{"text_format":"1","workbook":"xlsx","n_sheets":55,"sheets":["__snloffice","1.1 Recommended Cap Structure","1.2 Summary of CE Models","2.4 OpCo Proxy Cap Str","2.1 GasProxy CapStr Summary","2.2 GasProxy CapStr","11.3-4 WP","2.3 OpCo Proxy Cap Str","3.1 DCF Summary","4.1 RP Summary","4.2 Ind. PRPM Results","4.3 Risk Premium Summary","4.4 Moody's Bond Yields","4.5 Bond Ratings","4.6 Moody's_S&P numbericl","4.7 ERP Determination","4.8-4.9 Beta Adjusted ERP","4.12 S&P RPM Study Returns","4.13 Past Rate Cases Gas","5.1 CAPM","5.2 CAPM Notes","6.1 Comp Earnings Criteria","6.2 Proxy Group Equivalent","7.1 CEM Summary","7.2 CEM DCF","7.3 CEM RPM Summary","7.4 CEM RPM Bond Ratings","7.5 CEM Beta Adjusted RP","7.6 CEM CAPM Backup","8.1 Equity Contributions","9.1 Risk Adjustment","9.2 Market Cap","10.1 CAPEX to Net Plant","Input","Market Data","Proxy Data Lookup","Proxy Price Data","Proxy Prices","CEM Data Lookup","CEM Price Data","CEM PricesDivs","MRP WP1","MRP WP2","MRP WP3","ERP WP1","ERP WP 2","MRP ERP WP","GASOpCo Cap Str WP","PRPM WP1","3. ATO","3. NI","3. NJR","3. NWN","3. OGS","3. SR"],"not_rendered":{"charts":13,"images":0,"macros":0,"external_links":116,"defined_names":16601,"comments":0,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"__snloffice","index":0,"n_rows":1,"n_cols":1,"rows_kept":1,"cut":false,"hidden":true,"merged":[]}
["允䅁䙁䅉䅁䍁䅁䅁䅁䩁䅁䅁杄䅁䑁䅉䅍硁䑁䅧兕硁䅁䅁兂䅁䅁䄴䅁祁䑁䅁免㑁䙁䅅杍䅁䅁䅣䅁佁䅁䅁杍睁䑁䅅䅏剂䑁䅍䅁䥁䅁䅁杄䅁䑁䅉䅍硁䑁䅧兕ぁ䅁䅁䅁䅁䅁䅯䅁䉂䕁䅅䅕䵂䅁䅁䅑䅁䅁䅧䅁䉂䕁䅉䅖䅁䉁䅑䅁䥁䅁䅁兑䕂䕁䅫䅁噁䅁䅁䅃䅁䕁䅅兓慂䅁䅁睇䅁䅁䅯䅁䉂䕁䄴睕呂䅁䅁杈䅁䅁䅧䅁䉂䕁䄸睕䅁䉁䅷䅁䥁䅁䅁兑啂䕁䄸䅁乁䅁䅁李䅁䕁䅅杤湂䍁䅁睒桂䡁䅍䅉䑂䡁䅕督あ䝁䄸兢求䡁䅉督杁䍁䅧兙橂䡁䅑兤桂䝁䅷克䅁䅁䅑䅁䥁䅁䅁村䉂䕁䅧䅁歁䅁䅁䅃䅁䕁䅉䅒奂䅁䅁杊䅁䅁䅧䅁䍂䕁䅙村䅁䉁䅧䅁䥁䅁䅁村乂䙁䅫䅁䭂䅁䅁杂䅁䕁䅉杕䅁䍁䅣䅁䥁䅁䅁村卂䕁䅍䅁䉂䅁䅁权䅁䕁䅍兑䑂䕁䅫䅁䵂䅁䅁权䅁䕁䅍兑呂䙁䅫䅁乂䅁䅁权䅁䕁䅍䅒佂䙁䅍䅁祁䅁䅁权䅁䕁䅍兒卂䕁䄴䅁煁䅁䅁䅃䅁䕁䅍睔偂䅁䅁先䅁䅁䅯䅁䑂䙁䅍睖䩂䅁䅁杌䅁䅁䅧䅁䕂䕁䅣䅗䅁䍁䅉䅁䥁䅁䅁䅒䵂䕁䅉䅁ㅁ䅁䅁杂䅁䕁䅕䅔䅁䍁䅳䅁䭁䅁䅁兒奂䙁䅁睔䅁䑁䅯䅁䭁䅁䅁杒䉂䙁䅍䅖䅁䕁䅕䅁䭁䅁䅁杒䑂䕁䅙睕䅁䍁䄸䅁䭁䅁䅁杒䙂䕁䅷兒䅁䕁䅍䅁䭁䅁䅁睒䉂䙁䅑䅗䅁䕁䅉䅁䭁䅁䅁睒佂䙁䅑䅗䅁䑁䅁䅁䥁䅁䅁睒卂䕁䅍䅁䕂䅁䅁䅃䅁䕁䅧睕婂䅁䅁免䅁䅁䅧䅁䩂䕁䅙杒䅁䑁䅑䅁䭁䅁䅁兓佂䕁䅣杕䅁䑁䅷䅁䥁䅁䅁兓卂䕁䄰䅁㍁䅁䅁䅊䅁䕁䅫杢穂䡁䅑兡あ䡁䅕䅤灂䝁䄸杢杁䕁䄴兙瑂䝁䅕䅉䅁䅁䅯䅁䭁䅁䅁杓䍂䕁䅧䅖䅁䑁䄰䅁䭁䅁䅁杓䭂䙁䅍杒䅁䉁䅣䅁䭁䅁䅁杓䱂䕁䅧兗䅁䑁䅙䅁䥁䅁䅁杓偂䕁䅕䅁㝁䅁䅁权䅁䕁䄰兑佂䙁䅑䅁潁䅁䅁䅃䅁䕁䄰睓䑂䅁䅁材䅁䅁䅯䅁乂䕁䄴睕啂䅁䅁杒䅁䅁䅙䅁乂䕁䄸䅁慁䅁䅁䅃䅁䕁䄰睕䉂䅁䅁睒䅁䅁䅯䅁乂䙁䅍睑䩂䅁䅁兌䅁䅁䅧䅁乂䙁䅍兓䅁䍁䅅䅁䥁䅁䅁兔啂䕁䄴䅁兂䅁䅁权䅁䕁䄰䅗䩂䕁䄰䅁汁䅁䅁杂䅁䕁䄴兑䅁䉁䅫䅁䥁䅁䅁杔䭂䙁䅉䅁佁䅁䅁䅃䅁䕁䄴睔䑂䅁䅁睍䅁䅁䅧䅁佂䙁䅣杔䅁䉁䅁䅁䭁䅁䅁睔䕂䕁䅙䅔䅁䑁䅫䅁䥁䅁䅁睔䡂䙁䅍䅁剁䅁䅁杪䅁䕁䄸䅣あ䝁䅫睢畂䡁䅍杏䑂䡁䅕杣祂䑁䄰杕求䡁䅁睢祂䡁䅑党歂䍁䅁睙ㅂ䡁䅉杣求䝁䄴睙㕂䍁䅷兔桂䝁䅣児乂䕁䅫督あ䝁䅅杢歂䝁䅅杣歂䍁䅷睑療䝁䄴杤乂䝁䅕䅤潂䝁䄸䅚㥁䕁䄰兓祂䝁䅕睙療䝁䄰兢求䝁䄴䅚求䝁䅑䅁䍁䅁䅁䅋䅁䕁䄸杣灂䝁䅣兡畂䝁䅅䅢獂䡁䅫䅉卂䝁䅕䅣療䡁䅉䅤求䝁䅑䅁䉁䅁䅁䅃䅁䙁䅁睒卂䅁䅁睉䅁䅁䅧䅁兂䕁䅳睒䅁䕁䅧䅁䥁䅁䅁䅕䱂䕁䅫䅁㑁䅁䅁杂䅁䙁䅁兔䅁䕁䄸䅁䭁䅁䅁䅕偂䕁䄸䅔䅁䍁䅫䅁䭁䅁䅁䅕偂䙁䅍䅖䅁䉁䅙䅁䥁䅁䅁杕䵂䕁䅫䅁䱂䅁䅁䅃䅁䙁䅉睔䵂䅁䅁睈䅁䙁䅉䅁卂䝁䅕䅣療䡁䅉䅤求䝁䅑䅉佂䝁䅕䅤杁䕁䄸䅣求䡁䅉兙あ䝁䅫杢湂䍁䅁兓畂䝁䅍睢瑂䝁䅕䅉潁䙁䅉党睂䝁䄸杣あ䝁䅕䅚灁䅁䅁睁䅁䅁䅯䅁呂䕁䅉兖奂䅁䅁䅌䅁䅁䅯䅁呂䕁䅫睒䩂䅁䅁䅉䅁䅁䅯䅁呂䕁䅫杕䩂䅁䅁杔䅁䅁䅧䅁呂䕁䅯兓䅁䉁䅉䅁煁䅁䅁睕佂䕁䅷䅉䩂䝁䄴督あ䝁䅫䅤ㅂ䡁䅑兡療䝁䄴䅉䱂䝁䅕入杁䅁䅁睃䅁䅁䅯䅁呂䕁䄴䅕呂䅁䅁兕䅁䅁䅙䅁呂䙁䅉䅁偁䅁䅁䅃䅁䙁䅍睖奂䅁䅁睅䅁䅁䅯䅁啂䙁䅑兒䱂䅁䅁睐䅁䑁䅉䅁啂䝁䄸䅤桂䝁䅷䅉卂䝁䅕杤求䝁䄴兤求䍁䅁䅋卂䝁䅕䅣療䡁䅉䅤求䝁䅑克䅁䅁䅙䅁䥁䅁䅁睖呂䙁䅑䅁䩂䅁䅁杊䅁䝁䄰兙祂䝁䅳党あ䡁䅍杌睂䡁䅉兡橂䝁䅕睙獂䝁䄸督求䅁䅁䅄䅁䅁䅁䅁㵁"]

{"sheet":"1.1 Recommended Cap Structure","index":1,"n_rows":17,"n_cols":8,"rows_kept":17,"cut":false,"hidden":false,"merged":[[16,1,16,5],[17,1,17,5],[2,0,2,8],[1,0,1,8],[0,0,0,8]]}
[{"$f":"Input!G28","v":"Peoples Gas System"}]
["Recommended Capital Structure and Cost Rates"]
["for Ratemaking Purposes"]
[]
[]
[null,"Type Of Capital",null,"Ratios (1)",null,"Cost Rate",null,"Weighted Cost Rate"]
[]
[null,"Long-Term Debt",null,0.40479999999999999,null,5.5399999999999998E-2,"(1)",2.24E-2]
[null,"Short-Term Debt",null,4.8399999999999999E-2,null,4.8500000000000001E-2,"(1)",2.3999999999999998E-3]
[null,"Common Equity",null,0.54679999999999995,null,{"$f":"'1.2 Summary of CE Models'!E23","v":0.11},"(2)",{"$f":"ROUND(F10*D10,4)","v":6.0100000000000001E-2}]
[]
[null,"Total",null,{"$f":"SUM(D8:D10)","v":1},null,null,null,{"$f":"SUM(H8:H10)","v":8.4900000000000003E-2}]
[]
[]
["Notes:"]
["(1)","Per data included on Company MFR Schedule G-3, page 2."]
["(2)","From page 2 of this Document."]

{"sheet":"1.2 Summary of CE Models","index":2,"n_rows":31,"n_cols":11,"rows_kept":31,"cut":false,"hidden":false,"merged":[[24,7,25,8],[29,2,29,4],[30,2,30,4],[0,0,0,4],[1,0,1,4]]}
[{"$f":"Input!G28","v":"Peoples Gas System"}]
["Brief Summary of Common Equity Cost Rate"]
[]
[]
["Line No.",null,"Principal Methods",null,{"$f":"Input!I30","v":"Proxy Group of Six Natural Gas Companies"}]
[]
["1.",null,"Discounted Cash Flow Model (DCF) (1)",null,{"$f":"'3.1 DCF Summary'!V20/100","v":0.1},{"$f":"AVERAGE(E7:E13)","v":0.1138},{"$f":"F10","v":0.1},null,"No PRPM",null,{"$f":"E7","v":0.1}]
[null,null,null,null,null,{"$f":"MEDIAN(E7:E13)","v":0.11579999999999999},{"$f":"F7","v":0.1138}]
["2.",null,"Risk Premium Model (RPM) (2)",null,{"$f":"'4.1 RP Summary'!D10/100","v":0.11539999999999999},{"$f":"MAX(E7:E13)","v":0.12359999999999999},{"$f":"G7+SUM(E17:E19)","v":0.10322488334943501},null,null,null,{"$f":"'4.3 Risk Premium Summary'!J23/100","v":0}]
[null,null,null,null,null,{"$f":"MIN(E7:E13)","v":0.1},{"$f":"G8+SUM(E17:E19)","v":0.117024883349435}]
["3.",null,"Capital Asset Pricing Model (CAPM) (3)",null,{"$f":"'5.1 CAPM'!V20/100","v":0.1162},{"$f":"AVERAGE(F9:F10)","v":0.1118},null,null,null,null,{"$f":"'5.1 CAPM'!V39/100","v":0}]
[]
["4.",null,"Market Models Applied to Comparable Risk, Non-Price Regulated Companies (4)",null,{"$f":"'7.1 CEM Summary'!E19/100","v":0.12359999999999999}]
[]
["5.",null,"Indicated Range of Common Equity Cost Rates before Adjustment for Company-specific Risk",null,{"$f":"_xlfn.CONCAT(TEXT(E7,\"0.00%\"),\" - \",TEXT(E11,\"0.00%\"))","v":"10.00% - 11.62%"}]
[]
["6.",null,"Flotation Cost Adjustment (5)",null,{"$f":"'8.1 Equity Contributions'!M21/100","v":1.2248833494350108E-3}]
[]
["7.",null,"Business Risk Adjustment (6)",null,2E-3]
[]
["8.",null,"Recommended Range of Common Equity Cost Rates after Adjustment for Company-specic Risk",null,{"$f":"_xlfn.CONCAT(TEXT(G9,\"0.00%\"),\" - \",TEXT(G10,\"0.00%\"))","v":"10.32% - 11.70%"}]
[]
["9.",null,"Recommended Common Equity Cost Rate (7)",null,0.11]
[]
[" Notes:  ","(1)","From page 1 of Document No. 3."]
[null,"(2)","From page 1 of Document No. 4."]
[null,"(3)","From page 1 of Document No. 5."]
[null,"(4)","From page 1 of Document No. 7."]
[null,"(5)","From Document No. 8."]
[null,"(6)","Adjustment to reflect the Company's specific business risks, such as smaller size, high customer growth, capital investment plans, and high level of performance, as detailed in Mr. D'Ascendis' Direct Testimony."]
[null,"(7)","Considers Company-specific factors (i.e., flotation costs and Company-specific business risks) relative to the Utility Proxy Group as detailed in Mr. D'Ascendis' Direct Testimony."]

{"sheet":"2.4 OpCo Proxy Cap Str","index":3,"n_rows":49,"n_cols":12,"rows_kept":49,"cut":false,"hidden":true,"merged":[[4,4,4,8]]}
[{"$f":"Input!G28","v":"Peoples Gas System"}]
["Operating Subsidiary Company Capital Structures of the "]
["Proxy Group of Thirteen Electric Companies"]
[]
[null,null,null,null,2020]
["Company Name",null,"Parent Company Ticker",null,"Common Equity",null,"Long-Term Debt",null,"Total Capital"]
["Ameren Illinois Company",null,"AEE",null,{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"IFERROR(E7+G7,\"NA\")","v":"NA"},null,{"$f":"MAX(E7:E43)","v":{"$error":"#REF!"}},"Max"]
["Central Illinois Light Company",null,"AEE",null,{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"IFERROR(E8+G8,\"NA\")","v":"NA"},null,{"$f":"MIN(E7:E43)","v":{"$error":"#REF!"}},"Min."]
["Illinois Power Company",null,"AEE",null,{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"#REF!","v":{"$error":"#REF!"}},null,"NA"]
["Union Electric Company",null,"AEE",null,{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"#REF!","v":{"$error":"#REF!"}},null,"NA"]
["Duke Energy Carolinas, LLC",null,"DUK",null,{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"#REF!","v":{"$error":"#REF!"}},null,"NA"]
["Duke Energy Florida, LLC",null,"DUK",null,{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"#REF!","v":{"$error":"#REF!"}},null,"NA"]
["Duke Energy Indiana, LLC",null,"DUK",null,{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"#REF!","v":{"$error":"#REF!"}},null,"NA"]
["Duke Energy Kentucky, Inc.",null,"DUK",null,{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"#REF!","v":{"$error":"#REF!"}},null,"NA"]
["Duke Energy Ohio, Inc.",null,"DUK",null,{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"#REF!","v":{"$error":"#REF!"}},null,"NA"]
["Duke Energy Progress, LLC",null,"DUK",null,{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"#REF!","v":{"$error":"#REF!"}},null,"NA"]
["Florida Progress Corporation",null,"DUK",null,{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"#REF!","v":{"$error":"#REF!"}},null,"NA"]
["Piedmont Natural Gas Company, Inc.",null,"DUK",null,{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"#REF!","v":{"$error":"#REF!"}},null,"NA"]
["Progress Energy, Inc.",null,"DUK",null,{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"#REF!","v":{"$error":"#REF!"}},null,"NA"]
["Southern California Edison Company",null,"EIX",null,{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"#REF!","v":{"$error":"#REF!"}},null,"NA"]
["Entergy Arkansas, LLC",null,"ETR",null,{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"#REF!","v":{"$error":"#REF!"}},null,"NA"]
["Entergy Gulf States Louisiana, L.L.C.",null,"ETR",null,{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"#REF!","v":{"$error":"#REF!"}},null,"NA"]
["Entergy Louisiana, LLC",null,"ETR",null,{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"#REF!","v":{"$error":"#REF!"}},null,"NA"]
["Entergy Mississippi, LLC",null,"ETR",null,{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"#REF!","v":{"$error":"#REF!"}},null,"NA"]
["Entergy New Orleans, LLC",null,"ETR",null,{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"#REF!","v":{"$error":"#REF!"}},null,"NA"]
["Entergy Texas, Inc.",null,"ETR",null,{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"#REF!","v":{"$error":"#REF!"}},null,"NA"]
["Evergy Kansas Central, Inc.",null,"EVRG",null,{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"#REF!","v":{"$error":"#REF!"}},null,"NA"]
["Evergy Kansas South, Inc.",null,"EVRG",null,{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"#REF!","v":{"$error":"#REF!"}},null,"NA"]
["Evergy Metro, Inc.",null,"EVRG",null,{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"#REF!","v":{"$error":"#REF!"}},null,"NA"]
["Evergy Missouri West, Inc.",null,"EVRG",null,{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"#REF!","v":{"$error":"#REF!"}},null,"NA"]
["NSTAR Electric Company",null,"ES",null,{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"#REF!","v":{"$error":"#REF!"}},null,"NA"]
["Public Service Company of New Hampshire",null,"ES",null,{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"#REF!","v":{"$error":"#REF!"}},null,"NA"]
["Idaho Power Company",null,"IDA",null,{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"#REF!","v":{"$error":"#REF!"}},null,"NA"]
["Interstate Power and Light Company",null,"LNT",null,{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"#REF!","v":{"$error":"#REF!"}},null,"NA"]
["Wisconsin Power and Light Company",null,"LNT",null,{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"#REF!","v":{"$error":"#REF!"}},null,"NA"]
["NorthWestern Corporation",null,"NWE",null,{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"#REF!","v":{"$error":"#REF!"}},null,"NA"]
["Oklahoma Gas and Electric Company",null,"OGE",null,{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"#REF!","v":{"$error":"#REF!"}},null,"NA"]
["Otter Tail Power Company",null,"OTTR",null,{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"#REF!","v":{"$error":"#REF!"}},null,"NA"]
["Portland General Electric Company",null,"POR",null,{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"#REF!","v":{"$error":"#REF!"}},null,"NA"]
["Northern States Power Company",null,"XEL",null,{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"#REF!","v":{"$error":"#REF!"}},null,"NA"]
["Northern States Power Company",null,"XEL",null,{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"#REF!","v":{"$error":"#REF!"}},null,"NA"]
["Public Service Company of Colorado",null,"XEL",null,{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"#REF!","v":{"$error":"#REF!"}},null,"NA"]
["Southwestern Public Service Company",null,"XEL",null,{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"#REF!","v":{"$error":"#REF!"}},null,"NA"]
[]
[null,null,"Mean",null,{"$f":"AVERAGE(E7:E19)","v":{"$error":"#REF!"}},null,{"$f":"AVERAGE(G7:G19)","v":{"$error":"#REF!"}},null,{"$f":"E45+G45","v":{"$error":"#REF!"}}]
[]
["Source: S&P Global Market Intelligence."]
[]
[null,null,null,null,{"$f":"MEDIAN(E7:E43)","v":{"$error":"#REF!"}},null,{"$f":"MEDIAN(G7:G43)","v":{"$error":"#REF!"}},null,{"$f":"SUM(E49:H49)","v":{"$error":"#REF!"}}]

{"sheet":"2.1 GasProxy CapStr Summary","index":4,"n_rows":70,"n_cols":223,"rows_kept":70,"cut":false,"hidden":false,"merged":[[52,17,52,29],[53,17,53,29],[54,17,54,29],[55,17,55,29],[0,2,0,12],[0,16,0,29],[1,16,1,29],[2,16,2,29],[18,28,18,29],[19,28,19,29]]}
[null,null,{"$f":"Input!G28","v":"Peoples Gas System"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C1","v":"Peoples Gas System"}]
[null,null,"Capitalization and Financial Statistics (1)",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C2","v":"Capitalization and Financial Statistics (1)"}]
[null,null,"2017 - 2021, Inclusive",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C3","v":"2017 - 2021, Inclusive"}]
[]
[null,null,2021,null,{"$f":"C5-1","v":2020},null,{"$f":"E5-1","v":2019},null,2018,null,2017,null,2016]
["Capital Structure:"]
["     Long Term Debt","LTDEBT",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C5","v":2021},null,{"$f":"E5","v":2020},null,{"$f":"G5","v":2019},null,{"$f":"I5","v":2018},null,{"$f":"K5","v":2017}]
["     Preferred Stock","PFD",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(millions of dollars)",null,null,null,null,null,null,null,null," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capitalization Statistics"]
["Common Shares Outst.","Input Data"]
["Common Equity","TOTEQ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Amount of Capital Employed"]
["Sinking Fund Requirements","Input Data",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"     Total Permanent Capital",null,{"$f":"ROUND(AVERAGE('3. ATO:3. SR'!Q17),3)","v":7455.2169999999996},null,{"$f":"ROUND(AVERAGE('3. ATO:3. SR'!S17),3)","v":6855.835},null,{"$f":"ROUND(AVERAGE('3. ATO:3. SR'!U17),3)","v":6012.4009999999998},null,{"$f":"ROUND(AVERAGE('3. ATO:3. SR'!W17),3)","v":5411.3450000000003},null,{"$f":"ROUND(AVERAGE('3. ATO:3. SR'!Y17),3)","v":5040.6400000000003}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"     Short-Term Debt",null,{"$f":"ROUND(AVERAGE('3. ATO:3. SR'!Q18),3)","v":415.46699999999998},null,{"$f":"ROUND(AVERAGE('3. ATO:3. SR'!S18),3)","v":333.18299999999999},null,{"$f":"ROUND(AVERAGE('3. ATO:3. SR'!U18),3)","v":612.06100000000004},null,{"$f":"ROUND(AVERAGE('3. ATO:3. SR'!W18),3)","v":629.27499999999998},null,{"$f":"ROUND(AVERAGE('3. ATO:3. SR'!Y18),3)","v":468.02699999999999}]
["Short Term Debt","STDEBT",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"          Total Capital Employed",null,{"$f":"SUM(S12:S13)","v":7870.6839999999993},null,{"$f":"SUM(U12:U13)","v":7189.018},null,{"$f":"SUM(W12:W13)","v":6624.4619999999995},null,{"$f":"SUM(Y12:Y13)","v":6040.62},null,{"$f":"SUM(AA12:AA13)","v":5508.6670000000004}]
[]
["EPS excluding extra","EPSAPPCOMM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Indicated Average Capital Cost Rates  (2)"]
["Price - High","Yahoo",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"     Total Debt",null,{"$f":"ROUND(AVERAGE('3. ATO:3. SR'!Q22),3)","v":2.95},"%",{"$f":"ROUND(AVERAGE('3. ATO:3. SR'!S22),3)","v":3.2879999999999998},"%",{"$f":"ROUND(AVERAGE('3. ATO:3. SR'!U22),3)","v":3.625},"%",{"$f":"ROUND(AVERAGE('3. ATO:3. SR'!W22),3)","v":3.5680000000000001},"%",{"$f":"ROUND(AVERAGE('3. ATO:3. SR'!Y22),3)","v":3.7650000000000001},"%"]
["Price - Low","Yahoo",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"     Preferred Stock",null,{"$f":"ROUND(AVERAGE('3. ATO:3. SR'!Q23),3)","v":5.33},null,{"$f":"ROUND(AVERAGE('3. ATO:3. SR'!S23),3)","v":6.19}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"5 Year"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital Structure Ratios",null,null,null,null,null,null,null,null,null,null,null,"Average"]
["DPS by payable date","Yahoo",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"     Based on Total Permanent Capital:"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"          Long-Term Debt",null,{"$f":"ROUND(AVERAGE('3. ATO:3. SR'!Q27),3)","v":50.182000000000002},"%",{"$f":"ROUND(AVERAGE('3. ATO:3. SR'!S27),3)","v":50.033000000000001},"%",{"$f":"ROUND(AVERAGE('3. ATO:3. SR'!U27),3)","v":46.417000000000002},"%",{"$f":"ROUND(AVERAGE('3. ATO:3. SR'!W27),3)","v":46.027999999999999},"%",{"$f":"ROUND(AVERAGE('3. ATO:3. SR'!Y27),3)","v":49.527000000000001},"%",{"$f":"ROUND(AVERAGE(S22:AA22),2)","v":48.44},"%"]
["AFUDC","AFUDC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"          Preferred Stock",null,{"$f":"ROUND(AVERAGE('3. ATO:3. SR'!Q28),3)","v":2.3050000000000002},null,{"$f":"ROUND(AVERAGE('3. ATO:3. SR'!S28),3)","v":1.7829999999999999},null,{"$f":"ROUND(AVERAGE('3. ATO:3. SR'!U28),3)","v":1.923},null,{"$f":"ROUND(AVERAGE('3. ATO:3. SR'!W28),3)","v":1.137},null,{"$f":"ROUND(AVERAGE('3. ATO:3. SR'!Y28),3)","v":0},null,{"$f":"ROUND(AVERAGE(S23:AA23),2)-0","v":1.43}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"          Common Equity",null,{"$f":"ROUND(AVERAGE('3. ATO:3. SR'!Q29),3)","v":47.512999999999998},null,{"$f":"ROUND(AVERAGE('3. ATO:3. SR'!S29),3)","v":48.183},null,{"$f":"ROUND(AVERAGE('3. ATO:3. SR'!U29),3)","v":51.658000000000001},null,{"$f":"ROUND(AVERAGE('3. ATO:3. SR'!W29),3)","v":52.835000000000001},null,{"$f":"ROUND(AVERAGE('3. ATO:3. SR'!Y29),3)","v":50.472999999999999},null,{"$f":"ROUND(AVERAGE(S24:AA24),2)","v":50.13}]
["Total Interest","INTEXP",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"               Total",null,{"$f":"ROUND(SUM(S22:S24),4)","v":100},"%",{"$f":"ROUND(SUM(U22:U24),2)","v":100},"%",{"$f":"ROUND(SUM(W22:W24),2)","v":100},"%",{"$f":"ROUND(SUM(Y22:Y24),2)","v":100},"%",{"$f":"ROUND(SUM(AA22:AA24),2)","v":100},"%",{"$f":"ROUND(SUM(AC22:AC24),2)","v":100},"%"]
[]
["Net Income before Extra.","NETINC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"     Based on Total Capital:"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"          Total Debt, Including Short-Term",null,{"$f":"ROUND(AVERAGE('3. ATO:3. SR'!Q33),3)","v":54.262999999999998},"%",{"$f":"ROUND(AVERAGE('3. ATO:3. SR'!S33),3)","v":53.512999999999998},"%",{"$f":"ROUND(AVERAGE('3. ATO:3. SR'!U33),3)","v":51.06},"%",{"$f":"ROUND(AVERAGE('3. ATO:3. SR'!W33),3)","v":51.143000000000001},"%",{"$f":"ROUND(AVERAGE('3. ATO:3. SR'!Y33),3)","v":53.667999999999999},"%",{"$f":"ROUND(AVERAGE(S28:AA28),2)","v":52.73},"%"]
["CE Income before Extra.","INCAVAILCOMM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"          Preferred Stock",null,{"$f":"ROUND(AVERAGE('3. ATO:3. SR'!Q34),3)","v":2.177},null,{"$f":"ROUND(AVERAGE('3. ATO:3. SR'!S34),3)","v":1.66},null,{"$f":"ROUND(AVERAGE('3. ATO:3. SR'!U34),3)","v":1.6830000000000001},null,{"$f":"ROUND(AVERAGE('3. ATO:3. SR'!W34),3)","v":0.98499999999999999},null,{"$f":"ROUND(AVERAGE('3. ATO:3. SR'!Y34),3)","v":0},null,{"$f":"ROUND(AVERAGE(S29:AA29),2)","v":1.3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"          Common Equity",null,{"$f":"ROUND(AVERAGE('3. ATO:3. SR'!Q35),3)","v":43.56},null,{"$f":"ROUND(AVERAGE('3. ATO:3. SR'!S35),3)","v":44.826999999999998},null,{"$f":"ROUND(AVERAGE('3. ATO:3. SR'!U35),3)","v":47.255000000000003},null,{"$f":"ROUND(AVERAGE('3. ATO:3. SR'!W35),3)","v":47.872},null,{"$f":"ROUND(AVERAGE('3. ATO:3. SR'!Y35),3)","v":46.332000000000001},null,{"$f":"ROUND(AVERAGE(S30:AA30),2)","v":45.97}]
["Preferred Stock Dividends","PFDDIV",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"               Total",null,{"$f":"ROUND(SUM(S28:S30),2)","v":100},"%",{"$f":"ROUND(SUM(U28:U30),2)","v":100},"%",{"$f":"ROUND(SUM(W28:W30),2)","v":100},"%",{"$f":"ROUND(SUM(Y28:Y30),2)","v":100},"%",{"$f":"ROUND(SUM(AA28:AA30),2)","v":100},"%",{"$f":"ROUND(SUM(AC28:AC30),2)","v":100},"%"]
[]
["Common Dividends","COMDIVS1"]
[]
["Income Bef Extra Items-S&U","INCBEFEXT",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Financial Statistics"]
["Net Operating Cash Flow","NETOPGFC"]
["Change in Current Assets","CHGCURASSET",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Financial Ratios - Marked Based"]
["Change in Current Liabilities","CHGCURLIAB",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"     Earnings / Price Ratio",null,{"$f":"ROUND(AVERAGE('3. ATO:3. SR'!Q43),3)","v":5.2450000000000001},"%",{"$f":"ROUND(AVERAGE('3. ATO:3. SR'!S43),3)","v":3.448},"%",{"$f":"ROUND(AVERAGE('3. ATO:3. SR'!U43),3)","v":3.84},"%",{"$f":"ROUND(AVERAGE('3. ATO:3. SR'!W43),3)","v":4.3150000000000004},"%",{"$f":"ROUND(AVERAGE('3. ATO:3. SR'!Y43),3)","v":2.742},"%",{"$f":"ROUND(AVERAGE(S38:AA38),2)","v":3.92},"%"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"     Market / Average Book Ratio",null,{"$f":"ROUND(AVERAGE('3. ATO:3. SR'!Q44),3)","v":176.322},null,{"$f":"ROUND(AVERAGE('3. ATO:3. SR'!S44),3)","v":191.59700000000001},null,{"$f":"ROUND(AVERAGE('3. ATO:3. SR'!U44),3)","v":224.792},null,{"$f":"ROUND(AVERAGE('3. ATO:3. SR'!W44),3)","v":213.84800000000001},null,{"$f":"ROUND(AVERAGE('3. ATO:3. SR'!Y44),3)","v":213.577},null,{"$f":"ROUND(AVERAGE(S39:AA39),2)","v":204.03}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"     Dividend Yield",null,{"$f":"ROUND(AVERAGE('3. ATO:3. SR'!Q45),3)","v":3.4369999999999998},null,{"$f":"ROUND(AVERAGE('3. ATO:3. SR'!S45),3)","v":3.1019999999999999},null,{"$f":"ROUND(AVERAGE('3. ATO:3. SR'!U45),3)","v":2.6080000000000001},null,{"$f":"ROUND(AVERAGE('3. ATO:3. SR'!W45),3)","v":2.7749999999999999},null,{"$f":"ROUND(AVERAGE('3. ATO:3. SR'!Y45),3)","v":2.7130000000000001},null,{"$f":"ROUND(AVERAGE(S40:AA40),2)","v":2.93}]
["Calculations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"     Dividend Payout Ratio",null,{"$f":"ROUND(AVERAGE('3. ATO:3. SR'!Q46),3)","v":60.268000000000001},null,{"$f":"ROUND(AVERAGE('3. ATO:3. SR'!S46),3)","v":83.215999999999994},null,{"$f":"ROUND(AVERAGE('3. ATO:3. SR'!U46),3)","v":69.247},null,{"$f":"ROUND(AVERAGE('3. ATO:3. SR'!W46),3)","v":54},null,{"$f":"ROUND(AVERAGE('3. ATO:3. SR'!Y46),3)","v":51.637},null,{"$f":"ROUND(AVERAGE(S41:AA41),2)","v":63.67}]
[]
["Com Eq / Shares Out.","calc",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rate of Return on Average Book Common Equity",null,{"$f":"ROUND(AVERAGE('3. ATO:3. SR'!Q48),3)","v":9.8480000000000008},"%",{"$f":"ROUND(AVERAGE('3. ATO:3. SR'!S48),3)","v":6.7530000000000001},"%",{"$f":"ROUND(AVERAGE('3. ATO:3. SR'!U48),3)","v":8.68},"%",{"$f":"ROUND(AVERAGE('3. ATO:3. SR'!W48),3)","v":9.5519999999999996},"%",{"$f":"ROUND(AVERAGE('3. ATO:3. SR'!Y48),3)","v":5.8179999999999996},"%",{"$f":"ROUND(AVERAGE(S43:AA43),2)","v":8.1300000000000008},"%"]
[]
["Total Permanent Capital","calc",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Debt / EBITDA (3)",null,{"$f":"ROUND(AVERAGE('3. ATO:3. SR'!Q50),3)","v":5.0949999999999998},"x",{"$f":"ROUND(AVERAGE('3. ATO:3. SR'!S50),3)","v":6.0279999999999996},"x",{"$f":"ROUND(AVERAGE('3. ATO:3. SR'!U50),3)","v":4.9630000000000001},"x",{"$f":"ROUND(AVERAGE('3. ATO:3. SR'!W50),3)","v":5.0129999999999999},"x",{"$f":"ROUND(AVERAGE('3. ATO:3. SR'!Y50),3)","v":7.6529999999999996},"x",{"$f":"ROUND(AVERAGE(S45:AA45),2)","v":5.75},"x"]
[]
["Average Price","calc",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Funds From Operations / Total Debt (4)",null,{"$f":"ROUND(AVERAGE('3. ATO:3. SR'!Q52),3)","v":11.696999999999999},"%",{"$f":"ROUND(AVERAGE('3. ATO:3. SR'!S52),3)","v":12.46},"%",{"$f":"ROUND(AVERAGE('3. ATO:3. SR'!U52),3)","v":14.988},"%",{"$f":"ROUND(AVERAGE('3. ATO:3. SR'!W52),3)","v":24.21},"%",{"$f":"ROUND(AVERAGE('3. ATO:3. SR'!Y52),3)","v":16.353000000000002},"%",{"$f":"ROUND(AVERAGE(S47:AA47),2)","v":15.94},"%"]
[]
["Total Debt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Debt / Total Capital",null,{"$f":"ROUND(AVERAGE('3. ATO:3. SR'!Q54),3)","v":54.262999999999998},"%",{"$f":"ROUND(AVERAGE('3. ATO:3. SR'!S54),3)","v":53.512999999999998},"%",{"$f":"ROUND(AVERAGE('3. ATO:3. SR'!U54),3)","v":51.06},"%",{"$f":"ROUND(AVERAGE('3. ATO:3. SR'!W54),3)","v":51.143000000000001},"%",{"$f":"ROUND(AVERAGE('3. ATO:3. SR'!Y54),3)","v":53.667999999999999},"%",{"$f":"ROUND(AVERAGE(S49:AA49),2)","v":52.73},"%"]
[]
[]
["Total Capital","calc",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Notes:"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(1)","All capitalization and financial statistics for the group are the arithmetic average of the achieved results for each individual company in the group, and are based upon financial statements as originally reported in each year."]
["Preferred Stk + Sink Fund Req.","calc",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(2)","Computed by relating actual total debt interest or preferred stock dividends booked to average of beginning and ending total debt or preferred stock reported to be outstanding."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(3)","Total debt relative to EBITDA (Earnings before Interest, Income Taxes, Depreciation and Amortization)."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(4)","Funds from operations (sum of net income, depreciation, amortization, net deferred income tax and investment tax credits, less total AFUDC) plus interest charges as a percentage of total debt."]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Source of Information:","Company Annual Forms 10-K."]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SEE PAGE 2 FOR NOTES."]

{"sheet":"2.2 GasProxy CapStr","index":5,"n_rows":54,"n_cols":19,"rows_kept":54,"cut":false,"hidden":false,"merged":[]}
[null,"Capital Structure Based upon Total Permanent Capital for the"]
[null,{"$f":"Input!I30","v":"Proxy Group of Six Natural Gas Companies"}]
[null,{"$f":"'2.1 GasProxy CapStr Summary'!C3","v":"2017 - 2021, Inclusive"}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"5 Year"]
[null,null,null,2021,null,{"$f":"D6-1","v":2020},null,{"$f":"F6-1","v":2019},null,{"$f":"H6-1","v":2018},null,{"$f":"J6-1","v":2017},null,"Average"]
[]
[{"$f":"Input!A2","v":"ATO"},{"$f":"VLOOKUP($A8,'Proxy Data Lookup'!$A$2:$B$8,2,FALSE)","v":"Atmos Energy Corporation"}]
[null,"Long-Term Debt (1)",null,{"$f":"ROUND(('3. ATO'!C$12/'3. ATO'!C$50)*100,2)","v":39.35},"%",{"$f":"ROUND(('3. ATO'!E$12/'3. ATO'!E$50)*100,2)","v":40.020000000000003},"%",{"$f":"ROUND(('3. ATO'!G$12/'3. ATO'!G$50)*100,2)","v":38.03},"%",{"$f":"ROUND(('3. ATO'!I$12/'3. ATO'!I$50)*100,2)","v":39.15},"%",{"$f":"ROUND(('3. ATO'!K$12/'3. ATO'!K$50)*100,2)","v":44.03},"%",{"$f":"ROUND(AVERAGE(D9,F9,H9,J9,L9),2)","v":40.119999999999997},"%",null,null,"Min",{"$f":"MIN(D11,D17,D29,D35,D23,D41)","v":33.36}]
[null,"Preferred Stock",null,{"$f":"ROUND(('3. ATO'!C$13/'3. ATO'!C$50)*100,2)","v":0},null,{"$f":"ROUND(('3. ATO'!E$13/'3. ATO'!E$50)*100,2)","v":0},null,{"$f":"ROUND(('3. ATO'!G$13/'3. ATO'!G$50)*100,2)","v":0},null,{"$f":"ROUND(('3. ATO'!I$13/'3. ATO'!I$50)*100,2)","v":0},null,{"$f":"ROUND(('3. ATO'!K$13/'3. ATO'!K$50)*100,2)","v":0},null,{"$f":"ROUND(AVERAGE(D10,F10,H10,J10,L10),2)","v":0},null,null,null,"Max",{"$f":"MAX(D11,D17,D29,D35,D23,D41)","v":60.65}]
[null,"Common Equity",null,{"$f":"ROUND(('3. ATO'!C$16/'3. ATO'!C$50)*100,2)","v":60.65},null,{"$f":"ROUND(('3. ATO'!E$16/'3. ATO'!E$50)*100,2)","v":59.98},null,{"$f":"ROUND(('3. ATO'!G$16/'3. ATO'!G$50)*100,2)","v":61.97},null,{"$f":"ROUND(('3. ATO'!I$16/'3. ATO'!I$50)*100,2)","v":60.85},null,{"$f":"ROUND(('3. ATO'!K$16/'3. ATO'!K$50)*100,2)","v":55.97},null,{"$f":"ROUND(AVERAGE(D11,F11,H11,J11,L11),2)","v":59.88}]
[null,"     Total Capital",null,{"$f":"SUM(D9:D11)","v":100},"%",{"$f":"SUM(F9:F11)","v":100},"%",{"$f":"SUM(H9:H11)","v":100},"%",{"$f":"SUM(J9:J11)","v":100},"%",{"$f":"SUM(L9:L11)","v":100},"%",{"$f":"SUM(N9:N11)","v":100},"%"]
[]
[{"$f":"Input!A3","v":"NJR"},{"$f":"VLOOKUP($A14,'Proxy Data Lookup'!$A$2:$B$8,2,FALSE)","v":"New Jersey Resources Corporation"}]
[null,"Long-Term Debt",null,{"$f":"ROUND(('3. NJR'!C$12/'3. NJR'!C$50)*100,2)","v":57.81},"%",{"$f":"ROUND(('3. NJR'!E$12/'3. NJR'!E$50)*100,2)","v":55.35},"%",{"$f":"ROUND(('3. NJR'!G$12/'3. NJR'!G$50)*100,2)","v":50.11},"%",{"$f":"ROUND(('3. NJR'!I$12/'3. NJR'!I$50)*100,2)","v":47.89},"%",{"$f":"ROUND(('3. NJR'!K$12/'3. NJR'!K$50)*100,2)","v":48.45},"%",{"$f":"ROUND(AVERAGE(D15,F15,H15,J15,L15),2)","v":51.92},"%"]
[null,"Preferred Stock",null,{"$f":"ROUND(('3. NJR'!C$13/'3. NJR'!C$50)*100,2)","v":0},null,{"$f":"ROUND(('3. NJR'!E$13/'3. NJR'!E$50)*100,2)","v":0},null,{"$f":"ROUND(('3. NJR'!G$13/'3. NJR'!G$50)*100,2)","v":0},null,{"$f":"ROUND(('3. NJR'!I$13/'3. NJR'!I$50)*100,2)","v":0},null,{"$f":"ROUND(('3. NJR'!K$13/'3. NJR'!K$50)*100,2)","v":0},null,{"$f":"ROUND(AVERAGE(D16,F16,H16,J16,L16),2)","v":0}]
[null,"Common Equity",null,{"$f":"ROUND(('3. NJR'!C$16/'3. NJR'!C$50)*100,2)","v":42.19},null,{"$f":"ROUND(('3. NJR'!E$16/'3. NJR'!E$50)*100,2)","v":44.65},null,{"$f":"ROUND(('3. NJR'!G$16/'3. NJR'!G$50)*100,2)","v":49.89},null,{"$f":"ROUND(('3. NJR'!I$16/'3. NJR'!I$50)*100,2)","v":52.11},null,{"$f":"ROUND(('3. NJR'!K$16/'3. NJR'!K$50)*100,2)","v":51.55},null,{"$f":"ROUND(AVERAGE(D17,F17,H17,J17,L17),2)","v":48.08}]
[null,"     Total Capital",null,{"$f":"SUM(D15:D17)","v":100},"%",{"$f":"SUM(F15:F17)","v":100},"%",{"$f":"SUM(H15:H17)","v":100},"%",{"$f":"SUM(J15:J17)","v":100},"%",{"$f":"SUM(L15:L17)","v":100},"%",{"$f":"SUM(N15:N17)","v":100},"%"]
[]
["NI",{"$f":"VLOOKUP($A20,'Proxy Data Lookup'!$A$2:$B$8,2,FALSE)","v":"NiSource Inc."}]
[null,"Long-Term Debt",null,{"$f":"ROUND(('3. NI'!C$12/'3. NI'!C$50)*100,2)","v":57.09},"%",{"$f":"ROUND(('3. NI'!E$12/'3. NI'!E$50)*100,2)","v":61.64},"%",{"$f":"ROUND(('3. NI'!G$12/'3. NI'!G$50)*100,4)","v":56.794400000000003},"%",{"$f":"ROUND(('3. NI'!I$12/'3. NI'!I$50)*100,2)","v":55.44},"%",{"$f":"ROUND(('3. NI'!K$12/'3. NI'!K$50)*100,2)","v":64.349999999999994},"%",{"$f":"ROUND(AVERAGE(D21,F21,H21,J21,L21),2)","v":59.06},"%"]
[null,"Preferred Stock",null,{"$f":"ROUND(('3. NI'!C$13/'3. NI'!C$50)*100,2)","v":9.5500000000000007},null,{"$f":"ROUND(('3. NI'!E$13/'3. NI'!E$50)*100,2)","v":5.87},null,{"$f":"ROUND(('3. NI'!G$13/'3. NI'!G$50)*100,4)","v":6.3509000000000002},null,{"$f":"ROUND(('3. NI'!I$13/'3. NI'!I$50)*100,2)","v":6.82},null,{"$f":"ROUND(('3. NI'!K$13/'3. NI'!K$50)*100,2)","v":0},null,{"$f":"ROUND(AVERAGE(D22,F22,H22,J22,L22),2)","v":5.72}]
[null,"Common Equity",null,{"$f":"ROUND(('3. NI'!C$16/'3. NI'!C$50)*100,2)","v":33.36},null,{"$f":"ROUND(('3. NI'!E$16/'3. NI'!E$50)*100,2)","v":32.49},null,{"$f":"ROUND(('3. NI'!G$16/'3. NI'!G$50)*100,4)","v":36.854700000000001},null,{"$f":"ROUND(('3. NI'!I$16/'3. NI'!I$50)*100,2)","v":37.74},null,{"$f":"ROUND(('3. NI'!K$16/'3. NI'!K$50)*100,2)","v":35.65},null,{"$f":"ROUND(AVERAGE(D23,F23,H23,J23,L23),2)","v":35.22}]
[null,"     Total Capital",null,{"$f":"SUM(D21:D23)","v":100},"%",{"$f":"SUM(F21:F23)","v":100},"%",{"$f":"SUM(H21:H23)","v":100},"%",{"$f":"SUM(J21:J23)","v":100},"%",{"$f":"SUM(L21:L23)","v":100},"%",{"$f":"SUM(N21:N23)","v":100},"%"]
[]
["NWN",{"$f":"VLOOKUP($A26,'Proxy Data Lookup'!$A$2:$B$8,2,FALSE)","v":"Northwest Natural Holding Company"}]
[null,"Long-Term Debt (1)",null,{"$f":"ROUND(('3. NWN'!C$12/'3. NWN'!C$50)*100,2)","v":52.12},"%",{"$f":"ROUND(('3. NWN'!E$12/'3. NWN'!E$50)*100,2)","v":51.81},"%",{"$f":"ROUND(('3. NWN'!G$12/'3. NWN'!G$50)*100,2)","v":50.43},"%",{"$f":"ROUND(('3. NWN'!I$12/'3. NWN'!I$50)*100,2)","v":49.12},"%",{"$f":"ROUND(('3. NWN'!K$12/'3. NWN'!K$50)*100,2)","v":51.22},"%",{"$f":"ROUND(AVERAGE(D27,F27,H27,J27,L27),2)","v":50.94},"%"]
[null,"Preferred Stock",null,{"$f":"ROUND(('3. NWN'!C$13/'3. NWN'!C$50)*100,2)","v":0},null,{"$f":"ROUND(('3. NWN'!E$13/'3. NWN'!E$50)*100,2)","v":0},null,{"$f":"ROUND(('3. NWN'!G$13/'3. NWN'!G$50)*100,2)","v":0},null,{"$f":"ROUND(('3. NWN'!I$13/'3. NWN'!I$50)*100,2)","v":0},null,{"$f":"ROUND(('3. NWN'!K$13/'3. NWN'!K$50)*100,2)","v":0},null,{"$f":"ROUND(AVERAGE(D28,F28,H28,J28,L28),2)","v":0}]
[null,"Common Equity",null,{"$f":"ROUND(('3. NWN'!C$16/'3. NWN'!C$50)*100,2)","v":47.88},null,{"$f":"ROUND(('3. NWN'!E$16/'3. NWN'!E$50)*100,2)","v":48.19},null,{"$f":"ROUND(('3. NWN'!G$16/'3. NWN'!G$50)*100,2)","v":49.57},null,{"$f":"ROUND(('3. NWN'!I$16/'3. NWN'!I$50)*100,2)","v":50.88},null,{"$f":"ROUND(('3. NWN'!K$16/'3. NWN'!K$50)*100,2)","v":48.78},null,{"$f":"ROUND(AVERAGE(D29,F29,H29,J29,L29),2)","v":49.06}]
[null,"     Total Capital",null,{"$f":"SUM(D27:D29)","v":100},"%",{"$f":"SUM(F27:F29)","v":100},"%",{"$f":"SUM(H27:H29)","v":100},"%",{"$f":"SUM(J27:J29)","v":100},"%",{"$f":"SUM(L27:L29)","v":100},"%",{"$f":"SUM(N27:N29)","v":100},"%"]
[]
["OGS",{"$f":"VLOOKUP($A32,'Proxy Data Lookup'!$A$2:$B$8,2,FALSE)","v":"ONE Gas, Inc."}]
[null,"Long-Term Debt (1)",null,{"$f":"ROUND(('3. OGS'!C$12/'3. OGS'!C$50)*100,2)","v":41.74},"%",{"$f":"ROUND(('3. OGS'!E$12/'3. OGS'!E$50)*100,2)","v":41.76},"%",{"$f":"ROUND(('3. OGS'!G$12/'3. OGS'!G$50)*100,2)","v":37.65},"%",{"$f":"ROUND(('3. OGS'!I$12/'3. OGS'!I$50)*100,2)","v":38.619999999999997},"%",{"$f":"ROUND(('3. OGS'!K$12/'3. OGS'!K$50)*100,2)","v":37.840000000000003},"%",{"$f":"ROUND(AVERAGE(D33,F33,H33,J33,L33),2)","v":39.520000000000003},"%"]
[null,"Preferred Stock",null,{"$f":"ROUND(('3. OGS'!C$13/'3. OGS'!C$50)*100,2)","v":0},null,{"$f":"ROUND(('3. OGS'!E$13/'3. OGS'!E$50)*100,2)","v":0},null,{"$f":"ROUND(('3. OGS'!G$13/'3. OGS'!G$50)*100,2)","v":0},null,{"$f":"ROUND(('3. OGS'!I$13/'3. OGS'!I$50)*100,2)","v":0},null,{"$f":"ROUND(('3. OGS'!K$13/'3. OGS'!K$50)*100,2)","v":0},null,{"$f":"ROUND(AVERAGE(D34,F34,H34,J34,L34),2)","v":0}]
[null,"Common Equity",null,{"$f":"ROUND(('3. OGS'!C$16/'3. OGS'!C$50)*100,2)","v":58.26},null,{"$f":"ROUND(('3. OGS'!E$16/'3. OGS'!E$50)*100,2)","v":58.24},null,{"$f":"ROUND(('3. OGS'!G$16/'3. OGS'!G$50)*100,2)","v":62.35},null,{"$f":"ROUND(('3. OGS'!I$16/'3. OGS'!I$50)*100,2)","v":61.38},null,{"$f":"ROUND(('3. OGS'!K$16/'3. OGS'!K$50)*100,2)","v":62.16},null,{"$f":"ROUND(AVERAGE(D35,F35,H35,J35,L35),2)","v":60.48}]
[null,"     Total Capital",null,{"$f":"SUM(D33:D35)","v":100},"%",{"$f":"SUM(F33:F35)","v":100},"%",{"$f":"SUM(H33:H35)","v":100},"%",{"$f":"SUM(J33:J35)","v":100},"%",{"$f":"SUM(L33:L35)","v":100},"%",{"$f":"SUM(N33:N35)","v":100},"%"]
[]
[{"$f":"Input!A7","v":"SR"},{"$f":"VLOOKUP($A38,'Proxy Data Lookup'!$A$2:$B$8,2,FALSE)","v":"Spire Inc."}]
[null,"Long-Term Debt",null,{"$f":"ROUND(('3. SR'!C$12/'3. SR'!C$50)*100,2)","v":52.98},"%",{"$f":"ROUND(('3. SR'!E$12/'3. SR'!E$50)*100,2)","v":49.62},"%",{"$f":"ROUND(('3. SR'!G$12/'3. SR'!G$50)*100,2)","v":45.49},"%",{"$f":"ROUND(('3. SR'!I$12/'3. SR'!I$50)*100,2)","v":45.95},"%",{"$f":"ROUND(('3. SR'!K$12/'3. SR'!K$50)*100,2)","v":51.27},"%",{"$f":"ROUND(AVERAGE(D39,F39,H39,J39,L39),2)","v":49.06},"%"]
[null,"Preferred Stock",null,{"$f":"ROUND(('3. SR'!C$13/'3. SR'!C$50)*100,2)","v":4.28},null,{"$f":"ROUND(('3. SR'!E$13/'3. SR'!E$50)*100,2)","v":4.83},null,{"$f":"ROUND(('3. SR'!G$13/'3. SR'!G$50)*100,2)","v":5.19},null,{"$f":"ROUND(('3. SR'!I$13/'3. SR'!I$50)*100,2)","v":0},null,{"$f":"ROUND(('3. SR'!K$13/'3. SR'!K$50)*100,2)","v":0},null,{"$f":"ROUND(AVERAGE(D40,F40,H40,J40,L40),2)","v":2.86}]
[null,"Common Equity",null,{"$f":"ROUND(('3. SR'!C$16/'3. SR'!C$50)*100,2)","v":42.74},null,{"$f":"ROUND(('3. SR'!E$16/'3. SR'!E$50)*100,2)","v":45.55},null,{"$f":"ROUND(('3. SR'!G$16/'3. SR'!G$50)*100,2)","v":49.32},null,{"$f":"ROUND(('3. SR'!I$16/'3. SR'!I$50)*100,2)","v":54.05},null,{"$f":"ROUND(('3. SR'!K$16/'3. SR'!K$50)*100,2)","v":48.73},null,{"$f":"ROUND(AVERAGE(D41,F41,H41,J41,L41),2)","v":48.08}]
[null,"     Total Capital",null,{"$f":"SUM(D39:D41)","v":100},"%",{"$f":"SUM(F39:F41)","v":100},"%",{"$f":"SUM(H39:H41)","v":100},"%",{"$f":"SUM(J39:J41)","v":100},"%",{"$f":"SUM(L39:L41)","v":100},"%",{"$f":"SUM(N39:N41)","v":100},"%"]
[]
[null,{"$f":"B2","v":"Proxy Group of Six Natural Gas Companies"}]
[null,"Long-Term Debt",null,{"$f":"AVERAGE(D39,D33,D27,D21,D15,D9)","v":50.181666666666672},"%",{"$f":"AVERAGE(F39,F33,F27,F21,F15,F9)","v":50.033333333333331},"%",{"$f":"AVERAGE(H39,H33,H27,H21,H15,H9)","v":46.417400000000008},"%",{"$f":"AVERAGE(J39,J33,J27,J21,J15,J9)","v":46.028333333333329},"%",{"$f":"AVERAGE(L39,L33,L27,L21,L15,L9)","v":49.526666666666664},"%",{"$f":"AVERAGE(N39,N33,N27,N21,N15,N9)","v":48.436666666666667},"%"]
[null,"Preferred Stock",null,{"$f":"AVERAGE(D40,D34,D28,D22,D16,D10)","v":2.3050000000000002},null,{"$f":"AVERAGE(F40,F34,F28,F22,F16,F10)","v":1.7833333333333332},null,{"$f":"AVERAGE(H40,H34,H28,H22,H16,H10)","v":1.9234833333333334},null,{"$f":"AVERAGE(J40,J34,J28,J22,J16,J10)","v":1.1366666666666667},null,{"$f":"AVERAGE(L40,L34,L28,L22,L16,L10)","v":0},null,{"$f":"AVERAGE(N40,N34,N28,N22,N16,N10)","v":1.43}]
[null,"Common Equity",null,{"$f":"AVERAGE(D41,D35,D29,D23,D17,D11)","v":47.513333333333328},null,{"$f":"AVERAGE(F41,F35,F29,F23,F17,F11)","v":48.183333333333337},null,{"$f":"AVERAGE(H41,H35,H29,H23,H17,H11)","v":51.659116666666669},null,{"$f":"AVERAGE(J41,J35,J29,J23,J17,J11)","v":52.835000000000008},null,{"$f":"AVERAGE(L41,L35,L29,L23,L17,L11)","v":50.473333333333336},null,{"$f":"AVERAGE(N41,N35,N29,N23,N17,N11)","v":50.133333333333333}]
[null,"     Total Capital",null,{"$f":"ROUND(SUM(D45:D47),1)","v":100},"%",{"$f":"ROUND(SUM(F45:F47),1)","v":100},"%",{"$f":"ROUND(SUM(H45:H47),1)","v":100},"%",{"$f":"ROUND(SUM(J45:J47),1)","v":100},"%",{"$f":"ROUND(SUM(L45:L47),1)","v":100},"%",{"$f":"ROUND(SUM(N45:N47),1)","v":100},"%"]
[]
[null,"Source of Information:"]
[null,"     Annual Forms 10-K."]
[]
[null,"Notes:"]
[null,"(1) Excludes securitized debt associated with winter storms in 2021."]

{"sheet":"11.3-4 WP","index":6,"n_rows":16,"n_cols":15,"rows_kept":16,"cut":false,"hidden":true,"merged":[]}
[null,1,{"$f":"B1+1","v":2},{"$f":"C1+1","v":3},4,5,6,null,{"$f":"G1+1","v":7},null,{"$f":"I1+1","v":8},null,9]
["Ticker","Institution Name ","SNL Institution Key ","Common Equity (Reported)","Total Preferred Equity (Reported)","Long-term Debt, Including Current Portion (Reported)","Short-term Debt (Reported)"]
[null,130509,130992,132384,132383,134229,132351,null,"Common Equity (%)",null,"Long-Term Debt (%)",null,"Short-Term Debt (%)",null,"Check"]
[null,null,null,"2020Y","2020Y","2020Y","2020Y",null,"2020Y",null,"2020Y",null,"2020Y"]
[]
["ATO","Atmos Energy Corporation",4057157,6791203,0,4768731,0,null,{"$f":"(D6-E6)/SUM(D6,-E6,G6,F6)","v":0.58747766206969698},null,{"$f":"F6/SUM(D6,-E6,F6,G6)","v":0.41252233793030307},null,{"$f":"G6/SUM(D6,-E6,F6,G6)","v":0},null,{"$f":"SUM(I6:M6)","v":1}]
["NJR","New Jersey Natural Gas Company",4061755,1310923,0,1158405,0,null,{"$f":"(D7-E7)/SUM(D7,-E7,G7,F7)","v":0.53088249110689223},null,{"$f":"F7/SUM(D7,-E7,F7,G7)","v":0.46911750889310777},null,{"$f":"G7/SUM(D7,-E7,F7,G7)","v":0},null,{"$f":"SUM(I7:M7)","v":1}]
["NWN","Northwest Natural Gas Company",10344596,835184,0,998833,231525,null,{"$f":"(D8-E8)/SUM(D8,-E8,G8,F8)","v":0.40434133026585756},null,{"$f":"F8/SUM(D8,-E8,F8,G8)","v":0.48356944569512506},null,0.11208922403901736,null,{"$f":"SUM(I8:M8)","v":0.99999999999999989}]
["OGS","ONE Gas, Inc.",4427129,2233311,0,1620228,418225,null,0.52280767383216864,null,{"$f":"F9/SUM(D9,-E9,F9,G9)","v":0.37928780709795767},null,9.7904519069873713E-2,null,{"$f":"SUM(I9:M9)","v":1}]
["SJI","Elizabethtown Gas Company",6337719,"NA","NA","NA","NA",null,"NA",null,"NA",null,"NA",null,"NA"]
["SJI","South Jersey Gas Company",4063023,1303726,0,1069089,47500,null,{"$f":"(D11-E11)/SUM(D11,-E11,G11,F11)","v":0.53865963727861865},null,{"$f":"F11/SUM(D11,-E11,F11,G11)","v":0.44171481811251839},null,1.9625544608862896E-2,null,{"$f":"SUM(I11:M11)","v":1}]
["SR","Missouri Gas Energy",4114790,"NA","NA","NA","NA",null,"NA",null,"NA",null,"NA",null,"NA"]
["SR","Spire Alabama Inc.",4004296,851700,0,478400,121300,null,0.58681273253410504,null,{"$f":"F13/SUM(D13,-E13,F13,G13)","v":0.32961278765330027},null,8.3574479812594735E-2,null,{"$f":"SUM(I13:M13)","v":1}]
["SR","Spire Gulf Inc.",4076603,"NA","NA","NA","NA",null,"NA",null,"NA",null,"NA",null,"NA"]
["SR","Spire Mississippi Inc.",4064035,"NA","NA","NA","NA",null,"NA",null,"NA",null,"NA",null,"NA"]
["SR","Spire Missouri Inc.",4060957,1435100,0,1093700,301200,null,0.50710247349823323,null,{"$f":"F16/SUM(D16,-E16,F16,G16)","v":0.38646643109540635},null,0.10643109540636042,null,{"$f":"SUM(I16:M16)","v":1}]

{"sheet":"2.3 OpCo Proxy Cap Str","index":7,"n_rows":19,"n_cols":12,"rows_kept":19,"cut":false,"hidden":false,"merged":[[1,0,1,8],[2,0,2,8],[4,4,4,8]]}
[{"$f":"Input!G28","v":"Peoples Gas System"}]
["Operating Subsidiary Company Capital Structures of the "]
[{"$f":"Input!I30","v":"Proxy Group of Six Natural Gas Companies"}]
[]
[null,null,null,null,2021]
["Company Name",null,"Parent Company Ticker",null,"Common Equity",null,"Long-Term Debt",null,"Total Capital"]
["Atmos Energy Corporation",null,"ATO",null,{"$f":"INDEX('GASOpCo Cap Str WP'!I$5:I$21,MATCH('2.3 OpCo Proxy Cap Str'!$A7,'GASOpCo Cap Str WP'!$B$5:$B$21,0))","v":0.51111181211041079},null,{"$f":"INDEX('GASOpCo Cap Str WP'!K$5:K$21,MATCH('2.3 OpCo Proxy Cap Str'!$A7,'GASOpCo Cap Str WP'!$B$5:$B$21,0))","v":0.48888818788958927},null,{"$f":"IFERROR(E7+G7,\"NA\")","v":1},null,{"$f":"MAX(E7:E13)","v":0.58482054003847939},"Max"]
["New Jersey Natural Gas Company",null,"NJR",null,{"$f":"INDEX('GASOpCo Cap Str WP'!I$5:I$21,MATCH('2.3 OpCo Proxy Cap Str'!$A8,'GASOpCo Cap Str WP'!$B$5:$B$21,0))","v":0.56229007754642479},null,{"$f":"INDEX('GASOpCo Cap Str WP'!K$5:K$21,MATCH('2.3 OpCo Proxy Cap Str'!$A8,'GASOpCo Cap Str WP'!$B$5:$B$21,0))","v":0.43770992245357521},null,1,null,{"$f":"MIN(E7:E13)","v":0.38744807367794937},"Min."]
["Northern Indiana Public Service Company",null,"NI",null,{"$f":"INDEX('GASOpCo Cap Str WP'!I$5:I$21,MATCH('2.3 OpCo Proxy Cap Str'!$A9,'GASOpCo Cap Str WP'!$B$5:$B$21,0))","v":0.50007371600112838},null,{"$f":"INDEX('GASOpCo Cap Str WP'!K$5:K$21,MATCH('2.3 OpCo Proxy Cap Str'!$A9,'GASOpCo Cap Str WP'!$B$5:$B$21,0))","v":0.49992628399887151},null,0.99999999999999989]
["Northwest Natural Gas Company",null,"NWN",null,{"$f":"INDEX('GASOpCo Cap Str WP'!I$5:I$21,MATCH('2.3 OpCo Proxy Cap Str'!$A10,'GASOpCo Cap Str WP'!$B$5:$B$21,0))","v":0.47814382940685751},null,{"$f":"INDEX('GASOpCo Cap Str WP'!K$5:K$21,MATCH('2.3 OpCo Proxy Cap Str'!$A10,'GASOpCo Cap Str WP'!$B$5:$B$21,0))","v":0.52185617059314249},null,1]
["ONE Gas, Inc.",null,"OGS",null,{"$f":"INDEX('GASOpCo Cap Str WP'!I$5:I$21,MATCH('2.3 OpCo Proxy Cap Str'!$A11,'GASOpCo Cap Str WP'!$B$5:$B$21,0))","v":0.38744807367794937},null,{"$f":"INDEX('GASOpCo Cap Str WP'!K$5:K$21,MATCH('2.3 OpCo Proxy Cap Str'!$A11,'GASOpCo Cap Str WP'!$B$5:$B$21,0))","v":0.61255192632205058},null,1]
["Spire Alabama Inc.",null,"SR",null,{"$f":"INDEX('GASOpCo Cap Str WP'!I$5:I$21,MATCH('2.3 OpCo Proxy Cap Str'!$A12,'GASOpCo Cap Str WP'!$B$5:$B$21,0))","v":0.58482054003847939},null,{"$f":"INDEX('GASOpCo Cap Str WP'!K$5:K$21,MATCH('2.3 OpCo Proxy Cap Str'!$A12,'GASOpCo Cap Str WP'!$B$5:$B$21,0))","v":0.41517945996152061},null,1]
["Spire Missouri Inc.",null,"SR",null,{"$f":"INDEX('GASOpCo Cap Str WP'!I$5:I$21,MATCH('2.3 OpCo Proxy Cap Str'!$A13,'GASOpCo Cap Str WP'!$B$5:$B$21,0))","v":0.54082122292295032},null,{"$f":"INDEX('GASOpCo Cap Str WP'!K$5:K$21,MATCH('2.3 OpCo Proxy Cap Str'!$A13,'GASOpCo Cap Str WP'!$B$5:$B$21,0))","v":0.45917877707704963},null,1]
[]
[null,null,"Maximum",null,{"$f":"MAX(E7:E13)","v":0.58482054003847939},null,{"$f":"MAX(G7:G13)","v":0.61255192632205058}]
[]
[null,null,"Minimum",null,{"$f":"MIN(E7:E13)","v":0.38744807367794937},null,{"$f":"MIN(G7:G13)","v":0.41517945996152061}]
["Source: S&P Global Market Intelligence."]
["Company Financial Statements"]

{"sheet":"3.1 DCF Summary","index":8,"n_rows":31,"n_cols":26,"rows_kept":31,"cut":false,"hidden":false,"merged":[[25,5,25,22],[4,18,4,19],[4,21,4,22],[22,5,22,22]]}
[null,{"$f":"Input!G28","v":"Peoples Gas System"}]
[null,"Indicated Common Equity Cost Rate Using the Discounted Cash Flow Model for the"]
[null,{"$f":"Input!I29","v":"Utility Proxy Group"}]
[]
[null,null,null,"[1]",null,null,"[2]",null,null,"[3]",null,null,"[4]",null,null,"[5]",null,null,"[6]",null,null,"[7]"]
[]
[null,{"$f":"'4.2 Ind. PRPM Results'!B8","v":"Proxy Group of Six Natural Gas Companies"},null,"Average Dividend Yield (1)",null,null,"Value Line Projected Five Year Growth in EPS (2)",null,null,"Zack's Five Year Projected Growth Rate in EPS",null,null,"Yahoo! Finance Projected Five Year Growth in EPS",null,null,"Average Projected Five Year Growth in EPS (3)",null,null,"Adjusted Dividend Yield (4)",null,null,"Indicated Common Equity Cost Rate (5)"]
[]
[{"$f":"'4.2 Ind. PRPM Results'!A10","v":"ATO"},{"$f":"'Proxy Data Lookup'!B3","v":"Atmos Energy Corporation"},null,{"$f":"HLOOKUP(A9,'Proxy Prices'!$B$4:$M$71,68,FALSE)*100","v":2.69},"%",null,{"$f":"'Proxy Data Lookup'!E3*100","v":7.5},"%",null,{"$f":"'Proxy Data Lookup'!C3*100","v":7.5},"%",null,{"$f":"'Proxy Data Lookup'!D3*100","v":8.16},"%",null,{"$f":"IFERROR(ROUND(AVERAGE(G9,J9,M9),2),\"NA\")","v":7.72},"%",null,{"$f":"IFERROR(D9*(1+(0.5*(P9/100))),\"NA\")","v":2.7938339999999999},"%",null,{"$f":"IFERROR(S9 + P9,\"NA\")","v":10.513833999999999},"%",null,null,{"$f":"AVERAGE(V9:V14)","v":10.118696083333333}]
[{"$f":"'4.2 Ind. PRPM Results'!A11","v":"NJR"},{"$f":"'Proxy Data Lookup'!B4","v":"New Jersey Resources Corporation"},null,{"$f":"HLOOKUP(A10,'Proxy Prices'!$B$4:$M$71,68,FALSE)*100","v":3.4000000000000004},null,null,{"$f":"'Proxy Data Lookup'!E4*100","v":5},null,null,{"$f":"'Proxy Data Lookup'!C4*100","v":6},null,null,{"$f":"'Proxy Data Lookup'!D4*100","v":6},null,null,{"$f":"IFERROR(ROUND(AVERAGE(G10,J10,M10),2),\"NA\")","v":5.67},null,null,{"$f":"IFERROR(D10*(1+(0.5*(P10/100))),\"NA\")","v":3.4963900000000008},null,null,{"$f":"IFERROR(S10 + P10,\"NA\")","v":9.1663899999999998},null,null,null,{"$f":"2*(_xlfn.STDEV.P(V9:V14))","v":2.2161373834840368}]
[{"$f":"'4.2 Ind. PRPM Results'!A12","v":"NI"},{"$f":"'Proxy Data Lookup'!B5","v":"NiSource Inc."},null,{"$f":"HLOOKUP(A11,'Proxy Prices'!$B$4:$M$71,68,FALSE)*100","v":3.58},null,null,{"$f":"'Proxy Data Lookup'!E5*100","v":9.5},null,null,{"$f":"'Proxy Data Lookup'!C5*100","v":6.8000000000000007},null,null,{"$f":"'Proxy Data Lookup'!D5*100","v":6.35},null,null,7.55,null,null,3.7151449999999997,null,null,{"$f":"IFERROR(S11 + P11,\"NA\")","v":11.265145},null,null,null,{"$f":"Z9+Z10","v":12.33483346681737}]
[{"$f":"'4.2 Ind. PRPM Results'!A13","v":"NWN"},{"$f":"'Proxy Data Lookup'!B6","v":"Northwest Natural Holding Company"},null,{"$f":"HLOOKUP(A12,'Proxy Prices'!$B$4:$M$71,68,FALSE)*100","v":4.1300000000000008},null,null,{"$f":"'Proxy Data Lookup'!E6*100","v":6.5},null,null,{"$f":"'Proxy Data Lookup'!C6*100","v":4.3},null,null,{"$f":"'Proxy Data Lookup'!D6*100","v":4.3},null,null,5.03,null,null,4.2338695000000008,null,null,9.263869500000002,null,null,null,{"$f":"Z9-Z10","v":7.9025586998492958}]
[{"$f":"'4.2 Ind. PRPM Results'!A14","v":"OGS"},{"$f":"'Proxy Data Lookup'!B7","v":"ONE Gas, Inc."},null,{"$f":"HLOOKUP(A13,'Proxy Prices'!$B$4:$M$71,68,FALSE)*100","v":3.2099999999999995},null,null,{"$f":"'Proxy Data Lookup'!E7*100","v":6.5},null,null,{"$f":"'Proxy Data Lookup'!C7*100","v":5},null,null,{"$f":"'Proxy Data Lookup'!D7*100","v":5},null,null,5.5,null,null,3.2982749999999998,null,null,8.7982750000000003]
[{"$f":"'4.2 Ind. PRPM Results'!A15","v":"SR"},{"$f":"'Proxy Data Lookup'!B8","v":"Spire Inc."},null,{"$f":"HLOOKUP(A14,'Proxy Prices'!$B$4:$M$71,68,FALSE)*100","v":4.22},null,null,{"$f":"'Proxy Data Lookup'!E8*100","v":9},null,null,{"$f":"'Proxy Data Lookup'!C8*100","v":5},null,null,{"$f":"'Proxy Data Lookup'!D8*100","v":8},null,null,{"$f":"IFERROR(ROUND(AVERAGE(G14,J14,M14),2),\"NA\")","v":7.33},null,null,4.374663,null,null,11.704663]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Average",null,null,{"$f":"AVERAGE(V9:V14)","v":10.118696083333333},"%"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Median",null,null,{"$f":"MEDIAN(V9:V14)","v":9.8888517500000006},"%"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Average of Mean and Median",null,null,{"$f":"ROUND(AVERAGE(V16:V18),2)","v":10},"%"]
[]
[null,null,null,"Notes:"]
[null,null,null,null,"(1)",{"$f":"CONCATENATE(\"Indicated dividend at \",TEXT(Input!E2,\"mm/dd/yyyy\"),\" divided by the average closing price of the last 60 trading days ending \",TEXT(Input!E2,\"mm/dd/yyyy\"),\" for each company.\")","v":"Indicated dividend at 12/30/2022 divided by the average closing price of the last 60 trading days ending 12/30/2022 for each company."}]
[null,null,null,null,"(2)","From pages 2 through 7 of this Document."]
[null,null,null,null,"(3)","Average of columns 2 through 4 excluding negative growth rates."]
[null,null,null,null,"(4)",{"$f":"CONCATENATE(\"This reflects a growth rate component equal to one-half the conclusion of growth rate (from column 5) x column 1 to reflect the periodic payment of dividends (Gordon Model) as opposed to the continuous payment.  Thus, for \",B9,\", \",TEXT(D9,\"#0.00\"),\"% x (1+( 1/2 x \",TEXT(P9,\"#0.00\"),\"%) ) = \",TEXT(S9,\"#0.00\"),\"%.\")","v":"This reflects a growth rate component equal to one-half the conclusion of growth rate (from column 5) x column 1 to reflect the periodic payment of dividends (Gordon Model) as opposed to the continuous payment.  Thus, for Atmos Energy Corporation, 2.69% x (1+( 1/2 x 7.72%) ) = 2.79%."}]
[null,null,null,null,"(5)","Column 5 + Column 6."]
[]
[null,null,null,"Source of Information:","Value Line Investment Survey."]
[null,null,null,null,{"$f":"CONCATENATE(\"www.zacks.com, Downloaded on \",TEXT(Input!E2,\"mm/dd/yyyy\"))&\".\"","v":"www.zacks.com, Downloaded on 12/30/2022."}]
[null,null,null,null,{"$f":"CONCATENATE(\"www.yahoo.com, Downloaded on \",TEXT(Input!E2,\"mm/dd/yyyy\"))&\".\"","v":"www.yahoo.com, Downloaded on 12/30/2022."}]

{"sheet":"4.1 RP Summary","index":9,"n_rows":14,"n_cols":5,"rows_kept":14,"cut":false,"hidden":false,"merged":[[4,3,4,4],[0,0,0,4],[1,0,1,4],[2,0,2,4]]}
[{"$f":"Input!G28","v":"Peoples Gas System"}]
["Summary of Risk Premium Models for the"]
[{"$f":"Input!I29","v":"Utility Proxy Group"}]
[]
[null,null,null,{"$f":"Input!I30","v":"Proxy Group of Six Natural Gas Companies"}]
["Predictive Risk Premium Model (PRPM) (1)",null,null,{"$f":"IFERROR('4.2 Ind. PRPM Results'!P21*100,\"NA\")","v":12.02},"%"]
[]
["Risk Premium Using an Adjusted Total Market Approach (2)",null,null,{"$f":"IFERROR('4.3 Risk Premium Summary'!G23,\"NA\")","v":11.059999999999999},"%"]
[]
[null,null,"Average",{"$f":"IFERROR(ROUND(AVERAGE(D6:D8),2),\"NA\")","v":11.54},"%"]
[]
["Notes:"]
["(1)","From page 2 of this Document."]
["(2)","From page 3 of this Document."]

{"sheet":"4.2 Ind. PRPM Results","index":10,"n_rows":27,"n_cols":16,"rows_kept":27,"cut":false,"hidden":false,"merged":[[0,1,0,16],[1,1,1,16],[2,1,2,16],[22,3,22,15],[23,3,23,15]]}
[null,{"$f":"Input!G28","v":"Peoples Gas System"}]
[null,"Indicated ROE "]
[null,"Derived by the Predictive Risk Premium Model (1)"]
[]
[]
[null,null,null,"[1]",null,"[2]",null,"[3]",null,"[4]",null,"[5]",null,"[6]",null,"[7]"]
[]
[null,{"$f":"Input!I30","v":"Proxy Group of Six Natural Gas Companies"},null,"LT Average Predicted Variance",null,"Spot Predicted Variance",null,"Recommended Variance (2)",null,"GARCH Coefficient",null,"Predicted Risk Premium (3)",null,"Risk-Free Rate (4)",null,"Indicated ROE (5)"]
[]
[{"$f":"'4.5 Bond Ratings'!A13","v":"ATO"},{"$f":"'Proxy Data Lookup'!B3","v":"Atmos Energy Corporation"},null,{"$f":"HLOOKUP(A10,'PRPM WP1'!$A$1:$M$1176,1171,FALSE)","v":3.4214079671306117E-3},null,{"$f":"HLOOKUP(A10,'PRPM WP1'!$A$1:$M$1176,1173,FALSE)","v":5.5674698899313502E-3},null,{"$f":"AVERAGE(D10)","v":3.4214079671306117E-3},null,{"$f":"HLOOKUP(A10,'PRPM WP1'!$A$1:$M$1176,1175,FALSE)","v":2.2554940000000001},null,{"$f":"ROUND((1+(H10*J10))^12-1,4)","v":9.6600000000000005E-2},null,{"$f":"'MRP WP1'!F$37/100","v":3.9100000000000003E-2},null,{"$f":"N10 + L10","v":0.13570000000000002}]
[{"$f":"'4.5 Bond Ratings'!A14","v":"NJR"},{"$f":"'Proxy Data Lookup'!B4","v":"New Jersey Resources Corporation"},null,{"$f":"HLOOKUP(A11,'PRPM WP1'!$A$1:$M$1176,1171,FALSE)","v":3.8969337988025553E-3},null,{"$f":"HLOOKUP(A11,'PRPM WP1'!$A$1:$M$1176,1173,FALSE)","v":6.6201482413446502E-3},null,3.8969337988025553E-3,null,{"$f":"HLOOKUP(A11,'PRPM WP1'!$A$1:$M$1176,1175,FALSE)","v":2.1388259999999999},null,0.1047,null,{"$f":"'MRP WP1'!F$37/100","v":3.9100000000000003E-2},null,{"$f":"N11 + L11","v":0.14380000000000001}]
[{"$f":"'4.5 Bond Ratings'!A15","v":"NI"},{"$f":"'Proxy Data Lookup'!B5","v":"NiSource Inc."},null,{"$f":"HLOOKUP(A12,'PRPM WP1'!$A$1:$M$1176,1171,FALSE)","v":4.8549820240255722E-3},null,{"$f":"HLOOKUP(A12,'PRPM WP1'!$A$1:$M$1176,1173,FALSE)","v":6.3570725045669898E-3},null,4.8549820240255722E-3,null,{"$f":"HLOOKUP(A12,'PRPM WP1'!$A$1:$M$1176,1175,FALSE)","v":0.83002699999999996},null,4.9399999999999999E-2,null,{"$f":"'MRP WP1'!F$37/100","v":3.9100000000000003E-2},null,{"$f":"N12 + L12","v":8.8499999999999995E-2}]
[{"$f":"'4.5 Bond Ratings'!A16","v":"NWN"},{"$f":"'Proxy Data Lookup'!B6","v":"Northwest Natural Holding Company"},null,{"$f":"HLOOKUP(A13,'PRPM WP1'!$A$1:$M$1176,1171,FALSE)","v":3.3196893354845531E-3},null,{"$f":"HLOOKUP(A13,'PRPM WP1'!$A$1:$M$1176,1173,FALSE)","v":5.3204378313175902E-3},null,3.3196893354845531E-3,null,{"$f":"HLOOKUP(A13,'PRPM WP1'!$A$1:$M$1176,1175,FALSE)","v":1.484569},null,6.08E-2,null,{"$f":"'MRP WP1'!F$37/100","v":3.9100000000000003E-2},null,{"$f":"N13 + L13","v":9.9900000000000003E-2}]
[{"$f":"'4.5 Bond Ratings'!A17","v":"OGS"},{"$f":"'Proxy Data Lookup'!B7","v":"ONE Gas, Inc."},null,{"$f":"HLOOKUP(A14,'PRPM WP1'!$A$1:$M$1176,1171,FALSE)","v":3.7201554010693025E-3},null,{"$f":"HLOOKUP(A14,'PRPM WP1'!$A$1:$M$1176,1173,FALSE)","v":6.3138681967106003E-3},null,3.7201554010693025E-3,null,{"$f":"HLOOKUP(A14,'PRPM WP1'!$A$1:$M$1176,1175,FALSE)","v":3.291407},null,0.15720000000000001,null,{"$f":"'MRP WP1'!F$37/100","v":3.9100000000000003E-2},null,"NMF"]
[{"$f":"'4.5 Bond Ratings'!A18","v":"SR"},{"$f":"'Proxy Data Lookup'!B8","v":"Spire Inc."},null,{"$f":"HLOOKUP(A15,'PRPM WP1'!$A$1:$M$1176,1171,FALSE)","v":7.0575935178436092E-3},null,{"$f":"HLOOKUP(A15,'PRPM WP1'!$A$1:$M$1176,1173,FALSE)","v":5.01182904834229E-3},null,7.0575935178436092E-3,null,{"$f":"HLOOKUP(A15,'PRPM WP1'!$A$1:$M$1176,1175,FALSE)","v":0.94654400000000005},null,8.3199999999999996E-2,null,{"$f":"'MRP WP1'!F$37/100","v":3.9100000000000003E-2},null,{"$f":"N15 + L15","v":0.12229999999999999}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Average",null,{"$f":"AVERAGE(P10:P15)","v":0.11803999999999999}]
[null,null,null,"NMF = Non-Meaningful Figure"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Median",null,{"$f":"MEDIAN(P10:P15)","v":0.12229999999999999}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Average of Mean and Median",null,{"$f":"ROUND(AVERAGE(P17:P19),4)","v":0.1202}]
[null,"Notes:"]
[null,"(1)",null,"The Predictive Risk Premium Model uses historical data to generate a predicted variance and a GARCH coefficient.  The historical data used are the equity risk premiums for the first available trading month as reported by Bloomberg Professional Services."]
[null,"(2)",null,"In view of current volatility, Mr. D'Ascendis recommends using the long-term predicted variance at this time."]
[null,"(3)",null,"(1+(Column [3] * Column [4])^12) - 1."]
[null,"(4)",null,"From note 2 on page 2 of Document No. 5."]
[null,"(5)",null,"Column [5] + Column [6]."]

{"sheet":"4.3 Risk Premium Summary","index":11,"n_rows":28,"n_cols":8,"rows_kept":28,"cut":false,"hidden":false,"merged":[[5,6,5,7],[27,2,27,7],[25,2,25,7],[26,2,26,7]]}
[{"$f":"Input!G28","v":"Peoples Gas System"}]
["Indicated Common Equity Cost Rate"]
["Through Use of a Risk Premium Model"]
["Using an Adjusted Total Market Approach"]
[]
["Line No.",null,null,null,null,null,{"$f":"'4.5 Bond Ratings'!B11","v":"Proxy Group of Six Natural Gas Companies"}]
[]
[]
["1.",null,"Prospective Yield on Aaa Rated"]
[null,null,"   Corporate Bonds (1)",null,null,null,{"$f":"'MRP WP1'!$M$37","v":5.05},"%"]
[]
["2.",null,"Adjustment to Reflect Yield Spread"]
[null,null,"   Between Aaa Rated Corporate"]
[null,null,"   Bonds and A2 Rated Public"]
[null,null,"   Utility Bonds (2)",null,null,null,{"$f":"'4.4 Moody''s Bond Yields'!I21","v":0.83000000000000007}]
[]
["3.",null,"Adjusted Prospective Yield on A2 Rated"]
[null,null,"   Public Utility Bonds",null,null,null,{"$f":"SUM(G10:G15)","v":5.88},"%"]
[]
["4.",null,"Equity Risk Premium (3)",null,null,null,{"$f":"'4.7 ERP Determination'!$E$25","v":5.18}]
[]
["5.",null,"  Risk Premium Derived Common"]
[null,null,"      Equity Cost Rate",null,null,null,{"$f":"SUM(G18:G20)","v":11.059999999999999},"%"]
[]
[]
["Notes:  ","(1)","Consensus forecast of Moody's Aaa Rated Corporate bonds from Blue Chip Financial Forecasts (see pages 10 and 11 of this Document)."]
[null,"(2)",{"$f":"CONCATENATE(\"The average yield spread of A2 rated public utility bonds over Aaa rated corporate bonds of \",TEXT('4.4 Moody''s Bond Yields'!I21,\"#0.00\"),\"% from page 4 of this Document.\")","v":"The average yield spread of A2 rated public utility bonds over Aaa rated corporate bonds of 0.83% from page 4 of this Document."}]
[null,"(3)","From page 7 of this Document."]

{"sheet":"4.4 Moody's Bond Yields","index":12,"n_rows":31,"n_cols":10,"rows_kept":31,"cut":false,"hidden":false,"merged":[[17,0,17,10],[0,0,0,10],[1,0,1,10],[2,0,2,10],[9,2,9,3],[9,5,9,6],[7,8,7,9],[9,8,9,9],[7,2,7,3],[7,5,7,6]]}
[{"$f":"Input!G28","v":"Peoples Gas System"}]
["Interest Rates and Bond Spreads for "]
["Moody's Corporate and Public Utility Bonds"]
[]
[]
["Selected Bond Yields"]
[]
[null,null,"[1]",null,null,"[2]",null,null,"[3]"]
[]
[null,null,"Aaa Rated Corporate Bond",null,null,"A2 Rated Public Utility Bond",null,null,"Baa2 Rated Public Utility Bond"]
[]
[{"$f":"'Market Data'!B1","v":"2022-12-31"},null,{"$f":"'Market Data'!B4","v":4.41},"%",null,{"$f":"'Market Data'!B2","v":5.27},"%",null,{"$f":"'Market Data'!B3","v":5.56},"%"]
[{"$f":"'Market Data'!C1","v":"2022-11-30"},null,{"$f":"'Market Data'!C4","v":4.9000000000000004},null,null,{"$f":"'Market Data'!C2","v":5.75},null,null,{"$f":"'Market Data'!C3","v":6.05}]
[{"$f":"'Market Data'!D1","v":"2022-10-30"},null,{"$f":"'Market Data'!D4","v":5.0999999999999996},null,null,{"$f":"'Market Data'!D2","v":5.88},null,null,{"$f":"'Market Data'!D3","v":6.18}]
[]
["Average",null,{"$f":"ROUND(AVERAGE(C12:C14),2)","v":4.8},"%",null,{"$f":"ROUND(AVERAGE(F12:F14),2)","v":5.63},"%",null,{"$f":"ROUND(AVERAGE(I12:I14),2)","v":5.93},"%"]
[]
["Selected Bond Spreads"]
[]
["A2 Rated Public Utility Bonds Over Aaa Rated Corporate Bonds:"]
[null,null,null,null,null,null,null,null,{"$f":"F16-C16","v":0.83000000000000007},"% (1)"]
[]
["Baa2 Rated Public Utility Bonds Over A2 Rated Public Utility Bonds:"]
[null,null,null,null,null,null,null,null,{"$f":"ROUND(I16-F16,2)","v":0.3},"% (2)"]
[]
["Notes:"]
["(1)","Column [2] - Column [1]."]
["(2)","Column [3] - Column [2]."]
[]
["Source of Information:"]
["Bloomberg Professional Services."]

{"sheet":"4.5 Bond Ratings","index":13,"n_rows":27,"n_cols":11,"rows_kept":27,"cut":false,"hidden":false,"merged":[[0,1,0,10],[1,1,1,10],[2,1,2,10],[5,8,5,10],[22,2,22,10]]}
[null,{"$f":"Input!G28","v":"Peoples Gas System"}]
[null,"Comparison of Long-Term Issuer Ratings for the"]
[null,{"$f":"Input!I29","v":"Utility Proxy Group"}]
[]
[]
[null,null,null,null,"Moody's",null,null,null,"Standard & Poor's"]
[null,null,null,null,"Long-Term Issuer Rating",null,null,null,"Long-Term Issuer Rating"]
[null,null,null,null,{"$f":"TEXT(Input!E2,\"mmmm yyyy\")","v":"December 2022"},null,null,null,{"$f":"E8","v":"December 2022"}]
[]
[]
[null,{"$f":"'5.1 CAPM'!B7","v":"Proxy Group of Six Natural Gas Companies"},null,null,"Long-Term Issuer Rating (1)",null,"Numerical Weighting (2)",null,{"$f":"E11","v":"Long-Term Issuer Rating (1)"},null,"Numerical Weighting (2)"]
[]
[{"$f":"'5.1 CAPM'!A9","v":"ATO"},{"$f":"'Proxy Data Lookup'!B3","v":"Atmos Energy Corporation"},null,null,{"$f":"'Proxy Data Lookup'!O3","v":"A1"},null,{"$f":"IFERROR(INDEX('4.6 Moody''s_S&P numbericl'!D$6:D$26,MATCH('4.5 Bond Ratings'!E13,'4.6 Moody''s_S&P numbericl'!B$6:B$26,0)), \" - -\")","v":5},null,{"$f":"'Proxy Data Lookup'!N3","v":"A-"},null,{"$f":"IFERROR(INDEX('4.6 Moody''s_S&P numbericl'!H$6:H$26,MATCH('4.5 Bond Ratings'!I13,'4.6 Moody''s_S&P numbericl'!F$6:F$26,0)), \" - -\")","v":7}]
[{"$f":"'5.1 CAPM'!A10","v":"NJR"},{"$f":"'Proxy Data Lookup'!B4","v":"New Jersey Resources Corporation"},null,null,{"$f":"'Proxy Data Lookup'!O4","v":"A1"},null,{"$f":"IFERROR(INDEX('4.6 Moody''s_S&P numbericl'!D$6:D$26,MATCH('4.5 Bond Ratings'!E14,'4.6 Moody''s_S&P numbericl'!B$6:B$26,0)), \" - -\")","v":5},null,{"$f":"'Proxy Data Lookup'!N4","v":"NR"},null,{"$f":"IFERROR(INDEX('4.6 Moody''s_S&P numbericl'!H$6:H$26,MATCH('4.5 Bond Ratings'!I14,'4.6 Moody''s_S&P numbericl'!F$6:F$26,0)), \" - -\")","v":" - -"}]
[{"$f":"'5.1 CAPM'!A11","v":"NI"},{"$f":"'Proxy Data Lookup'!B5","v":"NiSource Inc."},null,null,{"$f":"'Proxy Data Lookup'!O5","v":"Baa1"},null,{"$f":"IFERROR(INDEX('4.6 Moody''s_S&P numbericl'!D$6:D$26,MATCH('4.5 Bond Ratings'!E15,'4.6 Moody''s_S&P numbericl'!B$6:B$26,0)), \" - -\")","v":8},null,{"$f":"'Proxy Data Lookup'!N5","v":"BBB+"},null,{"$f":"IFERROR(INDEX('4.6 Moody''s_S&P numbericl'!H$6:H$26,MATCH('4.5 Bond Ratings'!I15,'4.6 Moody''s_S&P numbericl'!F$6:F$26,0)), \" - -\")","v":8}]
[{"$f":"'5.1 CAPM'!A12","v":"NWN"},{"$f":"'Proxy Data Lookup'!B6","v":"Northwest Natural Holding Company"},null,null,{"$f":"'Proxy Data Lookup'!O6","v":"Baa1"},null,{"$f":"IFERROR(INDEX('4.6 Moody''s_S&P numbericl'!D$6:D$26,MATCH('4.5 Bond Ratings'!E16,'4.6 Moody''s_S&P numbericl'!B$6:B$26,0)), \" - -\")","v":8},null,{"$f":"'Proxy Data Lookup'!N6","v":"A+"},null,{"$f":"IFERROR(INDEX('4.6 Moody''s_S&P numbericl'!H$6:H$26,MATCH('4.5 Bond Ratings'!I16,'4.6 Moody''s_S&P numbericl'!F$6:F$26,0)), \" - -\")","v":5}]
[{"$f":"'5.1 CAPM'!A13","v":"OGS"},{"$f":"'Proxy Data Lookup'!B7","v":"ONE Gas, Inc."},null,null,{"$f":"'Proxy Data Lookup'!O7","v":"A3"},null,{"$f":"IFERROR(INDEX('4.6 Moody''s_S&P numbericl'!D$6:D$26,MATCH('4.5 Bond Ratings'!E17,'4.6 Moody''s_S&P numbericl'!B$6:B$26,0)), \" - -\")","v":7},null,{"$f":"'Proxy Data Lookup'!N7","v":"A-"},null,{"$f":"IFERROR(INDEX('4.6 Moody''s_S&P numbericl'!H$6:H$26,MATCH('4.5 Bond Ratings'!I17,'4.6 Moody''s_S&P numbericl'!F$6:F$26,0)), \" - -\")","v":7}]
[{"$f":"'5.1 CAPM'!A14","v":"SR"},{"$f":"'Proxy Data Lookup'!B8","v":"Spire Inc."},null,null,{"$f":"'Proxy Data Lookup'!O8","v":"A1/A2"},null,5.5,null,{"$f":"'Proxy Data Lookup'!N8","v":"A-"},null,{"$f":"IFERROR(INDEX('4.6 Moody''s_S&P numbericl'!H$6:H$26,MATCH('4.5 Bond Ratings'!I18,'4.6 Moody''s_S&P numbericl'!F$6:F$26,0)), \" - -\")","v":7}]
[]
[null,null,"Average",null,"A2",null,{"$f":"ROUND(AVERAGE(G12:G19),1)","v":6.4},null,"A-",null,{"$f":"ROUND(AVERAGE(K12:K19),1)","v":6.8}]
[]
[null,"Notes:"]
[null,"(1)","Ratings are that of the average of each company's utility operating subsidiaries."]
[null,"(2)","From page 6 of this Document."]
[]
[null,"Source Information:","Moody's Investors Services."]
[null,null,"Standard & Poor's Global Utilities Rating Services."]

{"sheet":"4.6 Moody's_S&P numbericl","index":14,"n_rows":26,"n_cols":8,"rows_kept":26,"cut":false,"hidden":false,"merged":[[0,1,0,5],[1,1,1,5]]}
[null,"Numerical Assignment for"]
[null," Moody's and Standard & Poor's Bond Ratings"]
[]
[null,"Moody's Bond Rating",null,"Numerical Bond Weighting",null,"Standard & Poor's Bond Rating",null,{"$f":"D4","v":"Numerical Bond Weighting"}]
[]
[null,"Aaa",null,1,null,"AAA",null,{"$f":"IF(D6=\"\",\"\",D6)","v":1}]
[null,null,null,null,null,null,null,{"$f":"IF(D7=\"\",\"\",D7)","v":""}]
[null,"Aa1",null,2,null,"AA+",null,2]
[null,"Aa2",null,3,null,"AA",null,3]
[null,"Aa3",null,4,null,"AA-",null,4]
[null,null,null,null,null,null,null,""]
[null,"A1",null,5,null,"A+",null,5]
[null,"A2",null,6,null,"A",null,6]
[null,"A3",null,7,null,"A-",null,7]
[null,null,null,null,null,null,null,""]
[null,"Baa1",null,8,null,"BBB+",null,8]
[null,"Baa2",null,9,null,"BBB",null,9]
[null,"Baa3",null,10,null,"BBB-",null,10]
[null,null,null,null,null,null,null,""]
[null,"Ba1",null,11,null,"BB+",null,11]
[null,"Ba2",null,12,null,"BB",null,12]
[null,"Ba3",null,13,null,"BB-",null,13]
[null,null,null,null,null,null,null,""]
[null,"B1",null,14,null,"B+",null,14]
[null,"B2",null,15,null,"B",null,15]
[null,"B3",null,16,null,"B-",null,16]

{"sheet":"4.7 ERP Determination","index":15,"n_rows":30,"n_cols":6,"rows_kept":30,"cut":false,"hidden":false,"merged":[[5,4,5,5],[4,0,4,3]]}
[{"$f":"Input!G28","v":"Peoples Gas System"}]
["Judgment of Equity Risk Premium for the"]
[{"$f":"Input!I29","v":"Utility Proxy Group"}]
[]
[]
["Line\nNo.",null,null,null,{"$f":"'4.8-4.9 Beta Adjusted ERP'!E7","v":"Proxy Group of Six Natural Gas Companies"}]
[]
[]
["1.",null,"Calculated equity risk"]
[null,null,"   premium based on the"]
[null,null,"   total market using"]
[null,null,"   the beta approach (1)",null,{"$f":"'4.8-4.9 Beta Adjusted ERP'!E27","v":6.5},"%"]
[]
["2.",null,"Mean equity risk premium "]
[null,null,"   based on a study"]
[null,null,"   using the holding period"]
[null,null,"   returns of public utilities"]
[null,null,"   with A rated bonds (2)",null,{"$f":"'4.12 S&P RPM Study Returns'!E19","v":4.32}]
[]
["3.",null,"Predicted Equity Risk Premium"]
[null,null,"Based on Regression Analysis"]
[null,null,"of 818 Fully-Litigated Natural"]
[null,null,"Gas Cases (3)",null,{"$f":"'4.13 Past Rate Cases Gas'!AF21","v":4.707552636716648}]
[]
["4.",null,"Average equity risk premium",null,{"$f":"ROUND(AVERAGE(E12:E23),2)","v":5.18},"%"]
[]
[]
["Notes:  ","(1)","From page 8 of this Document."]
[null,"(2)","From page 12 of this Document."]
[null,"(3)","From page 13 of this Document."]

{"sheet":"4.8-4.9 Beta Adjusted ERP","index":16,"n_rows":50,"n_cols":6,"rows_kept":50,"cut":false,"hidden":false,"merged":[[6,4,6,5],[31,2,31,5],[33,2,33,5],[35,2,35,5],[48,2,48,5],[37,2,37,5],[47,2,47,5],[46,2,46,5],[43,2,43,5],[39,2,39,5],[41,2,41,5]]}
[{"$f":"Input!G28","v":"Peoples Gas System"}]
["Derivation of Equity Risk Premium Based on the Total Market Approach"]
["Using the Beta for the"]
[{"$f":"Input!I29","v":"Utility Proxy Group"}]
[]
[]
["Line No.",null,{"$f":"'7.5 CEM Beta Adjusted RP'!C7","v":"Equity Risk Premium Measure"},null,{"$f":"Input!I30","v":"Proxy Group of Six Natural Gas Companies"}]
[]
[null,"Kroll-Based Equity Risk Premiums:"]
[]
["1.",null,"Kroll Equity Risk Premium (1)",null,{"$f":"('Market Data'!B10-'Market Data'!B11)*100","v":6.13},"%"]
[]
["2.",null,"Regression on Kroll Risk Premium Data (2)",null,{"$f":"'MRP ERP WP'!$AK$42*100","v":7.2582293456286067}]
[]
["3.",null,"Kroll Equity Risk Premium based on PRPM (3)",null,{"$f":"'PRPM WP1'!J1177*100","v":9.760807335589238}]
[]
["4.",null,"Equity Risk Premium Based on Value Line Summary and Index (4)",null,{"$f":"'MRP WP1'!$M$22*100-'MRP WP1'!$M$37","v":11.530000000000001}]
[]
["5.",null,"Equity Risk Premium Based on Value Line S&P 500 Companies (5)",null,{"$f":"('MRP WP3'!H504*100)-'MRP WP1'!M37","v":10.621050750081153}]
[]
["6.",null,"Equity Risk Premium Based on Bloomberg S&P 500 Companies (6)",null,{"$f":"'MRP WP2'!Q504*100-'MRP WP1'!M37","v":6.008401239764015}]
[]
["7.",null,"Conclusion of Equity Risk Premium",null,{"$f":"ROUND(AVERAGE(E11:E21),2)","v":8.5500000000000007},"%"]
[]
["8.",null,"Adjusted Beta (7)",null,{"$f":"'5.1 CAPM'!H20","v":0.76}]
[]
["9.",null,"Forecasted Equity Risk Premium",null,{"$f":"ROUND(E23*E25,2)","v":6.5},"%"]
[]
["Notes provided on page 9 of this Document."]
[]
[null,"Notes:  "]
[null,"(1)",{"$f":"CONCATENATE(\"Based on the arithmetic mean historical monthly returns on large company common stocks from Kroll 2022 SBBI® Yearbook minus the arithmetic mean monthly yield of Moody's average Aaa and Aa corporate bonds from 1928-2021.\")","v":"Based on the arithmetic mean historical monthly returns on large company common stocks from Kroll 2022 SBBI® Yearbook minus the arithmetic mean monthly yield of Moody's average Aaa and Aa corporate bonds from 1928-2021."}]
[]
[null,"(2)","This equity risk premium is based on a regression of the monthly equity risk premiums of large company common stocks relative to Moody's average Aaa and Aa rated corporate bond yields from 1928-2021 referenced in note 1 above. "]
[]
[null,"(3)","The Predictive Risk Premium Model (PRPM) is discussed in the accompanying direct testimony. The SBBI equity risk premium based on the PRPM is derived by applying the PRPM to the monthly risk premiums between SBBI large company common stock monthly returns and average Aaa and Aa corporate monthly bond yields, from January 1928 through December 2022."]
[]
[null,"(4)",{"$f":"CONCATENATE(\"The equity risk premium based on the Value Line Summary and Index is derived by subtracting the average consensus forecast of Aaa corporate bonds of \",TEXT('MRP WP1'!M37,\"#0.00\"),\"% (from page 3 of this Document) from the projected 3-5 year total annual market return of \",TEXT('MRP WP1'!M22*100,\"#0.00\"),\"% (described fully in note 1 on page 2 of Document No. 5).\")","v":"The equity risk premium based on the Value Line Summary and Index is derived by subtracting the average consensus forecast of Aaa corporate bonds of 5.05% (from page 3 of this Document) from the projected 3-5 year total annual market return of 16.58% (described fully in note 1 on page 2 of Document No. 5)."}]
[]
[null,"(5)",{"$f":"_xlfn.CONCAT(\"Using data from Value Line for the S&P 500, an expected total return of \",TEXT('MRP WP3'!H504*100,\"#0.00\"),\"% was derived based upon expected dividend yields and long-term earnings growth estimates as a proxy for capital appreciation.  Subtracting the average consensus forecast of Aaa corporate bonds of \",TEXT('MRP WP1'!M37,\"#0.00\"),\"% results in an expected equity risk premium of \",TEXT(E19,\"#0.00\"),\"%.\")","v":"Using data from Value Line for the S&P 500, an expected total return of 15.67% was derived based upon expected dividend yields and long-term earnings growth estimates as a proxy for capital appreciation.  Subtracting the average consensus forecast of Aaa corporate bonds of 5.05% results in an expected equity risk premium of 10.62%."}]
[]
[null,"(6)",{"$f":"_xlfn.CONCAT(\"Using data from Bloomberg for the S&P 500, an expected total return of \",TEXT('MRP WP2'!Q504*100,\"#0.00\"),\"% was derived based upon expected dividend yields and long-term earnings growth estimates as a proxy for capital appreciation.  Subtracting the average consensus forecast of Aaa corporate bonds of \",TEXT('MRP WP1'!M37,\"#0.00\"),\"% results in an expected equity risk premium of \",TEXT(E21,\"#0.00\"),\"%.\")","v":"Using data from Bloomberg for the S&P 500, an expected total return of 11.06% was derived based upon expected dividend yields and long-term earnings growth estimates as a proxy for capital appreciation.  Subtracting the average consensus forecast of Aaa corporate bonds of 5.05% results in an expected equity risk premium of 6.01%."}]
[]
[null,"(7)","Average of mean and median beta from Document No. 5."]
[]
[null,"Sources of Information:"]
[null,null,"Stocks, Bonds, Bills, and Inflation -  2022 SBBI Yearbook, Kroll."]
[null,null,"Value Line Summary and Index."]
[null,null,{"$f":"'MRP WP1'!C68","v":"Blue Chip Financial Forecasts December 2, 2022 and January 1, 2022."}]
[null,null,"Bloomberg Professional Services."]

{"sheet":"4.12 S&P RPM Study Returns","index":17,"n_rows":32,"n_cols":6,"rows_kept":32,"cut":false,"hidden":false,"merged":[[32,2,32,5],[29,2,29,5],[27,2,27,5],[0,0,0,5],[1,0,1,5],[2,0,2,5],[3,0,3,5],[6,4,6,5],[6,1,6,2],[21,2,21,5],[23,2,23,5],[25,2,25,5]]}
[{"$f":"Input!G28","v":"Peoples Gas System"}]
["Derivation of Mean Equity Risk Premium Based Studies"]
["Using Holding Period Returns and"]
["Projected Market Appreciation of the S&P Utility Index"]
[]
[]
["Line No.","Equity Risk Premium based on S&P Utility Index Holding Period Returns (1):",null,null,"Implied Equity Risk Premium"]
[]
["1.",null,"Historical Equity Risk Premium",null,{"$f":"('Market Data'!B12-'Market Data'!B13)*100","v":4.2799999999999994},"%"]
[]
["2.",null,"Regression of Historical Equity Risk Premium (2)",null,{"$f":"'MRP ERP WP'!AU42*100","v":4.8011535468872779}]
[]
["3.",null,"Forecasted Equity Risk Premium Based on PRPM (3)",null,{"$f":"ROUND('PRPM WP1'!I1177*100,2)","v":5.56}]
[]
["4.",null,"Forecasted Equity Risk Premium based on Projected Total Return on the S&P Utilities Index (Value Line Data) (4)",null,{"$f":"ROUND(('ERP WP 2'!H34*100)-'4.3 Risk Premium Summary'!G18,2)","v":3.62}]
[]
["5.",null,"Forecasted Equity Risk Premium based on Projected Total Return on the S&P Utilities Index (Bloomberg Data) (5)",null,{"$f":"ROUND('ERP WP1'!O33*100-'4.3 Risk Premium Summary'!G18,2)","v":3.32}]
[]
["6.",null,"Average Equity Risk Premium (6)",null,{"$f":"ROUND(AVERAGE(E9:E17),2)","v":4.32},"%"]
[]
[]
["Notes:  ","(1)","Based on S&P Public Utility Index monthly total returns and Moody's Public Utility Bond average monthly yields from 1928-2021.  Holding period returns are calculated based upon income received (dividends and interest) plus the relative change in the market value of a security over a one-year holding period."]
[]
[null,"(2)","This equity risk premium is based on a regression of the monthly equity risk premiums of the S&P Utility Index relative to Moody's A2 rated public utility bond yields from 1928 - 2021 referenced in note 1 above. "]
[]
[null,"(3)",{"$f":"CONCATENATE(\"The Predictive Risk Premium Model (PRPM) is applied to the risk premium of the monthly total returns of the S&P Utility Index and the monthly yields on Moody's A2 rated public utility bonds from January 1928 - \",Input!$G$25,\".\")","v":"The Predictive Risk Premium Model (PRPM) is applied to the risk premium of the monthly total returns of the S&P Utility Index and the monthly yields on Moody's A2 rated public utility bonds from January 1928 - December 2022."}]
[]
[null,"(4)",{"$f":"\"Using data from Value Line for the S&P Utilities Index, an expected return of \"&TEXT(ROUND('ERP WP 2'!H34*100,2),\"#0.00\")&\"% was derived based on expected dividend yields and long-term growth estimates as a proxy for market appreciation. Subtracting the expected A2 rated public utility bond yield of \"&'4.3 Risk Premium Summary'!G18&\"%, calculated on line 3 of page 3 of this Schedule results in an equity risk premium of \"&'4.12 S&P RPM Study Returns'!E15&\"%. (\"&TEXT(ROUND('ERP WP 2'!H34*100,2),\"#0.00\")&\"% - \"&'4.3 Risk Premium Summary'!G18&\"% = \"&'4.12 S&P RPM Study Returns'!E15&\"%)\"","v":"Using data from Value Line for the S&P Utilities Index, an expected return of 9.50% was derived based on expected dividend yields and long-term growth estimates as a proxy for market appreciation. Subtracting the expected A2 rated public utility bond yield of 5.88%, calculated on line 3 of page 3 of this Schedule results in an equity risk premium of 3.62%. (9.50% - 5.88% = 3.62%)"}]
[]
[null,"(5)",{"$f":"\"Using data from Bloomberg Services for the S&P Utilities Index, an expected return of \"&TEXT(ROUND('ERP WP1'!O33*100,2),\"#0.00\")&\"% was derived based on expected dividend yields and long-term growth estimates as a proxy for market appreciation. Subtracting the expected A2 rated public utility bond yield of \"&'4.3 Risk Premium Summary'!G18&\"%, calculated on line 3 of page 3 of this Schedule results in an equity risk premium of \"&'4.12 S&P RPM Study Returns'!E17&\"%. (\"&TEXT(ROUND('ERP WP1'!O33*100,2),\"#0.00\")&\"% - \"&'4.3 Risk Premium Summary'!G18&\"% = \"&'4.12 S&P RPM Study Returns'!E17&\"%)\"","v":"Using data from Bloomberg Services for the S&P Utilities Index, an expected return of 9.20% was derived based on expected dividend yields and long-term growth estimates as a proxy for market appreciation. Subtracting the expected A2 rated public utility bond yield of 5.88%, calculated on line 3 of page 3 of this Schedule results in an equity risk premium of 3.32%. (9.20% - 5.88% = 3.32%)"}]
[]
[null,"(6)","Average of lines 1 through 5."]

