,null,3.78E-2,null,3.73E-2,null,3.6900000000000002E-2,null,3.6900000000000002E-2]
[null,"Blue Chip (d)",{"$f":"AVERAGE(0.033,0.034,0.034,0.034)","v":3.3750000000000002E-2},null,3.5000000000000003E-2,null,3.5000000000000003E-2,null,3.5000000000000003E-2,null,3.5999999999999997E-2]
[]
["30-Yr. Treasury"]
[null,"Value Line (a)",3.4000000000000002E-2,null,3.5999999999999997E-2,null,3.5000000000000003E-2,null,3.5000000000000003E-2,null,3.5000000000000003E-2,null,null,null,{"$f":"AVERAGE(C57:K57)","v":3.5000000000000003E-2}]
[null,"IHS Global Insight (b)",3.5799999999999998E-2,null,3.7400000000000003E-2,null,3.78E-2,null,3.8100000000000002E-2,null,3.8100000000000002E-2,null,null,null,{"$f":"AVERAGE(C58:K58)","v":3.7440000000000001E-2}]
[null,"Blue Chip (d)",{"$f":"AVERAGE(0.035,0.036,0.036,0.036,0.037)","v":3.6000000000000004E-2},null,3.7999999999999999E-2,null,3.7999999999999999E-2,null,3.9E-2,null,0.04,null,null,null,{"$f":"AVERAGE(C59:K59)","v":3.8200000000000005E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AVERAGE(O57:O59)","v":3.6880000000000003E-2}]
["Aaa Corporate"]
[null,"Value Line (a)",4.2000000000000003E-2,null,4.3999999999999997E-2,null,4.3999999999999997E-2,null,4.4999999999999998E-2,null,4.4999999999999998E-2]
[null,"IHS Global Insight (b)",4.36E-2,null,4.41E-2,null,4.4200000000000003E-2,null,4.4200000000000003E-2,null,4.4600000000000001E-2]
[null,"Blue Chip (d)",{"$f":"AVERAGE(0.045,0.046,0.047,0.048)","v":4.65E-2},null,4.9000000000000002E-2,null,4.9000000000000002E-2,null,4.9000000000000002E-2,null,0.05]
[]
["Aa Utility"]
[null,"IHS Global Insight (b)",4.9799999999999997E-2,null,5.0500000000000003E-2,null,5.0500000000000003E-2,null,5.0500000000000003E-2,null,5.0900000000000001E-2,null,null,null,{"$f":"AVERAGE(C67:K67)","v":5.0439999999999999E-2}]
[null,"EIA (c)",5.1900000000000002E-2,null,5.45E-2,null,5.6500000000000002E-2,null,5.7099999999999998E-2,null,5.7500000000000002E-2,null,5.8000000000000003E-2,null,{"$f":"AVERAGE(C68:K68)","v":5.5499999999999994E-2}]
[]
[]
[]
["(a)","Value Line Investment Survey, Forecast for the U.S. Economy (Mar. 1, 2019)."]
["(b)","IHS Global Insight, Long-Term Macro Forecast - Baseline (Jan. 10, 2019)."]
["(c)","Energy Information Administration, Annual Energy Outlook 2019 (Jan. 24, 2019)."]
["(d)","Wolters Kluwer, Blue Chip Financial Forecasts, (Dec. 1, 2018)."]
[]
[]
["BLUE CHIP (Dec. 2018)"]
[null,null,"3Q2018",null,2023,null,"Chg."]
[null,"Aaa",4.08,null,{"$f":"K64*100","v":5},null,{"$f":"E80-C80","v":0.91999999999999993}]
[null,"Baa",4.79,null,5.9,null,{"$f":"E81-C81","v":1.1100000000000003}]
[null,null,null,null,null,null,{"$f":"AVERAGE(G80:G81)","v":1.0150000000000001}]

{"sheet":"Table 2 Projected Yields","index":31,"n_rows":17,"n_cols":13,"rows_kept":17,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,"Average"]
[null,null,null,null,{"$f":"'Bond Yields'!B14","v":"Mar. 2019"},2019,2020,null,2021,2022,2023,null,"2019-23"]
[null,null,"10-Yr. Treasury",null,{"$f":"'Bond Yields'!M14","v":2.5700000000000001E-2},{"$f":"AVERAGE('Bond Yields'!C51:C54)","v":3.31375E-2},{"$f":"AVERAGE('Bond Yields'!E51:E54)","v":3.5250000000000004E-2},null,{"$f":"AVERAGE('Bond Yields'!G51:G54)","v":3.5349999999999999E-2},{"$f":"AVERAGE('Bond Yields'!I51:I54)","v":3.5450000000000002E-2},{"$f":"AVERAGE('Bond Yields'!K51:K54)","v":3.5525000000000001E-2},null,{"$f":"AVERAGE(F6:K6)","v":3.4942500000000001E-2}]
[null,null,"30-Yr. Treasury",null,{"$f":"'Bond Yields'!K14","v":2.98E-2},{"$f":"AVERAGE('Bond Yields'!C57:C59)","v":3.5266666666666668E-2},{"$f":"AVERAGE('Bond Yields'!E57:E59)","v":3.7133333333333331E-2},null,{"$f":"AVERAGE('Bond Yields'!G57:G59)","v":3.6933333333333339E-2},{"$f":"AVERAGE('Bond Yields'!I57:I59)","v":3.7366666666666666E-2},{"$f":"AVERAGE('Bond Yields'!K57:K59)","v":3.7700000000000004E-2},null,{"$f":"AVERAGE(F7:K7)","v":3.6880000000000003E-2}]
[null,null,"Aaa Corporate",null,{"$f":"'Bond Yields'!O14","v":3.7699999999999997E-2},{"$f":"AVERAGE('Bond Yields'!C62:C64)","v":4.4033333333333334E-2},{"$f":"AVERAGE('Bond Yields'!E62:E64)","v":4.5699999999999998E-2},null,{"$f":"AVERAGE('Bond Yields'!G62:G64)","v":4.5733333333333327E-2},{"$f":"AVERAGE('Bond Yields'!I62:I64)","v":4.6066666666666665E-2},{"$f":"AVERAGE('Bond Yields'!K62:K64)","v":4.6533333333333336E-2},null,{"$f":"AVERAGE(F8:K8)","v":4.5613333333333332E-2}]
[null,null,"Aa Utility",null,{"$f":"'Bond Yields'!G14","v":3.9800000000000002E-2},{"$f":"AVERAGE('Bond Yields'!C67:C68)","v":5.0849999999999999E-2},{"$f":"AVERAGE('Bond Yields'!E67:E68)","v":5.2500000000000005E-2},null,{"$f":"AVERAGE('Bond Yields'!G67:G68)","v":5.3500000000000006E-2},{"$f":"AVERAGE('Bond Yields'!I67:I68)","v":5.3800000000000001E-2},{"$f":"AVERAGE('Bond Yields'!K67:K68)","v":5.4199999999999998E-2},null,{"$f":"AVERAGE(F9:K9)","v":5.2970000000000003E-2}]
[]
[null,null,"Sources:"]
[null,null,{"$f":"'Bond Yields'!B20","v":"Moody's Investors Service."}]
[null,null,{"$f":"'Bond Yields'!B21","v":"https://fred.stlouisfed.org/."}]
[null,null,{"$f":"'Bond Yields'!B72","v":"Value Line Investment Survey, Forecast for the U.S. Economy (Mar. 1, 2019)."}]
[null,null,{"$f":"'Bond Yields'!B73","v":"IHS Global Insight, Long-Term Macro Forecast - Baseline (Jan. 10, 2019)."}]
[null,null,{"$f":"'Bond Yields'!B74","v":"Energy Information Administration, Annual Energy Outlook 2019 (Jan. 24, 2019)."}]
[null,null,{"$f":"'Bond Yields'!B75","v":"Wolters Kluwer, Blue Chip Financial Forecasts, (Dec. 1, 2018)."}]

{"sheet":"Size Premium","index":32,"n_rows":18,"n_cols":2,"rows_kept":18,"cut":false,"hidden":false,"merged":[]}
[]
[]
["Market","Size"]
["Cap","Premium"]
[29428.909,-2.8720000000000065E-3]
[13512.96,5.0359999999999988E-3]
[7275.9669999999996,8.3900000000000086E-3]
[4504.0659999999998,8.2170000000000298E-3]
[2996.0030000000002,1.2553000000000022E-2]
[1961.8309999999999,1.5353000000000019E-2]
[1292.7909999999999,1.582500000000002E-2]
[730.04700000000003,1.8170000000000019E-2]
[325.36,2.4206000000000019E-2]
[2.4550000000000001,5.2251000000000034E-2]
[]
[]
[]
["Duff & Phelps, 2019 CRSP Deciles Size Study -- Supplementary Data Exhibits, Cost of Capital Navigator."]