{"sheet":"4.13 Past Rate Cases Gas","index":18,"n_rows":1464,"n_cols":33,"rows_kept":1464,"cut":false,"hidden":false,"merged":[[3,5,3,10]]}
["Rate Case History",null,null,null,null,null,null,null,null,null,null,null,null,null,"SUMMARY OUTPUT",null,null,null,null,null,null,null,null,null,null,{"$f":"Input!G28","v":"Peoples Gas System"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Prediction of Equity Risk Premiums Relative to"]
["Past Rate Cases",null,null,null,null,null,null,null,null,null,null,null,null,null,"Regression Statistics",null,null,null,null,null,null,null,null,null,null,"Moody's A2 Rated Utility Bond Yields - Gas Utilities"]
[null,null,null,null,null,"Increase Authorized",null,null,null,null,null,null,null,null,"Multiple R",0.93493158456930059]
["State","Company","Case Identification","Service","Case Type","Date","Decision Type","Return on\nEquity\n(%)","Common Equity\n/Total Cap\n(%)","A Rated Utility Bond (%)","Equity Risk Premium (%)",null,null,null,"R Square",0.87409706782526331]
["Illinois","Northern Illinois Gas Co.","D-79-0133","Natural Gas","Distribution","1980-01-03","Fully Litigated",12.55,51.81,11.89,{"$f":"H6-J6","v":0.66000000000000014},null,null,null,"Adjusted R Square",0.87394277501622564]
["Pennsylvania","PECO Energy Co","C-R-79030781","Natural Gas","Distribution","1980-01-04","Fully Litigated",13.75,35.1,11.89,1.8599999999999994,null,null,null,"Standard Error",0.76454890307022638]
["Maryland","Washington Gas Light Co.","C-7394 0-64174","Natural Gas","Distribution","1980-01-14","Fully Litigated",13.2,36.6,11.89,1.3099999999999987,null,null,null,"Observations",818]
["Georgia","Atlanta Gas Light Co.","D-3167-U","Natural Gas","Distribution","1980-01-18","Fully Litigated",14,35.090000000000003,12.15,1.8499999999999996]
["Massachusetts","NSTAR Gas Co.","DPU-20132-G","Natural Gas","Distribution","1980-01-31","Fully Litigated",12.61,52,12.15,0.45999999999999908,null,null,null,"ANOVA"]
["Oklahoma","Oklahoma Natural Gas Co","Ca-26652","Natural Gas","Distribution","1980-02-08","Fully Litigated",14.5,49.31,12.15,2.3499999999999996,null,null,null,null,"df","SS","MS","F","Significance F"]
["Wisconsin","Madison Gas and Electric Co.","D-3270-UR-9-G","Natural Gas","Distribution","1980-02-14","Fully Litigated",13,40,12.15,0.84999999999999964,null,null,null,"Regression",1,3311.4981491549188,3311.4981491549188,5665.1834474791967,0]
["Wisconsin","Wisconsin Gas LLC","D-6650-GR-6","Natural Gas","Distribution","1980-02-15","Fully Litigated",13,41.2,12.21,0.78999999999999915,null,null,null,"Residual",816,476.98058055168326,0.5845350251858864]
["New York","Niagara Mohawk Power Corp.","C-27540","Natural Gas","Distribution","1980-02-29","Fully Litigated",14,38.5,12.21,1.7899999999999991,null,null,null,"Total",817,3788.4787297066023]
["Kansas","Kansas Gas Service Co.","D-119,314-U","Natural Gas","Distribution","1980-03-05","Fully Litigated",14,33.65,12.21,1.7899999999999991]
["New York","Consolidated Edison Co. of NY","C-27544","Natural Gas","Distribution","1980-03-07","Fully Litigated",13.5,44.69,12.21,1.2899999999999991,null,null,null,null,"Coefficients","Standard Error","t Stat","P-value","Lower 95%","Upper 95%","Lower 95.0%","Upper 95.0%"]
["New York","Natl Fuel Gas Distribution Cor","C-27503","Natural Gas","Distribution","1980-03-14","Fully Litigated",14,42.1,12.21,1.7899999999999991,null,null,null,"Intercept",7.5669952762013377,6.8233493180595781E-2,110.89854737721734,0,7.4330614293922457,7.7009291230104298,7.4330614293922457,7.7009291230104298]
["New York","Orange & Rockland Utlts Inc.","C-27554","Natural Gas","Distribution","1980-03-27","Fully Litigated",12.69,39.25,13.23,-0.54000000000000092,null,null,null,"A Rated Utility Bond (%)",-0.4862997686198452,6.4609603248208117E-3,-75.26741291873391,0,-0.49898182885225689,-0.4736177083874335,-0.49898182885225689,-0.4736177083874335]
["Iowa","MidAmerican Energy Co.","D-RPU-78-11","Natural Gas","Distribution","1980-04-29","Fully Litigated",12.5,36.5,14.59,-2.09]
["Ohio","The Dayton Power & Light Co.","C-79-372-GA-AIR","Natural Gas","Distribution","1980-05-07","Fully Litigated",14.27,34.24,14.59,-0.32000000000000028,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Constant",null,"Slope",null,"Prospective A2 Rated Utility Bond (1)",null,"Prospective Equity Risk Premium"]
["New Jersey","Public Service Electric Gas","D-794-310-G","Natural Gas","Distribution","1980-05-08","Fully Litigated",13.75,35.909999999999997,14.59,-0.83999999999999986,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P17","v":7.5669952762013377},"%",{"$f":"P18","v":-0.4862997686198452},null,{"$f":"'4.3 Risk Premium Summary'!G18","v":5.88},"%",{"$f":"AB21*AD21+Z21","v":4.707552636716648},"%"]
["Utah","Questar Gas Co.","C-80-057-01","Natural Gas","Distribution","1980-05-19","Fully Litigated",15.5,44.87,14.59,0.91000000000000014]
["Colorado","Public Service Co. of CO","D-1420-De-C80-1039 (Gas)","Natural Gas","Distribution","1980-05-27","Fully Litigated",14.6,35.799999999999997,14.29,0.3100000000000005]
["Arizona","Arizona Public Service Co.","D-U-1345 De-51009-G","Natural Gas","Distribution","1980-05-29","Fully Litigated",16,37.21,14.29,1.7100000000000009,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Notes:"]
["Maryland","Baltimore Gas and Electric Co.","C-7397 0-64331-G","Natural Gas","Distribution","1980-06-10","Fully Litigated",13.78,38.5,14.29,-0.50999999999999979,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(1)","From line 3 of page 3 of this Document."]
["Connecticut","CT Natural Gas Corp.","D-79-12-02","Natural Gas","Distribution","1980-06-25","Fully Litigated",14.25,41.76,12.74,1.5099999999999998]
["Ohio","The East Ohio Gas Co.","C-79-535-GA-AIR","Natural Gas","Distribution","1980-07-09","Fully Litigated",14.51,53.69,12.74,1.7699999999999996,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Source of Information: Regulatory Research Associates."]
["West Virginia","Mountaineer Gas Co.","C-79-088-G-42T","Natural Gas","Distribution","1980-07-17","Fully Litigated",12.9,42,12.4,0.5]
["New York","Rochester Gas & Electric Co","C-27608","Natural Gas","Distribution","1980-07-18","Fully Litigated",13.8,39.9,12.4,1.4000000000000004]
["New York","NY State Electric & Gas Corp.","C-27610","Natural Gas","Distribution","1980-07-22","Fully Litigated",14.1,39.9,12.4,1.6999999999999993]
["Kansas","Kansas Gas Service Co.","D-120,950-U","Natural Gas","Distribution","1980-07-23","Fully Litigated",14.19,32.51,12.4,1.7899999999999991]
["Iowa","MidAmerican Energy Co.","D-RPU-78-25","Natural Gas","Distribution","1980-08-01","Fully Litigated",12.5,36.44,12.4,9.9999999999999645E-2]
["Idaho","Avista Corp.","C-U-1008-145","Natural Gas","Distribution","1980-08-11","Fully Litigated",14.85,36.619999999999997,12.4,2.4499999999999993]
["Pennsylvania","Natl Fuel Gas Distribution Cor","C-R-79090956","Natural Gas","Distribution","1980-08-28","Fully Litigated",14,44.5,12.15,1.8499999999999996]
["New York","Brooklyn Union Gas Co.","C-27631","Natural Gas","Distribution","1980-09-04","Fully Litigated",14,41.14,12.15,1.8499999999999996]
["Kentucky","Louisville Gas & Electric Co.","C-7799 (gas)","Natural Gas","Distribution","1980-09-24","Fully Litigated",15,36.43,12.66,2.34]
["Connecticut","The CT Light & Power Co","D-80-04-03-G","Natural Gas","Distribution","1980-10-09","Fully Litigated",14.5,35.119999999999997,12.66,1.8399999999999999]
["Connecticut","The CT Light & Power Co","D-80-04-04-G","Natural Gas","Distribution","1980-10-09","Fully Litigated",14.5,37.1,12.66,1.8399999999999999]
["Nevada","Southwest Gas Corp.","D-2867 (Northern)","Natural Gas","Distribution","1980-10-27","Fully Litigated",15.2,34.68,13.29,1.9100000000000001]
["Nevada","Southwest Gas Corp.","D-2868 (Southern)","Natural Gas","Distribution","1980-10-27","Fully Litigated",15.2,34.68,13.29,1.9100000000000001]
["West Virginia","Hope Gas Inc.","C-80-003-G-42T","Natural Gas","Distribution","1980-10-28","Fully Litigated",13,52,13.29,-0.28999999999999915]
["Louisiana","Atmos Energy Corp.","D-U-14665 (LGS)","Natural Gas","Distribution","1980-10-28","Fully Litigated",12,50.96,13.29,-1.2899999999999991]
["Idaho","Intermountain Gas Co.","C-U-1034-88","Natural Gas","Distribution","1980-10-31","Fully Litigated",14.5,31.7,13.29,1.2100000000000009]
["Nevada","Sierra Pacific Power Co.","D-2857","Natural Gas","Distribution","1980-11-04","Fully Litigated",15,37.35,13.29,1.7100000000000009]
["Connecticut","The Sthrn CT Gas Co","D-80-04-17","Natural Gas","Distribution","1980-11-06","Fully Litigated",14.35,42.2,13.29,1.0600000000000005]
["District of Columbia","Washington Gas Light Co.","C-722 0-7209","Natural Gas","Distribution","1980-11-10","Fully Litigated",13.25,40.1,13.29,-3.9999999999999147E-2]
["Louisiana","Entergy Gulf States LA LLC","D-U-14444","Natural Gas","Distribution","1980-11-17","Fully Litigated",15.5,38.659999999999997,13.54,1.9600000000000009]
["Washington","Puget Sound Energy Inc.","Ca-U-80-25","Natural Gas","Distribution","1980-11-19","Fully Litigated",13.5,34.270000000000003,13.54,-3.9999999999999147E-2]
["California","Southern California Gas Co.","AP-59316 De-92497","Natural Gas","Distribution","1980-12-05","Fully Litigated",14.6,39.65,13.54,1.0600000000000005]
["Indiana","Indiana Gas Co.","Ca-36117","Natural Gas","Distribution","1980-12-08","Fully Litigated",16.399999999999999,49.1,13.54,2.8599999999999994]
["Colorado","Public Service Co. of CO","D-1425-De-C80-2346 (Gas)","Natural Gas","Distribution","1980-12-12","Fully Litigated",15.45,34.619999999999997,13.54,1.9100000000000001]
["Illinois","North Shore Gas Co.","D-80-0089","Natural Gas","Distribution","1980-12-17","Fully Litigated",14.4,39.5,14.01,0.39000000000000057]
["Illinois","The Peoples Gas Light & Coke C","D-80-0090","Natural Gas","Distribution","1980-12-17","Fully Litigated",14.2,40.020000000000003,14.01,0.1899999999999995]
["Wisconsin","Wisconsin Gas LLC","D-6650-GR-13","Natural Gas","Distribution","1980-12-18","Fully Litigated",14,42.2,14.01,-9.9999999999997868E-3]
["Montana","NorthWestern Corp.","D-80.4.2.4714A (gas)","Natural Gas","Distribution","1980-12-22","Fully Litigated",13.45,39.46,14.01,-0.5600000000000005]
["New York","Natl Fuel Gas Distribution Cor","C-27776","Natural Gas","Distribution","1980-12-26","Fully Litigated",14,42.6,14.01,-9.9999999999997868E-3]
["California","San Diego Gas & Electric Co.","AP-59788 De-92557-G","Natural Gas","Distribution","1980-12-30","Fully Litigated",14.5,36.25,14.01,0.49000000000000021]
["Illinois","Ameren Illinois","D-80-0157 (CILCO-G)","Natural Gas","Distribution","1981-01-07","Fully Litigated",14.3,35.56,14.01,0.29000000000000092]
["North Carolina","Public Service Co. of NC","D-G-5, SUB 157","Natural Gas","Distribution","1981-01-12","Fully Litigated",14.95,37.590000000000003,14.01,0.9399999999999995]
["Washington","Avista Corp.","Ca-U-80-14","Natural Gas","Distribution","1981-01-26","Fully Litigated",15.25,36.020000000000003,14.66,0.58999999999999986]
["Michigan","DTE Gas Co.","C-U-6372","Natural Gas","Distribution","1981-01-30","Fully Litigated",13.25,34.4,14.66,-1.4100000000000001]
["Oklahoma","Oklahoma Natural Gas Co","Ca-26981","Natural Gas","Distribution","1981-02-11","Fully Litigated",14.5,48.94,14.66,-0.16000000000000014]
["Oklahoma","CenterPoint Energy Resources","Ca-26975","Natural Gas","Distribution","1981-02-20","Fully Litigated",14.5,55.03,14.27,0.23000000000000043]
["New York","Niagara Mohawk Power Corp.","C-27743","Natural Gas","Distribution","1981-03-12","Fully Litigated",15.65,39.5,14.27,1.3800000000000008]
["Illinois","Ameren Illinois","D-80-0318 (CIPS-G)","Natural Gas","Distribution","1981-03-25","Fully Litigated",15.3,37.6,14.68,0.62000000000000099]
["Louisiana","Entergy New Orleans LLC","C-R-81-73 (gas)","Natural Gas","Distribution","1981-04-09","Fully Litigated",15,30.16,14.68,0.32000000000000028]
["Washington","Cascade Natural Gas Corp.","Ca-U-80-101","Natural Gas","Distribution","1981-04-29","Fully Litigated",14.25,37.17,15.13,-0.88000000000000078]
["Montana","MDU Resources Group","D-80.7.52","Natural Gas","Distribution","1981-04-29","Fully Litigated",13.5,46.11,15.13,-1.6300000000000008]
["Arizona","Southwest Gas Corp.","D-U-1551 De-52099","Natural Gas","Distribution","1981-04-30","Fully Litigated",15,"NA",15.13,-0.13000000000000078]
["Iowa","Interstate Power & Light Co.","D-RPU-80-42","Natural Gas","Distribution","1981-04-30","Fully Litigated",13.6,34.56,15.13,{"$f":"H70-J70","v":-1.5300000000000011}]
["Wisconsin","Wisconsin Public Service Corp.","D-6690-UR-17-G","Natural Gas","Distribution","1981-05-21","Fully Litigated",14,38.200000000000003,15.25,-1.25]
["Illinois","MidAmerican Energy Co.","D-80-0511 (gas)","Natural Gas","Distribution","1981-06-03","Fully Litigated",14.67,35.799999999999997,15.25,-0.58000000000000007]
["Utah","Questar Gas Co.","C-81-057-01","Natural Gas","Distribution","1981-06-22","Fully Litigated",16,35.520000000000003,16.12,-0.12000000000000099]
["Wisconsin","Wisconsin Power and Light Co","D-6680-UR-11-G","Natural Gas","Distribution","1981-06-25","Fully Litigated",14.75,39.4,16.12,-1.370000000000001]
["Alabama","Spire Alabama Inc.","D-18046","Natural Gas","Distribution","1981-07-02","Fully Litigated",14,37.19,16.12,-2.120000000000001]
["New York","Rochester Gas & Electric Co","C-27833","Natural Gas","Distribution","1981-07-10","Fully Litigated",16,40.15,16.12,-0.12000000000000099]
["New York","Central Hudson Gas & Electric","C-27827","Natural Gas","Distribution","1981-07-14","Fully Litigated",16.899999999999999,38.04,16.12,0.77999999999999758]
["Arkansas","Black Hills Energy Arkansas","D-U-3144","Natural Gas","Distribution","1981-07-21","Fully Litigated",15.78,54,15.79,-9.9999999999997868E-3]
["New Mexico","Public Service Co. of NM","C-1568","Natural Gas","Distribution","1981-07-27","Fully Litigated",15.5,47.5,15.79,-0.28999999999999915]
["Minnesota","Northern States Power Co.","D-E-002-GR-80-556","Natural Gas","Distribution","1981-07-27","Fully Litigated",13.77,41.46,15.79,-2.0199999999999996]
["Iowa","MidAmerican Energy Co.","D-RPU-80-36 (gas)","Natural Gas","Distribution","1981-07-31","Fully Litigated",14.2,40.01,15.79,-1.5899999999999999]
["Iowa","MidAmerican Energy Co.","D-RPU-78-30","Natural Gas","Distribution","1981-07-31","Fully Litigated",13.5,39.4,15.79,-2.2899999999999991]
["Ohio","The East Ohio Gas Co.","C-80-769-GA-AIR","Natural Gas","Distribution","1981-08-12","Fully Litigated",14.41,57.6,15.79,-1.379999999999999]
["Ohio","Columbia Gas Ohio Inc.","C-80-777-GA-AIR","Natural Gas","Distribution","1981-08-12","Fully Litigated",13.72,48.32,15.79,-2.0699999999999985]
["Ohio","Columbia Gas Ohio Inc.","C-80-715-GA-AIR","Natural Gas","Distribution","1981-08-12","Fully Litigated",13.72,48.32,15.79,-2.0699999999999985]
["Connecticut","The Sthrn CT Gas Co","D-81-04-09","Natural Gas","Distribution","1981-08-25","Fully Litigated",15.45,39.9,16.07,-0.62000000000000099]
["Minnesota","CenterPoint Energy Resources","D-G-008-GR-80-630","Natural Gas","Distribution","1981-08-27","Fully Litigated",14.43,52.87,16.07,-1.6400000000000006]
["Nevada","Sierra Pacific Power Co.","D-81-106","Natural Gas","Distribution","1981-08-28","Fully Litigated",15,35.1,16.07,-1.0700000000000003]
["Washington","Puget Sound Energy Inc.","Ca-U-80-111","Natural Gas","Distribution","1981-09-24","Fully Litigated",16.25,35,16.45,-0.19999999999999929]
["Wisconsin","Wisconsin Natural Gas Company","D-6670-GR-7","Natural Gas","Distribution","1981-09-29","Fully Litigated",14.5,38,16.45,-1.9499999999999993]
["Ohio","The Dayton Power & Light Co.","C-80-1087-GA-AIR","Natural Gas","Distribution","1981-09-30","Fully Litigated",15.94,36.74,16.45,-0.50999999999999979]
["Missouri","Missouri Gas Energy","C-GR-81-155","Natural Gas","Distribution","1981-10-02","Fully Litigated",14.8,38.58,16.45,-1.6499999999999986]
["South Carolina","Piedmont Natural Gas Co.","D-81-252-G","Natural Gas","Distribution","1981-10-12","Fully Litigated",16.25,50.14,16.45,-0.19999999999999929]
["New York","NY State Electric & Gas Corp.","C-27884","Natural Gas","Distribution","1981-10-20","Fully Litigated",17,39.659999999999997,17.03,-3.0000000000001137E-2]
["New York","Brooklyn Union Gas Co.","C-27885","Natural Gas","Distribution","1981-10-20","Fully Litigated",16.5,39.22,17.03,-0.53000000000000114]
["Idaho","Avista Corp.","C-U-1008-155","Natural Gas","Distribution","1981-10-20","Fully Litigated",15.25,40,17.03,-1.7800000000000011]
["Louisiana","CenterPoint Energy Resources","D-U-15097 (ARKLA)","Natural Gas","Distribution","1981-10-26","Fully Litigated",13.5,55.33,17.03,-3.5300000000000011]
["Arizona","Arizona Public Service Co.","D-U-1345 De-52558-G","Natural Gas","Distribution","1981-10-29","Fully Litigated",16.5,40.35,17.03,-0.53000000000000114]
["Kansas","Kansas Gas Service Co.","D-126,922-U","Natural Gas","Distribution","1981-11-04","Fully Litigated",15.33,32.630000000000003,17.03,-1.7000000000000011]
["Iowa","MidAmerican Energy Co.","D-RPU-80-19","Natural Gas","Distribution","1981-11-06","Fully Litigated",15.17,37.1,17.03,-1.8600000000000012]
["Connecticut","The CT Light & Power Co","D-81-06-02-G","Natural Gas","Distribution","1981-11-25","Fully Litigated",16.100000000000001,33.520000000000003,17.260000000000002,-1.1600000000000001]
["Connecticut","The CT Light & Power Co","D-81-06-04-G","Natural Gas","Distribution","1981-11-25","Fully Litigated",16.100000000000001,36.74,17.260000000000002,-1.1600000000000001]
["Washington","Avista Corp.","Ca-U-81-16","Natural Gas","Distribution","1981-11-25","Fully Litigated",15.25,38,17.260000000000002,-2.0100000000000016]
["Arizona","Southwest Gas Corp.","D-U-1551 De-52631","Natural Gas","Distribution","1981-11-30","Fully Litigated",16.75,35.6,17.260000000000002,-0.51000000000000156]
["New York","Orange & Rockland Utlts Inc.","C-27910","Natural Gas","Distribution","1981-12-01","Fully Litigated",16,43.11,17.260000000000002,-1.2600000000000016]
["Colorado","Public Service Co. of CO","D-1525-De-C81-1999 (Gas)","Natural Gas","Distribution","1981-12-01","Fully Litigated",15.7,39.090000000000003,17.260000000000002,-1.5600000000000023]
["Delaware","Delmarva Power & Light Co.","D-81-13","Natural Gas","Distribution","1981-12-15","Fully Litigated",15.81,36.06,16.420000000000002,-0.61000000000000121]
["Georgia","Atlanta Gas Light Co.","D-3288-U","Natural Gas","Distribution","1981-12-22","Fully Litigated",16,38.369999999999997,16.420000000000002,-0.42000000000000171]
["New York","Natl Fuel Gas Distribution Cor","C-27934","Natural Gas","Distribution","1981-12-22","Fully Litigated",15.7,43,16.420000000000002,-0.72000000000000242]
["California","San Diego Gas & Electric Co.","AP-59788 De-93892-G","Natural Gas","Distribution","1981-12-30","Fully Litigated",16.25,37.25,16.420000000000002,-0.17000000000000171]
["California","Pacific Gas and Electric Co.","AP-60153 De-93887-G","Natural Gas","Distribution","1981-12-30","Fully Litigated",16,41,16.420000000000002,-0.42000000000000171]
["Kentucky","Louisville Gas & Electric Co.","C-8284 (gas)","Natural Gas","Distribution","1982-01-04","Fully Litigated",15.5,38.6,16.420000000000002,-0.92000000000000171]
["Kansas","Kansas Gas Service Co.","D-128,361-U","Natural Gas","Distribution","1982-01-25","Fully Litigated",16.25,33.799999999999997,16.16,8.9999999999999858E-2]
["Ohio","Duke Energy Ohio Inc.","C-81-67-GA-AIR","Natural Gas","Distribution","1982-01-27","Fully Litigated",16.84,34.5,16.16,0.67999999999999972]
["Massachusetts","Eversource Gas Company of MA","DPU-777","Natural Gas","Distribution","1982-01-31","Fully Litigated",14,38.29,16.16,-2.16]
["North Carolina","Piedmont Natural Gas Co.","D-G-9, SUB 212","Natural Gas","Distribution","1982-02-02","Fully Litigated",16.239999999999998,50.81,16.16,7.9999999999998295E-2]
["Maryland","Baltimore Gas and Electric Co.","C-7574 0-65648-G","Natural Gas","Distribution","1982-02-08","Fully Litigated",15.5,38.61,16.16,-0.66000000000000014]
["Idaho","Intermountain Gas Co.","C-U-1034-95","Natural Gas","Distribution","1982-02-09","Fully Litigated",15.75,33.340000000000003,16.16,-0.41000000000000014]
["District of Columbia","Washington Gas Light Co.","C-768 0-7469","Natural Gas","Distribution","1982-02-09","Fully Litigated",14.95,44,16.16,-1.2100000000000009]
["New Jersey","Public Service Electric Gas","D-812-76-G","Natural Gas","Distribution","1982-02-11","Fully Litigated",16,"NA",16.16,-0.16000000000000014]
["Maryland","Washington Gas Light Co.","C-7585 0-65676","Natural Gas","Distribution","1982-03-01","Fully Litigated",15.96,38.4,16.8,-0.83999999999999986]
["Iowa","MidAmerican Energy Co.","D-RPU-80-65","Natural Gas","Distribution","1982-03-03","Fully Litigated",15,36.75,16.8,-1.8000000000000007]
["New York","Niagara Mohawk Power Corp.","C-27986","Natural Gas","Distribution","1982-03-08","Fully Litigated",17.100000000000001,41.48,16.8,0.30000000000000071]
["Pennsylvania","Natl Fuel Gas Distribution Cor","C-R-811600","Natural Gas","Distribution","1982-03-26","Fully Litigated",16,48,16.920000000000002,-0.92000000000000171]
["Oklahoma","Oklahoma Natural Gas Co","Ca-27347","Natural Gas","Distribution","1982-03-31","Fully Litigated",16.25,48.67,16.920000000000002,-0.67000000000000171]
["Wisconsin","Wisconsin Gas LLC","D-6650-GR-15","Natural Gas","Distribution","1982-04-06","Fully Litigated",15,41.11,16.920000000000002,-1.9200000000000017]
["Washington","Cascade Natural Gas Corp.","Ca-U-81-64","Natural Gas","Distribution","1982-04-09","Fully Litigated",16.5,38.979999999999997,16.920000000000002,-0.42000000000000171]
["Nevada","Southwest Gas Corp.","D-81-614 (Southern)","Natural Gas","Distribution","1982-04-12","Fully Litigated",16.7,31.84,16.920000000000002,-0.22000000000000242]
["North Dakota","MDU Resources Group","C-10, 280","Natural Gas","Distribution","1982-04-12","Fully Litigated",15.1,38.479999999999997,16.920000000000002,-1.8200000000000021]
["Montana","MDU Resources Group","D-81.7.62","Natural Gas","Distribution","1982-04-18","Fully Litigated",14.7,38.79,16.489999999999998,-1.7899999999999991]
["Wisconsin","Wisconsin Public Service Corp.","D-6690-UR-18-G","Natural Gas","Distribution","1982-04-27","Fully Litigated",15,39.090000000000003,16.489999999999998,-1.4899999999999984]
["Montana","NorthWestern Corp.","D-81.6.57","Natural Gas","Distribution","1982-05-10","Fully Litigated",14.57,38.090000000000003,16.489999999999998,-1.9199999999999982]
["North Carolina","Public Service Co. of NC","D-G-5, SUB 168","Natural Gas","Distribution","1982-05-14","Fully Litigated",15.8,44.26,16.489999999999998,-0.68999999999999773]
["Louisiana","Atmos Energy Corp.","D-U-15276 (LGS)","Natural Gas","Distribution","1982-05-20","Fully Litigated",15.82,47.15,16.399999999999999,{"$f":"H134-J134","v":-0.57999999999999829}]
["Connecticut","CT Natural Gas Corp.","D-81-12-12","Natural Gas","Distribution","1982-05-25","Fully Litigated",16.25,39.630000000000003,16.399999999999999,-0.14999999999999858]
["West Virginia","Mountaineer Gas Co.","C-81-340-G-42T","Natural Gas","Distribution","1982-06-02","Fully Litigated",14.5,"NA",16.399999999999999,-1.8999999999999986]
["New York","Consolidated Edison Co. of NY","C-28036","Natural Gas","Distribution","1982-06-07","Fully Litigated",16,48.03,16.399999999999999,-0.39999999999999858]
["Rhode Island","Narragansett Electric Co.","D-1612","Natural Gas","Distribution","1982-06-23","Fully Litigated",15.5,42.2,16.079999999999998,-0.57999999999999829]
["Pennsylvania","PECO Energy Co","C-R-811719","Natural Gas","Distribution","1982-06-25","Fully Litigated",16.5,37.4,16.079999999999998,0.42000000000000171]
["Illinois","Ameren Illinois","D-81-0600 (CILCO-G)","Natural Gas","Distribution","1982-07-01","Fully Litigated",16,41.29,16.079999999999998,-7.9999999999998295E-2]
["Illinois","Northern Illinois Gas Co.","D-81-0609","Natural Gas","Distribution","1982-07-01","Fully Litigated",15.55,55.59,16.079999999999998,-0.52999999999999758]
["Iowa","Interstate Power & Light Co.","D-RPU-81-44","Natural Gas","Distribution","1982-07-02","Fully Litigated",15.1,36.08,16.079999999999998,-0.97999999999999865]
["New York","Rochester Gas & Electric Co","C-28055","Natural Gas","Distribution","1982-07-13","Fully Litigated",16.8,41.7,16.079999999999998,0.72000000000000242]
["Wisconsin","Madison Gas and Electric Co.","D-3270-UR-10-G","Natural Gas","Distribution","1982-07-22","Fully Litigated",14.5,41.2,16.34,-1.8399999999999999]
["Michigan","DTE Gas Co.","C-U-6839","Natural Gas","Distribution","1982-07-30","Fully Litigated",14.82,30.27,16.34,-1.5199999999999996]
["Ohio","The East Ohio Gas Co.","C-81-970-GA-AIR","Natural Gas","Distribution","1982-08-04","Fully Litigated",15.58,59.46,16.34,-0.75999999999999979]
["Washington","Cascade Natural Gas Corp.","Ca-U-82-20,33","Natural Gas","Distribution","1982-08-06","Fully Litigated",16.5,38.979999999999997,16.34,0.16000000000000014]
["Indiana","Northern IN Public Svc Co.","Ca-36690","Natural Gas","Distribution","1982-08-11","Fully Litigated",17.11,32.74,16.34,0.76999999999999957]
["Illinois","MidAmerican Energy Co.","D-81-0747 (gas)","Natural Gas","Distribution","1982-08-25","Fully Litigated",16,37.08,16.46,-0.46000000000000085]
["New Mexico","Public Service Co. of NM","C-1710","Natural Gas","Distribution","1982-08-30","Fully Litigated",16.25,44,16.46,-0.21000000000000085]
["Hawaii","The Gas Co. LLC","D-4286","Natural Gas","Distribution","1982-09-03","Fully Litigated",15.5,37.9,16.46,-0.96000000000000085]
["Ohio","Columbia Gas Ohio Inc.","C-81-1024-GA-AIR","Natural Gas","Distribution","1982-09-09","Fully Litigated",16.04,49.07,16.46,-0.42000000000000171]
["Ohio","Columbia Gas Ohio Inc.","C-81-1025-GA-AIR","Natural Gas","Distribution","1982-09-15","Fully Litigated",16.04,49.07,15.92,0.11999999999999922]
["Idaho","Avista Corp.","C-U-1008-171","Natural Gas","Distribution","1982-09-17","Fully Litigated",15.25,40,15.92,-0.66999999999999993]
["South Carolina","Dominion Energy South Carolina","D-82-239-G O-82-676","Natural Gas","Distribution","1982-09-29","Fully Litigated",14.5,38.25,15.92,-1.42]
["Georgia","Atlanta Gas Light Co.","D-3333-U","Natural Gas","Distribution","1982-09-30","Fully Litigated",16.7,33.799999999999997,15.92,0.77999999999999936]
["Arizona","Southwest Gas Corp.","D-U-1551 De-53237","Natural Gas","Distribution","1982-09-30","Fully Litigated",16.5,33.14,15.92,0.58000000000000007]
["Massachusetts","Boston Gas Co.","DPU-1100","Natural Gas","Distribution","1982-09-30","Fully Litigated",15.5,52,15.92,-0.41999999999999993]
["Minnesota","Northern States Power Co.","D-E-002-GR-81-508","Natural Gas","Distribution","1982-09-30","Fully Litigated",14.74,41.75,15.92,-1.1799999999999997]
["New Jersey","South Jersey Gas Co.","D-818-754","Natural Gas","Distribution","1982-10-08","Fully Litigated",15,38,15.92,-0.91999999999999993]
["New York","Central Hudson Gas & Electric","C-28106","Natural Gas","Distribution","1982-10-15","Fully Litigated",15.9,40.46,15.45,0.45000000000000107]
["New York","Brooklyn Union Gas Co.","C-28107","Natural Gas","Distribution","1982-10-19","Fully Litigated",15.9,40.299999999999997,15.45,0.45000000000000107]
["Indiana","Indiana Gas Co.","Ca-36817","Natural Gas","Distribution","1982-10-27","Fully Litigated",17,36.6,15.45,1.5500000000000007]
["Wisconsin","Wisconsin Natural Gas Company","D-6670-GR-9","Natural Gas","Distribution","1982-10-28","Fully Litigated",14.75,44.73,15.45,-0.69999999999999929]
["Connecticut","The Sthrn CT Gas Co","D-82-06-12","Natural Gas","Distribution","1982-11-02","Fully Litigated",16.25,36.64,15.45,0.80000000000000071]
["Idaho","Intermountain Gas Co.","C-U-1034-99","Natural Gas","Distribution","1982-11-04","Fully Litigated",15.75,41.09,15.45,0.30000000000000071]
["California","Southwest Gas Corp.","AP-82-0705 De-8211061","Natural Gas","Distribution","1982-11-17","Fully Litigated",16,40.5,14.98,1.0199999999999996]
["Illinois","Ameren Illinois","D-82-0039 (CIPS-G)","Natural Gas","Distribution","1982-11-23","Fully Litigated",15.5,40.68,14.98,0.51999999999999957]
["Maryland","Washington Gas Light Co.","C-7639 0-66016","Natural Gas","Distribution","1982-11-24","Fully Litigated",16.02,39.5,14.98,1.0399999999999991]
["Virginia","Washington Gas Light Co.","C-PUE-820029","Natural Gas","Distribution","1982-11-24","Fully Litigated",14.5,36.82,14.98,-0.48000000000000043]
["Massachusetts","Colonial Gas Co.","DPU-1125","Natural Gas","Distribution","1982-11-30","Fully Litigated",16.100000000000001,32.92,14.98,1.120000000000001]
["Nevada","Southwest Gas Corp.","D-82-399 (Northern)","Natural Gas","Distribution","1982-11-30","Fully Litigated",16,"NA",14.98,1.0199999999999996]
["North Carolina","Piedmont Natural Gas Co.","D-G-9, SUB 219","Natural Gas","Distribution","1982-11-30","Fully Litigated",15.65,53.17,14.98,0.66999999999999993]
["Massachusetts","NSTAR Gas Co.","DPU-1120","Natural Gas","Distribution","1982-11-30","Fully Litigated",15.5,51.72,14.98,0.51999999999999957]
["Massachusetts","Eversource Gas Company of MA","DPU-1122","Natural Gas","Distribution","1982-11-30","Fully Litigated",15.5,33.200000000000003,14.98,0.51999999999999957]
["Mississippi","Atmos Energy Corp.","C-U-4242","Natural Gas","Distribution","1982-11-30","Fully Litigated",12.98,"NA",14.98,-2]
["Kansas","Kansas Gas Service Co.","D-132,996-U","Natural Gas","Distribution","1982-12-03","Fully Litigated",15.33,32.78,14.98,0.34999999999999964]
["California","Southern California Gas Co.","AP-61081 De-82-12054","Natural Gas","Distribution","1982-12-08","Fully Litigated",15.75,42,14.98,0.76999999999999957]
["Tennessee","Chattanooga Gas Co.","D-U-82-7175","Natural Gas","Distribution","1982-12-13","Fully Litigated",16,49.72,14.98,1.0199999999999996]
["Connecticut","The CT Light & Power Co","D-82-07-01-G","Natural Gas","Distribution","1982-12-14","Fully Litigated",16.399999999999999,37.369999999999997,14.98,1.4199999999999982]
["Pennsylvania","UGI Utilities Inc.","C-R-821899","Natural Gas","Distribution","1982-12-17","Fully Litigated",16.25,43.7,14.46,1.7899999999999991]
["Virginia","Virginia Natural Gas Inc.","C-PUE-820047","Natural Gas","Distribution","1982-12-20","Fully Litigated",15,35.6,14.46,0.53999999999999915]
["New York","Natl Fuel Gas Distribution Cor","C-28158","Natural Gas","Distribution","1982-12-21","Fully Litigated",15.7,46,14.46,1.2399999999999984]
["Illinois","North Shore Gas Co.","D-82-0189","Natural Gas","Distribution","1982-12-28","Fully Litigated",15.25,42.41,14.46,0.78999999999999915]
["Illinois","The Peoples Gas Light & Coke C","D-82-0082","Natural Gas","Distribution","1982-12-28","Fully Litigated",15.25,42.75,14.46,0.78999999999999915]
["Washington","Avista Corp.","Ca-U-82-11","Natural Gas","Distribution","1982-12-29","Fully Litigated",16.25,38,14.46,1.7899999999999991]
["Washington","Puget Sound Energy Inc.","Ca-U-82-22, 37","Natural Gas","Distribution","1982-12-29","Fully Litigated",16.25,35,14.46,1.7899999999999991]
["New York","NY State Electric & Gas Corp.","C-28169","Natural Gas","Distribution","1983-01-11","Fully Litigated",15.9,40.69,14.46,1.4399999999999995]
["Illinois","Ameren Illinois","D-82-0152 (IP-G)","Natural Gas","Distribution","1983-01-12","Fully Litigated",15.5,42.82,14.46,1.0399999999999991]
["Wisconsin","Wisconsin Gas LLC","D-6650-GR-17","Natural Gas","Distribution","1983-01-18","Fully Litigated",15,43.07,14.43,0.57000000000000028]
["Nevada","Southwest Gas Corp.","D-82-399 (Southern)","Natural Gas","Distribution","1983-01-24","Fully Litigated",16,34.229999999999997,14.43,1.5700000000000003]
["New York","Long Island Lighting Co","C-28177","Natural Gas","Distribution","1983-01-24","Fully Litigated",15.5,44.59,14.43,1.0700000000000003]
["Minnesota","Minnesota Energy Resources","D-G-011-GR-82-65","Natural Gas","Distribution","1983-01-28","Fully Litigated",14.9,49.9,14.43,0.47000000000000064]
["Iowa","MidAmerican Energy Co.","D-RPU-82-40","Natural Gas","Distribution","1983-02-10","Fully Litigated",15,40.29,14.43,0.57000000000000028]
["District of Columbia","Washington Gas Light Co.","C-787 0-7749","Natural Gas","Distribution","1983-02-25","Fully Litigated",15.7,41.9,14.24,1.4599999999999991]
["Kentucky","Louisville Gas & Electric Co.","C-8616 (gas)","Natural Gas","Distribution","1983-03-02","Fully Litigated",15.25,39.46,14.24,1.0099999999999998]
["Tennessee","Piedmont Natural Gas Co.","D-U-82-7190","Natural Gas","Distribution","1983-03-16","Fully Litigated",16,57.44,14.28,1.7200000000000006]
["Minnesota","CenterPoint Energy Resources","D-G-008-GR-82-249","Natural Gas","Distribution","1983-03-21","Fully Litigated",14.96,55.07,14.28,{"$f":"H198-J198","v":0.68000000000000149}]
["New York","Niagara Mohawk Power Corp.","C-28227","Natural Gas","Distribution","1983-03-23","Fully Litigated",15.4,41.97,14.28,1.120000000000001]
["Wisconsin","Wisconsin Public Service Corp.","D-6690-UR-19-G","Natural Gas","Distribution","1983-03-24","Fully Litigated",15,42.5,14.28,0.72000000000000064]
["Michigan","Consumers Energy Co.","C-U-5732","Natural Gas","Distribution","1983-04-12","Fully Litigated",13.25,28.42,14.28,-1.0299999999999994]
["Utah","Questar Gas Co.","C-82-057-15","Natural Gas","Distribution","1983-05-03","Fully Litigated",15.4,43,14.03,1.370000000000001]
["Nevada","Sierra Pacific Power Co.","D-83-113","Natural Gas","Distribution","1983-05-09","Fully Litigated",15.5,38.340000000000003,14.03,1.4700000000000006]
["New York","Orange & Rockland Utlts Inc.","C-28279","Natural Gas","Distribution","1983-05-31","Fully Litigated",14,47.12,13.64,0.35999999999999943]
["Wisconsin","Madison Gas and Electric Co.","D-3270-UR-11-G","Natural Gas","Distribution","1983-06-02","Fully Litigated",14.5,42.75,13.64,0.85999999999999943]
["West Virginia","Mountaineer Gas Co.","C-82-380-G-42T","Natural Gas","Distribution","1983-06-07","Fully Litigated",14.5,44.18,13.64,0.85999999999999943]
["Montana","MDU Resources Group","D-82.6.40","Natural Gas","Distribution","1983-06-20","Fully Litigated",14.15,40.93,13.49,0.66000000000000014]
["Louisiana","Atmos Energy Corp.","D-U-15575 (LGS)","Natural Gas","Distribution","1983-06-27","Fully Litigated",14.5,"NA",13.49,1.0099999999999998]
["Connecticut","CT Natural Gas Corp.","D-83-01-01","Natural Gas","Distribution","1983-06-30","Fully Litigated",15.9,32.75,13.49,2.41]
["Alabama","Spire Gulf Inc.","D-18590","Natural Gas","Distribution","1983-06-30","Fully Litigated",14.8,46,13.49,1.3100000000000005]
["Maryland","Baltimore Gas and Electric Co.","C-7695 0-66273-G","Natural Gas","Distribution","1983-07-01","Fully Litigated",14.8,40.299999999999997,13.49,1.3100000000000005]
["Kentucky","Columbia Gas of Kentucky Inc","C-8738","Natural Gas","Distribution","1983-07-05","Fully Litigated",15,43.06,13.49,1.5099999999999998]
["Pennsylvania","Equitable Gas Company","C-R-822133","Natural Gas","Distribution","1983-07-08","Fully Litigated",15.5,54,13.49,2.0099999999999998]
["New York","Rochester Gas & Electric Co","C-28315","Natural Gas","Distribution","1983-07-19","Fully Litigated",15.1,41.92,13.65,1.4499999999999993]
["Wisconsin","Northern States Power Co.","D-4220-UR-4-G","Natural Gas","Distribution","1983-07-19","Fully Litigated",15,43.7,13.65,1.3499999999999996]
["North Carolina","Public Service Co. of NC","D-G-5, SUB 181","Natural Gas","Distribution","1983-08-18","Fully Litigated",15.3,42.97,13.57,1.7300000000000004]
["Ohio","The East Ohio Gas Co.","C-82-901-GA-AIR","Natural Gas","Distribution","1983-08-19","Fully Litigated",15.79,64.489999999999995,13.57,2.2199999999999989]
["Wisconsin","Wisconsin Power and Light Co","D-6680-UR-13-G","Natural Gas","Distribution","1983-08-31","Fully Litigated",14.75,45.5,13.57,1.1799999999999997]
["Wisconsin","Wisconsin Natural Gas Company","D-6670-GR-10","Natural Gas","Distribution","1983-09-08","Fully Litigated",14.75,47.79,13.57,1.1799999999999997]
["Oklahoma","CenterPoint Energy Resources","Ca-27878","Natural Gas","Distribution","1983-09-16","Fully Litigated",15.51,50.87,13.57,1.9399999999999995]
["Louisiana","CenterPoint Energy Resources","D-U-15763 (Entex)","Natural Gas","Distribution","1983-09-26","Fully Litigated",14.5,49.09,13.57,0.92999999999999972]
["South Carolina","Dominion Energy South Carolina","D-83-217-G O-83-601","Natural Gas","Distribution","1983-09-28","Fully Litigated",14.25,41.77,13.57,0.67999999999999972]
["Georgia","Atlanta Gas Light Co.","D-3402-U","Natural Gas","Distribution","1983-09-30","Fully Litigated",16.25,34.409999999999997,13.57,2.6799999999999997]
["Arizona","Arizona Public Service Co.","D-U-1345 De-53761-G","Natural Gas","Distribution","1983-09-30","Fully Litigated",16.149999999999999,42.5,13.57,2.5799999999999983]
["Illinois","MidAmerican Energy Co.","D-82-0892 (gas)","Natural Gas","Distribution","1983-10-13","Fully Litigated",15.52,36.159999999999997,13.57,1.9499999999999993]
["New York","Brooklyn Union Gas Co.","C-28380","Natural Gas","Distribution","1983-10-19","Fully Litigated",15.2,42.6,13.44,1.7599999999999998]
["New Mexico","Public Service Co. of NM","C-1787","Natural Gas","Distribution","1983-10-26","Fully Litigated",14.75,46,13.44,1.3100000000000005]
["Kansas","Kansas Gas Service Co.","D-136,850-U","Natural Gas","Distribution","1983-10-27","Fully Litigated",15.33,31.18,13.44,1.8900000000000006]
["Oklahoma","Oklahoma Natural Gas Co","Ca-28069","Natural Gas","Distribution","1983-10-27","Fully Litigated",14.88,48.08,13.44,1.4400000000000013]
["Ohio","Columbia Gas Ohio Inc.","C-82-1174-GA-AIR","Natural Gas","Distribution","1983-11-09","Fully Litigated",16.510000000000002,49.28,13.44,3.0700000000000021]
["Ohio","Columbia Gas Ohio Inc.","C-82-1151-GA-AIR","Natural Gas","Distribution","1983-11-09","Fully Litigated",16.510000000000002,49.28,13.44,3.0700000000000021]
["Michigan","DTE Gas Co.","C-U-7298","Natural Gas","Distribution","1983-11-09","Fully Litigated",14.82,31.09,13.44,1.3800000000000008]
["Kentucky","Atmos Energy Corp.","C-8839","Natural Gas","Distribution","1983-12-01","Fully Litigated",14.5,48.4,13.25,1.25]
["Connecticut","The CT Light & Power Co","D-83-07-15-G","Natural Gas","Distribution","1983-12-08","Fully Litigated",15.9,36.96,13.25,2.6500000000000004]
["North Carolina","NC Natural Gas Corp.","D-G-21, SUB 235","Natural Gas","Distribution","1983-12-12","Fully Litigated",15.5,55,13.25,2.25]
["Louisiana","Entergy Gulf States LA LLC","D-U-15640","Natural Gas","Distribution","1983-12-12","Fully Litigated",14.5,38,13.25,1.25]
["California","San Diego Gas & Electric Co.","AP-821257 De-8312065-G","Natural Gas","Distribution","1983-12-20","Fully Litigated",16,43,13.38,2.6199999999999992]
["New York","Natl Fuel Gas Distribution Cor","C-28447","Natural Gas","Distribution","1983-12-20","Fully Litigated",15.4,41.3,13.38,2.0199999999999996]
["California","Pacific Gas and Electric Co.","AP-821248 De-8312068-G","Natural Gas","Distribution","1983-12-22","Fully Litigated",15.75,42.25,13.38,2.3699999999999992]
["Wisconsin","Wisconsin Gas LLC","D-6650-GR-18","Natural Gas","Distribution","1983-12-29","Fully Litigated",15,44.27,13.38,1.6199999999999992]
["New York","Central Hudson Gas & Electric","C-28471","Natural Gas","Distribution","1984-01-10","Fully Litigated",15.9,40.96,13.38,2.5199999999999996]
["Pennsylvania","Peoples Natural Gas Co. LLC","C-R-832315","Natural Gas","Distribution","1984-01-13","Fully Litigated",15.5,57,13.38,2.1199999999999992]
["Indiana","Indiana Gas Co.","Ca-37247","Natural Gas","Distribution","1984-01-18","Fully Litigated",15.53,38.4,13.52,2.0099999999999998]
["Pennsylvania","UGI Utilities Inc.","C-R-832331","Natural Gas","Distribution","1984-01-26","Fully Litigated",15.9,47,13.52,2.3800000000000008]
["Wisconsin","Madison Gas and Electric Co.","D-3270-UR-12-G","Natural Gas","Distribution","1984-02-28","Fully Litigated",14.5,45.5,13.4,1.0999999999999996]
["New York","Niagara Mohawk Power Corp.","C-28527","Natural Gas","Distribution","1984-03-20","Fully Litigated",16,43.13,13.4,2.5999999999999996]
["New Jersey","Public Service Electric Gas","D-837-620-G","Natural Gas","Distribution","1984-03-23","Fully Litigated",15.5,40.49,13.4,2.0999999999999996]
["Nevada","Southwest Gas Corp.","D-83-1012 (Southern)","Natural Gas","Distribution","1984-04-09","Fully Litigated",15.2,36.89,13.4,1.7999999999999989]
["New York","NY State Electric & Gas Corp.","C-28552","Natural Gas","Distribution","1984-04-18","Fully Litigated",16.2,41.42,13.77,2.4299999999999997]
["Pennsylvania","PECO Energy Co","C-R-832401","Natural Gas","Distribution","1984-04-27","Fully Litigated",15.85,38.1,13.77,2.08]
["Montana","MDU Resources Group","D-83.8.58","Natural Gas","Distribution","1984-05-15","Fully Litigated",13.35,42.74,14.13,-0.78000000000000114]
["Kentucky","Louisville Gas & Electric Co.","C-8924 (gas)","Natural Gas","Distribution","1984-05-16","Fully Litigated",15,40.130000000000003,14.13,0.86999999999999922]
["Colorado","Public Service Co. of CO","D-1640-De-C84-598 (Gas)","Natural Gas","Distribution","1984-05-22","Fully Litigated",14.4,38.590000000000003,14.13,0.26999999999999957]
["Arizona","Southwest Gas Corp.","D-U-1551 De-54073","Natural Gas","Distribution","1984-06-13","Fully Litigated",15.5,44.6,14.13,1.3699999999999992]
["New York","Rochester Gas & Electric Co","C-28611","Natural Gas","Distribution","1984-07-10","Fully Litigated",16,42.74,14.88,1.1199999999999992]
["Kansas","Kansas Gas Service Co.","D-140,015-U","Natural Gas","Distribution","1984-08-09","Fully Litigated",15.33,34.9,15.1,0.23000000000000043]
["Michigan","Consumers Energy Co.","C-U-7650","Natural Gas","Distribution","1984-08-17","Fully Litigated",14.82,29.24,14.86,-3.9999999999999147E-2]
["Iowa","MidAmerican Energy Co.","D-RPU-84-23","Natural Gas","Distribution","1984-08-21","Fully Litigated",14.64,38.700000000000003,14.86,-0.21999999999999886]
["Pennsylvania","Columbia Gas of Pennsylvania","C-R-832493","Natural Gas","Distribution","1984-08-27","Fully Litigated",14.52,49.36,14.86,-0.33999999999999986]
["Wisconsin","Wisconsin Natural Gas Company","D-6670-GR-11","Natural Gas","Distribution","1984-08-28","Fully Litigated",14.75,50.82,14.86,-0.10999999999999943]
["Illinois","The Peoples Gas Light & Coke C","D-83-0580","Natural Gas","Distribution","1984-08-30","Fully Litigated",15.6,44.1,14.86,0.74000000000000021]
["Connecticut","CT Natural Gas Corp.","D-84-02-09","Natural Gas","Distribution","1984-09-12","Fully Litigated",15.9,48.44,14.86,{"$f":"H262-J262","v":1.0400000000000009}]
["Illinois","North Shore Gas Co.","D-83-0630","Natural Gas","Distribution","1984-09-12","Fully Litigated",15.6,45.96,14.86,0.74000000000000021]
["Georgia","Atlanta Gas Light Co.","D-3467-U","Natural Gas","Distribution","1984-09-25","Fully Litigated",16.25,41.52,14.43,1.8200000000000003]
["Louisiana","Atmos Energy Corp.","D-U-16096 (TLG)","Natural Gas","Distribution","1984-10-02","Fully Litigated",14.8,60.49,14.43,0.37000000000000099]
["Wisconsin","Wisconsin Power and Light Co","D-6680-UR-14-G","Natural Gas","Distribution","1984-10-09","Fully Litigated",14.75,45.27,14.43,0.32000000000000028]
["New York","Brooklyn Union Gas Co.","C-28696","Natural Gas","Distribution","1984-10-10","Fully Litigated",15.5,45.58,14.43,1.0700000000000003]
["Kentucky","Columbia Gas of Kentucky Inc","C-9003","Natural Gas","Distribution","1984-10-18","Fully Litigated",15,45.77,14.19,0.8100000000000005]
["Kentucky","Duke Energy Kentucky Inc.","C-9029","Natural Gas","Distribution","1984-10-24","Fully Litigated",15.5,36,14.19,1.3100000000000005]
["Ohio","Duke Energy Ohio Inc.","C-83-1529-GA-AIR","Natural Gas","Distribution","1984-11-20","Fully Litigated",15.92,37.799999999999997,13.83,2.09]
["Rhode Island","Narragansett Electric Co.","D-1741","Natural Gas","Distribution","1984-11-30","Fully Litigated",15.5,48.07,13.83,1.67]
["Virginia","Virginia Natural Gas Inc.","C-PUE-840032","Natural Gas","Distribution","1984-12-18","Fully Litigated",15,35.89,13.25,1.75]
["Wisconsin","Wisconsin Gas LLC","D-6650-GR-19","Natural Gas","Distribution","1984-12-20","Fully Litigated",15,45.49,13.25,1.75]
["California","Southern California Gas Co.","AP-0840225 De-8412069","Natural Gas","Distribution","1984-12-28","Fully Litigated",15.75,42.2,13.25,2.5]
["Connecticut","The Sthrn CT Gas Co","D-84-06-02","Natural Gas","Distribution","1985-01-02","Fully Litigated",16,35.58,13.25,2.75]
["Wisconsin","Wisconsin Public Service Corp.","D-6690-UR-20-G","Natural Gas","Distribution","1985-01-31","Fully Litigated",14.75,50,13.07,1.6799999999999997]
["Utah","Questar Gas Co.","C-84-057-07","Natural Gas","Distribution","1985-02-07","Fully Litigated",14.85,44.8,13.07,1.7799999999999994]
["New Jersey","South Jersey Gas Co.","D-843-184","Natural Gas","Distribution","1985-02-15","Fully Litigated",15,"NA",12.99,2.0099999999999998]
["Virginia","Washington Gas Light Co.","C-PUE-840046","Natural Gas","Distribution","1985-02-20","Fully Litigated",14.5,43.91,12.99,1.5099999999999998]
["Delaware","Delmarva Power & Light Co.","D-84-23","Natural Gas","Distribution","1985-02-22","Fully Litigated",14.86,42.18,12.99,1.8699999999999992]
["New York","Niagara Mohawk Power Corp.","C-28800","Natural Gas","Distribution","1985-03-14","Fully Litigated",15.5,43.35,12.99,2.5099999999999998]
["New York","NY State Electric & Gas Corp.","C-28826","Natural Gas","Distribution","1985-04-09","Fully Litigated",15.5,40.97,13.03,2.4700000000000006]
["New York","Central Hudson Gas & Electric","C-28839","Natural Gas","Distribution","1985-04-16","Fully Litigated",15.7,42.09,13.8,1.8999999999999986]
["Tennessee","Atmos Energy Corp.","D-U-84-7333","Natural Gas","Distribution","1985-06-10","Fully Litigated",15.75,37.9,13.59,2.16]
["Michigan","DTE Gas Co.","C-U-7895","Natural Gas","Distribution","1985-06-26","Fully Litigated",14.82,28.01,13.17,1.6500000000000004]
["New York","Rochester Gas & Electric Co","C-28898","Natural Gas","Distribution","1985-07-09","Fully Litigated",15,44.23,13.17,1.83]
["Wisconsin","Madison Gas and Electric Co.","D-3270-UR-13-G","Natural Gas","Distribution","1985-07-26","Fully Litigated",14.5,47.88,12.14,2.3599999999999994]
["Wisconsin","Wisconsin Power and Light Co","D-6680-UR-100-G","Natural Gas","Distribution","1985-08-29","Fully Litigated",14.5,46.94,12.06,2.4399999999999995]
["Georgia","Atlanta Gas Light Co.","D-3524-U","Natural Gas","Distribution","1985-09-23","Fully Litigated",15.3,43.06,12.14,3.16]
["Louisiana","Atmos Energy Corp.","D-U-16437 (LGS)","Natural Gas","Distribution","1985-09-25","Fully Litigated",14.5,"NA",12.14,2.3599999999999994]
["Pennsylvania","Equitable Gas Company","C-R-842769","Natural Gas","Distribution","1985-09-26","Fully Litigated",14.5,54,12.14,2.3599999999999994]
["New York","Brooklyn Union Gas Co.","C-28947","Natural Gas","Distribution","1985-09-26","Fully Litigated",13.8,49.09,12.14,1.6600000000000001]
["Tennessee","Piedmont Natural Gas Co.","D-U-85-7355","Natural Gas","Distribution","1985-10-25","Fully Litigated",15.25,41.41,12.13,3.1199999999999992]
["Mississippi","Atmos Energy Corp.","C-U-4728","Natural Gas","Distribution","1985-11-08","Fully Litigated",12.94,77.760000000000005,12.13,0.80999999999999872]
["North Carolina","Public Service Co. of NC","D-G-5, SUB 200","Natural Gas","Distribution","1985-11-20","Fully Litigated",14.9,41.87,12.01,2.8900000000000006]
["New York","Consolidated Edison Co. of NY","C-28954","Natural Gas","Distribution","1985-11-25","Fully Litigated",13.3,50,12.01,1.2900000000000009]
["Arkansas","CenterPoint Energy Resources","D-85-043-U","Natural Gas","Distribution","1985-12-06","Fully Litigated",12,31.84,12.01,-9.9999999999997868E-3]
["North Carolina","Piedmont Natural Gas Co.","D-G-9, SUB 251","Natural Gas","Distribution","1985-12-11","Fully Litigated",14.9,46.04,12.01,2.8900000000000006]
["California","San Diego Gas & Electric Co.","AP-841215 De-8512108-G","Natural Gas","Distribution","1985-12-20","Fully Litigated",15,48,11.51,3.49]
["Wisconsin","Wisconsin Gas LLC","D-6650-GR-100","Natural Gas","Distribution","1985-12-20","Fully Litigated",15,43.75,11.51,3.49]
["Oklahoma","Oklahoma Natural Gas Co","Ca-29562","Natural Gas","Distribution","1985-12-20","Fully Litigated",14.88,54.24,11.51,3.370000000000001]
["Virginia","Washington Gas Light Co.","C-PUE-850045","Natural Gas","Distribution","1985-12-31","Fully Litigated",14.5,48.96,11.51,2.99]
["Minnesota","Northern States Power Co.","D-E-002-GR-85-108","Natural Gas","Distribution","1985-12-31","Fully Litigated",14,45.56,11.51,2.4900000000000002]
["Oklahoma","CenterPoint Energy Resources","Ca-29441","Natural Gas","Distribution","1986-01-17","Fully Litigated",14.5,54,11.01,3.49]
["New York","Orange & Rockland Utlts Inc.","C-29047","Natural Gas","Distribution","1986-02-11","Fully Litigated",12.5,43.01,11.01,1.4900000000000002]
["Tennessee","Chattanooga Gas Co.","D-U-85-7382","Natural Gas","Distribution","1986-02-12","Fully Litigated",15.2,51.5,11.01,4.1899999999999995]
["Michigan","Michigan Gas Utilities Corp.","C-U-7976","Natural Gas","Distribution","1986-03-11","Fully Litigated",14,33.14,10.8,3.1999999999999993]
["New York","Natl Fuel Gas Distribution Cor","C-29088","Natural Gas","Distribution","1986-04-02","Fully Litigated",12.9,52.19,10.32,2.58]
["Iowa","MidAmerican Energy Co.","D-RPU-85-14","Natural Gas","Distribution","1986-04-28","Fully Litigated",13.01,33.83,9.51,3.5]
["Louisiana","CenterPoint Energy Resources","D-U-16534 (ARKLA)","Natural Gas","Distribution","1986-05-28","Fully Litigated",14,"NA",9.1300000000000008,4.8699999999999992]
["Wisconsin","Madison Gas and Electric Co.","D-3270-UR-100-G","Natural Gas","Distribution","1986-05-29","Fully Litigated",13.9,49,9.1300000000000008,4.7699999999999996]
["Montana","MDU Resources Group","D-85.7.30","Natural Gas","Distribution","1986-06-02","Fully Litigated",13,39.83,9.1300000000000008,3.8699999999999992]
["Connecticut","The CT Light & Power Co","D-85-10-22-G","Natural Gas","Distribution","1986-06-11","Fully Litigated",14,39.520000000000003,9.1300000000000008,4.8699999999999992]
["Kansas","Kansas Gas Service Co.","D-148,312-U","Natural Gas","Distribution","1986-06-13","Fully Litigated",13.55,36.96,9.1300000000000008,4.42]
["Iowa","MidAmerican Energy Co.","D-RPU-85-22","Natural Gas","Distribution","1986-06-27","Fully Litigated",11.88,45,9.57,2.3100000000000005]
["New York","Rochester Gas & Electric Co","C-29191","Natural Gas","Distribution","1986-07-14","Fully Litigated",12.6,45.86,9.57,3.0299999999999994]
["New Jersey","New Jersey Natural Gas Co.","D-85106-974","Natural Gas","Distribution","1986-07-30","Fully Litigated",13.3,45.41,9.65,3.6500000000000004]
["Wisconsin","Wisconsin Power and Light Co","D-6680-UR-101-G","Natural Gas","Distribution","1986-08-14","Fully Litigated",13.5,46.78,9.65,3.8499999999999996]
["District of Columbia","Washington Gas Light Co.","C-840 0-8569","Natural Gas","Distribution","1986-09-05","Fully Litigated",13.3,54.1,9.35,3.9500000000000011]
["Georgia","Atlanta Gas Light Co.","D-3582-U","Natural Gas","Distribution","1986-09-23","Fully Litigated",12.75,45.47,9.31,3.4399999999999995]
["Pennsylvania","Peoples Natural Gas Co. LLC","C-R-850270","Natural Gas","Distribution","1986-10-30","Fully Litigated",13,61.2,9.5,3.5]
["Kentucky","Atmos Energy Corp.","C-9556","Natural Gas","Distribution","1986-10-31","Fully Litigated",13.75,53.46,9.5,4.25]
["North Carolina","NC Natural Gas Corp.","D-G-21, SUB 255","Natural Gas","Distribution","1986-11-10","Fully Litigated",14,43.59,9.5,4.5]
["North Carolina","Public Service Co. of NC","D-G-5, SUB 207","Natural Gas","Distribution","1986-11-19","Fully Litigated",13.75,40.57,9.5299999999999994,4.2200000000000006]
["Pennsylvania","Natl Fuel Gas Distribution Cor","C-R-850287","Natural Gas","Distribution","1986-11-25","Fully Litigated",13.15,51.2,9.5299999999999994,3.620000000000001]
["California","Pacific Gas and Electric Co.","AP-851250 De-8612095-G","Natural Gas","Distribution","1986-12-22","Fully Litigated",13.8,44.5,9.2899999999999991,{"$f":"H326-J326","v":4.5100000000000016}]
["Wisconsin","Wisconsin Gas LLC","D-6650-GR-102","Natural Gas","Distribution","1986-12-30","Fully Litigated",13.9,45.86,9.2899999999999991,4.6100000000000012]
["Minnesota","Minnesota Energy Resources","D-G-011-GR-86-144","Natural Gas","Distribution","1987-01-20","Fully Litigated",12.75,37.799999999999997,9.1199999999999992,3.6300000000000008]
["Minnesota","Northern States Power Co.","D-E-002-GR-86-160","Natural Gas","Distribution","1987-01-27","Fully Litigated",12.16,45,9.1199999999999992,3.0400000000000009]
["Tennessee","Atmos Energy Corp.","D-U-86-7442","Natural Gas","Distribution","1987-02-13","Fully Litigated",12.6,45.8,9.1199999999999992,3.4800000000000004]
["Louisiana","Atmos Energy Corp.","D-U-17159 (TLG)","Natural Gas","Distribution","1987-02-24","Fully Litigated",12,"NA",8.94,3.0600000000000005]
["Iowa","Black Hills Iowa Gas Utility","D-RPU-86-11","Natural Gas","Distribution","1987-03-30","Fully Litigated",12.2,37.119999999999997,9,3.1999999999999993]
["Maryland","Baltimore Gas and Electric Co.","C-7973 0-67733-G","Natural Gas","Distribution","1987-05-05","Fully Litigated",12.85,42.98,8.93,3.92]
["Wisconsin","Madison Gas and Electric Co.","D-3270-UR-101-G","Natural Gas","Distribution","1987-05-28","Fully Litigated",13.5,47.9,9.35,4.1500000000000004]
["New York","Rochester Gas & Electric Co","C-29248","Natural Gas","Distribution","1987-06-15","Fully Litigated",13.2,36.9,9.8699999999999992,3.33]
["Connecticut","CT Natural Gas Corp.","D-87-01-03","Natural Gas","Distribution","1987-06-30","Fully Litigated",12.6,47.99,9.8699999999999992,2.7300000000000004]
["Wisconsin","Wisconsin Public Service Corp.","D-6690-UR-101-G","Natural Gas","Distribution","1987-07-10","Fully Litigated",12.9,48.01,9.8699999999999992,3.0300000000000011]
["Indiana","Indiana Gas Co.","Ca-38080","Natural Gas","Distribution","1987-09-18","Fully Litigated",13,41.67,10.44,2.5600000000000005]
["Kansas","Kansas Gas Service Co.","D-154,608-U","Natural Gas","Distribution","1987-10-20","Fully Litigated",12.98,"NA",11.18,1.8000000000000007]
["Connecticut","The Sthrn CT Gas Co","D-87-03-06","Natural Gas","Distribution","1987-10-20","Fully Litigated",12.6,41.2,11.18,1.42]
["South Carolina","Dominion Energy South Carolina","D-87-227-G O-87-1294","Natural Gas","Distribution","1987-11-12","Fully Litigated",12.75,44.18,11.18,1.5700000000000003]
["Louisiana","CenterPoint Energy Resources","D-U-17537 (Entex)","Natural Gas","Distribution","1987-11-24","Fully Litigated",12.5,51.71,11.36,1.1400000000000006]
["Wisconsin","Northern States Power Co.","D-4220-UR-101-G","Natural Gas","Distribution","1987-12-22","Fully Litigated",12,58.57,10.82,1.1799999999999997]
["Massachusetts","NSTAR Gas Co.","DPU-87-122","Natural Gas","Distribution","1987-12-31","Fully Litigated",13.25,51.09,10.82,2.4299999999999997]
["Pennsylvania","PECO Energy Co","C-R-870629","Natural Gas","Distribution","1988-01-15","Fully Litigated",13.15,38.6,10.94,2.2100000000000009]
["Illinois","Northern Illinois Gas Co.","D-87-0032","Natural Gas","Distribution","1988-01-20","Fully Litigated",12.75,59.18,10.94,1.8100000000000005]
["Wisconsin","Wisconsin Public Service Corp.","D-6690-UR-102-G","Natural Gas","Distribution","1988-01-29","Fully Litigated",13.2,50.79,10.94,2.2599999999999998]
["Connecticut","The CT Light & Power Co","D-87-07-01-G","Natural Gas","Distribution","1988-02-04","Fully Litigated",12.6,37.72,10.94,1.6600000000000001]
["Pennsylvania","Natl Fuel Gas Distribution Cor","C-R-870719","Natural Gas","Distribution","1988-05-27","Fully Litigated",13.18,50.1,10.52,2.66]
["Wisconsin","Madison Gas and Electric Co.","D-3270-UR-102-G","Natural Gas","Distribution","1988-06-14","Fully Litigated",13.5,48.09,10.52,2.9800000000000004]
["Iowa","MidAmerican Energy Co.","D-RPU-87-3","Natural Gas","Distribution","1988-06-17","Fully Litigated",11.72,39.770000000000003,10.79,0.93000000000000149]
["Nevada","Sierra Pacific Power Co.","D-87-1131","Natural Gas","Distribution","1988-06-24","Fully Litigated",11.5,41.49,10.79,0.71000000000000085]
["Kentucky","Louisville Gas & Electric Co.","C-10064 (gas)","Natural Gas","Distribution","1988-07-01","Fully Litigated",12.75,44.43,10.79,1.9600000000000009]
["Louisiana","CenterPoint Energy Resources","D-U-17694 (ARKLA)","Natural Gas","Distribution","1988-07-08","Fully Litigated",12,"NA",10.79,1.2100000000000009]
["New York","Natl Fuel Gas Distribution Cor","C-29679","Natural Gas","Distribution","1988-07-18","Fully Litigated",12,49.7,10.81,1.1899999999999995]
["New York","Rochester Gas & Electric Co","C-29676","Natural Gas","Distribution","1988-07-20","Fully Litigated",13.4,"NA",10.81,2.59]
["New Mexico","Public Service Co. of NM","C-2147","Natural Gas","Distribution","1988-08-08","Fully Litigated",12.74,50.7,10.81,1.9299999999999997]
["Maryland","Washington Gas Light Co.","C-8119 0-68211","Natural Gas","Distribution","1988-09-20","Fully Litigated",12.9,51.4,11.17,1.7300000000000004]
["Kansas","Kansas Gas Service Co.","D-158,499-U","Natural Gas","Distribution","1988-09-26","Fully Litigated",12.4,41.32,11.17,1.2300000000000004]
["Wisconsin","Wisconsin Natural Gas Company","D-6670-GR-103","Natural Gas","Distribution","1988-09-27","Fully Litigated",13.65,51.15,11.17,2.4800000000000004]
["Massachusetts","Boston Gas Co.","DPU-88-67","Natural Gas","Distribution","1988-09-30","Fully Litigated",13.25,50.2,11.17,2.08]
["Wisconsin","Wisconsin Power and Light Co","D-6680-UR-103-G","Natural Gas","Distribution","1988-10-13","Fully Litigated",13.1,49.52,11.17,1.9299999999999997]
["Kentucky","Columbia Gas of Kentucky Inc","C-10201","Natural Gas","Distribution","1988-10-21","Fully Litigated",12.8,48.43,10.67,2.1300000000000008]
["Indiana","Northern IN Public Svc Co.","Ca-38380","Natural Gas","Distribution","1988-10-26","Fully Litigated",13.5,28.46,10.67,2.83]
["District of Columbia","Washington Gas Light Co.","C-870 0-9146","Natural Gas","Distribution","1988-10-27","Fully Litigated",12.95,53.3,10.67,2.2799999999999994]
["Virginia","Washington Gas Light Co.","C-PUE-880024","Natural Gas","Distribution","1988-10-28","Fully Litigated",13,49.83,10.67,2.33]
["Louisiana","Atmos Energy Corp.","D-U-17850 (LGS)","Natural Gas","Distribution","1988-11-15","Fully Litigated",12,"NA",9.98,2.0199999999999996]
["Georgia","Atlanta Gas Light Co.","D-3780-U","Natural Gas","Distribution","1988-11-29","Fully Litigated",12.75,47.36,9.98,2.7699999999999996]
["California","San Diego Gas & Electric Co.","AP-8712003 De-8812085-G","Natural Gas","Distribution","1988-12-19","Fully Litigated",13,48,9.89,3.1099999999999994]
["Connecticut","The CT Light & Power Co","D-88-05-25-G","Natural Gas","Distribution","1988-12-21","Fully Litigated",12.9,36.950000000000003,9.89,3.01]
["Michigan","DTE Gas Co.","C-U-8812","Natural Gas","Distribution","1988-12-22","Fully Litigated",13.5,31.12,9.89,3.6099999999999994]
["Pennsylvania","Peoples Natural Gas Co. LLC","C-R-880961","Natural Gas","Distribution","1989-01-26","Fully Litigated",12.6,59.5,10.050000000000001,2.5499999999999989]
["Wisconsin","Wisconsin Public Service Corp.","D-6690-UR-103-G","Natural Gas","Distribution","1989-01-27","Fully Litigated",13,52.76,10.050000000000001,2.9499999999999993]
["North Carolina","Piedmont Natural Gas Co.","D-G-9, SUB 278","Natural Gas","Distribution","1989-02-08","Fully Litigated",13.37,49.81,10.050000000000001,3.3199999999999985]
["Rhode Island","Narragansett Electric Co.","D-1914","Natural Gas","Distribution","1989-05-04","Fully Litigated",13,49.35,10.24,2.76]
["Wisconsin","Madison Gas and Electric Co.","D-3270-UR-103-G","Natural Gas","Distribution","1989-06-08","Fully Litigated",13.5,47.81,10.19,3.3100000000000005]
["New York","Natl Fuel Gas Distribution Cor","C-88-G-180","Natural Gas","Distribution","1989-07-19","Fully Litigated",11.8,49.75,10,1.8000000000000007]
["Montana","NorthWestern Corp.","D-88.6.15 (gas)","Natural Gas","Distribution","1989-08-14","Fully Litigated",12.5,44,9.66,2.84]
["Connecticut","CT Natural Gas Corp.","D-89-02-09","Natural Gas","Distribution","1989-08-23","Fully Litigated",12.9,50.88,9.66,3.24]
["Kentucky","Columbia Gas of Kentucky Inc","C-10498","Natural Gas","Distribution","1989-10-06","Fully Litigated",13,47.24,9.51,3.49]
["Ohio","Columbia Gas Ohio Inc.","C-88-716, 720-GA-AIR","Natural Gas","Distribution","1989-10-17","Fully Litigated",12.41,52.48,9.58,2.83]
["Wisconsin","Wisconsin Gas LLC","D-6650-GR-106","Natural Gas","Distribution","1989-10-31","Fully Litigated",13.6,49.41,9.58,4.0199999999999996]
["North Carolina","Public Service Co. of NC","D-G-5, SUB 246","Natural Gas","Distribution","1989-11-05","Fully Litigated",13.2,50.71,9.58,3.6199999999999992]
["Wisconsin","Wisconsin Power and Light Co","D-6680-UR-104-G","Natural Gas","Distribution","1989-11-09","Fully Litigated",13,49.5,9.58,3.42]
["South Carolina","Dominion Energy South Carolina","D-89-245-G O-89-1074","Natural Gas","Distribution","1989-11-28","Fully Litigated",12.75,45,9.5399999999999991,3.2100000000000009]
["Michigan","Consumers Energy Co.","C-U-8924","Natural Gas","Distribution","1989-12-07","Fully Litigated",13.25,35.520000000000003,9.5399999999999991,3.7100000000000009]
["Maryland","Baltimore Gas and Electric Co.","C-8208 0-68648-G","Natural Gas","Distribution","1989-12-15","Fully Litigated",13,43.06,9.52,3.4800000000000004]
["California","Pacific Gas and Electric Co.","AP-8812005 De-8912057-G","Natural Gas","Distribution","1989-12-20","Fully Litigated",12.9,46.75,9.52,3.3800000000000008]
["Wisconsin","Wisconsin Public Service Corp.","D-6690-UR-104-G","Natural Gas","Distribution","1989-12-21","Fully Litigated",12.9,53.6,9.52,3.3800000000000008]
["Pennsylvania","Natl Fuel Gas Distribution Cor","C-R-891218","Natural Gas","Distribution","1989-12-21","Fully Litigated",12.8,48.3,9.52,{"$f":"H390-J390","v":3.2800000000000011}]
["Wisconsin","Northern States Power Co.","D-4220-UR-103-G","Natural Gas","Distribution","1989-12-27","Fully Litigated",12.5,56.61,9.52,2.9800000000000004]
["California","Southern California Gas Co.","AP-8812047 De-900116","Natural Gas","Distribution","1990-01-09","Fully Litigated",13,45.3,9.52,3.4800000000000004]
["New Jersey","Elizabethtown Gas Co.","D-GR-88121321","Natural Gas","Distribution","1990-01-18","Fully Litigated",12.5,54.82,9.43,3.0700000000000003]
["New York","Long Island Lighting Co","C-89-G-030","Natural Gas","Distribution","1990-01-26","Fully Litigated",12.1,29.67,9.43,2.67]
["New Jersey","New Jersey Natural Gas Co.","D-GR-89030335J","Natural Gas","Distribution","1990-03-21","Fully Litigated",12.8,52.6,9.76,3.0400000000000009]
["Connecticut","The Sthrn CT Gas Co","D-89-09-06","Natural Gas","Distribution","1990-03-28","Fully Litigated",13,44.7,9.76,3.24]
["Ohio","Columbia Gas Ohio Inc.","C-89-616,620-GA-AIR","Natural Gas","Distribution","1990-04-05","Fully Litigated",12.2,52.68,9.76,2.4399999999999995]
["Iowa","Interstate Power & Light Co.","D-RPU-89-3","Natural Gas","Distribution","1990-04-30","Fully Litigated",12.45,48.81,9.85,2.5999999999999996]
["Wisconsin","Madison Gas and Electric Co.","D-3270-UR-104 (gas)","Natural Gas","Distribution","1990-06-15","Fully Litigated",13.2,51.37,10.01,3.1899999999999995]
["Wisconsin","Wisconsin Power and Light Co","D-6680-UR-105 (gas)","Natural Gas","Distribution","1990-06-27","Fully Litigated",12.9,50.16,10.01,2.8900000000000006]
["Michigan","SEMCO Energy Inc.","C-U-9323","Natural Gas","Distribution","1990-06-29","Fully Litigated",13.25,38.61,10.01,3.24]
["New York","Rochester Gas & Electric Co","C-89-G-168","Natural Gas","Distribution","1990-07-06","Fully Litigated",12.1,40.479999999999997,10.01,2.09]
["New York","Natl Fuel Gas Distribution Cor","C-89-G-179","Natural Gas","Distribution","1990-07-19","Fully Litigated",11.7,52.8,9.81,1.8899999999999988]
["Arizona","Southwest Gas Corp.","D-U-1551-89-103","Natural Gas","Distribution","1990-08-31","Fully Litigated",12.5,45,9.76,2.74]
["Arizona","Southwest Gas Corp.","D-U-1551-89-102","Natural Gas","Distribution","1990-08-31","Fully Litigated",12.5,45,9.76,2.74]
["Kentucky","Atmos Energy Corp.","C-90-013","Natural Gas","Distribution","1990-09-13","Fully Litigated",12.5,41.54,9.76,2.74]
["Georgia","Atlanta Gas Light Co.","D-3923-U","Natural Gas","Distribution","1990-09-18","Fully Litigated",12.75,48.96,9.9,2.8499999999999996]
["Pennsylvania","Columbia Gas of Pennsylvania","C-R-891469","Natural Gas","Distribution","1990-09-20","Fully Litigated",12.5,47.5,9.9,2.5999999999999996]
["Kentucky","Duke Energy Kentucky Inc.","C-90-041 (gas)","Natural Gas","Distribution","1990-10-02","Fully Litigated",13,49.9,9.9,3.0999999999999996]
["Illinois","The Peoples Gas Light & Coke C","D-90-0007","Natural Gas","Distribution","1990-11-09","Fully Litigated",13.25,47.76,10.119999999999999,3.1300000000000008]
["Pennsylvania","Equitable Gas Company","C-R-901595","Natural Gas","Distribution","1990-11-21","Fully Litigated",12.5,49.2,10.06,2.4399999999999995]
["Utah","Questar Gas Co.","D-89-057-15","Natural Gas","Distribution","1990-11-21","Fully Litigated",12.1,51.09,10.06,2.0399999999999991]
["Illinois","Ameren Illinois","D-90-0072 (CIPS)","Natural Gas","Distribution","1990-11-28","Fully Litigated",12.75,48.76,10.06,2.6899999999999995]
["Virginia","Columbia Gas of Virginia Inc","C-PUE-900034","Natural Gas","Distribution","1990-11-29","Fully Litigated",12.75,44.2,10.06,2.6899999999999995]
["Wisconsin","Wisconsin Public Service Corp.","D-6690-UR-105 (gas)","Natural Gas","Distribution","1990-12-18","Fully Litigated",13.1,50.98,9.91,3.1899999999999995]
["Pennsylvania","Natl Fuel Gas Distribution Cor","C-R-901670","Natural Gas","Distribution","1990-12-20","Fully Litigated",12.5,49.2,9.91,2.59]
["Alabama","Spire Gulf Inc.","D-21530","Natural Gas","Distribution","1990-12-21","Fully Litigated",13.6,47.06,9.91,3.6899999999999995]
["Florida","Pivotal Utility Holdings Inc.","D-891175-GU","Natural Gas","Distribution","1990-12-21","Fully Litigated",13,50.75,9.91,3.09]
["Kentucky","Louisville Gas & Electric Co.","C-90-158 (gas)","Natural Gas","Distribution","1990-12-21","Fully Litigated",12.5,44,9.91,2.59]
["Illinois","Ameren Illinois","D-90-0127 (CILCO)","Natural Gas","Distribution","1991-01-16","Fully Litigated",13.25,46.52,9.73,3.5199999999999996]
["New York","NY State Electric & Gas Corp.","C-90-G-0140","Natural Gas","Distribution","1991-01-25","Fully Litigated",11.7,41.96,9.73,1.9699999999999989]
["Rhode Island","Narragansett Electric Co.","D-1971","Natural Gas","Distribution","1991-02-15","Fully Litigated",12.8,41.02,9.7100000000000009,3.09]
["New York","Rochester Gas & Electric Co","C-90-G-649","Natural Gas","Distribution","1991-06-25","Fully Litigated",11.7,41.79,9.43,2.2699999999999996]
["New York","Central Hudson Gas & Electric","C-90-G-0673","Natural Gas","Distribution","1991-07-01","Fully Litigated",11.7,41.48,9.43,2.2699999999999996]
["New York","Natl Fuel Gas Distribution Cor","C-90-G-0734","Natural Gas","Distribution","1991-07-19","Fully Litigated",12.3,49.36,9.58,2.7200000000000006]
["Montana","NorthWestern Corp.","D-D90.6.39 (gas)","Natural Gas","Distribution","1991-07-19","Fully Litigated",12.1,44.78,9.58,2.5199999999999996]
["Virginia","Virginia Natural Gas Inc.","C-PUE-900028","Natural Gas","Distribution","1991-08-15","Fully Litigated",12.25,60.34,9.5500000000000007,2.6999999999999993]
["Wisconsin","Wisconsin Natural Gas Company","D-6670-GR-106","Natural Gas","Distribution","1991-08-29","Fully Litigated",13.3,52.73,9.5500000000000007,3.75]
["New York","Consolidated Edison Co. of NY","C-90-G-1001","Natural Gas","Distribution","1991-10-03","Fully Litigated",11.3,50,9.31,1.9900000000000002]
["Wisconsin","Wisconsin Gas LLC","D-6650-GR-109","Natural Gas","Distribution","1991-10-15","Fully Litigated",13.4,49.09,9.17,4.2300000000000004]
["Illinois","North Shore Gas Co.","D-91-0010","Natural Gas","Distribution","1991-11-08","Fully Litigated",12.75,53.63,9.17,3.58]
["Georgia","Atlanta Gas Light Co.","D-4011-U","Natural Gas","Distribution","1991-11-26","Fully Litigated",12,44.25,9.1199999999999992,2.8800000000000008]
["New York","Long Island Lighting Co","C-91-G-0112","Natural Gas","Distribution","1991-11-26","Fully Litigated",11.6,28.4,9.1199999999999992,2.4800000000000004]
["North Carolina","NC Natural Gas Corp.","D-G-21,SUB295","Natural Gas","Distribution","1991-12-06","Fully Litigated",12.7,49,9.1199999999999992,3.58]
["Wisconsin","Wisconsin Public Service Corp.","D-6690-UR-106 (gas)","Natural Gas","Distribution","1991-12-19","Fully Litigated",12.8,52.97,9.0500000000000007,3.75]
["Wisconsin","Northern States Power Co.","D-4220-UR-105 (gas)","Natural Gas","Distribution","1991-12-19","Fully Litigated",12.6,57.08,9.0500000000000007,3.5499999999999989]
["Kansas","Kansas Gas Service Co.","D-176,716-U","Natural Gas","Distribution","1991-12-30","Fully Litigated",12.1,36.840000000000003,9.0500000000000007,3.0499999999999989]
["Missouri","Missouri Gas Energy","C-GR-91-291","Natural Gas","Distribution","1992-01-22","Fully Litigated",12.84,45.25,8.9,3.9399999999999995]
["Nevada","Sierra Pacific Power Co.","D-91-7080","Natural Gas","Distribution","1992-01-31","Fully Litigated",12,42.01,8.9,3.0999999999999996]
["Arizona","Southwest Gas Corp.","D-U-1551-90-322","Natural Gas","Distribution","1992-02-27","Fully Litigated",11.75,40,8.83,2.92]
["Illinois","Ameren Illinois","D-91-0193 (gas) (CIPS)","Natural Gas","Distribution","1992-03-18","Fully Litigated",12.5,49.11,8.93,3.5700000000000003]
["Iowa","MidAmerican Energy Co.","D-RPU-91-5","Natural Gas","Distribution","1992-05-15","Fully Litigated",12.75,40.86,8.93,3.8200000000000003]
["New York","Rochester Gas & Electric Co","C-91-G-767","Natural Gas","Distribution","1992-06-29","Fully Litigated",11,42.79,8.8800000000000008,2.1199999999999992]
["New York","NY State Electric & Gas Corp.","C-91-G-0865","Natural Gas","Distribution","1992-07-22","Fully Litigated",11.2,45.02,8.7899999999999991,2.41]
["Connecticut","Yankee Gas Services Co.","D-92-02-19","Natural Gas","Distribution","1992-08-26","Fully Litigated",12.43,46.61,8.58,3.8499999999999996]
["Georgia","Atlanta Gas Light Co.","D-4177-U","Natural Gas","Distribution","1992-09-30","Fully Litigated",11.6,44.2,8.44,3.16]
["Illinois","The Peoples Gas Light & Coke C","D-91-0568","Natural Gas","Distribution","1992-10-06","Fully Litigated",12.25,53.08,8.44,3.8100000000000005]
["Wisconsin","Wisconsin Natural Gas Company","D-6670-GR-107","Natural Gas","Distribution","1992-10-13","Fully Litigated",12.75,53.69,8.44,4.3100000000000005]
["Wisconsin","Wisconsin Gas LLC","D-6650-GR-110","Natural Gas","Distribution","1992-10-29","Fully Litigated",12.75,49.45,8.41,4.34]
["Massachusetts","Eversource Gas Company of MA","DPU-92-11","Natural Gas","Distribution","1992-10-30","Fully Litigated",11.4,57.06,8.41,2.99]
["Iowa","Black Hills Iowa Gas Utility","D-RPU-92-6","Natural Gas","Distribution","1992-11-25","Fully Litigated",12,40.200000000000003,8.5299999999999994,3.4700000000000006]
["New York","Long Island Lighting Co","C-91-G-1328","Natural Gas","Distribution","1992-11-25","Fully Litigated",11,26.79,8.5299999999999994,2.4700000000000006]
["California","San Diego Gas & Electric Co.","AP-9111024 De-9212019 (gas)","Natural Gas","Distribution","1992-12-03","Fully Litigated",11.85,49.5,8.5299999999999994,3.3200000000000003]
["California","Pacific Gas and Electric Co.","AP-9111036 De-9212057 (gas)","Natural Gas","Distribution","1992-12-16","Fully Litigated",11.9,46.75,8.6300000000000008,{"$f":"H454-J454","v":3.2699999999999996}]
["Wisconsin","Wisconsin Power and Light Co","D-6680-UR-107 (gas)","Natural Gas","Distribution","1992-12-22","Fully Litigated",12.4,49.53,8.6300000000000008,3.7699999999999996]
["Wisconsin","Wisconsin Public Service Corp.","D-6690-UR-107 (gas)","Natural Gas","Distribution","1992-12-22","Fully Litigated",12.3,54.15,8.6300000000000008,3.67]
["Kansas","Atmos Energy Corp.","D-181,940-U","Natural Gas","Distribution","1993-01-12","Fully Litigated",12,41.09,8.6300000000000008,3.3699999999999992]
["Wisconsin","Northern States Power Co.","D-4220-UR-106 (gas)","Natural Gas","Distribution","1993-01-12","Fully Litigated",12,56.94,8.6300000000000008,3.3699999999999992]
["Maryland","Baltimore Gas and Electric Co.","C-8487(gas)","Natural Gas","Distribution","1993-04-23","Fully Litigated",11.75,44.55,7.9,3.8499999999999996]
["Wisconsin","Madison Gas and Electric Co.","D-3270-UR-106 (gas)","Natural Gas","Distribution","1993-06-03","Fully Litigated",12,50.66,7.82,4.18]
["Nevada","Sierra Pacific Power Co.","D-92-12021","Natural Gas","Distribution","1993-06-07","Fully Litigated",11.5,38.22,7.82,3.6799999999999997]
["Virginia","Virginia Natural Gas Inc.","C-PUE-920031","Natural Gas","Distribution","1993-06-22","Fully Litigated",11.75,56.79,7.86,3.8899999999999997]
["Illinois","MidAmerican Energy Co.","D-92-0357(gas)","Natural Gas","Distribution","1993-07-21","Fully Litigated",11.78,48.05,7.76,4.0199999999999996]
["Kentucky","Duke Energy Kentucky Inc.","C-92-346","Natural Gas","Distribution","1993-07-23","Fully Litigated",11.5,46.8,7.76,3.74]
["Arizona","Southwest Gas Corp.","D-U-1551-92-253","Natural Gas","Distribution","1993-08-12","Fully Litigated",10.75,40,7.76,2.99]
["Wisconsin","Wisconsin Natural Gas Company","D-6670-GR-108","Natural Gas","Distribution","1993-08-31","Fully Litigated",11.9,51.12,7.54,4.3600000000000003]
["Minnesota","Northern States Power Co.","D-G-002-GR-92-1186","Natural Gas","Distribution","1993-09-01","Fully Litigated",11.47,48.39,7.54,3.9300000000000006]
["Iowa","Interstate Power & Light Co.","D-RPU-92-11","Natural Gas","Distribution","1993-09-01","Fully Litigated",11.25,44.26,7.54,3.71]
["Washington","Puget Sound Energy Inc.","D-UG-92-084","Natural Gas","Distribution","1993-09-27","Fully Litigated",10.5,44,7.27,3.2300000000000004]
["Georgia","Atlanta Gas Light Co.","D-4451-U","Natural Gas","Distribution","1993-09-29","Fully Litigated",11,42.97,7.27,3.7300000000000004]
["Wisconsin","Wisconsin Power and Light Co","D-6680-UR-108 (gas)","Natural Gas","Distribution","1993-09-30","Fully Litigated",11.6,50.31,7.27,4.33]
["District of Columbia","Washington Gas Light Co.","FC-922","Natural Gas","Distribution","1993-10-08","Fully Litigated",11.5,54,7.27,4.2300000000000004]
["Rhode Island","Narragansett Electric Co.","D-2082","Natural Gas","Distribution","1993-10-14","Fully Litigated",11.2,43.09,7.27,3.9299999999999997]
["Virginia","Columbia Gas of Virginia Inc","C-PUE-920037","Natural Gas","Distribution","1993-10-15","Fully Litigated",11.75,46.31,7.04,4.71]
["Nevada","Southwest Gas Corp.","D-93-3004(Southern)","Natural Gas","Distribution","1993-10-25","Fully Litigated",11.55,36,7.04,4.5100000000000007]
["Michigan","DTE Gas Co.","C-U-10150","Natural Gas","Distribution","1993-10-28","Fully Litigated",11.5,34.97,7.04,4.46]
["Massachusetts","Boston Gas Co.","DPU-93-60","Natural Gas","Distribution","1993-10-29","Fully Litigated",11.25,47.99,7.04,4.21]
["West Virginia","Hope Gas Inc.","C-92-1088-G-P","Natural Gas","Distribution","1993-10-29","Fully Litigated",10.199999999999999,52,7.04,3.1599999999999993]
["West Virginia","Mountaineer Gas Co.","C-93-005-G-42T","Natural Gas","Distribution","1993-10-29","Fully Litigated",10.1,52.22,7.04,3.0599999999999996]
["Wisconsin","Wisconsin Gas LLC","D-6650-GR-111","Natural Gas","Distribution","1993-11-12","Fully Litigated",11.8,48.43,7.04,4.7600000000000007]
["Delaware","Delmarva Power & Light Co.","D-91-24","Natural Gas","Distribution","1993-11-23","Fully Litigated",12.5,42.86,7.03,5.47]
["Colorado","Public Service Co. of CO","D-93S-001G","Natural Gas","Distribution","1993-11-26","Fully Litigated",11,44.62,7.03,3.9699999999999998]
["Connecticut","CT Natural Gas Corp.","D-93-02-04","Natural Gas","Distribution","1993-12-16","Fully Litigated",11.2,50.35,7.28,3.919999999999999]
["New York","Central Hudson Gas & Electric","C-92-G-1056","Natural Gas","Distribution","1993-12-16","Fully Litigated",10.6,44.61,7.28,3.3199999999999994]
["Wisconsin","Wisconsin Public Service Corp.","D-6690-UR-108 (gas)","Natural Gas","Distribution","1993-12-21","Fully Litigated",11.3,55.61,7.28,4.0200000000000005]
["California","Southern California Gas Co.","AP-9211017 De-9312043","Natural Gas","Distribution","1993-12-22","Fully Litigated",11,46.8,7.28,3.7199999999999998]
["Utah","Questar Gas Co.","D-93-057-01","Natural Gas","Distribution","1994-01-10","Fully Litigated",11,53.59,7.28,3.7199999999999998]
["New York","Niagara Mohawk Power Corp.","C-93-G-0162","Natural Gas","Distribution","1994-02-02","Fully Litigated",10.4,40.26,7.34,3.0600000000000005]
["Arkansas","CenterPoint Energy Resources","D-93-081-U","Natural Gas","Distribution","1994-02-09","Fully Litigated",10.7,33.56,7.34,3.3599999999999994]
["Illinois","Ameren Illinois","D-93-0183 (IP)","Natural Gas","Distribution","1994-04-06","Fully Litigated",11.24,40.630000000000003,7.45,3.79]
["Montana","NorthWestern Corp.","D-D93.6.24 (gas)","Natural Gas","Distribution","1994-04-25","Fully Litigated",11,44.12,7.83,3.17]
["Arizona","UNS Gas Inc.","D-G-1032-93-111","Natural Gas","Distribution","1994-06-16","Fully Litigated",10.5,61.57,8.33,2.17]
["New York","Natl Fuel Gas Distribution Cor","C-93-G-0756","Natural Gas","Distribution","1994-07-19","Fully Litigated",10.7,53.4,8.31,2.3899999999999988]
["North Carolina","Public Service Co. of NC","D-G-5,SUB327","Natural Gas","Distribution","1994-10-07","Fully Litigated",11.87,50,8.41,3.4599999999999991]
["Oklahoma","Oklahoma Natural Gas Co","Ca-PUD-91001190","Natural Gas","Distribution","1994-11-22","Fully Litigated",12.12,48.21,8.85,3.2699999999999996]
["Pennsylvania","Natl Fuel Gas Distribution Cor","C-R-942991","Natural Gas","Distribution","1994-12-01","Fully Litigated",11,53.2,8.85,2.1500000000000004]
["Wisconsin","Madison Gas and Electric Co.","D-3270-UR-107 (gas)","Natural Gas","Distribution","1994-12-08","Fully Litigated",11.7,53.89,8.85,2.8499999999999996]
["Wisconsin","Wisconsin Power and Light Co","D-6680-UR-109 (gas)","Natural Gas","Distribution","1994-12-08","Fully Litigated",11.5,51.93,8.85,2.6500000000000004]
["Illinois","Ameren Illinois","D-94-0040 (CILCO)","Natural Gas","Distribution","1994-12-12","Fully Litigated",11.82,47.9,8.85,2.9700000000000006]
["Wisconsin","Wisconsin Public Service Corp.","D-6690-UR-109 (gas)","Natural Gas","Distribution","1994-12-19","Fully Litigated",11.5,55.43,8.89,2.6099999999999994]
["New York","Niagara Mohawk Power Corp.","C-94-G-0100","Natural Gas","Distribution","1995-04-19","Fully Litigated",11,39.85,8.3699999999999992,2.6300000000000008]
["Wisconsin","Wisconsin Natural Gas Company","D-6670-GR-109","Natural Gas","Distribution","1995-09-11","Fully Litigated",11.3,53.96,7.69,3.6100000000000003]
["New York","Natl Fuel Gas Distribution Cor","C-94-G-0604","Natural Gas","Distribution","1995-09-15","Fully Litigated",10.4,54.7,7.84,2.5600000000000005]
["Virginia","Washington Gas Light Co.","C-PUE-940031","Natural Gas","Distribution","1995-09-29","Fully Litigated",11.5,51.61,7.84,3.66]
["Connecticut","CT Natural Gas Corp.","D-95-02-07","Natural Gas","Distribution","1995-10-13","Fully Litigated",10.76,51.16,7.84,2.92]
["South Carolina","Piedmont Natural Gas Co.","D-95-715-G","Natural Gas","Distribution","1995-11-07","Fully Litigated",12.5,54.19,7.62,4.88]
["Illinois","North Shore Gas Co.","D-95-0031","Natural Gas","Distribution","1995-11-08","Fully Litigated",11.3,57.04,7.62,3.6800000000000006]
["Illinois","The Peoples Gas Light & Coke C","D-95-0032","Natural Gas","Distribution","1995-11-08","Fully Litigated",11.1,51.08,7.62,3.4799999999999995]
["Rhode Island","Narragansett Electric Co.","D-2286","Natural Gas","Distribution","1995-11-17","Fully Litigated",10.9,43.13,7.47,3.4300000000000006]
["Maryland","Baltimore Gas and Electric Co.","C-8697","Natural Gas","Distribution","1995-11-20","Fully Litigated",11.4,45.2,7.47,3.9300000000000006]
["Alabama","Spire Gulf Inc.","D-24794","Natural Gas","Distribution","1995-11-27","Fully Litigated",13.6,46.99,7.47,6.13]
["Wisconsin","Northern States Power Co.","D-4220-UR-108 (gas)","Natural Gas","Distribution","1995-12-14","Fully Litigated",11.3,54.99,7.47,3.830000000000001]
["California","Pacific Gas and Electric Co.","AP-9412005 De-9512055 (gas)","Natural Gas","Distribution","1995-12-20","Fully Litigated",11.6,48,7.44,4.1599999999999993]
["Virginia","Virginia Natural Gas Inc.","C-PUE-940054","Natural Gas","Distribution","1996-01-31","Fully Litigated",11.3,59.16,7.25,4.0500000000000007]
["Michigan","Consumers Energy Co.","C-U-10755","Natural Gas","Distribution","1996-03-11","Fully Litigated",11.6,29.71,7.21,4.3899999999999997]
["Illinois","Northern Illinois Gas Co.","D-95-0219","Natural Gas","Distribution","1996-04-03","Fully Litigated",11.13,58.08,7.35,3.7800000000000011]
["Kansas","Kansas Gas Service Co.","D-193,305-U","Natural Gas","Distribution","1996-04-15","Fully Litigated",10.5,49.29,7.72,2.7800000000000002]
["Minnesota","CenterPoint Energy Resources","D-G-008-GR-95-700","Natural Gas","Distribution","1996-05-10","Fully Litigated",11,48.16,7.72,{"$f":"H518-J518","v":3.2800000000000002}]
["New York","Central Hudson Gas & Electric","C-95-G-1034","Natural Gas","Distribution","1996-10-03","Fully Litigated",10,50.75,7.84,2.16]
["Florida","Pivotal Utility Holdings Inc.","D-960502-GU","Natural Gas","Distribution","1996-10-29","Fully Litigated",11.3,35.04,8.02,3.2800000000000011]
["Wisconsin","Northern States Power Co.","D-4220-UR-109 (gas)","Natural Gas","Distribution","1996-11-26","Fully Litigated",11.3,55,7.78,3.5200000000000005]
["Arkansas","Black Hills Energy Arkansas","D-96-030-U","Natural Gas","Distribution","1996-11-27","Fully Litigated",11.3,41.29,7.78,3.5200000000000005]
["Massachusetts","Boston Gas Co.","DPU-96-50","Natural Gas","Distribution","1996-11-29","Fully Litigated",11,47.16,7.78,3.2199999999999998]
["Ohio","Duke Energy Ohio Inc.","C-95-656-GA-AIR","Natural Gas","Distribution","1996-12-12","Fully Litigated",11.96,47.98,7.78,4.1800000000000006]
["Tennessee","Piedmont Natural Gas Co.","D-96-00977","Natural Gas","Distribution","1996-12-17","Fully Litigated",11.5,49.6,7.5,4]
["Missouri","Missouri Gas Energy","C-GR-96-285","Natural Gas","Distribution","1997-01-22","Fully Litigated",11.3,33.130000000000003,7.57,3.7300000000000004]
["Colorado","Public Service Co. of CO","D-96S-290G","Natural Gas","Distribution","1997-01-31","Fully Litigated",11.25,52.79,7.57,3.6799999999999997]
["Wisconsin","Wisconsin Natural Gas Company","D-6630-UR-109 (gas)","Natural Gas","Distribution","1997-02-13","Fully Litigated",11.8,53.35,7.57,4.2300000000000004]
["New Mexico","Public Service Co. of NM","C-2662","Natural Gas","Distribution","1997-02-13","Fully Litigated",11,50.5,7.57,3.4299999999999997]
["Wisconsin","Wisconsin Public Service Corp.","D-6690-UR-110 (gas)","Natural Gas","Distribution","1997-02-20","Fully Litigated",11.8,54.8,7.77,4.0300000000000011]
["Michigan","Michigan Gas Utilities Corp.","C-U-10960","Natural Gas","Distribution","1997-03-27","Fully Litigated",10.75,42.44,7.64,3.1100000000000003]
["Wisconsin","Wisconsin Power and Light Co","D-6680-UR-110 (gas)","Natural Gas","Distribution","1997-04-29","Fully Litigated",11.7,52,7.87,3.8299999999999992]
["Wisconsin","Madison Gas and Electric Co.","D-3270-UR-108 (gas)","Natural Gas","Distribution","1997-07-17","Fully Litigated",12,53.01,7.72,4.28]
["Virginia","Virginia Natural Gas Inc.","C-PUE-960227","Natural Gas","Distribution","1998-04-28","Fully Litigated",10.9,54.94,7.16,3.74]
["Wisconsin","Wisconsin Electric Power Co.","D-6630-UR-110 (gas)","Natural Gas","Distribution","1998-04-30","Fully Litigated",12.2,53.14,7.16,5.0399999999999991]
["Georgia","Atlanta Gas Light Co.","D-8390-U","Natural Gas","Distribution","1998-06-30","Fully Litigated",11,43.88,7.16,3.84]
["Missouri","Missouri Gas Energy","C-GR-98-140","Natural Gas","Distribution","1998-08-26","Fully Litigated",10.93,38.5,7.02,3.91]
["Wisconsin","Northern States Power Co.","D-4220-UR-110 (gas)","Natural Gas","Distribution","1998-09-15","Fully Litigated",11.9,55,7,4.9000000000000004]
["Tennessee","Chattanooga Gas Co.","D-97-00982","Natural Gas","Distribution","1998-10-07","Fully Litigated",11.06,44.16,7,4.0600000000000005]
["North Carolina","Public Service Co. of NC","D-G-5,SUB386","Natural Gas","Distribution","1998-10-30","Fully Litigated",11.4,51.91,6.94,4.46]
["Wisconsin","Madison Gas and Electric Co.","D-3270-UR-109 (gas)","Natural Gas","Distribution","1998-12-10","Fully Litigated",12.2,53.35,6.96,5.2399999999999993]
["Wisconsin","Wisconsin Public Service Corp.","D-6690-UR-111 (gas)","Natural Gas","Distribution","1998-12-17","Fully Litigated",12.1,54.22,7.04,5.0599999999999996]
["Virginia","Columbia Gas of Virginia Inc","C-PUE-970455","Natural Gas","Distribution","1999-02-19","Fully Litigated",11.15,45.17,6.97,4.1800000000000006]
["Illinois","Ameren Illinois","D-98-0546 (CIPS)","Natural Gas","Distribution","1999-03-01","Fully Litigated",10.65,55.66,6.97,3.6800000000000006]
["Illinois","Ameren Illinois","D-98-0545 (CIPS)","Natural Gas","Distribution","1999-03-01","Fully Litigated",10.65,45.81,6.97,3.6800000000000006]
["Colorado","Public Service Co. of CO","D-98S-518G","Natural Gas","Distribution","1999-06-08","Fully Litigated",11.25,52.36,7.21,4.04]
["Oregon","Northwest Natural Gas Co.","D-UG-132","Natural Gas","Distribution","1999-11-12","Fully Litigated",10.25,47.71,7.93,2.3200000000000003]
["Missouri","Spire Missouri Inc.","C-GR-99-315","Natural Gas","Distribution","1999-12-14","Fully Litigated",10.5,52.66,8.06,2.4399999999999995]
["Connecticut","The Sthrn CT Gas Co","D-99-04-18","Natural Gas","Distribution","2000-01-28","Fully Litigated",10.71,53.95,8.1199999999999992,2.5900000000000016]
["California","Pacific Gas and Electric Co.","AP-9712020 De-0002046 (gas)","Natural Gas","Distribution","2000-02-17","Fully Litigated",10.6,48,8.35,2.25]
["Connecticut","CT Natural Gas Corp.","D-99-09-03","Natural Gas","Distribution","2000-05-25","Fully Litigated",10.8,50.35,8.2799999999999994,2.5200000000000014]
["Maryland","Baltimore Gas and Electric Co.","C-8829","Natural Gas","Distribution","2000-06-19","Fully Litigated",11.05,44.48,8.69,2.3600000000000012]
["Illinois","MidAmerican Energy Co.","D-99-0534","Natural Gas","Distribution","2000-07-17","Fully Litigated",11.06,46,8.3800000000000008,2.6799999999999997]
["Wisconsin","Wisconsin Electric Power Co.","D-6630-UR-111 (gas)","Natural Gas","Distribution","2000-07-20","Fully Litigated",12.2,53.45,8.3800000000000008,3.8199999999999985]
["Utah","Questar Gas Co.","D-99-057-20","Natural Gas","Distribution","2000-08-11","Fully Litigated",11,55.04,8.3800000000000008,2.6199999999999992]
["Kentucky","Louisville Gas & Electric Co.","C-2000-080","Natural Gas","Distribution","2000-09-27","Fully Litigated",11.25,44.79,8.1300000000000008,3.1199999999999992]
["Washington","Avista Corp.","D-UE-99-1607","Natural Gas","Distribution","2000-09-29","Fully Litigated",11.16,42,8.1300000000000008,3.0299999999999994]
["Wisconsin","Madison Gas and Electric Co.","D-3270-UR-110 (gas)","Natural Gas","Distribution","2000-11-28","Fully Litigated",12.9,50.69,8.14,4.76]
["Wisconsin","Wisconsin Public Service Corp.","D-6690-UR-112 (gas)","Natural Gas","Distribution","2000-11-30","Fully Litigated",12.1,54.28,8.14,3.9599999999999991]
["Florida","Pivotal Utility Holdings Inc.","D-000768-GU","Natural Gas","Distribution","2001-02-05","Fully Litigated",11.5,37.39,7.86,3.6399999999999997]
["Colorado","Public Service Co. of CO","D-00S-422G","Natural Gas","Distribution","2001-03-15","Fully Litigated",11.25,50.4,7.74,3.51]
["Montana","NorthWestern Corp.","D-D2000.8.113 (gas)","Natural Gas","Distribution","2001-05-08","Fully Litigated",10.75,45,7.67,3.08]
["Arizona","Southwest Gas Corp.","D-G-01551A-00-0309","Natural Gas","Distribution","2001-10-24","Fully Litigated",11,40,7.71,3.29]
["Connecticut","Yankee Gas Services Co.","D-01-05-19","Natural Gas","Distribution","2002-01-30","Fully Litigated",11,45.46,7.83,3.17]
["Kentucky","Duke Energy Kentucky Inc.","C-2001-00092","Natural Gas","Distribution","2002-01-31","Fully Litigated",11,52.73,7.83,3.17]
["Georgia","Atlanta Gas Light Co.","D-14311-U","Natural Gas","Distribution","2002-04-29","Fully Litigated",11,47,7.74,3.26]
["Wisconsin","Wisconsin Public Service Corp.","D-6690-UR-113 (gas)","Natural Gas","Distribution","2002-06-20","Fully Litigated",12.3,54.99,7.53,4.7700000000000005]
["Illinois","MidAmerican Energy Co.","D-01-0696","Natural Gas","Distribution","2002-09-11","Fully Litigated",11.2,51.61,7.32,3.879999999999999]
["Wisconsin","Wisconsin Power and Light Co","D-6680-UR-111 (gas)","Natural Gas","Distribution","2002-09-12","Fully Litigated",12.3,44.67,7.32,4.9800000000000004]
["District of Columbia","Washington Gas Light Co.","FC-989","Natural Gas","Distribution","2002-10-30","Fully Litigated",10.6,54,7.09,3.51]
["South Carolina","Piedmont Natural Gas Co.","D-2002-63-G","Natural Gas","Distribution","2002-11-01","Fully Litigated",12.6,54.9,7.09,5.51]
["Michigan","Consumers Energy Co.","C-U-13000","Natural Gas","Distribution","2002-11-07","Fully Litigated",11.4,34.590000000000003,7.09,4.3100000000000005]
["Utah","Questar Gas Co.","D-02-057-02","Natural Gas","Distribution","2002-12-30","Fully Litigated",11.2,52.61,7.14,4.0599999999999996]
["Wisconsin","Madison Gas and Electric Co.","D-3270-UR-111 (gas)","Natural Gas","Distribution","2003-02-28","Fully Litigated",12.3,55.42,7.06,5.2400000000000011]
["New York","Rochester Gas & Electric Co","C-02-G-0199","Natural Gas","Distribution","2003-03-07","Fully Litigated",9.9600000000000009,41.4,7.06,2.9000000000000012]
["Wisconsin","Wisconsin Public Service Corp.","D-6690-UR-114 (gas)","Natural Gas","Distribution","2003-03-20","Fully Litigated",12,55,6.93,5.07]
["Wisconsin","Wisconsin Power and Light Co","D-6680-UR-112 (gas)","Natural Gas","Distribution","2003-04-03","Fully Litigated",12,51.72,6.93,5.07]
["Iowa","Interstate Power & Light Co.","D-RPU-02-7","Natural Gas","Distribution","2003-05-15","Fully Litigated",11.05,47.84,6.65,4.4000000000000004]
["Illinois","Ameren Illinois","D-02-0837 (CILCO)","Natural Gas","Distribution","2003-10-17","Fully Litigated",10.54,48.54,6.58,3.9599999999999991]
["Illinois","Ameren Illinois","D-03-0008 (CIPS)","Natural Gas","Distribution","2003-10-22","Fully Litigated",10.71,44.44,6.58,4.1300000000000008]
["Illinois","Ameren Illinois","D-03-0009 (CIPS)","Natural Gas","Distribution","2003-10-22","Fully Litigated",10.46,52.7,6.58,3.8800000000000008]
["Maryland","Washington Gas Light Co.","C-8959","Natural Gas","Distribution","2003-10-31","Fully Litigated",10.75,51.49,6.58,{"$f":"H582-J582","v":4.17}]
["Massachusetts","Boston Gas Co.","DTE-03-40","Natural Gas","Distribution","2003-10-31","Fully Litigated",10.199999999999999,50,6.58,3.6199999999999992]
["District of Columbia","Washington Gas Light Co.","FC-1016","Natural Gas","Distribution","2003-11-10","Fully Litigated",10.6,50.3,6.58,4.0199999999999996]
["Virginia","Washington Gas Light Co.","C-PUE-2002-00364","Natural Gas","Distribution","2003-12-18","Fully Litigated",10.5,50.96,6.37,4.13]
["Wisconsin","Wisconsin Power and Light Co","D-6680-UR-113 (gas)","Natural Gas","Distribution","2003-12-19","Fully Litigated",12,60.27,6.37,5.63]
["Wisconsin","Wisconsin Public Service Corp.","D-6690-UR-115 (gas)","Natural Gas","Distribution","2003-12-19","Fully Litigated",12,56,6.37,5.63]
["Wisconsin","Madison Gas and Electric Co.","D-3270-UR-112 (gas)","Natural Gas","Distribution","2004-01-13","Fully Litigated",12,55.91,6.37,5.63]
["Florida","Pivotal Utility Holdings Inc.","D-030569-GU","Natural Gas","Distribution","2004-02-09","Fully Litigated",11.25,36.770000000000003,6.28,4.97]
["California","Southwest Gas Corp.","AP-02-02-012 (So.Div)","Natural Gas","Distribution","2004-03-16","Fully Litigated",10.9,42,6.15,4.75]
["California","Southwest Gas Corp.","AP-02-02-012 (No.Div)","Natural Gas","Distribution","2004-03-16","Fully Litigated",10.9,42,6.15,4.75]
["Texas","Atmos Energy Corp.","D-GUD-9400 (Mid-Tex)","Natural Gas","Distribution","2004-05-25","Fully Litigated",10,49.8,6.33,3.67]
["Nevada","Southwest Gas Corp.","D-04-3011(Southern)","Natural Gas","Distribution","2004-08-26","Fully Litigated",10.5,40,6.27,4.2300000000000004]
["Nevada","Southwest Gas Corp.","D-04-3011(Northern)","Natural Gas","Distribution","2004-08-26","Fully Litigated",10.5,40,6.27,4.2300000000000004]
["Idaho","Avista Corp.","C-AVU-G-04-1","Natural Gas","Distribution","2004-09-09","Fully Litigated",10.4,42.59,6.27,4.1300000000000008]
["Missouri","Missouri Gas Energy","C-GR-2004-0209","Natural Gas","Distribution","2004-09-21","Fully Litigated",10.5,29.99,6.15,4.3499999999999996]
["Tennessee","Chattanooga Gas Co.","D-04-00034","Natural Gas","Distribution","2004-10-20","Fully Litigated",10.199999999999999,35.5,5.98,4.2199999999999989]
["Wisconsin","Wisconsin Public Service Corp.","D-6690-UR-116 (gas)","Natural Gas","Distribution","2004-12-21","Fully Litigated",11.5,57.35,5.96,5.54]
["Wisconsin","Madison Gas and Electric Co.","D-3270-UR-113 (gas)","Natural Gas","Distribution","2004-12-22","Fully Litigated",11.5,57.64,5.96,5.54]
["Washington","Puget Sound Energy Inc.","D-UG-04-0640","Natural Gas","Distribution","2005-02-18","Fully Litigated",10.3,43,5.79,4.5100000000000007]
["Michigan","DTE Gas Co.","C-U-13898","Natural Gas","Distribution","2005-04-28","Fully Litigated",11,39.31,5.83,5.17]
["Wisconsin","Wisconsin Power and Light Co","D-6680-UR-114 (gas)","Natural Gas","Distribution","2005-07-19","Fully Litigated",11.5,61.75,5.4,6.1]
["Arkansas","CenterPoint Energy Resources","D-04-121-U","Natural Gas","Distribution","2005-09-19","Fully Litigated",9.4499999999999993,31.8,5.51,3.9399999999999995]
["Illinois","Northern Illinois Gas Co.","D-04-0779","Natural Gas","Distribution","2005-09-30","Fully Litigated",10.51,56.37,5.51,5]
["Arkansas","Black Hills Energy Arkansas","D-04-176-U","Natural Gas","Distribution","2005-11-02","Fully Litigated",9.6999999999999993,33.03,5.5,4.1999999999999993]
["Massachusetts","Eversource Gas Company of MA","DTE-05-27","Natural Gas","Distribution","2005-11-30","Fully Litigated",10,53.95,5.77,4.2300000000000004]
["Arkansas","Arkansas Oklahoma Gas Corp.","D-05-006-U","Natural Gas","Distribution","2005-12-09","Fully Litigated",9.6999999999999993,41.04,5.77,3.9299999999999997]
["Wisconsin","Madison Gas and Electric Co.","D-3270-UR-114 (gas)","Natural Gas","Distribution","2005-12-12","Fully Litigated",11,56.65,5.77,5.23]
["Georgia","Atmos Energy Corp.","D-20298-U","Natural Gas","Distribution","2005-12-20","Fully Litigated",10.130000000000001,45,5.88,4.2500000000000009]
["Maryland","Baltimore Gas and Electric Co.","C-9036","Natural Gas","Distribution","2005-12-21","Fully Litigated",11,48.4,5.88,5.12]
["Wisconsin","Wisconsin Public Service Corp.","D-6690-UR-117 (gas)","Natural Gas","Distribution","2005-12-22","Fully Litigated",11,59.73,5.88,5.12]
["Kentucky","Duke Energy Kentucky Inc.","C-2005-00042","Natural Gas","Distribution","2005-12-22","Fully Litigated",10.199999999999999,54.45,5.88,4.3199999999999994]
["Wisconsin","Northern States Power Co.","D-4220-UR-114 (gas)","Natural Gas","Distribution","2006-01-05","Fully Litigated",11,53.66,5.88,5.12]
["Wisconsin","Wisconsin Electric Power Co.","D-05-UR-102 (WEP-GAS)","Natural Gas","Distribution","2006-01-25","Fully Litigated",11.2,56.34,5.82,5.379999999999999]
["Wisconsin","Wisconsin Gas LLC","D-05-UR-102 (WG)","Natural Gas","Distribution","2006-01-25","Fully Litigated",11.2,50.2,5.82,5.379999999999999]
["Arizona","Southwest Gas Corp.","D-G-01551A-04-0876","Natural Gas","Distribution","2006-02-15","Fully Litigated",9.5,40,5.75,3.75]
["Nevada","Sierra Pacific Power Co.","D-05-10005","Natural Gas","Distribution","2006-04-26","Fully Litigated",10.6,40.76,5.98,4.6199999999999992]
["Virginia","Virginia Natural Gas Inc.","C-PUE-2005-00057","Natural Gas","Distribution","2006-07-24","Fully Litigated",10,44.96,6.4,3.5999999999999996]
["Minnesota","CenterPoint Energy Resources","D-G-008-GR-05-1380","Natural Gas","Distribution","2006-11-02","Fully Litigated",9.7100000000000009,46.14,6,3.7100000000000009]
["Michigan","Consumers Energy Co.","C-U-14547","Natural Gas","Distribution","2006-11-21","Fully Litigated",11,35.06,5.98,5.0199999999999996]
["Washington","Puget Sound Energy Inc.","D-UG-06-0267","Natural Gas","Distribution","2007-01-05","Fully Litigated",10.4,44,5.8,4.6000000000000005]
["Wisconsin","Wisconsin Public Service Corp.","D.6690-UR-118 (gas)","Natural Gas","Distribution","2007-01-11","Fully Litigated",10.9,57.46,5.8,5.1000000000000005]
["Wisconsin","Wisconsin Power and Light Co","D.6680-UR-115 (gas)","Natural Gas","Distribution","2007-01-19","Fully Litigated",10.8,54.13,5.81,4.9900000000000011]
["Pennsylvania","UGI Central Penn Gas Inc.","C-R-00061398","Natural Gas","Distribution","2007-02-08","Fully Litigated",10.4,51.79,5.81,4.5900000000000007]
["Missouri","Missouri Gas Energy","C-GR-2006-0422","Natural Gas","Distribution","2007-03-22","Fully Litigated",10.5,36.06,5.9,4.5999999999999996]
["Texas","Atmos Energy Corp.","D-GUD-9670 (Mid-Tex)","Natural Gas","Distribution","2007-03-29","Fully Litigated",10,48.1,5.9,4.0999999999999996]
["New Mexico","Public Service Co. of NM","C-06-00210-UT","Natural Gas","Distribution","2007-06-29","Fully Litigated",9.5299999999999994,51.8,5.99,3.5399999999999991]
["Nebraska","Black Hills Nebraska Gas LLC","D-NG-0041","Natural Gas","Distribution","2007-07-24","Fully Litigated",10.4,51,6.3,4.1000000000000005]
["Minnesota","Northern States Power Co.","D-G-002-GR-06-1429","Natural Gas","Distribution","2007-09-10","Fully Litigated",9.7100000000000009,51.98,6.25,3.4600000000000009]
["Maryland","Washington Gas Light Co.","C-9104","Natural Gas","Distribution","2007-11-15","Fully Litigated",10,53.02,6.11,3.8899999999999997]
["Arizona","UNS Gas Inc.","D-G-04204A-06-0463","Natural Gas","Distribution","2007-11-27","Fully Litigated",10,50,6.11,3.8899999999999997]
["Wisconsin","Madison Gas and Electric Co.","D-3270-UR-115 (gas)","Natural Gas","Distribution","2007-12-14","Fully Litigated",10.8,57.36,6.11,4.6900000000000004]
["New York","Natl Fuel Gas Distribution Cor","C-07-G-0141","Natural Gas","Distribution","2007-12-21","Fully Litigated",9.1,44.35,5.97,3.13]
["Wisconsin","Northern States Power Co.","D-4220-UR-115 (gas)","Natural Gas","Distribution","2008-01-08","Fully Litigated",10.75,52.51,5.97,4.78]
["Wisconsin","Wisconsin Electric Power Co.","D-5-UR-103 (WEP-GAS)","Natural Gas","Distribution","2008-01-17","Fully Litigated",10.75,54.36,6.16,4.59]
["Wisconsin","Wisconsin Gas LLC","D-5-UR-103 (WG)","Natural Gas","Distribution","2008-01-17","Fully Litigated",10.75,46.64,6.16,4.59]
["Illinois","The Peoples Gas Light & Coke C","D-07-0242","Natural Gas","Distribution","2008-02-05","Fully Litigated",10.19,56,6.16,4.0299999999999994]
["Illinois","North Shore Gas Co.","D-07-0241","Natural Gas","Distribution","2008-02-05","Fully Litigated",9.99,56,6.16,3.83]
["Utah","Questar Gas Co.","D-07-057-13","Natural Gas","Distribution","2008-06-27","Fully Litigated",10,51.38,6.27,3.7300000000000004]
["Georgia","Atmos Energy Corp.","D-27163-U","Natural Gas","Distribution","2008-09-19","Fully Litigated",10.7,45,6.37,4.3299999999999992]
["Illinois","Ameren Illinois","D-07-0588 (CILCO)","Natural Gas","Distribution","2008-09-24","Fully Litigated",10.68,46.5,6.37,4.3099999999999996]
["Illinois","Ameren Illinois","D-07-0589 (CIPS)","Natural Gas","Distribution","2008-09-24","Fully Litigated",10.68,47.91,6.37,4.3099999999999996]
["Illinois","Ameren Illinois","D-07-0590 (IP)","Natural Gas","Distribution","2008-09-24","Fully Litigated",10.68,51.76,6.37,4.3099999999999996]
["Rhode Island","Narragansett Electric Co.","D-3943","Natural Gas","Distribution","2008-11-24","Fully Litigated",10.5,47.71,7.56,2.9400000000000004]
["Arizona","Southwest Gas Corp.","D-G-01551A-07-0504","Natural Gas","Distribution","2008-12-24","Fully Litigated",10,43.44,7.6,2.4000000000000004]
["Massachusetts","Liberty Utilities (NE Nat Gas)","DPU 08-35","Natural Gas","Distribution","2009-02-02","Fully Litigated",10.050000000000001,34.19,6.54,{"$f":"H646-J646","v":3.5100000000000007}]
["Illinois","Northern Illinois Gas Co.","D-08-0363","Natural Gas","Distribution","2009-03-25","Fully Litigated",10.17,51.07,6.3,3.87]
["Florida","Peoples Gas System","D-080318-GU","Natural Gas","Distribution","2009-05-05","Fully Litigated",10.75,48.51,6.42,4.33]
["New Hampshire","Liberty Utilities EnergyNorth","D-DG-08-009","Natural Gas","Distribution","2009-05-29","Fully Litigated",9.5399999999999991,50,6.48,3.0599999999999987]
["New York","Central Hudson Gas & Electric","C-08-G-0888","Natural Gas","Distribution","2009-06-22","Fully Litigated",10,47,6.49,3.51]
["Minnesota","Minnesota Energy Resources","D-G-007,011/GR-08-835","Natural Gas","Distribution","2009-06-29","Fully Litigated",10.210000000000001,48.77,6.49,3.7200000000000006]
["Connecticut","CT Natural Gas Corp.","D-08-12-06","Natural Gas","Distribution","2009-06-30","Fully Litigated",9.31,52.52,6.49,2.8200000000000003]
["Connecticut","The Sthrn CT Gas Co","D-08-12-07","Natural Gas","Distribution","2009-07-17","Fully Litigated",9.26,52,6.2,3.0599999999999996]
["Nevada","Southwest Gas Corp.","D-09-04003 (Southern)","Natural Gas","Distribution","2009-10-28","Fully Litigated",10.15,47.09,5.53,4.62]
["Nevada","Southwest Gas Corp.","D-09-04003 (Northern)","Natural Gas","Distribution","2009-10-28","Fully Litigated",10.15,47.09,5.53,4.62]
["Massachusetts","Eversource Gas Company of MA","DPU 09-30","Natural Gas","Distribution","2009-10-30","Fully Litigated",9.9499999999999993,53.57,5.53,4.419999999999999]
["West Virginia","Hope Gas Inc.","C-08-1783-G-42T","Natural Gas","Distribution","2009-11-20","Fully Litigated",9.4499999999999993,42.34,5.55,3.8999999999999995]
["Wisconsin","Wisconsin Gas LLC","D-5-UR-104 (WG)","Natural Gas","Distribution","2009-12-18","Fully Litigated",10.5,46.62,5.64,4.8600000000000003]
["Wisconsin","Wisconsin Electric Power Co.","D-5-UR-104 (WEP-GAS)","Natural Gas","Distribution","2009-12-18","Fully Litigated",10.4,53.02,5.64,4.7600000000000007]
["Wisconsin","Wisconsin Power and Light Co","D-6680-UR-117 (gas)","Natural Gas","Distribution","2009-12-18","Fully Litigated",10.4,50.38,5.64,4.7600000000000007]
["Wisconsin","Madison Gas and Electric Co.","D-3270-UR-116 (gas)","Natural Gas","Distribution","2009-12-22","Fully Litigated",10.4,55.34,5.64,4.7600000000000007]
["Washington","Avista Corp.","D-UG-090135","Natural Gas","Distribution","2009-12-22","Fully Litigated",10.199999999999999,46.5,5.64,4.5599999999999996]
["Minnesota","CenterPoint Energy Resources","D-G-008/GR-08-1075","Natural Gas","Distribution","2010-01-11","Fully Litigated",10.24,52.55,5.64,4.6000000000000005]
["Illinois","North Shore Gas Co.","D-09-0166","Natural Gas","Distribution","2010-01-21","Fully Litigated",10.33,56,5.79,4.54]
["Illinois","The Peoples Gas Light & Coke C","D-09-0167","Natural Gas","Distribution","2010-01-21","Fully Litigated",10.23,56,5.79,4.4400000000000004]
["Texas","Atmos Energy Corp.","D-GUD 9869 (Mid-Tex)","Natural Gas","Distribution","2010-01-26","Fully Litigated",10.4,48.91,5.79,4.6100000000000003]
["Missouri","Missouri Gas Energy","C-GR-2009-0355","Natural Gas","Distribution","2010-02-10","Fully Litigated",10,38.659999999999997,5.79,4.21]
["Texas","CenterPoint Energy Resources","D-GUD 9902","Natural Gas","Distribution","2010-02-23","Fully Litigated",10.5,55.6,5.77,4.7300000000000004]
["Nebraska","Black Hills Gas Distribution","D-NG-0060","Natural Gas","Distribution","2010-03-09","Fully Litigated",9.6,49.96,5.77,3.83]
["Illinois","MidAmerican Energy Co.","D-09-0312","Natural Gas","Distribution","2010-03-24","Fully Litigated",10.130000000000001,47.08,5.87,4.2600000000000007]
["Georgia","Atmos Energy Corp.","D-30442","Natural Gas","Distribution","2010-03-31","Fully Litigated",10.7,47.7,5.87,4.8299999999999992]
["Arizona","UNS Gas Inc.","D-G-04204A-08-0571","Natural Gas","Distribution","2010-04-01","Fully Litigated",9.5,49.9,5.87,3.63]
["Washington","Puget Sound Energy Inc.","D-UG-090705","Natural Gas","Distribution","2010-04-02","Fully Litigated",10.1,46,5.87,4.2299999999999995]
["Illinois","Ameren Illinois","D-09-0309 (CILCO)","Natural Gas","Distribution","2010-04-29","Fully Litigated",9.4,43.61,5.84,3.5600000000000005]
["Illinois","Ameren Illinois","D-09-0311 (IP)","Natural Gas","Distribution","2010-04-29","Fully Litigated",9.4,43.55,5.84,3.5600000000000005]
["Illinois","Ameren Illinois","D-09-0310 (CIPS)","Natural Gas","Distribution","2010-04-29","Fully Litigated",9.19,48.67,5.84,3.3499999999999996]
["Michigan","Consumers Energy Co.","C-U-15986","Natural Gas","Distribution","2010-05-17","Fully Litigated",10.55,40.78,5.81,4.7400000000000011]
["Tennessee","Chattanooga Gas Co.","D-09-00183","Natural Gas","Distribution","2010-05-24","Fully Litigated",10.050000000000001,46.06,5.81,4.2400000000000011]
["Michigan","DTE Gas Co.","C-U-15985","Natural Gas","Distribution","2010-06-03","Fully Litigated",11,38.78,5.81,5.19]
["Nebraska","Black Hills Nebraska Gas LLC","D-NG-0061","Natural Gas","Distribution","2010-08-17","Fully Litigated",10.1,52,5.26,4.84]
["Kentucky","Delta Natural Gas Co.","C-2010-00116","Natural Gas","Distribution","2010-10-21","Fully Litigated",10.4,44.49,5.01,5.3900000000000006]
["Massachusetts","Boston Gas Co.","D.P.U. 10-55 (BG)","Natural Gas","Distribution","2010-11-02","Fully Litigated",9.75,50,5.01,4.74]
["Massachusetts","Colonial Gas Co.","D.P.U. 10-55 (CG)","Natural Gas","Distribution","2010-11-02","Fully Litigated",9.75,50,5.01,4.74]
["Georgia","Atlanta Gas Light Co.","D-31647","Natural Gas","Distribution","2010-11-03","Fully Litigated",10.75,51,5.01,5.74]
["Minnesota","Northern States Power Co.","D-G-002/GR-09-1153","Natural Gas","Distribution","2010-12-06","Fully Litigated",10.09,52.46,5.0999999999999996,4.99]
["Maryland","Baltimore Gas and Electric Co.","C-9230 (gas)","Natural Gas","Distribution","2010-12-06","Fully Litigated",9.56,51.93,5.0999999999999996,4.4600000000000009]
["Texas","Texas Gas Service Co.","D-GUD 9988, 9992","Natural Gas","Distribution","2010-12-14","Fully Litigated",10.33,59.24,5.0999999999999996,5.23]
["Nevada","Sierra Pacific Power Co.","D-10-06002","Natural Gas","Distribution","2010-12-20","Fully Litigated",10.1,44.11,5.37,4.7299999999999995]
["Wyoming","Black Hills Gas Distribution","D-30022-148-GR-10","Natural Gas","Distribution","2010-12-23","Fully Litigated",9.92,50.34,5.37,4.55]
["Wisconsin","Madison Gas and Electric Co.","D-3270-UR-117 (gas)","Natural Gas","Distribution","2011-01-12","Fully Litigated",10.3,58.06,5.37,4.9300000000000006]
["Wisconsin","Wisconsin Public Service Corp.","D-6690-UR-120 (gas)","Natural Gas","Distribution","2011-01-13","Fully Litigated",10.3,51.65,5.37,4.9300000000000006]
["Massachusetts","Liberty Utilities (NE Nat Gas)","DPU 10-114","Natural Gas","Distribution","2011-03-31","Fully Litigated",9.4499999999999993,50.17,5.68,3.7699999999999996]
["Connecticut","Yankee Gas Services Co.","D-10-12-02","Natural Gas","Distribution","2011-06-29","Fully Litigated",8.83,52.2,5.32,3.51]
["Massachusetts","Fitchburg Gas & Electric Light","DPU 11-02","Natural Gas","Distribution","2011-08-01","Fully Litigated",9.1999999999999993,42.88,5.26,3.9399999999999995]
["Maryland","Washington Gas Light Co.","C-9267","Natural Gas","Distribution","2011-11-14","Fully Litigated",9.6,57.88,4.4800000000000004,5.1199999999999992]
["Wisconsin","Northern States Power Co.","D-4220-UR-117 (gas)","Natural Gas","Distribution","2011-12-22","Fully Litigated",10.4,52.59,4.25,6.15]
["Illinois","North Shore Gas Co.","D-11-0280","Natural Gas","Distribution","2012-01-10","Fully Litigated",9.4499999999999993,50,4.25,5.1999999999999993]
["Illinois","The Peoples Gas Light & Coke C","D-11-0281","Natural Gas","Distribution","2012-01-10","Fully Litigated",9.4499999999999993,49,4.25,5.1999999999999993]
["Illinois","Ameren Illinois","D-11-0282 (gas)","Natural Gas","Distribution","2012-01-10","Fully Litigated",9.06,53.27,4.25,4.8100000000000005]
["Arizona","UNS Gas Inc.","D-G-04204A-11-0158","Natural Gas","Distribution","2012-04-24","Fully Litigated",9.75,50.82,4.4800000000000004,5.27]
["Washington","Puget Sound Energy Inc.","D-UG-111049","Natural Gas","Distribution","2012-05-07","Fully Litigated",9.8000000000000007,48,4.4800000000000004,5.32]
["Nebraska","Black Hills Gas Distribution","D-NG-0067","Natural Gas","Distribution","2012-05-22","Fully Litigated",9.6,51.16,4.4000000000000004,5.1999999999999993]
["Minnesota","Minnesota Energy Resources","D-G-007,011/GR-10-977","Natural Gas","Distribution","2012-05-24","Fully Litigated",9.6999999999999993,50.48,4.4000000000000004,5.2999999999999989]
["Wisconsin","Wisconsin Power and Light Co","D-6680-UR-118 (gas)","Natural Gas","Distribution","2012-06-15","Fully Litigated",10.4,49.31,4.2,6.2]
["Oregon","Northwest Natural Gas Co.","D-UG-221","Natural Gas","Distribution","2012-10-26","Fully Litigated",9.5,50,4.0199999999999996,5.48]
["Nevada","Southwest Gas Corp.","D-12-04005 (Southern)","Natural Gas","Distribution","2012-10-31","Fully Litigated",10,42.74,4.0199999999999996,5.98]
["West Virginia","Mountaineer Gas Co.","C-11-1627-G-42T","Natural Gas","Distribution","2012-10-31","Fully Litigated",9.9,48.03,4.0199999999999996,5.8800000000000008]
["Nevada","Southwest Gas Corp.","D-12-04005 (Northern)","Natural Gas","Distribution","2012-10-31","Fully Litigated",9.3000000000000007,59.06,4.0199999999999996,5.2800000000000011]
["Massachusetts","Eversource Gas Company of MA","DPU 12-25","Natural Gas","Distribution","2012-11-01","Fully Litigated",9.4499999999999993,53.7,4.0199999999999996,5.43]
["Wisconsin","Madison Gas and Electric Co.","D-3270-UR-118 (gas)","Natural Gas","Distribution","2012-11-09","Fully Litigated",10.3,59.09,4.0199999999999996,{"$f":"H710-J710","v":6.2800000000000011}]
["Wisconsin","Wisconsin Gas LLC","D-05-UR-106 (WG)","Natural Gas","Distribution","2012-11-28","Fully Litigated",10.5,46.75,3.91,6.59]
["Wisconsin","Wisconsin Electric Power Co.","D-05-UR-106 (WEP-Gas)","Natural Gas","Distribution","2012-11-28","Fully Litigated",10.4,52.09,3.91,6.49]
["Texas","Atmos Energy Corp.","D-GUD-10170 (Mid-Tex)","Natural Gas","Distribution","2012-12-04","Fully Litigated",10.5,51.69,3.91,6.59]
["California","Pacific Gas and Electric Co.","Ap-12-04-018 (Gas)","Natural Gas","Distribution","2012-12-20","Fully Litigated",10.4,52,3.84,6.5600000000000005]
["California","San Diego Gas & Electric Co.","Ap-12-04-016 (Gas)","Natural Gas","Distribution","2012-12-20","Fully Litigated",10.3,52,3.84,6.4600000000000009]
["California","Southern California Gas Co.","Ap-12-04-017","Natural Gas","Distribution","2012-12-20","Fully Litigated",10.1,52,3.84,6.26]
["Maryland","Baltimore Gas and Electric Co.","C-9299 (gas)","Natural Gas","Distribution","2013-02-22","Fully Litigated",9.6,48.4,4.1500000000000004,5.4499999999999993]
["District of Columbia","Washington Gas Light Co.","FC-1093","Natural Gas","Distribution","2013-05-10","Fully Litigated",9.25,59.3,4.2,5.05]
["Illinois","North Shore Gas Co.","D-12-0511","Natural Gas","Distribution","2013-06-18","Fully Litigated",9.2799999999999994,50.32,4.17,5.1099999999999994]
["Illinois","The Peoples Gas Light & Coke C","D-12-0512","Natural Gas","Distribution","2013-06-18","Fully Litigated",9.2799999999999994,50.43,4.17,5.1099999999999994]
["Maryland","Columbia Gas of Maryland Inc","C-9316","Natural Gas","Distribution","2013-09-23","Fully Litigated",9.6,53.84,4.7300000000000004,4.8699999999999992]
["Wisconsin","Wisconsin Public Service Corp.","D-6690-UR-122 (Gas)","Natural Gas","Distribution","2013-11-06","Fully Litigated",10.199999999999999,50.14,4.8,5.3999999999999995]
["Maryland","Washington Gas Light Co.","C-9322","Natural Gas","Distribution","2013-11-22","Fully Litigated",9.5,53.02,4.7,4.8]
["Wisconsin","Northern States Power Co.","D-4220-UR-119 (Gas)","Natural Gas","Distribution","2013-12-05","Fully Litigated",10.199999999999999,52.54,4.7,5.4999999999999991]
["Maryland","Baltimore Gas and Electric Co.","C-9326 (gas)","Natural Gas","Distribution","2013-12-13","Fully Litigated",9.6,51.05,4.7,4.8999999999999995]
["Nevada","Sierra Pacific Power Co.","D-13-06003","Natural Gas","Distribution","2013-12-16","Fully Litigated",9.73,46.94,4.7699999999999996,4.9600000000000009]
["Illinois","Ameren Illinois","D-13-0192","Natural Gas","Distribution","2013-12-18","Fully Litigated",9.08,51.68,4.7699999999999996,4.3100000000000005]
["Colorado","Public Service Co. of CO","D-12AL-1268G","Natural Gas","Distribution","2013-12-23","Fully Litigated",9.7200000000000006,56.06,4.7699999999999996,4.9500000000000011]
["Connecticut","CT Natural Gas Corp.","D-13-06-08","Natural Gas","Distribution","2014-01-22","Fully Litigated",9.18,52.52,4.8099999999999996,4.37]
["Utah","Questar Gas Co.","D-13-057-05","Natural Gas","Distribution","2014-02-21","Fully Litigated",9.85,52.07,4.63,5.22]
["Massachusetts","Eversource Gas Company of MA","DPU 13-75","Natural Gas","Distribution","2014-02-28","Fully Litigated",9.5500000000000007,53.68,4.63,4.9200000000000008]
["Kentucky","Atmos Energy Corp.","C-2013-00148","Natural Gas","Distribution","2014-04-22","Fully Litigated",9.8000000000000007,49.16,4.51,5.2900000000000009]
["Minnesota","CenterPoint Energy Resources","D-G-008/GR-13-316","Natural Gas","Distribution","2014-05-08","Fully Litigated",9.59,52.6,4.51,5.08]
["Wisconsin","Wisconsin Power and Light Co","D-6680-UR-119 (Gas)","Natural Gas","Distribution","2014-06-06","Fully Litigated",10.4,50.46,4.41,5.99]
["California","Southwest Gas Corp.","A-12-12-024 (SoCal)","Natural Gas","Distribution","2014-06-12","Fully Litigated",10.1,55,4.41,5.6899999999999995]
["California","Southwest Gas Corp.","A-12-12-024 (NoCal)","Natural Gas","Distribution","2014-06-12","Fully Litigated",10.1,55,4.41,5.6899999999999995]
["California","Southwest Gas Corp.","A-12-12-024 (LkTah)","Natural Gas","Distribution","2014-06-12","Fully Litigated",10.1,55,4.41,5.6899999999999995]
["Minnesota","Minnesota Energy Resources","D-G-011/GR-13-617","Natural Gas","Distribution","2014-09-24","Fully Litigated",9.35,50.31,4.13,5.22]
["Missouri","Summit Natural Gas of Missouri","C-GR-2014-0086","Natural Gas","Distribution","2014-10-29","Fully Litigated",10.8,57,4.24,6.5600000000000005]
["Wisconsin","Wisconsin Public Service Corp.","D-6690-UR-123 (Gas)","Natural Gas","Distribution","2014-11-06","Fully Litigated",10.199999999999999,50.28,4.24,5.9599999999999991]
["Wisconsin","Wisconsin Gas LLC","D-05-UR-107 (WG)","Natural Gas","Distribution","2014-11-14","Fully Litigated",10.3,48.91,4.24,6.0600000000000005]
["Wisconsin","Wisconsin Electric Power Co.","D-05-UR-107 (WEP-Gas)","Natural Gas","Distribution","2014-11-14","Fully Litigated",10.199999999999999,51.9,4.24,5.9599999999999991]
["Wisconsin","Madison Gas and Electric Co.","D-3270-UR-120 (Gas)","Natural Gas","Distribution","2014-11-26","Fully Litigated",10.199999999999999,58.96,4.0599999999999996,6.14]
["Illinois","North Shore Gas Co.","D-14-0224","Natural Gas","Distribution","2015-01-21","Fully Litigated",9.0500000000000007,50.48,3.95,5.1000000000000005]
["Illinois","The Peoples Gas Light & Coke C","D-14-0225","Natural Gas","Distribution","2015-01-21","Fully Litigated",9.0500000000000007,50.33,3.95,5.1000000000000005]
["Massachusetts","NSTAR Gas Co.","DPU 14-150","Natural Gas","Distribution","2015-10-30","Fully Litigated",9.8000000000000007,52.1,4.3899999999999997,5.410000000000001]
["Wisconsin","Wisconsin Public Service Corp.","D-6690-UR-124 (Gas)","Natural Gas","Distribution","2015-11-19","Fully Litigated",10,50.47,4.29,5.71]
["Wisconsin","Northern States Power Co.","D-4220-UR-121 (Gas)","Natural Gas","Distribution","2015-12-03","Fully Litigated",10,52.49,4.29,5.71]
["Colorado","Public Service Co. of CO","D-15AL-0135G","Natural Gas","Distribution","2016-02-16","Fully Litigated",9.5,56.51,4.2699999999999996,5.23]
["Oregon","Avista Corp.","D-UG 288","Natural Gas","Distribution","2016-02-29","Fully Litigated",9.4,50,4.2699999999999996,5.1300000000000008]
["Massachusetts","Fitchburg Gas & Electric Light","DPU 15-81","Natural Gas","Distribution","2016-04-29","Fully Litigated",9.8000000000000007,52.17,4.16,5.6400000000000006]
["Minnesota","CenterPoint Energy Resources","D-G-008/GR-15-424","Natural Gas","Distribution","2016-05-05","Fully Litigated",9.49,50,4.16,5.33]
["Maryland","Baltimore Gas and Electric Co.","C-9406 (gas)","Natural Gas","Distribution","2016-06-03","Fully Litigated",9.65,51.9,4,5.65]
["Texas","Texas Gas Service Co.","D-GUD-10506","Natural Gas","Distribution","2016-09-27","Fully Litigated",9.5,60.1,3.59,5.91]
["Minnesota","Minnesota Energy Resources","D-G-011/GR-15-736","Natural Gas","Distribution","2016-09-29","Fully Litigated",9.11,50.32,3.59,5.52]
["Wisconsin","Madison Gas and Electric Co.","D-3270-UR-121 (Gas)","Natural Gas","Distribution","2016-11-09","Fully Litigated",9.8000000000000007,57.16,3.66,6.1400000000000006]
["Michigan","DTE Gas Co.","C-U-17999","Natural Gas","Distribution","2016-12-09","Fully Litigated",10.1,38.65,3.77,6.33]
["District of Columbia","Washington Gas Light Co.","FC-1137","Natural Gas","Distribution","2017-03-01","Fully Litigated",9.25,55.7,4.1399999999999997,5.1100000000000003]
["New York","Natl Fuel Gas Distribution Cor","C-16-G-0257","Natural Gas","Distribution","2017-04-20","Fully Litigated",8.6999999999999993,42.9,4.2300000000000004,4.4699999999999989]
["Idaho","Intermountain Gas Co.","C-INT-G-16-2","Natural Gas","Distribution","2017-04-28","Fully Litigated",9.5,50,4.2300000000000004,5.27]
["Michigan","Consumers Energy Co.","C-U-18124","Natural Gas","Distribution","2017-07-31","Fully Litigated",10.1,41.27,3.94,6.16]
["Alaska","ENSTAR Natural Gas Co.","D-U-16-066","Natural Gas","Distribution","2017-09-22","Fully Litigated",11.88,51.81,3.86,8.0200000000000014]
["Wisconsin","Northern States Power Co.","D-4220-UR-123 (Gas)","Natural Gas","Distribution","2017-12-07","Fully Litigated",9.8000000000000007,51.45,3.91,5.8900000000000006]
["Illinois","Northern Illinois Gas Co.","D-17-0124","Natural Gas","Distribution","2018-01-31","Fully Litigated",9.8000000000000007,52,3.79,6.0100000000000007]
["Missouri","Missouri Gas Energy","C-GR-2017-0216","Natural Gas","Distribution","2018-02-21","Fully Litigated",9.8000000000000007,54.16,3.86,5.9400000000000013]
["Missouri","Spire Missouri Inc.","C-GR-2017-0215","Natural Gas","Distribution","2018-02-21","Fully Litigated",9.8000000000000007,54.16,3.86,5.9400000000000013]
["Maine","Northern Utilities Inc.","D-2017-00065","Natural Gas","Distribution","2018-02-28","Fully Litigated",9.5,50,3.86,5.6400000000000006]
["Washington","Avista Corp.","D-UG-170486","Natural Gas","Distribution","2018-04-26","Fully Litigated",9.5,48.5,4.13,5.37]
["New Hampshire","Liberty Utilities EnergyNorth","D-DG-17-048","Natural Gas","Distribution","2018-04-27","Fully Litigated",9.3000000000000007,49.21,4.13,5.1700000000000008]
["Kentucky","Atmos Energy Corp.","C-2017-00349","Natural Gas","Distribution","2018-05-03","Fully Litigated",9.6999999999999993,52.57,4.13,5.5699999999999994]
["Michigan","DTE Gas Co.","C-U-18999","Natural Gas","Distribution","2018-09-13","Fully Litigated",10,38.299999999999997,4.2699999999999996,5.73]
["Massachusetts","Boston Gas Co.","DPU-17-170 (Boston Gas)","Natural Gas","Distribution","2018-09-28","Fully Litigated",9.5,53.04,4.26,5.24]
["Massachusetts","Colonial Gas Co.","DPU-17-170 (Colonial Gas)","Natural Gas","Distribution","2018-09-28","Fully Litigated",9.5,53.04,4.26,5.24]
["Tennessee","Chattanooga Gas Co.","D-18-00017","Natural Gas","Distribution","2018-10-15","Fully Litigated",9.8000000000000007,49.23,4.26,{"$f":"H774-J774","v":5.5400000000000009}]
["Minnesota","Minnesota Energy Resources","D-G-011/GR-17-563","Natural Gas","Distribution","2018-11-08","Fully Litigated",9.6999999999999993,50.9,4.32,5.379999999999999]
["Maryland","Washington Gas Light Co.","C-9481","Natural Gas","Distribution","2018-12-11","Fully Litigated",9.6999999999999993,51.69,4.45,5.2499999999999991]
["Colorado","Public Service Co. of CO","D-17AL-0363G","Natural Gas","Distribution","2018-12-21","Fully Litigated",9.35,54.6,4.5199999999999996,4.83]
["Nevada","Southwest Gas Corp.","D-18-05031 (Southern)","Natural Gas","Distribution","2018-12-24","Fully Litigated",9.25,49.66,4.5199999999999996,4.7300000000000004]
["Nevada","Southwest Gas Corp.","D-18-05031 (Northern)","Natural Gas","Distribution","2018-12-24","Fully Litigated",9.25,49.66,4.5199999999999996,4.7300000000000004]
["Maryland","Baltimore Gas and Electric Co.","C-9484","Natural Gas","Distribution","2019-01-04","Fully Litigated",9.8000000000000007,52.85,4.5199999999999996,5.2800000000000011]
["Kentucky","Atmos Energy Corp.","C-2018-00281","Natural Gas","Distribution","2019-05-07","Fully Litigated",9.65,58.06,4.16,5.49]
["Michigan","Consumers Energy Co.","C-U-20322","Natural Gas","Distribution","2019-09-26","Fully Litigated",9.9,41.78,3.29,6.61]
["Illinois","Northern Illinois Gas Co.","D-18-1775","Natural Gas","Distribution","2019-10-02","Fully Litigated",9.73,54.2,3.29,6.44]
["Louisiana","Entergy New Orleans LLC","D-UD-18-07 (gas)","Natural Gas","Distribution","2019-11-07","Fully Litigated",9.35,50,3.37,5.9799999999999995]
["Maryland","Columbia Gas of Maryland Inc","C-9609","Natural Gas","Distribution","2019-12-18","Fully Litigated",9.6,52.9,3.42,6.18]
["Georgia","Atlanta Gas Light Co.","D-42315","Natural Gas","Distribution","2019-12-19","Fully Litigated",10.25,56,3.42,6.83]
["California","San Diego Gas & Electric Co.","A-19-04-017 (Gas)","Natural Gas","Distribution","2019-12-19","Fully Litigated",10.199999999999999,52,3.42,6.7799999999999994]
["California","Southern California Gas Co.","A-19-04-018","Natural Gas","Distribution","2019-12-19","Fully Litigated",10.050000000000001,52,3.42,6.6300000000000008]
["Virginia","Washington Gas Light Co.","C-PUR-2018-00080","Natural Gas","Distribution","2019-12-20","Fully Litigated",9.1999999999999993,53.48,3.42,5.7799999999999994]
["Virginia","Roanoke Gas Co.","C-PUR-2018-00013","Natural Gas","Distribution","2020-01-24","Fully Litigated",9.44,59.64,3.4,6.0399999999999991]
["Kansas","Atmos Energy Corp.","D-19-ATMG-525-RTS","Natural Gas","Distribution","2020-02-24","Fully Litigated",9.1,56.32,3.29,5.81]
["Utah","Questar Gas Co.","D-19-057-02","Natural Gas","Distribution","2020-02-25","Fully Litigated",9.5,55,3.29,6.21]
["Maine","Northern Utilities Inc.","D-2019-00092","Natural Gas","Distribution","2020-03-26","Fully Litigated",9.48,50,3.11,6.370000000000001]
["Colorado","Black Hills Colorado Gas Inc.","D-19AL-0075G","Natural Gas","Distribution","2020-05-19","Fully Litigated",9.1999999999999993,50.15,3.19,6.01]
["Washington","Puget Sound Energy Inc.","D-UG-190530","Natural Gas","Distribution","2020-07-08","Fully Litigated",9.4,48.5,3.14,6.26]
["Nevada","Southwest Gas Corp.","D-20-02023 (Southern)","Natural Gas","Distribution","2020-09-25","Fully Litigated",9.25,49.26,2.73,6.52]
["Nevada","Southwest Gas Corp.","D-20-02023 (Northern)","Natural Gas","Distribution","2020-09-25","Fully Litigated",9.25,49.26,2.73,6.52]
["Massachusetts","NSTAR Gas Co.","DPU 19-120","Natural Gas","Distribution","2020-10-30","Fully Litigated",9.9,54.77,2.84,7.0600000000000005]
["Arizona","Southwest Gas Corp.","D-G-01551A-19-0055","Natural Gas","Distribution","2020-12-09","Fully Litigated",9.1,51.1,2.95,6.1499999999999995]
["Maryland","Baltimore Gas and Electric Co.","C-9645 (Gas)","Natural Gas","Distribution","2020-12-16","Fully Litigated",9.65,52,2.85,6.8000000000000007]
["Wisconsin","Wisconsin Power and Light Co","D-6680-UR-122 (Gas)","Natural Gas","Distribution","2020-12-23","Fully Litigated",10,52.53,2.85,7.15]
["Illinois","Ameren Illinois","D-20-0308","Natural Gas","Distribution","2021-01-13","Fully Litigated",9.67,52,2.85,6.82]
["Pennsylvania","Columbia Gas of Pennsylvania","D-R-2020-3018835","Natural Gas","Distribution","2021-02-19","Fully Litigated",9.86,54.19,2.91,6.9499999999999993]
["Maryland","Washington Gas Light Co.","C-9651","Natural Gas","Distribution","2021-04-09","Fully Litigated",9.6999999999999993,52.03,3.09,6.6099999999999994]
["Washington","Cascade Natural Gas Corp.","D-UG-200568","Natural Gas","Distribution","2021-05-18","Fully Litigated",9.4,49.1,3.3,6.1000000000000005]
["New York","Corning Natural Gas Corp.","C-20-G-0101","Natural Gas","Distribution","2021-05-19","Fully Litigated",8.8000000000000007,48,3.3,5.5000000000000009]
["Pennsylvania","PECO Energy Co","D-R-2020-3018929","Natural Gas","Distribution","2021-06-17","Fully Litigated",10.24,53.38,3.33,6.91]
["West Virginia","Hope Gas Inc.","C-20-0746-G-42T","Natural Gas","Distribution","2021-07-27","Fully Litigated",9.5399999999999991,46.26,3.16,6.379999999999999]
["Illinois","North Shore Gas Co.","D-20-0810","Natural Gas","Distribution","2021-09-08","Fully Litigated",9.67,51.58,2.95,6.72]
["Massachusetts","Boston Gas Co.","DPU 20-120","Natural Gas","Distribution","2021-09-30","Fully Litigated",9.6999999999999993,53.44,2.95,6.7499999999999991]
["Missouri","Spire Missouri Inc.","C-GR-2021-0108","Natural Gas","Distribution","2021-10-27","Fully Litigated",9.3699999999999992,49.86,2.96,6.4099999999999993]
["Illinois","Northern Illinois Gas Co.","D-21-0098","Natural Gas","Distribution","2021-11-18","Fully Litigated",9.75,54.46,3.09,6.66]
["Maryland","Columbia Gas of Maryland Inc","C-9664","Natural Gas","Distribution","2021-12-03","Fully Litigated",9.65,52.95,3.09,6.5600000000000005]
["Michigan","DTE Gas Co.","C-U-20940","Natural Gas","Distribution","2021-12-09","Fully Litigated",9.9,39.229999999999997,3.09,6.8100000000000005]
["Kentucky","Atmos Energy Corp.","C-2021-00214","Natural Gas","Distribution","2022-05-19","Fully Litigated",9.23,54.5,4.32,4.91]
["Arkansas","Black Hills Energy Arkansas","D-21-097-U","Natural Gas","Distribution","2022-10-10","Fully Litigated",9.6,45,4.76,4.84]
["Colorado","Public Service Co. of CO","D-22AL-0046G","Natural Gas","Distribution","2022-10-25","Fully Litigated",9.1999999999999993,53.78,5.28,3.919999999999999]
["California","San Diego Gas & Electric Co.","A-21-08-014 (Gas)","Natural Gas","Distribution","2022-11-03","Fully Litigated",10.199999999999999,52,5.28,4.919999999999999]
["California","Southern California Gas Co.","A-22-04-011","Natural Gas","Distribution","2022-12-15","Fully Litigated",9.8000000000000007,52,5.75,4.0500000000000007]
["Wisconsin","Wisconsin Public Service Corp.","D-6690-UR-127 (Gas)","Natural Gas","Distribution","2022-12-22","Fully Litigated",9.8000000000000007,53.4,5.75,4.0500000000000007]
["Utah","Dominion Energy Inc.","D-22-057-03","Natural Gas","Distribution","2022-12-23","Fully Litigated",9.6,51,5.75,3.8499999999999996]
["Wisconsin","Wisconsin Electric Power Co.","D-5-UR-110 (WEP-Gas)","Natural Gas","Distribution","2022-12-29","Fully Litigated",9.8000000000000007,53,5.75,4.0500000000000007]
["Wisconsin","Wisconsin Gas LLC","D-5-UR-110","Natural Gas","Distribution","2022-12-29","Fully Litigated",9.8000000000000007,53,5.75,{"$f":"H823-J823","v":4.0500000000000007}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[{"$f":"COUNTA(A6:A823)","v":818}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,{"$f":"COUNTA(F1367:F1462)","v":0}]

{"sheet":"5.1 CAPM","index":19,"n_rows":24,"n_cols":23,"rows_kept":24,"cut":false,"hidden":false,"merged":[[6,9,6,10],[6,12,6,13],[6,15,6,16],[6,18,6,19],[6,21,6,22]]}
[null,{"$f":"Input!G28","v":"Peoples Gas System"}]
[null,"Indicated Common Equity Cost Rate Through Use"]
[null,"of the Traditional Capital Asset Pricing Model (CAPM) and Empirical Capital Asset Pricing Model (ECAPM)"]
[]
[null,null,null,"[1]",null,"[2]",null,"[3]",null,"[4]",null,null,"[5]",null,null,"[6]",null,null,"[7]",null,null,"[8]"]
[]
[null,{"$f":"'6.1 Comp Earnings Criteria'!C7","v":"Proxy Group of Six Natural Gas Companies"},null,"Value Line Adjusted Beta",null,"Bloomberg Adjusted Beta",null,"Average Beta",null,"Market Risk Premium (1)",null,null,"Risk-Free Rate (2)",null,null,"Traditional CAPM Cost Rate",null,null,"ECAPM Cost Rate",null,null,"Indicated Common Equity Cost Rate (3)"]
[]
[{"$f":"'6.1 Comp Earnings Criteria'!A9","v":"ATO"},{"$f":"'Proxy Data Lookup'!B3","v":"Atmos Energy Corporation"},null,{"$f":"'MRP WP1'!C74","v":0.8},null,{"$f":"'Proxy Data Lookup'!G3","v":0.73475563526153564},null,{"$f":"IFERROR(ROUND(AVERAGE(D9:F9),2),\"NA\")","v":0.77},null,{"$f":"'MRP WP1'!$H$65","v":9.7498071769275878},"%",null,{"$f":"'MRP WP1'!$F$37","v":3.91},"%",null,{"$f":"IFERROR((H9*J9) + M9,\"NA\")","v":11.417351526234242},"%",null,{"$f":"IFERROR((0.75*(H9*J9))+(0.25*J9)+M9,\"NA\")","v":11.97796543890758},"%",null,{"$f":"IFERROR(ROUND(AVERAGE(P9:S9),2),\"NA\")","v":11.7},"%"]
[{"$f":"'6.1 Comp Earnings Criteria'!A10","v":"NJR"},{"$f":"'Proxy Data Lookup'!B4","v":"New Jersey Resources Corporation"},null,{"$f":"'MRP WP1'!C75","v":0.95},null,{"$f":"'Proxy Data Lookup'!G4","v":0.70650196075439453},null,{"$f":"IFERROR(ROUND(AVERAGE(D10:F10),2),\"NA\")","v":0.83},null,{"$f":"'MRP WP1'!$H$65","v":9.7498071769275878},null,null,{"$f":"'MRP WP1'!$F$37","v":3.91},null,null,{"$f":"IFERROR((H10*J10) + M10,\"NA\")","v":12.002339956849898},null,null,{"$f":"IFERROR((0.75*(H10*J10))+(0.25*J10)+M10,\"NA\")","v":12.416706761869321},null,null,{"$f":"IFERROR(ROUND(AVERAGE(P10:S10),2),\"NA\")","v":12.21}]
[{"$f":"'6.1 Comp Earnings Criteria'!A11","v":"NI"},{"$f":"'Proxy Data Lookup'!B5","v":"NiSource Inc."},null,{"$f":"'MRP WP1'!C76","v":0.85},null,{"$f":"'Proxy Data Lookup'!G5","v":0.73715859651565552},null,0.79,null,{"$f":"'MRP WP1'!$H$65","v":9.7498071769275878},null,null,{"$f":"'MRP WP1'!$F$37","v":3.91},null,null,11.612347669772795,null,null,12.124212546561493,null,null,11.87]
[{"$f":"'6.1 Comp Earnings Criteria'!A12","v":"NWN"},{"$f":"'Proxy Data Lookup'!B6","v":"Northwest Natural Holding Company"},null,{"$f":"'MRP WP1'!C77","v":0.8},null,{"$f":"'Proxy Data Lookup'!G6","v":0.52684015035629272},null,0.66,null,{"$f":"'MRP WP1'!$H$65","v":9.7498071769275878},null,null,{"$f":"'MRP WP1'!$F$37","v":3.91},null,null,10.344872736772208,null,null,11.173606346811054,null,null,10.76]
[{"$f":"'6.1 Comp Earnings Criteria'!A13","v":"OGS"},{"$f":"'Proxy Data Lookup'!B7","v":"ONE Gas, Inc."},null,{"$f":"'MRP WP1'!C78","v":0.8},null,{"$f":"'Proxy Data Lookup'!G7","v":0.58262908458709717},null,0.69,null,{"$f":"'MRP WP1'!$H$65","v":9.7498071769275878},null,null,{"$f":"'MRP WP1'!$F$37","v":3.91},null,null,10.637366952080036,null,null,11.392977008291924,null,null,11.02]
[{"$f":"'6.1 Comp Earnings Criteria'!A14","v":"SR"},{"$f":"'Proxy Data Lookup'!B8","v":"Spire Inc."},null,{"$f":"'MRP WP1'!C79","v":0.85},null,{"$f":"'Proxy Data Lookup'!G8","v":0.69245487451553345},null,0.77,null,{"$f":"'MRP WP1'!$H$65","v":9.7498071769275878},null,null,{"$f":"'MRP WP1'!$F$37","v":3.91},null,null,11.417351526234242,null,null,11.97796543890758,null,null,11.7]
[]
[null,"Mean",null,null,null,null,null,{"$f":"IFERROR(ROUND(AVERAGE(H9:H14),2),\"NA\")","v":0.75},null,null,null,null,null,null,null,{"$f":"IFERROR(ROUND(AVERAGE(P9:P14),2),\"NA\")","v":11.24},"%",null,{"$f":"IFERROR(ROUND(AVERAGE(S9:S14),2),\"NA\")","v":11.84},"%",null,{"$f":"IFERROR(ROUND(AVERAGE(V9:V14),2),\"NA\")","v":11.54},"%"]
[]
[null,"Median",null,null,null,null,null,{"$f":"IFERROR(ROUND(MEDIAN(H9:H14),2),\"NA\")","v":0.77},null,null,null,null,null,null,null,{"$f":"IFERROR(ROUND(MEDIAN(P9:P14),2),\"NA\")","v":11.42},"%",null,{"$f":"IFERROR(ROUND(MEDIAN(S9:S14),2),\"NA\")","v":11.98},"%",null,{"$f":"IFERROR(ROUND(MEDIAN(V9:V14),2),\"NA\")","v":11.7},"%"]
[]
[null,"Average of Mean and Median",null,null,null,null,null,{"$f":"IFERROR(ROUND(AVERAGE(H16:H18),2),\"NA\")","v":0.76},null,null,null,null,null,null,null,{"$f":"IFERROR(ROUND(AVERAGE(P16:P18),2),\"NA\")","v":11.33},"%",null,{"$f":"IFERROR(ROUND(AVERAGE(S16:S18),2),\"NA\")","v":11.91},"%",null,{"$f":"IFERROR(ROUND(AVERAGE(V16:V18),2),\"NA\")","v":11.62},"%"]
[]
[]
[]
[null,"Notes on page 2 of this Document."]

{"sheet":"5.2 CAPM Notes","index":20,"n_rows":62,"n_cols":15,"rows_kept":62,"cut":false,"hidden":false,"merged":[[60,1,60,12],[6,13,6,14],[4,1,4,14],[0,0,0,14],[1,0,1,14],[43,1,43,14]]}
[{"$f":"Input!G28","v":"Peoples Gas System"}]
["Notes to Accompany the Application of the CAPM and ECAPM"]
[]
["Notes:"]
["(1)","The market risk premium (MRP) is derived by using six different measures from three sources: Kroll, Value Line, and Bloomberg as illustrated below:"]
[]
[null,"Historical Data MRP Estimates:"]
[]
[null,{"$f":"CONCATENATE(\"Measure 1: Kroll Arithmetic Mean MRP \",MID(Input!E20,FIND(\"(\",Input!E20),11))","v":"Measure 1: Kroll Arithmetic Mean MRP (1926-2021)"}]
[]
[null,{"$f":"CONCATENATE(\"Arithmetic Mean Monthly Returns for Large Stocks \",MID(Input!E20,FIND(\"1\",Input!E20),9),\":\")","v":"Arithmetic Mean Monthly Returns for Large Stocks 1926-2021:"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"'MRP WP1'!H50","v":12.37},"%"]
[null,"Arithmetic Mean Income Returns on Long-Term Government Bonds:",null,null,null,null,null,null,null,null,null,null,null,{"$f":"'MRP WP1'!H52","v":5.0199999999999996}]
[null,"MRP based on Kroll Historical Data:",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N11-N12","v":7.35},"%"]
[]
[null,"Measure 2: Application of a Regression Analysis to Kroll Historical Data"]
[null,"(1926-2021)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"'MRP ERP WP'!AA42*100","v":8.7068916532172782},"%"]
[]
[null,"Measure 3: Application of the PRPM to Kroll Historical Data:"]
[null,{"$f":"CONCATENATE(\"(January 1926 - \",Input!G25,\")\")","v":"(January 1926 - December 2022)"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"'MRP WP1'!H47","v":10.862499418503081},"%"]
[]
[null,"Value Line MRP Estimates:"]
[]
[null,{"$f":"CONCATENATE(\"Measure 4: Value Line Projected MRP (Thirteen weeks ending \",TEXT('MRP WP1'!B7,\"mmmm dd, yyyy)\"))","v":"Measure 4: Value Line Projected MRP (Thirteen weeks ending December 30, 2022)"}]
[]
[null,"Total projected return on the market 3-5 years hence*:",null,null,null,null,null,null,null,null,null,null,null,{"$f":"'MRP WP1'!M22*100","v":16.580000000000002},"%"]
[null,"Projected Risk-Free Rate (see note 2):",null,null,null,null,null,null,null,null,null,null,null,{"$f":"'MRP WP1'!F37","v":3.91}]
[null,"MRP based on Value Line Summary & Index:",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N25-N26","v":12.670000000000002},"%"]
[null,null,"*Forcasted 3-5 year capital appreciation plus expected dividend yield"]
[]
[null,"Measure 5: Value Line Projected Return on the Market based on the S&P 500"]
[]
[null,"Total return on the Market based on the S&P 500:",null,null,null,null,null,null,null,null,null,null,null,{"$f":"'MRP WP3'!H504*100","v":15.671050750081154},"%"]
[null,"Projected Risk-Free Rate (see note 2):",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N54","v":3.91}]
[null,"MRP based on Value Line data",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(N32-N33,\"NA\")","v":11.761050750081154},"%"]
[]
[null,"Measure 6: Bloomberg Projected MRP"]
[]
[null,"Total return on the Market based on the S&P 500:",null,null,null,null,null,null,null,null,null,null,null,{"$f":"'MRP WP2'!Q504*100","v":11.058401239764015},"%"]
[null,"Projected Risk-Free Rate (see note 2):",null,null,null,null,null,null,null,null,null,null,null,{"$f":"'MRP WP1'!F37","v":3.91}]
[null,null,null,null,null,null,null,null,null,null,null,"MRP based on Bloomberg data",null,{"$f":"IFERROR(N38-N39,\"NA\")","v":7.1484012397640146},"%"]
[]
[null,null,null,null,null,null,null,null,null,null,null,"Average of Value Line, Kroll, and Bloomberg MRP:",null,{"$f":"AVERAGE(N13,N16,N19,N27,N34,N40)","v":9.7498071769275878},"%"]
[]
["(2)","For reasons explained in the direct testimony, the appropriate risk-free rate for cost of capital purposes is the average forecast of 30 year Treasury Bonds per the consensus of nearly 50 economists reported in Blue Chip Financial Forecasts. (See pages 10 and 11 of Document No. 4) The projection of the risk-free rate is illustrated below:"]
[]
[null,null,null,null,null,null,null,null,null,{"$f":"'MRP WP1'!B28","v":"First Quarter 2023"},null,null,null,{"$f":"'MRP WP1'!F28","v":4},"%"]
[null,null,null,null,null,null,null,null,null,{"$f":"'MRP WP1'!B29","v":"Second Quarter 2023"},null,null,null,{"$f":"'MRP WP1'!F29","v":4}]
[null,null,null,null,null,null,null,null,null,{"$f":"'MRP WP1'!B30","v":"Third Quarter 2023"},null,null,null,{"$f":"'MRP WP1'!F30","v":3.9}]
[null,null,null,null,null,null,null,null,null,{"$f":"'MRP WP1'!B31","v":"Fourth Quarter 2023"},null,null,null,{"$f":"'MRP WP1'!F31","v":3.9}]
[null,null,null,null,null,null,null,null,null,{"$f":"'MRP WP1'!B32","v":"First Quarter 2024"},null,null,null,{"$f":"'MRP WP1'!F32","v":3.8}]
[null,null,null,null,null,null,null,null,null,{"$f":"'MRP WP1'!B33","v":"Second Quarter 2024"},null,null,null,{"$f":"'MRP WP1'!F33","v":3.8}]
[null,null,null,null,null,null,null,null,null,{"$f":"'MRP WP1'!B34","v":"2024-2028"},null,null,null,{"$f":"'MRP WP1'!F34","v":3.9}]
[null,null,null,null,null,null,null,null,null,{"$f":"'MRP WP1'!B35","v":"2029-2033"},null,null,null,{"$f":"'MRP WP1'!F35","v":4}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND(AVERAGE(N46:N53),2)","v":3.91},"%"]
[]
["(3)","Average of Column 6 and Column 7."]
[]
["Sources of Information:"]
[null,"Value Line Summary and Index."]
[null,{"$f":"'4.8-4.9 Beta Adjusted ERP'!C49","v":"Blue Chip Financial Forecasts December 2, 2022 and January 1, 2022."}]
[null,{"$f":"'4.8-4.9 Beta Adjusted ERP'!C47","v":"Stocks, Bonds, Bills, and Inflation -  2022 SBBI Yearbook, Kroll."}]
[null,"Bloomberg Professional Services."]

{"sheet":"6.1 Comp Earnings Criteria","index":21,"n_rows":28,"n_cols":11,"rows_kept":28,"cut":false,"hidden":false,"merged":[[0,2,0,10],[1,2,1,10],[2,2,2,10]]}
[null,null,{"$f":"Input!G28","v":"Peoples Gas System"}]
[null,null,"Basis of Selection of Comparable Risk "]
[null,null,"Domestic Non-Price Regulated Companies"]
["TICKER"]
[null,null,null,null,"[1]",null,"[2]",null,"[3]",null,"[4]"]
["SYMBOL"]
[null,null,{"$f":"Input!I30","v":"Proxy Group of Six Natural Gas Companies"},null,"Value Line Adjusted Beta",null,"Unadjusted Beta",null,"Residual Standard Error of the Regression",null,"Standard Deviation of Beta"]
[]
[{"$f":"Input!A2","v":"ATO"},null,{"$f":"'Proxy Data Lookup'!B3","v":"Atmos Energy Corporation"},null,{"$f":"'Proxy Data Lookup'!F3","v":0.8},null,{"$f":"'Proxy Data Lookup'!H3","v":0.68},null,{"$f":"'Proxy Data Lookup'!K3","v":2.7458},null,{"$f":"'Proxy Data Lookup'!M3","v":6.8400000000000002E-2}]
[{"$f":"Input!A3","v":"NJR"},null,{"$f":"'Proxy Data Lookup'!B4","v":"New Jersey Resources Corporation"},null,{"$f":"'Proxy Data Lookup'!F4","v":1},null,{"$f":"'Proxy Data Lookup'!H4","v":0.94},null,{"$f":"'Proxy Data Lookup'!K4","v":2.9752000000000001},null,{"$f":"'Proxy Data Lookup'!M4","v":7.4099999999999999E-2}]
[{"$f":"Input!A4","v":"NI"},null,{"$f":"'Proxy Data Lookup'!B5","v":"NiSource Inc."},null,{"$f":"'Proxy Data Lookup'!F5","v":0.85},null,{"$f":"'Proxy Data Lookup'!H5","v":0.71},null,{"$f":"'Proxy Data Lookup'!K5","v":2.4801000000000002},null,{"$f":"'Proxy Data Lookup'!M5","v":6.1699999999999998E-2}]
[{"$f":"Input!A5","v":"NWN"},null,{"$f":"'Proxy Data Lookup'!B6","v":"Northwest Natural Holding Company"},null,{"$f":"'Proxy Data Lookup'!F6","v":0.85},null,{"$f":"'Proxy Data Lookup'!H6","v":0.7},null,{"$f":"'Proxy Data Lookup'!K6","v":3.1227999999999998},null,{"$f":"'Proxy Data Lookup'!M6","v":7.7700000000000005E-2}]
[{"$f":"Input!A6","v":"OGS"},null,{"$f":"'Proxy Data Lookup'!B7","v":"ONE Gas, Inc."},null,{"$f":"'Proxy Data Lookup'!F7","v":0.8},null,{"$f":"'Proxy Data Lookup'!H7","v":0.66},null,{"$f":"'Proxy Data Lookup'!K7","v":2.7000999999999999},null,{"$f":"'Proxy Data Lookup'!M7","v":6.7199999999999996E-2}]
[{"$f":"Input!A7","v":"SR"},null,{"$f":"'Proxy Data Lookup'!B8","v":"Spire Inc."},null,{"$f":"'Proxy Data Lookup'!F8","v":0.85},null,{"$f":"'Proxy Data Lookup'!H8","v":0.72},null,{"$f":"'Proxy Data Lookup'!K8","v":2.8254999999999999},null,{"$f":"'Proxy Data Lookup'!M8","v":7.0300000000000001E-2}]
[]
[null,null,"Average",null,{"$f":"ROUND(AVERAGE(E9:E14),2)","v":0.86},null,{"$f":"ROUND(AVERAGE(G9:G14),2)","v":0.74},null,{"$f":"ROUND(AVERAGE(I9:I14),4)","v":2.8083},null,{"$f":"ROUND(AVERAGE(K9:K14),4)","v":6.9900000000000004E-2}]
[]
[null,null,"Beta Range (+/- 2 std. Devs. of Beta)",null,{"$f":"G16-E19","v":0.6},null,{"$f":"G16+E19","v":0.88}]
[null,null,"   2 std. Devs. of Beta",null,{"$f":"ROUND((K16*2),2)","v":0.14000000000000001}]
[]
[null,null,"Residual Std. Err. Range (+/- 2 std."]
[null,null,"   Devs. of the Residual Std. Err.)",null,{"$f":"I16-E26","v":2.5615000000000001},null,{"$f":"I16+E26","v":3.0550999999999999}]
[]
[null,null,"Std. dev. of the Res. Std. Err.",null,{"$f":"ROUND((I16/22.7596),4)","v":0.1234}]
[]
[null,null,"2 std. devs. of the Res. Std. Err.",null,{"$f":"ROUND((2*E24),4)","v":0.24679999999999999}]
[]
[null,null,"Source of Information:",null,{"$f":"'6.2 Proxy Group Equivalent'!E54","v":"Value Line Proprietary Database, December 2022."}]

{"sheet":"6.2 Proxy Group Equivalent","index":22,"n_rows":54,"n_cols":11,"rows_kept":54,"cut":false,"hidden":false,"merged":[[0,2,0,10],[1,2,1,10],[2,2,2,10]]}
[null,null,{"$f":"Input!G28","v":"Peoples Gas System"}]
[null,null,"Proxy Group of Non-Price Regulated Companies"]
[null,null,"Comparable in Total Risk to the"]
[null,null,{"$f":"Input!I29","v":"Utility Proxy Group"}]
[]
[null,null,null,null,"[1]",null,"[2]",null,"[3]",null,"[4]"]
[]
["Ticker",null,{"$f":"'7.1 CEM Summary'!E7","v":"Proxy Group of Thirty Nine Non-Price Regulated Companies"},null,"Value Line Adjusted Beta",null,"Unadjusted Beta",null,"Residual Standard Error of the Regression",null,"Standard Deviation of Beta"]
[]
[{"$f":"'7.2 CEM DCF'!A9","v":"A"},null,{"$f":"'7.2 CEM DCF'!B9","v":"Agilent Technologies"},null,{"$f":"VLOOKUP($A10,'CEM Data Lookup'!$A:$P,6,FALSE)","v":0.85},null,{"$f":"VLOOKUP($A10,'CEM Data Lookup'!$A:$P,8,FALSE)","v":0.77},null,{"$f":"VLOOKUP($A10,'CEM Data Lookup'!$A:$P,13,FALSE)","v":2.6442000000000001},null,{"$f":"VLOOKUP($A10,'CEM Data Lookup'!$A:$P,15,FALSE)","v":6.5799999999999997E-2}]
[{"$f":"'7.2 CEM DCF'!A10","v":"ABT"},null,{"$f":"'7.2 CEM DCF'!B10","v":"Abbott Labs.        "},null,{"$f":"VLOOKUP($A11,'CEM Data Lookup'!$A:$P,6,FALSE)","v":0.9},null,{"$f":"VLOOKUP($A11,'CEM Data Lookup'!$A:$P,8,FALSE)","v":0.81},null,{"$f":"VLOOKUP($A11,'CEM Data Lookup'!$A:$P,13,FALSE)","v":2.7622},null,{"$f":"VLOOKUP($A11,'CEM Data Lookup'!$A:$P,15,FALSE)","v":6.88E-2}]
[{"$f":"'7.2 CEM DCF'!A11","v":"ADI"},null,{"$f":"'7.2 CEM DCF'!B11","v":"Analog Devices      "},null,{"$f":"VLOOKUP($A12,'CEM Data Lookup'!$A:$P,6,FALSE)","v":0.95},null,{"$f":"VLOOKUP($A12,'CEM Data Lookup'!$A:$P,8,FALSE)","v":0.87},null,{"$f":"VLOOKUP($A12,'CEM Data Lookup'!$A:$P,13,FALSE)","v":2.8416999999999999},null,{"$f":"VLOOKUP($A12,'CEM Data Lookup'!$A:$P,15,FALSE)","v":7.0699999999999999E-2}]
[{"$f":"'7.2 CEM DCF'!A12","v":"AIZ"},null,{"$f":"'7.2 CEM DCF'!B12","v":"Assurant Inc.       "},null,{"$f":"VLOOKUP($A13,'CEM Data Lookup'!$A:$P,6,FALSE)","v":0.95},null,{"$f":"VLOOKUP($A13,'CEM Data Lookup'!$A:$P,8,FALSE)","v":0.85},null,{"$f":"VLOOKUP($A13,'CEM Data Lookup'!$A:$P,13,FALSE)","v":2.7366000000000001},null,{"$f":"VLOOKUP($A13,'CEM Data Lookup'!$A:$P,15,FALSE)","v":6.8099999999999994E-2}]
[{"$f":"'7.2 CEM DCF'!A13","v":"AOS"},null,{"$f":"'7.2 CEM DCF'!B13","v":"Smith (A.O.)        "},null,{"$f":"VLOOKUP($A14,'CEM Data Lookup'!$A:$P,6,FALSE)","v":0.85},null,{"$f":"VLOOKUP($A14,'CEM Data Lookup'!$A:$P,8,FALSE)","v":0.76},null,{"$f":"VLOOKUP($A14,'CEM Data Lookup'!$A:$P,13,FALSE)","v":2.7271999999999998},null,{"$f":"VLOOKUP($A14,'CEM Data Lookup'!$A:$P,15,FALSE)","v":6.7900000000000002E-2}]
[{"$f":"'7.2 CEM DCF'!A14","v":"APD"},null,{"$f":"'7.2 CEM DCF'!B14","v":"Air Products & Chem."},null,{"$f":"VLOOKUP($A15,'CEM Data Lookup'!$A:$P,6,FALSE)","v":0.9},null,{"$f":"VLOOKUP($A15,'CEM Data Lookup'!$A:$P,8,FALSE)","v":0.79},null,{"$f":"VLOOKUP($A15,'CEM Data Lookup'!$A:$P,13,FALSE)","v":2.6236999999999999},null,{"$f":"VLOOKUP($A15,'CEM Data Lookup'!$A:$P,15,FALSE)","v":6.5299999999999997E-2}]
[{"$f":"'7.2 CEM DCF'!A15","v":"BFB"},null,{"$f":"'7.2 CEM DCF'!B15","v":"Brown-Forman 'B'    "},null,{"$f":"VLOOKUP($A16,'CEM Data Lookup'!$A:$P,6,FALSE)","v":0.9},null,{"$f":"VLOOKUP($A16,'CEM Data Lookup'!$A:$P,8,FALSE)","v":0.8},null,{"$f":"VLOOKUP($A16,'CEM Data Lookup'!$A:$P,13,FALSE)","v":2.6915},null,{"$f":"VLOOKUP($A16,'CEM Data Lookup'!$A:$P,15,FALSE)","v":6.7000000000000004E-2}]
[{"$f":"'7.2 CEM DCF'!A16","v":"BMY"},null,{"$f":"'7.2 CEM DCF'!B16","v":"Bristol-Myers Squibb"},null,{"$f":"VLOOKUP($A17,'CEM Data Lookup'!$A:$P,6,FALSE)","v":0.85},null,{"$f":"VLOOKUP($A17,'CEM Data Lookup'!$A:$P,8,FALSE)","v":0.76},null,{"$f":"VLOOKUP($A17,'CEM Data Lookup'!$A:$P,13,FALSE)","v":3.0329999999999999},null,{"$f":"VLOOKUP($A17,'CEM Data Lookup'!$A:$P,15,FALSE)","v":7.5499999999999998E-2}]
[{"$f":"'7.2 CEM DCF'!A17","v":"BR"},null,{"$f":"'7.2 CEM DCF'!B17","v":"Broadridge Fin'l    "},null,{"$f":"VLOOKUP($A18,'CEM Data Lookup'!$A:$P,6,FALSE)","v":0.85},null,{"$f":"VLOOKUP($A18,'CEM Data Lookup'!$A:$P,8,FALSE)","v":0.7},null,{"$f":"VLOOKUP($A18,'CEM Data Lookup'!$A:$P,13,FALSE)","v":2.7610000000000001},null,{"$f":"VLOOKUP($A18,'CEM Data Lookup'!$A:$P,15,FALSE)","v":6.8699999999999997E-2}]
[{"$f":"'7.2 CEM DCF'!A18","v":"CACI"},null,{"$f":"'7.2 CEM DCF'!B18","v":"CACI Int'l          "},null,{"$f":"VLOOKUP($A19,'CEM Data Lookup'!$A:$P,6,FALSE)","v":0.9},null,{"$f":"VLOOKUP($A19,'CEM Data Lookup'!$A:$P,8,FALSE)","v":0.84},null,{"$f":"VLOOKUP($A19,'CEM Data Lookup'!$A:$P,13,FALSE)","v":2.9845999999999999},null,{"$f":"VLOOKUP($A19,'CEM Data Lookup'!$A:$P,15,FALSE)","v":7.4300000000000005E-2}]
[{"$f":"'7.2 CEM DCF'!A19","v":"CHE"},null,{"$f":"'7.2 CEM DCF'!B19","v":"Chemed Corp.        "},null,{"$f":"VLOOKUP($A20,'CEM Data Lookup'!$A:$P,6,FALSE)","v":0.85},null,{"$f":"VLOOKUP($A20,'CEM Data Lookup'!$A:$P,8,FALSE)","v":0.7},null,{"$f":"VLOOKUP($A20,'CEM Data Lookup'!$A:$P,13,FALSE)","v":2.7214999999999998},null,{"$f":"VLOOKUP($A20,'CEM Data Lookup'!$A:$P,15,FALSE)","v":6.7699999999999996E-2}]
[{"$f":"'7.2 CEM DCF'!A20","v":"CSWI"},null,{"$f":"'7.2 CEM DCF'!B20","v":"CSW Industrials     "},null,{"$f":"VLOOKUP($A21,'CEM Data Lookup'!$A:$P,6,FALSE)","v":0.9},null,{"$f":"VLOOKUP($A21,'CEM Data Lookup'!$A:$P,8,FALSE)","v":0.8},null,{"$f":"VLOOKUP($A21,'CEM Data Lookup'!$A:$P,13,FALSE)","v":2.9127000000000001},null,{"$f":"VLOOKUP($A21,'CEM Data Lookup'!$A:$P,15,FALSE)","v":7.2499999999999995E-2}]
[{"$f":"'7.2 CEM DCF'!A21","v":"DGX"},null,{"$f":"'7.2 CEM DCF'!B21","v":"Quest Diagnostics   "},null,{"$f":"VLOOKUP($A22,'CEM Data Lookup'!$A:$P,6,FALSE)","v":0.8},null,{"$f":"VLOOKUP($A22,'CEM Data Lookup'!$A:$P,8,FALSE)","v":0.69},null,{"$f":"VLOOKUP($A22,'CEM Data Lookup'!$A:$P,13,FALSE)","v":3.0217999999999998},null,{"$f":"VLOOKUP($A22,'CEM Data Lookup'!$A:$P,15,FALSE)","v":7.5200000000000003E-2}]
[{"$f":"'7.2 CEM DCF'!A22","v":"EXPO"},null,{"$f":"'7.2 CEM DCF'!B22","v":"Exponent, Inc.      "},null,{"$f":"VLOOKUP($A23,'CEM Data Lookup'!$A:$P,6,FALSE)","v":0.9},null,{"$f":"VLOOKUP($A23,'CEM Data Lookup'!$A:$P,8,FALSE)","v":0.8},null,{"$f":"VLOOKUP($A23,'CEM Data Lookup'!$A:$P,13,FALSE)","v":2.8742000000000001},null,{"$f":"VLOOKUP($A23,'CEM Data Lookup'!$A:$P,15,FALSE)","v":7.1499999999999994E-2}]
[{"$f":"'7.2 CEM DCF'!A23","v":"INGR"},null,{"$f":"'7.2 CEM DCF'!B23","v":"Ingredion Inc.      "},null,{"$f":"VLOOKUP($A24,'CEM Data Lookup'!$A:$P,6,FALSE)","v":0.9},null,{"$f":"VLOOKUP($A24,'CEM Data Lookup'!$A:$P,8,FALSE)","v":0.85},null,{"$f":"VLOOKUP($A24,'CEM Data Lookup'!$A:$P,13,FALSE)","v":2.8616999999999999},null,{"$f":"VLOOKUP($A24,'CEM Data Lookup'!$A:$P,15,FALSE)","v":7.1199999999999999E-2}]
[{"$f":"'7.2 CEM DCF'!A24","v":"JJSF"},null,{"$f":"'7.2 CEM DCF'!B24","v":"J&J Snack Foods     "},null,{"$f":"VLOOKUP($A25,'CEM Data Lookup'!$A:$P,6,FALSE)","v":0.95},null,{"$f":"VLOOKUP($A25,'CEM Data Lookup'!$A:$P,8,FALSE)","v":0.87},null,{"$f":"VLOOKUP($A25,'CEM Data Lookup'!$A:$P,13,FALSE)","v":2.9765999999999999},null,{"$f":"VLOOKUP($A25,'CEM Data Lookup'!$A:$P,15,FALSE)","v":7.4099999999999999E-2}]
[{"$f":"'7.2 CEM DCF'!A25","v":"JKHY"},null,{"$f":"'7.2 CEM DCF'!B25","v":"Henry (Jack) & Assoc"},null,{"$f":"VLOOKUP($A26,'CEM Data Lookup'!$A:$P,6,FALSE)","v":0.85},null,{"$f":"VLOOKUP($A26,'CEM Data Lookup'!$A:$P,8,FALSE)","v":0.7},null,{"$f":"VLOOKUP($A26,'CEM Data Lookup'!$A:$P,13,FALSE)","v":2.8820999999999999},null,{"$f":"VLOOKUP($A26,'CEM Data Lookup'!$A:$P,15,FALSE)","v":7.17E-2}]
[{"$f":"'7.2 CEM DCF'!A26","v":"MKC"},null,{"$f":"'7.2 CEM DCF'!B26","v":"McCormick & Co.     "},null,{"$f":"VLOOKUP($A27,'CEM Data Lookup'!$A:$P,6,FALSE)","v":0.8},null,{"$f":"VLOOKUP($A27,'CEM Data Lookup'!$A:$P,8,FALSE)","v":0.66},null,{"$f":"VLOOKUP($A27,'CEM Data Lookup'!$A:$P,13,FALSE)","v":2.8331},null,{"$f":"VLOOKUP($A27,'CEM Data Lookup'!$A:$P,15,FALSE)","v":7.0499999999999993E-2}]
[{"$f":"'7.2 CEM DCF'!A27","v":"MRK"},null,{"$f":"'7.2 CEM DCF'!B27","v":"Merck & Co.         "},null,{"$f":"VLOOKUP($A28,'CEM Data Lookup'!$A:$P,6,FALSE)","v":0.8},null,{"$f":"VLOOKUP($A28,'CEM Data Lookup'!$A:$P,8,FALSE)","v":0.64},null,{"$f":"VLOOKUP($A28,'CEM Data Lookup'!$A:$P,13,FALSE)","v":2.6539999999999999},null,{"$f":"VLOOKUP($A28,'CEM Data Lookup'!$A:$P,15,FALSE)","v":6.6100000000000006E-2}]
[{"$f":"'7.2 CEM DCF'!A28","v":"MSCI"},null,{"$f":"'7.2 CEM DCF'!B28","v":"MSCI Inc.           "},null,{"$f":"VLOOKUP($A29,'CEM Data Lookup'!$A:$P,6,FALSE)","v":0.95},null,{"$f":"VLOOKUP($A29,'CEM Data Lookup'!$A:$P,8,FALSE)","v":0.85},null,{"$f":"VLOOKUP($A29,'CEM Data Lookup'!$A:$P,13,FALSE)","v":3.0171000000000001},null,{"$f":"VLOOKUP($A29,'CEM Data Lookup'!$A:$P,15,FALSE)","v":7.51E-2}]
[{"$f":"'7.2 CEM DCF'!A29","v":"MSI"},null,{"$f":"'7.2 CEM DCF'!B29","v":"Motorola Solutions  "},null,{"$f":"VLOOKUP($A30,'CEM Data Lookup'!$A:$P,6,FALSE)","v":0.9},null,{"$f":"VLOOKUP($A30,'CEM Data Lookup'!$A:$P,8,FALSE)","v":0.79},null,{"$f":"VLOOKUP($A30,'CEM Data Lookup'!$A:$P,13,FALSE)","v":2.6757},null,{"$f":"VLOOKUP($A30,'CEM Data Lookup'!$A:$P,15,FALSE)","v":6.6600000000000006E-2}]
[{"$f":"'7.2 CEM DCF'!A30","v":"NEU"},null,{"$f":"'7.2 CEM DCF'!B30","v":"NewMarket Corp.     "},null,{"$f":"VLOOKUP($A31,'CEM Data Lookup'!$A:$P,6,FALSE)","v":0.75},null,{"$f":"VLOOKUP($A31,'CEM Data Lookup'!$A:$P,8,FALSE)","v":0.61},null,{"$f":"VLOOKUP($A31,'CEM Data Lookup'!$A:$P,13,FALSE)","v":2.6488999999999998},null,{"$f":"VLOOKUP($A31,'CEM Data Lookup'!$A:$P,15,FALSE)","v":6.59E-2}]
[{"$f":"'7.2 CEM DCF'!A31","v":"NOC"},null,{"$f":"'7.2 CEM DCF'!B31","v":"Northrop Grumman    "},null,{"$f":"VLOOKUP($A32,'CEM Data Lookup'!$A:$P,6,FALSE)","v":0.85},null,{"$f":"VLOOKUP($A32,'CEM Data Lookup'!$A:$P,8,FALSE)","v":0.74},null,{"$f":"VLOOKUP($A32,'CEM Data Lookup'!$A:$P,13,FALSE)","v":2.9186000000000001},null,{"$f":"VLOOKUP($A32,'CEM Data Lookup'!$A:$P,15,FALSE)","v":7.2700000000000001E-2}]
[{"$f":"'7.2 CEM DCF'!A32","v":"ODFL"},null,{"$f":"'7.2 CEM DCF'!B32","v":"Old Dominion Freight"},null,{"$f":"VLOOKUP($A33,'CEM Data Lookup'!$A:$P,6,FALSE)","v":0.95},null,{"$f":"VLOOKUP($A33,'CEM Data Lookup'!$A:$P,8,FALSE)","v":0.85},null,{"$f":"VLOOKUP($A33,'CEM Data Lookup'!$A:$P,13,FALSE)","v":2.9676999999999998},null,{"$f":"VLOOKUP($A33,'CEM Data Lookup'!$A:$P,15,FALSE)","v":7.3899999999999993E-2}]
[{"$f":"'7.2 CEM DCF'!A33","v":"ORCL"},null,{"$f":"'7.2 CEM DCF'!B33","v":"Oracle Corp.        "},null,{"$f":"VLOOKUP($A34,'CEM Data Lookup'!$A:$P,6,FALSE)","v":0.75},null,{"$f":"VLOOKUP($A34,'CEM Data Lookup'!$A:$P,8,FALSE)","v":0.61},null,{"$f":"VLOOKUP($A34,'CEM Data Lookup'!$A:$P,13,FALSE)","v":2.6634000000000002},null,{"$f":"VLOOKUP($A34,'CEM Data Lookup'!$A:$P,15,FALSE)","v":6.6299999999999998E-2}]
[{"$f":"'7.2 CEM DCF'!A34","v":"PGR"},null,{"$f":"'7.2 CEM DCF'!B34","v":"Progressive Corp.   "},null,{"$f":"VLOOKUP($A35,'CEM Data Lookup'!$A:$P,6,FALSE)","v":0.75},null,{"$f":"VLOOKUP($A35,'CEM Data Lookup'!$A:$P,8,FALSE)","v":0.6},null,{"$f":"VLOOKUP($A35,'CEM Data Lookup'!$A:$P,13,FALSE)","v":2.8616999999999999},null,{"$f":"VLOOKUP($A35,'CEM Data Lookup'!$A:$P,15,FALSE)","v":7.1199999999999999E-2}]
[{"$f":"'7.2 CEM DCF'!A35","v":"POST"},null,{"$f":"'7.2 CEM DCF'!B35","v":"Post Holdings       "},null,{"$f":"VLOOKUP($A36,'CEM Data Lookup'!$A:$P,6,FALSE)","v":0.95},null,{"$f":"VLOOKUP($A36,'CEM Data Lookup'!$A:$P,8,FALSE)","v":0.86},null,{"$f":"VLOOKUP($A36,'CEM Data Lookup'!$A:$P,13,FALSE)","v":2.9243999999999999},null,{"$f":"VLOOKUP($A36,'CEM Data Lookup'!$A:$P,15,FALSE)","v":7.2800000000000004E-2}]
[{"$f":"'7.2 CEM DCF'!A36","v":"RLI"},null,{"$f":"'7.2 CEM DCF'!B36","v":"RLI Corp.           "},null,{"$f":"VLOOKUP($A37,'CEM Data Lookup'!$A:$P,6,FALSE)","v":0.8},null,{"$f":"VLOOKUP($A37,'CEM Data Lookup'!$A:$P,8,FALSE)","v":0.66},null,{"$f":"VLOOKUP($A37,'CEM Data Lookup'!$A:$P,13,FALSE)","v":2.8574999999999999},null,{"$f":"VLOOKUP($A37,'CEM Data Lookup'!$A:$P,15,FALSE)","v":7.1099999999999997E-2}]
[{"$f":"'7.2 CEM DCF'!A37","v":"ROL"},null,{"$f":"'7.2 CEM DCF'!B37","v":"Rollins, Inc.       "},null,{"$f":"VLOOKUP($A38,'CEM Data Lookup'!$A:$P,6,FALSE)","v":0.85},null,{"$f":"VLOOKUP($A38,'CEM Data Lookup'!$A:$P,8,FALSE)","v":0.72},null,{"$f":"VLOOKUP($A38,'CEM Data Lookup'!$A:$P,13,FALSE)","v":2.9830999999999999},null,{"$f":"VLOOKUP($A38,'CEM Data Lookup'!$A:$P,15,FALSE)","v":7.4300000000000005E-2}]
[{"$f":"'7.2 CEM DCF'!A38","v":"SHW"},null,{"$f":"'7.2 CEM DCF'!B38","v":"Sherwin-Williams    "},null,{"$f":"VLOOKUP($A39,'CEM Data Lookup'!$A:$P,6,FALSE)","v":0.9},null,{"$f":"VLOOKUP($A39,'CEM Data Lookup'!$A:$P,8,FALSE)","v":0.84},null,{"$f":"VLOOKUP($A39,'CEM Data Lookup'!$A:$P,13,FALSE)","v":2.5642999999999998},null,{"$f":"VLOOKUP($A39,'CEM Data Lookup'!$A:$P,15,FALSE)","v":6.3799999999999996E-2}]
[{"$f":"'7.2 CEM DCF'!A39","v":"SIGI"},null,{"$f":"'7.2 CEM DCF'!B39","v":"Selective Ins. Group"},null,{"$f":"VLOOKUP($A40,'CEM Data Lookup'!$A:$P,6,FALSE)","v":0.9},null,{"$f":"VLOOKUP($A40,'CEM Data Lookup'!$A:$P,8,FALSE)","v":0.81},null,{"$f":"VLOOKUP($A40,'CEM Data Lookup'!$A:$P,13,FALSE)","v":2.9464000000000001},null,{"$f":"VLOOKUP($A40,'CEM Data Lookup'!$A:$P,15,FALSE)","v":7.3300000000000004E-2}]
[{"$f":"'7.2 CEM DCF'!A40","v":"SIRI"},null,{"$f":"'7.2 CEM DCF'!B40","v":"Sirius XM Holdings  "},null,{"$f":"VLOOKUP($A41,'CEM Data Lookup'!$A:$P,6,FALSE)","v":0.95},null,{"$f":"VLOOKUP($A41,'CEM Data Lookup'!$A:$P,8,FALSE)","v":0.86},null,{"$f":"VLOOKUP($A41,'CEM Data Lookup'!$A:$P,13,FALSE)","v":2.9588999999999999},null,{"$f":"VLOOKUP($A41,'CEM Data Lookup'!$A:$P,15,FALSE)","v":7.3700000000000002E-2}]
[{"$f":"'7.2 CEM DCF'!A41","v":"SXT"},null,{"$f":"'7.2 CEM DCF'!B41","v":"Sensient Techn.     "},null,{"$f":"VLOOKUP($A42,'CEM Data Lookup'!$A:$P,6,FALSE)","v":0.9},null,{"$f":"VLOOKUP($A42,'CEM Data Lookup'!$A:$P,8,FALSE)","v":0.82},null,{"$f":"VLOOKUP($A42,'CEM Data Lookup'!$A:$P,13,FALSE)","v":2.6393},null,{"$f":"VLOOKUP($A42,'CEM Data Lookup'!$A:$P,15,FALSE)","v":6.5699999999999995E-2}]
[{"$f":"'7.2 CEM DCF'!A42","v":"TMO"},null,{"$f":"'7.2 CEM DCF'!B42","v":"Thermo Fisher Sci.  "},null,{"$f":"VLOOKUP($A43,'CEM Data Lookup'!$A:$P,6,FALSE)","v":0.85},null,{"$f":"VLOOKUP($A43,'CEM Data Lookup'!$A:$P,8,FALSE)","v":0.7},null,{"$f":"VLOOKUP($A43,'CEM Data Lookup'!$A:$P,13,FALSE)","v":2.6278999999999999},null,{"$f":"VLOOKUP($A43,'CEM Data Lookup'!$A:$P,15,FALSE)","v":6.54E-2}]
[{"$f":"'7.2 CEM DCF'!A43","v":"TXN"},null,{"$f":"'7.2 CEM DCF'!B43","v":"Texas Instruments   "},null,{"$f":"VLOOKUP($A44,'CEM Data Lookup'!$A:$P,6,FALSE)","v":0.85},null,{"$f":"VLOOKUP($A44,'CEM Data Lookup'!$A:$P,8,FALSE)","v":0.75},null,{"$f":"VLOOKUP($A44,'CEM Data Lookup'!$A:$P,13,FALSE)","v":2.6589999999999998},null,{"$f":"VLOOKUP($A44,'CEM Data Lookup'!$A:$P,15,FALSE)","v":6.6199999999999995E-2}]
[{"$f":"'7.2 CEM DCF'!A44","v":"VRSN"},null,{"$f":"'7.2 CEM DCF'!B44","v":"VeriSign Inc.       "},null,{"$f":"VLOOKUP($A45,'CEM Data Lookup'!$A:$P,6,FALSE)","v":0.9},null,{"$f":"VLOOKUP($A45,'CEM Data Lookup'!$A:$P,8,FALSE)","v":0.78},null,{"$f":"VLOOKUP($A45,'CEM Data Lookup'!$A:$P,13,FALSE)","v":2.5863},null,{"$f":"VLOOKUP($A45,'CEM Data Lookup'!$A:$P,15,FALSE)","v":6.4399999999999999E-2}]
[{"$f":"'7.2 CEM DCF'!A45","v":"WAT"},null,{"$f":"'7.2 CEM DCF'!B45","v":"Waters Corp.        "},null,{"$f":"VLOOKUP($A46,'CEM Data Lookup'!$A:$P,6,FALSE)","v":0.95},null,{"$f":"VLOOKUP($A46,'CEM Data Lookup'!$A:$P,8,FALSE)","v":0.87},null,{"$f":"VLOOKUP($A46,'CEM Data Lookup'!$A:$P,13,FALSE)","v":2.8031999999999999},null,{"$f":"VLOOKUP($A46,'CEM Data Lookup'!$A:$P,15,FALSE)","v":6.9800000000000001E-2}]
[{"$f":"'7.2 CEM DCF'!A46","v":"WSO"},null,{"$f":"'7.2 CEM DCF'!B46","v":"Watsco, Inc.        "},null,{"$f":"VLOOKUP($A47,'CEM Data Lookup'!$A:$P,6,FALSE)","v":0.85},null,{"$f":"VLOOKUP($A47,'CEM Data Lookup'!$A:$P,8,FALSE)","v":0.75},null,{"$f":"VLOOKUP($A47,'CEM Data Lookup'!$A:$P,13,FALSE)","v":2.6936},null,{"$f":"VLOOKUP($A47,'CEM Data Lookup'!$A:$P,15,FALSE)","v":6.7100000000000007E-2}]
[{"$f":"'7.2 CEM DCF'!A47","v":"WU"},null,{"$f":"'7.2 CEM DCF'!B47","v":"Western Union       "},null,{"$f":"VLOOKUP($A48,'CEM Data Lookup'!$A:$P,6,FALSE)","v":0.8},null,{"$f":"VLOOKUP($A48,'CEM Data Lookup'!$A:$P,8,FALSE)","v":0.65},null,{"$f":"VLOOKUP($A48,'CEM Data Lookup'!$A:$P,13,FALSE)","v":2.7094},null,{"$f":"VLOOKUP($A48,'CEM Data Lookup'!$A:$P,15,FALSE)","v":6.7400000000000002E-2}]
[]
[{"$f":"COUNTA(A9:A48)","v":39},null,"Average",null,{"$f":"ROUND(AVERAGE(E9:E48),2)","v":0.87},null,{"$f":"ROUND(AVERAGE(G9:G48),2)","v":0.76},null,{"$f":"ROUND(AVERAGE(I9:I48),4)","v":2.8012999999999999},null,{"$f":"ROUND(AVERAGE(K9:K48),4)","v":6.9699999999999998E-2}]
[]
[null,null,{"$f":"Input!I30","v":"Proxy Group of Six Natural Gas Companies"},null,{"$f":"'6.1 Comp Earnings Criteria'!E16","v":0.86},null,{"$f":"'6.1 Comp Earnings Criteria'!G16","v":0.74},null,{"$f":"'6.1 Comp Earnings Criteria'!I16","v":2.8083},null,{"$f":"'6.1 Comp Earnings Criteria'!K16","v":6.9900000000000004E-2}]
[]
[null,null,"Source of Information:",null,"Value Line Proprietary Database, December 2022."]

{"sheet":"7.1 CEM Summary","index":23,"n_rows":25,"n_cols":6,"rows_kept":25,"cut":false,"hidden":false,"merged":[[6,4,6,5]]}
[{"$f":"Input!G28","v":"Peoples Gas System"}]
["Summary of Cost of Equity Models Applied to"]
["Proxy Group of Non-Price Regulated Companies"]
["Comparable in Total Risk to the"]
[{"$f":"Input!I29","v":"Utility Proxy Group"}]
[]
[null,"Principal Methods",null,null,{"$f":"Input!I31","v":"Proxy Group of Thirty Nine Non-Price Regulated Companies"}]
[]
[null,"Discounted Cash Flow Model (DCF) (1)",null,null,{"$f":"'7.2 CEM DCF'!V53","v":11.57},"%"]
[]
[null,"Risk Premium Model (RPM) (2)",null,null,{"$f":"'7.3 CEM RPM Summary'!H20","v":13.304444444444444}]
[]
[null,"Capital Asset Pricing Model (CAPM) (3)",null,null,{"$f":"'7.6 CEM CAPM Backup'!V53","v":12.32}]
[]
[null,null,null,"Mean",{"$f":"ROUND(AVERAGE(E9:E13),2)","v":12.4},"%"]
[]
[null,null,null,"Median",{"$f":"ROUND(MEDIAN(E9:E13),2)","v":12.32},"%"]
[]
[null,null,null,"Average of Mean and Median",{"$f":"ROUND(AVERAGE(E15:E17),2)","v":12.36},"%"]
[]
[]
["Notes:"]
["(1)","From pages 2-3 of this Document."]
["(2)","From page 4 of this Document."]
["(3)","From pages 8-9 of this Document."]