{"sheet":"Ordinal Ratings","index":33,"n_rows":30,"n_cols":11,"rows_kept":30,"cut":false,"hidden":false,"merged":[[4,0,4,2],[4,4,4,6],[4,8,4,10]]}
["KEY TO RATING CODES"]
[]
[]
[]
["S&P",null,null,null,"VL Fin Strength",null,null,null,"Moody's"]
["Corporate",null,"Corporate",null,"Strength",null,"Strength",null,"Long-term",null,"Long-term"]
["Rating","Code","Rating",null,"Rank","Code","Rank",null,"Rating","Code","Rating"]
["AAA",1,"AAA",null,"A++",1,"A++",null,"AAA",1,"AAA"]
["AA+",2,"AA+",null,"A+",2,"A+",null,"Aa1",2,"Aa1"]
["AA",3,"AA",null,"A",3,"A",null,"Aa2",3,"Aa2"]
["AA-",4,"AA-",null,"B++",4,"B++",null,"Aa3",4,"Aa3"]
["A+",5,"A+",null,"B+",5,"B+",null,"A1",5,"A1"]
["A",6,"A",null,"B",6,"B",null,"A2",6,"A2"]
["A-",7,"A-",null,"C++",7,"C++",null,"A3",7,"A3"]
["BBB+",8,"BBB+",null,"C+",8,"C+",null,"Baa1",8,"Baa1"]
["BBB",9,"BBB",null,"C",9,"C",null,"Baa2",9,"Baa2"]
["BBB-",10,"BBB-",null,"--"," ","--",null,"Baa3",10,"Baa3"]
["BB+",11,"BB+",null,"n/a"," ","n/a",null,"Ba1",11,"Ba1"]
["BB",12,"BB",null,null,null,null,null,"Ba2",12,"Ba2"]
["BB-",13,"BB-",null,null,null,null,null,"Ba3",13,"Ba3"]
["B+",14,"B+",null,null,null,null,null,"B1",14,"B1"]
["B",15,"B",null,null,null,null,null,"B2",15,"B2"]
["B-",16,"B-",null,null,null,null,null,"B3",16,"B3"]
["CCC+",17,"CCC+",null,null,null,null,null,"Caa1",17,"Caa1"]
["CCC",18,"CCC",null,null,null,null,null,"Caa2",18,"Caa2"]
["CCC-",19,"CCC-",null,null,null,null,null,"Caa3",19,"Caa3"]
["CC",20,"CC",null,null,null,null,null,"NR"," ","--"]
["C",21,"C"]
["D",22,"D"]
["NR"," ","--"]

{"sheet":"Electric Utility Data","index":34,"n_rows":59,"n_cols":35,"rows_kept":59,"cut":false,"hidden":false,"merged":[[5,16,5,17],[5,19,5,21],[5,5,5,6],[5,7,5,9],[5,10,5,11],[5,12,5,13],[5,14,5,15]]}
["ELECTRIC UTILITY INDUSTRY"]
[]
[]
[null,{"$f":"A4+1","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,{"$f":"AE4+1","v":31},{"$f":"AF4+1","v":32},{"$f":"AG4+1","v":33},{"$f":"AH4+1","v":34}]
[" "," ",null,null,"(a)","(b)","(b)","(b)","(b)","(b)","(b)","(b)","(b)","(b)","(b)","(b)","(b)","(b)","(b)","(b)","(b)","(b)","(b)","(b)","(b)","(b)","(c)","(d)","(e)","(b)","(f)","(g)","(h)","(i)","(j)"]
[null,null,null,null,"Est'd","Projected Price",null,2023,null,null,"Common Shares",null,"Debt Ratio",null,"Equity Ratio",null,"Total Capital",null,"ROE","Projected Growth Rates",null,null,"Safety",null,"Financial","Allowed","S&P","Moody's","Market","Gas",null,null,null,"S&P"]
[null,"SYM","Company",null,"Div'd","High","Low","EPS","DPS","BVPS",2018,2023,2018,2023,2018,2023,2018,2023,2022,"EPS","DPS","BVPS","Rank","Beta","Strength","ROE","Rating","Rating","Cap","Utility","IBES","Zacks","Bloomberg","Capital IQ","FactSet"]
[1,"AQN","Algonquin Pwr & Util",null,{"$f":"0.128*4","v":0.51200000000000001},"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","n/a","n/a","n/a","BBB","NR",5520,"Y",8.2000000000000003E-2,0.1038,9.8799999999999999E-2,8.8700000000000001E-2,0.09]
[{"$f":"A8+1","v":2},"ALE","ALLETE",null,2.38,80,60,4.25,2.85,48.25,51.5,51.5,0.39900000000000002,0.41,0.60099999999999998,0.59,3584.3,4225,0.09,0.05,0.05,0.03,2,0.65,"A",9.2499999999999999E-2,"BBB+","A3",4240.51,"N",0.06,7.1999999999999995E-2,7.0999999999999994E-2,7.0000000000000007E-2,7.0999999999999994E-2]
[3,"LNT","Alliant Energy",null,1.42,50,35,2.8,1.74,27.55,236.06,250,0.53300000000000003,0.52,0.46700000000000003,0.48,9832,12000,0.1,6.5000000000000002E-2,0.06,0.05,2,0.65,"A",0.1,"A-","Baa1",11123.29,"Y",7.2499999999999995E-2,5.96E-2,6.2899999999999998E-2,6.2199999999999998E-2,6.4299999999999996E-2]
[4,"AEE","Ameren Corp.",null,1.96,75,55,4.25,2.5499999999999998,40.25,244.5,253,0.503,0.5,0.48799999999999999,0.495,15632,20600,0.105,6.5000000000000002E-2,0.06,0.05,2,0.6,"A",8.6999999999999994E-2,"BBB+","Baa1",17912.07,"Y",7.6999999999999999E-2,6.7900000000000002E-2,6.3530000000000003E-2,6.6400000000000001E-2,7.1599999999999997E-2]
[5,"AEP","American Elec Pwr",null,2.76,95,75,5,3.4,48,493.25,520,0.53200000000000003,0.51500000000000001,0.46800000000000003,0.48499999999999999,40677,51400,0.11,0.04,0.06,4.4999999999999998E-2,1,0.55000000000000004,"A+",{"$f":"AVERAGE(9.3%,10.9%)","v":0.10100000000000001},"A-","Baa1",41476.97,"N",5.57E-2,5.7299999999999997E-2,6.0470000000000003E-2,5.91E-2,5.57E-2]
[6,"AGR","Avangrid, Inc.",null,1.82,65,45,3.5,2.4,54.25,309,309,0.28499999999999998,0.38500000000000001,0.71499999999999997,0.61499999999999999,21350,27200,6.5000000000000002E-2,0.12,5.5E-2,1.4999999999999999E-2,2,0.4,"B++",{"$f":"AVERAGE(0.09,0.091,0.0945)","v":9.1833333333333322E-2},"BBB+","Baa1",15252.49,"Y",9.1999999999999998E-2,7.6799999999999993E-2,9.0069999999999997E-2,7.51E-2,7.5200000000000003E-2]
[7,"AVA","Avista Corp.",null,1.55,50,35,2.75,1.75,30.75,65.489999999999995,71.5,0.47199999999999998,0.505,0.52800000000000002,0.495,3273.2,4450,8.5000000000000006E-2,5.5E-2,0.04,0.03,2,0.65,"A",{"$f":"AVERAGE(9.5%,9.5%,9.5%)","v":9.5000000000000015E-2},"BBB","Baa2",2684.67,"Y",5.6500000000000002E-2,3.2000000000000001E-2,3.2000000000000001E-2,3.2000000000000001E-2,3.2000000000000001E-2]
[8,"BKH","Black Hills Corp.",null,2.0499999999999998,80,60,4.25,2.4500000000000002,42.75,53.54,61,0.64500000000000002,0.495,0.35499999999999998,0.505,4818.3999999999996,5175,0.1,6.5000000000000002E-2,0.06,0.06,2,0.75,"A",9.3700000000000006E-2,"BBB+","Baa2",4359.29,"Y",3.6299999999999999E-2,4.7699999999999999E-2,4.1669999999999999E-2,4.4999999999999998E-2,1.2999999999999999E-2]