{"sheet":"7.2 CEM DCF","index":24,"n_rows":60,"n_cols":23,"rows_kept":60,"cut":false,"hidden":false,"merged":[[4,3,4,4],[4,6,4,7],[4,9,4,10],[4,18,4,19],[4,21,4,22],[4,12,4,13],[4,15,4,16],[6,12,6,13],[6,15,6,16],[6,18,6,19],[6,21,6,22],[55,3,55,22],[6,3,6,4],[6,6,6,7],[6,9,6,10]]}
[null,{"$f":"Input!G28","v":"Peoples Gas System"}]
[null,"DCF Results for the Proxy Group of Non-Price-Regulated Companies Comparable in Total Risk to the"]
[null,{"$f":"Input!I29","v":"Utility Proxy Group"}]
[]
[null,null,null,"[1]",null,null,"[2]",null,null,"[3]",null,null,"[4]",null,null,"[5]",null,null,"[6]",null,null,"[7]"]
[]
[null,{"$f":"Input!I31","v":"Proxy Group of Thirty Nine Non-Price Regulated Companies"},null,"Average Dividend Yield",null,null,"Value Line Projected Five Year Growth in EPS",null,null,"Zack's Five Year Projected Growth Rate in EPS",null,null,"Yahoo! Finance Projected Five Year Growth in EPS",null,null,"Average Projected Five Year Growth Rate in EPS",null,null,"Adjusted Dividend Yield",null,null,"Indicated Common Equity Cost Rate (1)"]
[]
[{"$f":"Input!C2","v":"A"},{"$f":"VLOOKUP($A9,'CEM Data Lookup'!$A$4:$P$60,2,FALSE)","v":"Agilent Technologies"},null,{"$f":"HLOOKUP(A9&\" US Equity\",'CEM PricesDivs'!$B$3:$WS$69,67,FALSE)","v":0.63},"%",null,{"$f":"IFERROR('CEM Data Lookup'!E4*100,\"NA\")","v":12},"%",null,{"$f":"IFERROR('CEM Data Lookup'!C4*100,\"NA\")","v":10},"%",null,{"$f":"IFERROR('CEM Data Lookup'!D4*100,\"NA\")","v":11.97},"%",null,{"$f":"IFERROR(ROUND(AVERAGE(G9,J9,M9),2),\"NA\")","v":11.32},"%",null,{"$f":"IFERROR(ROUND((D9*(1+(0.5*(P9/100)))),2),\"NA\")","v":0.67},"%",null,{"$f":"IFERROR(IF(OR(VALUE(S9)=0,VALUE(P9)=0),\"NA\",S9+P9),\"NA\")","v":11.99},"%"]
[{"$f":"Input!C3","v":"ABT"},{"$f":"VLOOKUP($A10,'CEM Data Lookup'!$A$4:$P$60,2,FALSE)","v":"Abbott Labs.        "},null,{"$f":"HLOOKUP(A10&\" US Equity\",'CEM PricesDivs'!$B$3:$WS$69,67,FALSE)","v":1.97},null,null,{"$f":"IFERROR('CEM Data Lookup'!E5*100,\"NA\")","v":7.0000000000000009},null,null,{"$f":"IFERROR('CEM Data Lookup'!C5*100,\"NA\")","v":5.0999999999999996},null,null,{"$f":"IFERROR('CEM Data Lookup'!D5*100,\"NA\")","v":8.3000000000000007},null,null,{"$f":"IFERROR(ROUND(AVERAGE(G10,J10,M10),2),\"NA\")","v":6.8},null,null,{"$f":"IFERROR(ROUND((D10*(1+(0.5*(P10/100)))),2),\"NA\")","v":2.04},null,null,{"$f":"IFERROR(IF(OR(VALUE(S10)=0,VALUE(P10)=0),\"NA\",S10+P10),\"NA\")","v":8.84}]
[{"$f":"Input!C4","v":"ADI"},{"$f":"VLOOKUP($A11,'CEM Data Lookup'!$A$4:$P$60,2,FALSE)","v":"Analog Devices      "},null,{"$f":"HLOOKUP(A11&\" US Equity\",'CEM PricesDivs'!$B$3:$WS$69,67,FALSE)","v":1.94},null,null,{"$f":"IFERROR('CEM Data Lookup'!E6*100,\"NA\")","v":11.5},null,null,{"$f":"IFERROR('CEM Data Lookup'!C6*100,\"NA\")","v":12.3},null,null,{"$f":"IFERROR('CEM Data Lookup'!D6*100,\"NA\")","v":14.87},null,null,12.89,null,null,2.0699999999999998,null,null,14.96]
[{"$f":"Input!C5","v":"AIZ"},{"$f":"VLOOKUP($A12,'CEM Data Lookup'!$A$4:$P$60,2,FALSE)","v":"Assurant Inc.       "},null,{"$f":"HLOOKUP(A12&\" US Equity\",'CEM PricesDivs'!$B$3:$WS$69,67,FALSE)","v":2.12},null,null,{"$f":"IFERROR('CEM Data Lookup'!E7*100,\"NA\")","v":15.5},null,null,{"$f":"IFERROR('CEM Data Lookup'!C7*100,\"NA\")","v":12.7},null,null,{"$f":"IFERROR('CEM Data Lookup'!D7*100,\"NA\")","v":17.399999999999999},null,null,15.2,null,null,2.2799999999999998,null,null,17.48]
[{"$f":"Input!C6","v":"AOS"},{"$f":"VLOOKUP($A13,'CEM Data Lookup'!$A$4:$P$60,2,FALSE)","v":"Smith (A.O.)        "},null,{"$f":"HLOOKUP(A13&\" US Equity\",'CEM PricesDivs'!$B$3:$WS$69,67,FALSE)","v":2.14},null,null,{"$f":"IFERROR('CEM Data Lookup'!E8*100,\"NA\")","v":11.5},null,null,{"$f":"IFERROR('CEM Data Lookup'!C8*100,\"NA\")","v":9},null,null,{"$f":"IFERROR('CEM Data Lookup'!D8*100,\"NA\")","v":8},null,null,9.5,null,null,2.2400000000000002,null,null,11.74]
[{"$f":"Input!C7","v":"APD"},{"$f":"VLOOKUP($A14,'CEM Data Lookup'!$A$4:$P$60,2,FALSE)","v":"Air Products & Chem."},null,{"$f":"HLOOKUP(A14&\" US Equity\",'CEM PricesDivs'!$B$3:$WS$69,67,FALSE)","v":2.2799999999999998},null,null,{"$f":"IFERROR('CEM Data Lookup'!E9*100,\"NA\")","v":11},null,null,{"$f":"IFERROR('CEM Data Lookup'!C9*100,\"NA\")","v":12.2},null,null,{"$f":"IFERROR('CEM Data Lookup'!D9*100,\"NA\")","v":10.65},null,null,11.28,null,null,2.41,null,null,13.69]
[{"$f":"Input!C8","v":"BFB"},{"$f":"VLOOKUP($A15,'CEM Data Lookup'!$A$4:$P$60,2,FALSE)","v":"Brown-Forman 'B'    "},null,{"$f":"HLOOKUP(A15&\" US Equity\",'CEM PricesDivs'!$B$3:$WS$69,67,FALSE)","v":1.21},null,null,{"$f":"IFERROR('CEM Data Lookup'!E10*100,\"NA\")","v":14.499999999999998},null,null,{"$f":"IFERROR('CEM Data Lookup'!C10*100,\"NA\")","v":"NA"},null,null,{"$f":"IFERROR('CEM Data Lookup'!D10*100,\"NA\")","v":8.6199999999999992},null,null,11.56,null,null,1.28,null,null,12.84]
[{"$f":"Input!C9","v":"BMY"},{"$f":"VLOOKUP($A16,'CEM Data Lookup'!$A$4:$P$60,2,FALSE)","v":"Bristol-Myers Squibb"},null,{"$f":"HLOOKUP(A16&\" US Equity\",'CEM PricesDivs'!$B$3:$WS$69,67,FALSE)","v":3.02},null,null,{"$f":"IFERROR('CEM Data Lookup'!E11*100,\"NA\")","v":"NA"},null,null,{"$f":"IFERROR('CEM Data Lookup'!C11*100,\"NA\")","v":5.6000000000000005},null,null,{"$f":"IFERROR('CEM Data Lookup'!D11*100,\"NA\")","v":4.1399999999999997},null,null,4.87,null,null,3.09,null,null,7.96]
[{"$f":"Input!C10","v":"BR"},{"$f":"VLOOKUP($A17,'CEM Data Lookup'!$A$4:$P$60,2,FALSE)","v":"Broadridge Fin'l    "},null,{"$f":"HLOOKUP(A17&\" US Equity\",'CEM PricesDivs'!$B$3:$WS$69,67,FALSE)","v":2.0499999999999998},null,null,{"$f":"IFERROR('CEM Data Lookup'!E12*100,\"NA\")","v":9.5},null,null,{"$f":"IFERROR('CEM Data Lookup'!C12*100,\"NA\")","v":"NA"},null,null,{"$f":"IFERROR('CEM Data Lookup'!D12*100,\"NA\")","v":11.799999999999999},null,null,10.65,null,null,2.16,null,null,12.81]
[{"$f":"Input!C11","v":"CACI"},{"$f":"VLOOKUP($A18,'CEM Data Lookup'!$A$4:$P$60,2,FALSE)","v":"CACI Int'l          "},null,{"$f":"HLOOKUP(A18&\" US Equity\",'CEM PricesDivs'!$B$3:$WS$69,67,FALSE)","v":0},null,null,{"$f":"IFERROR('CEM Data Lookup'!E13*100,\"NA\")","v":7.0000000000000009},null,null,{"$f":"IFERROR('CEM Data Lookup'!C13*100,\"NA\")","v":6.7},null,null,{"$f":"IFERROR('CEM Data Lookup'!D13*100,\"NA\")","v":2.4},null,null,5.37,null,null,0,null,null,"NA"]
[{"$f":"Input!C12","v":"CHE"},{"$f":"VLOOKUP($A19,'CEM Data Lookup'!$A$4:$P$60,2,FALSE)","v":"Chemed Corp.        "},null,{"$f":"HLOOKUP(A19&\" US Equity\",'CEM PricesDivs'!$B$3:$WS$69,67,FALSE)","v":0.31},null,null,{"$f":"IFERROR('CEM Data Lookup'!E14*100,\"NA\")","v":7.0000000000000009},null,null,{"$f":"IFERROR('CEM Data Lookup'!C14*100,\"NA\")","v":6.9},null,null,{"$f":"IFERROR('CEM Data Lookup'!D14*100,\"NA\")","v":6.9500000000000011},null,null,6.95,null,null,0.32,null,null,7.2700000000000005]
[{"$f":"Input!C13","v":"CSWI"},{"$f":"VLOOKUP($A20,'CEM Data Lookup'!$A$4:$P$60,2,FALSE)","v":"CSW Industrials     "},null,{"$f":"HLOOKUP(A20&\" US Equity\",'CEM PricesDivs'!$B$3:$WS$69,67,FALSE)","v":0.56999999999999995},null,null,{"$f":"IFERROR('CEM Data Lookup'!E15*100,\"NA\")","v":11.5},null,null,{"$f":"IFERROR('CEM Data Lookup'!C15*100,\"NA\")","v":"NA"},null,null,{"$f":"IFERROR('CEM Data Lookup'!D15*100,\"NA\")","v":12},null,null,11.75,null,null,0.6,null,null,12.35]
[{"$f":"Input!C14","v":"DGX"},{"$f":"VLOOKUP($A21,'CEM Data Lookup'!$A$4:$P$60,2,FALSE)","v":"Quest Diagnostics   "},null,{"$f":"HLOOKUP(A21&\" US Equity\",'CEM PricesDivs'!$B$3:$WS$69,67,FALSE)","v":1.83},null,null,{"$f":"IFERROR('CEM Data Lookup'!E16*100,\"NA\")","v":4},null,null,{"$f":"IFERROR('CEM Data Lookup'!C16*100,\"NA\")","v":"NA"},null,null,{"$f":"IFERROR('CEM Data Lookup'!D16*100,\"NA\")","v":-15.6},null,null,{"$f":"IFERROR(ROUND(AVERAGE(G21,J21),2),\"NA\")","v":4},null,null,1.87,null,null,5.87]
[{"$f":"Input!C15","v":"EXPO"},{"$f":"VLOOKUP($A22,'CEM Data Lookup'!$A$4:$P$60,2,FALSE)","v":"Exponent, Inc.      "},null,{"$f":"HLOOKUP(A22&\" US Equity\",'CEM PricesDivs'!$B$3:$WS$69,67,FALSE)","v":0.98},null,null,{"$f":"IFERROR('CEM Data Lookup'!E17*100,\"NA\")","v":10.5},null,null,{"$f":"IFERROR('CEM Data Lookup'!C17*100,\"NA\")","v":"NA"},null,null,{"$f":"IFERROR('CEM Data Lookup'!D17*100,\"NA\")","v":15},null,null,12.75,null,null,1.04,null,null,13.79]
[{"$f":"Input!C16","v":"INGR"},{"$f":"VLOOKUP($A23,'CEM Data Lookup'!$A$4:$P$60,2,FALSE)","v":"Ingredion Inc.      "},null,{"$f":"HLOOKUP(A23&\" US Equity\",'CEM PricesDivs'!$B$3:$WS$69,67,FALSE)","v":3.06},null,null,{"$f":"IFERROR('CEM Data Lookup'!E18*100,\"NA\")","v":8},null,null,{"$f":"IFERROR('CEM Data Lookup'!C18*100,\"NA\")","v":"NA"},null,null,{"$f":"IFERROR('CEM Data Lookup'!D18*100,\"NA\")","v":9.9},null,null,8.9499999999999993,null,null,3.2,null,null,12.149999999999999]
[{"$f":"Input!C17","v":"JJSF"},{"$f":"VLOOKUP($A24,'CEM Data Lookup'!$A$4:$P$60,2,FALSE)","v":"J&J Snack Foods     "},null,{"$f":"HLOOKUP(A24&\" US Equity\",'CEM PricesDivs'!$B$3:$WS$69,67,FALSE)","v":1.88},null,null,{"$f":"IFERROR('CEM Data Lookup'!E19*100,\"NA\")","v":9},null,null,{"$f":"IFERROR('CEM Data Lookup'!C19*100,\"NA\")","v":"NA"},null,null,{"$f":"IFERROR('CEM Data Lookup'!D19*100,\"NA\")","v":73.099999999999994},null,null,{"$f":"IFERROR(ROUND(AVERAGE(G24,J24),2),\"NA\")","v":9},null,null,1.96,null,null,10.96]
[{"$f":"Input!C18","v":"JKHY"},{"$f":"VLOOKUP($A25,'CEM Data Lookup'!$A$4:$P$60,2,FALSE)","v":"Henry (Jack) & Assoc"},null,{"$f":"HLOOKUP(A25&\" US Equity\",'CEM PricesDivs'!$B$3:$WS$69,67,FALSE)","v":1.06},null,null,{"$f":"IFERROR('CEM Data Lookup'!E20*100,\"NA\")","v":8},null,null,{"$f":"IFERROR('CEM Data Lookup'!C20*100,\"NA\")","v":9},null,null,{"$f":"IFERROR('CEM Data Lookup'!D20*100,\"NA\")","v":9},null,null,8.67,null,null,1.1100000000000001,null,null,9.7799999999999994]
[{"$f":"Input!C19","v":"MKC"},{"$f":"VLOOKUP($A26,'CEM Data Lookup'!$A$4:$P$60,2,FALSE)","v":"McCormick & Co.     "},null,{"$f":"HLOOKUP(A26&\" US Equity\",'CEM PricesDivs'!$B$3:$WS$69,67,FALSE)","v":1.93},null,null,{"$f":"IFERROR('CEM Data Lookup'!E21*100,\"NA\")","v":5},null,null,{"$f":"IFERROR('CEM Data Lookup'!C21*100,\"NA\")","v":5.3},null,null,{"$f":"IFERROR('CEM Data Lookup'!D21*100,\"NA\")","v":5.0999999999999996},null,null,5.13,null,null,1.98,null,null,7.1099999999999994]
[{"$f":"Input!C20","v":"MRK"},{"$f":"VLOOKUP($A27,'CEM Data Lookup'!$A$4:$P$60,2,FALSE)","v":"Merck & Co.         "},null,{"$f":"HLOOKUP(A27&\" US Equity\",'CEM PricesDivs'!$B$3:$WS$69,67,FALSE)","v":2.84},null,null,{"$f":"IFERROR('CEM Data Lookup'!E22*100,\"NA\")","v":8},null,null,{"$f":"IFERROR('CEM Data Lookup'!C22*100,\"NA\")","v":10.4},null,null,{"$f":"IFERROR('CEM Data Lookup'!D22*100,\"NA\")","v":11.89},null,null,10.1,null,null,2.98,null,null,13.08]
[{"$f":"Input!C21","v":"MSCI"},{"$f":"VLOOKUP($A28,'CEM Data Lookup'!$A$4:$P$60,2,FALSE)","v":"MSCI Inc.           "},null,{"$f":"HLOOKUP(A28&\" US Equity\",'CEM PricesDivs'!$B$3:$WS$69,67,FALSE)","v":1.07},null,null,{"$f":"IFERROR('CEM Data Lookup'!E23*100,\"NA\")","v":14.499999999999998},null,null,{"$f":"IFERROR('CEM Data Lookup'!C23*100,\"NA\")","v":"NA"},null,null,{"$f":"IFERROR('CEM Data Lookup'!D23*100,\"NA\")","v":12.53},null,null,13.52,null,null,1.1399999999999999,null,null,14.66]
[{"$f":"Input!C22","v":"MSI"},{"$f":"VLOOKUP($A29,'CEM Data Lookup'!$A$4:$P$60,2,FALSE)","v":"Motorola Solutions  "},null,{"$f":"HLOOKUP(A29&\" US Equity\",'CEM PricesDivs'!$B$3:$WS$69,67,FALSE)","v":1.4},null,null,{"$f":"IFERROR('CEM Data Lookup'!E24*100,\"NA\")","v":10.5},null,null,{"$f":"IFERROR('CEM Data Lookup'!C24*100,\"NA\")","v":9},null,null,{"$f":"IFERROR('CEM Data Lookup'!D24*100,\"NA\")","v":11.18},null,null,10.23,null,null,1.47,null,null,11.700000000000001]
[{"$f":"Input!C23","v":"NEU"},{"$f":"VLOOKUP($A30,'CEM Data Lookup'!$A$4:$P$60,2,FALSE)","v":"NewMarket Corp.     "},null,{"$f":"HLOOKUP(A30&\" US Equity\",'CEM PricesDivs'!$B$3:$WS$69,67,FALSE)","v":2.73},null,null,{"$f":"IFERROR('CEM Data Lookup'!E25*100,\"NA\")","v":-1.5},null,null,{"$f":"IFERROR('CEM Data Lookup'!C25*100,\"NA\")","v":"NA"},null,null,{"$f":"IFERROR('CEM Data Lookup'!D25*100,\"NA\")","v":7.7},null,null,{"$f":"IFERROR(ROUND(AVERAGE(J30,M30),2),\"NA\")","v":7.7},null,null,2.84,null,null,10.54]
[{"$f":"Input!C24","v":"NOC"},{"$f":"VLOOKUP($A31,'CEM Data Lookup'!$A$4:$P$60,2,FALSE)","v":"Northrop Grumman    "},null,{"$f":"HLOOKUP(A31&\" US Equity\",'CEM PricesDivs'!$B$3:$WS$69,67,FALSE)","v":1.32},null,null,{"$f":"IFERROR('CEM Data Lookup'!E26*100,\"NA\")","v":6.5},null,null,{"$f":"IFERROR('CEM Data Lookup'!C26*100,\"NA\")","v":3.3000000000000003},null,null,{"$f":"IFERROR('CEM Data Lookup'!D26*100,\"NA\")","v":3},null,null,4.2699999999999996,null,null,1.35,null,null,5.6199999999999992]
[{"$f":"Input!C25","v":"ODFL"},{"$f":"VLOOKUP($A32,'CEM Data Lookup'!$A$4:$P$60,2,FALSE)","v":"Old Dominion Freight"},null,{"$f":"HLOOKUP(A32&\" US Equity\",'CEM PricesDivs'!$B$3:$WS$69,67,FALSE)","v":0.42},null,null,{"$f":"IFERROR('CEM Data Lookup'!E27*100,\"NA\")","v":10.5},null,null,{"$f":"IFERROR('CEM Data Lookup'!C27*100,\"NA\")","v":14.099999999999998},null,null,{"$f":"IFERROR('CEM Data Lookup'!D27*100,\"NA\")","v":14.540000000000001},null,null,13.05,null,null,0.45,null,null,13.5]
[{"$f":"Input!C26","v":"ORCL"},{"$f":"VLOOKUP($A33,'CEM Data Lookup'!$A$4:$P$60,2,FALSE)","v":"Oracle Corp.        "},null,{"$f":"HLOOKUP(A33&\" US Equity\",'CEM PricesDivs'!$B$3:$WS$69,67,FALSE)","v":1.67},null,null,{"$f":"IFERROR('CEM Data Lookup'!E28*100,\"NA\")","v":10},null,null,{"$f":"IFERROR('CEM Data Lookup'!C28*100,\"NA\")","v":8},null,null,{"$f":"IFERROR('CEM Data Lookup'!D28*100,\"NA\")","v":10.25},null,null,9.42,null,null,1.75,null,null,11.17]
[{"$f":"Input!C27","v":"PGR"},{"$f":"VLOOKUP($A34,'CEM Data Lookup'!$A$4:$P$60,2,FALSE)","v":"Progressive Corp.   "},null,{"$f":"HLOOKUP(A34&\" US Equity\",'CEM PricesDivs'!$B$3:$WS$69,67,FALSE)","v":0.32},null,null,{"$f":"IFERROR('CEM Data Lookup'!E29*100,\"NA\")","v":6.5},null,null,{"$f":"IFERROR('CEM Data Lookup'!C29*100,\"NA\")","v":19.900000000000002},null,null,{"$f":"IFERROR('CEM Data Lookup'!D29*100,\"NA\")","v":27.12},null,null,{"$f":"IFERROR(ROUND(AVERAGE(G34,J34),2),\"NA\")","v":13.2},null,null,0.34,null,null,13.54]
[{"$f":"Input!C28","v":"POST"},{"$f":"VLOOKUP($A35,'CEM Data Lookup'!$A$4:$P$60,2,FALSE)","v":"Post Holdings       "},null,{"$f":"HLOOKUP(A35&\" US Equity\",'CEM PricesDivs'!$B$3:$WS$69,67,FALSE)","v":0},null,null,{"$f":"IFERROR('CEM Data Lookup'!E30*100,\"NA\")","v":5},null,null,{"$f":"IFERROR('CEM Data Lookup'!C30*100,\"NA\")","v":"NA"},null,null,{"$f":"IFERROR('CEM Data Lookup'!D30*100,\"NA\")","v":32.4},null,null,18.7,null,null,0,null,null,"NA"]
[{"$f":"Input!C29","v":"RLI"},{"$f":"VLOOKUP($A36,'CEM Data Lookup'!$A$4:$P$60,2,FALSE)","v":"RLI Corp.           "},null,{"$f":"HLOOKUP(A36&\" US Equity\",'CEM PricesDivs'!$B$3:$WS$69,67,FALSE)","v":0.83},null,null,{"$f":"IFERROR('CEM Data Lookup'!E31*100,\"NA\")","v":12},null,null,{"$f":"IFERROR('CEM Data Lookup'!C31*100,\"NA\")","v":"NA"},null,null,{"$f":"IFERROR('CEM Data Lookup'!D31*100,\"NA\")","v":9.8000000000000007},null,null,10.9,null,null,0.88,null,null,11.780000000000001]
[{"$f":"Input!C30","v":"ROL"},{"$f":"VLOOKUP($A37,'CEM Data Lookup'!$A$4:$P$60,2,FALSE)","v":"Rollins, Inc.       "},null,{"$f":"HLOOKUP(A37&\" US Equity\",'CEM PricesDivs'!$B$3:$WS$69,67,FALSE)","v":1.33},null,null,{"$f":"IFERROR('CEM Data Lookup'!E32*100,\"NA\")","v":10.5},null,null,{"$f":"IFERROR('CEM Data Lookup'!C32*100,\"NA\")","v":"NA"},null,null,{"$f":"IFERROR('CEM Data Lookup'!D32*100,\"NA\")","v":8.2000000000000011},null,null,9.35,null,null,1.39,null,null,10.74]
[{"$f":"Input!C31","v":"SHW"},{"$f":"VLOOKUP($A38,'CEM Data Lookup'!$A$4:$P$60,2,FALSE)","v":"Sherwin-Williams    "},null,{"$f":"HLOOKUP(A38&\" US Equity\",'CEM PricesDivs'!$B$3:$WS$69,67,FALSE)","v":1.03},null,null,{"$f":"IFERROR('CEM Data Lookup'!E33*100,\"NA\")","v":11.5},null,null,{"$f":"IFERROR('CEM Data Lookup'!C33*100,\"NA\")","v":12.8},null,null,{"$f":"IFERROR('CEM Data Lookup'!D33*100,\"NA\")","v":11.464},null,null,11.92,null,null,1.0900000000000001,null,null,13.01]
[{"$f":"Input!C32","v":"SIGI"},{"$f":"VLOOKUP($A39,'CEM Data Lookup'!$A$4:$P$60,2,FALSE)","v":"Selective Ins. Group"},null,{"$f":"HLOOKUP(A39&\" US Equity\",'CEM PricesDivs'!$B$3:$WS$69,67,FALSE)","v":1.31},null,null,{"$f":"IFERROR('CEM Data Lookup'!E34*100,\"NA\")","v":9.5},null,null,{"$f":"IFERROR('CEM Data Lookup'!C34*100,\"NA\")","v":6.6000000000000005},null,null,{"$f":"IFERROR('CEM Data Lookup'!D34*100,\"NA\")","v":13.4},null,null,9.83,null,null,1.37,null,null,11.2]
[{"$f":"Input!C33","v":"SIRI"},{"$f":"VLOOKUP($A40,'CEM Data Lookup'!$A$4:$P$60,2,FALSE)","v":"Sirius XM Holdings  "},null,{"$f":"HLOOKUP(A40&\" US Equity\",'CEM PricesDivs'!$B$3:$WS$69,67,FALSE)","v":1.57},null,null,{"$f":"IFERROR('CEM Data Lookup'!E35*100,\"NA\")","v":32.5},null,null,{"$f":"IFERROR('CEM Data Lookup'!C35*100,\"NA\")","v":7.0000000000000009},null,null,{"$f":"IFERROR('CEM Data Lookup'!D35*100,\"NA\")","v":3.54},null,null,{"$f":"IFERROR(ROUND(AVERAGE(J40,M40),2),\"NA\")","v":5.27},null,null,1.61,null,null,6.88]
[{"$f":"Input!C34","v":"SXT"},{"$f":"VLOOKUP($A41,'CEM Data Lookup'!$A$4:$P$60,2,FALSE)","v":"Sensient Techn.     "},null,{"$f":"HLOOKUP(A41&\" US Equity\",'CEM PricesDivs'!$B$3:$WS$69,67,FALSE)","v":2.29},null,null,{"$f":"IFERROR('CEM Data Lookup'!E36*100,\"NA\")","v":2.5},null,null,{"$f":"IFERROR('CEM Data Lookup'!C36*100,\"NA\")","v":"NA"},null,null,{"$f":"IFERROR('CEM Data Lookup'!D36*100,\"NA\")","v":3.8},null,null,3.15,null,null,2.33,null,null,5.48]
[{"$f":"Input!C35","v":"TMO"},{"$f":"VLOOKUP($A42,'CEM Data Lookup'!$A$4:$P$60,2,FALSE)","v":"Thermo Fisher Sci.  "},null,{"$f":"HLOOKUP(A42&\" US Equity\",'CEM PricesDivs'!$B$3:$WS$69,67,FALSE)","v":0.23},null,null,{"$f":"IFERROR('CEM Data Lookup'!E37*100,\"NA\")","v":10.5},null,null,{"$f":"IFERROR('CEM Data Lookup'!C37*100,\"NA\")","v":12.5},null,null,{"$f":"IFERROR('CEM Data Lookup'!D37*100,\"NA\")","v":3.51},null,null,8.84,null,null,0.24,null,null,9.08]
[{"$f":"Input!C36","v":"TXN"},{"$f":"VLOOKUP($A43,'CEM Data Lookup'!$A$4:$P$60,2,FALSE)","v":"Texas Instruments   "},null,{"$f":"HLOOKUP(A43&\" US Equity\",'CEM PricesDivs'!$B$3:$WS$69,67,FALSE)","v":2.97},null,null,{"$f":"IFERROR('CEM Data Lookup'!E38*100,\"NA\")","v":7.5},null,null,{"$f":"IFERROR('CEM Data Lookup'!C38*100,\"NA\")","v":9.3000000000000007},null,null,{"$f":"IFERROR('CEM Data Lookup'!D38*100,\"NA\")","v":10},null,null,8.93,null,null,3.1,null,null,12.03]
[{"$f":"Input!C37","v":"VRSN"},{"$f":"VLOOKUP($A44,'CEM Data Lookup'!$A$4:$P$60,2,FALSE)","v":"VeriSign Inc.       "},null,{"$f":"HLOOKUP(A44&\" US Equity\",'CEM PricesDivs'!$B$3:$WS$69,67,FALSE)","v":0},null,null,{"$f":"IFERROR('CEM Data Lookup'!E39*100,\"NA\")","v":11},null,null,{"$f":"IFERROR('CEM Data Lookup'!C39*100,\"NA\")","v":"NA"},null,null,{"$f":"IFERROR('CEM Data Lookup'!D39*100,\"NA\")","v":8},null,null,9.5,null,null,0,null,null,"NA"]
[{"$f":"Input!C38","v":"WAT"},{"$f":"VLOOKUP($A45,'CEM Data Lookup'!$A$4:$P$60,2,FALSE)","v":"Waters Corp.        "},null,{"$f":"HLOOKUP(A45&\" US Equity\",'CEM PricesDivs'!$B$3:$WS$69,67,FALSE)","v":0},null,null,{"$f":"IFERROR('CEM Data Lookup'!E40*100,\"NA\")","v":6},null,null,{"$f":"IFERROR('CEM Data Lookup'!C40*100,\"NA\")","v":7.1999999999999993},null,null,{"$f":"IFERROR('CEM Data Lookup'!D40*100,\"NA\")","v":8.34},null,null,7.18,null,null,0,null,null,"NA"]
[{"$f":"Input!C39","v":"WSO"},{"$f":"VLOOKUP($A46,'CEM Data Lookup'!$A$4:$P$60,2,FALSE)","v":"Watsco, Inc.        "},null,{"$f":"HLOOKUP(A46&\" US Equity\",'CEM PricesDivs'!$B$3:$WS$69,67,FALSE)","v":3.35},null,null,{"$f":"IFERROR('CEM Data Lookup'!E41*100,\"NA\")","v":11.5},null,null,{"$f":"IFERROR('CEM Data Lookup'!C41*100,\"NA\")","v":"NA"},null,null,{"$f":"IFERROR('CEM Data Lookup'!D41*100,\"NA\")","v":15},null,null,13.25,null,null,3.57,null,null,16.82]
[{"$f":"Input!C40","v":"WU"},{"$f":"VLOOKUP($A47,'CEM Data Lookup'!$A$4:$P$60,2,FALSE)","v":"Western Union       "},null,{"$f":"HLOOKUP(A47&\" US Equity\",'CEM PricesDivs'!$B$3:$WS$69,67,FALSE)","v":6.82},null,null,{"$f":"IFERROR('CEM Data Lookup'!E42*100,\"NA\")","v":8},null,null,{"$f":"IFERROR('CEM Data Lookup'!C42*100,\"NA\")","v":"NA"},null,null,{"$f":"IFERROR('CEM Data Lookup'!D42*100,\"NA\")","v":-11.05},null,null,{"$f":"IFERROR(ROUND(AVERAGE(G47,J47),2),\"NA\")","v":8},null,null,7.09,null,null,15.09]
[]
[null,null,null,"NA= Not Available",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Mean",null,null,{"$f":"AVERAGE(V9:V47)","v":11.357428571428567},"%"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Median",null,null,{"$f":"MEDIAN(V9:V47)","v":11.780000000000001},"%"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Average of Mean and Median",null,null,{"$f":"ROUND(AVERAGE(V49:V51),2)","v":11.57},"%"]
[]
[null,"Notes:"]
[null,null,"(1)","The application of the DCF model to the domestic, non-price regulated comparable risk companies is identical to the application of the DCF to the Utility Proxy Groups.  The dividend yield is derived by using the 60 day average price and the spot indicated dividend as of December 30, 2022.  The dividend yield is then adjusted by 1/2 the average projected growth rate in EPS, which is calculated by averaging the 5 year projected growth in EPS provided by Value Line, www.zacks.com, and www.yahoo.com (excluding any negative growth rates) and then adding that growth rate to the adjusted dividend yield."]
[]
[null,"Source of Information:","Value Line Investment Survey."]
[null,null,{"$f":"CONCATENATE(\"www.zacks.com, Downloaded on \",TEXT(Input!E2,\"mm/dd/yyyy\"))&\".\"","v":"www.zacks.com, Downloaded on 12/30/2022."}]
[null,null,{"$f":"CONCATENATE(\"www.yahoo.com, Downloaded on \",TEXT(Input!E2,\"mm/dd/yyyy\"))&\".\"","v":"www.yahoo.com, Downloaded on 12/30/2022."}]

{"sheet":"7.3 CEM RPM Summary","index":25,"n_rows":44,"n_cols":9,"rows_kept":44,"cut":false,"hidden":false,"merged":[[0,0,0,8],[1,0,1,8],[2,0,2,8],[3,0,3,8],[43,2,43,7],[5,7,5,8],[33,2,35,8],[21,2,21,8],[36,3,36,4],[36,5,36,6]]}
[{"$f":"Input!G28","v":"Peoples Gas System"}]
["Indicated Common Equity Cost Rate"]
["Through Use of a Risk Premium Model"]
["Using an Adjusted Total Market Approach"]
[]
["Line No.",null,null,null,null,null,null,{"$f":"'7.4 CEM RPM Bond Ratings'!B8","v":"Proxy Group of Thirty Nine Non-Price Regulated Companies"}]
[]
["1.",null,"Prospective Yield on Baa2 Rated"]
[null,null,"   Corporate Bonds (1)",null,null,null,null,{"$f":"$H$32","v":6.05},"%"]
[]
[2,null,"Adjustment to Reflect Bond rating "]
[null,null,"Difference of Non-Price Regulated ",null,null,null,null,{"$f":"-H42","v":-0.16555555555555557}]
[null,null,"Companies (2)"]
[]
[3,null,"Adjusted Prospective Bond Yield",null,null,null,null,{"$f":"SUM(H9:H12)","v":5.8844444444444441}]
[]
["4.",null,"Equity Risk Premium (3)",null,null,null,null,{"$f":"'7.5 CEM Beta Adjusted RP'!F25","v":7.42}]
[]
["5.",null,"  Risk Premium Derived Common"]
[null,null,"      Equity Cost Rate",null,null,null,null,{"$f":"SUM(H15:H17)","v":13.304444444444444},"%"]
[]
["Notes:  ","(1)","Average forecast of Baa corporate bonds based upon the consensus of nearly 50 economists reported in Blue Chip Financial Forecasts dated December 2, 2022 and January 1, 2023 (see pages 10 and 11 of Document No. 5).  The estimates are detailed below."]
[null,null,null,null,null,null,{"$f":"'MRP WP1'!B28","v":"First Quarter 2023"},{"$f":"'MRP WP1'!O28","v":6.1},"%"]
[null,null,null,null,null,null,{"$f":"'MRP WP1'!B29","v":"Second Quarter 2023"},{"$f":"'MRP WP1'!O29","v":6.3}]
[null,null,null,null,null,null,{"$f":"'MRP WP1'!B30","v":"Third Quarter 2023"},{"$f":"'MRP WP1'!O30","v":6.2}]
[null,null,null,null,null,null,{"$f":"'MRP WP1'!B31","v":"Fourth Quarter 2023"},{"$f":"'MRP WP1'!O31","v":6.1}]
[null,null,null,null,null,null,{"$f":"'MRP WP1'!B32","v":"First Quarter 2024"},{"$f":"'MRP WP1'!O32","v":5.9}]
[null,null,null,null,null,null,{"$f":"'MRP WP1'!B33","v":"Second Quarter 2024"},{"$f":"'MRP WP1'!O33","v":5.8}]
[null,null,null,null,null,null,{"$f":"'MRP WP1'!B34","v":"2024-2028"},{"$f":"'MRP WP1'!O34","v":6}]
[null,null,null,null,null,null,{"$f":"'MRP WP1'!B35","v":"2029-2033"},{"$f":"'MRP WP1'!O35","v":6}]
[]
[null,null,null,null,null,null,"Average",{"$f":"ROUND(AVERAGE(H23:H30),2)","v":6.05},"%"]
[]
[null,"(2)",{"$f":"CONCATENATE(\"The average yield spread of Baa rated corporate bonds over A corporate bonds for the three months ending \",TEXT(C38,\"mmmm yyyy\"),\" .  To reflect the \", IFERROR('7.4 CEM RPM Bond Ratings'!D50,\"NA\"), \" average rating of the Gas Non-Utility proxy groups, the prosepctive yield on Baa1 corporate bonds must be adjusted by 1/3 of the spread between A and Baa corporate bond yields as shown below:\")","v":"The average yield spread of Baa rated corporate bonds over A corporate bonds for the three months ending December 2022 .  To reflect the Baa1 average rating of the Gas Non-Utility proxy groups, the prosepctive yield on Baa1 corporate bonds must be adjusted by 1/3 of the spread between A and Baa corporate bond yields as shown below:"}]
[]
[]
[null,null,null,"A Corp. Bond Yield",null,"Baa Corp. Bond Yield",null,"Spread"]
[null,null,{"$f":"'Market Data'!B1","v":"2022-12-31"},{"$f":"'Market Data'!B6","v":5.0999999999999996},"%",{"$f":"'Market Data'!B7","v":5.58},"%",{"$f":"F38-D38","v":0.48000000000000043},"%"]
[null,null,{"$f":"'Market Data'!C1","v":"2022-11-30"},{"$f":"'Market Data'!C6","v":5.58},null,{"$f":"'Market Data'!C7","v":6.07},null,{"$f":"F39-D39","v":0.49000000000000021}]
[null,null,{"$f":"'Market Data'!D1","v":"2022-10-30"},{"$f":"'Market Data'!D6","v":5.74},null,{"$f":"'Market Data'!D7","v":6.26},null,0.51999999999999957]
[null,null,null,null,null,null,"Average yield spread",{"$f":"AVERAGE(H38:H40)","v":0.49666666666666676}]
[null,null,null,null,null,null,"1/3 of spread",{"$f":"H41*(1/3)","v":0.16555555555555557}]
[]
[null,"(3)","From page 7 of this Document."]

{"sheet":"7.4 CEM RPM Bond Ratings","index":26,"n_rows":56,"n_cols":10,"rows_kept":56,"cut":false,"hidden":false,"merged":[]}
[null,{"$f":"Input!G28","v":"Peoples Gas System"}]
[null,"Comparison of Long-Term Issuer Ratings for the"]
[null,{"$f":"Input!I29","v":"Utility Proxy Group"}]
[]
[null,null,null,"Moody's",null,null,null,"Standard & Poor's"]
[null,null,null,"Long-Term Issuer Rating",null,null,null,{"$f":"D6","v":"Long-Term Issuer Rating"}]
[null,null,null,{"$f":"TEXT(Input!$E$2, \"mmmm yyyy\")","v":"December 2022"},null,null,null,{"$f":"D7","v":"December 2022"}]
[null,{"$f":"'7.6 CEM CAPM Backup'!B7","v":"Proxy Group of Thirty Nine Non-Price Regulated Companies"},null,"Long-Term Issuer Rating",null,"Numerical Weighting (1)",null,{"$f":"D8","v":"Long-Term Issuer Rating"},null,"Numerical Weighting (1)"]
[]
[{"$f":"Input!C2","v":"A"},{"$f":"VLOOKUP($A10,'CEM Data Lookup'!$A:$P,2,FALSE)","v":"Agilent Technologies"},null,{"$f":"'CEM Data Lookup'!J4","v":"Baa2"},null,{"$f":"IFERROR(VLOOKUP('7.4 CEM RPM Bond Ratings'!D10,'4.6 Moody''s_S&P numbericl'!B:D,3,FALSE),\"--\")","v":9},null,{"$f":"'CEM Data Lookup'!K4","v":"BBB+"},null,{"$f":"IFERROR(VLOOKUP(H10, '4.6 Moody''s_S&P numbericl'!$F$6:$H$26, 3, FALSE),\"--\")","v":8}]
[{"$f":"Input!C3","v":"ABT"},{"$f":"VLOOKUP($A11,'CEM Data Lookup'!$A:$P,2,FALSE)","v":"Abbott Labs.        "},null,{"$f":"'CEM Data Lookup'!J5","v":"A1"},null,{"$f":"IFERROR(VLOOKUP('7.4 CEM RPM Bond Ratings'!D11,'4.6 Moody''s_S&P numbericl'!B:D,3,FALSE),\"--\")","v":5},null,{"$f":"'CEM Data Lookup'!K5","v":"AA-"},null,{"$f":"IFERROR(VLOOKUP(H11, '4.6 Moody''s_S&P numbericl'!$F$6:$H$26, 3, FALSE),\"--\")","v":4}]
[{"$f":"Input!C4","v":"ADI"},{"$f":"VLOOKUP($A12,'CEM Data Lookup'!$A:$P,2,FALSE)","v":"Analog Devices      "},null,{"$f":"'CEM Data Lookup'!J6","v":"A3"},null,{"$f":"IFERROR(VLOOKUP('7.4 CEM RPM Bond Ratings'!D12,'4.6 Moody''s_S&P numbericl'!B:D,3,FALSE),\"--\")","v":7},null,{"$f":"'CEM Data Lookup'!K6","v":"A-"},null,{"$f":"IFERROR(VLOOKUP(H12, '4.6 Moody''s_S&P numbericl'!$F$6:$H$26, 3, FALSE),\"--\")","v":7}]
[{"$f":"Input!C5","v":"AIZ"},{"$f":"VLOOKUP($A13,'CEM Data Lookup'!$A:$P,2,FALSE)","v":"Assurant Inc.       "},null,{"$f":"'CEM Data Lookup'!J7","v":"Baa2"},null,{"$f":"IFERROR(VLOOKUP('7.4 CEM RPM Bond Ratings'!D13,'4.6 Moody''s_S&P numbericl'!B:D,3,FALSE),\"--\")","v":9},null,{"$f":"'CEM Data Lookup'!K7","v":"BBB"},null,{"$f":"IFERROR(VLOOKUP(H13, '4.6 Moody''s_S&P numbericl'!$F$6:$H$26, 3, FALSE),\"--\")","v":9}]
[{"$f":"Input!C6","v":"AOS"},{"$f":"VLOOKUP($A14,'CEM Data Lookup'!$A:$P,2,FALSE)","v":"Smith (A.O.)        "},null,{"$f":"'CEM Data Lookup'!J8","v":"NA"},null,{"$f":"IFERROR(VLOOKUP('7.4 CEM RPM Bond Ratings'!D14,'4.6 Moody''s_S&P numbericl'!B:D,3,FALSE),\"--\")","v":"--"},null,{"$f":"'CEM Data Lookup'!K8","v":"NA"},null,{"$f":"IFERROR(VLOOKUP(H14, '4.6 Moody''s_S&P numbericl'!$F$6:$H$26, 3, FALSE),\"--\")","v":"--"}]
[{"$f":"Input!C7","v":"APD"},{"$f":"VLOOKUP($A15,'CEM Data Lookup'!$A:$P,2,FALSE)","v":"Air Products & Chem."},null,{"$f":"'CEM Data Lookup'!J9","v":"A2"},null,{"$f":"IFERROR(VLOOKUP('7.4 CEM RPM Bond Ratings'!D15,'4.6 Moody''s_S&P numbericl'!B:D,3,FALSE),\"--\")","v":6},null,{"$f":"'CEM Data Lookup'!K9","v":"A"},null,{"$f":"IFERROR(VLOOKUP(H15, '4.6 Moody''s_S&P numbericl'!$F$6:$H$26, 3, FALSE),\"--\")","v":6}]
[{"$f":"Input!C8","v":"BFB"},{"$f":"VLOOKUP($A16,'CEM Data Lookup'!$A:$P,2,FALSE)","v":"Brown-Forman 'B'    "},null,{"$f":"'CEM Data Lookup'!J10","v":"A1"},null,{"$f":"IFERROR(VLOOKUP('7.4 CEM RPM Bond Ratings'!D16,'4.6 Moody''s_S&P numbericl'!B:D,3,FALSE),\"--\")","v":5},null,{"$f":"'CEM Data Lookup'!K10","v":"A-"},null,{"$f":"IFERROR(VLOOKUP(H16, '4.6 Moody''s_S&P numbericl'!$F$6:$H$26, 3, FALSE),\"--\")","v":7}]
[{"$f":"Input!C9","v":"BMY"},{"$f":"VLOOKUP($A17,'CEM Data Lookup'!$A:$P,2,FALSE)","v":"Bristol-Myers Squibb"},null,{"$f":"'CEM Data Lookup'!J11","v":"A2"},null,{"$f":"IFERROR(VLOOKUP('7.4 CEM RPM Bond Ratings'!D17,'4.6 Moody''s_S&P numbericl'!B:D,3,FALSE),\"--\")","v":6},null,{"$f":"'CEM Data Lookup'!K11","v":"A+"},null,{"$f":"IFERROR(VLOOKUP(H17, '4.6 Moody''s_S&P numbericl'!$F$6:$H$26, 3, FALSE),\"--\")","v":5}]
[{"$f":"Input!C10","v":"BR"},{"$f":"VLOOKUP($A18,'CEM Data Lookup'!$A:$P,2,FALSE)","v":"Broadridge Fin'l    "},null,{"$f":"'CEM Data Lookup'!J12","v":"Baa1"},null,{"$f":"IFERROR(VLOOKUP('7.4 CEM RPM Bond Ratings'!D18,'4.6 Moody''s_S&P numbericl'!B:D,3,FALSE),\"--\")","v":8},null,{"$f":"'CEM Data Lookup'!K12","v":"BBB+"},null,{"$f":"IFERROR(VLOOKUP(H18, '4.6 Moody''s_S&P numbericl'!$F$6:$H$26, 3, FALSE),\"--\")","v":8}]
[{"$f":"Input!C11","v":"CACI"},{"$f":"VLOOKUP($A19,'CEM Data Lookup'!$A:$P,2,FALSE)","v":"CACI Int'l          "},null,{"$f":"'CEM Data Lookup'!J13","v":"NA"},null,{"$f":"IFERROR(VLOOKUP('7.4 CEM RPM Bond Ratings'!D19,'4.6 Moody''s_S&P numbericl'!B:D,3,FALSE),\"--\")","v":"--"},null,{"$f":"'CEM Data Lookup'!K13","v":"BB+"},null,{"$f":"IFERROR(VLOOKUP(H19, '4.6 Moody''s_S&P numbericl'!$F$6:$H$26, 3, FALSE),\"--\")","v":11}]
[{"$f":"Input!C12","v":"CHE"},{"$f":"VLOOKUP($A20,'CEM Data Lookup'!$A:$P,2,FALSE)","v":"Chemed Corp.        "},null,{"$f":"'CEM Data Lookup'!J14","v":"WR"},null,{"$f":"IFERROR(VLOOKUP('7.4 CEM RPM Bond Ratings'!D20,'4.6 Moody''s_S&P numbericl'!B:D,3,FALSE),\"--\")","v":"--"},null,{"$f":"'CEM Data Lookup'!K14","v":"NR"},null,{"$f":"IFERROR(VLOOKUP(H20, '4.6 Moody''s_S&P numbericl'!$F$6:$H$26, 3, FALSE),\"--\")","v":"--"}]
[{"$f":"Input!C13","v":"CSWI"},{"$f":"VLOOKUP($A21,'CEM Data Lookup'!$A:$P,2,FALSE)","v":"CSW Industrials     "},null,{"$f":"'CEM Data Lookup'!J15","v":"NA"},null,{"$f":"IFERROR(VLOOKUP('7.4 CEM RPM Bond Ratings'!D21,'4.6 Moody''s_S&P numbericl'!B:D,3,FALSE),\"--\")","v":"--"},null,{"$f":"'CEM Data Lookup'!K15","v":"NA"},null,{"$f":"IFERROR(VLOOKUP(H21, '4.6 Moody''s_S&P numbericl'!$F$6:$H$26, 3, FALSE),\"--\")","v":"--"}]
[{"$f":"Input!C14","v":"DGX"},{"$f":"VLOOKUP($A22,'CEM Data Lookup'!$A:$P,2,FALSE)","v":"Quest Diagnostics   "},null,{"$f":"'CEM Data Lookup'!J16","v":"Baa2"},null,{"$f":"IFERROR(VLOOKUP('7.4 CEM RPM Bond Ratings'!D22,'4.6 Moody''s_S&P numbericl'!B:D,3,FALSE),\"--\")","v":9},null,{"$f":"'CEM Data Lookup'!K16","v":"BBB+"},null,{"$f":"IFERROR(VLOOKUP(H22, '4.6 Moody''s_S&P numbericl'!$F$6:$H$26, 3, FALSE),\"--\")","v":8}]
[{"$f":"Input!C15","v":"EXPO"},{"$f":"VLOOKUP($A23,'CEM Data Lookup'!$A:$P,2,FALSE)","v":"Exponent, Inc.      "},null,{"$f":"'CEM Data Lookup'!J17","v":"NA"},null,{"$f":"IFERROR(VLOOKUP('7.4 CEM RPM Bond Ratings'!D23,'4.6 Moody''s_S&P numbericl'!B:D,3,FALSE),\"--\")","v":"--"},null,{"$f":"'CEM Data Lookup'!K17","v":"NA"},null,{"$f":"IFERROR(VLOOKUP(H23, '4.6 Moody''s_S&P numbericl'!$F$6:$H$26, 3, FALSE),\"--\")","v":"--"}]
[{"$f":"Input!C16","v":"INGR"},{"$f":"VLOOKUP($A24,'CEM Data Lookup'!$A:$P,2,FALSE)","v":"Ingredion Inc.      "},null,{"$f":"'CEM Data Lookup'!J18","v":"Baa1"},null,{"$f":"IFERROR(VLOOKUP('7.4 CEM RPM Bond Ratings'!D24,'4.6 Moody''s_S&P numbericl'!B:D,3,FALSE),\"--\")","v":8},null,{"$f":"'CEM Data Lookup'!K18","v":"BBB"},null,{"$f":"IFERROR(VLOOKUP(H24, '4.6 Moody''s_S&P numbericl'!$F$6:$H$26, 3, FALSE),\"--\")","v":9}]
[{"$f":"Input!C17","v":"JJSF"},{"$f":"VLOOKUP($A25,'CEM Data Lookup'!$A:$P,2,FALSE)","v":"J&J Snack Foods     "},null,{"$f":"'CEM Data Lookup'!J19","v":"NA"},null,{"$f":"IFERROR(VLOOKUP('7.4 CEM RPM Bond Ratings'!D25,'4.6 Moody''s_S&P numbericl'!B:D,3,FALSE),\"--\")","v":"--"},null,{"$f":"'CEM Data Lookup'!K19","v":"NA"},null,{"$f":"IFERROR(VLOOKUP(H25, '4.6 Moody''s_S&P numbericl'!$F$6:$H$26, 3, FALSE),\"--\")","v":"--"}]
[{"$f":"Input!C18","v":"JKHY"},{"$f":"VLOOKUP($A26,'CEM Data Lookup'!$A:$P,2,FALSE)","v":"Henry (Jack) & Assoc"},null,{"$f":"'CEM Data Lookup'!J20","v":"NA"},null,{"$f":"IFERROR(VLOOKUP('7.4 CEM RPM Bond Ratings'!D26,'4.6 Moody''s_S&P numbericl'!B:D,3,FALSE),\"--\")","v":"--"},null,{"$f":"'CEM Data Lookup'!K20","v":"NA"},null,{"$f":"IFERROR(VLOOKUP(H26, '4.6 Moody''s_S&P numbericl'!$F$6:$H$26, 3, FALSE),\"--\")","v":"--"}]
[{"$f":"Input!C19","v":"MKC"},{"$f":"VLOOKUP($A27,'CEM Data Lookup'!$A:$P,2,FALSE)","v":"McCormick & Co.     "},null,{"$f":"'CEM Data Lookup'!J21","v":"Baa2"},null,{"$f":"IFERROR(VLOOKUP('7.4 CEM RPM Bond Ratings'!D27,'4.6 Moody''s_S&P numbericl'!B:D,3,FALSE),\"--\")","v":9},null,{"$f":"'CEM Data Lookup'!K21","v":"BBB"},null,{"$f":"IFERROR(VLOOKUP(H27, '4.6 Moody''s_S&P numbericl'!$F$6:$H$26, 3, FALSE),\"--\")","v":9}]
[{"$f":"Input!C20","v":"MRK"},{"$f":"VLOOKUP($A28,'CEM Data Lookup'!$A:$P,2,FALSE)","v":"Merck & Co.         "},null,{"$f":"'CEM Data Lookup'!J22","v":"A1"},null,{"$f":"IFERROR(VLOOKUP('7.4 CEM RPM Bond Ratings'!D28,'4.6 Moody''s_S&P numbericl'!B:D,3,FALSE),\"--\")","v":5},null,{"$f":"'CEM Data Lookup'!K22","v":"A+"},null,{"$f":"IFERROR(VLOOKUP(H28, '4.6 Moody''s_S&P numbericl'!$F$6:$H$26, 3, FALSE),\"--\")","v":5}]
[{"$f":"Input!C21","v":"MSCI"},{"$f":"VLOOKUP($A29,'CEM Data Lookup'!$A:$P,2,FALSE)","v":"MSCI Inc.           "},null,{"$f":"'CEM Data Lookup'!J23","v":"Ba1"},null,{"$f":"IFERROR(VLOOKUP('7.4 CEM RPM Bond Ratings'!D29,'4.6 Moody''s_S&P numbericl'!B:D,3,FALSE),\"--\")","v":11},null,{"$f":"'CEM Data Lookup'!K23","v":"BB+"},null,{"$f":"IFERROR(VLOOKUP(H29, '4.6 Moody''s_S&P numbericl'!$F$6:$H$26, 3, FALSE),\"--\")","v":11}]
[{"$f":"Input!C22","v":"MSI"},{"$f":"VLOOKUP($A30,'CEM Data Lookup'!$A:$P,2,FALSE)","v":"Motorola Solutions  "},null,{"$f":"'CEM Data Lookup'!J24","v":"Baa3"},null,{"$f":"IFERROR(VLOOKUP('7.4 CEM RPM Bond Ratings'!D30,'4.6 Moody''s_S&P numbericl'!B:D,3,FALSE),\"--\")","v":10},null,{"$f":"'CEM Data Lookup'!K24","v":"BBB-"},null,{"$f":"IFERROR(VLOOKUP(H30, '4.6 Moody''s_S&P numbericl'!$F$6:$H$26, 3, FALSE),\"--\")","v":10}]
[{"$f":"Input!C23","v":"NEU"},{"$f":"VLOOKUP($A31,'CEM Data Lookup'!$A:$P,2,FALSE)","v":"NewMarket Corp.     "},null,{"$f":"'CEM Data Lookup'!J25","v":"Baa2"},null,{"$f":"IFERROR(VLOOKUP('7.4 CEM RPM Bond Ratings'!D31,'4.6 Moody''s_S&P numbericl'!B:D,3,FALSE),\"--\")","v":9},null,{"$f":"'CEM Data Lookup'!K25","v":"BBB+"},null,{"$f":"IFERROR(VLOOKUP(H31, '4.6 Moody''s_S&P numbericl'!$F$6:$H$26, 3, FALSE),\"--\")","v":8}]
[{"$f":"Input!C24","v":"NOC"},{"$f":"VLOOKUP($A32,'CEM Data Lookup'!$A:$P,2,FALSE)","v":"Northrop Grumman    "},null,{"$f":"'CEM Data Lookup'!J26","v":"Baa1"},null,{"$f":"IFERROR(VLOOKUP('7.4 CEM RPM Bond Ratings'!D32,'4.6 Moody''s_S&P numbericl'!B:D,3,FALSE),\"--\")","v":8},null,{"$f":"'CEM Data Lookup'!K26","v":"BBB+"},null,{"$f":"IFERROR(VLOOKUP(H32, '4.6 Moody''s_S&P numbericl'!$F$6:$H$26, 3, FALSE),\"--\")","v":8}]
[{"$f":"Input!C25","v":"ODFL"},{"$f":"VLOOKUP($A33,'CEM Data Lookup'!$A:$P,2,FALSE)","v":"Old Dominion Freight"},null,{"$f":"'CEM Data Lookup'!J27","v":"NA"},null,{"$f":"IFERROR(VLOOKUP('7.4 CEM RPM Bond Ratings'!D33,'4.6 Moody''s_S&P numbericl'!B:D,3,FALSE),\"--\")","v":"--"},null,{"$f":"'CEM Data Lookup'!K27","v":"NA"},null,{"$f":"IFERROR(VLOOKUP(H33, '4.6 Moody''s_S&P numbericl'!$F$6:$H$26, 3, FALSE),\"--\")","v":"--"}]
[{"$f":"Input!C26","v":"ORCL"},{"$f":"VLOOKUP($A34,'CEM Data Lookup'!$A:$P,2,FALSE)","v":"Oracle Corp.        "},null,{"$f":"'CEM Data Lookup'!J28","v":"Baa2"},null,{"$f":"IFERROR(VLOOKUP('7.4 CEM RPM Bond Ratings'!D34,'4.6 Moody''s_S&P numbericl'!B:D,3,FALSE),\"--\")","v":9},null,{"$f":"'CEM Data Lookup'!K28","v":"BBB"},null,{"$f":"IFERROR(VLOOKUP(H34, '4.6 Moody''s_S&P numbericl'!$F$6:$H$26, 3, FALSE),\"--\")","v":9}]
[{"$f":"Input!C27","v":"PGR"},{"$f":"VLOOKUP($A35,'CEM Data Lookup'!$A:$P,2,FALSE)","v":"Progressive Corp.   "},null,{"$f":"'CEM Data Lookup'!J29","v":"A2"},null,{"$f":"IFERROR(VLOOKUP('7.4 CEM RPM Bond Ratings'!D35,'4.6 Moody''s_S&P numbericl'!B:D,3,FALSE),\"--\")","v":6},null,{"$f":"'CEM Data Lookup'!K29","v":"A"},null,{"$f":"IFERROR(VLOOKUP(H35, '4.6 Moody''s_S&P numbericl'!$F$6:$H$26, 3, FALSE),\"--\")","v":6}]
[{"$f":"Input!C28","v":"POST"},{"$f":"VLOOKUP($A36,'CEM Data Lookup'!$A:$P,2,FALSE)","v":"Post Holdings       "},null,{"$f":"'CEM Data Lookup'!J30","v":"B2"},null,{"$f":"IFERROR(VLOOKUP('7.4 CEM RPM Bond Ratings'!D36,'4.6 Moody''s_S&P numbericl'!B:D,3,FALSE),\"--\")","v":15},null,{"$f":"'CEM Data Lookup'!K30","v":"B+"},null,{"$f":"IFERROR(VLOOKUP(H36, '4.6 Moody''s_S&P numbericl'!$F$6:$H$26, 3, FALSE),\"--\")","v":14}]
[{"$f":"Input!C29","v":"RLI"},{"$f":"VLOOKUP($A37,'CEM Data Lookup'!$A:$P,2,FALSE)","v":"RLI Corp.           "},null,{"$f":"'CEM Data Lookup'!J31","v":"Baa2"},null,{"$f":"IFERROR(VLOOKUP('7.4 CEM RPM Bond Ratings'!D37,'4.6 Moody''s_S&P numbericl'!B:D,3,FALSE),\"--\")","v":9},null,{"$f":"'CEM Data Lookup'!K31","v":"BBB"},null,{"$f":"IFERROR(VLOOKUP(H37, '4.6 Moody''s_S&P numbericl'!$F$6:$H$26, 3, FALSE),\"--\")","v":9}]
[{"$f":"Input!C30","v":"ROL"},{"$f":"VLOOKUP($A38,'CEM Data Lookup'!$A:$P,2,FALSE)","v":"Rollins, Inc.       "},null,{"$f":"'CEM Data Lookup'!J32","v":"NA"},null,{"$f":"IFERROR(VLOOKUP('7.4 CEM RPM Bond Ratings'!D38,'4.6 Moody''s_S&P numbericl'!B:D,3,FALSE),\"--\")","v":"--"},null,{"$f":"'CEM Data Lookup'!K32","v":"NA"},null,{"$f":"IFERROR(VLOOKUP(H38, '4.6 Moody''s_S&P numbericl'!$F$6:$H$26, 3, FALSE),\"--\")","v":"--"}]
[{"$f":"Input!C31","v":"SHW"},{"$f":"VLOOKUP($A39,'CEM Data Lookup'!$A:$P,2,FALSE)","v":"Sherwin-Williams    "},null,{"$f":"'CEM Data Lookup'!J33","v":"Baa2"},null,{"$f":"IFERROR(VLOOKUP('7.4 CEM RPM Bond Ratings'!D39,'4.6 Moody''s_S&P numbericl'!B:D,3,FALSE),\"--\")","v":9},null,{"$f":"'CEM Data Lookup'!K33","v":"BBB"},null,{"$f":"IFERROR(VLOOKUP(H39, '4.6 Moody''s_S&P numbericl'!$F$6:$H$26, 3, FALSE),\"--\")","v":9}]
[{"$f":"Input!C32","v":"SIGI"},{"$f":"VLOOKUP($A40,'CEM Data Lookup'!$A:$P,2,FALSE)","v":"Selective Ins. Group"},null,{"$f":"'CEM Data Lookup'!J34","v":"Baa2"},null,{"$f":"IFERROR(VLOOKUP('7.4 CEM RPM Bond Ratings'!D40,'4.6 Moody''s_S&P numbericl'!B:D,3,FALSE),\"--\")","v":9},null,{"$f":"'CEM Data Lookup'!K34","v":"BBB"},null,{"$f":"IFERROR(VLOOKUP(H40, '4.6 Moody''s_S&P numbericl'!$F$6:$H$26, 3, FALSE),\"--\")","v":9}]
[{"$f":"Input!C33","v":"SIRI"},{"$f":"VLOOKUP($A41,'CEM Data Lookup'!$A:$P,2,FALSE)","v":"Sirius XM Holdings  "},null,{"$f":"'CEM Data Lookup'!J35","v":"NA"},null,{"$f":"IFERROR(VLOOKUP('7.4 CEM RPM Bond Ratings'!D41,'4.6 Moody''s_S&P numbericl'!B:D,3,FALSE),\"--\")","v":"--"},null,{"$f":"'CEM Data Lookup'!K35","v":"NA"},null,{"$f":"IFERROR(VLOOKUP(H41, '4.6 Moody''s_S&P numbericl'!$F$6:$H$26, 3, FALSE),\"--\")","v":"--"}]
[{"$f":"Input!C34","v":"SXT"},{"$f":"VLOOKUP($A42,'CEM Data Lookup'!$A:$P,2,FALSE)","v":"Sensient Techn.     "},null,{"$f":"'CEM Data Lookup'!J36","v":"WR"},null,{"$f":"IFERROR(VLOOKUP('7.4 CEM RPM Bond Ratings'!D42,'4.6 Moody''s_S&P numbericl'!B:D,3,FALSE),\"--\")","v":"--"},null,{"$f":"'CEM Data Lookup'!K36","v":"NR"},null,{"$f":"IFERROR(VLOOKUP(H42, '4.6 Moody''s_S&P numbericl'!$F$6:$H$26, 3, FALSE),\"--\")","v":"--"}]
[{"$f":"Input!C35","v":"TMO"},{"$f":"VLOOKUP($A43,'CEM Data Lookup'!$A:$P,2,FALSE)","v":"Thermo Fisher Sci.  "},null,{"$f":"'CEM Data Lookup'!J37","v":"A3"},null,{"$f":"IFERROR(VLOOKUP('7.4 CEM RPM Bond Ratings'!D43,'4.6 Moody''s_S&P numbericl'!B:D,3,FALSE),\"--\")","v":7},null,{"$f":"'CEM Data Lookup'!K37","v":"A-"},null,{"$f":"IFERROR(VLOOKUP(H43, '4.6 Moody''s_S&P numbericl'!$F$6:$H$26, 3, FALSE),\"--\")","v":7}]
[{"$f":"Input!C36","v":"TXN"},{"$f":"VLOOKUP($A44,'CEM Data Lookup'!$A:$P,2,FALSE)","v":"Texas Instruments   "},null,{"$f":"'CEM Data Lookup'!J38","v":"Aa3"},null,{"$f":"IFERROR(VLOOKUP('7.4 CEM RPM Bond Ratings'!D44,'4.6 Moody''s_S&P numbericl'!B:D,3,FALSE),\"--\")","v":4},null,{"$f":"'CEM Data Lookup'!K38","v":"A+"},null,{"$f":"IFERROR(VLOOKUP(H44, '4.6 Moody''s_S&P numbericl'!$F$6:$H$26, 3, FALSE),\"--\")","v":5}]
[{"$f":"Input!C37","v":"VRSN"},{"$f":"VLOOKUP($A45,'CEM Data Lookup'!$A:$P,2,FALSE)","v":"VeriSign Inc.       "},null,{"$f":"'CEM Data Lookup'!J39","v":"Baa3"},null,{"$f":"IFERROR(VLOOKUP('7.4 CEM RPM Bond Ratings'!D45,'4.6 Moody''s_S&P numbericl'!B:D,3,FALSE),\"--\")","v":10},null,{"$f":"'CEM Data Lookup'!K39","v":"BBB"},null,{"$f":"IFERROR(VLOOKUP(H45, '4.6 Moody''s_S&P numbericl'!$F$6:$H$26, 3, FALSE),\"--\")","v":9}]
[{"$f":"Input!C38","v":"WAT"},{"$f":"VLOOKUP($A46,'CEM Data Lookup'!$A:$P,2,FALSE)","v":"Waters Corp.        "},null,{"$f":"'CEM Data Lookup'!J40","v":"NA"},null,{"$f":"IFERROR(VLOOKUP('7.4 CEM RPM Bond Ratings'!D46,'4.6 Moody''s_S&P numbericl'!B:D,3,FALSE),\"--\")","v":"--"},null,{"$f":"'CEM Data Lookup'!K40","v":"NA"},null,{"$f":"IFERROR(VLOOKUP(H46, '4.6 Moody''s_S&P numbericl'!$F$6:$H$26, 3, FALSE),\"--\")","v":"--"}]
[{"$f":"Input!C39","v":"WSO"},{"$f":"VLOOKUP($A47,'CEM Data Lookup'!$A:$P,2,FALSE)","v":"Watsco, Inc.        "},null,{"$f":"'CEM Data Lookup'!J41","v":"NA"},null,{"$f":"IFERROR(VLOOKUP('7.4 CEM RPM Bond Ratings'!D47,'4.6 Moody''s_S&P numbericl'!B:D,3,FALSE),\"--\")","v":"--"},null,{"$f":"'CEM Data Lookup'!K41","v":"NA"},null,{"$f":"IFERROR(VLOOKUP(H47, '4.6 Moody''s_S&P numbericl'!$F$6:$H$26, 3, FALSE),\"--\")","v":"--"}]
[{"$f":"Input!C40","v":"WU"},{"$f":"VLOOKUP($A48,'CEM Data Lookup'!$A:$P,2,FALSE)","v":"Western Union       "},null,{"$f":"'CEM Data Lookup'!J42","v":"Baa2"},null,{"$f":"IFERROR(VLOOKUP('7.4 CEM RPM Bond Ratings'!D48,'4.6 Moody''s_S&P numbericl'!B:D,3,FALSE),\"--\")","v":9},null,{"$f":"'CEM Data Lookup'!K42","v":"BBB"},null,{"$f":"IFERROR(VLOOKUP(H48, '4.6 Moody''s_S&P numbericl'!$F$6:$H$26, 3, FALSE),\"--\")","v":9}]
[]
[null,"Average",null,"Baa1",null,{"$f":"ROUND(AVERAGE(F9:F49),1)","v":8.1},null,"BBB+",null,{"$f":"ROUND(AVERAGE(J9:J49),1)","v":8.1}]
[]
[null,"Notes:"]
[null,"(1)","From page 6 of Document No. 4."]
[]
[null,"Source of Information:"]
[null,"Bloomberg Professional Services."]

{"sheet":"7.5 CEM Beta Adjusted RP","index":27,"n_rows":40,"n_cols":7,"rows_kept":40,"cut":false,"hidden":false,"merged":[[37,2,37,6],[36,2,36,6],[6,5,6,6],[0,0,0,6],[1,0,1,6],[2,0,2,6],[3,0,3,6],[4,0,4,6]]}
[{"$f":"Input!G28","v":"Peoples Gas System"}]
["Derivation of Equity Risk Premium Based on the Total Market Approach"]
["Using the Beta for"]
["Non-Price Regulated Companies of Comparable risk to the"]
[{"$f":"Input!I29","v":"Utility Proxy Group"}]
[]
["Line No.",null,"Equity Risk Premium Measure",null,null,{"$f":"'7.6 CEM CAPM Backup'!B7","v":"Proxy Group of Thirty Nine Non-Price Regulated Companies"}]
[]
["1.",null,"Kroll Equity Risk Premium (1)",null,null,{"$f":"'4.8-4.9 Beta Adjusted ERP'!E11","v":6.13},"%"]
[]
["2.",null,"Regression on Kroll Risk Premium Data (2)",null,null,{"$f":"'MRP ERP WP'!$AK$42*100","v":7.2582293456286067}]
[]
["3.",null,"Kroll Equity Risk Premium based on PRPM (3)",null,null,{"$f":"'PRPM WP1'!$J$1181*100","v":11.459385708050219}]
[]
["4.",null,"Equity Risk Premium Based on Value Line Summary and Index (4)",null,null,{"$f":"'MRP WP1'!$M$22*100-'MRP WP1'!$M$37","v":11.530000000000001}]
[]
[5,null,"Equity Risk Premium Based on Value Line S&P 500 Companies (5)",null,null,{"$f":"'4.8-4.9 Beta Adjusted ERP'!E19","v":10.621050750081153}]
[]
["6.",null,"Equity Risk Premium Based on Bloomberg S&P 500 Companies (6)",null,null,{"$f":"'4.8-4.9 Beta Adjusted ERP'!E21","v":6.008401239764015}]
[]
["7.",null,"Conclusion of Equity Risk Premium ",null,null,{"$f":"ROUND(AVERAGE(F9,F11,F13,F15,F17,F19),2)","v":8.83},"%"]
[]
["8.",null,"Adjusted Beta (7)",null,null,{"$f":"'7.6 CEM CAPM Backup'!H53","v":0.84}]
[]
["9.",null,"Forecasted Equity Risk Premium",null,null,{"$f":"ROUND(F21*F23,2)","v":7.42},"%"]
[]
["Notes:"]
[null,"(1)","From note 1 of page 9 of Document No. 4."]
[null,"(2)","From note 2 of page 9 of Document No. 4."]
[null,"(3)","From note 3 of page 9 of Document No. 4."]
[null,"(4)","From note 4 of page 9 of Document No. 4."]
[null,"(5)","From note 5 of page 9 of Document No. 4."]
[null,"(6)","From note 6 of page 9 of Document No. 4."]
[null,"(7)","Average of mean and median beta from page 6 of this Document."]
[]
[null,"Sources of Information:"]
[null,null,{"$f":"'5.2 CAPM Notes'!B61","v":"Stocks, Bonds, Bills, and Inflation -  2022 SBBI Yearbook, Kroll."}]
[null,null,"Value Line Summary and Index."]
[null,null,{"$f":"'5.2 CAPM Notes'!B60","v":"Blue Chip Financial Forecasts December 2, 2022 and January 1, 2022."}]
[null,null,"Bloomberg Professional Services."]

{"sheet":"7.6 CEM CAPM Backup","index":28,"n_rows":58,"n_cols":23,"rows_kept":58,"cut":false,"hidden":false,"merged":[[58,3,58,22],[6,9,6,10],[6,12,6,13],[6,15,6,16],[6,18,6,19],[6,21,6,22]]}
[null,{"$f":"Input!G28","v":"Peoples Gas System"}]
[null,"Traditional CAPM and ECAPM Results for the Proxy Group of Non-Price-Regulated Companies Comparable in Total Risk to the"]
[null,{"$f":"'7.5 CEM Beta Adjusted RP'!A5","v":"Utility Proxy Group"}]
[]
[null,null,null,"[1]",null,"[2]",null,"[3]",null,"[4]",null,null,"[5]",null,null,"[6]",null,null,"[7]",null,null,"[8]"]
[]
[null,{"$f":"Input!I31","v":"Proxy Group of Thirty Nine Non-Price Regulated Companies"},null,"Value Line Adjusted Beta",null,"Bloomberg Beta",null,"Average Beta",null,"Market Risk Premium (1)",null,null,"Risk-Free Rate (2)",null,null,"Traditional CAPM Cost Rate",null,null,"ECAPM Cost Rate",null,null,"Indicated Common Equity Cost Rate (3)"]
[]
[{"$f":"Input!C2","v":"A"},{"$f":"VLOOKUP($A9,'CEM Data Lookup'!$A:$P,2,FALSE)","v":"Agilent Technologies"},null,{"$f":"'MRP WP1'!E74","v":0.85},null,{"$f":"VLOOKUP($A9,'CEM Data Lookup'!$A:$P,7,FALSE)","v":1.0691213607788086},null,{"$f":"ROUND(AVERAGE(D9:F9),2)","v":0.96},null,{"$f":"'MRP WP1'!H$65","v":9.7498071769275878},"%",null,{"$f":"'MRP WP1'!F$37","v":3.91},"%",null,{"$f":"(H9*(J9))+M9","v":13.269814889850483},"%",null,{"$f":"ROUND((0.75*(H9*J9))+(0.25*J9)+M9,4)","v":13.3673},"%",null,{"$f":"ROUND(AVERAGE(P9,S9),2)","v":13.32},"%"]
[{"$f":"Input!C3","v":"ABT"},{"$f":"VLOOKUP($A10,'CEM Data Lookup'!$A:$P,2,FALSE)","v":"Abbott Labs.        "},null,{"$f":"'MRP WP1'!E75","v":0.9},null,{"$f":"VLOOKUP($A10,'CEM Data Lookup'!$A:$P,7,FALSE)","v":0.76022017002105713},null,{"$f":"ROUND(AVERAGE(D10:F10),2)","v":0.83},null,{"$f":"'MRP WP1'!H$65","v":9.7498071769275878},null,null,{"$f":"'MRP WP1'!F$37","v":3.91},null,null,{"$f":"(H10*(J10))+M10","v":12.002339956849898},null,null,{"$f":"ROUND((0.75*(H10*J10))+(0.25*J10)+M10,4)","v":12.416700000000001},null,null,{"$f":"ROUND(AVERAGE(P10,S10),2)","v":12.21}]
[{"$f":"Input!C4","v":"ADI"},{"$f":"VLOOKUP($A11,'CEM Data Lookup'!$A:$P,2,FALSE)","v":"Analog Devices      "},null,{"$f":"'MRP WP1'!E76","v":1},null,{"$f":"VLOOKUP($A11,'CEM Data Lookup'!$A:$P,7,FALSE)","v":1.0239076614379883},null,1.01,null,{"$f":"'MRP WP1'!H$65","v":9.7498071769275878},null,null,{"$f":"'MRP WP1'!F$37","v":3.91},null,null,13.757305248696865,null,null,13.732900000000001,null,null,13.75]
[{"$f":"Input!C5","v":"AIZ"},{"$f":"VLOOKUP($A12,'CEM Data Lookup'!$A:$P,2,FALSE)","v":"Assurant Inc.       "},null,{"$f":"'MRP WP1'!E77","v":0.9},null,{"$f":"VLOOKUP($A12,'CEM Data Lookup'!$A:$P,7,FALSE)","v":0.72135257720947266},null,0.81,null,{"$f":"'MRP WP1'!H$65","v":9.7498071769275878},null,null,{"$f":"'MRP WP1'!F$37","v":3.91},null,null,11.807343813311347,null,null,12.2705,null,null,12.04]
[{"$f":"Input!C6","v":"AOS"},{"$f":"VLOOKUP($A13,'CEM Data Lookup'!$A:$P,2,FALSE)","v":"Smith (A.O.)        "},null,{"$f":"'MRP WP1'!E78","v":0.9},null,{"$f":"VLOOKUP($A13,'CEM Data Lookup'!$A:$P,7,FALSE)","v":1.0350164175033569},null,0.97,null,{"$f":"'MRP WP1'!H$65","v":9.7498071769275878},null,null,{"$f":"'MRP WP1'!F$37","v":3.91},null,null,13.36731296161976,null,null,13.4404,null,null,13.4]
[{"$f":"Input!C7","v":"APD"},{"$f":"VLOOKUP($A14,'CEM Data Lookup'!$A:$P,2,FALSE)","v":"Air Products & Chem."},null,{"$f":"'MRP WP1'!E79","v":0.9},null,{"$f":"VLOOKUP($A14,'CEM Data Lookup'!$A:$P,7,FALSE)","v":0.80731379985809326},null,0.85,null,{"$f":"'MRP WP1'!H$65","v":9.7498071769275878},null,null,{"$f":"'MRP WP1'!F$37","v":3.91},null,null,12.19733610038845,null,null,12.563000000000001,null,null,12.38]
[{"$f":"Input!C8","v":"BFB"},{"$f":"VLOOKUP($A15,'CEM Data Lookup'!$A:$P,2,FALSE)","v":"Brown-Forman 'B'    "},null,{"$f":"'MRP WP1'!E80","v":0.85},null,{"$f":"VLOOKUP($A15,'CEM Data Lookup'!$A:$P,7,FALSE)","v":0.79479449987411499},null,0.82,null,{"$f":"'MRP WP1'!H$65","v":9.7498071769275878},null,null,{"$f":"'MRP WP1'!F$37","v":3.91},null,null,11.904841885080621,null,null,12.3436,null,null,12.12]
[{"$f":"Input!C9","v":"BMY"},{"$f":"VLOOKUP($A16,'CEM Data Lookup'!$A:$P,2,FALSE)","v":"Bristol-Myers Squibb"},null,{"$f":"'MRP WP1'!E81","v":0.8},null,{"$f":"VLOOKUP($A16,'CEM Data Lookup'!$A:$P,7,FALSE)","v":0.49832990765571594},null,0.65,null,{"$f":"'MRP WP1'!H$65","v":9.7498071769275878},null,null,{"$f":"'MRP WP1'!F$37","v":3.91},null,null,10.247374665002933,null,null,11.1005,null,null,10.67]
[{"$f":"Input!C10","v":"BR"},{"$f":"VLOOKUP($A17,'CEM Data Lookup'!$A:$P,2,FALSE)","v":"Broadridge Fin'l    "},null,{"$f":"'MRP WP1'!E82","v":0.9},null,{"$f":"VLOOKUP($A17,'CEM Data Lookup'!$A:$P,7,FALSE)","v":0.98402196168899536},null,0.94,null,{"$f":"'MRP WP1'!H$65","v":9.7498071769275878},null,null,{"$f":"'MRP WP1'!F$37","v":3.91},null,null,13.074818746311932,null,null,13.2211,null,null,13.15]
[{"$f":"Input!C11","v":"CACI"},{"$f":"VLOOKUP($A18,'CEM Data Lookup'!$A:$P,2,FALSE)","v":"CACI Int'l          "},null,{"$f":"'MRP WP1'!E83","v":0.9},null,{"$f":"VLOOKUP($A18,'CEM Data Lookup'!$A:$P,7,FALSE)","v":0.74475908279418945},null,0.82,null,{"$f":"'MRP WP1'!H$65","v":9.7498071769275878},null,null,{"$f":"'MRP WP1'!F$37","v":3.91},null,null,11.904841885080621,null,null,12.3436,null,null,12.12]
[{"$f":"Input!C12","v":"CHE"},{"$f":"VLOOKUP($A19,'CEM Data Lookup'!$A:$P,2,FALSE)","v":"Chemed Corp.        "},null,{"$f":"'MRP WP1'!E84","v":0.8},null,{"$f":"VLOOKUP($A19,'CEM Data Lookup'!$A:$P,7,FALSE)","v":0.72125041484832764},null,0.76,null,{"$f":"'MRP WP1'!H$65","v":9.7498071769275878},null,null,{"$f":"'MRP WP1'!F$37","v":3.91},null,null,11.319853454464967,null,null,11.9048,null,null,11.61]
[{"$f":"Input!C13","v":"CSWI"},{"$f":"VLOOKUP($A20,'CEM Data Lookup'!$A:$P,2,FALSE)","v":"CSW Industrials     "},null,{"$f":"'MRP WP1'!E85","v":0.85},null,{"$f":"VLOOKUP($A20,'CEM Data Lookup'!$A:$P,7,FALSE)","v":0.77070599794387817},null,0.81,null,{"$f":"'MRP WP1'!H$65","v":9.7498071769275878},null,null,{"$f":"'MRP WP1'!F$37","v":3.91},null,null,11.807343813311347,null,null,12.2705,null,null,12.04]
[{"$f":"Input!C14","v":"DGX"},{"$f":"VLOOKUP($A21,'CEM Data Lookup'!$A:$P,2,FALSE)","v":"Quest Diagnostics   "},null,{"$f":"'MRP WP1'!E86","v":0.8},null,{"$f":"VLOOKUP($A21,'CEM Data Lookup'!$A:$P,7,FALSE)","v":0.69651615619659424},null,0.75,null,{"$f":"'MRP WP1'!H$65","v":9.7498071769275878},null,null,{"$f":"'MRP WP1'!F$37","v":3.91},null,null,11.222355382695691,null,null,11.8317,null,null,11.53]
[{"$f":"Input!C15","v":"EXPO"},{"$f":"VLOOKUP($A22,'CEM Data Lookup'!$A:$P,2,FALSE)","v":"Exponent, Inc.      "},null,{"$f":"'MRP WP1'!E87","v":0.9},null,{"$f":"VLOOKUP($A22,'CEM Data Lookup'!$A:$P,7,FALSE)","v":0.99756920337677002},null,0.95,null,{"$f":"'MRP WP1'!H$65","v":9.7498071769275878},null,null,{"$f":"'MRP WP1'!F$37","v":3.91},null,null,13.172316818081208,null,null,13.2942,null,null,13.23]
[{"$f":"Input!C16","v":"INGR"},{"$f":"VLOOKUP($A23,'CEM Data Lookup'!$A:$P,2,FALSE)","v":"Ingredion Inc.      "},null,{"$f":"'MRP WP1'!E88","v":0.9},null,{"$f":"VLOOKUP($A23,'CEM Data Lookup'!$A:$P,7,FALSE)","v":0.68774235248565674},null,0.79,null,{"$f":"'MRP WP1'!H$65","v":9.7498071769275878},null,null,{"$f":"'MRP WP1'!F$37","v":3.91},null,null,11.612347669772795,null,null,12.1242,null,null,11.87]
[{"$f":"Input!C17","v":"JJSF"},{"$f":"VLOOKUP($A24,'CEM Data Lookup'!$A:$P,2,FALSE)","v":"J&J Snack Foods     "},null,{"$f":"'MRP WP1'!E89","v":0.9},null,{"$f":"VLOOKUP($A24,'CEM Data Lookup'!$A:$P,7,FALSE)","v":0.57813775539398193},null,0.74,null,{"$f":"'MRP WP1'!H$65","v":9.7498071769275878},null,null,{"$f":"'MRP WP1'!F$37","v":3.91},null,null,11.124857310926416,null,null,11.758599999999999,null,null,11.44]
[{"$f":"Input!C18","v":"JKHY"},{"$f":"VLOOKUP($A25,'CEM Data Lookup'!$A:$P,2,FALSE)","v":"Henry (Jack) & Assoc"},null,{"$f":"'MRP WP1'!E90","v":0.85},null,{"$f":"VLOOKUP($A25,'CEM Data Lookup'!$A:$P,7,FALSE)","v":0.7571338415145874},null,0.8,null,{"$f":"'MRP WP1'!H$65","v":9.7498071769275878},null,null,{"$f":"'MRP WP1'!F$37","v":3.91},null,null,11.709845741542072,null,null,12.1973,null,null,11.95]
[{"$f":"Input!C19","v":"MKC"},{"$f":"VLOOKUP($A26,'CEM Data Lookup'!$A:$P,2,FALSE)","v":"McCormick & Co.     "},null,{"$f":"'MRP WP1'!E91","v":0.75},null,{"$f":"VLOOKUP($A26,'CEM Data Lookup'!$A:$P,7,FALSE)","v":0.72053992748260498},null,0.74,null,{"$f":"'MRP WP1'!H$65","v":9.7498071769275878},null,null,{"$f":"'MRP WP1'!F$37","v":3.91},null,null,11.124857310926416,null,null,11.758599999999999,null,null,11.44]
[{"$f":"Input!C20","v":"MRK"},{"$f":"VLOOKUP($A27,'CEM Data Lookup'!$A:$P,2,FALSE)","v":"Merck & Co.         "},null,{"$f":"'MRP WP1'!E92","v":0.75},null,{"$f":"VLOOKUP($A27,'CEM Data Lookup'!$A:$P,7,FALSE)","v":0.4687764048576355},null,0.61,null,{"$f":"'MRP WP1'!H$65","v":9.7498071769275878},null,null,{"$f":"'MRP WP1'!F$37","v":3.91},null,null,9.8573823779258287,null,null,10.808,null,null,10.33]
[{"$f":"Input!C21","v":"MSCI"},{"$f":"VLOOKUP($A28,'CEM Data Lookup'!$A:$P,2,FALSE)","v":"MSCI Inc.           "},null,{"$f":"'MRP WP1'!E93","v":1.05},null,{"$f":"VLOOKUP($A28,'CEM Data Lookup'!$A:$P,7,FALSE)","v":1.3656225204467773},null,1.21,null,{"$f":"'MRP WP1'!H$65","v":9.7498071769275878},null,null,{"$f":"'MRP WP1'!F$37","v":3.91},null,null,15.707266684082381,null,null,15.195399999999999,null,null,15.45]
[{"$f":"Input!C22","v":"MSI"},{"$f":"VLOOKUP($A29,'CEM Data Lookup'!$A:$P,2,FALSE)","v":"Motorola Solutions  "},null,{"$f":"'MRP WP1'!E94","v":0.9},null,{"$f":"VLOOKUP($A29,'CEM Data Lookup'!$A:$P,7,FALSE)","v":0.96679747104644775},null,0.93,null,{"$f":"'MRP WP1'!H$65","v":9.7498071769275878},null,null,{"$f":"'MRP WP1'!F$37","v":3.91},null,null,12.977320674542657,null,null,13.1479,null,null,13.06]
[{"$f":"Input!C23","v":"NEU"},{"$f":"VLOOKUP($A30,'CEM Data Lookup'!$A:$P,2,FALSE)","v":"NewMarket Corp.     "},null,{"$f":"'MRP WP1'!E94","v":0.9},null,{"$f":"VLOOKUP($A30,'CEM Data Lookup'!$A:$P,7,FALSE)","v":0.61711913347244263},null,0.76,null,{"$f":"'MRP WP1'!H$65","v":9.7498071769275878},null,null,{"$f":"'MRP WP1'!F$37","v":3.91},null,null,11.319853454464967,null,null,11.9048,null,null,11.61]
[{"$f":"Input!C24","v":"NOC"},{"$f":"VLOOKUP($A31,'CEM Data Lookup'!$A:$P,2,FALSE)","v":"Northrop Grumman    "},null,{"$f":"'MRP WP1'!E95","v":0.75},null,{"$f":"VLOOKUP($A31,'CEM Data Lookup'!$A:$P,7,FALSE)","v":0.65922749042510986},null,0.7,null,{"$f":"'MRP WP1'!H$65","v":9.7498071769275878},null,null,{"$f":"'MRP WP1'!F$37","v":3.91},null,null,10.734865023849311,null,null,11.466100000000001,null,null,11.1]
[{"$f":"Input!C25","v":"ODFL"},{"$f":"VLOOKUP($A32,'CEM Data Lookup'!$A:$P,2,FALSE)","v":"Old Dominion Freight"},null,{"$f":"'MRP WP1'!E96","v":0.8},null,{"$f":"VLOOKUP($A32,'CEM Data Lookup'!$A:$P,7,FALSE)","v":1.1335461139678955},null,0.97,null,{"$f":"'MRP WP1'!H$65","v":9.7498071769275878},null,null,{"$f":"'MRP WP1'!F$37","v":3.91},null,null,13.36731296161976,null,null,13.4404,null,null,13.4]
[{"$f":"Input!C26","v":"ORCL"},{"$f":"VLOOKUP($A33,'CEM Data Lookup'!$A:$P,2,FALSE)","v":"Oracle Corp.        "},null,{"$f":"'MRP WP1'!E97","v":0.95},null,{"$f":"VLOOKUP($A33,'CEM Data Lookup'!$A:$P,7,FALSE)","v":0.99250739812850952},null,0.97,null,{"$f":"'MRP WP1'!H$65","v":9.7498071769275878},null,null,{"$f":"'MRP WP1'!F$37","v":3.91},null,null,13.36731296161976,null,null,13.4404,null,null,13.4]
[{"$f":"Input!C27","v":"PGR"},{"$f":"VLOOKUP($A34,'CEM Data Lookup'!$A:$P,2,FALSE)","v":"Progressive Corp.   "},null,{"$f":"'MRP WP1'!E98","v":0.8},null,{"$f":"VLOOKUP($A34,'CEM Data Lookup'!$A:$P,7,FALSE)","v":0.7506294846534729},null,0.78,null,{"$f":"'MRP WP1'!H$65","v":9.7498071769275878},null,null,{"$f":"'MRP WP1'!F$37","v":3.91},null,null,11.514849598003519,null,null,12.0511,null,null,11.78]
[{"$f":"Input!C28","v":"POST"},{"$f":"VLOOKUP($A35,'CEM Data Lookup'!$A:$P,2,FALSE)","v":"Post Holdings       "},null,{"$f":"'MRP WP1'!E99","v":0.75},null,{"$f":"VLOOKUP($A35,'CEM Data Lookup'!$A:$P,7,FALSE)","v":0.65590405464172363},null,0.7,null,{"$f":"'MRP WP1'!H$65","v":9.7498071769275878},null,null,{"$f":"'MRP WP1'!F$37","v":3.91},null,null,10.734865023849311,null,null,11.466100000000001,null,null,11.1]
[{"$f":"Input!C29","v":"RLI"},{"$f":"VLOOKUP($A36,'CEM Data Lookup'!$A:$P,2,FALSE)","v":"RLI Corp.           "},null,{"$f":"'MRP WP1'!E100","v":"NMF"},null,{"$f":"VLOOKUP($A36,'CEM Data Lookup'!$A:$P,7,FALSE)","v":0.77834731340408325},null,0.78,null,{"$f":"'MRP WP1'!H$65","v":9.7498071769275878},null,null,{"$f":"'MRP WP1'!F$37","v":3.91},null,null,11.514849598003519,null,null,12.0511,null,null,11.78]
[{"$f":"Input!C30","v":"ROL"},{"$f":"VLOOKUP($A37,'CEM Data Lookup'!$A:$P,2,FALSE)","v":"Rollins, Inc.       "},null,{"$f":"'MRP WP1'!E101","v":0.8},null,{"$f":"VLOOKUP($A37,'CEM Data Lookup'!$A:$P,7,FALSE)","v":0.87550854682922363},null,0.84,null,{"$f":"'MRP WP1'!H$65","v":9.7498071769275878},null,null,{"$f":"'MRP WP1'!F$37","v":3.91},null,null,12.099838028619173,null,null,12.489800000000001,null,null,12.29]
[{"$f":"Input!C31","v":"SHW"},{"$f":"VLOOKUP($A38,'CEM Data Lookup'!$A:$P,2,FALSE)","v":"Sherwin-Williams    "},null,{"$f":"'MRP WP1'!E102","v":0.85},null,{"$f":"VLOOKUP($A38,'CEM Data Lookup'!$A:$P,7,FALSE)","v":1.0015096664428711},null,0.93,null,{"$f":"'MRP WP1'!H$65","v":9.7498071769275878},null,null,{"$f":"'MRP WP1'!F$37","v":3.91},null,null,12.977320674542657,null,null,13.1479,null,null,13.06]
[{"$f":"Input!C32","v":"SIGI"},{"$f":"VLOOKUP($A39,'CEM Data Lookup'!$A:$P,2,FALSE)","v":"Selective Ins. Group"},null,{"$f":"'MRP WP1'!E103","v":0.95},null,{"$f":"VLOOKUP($A39,'CEM Data Lookup'!$A:$P,7,FALSE)","v":0.69410860538482666},null,0.82,null,{"$f":"'MRP WP1'!H$65","v":9.7498071769275878},null,null,{"$f":"'MRP WP1'!F$37","v":3.91},null,null,11.904841885080621,null,null,12.3436,null,null,12.12]
[{"$f":"Input!C33","v":"SIRI"},{"$f":"VLOOKUP($A40,'CEM Data Lookup'!$A:$P,2,FALSE)","v":"Sirius XM Holdings  "},null,{"$f":"'MRP WP1'!E104","v":0.85},null,{"$f":"VLOOKUP($A40,'CEM Data Lookup'!$A:$P,7,FALSE)","v":0.71677941083908081},null,0.78,null,{"$f":"'MRP WP1'!H$65","v":9.7498071769275878},null,null,{"$f":"'MRP WP1'!F$37","v":3.91},null,null,11.514849598003519,null,null,12.0511,null,null,11.78]
[{"$f":"Input!C34","v":"SXT"},{"$f":"VLOOKUP($A41,'CEM Data Lookup'!$A:$P,2,FALSE)","v":"Sensient Techn.     "},null,{"$f":"'MRP WP1'!E105","v":0.9},null,{"$f":"VLOOKUP($A41,'CEM Data Lookup'!$A:$P,7,FALSE)","v":0.96372032165527344},null,0.93,null,{"$f":"'MRP WP1'!H$65","v":9.7498071769275878},null,null,{"$f":"'MRP WP1'!F$37","v":3.91},null,null,12.977320674542657,null,null,13.1479,null,null,13.06]
[{"$f":"Input!C35","v":"TMO"},{"$f":"VLOOKUP($A42,'CEM Data Lookup'!$A:$P,2,FALSE)","v":"Thermo Fisher Sci.  "},null,{"$f":"'MRP WP1'!E106","v":0.95},null,{"$f":"VLOOKUP($A42,'CEM Data Lookup'!$A:$P,7,FALSE)","v":0.92452317476272583},null,0.94,null,{"$f":"'MRP WP1'!H$65","v":9.7498071769275878},null,null,{"$f":"'MRP WP1'!F$37","v":3.91},null,null,13.074818746311932,null,null,13.2211,null,null,13.15]
[{"$f":"Input!C36","v":"TXN"},{"$f":"VLOOKUP($A43,'CEM Data Lookup'!$A:$P,2,FALSE)","v":"Texas Instruments   "},null,{"$f":"'MRP WP1'!E107","v":0.85},null,{"$f":"VLOOKUP($A43,'CEM Data Lookup'!$A:$P,7,FALSE)","v":0.97030335664749146},null,0.91,null,{"$f":"'MRP WP1'!H$65","v":9.7498071769275878},null,null,{"$f":"'MRP WP1'!F$37","v":3.91},null,null,12.782324531004106,null,null,13.0017,null,null,12.89]
[{"$f":"Input!C37","v":"VRSN"},{"$f":"VLOOKUP($A44,'CEM Data Lookup'!$A:$P,2,FALSE)","v":"VeriSign Inc.       "},null,{"$f":"'MRP WP1'!E108","v":0.9},null,{"$f":"VLOOKUP($A44,'CEM Data Lookup'!$A:$P,7,FALSE)","v":1.0538966655731201},null,0.98,null,{"$f":"'MRP WP1'!H$65","v":9.7498071769275878},null,null,{"$f":"'MRP WP1'!F$37","v":3.91},null,null,13.464811033389037,null,null,13.5136,null,null,13.49]
[{"$f":"Input!C38","v":"WAT"},{"$f":"VLOOKUP($A45,'CEM Data Lookup'!$A:$P,2,FALSE)","v":"Waters Corp.        "},null,{"$f":"'MRP WP1'!E109","v":0.95},null,{"$f":"VLOOKUP($A45,'CEM Data Lookup'!$A:$P,7,FALSE)","v":0.97911584377288818},null,0.96,null,{"$f":"'MRP WP1'!H$65","v":9.7498071769275878},null,null,{"$f":"'MRP WP1'!F$37","v":3.91},null,null,13.269814889850483,null,null,13.3673,null,null,13.32]
[{"$f":"Input!C39","v":"WSO"},{"$f":"VLOOKUP($A46,'CEM Data Lookup'!$A:$P,2,FALSE)","v":"Watsco, Inc.        "},null,{"$f":"'MRP WP1'!E110","v":0.95},null,{"$f":"VLOOKUP($A46,'CEM Data Lookup'!$A:$P,7,FALSE)","v":1.0211198329925537},null,0.99,null,{"$f":"'MRP WP1'!H$65","v":9.7498071769275878},null,null,{"$f":"'MRP WP1'!F$37","v":3.91},null,null,13.562309105158311,null,null,13.5867,null,null,13.57]
[{"$f":"Input!C40","v":"WU"},{"$f":"VLOOKUP($A47,'CEM Data Lookup'!$A:$P,2,FALSE)","v":"Western Union       "},null,{"$f":"'MRP WP1'!E111","v":0.85},null,{"$f":"VLOOKUP($A47,'CEM Data Lookup'!$A:$P,7,FALSE)","v":0.81399881839752197},null,0.83,null,{"$f":"'MRP WP1'!H$65","v":9.7498071769275878},null,null,{"$f":"'MRP WP1'!F$37","v":3.91},null,null,12.002339956849898,null,null,12.416700000000001,null,null,12.21]
[]
[null,null,null,null,null,"Mean",null,{"$f":"ROUND(AVERAGE(H8:H47),2)","v":0.85},null,null,null,null,null,null,null,{"$f":"ROUND(AVERAGE(P8:P47),2)","v":12.24},"%",null,{"$f":"ROUND(AVERAGE(S8:S47),2)","v":12.59},"%",null,{"$f":"ROUND(AVERAGE(V8:V47),2)","v":12.42},"%"]
[]
[null,null,null,null,null,"Median",null,{"$f":"ROUND(MEDIAN(H8:H48),2)","v":0.83},null,null,null,null,null,null,null,{"$f":"ROUND(MEDIAN(P8:P47),2)","v":12},"%",null,{"$f":"ROUND(MEDIAN(S8:S47),2)","v":12.42},"%",null,{"$f":"ROUND(MEDIAN(V8:V47),2)","v":12.21},"%"]
[]
[null,null,null,null,null,"Average of Mean and Median",null,{"$f":"ROUND(AVERAGE(H49:H51),2)","v":0.84},null,null,null,null,null,null,null,{"$f":"ROUND(AVERAGE(P49:P51),2)","v":12.12},"%",null,{"$f":"ROUND(AVERAGE(S49:S51),2)","v":12.51},"%",null,{"$f":"ROUND(AVERAGE(V49:V51),2)","v":12.32},"%"]
[]
[null,null,"Notes:"]
[null,null,"(1)","From note 1 of page 2 of Document No. 5."]
[null,null,"(2)","From note 2 of page 2 of Document No. 5."]
[null,null,"(3)","Average of CAPM and ECAPM cost rates."]

{"sheet":"8.1 Equity Contributions","index":29,"n_rows":34,"n_cols":23,"rows_kept":34,"cut":false,"hidden":false,"merged":[[0,0,0,22],[1,0,1,22],[4,0,4,22],[15,0,15,16]]}
[{"$f":"Input!G28","v":"Peoples Gas System"}]
["Derivation of the Flotation Cost Adjustment to the Cost of Common Equity"]
[]
[]
["Equity Issuances (Company Provided)"]
[]
[]
[null,null,null,null,"[Column 1]",null,"[Column 2]",null,"[Column 3]",null,"[Column 4]",null,"[Column 5]",null,"[Column 6]",null,"[Column 7]",null,"[Column 8]",null,"[Column 9]",null,"[Column 10]"]
[]
["Date",null,"Issuing Company",null,"Shares Issued (1)",null,"Market Price per Share (1)",null,"Average Offering Price per Share (1)",null,"Underwriting Discount (1)",null,"Total Offering Expense per Share (1)",null,"Net Proceeds per Share (2)",null,"Total Flotation Costs (3)",null,"Gross Equity Issue before Costs (4)",null,"Net Proceeds (5)",null,"Flotation Cost Percentage (6)"]
[]
["At-The-Market 7/11/2019",null,"Emera Incorporated",null,{"$f":"1800000+982982","v":2782982},null,"NA",null,"NA",null,"NA",null,{"$f":"Q12/E12","v":0.75458626753604585},null,{"$f":"U12/E12","v":56.306508629951615},null,{"$f":"S12-U12","v":2100000},null,{"$f":"100000000+58800000","v":158800000},null,{"$f":"98700000+58000000","v":156700000},null,{"$f":"Q12/S12","v":1.3224181360201511E-2}]
["2017-12-18",null,"Emera Incorporated",null,{"$f":"14614000+1045000","v":15659000},null,47.98,null,47.9,null,1.9159999999999999,null,{"$f":"450000/E13","v":2.8737467271217829E-2},null,{"$f":"I13-K13-M13","v":45.955262532728781},null,{"$f":"(G13-O13)*E13","v":31705363.999999963},null,{"$f":"E13*G13","v":751318820},null,{"$f":"E13*O13","v":719613456},null,4.2199613740542215E-2]
["2016-12-08",null,"Emera Incorporated",null,{"$f":"6630000+994500","v":7624500},null,44.26,null,45.25,null,1.81,null,{"$f":"450000/E14","v":5.9020263623844188E-2},null,{"$f":"I14-K14-M14","v":43.380979736376155},null,{"$f":"(G14-O14)*E14","v":6702089.9999999935},null,{"$f":"E14*G14","v":337460370},null,330758280,null,1.9860376493986517E-2]
[" ",null,"Total Public Issuances",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Q12:Q14)","v":40507453.999999955},null,{"$f":"SUM(S12:S14)","v":1247579190},null,{"$f":"SUM(U12:U14)","v":1207071736},null,{"$f":"Q15/S15","v":3.2468843921643127E-2}]
["Flotation Cost Adjustment"]
[]
[null,null,"[Column 11]",null,"[Column 12]",null,"[Column 13]",null,"[Column 14]",null,"[Column 15]",null,"[Column 16]"]
[]
[null,null,"Average Dividend Yield (7)",null,"Average Projected EPS Growth Rate (7)",null,"Adjusted Dividend Yield (8)",null,"Average DCF Cost Rate Unadjusted for Flotation (9)",null,"DCF Cost Rate Adjusted for Flotation (10)",null,"Flotation Cost Adjustment (11)"]
[{"$f":"Input!I30","v":"Proxy Group of Six Natural Gas Companies"},null,{"$f":"AVERAGE('3.1 DCF Summary'!D9:D14)","v":3.5383333333333336},"%",{"$f":"AVERAGE('3.1 DCF Summary'!P9:P14)","v":6.4666666666666677},"%",{"$f":"ROUND(C21*(1+(0.5*(E21/100))),2)","v":3.65},"%",{"$f":"G21+E21","v":10.116666666666667},"%",{"$f":"(G21/(1-$W$15))+E21","v":10.239155001610168},"%",{"$f":"K21-I21","v":0.12248833494350109},"%"]
[]
[]
["Notes:",1,"From Company prospectuses or annual filings."]
[null,{"$f":"B24+1","v":2},"Col. 3 - Col. 4 - Col. 5."]
[null,{"$f":"B25+1","v":3},"(Col. 2 - Col. 6) x Col. 1."]
[null,4,"Col. 1 x Col. 2."]
[null,5,"Col. 1 x Col. 6."]
[null,6,"Col. 7 / Col. 8."]
[null,7,"From Document No. 4."]
[null,8,"Col. 11 x (1 + 0.5 x Col. 12)."]
[null,9,"Col. 12 + Col. 13."]
[null,10,"(Col. 13 / (1 - Col. 10)) + Col. 12."]
[null,11,"Col. 15 - Col. 14."]

{"sheet":"9.1 Risk Adjustment","index":30,"n_rows":37,"n_cols":17,"rows_kept":37,"cut":false,"hidden":false,"merged":[[34,4,34,12],[36,4,37,12],[5,4,5,6],[6,12,10,12],[7,4,10,6],[7,8,10,8],[8,10,10,10]]}
[{"$f":"Input!G28","v":"Peoples Gas System"}]
["Derivation of Investment Risk Adjustment Based upon"]
["Kroll Associates' Size Premia for the Decile Portfolios of the NYSE/AMEX/NASDAQ"]
[]
[]
[null,null,null,null,"[1]",null,null,null,"[2]",null,"[3]",null,"[4]"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Spread from Applicable Size Premium (4)"]
[null,null,null,null,"Market Capitalization on December 30, 2022 (1)",null,null,null,"Applicable Decile of the NYSE/AMEX/   NASDAQ (2)"]
[null,null,null,null,null,null,null,null,null,null,"Applicable Size Premium (3)",null,null,null,null,null,""]
[]
["Line No."]
[null,null,null,null,"( millions )",null,"(times larger)"]
[]
[null,"a.","Peoples Gas System -  based on the Gas Proxy Group",null,{"$f":"'9.2 Market Cap'!P13","v":2179.6631273816597},null,null,null,6,null,{"$f":"VLOOKUP(I14,$G$22:$M$31,7,FALSE)","v":1.37E-2}]
[]
[null,"a.","Proxy Group of Six Natural Gas Companies",null,{"$f":"'9.2 Market Cap'!P24","v":6634.06},null,{"$f":"ROUND(E16/E14,1)","v":3},"x",4,null,{"$f":"VLOOKUP(I16,$G$22:$M$31,7,FALSE)","v":7.4999999999999997E-3},null,{"$f":"K14-K16","v":6.2000000000000006E-3}]
[]
[null,null,null,null,null,null,"[A]",null,"[B]",null,"[C]",null,"[D]"]
[null,null,null,null,null,null,"Decile",null,"Market Capitalization of Smallest Company","","Market Capitalization of Largest Company","","Size Premium (Return in Excess of CAPM)*"]
[null,null,null,null,null,null,"",null,"( millions )","","( millions )","",""]
[null,null,null,null,null,null,"",null,"",null,"","",""]
[null,null,null,null,"Largest",null,1,null,36160.584000000003,"",2324390.219,"",-2.2000000000000001E-3]
[null,null,null,null,null,null,2,null,16759.39,"",36099.220999999998,"",4.8999999999999998E-3]
[null,null,null,null,null,null,3,null,8216.3559999999998,"",16738.364000000001,"",7.1000000000000004E-3]
[null,null,null,null,null,null,4,null,5019.8829999999998,"",8212.6380000000008,"",7.4999999999999997E-3]
[null,null,null,null,null,null,5,null,3281.009,null,5003.7470000000003,"",1.09E-2]
[null,null,null,null,null,null,6,null,2170.3150000000001,"",3276.5529999999999,"",1.37E-2]
[null,null,null,null,null,null,7,null,1306.402,null,2164.5239999999999,"",1.54E-2]
[null,null,null,null,null,null,8,null,629.11800000000005,"",1306.038,"",1.46E-2]
[null,null,null,null,null,null,9,null,290.00200000000001,"",627.803,"",2.29E-2]
[null,null,null,null,"Smallest",null,10,null,10.587999999999999,"",289.00700000000001,"",5.0099999999999999E-2]
[null,null,null,null,"","",null,"*From 2022 Kroll Cost of Capital Navigator"]
[null,null,"Notes:"]
[null,null,null,"(1)","From page 2 of this Document."]
[null,null,null,"(2)","Gleaned from Columns [B] and [C] on the bottom of this page.  The appropriate decile (Column [A]) corresponds to the market capitalization of the proxy group, which is found in Column [1]."]
[null,null,null,"(3)","Corresponding risk premium to the decile is provided in Column [D] on the bottom of this page."]
[null,null,null,"(4)",{"$f":"CONCATENATE(\"Line No. 1 Column [3] – Line No. 2 Column [3].  For example, the \",TEXT((M16*100),\"#0.00\"),\"%  in Column [4], Line No. 2 is derived as follows \",TEXT((M16*100),\"#0.00\"),\"% = \",K14*100,\"% - \",TEXT((K16*100),\"#0.00\"),\"%.\")","v":"Line No. 1 Column [3] – Line No. 2 Column [3].  For example, the 0.62%  in Column [4], Line No. 2 is derived as follows 0.62% = 1.37% - 0.75%."}]

{"sheet":"9.2 Market Cap","index":31,"n_rows":40,"n_cols":17,"rows_kept":40,"cut":false,"hidden":false,"merged":[[33,5,33,15],[34,5,34,15]]}
[{"$f":"Input!G28","v":"Peoples Gas System"}]
[{"$f":"CONCATENATE(\"Market Capitalization of \",A1,\" and the\")","v":"Market Capitalization of Peoples Gas System and the"}]
[{"$f":"Input!I29","v":"Utility Proxy Group"}]
[]
[]
[null,null,null,null,null,"[1]",null,"[2]",null,"[3]",null,"[4]",null,"[5]",null,"[6]"]
[]
[null,"Company",null,"Exchange",null,{"$f":"CONCATENATE(\"Common Stock Shares Outstanding at Fiscal Year End \",YEAR(Input!G49))","v":"Common Stock Shares Outstanding at Fiscal Year End 2021"},null,"Book Value per Share at Fiscal Year End 2021 (1)",null,{"$f":"CONCATENATE(\"Total Common Equity at Fiscal Year End \",YEAR(Input!G49))","v":"Total Common Equity at Fiscal Year End 2021"},null,{"$f":"CONCATENATE(\"Closing Stock Market Price on \",TEXT(Input!E2,\"mmmm dd, yyyy\"))","v":"Closing Stock Market Price on December 30, 2022"},null,{"$f":"CONCATENATE(\"Market-to-Book Ratio on \",TEXT(Input!E2,\"mmmm dd, yyyy\"),\" (2)\")","v":"Market-to-Book Ratio on December 30, 2022 (2)"},null,{"$f":"CONCATENATE(\"Market Capitalization on \",TEXT(Input!E2,\"mmmm dd, yyyy\"),\" (3)\")","v":"Market Capitalization on December 30, 2022 (3)"}]
[null,null,null,null,null,"( millions )",null,null,null,"( millions )",null,null,null,null,null,"( millions )"]
[]
[null,{"$f":"Input!G28","v":"Peoples Gas System"},null,null,null,"NA",null,"NA",null,{"$f":"(Input!G43)/1000000*Input!F14","v":1124.1171363494893},"(4)","NA"]
[]
[null,{"$f":"CONCATENATE(\"Based upon \",B16)","v":"Based upon Proxy Group of Six Natural Gas Companies"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"N24","v":193.9},"(5)",{"$f":"IFERROR(N13*J11/100,\"NA\")","v":2179.6631273816597},"(6)"]
[]
[]
[null,{"$f":"Input!I30","v":"Proxy Group of Six Natural Gas Companies"}]
[{"$f":"Input!A2","v":"ATO"},{"$f":"'Proxy Data Lookup'!B3","v":"Atmos Energy Corporation"},null,{"$f":"Input!B2","v":"NYSE"},null,{"$f":"INDIRECT(\"'3. \"&$A17&\"'!C15\")/1000000","v":132.41975400000001},null,{"$f":"IFERROR(ROUND(J17/F17,3),\"NA\")","v":59.710999999999999},null,{"$f":"INDIRECT(\"'3. \"&$A17&\"'!C16\")/1000000","v":7906.8890000000001},null,{"$f":"HLOOKUP(A17,'Proxy Price Data'!$D$1:$I$3,3,FALSE)","v":112.07},null,{"$f":"IFERROR(ROUND(L17/H17*100,1),\"NA\")","v":187.7},"%",{"$f":"IFERROR(ROUND(F17*L17,3),\"NA\")","v":14840.281999999999}]
[{"$f":"Input!A3","v":"NJR"},{"$f":"'Proxy Data Lookup'!B4","v":"New Jersey Resources Corporation"},null,{"$f":"Input!B3","v":"NYSE"},null,{"$f":"INDIRECT(\"'3. \"&$A18&\"'!C15\")/1000000","v":95.709661999999994},null,17.04,null,{"$f":"INDIRECT(\"'3. \"&$A18&\"'!C16\")/1000000","v":1630.8620000000001},null,{"$f":"HLOOKUP(A18,'Proxy Price Data'!$D$1:$I$3,3,FALSE)","v":49.62},null,291.2,null,4749.1130000000003]
[{"$f":"Input!A4","v":"NI"},{"$f":"'Proxy Data Lookup'!B5","v":"NiSource Inc."},null,{"$f":"Input!B4","v":"NYSE"},null,{"$f":"INDIRECT(\"'3. \"&$A19&\"'!C15\")/1000000","v":405.303023},null,13.324999999999999,null,{"$f":"INDIRECT(\"'3. \"&$A19&\"'!C16\")/1000000","v":5400.8},null,{"$f":"HLOOKUP(A19,'Proxy Price Data'!$D$1:$I$3,3,FALSE)","v":27.42},null,205.8,null,11113.409]
[{"$f":"Input!A5","v":"NWN"},{"$f":"'Proxy Data Lookup'!B6","v":"Northwest Natural Holding Company"},null,{"$f":"Input!B5","v":"NYSE"},null,{"$f":"INDIRECT(\"'3. \"&$A20&\"'!C15\")/1000000","v":31.129000000000001},null,30.041,null,{"$f":"INDIRECT(\"'3. \"&$A20&\"'!C16\")/1000000","v":935.14599999999996},null,{"$f":"HLOOKUP(A20,'Proxy Price Data'!$D$1:$I$3,3,FALSE)","v":47.59},null,158.4,null,1481.4290000000001]
[{"$f":"Input!A6","v":"OGS"},{"$f":"'Proxy Data Lookup'!B7","v":"ONE Gas, Inc."},null,{"$f":"Input!B6","v":"NYSE"},null,{"$f":"INDIRECT(\"'3. \"&$A21&\"'!C15\")/1000000","v":53.633209999999998},null,43.807000000000002,null,{"$f":"INDIRECT(\"'3. \"&$A21&\"'!C16\")/1000000","v":2349.5320000000002},null,{"$f":"HLOOKUP(A21,'Proxy Price Data'!$D$1:$I$3,3,FALSE)","v":75.72},null,172.8,null,4061.107]
[{"$f":"Input!A7","v":"SR"},{"$f":"'Proxy Data Lookup'!B8","v":"Spire Inc."},null,{"$f":"Input!B7","v":"NYSE"},null,{"$f":"INDIRECT(\"'3. \"&$A22&\"'!C15\")/1000000","v":51.684882999999999},null,46.749000000000002,null,{"$f":"INDIRECT(\"'3. \"&$A22&\"'!C16\")/1000000","v":2416.1999999999998},null,{"$f":"HLOOKUP(A22,'Proxy Price Data'!$D$1:$I$3,3,FALSE)","v":68.86},null,147.30000000000001,null,3559.0210000000002]
[]
[null,"Average",null,null,null,{"$f":"ROUND(AVERAGE(F16:F23),3)","v":128.31299999999999},null,{"$f":"ROUND(AVERAGE(H16:H23),3)","v":35.112000000000002},null,{"$f":"ROUND(AVERAGE(J16:J23),3)","v":3439.9050000000002},null,{"$f":"ROUND(AVERAGE(L16:L23),3)","v":63.546999999999997},null,{"$f":"ROUND(AVERAGE(N16:N23),1)","v":193.9},"%",{"$f":"ROUND(AVERAGE(P16:P23),3)","v":6634.06}]
[]
[]
[]
[null,null,"NA= Not Available"]
[]
[null,null,null,"Notes:","(1)","Column 3 / Column 1."]
[null,null,null,null,"(2)","Column 4 /  Column 2."]
[null,null,null,null,"(3)","Column 1 * Column 4."]
[null,null,null,null,"(4)","Requested rate base multiplied by the requested common equity ratio."]
[null,null,null,null,"(5)",{"$f":"CONCATENATE(\"The market-to-book ratio of \",Input!G28,\" on \",TEXT(Input!E2,\"mmmm dd, yyyy\"),\" is assumed to be equal to the market-to-book ratio of \",'9.2 Market Cap'!B3,\" on \",TEXT(Input!E2,\"mmmm dd, yyyy\"),\" as appropriate.\")","v":"The market-to-book ratio of Peoples Gas System on December 30, 2022 is assumed to be equal to the market-to-book ratio of  on December 30, 2022 as appropriate."}]
[null,null,null,null,"(6)","Column [3] multiplied by Column [5]."]
[]
[]
[null,"Source of Information:",{"$f":"CONCATENATE(YEAR(Input!G49),\" Annual Forms 10K.\")","v":"2021 Annual Forms 10K."}]
[null,null,"yahoo.finance.com."]
[null,null,"Bloomberg Professional Services."]

{"sheet":"10.1 CAPEX to Net Plant","index":32,"n_rows":27,"n_cols":20,"rows_kept":27,"cut":false,"hidden":false,"merged":[[1,17,1,24],[2,17,2,24]]}
[]
[null,null,"Value Line Date","2022-11-30",{"$f":"D2","v":"2022-11-30"},{"$f":"E2","v":"2022-11-30"},"2022-11-30","2022-11-30","2022-11-30",null,null,null,null,null,null,null,null,{"$f":"Input!G28","v":"Peoples Gas System"}]
[1,null,null,"ATO","NJR","NI","NWN","OGS","SR",null,"Peoples Gas",null,null,"Ticker","% Net Plant",null,null,"Comparison of Projected Capital Expenditures Relative to Net Plant"]
[2,"CAPEX/Shr",2022,17.2,6.05,6.15,9.5,9.5500000000000007,10.5,null,399.11675865999996,"Company provided data",null,"OGS",{"$f":"HLOOKUP(N4,D$3:K$26,A$23,FALSE)","v":0.3064526555529869}]
[3,null,2023,18.5,5.15,7.35,7.75,9.75,13.35,null,362.40470378000009,"Company provided data",null,"NWN",0.31633330237669588]
[4,null,2024,{"$f":"D5+((D$8-D$5)/3)","v":18.333333333333332},{"$f":"E5+((E$8-E$5)/3)","v":6.2666666666666666},7.3166666666666664,8.3333333333333339,9.8666666666666671,12.9,null,310.62985200000003,"Company provided data",null,"SR",0.38047550289771942]
[5,null,2025,{"$f":"D6+((D$8-D$5)/3)","v":18.166666666666664},7.3833333333333329,7.2833333333333332,8.9166666666666679,9.9833333333333343,12.450000000000001,null,312.65410600000001,"Company provided data",null,"NJR",0.41062009677887212]
[6,null,"2025-2027",18,8.5,7.25,9.5,10.1,12,null,274.730436,"Company provided data",null,"NI",0.47425657706694507]
[7,null,2027,{"$f":"D8+(D$8-D$7)","v":17.833333333333336},{"$f":"E8+(E$8-E$7)","v":9.6166666666666671},7.2166666666666668,10.083333333333332,10.216666666666665,11.549999999999999,null,null,null,null,"ATO",0.51892001534194843]
[8,null,null,null,null,null,null,null,null,null,null,null,null,"Peoples Gas",0.60283217492135466]
[9,"Common Shrs Outst'g",2022,142,98,406,35,54.5,52.5]
[10,null,2023,146,99,408,35.5,54.5,52.5,null,null,null,null,"Proxy Group Median",{"$f":"MEDIAN(O4:O9)","v":0.3955477998382958}]
[11,null,2024,{"$f":"D12+((D$8-D$5)/3)","v":145.83333333333334},{"$f":"E12+((E$8-E$5)/3)","v":100.11666666666666},407.96666666666664,36.083333333333336,54.616666666666667,52.05]
[12,null,2025,{"$f":"D13+((D$8-D$5)/3)","v":145.66666666666669},101.23333333333332,407.93333333333328,36.666666666666671,54.733333333333334,51.599999999999994,null,null,null,null,"Diff. from Median",{"$f":"O10-O12","v":0.20728437508305886}]
[13,null,"2025-2027",155,100,415,38,57,55]
[14,null,2027,{"$f":"D15+(D$8-D$7)","v":154.83333333333334},{"$f":"E15+(E$8-E$7)","v":101.11666666666667},414.96666666666664,38.583333333333329,57.116666666666667,54.55,null,null,null,null,null,{"$f":"O14/O12","v":0.52404380751908852}]
[15]
[16]
[17,"Net Plant ($ mill)",2021,15064,4213.5,17882,2871.4,5190.8,5055.7,null,{"$f":"1778523707/1000000","v":1778.5237070000001},"Peoples Gas, 2021 Annual Report (Net Utility Plant), p. 6"]
[18]
[19]
[20,"2022-2024 CAPEX ($ mil)",null,{"$f":"(D4*D11)+(D5*D12)+(D6*D13)","v":7817.0111111111109},1730.1477777777777,8480.6561111111114,908.31944444444457,1590.7344444444443,1923.57,null,{"$f":"SUM(K4:K6)","v":1072.1513144400001}]
[21,"% 2021 Net Plant",null,{"$f":"D22/D19","v":0.51892001534194843},0.41062009677887212,0.47425657706694507,0.31633330237669588,0.3064526555529869,0.38047550289771942,null,{"$f":"K22/K19","v":0.60283217492135466}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sources of Information:"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Value Line"]
[null,"Source: Value Line",null,{"$f":"D3","v":"ATO"},{"$f":"E3","v":"NJR"},"NI","NWN","OGS","SR",null,null,null,null,null,null,null,null,null,null,"Peoples Gas, 2021 Annual Report"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Company provided data"]

{"sheet":"Input","index":33,"n_rows":57,"n_cols":9,"rows_kept":57,"cut":false,"hidden":false,"merged":[]}
["Utility Proxy Group","Proxy Company - Exchange","CEM Proxy Group",null,"Growth Rate Input Date"]
["ATO","NYSE","A",null,"2022-12-30"]
["NJR","NYSE","ABT"]
["NI","NYSE","ADI",null,"User Computer Title"]
["NWN","NYSE","AIZ"]
["OGS","NYSE","AOS"]
["SR","NYSE","APD",null,"Recommended Common Equity Cost Rate"]
[null,null,"BFB"]
[null,null,"BMY"]
[null,null,"BR",null,"DATA INPUTS"]
[null,null,"CACI"]
[null,null,"CHE",null,"Capital Structure",null,"Source:"]
[null,null,"CSWI",null,"Long-Term Debt %",0.40476565351532917,"Company"]
[null,null,"DGX",null,"Equity %",0.54675532705499608,"Company"]
[null,null,"EXPO",null,"Short-Term Debt %",4.8479019429674697E-2,"Company"]
[null,null,"INGR",null,"Long-Term Debt Cost (%)",5.5399999999999998E-2,"Company"]
[null,null,"JJSF",null,"Short-Term Debt Cost (%)",4.8500000000000001E-2,"Company"]
[null,null,"JKHY"]
[null,null,"MKC"]
[null,null,"MRK",null,"SBBI (1926-2021)",null,"Notes:"]
[null,null,"MSCI",null,"SBBI Common Stocks Total Return (%)",12.37,"Update annually from Stocks, Bonds, Bills, and Inflation - Kroll® SBBI® Market Report"]
[null,null,"MSI",null,"SBBI Long-Term Gov't Bonds Income (%)",5.0199999999999996,"Update annually from Stocks, Bonds, Bills, and Inflation - Kroll® SBBI® Market Report"]
[null,null,"NEU"]
[null,null,"NOC",null,"VL Appr Potential Week Ending:",null,"PRPM Date (\"Month Year\")",null,"Blue Chip Update Date (\"Month Day, Year\")"]
[null,null,"ODFL",null,"2022-12-30",null,"December 2022",null,"January 1, 2023 and December 2, 2022 "]
[null,null,"ORCL"]
[null,null,"PGR",null,"S&P Utilities Index Companies",null,"Company Name",null,"Abbreviated"]
[null,null,"POST",null,"AEE",null,"Peoples Gas System",null,"PGS"]
[null,null,"RLI",null,"AEP",null,null,null,"Utility Proxy Group"]
[null,null,"ROL",null,"AES",null,"Regulatory Jurisdiction",null,"Proxy Group of Six Natural Gas Companies"]
[null,null,"SHW",null,"ATO",null,"Florida Public Service Commission",null,"Proxy Group of Thirty Nine Non-Price Regulated Companies"]
[null,null,"SIGI",null,"AWK"]
[null,null,"SIRI",null,"CEG",null,"Industry (\"Natural Gas\", \"Water\", \"Electric\")"]
[null,null,"SXT",null,"CMS",null,"Natural Gas"]
[null,null,"TMO",null,"CNP",null,null,"- If Data not available, input NA"]
[null,null,"TXN",null,"D",null,"Common Stock Shares Outstanding at Fiscal Year End"]
[null,null,"VRSN",null,"DTE",null,"NA"]
[null,null,"WAT",null,"DUK"]
[null,null,"WSO",null,"ED",null,"Book Value per Share at Fiscal Year End"]
[null,null,"WU",null,"EIX",null,"NA"]
[{"$f":"COUNTA(A2:A40)","v":6},null,{"$f":"COUNTA(C2:C40)","v":39},null,"ES"]
[null,null,null,null,"ETR",null,"Rate Base"]
[null,null,null,null,"EVRG",null,2055978388.7325866,"Company Provided"]
[null,null,null,null,"EXC"]
[null,null,null,null,"FE",null,"Closing Stock Market Price "]
[null,null,null,null,"LNT",null,"NA"]
[null,null,null,null,"NEE"]
[null,null,null,null,"NI",null,"Date of Annual Report Filing (\"'Month Day, Year\")"]
[null,null,null,null,"NRG",null,"December 31, 2021"]
[null,null,null,null,"PCG"]
[null,null,null,null,"PEG",null,"Business Risk Adjustment"]
[null,null,null,null,"PNW",null,"NA"]
[null,null,null,null,"PPL"]
[null,null,null,null,"SO"]
[null,null,null,null,"SRE"]
[null,null,null,null,"WEC",""]
[null,null,null,null,"XEL"]

{"sheet":"Market Data","index":34,"n_rows":13,"n_cols":4,"rows_kept":13,"cut":false,"hidden":false,"merged":[]}
["Bond Index - Date","2022-12-31",{"$f":"EDATE(B1,-1)","v":"2022-11-30"},{"$f":"EDATE(C1,-1)","v":"2022-10-30"}]
["MOODUA Index",5.27,5.75,5.88]
["MOODUBAA Index",5.56,6.05,6.18]
["MOODCAAA Index",4.41,4.9000000000000004,5.0999999999999996]
["MOODCAA Index",4.75,5.23,5.4]
["MOODCA Index",5.0999999999999996,5.58,5.74]
["MOODCBAA Index",5.58,6.07,6.26]
[]
["Historical Risk Premium Data"]
["Arithmetic Mean of Monthly Returns on Large Company Common Stocks (1928 - 2021)",0.1211]
["Arithmetic Mean of Moody's Aaa and Aa Corporate Bond Yields (1928 - 2021)",5.9799999999999999E-2]
["Arithmetic Mean Holding Period Returns on the S&P Utility Index (1928 - 2021)",0.1074]
["Arithmetic Mean on Moody's A Rated Public Utility Bond Yields (1928 - 2021)",6.4600000000000005E-2]

{"sheet":"Proxy Data Lookup","index":35,"n_rows":16,"n_cols":22,"rows_kept":16,"cut":false,"hidden":false,"merged":[[1,28,1,30],[1,32,1,34]]}
[null,null,"EPS Growth Rates",null,null,"Beta",null,null,"Annual Div.","Value Line Beta Calculation",null,null,null,"Bond Ratings"]
["Ticker","Company Name","Zacks","Yahoo","Value Line","Value Line","Bloomberg","Unadjusted",null,"R Factor","Std. Error","Std. Dev Y","Std. Dev Beta","S&P","Moody's",null,"S&P","Moody's",null,null,"S&P","Moody's"]
[{"$f":"Input!A2","v":"ATO"},"Atmos Energy Corporation",7.4999999999999997E-2,8.1600000000000006E-2,7.4999999999999997E-2,0.8,0.73475563526153564,0.68,2.96,0.52569999999999995,2.7458,3.2216,6.8400000000000002E-2,"A-","A1",null,"BBB+","Baa1","Northern Indiana Public Service Company","NI",{"$f":"IFERROR(VLOOKUP(Q3,'4.6 Moody''s_S&P numbericl'!$F$6:$H$26,3,FALSE),\"NR\")","v":8},{"$f":"IFERROR(VLOOKUP(R3,'4.6 Moody''s_S&P numbericl'!$B$6:$D$26,3,FALSE),\"NR\")","v":8}]
[{"$f":"Input!A3","v":"NJR"},"New Jersey Resources Corporation",0.06,0.06,0.05,1,0.70650196075439453,0.94,1.56,0.61950000000000005,2.9752000000000001,3.7826,7.4099999999999999E-2,"NR","A1"]
[{"$f":"Input!A4","v":"NI"},"NiSource Inc.",6.8000000000000005E-2,6.3500000000000001E-2,9.5000000000000001E-2,0.85,0.73715859651565552,0.71,0.94,0.58550000000000002,2.4801000000000002,3.0535000000000001,6.1699999999999998E-2,"BBB+","Baa1",null,"NR","A1","New Jersey Natural Gas Co","NJR",{"$f":"IFERROR(VLOOKUP(Q5,'4.6 Moody''s_S&P numbericl'!$F$6:$H$26,3,FALSE),\"NR\")","v":"NR"},{"$f":"IFERROR(VLOOKUP(R5,'4.6 Moody''s_S&P numbericl'!$B$6:$D$26,3,FALSE),\"NR\")","v":5}]
[{"$f":"Input!A5","v":"NWN"},"Northwest Natural Holding Company",4.2999999999999997E-2,4.2999999999999997E-2,6.5000000000000002E-2,0.85,0.52684015035629272,0.7,1.94,0.48880000000000001,3.1227999999999998,3.5724999999999998,7.7700000000000005E-2,"A+","Baa1"]
[{"$f":"Input!A6","v":"OGS"},"ONE Gas, Inc.",0.05,0.05,6.5000000000000002E-2,0.8,0.58262908458709717,0.66,2.48,0.5242,2.7000999999999999,3.1644000000000001,6.7199999999999996E-2,"A-","A3",null,"A+","Baa1","Northwest Natural Gas Company","NWN",{"$f":"IFERROR(VLOOKUP(Q7,'4.6 Moody''s_S&P numbericl'!$F$6:$H$26,3,FALSE),\"NR\")","v":5},{"$f":"IFERROR(VLOOKUP(R7,'4.6 Moody''s_S&P numbericl'!$B$6:$D$26,3,FALSE),\"NR\")","v":8}]
[{"$f":"Input!A7","v":"SR"},"Spire Inc.",0.05,0.08,0.09,0.85,0.69245487451553345,0.72,2.88,0.54010000000000002,2.8254999999999999,3.3509000000000002,7.0300000000000001E-2,"A-","A1/A2"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"A-","A2","Spire Alabama Inc.","SR",{"$f":"IFERROR(VLOOKUP(Q9,'4.6 Moody''s_S&P numbericl'!$F$6:$H$26,3,FALSE),\"NR\")","v":7},{"$f":"IFERROR(VLOOKUP(R9,'4.6 Moody''s_S&P numbericl'!$B$6:$D$26,3,FALSE),\"NR\")","v":6}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"A-","A1","Spire Missouri Inc.","SR",{"$f":"IFERROR(VLOOKUP(Q10,'4.6 Moody''s_S&P numbericl'!$F$6:$H$26,3,FALSE),\"NR\")","v":7},{"$f":"IFERROR(VLOOKUP(R10,'4.6 Moody''s_S&P numbericl'!$B$6:$D$26,3,FALSE),\"NR\")","v":5}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AVERAGE(U9:U10)","v":7},{"$f":"AVERAGE(V9:V10)","v":5.5}]
[]
[]
[]
[]
[null,null,"`"]

{"sheet":"Proxy Price Data","index":36,"n_rows":91,"n_cols":9,"rows_kept":91,"cut":false,"hidden":false,"merged":[[0,0,1,0]]}
["Lookup Reference",null,"Tickers","ATO","NJR","NI","NWN","OGS","SR"]
[null,null,"PX_LAST",{"$f":"D1&\" US Equity\"","v":"ATO US Equity"},{"$f":"E1&\" US Equity\"","v":"NJR US Equity"},{"$f":"F1&\" US Equity\"","v":"NI US Equity"},{"$f":"G1&\" US Equity\"","v":"NWN US Equity"},{"$f":"H1&\" US Equity\"","v":"OGS US Equity"},{"$f":"I1&\" US Equity\"","v":"SR US Equity"}]
[2,1,"2022-12-30",112.07,49.62,27.42,47.59,75.72,68.86]
[{"$f":"A3+1","v":3},2,"2022-12-29",114.49,50.01,27.84,48.27,76.739999999999995,70.19]
[{"$f":"A4+1","v":4},3,"2022-12-28",115.07,49.19,27.55,47.31,75.53,69.28]
[5,4,"2022-12-27",115.58,49.53,27.8,47.88,75.92,69.930000000000007]
[6,5,"2022-12-23",115.1,49.64,27.71,47.72,75.540000000000006,69.7]
[7,6,"2022-12-22",114.03,48.8,27.42,46.75,74.92,68.47]
[8,7,"2022-12-21",114.58,49.25,27.55,47.34,75.48,68.34]
[9,8,"2022-12-20",113.07,48.65,27.07,47.21,75.040000000000006,66.56]
[10,9,"2022-12-19",113.48,48.52,27.05,46.83,74.69,66.400000000000006]
[11,10,"2022-12-16",114.77,48.57,27.19,46.34,74.319999999999993,65.8]
[12,11,"2022-12-15",116.86,49.11,27.44,46.91,76.239999999999995,66.87]
[13,12,"2022-12-14",118.34,49.88,27.82,47.33,78.88,67.849999999999994]
[14,13,"2022-12-13",118.53,49.72,27.93,47.88,78.33,68]
[15,14,"2022-12-12",119,50.71,28.08,48.36,78.790000000000006,68.42]
[16,15,"2022-12-09",117.67,49.91,27.39,47.97,77.180000000000007,67.7]
[17,16,"2022-12-08",117.5,49.85,27.77,47.82,77.069999999999993,68.81]
[18,17,"2022-12-07",117.41,49.86,27.67,48.21,76.2,68.790000000000006]
[19,18,"2022-12-06",117.44,49.6,27.84,47.54,76.31,67.52]
[20,19,"2022-12-05",115.86,48.72,27.51,47.33,73.31,65.13]
[21,20,"2022-12-02",116.54,48.77,27.57,46.68,72.84,68.739999999999995]
[22,21,"2022-12-01",117.49,48.56,27.75,47.65,71.61,71.19]
[23,22,"2022-11-30",120.2,49.75,27.94,50.11,86.95,74.099999999999994]
[24,23,"2022-11-29",118.64,48.81,27.23,49.41,85.15,73.12]
[25,24,"2022-11-28",118.07,48.82,27.22,49.32,86.55,73.67]
[26,25,"2022-11-25",119.16,49.64,27.29,49.59,88.33,74.67]
[27,26,"2022-11-23",118.58,49.25,27.18,49.61,87.54,73.66]
[28,27,"2022-11-22",117.51,49.89,26.8,49.74,87.15,73.290000000000006]
[29,28,"2022-11-21",115.79,48.93,26.55,49.32,85.83,72.45]
[30,29,"2022-11-18",115.05,47.95,26.32,48.69,84.87,70.86]
[31,30,"2022-11-17",111.16,45.58,25.56,47.4,82.07,68.599999999999994]
[32,31,"2022-11-16",112.3,44.82,26,47.87,81.53,67.760000000000005]
[33,32,"2022-11-15",111.58,45.11,25.68,47.91,81.91,70.010000000000005]
[34,33,"2022-11-14",110.53,44.45,25.76,47.49,81.47,69.55]
[35,34,"2022-11-11",110.69,45.13,25.81,47.19,81.36,70.540000000000006]
[36,35,"2022-11-10",111.8,46,26.09,47.08,82.31,71.11]
[37,36,"2022-11-09",103.15,43.92,24.89,45.4,78.290000000000006,68.41]
[38,37,"2022-11-08",104.64,44.17,24.93,44.52,78.22,67.98]
[39,38,"2022-11-07",103.97,43.39,24.37,44.94,77.77,67.430000000000007]
[40,39,"2022-11-04",106.03,44.28,25.89,46.64,80.900000000000006,68.48]
[41,40,"2022-11-03",104.74,44.26,25.66,46.1,79.930000000000007,67.930000000000007]
[42,41,"2022-11-02",105.55,44.52,25.62,46.8,79.37,69.180000000000007]
[43,42,"2022-11-01",106.27,45.11,25.83,47.75,80.03,70.349999999999994]
[44,43,"2022-10-31",106.55,44.64,25.69,48.09,77.48,69.81]
[45,44,"2022-10-28",107.11,45.28,25.89,48.12,77.2,69.7]
[46,45,"2022-10-27",104.69,44.44,25.37,47.45,75.59,69.099999999999994]
[47,46,"2022-10-26",103.42,43.65,25.17,46.67,74.45,67.930000000000007]
[48,47,"2022-10-25",103.32,42.98,25.13,46.43,73.709999999999994,66.900000000000006]
[49,48,"2022-10-24",101.35,42.19,24.67,45.45,72.98,65.599999999999994]
[50,49,"2022-10-21",101.74,42.08,24.49,45.81,73.08,65.36]
[51,50,"2022-10-20",100.11,40.770000000000003,24.15,45.15,72.39,64.8]
[52,51,"2022-10-19",102.04,41.19,24.88,46.19,73.8,65.489999999999995]
[53,52,"2022-10-18",101.75,41.13,25.27,46.87,73.75,65.86]
[54,53,"2022-10-17",99.63,40.43,24.89,45.96,72.38,64.7]
[55,54,"2022-10-14",98.11,39.479999999999997,24.49,45.31,70.540000000000006,63.2]
[56,55,"2022-10-13",101.46,40.14,25.24,45.61,71.959999999999994,65.36]
[57,56,"2022-10-12",99.26,38.770000000000003,24.19,43.95,70.03,62.94]
[58,57,"2022-10-11",102.2,39.909999999999997,24.87,44.56,72,63.62]
[59,58,"2022-10-10",99.88,39.28,24.52,42.79,70.53,62.04]
[60,59,"2022-10-07",99.39,38.97,24.51,42.73,70.290000000000006,62]
[61,60,"2022-10-06",100.81,39.76,25.1,43.31,71.16,62.97]
[{"$f":"#REF!+1","v":{"$error":"#REF!"}}]
[{"$error":"#REF!"}]
[{"$error":"#REF!"}]
[{"$error":"#REF!"}]
[{"$error":"#REF!"}]
[{"$f":"A67+1","v":{"$error":"#REF!"}}]
[{"$error":"#REF!"}]
[{"$error":"#REF!"}]
[{"$error":"#REF!"}]
[{"$error":"#REF!"}]
[{"$error":"#REF!"}]
[{"$error":"#REF!"}]
[{"$error":"#REF!"}]
[{"$error":"#REF!"}]
[{"$error":"#REF!"}]
[{"$error":"#REF!"}]
[{"$error":"#REF!"}]
[{"$error":"#REF!"}]
[{"$error":"#REF!"}]
[{"$error":"#REF!"}]
[{"$error":"#REF!"}]
[{"$error":"#REF!"}]
[{"$error":"#REF!"}]
[{"$error":"#REF!"}]
[{"$error":"#REF!"}]
[{"$error":"#REF!"}]
[{"$error":"#REF!"}]
[{"$error":"#REF!"}]
[{"$f":"A90+1","v":{"$error":"#REF!"}}]

{"sheet":"Proxy Prices","index":37,"n_rows":71,"n_cols":7,"rows_kept":71,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[null,{"$f":"'Proxy Price Data'!D1","v":"ATO"},{"$f":"'Proxy Price Data'!E1","v":"NJR"},{"$f":"'Proxy Price Data'!F1","v":"NI"},{"$f":"'Proxy Price Data'!G1","v":"NWN"},{"$f":"'Proxy Price Data'!H1","v":"OGS"},{"$f":"'Proxy Price Data'!I1","v":"SR"}]
[{"$f":"IF('Proxy Price Data'!C2=\"\",\"\",'Proxy Price Data'!C2)","v":"PX_LAST"},{"$f":"'Proxy Price Data'!D2","v":"ATO US Equity"},{"$f":"'Proxy Price Data'!E2","v":"NJR US Equity"},{"$f":"'Proxy Price Data'!F2","v":"NI US Equity"},{"$f":"'Proxy Price Data'!G2","v":"NWN US Equity"},{"$f":"'Proxy Price Data'!H2","v":"OGS US Equity"},{"$f":"'Proxy Price Data'!I2","v":"SR US Equity"}]
[{"$f":"IF('Proxy Price Data'!C3=\"\",\"\",'Proxy Price Data'!C3)","v":"2022-12-30"},{"$f":"IF('Proxy Price Data'!D3=\"\",\"\",'Proxy Price Data'!D3)","v":112.07},{"$f":"IF('Proxy Price Data'!E3=\"\",\"\",'Proxy Price Data'!E3)","v":49.62},{"$f":"IF('Proxy Price Data'!F3=\"\",\"\",'Proxy Price Data'!F3)","v":27.42},{"$f":"IF('Proxy Price Data'!G3=\"\",\"\",'Proxy Price Data'!G3)","v":47.59},{"$f":"IF('Proxy Price Data'!H3=\"\",\"\",'Proxy Price Data'!H3)","v":75.72},{"$f":"IF('Proxy Price Data'!I3=\"\",\"\",'Proxy Price Data'!I3)","v":68.86}]
[{"$f":"IF('Proxy Price Data'!C4=\"\",\"\",'Proxy Price Data'!C4)","v":"2022-12-29"},{"$f":"IF('Proxy Price Data'!D4=\"\",\"\",'Proxy Price Data'!D4)","v":114.49},{"$f":"IF('Proxy Price Data'!E4=\"\",\"\",'Proxy Price Data'!E4)","v":50.01},{"$f":"IF('Proxy Price Data'!F4=\"\",\"\",'Proxy Price Data'!F4)","v":27.84},{"$f":"IF('Proxy Price Data'!G4=\"\",\"\",'Proxy Price Data'!G4)","v":48.27},{"$f":"IF('Proxy Price Data'!H4=\"\",\"\",'Proxy Price Data'!H4)","v":76.739999999999995},{"$f":"IF('Proxy Price Data'!I4=\"\",\"\",'Proxy Price Data'!I4)","v":70.19}]
[{"$f":"IF('Proxy Price Data'!C5=\"\",\"\",'Proxy Price Data'!C5)","v":"2022-12-28"},{"$f":"IF('Proxy Price Data'!D5=\"\",\"\",'Proxy Price Data'!D5)","v":115.07},{"$f":"IF('Proxy Price Data'!E5=\"\",\"\",'Proxy Price Data'!E5)","v":49.19},{"$f":"IF('Proxy Price Data'!F5=\"\",\"\",'Proxy Price Data'!F5)","v":27.55},{"$f":"IF('Proxy Price Data'!G5=\"\",\"\",'Proxy Price Data'!G5)","v":47.31},{"$f":"IF('Proxy Price Data'!H5=\"\",\"\",'Proxy Price Data'!H5)","v":75.53},{"$f":"IF('Proxy Price Data'!I5=\"\",\"\",'Proxy Price Data'!I5)","v":69.28}]
[{"$f":"IF('Proxy Price Data'!C6=\"\",\"\",'Proxy Price Data'!C6)","v":"2022-12-27"},{"$f":"IF('Proxy Price Data'!D6=\"\",\"\",'Proxy Price Data'!D6)","v":115.58},{"$f":"IF('Proxy Price Data'!E6=\"\",\"\",'Proxy Price Data'!E6)","v":49.53},{"$f":"IF('Proxy Price Data'!F6=\"\",\"\",'Proxy Price Data'!F6)","v":27.8},{"$f":"IF('Proxy Price Data'!G6=\"\",\"\",'Proxy Price Data'!G6)","v":47.88},{"$f":"IF('Proxy Price Data'!H6=\"\",\"\",'Proxy Price Data'!H6)","v":75.92},{"$f":"IF('Proxy Price Data'!I6=\"\",\"\",'Proxy Price Data'!I6)","v":69.930000000000007}]
[{"$f":"IF('Proxy Price Data'!C7=\"\",\"\",'Proxy Price Data'!C7)","v":"2022-12-23"},{"$f":"IF('Proxy Price Data'!D7=\"\",\"\",'Proxy Price Data'!D7)","v":115.1},{"$f":"IF('Proxy Price Data'!E7=\"\",\"\",'Proxy Price Data'!E7)","v":49.64},{"$f":"IF('Proxy Price Data'!F7=\"\",\"\",'Proxy Price Data'!F7)","v":27.71},{"$f":"IF('Proxy Price Data'!G7=\"\",\"\",'Proxy Price Data'!G7)","v":47.72},{"$f":"IF('Proxy Price Data'!H7=\"\",\"\",'Proxy Price Data'!H7)","v":75.540000000000006},{"$f":"IF('Proxy Price Data'!I7=\"\",\"\",'Proxy Price Data'!I7)","v":69.7}]
[{"$f":"IF('Proxy Price Data'!C8=\"\",\"\",'Proxy Price Data'!C8)","v":"2022-12-22"},{"$f":"IF('Proxy Price Data'!D8=\"\",\"\",'Proxy Price Data'!D8)","v":114.03},{"$f":"IF('Proxy Price Data'!E8=\"\",\"\",'Proxy Price Data'!E8)","v":48.8},{"$f":"IF('Proxy Price Data'!F8=\"\",\"\",'Proxy Price Data'!F8)","v":27.42},{"$f":"IF('Proxy Price Data'!G8=\"\",\"\",'Proxy Price Data'!G8)","v":46.75},{"$f":"IF('Proxy Price Data'!H8=\"\",\"\",'Proxy Price Data'!H8)","v":74.92},{"$f":"IF('Proxy Price Data'!I8=\"\",\"\",'Proxy Price Data'!I8)","v":68.47}]
[{"$f":"IF('Proxy Price Data'!C9=\"\",\"\",'Proxy Price Data'!C9)","v":"2022-12-21"},{"$f":"IF('Proxy Price Data'!D9=\"\",\"\",'Proxy Price Data'!D9)","v":114.58},{"$f":"IF('Proxy Price Data'!E9=\"\",\"\",'Proxy Price Data'!E9)","v":49.25},{"$f":"IF('Proxy Price Data'!F9=\"\",\"\",'Proxy Price Data'!F9)","v":27.55},{"$f":"IF('Proxy Price Data'!G9=\"\",\"\",'Proxy Price Data'!G9)","v":47.34},{"$f":"IF('Proxy Price Data'!H9=\"\",\"\",'Proxy Price Data'!H9)","v":75.48},{"$f":"IF('Proxy Price Data'!I9=\"\",\"\",'Proxy Price Data'!I9)","v":68.34}]
[{"$f":"IF('Proxy Price Data'!C10=\"\",\"\",'Proxy Price Data'!C10)","v":"2022-12-20"},{"$f":"IF('Proxy Price Data'!D10=\"\",\"\",'Proxy Price Data'!D10)","v":113.07},{"$f":"IF('Proxy Price Data'!E10=\"\",\"\",'Proxy Price Data'!E10)","v":48.65},{"$f":"IF('Proxy Price Data'!F10=\"\",\"\",'Proxy Price Data'!F10)","v":27.07},{"$f":"IF('Proxy Price Data'!G10=\"\",\"\",'Proxy Price Data'!G10)","v":47.21},{"$f":"IF('Proxy Price Data'!H10=\"\",\"\",'Proxy Price Data'!H10)","v":75.040000000000006},{"$f":"IF('Proxy Price Data'!I10=\"\",\"\",'Proxy Price Data'!I10)","v":66.56}]
[{"$f":"IF('Proxy Price Data'!C11=\"\",\"\",'Proxy Price Data'!C11)","v":"2022-12-19"},{"$f":"IF('Proxy Price Data'!D11=\"\",\"\",'Proxy Price Data'!D11)","v":113.48},{"$f":"IF('Proxy Price Data'!E11=\"\",\"\",'Proxy Price Data'!E11)","v":48.52},{"$f":"IF('Proxy Price Data'!F11=\"\",\"\",'Proxy Price Data'!F11)","v":27.05},{"$f":"IF('Proxy Price Data'!G11=\"\",\"\",'Proxy Price Data'!G11)","v":46.83},{"$f":"IF('Proxy Price Data'!H11=\"\",\"\",'Proxy Price Data'!H11)","v":74.69},{"$f":"IF('Proxy Price Data'!I11=\"\",\"\",'Proxy Price Data'!I11)","v":66.400000000000006}]
[{"$f":"IF('Proxy Price Data'!C12=\"\",\"\",'Proxy Price Data'!C12)","v":"2022-12-16"},{"$f":"IF('Proxy Price Data'!D12=\"\",\"\",'Proxy Price Data'!D12)","v":114.77},{"$f":"IF('Proxy Price Data'!E12=\"\",\"\",'Proxy Price Data'!E12)","v":48.57},{"$f":"IF('Proxy Price Data'!F12=\"\",\"\",'Proxy Price Data'!F12)","v":27.19},{"$f":"IF('Proxy Price Data'!G12=\"\",\"\",'Proxy Price Data'!G12)","v":46.34},{"$f":"IF('Proxy Price Data'!H12=\"\",\"\",'Proxy Price Data'!H12)","v":74.319999999999993},{"$f":"IF('Proxy Price Data'!I12=\"\",\"\",'Proxy Price Data'!I12)","v":65.8}]
[{"$f":"IF('Proxy Price Data'!C13=\"\",\"\",'Proxy Price Data'!C13)","v":"2022-12-15"},{"$f":"IF('Proxy Price Data'!D13=\"\",\"\",'Proxy Price Data'!D13)","v":116.86},{"$f":"IF('Proxy Price Data'!E13=\"\",\"\",'Proxy Price Data'!E13)","v":49.11},{"$f":"IF('Proxy Price Data'!F13=\"\",\"\",'Proxy Price Data'!F13)","v":27.44},{"$f":"IF('Proxy Price Data'!G13=\"\",\"\",'Proxy Price Data'!G13)","v":46.91},{"$f":"IF('Proxy Price Data'!H13=\"\",\"\",'Proxy Price Data'!H13)","v":76.239999999999995},{"$f":"IF('Proxy Price Data'!I13=\"\",\"\",'Proxy Price Data'!I13)","v":66.87}]
[{"$f":"IF('Proxy Price Data'!C14=\"\",\"\",'Proxy Price Data'!C14)","v":"2022-12-14"},{"$f":"IF('Proxy Price Data'!D14=\"\",\"\",'Proxy Price Data'!D14)","v":118.34},{"$f":"IF('Proxy Price Data'!E14=\"\",\"\",'Proxy Price Data'!E14)","v":49.88},{"$f":"IF('Proxy Price Data'!F14=\"\",\"\",'Proxy Price Data'!F14)","v":27.82},{"$f":"IF('Proxy Price Data'!G14=\"\",\"\",'Proxy Price Data'!G14)","v":47.33},{"$f":"IF('Proxy Price Data'!H14=\"\",\"\",'Proxy Price Data'!H14)","v":78.88},{"$f":"IF('Proxy Price Data'!I14=\"\",\"\",'Proxy Price Data'!I14)","v":67.849999999999994}]
[{"$f":"IF('Proxy Price Data'!C15=\"\",\"\",'Proxy Price Data'!C15)","v":"2022-12-13"},{"$f":"IF('Proxy Price Data'!D15=\"\",\"\",'Proxy Price Data'!D15)","v":118.53},{"$f":"IF('Proxy Price Data'!E15=\"\",\"\",'Proxy Price Data'!E15)","v":49.72},{"$f":"IF('Proxy Price Data'!F15=\"\",\"\",'Proxy Price Data'!F15)","v":27.93},{"$f":"IF('Proxy Price Data'!G15=\"\",\"\",'Proxy Price Data'!G15)","v":47.88},{"$f":"IF('Proxy Price Data'!H15=\"\",\"\",'Proxy Price Data'!H15)","v":78.33},{"$f":"IF('Proxy Price Data'!I15=\"\",\"\",'Proxy Price Data'!I15)","v":68}]
[{"$f":"IF('Proxy Price Data'!C16=\"\",\"\",'Proxy Price Data'!C16)","v":"2022-12-12"},{"$f":"IF('Proxy Price Data'!D16=\"\",\"\",'Proxy Price Data'!D16)","v":119},{"$f":"IF('Proxy Price Data'!E16=\"\",\"\",'Proxy Price Data'!E16)","v":50.71},{"$f":"IF('Proxy Price Data'!F16=\"\",\"\",'Proxy Price Data'!F16)","v":28.08},{"$f":"IF('Proxy Price Data'!G16=\"\",\"\",'Proxy Price Data'!G16)","v":48.36},{"$f":"IF('Proxy Price Data'!H16=\"\",\"\",'Proxy Price Data'!H16)","v":78.790000000000006},{"$f":"IF('Proxy Price Data'!I16=\"\",\"\",'Proxy Price Data'!I16)","v":68.42}]
[{"$f":"IF('Proxy Price Data'!C17=\"\",\"\",'Proxy Price Data'!C17)","v":"2022-12-09"},{"$f":"IF('Proxy Price Data'!D17=\"\",\"\",'Proxy Price Data'!D17)","v":117.67},{"$f":"IF('Proxy Price Data'!E17=\"\",\"\",'Proxy Price Data'!E17)","v":49.91},{"$f":"IF('Proxy Price Data'!F17=\"\",\"\",'Proxy Price Data'!F17)","v":27.39},{"$f":"IF('Proxy Price Data'!G17=\"\",\"\",'Proxy Price Data'!G17)","v":47.97},{"$f":"IF('Proxy Price Data'!H17=\"\",\"\",'Proxy Price Data'!H17)","v":77.180000000000007},{"$f":"IF('Proxy Price Data'!I17=\"\",\"\",'Proxy Price Data'!I17)","v":67.7}]
[{"$f":"IF('Proxy Price Data'!C18=\"\",\"\",'Proxy Price Data'!C18)","v":"2022-12-08"},{"$f":"IF('Proxy Price Data'!D18=\"\",\"\",'Proxy Price Data'!D18)","v":117.5},{"$f":"IF('Proxy Price Data'!E18=\"\",\"\",'Proxy Price Data'!E18)","v":49.85},{"$f":"IF('Proxy Price Data'!F18=\"\",\"\",'Proxy Price Data'!F18)","v":27.77},{"$f":"IF('Proxy Price Data'!G18=\"\",\"\",'Proxy Price Data'!G18)","v":47.82},{"$f":"IF('Proxy Price Data'!H18=\"\",\"\",'Proxy Price Data'!H18)","v":77.069999999999993},{"$f":"IF('Proxy Price Data'!I18=\"\",\"\",'Proxy Price Data'!I18)","v":68.81}]
[{"$f":"IF('Proxy Price Data'!C19=\"\",\"\",'Proxy Price Data'!C19)","v":"2022-12-07"},{"$f":"IF('Proxy Price Data'!D19=\"\",\"\",'Proxy Price Data'!D19)","v":117.41},{"$f":"IF('Proxy Price Data'!E19=\"\",\"\",'Proxy Price Data'!E19)","v":49.86},{"$f":"IF('Proxy Price Data'!F19=\"\",\"\",'Proxy Price Data'!F19)","v":27.67},{"$f":"IF('Proxy Price Data'!G19=\"\",\"\",'Proxy Price Data'!G19)","v":48.21},{"$f":"IF('Proxy Price Data'!H19=\"\",\"\",'Proxy Price Data'!H19)","v":76.2},{"$f":"IF('Proxy Price Data'!I19=\"\",\"\",'Proxy Price Data'!I19)","v":68.790000000000006}]
[{"$f":"IF('Proxy Price Data'!C20=\"\",\"\",'Proxy Price Data'!C20)","v":"2022-12-06"},{"$f":"IF('Proxy Price Data'!D20=\"\",\"\",'Proxy Price Data'!D20)","v":117.44},{"$f":"IF('Proxy Price Data'!E20=\"\",\"\",'Proxy Price Data'!E20)","v":49.6},{"$f":"IF('Proxy Price Data'!F20=\"\",\"\",'Proxy Price Data'!F20)","v":27.84},{"$f":"IF('Proxy Price Data'!G20=\"\",\"\",'Proxy Price Data'!G20)","v":47.54},{"$f":"IF('Proxy Price Data'!H20=\"\",\"\",'Proxy Price Data'!H20)","v":76.31},{"$f":"IF('Proxy Price Data'!I20=\"\",\"\",'Proxy Price Data'!I20)","v":67.52}]
[{"$f":"IF('Proxy Price Data'!C21=\"\",\"\",'Proxy Price Data'!C21)","v":"2022-12-05"},{"$f":"IF('Proxy Price Data'!D21=\"\",\"\",'Proxy Price Data'!D21)","v":115.86},{"$f":"IF('Proxy Price Data'!E21=\"\",\"\",'Proxy Price Data'!E21)","v":48.72},{"$f":"IF('Proxy Price Data'!F21=\"\",\"\",'Proxy Price Data'!F21)","v":27.51},{"$f":"IF('Proxy Price Data'!G21=\"\",\"\",'Proxy Price Data'!G21)","v":47.33},{"$f":"IF('Proxy Price Data'!H21=\"\",\"\",'Proxy Price Data'!H21)","v":73.31},{"$f":"IF('Proxy Price Data'!I21=\"\",\"\",'Proxy Price Data'!I21)","v":65.13}]
[{"$f":"IF('Proxy Price Data'!C22=\"\",\"\",'Proxy Price Data'!C22)","v":"2022-12-02"},{"$f":"IF('Proxy Price Data'!D22=\"\",\"\",'Proxy Price Data'!D22)","v":116.54},{"$f":"IF('Proxy Price Data'!E22=\"\",\"\",'Proxy Price Data'!E22)","v":48.77},{"$f":"IF('Proxy Price Data'!F22=\"\",\"\",'Proxy Price Data'!F22)","v":27.57},{"$f":"IF('Proxy Price Data'!G22=\"\",\"\",'Proxy Price Data'!G22)","v":46.68},{"$f":"IF('Proxy Price Data'!H22=\"\",\"\",'Proxy Price Data'!H22)","v":72.84},{"$f":"IF('Proxy Price Data'!I22=\"\",\"\",'Proxy Price Data'!I22)","v":68.739999999999995}]
[{"$f":"IF('Proxy Price Data'!C23=\"\",\"\",'Proxy Price Data'!C23)","v":"2022-12-01"},{"$f":"IF('Proxy Price Data'!D23=\"\",\"\",'Proxy Price Data'!D23)","v":117.49},{"$f":"IF('Proxy Price Data'!E23=\"\",\"\",'Proxy Price Data'!E23)","v":48.56},{"$f":"IF('Proxy Price Data'!F23=\"\",\"\",'Proxy Price Data'!F23)","v":27.75},{"$f":"IF('Proxy Price Data'!G23=\"\",\"\",'Proxy Price Data'!G23)","v":47.65},{"$f":"IF('Proxy Price Data'!H23=\"\",\"\",'Proxy Price Data'!H23)","v":71.61},{"$f":"IF('Proxy Price Data'!I23=\"\",\"\",'Proxy Price Data'!I23)","v":71.19}]
[{"$f":"IF('Proxy Price Data'!C24=\"\",\"\",'Proxy Price Data'!C24)","v":"2022-11-30"},{"$f":"IF('Proxy Price Data'!D24=\"\",\"\",'Proxy Price Data'!D24)","v":120.2},{"$f":"IF('Proxy Price Data'!E24=\"\",\"\",'Proxy Price Data'!E24)","v":49.75},{"$f":"IF('Proxy Price Data'!F24=\"\",\"\",'Proxy Price Data'!F24)","v":27.94},{"$f":"IF('Proxy Price Data'!G24=\"\",\"\",'Proxy Price Data'!G24)","v":50.11},{"$f":"IF('Proxy Price Data'!H24=\"\",\"\",'Proxy Price Data'!H24)","v":86.95},{"$f":"IF('Proxy Price Data'!I24=\"\",\"\",'Proxy Price Data'!I24)","v":74.099999999999994}]
[{"$f":"IF('Proxy Price Data'!C25=\"\",\"\",'Proxy Price Data'!C25)","v":"2022-11-29"},{"$f":"IF('Proxy Price Data'!D25=\"\",\"\",'Proxy Price Data'!D25)","v":118.64},{"$f":"IF('Proxy Price Data'!E25=\"\",\"\",'Proxy Price Data'!E25)","v":48.81},{"$f":"IF('Proxy Price Data'!F25=\"\",\"\",'Proxy Price Data'!F25)","v":27.23},{"$f":"IF('Proxy Price Data'!G25=\"\",\"\",'Proxy Price Data'!G25)","v":49.41},{"$f":"IF('Proxy Price Data'!H25=\"\",\"\",'Proxy Price Data'!H25)","v":85.15},{"$f":"IF('Proxy Price Data'!I25=\"\",\"\",'Proxy Price Data'!I25)","v":73.12}]
[{"$f":"IF('Proxy Price Data'!C26=\"\",\"\",'Proxy Price Data'!C26)","v":"2022-11-28"},{"$f":"IF('Proxy Price Data'!D26=\"\",\"\",'Proxy Price Data'!D26)","v":118.07},{"$f":"IF('Proxy Price Data'!E26=\"\",\"\",'Proxy Price Data'!E26)","v":48.82},{"$f":"IF('Proxy Price Data'!F26=\"\",\"\",'Proxy Price Data'!F26)","v":27.22},{"$f":"IF('Proxy Price Data'!G26=\"\",\"\",'Proxy Price Data'!G26)","v":49.32},{"$f":"IF('Proxy Price Data'!H26=\"\",\"\",'Proxy Price Data'!H26)","v":86.55},{"$f":"IF('Proxy Price Data'!I26=\"\",\"\",'Proxy Price Data'!I26)","v":73.67}]
[{"$f":"IF('Proxy Price Data'!C27=\"\",\"\",'Proxy Price Data'!C27)","v":"2022-11-25"},{"$f":"IF('Proxy Price Data'!D27=\"\",\"\",'Proxy Price Data'!D27)","v":119.16},{"$f":"IF('Proxy Price Data'!E27=\"\",\"\",'Proxy Price Data'!E27)","v":49.64},{"$f":"IF('Proxy Price Data'!F27=\"\",\"\",'Proxy Price Data'!F27)","v":27.29},{"$f":"IF('Proxy Price Data'!G27=\"\",\"\",'Proxy Price Data'!G27)","v":49.59},{"$f":"IF('Proxy Price Data'!H27=\"\",\"\",'Proxy Price Data'!H27)","v":88.33},{"$f":"IF('Proxy Price Data'!I27=\"\",\"\",'Proxy Price Data'!I27)","v":74.67}]
[{"$f":"IF('Proxy Price Data'!C28=\"\",\"\",'Proxy Price Data'!C28)","v":"2022-11-23"},{"$f":"IF('Proxy Price Data'!D28=\"\",\"\",'Proxy Price Data'!D28)","v":118.58},{"$f":"IF('Proxy Price Data'!E28=\"\",\"\",'Proxy Price Data'!E28)","v":49.25},{"$f":"IF('Proxy Price Data'!F28=\"\",\"\",'Proxy Price Data'!F28)","v":27.18},{"$f":"IF('Proxy Price Data'!G28=\"\",\"\",'Proxy Price Data'!G28)","v":49.61},{"$f":"IF('Proxy Price Data'!H28=\"\",\"\",'Proxy Price Data'!H28)","v":87.54},{"$f":"IF('Proxy Price Data'!I28=\"\",\"\",'Proxy Price Data'!I28)","v":73.66}]
[{"$f":"IF('Proxy Price Data'!C29=\"\",\"\",'Proxy Price Data'!C29)","v":"2022-11-22"},{"$f":"IF('Proxy Price Data'!D29=\"\",\"\",'Proxy Price Data'!D29)","v":117.51},{"$f":"IF('Proxy Price Data'!E29=\"\",\"\",'Proxy Price Data'!E29)","v":49.89},{"$f":"IF('Proxy Price Data'!F29=\"\",\"\",'Proxy Price Data'!F29)","v":26.8},{"$f":"IF('Proxy Price Data'!G29=\"\",\"\",'Proxy Price Data'!G29)","v":49.74},{"$f":"IF('Proxy Price Data'!H29=\"\",\"\",'Proxy Price Data'!H29)","v":87.15},{"$f":"IF('Proxy Price Data'!I29=\"\",\"\",'Proxy Price Data'!I29)","v":73.290000000000006}]
[{"$f":"IF('Proxy Price Data'!C30=\"\",\"\",'Proxy Price Data'!C30)","v":"2022-11-21"},{"$f":"IF('Proxy Price Data'!D30=\"\",\"\",'Proxy Price Data'!D30)","v":115.79},{"$f":"IF('Proxy Price Data'!E30=\"\",\"\",'Proxy Price Data'!E30)","v":48.93},{"$f":"IF('Proxy Price Data'!F30=\"\",\"\",'Proxy Price Data'!F30)","v":26.55},{"$f":"IF('Proxy Price Data'!G30=\"\",\"\",'Proxy Price Data'!G30)","v":49.32},{"$f":"IF('Proxy Price Data'!H30=\"\",\"\",'Proxy Price Data'!H30)","v":85.83},{"$f":"IF('Proxy Price Data'!I30=\"\",\"\",'Proxy Price Data'!I30)","v":72.45}]
[{"$f":"IF('Proxy Price Data'!C31=\"\",\"\",'Proxy Price Data'!C31)","v":"2022-11-18"},{"$f":"IF('Proxy Price Data'!D31=\"\",\"\",'Proxy Price Data'!D31)","v":115.05},{"$f":"IF('Proxy Price Data'!E31=\"\",\"\",'Proxy Price Data'!E31)","v":47.95},{"$f":"IF('Proxy Price Data'!F31=\"\",\"\",'Proxy Price Data'!F31)","v":26.32},{"$f":"IF('Proxy Price Data'!G31=\"\",\"\",'Proxy Price Data'!G31)","v":48.69},{"$f":"IF('Proxy Price Data'!H31=\"\",\"\",'Proxy Price Data'!H31)","v":84.87},{"$f":"IF('Proxy Price Data'!I31=\"\",\"\",'Proxy Price Data'!I31)","v":70.86}]
[{"$f":"IF('Proxy Price Data'!C32=\"\",\"\",'Proxy Price Data'!C32)","v":"2022-11-17"},{"$f":"IF('Proxy Price Data'!D32=\"\",\"\",'Proxy Price Data'!D32)","v":111.16},{"$f":"IF('Proxy Price Data'!E32=\"\",\"\",'Proxy Price Data'!E32)","v":45.58},{"$f":"IF('Proxy Price Data'!F32=\"\",\"\",'Proxy Price Data'!F32)","v":25.56},{"$f":"IF('Proxy Price Data'!G32=\"\",\"\",'Proxy Price Data'!G32)","v":47.4},{"$f":"IF('Proxy Price Data'!H32=\"\",\"\",'Proxy Price Data'!H32)","v":82.07},{"$f":"IF('Proxy Price Data'!I32=\"\",\"\",'Proxy Price Data'!I32)","v":68.599999999999994}]
[{"$f":"IF('Proxy Price Data'!C33=\"\",\"\",'Proxy Price Data'!C33)","v":"2022-11-16"},{"$f":"IF('Proxy Price Data'!D33=\"\",\"\",'Proxy Price Data'!D33)","v":112.3},{"$f":"IF('Proxy Price Data'!E33=\"\",\"\",'Proxy Price Data'!E33)","v":44.82},{"$f":"IF('Proxy Price Data'!F33=\"\",\"\",'Proxy Price Data'!F33)","v":26},{"$f":"IF('Proxy Price Data'!G33=\"\",\"\",'Proxy Price Data'!G33)","v":47.87},{"$f":"IF('Proxy Price Data'!H33=\"\",\"\",'Proxy Price Data'!H33)","v":81.53},{"$f":"IF('Proxy Price Data'!I33=\"\",\"\",'Proxy Price Data'!I33)","v":67.760000000000005}]
[{"$f":"IF('Proxy Price Data'!C34=\"\",\"\",'Proxy Price Data'!C34)","v":"2022-11-15"},{"$f":"IF('Proxy Price Data'!D34=\"\",\"\",'Proxy Price Data'!D34)","v":111.58},{"$f":"IF('Proxy Price Data'!E34=\"\",\"\",'Proxy Price Data'!E34)","v":45.11},{"$f":"IF('Proxy Price Data'!F34=\"\",\"\",'Proxy Price Data'!F34)","v":25.68},{"$f":"IF('Proxy Price Data'!G34=\"\",\"\",'Proxy Price Data'!G34)","v":47.91},{"$f":"IF('Proxy Price Data'!H34=\"\",\"\",'Proxy Price Data'!H34)","v":81.91},{"$f":"IF('Proxy Price Data'!I34=\"\",\"\",'Proxy Price Data'!I34)","v":70.010000000000005}]
[{"$f":"IF('Proxy Price Data'!C35=\"\",\"\",'Proxy Price Data'!C35)","v":"2022-11-14"},{"$f":"IF('Proxy Price Data'!D35=\"\",\"\",'Proxy Price Data'!D35)","v":110.53},{"$f":"IF('Proxy Price Data'!E35=\"\",\"\",'Proxy Price Data'!E35)","v":44.45},{"$f":"IF('Proxy Price Data'!F35=\"\",\"\",'Proxy Price Data'!F35)","v":25.76},{"$f":"IF('Proxy Price Data'!G35=\"\",\"\",'Proxy Price Data'!G35)","v":47.49},{"$f":"IF('Proxy Price Data'!H35=\"\",\"\",'Proxy Price Data'!H35)","v":81.47},{"$f":"IF('Proxy Price Data'!I35=\"\",\"\",'Proxy Price Data'!I35)","v":69.55}]
[{"$f":"IF('Proxy Price Data'!C36=\"\",\"\",'Proxy Price Data'!C36)","v":"2022-11-11"},{"$f":"IF('Proxy Price Data'!D36=\"\",\"\",'Proxy Price Data'!D36)","v":110.69},{"$f":"IF('Proxy Price Data'!E36=\"\",\"\",'Proxy Price Data'!E36)","v":45.13},{"$f":"IF('Proxy Price Data'!F36=\"\",\"\",'Proxy Price Data'!F36)","v":25.81},{"$f":"IF('Proxy Price Data'!G36=\"\",\"\",'Proxy Price Data'!G36)","v":47.19},{"$f":"IF('Proxy Price Data'!H36=\"\",\"\",'Proxy Price Data'!H36)","v":81.36},{"$f":"IF('Proxy Price Data'!I36=\"\",\"\",'Proxy Price Data'!I36)","v":70.540000000000006}]
[{"$f":"IF('Proxy Price Data'!C37=\"\",\"\",'Proxy Price Data'!C37)","v":"2022-11-10"},{"$f":"IF('Proxy Price Data'!D37=\"\",\"\",'Proxy Price Data'!D37)","v":111.8},{"$f":"IF('Proxy Price Data'!E37=\"\",\"\",'Proxy Price Data'!E37)","v":46},{"$f":"IF('Proxy Price Data'!F37=\"\",\"\",'Proxy Price Data'!F37)","v":26.09},{"$f":"IF('Proxy Price Data'!G37=\"\",\"\",'Proxy Price Data'!G37)","v":47.08},{"$f":"IF('Proxy Price Data'!H37=\"\",\"\",'Proxy Price Data'!H37)","v":82.31},{"$f":"IF('Proxy Price Data'!I37=\"\",\"\",'Proxy Price Data'!I37)","v":71.11}]
[{"$f":"IF('Proxy Price Data'!C38=\"\",\"\",'Proxy Price Data'!C38)","v":"2022-11-09"},{"$f":"IF('Proxy Price Data'!D38=\"\",\"\",'Proxy Price Data'!D38)","v":103.15},{"$f":"IF('Proxy Price Data'!E38=\"\",\"\",'Proxy Price Data'!E38)","v":43.92},{"$f":"IF('Proxy Price Data'!F38=\"\",\"\",'Proxy Price Data'!F38)","v":24.89},{"$f":"IF('Proxy Price Data'!G38=\"\",\"\",'Proxy Price Data'!G38)","v":45.4},{"$f":"IF('Proxy Price Data'!H38=\"\",\"\",'Proxy Price Data'!H38)","v":78.290000000000006},{"$f":"IF('Proxy Price Data'!I38=\"\",\"\",'Proxy Price Data'!I38)","v":68.41}]
[{"$f":"IF('Proxy Price Data'!C39=\"\",\"\",'Proxy Price Data'!C39)","v":"2022-11-08"},{"$f":"IF('Proxy Price Data'!D39=\"\",\"\",'Proxy Price Data'!D39)","v":104.64},{"$f":"IF('Proxy Price Data'!E39=\"\",\"\",'Proxy Price Data'!E39)","v":44.17},{"$f":"IF('Proxy Price Data'!F39=\"\",\"\",'Proxy Price Data'!F39)","v":24.93},{"$f":"IF('Proxy Price Data'!G39=\"\",\"\",'Proxy Price Data'!G39)","v":44.52},{"$f":"IF('Proxy Price Data'!H39=\"\",\"\",'Proxy Price Data'!H39)","v":78.22},{"$f":"IF('Proxy Price Data'!I39=\"\",\"\",'Proxy Price Data'!I39)","v":67.98}]
[{"$f":"IF('Proxy Price Data'!C40=\"\",\"\",'Proxy Price Data'!C40)","v":"2022-11-07"},{"$f":"IF('Proxy Price Data'!D40=\"\",\"\",'Proxy Price Data'!D40)","v":103.97},{"$f":"IF('Proxy Price Data'!E40=\"\",\"\",'Proxy Price Data'!E40)","v":43.39},{"$f":"IF('Proxy Price Data'!F40=\"\",\"\",'Proxy Price Data'!F40)","v":24.37},{"$f":"IF('Proxy Price Data'!G40=\"\",\"\",'Proxy Price Data'!G40)","v":44.94},{"$f":"IF('Proxy Price Data'!H40=\"\",\"\",'Proxy Price Data'!H40)","v":77.77},{"$f":"IF('Proxy Price Data'!I40=\"\",\"\",'Proxy Price Data'!I40)","v":67.430000000000007}]
[{"$f":"IF('Proxy Price Data'!C41=\"\",\"\",'Proxy Price Data'!C41)","v":"2022-11-04"},{"$f":"IF('Proxy Price Data'!D41=\"\",\"\",'Proxy Price Data'!D41)","v":106.03},{"$f":"IF('Proxy Price Data'!E41=\"\",\"\",'Proxy Price Data'!E41)","v":44.28},{"$f":"IF('Proxy Price Data'!F41=\"\",\"\",'Proxy Price Data'!F41)","v":25.89},{"$f":"IF('Proxy Price Data'!G41=\"\",\"\",'Proxy Price Data'!G41)","v":46.64},{"$f":"IF('Proxy Price Data'!H41=\"\",\"\",'Proxy Price Data'!H41)","v":80.900000000000006},{"$f":"IF('Proxy Price Data'!I41=\"\",\"\",'Proxy Price Data'!I41)","v":68.48}]
[{"$f":"IF('Proxy Price Data'!C42=\"\",\"\",'Proxy Price Data'!C42)","v":"2022-11-03"},{"$f":"IF('Proxy Price Data'!D42=\"\",\"\",'Proxy Price Data'!D42)","v":104.74},{"$f":"IF('Proxy Price Data'!E42=\"\",\"\",'Proxy Price Data'!E42)","v":44.26},{"$f":"IF('Proxy Price Data'!F42=\"\",\"\",'Proxy Price Data'!F42)","v":25.66},{"$f":"IF('Proxy Price Data'!G42=\"\",\"\",'Proxy Price Data'!G42)","v":46.1},{"$f":"IF('Proxy Price Data'!H42=\"\",\"\",'Proxy Price Data'!H42)","v":79.930000000000007},{"$f":"IF('Proxy Price Data'!I42=\"\",\"\",'Proxy Price Data'!I42)","v":67.930000000000007}]
[{"$f":"IF('Proxy Price Data'!C43=\"\",\"\",'Proxy Price Data'!C43)","v":"2022-11-02"},{"$f":"IF('Proxy Price Data'!D43=\"\",\"\",'Proxy Price Data'!D43)","v":105.55},{"$f":"IF('Proxy Price Data'!E43=\"\",\"\",'Proxy Price Data'!E43)","v":44.52},{"$f":"IF('Proxy Price Data'!F43=\"\",\"\",'Proxy Price Data'!F43)","v":25.62},{"$f":"IF('Proxy Price Data'!G43=\"\",\"\",'Proxy Price Data'!G43)","v":46.8},{"$f":"IF('Proxy Price Data'!H43=\"\",\"\",'Proxy Price Data'!H43)","v":79.37},{"$f":"IF('Proxy Price Data'!I43=\"\",\"\",'Proxy Price Data'!I43)","v":69.180000000000007}]
[{"$f":"IF('Proxy Price Data'!C44=\"\",\"\",'Proxy Price Data'!C44)","v":"2022-11-01"},{"$f":"IF('Proxy Price Data'!D44=\"\",\"\",'Proxy Price Data'!D44)","v":106.27},{"$f":"IF('Proxy Price Data'!E44=\"\",\"\",'Proxy Price Data'!E44)","v":45.11},{"$f":"IF('Proxy Price Data'!F44=\"\",\"\",'Proxy Price Data'!F44)","v":25.83},{"$f":"IF('Proxy Price Data'!G44=\"\",\"\",'Proxy Price Data'!G44)","v":47.75},{"$f":"IF('Proxy Price Data'!H44=\"\",\"\",'Proxy Price Data'!H44)","v":80.03},{"$f":"IF('Proxy Price Data'!I44=\"\",\"\",'Proxy Price Data'!I44)","v":70.349999999999994}]
[{"$f":"IF('Proxy Price Data'!C45=\"\",\"\",'Proxy Price Data'!C45)","v":"2022-10-31"},{"$f":"IF('Proxy Price Data'!D45=\"\",\"\",'Proxy Price Data'!D45)","v":106.55},{"$f":"IF('Proxy Price Data'!E45=\"\",\"\",'Proxy Price Data'!E45)","v":44.64},{"$f":"IF('Proxy Price Data'!F45=\"\",\"\",'Proxy Price Data'!F45)","v":25.69},{"$f":"IF('Proxy Price Data'!G45=\"\",\"\",'Proxy Price Data'!G45)","v":48.09},{"$f":"IF('Proxy Price Data'!H45=\"\",\"\",'Proxy Price Data'!H45)","v":77.48},{"$f":"IF('Proxy Price Data'!I45=\"\",\"\",'Proxy Price Data'!I45)","v":69.81}]
[{"$f":"IF('Proxy Price Data'!C46=\"\",\"\",'Proxy Price Data'!C46)","v":"2022-10-28"},{"$f":"IF('Proxy Price Data'!D46=\"\",\"\",'Proxy Price Data'!D46)","v":107.11},{"$f":"IF('Proxy Price Data'!E46=\"\",\"\",'Proxy Price Data'!E46)","v":45.28},{"$f":"IF('Proxy Price Data'!F46=\"\",\"\",'Proxy Price Data'!F46)","v":25.89},{"$f":"IF('Proxy Price Data'!G46=\"\",\"\",'Proxy Price Data'!G46)","v":48.12},{"$f":"IF('Proxy Price Data'!H46=\"\",\"\",'Proxy Price Data'!H46)","v":77.2},{"$f":"IF('Proxy Price Data'!I46=\"\",\"\",'Proxy Price Data'!I46)","v":69.7}]
[{"$f":"IF('Proxy Price Data'!C47=\"\",\"\",'Proxy Price Data'!C47)","v":"2022-10-27"},{"$f":"IF('Proxy Price Data'!D47=\"\",\"\",'Proxy Price Data'!D47)","v":104.69},{"$f":"IF('Proxy Price Data'!E47=\"\",\"\",'Proxy Price Data'!E47)","v":44.44},{"$f":"IF('Proxy Price Data'!F47=\"\",\"\",'Proxy Price Data'!F47)","v":25.37},{"$f":"IF('Proxy Price Data'!G47=\"\",\"\",'Proxy Price Data'!G47)","v":47.45},{"$f":"IF('Proxy Price Data'!H47=\"\",\"\",'Proxy Price Data'!H47)","v":75.59},{"$f":"IF('Proxy Price Data'!I47=\"\",\"\",'Proxy Price Data'!I47)","v":69.099999999999994}]
[{"$f":"IF('Proxy Price Data'!C48=\"\",\"\",'Proxy Price Data'!C48)","v":"2022-10-26"},{"$f":"IF('Proxy Price Data'!D48=\"\",\"\",'Proxy Price Data'!D48)","v":103.42},{"$f":"IF('Proxy Price Data'!E48=\"\",\"\",'Proxy Price Data'!E48)","v":43.65},{"$f":"IF('Proxy Price Data'!F48=\"\",\"\",'Proxy Price Data'!F48)","v":25.17},{"$f":"IF('Proxy Price Data'!G48=\"\",\"\",'Proxy Price Data'!G48)","v":46.67},{"$f":"IF('Proxy Price Data'!H48=\"\",\"\",'Proxy Price Data'!H48)","v":74.45},{"$f":"IF('Proxy Price Data'!I48=\"\",\"\",'Proxy Price Data'!I48)","v":67.930000000000007}]
[{"$f":"IF('Proxy Price Data'!C49=\"\",\"\",'Proxy Price Data'!C49)","v":"2022-10-25"},{"$f":"IF('Proxy Price Data'!D49=\"\",\"\",'Proxy Price Data'!D49)","v":103.32},{"$f":"IF('Proxy Price Data'!E49=\"\",\"\",'Proxy Price Data'!E49)","v":42.98},{"$f":"IF('Proxy Price Data'!F49=\"\",\"\",'Proxy Price Data'!F49)","v":25.13},{"$f":"IF('Proxy Price Data'!G49=\"\",\"\",'Proxy Price Data'!G49)","v":46.43},{"$f":"IF('Proxy Price Data'!H49=\"\",\"\",'Proxy Price Data'!H49)","v":73.709999999999994},{"$f":"IF('Proxy Price Data'!I49=\"\",\"\",'Proxy Price Data'!I49)","v":66.900000000000006}]
[{"$f":"IF('Proxy Price Data'!C50=\"\",\"\",'Proxy Price Data'!C50)","v":"2022-10-24"},{"$f":"IF('Proxy Price Data'!D50=\"\",\"\",'Proxy Price Data'!D50)","v":101.35},{"$f":"IF('Proxy Price Data'!E50=\"\",\"\",'Proxy Price Data'!E50)","v":42.19},{"$f":"IF('Proxy Price Data'!F50=\"\",\"\",'Proxy Price Data'!F50)","v":24.67},{"$f":"IF('Proxy Price Data'!G50=\"\",\"\",'Proxy Price Data'!G50)","v":45.45},{"$f":"IF('Proxy Price Data'!H50=\"\",\"\",'Proxy Price Data'!H50)","v":72.98},{"$f":"IF('Proxy Price Data'!I50=\"\",\"\",'Proxy Price Data'!I50)","v":65.599999999999994}]
[{"$f":"IF('Proxy Price Data'!C51=\"\",\"\",'Proxy Price Data'!C51)","v":"2022-10-21"},{"$f":"IF('Proxy Price Data'!D51=\"\",\"\",'Proxy Price Data'!D51)","v":101.74},{"$f":"IF('Proxy Price Data'!E51=\"\",\"\",'Proxy Price Data'!E51)","v":42.08},{"$f":"IF('Proxy Price Data'!F51=\"\",\"\",'Proxy Price Data'!F51)","v":24.49},{"$f":"IF('Proxy Price Data'!G51=\"\",\"\",'Proxy Price Data'!G51)","v":45.81},{"$f":"IF('Proxy Price Data'!H51=\"\",\"\",'Proxy Price Data'!H51)","v":73.08},{"$f":"IF('Proxy Price Data'!I51=\"\",\"\",'Proxy Price Data'!I51)","v":65.36}]
[{"$f":"IF('Proxy Price Data'!C52=\"\",\"\",'Proxy Price Data'!C52)","v":"2022-10-20"},{"$f":"IF('Proxy Price Data'!D52=\"\",\"\",'Proxy Price Data'!D52)","v":100.11},{"$f":"IF('Proxy Price Data'!E52=\"\",\"\",'Proxy Price Data'!E52)","v":40.770000000000003},{"$f":"IF('Proxy Price Data'!F52=\"\",\"\",'Proxy Price Data'!F52)","v":24.15},{"$f":"IF('Proxy Price Data'!G52=\"\",\"\",'Proxy Price Data'!G52)","v":45.15},{"$f":"IF('Proxy Price Data'!H52=\"\",\"\",'Proxy Price Data'!H52)","v":72.39},{"$f":"IF('Proxy Price Data'!I52=\"\",\"\",'Proxy Price Data'!I52)","v":64.8}]
[{"$f":"IF('Proxy Price Data'!C53=\"\",\"\",'Proxy Price Data'!C53)","v":"2022-10-19"},{"$f":"IF('Proxy Price Data'!D53=\"\",\"\",'Proxy Price Data'!D53)","v":102.04},{"$f":"IF('Proxy Price Data'!E53=\"\",\"\",'Proxy Price Data'!E53)","v":41.19},{"$f":"IF('Proxy Price Data'!F53=\"\",\"\",'Proxy Price Data'!F53)","v":24.88},{"$f":"IF('Proxy Price Data'!G53=\"\",\"\",'Proxy Price Data'!G53)","v":46.19},{"$f":"IF('Proxy Price Data'!H53=\"\",\"\",'Proxy Price Data'!H53)","v":73.8},{"$f":"IF('Proxy Price Data'!I53=\"\",\"\",'Proxy Price Data'!I53)","v":65.489999999999995}]
[{"$f":"IF('Proxy Price Data'!C54=\"\",\"\",'Proxy Price Data'!C54)","v":"2022-10-18"},{"$f":"IF('Proxy Price Data'!D54=\"\",\"\",'Proxy Price Data'!D54)","v":101.75},{"$f":"IF('Proxy Price Data'!E54=\"\",\"\",'Proxy Price Data'!E54)","v":41.13},{"$f":"IF('Proxy Price Data'!F54=\"\",\"\",'Proxy Price Data'!F54)","v":25.27},{"$f":"IF('Proxy Price Data'!G54=\"\",\"\",'Proxy Price Data'!G54)","v":46.87},{"$f":"IF('Proxy Price Data'!H54=\"\",\"\",'Proxy Price Data'!H54)","v":73.75},{"$f":"IF('Proxy Price Data'!I54=\"\",\"\",'Proxy Price Data'!I54)","v":65.86}]
[{"$f":"IF('Proxy Price Data'!C55=\"\",\"\",'Proxy Price Data'!C55)","v":"2022-10-17"},{"$f":"IF('Proxy Price Data'!D55=\"\",\"\",'Proxy Price Data'!D55)","v":99.63},{"$f":"IF('Proxy Price Data'!E55=\"\",\"\",'Proxy Price Data'!E55)","v":40.43},{"$f":"IF('Proxy Price Data'!F55=\"\",\"\",'Proxy Price Data'!F55)","v":24.89},{"$f":"IF('Proxy Price Data'!G55=\"\",\"\",'Proxy Price Data'!G55)","v":45.96},{"$f":"IF('Proxy Price Data'!H55=\"\",\"\",'Proxy Price Data'!H55)","v":72.38},{"$f":"IF('Proxy Price Data'!I55=\"\",\"\",'Proxy Price Data'!I55)","v":64.7}]
[{"$f":"IF('Proxy Price Data'!C56=\"\",\"\",'Proxy Price Data'!C56)","v":"2022-10-14"},{"$f":"IF('Proxy Price Data'!D56=\"\",\"\",'Proxy Price Data'!D56)","v":98.11},{"$f":"IF('Proxy Price Data'!E56=\"\",\"\",'Proxy Price Data'!E56)","v":39.479999999999997},{"$f":"IF('Proxy Price Data'!F56=\"\",\"\",'Proxy Price Data'!F56)","v":24.49},{"$f":"IF('Proxy Price Data'!G56=\"\",\"\",'Proxy Price Data'!G56)","v":45.31},{"$f":"IF('Proxy Price Data'!H56=\"\",\"\",'Proxy Price Data'!H56)","v":70.540000000000006},{"$f":"IF('Proxy Price Data'!I56=\"\",\"\",'Proxy Price Data'!I56)","v":63.2}]
[{"$f":"IF('Proxy Price Data'!C57=\"\",\"\",'Proxy Price Data'!C57)","v":"2022-10-13"},{"$f":"IF('Proxy Price Data'!D57=\"\",\"\",'Proxy Price Data'!D57)","v":101.46},{"$f":"IF('Proxy Price Data'!E57=\"\",\"\",'Proxy Price Data'!E57)","v":40.14},{"$f":"IF('Proxy Price Data'!F57=\"\",\"\",'Proxy Price Data'!F57)","v":25.24},{"$f":"IF('Proxy Price Data'!G57=\"\",\"\",'Proxy Price Data'!G57)","v":45.61},{"$f":"IF('Proxy Price Data'!H57=\"\",\"\",'Proxy Price Data'!H57)","v":71.959999999999994},{"$f":"IF('Proxy Price Data'!I57=\"\",\"\",'Proxy Price Data'!I57)","v":65.36}]
[{"$f":"IF('Proxy Price Data'!C58=\"\",\"\",'Proxy Price Data'!C58)","v":"2022-10-12"},{"$f":"IF('Proxy Price Data'!D58=\"\",\"\",'Proxy Price Data'!D58)","v":99.26},{"$f":"IF('Proxy Price Data'!E58=\"\",\"\",'Proxy Price Data'!E58)","v":38.770000000000003},{"$f":"IF('Proxy Price Data'!F58=\"\",\"\",'Proxy Price Data'!F58)","v":24.19},{"$f":"IF('Proxy Price Data'!G58=\"\",\"\",'Proxy Price Data'!G58)","v":43.95},{"$f":"IF('Proxy Price Data'!H58=\"\",\"\",'Proxy Price Data'!H58)","v":70.03},{"$f":"IF('Proxy Price Data'!I58=\"\",\"\",'Proxy Price Data'!I58)","v":62.94}]
[{"$f":"IF('Proxy Price Data'!C59=\"\",\"\",'Proxy Price Data'!C59)","v":"2022-10-11"},{"$f":"IF('Proxy Price Data'!D59=\"\",\"\",'Proxy Price Data'!D59)","v":102.2},{"$f":"IF('Proxy Price Data'!E59=\"\",\"\",'Proxy Price Data'!E59)","v":39.909999999999997},{"$f":"IF('Proxy Price Data'!F59=\"\",\"\",'Proxy Price Data'!F59)","v":24.87},{"$f":"IF('Proxy Price Data'!G59=\"\",\"\",'Proxy Price Data'!G59)","v":44.56},{"$f":"IF('Proxy Price Data'!H59=\"\",\"\",'Proxy Price Data'!H59)","v":72},{"$f":"IF('Proxy Price Data'!I59=\"\",\"\",'Proxy Price Data'!I59)","v":63.62}]
[{"$f":"IF('Proxy Price Data'!C60=\"\",\"\",'Proxy Price Data'!C60)","v":"2022-10-10"},{"$f":"IF('Proxy Price Data'!D60=\"\",\"\",'Proxy Price Data'!D60)","v":99.88},{"$f":"IF('Proxy Price Data'!E60=\"\",\"\",'Proxy Price Data'!E60)","v":39.28},{"$f":"IF('Proxy Price Data'!F60=\"\",\"\",'Proxy Price Data'!F60)","v":24.52},{"$f":"IF('Proxy Price Data'!G60=\"\",\"\",'Proxy Price Data'!G60)","v":42.79},{"$f":"IF('Proxy Price Data'!H60=\"\",\"\",'Proxy Price Data'!H60)","v":70.53},{"$f":"IF('Proxy Price Data'!I60=\"\",\"\",'Proxy Price Data'!I60)","v":62.04}]
[{"$f":"IF('Proxy Price Data'!C61=\"\",\"\",'Proxy Price Data'!C61)","v":"2022-10-07"},{"$f":"IF('Proxy Price Data'!D61=\"\",\"\",'Proxy Price Data'!D61)","v":99.39},{"$f":"IF('Proxy Price Data'!E61=\"\",\"\",'Proxy Price Data'!E61)","v":38.97},{"$f":"IF('Proxy Price Data'!F61=\"\",\"\",'Proxy Price Data'!F61)","v":24.51},{"$f":"IF('Proxy Price Data'!G61=\"\",\"\",'Proxy Price Data'!G61)","v":42.73},{"$f":"IF('Proxy Price Data'!H61=\"\",\"\",'Proxy Price Data'!H61)","v":70.290000000000006},{"$f":"IF('Proxy Price Data'!I61=\"\",\"\",'Proxy Price Data'!I61)","v":62}]
[{"$f":"IF('Proxy Price Data'!C62=\"\",\"\",'Proxy Price Data'!C62)","v":"2022-10-06"},{"$f":"IF('Proxy Price Data'!D62=\"\",\"\",'Proxy Price Data'!D62)","v":100.81},{"$f":"IF('Proxy Price Data'!E62=\"\",\"\",'Proxy Price Data'!E62)","v":39.76},{"$f":"IF('Proxy Price Data'!F62=\"\",\"\",'Proxy Price Data'!F62)","v":25.1},{"$f":"IF('Proxy Price Data'!G62=\"\",\"\",'Proxy Price Data'!G62)","v":43.31},{"$f":"IF('Proxy Price Data'!H62=\"\",\"\",'Proxy Price Data'!H62)","v":71.16},{"$f":"IF('Proxy Price Data'!I62=\"\",\"\",'Proxy Price Data'!I62)","v":62.97}]
[]
["Average Price",{"$f":"IFERROR(ROUND(AVERAGE(B6:B65),2),0)","v":110.22},45.92,26.28,47,77.36,68.22]
[]
["Indicated Dividend",{"$f":"VLOOKUP(B4,'Proxy Data Lookup'!$A$3:$I$8,9,FALSE)","v":2.96},{"$f":"VLOOKUP(C4,'Proxy Data Lookup'!$A$3:$I$8,9,FALSE)","v":1.56},{"$f":"VLOOKUP(D4,'Proxy Data Lookup'!$A$3:$I$8,9,FALSE)","v":0.94},{"$f":"VLOOKUP(E4,'Proxy Data Lookup'!$A$3:$I$8,9,FALSE)","v":1.94},{"$f":"VLOOKUP(F4,'Proxy Data Lookup'!$A$3:$I$8,9,FALSE)","v":2.48},{"$f":"VLOOKUP(G4,'Proxy Data Lookup'!$A$3:$I$8,9,FALSE)","v":2.88}]
[]
["Indicated Dividend Yield",{"$f":"IFERROR(ROUND(B69/B67,4),0)","v":2.69E-2},3.4000000000000002E-2,3.5799999999999998E-2,4.1300000000000003E-2,3.2099999999999997E-2,4.2200000000000001E-2]

{"sheet":"CEM Data Lookup","index":38,"n_rows":42,"n_cols":15,"rows_kept":42,"cut":false,"hidden":false,"merged":[]}
[]
[null,null,"EPS Growth Rates",null,null,"Beta",null,null,"Annual Div.","Bond Ratings",null,"Value Line Beta Calculation"]
["Ticker","Company Name","Zacks","Yahoo","Value Line","Value Line","Bloomberg","Unadjusted",null,"Moody's","S&P","R Factor","Std. Error","Std. Dev Y","Std. Dev Beta"]
[{"$f":"Input!C2","v":"A"},"Agilent Technologies",0.1,0.1197,0.12,0.85,1.0691213607788086,0.77,0.9,"Baa2","BBB+",0.5887,2.6442000000000001,3.2648000000000001,6.5799999999999997E-2]
[{"$f":"Input!C3","v":"ABT"},"Abbott Labs.        ",5.0999999999999997E-2,8.3000000000000004E-2,7.0000000000000007E-2,0.9,0.76022017002105713,0.81,2.04,"A1","AA-",0.59260000000000002,2.7622,3.4226000000000001,6.88E-2]
[{"$f":"Input!C4","v":"ADI"},"Analog Devices      ",0.123,0.1487,0.115,0.95,1.0239076614379883,0.87,3.04,"A3","A-",0.60760000000000003,2.8416999999999999,3.5710000000000002,7.0699999999999999E-2]
[{"$f":"Input!C5","v":"AIZ"},"Assurant Inc.       ",0.127,0.17399999999999999,0.155,0.95,0.72135257720947266,0.85,2.8,"Baa2","BBB",0.61460000000000004,2.7366000000000001,3.4624999999999999,6.8099999999999994E-2]
[{"$f":"Input!C6","v":"AOS"},"Smith (A.O.)        ",0.09,0.08,0.115,0.85,1.0350164175033569,0.76,1.2,"NA","NA",0.57469999999999999,2.7271999999999998,3.3260000000000001,6.7900000000000002E-2]
[{"$f":"Input!C7","v":"APD"},"Air Products & Chem.",0.122,0.1065,0.11,0.9,0.80731379985809326,0.79,6.48,"A2","A",0.6018,2.6236999999999999,3.2789000000000001,6.5299999999999997E-2]
[{"$f":"Input!C8","v":"BFB"},"Brown-Forman 'B'    ","NA",8.6199999999999999E-2,0.14499999999999999,0.9,0.79479449987411499,0.8,0.82199999999999995,"A1","A-",0.59760000000000002,2.6915,3.3504,6.7000000000000004E-2]
[{"$f":"Input!C9","v":"BMY"},"Bristol-Myers Squibb",5.6000000000000001E-2,4.1399999999999999E-2,"NMF",0.85,0.49832990765571594,0.76,2.2799999999999998,"A2","A+",0.53239999999999998,3.0329999999999999,3.5758999999999999,7.5499999999999998E-2]
[{"$f":"Input!C10","v":"BR"},"Broadridge Fin'l    ","NA",0.11799999999999999,9.5000000000000001E-2,0.85,0.98402196168899536,0.7,2.9,"Baa1","BBB+",0.53849999999999998,2.7610000000000001,3.2704,6.8699999999999997E-2]
[{"$f":"Input!C11","v":"CACI"},"CACI Int'l          ",6.7000000000000004E-2,2.4E-2,7.0000000000000007E-2,0.9,0.74475908279418945,0.84,"NA","NA","BB+",0.57669999999999999,2.9845999999999999,3.6463000000000001,7.4300000000000005E-2]
[{"$f":"Input!C12","v":"CHE"},"Chemed Corp.        ",6.9000000000000006E-2,6.9500000000000006E-2,7.0000000000000007E-2,0.85,0.72125041484832764,0.7,1.52,"WR","NR",0.54020000000000001,2.7214999999999998,3.2275999999999998,6.7699999999999996E-2]
[{"$f":"Input!C13","v":"CSWI"},"CSW Industrials     ","NA",0.12,0.115,0.9,0.77070599794387817,0.8,0.68,"NA","NA",0.56759999999999999,2.9127000000000001,3.5308999999999999,7.2499999999999995E-2]
[{"$f":"Input!C14","v":"DGX"},"Quest Diagnostics   ","NA",-0.156,0.04,0.8,0.69651615619659424,0.69,2.64,"Baa2","BBB+",0.49719999999999998,3.0217999999999998,3.476,7.5200000000000003E-2]
[{"$f":"Input!C15","v":"EXPO"},"Exponent, Inc.      ","NA",0.15,0.105,0.9,0.99756920337677002,0.8,0.96,"NA","NA",0.56989999999999996,2.8742000000000001,3.4910000000000001,7.1499999999999994E-2]
[{"$f":"Input!C16","v":"INGR"},"Ingredion Inc.      ","NA",9.9000000000000005E-2,0.08,0.9,0.68774235248565674,0.85,2.84,"Baa1","BBB",0.5948,2.8616999999999999,3.5531000000000001,7.1199999999999999E-2]
[{"$f":"Input!C17","v":"JJSF"},"J&J Snack Foods     ","NA",0.73099999999999998,0.09,0.95,0.57813775539398193,0.87,2.8,"NA","NA",0.59009999999999996,2.9765999999999999,3.68,7.4099999999999999E-2]
[{"$f":"Input!C18","v":"JKHY"},"Henry (Jack) & Assoc",0.09,0.09,0.08,0.85,0.7571338415145874,0.7,1.96,"NA","NA",0.52210000000000001,2.8820999999999999,3.3727,7.17E-2]
[{"$f":"Input!C19","v":"MKC"},"McCormick & Co.     ",5.2999999999999999E-2,5.0999999999999997E-2,0.05,0.8,0.72053992748260498,0.66,1.56,"Baa2","BBB",0.50380000000000003,2.8331,3.2732999999999999,7.0499999999999993E-2]
[{"$f":"Input!C20","v":"MRK"},"Merck & Co.         ",0.104,0.11890000000000001,0.08,0.8,0.4687764048576355,0.64,2.92,"A1","A+",0.51880000000000004,2.6539999999999999,3.0985,6.6100000000000006E-2]
[{"$f":"Input!C21","v":"MSCI"},"MSCI Inc.           ","NA",0.12529999999999999,0.14499999999999999,0.95,1.3656225204467773,0.85,5,"Ba1","BB+",0.57789999999999997,3.0171000000000001,3.6897000000000002,7.51E-2]
[{"$f":"Input!C22","v":"MSI"},"Motorola Solutions  ",0.09,0.1118,0.105,0.9,0.96679747104644775,0.79,3.52,"Baa3","BBB-",0.59630000000000005,2.6757,3.3267000000000002,6.6600000000000006E-2]
[{"$f":"Input!C23","v":"NEU"},"NewMarket Corp.     ","NA",7.6999999999999999E-2,-1.4999999999999999E-2,0.75,0.61711913347244263,0.61,8.4,"Baa2","BBB+",0.50019999999999998,2.6488999999999998,3.0533000000000001,6.59E-2]
[{"$f":"Input!C24","v":"NOC"},"Northrop Grumman    ",3.3000000000000002E-2,0.03,6.5000000000000002E-2,0.85,0.65922749042510986,0.74,6.92,"Baa1","BBB+",0.53380000000000005,2.9186000000000001,3.4447000000000001,7.2700000000000001E-2]
[{"$f":"Input!C25","v":"ODFL"},"Old Dominion Freight",0.14099999999999999,0.1454,0.105,0.95,1.1335461139678955,0.85,1.2,"NA","NA",0.58530000000000004,2.9676999999999998,3.6530999999999998,7.3899999999999993E-2]
[{"$f":"Input!C26","v":"ORCL"},"Oracle Corp.        ",0.08,0.10249999999999999,0.1,0.75,0.99250739812850952,0.61,1.28,"Baa2","BBB",0.4955,2.6634000000000002,3.0602999999999998,6.6299999999999998E-2]
[{"$f":"Input!C27","v":"PGR"},"Progressive Corp.   ",0.19900000000000001,0.2712,6.5000000000000002E-2,0.75,0.7506294846534729,0.6,0.4,"A2","A",0.46729999999999999,2.8616999999999999,3.2305000000000001,7.1199999999999999E-2]
[{"$f":"Input!C28","v":"POST"},"Post Holdings       ","NA",0.32400000000000001,0.05,0.95,0.65590405464172363,0.86,"NA","B2","B+",0.59289999999999998,2.9243999999999999,3.6246,7.2800000000000004E-2]
[{"$f":"Input!C29","v":"RLI"},"RLI Corp.           ","NA",9.8000000000000004E-2,0.12,0.8,0.77834731340408325,0.66,1.04,"Baa2","BBB",0.4985,2.8574999999999999,3.2898000000000001,7.1099999999999997E-2]
[{"$f":"Input!C30","v":"ROL"},"Rollins, Inc.       ","NA",8.2000000000000003E-2,0.105,0.85,0.87550854682922363,0.72,0.52,"NA","NA",0.51649999999999996,2.9830999999999999,3.4771000000000001,7.4300000000000005E-2]
[{"$f":"Input!C31","v":"SHW"},"Sherwin-Williams    ",0.128,0.11464000000000001,0.115,0.9,1.0015096664428711,0.84,2.4,"Baa2","BBB",0.6341,2.5642999999999998,3.3098999999999998,6.3799999999999996E-2]
[{"$f":"Input!C32","v":"SIGI"},"Selective Ins. Group",6.6000000000000003E-2,0.13400000000000001,9.5000000000000001E-2,0.9,0.69410860538482666,0.81,1.2,"Baa2","BBB",0.56910000000000005,2.9464000000000001,3.5762999999999998,7.3300000000000004E-2]
[{"$f":"Input!C33","v":"SIRI"},"Sirius XM Holdings  ",7.0000000000000007E-2,3.5400000000000001E-2,0.32500000000000001,0.95,0.71677941083908081,0.86,9.6799999999999997E-2,"NA","NA",0.59079999999999999,2.9588999999999999,3.6600999999999999,7.3700000000000002E-2]
[{"$f":"Input!C34","v":"SXT"},"Sensient Techn.     ","NA",3.7999999999999999E-2,2.5000000000000001E-2,0.9,0.96372032165527344,0.82,1.64,"WR","NR",0.6129,2.6393,3.3336000000000001,6.5699999999999995E-2]
[{"$f":"Input!C35","v":"TMO"},"Thermo Fisher Sci.  ",0.125,3.5099999999999999E-2,0.105,0.85,0.92452317476272583,0.7,1.2,"A3","A-",0.55600000000000005,2.6278999999999999,3.1556000000000002,6.54E-2]
[{"$f":"Input!C36","v":"TXN"},"Texas Instruments   ",9.2999999999999999E-2,0.1,7.4999999999999997E-2,0.85,0.97030335664749146,0.75,4.96,"Aa3","A+",0.57909999999999995,2.6589999999999998,3.2553000000000001,6.6199999999999995E-2]
[{"$f":"Input!C37","v":"VRSN"},"VeriSign Inc.       ","NA",0.08,0.11,0.9,1.0538966655731201,0.78,"NA","Baa3","BBB",0.60350000000000004,2.5863,3.2374000000000001,6.4399999999999999E-2]
[{"$f":"Input!C38","v":"WAT"},"Waters Corp.        ",7.1999999999999995E-2,8.3400000000000002E-2,0.06,0.95,0.97911584377288818,0.87,"NA","NA","NA",0.6129,2.8031999999999999,3.5407999999999999,6.9800000000000001E-2]
[{"$f":"Input!C39","v":"WSO"},"Watsco, Inc.        ","NA",0.15,0.115,0.85,1.0211198329925537,0.75,8.8000000000000007,"NA","NA",0.57069999999999999,2.6936,3.2738999999999998,6.7100000000000007E-2]
[{"$f":"Input!C40","v":"WU"},"Western Union       ","NA",-0.1105,0.08,0.8,0.81399881839752197,0.65,0.94,"Baa2","BBB",0.51619999999999999,2.7094,3.1574,6.7400000000000002E-2]

{"sheet":"CEM Price Data","index":39,"n_rows":62,"n_cols":41,"rows_kept":62,"cut":false,"hidden":false,"merged":[[0,0,1,0]]}
["Lookup Reference","Tickers","A","ABT","ADI","AIZ","AOS","APD","BFB","BMY","BR","CACI","CHE","CSWI","DGX","EXPO","INGR","JJSF","JKHY","MKC","MRK","MSCI","MSI","NEU","NOC","ODFL","ORCL","PGR","POST","RLI","ROL","SHW","SIGI","SIRI","SXT","TMO","TXN","VRSN","WAT","WSO","WU"]
[null,"PX_LAST","A US Equity","ABT US Equity","ADI US Equity","AIZ US Equity","AOS US Equity","APD US Equity","BFB US Equity","BMY US Equity","BR US Equity","CACI US Equity","CHE US Equity","CSWI US Equity","DGX US Equity","EXPO US Equity","INGR US Equity","JJSF US Equity","JKHY US Equity","MKC US Equity","MRK US Equity","MSCI US Equity","MSI US Equity","NEU US Equity","NOC US Equity","ODFL US Equity","ORCL US Equity","PGR US Equity","POST US Equity","RLI US Equity","ROL US Equity","SHW US Equity","SIGI US Equity","SIRI US Equity","SXT US Equity","TMO US Equity","TXN US Equity","VRSN US Equity","WAT US Equity","WSO US Equity","WU US Equity"]
[1,"2022-12-30",149.65,109.79,164.03,125.06,57.24,308.26,65.680000000000007,71.95,134.13,300.58999999999997,510.43,115.93,156.44,99.09,97.93,149.71,175.56,82.89,110.95,465.17,257.70999999999998,311.11,545.61,283.77999999999997,81.739999999999995,129.71,90.26,131.27000000000001,36.54,237.33,88.61,5.84,72.92,550.69000000000005,165.22,205.44,342.58,249.4,13.77]
[2,"2022-12-29",151.09,110.31,163.98,126.63,57.66,311.41000000000003,66.150000000000006,72.099999999999994,136.66,300.58999999999997,517.15,117.02,156.79,100.56,98.18,151.94,177.49,84.14,110.82,471.92,258.81,309.04000000000002,542,286.58,81.400000000000006,130.56,90.23,133.72,36.659999999999997,241.32,90.34,5.82,73.89,557.01,165.02,205.38,345.88,252.55,13.88]
[3,"2022-12-28",148.09,107.83,160.28,123.96,56.77,309.64,65.569999999999993,71.989999999999995,133.37,297.97000000000003,511,113.64,156.51,98.53,98.09,150.78,176.64,83.24,111.08,454.44,253.8,305.07,540.41,282.25,80.33,129.72,90.34,131.72,36.54,237.48,89.13,5.73,72.31,543.41,161.19,201.13,340.71,247,13.65]
[4,"2022-12-27",149.55000000000001,108.57,162.19999999999999,124.57,57.67,312.2,66.58,72.61,135.47,302.92,513.19000000000005,115.95,157.28,100.38,99.45,152.09,178.9,84.83,112.12,460.43,256.63,311.86,541.19000000000005,286.77,80.98,130.16999999999999,91.53,133.68,37.020000000000003,239.42,90.84,5.78,73.180000000000007,545.44000000000005,163.78,204.07,346.53,252.67,13.84]
[5,"2022-12-23",149.22999999999999,108.18,163.84,125.03,56.9,312.04000000000002,66.349999999999994,72.89,134.47999999999999,299.27999999999997,516.16999999999996,117.17,156.31,100.55,98.87,153.4,177.34,84.22,111.86,463.82,256.63,310.06,534.77,286.10000000000002,80.849999999999994,129.44,91.11,133.69,37.119999999999997,242.67,90.85,5.84,72.930000000000007,540.67999999999995,164.38,203.72,346.66,252.17,13.83]
[6,"2022-12-22",149.01,108.03,163.75,122.97,56.23,312.60000000000002,66.52,73.83,134.4,299.58999999999997,513.45000000000005,114.9,155.63,100.2,98.43,153.19999999999999,176.67,84.18,111.24,462.32,255.42,306.98,531.37,281.97000000000003,80.489999999999995,128.6,90.5,131.76,36.97,241.3,90.25,5.81,72.3,539.14,164.7,203.43,344.3,249.03,13.61]
[7,"2022-12-21",150.09,108.14,167.41,123.53,57.24,314.49,66.819999999999993,73.33,136.33000000000001,303.64,514.48,120.18,155.30000000000001,100.86,99.05,154.34,178.29,84.25,111.11,472.36,257.5,308.86,538.79,287.31,81.5,129.12,90.85,132.75,37.39,242.21,91.8,5.9,72.97,539.89,168.73,204.81,346.78,254.68,13.72]
[8,"2022-12-20",147.93,106.49,164.33,122.05,56.34,312.54000000000002,65.099999999999994,72.650000000000006,133.41,298.14999999999998,505.17,118.5,150.19999999999999,99.06,97.48,151.78,176.47,82.99,109.71,458,255.82,305.64,529.57000000000005,284.20999999999998,80.94,127.19,90.12,129.80000000000001,37.119999999999997,238.58,89.74,5.87,71.930000000000007,528.5,166.09,202.74,339.14,251.49,13.51]
[9,"2022-12-19",146.94999999999999,106.59,165.14,122.95,56.06,313.72000000000003,65.459999999999994,73.16,133.21,297.10000000000002,501.02,118.73,151.44999999999999,97.05,97.13,153.32,175.37,82.84,109.44,461.94,254.59,299.83999999999997,532.52,290.19,80.5,127.07,90.18,125.39,36.94,238.11,87.93,5.9,71.62,530.16999999999996,167.61,200.49,337.3,251.32,13.49]
[10,"2022-12-16",149.30000000000001,106.91,166.82,123.62,56.05,316.42,65.86,73.489999999999995,133.35,301.98,502.89,116.42,149.24,100.12,97.97,151.79,177.55,83.41,109.2,471.59,252.44,303.49,529.87,294.88,79.58,126.45,90.81,126.71,36.76,240.47,86.5,5.96,72.63,536.44000000000005,169.55,200.65,338.48,255.35,13.28]
[11,"2022-12-15",150.86000000000001,108.52,166.09,125.03,56.8,316.24,66.86,75,134.96,300.45,503.79,114.37,149.22,100.54,98.41,153.19,177.93,84.46,109.63,476.68,257.14,300.35000000000002,528.49,299.14,80.069999999999993,127.66,91.46,125.65,37.19,244.19,86.08,5.97,72.44,553.79,170.01,199.67,342.43,258.19,13.76]
[12,"2022-12-14",154.81,111.26,171.68,125.64,58.88,325.12,68.94,77.14,140.85,304.7,518.35,116.06,151.11000000000001,104.71,99.99,156.04,180.59,86.27,111.55,498.48,265.83,310.64999999999998,531.78,309.39999999999998,81.819999999999993,126.58,92.52,127.95,38.130000000000003,248.68,88.77,6.12,74,567.23,175.82,200.86,343.97,266.23,14.11]
[13,"2022-12-13",157.66,111.53,175.49,130.38,59.37,325.25,69.19,77.349999999999994,145.19999999999999,298.72000000000003,515.5,118.13,149.75,103.19,99.77,157.12,183.08,86.6,110.91,512.02,267.14999999999998,315.23,525.59,304.64999999999998,80.56,128.28,90.87,128.97,38.299999999999997,258.86,89.03,6.16,74.77,571.38,177.5,202.35,344.62,268.67,14.14]
[14,"2022-12-12",155.33000000000001,109.49,172.26,132.1,58.51,319.51,68.84,78.89,145.13,298.63,515.02,115.91,149,103.05,98.99,155.87,182.89,85.98,108.97,497.27,270.83999999999997,314.24,535.17999999999995,301.8,81.28,129.94,91.42,128.53,38.340000000000003,253.88,90.18,6.15,74.19,567.6,177.48,199.69,340.86,266.33,14.12]
[15,"2022-12-09",152.94999999999999,107.51,168.68,130.36000000000001,58.3,314.41000000000003,67.92,78.83,142.11000000000001,300.52999999999997,516.82000000000005,116.05,148.85,102.78,98.26,156.27000000000001,181.54,85.28,108.78,492.55,265.57,315.49,528.94000000000005,292.23,79.86,129.38,90.97,127.28,38.51,252.88,90.11,6.11,73.25,560.23,174.26,197.67,336.53,262.95999999999998,13.98]
[16,"2022-12-08",156.28,106.92,169.65,130.03,58.42,319.86,68.13,79.88,144.82,304.83999999999997,522.04999999999995,115.17,150.5,103.5,99.01,160.13999999999999,184.92,85.65,110.85,499.98,269.79000000000002,316.99,540.54999999999995,287.27,80.069999999999993,131.18,92.03,128.79,39.24,254.45,91,6.16,73.8,567.95000000000005,176.36,197.4,343.04,263.8,13.91]
[17,"2022-12-07",153.72999999999999,104.81,166.01,129.05000000000001,59.27,315.58,68.27,79.930000000000007,142.38999999999999,304.82,518.64,113.09,149,101.58,99.1,157.13,184.78,85.35,110.09,500.4,266.79000000000002,316.92,540.21,286.64999999999998,78.78,130.47999999999999,92.39,127.86,39.479999999999997,251.12,90.56,6.2,73.38,558.14,173.75,195.99,340.64,256.66000000000003,13.77]
[18,"2022-12-06",151.35,103.86,166.51,129.31,59.37,312.10000000000002,73.650000000000006,79.92,143.33000000000001,311.02,519.75,113.77,148.97,101.23,97.95,158.08000000000001,183.49,84.38,108.93,499.9,266.17,316.88,531.80999999999995,287.12,78.91,130.97,93.35,128.25,39.21,253.46,92.02,6.15,73.510000000000005,550.53,174.34,197.45,337.59,253.91,13.84]
[19,"2022-12-05",152.69999999999999,105.41,167.84,129.55000000000001,59.82,314.97000000000003,74.02,80.7,144.97999999999999,312.95,522.24,118.88,148.91999999999999,104.11,99.51,159.4,188.93,84.05,110.01,504.49,268.23,319.38,541.42999999999995,289.76,79.430000000000007,131.26,94.75,129.33000000000001,39.6,253.59,92.61,6.18,74.66,557.21,177.39,197.29,340.29,257.06,14.15]
[20,"2022-12-02",155.66999999999999,108.09,168.63,128.47999999999999,60.38,318.44,74.510000000000005,81.13,148.99,315.57,524.1,122.04,150.46,103.74,100.45,163.82,191.6,86.38,110.04,518.83000000000004,272.7,322.75,545.6,302.85000000000002,83.35,132.51,95.75,131.85,40.479999999999997,257.75,95.08,6.24,75.650000000000006,563,177.66,202.1,347.37,266.39999999999998,14.44]
[21,"2022-12-01",156.12,107.93,171.48,128.01,60.48,312.04000000000002,74.05,80.88,149.86000000000001,313.70999999999998,519.02,122.09,152.61000000000001,102.93,98.05,163.62,190.73,85.73,109.8,521.39,271.77999999999997,318.87,530.29999999999995,300.89,84.11,131.26,94.09,129.78,40.39,251.61,94.42,6.41,74.489999999999995,564.55999999999995,177.5,204.57,346.93,269.94,14.47]
[22,"2022-11-30",154.97999999999999,107.58,171.91,128.22,60.74,310.16000000000003,73.02,80.28,149.11000000000001,312.3,520,120.95,151.83000000000001,103.41,97.97,164.02,189.35,85.18,110.12,507.83,272.2,316.02,533.29,302.61,83.03,132.15,93.61,130.07,40.44,249.18,96.12,6.49,74.709999999999994,560.22,180.46,199.81,346.6,268.98,14.66]
[23,"2022-11-29",150.94,105,163.89,126.39,60.49,302.18,71.12,79.03,142.82,307.11,511.71,118.83,149.01,100.28,96.71,159.63999999999999,185.9,83.75,108.84,486.32,264.45999999999998,309.2,528.35,292.07,80.849999999999994,131.12,92.77,127.49,39.83,241.57,94.71,6.41,73.510000000000005,539.75,172.98,194.96,330.16,269.3,14.47]
[24,"2022-11-28",152.30000000000001,105.39,164.01,125.22,59.76,304.45999999999998,71.930000000000007,79.14,146.5,308.43,510.72,118.15,149.07,100.88,97.61,162.96,188.8,83.75,108.45,495.96,265.98,312.68,524.88,288.32,81.39,130.02000000000001,92.66,131.84,39.78,245.56,95.63,6.38,73.760000000000005,540.03,173,197.75,331.6,269.95999999999998,14.26]
[25,"2022-11-25",156.96,106.96,167.09,128.49,61.86,309.91000000000003,72.73,79.239999999999995,148.52000000000001,311.08,516.91999999999996,118.47,149.06,102.59,98.69,161.91,191.42,84.91,107.5,512.26,268.43,317.77,527.83000000000004,293.99,82.72,131.57,92.92,133.72,39.99,249.52,95.38,6.49,74.239999999999995,551.25,177.07,198.87,338.03,278.74,14.29]
[26,"2022-11-23",155.35,106.02,169.2,127.04,61.53,308.14999999999998,72.569999999999993,79.14,148.43,305.63,513.1,118.31,148.46,101.26,97.99,160.41,190.06,86.11,106.82,508.75,266,314.7,522.34,297.02999999999997,82.56,131.09,93.86,131.9,39.72,250,94.49,6.5,74.23,547.29,178.98,199.31,334.57,279.01,14.18]
[27,"2022-11-22",156.86000000000001,104.87,168.43,127.18,61.9,309.16000000000003,72.239999999999995,78.86,148.36000000000001,307.38,508.13,117.61,146.69999999999999,100.68,97.94,161.38,188.94,86.12,106.9,502.67,265.06,313.39,524.65,295.89999999999998,82.12,130.09,93.83,132.74,39.54,243.45,93.99,6.49,73.58,544.75,177.22,197.66,336.97,279.33999999999997,14.12]
[28,"2022-11-21",145.13999999999999,103.88,159.24,126.5,61.4,296.41000000000003,70.47,78.959999999999994,147.1,306.87,505.2,118.39,146.5,101.59,95.87,159.59,188.81,85.15,105.61,493.37,262.38,313.24,527.87,298.60000000000002,79.819999999999993,129.81,92.47,130.59,42.12,239.26,92.47,6.43,72.819999999999993,536.28,172.4,195.51,322.89,276.36,13.95]
[29,"2022-11-18",146.19,103.87,161.85,124.95,61.28,296.48,69.790000000000006,77.45,144.6,303.76,503.65,122.6,146.41999999999999,102.08,95.34,156.32,186.96,83.76,104.23,490.31,262.94,308.54000000000002,520.41999999999996,298.33999999999997,79.73,128.36000000000001,88.95,130.25,42.46,240.04,93.01,6.39,72.73,535.24,175.18,194.25,321.16000000000003,275.3,13.89]
[30,"2022-11-17",144.44,102.56,161.47,123.46,60.1,293.3,68.89,77.16,142.57,305.16000000000003,495.33,120.07,145.96,101.16,94,156.59,183.1,83.12,102.31,491.09,255.51,308.55,518.85,298.77,79.2,128.02000000000001,89.61,130.19999999999999,41.84,237.11,92.15,6.36,72.209999999999994,529.89,175.36,195.55,319.81,274.17,13.93]
[31,"2022-11-16",147.12,103.61,161.27000000000001,125.76,59.8,295.12,69.56,76.150000000000006,142.96,299.68,497.96,118.71,149.27000000000001,101.48,93.99,156.08000000000001,180.64,83.65,99.93,507.21,255.76,304.58,505.13,307.17,79.89,125.91,89.57,129.35,42.03,240.81,91.62,6.48,71.510000000000005,536.01,173.46,197.55,329.53,276.24,13.84]
[32,"2022-11-15",148,103.14,165.17,124.62,60.39,294.54000000000002,69.25,76.28,142.6,289.73,496.68,117.59,147.94,101.2,94.42,151.55000000000001,181.2,83.65,99.6,503.02,250.41,303.93,500.72,318.08999999999997,79.180000000000007,123.06,86.89,128.22999999999999,41.47,240.59,91.66,6.47,72.17,546.09,177.57,195.53,329.79,283.23,14.07]
[33,"2022-11-14",146.38,102.01,161.26,124.76,59.51,294.89,68.88,76.39,141.32,289.23,490.36,115.37,150.38,100.92,92.84,137.97,177.43,82.75,100.35,492.24,250.95,304.83,481.74,314.27,78.53,122.98,85.95,127.14,41.88,234.08,93.11,6.42,71.430000000000007,534.77,177.44,190.45,325.88,280.08999999999997,13.76]
[34,"2022-11-11",148.31,104.09,164.06,128.15,60,288.45999999999998,69.64,75.959999999999994,139.99,289.12,490.03,115.16,151.03,101.24,92.56,140.63,174.49,83.77,97.96,512.37,249.53,304.68,492.7,314.11,77.739999999999995,126.23,86.19,126.18,41.59,237.24,91.33,6.44,72.430000000000007,538.67999999999995,179.49,192.39,331.85,277.88,13.85]
[35,"2022-11-10",146.30000000000001,104.23,160.37,126.66,59.28,289.58999999999997,69.84,79.38,141.24,301.2,500.3,118.36,152.47999999999999,103.34,94.37,143.71,175.75,81.86,101.89,509.7,259.61,308.10000000000002,531.59,305.63,77.17,129.74,89.13,131.13999999999999,42.02,239,93.6,6.41,72.459999999999994,520.58000000000004,174.69,191.12,331.85,281.51,13.45]
[36,"2022-11-09",137,99.46,148.22999999999999,122.62,55.05,280.13,66.44,79.78,133.74,298.38,488.62,116.23,145.41999999999999,96.71,92.03,142.5,172.52,79.209999999999994,101.59,465.13,253.62,297.18,533.14,281.86,75.66,127.7,88.88,129.69,41.55,222,91.56,6.32,67.75,484.71,164.99,178.32,309.52,254.01,12.68]
[37,"2022-11-08",138.75,99.64,151.04,123,55.97,283,66.989999999999995,79.98,136.49,302.45,489.62,120.31,145.83000000000001,98.94,93.07,145.88,180.94,80.7,101.5,467.9,256.8,305.06,540.92999999999995,290.06,75.64,129.1,89.3,130.96,42,225.42,92.97,6.36,69.180000000000007,492.17,168.11,180.73,312.56,262.56,12.93]
[38,"2022-11-07",138.03,99.5,148.93,120.73,56.91,277.63,67.09,79.19,135.5,302.14,484.24,122.67,146.13999999999999,98.33,93.16,149.85,181.85,79.94,100.07,462.19,255.53,303.01,534.77,281.98,76.739999999999995,127.3,88.03,130.16,41.75,221.37,92.43,6.28,69.239999999999995,492.1,165.69,177.88,306.47000000000003,262.87,12.9]
[39,"2022-11-04",136.08000000000001,98.07,144.29,121.22,55.98,276.06,67.150000000000006,78.78,133.44,295.76,481.1,124.83,143.62,97.65,93.19,146.96,180.46,79.02,99.2,460.91,254.87,300.04000000000002,522.77,271.91000000000003,76,126.62,86.44,127.55,41.91,216.23,93.17,6.16,68.36,495.55,162.65,176.69,305.07,261.95999999999998,12.81]
[40,"2022-11-03",134.46,96.45,138.02000000000001,123.41,54.37,264.02,66.16,78.48,133.91,301.87,480.98,124.28,142.97999999999999,96.06,91.48,145.59,179.62,76.760000000000005,98.75,451.15,238.18,289.18,525.51,263.02999999999997,75.03,127.32,85.97,127.97,42.29,217.19,93.5,6.09,67.22,486.94,156.52000000000001,180.19,298.93,261.08,12.43]
[41,"2022-11-02",135.27000000000001,98.04,141.24,131.02000000000001,53.7,245.17,66.44,77.45,137.72999999999999,303.02999999999997,487.81,126.12,140.47999999999999,94.71,87.68,145.13,190.64,77.23,99.4,453.74,239.9,293.08999999999997,530.29999999999995,260.39,75.12,127.73,89.05,127.93,41.87,215.73,95.32,6.07,67.400000000000006,490.98,158.49,186.61,295.74,266.87,13.04]
[42,"2022-11-01",140.88999999999999,99.31,144.69999999999999,134.69999999999999,54.6,252.12,67.44,77.7,149.6,302.93,476.93,128.4,142.78,97.29,88.72,146.44999999999999,201.24,78.59,99.76,470.08,242.89,300.27,535.88,272.87,77.11,129.02000000000001,91.26,132.97999999999999,42.2,224.78,95.52,6.06,70.430000000000007,517.69000000000005,162.9,196.97,307.44,272.60000000000002,13.63]
[43,"2022-10-31",138.35,98.94,142.62,135.86000000000001,54.78,250.4,68,77.47,150.06,304.02999999999997,466.87,128.91999999999999,143.65,95.26,89.12,147.61000000000001,199.06,78.64,101.2,468.86,249.71,304.33999999999997,549.01,274.60000000000002,78.069999999999993,128.4,90.42,130.07,42.08,225.03,98.08,6.04,71.459999999999994,513.97,160.63,200.46,299.17,270.95999999999998,13.51]
[44,"2022-10-28",138.77000000000001,99.49,144.88,134.69,54.38,254.44,68.17,76.83,148.9,303.12,461.93,130.02000000000001,144.59,94.09,88.74,149.58000000000001,201.73,79.2,100.77,474.27,250.12,303.27999999999997,548.11,270.60000000000002,77.36,129.69999999999999,90.7,128.88999999999999,41.87,226.23,97.06,6.17,70.77,503.84,161.36000000000001,203.37,302.68,271.62,13.91]
[45,"2022-10-27",136.49,96.93,140.68,132.19,51.9,249.06,66.59,74.599999999999994,145,294.89999999999998,460.51,127.58,142.65,90.8,87.44,145.66,196.34,77.62,99.74,455.22,242.18,296.44,535.51,264.41000000000003,75.150000000000006,124.38,89.48,126.36,41.02,221.85,94.5,6.11,69.31,498.32,156.76,185.79,300.95999999999998,262.67,13.86]
[46,"2022-10-26",137.69,98.42,141.38,136.75,51.95,252.02,66.63,74.45,144.33000000000001,279.62,467.96,125.62,143.51,90.8,86.28,143.63999999999999,193.25,76.400000000000006,98.41,451.6,240.3,295.10000000000002,530.99,274.5,74.819999999999993,122.93,88.16,123.84,39.549999999999997,220.88,93.26,6.23,68.58,503,157.87,184.99,301.73,261.06,13.96]
[47,"2022-10-25",134.5,97.95,146.37,152.74,52.1,251.56,66.819999999999993,72.77,144.38999999999999,278.37,457.9,124.82,144.05000000000001,91.74,85.89,142.21,192.67,76.13,97.71,448.42,239.68,294.97000000000003,526.75,274.02999999999997,73.14,122.11,88.56,123.05,35.94,220.2,93.13,6.28,68.06,514.62,162.16,187.82,296.81,260.19,13.92]
[48,"2022-10-24",132.30000000000001,98.29,144.53,150.61000000000001,50.8,243.92,64.47,72.989999999999995,142.4,271.18,450.71,120.57,138.96,90.67,84.25,142.69,189.14,74.5,97.37,412.15,235.05,311.22000000000003,525.96,269.22000000000003,72.92,123.26,87.02,121.92,36.28,212.53,93.45,6.23,65.19,505.01,161.65,182.2,287.41000000000003,252.38,13.91]
[49,"2022-10-21",129.88,95.06,146.59,146.91,50.13,241.29,63.9,72.209999999999994,140.99,273.08999999999997,442.91,118.46,136.75,89.93,83.96,138.61000000000001,187.32,73.84,95.67,401.48,226.38,309.68,522.66,260.43,72.7,122.45,85.19,121.26,36.43,207.82,92,6.19,68.94,496.74,159.72,179.15,282.12,248.33,13.63]
[50,"2022-10-20",125.94,95.21,142.08000000000001,145.30000000000001,48.76,238.32,63.37,70.349999999999994,140.4,264.76,450.4,115.13,134.66,88.08,82.51,135.97999999999999,185.46,72.790000000000006,92.94,393.66,221.17,304.89,512.44000000000005,257.64999999999998,69.25,118.86,83.78,112.23,35.99,201.22,89.24,6.1,69.819999999999993,486.86,153.72,178.67,275.01,238.59,13.44]
[51,"2022-10-19",128.96,98.11,141.33000000000001,151.99,50.77,241.45,64.260000000000005,71.14,143.5,261.93,451.65,121.21,126.66,89.89,83.92,137.76,187.11,74.69,93.26,398.79,223.85,312.49,510.91,260.76,66.3,121.2,86.25,112.53,36.880000000000003,207.24,91.95,6.14,71.14,505.61,152.65,182.1,277.36,246.38,14.25]
[52,"2022-10-18",132.30000000000001,104.98,141.1,154.43,51.76,242.37,65.739999999999995,71.739999999999995,145.56,264.27999999999997,454.95,122.02,129.58000000000001,90.4,83.97,139.26,188.95,74.61,94.61,408.56,225.3,312.72000000000003,506.8,268.63,67.03,120.26,87.38,112.79,36.67,212.63,90.35,6.23,72.16,524.4,151.51,182.89,283.94,257.27999999999997,14.31]
[53,"2022-10-17",130.56,103.52,139.12,151.52000000000001,51.61,237.36,65.41,71.38,142.79,257.06,445.79,121.1,127.93,90.38,83.37,139.16,186.8,73.63,94.12,402.96,220.74,309.45,475.09,267.11,67.02,119.59,86.37,112.11,36.14,209.12,88.76,6.19,71.12,517.23,150.99,179.55,279.60000000000002,250.72,14.1]
[54,"2022-10-14",125.7,100.91,136.72999999999999,147.35,49.04,232.53,63.89,70.62,139.1,248.66,432.5,117.74,126.11,87.82,82.29,136.04,183.43,73.540000000000006,92.18,388.72,213.28,307.23,464.19,259.54000000000002,64.31,115.89,86.25,109.67,35.020000000000003,201.7,89.46,6.05,69.02,503.05,148.34,174.08,272.19,241.47,14]
[55,"2022-10-13",127.9,102.47,142.75,151.82,48.86,237.99,65.430000000000007,70.77,142.71,256.92,438.87,119.36,125.71,88.71,83.37,137.94,185.23,74.87,92.49,406.08,225.37,311.19,501.44,268.55,65.2,122.42,87.24,110,36.06,205.68,88.8,6.14,70.319999999999993,510.54,154.34,176.85,276.79000000000002,256.73,14.04]
[56,"2022-10-12",125.69,100.08,138.59,146.56,49.13,229.32,64.459999999999994,69.28,139.66999999999999,250.32,436.11,117.4,124.39,88.72,81.67,134.79,181.39,74.48,90.42,401.65,223.33,307.04000000000002,492.38,274.64999999999998,63.78,121.4,84.46,106.14,36.200000000000003,201.51,86.16,5.96,69.150000000000006,500.67,151.55000000000001,175.68,270.72000000000003,263.33999999999997,13.72]
[57,"2022-10-11",125.64,101.75,138.80000000000001,150.11000000000001,49.31,231.21,64.650000000000006,69.650000000000006,142.4,256.95,438.63,118.61,124.36,89.28,81.900000000000006,133.55000000000001,183.99,75.84,91.05,399.35,224.25,308.39,507.31,267.76,62.41,123.45,84.13,106.79,36.36,204.51,86.85,5.97,69.739999999999995,500.81,153.44999999999999,174.89,271.99,264.23,13.48]
[58,"2022-10-10",125.95,101.13,140.9,149.57,49.58,232.44,65,68.48,143.53,261.23,437.41,117.52,124.02,88.76,81.099999999999994,133.24,185.43,75.86,90.48,406.92,227.02,306.51,503.83,267.85000000000002,62.57,123.73,82.8,104.79,36.450000000000003,205.8,86.31,5.93,70.69,510.84,156.79,176.99,272.26,260.98,13.52]
[59,"2022-10-07",127.44,101.79,144.91999999999999,147.69,49.5,231.75,65.13,69.7,142.87,260.76,436.11,116.02,123.31,88.36,80.569999999999993,129.91999999999999,185.66,73.44,87.6,419.84,229.85,297.70999999999998,496.09,260.04000000000002,63.29,121.96,82.17,101.94,36.159999999999997,205.6,84.3,5.87,68.97,523.61,159.28,177.86,276.5,258.48,13.47]
[60,"2022-10-06",132.18,102.45,150.97,149.93,50.78,238.59,66.2,70.239999999999995,145.44,263.01,440.47,123.64,126.06,87.5,80.73,128.72,186.02,72.430000000000007,87.44,436.65,234.2,303.57,485.23,277.18,65.3,121.92,81.150000000000006,103.66,37.130000000000003,216.77,85.31,5.93,70.8,540.59,166.54,182.08,287.55,268.19,13.84]