[9,"CNP","CenterPoint Energy",null,1.1599999999999999,35,25,2.25,1.35,22.25,501.2,539,0.51900000000000002,0.48,0.375,0.48499999999999999,16740,24700,0.1,0.125,2.5000000000000001E-2,0.13500000000000001,3,0.8,"B+",0.1,"BBB+","Baa2",15346.65,"Y",5.5E-2,5.2499999999999998E-2,6.3979999999999995E-2,7.1400000000000005E-2,5.8999999999999997E-2]
[10,"CMS","CMS Energy Corp.",null,1.56,60,45,3.25,2,24.5,283.37,297,0.69,0.63500000000000001,0.307,0.36499999999999999,15476,20000,0.14000000000000001,7.0000000000000007E-2,7.0000000000000007E-2,7.4999999999999997E-2,2,0.55000000000000004,"B++",0.1,"BBB+","Baa1",15647.91,"Y",6.8900000000000003E-2,6.3500000000000001E-2,6.8250000000000005E-2,6.6299999999999998E-2,7.0000000000000007E-2]
[11,"ED","Consolidated Edison",null,2.99,90,75,5,3.4,60.5,327,332,0.51500000000000001,0.505,0.48499999999999999,0.495,35400,40700,8.5000000000000006E-2,0.03,3.5000000000000003E-2,3.5000000000000003E-2,1,0.45,"A+",{"$f":"AVERAGE(0.09,0.09)","v":0.09},"A-","Baa1",27089.19,"Y",2.9899999999999999E-2,0.02,4.1250000000000002E-2,3.2000000000000001E-2,3.2899999999999999E-2]
[12,"D","Dominion Energy",null,3.67,110,80,5.25,4.45,40,677,820,0.61,0.59,0.39,0.41,51250,80500,0.13,6.5000000000000002E-2,7.0000000000000007E-2,0.08,2,0.55000000000000004,"B++",0.109,"BBB+","Baa2",49197.05,"Y",5.5300000000000002E-2,5.4399999999999997E-2,5.1900000000000002E-2,4.8899999999999999E-2,4.8800000000000003E-2]
[13,"DTE","DTE Energy Co.",null,3.9,140,100,7.5,4.8,73.5,181.93,200,0.54200000000000004,0.53500000000000003,0.45800000000000002,0.46500000000000002,22371,31600,0.105,0.05,0.06,5.5E-2,2,0.55000000000000004,"B++",0.1,"BBB+","Baa1",22420.44,"Y",4.1599999999999998E-2,0.06,5.5329999999999997E-2,5.5500000000000001E-2,0.06]
[14,"DUK","Duke Energy Corp.",null,3.82,115,85,5.75,4.5,67,727,750,0.54,0.56499999999999995,0.46,0.435,95750,115400,8.5000000000000006E-2,5.5E-2,0.04,0.02,2,0.5,"A",{"$f":"AVERAGE(0.099,0.101,0.1063,0.103)","v":0.102325},"A-","Baa1",64105.83,"Y",4.4999999999999998E-2,5.0099999999999999E-2,5.1040000000000002E-2,4.9299999999999997E-2,0.05]
[15,"EIX","Edison International",null,2.46,80,55,5.5,2.7,45.25,325.81,325.81,0.45600000000000002,0.47,0.45800000000000002,0.46,25506,32100,0.125,4.4999999999999998E-2,5.5E-2,0.04,3,0.55000000000000004,"B+",0.1045,"BBB","Baa3",21171.200000000001,"N",4.9500000000000002E-2,5.6399999999999999E-2,5.3429999999999998E-2,5.62E-2,4.9099999999999998E-2]
[16,"EE","El Paso Electric Co.",null,1.52,60,45,2.75,1.85,32.75,40.58,41,0.52700000000000002,0.55500000000000005,0.47299999999999998,0.44500000000000001,2269.9,3025,8.5000000000000006E-2,0.03,7.0000000000000007E-2,3.5000000000000003E-2,2,0.65,"B++",{"$f":"AVERAGE(9.65%,9.48%)","v":9.5650000000000013E-2},"BBB","Baa1",2359.09,"N",5.0999999999999997E-2,4.0800000000000003E-2,4.6949999999999999E-2,5.0500000000000003E-2,4.0800000000000003E-2]
[17,"EMA","Emera Inc.",null,2.35,85,60,4,2.72,37.85,234.12,255,{"$f":"14292/(14292+8317)","v":0.6321376443009421},{"$f":"13825/(13825+8940)","v":0.60729189545354711},{"$f":"(8317-709)/(14292+8317)","v":0.33650316245742845},{"$f":"(8940-709)/(13825+8940)","v":0.36156380408521854},{"$f":"14292+8317","v":22609},{"$f":"13825+8940","v":22765},0.115,0.08,0.05,2.5000000000000001E-2,2,0.55000000000000004,"B+","n/a","BBB+","Baa3",11301.63,"Y",4.8300000000000003E-2,"n/a",3.1949999999999999E-2,4.5999999999999999E-2,"n/a"]
[18,"ETR","Entergy Corp.",null,3.68,105,70,6,4,57.75,189.06,210,0.63200000000000001,0.59499999999999997,0.35899999999999999,0.39500000000000002,24602,30500,0.105,0,2.5000000000000001E-2,0.04,3,0.6,"B++",9.9500000000000005E-2,"BBB+","Baa2",17950.87,"Y",-3.9300000000000002E-2,"n/a",-1.218E-2,6.8500000000000005E-2,-4.02E-2]
[19,"EVRG","Evergy Inc.",null,1.94,70,55,3.5,2.5,41.5,255.33,212,0.4,0.53,0.6,0.47,16716,18700,8.5000000000000006E-2,"n/a","n/a","n/a",2,"n/a","B++",9.2999999999999999E-2,"A-","Baa2",14640.39,"N",6.25E-2,6.6699999999999995E-2,6.6729999999999998E-2,6.2300000000000001E-2,7.0000000000000007E-2]
[20,"ES","Eversource Energy",null,2.14,80,65,4.25,2.65,43.75,316.89,316.89,0.52,0.56000000000000005,0.47,0.435,24375,31700,9.5000000000000001E-2,5.5E-2,0.06,0.04,1,0.6,"A",{"$f":"AVERAGE(0.1,0.0925,0.0967)","v":9.64E-2},"A+","Baa1",22454.47,"Y",5.8799999999999998E-2,5.57E-2,5.756E-2,5.8500000000000003E-2,5.8599999999999999E-2]
[21,"EXC","Exelon Corp.",null,1.45,55,40,4,1.8,41.75,968,983,0.53,0.49,0.47,0.51,65225,80600,9.5000000000000001E-2,7.4999999999999997E-2,0.05,5.5E-2,3,0.7,"B++",{"$f":"AVERAGE(0.0925,0.0975,0.0975)","v":9.5833333333333326E-2},"BBB+","Baa2",48021.22,"Y",3.1699999999999999E-2,4.2299999999999997E-2,3.9539999999999999E-2,5.33E-2,2.69E-2]
[22,"FE","FirstEnergy Corp.",null,1.54,55,40,3.5,1.9,19.5,525,550,0.73,0.66500000000000004,0.24,0.33500000000000002,25325,31900,0.17499999999999999,6.5000000000000002E-2,0.04,1.4999999999999999E-2,2,0.65,"B++",{"$f":"AVERAGE(0.0975,0.119)","v":0.10825},"BBB","Baa3",21091.99,"N",-6.6100000000000006E-2,"n/a",-4.0000000000000002E-4,-2.8799999999999999E-2,-5.0000000000000001E-3]
[23,"FTS","Fortis Inc.",null,1.85,70,50,3.25,2.35,44,428.5,455,0.58799999999999997,0.54,0.372,0.42499999999999999,40082,47200,7.4999999999999997E-2,5.5E-2,0.06,0.05,2,0.65,"B++",{"$f":"AVERAGE(8.3%,10.32%)","v":9.3100000000000002E-2},"A-","Baa3",21125.05,"Y",3.9899999999999998E-2,4.7600000000000003E-2,4.793E-2,3.9800000000000002E-2,4.6100000000000002E-2]
[24,"HE","Hawaiian Elec.",null,1.28,35,30,2.25,1.4,23.75,108.79,113,0.434,0.44,0.55700000000000005,0.55000000000000004,3765.5,4850,9.5000000000000001E-2,3.5000000000000003E-2,0.02,0.04,2,0.6,"A",{"$f":"AVERAGE(9.5%,9.5%,9.5%)","v":9.5000000000000015E-2},"BBB-","Baa2",4419.3999999999996,"N",7.8E-2,6.2100000000000002E-2,6.3899999999999998E-2,6.2100000000000002E-2,6.2100000000000002E-2]
[25,"IDA","IDACORP, Inc.",null,2.56,90,70,5.25,3.05,55.25,50.42,50.4,0.437,0.43,0.56299999999999994,0.56999999999999995,3997.5,4875,9.5000000000000001E-2,4.4999999999999998E-2,6.5000000000000002E-2,4.4999999999999998E-2,2,0.55000000000000004,"A",0.1,"BBB","Baa1",5011.75,"N",2.5999999999999999E-2,3.8800000000000001E-2,3.9230000000000001E-2,3.9199999999999999E-2,0.04]
[26,"MGEE","MGE Energy",null,1.38,60,50,3.55,1.65,31.95,34.67,36,0.377,0.36,0.623,0.64,1310,1800,7.4999999999999997E-2,7.4999999999999997E-2,4.4999999999999998E-2,0.06,1,0.6,"A",9.8000000000000004E-2,"NR","NR",2289.13,"Y",0.04,"n/a","n/a","n/a",1.9E-2]
[27,"NEE","NextEra Energy, Inc.",null,5,210,170,11,7,85,500,535,0.44,0.46,0.56000000000000005,0.54,60925,84200,0.13500000000000001,0.09,0.105,7.0000000000000007E-2,1,0.6,"A+",{"$f":"AVERAGE(9.6%,11.6%)","v":0.106},"A-","Baa1",91722.43,"N",7.46E-2,7.7399999999999997E-2,4.9480000000000003E-2,7.8100000000000003E-2,7.7399999999999997E-2]
[28,"NWE","NorthWestern Corp.",null,2.2999999999999998,75,55,3.75,2.6,42.5,49.37,51,0.502,0.46500000000000002,0.498,0.53500000000000003,3614.5,4025,0.09,2.5000000000000001E-2,4.4999999999999998E-2,3.5000000000000003E-2,2,0.55000000000000004,"B++",{"$f":"AVERAGE(9.8%,10.4%)","v":0.10100000000000001},"BBB","Baa2",3544.75,"Y",2.7400000000000001E-2,2.4500000000000001E-2,2.4500000000000001E-2,2.4500000000000001E-2,2.1499999999999998E-2]
[29,"OGE","OGE Energy Corp.",null,1.58,50,40,2.75,1.95,23.5,199.7,199.7,0.42,0.45500000000000002,0.57999999999999996,0.54500000000000004,6902,8625,0.115,6.5000000000000002E-2,7.4999999999999997E-2,3.5000000000000003E-2,2,0.85,"A",9.9500000000000005E-2,"BBB+","Baa1",8551.15,"N",-2.8000000000000001E-2,4.8000000000000001E-2,4.4600000000000001E-2,5.4699999999999999E-2,4.4600000000000001E-2]
[30,"OTTR","Otter Tail Corp.",null,1.42,55,40,2.5,1.65,23.25,39.659999999999997,41.75,0.44700000000000001,0.505,0.55300000000000005,0.495,1318.9,1950,0.105,0.05,0.04,4.4999999999999998E-2,2,0.7,"A",{"$f":"AVERAGE(0.0941,9.77%)","v":9.5899999999999999E-2},"BBB","Baa2",1951.07,"N",0.09,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2]
[31,"PNW","Pinnacle West Capital",null,3.04,100,80,5.75,3.6,53.75,111.75,114.25,0.48899999999999999,0.45500000000000002,0.51100000000000001,0.54500000000000004,9796.4,11225,0.105,0.06,0.06,0.04,1,0.55000000000000004,"A+",0.1,"A-","A3",10742.64,"N",4.5600000000000002E-2,5.0099999999999999E-2,5.142E-2,5.28E-2,0.05]
[32,"PNM","PNM Resources",null,1.1599999999999999,45,30,2.5,1.35,26.5,79.650000000000006,83,0.56100000000000005,0.57999999999999996,0.436,0.42,3887.5,5250,9.5000000000000001E-2,7.4999999999999997E-2,7.0000000000000007E-2,0.04,3,0.65,"B+",{"$f":"AVERAGE(9.575%,10.125%)","v":9.8500000000000004E-2},"BBB+","Baa3",3748.47,"N",4.1000000000000002E-2,4.7899999999999998E-2,4.854E-2,5.1299999999999998E-2,0.05]
[33,"POR","Portland General Elec.",null,1.52,50,40,2.75,1.8,32,89.11,90,0.501,0.48,0.499,0.52,4842,5525,0.09,0.04,0.06,3.5000000000000003E-2,2,0.6,"B++",9.5000000000000001E-2,"BBB+","A3",4605.28,"N",4.9000000000000002E-2,4.1300000000000003E-2,4.1750000000000002E-2,4.5999999999999999E-2,4.9000000000000002E-2]
[34,"PPL","PPL Corp.",null,1.68,45,35,3,1.85,21.75,720,782.5,0.625,0.55000000000000004,0.375,0.45,32300,38100,0.13500000000000001,0.03,2.5000000000000001E-2,5.5E-2,2,0.7,"B++",9.7000000000000003E-2,"A-","Baa2",23266.44,"Y",3.5900000000000001E-2,0.05,2.367E-2,3.8800000000000001E-2,3.4000000000000002E-2]
[35,"PEG","Pub Sv Enterprise Grp.",null,1.9,65,50,4,2.2999999999999998,36.5,505,505,0.47,0.5,0.53,0.5,27350,36800,0.115,4.4999999999999998E-2,0.05,4.4999999999999998E-2,1,0.65,"A++",9.6000000000000002E-2,"BBB+","Baa1",29977.919999999998,"Y",5.7599999999999998E-2,6.6600000000000006E-2,6.4699999999999994E-2,5.8299999999999998E-2,0.06]
[36,"SRE","Sempra Energy",null,3.95,155,115,8,4.9000000000000004,67.25,251.36,307,0.56399999999999995,0.55500000000000005,0.435,0.44500000000000001,29135,46300,0.12,9.5000000000000001E-2,8.5000000000000006E-2,0.05,2,0.75,"A",0.10299999999999999,"BBB+","Baa1",34459.300000000003,"Y",0.08,8.3299999999999999E-2,9.4530000000000003E-2,7.2999999999999995E-2,0.08]
[37,"SO","Southern Company",null,2.48,65,50,3.75,2.78,29.5,1040,1090,0.63,0.59499999999999997,0.36499999999999999,0.4,69100,79700,0.13,3.5000000000000003E-2,0.03,0.03,2,0.5,"A",0.125,"A-","Baa2",51518.43,"Y",2.1600000000000001E-2,4.4999999999999998E-2,3.3750000000000002E-2,4.1700000000000001E-2,0.03]
[38,"WEC","WEC Energy Group",null,2.4,85,70,4.5,3,36.75,315.5,315.5,0.504,0.5,0.49399999999999999,0.5,19813,23200,0.125,0.06,0.06,3.5000000000000003E-2,1,0.55000000000000004,"A+",{"$f":"AVERAGE(AVERAGE(10%,10.3%),9.05%,9.11%,9.9%)","v":9.5524999999999999E-2},"A-","Baa1",24853.75,"Y",4.5900000000000003E-2,4.3900000000000002E-2,4.8930000000000001E-2,5.8700000000000002E-2,5.8799999999999998E-2]
[39,"XEL","Xcel Energy Inc.",null,1.62,55,45,3,1.9,28.5,507.76,533,0.55900000000000005,0.56999999999999995,0.441,0.43,25975,35600,0.105,5.5E-2,5.5E-2,4.4999999999999998E-2,1,0.5,"A+",9.6000000000000002E-2,"A-","A3",29032.76,"Y",6.6000000000000003E-2,5.9299999999999999E-2,5.7430000000000002E-2,5.8799999999999998E-2,6.3500000000000001E-2]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AVERAGE(S8:S46)","v":0.1048684210526316},null,null,null,null,null,null,null,null,null,{"$f":"AVERAGE(AC8:AC46)","v":20671.460000000003}]
[]
["(a)","The Value Line Investment Survey, Summary & Index (Mar. 22, 2019)."]