{"sheet":"CEM PricesDivs","index":40,"n_rows":69,"n_cols":40,"rows_kept":69,"cut":false,"hidden":false,"merged":[]}
[]
[null,{"$f":"'CEM Price Data'!C1","v":"A"},{"$f":"'CEM Price Data'!D1","v":"ABT"},{"$f":"'CEM Price Data'!E1","v":"ADI"},{"$f":"'CEM Price Data'!F1","v":"AIZ"},{"$f":"'CEM Price Data'!G1","v":"AOS"},{"$f":"'CEM Price Data'!H1","v":"APD"},{"$f":"'CEM Price Data'!I1","v":"BFB"},{"$f":"'CEM Price Data'!J1","v":"BMY"},{"$f":"'CEM Price Data'!K1","v":"BR"},{"$f":"'CEM Price Data'!L1","v":"CACI"},{"$f":"'CEM Price Data'!M1","v":"CHE"},{"$f":"'CEM Price Data'!N1","v":"CSWI"},{"$f":"'CEM Price Data'!O1","v":"DGX"},{"$f":"'CEM Price Data'!P1","v":"EXPO"},{"$f":"'CEM Price Data'!Q1","v":"INGR"},{"$f":"'CEM Price Data'!R1","v":"JJSF"},{"$f":"'CEM Price Data'!S1","v":"JKHY"},{"$f":"'CEM Price Data'!T1","v":"MKC"},{"$f":"'CEM Price Data'!U1","v":"MRK"},{"$f":"'CEM Price Data'!V1","v":"MSCI"},{"$f":"'CEM Price Data'!W1","v":"MSI"},{"$f":"'CEM Price Data'!X1","v":"NEU"},{"$f":"'CEM Price Data'!Y1","v":"NOC"},{"$f":"'CEM Price Data'!Z1","v":"ODFL"},{"$f":"'CEM Price Data'!AA1","v":"ORCL"},{"$f":"'CEM Price Data'!AB1","v":"PGR"},{"$f":"'CEM Price Data'!AC1","v":"POST"},{"$f":"'CEM Price Data'!AD1","v":"RLI"},{"$f":"'CEM Price Data'!AE1","v":"ROL"},{"$f":"'CEM Price Data'!AF1","v":"SHW"},{"$f":"'CEM Price Data'!AG1","v":"SIGI"},{"$f":"'CEM Price Data'!AH1","v":"SIRI"},{"$f":"'CEM Price Data'!AI1","v":"SXT"},{"$f":"'CEM Price Data'!AJ1","v":"TMO"},{"$f":"'CEM Price Data'!AK1","v":"TXN"},{"$f":"'CEM Price Data'!AL1","v":"VRSN"},{"$f":"'CEM Price Data'!AM1","v":"WAT"},{"$f":"'CEM Price Data'!AN1","v":"WSO"},{"$f":"'CEM Price Data'!AO1","v":"WU"}]
[{"$f":"IF('CEM Price Data'!B2=\"\",\"\",'CEM Price Data'!B2)","v":"PX_LAST"},{"$f":"IF('CEM Price Data'!C2=\"\",\"\",'CEM Price Data'!C2)","v":"A US Equity"},{"$f":"IF('CEM Price Data'!D2=\"\",\"\",'CEM Price Data'!D2)","v":"ABT US Equity"},{"$f":"IF('CEM Price Data'!E2=\"\",\"\",'CEM Price Data'!E2)","v":"ADI US Equity"},{"$f":"IF('CEM Price Data'!F2=\"\",\"\",'CEM Price Data'!F2)","v":"AIZ US Equity"},{"$f":"IF('CEM Price Data'!G2=\"\",\"\",'CEM Price Data'!G2)","v":"AOS US Equity"},{"$f":"IF('CEM Price Data'!H2=\"\",\"\",'CEM Price Data'!H2)","v":"APD US Equity"},{"$f":"IF('CEM Price Data'!I2=\"\",\"\",'CEM Price Data'!I2)","v":"BFB US Equity"},{"$f":"IF('CEM Price Data'!J2=\"\",\"\",'CEM Price Data'!J2)","v":"BMY US Equity"},{"$f":"IF('CEM Price Data'!K2=\"\",\"\",'CEM Price Data'!K2)","v":"BR US Equity"},{"$f":"IF('CEM Price Data'!L2=\"\",\"\",'CEM Price Data'!L2)","v":"CACI US Equity"},{"$f":"IF('CEM Price Data'!M2=\"\",\"\",'CEM Price Data'!M2)","v":"CHE US Equity"},{"$f":"IF('CEM Price Data'!N2=\"\",\"\",'CEM Price Data'!N2)","v":"CSWI US Equity"},{"$f":"IF('CEM Price Data'!O2=\"\",\"\",'CEM Price Data'!O2)","v":"DGX US Equity"},{"$f":"IF('CEM Price Data'!P2=\"\",\"\",'CEM Price Data'!P2)","v":"EXPO US Equity"},{"$f":"IF('CEM Price Data'!Q2=\"\",\"\",'CEM Price Data'!Q2)","v":"INGR US Equity"},{"$f":"IF('CEM Price Data'!R2=\"\",\"\",'CEM Price Data'!R2)","v":"JJSF US Equity"},{"$f":"IF('CEM Price Data'!S2=\"\",\"\",'CEM Price Data'!S2)","v":"JKHY US Equity"},{"$f":"IF('CEM Price Data'!T2=\"\",\"\",'CEM Price Data'!T2)","v":"MKC US Equity"},{"$f":"IF('CEM Price Data'!U2=\"\",\"\",'CEM Price Data'!U2)","v":"MRK US Equity"},{"$f":"IF('CEM Price Data'!V2=\"\",\"\",'CEM Price Data'!V2)","v":"MSCI US Equity"},{"$f":"IF('CEM Price Data'!W2=\"\",\"\",'CEM Price Data'!W2)","v":"MSI US Equity"},{"$f":"IF('CEM Price Data'!X2=\"\",\"\",'CEM Price Data'!X2)","v":"NEU US Equity"},{"$f":"IF('CEM Price Data'!Y2=\"\",\"\",'CEM Price Data'!Y2)","v":"NOC US Equity"},{"$f":"IF('CEM Price Data'!Z2=\"\",\"\",'CEM Price Data'!Z2)","v":"ODFL US Equity"},{"$f":"IF('CEM Price Data'!AA2=\"\",\"\",'CEM Price Data'!AA2)","v":"ORCL US Equity"},{"$f":"IF('CEM Price Data'!AB2=\"\",\"\",'CEM Price Data'!AB2)","v":"PGR US Equity"},{"$f":"IF('CEM Price Data'!AC2=\"\",\"\",'CEM Price Data'!AC2)","v":"POST US Equity"},{"$f":"IF('CEM Price Data'!AD2=\"\",\"\",'CEM Price Data'!AD2)","v":"RLI US Equity"},{"$f":"IF('CEM Price Data'!AE2=\"\",\"\",'CEM Price Data'!AE2)","v":"ROL US Equity"},{"$f":"IF('CEM Price Data'!AF2=\"\",\"\",'CEM Price Data'!AF2)","v":"SHW US Equity"},{"$f":"IF('CEM Price Data'!AG2=\"\",\"\",'CEM Price Data'!AG2)","v":"SIGI US Equity"},{"$f":"IF('CEM Price Data'!AH2=\"\",\"\",'CEM Price Data'!AH2)","v":"SIRI US Equity"},{"$f":"IF('CEM Price Data'!AI2=\"\",\"\",'CEM Price Data'!AI2)","v":"SXT US Equity"},{"$f":"IF('CEM Price Data'!AJ2=\"\",\"\",'CEM Price Data'!AJ2)","v":"TMO US Equity"},{"$f":"IF('CEM Price Data'!AK2=\"\",\"\",'CEM Price Data'!AK2)","v":"TXN US Equity"},{"$f":"IF('CEM Price Data'!AL2=\"\",\"\",'CEM Price Data'!AL2)","v":"VRSN US Equity"},{"$f":"IF('CEM Price Data'!AM2=\"\",\"\",'CEM Price Data'!AM2)","v":"WAT US Equity"},{"$f":"IF('CEM Price Data'!AN2=\"\",\"\",'CEM Price Data'!AN2)","v":"WSO US Equity"},{"$f":"IF('CEM Price Data'!AO2=\"\",\"\",'CEM Price Data'!AO2)","v":"WU US Equity"}]
[{"$f":"IF('CEM Price Data'!B3=\"\",\"\",'CEM Price Data'!B3)","v":"2022-12-30"},{"$f":"IF('CEM Price Data'!C3=\"\",\"\",'CEM Price Data'!C3)","v":149.65},{"$f":"IF('CEM Price Data'!D3=\"\",\"\",'CEM Price Data'!D3)","v":109.79},{"$f":"IF('CEM Price Data'!E3=\"\",\"\",'CEM Price Data'!E3)","v":164.03},{"$f":"IF('CEM Price Data'!F3=\"\",\"\",'CEM Price Data'!F3)","v":125.06},{"$f":"IF('CEM Price Data'!G3=\"\",\"\",'CEM Price Data'!G3)","v":57.24},{"$f":"IF('CEM Price Data'!H3=\"\",\"\",'CEM Price Data'!H3)","v":308.26},{"$f":"IF('CEM Price Data'!I3=\"\",\"\",'CEM Price Data'!I3)","v":65.680000000000007},{"$f":"IF('CEM Price Data'!J3=\"\",\"\",'CEM Price Data'!J3)","v":71.95},{"$f":"IF('CEM Price Data'!K3=\"\",\"\",'CEM Price Data'!K3)","v":134.13},{"$f":"IF('CEM Price Data'!L3=\"\",\"\",'CEM Price Data'!L3)","v":300.58999999999997},{"$f":"IF('CEM Price Data'!M3=\"\",\"\",'CEM Price Data'!M3)","v":510.43},{"$f":"IF('CEM Price Data'!N3=\"\",\"\",'CEM Price Data'!N3)","v":115.93},{"$f":"IF('CEM Price Data'!O3=\"\",\"\",'CEM Price Data'!O3)","v":156.44},{"$f":"IF('CEM Price Data'!P3=\"\",\"\",'CEM Price Data'!P3)","v":99.09},{"$f":"IF('CEM Price Data'!Q3=\"\",\"\",'CEM Price Data'!Q3)","v":97.93},{"$f":"IF('CEM Price Data'!R3=\"\",\"\",'CEM Price Data'!R3)","v":149.71},{"$f":"IF('CEM Price Data'!S3=\"\",\"\",'CEM Price Data'!S3)","v":175.56},{"$f":"IF('CEM Price Data'!T3=\"\",\"\",'CEM Price Data'!T3)","v":82.89},{"$f":"IF('CEM Price Data'!U3=\"\",\"\",'CEM Price Data'!U3)","v":110.95},{"$f":"IF('CEM Price Data'!V3=\"\",\"\",'CEM Price Data'!V3)","v":465.17},{"$f":"IF('CEM Price Data'!W3=\"\",\"\",'CEM Price Data'!W3)","v":257.70999999999998},{"$f":"IF('CEM Price Data'!X3=\"\",\"\",'CEM Price Data'!X3)","v":311.11},{"$f":"IF('CEM Price Data'!Y3=\"\",\"\",'CEM Price Data'!Y3)","v":545.61},{"$f":"IF('CEM Price Data'!Z3=\"\",\"\",'CEM Price Data'!Z3)","v":283.77999999999997},{"$f":"IF('CEM Price Data'!AA3=\"\",\"\",'CEM Price Data'!AA3)","v":81.739999999999995},{"$f":"IF('CEM Price Data'!AB3=\"\",\"\",'CEM Price Data'!AB3)","v":129.71},{"$f":"IF('CEM Price Data'!AC3=\"\",\"\",'CEM Price Data'!AC3)","v":90.26},{"$f":"IF('CEM Price Data'!AD3=\"\",\"\",'CEM Price Data'!AD3)","v":131.27000000000001},{"$f":"IF('CEM Price Data'!AE3=\"\",\"\",'CEM Price Data'!AE3)","v":36.54},{"$f":"IF('CEM Price Data'!AF3=\"\",\"\",'CEM Price Data'!AF3)","v":237.33},{"$f":"IF('CEM Price Data'!AG3=\"\",\"\",'CEM Price Data'!AG3)","v":88.61},{"$f":"IF('CEM Price Data'!AH3=\"\",\"\",'CEM Price Data'!AH3)","v":5.84},{"$f":"IF('CEM Price Data'!AI3=\"\",\"\",'CEM Price Data'!AI3)","v":72.92},{"$f":"IF('CEM Price Data'!AJ3=\"\",\"\",'CEM Price Data'!AJ3)","v":550.69000000000005},{"$f":"IF('CEM Price Data'!AK3=\"\",\"\",'CEM Price Data'!AK3)","v":165.22},{"$f":"IF('CEM Price Data'!AL3=\"\",\"\",'CEM Price Data'!AL3)","v":205.44},{"$f":"IF('CEM Price Data'!AM3=\"\",\"\",'CEM Price Data'!AM3)","v":342.58},{"$f":"IF('CEM Price Data'!AN3=\"\",\"\",'CEM Price Data'!AN3)","v":249.4},{"$f":"IF('CEM Price Data'!AO3=\"\",\"\",'CEM Price Data'!AO3)","v":13.77}]
[{"$f":"IF('CEM Price Data'!B4=\"\",\"\",'CEM Price Data'!B4)","v":"2022-12-29"},{"$f":"IF('CEM Price Data'!C4=\"\",\"\",'CEM Price Data'!C4)","v":151.09},{"$f":"IF('CEM Price Data'!D4=\"\",\"\",'CEM Price Data'!D4)","v":110.31},{"$f":"IF('CEM Price Data'!E4=\"\",\"\",'CEM Price Data'!E4)","v":163.98},{"$f":"IF('CEM Price Data'!F4=\"\",\"\",'CEM Price Data'!F4)","v":126.63},{"$f":"IF('CEM Price Data'!G4=\"\",\"\",'CEM Price Data'!G4)","v":57.66},{"$f":"IF('CEM Price Data'!H4=\"\",\"\",'CEM Price Data'!H4)","v":311.41000000000003},{"$f":"IF('CEM Price Data'!I4=\"\",\"\",'CEM Price Data'!I4)","v":66.150000000000006},{"$f":"IF('CEM Price Data'!J4=\"\",\"\",'CEM Price Data'!J4)","v":72.099999999999994},{"$f":"IF('CEM Price Data'!K4=\"\",\"\",'CEM Price Data'!K4)","v":136.66},{"$f":"IF('CEM Price Data'!L4=\"\",\"\",'CEM Price Data'!L4)","v":300.58999999999997},{"$f":"IF('CEM Price Data'!M4=\"\",\"\",'CEM Price Data'!M4)","v":517.15},{"$f":"IF('CEM Price Data'!N4=\"\",\"\",'CEM Price Data'!N4)","v":117.02},{"$f":"IF('CEM Price Data'!O4=\"\",\"\",'CEM Price Data'!O4)","v":156.79},{"$f":"IF('CEM Price Data'!P4=\"\",\"\",'CEM Price Data'!P4)","v":100.56},{"$f":"IF('CEM Price Data'!Q4=\"\",\"\",'CEM Price Data'!Q4)","v":98.18},{"$f":"IF('CEM Price Data'!R4=\"\",\"\",'CEM Price Data'!R4)","v":151.94},{"$f":"IF('CEM Price Data'!S4=\"\",\"\",'CEM Price Data'!S4)","v":177.49},{"$f":"IF('CEM Price Data'!T4=\"\",\"\",'CEM Price Data'!T4)","v":84.14},{"$f":"IF('CEM Price Data'!U4=\"\",\"\",'CEM Price Data'!U4)","v":110.82},{"$f":"IF('CEM Price Data'!V4=\"\",\"\",'CEM Price Data'!V4)","v":471.92},{"$f":"IF('CEM Price Data'!W4=\"\",\"\",'CEM Price Data'!W4)","v":258.81},{"$f":"IF('CEM Price Data'!X4=\"\",\"\",'CEM Price Data'!X4)","v":309.04000000000002},{"$f":"IF('CEM Price Data'!Y4=\"\",\"\",'CEM Price Data'!Y4)","v":542},{"$f":"IF('CEM Price Data'!Z4=\"\",\"\",'CEM Price Data'!Z4)","v":286.58},{"$f":"IF('CEM Price Data'!AA4=\"\",\"\",'CEM Price Data'!AA4)","v":81.400000000000006},{"$f":"IF('CEM Price Data'!AB4=\"\",\"\",'CEM Price Data'!AB4)","v":130.56},{"$f":"IF('CEM Price Data'!AC4=\"\",\"\",'CEM Price Data'!AC4)","v":90.23},{"$f":"IF('CEM Price Data'!AD4=\"\",\"\",'CEM Price Data'!AD4)","v":133.72},{"$f":"IF('CEM Price Data'!AE4=\"\",\"\",'CEM Price Data'!AE4)","v":36.659999999999997},{"$f":"IF('CEM Price Data'!AF4=\"\",\"\",'CEM Price Data'!AF4)","v":241.32},{"$f":"IF('CEM Price Data'!AG4=\"\",\"\",'CEM Price Data'!AG4)","v":90.34},{"$f":"IF('CEM Price Data'!AH4=\"\",\"\",'CEM Price Data'!AH4)","v":5.82},{"$f":"IF('CEM Price Data'!AI4=\"\",\"\",'CEM Price Data'!AI4)","v":73.89},{"$f":"IF('CEM Price Data'!AJ4=\"\",\"\",'CEM Price Data'!AJ4)","v":557.01},{"$f":"IF('CEM Price Data'!AK4=\"\",\"\",'CEM Price Data'!AK4)","v":165.02},{"$f":"IF('CEM Price Data'!AL4=\"\",\"\",'CEM Price Data'!AL4)","v":205.38},{"$f":"IF('CEM Price Data'!AM4=\"\",\"\",'CEM Price Data'!AM4)","v":345.88},{"$f":"IF('CEM Price Data'!AN4=\"\",\"\",'CEM Price Data'!AN4)","v":252.55},{"$f":"IF('CEM Price Data'!AO4=\"\",\"\",'CEM Price Data'!AO4)","v":13.88}]
[{"$f":"IF('CEM Price Data'!B5=\"\",\"\",'CEM Price Data'!B5)","v":"2022-12-28"},{"$f":"IF('CEM Price Data'!C5=\"\",\"\",'CEM Price Data'!C5)","v":148.09},{"$f":"IF('CEM Price Data'!D5=\"\",\"\",'CEM Price Data'!D5)","v":107.83},{"$f":"IF('CEM Price Data'!E5=\"\",\"\",'CEM Price Data'!E5)","v":160.28},{"$f":"IF('CEM Price Data'!F5=\"\",\"\",'CEM Price Data'!F5)","v":123.96},{"$f":"IF('CEM Price Data'!G5=\"\",\"\",'CEM Price Data'!G5)","v":56.77},{"$f":"IF('CEM Price Data'!H5=\"\",\"\",'CEM Price Data'!H5)","v":309.64},{"$f":"IF('CEM Price Data'!I5=\"\",\"\",'CEM Price Data'!I5)","v":65.569999999999993},{"$f":"IF('CEM Price Data'!J5=\"\",\"\",'CEM Price Data'!J5)","v":71.989999999999995},{"$f":"IF('CEM Price Data'!K5=\"\",\"\",'CEM Price Data'!K5)","v":133.37},{"$f":"IF('CEM Price Data'!L5=\"\",\"\",'CEM Price Data'!L5)","v":297.97000000000003},{"$f":"IF('CEM Price Data'!M5=\"\",\"\",'CEM Price Data'!M5)","v":511},{"$f":"IF('CEM Price Data'!N5=\"\",\"\",'CEM Price Data'!N5)","v":113.64},{"$f":"IF('CEM Price Data'!O5=\"\",\"\",'CEM Price Data'!O5)","v":156.51},{"$f":"IF('CEM Price Data'!P5=\"\",\"\",'CEM Price Data'!P5)","v":98.53},{"$f":"IF('CEM Price Data'!Q5=\"\",\"\",'CEM Price Data'!Q5)","v":98.09},{"$f":"IF('CEM Price Data'!R5=\"\",\"\",'CEM Price Data'!R5)","v":150.78},{"$f":"IF('CEM Price Data'!S5=\"\",\"\",'CEM Price Data'!S5)","v":176.64},{"$f":"IF('CEM Price Data'!T5=\"\",\"\",'CEM Price Data'!T5)","v":83.24},{"$f":"IF('CEM Price Data'!U5=\"\",\"\",'CEM Price Data'!U5)","v":111.08},{"$f":"IF('CEM Price Data'!V5=\"\",\"\",'CEM Price Data'!V5)","v":454.44},{"$f":"IF('CEM Price Data'!W5=\"\",\"\",'CEM Price Data'!W5)","v":253.8},{"$f":"IF('CEM Price Data'!X5=\"\",\"\",'CEM Price Data'!X5)","v":305.07},{"$f":"IF('CEM Price Data'!Y5=\"\",\"\",'CEM Price Data'!Y5)","v":540.41},{"$f":"IF('CEM Price Data'!Z5=\"\",\"\",'CEM Price Data'!Z5)","v":282.25},{"$f":"IF('CEM Price Data'!AA5=\"\",\"\",'CEM Price Data'!AA5)","v":80.33},{"$f":"IF('CEM Price Data'!AB5=\"\",\"\",'CEM Price Data'!AB5)","v":129.72},{"$f":"IF('CEM Price Data'!AC5=\"\",\"\",'CEM Price Data'!AC5)","v":90.34},{"$f":"IF('CEM Price Data'!AD5=\"\",\"\",'CEM Price Data'!AD5)","v":131.72},{"$f":"IF('CEM Price Data'!AE5=\"\",\"\",'CEM Price Data'!AE5)","v":36.54},{"$f":"IF('CEM Price Data'!AF5=\"\",\"\",'CEM Price Data'!AF5)","v":237.48},{"$f":"IF('CEM Price Data'!AG5=\"\",\"\",'CEM Price Data'!AG5)","v":89.13},{"$f":"IF('CEM Price Data'!AH5=\"\",\"\",'CEM Price Data'!AH5)","v":5.73},{"$f":"IF('CEM Price Data'!AI5=\"\",\"\",'CEM Price Data'!AI5)","v":72.31},{"$f":"IF('CEM Price Data'!AJ5=\"\",\"\",'CEM Price Data'!AJ5)","v":543.41},{"$f":"IF('CEM Price Data'!AK5=\"\",\"\",'CEM Price Data'!AK5)","v":161.19},{"$f":"IF('CEM Price Data'!AL5=\"\",\"\",'CEM Price Data'!AL5)","v":201.13},{"$f":"IF('CEM Price Data'!AM5=\"\",\"\",'CEM Price Data'!AM5)","v":340.71},{"$f":"IF('CEM Price Data'!AN5=\"\",\"\",'CEM Price Data'!AN5)","v":247},{"$f":"IF('CEM Price Data'!AO5=\"\",\"\",'CEM Price Data'!AO5)","v":13.65}]
[{"$f":"IF('CEM Price Data'!B6=\"\",\"\",'CEM Price Data'!B6)","v":"2022-12-27"},{"$f":"IF('CEM Price Data'!C6=\"\",\"\",'CEM Price Data'!C6)","v":149.55000000000001},{"$f":"IF('CEM Price Data'!D6=\"\",\"\",'CEM Price Data'!D6)","v":108.57},{"$f":"IF('CEM Price Data'!E6=\"\",\"\",'CEM Price Data'!E6)","v":162.19999999999999},{"$f":"IF('CEM Price Data'!F6=\"\",\"\",'CEM Price Data'!F6)","v":124.57},{"$f":"IF('CEM Price Data'!G6=\"\",\"\",'CEM Price Data'!G6)","v":57.67},{"$f":"IF('CEM Price Data'!H6=\"\",\"\",'CEM Price Data'!H6)","v":312.2},{"$f":"IF('CEM Price Data'!I6=\"\",\"\",'CEM Price Data'!I6)","v":66.58},{"$f":"IF('CEM Price Data'!J6=\"\",\"\",'CEM Price Data'!J6)","v":72.61},{"$f":"IF('CEM Price Data'!K6=\"\",\"\",'CEM Price Data'!K6)","v":135.47},{"$f":"IF('CEM Price Data'!L6=\"\",\"\",'CEM Price Data'!L6)","v":302.92},{"$f":"IF('CEM Price Data'!M6=\"\",\"\",'CEM Price Data'!M6)","v":513.19000000000005},{"$f":"IF('CEM Price Data'!N6=\"\",\"\",'CEM Price Data'!N6)","v":115.95},{"$f":"IF('CEM Price Data'!O6=\"\",\"\",'CEM Price Data'!O6)","v":157.28},{"$f":"IF('CEM Price Data'!P6=\"\",\"\",'CEM Price Data'!P6)","v":100.38},{"$f":"IF('CEM Price Data'!Q6=\"\",\"\",'CEM Price Data'!Q6)","v":99.45},{"$f":"IF('CEM Price Data'!R6=\"\",\"\",'CEM Price Data'!R6)","v":152.09},{"$f":"IF('CEM Price Data'!S6=\"\",\"\",'CEM Price Data'!S6)","v":178.9},{"$f":"IF('CEM Price Data'!T6=\"\",\"\",'CEM Price Data'!T6)","v":84.83},{"$f":"IF('CEM Price Data'!U6=\"\",\"\",'CEM Price Data'!U6)","v":112.12},{"$f":"IF('CEM Price Data'!V6=\"\",\"\",'CEM Price Data'!V6)","v":460.43},{"$f":"IF('CEM Price Data'!W6=\"\",\"\",'CEM Price Data'!W6)","v":256.63},{"$f":"IF('CEM Price Data'!X6=\"\",\"\",'CEM Price Data'!X6)","v":311.86},{"$f":"IF('CEM Price Data'!Y6=\"\",\"\",'CEM Price Data'!Y6)","v":541.19000000000005},{"$f":"IF('CEM Price Data'!Z6=\"\",\"\",'CEM Price Data'!Z6)","v":286.77},{"$f":"IF('CEM Price Data'!AA6=\"\",\"\",'CEM Price Data'!AA6)","v":80.98},{"$f":"IF('CEM Price Data'!AB6=\"\",\"\",'CEM Price Data'!AB6)","v":130.16999999999999},{"$f":"IF('CEM Price Data'!AC6=\"\",\"\",'CEM Price Data'!AC6)","v":91.53},{"$f":"IF('CEM Price Data'!AD6=\"\",\"\",'CEM Price Data'!AD6)","v":133.68},{"$f":"IF('CEM Price Data'!AE6=\"\",\"\",'CEM Price Data'!AE6)","v":37.020000000000003},{"$f":"IF('CEM Price Data'!AF6=\"\",\"\",'CEM Price Data'!AF6)","v":239.42},{"$f":"IF('CEM Price Data'!AG6=\"\",\"\",'CEM Price Data'!AG6)","v":90.84},{"$f":"IF('CEM Price Data'!AH6=\"\",\"\",'CEM Price Data'!AH6)","v":5.78},{"$f":"IF('CEM Price Data'!AI6=\"\",\"\",'CEM Price Data'!AI6)","v":73.180000000000007},{"$f":"IF('CEM Price Data'!AJ6=\"\",\"\",'CEM Price Data'!AJ6)","v":545.44000000000005},{"$f":"IF('CEM Price Data'!AK6=\"\",\"\",'CEM Price Data'!AK6)","v":163.78},{"$f":"IF('CEM Price Data'!AL6=\"\",\"\",'CEM Price Data'!AL6)","v":204.07},{"$f":"IF('CEM Price Data'!AM6=\"\",\"\",'CEM Price Data'!AM6)","v":346.53},{"$f":"IF('CEM Price Data'!AN6=\"\",\"\",'CEM Price Data'!AN6)","v":252.67},{"$f":"IF('CEM Price Data'!AO6=\"\",\"\",'CEM Price Data'!AO6)","v":13.84}]
[{"$f":"IF('CEM Price Data'!B7=\"\",\"\",'CEM Price Data'!B7)","v":"2022-12-23"},{"$f":"IF('CEM Price Data'!C7=\"\",\"\",'CEM Price Data'!C7)","v":149.22999999999999},{"$f":"IF('CEM Price Data'!D7=\"\",\"\",'CEM Price Data'!D7)","v":108.18},{"$f":"IF('CEM Price Data'!E7=\"\",\"\",'CEM Price Data'!E7)","v":163.84},{"$f":"IF('CEM Price Data'!F7=\"\",\"\",'CEM Price Data'!F7)","v":125.03},{"$f":"IF('CEM Price Data'!G7=\"\",\"\",'CEM Price Data'!G7)","v":56.9},{"$f":"IF('CEM Price Data'!H7=\"\",\"\",'CEM Price Data'!H7)","v":312.04000000000002},{"$f":"IF('CEM Price Data'!I7=\"\",\"\",'CEM Price Data'!I7)","v":66.349999999999994},{"$f":"IF('CEM Price Data'!J7=\"\",\"\",'CEM Price Data'!J7)","v":72.89},{"$f":"IF('CEM Price Data'!K7=\"\",\"\",'CEM Price Data'!K7)","v":134.47999999999999},{"$f":"IF('CEM Price Data'!L7=\"\",\"\",'CEM Price Data'!L7)","v":299.27999999999997},{"$f":"IF('CEM Price Data'!M7=\"\",\"\",'CEM Price Data'!M7)","v":516.16999999999996},{"$f":"IF('CEM Price Data'!N7=\"\",\"\",'CEM Price Data'!N7)","v":117.17},{"$f":"IF('CEM Price Data'!O7=\"\",\"\",'CEM Price Data'!O7)","v":156.31},{"$f":"IF('CEM Price Data'!P7=\"\",\"\",'CEM Price Data'!P7)","v":100.55},{"$f":"IF('CEM Price Data'!Q7=\"\",\"\",'CEM Price Data'!Q7)","v":98.87},{"$f":"IF('CEM Price Data'!R7=\"\",\"\",'CEM Price Data'!R7)","v":153.4},{"$f":"IF('CEM Price Data'!S7=\"\",\"\",'CEM Price Data'!S7)","v":177.34},{"$f":"IF('CEM Price Data'!T7=\"\",\"\",'CEM Price Data'!T7)","v":84.22},{"$f":"IF('CEM Price Data'!U7=\"\",\"\",'CEM Price Data'!U7)","v":111.86},{"$f":"IF('CEM Price Data'!V7=\"\",\"\",'CEM Price Data'!V7)","v":463.82},{"$f":"IF('CEM Price Data'!W7=\"\",\"\",'CEM Price Data'!W7)","v":256.63},{"$f":"IF('CEM Price Data'!X7=\"\",\"\",'CEM Price Data'!X7)","v":310.06},{"$f":"IF('CEM Price Data'!Y7=\"\",\"\",'CEM Price Data'!Y7)","v":534.77},{"$f":"IF('CEM Price Data'!Z7=\"\",\"\",'CEM Price Data'!Z7)","v":286.10000000000002},{"$f":"IF('CEM Price Data'!AA7=\"\",\"\",'CEM Price Data'!AA7)","v":80.849999999999994},{"$f":"IF('CEM Price Data'!AB7=\"\",\"\",'CEM Price Data'!AB7)","v":129.44},{"$f":"IF('CEM Price Data'!AC7=\"\",\"\",'CEM Price Data'!AC7)","v":91.11},{"$f":"IF('CEM Price Data'!AD7=\"\",\"\",'CEM Price Data'!AD7)","v":133.69},{"$f":"IF('CEM Price Data'!AE7=\"\",\"\",'CEM Price Data'!AE7)","v":37.119999999999997},{"$f":"IF('CEM Price Data'!AF7=\"\",\"\",'CEM Price Data'!AF7)","v":242.67},{"$f":"IF('CEM Price Data'!AG7=\"\",\"\",'CEM Price Data'!AG7)","v":90.85},{"$f":"IF('CEM Price Data'!AH7=\"\",\"\",'CEM Price Data'!AH7)","v":5.84},{"$f":"IF('CEM Price Data'!AI7=\"\",\"\",'CEM Price Data'!AI7)","v":72.930000000000007},{"$f":"IF('CEM Price Data'!AJ7=\"\",\"\",'CEM Price Data'!AJ7)","v":540.67999999999995},{"$f":"IF('CEM Price Data'!AK7=\"\",\"\",'CEM Price Data'!AK7)","v":164.38},{"$f":"IF('CEM Price Data'!AL7=\"\",\"\",'CEM Price Data'!AL7)","v":203.72},{"$f":"IF('CEM Price Data'!AM7=\"\",\"\",'CEM Price Data'!AM7)","v":346.66},{"$f":"IF('CEM Price Data'!AN7=\"\",\"\",'CEM Price Data'!AN7)","v":252.17},{"$f":"IF('CEM Price Data'!AO7=\"\",\"\",'CEM Price Data'!AO7)","v":13.83}]
[{"$f":"IF('CEM Price Data'!B8=\"\",\"\",'CEM Price Data'!B8)","v":"2022-12-22"},{"$f":"IF('CEM Price Data'!C8=\"\",\"\",'CEM Price Data'!C8)","v":149.01},{"$f":"IF('CEM Price Data'!D8=\"\",\"\",'CEM Price Data'!D8)","v":108.03},{"$f":"IF('CEM Price Data'!E8=\"\",\"\",'CEM Price Data'!E8)","v":163.75},{"$f":"IF('CEM Price Data'!F8=\"\",\"\",'CEM Price Data'!F8)","v":122.97},{"$f":"IF('CEM Price Data'!G8=\"\",\"\",'CEM Price Data'!G8)","v":56.23},{"$f":"IF('CEM Price Data'!H8=\"\",\"\",'CEM Price Data'!H8)","v":312.60000000000002},{"$f":"IF('CEM Price Data'!I8=\"\",\"\",'CEM Price Data'!I8)","v":66.52},{"$f":"IF('CEM Price Data'!J8=\"\",\"\",'CEM Price Data'!J8)","v":73.83},{"$f":"IF('CEM Price Data'!K8=\"\",\"\",'CEM Price Data'!K8)","v":134.4},{"$f":"IF('CEM Price Data'!L8=\"\",\"\",'CEM Price Data'!L8)","v":299.58999999999997},{"$f":"IF('CEM Price Data'!M8=\"\",\"\",'CEM Price Data'!M8)","v":513.45000000000005},{"$f":"IF('CEM Price Data'!N8=\"\",\"\",'CEM Price Data'!N8)","v":114.9},{"$f":"IF('CEM Price Data'!O8=\"\",\"\",'CEM Price Data'!O8)","v":155.63},{"$f":"IF('CEM Price Data'!P8=\"\",\"\",'CEM Price Data'!P8)","v":100.2},{"$f":"IF('CEM Price Data'!Q8=\"\",\"\",'CEM Price Data'!Q8)","v":98.43},{"$f":"IF('CEM Price Data'!R8=\"\",\"\",'CEM Price Data'!R8)","v":153.19999999999999},{"$f":"IF('CEM Price Data'!S8=\"\",\"\",'CEM Price Data'!S8)","v":176.67},{"$f":"IF('CEM Price Data'!T8=\"\",\"\",'CEM Price Data'!T8)","v":84.18},{"$f":"IF('CEM Price Data'!U8=\"\",\"\",'CEM Price Data'!U8)","v":111.24},{"$f":"IF('CEM Price Data'!V8=\"\",\"\",'CEM Price Data'!V8)","v":462.32},{"$f":"IF('CEM Price Data'!W8=\"\",\"\",'CEM Price Data'!W8)","v":255.42},{"$f":"IF('CEM Price Data'!X8=\"\",\"\",'CEM Price Data'!X8)","v":306.98},{"$f":"IF('CEM Price Data'!Y8=\"\",\"\",'CEM Price Data'!Y8)","v":531.37},{"$f":"IF('CEM Price Data'!Z8=\"\",\"\",'CEM Price Data'!Z8)","v":281.97000000000003},{"$f":"IF('CEM Price Data'!AA8=\"\",\"\",'CEM Price Data'!AA8)","v":80.489999999999995},{"$f":"IF('CEM Price Data'!AB8=\"\",\"\",'CEM Price Data'!AB8)","v":128.6},{"$f":"IF('CEM Price Data'!AC8=\"\",\"\",'CEM Price Data'!AC8)","v":90.5},{"$f":"IF('CEM Price Data'!AD8=\"\",\"\",'CEM Price Data'!AD8)","v":131.76},{"$f":"IF('CEM Price Data'!AE8=\"\",\"\",'CEM Price Data'!AE8)","v":36.97},{"$f":"IF('CEM Price Data'!AF8=\"\",\"\",'CEM Price Data'!AF8)","v":241.3},{"$f":"IF('CEM Price Data'!AG8=\"\",\"\",'CEM Price Data'!AG8)","v":90.25},{"$f":"IF('CEM Price Data'!AH8=\"\",\"\",'CEM Price Data'!AH8)","v":5.81},{"$f":"IF('CEM Price Data'!AI8=\"\",\"\",'CEM Price Data'!AI8)","v":72.3},{"$f":"IF('CEM Price Data'!AJ8=\"\",\"\",'CEM Price Data'!AJ8)","v":539.14},{"$f":"IF('CEM Price Data'!AK8=\"\",\"\",'CEM Price Data'!AK8)","v":164.7},{"$f":"IF('CEM Price Data'!AL8=\"\",\"\",'CEM Price Data'!AL8)","v":203.43},{"$f":"IF('CEM Price Data'!AM8=\"\",\"\",'CEM Price Data'!AM8)","v":344.3},{"$f":"IF('CEM Price Data'!AN8=\"\",\"\",'CEM Price Data'!AN8)","v":249.03},{"$f":"IF('CEM Price Data'!AO8=\"\",\"\",'CEM Price Data'!AO8)","v":13.61}]
[{"$f":"IF('CEM Price Data'!B9=\"\",\"\",'CEM Price Data'!B9)","v":"2022-12-21"},{"$f":"IF('CEM Price Data'!C9=\"\",\"\",'CEM Price Data'!C9)","v":150.09},{"$f":"IF('CEM Price Data'!D9=\"\",\"\",'CEM Price Data'!D9)","v":108.14},{"$f":"IF('CEM Price Data'!E9=\"\",\"\",'CEM Price Data'!E9)","v":167.41},{"$f":"IF('CEM Price Data'!F9=\"\",\"\",'CEM Price Data'!F9)","v":123.53},{"$f":"IF('CEM Price Data'!G9=\"\",\"\",'CEM Price Data'!G9)","v":57.24},{"$f":"IF('CEM Price Data'!H9=\"\",\"\",'CEM Price Data'!H9)","v":314.49},{"$f":"IF('CEM Price Data'!I9=\"\",\"\",'CEM Price Data'!I9)","v":66.819999999999993},{"$f":"IF('CEM Price Data'!J9=\"\",\"\",'CEM Price Data'!J9)","v":73.33},{"$f":"IF('CEM Price Data'!K9=\"\",\"\",'CEM Price Data'!K9)","v":136.33000000000001},{"$f":"IF('CEM Price Data'!L9=\"\",\"\",'CEM Price Data'!L9)","v":303.64},{"$f":"IF('CEM Price Data'!M9=\"\",\"\",'CEM Price Data'!M9)","v":514.48},{"$f":"IF('CEM Price Data'!N9=\"\",\"\",'CEM Price Data'!N9)","v":120.18},{"$f":"IF('CEM Price Data'!O9=\"\",\"\",'CEM Price Data'!O9)","v":155.30000000000001},{"$f":"IF('CEM Price Data'!P9=\"\",\"\",'CEM Price Data'!P9)","v":100.86},{"$f":"IF('CEM Price Data'!Q9=\"\",\"\",'CEM Price Data'!Q9)","v":99.05},{"$f":"IF('CEM Price Data'!R9=\"\",\"\",'CEM Price Data'!R9)","v":154.34},{"$f":"IF('CEM Price Data'!S9=\"\",\"\",'CEM Price Data'!S9)","v":178.29},{"$f":"IF('CEM Price Data'!T9=\"\",\"\",'CEM Price Data'!T9)","v":84.25},{"$f":"IF('CEM Price Data'!U9=\"\",\"\",'CEM Price Data'!U9)","v":111.11},{"$f":"IF('CEM Price Data'!V9=\"\",\"\",'CEM Price Data'!V9)","v":472.36},{"$f":"IF('CEM Price Data'!W9=\"\",\"\",'CEM Price Data'!W9)","v":257.5},{"$f":"IF('CEM Price Data'!X9=\"\",\"\",'CEM Price Data'!X9)","v":308.86},{"$f":"IF('CEM Price Data'!Y9=\"\",\"\",'CEM Price Data'!Y9)","v":538.79},{"$f":"IF('CEM Price Data'!Z9=\"\",\"\",'CEM Price Data'!Z9)","v":287.31},{"$f":"IF('CEM Price Data'!AA9=\"\",\"\",'CEM Price Data'!AA9)","v":81.5},{"$f":"IF('CEM Price Data'!AB9=\"\",\"\",'CEM Price Data'!AB9)","v":129.12},{"$f":"IF('CEM Price Data'!AC9=\"\",\"\",'CEM Price Data'!AC9)","v":90.85},{"$f":"IF('CEM Price Data'!AD9=\"\",\"\",'CEM Price Data'!AD9)","v":132.75},{"$f":"IF('CEM Price Data'!AE9=\"\",\"\",'CEM Price Data'!AE9)","v":37.39},{"$f":"IF('CEM Price Data'!AF9=\"\",\"\",'CEM Price Data'!AF9)","v":242.21},{"$f":"IF('CEM Price Data'!AG9=\"\",\"\",'CEM Price Data'!AG9)","v":91.8},{"$f":"IF('CEM Price Data'!AH9=\"\",\"\",'CEM Price Data'!AH9)","v":5.9},{"$f":"IF('CEM Price Data'!AI9=\"\",\"\",'CEM Price Data'!AI9)","v":72.97},{"$f":"IF('CEM Price Data'!AJ9=\"\",\"\",'CEM Price Data'!AJ9)","v":539.89},{"$f":"IF('CEM Price Data'!AK9=\"\",\"\",'CEM Price Data'!AK9)","v":168.73},{"$f":"IF('CEM Price Data'!AL9=\"\",\"\",'CEM Price Data'!AL9)","v":204.81},{"$f":"IF('CEM Price Data'!AM9=\"\",\"\",'CEM Price Data'!AM9)","v":346.78},{"$f":"IF('CEM Price Data'!AN9=\"\",\"\",'CEM Price Data'!AN9)","v":254.68},{"$f":"IF('CEM Price Data'!AO9=\"\",\"\",'CEM Price Data'!AO9)","v":13.72}]
[{"$f":"IF('CEM Price Data'!B10=\"\",\"\",'CEM Price Data'!B10)","v":"2022-12-20"},{"$f":"IF('CEM Price Data'!C10=\"\",\"\",'CEM Price Data'!C10)","v":147.93},{"$f":"IF('CEM Price Data'!D10=\"\",\"\",'CEM Price Data'!D10)","v":106.49},{"$f":"IF('CEM Price Data'!E10=\"\",\"\",'CEM Price Data'!E10)","v":164.33},{"$f":"IF('CEM Price Data'!F10=\"\",\"\",'CEM Price Data'!F10)","v":122.05},{"$f":"IF('CEM Price Data'!G10=\"\",\"\",'CEM Price Data'!G10)","v":56.34},{"$f":"IF('CEM Price Data'!H10=\"\",\"\",'CEM Price Data'!H10)","v":312.54000000000002},{"$f":"IF('CEM Price Data'!I10=\"\",\"\",'CEM Price Data'!I10)","v":65.099999999999994},{"$f":"IF('CEM Price Data'!J10=\"\",\"\",'CEM Price Data'!J10)","v":72.650000000000006},{"$f":"IF('CEM Price Data'!K10=\"\",\"\",'CEM Price Data'!K10)","v":133.41},{"$f":"IF('CEM Price Data'!L10=\"\",\"\",'CEM Price Data'!L10)","v":298.14999999999998},{"$f":"IF('CEM Price Data'!M10=\"\",\"\",'CEM Price Data'!M10)","v":505.17},{"$f":"IF('CEM Price Data'!N10=\"\",\"\",'CEM Price Data'!N10)","v":118.5},{"$f":"IF('CEM Price Data'!O10=\"\",\"\",'CEM Price Data'!O10)","v":150.19999999999999},{"$f":"IF('CEM Price Data'!P10=\"\",\"\",'CEM Price Data'!P10)","v":99.06},{"$f":"IF('CEM Price Data'!Q10=\"\",\"\",'CEM Price Data'!Q10)","v":97.48},{"$f":"IF('CEM Price Data'!R10=\"\",\"\",'CEM Price Data'!R10)","v":151.78},{"$f":"IF('CEM Price Data'!S10=\"\",\"\",'CEM Price Data'!S10)","v":176.47},{"$f":"IF('CEM Price Data'!T10=\"\",\"\",'CEM Price Data'!T10)","v":82.99},{"$f":"IF('CEM Price Data'!U10=\"\",\"\",'CEM Price Data'!U10)","v":109.71},{"$f":"IF('CEM Price Data'!V10=\"\",\"\",'CEM Price Data'!V10)","v":458},{"$f":"IF('CEM Price Data'!W10=\"\",\"\",'CEM Price Data'!W10)","v":255.82},{"$f":"IF('CEM Price Data'!X10=\"\",\"\",'CEM Price Data'!X10)","v":305.64},{"$f":"IF('CEM Price Data'!Y10=\"\",\"\",'CEM Price Data'!Y10)","v":529.57000000000005},{"$f":"IF('CEM Price Data'!Z10=\"\",\"\",'CEM Price Data'!Z10)","v":284.20999999999998},{"$f":"IF('CEM Price Data'!AA10=\"\",\"\",'CEM Price Data'!AA10)","v":80.94},{"$f":"IF('CEM Price Data'!AB10=\"\",\"\",'CEM Price Data'!AB10)","v":127.19},{"$f":"IF('CEM Price Data'!AC10=\"\",\"\",'CEM Price Data'!AC10)","v":90.12},{"$f":"IF('CEM Price Data'!AD10=\"\",\"\",'CEM Price Data'!AD10)","v":129.80000000000001},{"$f":"IF('CEM Price Data'!AE10=\"\",\"\",'CEM Price Data'!AE10)","v":37.119999999999997},{"$f":"IF('CEM Price Data'!AF10=\"\",\"\",'CEM Price Data'!AF10)","v":238.58},{"$f":"IF('CEM Price Data'!AG10=\"\",\"\",'CEM Price Data'!AG10)","v":89.74},{"$f":"IF('CEM Price Data'!AH10=\"\",\"\",'CEM Price Data'!AH10)","v":5.87},{"$f":"IF('CEM Price Data'!AI10=\"\",\"\",'CEM Price Data'!AI10)","v":71.930000000000007},{"$f":"IF('CEM Price Data'!AJ10=\"\",\"\",'CEM Price Data'!AJ10)","v":528.5},{"$f":"IF('CEM Price Data'!AK10=\"\",\"\",'CEM Price Data'!AK10)","v":166.09},{"$f":"IF('CEM Price Data'!AL10=\"\",\"\",'CEM Price Data'!AL10)","v":202.74},{"$f":"IF('CEM Price Data'!AM10=\"\",\"\",'CEM Price Data'!AM10)","v":339.14},{"$f":"IF('CEM Price Data'!AN10=\"\",\"\",'CEM Price Data'!AN10)","v":251.49},{"$f":"IF('CEM Price Data'!AO10=\"\",\"\",'CEM Price Data'!AO10)","v":13.51}]
[{"$f":"IF('CEM Price Data'!B11=\"\",\"\",'CEM Price Data'!B11)","v":"2022-12-19"},{"$f":"IF('CEM Price Data'!C11=\"\",\"\",'CEM Price Data'!C11)","v":146.94999999999999},{"$f":"IF('CEM Price Data'!D11=\"\",\"\",'CEM Price Data'!D11)","v":106.59},{"$f":"IF('CEM Price Data'!E11=\"\",\"\",'CEM Price Data'!E11)","v":165.14},{"$f":"IF('CEM Price Data'!F11=\"\",\"\",'CEM Price Data'!F11)","v":122.95},{"$f":"IF('CEM Price Data'!G11=\"\",\"\",'CEM Price Data'!G11)","v":56.06},{"$f":"IF('CEM Price Data'!H11=\"\",\"\",'CEM Price Data'!H11)","v":313.72000000000003},{"$f":"IF('CEM Price Data'!I11=\"\",\"\",'CEM Price Data'!I11)","v":65.459999999999994},{"$f":"IF('CEM Price Data'!J11=\"\",\"\",'CEM Price Data'!J11)","v":73.16},{"$f":"IF('CEM Price Data'!K11=\"\",\"\",'CEM Price Data'!K11)","v":133.21},{"$f":"IF('CEM Price Data'!L11=\"\",\"\",'CEM Price Data'!L11)","v":297.10000000000002},{"$f":"IF('CEM Price Data'!M11=\"\",\"\",'CEM Price Data'!M11)","v":501.02},{"$f":"IF('CEM Price Data'!N11=\"\",\"\",'CEM Price Data'!N11)","v":118.73},{"$f":"IF('CEM Price Data'!O11=\"\",\"\",'CEM Price Data'!O11)","v":151.44999999999999},{"$f":"IF('CEM Price Data'!P11=\"\",\"\",'CEM Price Data'!P11)","v":97.05},{"$f":"IF('CEM Price Data'!Q11=\"\",\"\",'CEM Price Data'!Q11)","v":97.13},{"$f":"IF('CEM Price Data'!R11=\"\",\"\",'CEM Price Data'!R11)","v":153.32},{"$f":"IF('CEM Price Data'!S11=\"\",\"\",'CEM Price Data'!S11)","v":175.37},{"$f":"IF('CEM Price Data'!T11=\"\",\"\",'CEM Price Data'!T11)","v":82.84},{"$f":"IF('CEM Price Data'!U11=\"\",\"\",'CEM Price Data'!U11)","v":109.44},{"$f":"IF('CEM Price Data'!V11=\"\",\"\",'CEM Price Data'!V11)","v":461.94},{"$f":"IF('CEM Price Data'!W11=\"\",\"\",'CEM Price Data'!W11)","v":254.59},{"$f":"IF('CEM Price Data'!X11=\"\",\"\",'CEM Price Data'!X11)","v":299.83999999999997},{"$f":"IF('CEM Price Data'!Y11=\"\",\"\",'CEM Price Data'!Y11)","v":532.52},{"$f":"IF('CEM Price Data'!Z11=\"\",\"\",'CEM Price Data'!Z11)","v":290.19},{"$f":"IF('CEM Price Data'!AA11=\"\",\"\",'CEM Price Data'!AA11)","v":80.5},{"$f":"IF('CEM Price Data'!AB11=\"\",\"\",'CEM Price Data'!AB11)","v":127.07},{"$f":"IF('CEM Price Data'!AC11=\"\",\"\",'CEM Price Data'!AC11)","v":90.18},{"$f":"IF('CEM Price Data'!AD11=\"\",\"\",'CEM Price Data'!AD11)","v":125.39},{"$f":"IF('CEM Price Data'!AE11=\"\",\"\",'CEM Price Data'!AE11)","v":36.94},{"$f":"IF('CEM Price Data'!AF11=\"\",\"\",'CEM Price Data'!AF11)","v":238.11},{"$f":"IF('CEM Price Data'!AG11=\"\",\"\",'CEM Price Data'!AG11)","v":87.93},{"$f":"IF('CEM Price Data'!AH11=\"\",\"\",'CEM Price Data'!AH11)","v":5.9},{"$f":"IF('CEM Price Data'!AI11=\"\",\"\",'CEM Price Data'!AI11)","v":71.62},{"$f":"IF('CEM Price Data'!AJ11=\"\",\"\",'CEM Price Data'!AJ11)","v":530.16999999999996},{"$f":"IF('CEM Price Data'!AK11=\"\",\"\",'CEM Price Data'!AK11)","v":167.61},{"$f":"IF('CEM Price Data'!AL11=\"\",\"\",'CEM Price Data'!AL11)","v":200.49},{"$f":"IF('CEM Price Data'!AM11=\"\",\"\",'CEM Price Data'!AM11)","v":337.3},{"$f":"IF('CEM Price Data'!AN11=\"\",\"\",'CEM Price Data'!AN11)","v":251.32},{"$f":"IF('CEM Price Data'!AO11=\"\",\"\",'CEM Price Data'!AO11)","v":13.49}]
[{"$f":"IF('CEM Price Data'!B12=\"\",\"\",'CEM Price Data'!B12)","v":"2022-12-16"},{"$f":"IF('CEM Price Data'!C12=\"\",\"\",'CEM Price Data'!C12)","v":149.30000000000001},{"$f":"IF('CEM Price Data'!D12=\"\",\"\",'CEM Price Data'!D12)","v":106.91},{"$f":"IF('CEM Price Data'!E12=\"\",\"\",'CEM Price Data'!E12)","v":166.82},{"$f":"IF('CEM Price Data'!F12=\"\",\"\",'CEM Price Data'!F12)","v":123.62},{"$f":"IF('CEM Price Data'!G12=\"\",\"\",'CEM Price Data'!G12)","v":56.05},{"$f":"IF('CEM Price Data'!H12=\"\",\"\",'CEM Price Data'!H12)","v":316.42},{"$f":"IF('CEM Price Data'!I12=\"\",\"\",'CEM Price Data'!I12)","v":65.86},{"$f":"IF('CEM Price Data'!J12=\"\",\"\",'CEM Price Data'!J12)","v":73.489999999999995},{"$f":"IF('CEM Price Data'!K12=\"\",\"\",'CEM Price Data'!K12)","v":133.35},{"$f":"IF('CEM Price Data'!L12=\"\",\"\",'CEM Price Data'!L12)","v":301.98},{"$f":"IF('CEM Price Data'!M12=\"\",\"\",'CEM Price Data'!M12)","v":502.89},{"$f":"IF('CEM Price Data'!N12=\"\",\"\",'CEM Price Data'!N12)","v":116.42},{"$f":"IF('CEM Price Data'!O12=\"\",\"\",'CEM Price Data'!O12)","v":149.24},{"$f":"IF('CEM Price Data'!P12=\"\",\"\",'CEM Price Data'!P12)","v":100.12},{"$f":"IF('CEM Price Data'!Q12=\"\",\"\",'CEM Price Data'!Q12)","v":97.97},{"$f":"IF('CEM Price Data'!R12=\"\",\"\",'CEM Price Data'!R12)","v":151.79},{"$f":"IF('CEM Price Data'!S12=\"\",\"\",'CEM Price Data'!S12)","v":177.55},{"$f":"IF('CEM Price Data'!T12=\"\",\"\",'CEM Price Data'!T12)","v":83.41},{"$f":"IF('CEM Price Data'!U12=\"\",\"\",'CEM Price Data'!U12)","v":109.2},{"$f":"IF('CEM Price Data'!V12=\"\",\"\",'CEM Price Data'!V12)","v":471.59},{"$f":"IF('CEM Price Data'!W12=\"\",\"\",'CEM Price Data'!W12)","v":252.44},{"$f":"IF('CEM Price Data'!X12=\"\",\"\",'CEM Price Data'!X12)","v":303.49},{"$f":"IF('CEM Price Data'!Y12=\"\",\"\",'CEM Price Data'!Y12)","v":529.87},{"$f":"IF('CEM Price Data'!Z12=\"\",\"\",'CEM Price Data'!Z12)","v":294.88},{"$f":"IF('CEM Price Data'!AA12=\"\",\"\",'CEM Price Data'!AA12)","v":79.58},{"$f":"IF('CEM Price Data'!AB12=\"\",\"\",'CEM Price Data'!AB12)","v":126.45},{"$f":"IF('CEM Price Data'!AC12=\"\",\"\",'CEM Price Data'!AC12)","v":90.81},{"$f":"IF('CEM Price Data'!AD12=\"\",\"\",'CEM Price Data'!AD12)","v":126.71},{"$f":"IF('CEM Price Data'!AE12=\"\",\"\",'CEM Price Data'!AE12)","v":36.76},{"$f":"IF('CEM Price Data'!AF12=\"\",\"\",'CEM Price Data'!AF12)","v":240.47},{"$f":"IF('CEM Price Data'!AG12=\"\",\"\",'CEM Price Data'!AG12)","v":86.5},{"$f":"IF('CEM Price Data'!AH12=\"\",\"\",'CEM Price Data'!AH12)","v":5.96},{"$f":"IF('CEM Price Data'!AI12=\"\",\"\",'CEM Price Data'!AI12)","v":72.63},{"$f":"IF('CEM Price Data'!AJ12=\"\",\"\",'CEM Price Data'!AJ12)","v":536.44000000000005},{"$f":"IF('CEM Price Data'!AK12=\"\",\"\",'CEM Price Data'!AK12)","v":169.55},{"$f":"IF('CEM Price Data'!AL12=\"\",\"\",'CEM Price Data'!AL12)","v":200.65},{"$f":"IF('CEM Price Data'!AM12=\"\",\"\",'CEM Price Data'!AM12)","v":338.48},{"$f":"IF('CEM Price Data'!AN12=\"\",\"\",'CEM Price Data'!AN12)","v":255.35},{"$f":"IF('CEM Price Data'!AO12=\"\",\"\",'CEM Price Data'!AO12)","v":13.28}]
[{"$f":"IF('CEM Price Data'!B13=\"\",\"\",'CEM Price Data'!B13)","v":"2022-12-15"},{"$f":"IF('CEM Price Data'!C13=\"\",\"\",'CEM Price Data'!C13)","v":150.86000000000001},{"$f":"IF('CEM Price Data'!D13=\"\",\"\",'CEM Price Data'!D13)","v":108.52},{"$f":"IF('CEM Price Data'!E13=\"\",\"\",'CEM Price Data'!E13)","v":166.09},{"$f":"IF('CEM Price Data'!F13=\"\",\"\",'CEM Price Data'!F13)","v":125.03},{"$f":"IF('CEM Price Data'!G13=\"\",\"\",'CEM Price Data'!G13)","v":56.8},{"$f":"IF('CEM Price Data'!H13=\"\",\"\",'CEM Price Data'!H13)","v":316.24},{"$f":"IF('CEM Price Data'!I13=\"\",\"\",'CEM Price Data'!I13)","v":66.86},{"$f":"IF('CEM Price Data'!J13=\"\",\"\",'CEM Price Data'!J13)","v":75},{"$f":"IF('CEM Price Data'!K13=\"\",\"\",'CEM Price Data'!K13)","v":134.96},{"$f":"IF('CEM Price Data'!L13=\"\",\"\",'CEM Price Data'!L13)","v":300.45},{"$f":"IF('CEM Price Data'!M13=\"\",\"\",'CEM Price Data'!M13)","v":503.79},{"$f":"IF('CEM Price Data'!N13=\"\",\"\",'CEM Price Data'!N13)","v":114.37},{"$f":"IF('CEM Price Data'!O13=\"\",\"\",'CEM Price Data'!O13)","v":149.22},{"$f":"IF('CEM Price Data'!P13=\"\",\"\",'CEM Price Data'!P13)","v":100.54},{"$f":"IF('CEM Price Data'!Q13=\"\",\"\",'CEM Price Data'!Q13)","v":98.41},{"$f":"IF('CEM Price Data'!R13=\"\",\"\",'CEM Price Data'!R13)","v":153.19},{"$f":"IF('CEM Price Data'!S13=\"\",\"\",'CEM Price Data'!S13)","v":177.93},{"$f":"IF('CEM Price Data'!T13=\"\",\"\",'CEM Price Data'!T13)","v":84.46},{"$f":"IF('CEM Price Data'!U13=\"\",\"\",'CEM Price Data'!U13)","v":109.63},{"$f":"IF('CEM Price Data'!V13=\"\",\"\",'CEM Price Data'!V13)","v":476.68},{"$f":"IF('CEM Price Data'!W13=\"\",\"\",'CEM Price Data'!W13)","v":257.14},{"$f":"IF('CEM Price Data'!X13=\"\",\"\",'CEM Price Data'!X13)","v":300.35000000000002},{"$f":"IF('CEM Price Data'!Y13=\"\",\"\",'CEM Price Data'!Y13)","v":528.49},{"$f":"IF('CEM Price Data'!Z13=\"\",\"\",'CEM Price Data'!Z13)","v":299.14},{"$f":"IF('CEM Price Data'!AA13=\"\",\"\",'CEM Price Data'!AA13)","v":80.069999999999993},{"$f":"IF('CEM Price Data'!AB13=\"\",\"\",'CEM Price Data'!AB13)","v":127.66},{"$f":"IF('CEM Price Data'!AC13=\"\",\"\",'CEM Price Data'!AC13)","v":91.46},{"$f":"IF('CEM Price Data'!AD13=\"\",\"\",'CEM Price Data'!AD13)","v":125.65},{"$f":"IF('CEM Price Data'!AE13=\"\",\"\",'CEM Price Data'!AE13)","v":37.19},{"$f":"IF('CEM Price Data'!AF13=\"\",\"\",'CEM Price Data'!AF13)","v":244.19},{"$f":"IF('CEM Price Data'!AG13=\"\",\"\",'CEM Price Data'!AG13)","v":86.08},{"$f":"IF('CEM Price Data'!AH13=\"\",\"\",'CEM Price Data'!AH13)","v":5.97},{"$f":"IF('CEM Price Data'!AI13=\"\",\"\",'CEM Price Data'!AI13)","v":72.44},{"$f":"IF('CEM Price Data'!AJ13=\"\",\"\",'CEM Price Data'!AJ13)","v":553.79},{"$f":"IF('CEM Price Data'!AK13=\"\",\"\",'CEM Price Data'!AK13)","v":170.01},{"$f":"IF('CEM Price Data'!AL13=\"\",\"\",'CEM Price Data'!AL13)","v":199.67},{"$f":"IF('CEM Price Data'!AM13=\"\",\"\",'CEM Price Data'!AM13)","v":342.43},{"$f":"IF('CEM Price Data'!AN13=\"\",\"\",'CEM Price Data'!AN13)","v":258.19},{"$f":"IF('CEM Price Data'!AO13=\"\",\"\",'CEM Price Data'!AO13)","v":13.76}]
[{"$f":"IF('CEM Price Data'!B14=\"\",\"\",'CEM Price Data'!B14)","v":"2022-12-14"},{"$f":"IF('CEM Price Data'!C14=\"\",\"\",'CEM Price Data'!C14)","v":154.81},{"$f":"IF('CEM Price Data'!D14=\"\",\"\",'CEM Price Data'!D14)","v":111.26},{"$f":"IF('CEM Price Data'!E14=\"\",\"\",'CEM Price Data'!E14)","v":171.68},{"$f":"IF('CEM Price Data'!F14=\"\",\"\",'CEM Price Data'!F14)","v":125.64},{"$f":"IF('CEM Price Data'!G14=\"\",\"\",'CEM Price Data'!G14)","v":58.88},{"$f":"IF('CEM Price Data'!H14=\"\",\"\",'CEM Price Data'!H14)","v":325.12},{"$f":"IF('CEM Price Data'!I14=\"\",\"\",'CEM Price Data'!I14)","v":68.94},{"$f":"IF('CEM Price Data'!J14=\"\",\"\",'CEM Price Data'!J14)","v":77.14},{"$f":"IF('CEM Price Data'!K14=\"\",\"\",'CEM Price Data'!K14)","v":140.85},{"$f":"IF('CEM Price Data'!L14=\"\",\"\",'CEM Price Data'!L14)","v":304.7},{"$f":"IF('CEM Price Data'!M14=\"\",\"\",'CEM Price Data'!M14)","v":518.35},{"$f":"IF('CEM Price Data'!N14=\"\",\"\",'CEM Price Data'!N14)","v":116.06},{"$f":"IF('CEM Price Data'!O14=\"\",\"\",'CEM Price Data'!O14)","v":151.11000000000001},{"$f":"IF('CEM Price Data'!P14=\"\",\"\",'CEM Price Data'!P14)","v":104.71},{"$f":"IF('CEM Price Data'!Q14=\"\",\"\",'CEM Price Data'!Q14)","v":99.99},{"$f":"IF('CEM Price Data'!R14=\"\",\"\",'CEM Price Data'!R14)","v":156.04},{"$f":"IF('CEM Price Data'!S14=\"\",\"\",'CEM Price Data'!S14)","v":180.59},{"$f":"IF('CEM Price Data'!T14=\"\",\"\",'CEM Price Data'!T14)","v":86.27},{"$f":"IF('CEM Price Data'!U14=\"\",\"\",'CEM Price Data'!U14)","v":111.55},{"$f":"IF('CEM Price Data'!V14=\"\",\"\",'CEM Price Data'!V14)","v":498.48},{"$f":"IF('CEM Price Data'!W14=\"\",\"\",'CEM Price Data'!W14)","v":265.83},{"$f":"IF('CEM Price Data'!X14=\"\",\"\",'CEM Price Data'!X14)","v":310.64999999999998},{"$f":"IF('CEM Price Data'!Y14=\"\",\"\",'CEM Price Data'!Y14)","v":531.78},{"$f":"IF('CEM Price Data'!Z14=\"\",\"\",'CEM Price Data'!Z14)","v":309.39999999999998},{"$f":"IF('CEM Price Data'!AA14=\"\",\"\",'CEM Price Data'!AA14)","v":81.819999999999993},{"$f":"IF('CEM Price Data'!AB14=\"\",\"\",'CEM Price Data'!AB14)","v":126.58},{"$f":"IF('CEM Price Data'!AC14=\"\",\"\",'CEM Price Data'!AC14)","v":92.52},{"$f":"IF('CEM Price Data'!AD14=\"\",\"\",'CEM Price Data'!AD14)","v":127.95},{"$f":"IF('CEM Price Data'!AE14=\"\",\"\",'CEM Price Data'!AE14)","v":38.130000000000003},{"$f":"IF('CEM Price Data'!AF14=\"\",\"\",'CEM Price Data'!AF14)","v":248.68},{"$f":"IF('CEM Price Data'!AG14=\"\",\"\",'CEM Price Data'!AG14)","v":88.77},{"$f":"IF('CEM Price Data'!AH14=\"\",\"\",'CEM Price Data'!AH14)","v":6.12},{"$f":"IF('CEM Price Data'!AI14=\"\",\"\",'CEM Price Data'!AI14)","v":74},{"$f":"IF('CEM Price Data'!AJ14=\"\",\"\",'CEM Price Data'!AJ14)","v":567.23},{"$f":"IF('CEM Price Data'!AK14=\"\",\"\",'CEM Price Data'!AK14)","v":175.82},{"$f":"IF('CEM Price Data'!AL14=\"\",\"\",'CEM Price Data'!AL14)","v":200.86},{"$f":"IF('CEM Price Data'!AM14=\"\",\"\",'CEM Price Data'!AM14)","v":343.97},{"$f":"IF('CEM Price Data'!AN14=\"\",\"\",'CEM Price Data'!AN14)","v":266.23},{"$f":"IF('CEM Price Data'!AO14=\"\",\"\",'CEM Price Data'!AO14)","v":14.11}]
[{"$f":"IF('CEM Price Data'!B15=\"\",\"\",'CEM Price Data'!B15)","v":"2022-12-13"},{"$f":"IF('CEM Price Data'!C15=\"\",\"\",'CEM Price Data'!C15)","v":157.66},{"$f":"IF('CEM Price Data'!D15=\"\",\"\",'CEM Price Data'!D15)","v":111.53},{"$f":"IF('CEM Price Data'!E15=\"\",\"\",'CEM Price Data'!E15)","v":175.49},{"$f":"IF('CEM Price Data'!F15=\"\",\"\",'CEM Price Data'!F15)","v":130.38},{"$f":"IF('CEM Price Data'!G15=\"\",\"\",'CEM Price Data'!G15)","v":59.37},{"$f":"IF('CEM Price Data'!H15=\"\",\"\",'CEM Price Data'!H15)","v":325.25},{"$f":"IF('CEM Price Data'!I15=\"\",\"\",'CEM Price Data'!I15)","v":69.19},{"$f":"IF('CEM Price Data'!J15=\"\",\"\",'CEM Price Data'!J15)","v":77.349999999999994},{"$f":"IF('CEM Price Data'!K15=\"\",\"\",'CEM Price Data'!K15)","v":145.19999999999999},{"$f":"IF('CEM Price Data'!L15=\"\",\"\",'CEM Price Data'!L15)","v":298.72000000000003},{"$f":"IF('CEM Price Data'!M15=\"\",\"\",'CEM Price Data'!M15)","v":515.5},{"$f":"IF('CEM Price Data'!N15=\"\",\"\",'CEM Price Data'!N15)","v":118.13},{"$f":"IF('CEM Price Data'!O15=\"\",\"\",'CEM Price Data'!O15)","v":149.75},{"$f":"IF('CEM Price Data'!P15=\"\",\"\",'CEM Price Data'!P15)","v":103.19},{"$f":"IF('CEM Price Data'!Q15=\"\",\"\",'CEM Price Data'!Q15)","v":99.77},{"$f":"IF('CEM Price Data'!R15=\"\",\"\",'CEM Price Data'!R15)","v":157.12},{"$f":"IF('CEM Price Data'!S15=\"\",\"\",'CEM Price Data'!S15)","v":183.08},{"$f":"IF('CEM Price Data'!T15=\"\",\"\",'CEM Price Data'!T15)","v":86.6},{"$f":"IF('CEM Price Data'!U15=\"\",\"\",'CEM Price Data'!U15)","v":110.91},{"$f":"IF('CEM Price Data'!V15=\"\",\"\",'CEM Price Data'!V15)","v":512.02},{"$f":"IF('CEM Price Data'!W15=\"\",\"\",'CEM Price Data'!W15)","v":267.14999999999998},{"$f":"IF('CEM Price Data'!X15=\"\",\"\",'CEM Price Data'!X15)","v":315.23},{"$f":"IF('CEM Price Data'!Y15=\"\",\"\",'CEM Price Data'!Y15)","v":525.59},{"$f":"IF('CEM Price Data'!Z15=\"\",\"\",'CEM Price Data'!Z15)","v":304.64999999999998},{"$f":"IF('CEM Price Data'!AA15=\"\",\"\",'CEM Price Data'!AA15)","v":80.56},{"$f":"IF('CEM Price Data'!AB15=\"\",\"\",'CEM Price Data'!AB15)","v":128.28},{"$f":"IF('CEM Price Data'!AC15=\"\",\"\",'CEM Price Data'!AC15)","v":90.87},{"$f":"IF('CEM Price Data'!AD15=\"\",\"\",'CEM Price Data'!AD15)","v":128.97},{"$f":"IF('CEM Price Data'!AE15=\"\",\"\",'CEM Price Data'!AE15)","v":38.299999999999997},{"$f":"IF('CEM Price Data'!AF15=\"\",\"\",'CEM Price Data'!AF15)","v":258.86},{"$f":"IF('CEM Price Data'!AG15=\"\",\"\",'CEM Price Data'!AG15)","v":89.03},{"$f":"IF('CEM Price Data'!AH15=\"\",\"\",'CEM Price Data'!AH15)","v":6.16},{"$f":"IF('CEM Price Data'!AI15=\"\",\"\",'CEM Price Data'!AI15)","v":74.77},{"$f":"IF('CEM Price Data'!AJ15=\"\",\"\",'CEM Price Data'!AJ15)","v":571.38},{"$f":"IF('CEM Price Data'!AK15=\"\",\"\",'CEM Price Data'!AK15)","v":177.5},{"$f":"IF('CEM Price Data'!AL15=\"\",\"\",'CEM Price Data'!AL15)","v":202.35},{"$f":"IF('CEM Price Data'!AM15=\"\",\"\",'CEM Price Data'!AM15)","v":344.62},{"$f":"IF('CEM Price Data'!AN15=\"\",\"\",'CEM Price Data'!AN15)","v":268.67},{"$f":"IF('CEM Price Data'!AO15=\"\",\"\",'CEM Price Data'!AO15)","v":14.14}]
[{"$f":"IF('CEM Price Data'!B16=\"\",\"\",'CEM Price Data'!B16)","v":"2022-12-12"},{"$f":"IF('CEM Price Data'!C16=\"\",\"\",'CEM Price Data'!C16)","v":155.33000000000001},{"$f":"IF('CEM Price Data'!D16=\"\",\"\",'CEM Price Data'!D16)","v":109.49},{"$f":"IF('CEM Price Data'!E16=\"\",\"\",'CEM Price Data'!E16)","v":172.26},{"$f":"IF('CEM Price Data'!F16=\"\",\"\",'CEM Price Data'!F16)","v":132.1},{"$f":"IF('CEM Price Data'!G16=\"\",\"\",'CEM Price Data'!G16)","v":58.51},{"$f":"IF('CEM Price Data'!H16=\"\",\"\",'CEM Price Data'!H16)","v":319.51},{"$f":"IF('CEM Price Data'!I16=\"\",\"\",'CEM Price Data'!I16)","v":68.84},{"$f":"IF('CEM Price Data'!J16=\"\",\"\",'CEM Price Data'!J16)","v":78.89},{"$f":"IF('CEM Price Data'!K16=\"\",\"\",'CEM Price Data'!K16)","v":145.13},{"$f":"IF('CEM Price Data'!L16=\"\",\"\",'CEM Price Data'!L16)","v":298.63},{"$f":"IF('CEM Price Data'!M16=\"\",\"\",'CEM Price Data'!M16)","v":515.02},{"$f":"IF('CEM Price Data'!N16=\"\",\"\",'CEM Price Data'!N16)","v":115.91},{"$f":"IF('CEM Price Data'!O16=\"\",\"\",'CEM Price Data'!O16)","v":149},{"$f":"IF('CEM Price Data'!P16=\"\",\"\",'CEM Price Data'!P16)","v":103.05},{"$f":"IF('CEM Price Data'!Q16=\"\",\"\",'CEM Price Data'!Q16)","v":98.99},{"$f":"IF('CEM Price Data'!R16=\"\",\"\",'CEM Price Data'!R16)","v":155.87},{"$f":"IF('CEM Price Data'!S16=\"\",\"\",'CEM Price Data'!S16)","v":182.89},{"$f":"IF('CEM Price Data'!T16=\"\",\"\",'CEM Price Data'!T16)","v":85.98},{"$f":"IF('CEM Price Data'!U16=\"\",\"\",'CEM Price Data'!U16)","v":108.97},{"$f":"IF('CEM Price Data'!V16=\"\",\"\",'CEM Price Data'!V16)","v":497.27},{"$f":"IF('CEM Price Data'!W16=\"\",\"\",'CEM Price Data'!W16)","v":270.83999999999997},{"$f":"IF('CEM Price Data'!X16=\"\",\"\",'CEM Price Data'!X16)","v":314.24},{"$f":"IF('CEM Price Data'!Y16=\"\",\"\",'CEM Price Data'!Y16)","v":535.17999999999995},{"$f":"IF('CEM Price Data'!Z16=\"\",\"\",'CEM Price Data'!Z16)","v":301.8},{"$f":"IF('CEM Price Data'!AA16=\"\",\"\",'CEM Price Data'!AA16)","v":81.28},{"$f":"IF('CEM Price Data'!AB16=\"\",\"\",'CEM Price Data'!AB16)","v":129.94},{"$f":"IF('CEM Price Data'!AC16=\"\",\"\",'CEM Price Data'!AC16)","v":91.42},{"$f":"IF('CEM Price Data'!AD16=\"\",\"\",'CEM Price Data'!AD16)","v":128.53},{"$f":"IF('CEM Price Data'!AE16=\"\",\"\",'CEM Price Data'!AE16)","v":38.340000000000003},{"$f":"IF('CEM Price Data'!AF16=\"\",\"\",'CEM Price Data'!AF16)","v":253.88},{"$f":"IF('CEM Price Data'!AG16=\"\",\"\",'CEM Price Data'!AG16)","v":90.18},{"$f":"IF('CEM Price Data'!AH16=\"\",\"\",'CEM Price Data'!AH16)","v":6.15},{"$f":"IF('CEM Price Data'!AI16=\"\",\"\",'CEM Price Data'!AI16)","v":74.19},{"$f":"IF('CEM Price Data'!AJ16=\"\",\"\",'CEM Price Data'!AJ16)","v":567.6},{"$f":"IF('CEM Price Data'!AK16=\"\",\"\",'CEM Price Data'!AK16)","v":177.48},{"$f":"IF('CEM Price Data'!AL16=\"\",\"\",'CEM Price Data'!AL16)","v":199.69},{"$f":"IF('CEM Price Data'!AM16=\"\",\"\",'CEM Price Data'!AM16)","v":340.86},{"$f":"IF('CEM Price Data'!AN16=\"\",\"\",'CEM Price Data'!AN16)","v":266.33},{"$f":"IF('CEM Price Data'!AO16=\"\",\"\",'CEM Price Data'!AO16)","v":14.12}]
[{"$f":"IF('CEM Price Data'!B17=\"\",\"\",'CEM Price Data'!B17)","v":"2022-12-09"},{"$f":"IF('CEM Price Data'!C17=\"\",\"\",'CEM Price Data'!C17)","v":152.94999999999999},{"$f":"IF('CEM Price Data'!D17=\"\",\"\",'CEM Price Data'!D17)","v":107.51},{"$f":"IF('CEM Price Data'!E17=\"\",\"\",'CEM Price Data'!E17)","v":168.68},{"$f":"IF('CEM Price Data'!F17=\"\",\"\",'CEM Price Data'!F17)","v":130.36000000000001},{"$f":"IF('CEM Price Data'!G17=\"\",\"\",'CEM Price Data'!G17)","v":58.3},{"$f":"IF('CEM Price Data'!H17=\"\",\"\",'CEM Price Data'!H17)","v":314.41000000000003},{"$f":"IF('CEM Price Data'!I17=\"\",\"\",'CEM Price Data'!I17)","v":67.92},{"$f":"IF('CEM Price Data'!J17=\"\",\"\",'CEM Price Data'!J17)","v":78.83},{"$f":"IF('CEM Price Data'!K17=\"\",\"\",'CEM Price Data'!K17)","v":142.11000000000001},{"$f":"IF('CEM Price Data'!L17=\"\",\"\",'CEM Price Data'!L17)","v":300.52999999999997},{"$f":"IF('CEM Price Data'!M17=\"\",\"\",'CEM Price Data'!M17)","v":516.82000000000005},{"$f":"IF('CEM Price Data'!N17=\"\",\"\",'CEM Price Data'!N17)","v":116.05},{"$f":"IF('CEM Price Data'!O17=\"\",\"\",'CEM Price Data'!O17)","v":148.85},{"$f":"IF('CEM Price Data'!P17=\"\",\"\",'CEM Price Data'!P17)","v":102.78},{"$f":"IF('CEM Price Data'!Q17=\"\",\"\",'CEM Price Data'!Q17)","v":98.26},{"$f":"IF('CEM Price Data'!R17=\"\",\"\",'CEM Price Data'!R17)","v":156.27000000000001},{"$f":"IF('CEM Price Data'!S17=\"\",\"\",'CEM Price Data'!S17)","v":181.54},{"$f":"IF('CEM Price Data'!T17=\"\",\"\",'CEM Price Data'!T17)","v":85.28},{"$f":"IF('CEM Price Data'!U17=\"\",\"\",'CEM Price Data'!U17)","v":108.78},{"$f":"IF('CEM Price Data'!V17=\"\",\"\",'CEM Price Data'!V17)","v":492.55},{"$f":"IF('CEM Price Data'!W17=\"\",\"\",'CEM Price Data'!W17)","v":265.57},{"$f":"IF('CEM Price Data'!X17=\"\",\"\",'CEM Price Data'!X17)","v":315.49},{"$f":"IF('CEM Price Data'!Y17=\"\",\"\",'CEM Price Data'!Y17)","v":528.94000000000005},{"$f":"IF('CEM Price Data'!Z17=\"\",\"\",'CEM Price Data'!Z17)","v":292.23},{"$f":"IF('CEM Price Data'!AA17=\"\",\"\",'CEM Price Data'!AA17)","v":79.86},{"$f":"IF('CEM Price Data'!AB17=\"\",\"\",'CEM Price Data'!AB17)","v":129.38},{"$f":"IF('CEM Price Data'!AC17=\"\",\"\",'CEM Price Data'!AC17)","v":90.97},{"$f":"IF('CEM Price Data'!AD17=\"\",\"\",'CEM Price Data'!AD17)","v":127.28},{"$f":"IF('CEM Price Data'!AE17=\"\",\"\",'CEM Price Data'!AE17)","v":38.51},{"$f":"IF('CEM Price Data'!AF17=\"\",\"\",'CEM Price Data'!AF17)","v":252.88},{"$f":"IF('CEM Price Data'!AG17=\"\",\"\",'CEM Price Data'!AG17)","v":90.11},{"$f":"IF('CEM Price Data'!AH17=\"\",\"\",'CEM Price Data'!AH17)","v":6.11},{"$f":"IF('CEM Price Data'!AI17=\"\",\"\",'CEM Price Data'!AI17)","v":73.25},{"$f":"IF('CEM Price Data'!AJ17=\"\",\"\",'CEM Price Data'!AJ17)","v":560.23},{"$f":"IF('CEM Price Data'!AK17=\"\",\"\",'CEM Price Data'!AK17)","v":174.26},{"$f":"IF('CEM Price Data'!AL17=\"\",\"\",'CEM Price Data'!AL17)","v":197.67},{"$f":"IF('CEM Price Data'!AM17=\"\",\"\",'CEM Price Data'!AM17)","v":336.53},{"$f":"IF('CEM Price Data'!AN17=\"\",\"\",'CEM Price Data'!AN17)","v":262.95999999999998},{"$f":"IF('CEM Price Data'!AO17=\"\",\"\",'CEM Price Data'!AO17)","v":13.98}]
[{"$f":"IF('CEM Price Data'!B18=\"\",\"\",'CEM Price Data'!B18)","v":"2022-12-08"},{"$f":"IF('CEM Price Data'!C18=\"\",\"\",'CEM Price Data'!C18)","v":156.28},{"$f":"IF('CEM Price Data'!D18=\"\",\"\",'CEM Price Data'!D18)","v":106.92},{"$f":"IF('CEM Price Data'!E18=\"\",\"\",'CEM Price Data'!E18)","v":169.65},{"$f":"IF('CEM Price Data'!F18=\"\",\"\",'CEM Price Data'!F18)","v":130.03},{"$f":"IF('CEM Price Data'!G18=\"\",\"\",'CEM Price Data'!G18)","v":58.42},{"$f":"IF('CEM Price Data'!H18=\"\",\"\",'CEM Price Data'!H18)","v":319.86},{"$f":"IF('CEM Price Data'!I18=\"\",\"\",'CEM Price Data'!I18)","v":68.13},{"$f":"IF('CEM Price Data'!J18=\"\",\"\",'CEM Price Data'!J18)","v":79.88},{"$f":"IF('CEM Price Data'!K18=\"\",\"\",'CEM Price Data'!K18)","v":144.82},{"$f":"IF('CEM Price Data'!L18=\"\",\"\",'CEM Price Data'!L18)","v":304.83999999999997},{"$f":"IF('CEM Price Data'!M18=\"\",\"\",'CEM Price Data'!M18)","v":522.04999999999995},{"$f":"IF('CEM Price Data'!N18=\"\",\"\",'CEM Price Data'!N18)","v":115.17},{"$f":"IF('CEM Price Data'!O18=\"\",\"\",'CEM Price Data'!O18)","v":150.5},{"$f":"IF('CEM Price Data'!P18=\"\",\"\",'CEM Price Data'!P18)","v":103.5},{"$f":"IF('CEM Price Data'!Q18=\"\",\"\",'CEM Price Data'!Q18)","v":99.01},{"$f":"IF('CEM Price Data'!R18=\"\",\"\",'CEM Price Data'!R18)","v":160.13999999999999},{"$f":"IF('CEM Price Data'!S18=\"\",\"\",'CEM Price Data'!S18)","v":184.92},{"$f":"IF('CEM Price Data'!T18=\"\",\"\",'CEM Price Data'!T18)","v":85.65},{"$f":"IF('CEM Price Data'!U18=\"\",\"\",'CEM Price Data'!U18)","v":110.85},{"$f":"IF('CEM Price Data'!V18=\"\",\"\",'CEM Price Data'!V18)","v":499.98},{"$f":"IF('CEM Price Data'!W18=\"\",\"\",'CEM Price Data'!W18)","v":269.79000000000002},{"$f":"IF('CEM Price Data'!X18=\"\",\"\",'CEM Price Data'!X18)","v":316.99},{"$f":"IF('CEM Price Data'!Y18=\"\",\"\",'CEM Price Data'!Y18)","v":540.54999999999995},{"$f":"IF('CEM Price Data'!Z18=\"\",\"\",'CEM Price Data'!Z18)","v":287.27},{"$f":"IF('CEM Price Data'!AA18=\"\",\"\",'CEM Price Data'!AA18)","v":80.069999999999993},{"$f":"IF('CEM Price Data'!AB18=\"\",\"\",'CEM Price Data'!AB18)","v":131.18},{"$f":"IF('CEM Price Data'!AC18=\"\",\"\",'CEM Price Data'!AC18)","v":92.03},{"$f":"IF('CEM Price Data'!AD18=\"\",\"\",'CEM Price Data'!AD18)","v":128.79},{"$f":"IF('CEM Price Data'!AE18=\"\",\"\",'CEM Price Data'!AE18)","v":39.24},{"$f":"IF('CEM Price Data'!AF18=\"\",\"\",'CEM Price Data'!AF18)","v":254.45},{"$f":"IF('CEM Price Data'!AG18=\"\",\"\",'CEM Price Data'!AG18)","v":91},{"$f":"IF('CEM Price Data'!AH18=\"\",\"\",'CEM Price Data'!AH18)","v":6.16},{"$f":"IF('CEM Price Data'!AI18=\"\",\"\",'CEM Price Data'!AI18)","v":73.8},{"$f":"IF('CEM Price Data'!AJ18=\"\",\"\",'CEM Price Data'!AJ18)","v":567.95000000000005},{"$f":"IF('CEM Price Data'!AK18=\"\",\"\",'CEM Price Data'!AK18)","v":176.36},{"$f":"IF('CEM Price Data'!AL18=\"\",\"\",'CEM Price Data'!AL18)","v":197.4},{"$f":"IF('CEM Price Data'!AM18=\"\",\"\",'CEM Price Data'!AM18)","v":343.04},{"$f":"IF('CEM Price Data'!AN18=\"\",\"\",'CEM Price Data'!AN18)","v":263.8},{"$f":"IF('CEM Price Data'!AO18=\"\",\"\",'CEM Price Data'!AO18)","v":13.91}]
[{"$f":"IF('CEM Price Data'!B19=\"\",\"\",'CEM Price Data'!B19)","v":"2022-12-07"},{"$f":"IF('CEM Price Data'!C19=\"\",\"\",'CEM Price Data'!C19)","v":153.72999999999999},{"$f":"IF('CEM Price Data'!D19=\"\",\"\",'CEM Price Data'!D19)","v":104.81},{"$f":"IF('CEM Price Data'!E19=\"\",\"\",'CEM Price Data'!E19)","v":166.01},{"$f":"IF('CEM Price Data'!F19=\"\",\"\",'CEM Price Data'!F19)","v":129.05000000000001},{"$f":"IF('CEM Price Data'!G19=\"\",\"\",'CEM Price Data'!G19)","v":59.27},{"$f":"IF('CEM Price Data'!H19=\"\",\"\",'CEM Price Data'!H19)","v":315.58},{"$f":"IF('CEM Price Data'!I19=\"\",\"\",'CEM Price Data'!I19)","v":68.27},{"$f":"IF('CEM Price Data'!J19=\"\",\"\",'CEM Price Data'!J19)","v":79.930000000000007},{"$f":"IF('CEM Price Data'!K19=\"\",\"\",'CEM Price Data'!K19)","v":142.38999999999999},{"$f":"IF('CEM Price Data'!L19=\"\",\"\",'CEM Price Data'!L19)","v":304.82},{"$f":"IF('CEM Price Data'!M19=\"\",\"\",'CEM Price Data'!M19)","v":518.64},{"$f":"IF('CEM Price Data'!N19=\"\",\"\",'CEM Price Data'!N19)","v":113.09},{"$f":"IF('CEM Price Data'!O19=\"\",\"\",'CEM Price Data'!O19)","v":149},{"$f":"IF('CEM Price Data'!P19=\"\",\"\",'CEM Price Data'!P19)","v":101.58},{"$f":"IF('CEM Price Data'!Q19=\"\",\"\",'CEM Price Data'!Q19)","v":99.1},{"$f":"IF('CEM Price Data'!R19=\"\",\"\",'CEM Price Data'!R19)","v":157.13},{"$f":"IF('CEM Price Data'!S19=\"\",\"\",'CEM Price Data'!S19)","v":184.78},{"$f":"IF('CEM Price Data'!T19=\"\",\"\",'CEM Price Data'!T19)","v":85.35},{"$f":"IF('CEM Price Data'!U19=\"\",\"\",'CEM Price Data'!U19)","v":110.09},{"$f":"IF('CEM Price Data'!V19=\"\",\"\",'CEM Price Data'!V19)","v":500.4},{"$f":"IF('CEM Price Data'!W19=\"\",\"\",'CEM Price Data'!W19)","v":266.79000000000002},{"$f":"IF('CEM Price Data'!X19=\"\",\"\",'CEM Price Data'!X19)","v":316.92},{"$f":"IF('CEM Price Data'!Y19=\"\",\"\",'CEM Price Data'!Y19)","v":540.21},{"$f":"IF('CEM Price Data'!Z19=\"\",\"\",'CEM Price Data'!Z19)","v":286.64999999999998},{"$f":"IF('CEM Price Data'!AA19=\"\",\"\",'CEM Price Data'!AA19)","v":78.78},{"$f":"IF('CEM Price Data'!AB19=\"\",\"\",'CEM Price Data'!AB19)","v":130.47999999999999},{"$f":"IF('CEM Price Data'!AC19=\"\",\"\",'CEM Price Data'!AC19)","v":92.39},{"$f":"IF('CEM Price Data'!AD19=\"\",\"\",'CEM Price Data'!AD19)","v":127.86},{"$f":"IF('CEM Price Data'!AE19=\"\",\"\",'CEM Price Data'!AE19)","v":39.479999999999997},{"$f":"IF('CEM Price Data'!AF19=\"\",\"\",'CEM Price Data'!AF19)","v":251.12},{"$f":"IF('CEM Price Data'!AG19=\"\",\"\",'CEM Price Data'!AG19)","v":90.56},{"$f":"IF('CEM Price Data'!AH19=\"\",\"\",'CEM Price Data'!AH19)","v":6.2},{"$f":"IF('CEM Price Data'!AI19=\"\",\"\",'CEM Price Data'!AI19)","v":73.38},{"$f":"IF('CEM Price Data'!AJ19=\"\",\"\",'CEM Price Data'!AJ19)","v":558.14},{"$f":"IF('CEM Price Data'!AK19=\"\",\"\",'CEM Price Data'!AK19)","v":173.75},{"$f":"IF('CEM Price Data'!AL19=\"\",\"\",'CEM Price Data'!AL19)","v":195.99},{"$f":"IF('CEM Price Data'!AM19=\"\",\"\",'CEM Price Data'!AM19)","v":340.64},{"$f":"IF('CEM Price Data'!AN19=\"\",\"\",'CEM Price Data'!AN19)","v":256.66000000000003},{"$f":"IF('CEM Price Data'!AO19=\"\",\"\",'CEM Price Data'!AO19)","v":13.77}]
[{"$f":"IF('CEM Price Data'!B20=\"\",\"\",'CEM Price Data'!B20)","v":"2022-12-06"},{"$f":"IF('CEM Price Data'!C20=\"\",\"\",'CEM Price Data'!C20)","v":151.35},{"$f":"IF('CEM Price Data'!D20=\"\",\"\",'CEM Price Data'!D20)","v":103.86},{"$f":"IF('CEM Price Data'!E20=\"\",\"\",'CEM Price Data'!E20)","v":166.51},{"$f":"IF('CEM Price Data'!F20=\"\",\"\",'CEM Price Data'!F20)","v":129.31},{"$f":"IF('CEM Price Data'!G20=\"\",\"\",'CEM Price Data'!G20)","v":59.37},{"$f":"IF('CEM Price Data'!H20=\"\",\"\",'CEM Price Data'!H20)","v":312.10000000000002},{"$f":"IF('CEM Price Data'!I20=\"\",\"\",'CEM Price Data'!I20)","v":73.650000000000006},{"$f":"IF('CEM Price Data'!J20=\"\",\"\",'CEM Price Data'!J20)","v":79.92},{"$f":"IF('CEM Price Data'!K20=\"\",\"\",'CEM Price Data'!K20)","v":143.33000000000001},{"$f":"IF('CEM Price Data'!L20=\"\",\"\",'CEM Price Data'!L20)","v":311.02},{"$f":"IF('CEM Price Data'!M20=\"\",\"\",'CEM Price Data'!M20)","v":519.75},{"$f":"IF('CEM Price Data'!N20=\"\",\"\",'CEM Price Data'!N20)","v":113.77},{"$f":"IF('CEM Price Data'!O20=\"\",\"\",'CEM Price Data'!O20)","v":148.97},{"$f":"IF('CEM Price Data'!P20=\"\",\"\",'CEM Price Data'!P20)","v":101.23},{"$f":"IF('CEM Price Data'!Q20=\"\",\"\",'CEM Price Data'!Q20)","v":97.95},{"$f":"IF('CEM Price Data'!R20=\"\",\"\",'CEM Price Data'!R20)","v":158.08000000000001},{"$f":"IF('CEM Price Data'!S20=\"\",\"\",'CEM Price Data'!S20)","v":183.49},{"$f":"IF('CEM Price Data'!T20=\"\",\"\",'CEM Price Data'!T20)","v":84.38},{"$f":"IF('CEM Price Data'!U20=\"\",\"\",'CEM Price Data'!U20)","v":108.93},{"$f":"IF('CEM Price Data'!V20=\"\",\"\",'CEM Price Data'!V20)","v":499.9},{"$f":"IF('CEM Price Data'!W20=\"\",\"\",'CEM Price Data'!W20)","v":266.17},{"$f":"IF('CEM Price Data'!X20=\"\",\"\",'CEM Price Data'!X20)","v":316.88},{"$f":"IF('CEM Price Data'!Y20=\"\",\"\",'CEM Price Data'!Y20)","v":531.80999999999995},{"$f":"IF('CEM Price Data'!Z20=\"\",\"\",'CEM Price Data'!Z20)","v":287.12},{"$f":"IF('CEM Price Data'!AA20=\"\",\"\",'CEM Price Data'!AA20)","v":78.91},{"$f":"IF('CEM Price Data'!AB20=\"\",\"\",'CEM Price Data'!AB20)","v":130.97},{"$f":"IF('CEM Price Data'!AC20=\"\",\"\",'CEM Price Data'!AC20)","v":93.35},{"$f":"IF('CEM Price Data'!AD20=\"\",\"\",'CEM Price Data'!AD20)","v":128.25},{"$f":"IF('CEM Price Data'!AE20=\"\",\"\",'CEM Price Data'!AE20)","v":39.21},{"$f":"IF('CEM Price Data'!AF20=\"\",\"\",'CEM Price Data'!AF20)","v":253.46},{"$f":"IF('CEM Price Data'!AG20=\"\",\"\",'CEM Price Data'!AG20)","v":92.02},{"$f":"IF('CEM Price Data'!AH20=\"\",\"\",'CEM Price Data'!AH20)","v":6.15},{"$f":"IF('CEM Price Data'!AI20=\"\",\"\",'CEM Price Data'!AI20)","v":73.510000000000005},{"$f":"IF('CEM Price Data'!AJ20=\"\",\"\",'CEM Price Data'!AJ20)","v":550.53},{"$f":"IF('CEM Price Data'!AK20=\"\",\"\",'CEM Price Data'!AK20)","v":174.34},{"$f":"IF('CEM Price Data'!AL20=\"\",\"\",'CEM Price Data'!AL20)","v":197.45},{"$f":"IF('CEM Price Data'!AM20=\"\",\"\",'CEM Price Data'!AM20)","v":337.59},{"$f":"IF('CEM Price Data'!AN20=\"\",\"\",'CEM Price Data'!AN20)","v":253.91},{"$f":"IF('CEM Price Data'!AO20=\"\",\"\",'CEM Price Data'!AO20)","v":13.84}]
[{"$f":"IF('CEM Price Data'!B21=\"\",\"\",'CEM Price Data'!B21)","v":"2022-12-05"},{"$f":"IF('CEM Price Data'!C21=\"\",\"\",'CEM Price Data'!C21)","v":152.69999999999999},{"$f":"IF('CEM Price Data'!D21=\"\",\"\",'CEM Price Data'!D21)","v":105.41},{"$f":"IF('CEM Price Data'!E21=\"\",\"\",'CEM Price Data'!E21)","v":167.84},{"$f":"IF('CEM Price Data'!F21=\"\",\"\",'CEM Price Data'!F21)","v":129.55000000000001},{"$f":"IF('CEM Price Data'!G21=\"\",\"\",'CEM Price Data'!G21)","v":59.82},{"$f":"IF('CEM Price Data'!H21=\"\",\"\",'CEM Price Data'!H21)","v":314.97000000000003},{"$f":"IF('CEM Price Data'!I21=\"\",\"\",'CEM Price Data'!I21)","v":74.02},{"$f":"IF('CEM Price Data'!J21=\"\",\"\",'CEM Price Data'!J21)","v":80.7},{"$f":"IF('CEM Price Data'!K21=\"\",\"\",'CEM Price Data'!K21)","v":144.97999999999999},{"$f":"IF('CEM Price Data'!L21=\"\",\"\",'CEM Price Data'!L21)","v":312.95},{"$f":"IF('CEM Price Data'!M21=\"\",\"\",'CEM Price Data'!M21)","v":522.24},{"$f":"IF('CEM Price Data'!N21=\"\",\"\",'CEM Price Data'!N21)","v":118.88},{"$f":"IF('CEM Price Data'!O21=\"\",\"\",'CEM Price Data'!O21)","v":148.91999999999999},{"$f":"IF('CEM Price Data'!P21=\"\",\"\",'CEM Price Data'!P21)","v":104.11},{"$f":"IF('CEM Price Data'!Q21=\"\",\"\",'CEM Price Data'!Q21)","v":99.51},{"$f":"IF('CEM Price Data'!R21=\"\",\"\",'CEM Price Data'!R21)","v":159.4},{"$f":"IF('CEM Price Data'!S21=\"\",\"\",'CEM Price Data'!S21)","v":188.93},{"$f":"IF('CEM Price Data'!T21=\"\",\"\",'CEM Price Data'!T21)","v":84.05},{"$f":"IF('CEM Price Data'!U21=\"\",\"\",'CEM Price Data'!U21)","v":110.01},{"$f":"IF('CEM Price Data'!V21=\"\",\"\",'CEM Price Data'!V21)","v":504.49},{"$f":"IF('CEM Price Data'!W21=\"\",\"\",'CEM Price Data'!W21)","v":268.23},{"$f":"IF('CEM Price Data'!X21=\"\",\"\",'CEM Price Data'!X21)","v":319.38},{"$f":"IF('CEM Price Data'!Y21=\"\",\"\",'CEM Price Data'!Y21)","v":541.42999999999995},{"$f":"IF('CEM Price Data'!Z21=\"\",\"\",'CEM Price Data'!Z21)","v":289.76},{"$f":"IF('CEM Price Data'!AA21=\"\",\"\",'CEM Price Data'!AA21)","v":79.430000000000007},{"$f":"IF('CEM Price Data'!AB21=\"\",\"\",'CEM Price Data'!AB21)","v":131.26},{"$f":"IF('CEM Price Data'!AC21=\"\",\"\",'CEM Price Data'!AC21)","v":94.75},{"$f":"IF('CEM Price Data'!AD21=\"\",\"\",'CEM Price Data'!AD21)","v":129.33000000000001},{"$f":"IF('CEM Price Data'!AE21=\"\",\"\",'CEM Price Data'!AE21)","v":39.6},{"$f":"IF('CEM Price Data'!AF21=\"\",\"\",'CEM Price Data'!AF21)","v":253.59},{"$f":"IF('CEM Price Data'!AG21=\"\",\"\",'CEM Price Data'!AG21)","v":92.61},{"$f":"IF('CEM Price Data'!AH21=\"\",\"\",'CEM Price Data'!AH21)","v":6.18},{"$f":"IF('CEM Price Data'!AI21=\"\",\"\",'CEM Price Data'!AI21)","v":74.66},{"$f":"IF('CEM Price Data'!AJ21=\"\",\"\",'CEM Price Data'!AJ21)","v":557.21},{"$f":"IF('CEM Price Data'!AK21=\"\",\"\",'CEM Price Data'!AK21)","v":177.39},{"$f":"IF('CEM Price Data'!AL21=\"\",\"\",'CEM Price Data'!AL21)","v":197.29},{"$f":"IF('CEM Price Data'!AM21=\"\",\"\",'CEM Price Data'!AM21)","v":340.29},{"$f":"IF('CEM Price Data'!AN21=\"\",\"\",'CEM Price Data'!AN21)","v":257.06},{"$f":"IF('CEM Price Data'!AO21=\"\",\"\",'CEM Price Data'!AO21)","v":14.15}]
[{"$f":"IF('CEM Price Data'!B22=\"\",\"\",'CEM Price Data'!B22)","v":"2022-12-02"},{"$f":"IF('CEM Price Data'!C22=\"\",\"\",'CEM Price Data'!C22)","v":155.66999999999999},{"$f":"IF('CEM Price Data'!D22=\"\",\"\",'CEM Price Data'!D22)","v":108.09},{"$f":"IF('CEM Price Data'!E22=\"\",\"\",'CEM Price Data'!E22)","v":168.63},{"$f":"IF('CEM Price Data'!F22=\"\",\"\",'CEM Price Data'!F22)","v":128.47999999999999},{"$f":"IF('CEM Price Data'!G22=\"\",\"\",'CEM Price Data'!G22)","v":60.38},{"$f":"IF('CEM Price Data'!H22=\"\",\"\",'CEM Price Data'!H22)","v":318.44},{"$f":"IF('CEM Price Data'!I22=\"\",\"\",'CEM Price Data'!I22)","v":74.510000000000005},{"$f":"IF('CEM Price Data'!J22=\"\",\"\",'CEM Price Data'!J22)","v":81.13},{"$f":"IF('CEM Price Data'!K22=\"\",\"\",'CEM Price Data'!K22)","v":148.99},{"$f":"IF('CEM Price Data'!L22=\"\",\"\",'CEM Price Data'!L22)","v":315.57},{"$f":"IF('CEM Price Data'!M22=\"\",\"\",'CEM Price Data'!M22)","v":524.1},{"$f":"IF('CEM Price Data'!N22=\"\",\"\",'CEM Price Data'!N22)","v":122.04},{"$f":"IF('CEM Price Data'!O22=\"\",\"\",'CEM Price Data'!O22)","v":150.46},{"$f":"IF('CEM Price Data'!P22=\"\",\"\",'CEM Price Data'!P22)","v":103.74},{"$f":"IF('CEM Price Data'!Q22=\"\",\"\",'CEM Price Data'!Q22)","v":100.45},{"$f":"IF('CEM Price Data'!R22=\"\",\"\",'CEM Price Data'!R22)","v":163.82},{"$f":"IF('CEM Price Data'!S22=\"\",\"\",'CEM Price Data'!S22)","v":191.6},{"$f":"IF('CEM Price Data'!T22=\"\",\"\",'CEM Price Data'!T22)","v":86.38},{"$f":"IF('CEM Price Data'!U22=\"\",\"\",'CEM Price Data'!U22)","v":110.04},{"$f":"IF('CEM Price Data'!V22=\"\",\"\",'CEM Price Data'!V22)","v":518.83000000000004},{"$f":"IF('CEM Price Data'!W22=\"\",\"\",'CEM Price Data'!W22)","v":272.7},{"$f":"IF('CEM Price Data'!X22=\"\",\"\",'CEM Price Data'!X22)","v":322.75},{"$f":"IF('CEM Price Data'!Y22=\"\",\"\",'CEM Price Data'!Y22)","v":545.6},{"$f":"IF('CEM Price Data'!Z22=\"\",\"\",'CEM Price Data'!Z22)","v":302.85000000000002},{"$f":"IF('CEM Price Data'!AA22=\"\",\"\",'CEM Price Data'!AA22)","v":83.35},{"$f":"IF('CEM Price Data'!AB22=\"\",\"\",'CEM Price Data'!AB22)","v":132.51},{"$f":"IF('CEM Price Data'!AC22=\"\",\"\",'CEM Price Data'!AC22)","v":95.75},{"$f":"IF('CEM Price Data'!AD22=\"\",\"\",'CEM Price Data'!AD22)","v":131.85},{"$f":"IF('CEM Price Data'!AE22=\"\",\"\",'CEM Price Data'!AE22)","v":40.479999999999997},{"$f":"IF('CEM Price Data'!AF22=\"\",\"\",'CEM Price Data'!AF22)","v":257.75},{"$f":"IF('CEM Price Data'!AG22=\"\",\"\",'CEM Price Data'!AG22)","v":95.08},{"$f":"IF('CEM Price Data'!AH22=\"\",\"\",'CEM Price Data'!AH22)","v":6.24},{"$f":"IF('CEM Price Data'!AI22=\"\",\"\",'CEM Price Data'!AI22)","v":75.650000000000006},{"$f":"IF('CEM Price Data'!AJ22=\"\",\"\",'CEM Price Data'!AJ22)","v":563},{"$f":"IF('CEM Price Data'!AK22=\"\",\"\",'CEM Price Data'!AK22)","v":177.66},{"$f":"IF('CEM Price Data'!AL22=\"\",\"\",'CEM Price Data'!AL22)","v":202.1},{"$f":"IF('CEM Price Data'!AM22=\"\",\"\",'CEM Price Data'!AM22)","v":347.37},{"$f":"IF('CEM Price Data'!AN22=\"\",\"\",'CEM Price Data'!AN22)","v":266.39999999999998},{"$f":"IF('CEM Price Data'!AO22=\"\",\"\",'CEM Price Data'!AO22)","v":14.44}]
[{"$f":"IF('CEM Price Data'!B23=\"\",\"\",'CEM Price Data'!B23)","v":"2022-12-01"},{"$f":"IF('CEM Price Data'!C23=\"\",\"\",'CEM Price Data'!C23)","v":156.12},{"$f":"IF('CEM Price Data'!D23=\"\",\"\",'CEM Price Data'!D23)","v":107.93},{"$f":"IF('CEM Price Data'!E23=\"\",\"\",'CEM Price Data'!E23)","v":171.48},{"$f":"IF('CEM Price Data'!F23=\"\",\"\",'CEM Price Data'!F23)","v":128.01},{"$f":"IF('CEM Price Data'!G23=\"\",\"\",'CEM Price Data'!G23)","v":60.48},{"$f":"IF('CEM Price Data'!H23=\"\",\"\",'CEM Price Data'!H23)","v":312.04000000000002},{"$f":"IF('CEM Price Data'!I23=\"\",\"\",'CEM Price Data'!I23)","v":74.05},{"$f":"IF('CEM Price Data'!J23=\"\",\"\",'CEM Price Data'!J23)","v":80.88},{"$f":"IF('CEM Price Data'!K23=\"\",\"\",'CEM Price Data'!K23)","v":149.86000000000001},{"$f":"IF('CEM Price Data'!L23=\"\",\"\",'CEM Price Data'!L23)","v":313.70999999999998},{"$f":"IF('CEM Price Data'!M23=\"\",\"\",'CEM Price Data'!M23)","v":519.02},{"$f":"IF('CEM Price Data'!N23=\"\",\"\",'CEM Price Data'!N23)","v":122.09},{"$f":"IF('CEM Price Data'!O23=\"\",\"\",'CEM Price Data'!O23)","v":152.61000000000001},{"$f":"IF('CEM Price Data'!P23=\"\",\"\",'CEM Price Data'!P23)","v":102.93},{"$f":"IF('CEM Price Data'!Q23=\"\",\"\",'CEM Price Data'!Q23)","v":98.05},{"$f":"IF('CEM Price Data'!R23=\"\",\"\",'CEM Price Data'!R23)","v":163.62},{"$f":"IF('CEM Price Data'!S23=\"\",\"\",'CEM Price Data'!S23)","v":190.73},{"$f":"IF('CEM Price Data'!T23=\"\",\"\",'CEM Price Data'!T23)","v":85.73},{"$f":"IF('CEM Price Data'!U23=\"\",\"\",'CEM Price Data'!U23)","v":109.8},{"$f":"IF('CEM Price Data'!V23=\"\",\"\",'CEM Price Data'!V23)","v":521.39},{"$f":"IF('CEM Price Data'!W23=\"\",\"\",'CEM Price Data'!W23)","v":271.77999999999997},{"$f":"IF('CEM Price Data'!X23=\"\",\"\",'CEM Price Data'!X23)","v":318.87},{"$f":"IF('CEM Price Data'!Y23=\"\",\"\",'CEM Price Data'!Y23)","v":530.29999999999995},{"$f":"IF('CEM Price Data'!Z23=\"\",\"\",'CEM Price Data'!Z23)","v":300.89},{"$f":"IF('CEM Price Data'!AA23=\"\",\"\",'CEM Price Data'!AA23)","v":84.11},{"$f":"IF('CEM Price Data'!AB23=\"\",\"\",'CEM Price Data'!AB23)","v":131.26},{"$f":"IF('CEM Price Data'!AC23=\"\",\"\",'CEM Price Data'!AC23)","v":94.09},{"$f":"IF('CEM Price Data'!AD23=\"\",\"\",'CEM Price Data'!AD23)","v":129.78},{"$f":"IF('CEM Price Data'!AE23=\"\",\"\",'CEM Price Data'!AE23)","v":40.39},{"$f":"IF('CEM Price Data'!AF23=\"\",\"\",'CEM Price Data'!AF23)","v":251.61},{"$f":"IF('CEM Price Data'!AG23=\"\",\"\",'CEM Price Data'!AG23)","v":94.42},{"$f":"IF('CEM Price Data'!AH23=\"\",\"\",'CEM Price Data'!AH23)","v":6.41},{"$f":"IF('CEM Price Data'!AI23=\"\",\"\",'CEM Price Data'!AI23)","v":74.489999999999995},{"$f":"IF('CEM Price Data'!AJ23=\"\",\"\",'CEM Price Data'!AJ23)","v":564.55999999999995},{"$f":"IF('CEM Price Data'!AK23=\"\",\"\",'CEM Price Data'!AK23)","v":177.5},{"$f":"IF('CEM Price Data'!AL23=\"\",\"\",'CEM Price Data'!AL23)","v":204.57},{"$f":"IF('CEM Price Data'!AM23=\"\",\"\",'CEM Price Data'!AM23)","v":346.93},{"$f":"IF('CEM Price Data'!AN23=\"\",\"\",'CEM Price Data'!AN23)","v":269.94},{"$f":"IF('CEM Price Data'!AO23=\"\",\"\",'CEM Price Data'!AO23)","v":14.47}]
[{"$f":"IF('CEM Price Data'!B24=\"\",\"\",'CEM Price Data'!B24)","v":"2022-11-30"},{"$f":"IF('CEM Price Data'!C24=\"\",\"\",'CEM Price Data'!C24)","v":154.97999999999999},{"$f":"IF('CEM Price Data'!D24=\"\",\"\",'CEM Price Data'!D24)","v":107.58},{"$f":"IF('CEM Price Data'!E24=\"\",\"\",'CEM Price Data'!E24)","v":171.91},{"$f":"IF('CEM Price Data'!F24=\"\",\"\",'CEM Price Data'!F24)","v":128.22},{"$f":"IF('CEM Price Data'!G24=\"\",\"\",'CEM Price Data'!G24)","v":60.74},{"$f":"IF('CEM Price Data'!H24=\"\",\"\",'CEM Price Data'!H24)","v":310.16000000000003},{"$f":"IF('CEM Price Data'!I24=\"\",\"\",'CEM Price Data'!I24)","v":73.02},{"$f":"IF('CEM Price Data'!J24=\"\",\"\",'CEM Price Data'!J24)","v":80.28},{"$f":"IF('CEM Price Data'!K24=\"\",\"\",'CEM Price Data'!K24)","v":149.11000000000001},{"$f":"IF('CEM Price Data'!L24=\"\",\"\",'CEM Price Data'!L24)","v":312.3},{"$f":"IF('CEM Price Data'!M24=\"\",\"\",'CEM Price Data'!M24)","v":520},{"$f":"IF('CEM Price Data'!N24=\"\",\"\",'CEM Price Data'!N24)","v":120.95},{"$f":"IF('CEM Price Data'!O24=\"\",\"\",'CEM Price Data'!O24)","v":151.83000000000001},{"$f":"IF('CEM Price Data'!P24=\"\",\"\",'CEM Price Data'!P24)","v":103.41},{"$f":"IF('CEM Price Data'!Q24=\"\",\"\",'CEM Price Data'!Q24)","v":97.97},{"$f":"IF('CEM Price Data'!R24=\"\",\"\",'CEM Price Data'!R24)","v":164.02},{"$f":"IF('CEM Price Data'!S24=\"\",\"\",'CEM Price Data'!S24)","v":189.35},{"$f":"IF('CEM Price Data'!T24=\"\",\"\",'CEM Price Data'!T24)","v":85.18},{"$f":"IF('CEM Price Data'!U24=\"\",\"\",'CEM Price Data'!U24)","v":110.12},{"$f":"IF('CEM Price Data'!V24=\"\",\"\",'CEM Price Data'!V24)","v":507.83},{"$f":"IF('CEM Price Data'!W24=\"\",\"\",'CEM Price Data'!W24)","v":272.2},{"$f":"IF('CEM Price Data'!X24=\"\",\"\",'CEM Price Data'!X24)","v":316.02},{"$f":"IF('CEM Price Data'!Y24=\"\",\"\",'CEM Price Data'!Y24)","v":533.29},{"$f":"IF('CEM Price Data'!Z24=\"\",\"\",'CEM Price Data'!Z24)","v":302.61},{"$f":"IF('CEM Price Data'!AA24=\"\",\"\",'CEM Price Data'!AA24)","v":83.03},{"$f":"IF('CEM Price Data'!AB24=\"\",\"\",'CEM Price Data'!AB24)","v":132.15},{"$f":"IF('CEM Price Data'!AC24=\"\",\"\",'CEM Price Data'!AC24)","v":93.61},{"$f":"IF('CEM Price Data'!AD24=\"\",\"\",'CEM Price Data'!AD24)","v":130.07},{"$f":"IF('CEM Price Data'!AE24=\"\",\"\",'CEM Price Data'!AE24)","v":40.44},{"$f":"IF('CEM Price Data'!AF24=\"\",\"\",'CEM Price Data'!AF24)","v":249.18},{"$f":"IF('CEM Price Data'!AG24=\"\",\"\",'CEM Price Data'!AG24)","v":96.12},{"$f":"IF('CEM Price Data'!AH24=\"\",\"\",'CEM Price Data'!AH24)","v":6.49},{"$f":"IF('CEM Price Data'!AI24=\"\",\"\",'CEM Price Data'!AI24)","v":74.709999999999994},{"$f":"IF('CEM Price Data'!AJ24=\"\",\"\",'CEM Price Data'!AJ24)","v":560.22},{"$f":"IF('CEM Price Data'!AK24=\"\",\"\",'CEM Price Data'!AK24)","v":180.46},{"$f":"IF('CEM Price Data'!AL24=\"\",\"\",'CEM Price Data'!AL24)","v":199.81},{"$f":"IF('CEM Price Data'!AM24=\"\",\"\",'CEM Price Data'!AM24)","v":346.6},{"$f":"IF('CEM Price Data'!AN24=\"\",\"\",'CEM Price Data'!AN24)","v":268.98},{"$f":"IF('CEM Price Data'!AO24=\"\",\"\",'CEM Price Data'!AO24)","v":14.66}]
[{"$f":"IF('CEM Price Data'!B25=\"\",\"\",'CEM Price Data'!B25)","v":"2022-11-29"},{"$f":"IF('CEM Price Data'!C25=\"\",\"\",'CEM Price Data'!C25)","v":150.94},{"$f":"IF('CEM Price Data'!D25=\"\",\"\",'CEM Price Data'!D25)","v":105},{"$f":"IF('CEM Price Data'!E25=\"\",\"\",'CEM Price Data'!E25)","v":163.89},{"$f":"IF('CEM Price Data'!F25=\"\",\"\",'CEM Price Data'!F25)","v":126.39},{"$f":"IF('CEM Price Data'!G25=\"\",\"\",'CEM Price Data'!G25)","v":60.49},{"$f":"IF('CEM Price Data'!H25=\"\",\"\",'CEM Price Data'!H25)","v":302.18},{"$f":"IF('CEM Price Data'!I25=\"\",\"\",'CEM Price Data'!I25)","v":71.12},{"$f":"IF('CEM Price Data'!J25=\"\",\"\",'CEM Price Data'!J25)","v":79.03},{"$f":"IF('CEM Price Data'!K25=\"\",\"\",'CEM Price Data'!K25)","v":142.82},{"$f":"IF('CEM Price Data'!L25=\"\",\"\",'CEM Price Data'!L25)","v":307.11},{"$f":"IF('CEM Price Data'!M25=\"\",\"\",'CEM Price Data'!M25)","v":511.71},{"$f":"IF('CEM Price Data'!N25=\"\",\"\",'CEM Price Data'!N25)","v":118.83},{"$f":"IF('CEM Price Data'!O25=\"\",\"\",'CEM Price Data'!O25)","v":149.01},{"$f":"IF('CEM Price Data'!P25=\"\",\"\",'CEM Price Data'!P25)","v":100.28},{"$f":"IF('CEM Price Data'!Q25=\"\",\"\",'CEM Price Data'!Q25)","v":96.71},{"$f":"IF('CEM Price Data'!R25=\"\",\"\",'CEM Price Data'!R25)","v":159.63999999999999},{"$f":"IF('CEM Price Data'!S25=\"\",\"\",'CEM Price Data'!S25)","v":185.9},{"$f":"IF('CEM Price Data'!T25=\"\",\"\",'CEM Price Data'!T25)","v":83.75},{"$f":"IF('CEM Price Data'!U25=\"\",\"\",'CEM Price Data'!U25)","v":108.84},{"$f":"IF('CEM Price Data'!V25=\"\",\"\",'CEM Price Data'!V25)","v":486.32},{"$f":"IF('CEM Price Data'!W25=\"\",\"\",'CEM Price Data'!W25)","v":264.45999999999998},{"$f":"IF('CEM Price Data'!X25=\"\",\"\",'CEM Price Data'!X25)","v":309.2},{"$f":"IF('CEM Price Data'!Y25=\"\",\"\",'CEM Price Data'!Y25)","v":528.35},{"$f":"IF('CEM Price Data'!Z25=\"\",\"\",'CEM Price Data'!Z25)","v":292.07},{"$f":"IF('CEM Price Data'!AA25=\"\",\"\",'CEM Price Data'!AA25)","v":80.849999999999994},{"$f":"IF('CEM Price Data'!AB25=\"\",\"\",'CEM Price Data'!AB25)","v":131.12},{"$f":"IF('CEM Price Data'!AC25=\"\",\"\",'CEM Price Data'!AC25)","v":92.77},{"$f":"IF('CEM Price Data'!AD25=\"\",\"\",'CEM Price Data'!AD25)","v":127.49},{"$f":"IF('CEM Price Data'!AE25=\"\",\"\",'CEM Price Data'!AE25)","v":39.83},{"$f":"IF('CEM Price Data'!AF25=\"\",\"\",'CEM Price Data'!AF25)","v":241.57},{"$f":"IF('CEM Price Data'!AG25=\"\",\"\",'CEM Price Data'!AG25)","v":94.71},{"$f":"IF('CEM Price Data'!AH25=\"\",\"\",'CEM Price Data'!AH25)","v":6.41},{"$f":"IF('CEM Price Data'!AI25=\"\",\"\",'CEM Price Data'!AI25)","v":73.510000000000005},{"$f":"IF('CEM Price Data'!AJ25=\"\",\"\",'CEM Price Data'!AJ25)","v":539.75},{"$f":"IF('CEM Price Data'!AK25=\"\",\"\",'CEM Price Data'!AK25)","v":172.98},{"$f":"IF('CEM Price Data'!AL25=\"\",\"\",'CEM Price Data'!AL25)","v":194.96},{"$f":"IF('CEM Price Data'!AM25=\"\",\"\",'CEM Price Data'!AM25)","v":330.16},{"$f":"IF('CEM Price Data'!AN25=\"\",\"\",'CEM Price Data'!AN25)","v":269.3},{"$f":"IF('CEM Price Data'!AO25=\"\",\"\",'CEM Price Data'!AO25)","v":14.47}]
[{"$f":"IF('CEM Price Data'!B26=\"\",\"\",'CEM Price Data'!B26)","v":"2022-11-28"},{"$f":"IF('CEM Price Data'!C26=\"\",\"\",'CEM Price Data'!C26)","v":152.30000000000001},{"$f":"IF('CEM Price Data'!D26=\"\",\"\",'CEM Price Data'!D26)","v":105.39},{"$f":"IF('CEM Price Data'!E26=\"\",\"\",'CEM Price Data'!E26)","v":164.01},{"$f":"IF('CEM Price Data'!F26=\"\",\"\",'CEM Price Data'!F26)","v":125.22},{"$f":"IF('CEM Price Data'!G26=\"\",\"\",'CEM Price Data'!G26)","v":59.76},{"$f":"IF('CEM Price Data'!H26=\"\",\"\",'CEM Price Data'!H26)","v":304.45999999999998},{"$f":"IF('CEM Price Data'!I26=\"\",\"\",'CEM Price Data'!I26)","v":71.930000000000007},{"$f":"IF('CEM Price Data'!J26=\"\",\"\",'CEM Price Data'!J26)","v":79.14},{"$f":"IF('CEM Price Data'!K26=\"\",\"\",'CEM Price Data'!K26)","v":146.5},{"$f":"IF('CEM Price Data'!L26=\"\",\"\",'CEM Price Data'!L26)","v":308.43},{"$f":"IF('CEM Price Data'!M26=\"\",\"\",'CEM Price Data'!M26)","v":510.72},{"$f":"IF('CEM Price Data'!N26=\"\",\"\",'CEM Price Data'!N26)","v":118.15},{"$f":"IF('CEM Price Data'!O26=\"\",\"\",'CEM Price Data'!O26)","v":149.07},{"$f":"IF('CEM Price Data'!P26=\"\",\"\",'CEM Price Data'!P26)","v":100.88},{"$f":"IF('CEM Price Data'!Q26=\"\",\"\",'CEM Price Data'!Q26)","v":97.61},{"$f":"IF('CEM Price Data'!R26=\"\",\"\",'CEM Price Data'!R26)","v":162.96},{"$f":"IF('CEM Price Data'!S26=\"\",\"\",'CEM Price Data'!S26)","v":188.8},{"$f":"IF('CEM Price Data'!T26=\"\",\"\",'CEM Price Data'!T26)","v":83.75},{"$f":"IF('CEM Price Data'!U26=\"\",\"\",'CEM Price Data'!U26)","v":108.45},{"$f":"IF('CEM Price Data'!V26=\"\",\"\",'CEM Price Data'!V26)","v":495.96},{"$f":"IF('CEM Price Data'!W26=\"\",\"\",'CEM Price Data'!W26)","v":265.98},{"$f":"IF('CEM Price Data'!X26=\"\",\"\",'CEM Price Data'!X26)","v":312.68},{"$f":"IF('CEM Price Data'!Y26=\"\",\"\",'CEM Price Data'!Y26)","v":524.88},{"$f":"IF('CEM Price Data'!Z26=\"\",\"\",'CEM Price Data'!Z26)","v":288.32},{"$f":"IF('CEM Price Data'!AA26=\"\",\"\",'CEM Price Data'!AA26)","v":81.39},{"$f":"IF('CEM Price Data'!AB26=\"\",\"\",'CEM Price Data'!AB26)","v":130.02000000000001},{"$f":"IF('CEM Price Data'!AC26=\"\",\"\",'CEM Price Data'!AC26)","v":92.66},{"$f":"IF('CEM Price Data'!AD26=\"\",\"\",'CEM Price Data'!AD26)","v":131.84},{"$f":"IF('CEM Price Data'!AE26=\"\",\"\",'CEM Price Data'!AE26)","v":39.78},{"$f":"IF('CEM Price Data'!AF26=\"\",\"\",'CEM Price Data'!AF26)","v":245.56},{"$f":"IF('CEM Price Data'!AG26=\"\",\"\",'CEM Price Data'!AG26)","v":95.63},{"$f":"IF('CEM Price Data'!AH26=\"\",\"\",'CEM Price Data'!AH26)","v":6.38},{"$f":"IF('CEM Price Data'!AI26=\"\",\"\",'CEM Price Data'!AI26)","v":73.760000000000005},{"$f":"IF('CEM Price Data'!AJ26=\"\",\"\",'CEM Price Data'!AJ26)","v":540.03},{"$f":"IF('CEM Price Data'!AK26=\"\",\"\",'CEM Price Data'!AK26)","v":173},{"$f":"IF('CEM Price Data'!AL26=\"\",\"\",'CEM Price Data'!AL26)","v":197.75},{"$f":"IF('CEM Price Data'!AM26=\"\",\"\",'CEM Price Data'!AM26)","v":331.6},{"$f":"IF('CEM Price Data'!AN26=\"\",\"\",'CEM Price Data'!AN26)","v":269.95999999999998},{"$f":"IF('CEM Price Data'!AO26=\"\",\"\",'CEM Price Data'!AO26)","v":14.26}]
[{"$f":"IF('CEM Price Data'!B27=\"\",\"\",'CEM Price Data'!B27)","v":"2022-11-25"},{"$f":"IF('CEM Price Data'!C27=\"\",\"\",'CEM Price Data'!C27)","v":156.96},{"$f":"IF('CEM Price Data'!D27=\"\",\"\",'CEM Price Data'!D27)","v":106.96},{"$f":"IF('CEM Price Data'!E27=\"\",\"\",'CEM Price Data'!E27)","v":167.09},{"$f":"IF('CEM Price Data'!F27=\"\",\"\",'CEM Price Data'!F27)","v":128.49},{"$f":"IF('CEM Price Data'!G27=\"\",\"\",'CEM Price Data'!G27)","v":61.86},{"$f":"IF('CEM Price Data'!H27=\"\",\"\",'CEM Price Data'!H27)","v":309.91000000000003},{"$f":"IF('CEM Price Data'!I27=\"\",\"\",'CEM Price Data'!I27)","v":72.73},{"$f":"IF('CEM Price Data'!J27=\"\",\"\",'CEM Price Data'!J27)","v":79.239999999999995},{"$f":"IF('CEM Price Data'!K27=\"\",\"\",'CEM Price Data'!K27)","v":148.52000000000001},{"$f":"IF('CEM Price Data'!L27=\"\",\"\",'CEM Price Data'!L27)","v":311.08},{"$f":"IF('CEM Price Data'!M27=\"\",\"\",'CEM Price Data'!M27)","v":516.91999999999996},{"$f":"IF('CEM Price Data'!N27=\"\",\"\",'CEM Price Data'!N27)","v":118.47},{"$f":"IF('CEM Price Data'!O27=\"\",\"\",'CEM Price Data'!O27)","v":149.06},{"$f":"IF('CEM Price Data'!P27=\"\",\"\",'CEM Price Data'!P27)","v":102.59},{"$f":"IF('CEM Price Data'!Q27=\"\",\"\",'CEM Price Data'!Q27)","v":98.69},{"$f":"IF('CEM Price Data'!R27=\"\",\"\",'CEM Price Data'!R27)","v":161.91},{"$f":"IF('CEM Price Data'!S27=\"\",\"\",'CEM Price Data'!S27)","v":191.42},{"$f":"IF('CEM Price Data'!T27=\"\",\"\",'CEM Price Data'!T27)","v":84.91},{"$f":"IF('CEM Price Data'!U27=\"\",\"\",'CEM Price Data'!U27)","v":107.5},{"$f":"IF('CEM Price Data'!V27=\"\",\"\",'CEM Price Data'!V27)","v":512.26},{"$f":"IF('CEM Price Data'!W27=\"\",\"\",'CEM Price Data'!W27)","v":268.43},{"$f":"IF('CEM Price Data'!X27=\"\",\"\",'CEM Price Data'!X27)","v":317.77},{"$f":"IF('CEM Price Data'!Y27=\"\",\"\",'CEM Price Data'!Y27)","v":527.83000000000004},{"$f":"IF('CEM Price Data'!Z27=\"\",\"\",'CEM Price Data'!Z27)","v":293.99},{"$f":"IF('CEM Price Data'!AA27=\"\",\"\",'CEM Price Data'!AA27)","v":82.72},{"$f":"IF('CEM Price Data'!AB27=\"\",\"\",'CEM Price Data'!AB27)","v":131.57},{"$f":"IF('CEM Price Data'!AC27=\"\",\"\",'CEM Price Data'!AC27)","v":92.92},{"$f":"IF('CEM Price Data'!AD27=\"\",\"\",'CEM Price Data'!AD27)","v":133.72},{"$f":"IF('CEM Price Data'!AE27=\"\",\"\",'CEM Price Data'!AE27)","v":39.99},{"$f":"IF('CEM Price Data'!AF27=\"\",\"\",'CEM Price Data'!AF27)","v":249.52},{"$f":"IF('CEM Price Data'!AG27=\"\",\"\",'CEM Price Data'!AG27)","v":95.38},{"$f":"IF('CEM Price Data'!AH27=\"\",\"\",'CEM Price Data'!AH27)","v":6.49},{"$f":"IF('CEM Price Data'!AI27=\"\",\"\",'CEM Price Data'!AI27)","v":74.239999999999995},{"$f":"IF('CEM Price Data'!AJ27=\"\",\"\",'CEM Price Data'!AJ27)","v":551.25},{"$f":"IF('CEM Price Data'!AK27=\"\",\"\",'CEM Price Data'!AK27)","v":177.07},{"$f":"IF('CEM Price Data'!AL27=\"\",\"\",'CEM Price Data'!AL27)","v":198.87},{"$f":"IF('CEM Price Data'!AM27=\"\",\"\",'CEM Price Data'!AM27)","v":338.03},{"$f":"IF('CEM Price Data'!AN27=\"\",\"\",'CEM Price Data'!AN27)","v":278.74},{"$f":"IF('CEM Price Data'!AO27=\"\",\"\",'CEM Price Data'!AO27)","v":14.29}]
[{"$f":"IF('CEM Price Data'!B28=\"\",\"\",'CEM Price Data'!B28)","v":"2022-11-23"},{"$f":"IF('CEM Price Data'!C28=\"\",\"\",'CEM Price Data'!C28)","v":155.35},{"$f":"IF('CEM Price Data'!D28=\"\",\"\",'CEM Price Data'!D28)","v":106.02},{"$f":"IF('CEM Price Data'!E28=\"\",\"\",'CEM Price Data'!E28)","v":169.2},{"$f":"IF('CEM Price Data'!F28=\"\",\"\",'CEM Price Data'!F28)","v":127.04},{"$f":"IF('CEM Price Data'!G28=\"\",\"\",'CEM Price Data'!G28)","v":61.53},{"$f":"IF('CEM Price Data'!H28=\"\",\"\",'CEM Price Data'!H28)","v":308.14999999999998},{"$f":"IF('CEM Price Data'!I28=\"\",\"\",'CEM Price Data'!I28)","v":72.569999999999993},{"$f":"IF('CEM Price Data'!J28=\"\",\"\",'CEM Price Data'!J28)","v":79.14},{"$f":"IF('CEM Price Data'!K28=\"\",\"\",'CEM Price Data'!K28)","v":148.43},{"$f":"IF('CEM Price Data'!L28=\"\",\"\",'CEM Price Data'!L28)","v":305.63},{"$f":"IF('CEM Price Data'!M28=\"\",\"\",'CEM Price Data'!M28)","v":513.1},{"$f":"IF('CEM Price Data'!N28=\"\",\"\",'CEM Price Data'!N28)","v":118.31},{"$f":"IF('CEM Price Data'!O28=\"\",\"\",'CEM Price Data'!O28)","v":148.46},{"$f":"IF('CEM Price Data'!P28=\"\",\"\",'CEM Price Data'!P28)","v":101.26},{"$f":"IF('CEM Price Data'!Q28=\"\",\"\",'CEM Price Data'!Q28)","v":97.99},{"$f":"IF('CEM Price Data'!R28=\"\",\"\",'CEM Price Data'!R28)","v":160.41},{"$f":"IF('CEM Price Data'!S28=\"\",\"\",'CEM Price Data'!S28)","v":190.06},{"$f":"IF('CEM Price Data'!T28=\"\",\"\",'CEM Price Data'!T28)","v":86.11},{"$f":"IF('CEM Price Data'!U28=\"\",\"\",'CEM Price Data'!U28)","v":106.82},{"$f":"IF('CEM Price Data'!V28=\"\",\"\",'CEM Price Data'!V28)","v":508.75},{"$f":"IF('CEM Price Data'!W28=\"\",\"\",'CEM Price Data'!W28)","v":266},{"$f":"IF('CEM Price Data'!X28=\"\",\"\",'CEM Price Data'!X28)","v":314.7},{"$f":"IF('CEM Price Data'!Y28=\"\",\"\",'CEM Price Data'!Y28)","v":522.34},{"$f":"IF('CEM Price Data'!Z28=\"\",\"\",'CEM Price Data'!Z28)","v":297.02999999999997},{"$f":"IF('CEM Price Data'!AA28=\"\",\"\",'CEM Price Data'!AA28)","v":82.56},{"$f":"IF('CEM Price Data'!AB28=\"\",\"\",'CEM Price Data'!AB28)","v":131.09},{"$f":"IF('CEM Price Data'!AC28=\"\",\"\",'CEM Price Data'!AC28)","v":93.86},{"$f":"IF('CEM Price Data'!AD28=\"\",\"\",'CEM Price Data'!AD28)","v":131.9},{"$f":"IF('CEM Price Data'!AE28=\"\",\"\",'CEM Price Data'!AE28)","v":39.72},{"$f":"IF('CEM Price Data'!AF28=\"\",\"\",'CEM Price Data'!AF28)","v":250},{"$f":"IF('CEM Price Data'!AG28=\"\",\"\",'CEM Price Data'!AG28)","v":94.49},{"$f":"IF('CEM Price Data'!AH28=\"\",\"\",'CEM Price Data'!AH28)","v":6.5},{"$f":"IF('CEM Price Data'!AI28=\"\",\"\",'CEM Price Data'!AI28)","v":74.23},{"$f":"IF('CEM Price Data'!AJ28=\"\",\"\",'CEM Price Data'!AJ28)","v":547.29},{"$f":"IF('CEM Price Data'!AK28=\"\",\"\",'CEM Price Data'!AK28)","v":178.98},{"$f":"IF('CEM Price Data'!AL28=\"\",\"\",'CEM Price Data'!AL28)","v":199.31},{"$f":"IF('CEM Price Data'!AM28=\"\",\"\",'CEM Price Data'!AM28)","v":334.57},{"$f":"IF('CEM Price Data'!AN28=\"\",\"\",'CEM Price Data'!AN28)","v":279.01},{"$f":"IF('CEM Price Data'!AO28=\"\",\"\",'CEM Price Data'!AO28)","v":14.18}]
[{"$f":"IF('CEM Price Data'!B29=\"\",\"\",'CEM Price Data'!B29)","v":"2022-11-22"},{"$f":"IF('CEM Price Data'!C29=\"\",\"\",'CEM Price Data'!C29)","v":156.86000000000001},{"$f":"IF('CEM Price Data'!D29=\"\",\"\",'CEM Price Data'!D29)","v":104.87},{"$f":"IF('CEM Price Data'!E29=\"\",\"\",'CEM Price Data'!E29)","v":168.43},{"$f":"IF('CEM Price Data'!F29=\"\",\"\",'CEM Price Data'!F29)","v":127.18},{"$f":"IF('CEM Price Data'!G29=\"\",\"\",'CEM Price Data'!G29)","v":61.9},{"$f":"IF('CEM Price Data'!H29=\"\",\"\",'CEM Price Data'!H29)","v":309.16000000000003},{"$f":"IF('CEM Price Data'!I29=\"\",\"\",'CEM Price Data'!I29)","v":72.239999999999995},{"$f":"IF('CEM Price Data'!J29=\"\",\"\",'CEM Price Data'!J29)","v":78.86},{"$f":"IF('CEM Price Data'!K29=\"\",\"\",'CEM Price Data'!K29)","v":148.36000000000001},{"$f":"IF('CEM Price Data'!L29=\"\",\"\",'CEM Price Data'!L29)","v":307.38},{"$f":"IF('CEM Price Data'!M29=\"\",\"\",'CEM Price Data'!M29)","v":508.13},{"$f":"IF('CEM Price Data'!N29=\"\",\"\",'CEM Price Data'!N29)","v":117.61},{"$f":"IF('CEM Price Data'!O29=\"\",\"\",'CEM Price Data'!O29)","v":146.69999999999999},{"$f":"IF('CEM Price Data'!P29=\"\",\"\",'CEM Price Data'!P29)","v":100.68},{"$f":"IF('CEM Price Data'!Q29=\"\",\"\",'CEM Price Data'!Q29)","v":97.94},{"$f":"IF('CEM Price Data'!R29=\"\",\"\",'CEM Price Data'!R29)","v":161.38},{"$f":"IF('CEM Price Data'!S29=\"\",\"\",'CEM Price Data'!S29)","v":188.94},{"$f":"IF('CEM Price Data'!T29=\"\",\"\",'CEM Price Data'!T29)","v":86.12},{"$f":"IF('CEM Price Data'!U29=\"\",\"\",'CEM Price Data'!U29)","v":106.9},{"$f":"IF('CEM Price Data'!V29=\"\",\"\",'CEM Price Data'!V29)","v":502.67},{"$f":"IF('CEM Price Data'!W29=\"\",\"\",'CEM Price Data'!W29)","v":265.06},{"$f":"IF('CEM Price Data'!X29=\"\",\"\",'CEM Price Data'!X29)","v":313.39},{"$f":"IF('CEM Price Data'!Y29=\"\",\"\",'CEM Price Data'!Y29)","v":524.65},{"$f":"IF('CEM Price Data'!Z29=\"\",\"\",'CEM Price Data'!Z29)","v":295.89999999999998},{"$f":"IF('CEM Price Data'!AA29=\"\",\"\",'CEM Price Data'!AA29)","v":82.12},{"$f":"IF('CEM Price Data'!AB29=\"\",\"\",'CEM Price Data'!AB29)","v":130.09},{"$f":"IF('CEM Price Data'!AC29=\"\",\"\",'CEM Price Data'!AC29)","v":93.83},{"$f":"IF('CEM Price Data'!AD29=\"\",\"\",'CEM Price Data'!AD29)","v":132.74},{"$f":"IF('CEM Price Data'!AE29=\"\",\"\",'CEM Price Data'!AE29)","v":39.54},{"$f":"IF('CEM Price Data'!AF29=\"\",\"\",'CEM Price Data'!AF29)","v":243.45},{"$f":"IF('CEM Price Data'!AG29=\"\",\"\",'CEM Price Data'!AG29)","v":93.99},{"$f":"IF('CEM Price Data'!AH29=\"\",\"\",'CEM Price Data'!AH29)","v":6.49},{"$f":"IF('CEM Price Data'!AI29=\"\",\"\",'CEM Price Data'!AI29)","v":73.58},{"$f":"IF('CEM Price Data'!AJ29=\"\",\"\",'CEM Price Data'!AJ29)","v":544.75},{"$f":"IF('CEM Price Data'!AK29=\"\",\"\",'CEM Price Data'!AK29)","v":177.22},{"$f":"IF('CEM Price Data'!AL29=\"\",\"\",'CEM Price Data'!AL29)","v":197.66},{"$f":"IF('CEM Price Data'!AM29=\"\",\"\",'CEM Price Data'!AM29)","v":336.97},{"$f":"IF('CEM Price Data'!AN29=\"\",\"\",'CEM Price Data'!AN29)","v":279.33999999999997},{"$f":"IF('CEM Price Data'!AO29=\"\",\"\",'CEM Price Data'!AO29)","v":14.12}]
[{"$f":"IF('CEM Price Data'!B30=\"\",\"\",'CEM Price Data'!B30)","v":"2022-11-21"},{"$f":"IF('CEM Price Data'!C30=\"\",\"\",'CEM Price Data'!C30)","v":145.13999999999999},{"$f":"IF('CEM Price Data'!D30=\"\",\"\",'CEM Price Data'!D30)","v":103.88},{"$f":"IF('CEM Price Data'!E30=\"\",\"\",'CEM Price Data'!E30)","v":159.24},{"$f":"IF('CEM Price Data'!F30=\"\",\"\",'CEM Price Data'!F30)","v":126.5},{"$f":"IF('CEM Price Data'!G30=\"\",\"\",'CEM Price Data'!G30)","v":61.4},{"$f":"IF('CEM Price Data'!H30=\"\",\"\",'CEM Price Data'!H30)","v":296.41000000000003},{"$f":"IF('CEM Price Data'!I30=\"\",\"\",'CEM Price Data'!I30)","v":70.47},{"$f":"IF('CEM Price Data'!J30=\"\",\"\",'CEM Price Data'!J30)","v":78.959999999999994},{"$f":"IF('CEM Price Data'!K30=\"\",\"\",'CEM Price Data'!K30)","v":147.1},{"$f":"IF('CEM Price Data'!L30=\"\",\"\",'CEM Price Data'!L30)","v":306.87},{"$f":"IF('CEM Price Data'!M30=\"\",\"\",'CEM Price Data'!M30)","v":505.2},{"$f":"IF('CEM Price Data'!N30=\"\",\"\",'CEM Price Data'!N30)","v":118.39},{"$f":"IF('CEM Price Data'!O30=\"\",\"\",'CEM Price Data'!O30)","v":146.5},{"$f":"IF('CEM Price Data'!P30=\"\",\"\",'CEM Price Data'!P30)","v":101.59},{"$f":"IF('CEM Price Data'!Q30=\"\",\"\",'CEM Price Data'!Q30)","v":95.87},{"$f":"IF('CEM Price Data'!R30=\"\",\"\",'CEM Price Data'!R30)","v":159.59},{"$f":"IF('CEM Price Data'!S30=\"\",\"\",'CEM Price Data'!S30)","v":188.81},{"$f":"IF('CEM Price Data'!T30=\"\",\"\",'CEM Price Data'!T30)","v":85.15},{"$f":"IF('CEM Price Data'!U30=\"\",\"\",'CEM Price Data'!U30)","v":105.61},{"$f":"IF('CEM Price Data'!V30=\"\",\"\",'CEM Price Data'!V30)","v":493.37},{"$f":"IF('CEM Price Data'!W30=\"\",\"\",'CEM Price Data'!W30)","v":262.38},{"$f":"IF('CEM Price Data'!X30=\"\",\"\",'CEM Price Data'!X30)","v":313.24},{"$f":"IF('CEM Price Data'!Y30=\"\",\"\",'CEM Price Data'!Y30)","v":527.87},{"$f":"IF('CEM Price Data'!Z30=\"\",\"\",'CEM Price Data'!Z30)","v":298.60000000000002},{"$f":"IF('CEM Price Data'!AA30=\"\",\"\",'CEM Price Data'!AA30)","v":79.819999999999993},{"$f":"IF('CEM Price Data'!AB30=\"\",\"\",'CEM Price Data'!AB30)","v":129.81},{"$f":"IF('CEM Price Data'!AC30=\"\",\"\",'CEM Price Data'!AC30)","v":92.47},{"$f":"IF('CEM Price Data'!AD30=\"\",\"\",'CEM Price Data'!AD30)","v":130.59},{"$f":"IF('CEM Price Data'!AE30=\"\",\"\",'CEM Price Data'!AE30)","v":42.12},{"$f":"IF('CEM Price Data'!AF30=\"\",\"\",'CEM Price Data'!AF30)","v":239.26},{"$f":"IF('CEM Price Data'!AG30=\"\",\"\",'CEM Price Data'!AG30)","v":92.47},{"$f":"IF('CEM Price Data'!AH30=\"\",\"\",'CEM Price Data'!AH30)","v":6.43},{"$f":"IF('CEM Price Data'!AI30=\"\",\"\",'CEM Price Data'!AI30)","v":72.819999999999993},{"$f":"IF('CEM Price Data'!AJ30=\"\",\"\",'CEM Price Data'!AJ30)","v":536.28},{"$f":"IF('CEM Price Data'!AK30=\"\",\"\",'CEM Price Data'!AK30)","v":172.4},{"$f":"IF('CEM Price Data'!AL30=\"\",\"\",'CEM Price Data'!AL30)","v":195.51},{"$f":"IF('CEM Price Data'!AM30=\"\",\"\",'CEM Price Data'!AM30)","v":322.89},{"$f":"IF('CEM Price Data'!AN30=\"\",\"\",'CEM Price Data'!AN30)","v":276.36},{"$f":"IF('CEM Price Data'!AO30=\"\",\"\",'CEM Price Data'!AO30)","v":13.95}]
[{"$f":"IF('CEM Price Data'!B31=\"\",\"\",'CEM Price Data'!B31)","v":"2022-11-18"},{"$f":"IF('CEM Price Data'!C31=\"\",\"\",'CEM Price Data'!C31)","v":146.19},{"$f":"IF('CEM Price Data'!D31=\"\",\"\",'CEM Price Data'!D31)","v":103.87},{"$f":"IF('CEM Price Data'!E31=\"\",\"\",'CEM Price Data'!E31)","v":161.85},{"$f":"IF('CEM Price Data'!F31=\"\",\"\",'CEM Price Data'!F31)","v":124.95},{"$f":"IF('CEM Price Data'!G31=\"\",\"\",'CEM Price Data'!G31)","v":61.28},{"$f":"IF('CEM Price Data'!H31=\"\",\"\",'CEM Price Data'!H31)","v":296.48},{"$f":"IF('CEM Price Data'!I31=\"\",\"\",'CEM Price Data'!I31)","v":69.790000000000006},{"$f":"IF('CEM Price Data'!J31=\"\",\"\",'CEM Price Data'!J31)","v":77.45},{"$f":"IF('CEM Price Data'!K31=\"\",\"\",'CEM Price Data'!K31)","v":144.6},{"$f":"IF('CEM Price Data'!L31=\"\",\"\",'CEM Price Data'!L31)","v":303.76},{"$f":"IF('CEM Price Data'!M31=\"\",\"\",'CEM Price Data'!M31)","v":503.65},{"$f":"IF('CEM Price Data'!N31=\"\",\"\",'CEM Price Data'!N31)","v":122.6},{"$f":"IF('CEM Price Data'!O31=\"\",\"\",'CEM Price Data'!O31)","v":146.41999999999999},{"$f":"IF('CEM Price Data'!P31=\"\",\"\",'CEM Price Data'!P31)","v":102.08},{"$f":"IF('CEM Price Data'!Q31=\"\",\"\",'CEM Price Data'!Q31)","v":95.34},{"$f":"IF('CEM Price Data'!R31=\"\",\"\",'CEM Price Data'!R31)","v":156.32},{"$f":"IF('CEM Price Data'!S31=\"\",\"\",'CEM Price Data'!S31)","v":186.96},{"$f":"IF('CEM Price Data'!T31=\"\",\"\",'CEM Price Data'!T31)","v":83.76},{"$f":"IF('CEM Price Data'!U31=\"\",\"\",'CEM Price Data'!U31)","v":104.23},{"$f":"IF('CEM Price Data'!V31=\"\",\"\",'CEM Price Data'!V31)","v":490.31},{"$f":"IF('CEM Price Data'!W31=\"\",\"\",'CEM Price Data'!W31)","v":262.94},{"$f":"IF('CEM Price Data'!X31=\"\",\"\",'CEM Price Data'!X31)","v":308.54000000000002},{"$f":"IF('CEM Price Data'!Y31=\"\",\"\",'CEM Price Data'!Y31)","v":520.41999999999996},{"$f":"IF('CEM Price Data'!Z31=\"\",\"\",'CEM Price Data'!Z31)","v":298.33999999999997},{"$f":"IF('CEM Price Data'!AA31=\"\",\"\",'CEM Price Data'!AA31)","v":79.73},{"$f":"IF('CEM Price Data'!AB31=\"\",\"\",'CEM Price Data'!AB31)","v":128.36000000000001},{"$f":"IF('CEM Price Data'!AC31=\"\",\"\",'CEM Price Data'!AC31)","v":88.95},{"$f":"IF('CEM Price Data'!AD31=\"\",\"\",'CEM Price Data'!AD31)","v":130.25},{"$f":"IF('CEM Price Data'!AE31=\"\",\"\",'CEM Price Data'!AE31)","v":42.46},{"$f":"IF('CEM Price Data'!AF31=\"\",\"\",'CEM Price Data'!AF31)","v":240.04},{"$f":"IF('CEM Price Data'!AG31=\"\",\"\",'CEM Price Data'!AG31)","v":93.01},{"$f":"IF('CEM Price Data'!AH31=\"\",\"\",'CEM Price Data'!AH31)","v":6.39},{"$f":"IF('CEM Price Data'!AI31=\"\",\"\",'CEM Price Data'!AI31)","v":72.73},{"$f":"IF('CEM Price Data'!AJ31=\"\",\"\",'CEM Price Data'!AJ31)","v":535.24},{"$f":"IF('CEM Price Data'!AK31=\"\",\"\",'CEM Price Data'!AK31)","v":175.18},{"$f":"IF('CEM Price Data'!AL31=\"\",\"\",'CEM Price Data'!AL31)","v":194.25},{"$f":"IF('CEM Price Data'!AM31=\"\",\"\",'CEM Price Data'!AM31)","v":321.16000000000003},{"$f":"IF('CEM Price Data'!AN31=\"\",\"\",'CEM Price Data'!AN31)","v":275.3},{"$f":"IF('CEM Price Data'!AO31=\"\",\"\",'CEM Price Data'!AO31)","v":13.89}]
[{"$f":"IF('CEM Price Data'!B32=\"\",\"\",'CEM Price Data'!B32)","v":"2022-11-17"},{"$f":"IF('CEM Price Data'!C32=\"\",\"\",'CEM Price Data'!C32)","v":144.44},{"$f":"IF('CEM Price Data'!D32=\"\",\"\",'CEM Price Data'!D32)","v":102.56},{"$f":"IF('CEM Price Data'!E32=\"\",\"\",'CEM Price Data'!E32)","v":161.47},{"$f":"IF('CEM Price Data'!F32=\"\",\"\",'CEM Price Data'!F32)","v":123.46},{"$f":"IF('CEM Price Data'!G32=\"\",\"\",'CEM Price Data'!G32)","v":60.1},{"$f":"IF('CEM Price Data'!H32=\"\",\"\",'CEM Price Data'!H32)","v":293.3},{"$f":"IF('CEM Price Data'!I32=\"\",\"\",'CEM Price Data'!I32)","v":68.89},{"$f":"IF('CEM Price Data'!J32=\"\",\"\",'CEM Price Data'!J32)","v":77.16},{"$f":"IF('CEM Price Data'!K32=\"\",\"\",'CEM Price Data'!K32)","v":142.57},{"$f":"IF('CEM Price Data'!L32=\"\",\"\",'CEM Price Data'!L32)","v":305.16000000000003},{"$f":"IF('CEM Price Data'!M32=\"\",\"\",'CEM Price Data'!M32)","v":495.33},{"$f":"IF('CEM Price Data'!N32=\"\",\"\",'CEM Price Data'!N32)","v":120.07},{"$f":"IF('CEM Price Data'!O32=\"\",\"\",'CEM Price Data'!O32)","v":145.96},{"$f":"IF('CEM Price Data'!P32=\"\",\"\",'CEM Price Data'!P32)","v":101.16},{"$f":"IF('CEM Price Data'!Q32=\"\",\"\",'CEM Price Data'!Q32)","v":94},{"$f":"IF('CEM Price Data'!R32=\"\",\"\",'CEM Price Data'!R32)","v":156.59},{"$f":"IF('CEM Price Data'!S32=\"\",\"\",'CEM Price Data'!S32)","v":183.1},{"$f":"IF('CEM Price Data'!T32=\"\",\"\",'CEM Price Data'!T32)","v":83.12},{"$f":"IF('CEM Price Data'!U32=\"\",\"\",'CEM Price Data'!U32)","v":102.31},{"$f":"IF('CEM Price Data'!V32=\"\",\"\",'CEM Price Data'!V32)","v":491.09},{"$f":"IF('CEM Price Data'!W32=\"\",\"\",'CEM Price Data'!W32)","v":255.51},{"$f":"IF('CEM Price Data'!X32=\"\",\"\",'CEM Price Data'!X32)","v":308.55},{"$f":"IF('CEM Price Data'!Y32=\"\",\"\",'CEM Price Data'!Y32)","v":518.85},{"$f":"IF('CEM Price Data'!Z32=\"\",\"\",'CEM Price Data'!Z32)","v":298.77},{"$f":"IF('CEM Price Data'!AA32=\"\",\"\",'CEM Price Data'!AA32)","v":79.2},{"$f":"IF('CEM Price Data'!AB32=\"\",\"\",'CEM Price Data'!AB32)","v":128.02000000000001},{"$f":"IF('CEM Price Data'!AC32=\"\",\"\",'CEM Price Data'!AC32)","v":89.61},{"$f":"IF('CEM Price Data'!AD32=\"\",\"\",'CEM Price Data'!AD32)","v":130.19999999999999},{"$f":"IF('CEM Price Data'!AE32=\"\",\"\",'CEM Price Data'!AE32)","v":41.84},{"$f":"IF('CEM Price Data'!AF32=\"\",\"\",'CEM Price Data'!AF32)","v":237.11},{"$f":"IF('CEM Price Data'!AG32=\"\",\"\",'CEM Price Data'!AG32)","v":92.15},{"$f":"IF('CEM Price Data'!AH32=\"\",\"\",'CEM Price Data'!AH32)","v":6.36},{"$f":"IF('CEM Price Data'!AI32=\"\",\"\",'CEM Price Data'!AI32)","v":72.209999999999994},{"$f":"IF('CEM Price Data'!AJ32=\"\",\"\",'CEM Price Data'!AJ32)","v":529.89},{"$f":"IF('CEM Price Data'!AK32=\"\",\"\",'CEM Price Data'!AK32)","v":175.36},{"$f":"IF('CEM Price Data'!AL32=\"\",\"\",'CEM Price Data'!AL32)","v":195.55},{"$f":"IF('CEM Price Data'!AM32=\"\",\"\",'CEM Price Data'!AM32)","v":319.81},{"$f":"IF('CEM Price Data'!AN32=\"\",\"\",'CEM Price Data'!AN32)","v":274.17},{"$f":"IF('CEM Price Data'!AO32=\"\",\"\",'CEM Price Data'!AO32)","v":13.93}]