["(b)","The Value Line Investment Survey (Jan. 25, Feb. 15 & Mar. 15, 2019)",null,null,null,null,null,null,"Emera (Mar. 22, 2019)."]
["(c)","Issuer credit rating from www.standardandpoors.com (retrieved Mar. 26, 2019)."]
["(d)","Long-term rating from www.moodys.com (retrieved Mar. 26, 2019)."]
["(e)","www.valueline.com (retrieved Mar. 26, 2019).",null,null,null,null,null,null,"Algonquin ($US) retreived from www.zacks.com (Mar. 26, 2019)."]
["(f)","www.finance.yahoo.com (retreived Mar. 26, 2019)."]
["(g)","www.zacks.com (retrieved Mar. 26, 2019)."]
["(h)","Bloomberg L.P. (retrieved Mar. 29, 2019)."]
["(i)","SNL Financial (retrieved Mar. 29, 2019)."]
["(j)","www.money.cnn.com (retrieved Apr. 1, 2019)."]

{"sheet":"CS Data","index":35,"n_rows":54,"n_cols":11,"rows_kept":54,"cut":false,"hidden":false,"merged":[[5,5,5,8]]}
["CAPITAL STRUCTURE DATA"]
[]
["ELECTRIC UTILITY INDUSTRY"]
[]
[]
[null,null,null,null,null,"At Year-end 2018"]
[]
[null,null,null,"Current","Long-term",null,null,"Common"]
[null,null,"Company","Maturities","Debt","D+E","Preferred","Stock (b)","Total"]
[1,"AQN","Algonquin Pwr & Util",0,3323.7469999999998,{"$f":"SUM(D10,E10)","v":3323.7469999999998},519.89599999999996,3177.6260000000002,{"$f":"SUM(F10:H10)","v":7021.2690000000002}]
[{"$f":"A10+1","v":2},"ALE","ALLETE",57.5,1428.5,{"$f":"SUM(D11,E11)","v":1486},0,2155.8000000000002,{"$f":"SUM(F11:H11)","v":3641.8}]
[3,"LNT","Alliant Energy",256.5,5246.3,{"$f":"SUM(D12,E12)","v":5502.8},200,4585.7,{"$f":"SUM(F12:H12)","v":10288.5}]
[4,"AEE","Ameren Corp.",580,7859,{"$f":"SUM(D13,E13)","v":8439},142,7631,16212]
[5,"AEP","American Elec Pwr",1698.5,21648.2,23346.7,31,19028.400000000001,42406.100000000006]
[6,"AGR","Avangrid, Inc.",394,5368,5762,299,15104,21165]
[7,"AVA","Avista Corp.",107.645,1755.529,1863.174,0.82499999999999996,1773.22,3637.2190000000001]
[8,"BKH","Black Hills Corp.",5.7430000000000003,2950.835,2956.578,105.83499999999999,2181.5880000000002,5244.0010000000002]
[9,"CNP","CenterPoint Energy",458,8682,9140,0,8058,17198]
[10,"CMS","CMS Energy Corp.",996,10615,11611,37,4755,16403]
[11,"ED","Consolidated Edison",650,17495,18145,113,16726,34984]
[12,"D","Dominion Energy",3624,26328,29952,1941,20107,52000]
[13,"DTE","DTE Energy Co.",1499,12134,13633,480,10237,24350]
[14,"DUK","Duke Energy Corp.",3406,51123,54529,17,43817,98363]
[15,"EIX","Edison International",79,14632,14711,2193,10459,27363]
[16,"EE","El Paso Electric Co.",99.239000000000004,1285.98,1385.2190000000001,0,11674.102999999999,13059.322]
[17,"EMA","Emera Inc.",1119,14292,15411,41,8317,23769,null,"*This is $CAD"]
[18,"ETR","Entergy Corp.",650.00900000000001,15518.303,16168.312,0,8844.3050000000003,25012.616999999998]
[19,"EVRG","Evergy Inc.",705.4,6636.3,7341.7,-37.5,10028.200000000001,17332.400000000001]
[20,"ES","Eversource Energy",837.31899999999996,12248.743,13086.062,155.57,11486.816999999999,24728.449000000001]
[21,"EXC","Exelon Corp.",1349,34075,35424,2306,30764,68494]
[22,"FE","FirstEnergy Corp.",503,17751,18254,71,{"$f":"6814-71","v":6743},25068]
[23,"FTS","Fortis Inc.",926,23159,24085,1923,16533,42541]
[24,"HE","Hawaiian Elec.",0,1879.6410000000001,1879.6410000000001,0,2162.2800000000002,4041.9210000000003]
[25,"IDA","IDACORP, Inc.",0,1834.788,1834.788,5.4509999999999996,2370.36,4210.5990000000002]
[26,"MGEE","MGE Energy",4.5529999999999999,493.34300000000002,497.89600000000002,141.45400000000001,816.64400000000001,1455.9940000000001]
[27,"NEE","NextEra Energy, Inc.",2716,26782,29498,3269,34144,66911]
[28,"NWE","NorthWestern Corp.",2.298,2102.3449999999998,2104.6429999999996,0,1942.3820000000001,4047.0249999999996]
[29,"OGE","OGE Energy Corp.",250,2896.9,3146.9,0,4005.1,7152]
[30,"OTTR","Otter Tail Corp.",0.17199999999999999,590.00199999999995,590.17399999999998,0,728.86300000000006,1319.037]
[31,"PNW","Pinnacle West Capital",500,4638.232,5138.232,125.79,5222.915,10486.937]
[32,"PNM","PNM Resources",0,2670.1109999999999,2670.1109999999999,64.212000000000003,1688.3820000000001,4422.7049999999999]
[33,"POR","Portland General Elec.",300,2178,2478,0,2506,4984]
[34,"PPL","PPL Corp.",530,20069,20599,0,11657,32256]
[35,"PEG","Pub Sv Enterprise Grp.",1294,13168,14462,0,14377,28839]
[36,"SRE","Sempra Energy",1673,21611,23284,{"$f":"2090+20","v":2110},17138,42532]
[37,"SO","Southern Company",3198,40736,43934,291,24723,68948]
[38,"WEC","WEC Energy Group",365,9994,10359,{"$f":"30.4+23.4","v":53.8},9788.9,20201.699999999997]
[39,"XEL","Xcel Energy Inc.",406,15803,16209,0,12222,28431]
[]
[]
["Source:  Form 10-K Reports available at http://www.sec.gov/edgar/searchedgar/companysearch.html."]
[]
["(a)","Including current maturities of long-term debt."]
["(b)","Including noncontrolling interest."]

{"sheet":"Capital Structure - Op. Cos.","index":36,"n_rows":82,"n_cols":16,"rows_kept":82,"cut":false,"hidden":false,"merged":[[6,2,8,2],[7,15,8,15],[6,14,8,14],[7,5,8,5],[7,4,8,4],[7,3,8,3],[7,13,8,13]]}
[]
[]
[]
[]
[]
[]
[null,null,"Current Maturities-LTD",null,null,null,null,null,null,null,null,null,null,null,"Wtd Preferred Stock"]
[null,null,null,"Long-term Debt","Preferred Stock","Common Equity",null,null,"Source:",null,null,null,null,"Wtd Debt",null,"Wtd. Equity"]
[null,"Operating Company",null,null,null,null,"Total",null,"10-K unless otherwise noted","Weight","Debt","Preferred Stock","Equity"]
[1,"ALGONQUIN PWR. & UTIL."]