[{"$f":"IF('CEM Price Data'!B33=\"\",\"\",'CEM Price Data'!B33)","v":"2022-11-16"},{"$f":"IF('CEM Price Data'!C33=\"\",\"\",'CEM Price Data'!C33)","v":147.12},{"$f":"IF('CEM Price Data'!D33=\"\",\"\",'CEM Price Data'!D33)","v":103.61},{"$f":"IF('CEM Price Data'!E33=\"\",\"\",'CEM Price Data'!E33)","v":161.27000000000001},{"$f":"IF('CEM Price Data'!F33=\"\",\"\",'CEM Price Data'!F33)","v":125.76},{"$f":"IF('CEM Price Data'!G33=\"\",\"\",'CEM Price Data'!G33)","v":59.8},{"$f":"IF('CEM Price Data'!H33=\"\",\"\",'CEM Price Data'!H33)","v":295.12},{"$f":"IF('CEM Price Data'!I33=\"\",\"\",'CEM Price Data'!I33)","v":69.56},{"$f":"IF('CEM Price Data'!J33=\"\",\"\",'CEM Price Data'!J33)","v":76.150000000000006},{"$f":"IF('CEM Price Data'!K33=\"\",\"\",'CEM Price Data'!K33)","v":142.96},{"$f":"IF('CEM Price Data'!L33=\"\",\"\",'CEM Price Data'!L33)","v":299.68},{"$f":"IF('CEM Price Data'!M33=\"\",\"\",'CEM Price Data'!M33)","v":497.96},{"$f":"IF('CEM Price Data'!N33=\"\",\"\",'CEM Price Data'!N33)","v":118.71},{"$f":"IF('CEM Price Data'!O33=\"\",\"\",'CEM Price Data'!O33)","v":149.27000000000001},{"$f":"IF('CEM Price Data'!P33=\"\",\"\",'CEM Price Data'!P33)","v":101.48},{"$f":"IF('CEM Price Data'!Q33=\"\",\"\",'CEM Price Data'!Q33)","v":93.99},{"$f":"IF('CEM Price Data'!R33=\"\",\"\",'CEM Price Data'!R33)","v":156.08000000000001},{"$f":"IF('CEM Price Data'!S33=\"\",\"\",'CEM Price Data'!S33)","v":180.64},{"$f":"IF('CEM Price Data'!T33=\"\",\"\",'CEM Price Data'!T33)","v":83.65},{"$f":"IF('CEM Price Data'!U33=\"\",\"\",'CEM Price Data'!U33)","v":99.93},{"$f":"IF('CEM Price Data'!V33=\"\",\"\",'CEM Price Data'!V33)","v":507.21},{"$f":"IF('CEM Price Data'!W33=\"\",\"\",'CEM Price Data'!W33)","v":255.76},{"$f":"IF('CEM Price Data'!X33=\"\",\"\",'CEM Price Data'!X33)","v":304.58},{"$f":"IF('CEM Price Data'!Y33=\"\",\"\",'CEM Price Data'!Y33)","v":505.13},{"$f":"IF('CEM Price Data'!Z33=\"\",\"\",'CEM Price Data'!Z33)","v":307.17},{"$f":"IF('CEM Price Data'!AA33=\"\",\"\",'CEM Price Data'!AA33)","v":79.89},{"$f":"IF('CEM Price Data'!AB33=\"\",\"\",'CEM Price Data'!AB33)","v":125.91},{"$f":"IF('CEM Price Data'!AC33=\"\",\"\",'CEM Price Data'!AC33)","v":89.57},{"$f":"IF('CEM Price Data'!AD33=\"\",\"\",'CEM Price Data'!AD33)","v":129.35},{"$f":"IF('CEM Price Data'!AE33=\"\",\"\",'CEM Price Data'!AE33)","v":42.03},{"$f":"IF('CEM Price Data'!AF33=\"\",\"\",'CEM Price Data'!AF33)","v":240.81},{"$f":"IF('CEM Price Data'!AG33=\"\",\"\",'CEM Price Data'!AG33)","v":91.62},{"$f":"IF('CEM Price Data'!AH33=\"\",\"\",'CEM Price Data'!AH33)","v":6.48},{"$f":"IF('CEM Price Data'!AI33=\"\",\"\",'CEM Price Data'!AI33)","v":71.510000000000005},{"$f":"IF('CEM Price Data'!AJ33=\"\",\"\",'CEM Price Data'!AJ33)","v":536.01},{"$f":"IF('CEM Price Data'!AK33=\"\",\"\",'CEM Price Data'!AK33)","v":173.46},{"$f":"IF('CEM Price Data'!AL33=\"\",\"\",'CEM Price Data'!AL33)","v":197.55},{"$f":"IF('CEM Price Data'!AM33=\"\",\"\",'CEM Price Data'!AM33)","v":329.53},{"$f":"IF('CEM Price Data'!AN33=\"\",\"\",'CEM Price Data'!AN33)","v":276.24},{"$f":"IF('CEM Price Data'!AO33=\"\",\"\",'CEM Price Data'!AO33)","v":13.84}]
[{"$f":"IF('CEM Price Data'!B34=\"\",\"\",'CEM Price Data'!B34)","v":"2022-11-15"},{"$f":"IF('CEM Price Data'!C34=\"\",\"\",'CEM Price Data'!C34)","v":148},{"$f":"IF('CEM Price Data'!D34=\"\",\"\",'CEM Price Data'!D34)","v":103.14},{"$f":"IF('CEM Price Data'!E34=\"\",\"\",'CEM Price Data'!E34)","v":165.17},{"$f":"IF('CEM Price Data'!F34=\"\",\"\",'CEM Price Data'!F34)","v":124.62},{"$f":"IF('CEM Price Data'!G34=\"\",\"\",'CEM Price Data'!G34)","v":60.39},{"$f":"IF('CEM Price Data'!H34=\"\",\"\",'CEM Price Data'!H34)","v":294.54000000000002},{"$f":"IF('CEM Price Data'!I34=\"\",\"\",'CEM Price Data'!I34)","v":69.25},{"$f":"IF('CEM Price Data'!J34=\"\",\"\",'CEM Price Data'!J34)","v":76.28},{"$f":"IF('CEM Price Data'!K34=\"\",\"\",'CEM Price Data'!K34)","v":142.6},{"$f":"IF('CEM Price Data'!L34=\"\",\"\",'CEM Price Data'!L34)","v":289.73},{"$f":"IF('CEM Price Data'!M34=\"\",\"\",'CEM Price Data'!M34)","v":496.68},{"$f":"IF('CEM Price Data'!N34=\"\",\"\",'CEM Price Data'!N34)","v":117.59},{"$f":"IF('CEM Price Data'!O34=\"\",\"\",'CEM Price Data'!O34)","v":147.94},{"$f":"IF('CEM Price Data'!P34=\"\",\"\",'CEM Price Data'!P34)","v":101.2},{"$f":"IF('CEM Price Data'!Q34=\"\",\"\",'CEM Price Data'!Q34)","v":94.42},{"$f":"IF('CEM Price Data'!R34=\"\",\"\",'CEM Price Data'!R34)","v":151.55000000000001},{"$f":"IF('CEM Price Data'!S34=\"\",\"\",'CEM Price Data'!S34)","v":181.2},{"$f":"IF('CEM Price Data'!T34=\"\",\"\",'CEM Price Data'!T34)","v":83.65},{"$f":"IF('CEM Price Data'!U34=\"\",\"\",'CEM Price Data'!U34)","v":99.6},{"$f":"IF('CEM Price Data'!V34=\"\",\"\",'CEM Price Data'!V34)","v":503.02},{"$f":"IF('CEM Price Data'!W34=\"\",\"\",'CEM Price Data'!W34)","v":250.41},{"$f":"IF('CEM Price Data'!X34=\"\",\"\",'CEM Price Data'!X34)","v":303.93},{"$f":"IF('CEM Price Data'!Y34=\"\",\"\",'CEM Price Data'!Y34)","v":500.72},{"$f":"IF('CEM Price Data'!Z34=\"\",\"\",'CEM Price Data'!Z34)","v":318.08999999999997},{"$f":"IF('CEM Price Data'!AA34=\"\",\"\",'CEM Price Data'!AA34)","v":79.180000000000007},{"$f":"IF('CEM Price Data'!AB34=\"\",\"\",'CEM Price Data'!AB34)","v":123.06},{"$f":"IF('CEM Price Data'!AC34=\"\",\"\",'CEM Price Data'!AC34)","v":86.89},{"$f":"IF('CEM Price Data'!AD34=\"\",\"\",'CEM Price Data'!AD34)","v":128.22999999999999},{"$f":"IF('CEM Price Data'!AE34=\"\",\"\",'CEM Price Data'!AE34)","v":41.47},{"$f":"IF('CEM Price Data'!AF34=\"\",\"\",'CEM Price Data'!AF34)","v":240.59},{"$f":"IF('CEM Price Data'!AG34=\"\",\"\",'CEM Price Data'!AG34)","v":91.66},{"$f":"IF('CEM Price Data'!AH34=\"\",\"\",'CEM Price Data'!AH34)","v":6.47},{"$f":"IF('CEM Price Data'!AI34=\"\",\"\",'CEM Price Data'!AI34)","v":72.17},{"$f":"IF('CEM Price Data'!AJ34=\"\",\"\",'CEM Price Data'!AJ34)","v":546.09},{"$f":"IF('CEM Price Data'!AK34=\"\",\"\",'CEM Price Data'!AK34)","v":177.57},{"$f":"IF('CEM Price Data'!AL34=\"\",\"\",'CEM Price Data'!AL34)","v":195.53},{"$f":"IF('CEM Price Data'!AM34=\"\",\"\",'CEM Price Data'!AM34)","v":329.79},{"$f":"IF('CEM Price Data'!AN34=\"\",\"\",'CEM Price Data'!AN34)","v":283.23},{"$f":"IF('CEM Price Data'!AO34=\"\",\"\",'CEM Price Data'!AO34)","v":14.07}]
[{"$f":"IF('CEM Price Data'!B35=\"\",\"\",'CEM Price Data'!B35)","v":"2022-11-14"},{"$f":"IF('CEM Price Data'!C35=\"\",\"\",'CEM Price Data'!C35)","v":146.38},{"$f":"IF('CEM Price Data'!D35=\"\",\"\",'CEM Price Data'!D35)","v":102.01},{"$f":"IF('CEM Price Data'!E35=\"\",\"\",'CEM Price Data'!E35)","v":161.26},{"$f":"IF('CEM Price Data'!F35=\"\",\"\",'CEM Price Data'!F35)","v":124.76},{"$f":"IF('CEM Price Data'!G35=\"\",\"\",'CEM Price Data'!G35)","v":59.51},{"$f":"IF('CEM Price Data'!H35=\"\",\"\",'CEM Price Data'!H35)","v":294.89},{"$f":"IF('CEM Price Data'!I35=\"\",\"\",'CEM Price Data'!I35)","v":68.88},{"$f":"IF('CEM Price Data'!J35=\"\",\"\",'CEM Price Data'!J35)","v":76.39},{"$f":"IF('CEM Price Data'!K35=\"\",\"\",'CEM Price Data'!K35)","v":141.32},{"$f":"IF('CEM Price Data'!L35=\"\",\"\",'CEM Price Data'!L35)","v":289.23},{"$f":"IF('CEM Price Data'!M35=\"\",\"\",'CEM Price Data'!M35)","v":490.36},{"$f":"IF('CEM Price Data'!N35=\"\",\"\",'CEM Price Data'!N35)","v":115.37},{"$f":"IF('CEM Price Data'!O35=\"\",\"\",'CEM Price Data'!O35)","v":150.38},{"$f":"IF('CEM Price Data'!P35=\"\",\"\",'CEM Price Data'!P35)","v":100.92},{"$f":"IF('CEM Price Data'!Q35=\"\",\"\",'CEM Price Data'!Q35)","v":92.84},{"$f":"IF('CEM Price Data'!R35=\"\",\"\",'CEM Price Data'!R35)","v":137.97},{"$f":"IF('CEM Price Data'!S35=\"\",\"\",'CEM Price Data'!S35)","v":177.43},{"$f":"IF('CEM Price Data'!T35=\"\",\"\",'CEM Price Data'!T35)","v":82.75},{"$f":"IF('CEM Price Data'!U35=\"\",\"\",'CEM Price Data'!U35)","v":100.35},{"$f":"IF('CEM Price Data'!V35=\"\",\"\",'CEM Price Data'!V35)","v":492.24},{"$f":"IF('CEM Price Data'!W35=\"\",\"\",'CEM Price Data'!W35)","v":250.95},{"$f":"IF('CEM Price Data'!X35=\"\",\"\",'CEM Price Data'!X35)","v":304.83},{"$f":"IF('CEM Price Data'!Y35=\"\",\"\",'CEM Price Data'!Y35)","v":481.74},{"$f":"IF('CEM Price Data'!Z35=\"\",\"\",'CEM Price Data'!Z35)","v":314.27},{"$f":"IF('CEM Price Data'!AA35=\"\",\"\",'CEM Price Data'!AA35)","v":78.53},{"$f":"IF('CEM Price Data'!AB35=\"\",\"\",'CEM Price Data'!AB35)","v":122.98},{"$f":"IF('CEM Price Data'!AC35=\"\",\"\",'CEM Price Data'!AC35)","v":85.95},{"$f":"IF('CEM Price Data'!AD35=\"\",\"\",'CEM Price Data'!AD35)","v":127.14},{"$f":"IF('CEM Price Data'!AE35=\"\",\"\",'CEM Price Data'!AE35)","v":41.88},{"$f":"IF('CEM Price Data'!AF35=\"\",\"\",'CEM Price Data'!AF35)","v":234.08},{"$f":"IF('CEM Price Data'!AG35=\"\",\"\",'CEM Price Data'!AG35)","v":93.11},{"$f":"IF('CEM Price Data'!AH35=\"\",\"\",'CEM Price Data'!AH35)","v":6.42},{"$f":"IF('CEM Price Data'!AI35=\"\",\"\",'CEM Price Data'!AI35)","v":71.430000000000007},{"$f":"IF('CEM Price Data'!AJ35=\"\",\"\",'CEM Price Data'!AJ35)","v":534.77},{"$f":"IF('CEM Price Data'!AK35=\"\",\"\",'CEM Price Data'!AK35)","v":177.44},{"$f":"IF('CEM Price Data'!AL35=\"\",\"\",'CEM Price Data'!AL35)","v":190.45},{"$f":"IF('CEM Price Data'!AM35=\"\",\"\",'CEM Price Data'!AM35)","v":325.88},{"$f":"IF('CEM Price Data'!AN35=\"\",\"\",'CEM Price Data'!AN35)","v":280.08999999999997},{"$f":"IF('CEM Price Data'!AO35=\"\",\"\",'CEM Price Data'!AO35)","v":13.76}]
[{"$f":"IF('CEM Price Data'!B36=\"\",\"\",'CEM Price Data'!B36)","v":"2022-11-11"},{"$f":"IF('CEM Price Data'!C36=\"\",\"\",'CEM Price Data'!C36)","v":148.31},{"$f":"IF('CEM Price Data'!D36=\"\",\"\",'CEM Price Data'!D36)","v":104.09},{"$f":"IF('CEM Price Data'!E36=\"\",\"\",'CEM Price Data'!E36)","v":164.06},{"$f":"IF('CEM Price Data'!F36=\"\",\"\",'CEM Price Data'!F36)","v":128.15},{"$f":"IF('CEM Price Data'!G36=\"\",\"\",'CEM Price Data'!G36)","v":60},{"$f":"IF('CEM Price Data'!H36=\"\",\"\",'CEM Price Data'!H36)","v":288.45999999999998},{"$f":"IF('CEM Price Data'!I36=\"\",\"\",'CEM Price Data'!I36)","v":69.64},{"$f":"IF('CEM Price Data'!J36=\"\",\"\",'CEM Price Data'!J36)","v":75.959999999999994},{"$f":"IF('CEM Price Data'!K36=\"\",\"\",'CEM Price Data'!K36)","v":139.99},{"$f":"IF('CEM Price Data'!L36=\"\",\"\",'CEM Price Data'!L36)","v":289.12},{"$f":"IF('CEM Price Data'!M36=\"\",\"\",'CEM Price Data'!M36)","v":490.03},{"$f":"IF('CEM Price Data'!N36=\"\",\"\",'CEM Price Data'!N36)","v":115.16},{"$f":"IF('CEM Price Data'!O36=\"\",\"\",'CEM Price Data'!O36)","v":151.03},{"$f":"IF('CEM Price Data'!P36=\"\",\"\",'CEM Price Data'!P36)","v":101.24},{"$f":"IF('CEM Price Data'!Q36=\"\",\"\",'CEM Price Data'!Q36)","v":92.56},{"$f":"IF('CEM Price Data'!R36=\"\",\"\",'CEM Price Data'!R36)","v":140.63},{"$f":"IF('CEM Price Data'!S36=\"\",\"\",'CEM Price Data'!S36)","v":174.49},{"$f":"IF('CEM Price Data'!T36=\"\",\"\",'CEM Price Data'!T36)","v":83.77},{"$f":"IF('CEM Price Data'!U36=\"\",\"\",'CEM Price Data'!U36)","v":97.96},{"$f":"IF('CEM Price Data'!V36=\"\",\"\",'CEM Price Data'!V36)","v":512.37},{"$f":"IF('CEM Price Data'!W36=\"\",\"\",'CEM Price Data'!W36)","v":249.53},{"$f":"IF('CEM Price Data'!X36=\"\",\"\",'CEM Price Data'!X36)","v":304.68},{"$f":"IF('CEM Price Data'!Y36=\"\",\"\",'CEM Price Data'!Y36)","v":492.7},{"$f":"IF('CEM Price Data'!Z36=\"\",\"\",'CEM Price Data'!Z36)","v":314.11},{"$f":"IF('CEM Price Data'!AA36=\"\",\"\",'CEM Price Data'!AA36)","v":77.739999999999995},{"$f":"IF('CEM Price Data'!AB36=\"\",\"\",'CEM Price Data'!AB36)","v":126.23},{"$f":"IF('CEM Price Data'!AC36=\"\",\"\",'CEM Price Data'!AC36)","v":86.19},{"$f":"IF('CEM Price Data'!AD36=\"\",\"\",'CEM Price Data'!AD36)","v":126.18},{"$f":"IF('CEM Price Data'!AE36=\"\",\"\",'CEM Price Data'!AE36)","v":41.59},{"$f":"IF('CEM Price Data'!AF36=\"\",\"\",'CEM Price Data'!AF36)","v":237.24},{"$f":"IF('CEM Price Data'!AG36=\"\",\"\",'CEM Price Data'!AG36)","v":91.33},{"$f":"IF('CEM Price Data'!AH36=\"\",\"\",'CEM Price Data'!AH36)","v":6.44},{"$f":"IF('CEM Price Data'!AI36=\"\",\"\",'CEM Price Data'!AI36)","v":72.430000000000007},{"$f":"IF('CEM Price Data'!AJ36=\"\",\"\",'CEM Price Data'!AJ36)","v":538.67999999999995},{"$f":"IF('CEM Price Data'!AK36=\"\",\"\",'CEM Price Data'!AK36)","v":179.49},{"$f":"IF('CEM Price Data'!AL36=\"\",\"\",'CEM Price Data'!AL36)","v":192.39},{"$f":"IF('CEM Price Data'!AM36=\"\",\"\",'CEM Price Data'!AM36)","v":331.85},{"$f":"IF('CEM Price Data'!AN36=\"\",\"\",'CEM Price Data'!AN36)","v":277.88},{"$f":"IF('CEM Price Data'!AO36=\"\",\"\",'CEM Price Data'!AO36)","v":13.85}]
[{"$f":"IF('CEM Price Data'!B37=\"\",\"\",'CEM Price Data'!B37)","v":"2022-11-10"},{"$f":"IF('CEM Price Data'!C37=\"\",\"\",'CEM Price Data'!C37)","v":146.30000000000001},{"$f":"IF('CEM Price Data'!D37=\"\",\"\",'CEM Price Data'!D37)","v":104.23},{"$f":"IF('CEM Price Data'!E37=\"\",\"\",'CEM Price Data'!E37)","v":160.37},{"$f":"IF('CEM Price Data'!F37=\"\",\"\",'CEM Price Data'!F37)","v":126.66},{"$f":"IF('CEM Price Data'!G37=\"\",\"\",'CEM Price Data'!G37)","v":59.28},{"$f":"IF('CEM Price Data'!H37=\"\",\"\",'CEM Price Data'!H37)","v":289.58999999999997},{"$f":"IF('CEM Price Data'!I37=\"\",\"\",'CEM Price Data'!I37)","v":69.84},{"$f":"IF('CEM Price Data'!J37=\"\",\"\",'CEM Price Data'!J37)","v":79.38},{"$f":"IF('CEM Price Data'!K37=\"\",\"\",'CEM Price Data'!K37)","v":141.24},{"$f":"IF('CEM Price Data'!L37=\"\",\"\",'CEM Price Data'!L37)","v":301.2},{"$f":"IF('CEM Price Data'!M37=\"\",\"\",'CEM Price Data'!M37)","v":500.3},{"$f":"IF('CEM Price Data'!N37=\"\",\"\",'CEM Price Data'!N37)","v":118.36},{"$f":"IF('CEM Price Data'!O37=\"\",\"\",'CEM Price Data'!O37)","v":152.47999999999999},{"$f":"IF('CEM Price Data'!P37=\"\",\"\",'CEM Price Data'!P37)","v":103.34},{"$f":"IF('CEM Price Data'!Q37=\"\",\"\",'CEM Price Data'!Q37)","v":94.37},{"$f":"IF('CEM Price Data'!R37=\"\",\"\",'CEM Price Data'!R37)","v":143.71},{"$f":"IF('CEM Price Data'!S37=\"\",\"\",'CEM Price Data'!S37)","v":175.75},{"$f":"IF('CEM Price Data'!T37=\"\",\"\",'CEM Price Data'!T37)","v":81.86},{"$f":"IF('CEM Price Data'!U37=\"\",\"\",'CEM Price Data'!U37)","v":101.89},{"$f":"IF('CEM Price Data'!V37=\"\",\"\",'CEM Price Data'!V37)","v":509.7},{"$f":"IF('CEM Price Data'!W37=\"\",\"\",'CEM Price Data'!W37)","v":259.61},{"$f":"IF('CEM Price Data'!X37=\"\",\"\",'CEM Price Data'!X37)","v":308.10000000000002},{"$f":"IF('CEM Price Data'!Y37=\"\",\"\",'CEM Price Data'!Y37)","v":531.59},{"$f":"IF('CEM Price Data'!Z37=\"\",\"\",'CEM Price Data'!Z37)","v":305.63},{"$f":"IF('CEM Price Data'!AA37=\"\",\"\",'CEM Price Data'!AA37)","v":77.17},{"$f":"IF('CEM Price Data'!AB37=\"\",\"\",'CEM Price Data'!AB37)","v":129.74},{"$f":"IF('CEM Price Data'!AC37=\"\",\"\",'CEM Price Data'!AC37)","v":89.13},{"$f":"IF('CEM Price Data'!AD37=\"\",\"\",'CEM Price Data'!AD37)","v":131.13999999999999},{"$f":"IF('CEM Price Data'!AE37=\"\",\"\",'CEM Price Data'!AE37)","v":42.02},{"$f":"IF('CEM Price Data'!AF37=\"\",\"\",'CEM Price Data'!AF37)","v":239},{"$f":"IF('CEM Price Data'!AG37=\"\",\"\",'CEM Price Data'!AG37)","v":93.6},{"$f":"IF('CEM Price Data'!AH37=\"\",\"\",'CEM Price Data'!AH37)","v":6.41},{"$f":"IF('CEM Price Data'!AI37=\"\",\"\",'CEM Price Data'!AI37)","v":72.459999999999994},{"$f":"IF('CEM Price Data'!AJ37=\"\",\"\",'CEM Price Data'!AJ37)","v":520.58000000000004},{"$f":"IF('CEM Price Data'!AK37=\"\",\"\",'CEM Price Data'!AK37)","v":174.69},{"$f":"IF('CEM Price Data'!AL37=\"\",\"\",'CEM Price Data'!AL37)","v":191.12},{"$f":"IF('CEM Price Data'!AM37=\"\",\"\",'CEM Price Data'!AM37)","v":331.85},{"$f":"IF('CEM Price Data'!AN37=\"\",\"\",'CEM Price Data'!AN37)","v":281.51},{"$f":"IF('CEM Price Data'!AO37=\"\",\"\",'CEM Price Data'!AO37)","v":13.45}]
[{"$f":"IF('CEM Price Data'!B38=\"\",\"\",'CEM Price Data'!B38)","v":"2022-11-09"},{"$f":"IF('CEM Price Data'!C38=\"\",\"\",'CEM Price Data'!C38)","v":137},{"$f":"IF('CEM Price Data'!D38=\"\",\"\",'CEM Price Data'!D38)","v":99.46},{"$f":"IF('CEM Price Data'!E38=\"\",\"\",'CEM Price Data'!E38)","v":148.22999999999999},{"$f":"IF('CEM Price Data'!F38=\"\",\"\",'CEM Price Data'!F38)","v":122.62},{"$f":"IF('CEM Price Data'!G38=\"\",\"\",'CEM Price Data'!G38)","v":55.05},{"$f":"IF('CEM Price Data'!H38=\"\",\"\",'CEM Price Data'!H38)","v":280.13},{"$f":"IF('CEM Price Data'!I38=\"\",\"\",'CEM Price Data'!I38)","v":66.44},{"$f":"IF('CEM Price Data'!J38=\"\",\"\",'CEM Price Data'!J38)","v":79.78},{"$f":"IF('CEM Price Data'!K38=\"\",\"\",'CEM Price Data'!K38)","v":133.74},{"$f":"IF('CEM Price Data'!L38=\"\",\"\",'CEM Price Data'!L38)","v":298.38},{"$f":"IF('CEM Price Data'!M38=\"\",\"\",'CEM Price Data'!M38)","v":488.62},{"$f":"IF('CEM Price Data'!N38=\"\",\"\",'CEM Price Data'!N38)","v":116.23},{"$f":"IF('CEM Price Data'!O38=\"\",\"\",'CEM Price Data'!O38)","v":145.41999999999999},{"$f":"IF('CEM Price Data'!P38=\"\",\"\",'CEM Price Data'!P38)","v":96.71},{"$f":"IF('CEM Price Data'!Q38=\"\",\"\",'CEM Price Data'!Q38)","v":92.03},{"$f":"IF('CEM Price Data'!R38=\"\",\"\",'CEM Price Data'!R38)","v":142.5},{"$f":"IF('CEM Price Data'!S38=\"\",\"\",'CEM Price Data'!S38)","v":172.52},{"$f":"IF('CEM Price Data'!T38=\"\",\"\",'CEM Price Data'!T38)","v":79.209999999999994},{"$f":"IF('CEM Price Data'!U38=\"\",\"\",'CEM Price Data'!U38)","v":101.59},{"$f":"IF('CEM Price Data'!V38=\"\",\"\",'CEM Price Data'!V38)","v":465.13},{"$f":"IF('CEM Price Data'!W38=\"\",\"\",'CEM Price Data'!W38)","v":253.62},{"$f":"IF('CEM Price Data'!X38=\"\",\"\",'CEM Price Data'!X38)","v":297.18},{"$f":"IF('CEM Price Data'!Y38=\"\",\"\",'CEM Price Data'!Y38)","v":533.14},{"$f":"IF('CEM Price Data'!Z38=\"\",\"\",'CEM Price Data'!Z38)","v":281.86},{"$f":"IF('CEM Price Data'!AA38=\"\",\"\",'CEM Price Data'!AA38)","v":75.66},{"$f":"IF('CEM Price Data'!AB38=\"\",\"\",'CEM Price Data'!AB38)","v":127.7},{"$f":"IF('CEM Price Data'!AC38=\"\",\"\",'CEM Price Data'!AC38)","v":88.88},{"$f":"IF('CEM Price Data'!AD38=\"\",\"\",'CEM Price Data'!AD38)","v":129.69},{"$f":"IF('CEM Price Data'!AE38=\"\",\"\",'CEM Price Data'!AE38)","v":41.55},{"$f":"IF('CEM Price Data'!AF38=\"\",\"\",'CEM Price Data'!AF38)","v":222},{"$f":"IF('CEM Price Data'!AG38=\"\",\"\",'CEM Price Data'!AG38)","v":91.56},{"$f":"IF('CEM Price Data'!AH38=\"\",\"\",'CEM Price Data'!AH38)","v":6.32},{"$f":"IF('CEM Price Data'!AI38=\"\",\"\",'CEM Price Data'!AI38)","v":67.75},{"$f":"IF('CEM Price Data'!AJ38=\"\",\"\",'CEM Price Data'!AJ38)","v":484.71},{"$f":"IF('CEM Price Data'!AK38=\"\",\"\",'CEM Price Data'!AK38)","v":164.99},{"$f":"IF('CEM Price Data'!AL38=\"\",\"\",'CEM Price Data'!AL38)","v":178.32},{"$f":"IF('CEM Price Data'!AM38=\"\",\"\",'CEM Price Data'!AM38)","v":309.52},{"$f":"IF('CEM Price Data'!AN38=\"\",\"\",'CEM Price Data'!AN38)","v":254.01},{"$f":"IF('CEM Price Data'!AO38=\"\",\"\",'CEM Price Data'!AO38)","v":12.68}]
[{"$f":"IF('CEM Price Data'!B39=\"\",\"\",'CEM Price Data'!B39)","v":"2022-11-08"},{"$f":"IF('CEM Price Data'!C39=\"\",\"\",'CEM Price Data'!C39)","v":138.75},{"$f":"IF('CEM Price Data'!D39=\"\",\"\",'CEM Price Data'!D39)","v":99.64},{"$f":"IF('CEM Price Data'!E39=\"\",\"\",'CEM Price Data'!E39)","v":151.04},{"$f":"IF('CEM Price Data'!F39=\"\",\"\",'CEM Price Data'!F39)","v":123},{"$f":"IF('CEM Price Data'!G39=\"\",\"\",'CEM Price Data'!G39)","v":55.97},{"$f":"IF('CEM Price Data'!H39=\"\",\"\",'CEM Price Data'!H39)","v":283},{"$f":"IF('CEM Price Data'!I39=\"\",\"\",'CEM Price Data'!I39)","v":66.989999999999995},{"$f":"IF('CEM Price Data'!J39=\"\",\"\",'CEM Price Data'!J39)","v":79.98},{"$f":"IF('CEM Price Data'!K39=\"\",\"\",'CEM Price Data'!K39)","v":136.49},{"$f":"IF('CEM Price Data'!L39=\"\",\"\",'CEM Price Data'!L39)","v":302.45},{"$f":"IF('CEM Price Data'!M39=\"\",\"\",'CEM Price Data'!M39)","v":489.62},{"$f":"IF('CEM Price Data'!N39=\"\",\"\",'CEM Price Data'!N39)","v":120.31},{"$f":"IF('CEM Price Data'!O39=\"\",\"\",'CEM Price Data'!O39)","v":145.83000000000001},{"$f":"IF('CEM Price Data'!P39=\"\",\"\",'CEM Price Data'!P39)","v":98.94},{"$f":"IF('CEM Price Data'!Q39=\"\",\"\",'CEM Price Data'!Q39)","v":93.07},{"$f":"IF('CEM Price Data'!R39=\"\",\"\",'CEM Price Data'!R39)","v":145.88},{"$f":"IF('CEM Price Data'!S39=\"\",\"\",'CEM Price Data'!S39)","v":180.94},{"$f":"IF('CEM Price Data'!T39=\"\",\"\",'CEM Price Data'!T39)","v":80.7},{"$f":"IF('CEM Price Data'!U39=\"\",\"\",'CEM Price Data'!U39)","v":101.5},{"$f":"IF('CEM Price Data'!V39=\"\",\"\",'CEM Price Data'!V39)","v":467.9},{"$f":"IF('CEM Price Data'!W39=\"\",\"\",'CEM Price Data'!W39)","v":256.8},{"$f":"IF('CEM Price Data'!X39=\"\",\"\",'CEM Price Data'!X39)","v":305.06},{"$f":"IF('CEM Price Data'!Y39=\"\",\"\",'CEM Price Data'!Y39)","v":540.92999999999995},{"$f":"IF('CEM Price Data'!Z39=\"\",\"\",'CEM Price Data'!Z39)","v":290.06},{"$f":"IF('CEM Price Data'!AA39=\"\",\"\",'CEM Price Data'!AA39)","v":75.64},{"$f":"IF('CEM Price Data'!AB39=\"\",\"\",'CEM Price Data'!AB39)","v":129.1},{"$f":"IF('CEM Price Data'!AC39=\"\",\"\",'CEM Price Data'!AC39)","v":89.3},{"$f":"IF('CEM Price Data'!AD39=\"\",\"\",'CEM Price Data'!AD39)","v":130.96},{"$f":"IF('CEM Price Data'!AE39=\"\",\"\",'CEM Price Data'!AE39)","v":42},{"$f":"IF('CEM Price Data'!AF39=\"\",\"\",'CEM Price Data'!AF39)","v":225.42},{"$f":"IF('CEM Price Data'!AG39=\"\",\"\",'CEM Price Data'!AG39)","v":92.97},{"$f":"IF('CEM Price Data'!AH39=\"\",\"\",'CEM Price Data'!AH39)","v":6.36},{"$f":"IF('CEM Price Data'!AI39=\"\",\"\",'CEM Price Data'!AI39)","v":69.180000000000007},{"$f":"IF('CEM Price Data'!AJ39=\"\",\"\",'CEM Price Data'!AJ39)","v":492.17},{"$f":"IF('CEM Price Data'!AK39=\"\",\"\",'CEM Price Data'!AK39)","v":168.11},{"$f":"IF('CEM Price Data'!AL39=\"\",\"\",'CEM Price Data'!AL39)","v":180.73},{"$f":"IF('CEM Price Data'!AM39=\"\",\"\",'CEM Price Data'!AM39)","v":312.56},{"$f":"IF('CEM Price Data'!AN39=\"\",\"\",'CEM Price Data'!AN39)","v":262.56},{"$f":"IF('CEM Price Data'!AO39=\"\",\"\",'CEM Price Data'!AO39)","v":12.93}]
[{"$f":"IF('CEM Price Data'!B40=\"\",\"\",'CEM Price Data'!B40)","v":"2022-11-07"},{"$f":"IF('CEM Price Data'!C40=\"\",\"\",'CEM Price Data'!C40)","v":138.03},{"$f":"IF('CEM Price Data'!D40=\"\",\"\",'CEM Price Data'!D40)","v":99.5},{"$f":"IF('CEM Price Data'!E40=\"\",\"\",'CEM Price Data'!E40)","v":148.93},{"$f":"IF('CEM Price Data'!F40=\"\",\"\",'CEM Price Data'!F40)","v":120.73},{"$f":"IF('CEM Price Data'!G40=\"\",\"\",'CEM Price Data'!G40)","v":56.91},{"$f":"IF('CEM Price Data'!H40=\"\",\"\",'CEM Price Data'!H40)","v":277.63},{"$f":"IF('CEM Price Data'!I40=\"\",\"\",'CEM Price Data'!I40)","v":67.09},{"$f":"IF('CEM Price Data'!J40=\"\",\"\",'CEM Price Data'!J40)","v":79.19},{"$f":"IF('CEM Price Data'!K40=\"\",\"\",'CEM Price Data'!K40)","v":135.5},{"$f":"IF('CEM Price Data'!L40=\"\",\"\",'CEM Price Data'!L40)","v":302.14},{"$f":"IF('CEM Price Data'!M40=\"\",\"\",'CEM Price Data'!M40)","v":484.24},{"$f":"IF('CEM Price Data'!N40=\"\",\"\",'CEM Price Data'!N40)","v":122.67},{"$f":"IF('CEM Price Data'!O40=\"\",\"\",'CEM Price Data'!O40)","v":146.13999999999999},{"$f":"IF('CEM Price Data'!P40=\"\",\"\",'CEM Price Data'!P40)","v":98.33},{"$f":"IF('CEM Price Data'!Q40=\"\",\"\",'CEM Price Data'!Q40)","v":93.16},{"$f":"IF('CEM Price Data'!R40=\"\",\"\",'CEM Price Data'!R40)","v":149.85},{"$f":"IF('CEM Price Data'!S40=\"\",\"\",'CEM Price Data'!S40)","v":181.85},{"$f":"IF('CEM Price Data'!T40=\"\",\"\",'CEM Price Data'!T40)","v":79.94},{"$f":"IF('CEM Price Data'!U40=\"\",\"\",'CEM Price Data'!U40)","v":100.07},{"$f":"IF('CEM Price Data'!V40=\"\",\"\",'CEM Price Data'!V40)","v":462.19},{"$f":"IF('CEM Price Data'!W40=\"\",\"\",'CEM Price Data'!W40)","v":255.53},{"$f":"IF('CEM Price Data'!X40=\"\",\"\",'CEM Price Data'!X40)","v":303.01},{"$f":"IF('CEM Price Data'!Y40=\"\",\"\",'CEM Price Data'!Y40)","v":534.77},{"$f":"IF('CEM Price Data'!Z40=\"\",\"\",'CEM Price Data'!Z40)","v":281.98},{"$f":"IF('CEM Price Data'!AA40=\"\",\"\",'CEM Price Data'!AA40)","v":76.739999999999995},{"$f":"IF('CEM Price Data'!AB40=\"\",\"\",'CEM Price Data'!AB40)","v":127.3},{"$f":"IF('CEM Price Data'!AC40=\"\",\"\",'CEM Price Data'!AC40)","v":88.03},{"$f":"IF('CEM Price Data'!AD40=\"\",\"\",'CEM Price Data'!AD40)","v":130.16},{"$f":"IF('CEM Price Data'!AE40=\"\",\"\",'CEM Price Data'!AE40)","v":41.75},{"$f":"IF('CEM Price Data'!AF40=\"\",\"\",'CEM Price Data'!AF40)","v":221.37},{"$f":"IF('CEM Price Data'!AG40=\"\",\"\",'CEM Price Data'!AG40)","v":92.43},{"$f":"IF('CEM Price Data'!AH40=\"\",\"\",'CEM Price Data'!AH40)","v":6.28},{"$f":"IF('CEM Price Data'!AI40=\"\",\"\",'CEM Price Data'!AI40)","v":69.239999999999995},{"$f":"IF('CEM Price Data'!AJ40=\"\",\"\",'CEM Price Data'!AJ40)","v":492.1},{"$f":"IF('CEM Price Data'!AK40=\"\",\"\",'CEM Price Data'!AK40)","v":165.69},{"$f":"IF('CEM Price Data'!AL40=\"\",\"\",'CEM Price Data'!AL40)","v":177.88},{"$f":"IF('CEM Price Data'!AM40=\"\",\"\",'CEM Price Data'!AM40)","v":306.47000000000003},{"$f":"IF('CEM Price Data'!AN40=\"\",\"\",'CEM Price Data'!AN40)","v":262.87},{"$f":"IF('CEM Price Data'!AO40=\"\",\"\",'CEM Price Data'!AO40)","v":12.9}]
[{"$f":"IF('CEM Price Data'!B41=\"\",\"\",'CEM Price Data'!B41)","v":"2022-11-04"},{"$f":"IF('CEM Price Data'!C41=\"\",\"\",'CEM Price Data'!C41)","v":136.08000000000001},{"$f":"IF('CEM Price Data'!D41=\"\",\"\",'CEM Price Data'!D41)","v":98.07},{"$f":"IF('CEM Price Data'!E41=\"\",\"\",'CEM Price Data'!E41)","v":144.29},{"$f":"IF('CEM Price Data'!F41=\"\",\"\",'CEM Price Data'!F41)","v":121.22},{"$f":"IF('CEM Price Data'!G41=\"\",\"\",'CEM Price Data'!G41)","v":55.98},{"$f":"IF('CEM Price Data'!H41=\"\",\"\",'CEM Price Data'!H41)","v":276.06},{"$f":"IF('CEM Price Data'!I41=\"\",\"\",'CEM Price Data'!I41)","v":67.150000000000006},{"$f":"IF('CEM Price Data'!J41=\"\",\"\",'CEM Price Data'!J41)","v":78.78},{"$f":"IF('CEM Price Data'!K41=\"\",\"\",'CEM Price Data'!K41)","v":133.44},{"$f":"IF('CEM Price Data'!L41=\"\",\"\",'CEM Price Data'!L41)","v":295.76},{"$f":"IF('CEM Price Data'!M41=\"\",\"\",'CEM Price Data'!M41)","v":481.1},{"$f":"IF('CEM Price Data'!N41=\"\",\"\",'CEM Price Data'!N41)","v":124.83},{"$f":"IF('CEM Price Data'!O41=\"\",\"\",'CEM Price Data'!O41)","v":143.62},{"$f":"IF('CEM Price Data'!P41=\"\",\"\",'CEM Price Data'!P41)","v":97.65},{"$f":"IF('CEM Price Data'!Q41=\"\",\"\",'CEM Price Data'!Q41)","v":93.19},{"$f":"IF('CEM Price Data'!R41=\"\",\"\",'CEM Price Data'!R41)","v":146.96},{"$f":"IF('CEM Price Data'!S41=\"\",\"\",'CEM Price Data'!S41)","v":180.46},{"$f":"IF('CEM Price Data'!T41=\"\",\"\",'CEM Price Data'!T41)","v":79.02},{"$f":"IF('CEM Price Data'!U41=\"\",\"\",'CEM Price Data'!U41)","v":99.2},{"$f":"IF('CEM Price Data'!V41=\"\",\"\",'CEM Price Data'!V41)","v":460.91},{"$f":"IF('CEM Price Data'!W41=\"\",\"\",'CEM Price Data'!W41)","v":254.87},{"$f":"IF('CEM Price Data'!X41=\"\",\"\",'CEM Price Data'!X41)","v":300.04000000000002},{"$f":"IF('CEM Price Data'!Y41=\"\",\"\",'CEM Price Data'!Y41)","v":522.77},{"$f":"IF('CEM Price Data'!Z41=\"\",\"\",'CEM Price Data'!Z41)","v":271.91000000000003},{"$f":"IF('CEM Price Data'!AA41=\"\",\"\",'CEM Price Data'!AA41)","v":76},{"$f":"IF('CEM Price Data'!AB41=\"\",\"\",'CEM Price Data'!AB41)","v":126.62},{"$f":"IF('CEM Price Data'!AC41=\"\",\"\",'CEM Price Data'!AC41)","v":86.44},{"$f":"IF('CEM Price Data'!AD41=\"\",\"\",'CEM Price Data'!AD41)","v":127.55},{"$f":"IF('CEM Price Data'!AE41=\"\",\"\",'CEM Price Data'!AE41)","v":41.91},{"$f":"IF('CEM Price Data'!AF41=\"\",\"\",'CEM Price Data'!AF41)","v":216.23},{"$f":"IF('CEM Price Data'!AG41=\"\",\"\",'CEM Price Data'!AG41)","v":93.17},{"$f":"IF('CEM Price Data'!AH41=\"\",\"\",'CEM Price Data'!AH41)","v":6.16},{"$f":"IF('CEM Price Data'!AI41=\"\",\"\",'CEM Price Data'!AI41)","v":68.36},{"$f":"IF('CEM Price Data'!AJ41=\"\",\"\",'CEM Price Data'!AJ41)","v":495.55},{"$f":"IF('CEM Price Data'!AK41=\"\",\"\",'CEM Price Data'!AK41)","v":162.65},{"$f":"IF('CEM Price Data'!AL41=\"\",\"\",'CEM Price Data'!AL41)","v":176.69},{"$f":"IF('CEM Price Data'!AM41=\"\",\"\",'CEM Price Data'!AM41)","v":305.07},{"$f":"IF('CEM Price Data'!AN41=\"\",\"\",'CEM Price Data'!AN41)","v":261.95999999999998},{"$f":"IF('CEM Price Data'!AO41=\"\",\"\",'CEM Price Data'!AO41)","v":12.81}]
[{"$f":"IF('CEM Price Data'!B42=\"\",\"\",'CEM Price Data'!B42)","v":"2022-11-03"},{"$f":"IF('CEM Price Data'!C42=\"\",\"\",'CEM Price Data'!C42)","v":134.46},{"$f":"IF('CEM Price Data'!D42=\"\",\"\",'CEM Price Data'!D42)","v":96.45},{"$f":"IF('CEM Price Data'!E42=\"\",\"\",'CEM Price Data'!E42)","v":138.02000000000001},{"$f":"IF('CEM Price Data'!F42=\"\",\"\",'CEM Price Data'!F42)","v":123.41},{"$f":"IF('CEM Price Data'!G42=\"\",\"\",'CEM Price Data'!G42)","v":54.37},{"$f":"IF('CEM Price Data'!H42=\"\",\"\",'CEM Price Data'!H42)","v":264.02},{"$f":"IF('CEM Price Data'!I42=\"\",\"\",'CEM Price Data'!I42)","v":66.16},{"$f":"IF('CEM Price Data'!J42=\"\",\"\",'CEM Price Data'!J42)","v":78.48},{"$f":"IF('CEM Price Data'!K42=\"\",\"\",'CEM Price Data'!K42)","v":133.91},{"$f":"IF('CEM Price Data'!L42=\"\",\"\",'CEM Price Data'!L42)","v":301.87},{"$f":"IF('CEM Price Data'!M42=\"\",\"\",'CEM Price Data'!M42)","v":480.98},{"$f":"IF('CEM Price Data'!N42=\"\",\"\",'CEM Price Data'!N42)","v":124.28},{"$f":"IF('CEM Price Data'!O42=\"\",\"\",'CEM Price Data'!O42)","v":142.97999999999999},{"$f":"IF('CEM Price Data'!P42=\"\",\"\",'CEM Price Data'!P42)","v":96.06},{"$f":"IF('CEM Price Data'!Q42=\"\",\"\",'CEM Price Data'!Q42)","v":91.48},{"$f":"IF('CEM Price Data'!R42=\"\",\"\",'CEM Price Data'!R42)","v":145.59},{"$f":"IF('CEM Price Data'!S42=\"\",\"\",'CEM Price Data'!S42)","v":179.62},{"$f":"IF('CEM Price Data'!T42=\"\",\"\",'CEM Price Data'!T42)","v":76.760000000000005},{"$f":"IF('CEM Price Data'!U42=\"\",\"\",'CEM Price Data'!U42)","v":98.75},{"$f":"IF('CEM Price Data'!V42=\"\",\"\",'CEM Price Data'!V42)","v":451.15},{"$f":"IF('CEM Price Data'!W42=\"\",\"\",'CEM Price Data'!W42)","v":238.18},{"$f":"IF('CEM Price Data'!X42=\"\",\"\",'CEM Price Data'!X42)","v":289.18},{"$f":"IF('CEM Price Data'!Y42=\"\",\"\",'CEM Price Data'!Y42)","v":525.51},{"$f":"IF('CEM Price Data'!Z42=\"\",\"\",'CEM Price Data'!Z42)","v":263.02999999999997},{"$f":"IF('CEM Price Data'!AA42=\"\",\"\",'CEM Price Data'!AA42)","v":75.03},{"$f":"IF('CEM Price Data'!AB42=\"\",\"\",'CEM Price Data'!AB42)","v":127.32},{"$f":"IF('CEM Price Data'!AC42=\"\",\"\",'CEM Price Data'!AC42)","v":85.97},{"$f":"IF('CEM Price Data'!AD42=\"\",\"\",'CEM Price Data'!AD42)","v":127.97},{"$f":"IF('CEM Price Data'!AE42=\"\",\"\",'CEM Price Data'!AE42)","v":42.29},{"$f":"IF('CEM Price Data'!AF42=\"\",\"\",'CEM Price Data'!AF42)","v":217.19},{"$f":"IF('CEM Price Data'!AG42=\"\",\"\",'CEM Price Data'!AG42)","v":93.5},{"$f":"IF('CEM Price Data'!AH42=\"\",\"\",'CEM Price Data'!AH42)","v":6.09},{"$f":"IF('CEM Price Data'!AI42=\"\",\"\",'CEM Price Data'!AI42)","v":67.22},{"$f":"IF('CEM Price Data'!AJ42=\"\",\"\",'CEM Price Data'!AJ42)","v":486.94},{"$f":"IF('CEM Price Data'!AK42=\"\",\"\",'CEM Price Data'!AK42)","v":156.52000000000001},{"$f":"IF('CEM Price Data'!AL42=\"\",\"\",'CEM Price Data'!AL42)","v":180.19},{"$f":"IF('CEM Price Data'!AM42=\"\",\"\",'CEM Price Data'!AM42)","v":298.93},{"$f":"IF('CEM Price Data'!AN42=\"\",\"\",'CEM Price Data'!AN42)","v":261.08},{"$f":"IF('CEM Price Data'!AO42=\"\",\"\",'CEM Price Data'!AO42)","v":12.43}]
[{"$f":"IF('CEM Price Data'!B43=\"\",\"\",'CEM Price Data'!B43)","v":"2022-11-02"},{"$f":"IF('CEM Price Data'!C43=\"\",\"\",'CEM Price Data'!C43)","v":135.27000000000001},{"$f":"IF('CEM Price Data'!D43=\"\",\"\",'CEM Price Data'!D43)","v":98.04},{"$f":"IF('CEM Price Data'!E43=\"\",\"\",'CEM Price Data'!E43)","v":141.24},{"$f":"IF('CEM Price Data'!F43=\"\",\"\",'CEM Price Data'!F43)","v":131.02000000000001},{"$f":"IF('CEM Price Data'!G43=\"\",\"\",'CEM Price Data'!G43)","v":53.7},{"$f":"IF('CEM Price Data'!H43=\"\",\"\",'CEM Price Data'!H43)","v":245.17},{"$f":"IF('CEM Price Data'!I43=\"\",\"\",'CEM Price Data'!I43)","v":66.44},{"$f":"IF('CEM Price Data'!J43=\"\",\"\",'CEM Price Data'!J43)","v":77.45},{"$f":"IF('CEM Price Data'!K43=\"\",\"\",'CEM Price Data'!K43)","v":137.72999999999999},{"$f":"IF('CEM Price Data'!L43=\"\",\"\",'CEM Price Data'!L43)","v":303.02999999999997},{"$f":"IF('CEM Price Data'!M43=\"\",\"\",'CEM Price Data'!M43)","v":487.81},{"$f":"IF('CEM Price Data'!N43=\"\",\"\",'CEM Price Data'!N43)","v":126.12},{"$f":"IF('CEM Price Data'!O43=\"\",\"\",'CEM Price Data'!O43)","v":140.47999999999999},{"$f":"IF('CEM Price Data'!P43=\"\",\"\",'CEM Price Data'!P43)","v":94.71},{"$f":"IF('CEM Price Data'!Q43=\"\",\"\",'CEM Price Data'!Q43)","v":87.68},{"$f":"IF('CEM Price Data'!R43=\"\",\"\",'CEM Price Data'!R43)","v":145.13},{"$f":"IF('CEM Price Data'!S43=\"\",\"\",'CEM Price Data'!S43)","v":190.64},{"$f":"IF('CEM Price Data'!T43=\"\",\"\",'CEM Price Data'!T43)","v":77.23},{"$f":"IF('CEM Price Data'!U43=\"\",\"\",'CEM Price Data'!U43)","v":99.4},{"$f":"IF('CEM Price Data'!V43=\"\",\"\",'CEM Price Data'!V43)","v":453.74},{"$f":"IF('CEM Price Data'!W43=\"\",\"\",'CEM Price Data'!W43)","v":239.9},{"$f":"IF('CEM Price Data'!X43=\"\",\"\",'CEM Price Data'!X43)","v":293.08999999999997},{"$f":"IF('CEM Price Data'!Y43=\"\",\"\",'CEM Price Data'!Y43)","v":530.29999999999995},{"$f":"IF('CEM Price Data'!Z43=\"\",\"\",'CEM Price Data'!Z43)","v":260.39},{"$f":"IF('CEM Price Data'!AA43=\"\",\"\",'CEM Price Data'!AA43)","v":75.12},{"$f":"IF('CEM Price Data'!AB43=\"\",\"\",'CEM Price Data'!AB43)","v":127.73},{"$f":"IF('CEM Price Data'!AC43=\"\",\"\",'CEM Price Data'!AC43)","v":89.05},{"$f":"IF('CEM Price Data'!AD43=\"\",\"\",'CEM Price Data'!AD43)","v":127.93},{"$f":"IF('CEM Price Data'!AE43=\"\",\"\",'CEM Price Data'!AE43)","v":41.87},{"$f":"IF('CEM Price Data'!AF43=\"\",\"\",'CEM Price Data'!AF43)","v":215.73},{"$f":"IF('CEM Price Data'!AG43=\"\",\"\",'CEM Price Data'!AG43)","v":95.32},{"$f":"IF('CEM Price Data'!AH43=\"\",\"\",'CEM Price Data'!AH43)","v":6.07},{"$f":"IF('CEM Price Data'!AI43=\"\",\"\",'CEM Price Data'!AI43)","v":67.400000000000006},{"$f":"IF('CEM Price Data'!AJ43=\"\",\"\",'CEM Price Data'!AJ43)","v":490.98},{"$f":"IF('CEM Price Data'!AK43=\"\",\"\",'CEM Price Data'!AK43)","v":158.49},{"$f":"IF('CEM Price Data'!AL43=\"\",\"\",'CEM Price Data'!AL43)","v":186.61},{"$f":"IF('CEM Price Data'!AM43=\"\",\"\",'CEM Price Data'!AM43)","v":295.74},{"$f":"IF('CEM Price Data'!AN43=\"\",\"\",'CEM Price Data'!AN43)","v":266.87},{"$f":"IF('CEM Price Data'!AO43=\"\",\"\",'CEM Price Data'!AO43)","v":13.04}]
[{"$f":"IF('CEM Price Data'!B44=\"\",\"\",'CEM Price Data'!B44)","v":"2022-11-01"},{"$f":"IF('CEM Price Data'!C44=\"\",\"\",'CEM Price Data'!C44)","v":140.88999999999999},{"$f":"IF('CEM Price Data'!D44=\"\",\"\",'CEM Price Data'!D44)","v":99.31},{"$f":"IF('CEM Price Data'!E44=\"\",\"\",'CEM Price Data'!E44)","v":144.69999999999999},{"$f":"IF('CEM Price Data'!F44=\"\",\"\",'CEM Price Data'!F44)","v":134.69999999999999},{"$f":"IF('CEM Price Data'!G44=\"\",\"\",'CEM Price Data'!G44)","v":54.6},{"$f":"IF('CEM Price Data'!H44=\"\",\"\",'CEM Price Data'!H44)","v":252.12},{"$f":"IF('CEM Price Data'!I44=\"\",\"\",'CEM Price Data'!I44)","v":67.44},{"$f":"IF('CEM Price Data'!J44=\"\",\"\",'CEM Price Data'!J44)","v":77.7},{"$f":"IF('CEM Price Data'!K44=\"\",\"\",'CEM Price Data'!K44)","v":149.6},{"$f":"IF('CEM Price Data'!L44=\"\",\"\",'CEM Price Data'!L44)","v":302.93},{"$f":"IF('CEM Price Data'!M44=\"\",\"\",'CEM Price Data'!M44)","v":476.93},{"$f":"IF('CEM Price Data'!N44=\"\",\"\",'CEM Price Data'!N44)","v":128.4},{"$f":"IF('CEM Price Data'!O44=\"\",\"\",'CEM Price Data'!O44)","v":142.78},{"$f":"IF('CEM Price Data'!P44=\"\",\"\",'CEM Price Data'!P44)","v":97.29},{"$f":"IF('CEM Price Data'!Q44=\"\",\"\",'CEM Price Data'!Q44)","v":88.72},{"$f":"IF('CEM Price Data'!R44=\"\",\"\",'CEM Price Data'!R44)","v":146.44999999999999},{"$f":"IF('CEM Price Data'!S44=\"\",\"\",'CEM Price Data'!S44)","v":201.24},{"$f":"IF('CEM Price Data'!T44=\"\",\"\",'CEM Price Data'!T44)","v":78.59},{"$f":"IF('CEM Price Data'!U44=\"\",\"\",'CEM Price Data'!U44)","v":99.76},{"$f":"IF('CEM Price Data'!V44=\"\",\"\",'CEM Price Data'!V44)","v":470.08},{"$f":"IF('CEM Price Data'!W44=\"\",\"\",'CEM Price Data'!W44)","v":242.89},{"$f":"IF('CEM Price Data'!X44=\"\",\"\",'CEM Price Data'!X44)","v":300.27},{"$f":"IF('CEM Price Data'!Y44=\"\",\"\",'CEM Price Data'!Y44)","v":535.88},{"$f":"IF('CEM Price Data'!Z44=\"\",\"\",'CEM Price Data'!Z44)","v":272.87},{"$f":"IF('CEM Price Data'!AA44=\"\",\"\",'CEM Price Data'!AA44)","v":77.11},{"$f":"IF('CEM Price Data'!AB44=\"\",\"\",'CEM Price Data'!AB44)","v":129.02000000000001},{"$f":"IF('CEM Price Data'!AC44=\"\",\"\",'CEM Price Data'!AC44)","v":91.26},{"$f":"IF('CEM Price Data'!AD44=\"\",\"\",'CEM Price Data'!AD44)","v":132.97999999999999},{"$f":"IF('CEM Price Data'!AE44=\"\",\"\",'CEM Price Data'!AE44)","v":42.2},{"$f":"IF('CEM Price Data'!AF44=\"\",\"\",'CEM Price Data'!AF44)","v":224.78},{"$f":"IF('CEM Price Data'!AG44=\"\",\"\",'CEM Price Data'!AG44)","v":95.52},{"$f":"IF('CEM Price Data'!AH44=\"\",\"\",'CEM Price Data'!AH44)","v":6.06},{"$f":"IF('CEM Price Data'!AI44=\"\",\"\",'CEM Price Data'!AI44)","v":70.430000000000007},{"$f":"IF('CEM Price Data'!AJ44=\"\",\"\",'CEM Price Data'!AJ44)","v":517.69000000000005},{"$f":"IF('CEM Price Data'!AK44=\"\",\"\",'CEM Price Data'!AK44)","v":162.9},{"$f":"IF('CEM Price Data'!AL44=\"\",\"\",'CEM Price Data'!AL44)","v":196.97},{"$f":"IF('CEM Price Data'!AM44=\"\",\"\",'CEM Price Data'!AM44)","v":307.44},{"$f":"IF('CEM Price Data'!AN44=\"\",\"\",'CEM Price Data'!AN44)","v":272.60000000000002},{"$f":"IF('CEM Price Data'!AO44=\"\",\"\",'CEM Price Data'!AO44)","v":13.63}]
[{"$f":"IF('CEM Price Data'!B45=\"\",\"\",'CEM Price Data'!B45)","v":"2022-10-31"},{"$f":"IF('CEM Price Data'!C45=\"\",\"\",'CEM Price Data'!C45)","v":138.35},{"$f":"IF('CEM Price Data'!D45=\"\",\"\",'CEM Price Data'!D45)","v":98.94},{"$f":"IF('CEM Price Data'!E45=\"\",\"\",'CEM Price Data'!E45)","v":142.62},{"$f":"IF('CEM Price Data'!F45=\"\",\"\",'CEM Price Data'!F45)","v":135.86000000000001},{"$f":"IF('CEM Price Data'!G45=\"\",\"\",'CEM Price Data'!G45)","v":54.78},{"$f":"IF('CEM Price Data'!H45=\"\",\"\",'CEM Price Data'!H45)","v":250.4},{"$f":"IF('CEM Price Data'!I45=\"\",\"\",'CEM Price Data'!I45)","v":68},{"$f":"IF('CEM Price Data'!J45=\"\",\"\",'CEM Price Data'!J45)","v":77.47},{"$f":"IF('CEM Price Data'!K45=\"\",\"\",'CEM Price Data'!K45)","v":150.06},{"$f":"IF('CEM Price Data'!L45=\"\",\"\",'CEM Price Data'!L45)","v":304.02999999999997},{"$f":"IF('CEM Price Data'!M45=\"\",\"\",'CEM Price Data'!M45)","v":466.87},{"$f":"IF('CEM Price Data'!N45=\"\",\"\",'CEM Price Data'!N45)","v":128.91999999999999},{"$f":"IF('CEM Price Data'!O45=\"\",\"\",'CEM Price Data'!O45)","v":143.65},{"$f":"IF('CEM Price Data'!P45=\"\",\"\",'CEM Price Data'!P45)","v":95.26},{"$f":"IF('CEM Price Data'!Q45=\"\",\"\",'CEM Price Data'!Q45)","v":89.12},{"$f":"IF('CEM Price Data'!R45=\"\",\"\",'CEM Price Data'!R45)","v":147.61000000000001},{"$f":"IF('CEM Price Data'!S45=\"\",\"\",'CEM Price Data'!S45)","v":199.06},{"$f":"IF('CEM Price Data'!T45=\"\",\"\",'CEM Price Data'!T45)","v":78.64},{"$f":"IF('CEM Price Data'!U45=\"\",\"\",'CEM Price Data'!U45)","v":101.2},{"$f":"IF('CEM Price Data'!V45=\"\",\"\",'CEM Price Data'!V45)","v":468.86},{"$f":"IF('CEM Price Data'!W45=\"\",\"\",'CEM Price Data'!W45)","v":249.71},{"$f":"IF('CEM Price Data'!X45=\"\",\"\",'CEM Price Data'!X45)","v":304.33999999999997},{"$f":"IF('CEM Price Data'!Y45=\"\",\"\",'CEM Price Data'!Y45)","v":549.01},{"$f":"IF('CEM Price Data'!Z45=\"\",\"\",'CEM Price Data'!Z45)","v":274.60000000000002},{"$f":"IF('CEM Price Data'!AA45=\"\",\"\",'CEM Price Data'!AA45)","v":78.069999999999993},{"$f":"IF('CEM Price Data'!AB45=\"\",\"\",'CEM Price Data'!AB45)","v":128.4},{"$f":"IF('CEM Price Data'!AC45=\"\",\"\",'CEM Price Data'!AC45)","v":90.42},{"$f":"IF('CEM Price Data'!AD45=\"\",\"\",'CEM Price Data'!AD45)","v":130.07},{"$f":"IF('CEM Price Data'!AE45=\"\",\"\",'CEM Price Data'!AE45)","v":42.08},{"$f":"IF('CEM Price Data'!AF45=\"\",\"\",'CEM Price Data'!AF45)","v":225.03},{"$f":"IF('CEM Price Data'!AG45=\"\",\"\",'CEM Price Data'!AG45)","v":98.08},{"$f":"IF('CEM Price Data'!AH45=\"\",\"\",'CEM Price Data'!AH45)","v":6.04},{"$f":"IF('CEM Price Data'!AI45=\"\",\"\",'CEM Price Data'!AI45)","v":71.459999999999994},{"$f":"IF('CEM Price Data'!AJ45=\"\",\"\",'CEM Price Data'!AJ45)","v":513.97},{"$f":"IF('CEM Price Data'!AK45=\"\",\"\",'CEM Price Data'!AK45)","v":160.63},{"$f":"IF('CEM Price Data'!AL45=\"\",\"\",'CEM Price Data'!AL45)","v":200.46},{"$f":"IF('CEM Price Data'!AM45=\"\",\"\",'CEM Price Data'!AM45)","v":299.17},{"$f":"IF('CEM Price Data'!AN45=\"\",\"\",'CEM Price Data'!AN45)","v":270.95999999999998},{"$f":"IF('CEM Price Data'!AO45=\"\",\"\",'CEM Price Data'!AO45)","v":13.51}]
[{"$f":"IF('CEM Price Data'!B46=\"\",\"\",'CEM Price Data'!B46)","v":"2022-10-28"},{"$f":"IF('CEM Price Data'!C46=\"\",\"\",'CEM Price Data'!C46)","v":138.77000000000001},{"$f":"IF('CEM Price Data'!D46=\"\",\"\",'CEM Price Data'!D46)","v":99.49},{"$f":"IF('CEM Price Data'!E46=\"\",\"\",'CEM Price Data'!E46)","v":144.88},{"$f":"IF('CEM Price Data'!F46=\"\",\"\",'CEM Price Data'!F46)","v":134.69},{"$f":"IF('CEM Price Data'!G46=\"\",\"\",'CEM Price Data'!G46)","v":54.38},{"$f":"IF('CEM Price Data'!H46=\"\",\"\",'CEM Price Data'!H46)","v":254.44},{"$f":"IF('CEM Price Data'!I46=\"\",\"\",'CEM Price Data'!I46)","v":68.17},{"$f":"IF('CEM Price Data'!J46=\"\",\"\",'CEM Price Data'!J46)","v":76.83},{"$f":"IF('CEM Price Data'!K46=\"\",\"\",'CEM Price Data'!K46)","v":148.9},{"$f":"IF('CEM Price Data'!L46=\"\",\"\",'CEM Price Data'!L46)","v":303.12},{"$f":"IF('CEM Price Data'!M46=\"\",\"\",'CEM Price Data'!M46)","v":461.93},{"$f":"IF('CEM Price Data'!N46=\"\",\"\",'CEM Price Data'!N46)","v":130.02000000000001},{"$f":"IF('CEM Price Data'!O46=\"\",\"\",'CEM Price Data'!O46)","v":144.59},{"$f":"IF('CEM Price Data'!P46=\"\",\"\",'CEM Price Data'!P46)","v":94.09},{"$f":"IF('CEM Price Data'!Q46=\"\",\"\",'CEM Price Data'!Q46)","v":88.74},{"$f":"IF('CEM Price Data'!R46=\"\",\"\",'CEM Price Data'!R46)","v":149.58000000000001},{"$f":"IF('CEM Price Data'!S46=\"\",\"\",'CEM Price Data'!S46)","v":201.73},{"$f":"IF('CEM Price Data'!T46=\"\",\"\",'CEM Price Data'!T46)","v":79.2},{"$f":"IF('CEM Price Data'!U46=\"\",\"\",'CEM Price Data'!U46)","v":100.77},{"$f":"IF('CEM Price Data'!V46=\"\",\"\",'CEM Price Data'!V46)","v":474.27},{"$f":"IF('CEM Price Data'!W46=\"\",\"\",'CEM Price Data'!W46)","v":250.12},{"$f":"IF('CEM Price Data'!X46=\"\",\"\",'CEM Price Data'!X46)","v":303.27999999999997},{"$f":"IF('CEM Price Data'!Y46=\"\",\"\",'CEM Price Data'!Y46)","v":548.11},{"$f":"IF('CEM Price Data'!Z46=\"\",\"\",'CEM Price Data'!Z46)","v":270.60000000000002},{"$f":"IF('CEM Price Data'!AA46=\"\",\"\",'CEM Price Data'!AA46)","v":77.36},{"$f":"IF('CEM Price Data'!AB46=\"\",\"\",'CEM Price Data'!AB46)","v":129.69999999999999},{"$f":"IF('CEM Price Data'!AC46=\"\",\"\",'CEM Price Data'!AC46)","v":90.7},{"$f":"IF('CEM Price Data'!AD46=\"\",\"\",'CEM Price Data'!AD46)","v":128.88999999999999},{"$f":"IF('CEM Price Data'!AE46=\"\",\"\",'CEM Price Data'!AE46)","v":41.87},{"$f":"IF('CEM Price Data'!AF46=\"\",\"\",'CEM Price Data'!AF46)","v":226.23},{"$f":"IF('CEM Price Data'!AG46=\"\",\"\",'CEM Price Data'!AG46)","v":97.06},{"$f":"IF('CEM Price Data'!AH46=\"\",\"\",'CEM Price Data'!AH46)","v":6.17},{"$f":"IF('CEM Price Data'!AI46=\"\",\"\",'CEM Price Data'!AI46)","v":70.77},{"$f":"IF('CEM Price Data'!AJ46=\"\",\"\",'CEM Price Data'!AJ46)","v":503.84},{"$f":"IF('CEM Price Data'!AK46=\"\",\"\",'CEM Price Data'!AK46)","v":161.36000000000001},{"$f":"IF('CEM Price Data'!AL46=\"\",\"\",'CEM Price Data'!AL46)","v":203.37},{"$f":"IF('CEM Price Data'!AM46=\"\",\"\",'CEM Price Data'!AM46)","v":302.68},{"$f":"IF('CEM Price Data'!AN46=\"\",\"\",'CEM Price Data'!AN46)","v":271.62},{"$f":"IF('CEM Price Data'!AO46=\"\",\"\",'CEM Price Data'!AO46)","v":13.91}]
[{"$f":"IF('CEM Price Data'!B47=\"\",\"\",'CEM Price Data'!B47)","v":"2022-10-27"},{"$f":"IF('CEM Price Data'!C47=\"\",\"\",'CEM Price Data'!C47)","v":136.49},{"$f":"IF('CEM Price Data'!D47=\"\",\"\",'CEM Price Data'!D47)","v":96.93},{"$f":"IF('CEM Price Data'!E47=\"\",\"\",'CEM Price Data'!E47)","v":140.68},{"$f":"IF('CEM Price Data'!F47=\"\",\"\",'CEM Price Data'!F47)","v":132.19},{"$f":"IF('CEM Price Data'!G47=\"\",\"\",'CEM Price Data'!G47)","v":51.9},{"$f":"IF('CEM Price Data'!H47=\"\",\"\",'CEM Price Data'!H47)","v":249.06},{"$f":"IF('CEM Price Data'!I47=\"\",\"\",'CEM Price Data'!I47)","v":66.59},{"$f":"IF('CEM Price Data'!J47=\"\",\"\",'CEM Price Data'!J47)","v":74.599999999999994},{"$f":"IF('CEM Price Data'!K47=\"\",\"\",'CEM Price Data'!K47)","v":145},{"$f":"IF('CEM Price Data'!L47=\"\",\"\",'CEM Price Data'!L47)","v":294.89999999999998},{"$f":"IF('CEM Price Data'!M47=\"\",\"\",'CEM Price Data'!M47)","v":460.51},{"$f":"IF('CEM Price Data'!N47=\"\",\"\",'CEM Price Data'!N47)","v":127.58},{"$f":"IF('CEM Price Data'!O47=\"\",\"\",'CEM Price Data'!O47)","v":142.65},{"$f":"IF('CEM Price Data'!P47=\"\",\"\",'CEM Price Data'!P47)","v":90.8},{"$f":"IF('CEM Price Data'!Q47=\"\",\"\",'CEM Price Data'!Q47)","v":87.44},{"$f":"IF('CEM Price Data'!R47=\"\",\"\",'CEM Price Data'!R47)","v":145.66},{"$f":"IF('CEM Price Data'!S47=\"\",\"\",'CEM Price Data'!S47)","v":196.34},{"$f":"IF('CEM Price Data'!T47=\"\",\"\",'CEM Price Data'!T47)","v":77.62},{"$f":"IF('CEM Price Data'!U47=\"\",\"\",'CEM Price Data'!U47)","v":99.74},{"$f":"IF('CEM Price Data'!V47=\"\",\"\",'CEM Price Data'!V47)","v":455.22},{"$f":"IF('CEM Price Data'!W47=\"\",\"\",'CEM Price Data'!W47)","v":242.18},{"$f":"IF('CEM Price Data'!X47=\"\",\"\",'CEM Price Data'!X47)","v":296.44},{"$f":"IF('CEM Price Data'!Y47=\"\",\"\",'CEM Price Data'!Y47)","v":535.51},{"$f":"IF('CEM Price Data'!Z47=\"\",\"\",'CEM Price Data'!Z47)","v":264.41000000000003},{"$f":"IF('CEM Price Data'!AA47=\"\",\"\",'CEM Price Data'!AA47)","v":75.150000000000006},{"$f":"IF('CEM Price Data'!AB47=\"\",\"\",'CEM Price Data'!AB47)","v":124.38},{"$f":"IF('CEM Price Data'!AC47=\"\",\"\",'CEM Price Data'!AC47)","v":89.48},{"$f":"IF('CEM Price Data'!AD47=\"\",\"\",'CEM Price Data'!AD47)","v":126.36},{"$f":"IF('CEM Price Data'!AE47=\"\",\"\",'CEM Price Data'!AE47)","v":41.02},{"$f":"IF('CEM Price Data'!AF47=\"\",\"\",'CEM Price Data'!AF47)","v":221.85},{"$f":"IF('CEM Price Data'!AG47=\"\",\"\",'CEM Price Data'!AG47)","v":94.5},{"$f":"IF('CEM Price Data'!AH47=\"\",\"\",'CEM Price Data'!AH47)","v":6.11},{"$f":"IF('CEM Price Data'!AI47=\"\",\"\",'CEM Price Data'!AI47)","v":69.31},{"$f":"IF('CEM Price Data'!AJ47=\"\",\"\",'CEM Price Data'!AJ47)","v":498.32},{"$f":"IF('CEM Price Data'!AK47=\"\",\"\",'CEM Price Data'!AK47)","v":156.76},{"$f":"IF('CEM Price Data'!AL47=\"\",\"\",'CEM Price Data'!AL47)","v":185.79},{"$f":"IF('CEM Price Data'!AM47=\"\",\"\",'CEM Price Data'!AM47)","v":300.95999999999998},{"$f":"IF('CEM Price Data'!AN47=\"\",\"\",'CEM Price Data'!AN47)","v":262.67},{"$f":"IF('CEM Price Data'!AO47=\"\",\"\",'CEM Price Data'!AO47)","v":13.86}]
[{"$f":"IF('CEM Price Data'!B48=\"\",\"\",'CEM Price Data'!B48)","v":"2022-10-26"},{"$f":"IF('CEM Price Data'!C48=\"\",\"\",'CEM Price Data'!C48)","v":137.69},{"$f":"IF('CEM Price Data'!D48=\"\",\"\",'CEM Price Data'!D48)","v":98.42},{"$f":"IF('CEM Price Data'!E48=\"\",\"\",'CEM Price Data'!E48)","v":141.38},{"$f":"IF('CEM Price Data'!F48=\"\",\"\",'CEM Price Data'!F48)","v":136.75},{"$f":"IF('CEM Price Data'!G48=\"\",\"\",'CEM Price Data'!G48)","v":51.95},{"$f":"IF('CEM Price Data'!H48=\"\",\"\",'CEM Price Data'!H48)","v":252.02},{"$f":"IF('CEM Price Data'!I48=\"\",\"\",'CEM Price Data'!I48)","v":66.63},{"$f":"IF('CEM Price Data'!J48=\"\",\"\",'CEM Price Data'!J48)","v":74.45},{"$f":"IF('CEM Price Data'!K48=\"\",\"\",'CEM Price Data'!K48)","v":144.33000000000001},{"$f":"IF('CEM Price Data'!L48=\"\",\"\",'CEM Price Data'!L48)","v":279.62},{"$f":"IF('CEM Price Data'!M48=\"\",\"\",'CEM Price Data'!M48)","v":467.96},{"$f":"IF('CEM Price Data'!N48=\"\",\"\",'CEM Price Data'!N48)","v":125.62},{"$f":"IF('CEM Price Data'!O48=\"\",\"\",'CEM Price Data'!O48)","v":143.51},{"$f":"IF('CEM Price Data'!P48=\"\",\"\",'CEM Price Data'!P48)","v":90.8},{"$f":"IF('CEM Price Data'!Q48=\"\",\"\",'CEM Price Data'!Q48)","v":86.28},{"$f":"IF('CEM Price Data'!R48=\"\",\"\",'CEM Price Data'!R48)","v":143.63999999999999},{"$f":"IF('CEM Price Data'!S48=\"\",\"\",'CEM Price Data'!S48)","v":193.25},{"$f":"IF('CEM Price Data'!T48=\"\",\"\",'CEM Price Data'!T48)","v":76.400000000000006},{"$f":"IF('CEM Price Data'!U48=\"\",\"\",'CEM Price Data'!U48)","v":98.41},{"$f":"IF('CEM Price Data'!V48=\"\",\"\",'CEM Price Data'!V48)","v":451.6},{"$f":"IF('CEM Price Data'!W48=\"\",\"\",'CEM Price Data'!W48)","v":240.3},{"$f":"IF('CEM Price Data'!X48=\"\",\"\",'CEM Price Data'!X48)","v":295.10000000000002},{"$f":"IF('CEM Price Data'!Y48=\"\",\"\",'CEM Price Data'!Y48)","v":530.99},{"$f":"IF('CEM Price Data'!Z48=\"\",\"\",'CEM Price Data'!Z48)","v":274.5},{"$f":"IF('CEM Price Data'!AA48=\"\",\"\",'CEM Price Data'!AA48)","v":74.819999999999993},{"$f":"IF('CEM Price Data'!AB48=\"\",\"\",'CEM Price Data'!AB48)","v":122.93},{"$f":"IF('CEM Price Data'!AC48=\"\",\"\",'CEM Price Data'!AC48)","v":88.16},{"$f":"IF('CEM Price Data'!AD48=\"\",\"\",'CEM Price Data'!AD48)","v":123.84},{"$f":"IF('CEM Price Data'!AE48=\"\",\"\",'CEM Price Data'!AE48)","v":39.549999999999997},{"$f":"IF('CEM Price Data'!AF48=\"\",\"\",'CEM Price Data'!AF48)","v":220.88},{"$f":"IF('CEM Price Data'!AG48=\"\",\"\",'CEM Price Data'!AG48)","v":93.26},{"$f":"IF('CEM Price Data'!AH48=\"\",\"\",'CEM Price Data'!AH48)","v":6.23},{"$f":"IF('CEM Price Data'!AI48=\"\",\"\",'CEM Price Data'!AI48)","v":68.58},{"$f":"IF('CEM Price Data'!AJ48=\"\",\"\",'CEM Price Data'!AJ48)","v":503},{"$f":"IF('CEM Price Data'!AK48=\"\",\"\",'CEM Price Data'!AK48)","v":157.87},{"$f":"IF('CEM Price Data'!AL48=\"\",\"\",'CEM Price Data'!AL48)","v":184.99},{"$f":"IF('CEM Price Data'!AM48=\"\",\"\",'CEM Price Data'!AM48)","v":301.73},{"$f":"IF('CEM Price Data'!AN48=\"\",\"\",'CEM Price Data'!AN48)","v":261.06},{"$f":"IF('CEM Price Data'!AO48=\"\",\"\",'CEM Price Data'!AO48)","v":13.96}]
[{"$f":"IF('CEM Price Data'!B49=\"\",\"\",'CEM Price Data'!B49)","v":"2022-10-25"},{"$f":"IF('CEM Price Data'!C49=\"\",\"\",'CEM Price Data'!C49)","v":134.5},{"$f":"IF('CEM Price Data'!D49=\"\",\"\",'CEM Price Data'!D49)","v":97.95},{"$f":"IF('CEM Price Data'!E49=\"\",\"\",'CEM Price Data'!E49)","v":146.37},{"$f":"IF('CEM Price Data'!F49=\"\",\"\",'CEM Price Data'!F49)","v":152.74},{"$f":"IF('CEM Price Data'!G49=\"\",\"\",'CEM Price Data'!G49)","v":52.1},{"$f":"IF('CEM Price Data'!H49=\"\",\"\",'CEM Price Data'!H49)","v":251.56},{"$f":"IF('CEM Price Data'!I49=\"\",\"\",'CEM Price Data'!I49)","v":66.819999999999993},{"$f":"IF('CEM Price Data'!J49=\"\",\"\",'CEM Price Data'!J49)","v":72.77},{"$f":"IF('CEM Price Data'!K49=\"\",\"\",'CEM Price Data'!K49)","v":144.38999999999999},{"$f":"IF('CEM Price Data'!L49=\"\",\"\",'CEM Price Data'!L49)","v":278.37},{"$f":"IF('CEM Price Data'!M49=\"\",\"\",'CEM Price Data'!M49)","v":457.9},{"$f":"IF('CEM Price Data'!N49=\"\",\"\",'CEM Price Data'!N49)","v":124.82},{"$f":"IF('CEM Price Data'!O49=\"\",\"\",'CEM Price Data'!O49)","v":144.05000000000001},{"$f":"IF('CEM Price Data'!P49=\"\",\"\",'CEM Price Data'!P49)","v":91.74},{"$f":"IF('CEM Price Data'!Q49=\"\",\"\",'CEM Price Data'!Q49)","v":85.89},{"$f":"IF('CEM Price Data'!R49=\"\",\"\",'CEM Price Data'!R49)","v":142.21},{"$f":"IF('CEM Price Data'!S49=\"\",\"\",'CEM Price Data'!S49)","v":192.67},{"$f":"IF('CEM Price Data'!T49=\"\",\"\",'CEM Price Data'!T49)","v":76.13},{"$f":"IF('CEM Price Data'!U49=\"\",\"\",'CEM Price Data'!U49)","v":97.71},{"$f":"IF('CEM Price Data'!V49=\"\",\"\",'CEM Price Data'!V49)","v":448.42},{"$f":"IF('CEM Price Data'!W49=\"\",\"\",'CEM Price Data'!W49)","v":239.68},{"$f":"IF('CEM Price Data'!X49=\"\",\"\",'CEM Price Data'!X49)","v":294.97000000000003},{"$f":"IF('CEM Price Data'!Y49=\"\",\"\",'CEM Price Data'!Y49)","v":526.75},{"$f":"IF('CEM Price Data'!Z49=\"\",\"\",'CEM Price Data'!Z49)","v":274.02999999999997},{"$f":"IF('CEM Price Data'!AA49=\"\",\"\",'CEM Price Data'!AA49)","v":73.14},{"$f":"IF('CEM Price Data'!AB49=\"\",\"\",'CEM Price Data'!AB49)","v":122.11},{"$f":"IF('CEM Price Data'!AC49=\"\",\"\",'CEM Price Data'!AC49)","v":88.56},{"$f":"IF('CEM Price Data'!AD49=\"\",\"\",'CEM Price Data'!AD49)","v":123.05},{"$f":"IF('CEM Price Data'!AE49=\"\",\"\",'CEM Price Data'!AE49)","v":35.94},{"$f":"IF('CEM Price Data'!AF49=\"\",\"\",'CEM Price Data'!AF49)","v":220.2},{"$f":"IF('CEM Price Data'!AG49=\"\",\"\",'CEM Price Data'!AG49)","v":93.13},{"$f":"IF('CEM Price Data'!AH49=\"\",\"\",'CEM Price Data'!AH49)","v":6.28},{"$f":"IF('CEM Price Data'!AI49=\"\",\"\",'CEM Price Data'!AI49)","v":68.06},{"$f":"IF('CEM Price Data'!AJ49=\"\",\"\",'CEM Price Data'!AJ49)","v":514.62},{"$f":"IF('CEM Price Data'!AK49=\"\",\"\",'CEM Price Data'!AK49)","v":162.16},{"$f":"IF('CEM Price Data'!AL49=\"\",\"\",'CEM Price Data'!AL49)","v":187.82},{"$f":"IF('CEM Price Data'!AM49=\"\",\"\",'CEM Price Data'!AM49)","v":296.81},{"$f":"IF('CEM Price Data'!AN49=\"\",\"\",'CEM Price Data'!AN49)","v":260.19},{"$f":"IF('CEM Price Data'!AO49=\"\",\"\",'CEM Price Data'!AO49)","v":13.92}]
[{"$f":"IF('CEM Price Data'!B50=\"\",\"\",'CEM Price Data'!B50)","v":"2022-10-24"},{"$f":"IF('CEM Price Data'!C50=\"\",\"\",'CEM Price Data'!C50)","v":132.30000000000001},{"$f":"IF('CEM Price Data'!D50=\"\",\"\",'CEM Price Data'!D50)","v":98.29},{"$f":"IF('CEM Price Data'!E50=\"\",\"\",'CEM Price Data'!E50)","v":144.53},{"$f":"IF('CEM Price Data'!F50=\"\",\"\",'CEM Price Data'!F50)","v":150.61000000000001},{"$f":"IF('CEM Price Data'!G50=\"\",\"\",'CEM Price Data'!G50)","v":50.8},{"$f":"IF('CEM Price Data'!H50=\"\",\"\",'CEM Price Data'!H50)","v":243.92},{"$f":"IF('CEM Price Data'!I50=\"\",\"\",'CEM Price Data'!I50)","v":64.47},{"$f":"IF('CEM Price Data'!J50=\"\",\"\",'CEM Price Data'!J50)","v":72.989999999999995},{"$f":"IF('CEM Price Data'!K50=\"\",\"\",'CEM Price Data'!K50)","v":142.4},{"$f":"IF('CEM Price Data'!L50=\"\",\"\",'CEM Price Data'!L50)","v":271.18},{"$f":"IF('CEM Price Data'!M50=\"\",\"\",'CEM Price Data'!M50)","v":450.71},{"$f":"IF('CEM Price Data'!N50=\"\",\"\",'CEM Price Data'!N50)","v":120.57},{"$f":"IF('CEM Price Data'!O50=\"\",\"\",'CEM Price Data'!O50)","v":138.96},{"$f":"IF('CEM Price Data'!P50=\"\",\"\",'CEM Price Data'!P50)","v":90.67},{"$f":"IF('CEM Price Data'!Q50=\"\",\"\",'CEM Price Data'!Q50)","v":84.25},{"$f":"IF('CEM Price Data'!R50=\"\",\"\",'CEM Price Data'!R50)","v":142.69},{"$f":"IF('CEM Price Data'!S50=\"\",\"\",'CEM Price Data'!S50)","v":189.14},{"$f":"IF('CEM Price Data'!T50=\"\",\"\",'CEM Price Data'!T50)","v":74.5},{"$f":"IF('CEM Price Data'!U50=\"\",\"\",'CEM Price Data'!U50)","v":97.37},{"$f":"IF('CEM Price Data'!V50=\"\",\"\",'CEM Price Data'!V50)","v":412.15},{"$f":"IF('CEM Price Data'!W50=\"\",\"\",'CEM Price Data'!W50)","v":235.05},{"$f":"IF('CEM Price Data'!X50=\"\",\"\",'CEM Price Data'!X50)","v":311.22000000000003},{"$f":"IF('CEM Price Data'!Y50=\"\",\"\",'CEM Price Data'!Y50)","v":525.96},{"$f":"IF('CEM Price Data'!Z50=\"\",\"\",'CEM Price Data'!Z50)","v":269.22000000000003},{"$f":"IF('CEM Price Data'!AA50=\"\",\"\",'CEM Price Data'!AA50)","v":72.92},{"$f":"IF('CEM Price Data'!AB50=\"\",\"\",'CEM Price Data'!AB50)","v":123.26},{"$f":"IF('CEM Price Data'!AC50=\"\",\"\",'CEM Price Data'!AC50)","v":87.02},{"$f":"IF('CEM Price Data'!AD50=\"\",\"\",'CEM Price Data'!AD50)","v":121.92},{"$f":"IF('CEM Price Data'!AE50=\"\",\"\",'CEM Price Data'!AE50)","v":36.28},{"$f":"IF('CEM Price Data'!AF50=\"\",\"\",'CEM Price Data'!AF50)","v":212.53},{"$f":"IF('CEM Price Data'!AG50=\"\",\"\",'CEM Price Data'!AG50)","v":93.45},{"$f":"IF('CEM Price Data'!AH50=\"\",\"\",'CEM Price Data'!AH50)","v":6.23},{"$f":"IF('CEM Price Data'!AI50=\"\",\"\",'CEM Price Data'!AI50)","v":65.19},{"$f":"IF('CEM Price Data'!AJ50=\"\",\"\",'CEM Price Data'!AJ50)","v":505.01},{"$f":"IF('CEM Price Data'!AK50=\"\",\"\",'CEM Price Data'!AK50)","v":161.65},{"$f":"IF('CEM Price Data'!AL50=\"\",\"\",'CEM Price Data'!AL50)","v":182.2},{"$f":"IF('CEM Price Data'!AM50=\"\",\"\",'CEM Price Data'!AM50)","v":287.41000000000003},{"$f":"IF('CEM Price Data'!AN50=\"\",\"\",'CEM Price Data'!AN50)","v":252.38},{"$f":"IF('CEM Price Data'!AO50=\"\",\"\",'CEM Price Data'!AO50)","v":13.91}]
[{"$f":"IF('CEM Price Data'!B51=\"\",\"\",'CEM Price Data'!B51)","v":"2022-10-21"},{"$f":"IF('CEM Price Data'!C51=\"\",\"\",'CEM Price Data'!C51)","v":129.88},{"$f":"IF('CEM Price Data'!D51=\"\",\"\",'CEM Price Data'!D51)","v":95.06},{"$f":"IF('CEM Price Data'!E51=\"\",\"\",'CEM Price Data'!E51)","v":146.59},{"$f":"IF('CEM Price Data'!F51=\"\",\"\",'CEM Price Data'!F51)","v":146.91},{"$f":"IF('CEM Price Data'!G51=\"\",\"\",'CEM Price Data'!G51)","v":50.13},{"$f":"IF('CEM Price Data'!H51=\"\",\"\",'CEM Price Data'!H51)","v":241.29},{"$f":"IF('CEM Price Data'!I51=\"\",\"\",'CEM Price Data'!I51)","v":63.9},{"$f":"IF('CEM Price Data'!J51=\"\",\"\",'CEM Price Data'!J51)","v":72.209999999999994},{"$f":"IF('CEM Price Data'!K51=\"\",\"\",'CEM Price Data'!K51)","v":140.99},{"$f":"IF('CEM Price Data'!L51=\"\",\"\",'CEM Price Data'!L51)","v":273.08999999999997},{"$f":"IF('CEM Price Data'!M51=\"\",\"\",'CEM Price Data'!M51)","v":442.91},{"$f":"IF('CEM Price Data'!N51=\"\",\"\",'CEM Price Data'!N51)","v":118.46},{"$f":"IF('CEM Price Data'!O51=\"\",\"\",'CEM Price Data'!O51)","v":136.75},{"$f":"IF('CEM Price Data'!P51=\"\",\"\",'CEM Price Data'!P51)","v":89.93},{"$f":"IF('CEM Price Data'!Q51=\"\",\"\",'CEM Price Data'!Q51)","v":83.96},{"$f":"IF('CEM Price Data'!R51=\"\",\"\",'CEM Price Data'!R51)","v":138.61000000000001},{"$f":"IF('CEM Price Data'!S51=\"\",\"\",'CEM Price Data'!S51)","v":187.32},{"$f":"IF('CEM Price Data'!T51=\"\",\"\",'CEM Price Data'!T51)","v":73.84},{"$f":"IF('CEM Price Data'!U51=\"\",\"\",'CEM Price Data'!U51)","v":95.67},{"$f":"IF('CEM Price Data'!V51=\"\",\"\",'CEM Price Data'!V51)","v":401.48},{"$f":"IF('CEM Price Data'!W51=\"\",\"\",'CEM Price Data'!W51)","v":226.38},{"$f":"IF('CEM Price Data'!X51=\"\",\"\",'CEM Price Data'!X51)","v":309.68},{"$f":"IF('CEM Price Data'!Y51=\"\",\"\",'CEM Price Data'!Y51)","v":522.66},{"$f":"IF('CEM Price Data'!Z51=\"\",\"\",'CEM Price Data'!Z51)","v":260.43},{"$f":"IF('CEM Price Data'!AA51=\"\",\"\",'CEM Price Data'!AA51)","v":72.7},{"$f":"IF('CEM Price Data'!AB51=\"\",\"\",'CEM Price Data'!AB51)","v":122.45},{"$f":"IF('CEM Price Data'!AC51=\"\",\"\",'CEM Price Data'!AC51)","v":85.19},{"$f":"IF('CEM Price Data'!AD51=\"\",\"\",'CEM Price Data'!AD51)","v":121.26},{"$f":"IF('CEM Price Data'!AE51=\"\",\"\",'CEM Price Data'!AE51)","v":36.43},{"$f":"IF('CEM Price Data'!AF51=\"\",\"\",'CEM Price Data'!AF51)","v":207.82},{"$f":"IF('CEM Price Data'!AG51=\"\",\"\",'CEM Price Data'!AG51)","v":92},{"$f":"IF('CEM Price Data'!AH51=\"\",\"\",'CEM Price Data'!AH51)","v":6.19},{"$f":"IF('CEM Price Data'!AI51=\"\",\"\",'CEM Price Data'!AI51)","v":68.94},{"$f":"IF('CEM Price Data'!AJ51=\"\",\"\",'CEM Price Data'!AJ51)","v":496.74},{"$f":"IF('CEM Price Data'!AK51=\"\",\"\",'CEM Price Data'!AK51)","v":159.72},{"$f":"IF('CEM Price Data'!AL51=\"\",\"\",'CEM Price Data'!AL51)","v":179.15},{"$f":"IF('CEM Price Data'!AM51=\"\",\"\",'CEM Price Data'!AM51)","v":282.12},{"$f":"IF('CEM Price Data'!AN51=\"\",\"\",'CEM Price Data'!AN51)","v":248.33},{"$f":"IF('CEM Price Data'!AO51=\"\",\"\",'CEM Price Data'!AO51)","v":13.63}]
[{"$f":"IF('CEM Price Data'!B52=\"\",\"\",'CEM Price Data'!B52)","v":"2022-10-20"},{"$f":"IF('CEM Price Data'!C52=\"\",\"\",'CEM Price Data'!C52)","v":125.94},{"$f":"IF('CEM Price Data'!D52=\"\",\"\",'CEM Price Data'!D52)","v":95.21},{"$f":"IF('CEM Price Data'!E52=\"\",\"\",'CEM Price Data'!E52)","v":142.08000000000001},{"$f":"IF('CEM Price Data'!F52=\"\",\"\",'CEM Price Data'!F52)","v":145.30000000000001},{"$f":"IF('CEM Price Data'!G52=\"\",\"\",'CEM Price Data'!G52)","v":48.76},{"$f":"IF('CEM Price Data'!H52=\"\",\"\",'CEM Price Data'!H52)","v":238.32},{"$f":"IF('CEM Price Data'!I52=\"\",\"\",'CEM Price Data'!I52)","v":63.37},{"$f":"IF('CEM Price Data'!J52=\"\",\"\",'CEM Price Data'!J52)","v":70.349999999999994},{"$f":"IF('CEM Price Data'!K52=\"\",\"\",'CEM Price Data'!K52)","v":140.4},{"$f":"IF('CEM Price Data'!L52=\"\",\"\",'CEM Price Data'!L52)","v":264.76},{"$f":"IF('CEM Price Data'!M52=\"\",\"\",'CEM Price Data'!M52)","v":450.4},{"$f":"IF('CEM Price Data'!N52=\"\",\"\",'CEM Price Data'!N52)","v":115.13},{"$f":"IF('CEM Price Data'!O52=\"\",\"\",'CEM Price Data'!O52)","v":134.66},{"$f":"IF('CEM Price Data'!P52=\"\",\"\",'CEM Price Data'!P52)","v":88.08},{"$f":"IF('CEM Price Data'!Q52=\"\",\"\",'CEM Price Data'!Q52)","v":82.51},{"$f":"IF('CEM Price Data'!R52=\"\",\"\",'CEM Price Data'!R52)","v":135.97999999999999},{"$f":"IF('CEM Price Data'!S52=\"\",\"\",'CEM Price Data'!S52)","v":185.46},{"$f":"IF('CEM Price Data'!T52=\"\",\"\",'CEM Price Data'!T52)","v":72.790000000000006},{"$f":"IF('CEM Price Data'!U52=\"\",\"\",'CEM Price Data'!U52)","v":92.94},{"$f":"IF('CEM Price Data'!V52=\"\",\"\",'CEM Price Data'!V52)","v":393.66},{"$f":"IF('CEM Price Data'!W52=\"\",\"\",'CEM Price Data'!W52)","v":221.17},{"$f":"IF('CEM Price Data'!X52=\"\",\"\",'CEM Price Data'!X52)","v":304.89},{"$f":"IF('CEM Price Data'!Y52=\"\",\"\",'CEM Price Data'!Y52)","v":512.44000000000005},{"$f":"IF('CEM Price Data'!Z52=\"\",\"\",'CEM Price Data'!Z52)","v":257.64999999999998},{"$f":"IF('CEM Price Data'!AA52=\"\",\"\",'CEM Price Data'!AA52)","v":69.25},{"$f":"IF('CEM Price Data'!AB52=\"\",\"\",'CEM Price Data'!AB52)","v":118.86},{"$f":"IF('CEM Price Data'!AC52=\"\",\"\",'CEM Price Data'!AC52)","v":83.78},{"$f":"IF('CEM Price Data'!AD52=\"\",\"\",'CEM Price Data'!AD52)","v":112.23},{"$f":"IF('CEM Price Data'!AE52=\"\",\"\",'CEM Price Data'!AE52)","v":35.99},{"$f":"IF('CEM Price Data'!AF52=\"\",\"\",'CEM Price Data'!AF52)","v":201.22},{"$f":"IF('CEM Price Data'!AG52=\"\",\"\",'CEM Price Data'!AG52)","v":89.24},{"$f":"IF('CEM Price Data'!AH52=\"\",\"\",'CEM Price Data'!AH52)","v":6.1},{"$f":"IF('CEM Price Data'!AI52=\"\",\"\",'CEM Price Data'!AI52)","v":69.819999999999993},{"$f":"IF('CEM Price Data'!AJ52=\"\",\"\",'CEM Price Data'!AJ52)","v":486.86},{"$f":"IF('CEM Price Data'!AK52=\"\",\"\",'CEM Price Data'!AK52)","v":153.72},{"$f":"IF('CEM Price Data'!AL52=\"\",\"\",'CEM Price Data'!AL52)","v":178.67},{"$f":"IF('CEM Price Data'!AM52=\"\",\"\",'CEM Price Data'!AM52)","v":275.01},{"$f":"IF('CEM Price Data'!AN52=\"\",\"\",'CEM Price Data'!AN52)","v":238.59},{"$f":"IF('CEM Price Data'!AO52=\"\",\"\",'CEM Price Data'!AO52)","v":13.44}]
[{"$f":"IF('CEM Price Data'!B53=\"\",\"\",'CEM Price Data'!B53)","v":"2022-10-19"},{"$f":"IF('CEM Price Data'!C53=\"\",\"\",'CEM Price Data'!C53)","v":128.96},{"$f":"IF('CEM Price Data'!D53=\"\",\"\",'CEM Price Data'!D53)","v":98.11},{"$f":"IF('CEM Price Data'!E53=\"\",\"\",'CEM Price Data'!E53)","v":141.33000000000001},{"$f":"IF('CEM Price Data'!F53=\"\",\"\",'CEM Price Data'!F53)","v":151.99},{"$f":"IF('CEM Price Data'!G53=\"\",\"\",'CEM Price Data'!G53)","v":50.77},{"$f":"IF('CEM Price Data'!H53=\"\",\"\",'CEM Price Data'!H53)","v":241.45},{"$f":"IF('CEM Price Data'!I53=\"\",\"\",'CEM Price Data'!I53)","v":64.260000000000005},{"$f":"IF('CEM Price Data'!J53=\"\",\"\",'CEM Price Data'!J53)","v":71.14},{"$f":"IF('CEM Price Data'!K53=\"\",\"\",'CEM Price Data'!K53)","v":143.5},{"$f":"IF('CEM Price Data'!L53=\"\",\"\",'CEM Price Data'!L53)","v":261.93},{"$f":"IF('CEM Price Data'!M53=\"\",\"\",'CEM Price Data'!M53)","v":451.65},{"$f":"IF('CEM Price Data'!N53=\"\",\"\",'CEM Price Data'!N53)","v":121.21},{"$f":"IF('CEM Price Data'!O53=\"\",\"\",'CEM Price Data'!O53)","v":126.66},{"$f":"IF('CEM Price Data'!P53=\"\",\"\",'CEM Price Data'!P53)","v":89.89},{"$f":"IF('CEM Price Data'!Q53=\"\",\"\",'CEM Price Data'!Q53)","v":83.92},{"$f":"IF('CEM Price Data'!R53=\"\",\"\",'CEM Price Data'!R53)","v":137.76},{"$f":"IF('CEM Price Data'!S53=\"\",\"\",'CEM Price Data'!S53)","v":187.11},{"$f":"IF('CEM Price Data'!T53=\"\",\"\",'CEM Price Data'!T53)","v":74.69},{"$f":"IF('CEM Price Data'!U53=\"\",\"\",'CEM Price Data'!U53)","v":93.26},{"$f":"IF('CEM Price Data'!V53=\"\",\"\",'CEM Price Data'!V53)","v":398.79},{"$f":"IF('CEM Price Data'!W53=\"\",\"\",'CEM Price Data'!W53)","v":223.85},{"$f":"IF('CEM Price Data'!X53=\"\",\"\",'CEM Price Data'!X53)","v":312.49},{"$f":"IF('CEM Price Data'!Y53=\"\",\"\",'CEM Price Data'!Y53)","v":510.91},{"$f":"IF('CEM Price Data'!Z53=\"\",\"\",'CEM Price Data'!Z53)","v":260.76},{"$f":"IF('CEM Price Data'!AA53=\"\",\"\",'CEM Price Data'!AA53)","v":66.3},{"$f":"IF('CEM Price Data'!AB53=\"\",\"\",'CEM Price Data'!AB53)","v":121.2},{"$f":"IF('CEM Price Data'!AC53=\"\",\"\",'CEM Price Data'!AC53)","v":86.25},{"$f":"IF('CEM Price Data'!AD53=\"\",\"\",'CEM Price Data'!AD53)","v":112.53},{"$f":"IF('CEM Price Data'!AE53=\"\",\"\",'CEM Price Data'!AE53)","v":36.880000000000003},{"$f":"IF('CEM Price Data'!AF53=\"\",\"\",'CEM Price Data'!AF53)","v":207.24},{"$f":"IF('CEM Price Data'!AG53=\"\",\"\",'CEM Price Data'!AG53)","v":91.95},{"$f":"IF('CEM Price Data'!AH53=\"\",\"\",'CEM Price Data'!AH53)","v":6.14},{"$f":"IF('CEM Price Data'!AI53=\"\",\"\",'CEM Price Data'!AI53)","v":71.14},{"$f":"IF('CEM Price Data'!AJ53=\"\",\"\",'CEM Price Data'!AJ53)","v":505.61},{"$f":"IF('CEM Price Data'!AK53=\"\",\"\",'CEM Price Data'!AK53)","v":152.65},{"$f":"IF('CEM Price Data'!AL53=\"\",\"\",'CEM Price Data'!AL53)","v":182.1},{"$f":"IF('CEM Price Data'!AM53=\"\",\"\",'CEM Price Data'!AM53)","v":277.36},{"$f":"IF('CEM Price Data'!AN53=\"\",\"\",'CEM Price Data'!AN53)","v":246.38},{"$f":"IF('CEM Price Data'!AO53=\"\",\"\",'CEM Price Data'!AO53)","v":14.25}]
[{"$f":"IF('CEM Price Data'!B54=\"\",\"\",'CEM Price Data'!B54)","v":"2022-10-18"},{"$f":"IF('CEM Price Data'!C54=\"\",\"\",'CEM Price Data'!C54)","v":132.30000000000001},{"$f":"IF('CEM Price Data'!D54=\"\",\"\",'CEM Price Data'!D54)","v":104.98},{"$f":"IF('CEM Price Data'!E54=\"\",\"\",'CEM Price Data'!E54)","v":141.1},{"$f":"IF('CEM Price Data'!F54=\"\",\"\",'CEM Price Data'!F54)","v":154.43},{"$f":"IF('CEM Price Data'!G54=\"\",\"\",'CEM Price Data'!G54)","v":51.76},{"$f":"IF('CEM Price Data'!H54=\"\",\"\",'CEM Price Data'!H54)","v":242.37},{"$f":"IF('CEM Price Data'!I54=\"\",\"\",'CEM Price Data'!I54)","v":65.739999999999995},{"$f":"IF('CEM Price Data'!J54=\"\",\"\",'CEM Price Data'!J54)","v":71.739999999999995},{"$f":"IF('CEM Price Data'!K54=\"\",\"\",'CEM Price Data'!K54)","v":145.56},{"$f":"IF('CEM Price Data'!L54=\"\",\"\",'CEM Price Data'!L54)","v":264.27999999999997},{"$f":"IF('CEM Price Data'!M54=\"\",\"\",'CEM Price Data'!M54)","v":454.95},{"$f":"IF('CEM Price Data'!N54=\"\",\"\",'CEM Price Data'!N54)","v":122.02},{"$f":"IF('CEM Price Data'!O54=\"\",\"\",'CEM Price Data'!O54)","v":129.58000000000001},{"$f":"IF('CEM Price Data'!P54=\"\",\"\",'CEM Price Data'!P54)","v":90.4},{"$f":"IF('CEM Price Data'!Q54=\"\",\"\",'CEM Price Data'!Q54)","v":83.97},{"$f":"IF('CEM Price Data'!R54=\"\",\"\",'CEM Price Data'!R54)","v":139.26},{"$f":"IF('CEM Price Data'!S54=\"\",\"\",'CEM Price Data'!S54)","v":188.95},{"$f":"IF('CEM Price Data'!T54=\"\",\"\",'CEM Price Data'!T54)","v":74.61},{"$f":"IF('CEM Price Data'!U54=\"\",\"\",'CEM Price Data'!U54)","v":94.61},{"$f":"IF('CEM Price Data'!V54=\"\",\"\",'CEM Price Data'!V54)","v":408.56},{"$f":"IF('CEM Price Data'!W54=\"\",\"\",'CEM Price Data'!W54)","v":225.3},{"$f":"IF('CEM Price Data'!X54=\"\",\"\",'CEM Price Data'!X54)","v":312.72000000000003},{"$f":"IF('CEM Price Data'!Y54=\"\",\"\",'CEM Price Data'!Y54)","v":506.8},{"$f":"IF('CEM Price Data'!Z54=\"\",\"\",'CEM Price Data'!Z54)","v":268.63},{"$f":"IF('CEM Price Data'!AA54=\"\",\"\",'CEM Price Data'!AA54)","v":67.03},{"$f":"IF('CEM Price Data'!AB54=\"\",\"\",'CEM Price Data'!AB54)","v":120.26},{"$f":"IF('CEM Price Data'!AC54=\"\",\"\",'CEM Price Data'!AC54)","v":87.38},{"$f":"IF('CEM Price Data'!AD54=\"\",\"\",'CEM Price Data'!AD54)","v":112.79},{"$f":"IF('CEM Price Data'!AE54=\"\",\"\",'CEM Price Data'!AE54)","v":36.67},{"$f":"IF('CEM Price Data'!AF54=\"\",\"\",'CEM Price Data'!AF54)","v":212.63},{"$f":"IF('CEM Price Data'!AG54=\"\",\"\",'CEM Price Data'!AG54)","v":90.35},{"$f":"IF('CEM Price Data'!AH54=\"\",\"\",'CEM Price Data'!AH54)","v":6.23},{"$f":"IF('CEM Price Data'!AI54=\"\",\"\",'CEM Price Data'!AI54)","v":72.16},{"$f":"IF('CEM Price Data'!AJ54=\"\",\"\",'CEM Price Data'!AJ54)","v":524.4},{"$f":"IF('CEM Price Data'!AK54=\"\",\"\",'CEM Price Data'!AK54)","v":151.51},{"$f":"IF('CEM Price Data'!AL54=\"\",\"\",'CEM Price Data'!AL54)","v":182.89},{"$f":"IF('CEM Price Data'!AM54=\"\",\"\",'CEM Price Data'!AM54)","v":283.94},{"$f":"IF('CEM Price Data'!AN54=\"\",\"\",'CEM Price Data'!AN54)","v":257.27999999999997},{"$f":"IF('CEM Price Data'!AO54=\"\",\"\",'CEM Price Data'!AO54)","v":14.31}]
[{"$f":"IF('CEM Price Data'!B55=\"\",\"\",'CEM Price Data'!B55)","v":"2022-10-17"},{"$f":"IF('CEM Price Data'!C55=\"\",\"\",'CEM Price Data'!C55)","v":130.56},{"$f":"IF('CEM Price Data'!D55=\"\",\"\",'CEM Price Data'!D55)","v":103.52},{"$f":"IF('CEM Price Data'!E55=\"\",\"\",'CEM Price Data'!E55)","v":139.12},{"$f":"IF('CEM Price Data'!F55=\"\",\"\",'CEM Price Data'!F55)","v":151.52000000000001},{"$f":"IF('CEM Price Data'!G55=\"\",\"\",'CEM Price Data'!G55)","v":51.61},{"$f":"IF('CEM Price Data'!H55=\"\",\"\",'CEM Price Data'!H55)","v":237.36},{"$f":"IF('CEM Price Data'!I55=\"\",\"\",'CEM Price Data'!I55)","v":65.41},{"$f":"IF('CEM Price Data'!J55=\"\",\"\",'CEM Price Data'!J55)","v":71.38},{"$f":"IF('CEM Price Data'!K55=\"\",\"\",'CEM Price Data'!K55)","v":142.79},{"$f":"IF('CEM Price Data'!L55=\"\",\"\",'CEM Price Data'!L55)","v":257.06},{"$f":"IF('CEM Price Data'!M55=\"\",\"\",'CEM Price Data'!M55)","v":445.79},{"$f":"IF('CEM Price Data'!N55=\"\",\"\",'CEM Price Data'!N55)","v":121.1},{"$f":"IF('CEM Price Data'!O55=\"\",\"\",'CEM Price Data'!O55)","v":127.93},{"$f":"IF('CEM Price Data'!P55=\"\",\"\",'CEM Price Data'!P55)","v":90.38},{"$f":"IF('CEM Price Data'!Q55=\"\",\"\",'CEM Price Data'!Q55)","v":83.37},{"$f":"IF('CEM Price Data'!R55=\"\",\"\",'CEM Price Data'!R55)","v":139.16},{"$f":"IF('CEM Price Data'!S55=\"\",\"\",'CEM Price Data'!S55)","v":186.8},{"$f":"IF('CEM Price Data'!T55=\"\",\"\",'CEM Price Data'!T55)","v":73.63},{"$f":"IF('CEM Price Data'!U55=\"\",\"\",'CEM Price Data'!U55)","v":94.12},{"$f":"IF('CEM Price Data'!V55=\"\",\"\",'CEM Price Data'!V55)","v":402.96},{"$f":"IF('CEM Price Data'!W55=\"\",\"\",'CEM Price Data'!W55)","v":220.74},{"$f":"IF('CEM Price Data'!X55=\"\",\"\",'CEM Price Data'!X55)","v":309.45},{"$f":"IF('CEM Price Data'!Y55=\"\",\"\",'CEM Price Data'!Y55)","v":475.09},{"$f":"IF('CEM Price Data'!Z55=\"\",\"\",'CEM Price Data'!Z55)","v":267.11},{"$f":"IF('CEM Price Data'!AA55=\"\",\"\",'CEM Price Data'!AA55)","v":67.02},{"$f":"IF('CEM Price Data'!AB55=\"\",\"\",'CEM Price Data'!AB55)","v":119.59},{"$f":"IF('CEM Price Data'!AC55=\"\",\"\",'CEM Price Data'!AC55)","v":86.37},{"$f":"IF('CEM Price Data'!AD55=\"\",\"\",'CEM Price Data'!AD55)","v":112.11},{"$f":"IF('CEM Price Data'!AE55=\"\",\"\",'CEM Price Data'!AE55)","v":36.14},{"$f":"IF('CEM Price Data'!AF55=\"\",\"\",'CEM Price Data'!AF55)","v":209.12},{"$f":"IF('CEM Price Data'!AG55=\"\",\"\",'CEM Price Data'!AG55)","v":88.76},{"$f":"IF('CEM Price Data'!AH55=\"\",\"\",'CEM Price Data'!AH55)","v":6.19},{"$f":"IF('CEM Price Data'!AI55=\"\",\"\",'CEM Price Data'!AI55)","v":71.12},{"$f":"IF('CEM Price Data'!AJ55=\"\",\"\",'CEM Price Data'!AJ55)","v":517.23},{"$f":"IF('CEM Price Data'!AK55=\"\",\"\",'CEM Price Data'!AK55)","v":150.99},{"$f":"IF('CEM Price Data'!AL55=\"\",\"\",'CEM Price Data'!AL55)","v":179.55},{"$f":"IF('CEM Price Data'!AM55=\"\",\"\",'CEM Price Data'!AM55)","v":279.60000000000002},{"$f":"IF('CEM Price Data'!AN55=\"\",\"\",'CEM Price Data'!AN55)","v":250.72},{"$f":"IF('CEM Price Data'!AO55=\"\",\"\",'CEM Price Data'!AO55)","v":14.1}]
[{"$f":"IF('CEM Price Data'!B56=\"\",\"\",'CEM Price Data'!B56)","v":"2022-10-14"},{"$f":"IF('CEM Price Data'!C56=\"\",\"\",'CEM Price Data'!C56)","v":125.7},{"$f":"IF('CEM Price Data'!D56=\"\",\"\",'CEM Price Data'!D56)","v":100.91},{"$f":"IF('CEM Price Data'!E56=\"\",\"\",'CEM Price Data'!E56)","v":136.72999999999999},{"$f":"IF('CEM Price Data'!F56=\"\",\"\",'CEM Price Data'!F56)","v":147.35},{"$f":"IF('CEM Price Data'!G56=\"\",\"\",'CEM Price Data'!G56)","v":49.04},{"$f":"IF('CEM Price Data'!H56=\"\",\"\",'CEM Price Data'!H56)","v":232.53},{"$f":"IF('CEM Price Data'!I56=\"\",\"\",'CEM Price Data'!I56)","v":63.89},{"$f":"IF('CEM Price Data'!J56=\"\",\"\",'CEM Price Data'!J56)","v":70.62},{"$f":"IF('CEM Price Data'!K56=\"\",\"\",'CEM Price Data'!K56)","v":139.1},{"$f":"IF('CEM Price Data'!L56=\"\",\"\",'CEM Price Data'!L56)","v":248.66},{"$f":"IF('CEM Price Data'!M56=\"\",\"\",'CEM Price Data'!M56)","v":432.5},{"$f":"IF('CEM Price Data'!N56=\"\",\"\",'CEM Price Data'!N56)","v":117.74},{"$f":"IF('CEM Price Data'!O56=\"\",\"\",'CEM Price Data'!O56)","v":126.11},{"$f":"IF('CEM Price Data'!P56=\"\",\"\",'CEM Price Data'!P56)","v":87.82},{"$f":"IF('CEM Price Data'!Q56=\"\",\"\",'CEM Price Data'!Q56)","v":82.29},{"$f":"IF('CEM Price Data'!R56=\"\",\"\",'CEM Price Data'!R56)","v":136.04},{"$f":"IF('CEM Price Data'!S56=\"\",\"\",'CEM Price Data'!S56)","v":183.43},{"$f":"IF('CEM Price Data'!T56=\"\",\"\",'CEM Price Data'!T56)","v":73.540000000000006},{"$f":"IF('CEM Price Data'!U56=\"\",\"\",'CEM Price Data'!U56)","v":92.18},{"$f":"IF('CEM Price Data'!V56=\"\",\"\",'CEM Price Data'!V56)","v":388.72},{"$f":"IF('CEM Price Data'!W56=\"\",\"\",'CEM Price Data'!W56)","v":213.28},{"$f":"IF('CEM Price Data'!X56=\"\",\"\",'CEM Price Data'!X56)","v":307.23},{"$f":"IF('CEM Price Data'!Y56=\"\",\"\",'CEM Price Data'!Y56)","v":464.19},{"$f":"IF('CEM Price Data'!Z56=\"\",\"\",'CEM Price Data'!Z56)","v":259.54000000000002},{"$f":"IF('CEM Price Data'!AA56=\"\",\"\",'CEM Price Data'!AA56)","v":64.31},{"$f":"IF('CEM Price Data'!AB56=\"\",\"\",'CEM Price Data'!AB56)","v":115.89},{"$f":"IF('CEM Price Data'!AC56=\"\",\"\",'CEM Price Data'!AC56)","v":86.25},{"$f":"IF('CEM Price Data'!AD56=\"\",\"\",'CEM Price Data'!AD56)","v":109.67},{"$f":"IF('CEM Price Data'!AE56=\"\",\"\",'CEM Price Data'!AE56)","v":35.020000000000003},{"$f":"IF('CEM Price Data'!AF56=\"\",\"\",'CEM Price Data'!AF56)","v":201.7},{"$f":"IF('CEM Price Data'!AG56=\"\",\"\",'CEM Price Data'!AG56)","v":89.46},{"$f":"IF('CEM Price Data'!AH56=\"\",\"\",'CEM Price Data'!AH56)","v":6.05},{"$f":"IF('CEM Price Data'!AI56=\"\",\"\",'CEM Price Data'!AI56)","v":69.02},{"$f":"IF('CEM Price Data'!AJ56=\"\",\"\",'CEM Price Data'!AJ56)","v":503.05},{"$f":"IF('CEM Price Data'!AK56=\"\",\"\",'CEM Price Data'!AK56)","v":148.34},{"$f":"IF('CEM Price Data'!AL56=\"\",\"\",'CEM Price Data'!AL56)","v":174.08},{"$f":"IF('CEM Price Data'!AM56=\"\",\"\",'CEM Price Data'!AM56)","v":272.19},{"$f":"IF('CEM Price Data'!AN56=\"\",\"\",'CEM Price Data'!AN56)","v":241.47},{"$f":"IF('CEM Price Data'!AO56=\"\",\"\",'CEM Price Data'!AO56)","v":14}]
[{"$f":"IF('CEM Price Data'!B57=\"\",\"\",'CEM Price Data'!B57)","v":"2022-10-13"},{"$f":"IF('CEM Price Data'!C57=\"\",\"\",'CEM Price Data'!C57)","v":127.9},{"$f":"IF('CEM Price Data'!D57=\"\",\"\",'CEM Price Data'!D57)","v":102.47},{"$f":"IF('CEM Price Data'!E57=\"\",\"\",'CEM Price Data'!E57)","v":142.75},{"$f":"IF('CEM Price Data'!F57=\"\",\"\",'CEM Price Data'!F57)","v":151.82},{"$f":"IF('CEM Price Data'!G57=\"\",\"\",'CEM Price Data'!G57)","v":48.86},{"$f":"IF('CEM Price Data'!H57=\"\",\"\",'CEM Price Data'!H57)","v":237.99},{"$f":"IF('CEM Price Data'!I57=\"\",\"\",'CEM Price Data'!I57)","v":65.430000000000007},{"$f":"IF('CEM Price Data'!J57=\"\",\"\",'CEM Price Data'!J57)","v":70.77},{"$f":"IF('CEM Price Data'!K57=\"\",\"\",'CEM Price Data'!K57)","v":142.71},{"$f":"IF('CEM Price Data'!L57=\"\",\"\",'CEM Price Data'!L57)","v":256.92},{"$f":"IF('CEM Price Data'!M57=\"\",\"\",'CEM Price Data'!M57)","v":438.87},{"$f":"IF('CEM Price Data'!N57=\"\",\"\",'CEM Price Data'!N57)","v":119.36},{"$f":"IF('CEM Price Data'!O57=\"\",\"\",'CEM Price Data'!O57)","v":125.71},{"$f":"IF('CEM Price Data'!P57=\"\",\"\",'CEM Price Data'!P57)","v":88.71},{"$f":"IF('CEM Price Data'!Q57=\"\",\"\",'CEM Price Data'!Q57)","v":83.37},{"$f":"IF('CEM Price Data'!R57=\"\",\"\",'CEM Price Data'!R57)","v":137.94},{"$f":"IF('CEM Price Data'!S57=\"\",\"\",'CEM Price Data'!S57)","v":185.23},{"$f":"IF('CEM Price Data'!T57=\"\",\"\",'CEM Price Data'!T57)","v":74.87},{"$f":"IF('CEM Price Data'!U57=\"\",\"\",'CEM Price Data'!U57)","v":92.49},{"$f":"IF('CEM Price Data'!V57=\"\",\"\",'CEM Price Data'!V57)","v":406.08},{"$f":"IF('CEM Price Data'!W57=\"\",\"\",'CEM Price Data'!W57)","v":225.37},{"$f":"IF('CEM Price Data'!X57=\"\",\"\",'CEM Price Data'!X57)","v":311.19},{"$f":"IF('CEM Price Data'!Y57=\"\",\"\",'CEM Price Data'!Y57)","v":501.44},{"$f":"IF('CEM Price Data'!Z57=\"\",\"\",'CEM Price Data'!Z57)","v":268.55},{"$f":"IF('CEM Price Data'!AA57=\"\",\"\",'CEM Price Data'!AA57)","v":65.2},{"$f":"IF('CEM Price Data'!AB57=\"\",\"\",'CEM Price Data'!AB57)","v":122.42},{"$f":"IF('CEM Price Data'!AC57=\"\",\"\",'CEM Price Data'!AC57)","v":87.24},{"$f":"IF('CEM Price Data'!AD57=\"\",\"\",'CEM Price Data'!AD57)","v":110},{"$f":"IF('CEM Price Data'!AE57=\"\",\"\",'CEM Price Data'!AE57)","v":36.06},{"$f":"IF('CEM Price Data'!AF57=\"\",\"\",'CEM Price Data'!AF57)","v":205.68},{"$f":"IF('CEM Price Data'!AG57=\"\",\"\",'CEM Price Data'!AG57)","v":88.8},{"$f":"IF('CEM Price Data'!AH57=\"\",\"\",'CEM Price Data'!AH57)","v":6.14},{"$f":"IF('CEM Price Data'!AI57=\"\",\"\",'CEM Price Data'!AI57)","v":70.319999999999993},{"$f":"IF('CEM Price Data'!AJ57=\"\",\"\",'CEM Price Data'!AJ57)","v":510.54},{"$f":"IF('CEM Price Data'!AK57=\"\",\"\",'CEM Price Data'!AK57)","v":154.34},{"$f":"IF('CEM Price Data'!AL57=\"\",\"\",'CEM Price Data'!AL57)","v":176.85},{"$f":"IF('CEM Price Data'!AM57=\"\",\"\",'CEM Price Data'!AM57)","v":276.79000000000002},{"$f":"IF('CEM Price Data'!AN57=\"\",\"\",'CEM Price Data'!AN57)","v":256.73},{"$f":"IF('CEM Price Data'!AO57=\"\",\"\",'CEM Price Data'!AO57)","v":14.04}]
[{"$f":"IF('CEM Price Data'!B58=\"\",\"\",'CEM Price Data'!B58)","v":"2022-10-12"},{"$f":"IF('CEM Price Data'!C58=\"\",\"\",'CEM Price Data'!C58)","v":125.69},{"$f":"IF('CEM Price Data'!D58=\"\",\"\",'CEM Price Data'!D58)","v":100.08},{"$f":"IF('CEM Price Data'!E58=\"\",\"\",'CEM Price Data'!E58)","v":138.59},{"$f":"IF('CEM Price Data'!F58=\"\",\"\",'CEM Price Data'!F58)","v":146.56},{"$f":"IF('CEM Price Data'!G58=\"\",\"\",'CEM Price Data'!G58)","v":49.13},{"$f":"IF('CEM Price Data'!H58=\"\",\"\",'CEM Price Data'!H58)","v":229.32},{"$f":"IF('CEM Price Data'!I58=\"\",\"\",'CEM Price Data'!I58)","v":64.459999999999994},{"$f":"IF('CEM Price Data'!J58=\"\",\"\",'CEM Price Data'!J58)","v":69.28},{"$f":"IF('CEM Price Data'!K58=\"\",\"\",'CEM Price Data'!K58)","v":139.66999999999999},{"$f":"IF('CEM Price Data'!L58=\"\",\"\",'CEM Price Data'!L58)","v":250.32},{"$f":"IF('CEM Price Data'!M58=\"\",\"\",'CEM Price Data'!M58)","v":436.11},{"$f":"IF('CEM Price Data'!N58=\"\",\"\",'CEM Price Data'!N58)","v":117.4},{"$f":"IF('CEM Price Data'!O58=\"\",\"\",'CEM Price Data'!O58)","v":124.39},{"$f":"IF('CEM Price Data'!P58=\"\",\"\",'CEM Price Data'!P58)","v":88.72},{"$f":"IF('CEM Price Data'!Q58=\"\",\"\",'CEM Price Data'!Q58)","v":81.67},{"$f":"IF('CEM Price Data'!R58=\"\",\"\",'CEM Price Data'!R58)","v":134.79},{"$f":"IF('CEM Price Data'!S58=\"\",\"\",'CEM Price Data'!S58)","v":181.39},{"$f":"IF('CEM Price Data'!T58=\"\",\"\",'CEM Price Data'!T58)","v":74.48},{"$f":"IF('CEM Price Data'!U58=\"\",\"\",'CEM Price Data'!U58)","v":90.42},{"$f":"IF('CEM Price Data'!V58=\"\",\"\",'CEM Price Data'!V58)","v":401.65},{"$f":"IF('CEM Price Data'!W58=\"\",\"\",'CEM Price Data'!W58)","v":223.33},{"$f":"IF('CEM Price Data'!X58=\"\",\"\",'CEM Price Data'!X58)","v":307.04000000000002},{"$f":"IF('CEM Price Data'!Y58=\"\",\"\",'CEM Price Data'!Y58)","v":492.38},{"$f":"IF('CEM Price Data'!Z58=\"\",\"\",'CEM Price Data'!Z58)","v":274.64999999999998},{"$f":"IF('CEM Price Data'!AA58=\"\",\"\",'CEM Price Data'!AA58)","v":63.78},{"$f":"IF('CEM Price Data'!AB58=\"\",\"\",'CEM Price Data'!AB58)","v":121.4},{"$f":"IF('CEM Price Data'!AC58=\"\",\"\",'CEM Price Data'!AC58)","v":84.46},{"$f":"IF('CEM Price Data'!AD58=\"\",\"\",'CEM Price Data'!AD58)","v":106.14},{"$f":"IF('CEM Price Data'!AE58=\"\",\"\",'CEM Price Data'!AE58)","v":36.200000000000003},{"$f":"IF('CEM Price Data'!AF58=\"\",\"\",'CEM Price Data'!AF58)","v":201.51},{"$f":"IF('CEM Price Data'!AG58=\"\",\"\",'CEM Price Data'!AG58)","v":86.16},{"$f":"IF('CEM Price Data'!AH58=\"\",\"\",'CEM Price Data'!AH58)","v":5.96},{"$f":"IF('CEM Price Data'!AI58=\"\",\"\",'CEM Price Data'!AI58)","v":69.150000000000006},{"$f":"IF('CEM Price Data'!AJ58=\"\",\"\",'CEM Price Data'!AJ58)","v":500.67},{"$f":"IF('CEM Price Data'!AK58=\"\",\"\",'CEM Price Data'!AK58)","v":151.55000000000001},{"$f":"IF('CEM Price Data'!AL58=\"\",\"\",'CEM Price Data'!AL58)","v":175.68},{"$f":"IF('CEM Price Data'!AM58=\"\",\"\",'CEM Price Data'!AM58)","v":270.72000000000003},{"$f":"IF('CEM Price Data'!AN58=\"\",\"\",'CEM Price Data'!AN58)","v":263.33999999999997},{"$f":"IF('CEM Price Data'!AO58=\"\",\"\",'CEM Price Data'!AO58)","v":13.72}]
[{"$f":"IF('CEM Price Data'!B59=\"\",\"\",'CEM Price Data'!B59)","v":"2022-10-11"},{"$f":"IF('CEM Price Data'!C59=\"\",\"\",'CEM Price Data'!C59)","v":125.64},{"$f":"IF('CEM Price Data'!D59=\"\",\"\",'CEM Price Data'!D59)","v":101.75},{"$f":"IF('CEM Price Data'!E59=\"\",\"\",'CEM Price Data'!E59)","v":138.80000000000001},{"$f":"IF('CEM Price Data'!F59=\"\",\"\",'CEM Price Data'!F59)","v":150.11000000000001},{"$f":"IF('CEM Price Data'!G59=\"\",\"\",'CEM Price Data'!G59)","v":49.31},{"$f":"IF('CEM Price Data'!H59=\"\",\"\",'CEM Price Data'!H59)","v":231.21},{"$f":"IF('CEM Price Data'!I59=\"\",\"\",'CEM Price Data'!I59)","v":64.650000000000006},{"$f":"IF('CEM Price Data'!J59=\"\",\"\",'CEM Price Data'!J59)","v":69.650000000000006},{"$f":"IF('CEM Price Data'!K59=\"\",\"\",'CEM Price Data'!K59)","v":142.4},{"$f":"IF('CEM Price Data'!L59=\"\",\"\",'CEM Price Data'!L59)","v":256.95},{"$f":"IF('CEM Price Data'!M59=\"\",\"\",'CEM Price Data'!M59)","v":438.63},{"$f":"IF('CEM Price Data'!N59=\"\",\"\",'CEM Price Data'!N59)","v":118.61},{"$f":"IF('CEM Price Data'!O59=\"\",\"\",'CEM Price Data'!O59)","v":124.36},{"$f":"IF('CEM Price Data'!P59=\"\",\"\",'CEM Price Data'!P59)","v":89.28},{"$f":"IF('CEM Price Data'!Q59=\"\",\"\",'CEM Price Data'!Q59)","v":81.900000000000006},{"$f":"IF('CEM Price Data'!R59=\"\",\"\",'CEM Price Data'!R59)","v":133.55000000000001},{"$f":"IF('CEM Price Data'!S59=\"\",\"\",'CEM Price Data'!S59)","v":183.99},{"$f":"IF('CEM Price Data'!T59=\"\",\"\",'CEM Price Data'!T59)","v":75.84},{"$f":"IF('CEM Price Data'!U59=\"\",\"\",'CEM Price Data'!U59)","v":91.05},{"$f":"IF('CEM Price Data'!V59=\"\",\"\",'CEM Price Data'!V59)","v":399.35},{"$f":"IF('CEM Price Data'!W59=\"\",\"\",'CEM Price Data'!W59)","v":224.25},{"$f":"IF('CEM Price Data'!X59=\"\",\"\",'CEM Price Data'!X59)","v":308.39},{"$f":"IF('CEM Price Data'!Y59=\"\",\"\",'CEM Price Data'!Y59)","v":507.31},{"$f":"IF('CEM Price Data'!Z59=\"\",\"\",'CEM Price Data'!Z59)","v":267.76},{"$f":"IF('CEM Price Data'!AA59=\"\",\"\",'CEM Price Data'!AA59)","v":62.41},{"$f":"IF('CEM Price Data'!AB59=\"\",\"\",'CEM Price Data'!AB59)","v":123.45},{"$f":"IF('CEM Price Data'!AC59=\"\",\"\",'CEM Price Data'!AC59)","v":84.13},{"$f":"IF('CEM Price Data'!AD59=\"\",\"\",'CEM Price Data'!AD59)","v":106.79},{"$f":"IF('CEM Price Data'!AE59=\"\",\"\",'CEM Price Data'!AE59)","v":36.36},{"$f":"IF('CEM Price Data'!AF59=\"\",\"\",'CEM Price Data'!AF59)","v":204.51},{"$f":"IF('CEM Price Data'!AG59=\"\",\"\",'CEM Price Data'!AG59)","v":86.85},{"$f":"IF('CEM Price Data'!AH59=\"\",\"\",'CEM Price Data'!AH59)","v":5.97},{"$f":"IF('CEM Price Data'!AI59=\"\",\"\",'CEM Price Data'!AI59)","v":69.739999999999995},{"$f":"IF('CEM Price Data'!AJ59=\"\",\"\",'CEM Price Data'!AJ59)","v":500.81},{"$f":"IF('CEM Price Data'!AK59=\"\",\"\",'CEM Price Data'!AK59)","v":153.44999999999999},{"$f":"IF('CEM Price Data'!AL59=\"\",\"\",'CEM Price Data'!AL59)","v":174.89},{"$f":"IF('CEM Price Data'!AM59=\"\",\"\",'CEM Price Data'!AM59)","v":271.99},{"$f":"IF('CEM Price Data'!AN59=\"\",\"\",'CEM Price Data'!AN59)","v":264.23},{"$f":"IF('CEM Price Data'!AO59=\"\",\"\",'CEM Price Data'!AO59)","v":13.48}]
[{"$f":"IF('CEM Price Data'!B60=\"\",\"\",'CEM Price Data'!B60)","v":"2022-10-10"},{"$f":"IF('CEM Price Data'!C60=\"\",\"\",'CEM Price Data'!C60)","v":125.95},{"$f":"IF('CEM Price Data'!D60=\"\",\"\",'CEM Price Data'!D60)","v":101.13},{"$f":"IF('CEM Price Data'!E60=\"\",\"\",'CEM Price Data'!E60)","v":140.9},{"$f":"IF('CEM Price Data'!F60=\"\",\"\",'CEM Price Data'!F60)","v":149.57},{"$f":"IF('CEM Price Data'!G60=\"\",\"\",'CEM Price Data'!G60)","v":49.58},{"$f":"IF('CEM Price Data'!H60=\"\",\"\",'CEM Price Data'!H60)","v":232.44},{"$f":"IF('CEM Price Data'!I60=\"\",\"\",'CEM Price Data'!I60)","v":65},{"$f":"IF('CEM Price Data'!J60=\"\",\"\",'CEM Price Data'!J60)","v":68.48},{"$f":"IF('CEM Price Data'!K60=\"\",\"\",'CEM Price Data'!K60)","v":143.53},{"$f":"IF('CEM Price Data'!L60=\"\",\"\",'CEM Price Data'!L60)","v":261.23},{"$f":"IF('CEM Price Data'!M60=\"\",\"\",'CEM Price Data'!M60)","v":437.41},{"$f":"IF('CEM Price Data'!N60=\"\",\"\",'CEM Price Data'!N60)","v":117.52},{"$f":"IF('CEM Price Data'!O60=\"\",\"\",'CEM Price Data'!O60)","v":124.02},{"$f":"IF('CEM Price Data'!P60=\"\",\"\",'CEM Price Data'!P60)","v":88.76},{"$f":"IF('CEM Price Data'!Q60=\"\",\"\",'CEM Price Data'!Q60)","v":81.099999999999994},{"$f":"IF('CEM Price Data'!R60=\"\",\"\",'CEM Price Data'!R60)","v":133.24},{"$f":"IF('CEM Price Data'!S60=\"\",\"\",'CEM Price Data'!S60)","v":185.43},{"$f":"IF('CEM Price Data'!T60=\"\",\"\",'CEM Price Data'!T60)","v":75.86},{"$f":"IF('CEM Price Data'!U60=\"\",\"\",'CEM Price Data'!U60)","v":90.48},{"$f":"IF('CEM Price Data'!V60=\"\",\"\",'CEM Price Data'!V60)","v":406.92},{"$f":"IF('CEM Price Data'!W60=\"\",\"\",'CEM Price Data'!W60)","v":227.02},{"$f":"IF('CEM Price Data'!X60=\"\",\"\",'CEM Price Data'!X60)","v":306.51},{"$f":"IF('CEM Price Data'!Y60=\"\",\"\",'CEM Price Data'!Y60)","v":503.83},{"$f":"IF('CEM Price Data'!Z60=\"\",\"\",'CEM Price Data'!Z60)","v":267.85000000000002},{"$f":"IF('CEM Price Data'!AA60=\"\",\"\",'CEM Price Data'!AA60)","v":62.57},{"$f":"IF('CEM Price Data'!AB60=\"\",\"\",'CEM Price Data'!AB60)","v":123.73},{"$f":"IF('CEM Price Data'!AC60=\"\",\"\",'CEM Price Data'!AC60)","v":82.8},{"$f":"IF('CEM Price Data'!AD60=\"\",\"\",'CEM Price Data'!AD60)","v":104.79},{"$f":"IF('CEM Price Data'!AE60=\"\",\"\",'CEM Price Data'!AE60)","v":36.450000000000003},{"$f":"IF('CEM Price Data'!AF60=\"\",\"\",'CEM Price Data'!AF60)","v":205.8},{"$f":"IF('CEM Price Data'!AG60=\"\",\"\",'CEM Price Data'!AG60)","v":86.31},{"$f":"IF('CEM Price Data'!AH60=\"\",\"\",'CEM Price Data'!AH60)","v":5.93},{"$f":"IF('CEM Price Data'!AI60=\"\",\"\",'CEM Price Data'!AI60)","v":70.69},{"$f":"IF('CEM Price Data'!AJ60=\"\",\"\",'CEM Price Data'!AJ60)","v":510.84},{"$f":"IF('CEM Price Data'!AK60=\"\",\"\",'CEM Price Data'!AK60)","v":156.79},{"$f":"IF('CEM Price Data'!AL60=\"\",\"\",'CEM Price Data'!AL60)","v":176.99},{"$f":"IF('CEM Price Data'!AM60=\"\",\"\",'CEM Price Data'!AM60)","v":272.26},{"$f":"IF('CEM Price Data'!AN60=\"\",\"\",'CEM Price Data'!AN60)","v":260.98},{"$f":"IF('CEM Price Data'!AO60=\"\",\"\",'CEM Price Data'!AO60)","v":13.52}]
[{"$f":"IF('CEM Price Data'!B61=\"\",\"\",'CEM Price Data'!B61)","v":"2022-10-07"},{"$f":"IF('CEM Price Data'!C61=\"\",\"\",'CEM Price Data'!C61)","v":127.44},{"$f":"IF('CEM Price Data'!D61=\"\",\"\",'CEM Price Data'!D61)","v":101.79},{"$f":"IF('CEM Price Data'!E61=\"\",\"\",'CEM Price Data'!E61)","v":144.91999999999999},{"$f":"IF('CEM Price Data'!F61=\"\",\"\",'CEM Price Data'!F61)","v":147.69},{"$f":"IF('CEM Price Data'!G61=\"\",\"\",'CEM Price Data'!G61)","v":49.5},{"$f":"IF('CEM Price Data'!H61=\"\",\"\",'CEM Price Data'!H61)","v":231.75},{"$f":"IF('CEM Price Data'!I61=\"\",\"\",'CEM Price Data'!I61)","v":65.13},{"$f":"IF('CEM Price Data'!J61=\"\",\"\",'CEM Price Data'!J61)","v":69.7},{"$f":"IF('CEM Price Data'!K61=\"\",\"\",'CEM Price Data'!K61)","v":142.87},{"$f":"IF('CEM Price Data'!L61=\"\",\"\",'CEM Price Data'!L61)","v":260.76},{"$f":"IF('CEM Price Data'!M61=\"\",\"\",'CEM Price Data'!M61)","v":436.11},{"$f":"IF('CEM Price Data'!N61=\"\",\"\",'CEM Price Data'!N61)","v":116.02},{"$f":"IF('CEM Price Data'!O61=\"\",\"\",'CEM Price Data'!O61)","v":123.31},{"$f":"IF('CEM Price Data'!P61=\"\",\"\",'CEM Price Data'!P61)","v":88.36},{"$f":"IF('CEM Price Data'!Q61=\"\",\"\",'CEM Price Data'!Q61)","v":80.569999999999993},{"$f":"IF('CEM Price Data'!R61=\"\",\"\",'CEM Price Data'!R61)","v":129.91999999999999},{"$f":"IF('CEM Price Data'!S61=\"\",\"\",'CEM Price Data'!S61)","v":185.66},{"$f":"IF('CEM Price Data'!T61=\"\",\"\",'CEM Price Data'!T61)","v":73.44},{"$f":"IF('CEM Price Data'!U61=\"\",\"\",'CEM Price Data'!U61)","v":87.6},{"$f":"IF('CEM Price Data'!V61=\"\",\"\",'CEM Price Data'!V61)","v":419.84},{"$f":"IF('CEM Price Data'!W61=\"\",\"\",'CEM Price Data'!W61)","v":229.85},{"$f":"IF('CEM Price Data'!X61=\"\",\"\",'CEM Price Data'!X61)","v":297.70999999999998},{"$f":"IF('CEM Price Data'!Y61=\"\",\"\",'CEM Price Data'!Y61)","v":496.09},{"$f":"IF('CEM Price Data'!Z61=\"\",\"\",'CEM Price Data'!Z61)","v":260.04000000000002},{"$f":"IF('CEM Price Data'!AA61=\"\",\"\",'CEM Price Data'!AA61)","v":63.29},{"$f":"IF('CEM Price Data'!AB61=\"\",\"\",'CEM Price Data'!AB61)","v":121.96},{"$f":"IF('CEM Price Data'!AC61=\"\",\"\",'CEM Price Data'!AC61)","v":82.17},{"$f":"IF('CEM Price Data'!AD61=\"\",\"\",'CEM Price Data'!AD61)","v":101.94},{"$f":"IF('CEM Price Data'!AE61=\"\",\"\",'CEM Price Data'!AE61)","v":36.159999999999997},{"$f":"IF('CEM Price Data'!AF61=\"\",\"\",'CEM Price Data'!AF61)","v":205.6},{"$f":"IF('CEM Price Data'!AG61=\"\",\"\",'CEM Price Data'!AG61)","v":84.3},{"$f":"IF('CEM Price Data'!AH61=\"\",\"\",'CEM Price Data'!AH61)","v":5.87},{"$f":"IF('CEM Price Data'!AI61=\"\",\"\",'CEM Price Data'!AI61)","v":68.97},{"$f":"IF('CEM Price Data'!AJ61=\"\",\"\",'CEM Price Data'!AJ61)","v":523.61},{"$f":"IF('CEM Price Data'!AK61=\"\",\"\",'CEM Price Data'!AK61)","v":159.28},{"$f":"IF('CEM Price Data'!AL61=\"\",\"\",'CEM Price Data'!AL61)","v":177.86},{"$f":"IF('CEM Price Data'!AM61=\"\",\"\",'CEM Price Data'!AM61)","v":276.5},{"$f":"IF('CEM Price Data'!AN61=\"\",\"\",'CEM Price Data'!AN61)","v":258.48},{"$f":"IF('CEM Price Data'!AO61=\"\",\"\",'CEM Price Data'!AO61)","v":13.47}]
[{"$f":"IF('CEM Price Data'!B62=\"\",\"\",'CEM Price Data'!B62)","v":"2022-10-06"},{"$f":"IF('CEM Price Data'!C62=\"\",\"\",'CEM Price Data'!C62)","v":132.18},{"$f":"IF('CEM Price Data'!D62=\"\",\"\",'CEM Price Data'!D62)","v":102.45},{"$f":"IF('CEM Price Data'!E62=\"\",\"\",'CEM Price Data'!E62)","v":150.97},{"$f":"IF('CEM Price Data'!F62=\"\",\"\",'CEM Price Data'!F62)","v":149.93},{"$f":"IF('CEM Price Data'!G62=\"\",\"\",'CEM Price Data'!G62)","v":50.78},{"$f":"IF('CEM Price Data'!H62=\"\",\"\",'CEM Price Data'!H62)","v":238.59},{"$f":"IF('CEM Price Data'!I62=\"\",\"\",'CEM Price Data'!I62)","v":66.2},{"$f":"IF('CEM Price Data'!J62=\"\",\"\",'CEM Price Data'!J62)","v":70.239999999999995},{"$f":"IF('CEM Price Data'!K62=\"\",\"\",'CEM Price Data'!K62)","v":145.44},{"$f":"IF('CEM Price Data'!L62=\"\",\"\",'CEM Price Data'!L62)","v":263.01},{"$f":"IF('CEM Price Data'!M62=\"\",\"\",'CEM Price Data'!M62)","v":440.47},{"$f":"IF('CEM Price Data'!N62=\"\",\"\",'CEM Price Data'!N62)","v":123.64},{"$f":"IF('CEM Price Data'!O62=\"\",\"\",'CEM Price Data'!O62)","v":126.06},{"$f":"IF('CEM Price Data'!P62=\"\",\"\",'CEM Price Data'!P62)","v":87.5},{"$f":"IF('CEM Price Data'!Q62=\"\",\"\",'CEM Price Data'!Q62)","v":80.73},{"$f":"IF('CEM Price Data'!R62=\"\",\"\",'CEM Price Data'!R62)","v":128.72},{"$f":"IF('CEM Price Data'!S62=\"\",\"\",'CEM Price Data'!S62)","v":186.02},{"$f":"IF('CEM Price Data'!T62=\"\",\"\",'CEM Price Data'!T62)","v":72.430000000000007},{"$f":"IF('CEM Price Data'!U62=\"\",\"\",'CEM Price Data'!U62)","v":87.44},{"$f":"IF('CEM Price Data'!V62=\"\",\"\",'CEM Price Data'!V62)","v":436.65},{"$f":"IF('CEM Price Data'!W62=\"\",\"\",'CEM Price Data'!W62)","v":234.2},{"$f":"IF('CEM Price Data'!X62=\"\",\"\",'CEM Price Data'!X62)","v":303.57},{"$f":"IF('CEM Price Data'!Y62=\"\",\"\",'CEM Price Data'!Y62)","v":485.23},{"$f":"IF('CEM Price Data'!Z62=\"\",\"\",'CEM Price Data'!Z62)","v":277.18},{"$f":"IF('CEM Price Data'!AA62=\"\",\"\",'CEM Price Data'!AA62)","v":65.3},{"$f":"IF('CEM Price Data'!AB62=\"\",\"\",'CEM Price Data'!AB62)","v":121.92},{"$f":"IF('CEM Price Data'!AC62=\"\",\"\",'CEM Price Data'!AC62)","v":81.150000000000006},{"$f":"IF('CEM Price Data'!AD62=\"\",\"\",'CEM Price Data'!AD62)","v":103.66},{"$f":"IF('CEM Price Data'!AE62=\"\",\"\",'CEM Price Data'!AE62)","v":37.130000000000003},{"$f":"IF('CEM Price Data'!AF62=\"\",\"\",'CEM Price Data'!AF62)","v":216.77},{"$f":"IF('CEM Price Data'!AG62=\"\",\"\",'CEM Price Data'!AG62)","v":85.31},{"$f":"IF('CEM Price Data'!AH62=\"\",\"\",'CEM Price Data'!AH62)","v":5.93},{"$f":"IF('CEM Price Data'!AI62=\"\",\"\",'CEM Price Data'!AI62)","v":70.8},{"$f":"IF('CEM Price Data'!AJ62=\"\",\"\",'CEM Price Data'!AJ62)","v":540.59},{"$f":"IF('CEM Price Data'!AK62=\"\",\"\",'CEM Price Data'!AK62)","v":166.54},{"$f":"IF('CEM Price Data'!AL62=\"\",\"\",'CEM Price Data'!AL62)","v":182.08},{"$f":"IF('CEM Price Data'!AM62=\"\",\"\",'CEM Price Data'!AM62)","v":287.55},{"$f":"IF('CEM Price Data'!AN62=\"\",\"\",'CEM Price Data'!AN62)","v":268.19},{"$f":"IF('CEM Price Data'!AO62=\"\",\"\",'CEM Price Data'!AO62)","v":13.84}]
[]
["Average Price",{"$f":"IFERROR(ROUND(AVERAGE(B4:B63),2),0)","v":143.41},103.62,156.44,132.31,56.13,283.73,67.84,75.62,141.63,292.69,488.69,119.35,144.53,97.51,92.71,149.24,184.5,80.98,102.92,466.39,250.74,307.73,523.41,284.83999999999997,76.540000000000006,126.94,89.41,125.35,38.97,231.93,91.48,6.16,71.62,529.55999999999995,166.87,192.17,317.89999999999998,262.52,13.79]
[]
["Indicated Dividend",{"$f":"VLOOKUP(B2,'CEM Data Lookup'!$A$3:$I$60,9,FALSE)","v":0.9},{"$f":"VLOOKUP(C2,'CEM Data Lookup'!$A$3:$I$60,9,FALSE)","v":2.04},{"$f":"VLOOKUP(D2,'CEM Data Lookup'!$A$3:$I$60,9,FALSE)","v":3.04},{"$f":"VLOOKUP(E2,'CEM Data Lookup'!$A$3:$I$60,9,FALSE)","v":2.8},{"$f":"VLOOKUP(F2,'CEM Data Lookup'!$A$3:$I$60,9,FALSE)","v":1.2},{"$f":"VLOOKUP(G2,'CEM Data Lookup'!$A$3:$I$60,9,FALSE)","v":6.48},{"$f":"VLOOKUP(H2,'CEM Data Lookup'!$A$3:$I$60,9,FALSE)","v":0.82199999999999995},{"$f":"VLOOKUP(I2,'CEM Data Lookup'!$A$3:$I$60,9,FALSE)","v":2.2799999999999998},{"$f":"VLOOKUP(J2,'CEM Data Lookup'!$A$3:$I$60,9,FALSE)","v":2.9},{"$f":"VLOOKUP(K2,'CEM Data Lookup'!$A$3:$I$60,9,FALSE)","v":"NA"},{"$f":"VLOOKUP(L2,'CEM Data Lookup'!$A$3:$I$60,9,FALSE)","v":1.52},{"$f":"VLOOKUP(M2,'CEM Data Lookup'!$A$3:$I$60,9,FALSE)","v":0.68},{"$f":"VLOOKUP(N2,'CEM Data Lookup'!$A$3:$I$60,9,FALSE)","v":2.64},{"$f":"VLOOKUP(O2,'CEM Data Lookup'!$A$3:$I$60,9,FALSE)","v":0.96},{"$f":"VLOOKUP(P2,'CEM Data Lookup'!$A$3:$I$60,9,FALSE)","v":2.84},{"$f":"VLOOKUP(Q2,'CEM Data Lookup'!$A$3:$I$60,9,FALSE)","v":2.8},{"$f":"VLOOKUP(R2,'CEM Data Lookup'!$A$3:$I$60,9,FALSE)","v":1.96},{"$f":"VLOOKUP(S2,'CEM Data Lookup'!$A$3:$I$60,9,FALSE)","v":1.56},{"$f":"VLOOKUP(T2,'CEM Data Lookup'!$A$3:$I$60,9,FALSE)","v":2.92},{"$f":"VLOOKUP(U2,'CEM Data Lookup'!$A$3:$I$60,9,FALSE)","v":5},{"$f":"VLOOKUP(V2,'CEM Data Lookup'!$A$3:$I$60,9,FALSE)","v":3.52},{"$f":"VLOOKUP(W2,'CEM Data Lookup'!$A$3:$I$60,9,FALSE)","v":8.4},{"$f":"VLOOKUP(X2,'CEM Data Lookup'!$A$3:$I$60,9,FALSE)","v":6.92},{"$f":"VLOOKUP(Y2,'CEM Data Lookup'!$A$3:$I$60,9,FALSE)","v":1.2},{"$f":"VLOOKUP(Z2,'CEM Data Lookup'!$A$3:$I$60,9,FALSE)","v":1.28},{"$f":"VLOOKUP(AA2,'CEM Data Lookup'!$A$3:$I$60,9,FALSE)","v":0.4},{"$f":"VLOOKUP(AB2,'CEM Data Lookup'!$A$3:$I$60,9,FALSE)","v":"NA"},{"$f":"VLOOKUP(AC2,'CEM Data Lookup'!$A$3:$I$60,9,FALSE)","v":1.04},{"$f":"VLOOKUP(AD2,'CEM Data Lookup'!$A$3:$I$60,9,FALSE)","v":0.52},{"$f":"VLOOKUP(AE2,'CEM Data Lookup'!$A$3:$I$60,9,FALSE)","v":2.4},{"$f":"VLOOKUP(AF2,'CEM Data Lookup'!$A$3:$I$60,9,FALSE)","v":1.2},{"$f":"VLOOKUP(AG2,'CEM Data Lookup'!$A$3:$I$60,9,FALSE)","v":9.6799999999999997E-2},{"$f":"VLOOKUP(AH2,'CEM Data Lookup'!$A$3:$I$60,9,FALSE)","v":1.64},{"$f":"VLOOKUP(AI2,'CEM Data Lookup'!$A$3:$I$60,9,FALSE)","v":1.2},{"$f":"VLOOKUP(AJ2,'CEM Data Lookup'!$A$3:$I$60,9,FALSE)","v":4.96},{"$f":"VLOOKUP(AK2,'CEM Data Lookup'!$A$3:$I$60,9,FALSE)","v":"NA"},{"$f":"VLOOKUP(AL2,'CEM Data Lookup'!$A$3:$I$60,9,FALSE)","v":"NA"},{"$f":"VLOOKUP(AM2,'CEM Data Lookup'!$A$3:$I$60,9,FALSE)","v":8.8000000000000007},{"$f":"VLOOKUP(AN2,'CEM Data Lookup'!$A$3:$I$60,9,FALSE)","v":0.94}]
[]
["Indicated Dividend Yield",{"$f":"IFERROR(ROUND(100 * B67/B65,2),0)","v":0.63},1.97,1.94,2.12,2.14,2.2799999999999998,1.21,3.02,2.0499999999999998,0,0.31,0.56999999999999995,1.83,0.98,3.06,1.88,1.06,1.93,2.84,1.07,1.4,2.73,1.32,0.42,1.67,0.32,0,0.83,1.33,1.03,1.31,1.57,2.29,0.23,2.97,0,0,3.35,6.82]