[null,"Empire District Electric Co.",null,779.47148300000003,0,827.51074200000005,{"$f":"SUM(C11:F11)","v":1606.9822250000002},null,"FERC Form 1",{"$f":"G11/$G$80","v":6.6233750600851286E-3},{"$f":"SUM(C11:D11)/$G11","v":0.48505295881539695},{"$f":"SUM(E11)/$G11","v":0},{"$f":"SUM(F11:F11)/$G11","v":0.51494704118460299},{"$f":"$J11*K11","v":3.2126876702383992E-3},0,3.410687389846729E-3]
[null,"Liberty Utilities (Granite State Elec.)",null,31.966525000000001,0,98.625913999999995,{"$f":"SUM(C12:F12)","v":130.59243899999998},null,"FERC Form 1",{"$f":"G12/$G$80","v":5.3825281328689759E-4},0.24478082532787374,{"$f":"SUM(E12)/$G12","v":0},{"$f":"SUM(F12:F12)/$G12","v":0.7552191746721264},{"$f":"$J12*K12","v":1.3175396787141672E-4},{"$f":"$J12*L12","v":0},{"$f":"$J12*M12","v":4.0649884541548093E-4}]
[2,"AMEREN CORP."]
[null,"Ameren Illinois Co.",0,3296,62,{"$f":"3774-E14","v":3712},{"$f":"SUM(C14:F14)","v":7070},null,null,{"$f":"G14/$G$80","v":2.913987531803711E-2},{"$f":"SUM(C14:D14)/$G14","v":0.4661951909476662},{"$f":"SUM(E14)/$G14","v":8.7694483734087701E-3},{"$f":"SUM(F14:F14)/$G14","v":0.52503536067892509},{"$f":"$J14*K14","v":1.3584869738083497E-2},2.5554063220909487E-4,1.529946494774452E-2]
[null,"Union Electric Co.",580,3418,80,{"$f":"4229-E15","v":4149},{"$f":"SUM(C15:F15)","v":8227},null,null,{"$f":"G15/$G$80","v":3.3908593244906832E-2},0.48596086058101373,{"$f":"SUM(E15)/$G15","v":9.7240792512458974E-3},{"$f":"SUM(F15:F15)/$G15","v":0.50431506016774041},1.6478249154386473E-2,3.2972984801173534E-4,1.7100614242508624E-2]
[3,"AVANGRID"]
[null,"Central Maine Pwr",null,1039.97865,0.57130000000000003,{"$f":"1834.657809-E17","v":1834.086509},{"$f":"SUM(C17:F17)","v":2874.6364590000003},null,"FERC Form 1",{"$f":"G17/$G$80","v":1.1848168033938289E-2},{"$f":"SUM(C17:D17)/$G17","v":0.36177745076042672},{"$f":"SUM(E17)/$G17","v":1.9873817373023165E-4},{"$f":"SUM(F17:F17)/$G17","v":0.63802381106584294},{"$f":"$J17*K17","v":4.2864000274993709E-3},{"$f":"$J17*L17","v":2.3546832771138047E-6},7.5594133231618029E-3]
[null,"NY State E&G",null,1049.0423330000001,0,1197.26035,{"$f":"SUM(C18:F18)","v":2246.3026829999999},null,"FERC Form 1",{"$f":"G18/$G$80","v":9.2584130281742911E-3},0.46700844945747683,{"$f":"SUM(E18)/$G18","v":0},{"$f":"SUM(F18:F18)/$G18","v":0.53299155054252323},{"$f":"$J18*K18","v":4.3237571127245781E-3},0,4.934655915449713E-3]
[null,"Rochester G&E",null,961.57284200000004,0,947.59545200000002,{"$f":"SUM(C19:F19)","v":1909.1682940000001},null,"FERC Form 1",{"$f":"G19/$G$80","v":7.86887214261805E-3},0.50366059661789042,{"$f":"SUM(E19)/$G19","v":0},{"$f":"SUM(F19:F19)/$G19","v":0.49633940338210958},{"$f":"$J19*K19","v":3.9632408380609052E-3},0,3.9056313045571452E-3]
[null,"United Illuminating",null,733.5,0,933.48276699999997,{"$f":"SUM(C20:F20)","v":1666.982767},null,"FERC Form 1",{"$f":"G20/$G$80","v":6.8706746800136498E-3},0.44001654637381143,{"$f":"SUM(E20)/$G20","v":0},{"$f":"SUM(F20:F20)/$G20","v":0.55998345362618851},{"$f":"$J20*K20","v":3.0232105439575983E-3},0,3.8474641360560511E-3]
[4,"BLACK HILLS CORP."]
[null,"Black Hills Power",null,342.76461,0,394.23226,{"$f":"SUM(C22:F22)","v":736.99686999999994},null,"FERC Form 1",{"$f":"G22/$G$80","v":3.0376233241278081E-3},{"$f":"SUM(C22:D22)/$G22","v":0.46508285713615044},{"$f":"SUM(E22)/$G22","v":0},{"$f":"SUM(F22:F22)/$G22","v":0.53491714286384962},{"$f":"$J22*K22","v":1.4127465344887717E-3},0,1.6248767896390364E-3]
[null,"Cheyenne Light Fuel & Power",null,202,0,237.200017,{"$f":"SUM(C23:F23)","v":439.200017},null,"FERC Form 1",{"$f":"G23/$G$80","v":1.8102169356520195E-3},0.45992712245272976,{"$f":"SUM(E23)/$G23","v":0},{"$f":"SUM(F23:F23)/$G23","v":0.54007287754727018},8.3256786622963163E-4,0,9.776490694223879E-4]
[null,"Black Hills/Colorado Electric Utility Co",null,350,0,439.92280099999999,{"$f":"SUM(C24:F24)","v":789.92280099999994},null,"FERC Form 1",{"$f":"G24/$G$80","v":3.2557640639341778E-3},0.44308127269768482,{"$f":"SUM(E24)/$G24","v":0},{"$f":"SUM(F24:F24)/$G24","v":0.55691872730231529},1.442568085051342E-3,0,1.8131959788828362E-3]
[5,"CENTERPOINT ENERGY"]
[null,"CenterPoint Energy Houston Elect.",null,3281,0,2682,{"$f":"SUM(C26:F26)","v":5963},null,null,{"$f":"G26/$G$80","v":2.4577238546174721E-2},{"$f":"SUM(C26:D26)/$G26","v":0.55022639610934099},{"$f":"SUM(E26)/$G26","v":0},{"$f":"SUM(F26:F26)/$G26","v":0.44977360389065907},{"$f":"$J26*K26","v":1.3523045391581296E-2},{"$f":"$J26*L26","v":0},{"$f":"$J26*M26","v":1.1054193154593427E-2}]
[6,"CMS ENERGY"]
[null,"Consumers Energy Co.",48,6779,37,6883,{"$f":"SUM(C28:F28)","v":13747},null,null,{"$f":"G28/$G$80","v":5.665995275771657E-2},{"$f":"SUM(C28:D28)/$G28","v":0.49661744380592127},{"$f":"SUM(E28)/$G28","v":2.6914963264712301E-3},{"$f":"SUM(F28:F28)/$G28","v":0.50069105986760742},{"$f":"$J28*K28","v":2.8138320904701461E-2},{"$f":"$J28*L28","v":1.525000547054276E-4},{"$f":"$J28*M28","v":2.8369131798309674E-2}]
[7,"DOMINION ENERGY"]
[null,"Virginia Electric & Power",350,11321,0,13047,{"$f":"SUM(C30:F30)","v":24718},null,null,{"$f":"G30/$G$80","v":0.10187827978942592},{"$f":"SUM(C30:D30)/$G30","v":0.47216603285055425},{"$f":"SUM(E30)/$G30","v":0},{"$f":"SUM(F30:F30)/$G30","v":0.52783396714944575},{"$f":"$J30*K30","v":4.8103463201812031E-2},{"$f":"$J30*L30","v":0},{"$f":"$J30*M30","v":5.3774816587613884E-2}]
[8,"DTE ENERGY CO."]
[null,"DTE Electric Co.",4,6545,0,6793,{"$f":"SUM(C32:F32)","v":13342},null,null,{"$f":"G32/$G$80","v":5.4990695402157161E-2},{"$f":"SUM(C32:D32)/$G32","v":0.4908559436366362},{"$f":"SUM(E32)/$G32","v":0},{"$f":"SUM(F32:F32)/$G32","v":0.5091440563633638},{"$f":"$J32*K32","v":2.6992509682860686E-2},{"$f":"$J32*L32","v":0},{"$f":"$J32*M32","v":2.7998185719296475E-2}]
[9,"EDISON INTERNATIONAL"]
[null,"Southern California Edison Co.",79,12892,2245,{"$f":"13785-E34","v":11540},{"$f":"SUM(C34:F34)","v":26756},null,null,{"$f":"G34/$G$80","v":0.11027814766752488},{"$f":"SUM(C34:D34)/$G34","v":0.48478845866347736},{"$f":"SUM(E34)/$G34","v":8.3906413514725664E-2},{"$f":"SUM(F34:F34)/$G34","v":0.43130512782179697},{"$f":"$J34*K34","v":5.3461573232002735E-2},{"$f":"$J34*L34","v":9.2530438598293213E-3},{"$f":"$J34*M34","v":4.756353057569282E-2}]
[10,"EL PASO ELECTRIC"]
[null,"El Paso Electric Co.",null,1163.0251009999999,0,1188.438459,{"$f":"SUM(C36:F36)","v":2351.4635600000001},null,"FERC Form 1",{"$f":"G36/$G$80","v":9.6918465280491761E-3},{"$f":"SUM(C36:D36)/$G36","v":0.49459626795152201},{"$f":"SUM(E36)/$G36","v":0},{"$f":"SUM(F36:F36)/$G36","v":0.50540373204847788},{"$f":"$J36*K36","v":4.7935511223320387E-3},{"$f":"$J36*L36","v":0},{"$f":"$J36*M36","v":4.8982954057171365E-3}]
[11,"EMERA INC."]
[null,"Emera Maine",null,325.41618,0.3654,{"$f":"526.787876-E38","v":526.42247599999996},{"$f":"SUM(C38:F38)","v":852.20405600000004},null,"FERC Form 1",{"$f":"G38/$G$80","v":3.512463923248305E-3},{"$f":"SUM(C38:D38)/$G38","v":0.38185241868879344},{"$f":"SUM(E38)/$G38","v":4.2877054788389789E-4},{"$f":"SUM(F38:F38)/$G38","v":0.61771881076332258},{"$f":"$J38*K38","v":1.3412428446494939E-3},{"$f":"$J38*L38","v":1.5060410807936013E-6},{"$f":"$J38*M38","v":2.1697150375180174E-3}]
[null,"Tampa Electric Co.",null,1918.1502250000001,0,2584.8568089999999,{"$f":"SUM(C39:F39)","v":4503.0070340000002},null,"FERC Form 1",{"$f":"G39/$G$80","v":1.8559697811457439E-2},0.42597095907623228,0,0.57402904092376772,7.9058922769115747E-3,0,1.0653805534545865E-2]
[12,"ENTERGY CORP."]
[null,"Entergy Arkansas Inc.",0,3225.759,0,2983.1030000000001,{"$f":"SUM(C41:F41)","v":6208.8620000000001},null,null,{"$f":"G41/$G$80","v":2.5590589044822986E-2},{"$f":"SUM(C41:D41)/$G41","v":0.51954110109066687},{"$f":"SUM(E41)/$G41","v":0},{"$f":"SUM(F41:F41)/$G41","v":0.48045889890933313},{"$f":"$J41*K41","v":1.3295362809906092E-2},0,1.2295226234916894E-2]
[null,"Entergy Louisiana LLC",2E-3,6805.7659999999996,0,5902.9179999999997,{"$f":"SUM(C42:F42)","v":12708.686},null,null,{"$f":"G42/$G$80","v":5.2380413790110852E-2},0.53552098147676319,{"$f":"SUM(E42)/$G42","v":0},{"$f":"SUM(F42:F42)/$G42","v":0.46447901852323675},2.8050810603039145E-2,0,2.4329603187071704E-2]
[null,"Entergy Mississippi Inc.",150,1175.75,0,1292.2260000000001,{"$f":"SUM(C43:F43)","v":2617.9760000000001},null,null,{"$f":"G43/$G$80","v":1.0790310357229636E-2},0.50640265609768764,{"$f":"SUM(E43)/$G43","v":0},{"$f":"SUM(F43:F43)/$G43","v":0.49359734390231236},5.4642418250194762E-3,0,5.3260685322101594E-3]
[null,"Entergy New Orleans Inc.",1.9790000000000001,467.358,0,444.95,{"$f":"SUM(C44:F44)","v":914.28700000000003},null,null,{"$f":"G44/$G$80","v":3.7683464193638181E-3},0.51333662187037543,{"$f":"SUM(E44)/$G44","v":0},{"$f":"SUM(F44:F44)/$G44","v":0.48666337812962446},1.9344302209535476E-3,0,1.8339161984102701E-3]
[null,"Entergy Texas Inc.",500,1013.735,0,1422.402,{"$f":"SUM(C45:F45)","v":2936.1370000000002},null,null,{"$f":"G45/$G$80","v":1.2101650084395408E-2},0.51555325926549067,{"$f":"SUM(E45)/$G45","v":0},{"$f":"SUM(F45:F45)/$G45","v":0.48444674073450933},6.2390451435005529E-3,0,5.8626049408948546E-3]
[13,"EXELON CORP."]
[null,"Delmarva Power and Light",91,1403,0,1509,{"$f":"SUM(C47:F47)","v":3003},null,null,{"$f":"G47/$G$80","v":1.2377234169740514E-2},{"$f":"SUM(C47:D47)/$G47","v":0.49750249750249748},{"$f":"SUM(E47)/$G47","v":0},{"$f":"SUM(F47:F47)/$G47","v":0.50249750249750247},{"$f":"$J47*K47","v":6.1577049116191569E-3},{"$f":"$J47*L47","v":0},{"$f":"$J47*M47","v":6.2195292581213573E-3}]
[null,"Baltimore Gas & Electric Co.",0,2876,0,3354,6230,null,null,2.5677711913913888E-2,0.46163723916532906,0,0.53836276083467094,1.1853788036021886E-2,0,1.3823923877892002E-2]
[null,"Commonweath Edison Co.",300,7801,0,10247,18348,null,null,7.5623540641491502E-2,0.44151951166339654,0,0.55848048833660346,3.3389268734288352E-2,0,4.223427190720315E-2]
[null,"PECO Energy Co.",0,3084,0,3820,6904,null,null,2.8455685883412758E-2,0.44669756662804172,0,0.55330243337195828,1.2711085640852396E-2,0,1.5744600242560362E-2]
[null,"Potomac Electric Power Co.",15,2704,0,2740,5459,null,null,2.2499940503700789E-2,0.49807657080051293,0,0.50192342919948707,1.1206693209298854E-2,0,1.1293247294401934E-2]
[null,"Atlantic City Electric Co.",18,1170,0,1126,2314,null,null,9.5374358537394441E-3,0.51339671564390665,0,0.48660328435609335,4.8964882429742692E-3,0,4.6409476107651748E-3]
[14,"FIRSTENERGY CORP."]
[null,"The Allegheny Generating Company",null,100,0,151.782185,{"$f":"SUM(C54:F54)","v":251.782185},null,"FERC Form 1",{"$f":"G54/$G$80","v":1.0377512699014078E-3},{"$f":"SUM(C54:D54)/$G54","v":0.39716868768932162},{"$f":"SUM(E54)/$G54","v":0},{"$f":"SUM(F54:F54)/$G54","v":0.60283131231067832},{"$f":"$J54*K54","v":4.1216231001466914E-4},{"$f":"$J54*L54","v":0},{"$f":"$J54*M54","v":6.2558895988673862E-4}]
[null,"Cleveland Elec. Illuminating Co.",null,1247.298687,0,1541.1817040000001,2788.4803910000001,null,"FERC Form 1",1.1493065193851678E-2,0.44730409115507386,0,0.55269590884492614,5.1408950811218379E-3,0,6.3521701127298401E-3]
[null,"Jersey Central Power & Light Co.",null,1694.643695,0,3188.7704389999999,4883.4141339999996,null,"FERC Form 1",2.0127592502277251E-2,0.34702027075715552,0,0.65297972924284453,6.9846825998299451E-3,0,1.3142909902447307E-2]
[null,"Metropolitan Edison Co.",null,849.31615299999999,0,932.22849699999995,1781.5446499999998,null,"FERC Form 1",7.3428555833827515E-3,0.47673020881065209,0,0.52326979118934802,3.5005610755325218E-3,0,3.8422945078502306E-3]
[null,"Monongahela Power Co.",null,1322.1873499999999,0,1278.170181,2600.3575309999997,null,"FERC Form 1",1.0717693668410015E-2,0.50846367633589851,0,0.4915363236641016,5.4495579244817384E-3,0,5.2681357439282777E-3]
[null,"Ohio Edison Co.",null,642.13281400000005,0,1187.918784,1830.051598,null,"FERC Form 1",7.5427829407771667E-3,0.35088235473894003,0,0.64911764526105997,2.6466294395445992E-3,0,4.8961535012325679E-3]
[null,"Pennsylvania Electric Co.",null,1123.526443,0,1220.321019,2343.8474619999997,null,"FERC Form 1",9.6604558425993931E-3,0.47935134910242727,0,0.52064865089757284,4.6307525410944446E-3,0,5.0297033015049494E-3]
[null,"The Potomac Edison Co.",null,500,0,532.84419200000002,1032.844192,null,"FERC Form 1",4.2569944805995446E-3,0.48410012262527202,0,0.51589987737472798,2.0608115500733459E-3,0,2.1961829305261987E-3]
[null,"Toledo Edison Co.",null,349.62281899999999,0,525.23819700000001,874.86101600000006,null,"FERC Form 1",3.6058473729634046E-3,0.39963241315578285,0,0.60036758684421709,1.4410134871288055E-3,0,2.1648338858345989E-3]
[null,"West Penn Power Co.",null,725,0,811.73822299999995,1536.7382229999998,null,"FERC Form 1",6.3338557587951771E-3,0.47177846503008475,0,0.52822153496991531,2.9881767476063513E-3,0,3.3456790111888262E-3]
[15,"HAWAIIAN ELEC."]
[null,"Hawaiian Electric Co.",0,1418.8019999999999,34.292999999999999,1957.6410000000001,{"$f":"SUM(C65:F65)","v":3410.7359999999999},null,null,{"$f":"G65/$G$80","v":1.4057768286101925E-2},{"$f":"SUM(C65:D65)/$G65","v":0.41598118411979113},{"$f":"SUM(E65)/$G65","v":1.0054428135159098E-2},{"$f":"SUM(F65:F65)/$G65","v":0.57396438774504976},{"$f":"$J65*K65","v":5.8477670977343252E-3},{"$f":"$J65*L65","v":1.413428209733305E-4},{"$f":"$J65*M65","v":8.0686583673942689E-3}]
[16,"IDACORP"]
[null,"Idaho Power Co.",0,1834.788,0,2194.4389999999999,{"$f":"SUM(C67:F67)","v":4029.2269999999999},null,null,{"$f":"G67/$G$80","v":1.6606955078934754E-2},{"$f":"SUM(C67:D67)/$G67","v":0.45536972724544933},{"$f":"SUM(E67)/$G67","v":0},{"$f":"SUM(F67:F67)/$G67","v":0.54463027275455067},{"$f":"$J67*K67","v":7.5623046046719485E-3},{"$f":"$J67*L67","v":0},{"$f":"$J67*M67","v":9.0446504742628057E-3}]
[17,"NORTHWESTERN CORP."]
[null,"NorthWestern Corporation",null,1806.6369,0,1798.914837,{"$f":"SUM(C69:F69)","v":3605.5517369999998},null,"FERC Form 1",{"$f":"G69/$G$80","v":1.4860725327993228E-2},{"$f":"SUM(C69:D69)/$G69","v":0.50107085732826362},{"$f":"SUM(E69)/$G69","v":0},{"$f":"SUM(F69:F69)/$G69","v":0.49892914267173644},{"$f":"$J69*K69","v":7.4462763806174082E-3},{"$f":"$J69*L69","v":0},{"$f":"$J69*M69","v":7.4144489473758207E-3}]
[18,"OGE ENERGY CORP."]
[null,"Oklahoma G&E",null,3020.149175,0,3455.7030810000001,{"$f":"SUM(C71:F71)","v":6475.8522560000001},null,"FERC Form 1",{"$f":"G71/$G$80","v":2.6691022251466665E-2},{"$f":"SUM(C71:D71)/$G71","v":0.46637092009036718},{"$f":"SUM(E71)/$G71","v":0},{"$f":"SUM(F71:F71)/$G71","v":0.53362907990963282},{"$f":"$J71*K71","v":1.2447916605568973E-2},{"$f":"$J71*L71","v":0},{"$f":"$J71*M71","v":1.4243105645897692E-2}]
[19,"OTTER TAIL CORP."]
[null,"Otter Tail Power Co.",null,412,0,553.82820500000003,{"$f":"SUM(C73:F73)","v":965.82820500000003},null,"FERC Form 1",{"$f":"G73/$G$80","v":3.980779840501214E-3},{"$f":"SUM(C73:D73)/$G73","v":0.42657689832116674},{"$f":"SUM(E73)/$G73","v":0},{"$f":"SUM(F73:F73)/$G73","v":0.57342310167883326},{"$f":"$J73*K73","v":1.6981087172604366E-3},{"$f":"$J73*L73","v":0},{"$f":"$J73*M73","v":2.2826711232407774E-3}]
[20,"PNM RESOURCES"]
[null,"Public Service Company of New Mexico",0,1656.49,11.529,{"$f":"1397.359-E75","v":1385.83},{"$f":"SUM(C75:F75)","v":3053.8490000000002},null,null,{"$f":"G75/$G$80","v":1.2586814582759875E-2},{"$f":"SUM(C75:D75)/$G75","v":0.54242695038294297},{"$f":"SUM(E75)/$G75","v":3.7752357762286214E-3},{"$f":"SUM(F75:F75)/$G75","v":0.45379781384082835},{"$f":"$J75*K75","v":6.8274274491619937E-3},{"$f":"$J75*L75","v":4.751819272159121E-5},{"$f":"$J75*M75","v":5.7118689408762894E-3}]
[null,"Texas-New Mexico Power Co.",0,575.39800000000002,0,674.09299999999996,{"$f":"SUM(C76:F76)","v":1249.491},null,null,5.1499309690253899E-3,0.46050591800981361,0,0.53949408199018634,2.3715736885782063E-3,0,2.7783572804471837E-3]
[21,"SEMPRA ENERGY"]
[null,"San Diego Gas & Electric",81,6138,0,6115,{"$f":"SUM(C78:F78)","v":12334},null,null,{"$f":"G78/$G$80","v":5.0836099317209296E-2},{"$f":"SUM(C78:D78)/$G78","v":0.5042159883249554},{"$f":"SUM(E78)/$G78","v":0},{"$f":"SUM(F78:F78)/$G78","v":0.4957840116750446},{"$f":"$J78*K78","v":2.5632374059812276E-2},{"$f":"$J78*L78","v":0},{"$f":"$J78*M78","v":2.520372525739702E-2}]
[]
[null,null,null,null,null,null,{"$f":"SUM(G11:G79)","v":242622.86378499996},null,null,{"$f":"SUM(J11:J79)","v":1.0000000000000002},null,null,null,{"$f":"SUM(N11:N79)","v":0.47723956093275088},{"$f":"SUM(O11:O79)","v":1.0183536132808408E-2},{"$f":"SUM(P11:P79)","v":0.5125769029344408}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N80:P80)","v":1}]

{"sheet":"ECAPM Graph","index":37,"n_rows":13,"n_cols":9,"rows_kept":13,"cut":false,"hidden":false,"merged":[[9,3,9,5],[9,6,9,8],[11,2,12,2],[12,5,12,6]]}
[]
[null,null,"Return"]
[]
[]
[]
[]
[]
[]
[null,null,"Rf"]
[null,null,null,"Low beta assets",null,null,"High beta assets"]
[]
[null,null,0]
[null,null,null,null,null,1,null,null,"Beta"]