{"sheet":"MRP WP1","index":41,"n_rows":112,"n_cols":15,"rows_kept":112,"cut":false,"hidden":false,"merged":[[73,0,85,0],[3,12,4,13],[24,1,24,9],[25,1,25,9],[2,3,4,4],[2,6,4,7],[3,1,4,1],[3,9,4,10]]}
[]
[]
[null,null,null,"Est. Median Appreciation Potential 3 - 5 Yrs. Hence",null,null,"Est. Median Annual Appreciation Potential "]
[null,"Date of Value Line Summary & Index",null,null,null,null,null,null,null,"Est. Median Dividend Yield",null,null,"Est. Median Annual Total Return"]
[]
[]
[null,"2022-12-30",null,0.7,null,null,{"$f":"ROUND(((1+D7)^0.25)-1,4)","v":0.1419},null,null,2.3E-2,null,null,{"$f":"J7+G7","v":0.16489999999999999}]
[null,"2022-12-23",null,0.6,null,null,0.12470000000000001,null,null,2.1999999999999999E-2,null,null,{"$f":"J8+G8","v":0.1467}]
[null,"2022-12-16",null,0.6,null,null,0.12470000000000001,null,null,2.1000000000000001E-2,null,null,0.1457]
[null,"2022-12-09",null,0.65,null,null,0.13339999999999999,null,null,2.1000000000000001E-2,null,null,0.15439999999999998]
[null,"2022-12-02",null,0.65,null,null,0.13339999999999999,null,null,2.1000000000000001E-2,null,null,0.15439999999999998]
[null,"2022-11-25",null,0.65,null,null,0.13339999999999999,null,null,2.1000000000000001E-2,null,null,0.15439999999999998]
[null,"2022-11-18",null,0.7,null,null,0.1419,null,null,2.1999999999999999E-2,null,null,0.16389999999999999]
[null,"2022-11-11",null,0.7,null,null,0.1419,null,null,2.1999999999999999E-2,null,null,0.16389999999999999]
[null,"2022-11-04",null,0.75,null,null,0.1502,null,null,2.3E-2,null,null,0.17319999999999999]
[null,"2022-10-28",null,0.8,null,null,0.1583,null,null,2.3E-2,null,null,0.18129999999999999]
[null,"2022-10-21",null,0.8,null,null,0.1583,null,null,2.4E-2,null,null,0.18229999999999999]
[null,"2022-10-14",null,0.8,null,null,0.1583,null,null,2.3E-2,null,null,0.18129999999999999]
[null,"2022-10-07",null,0.85,null,null,0.1663,null,null,2.4E-2,null,null,0.1903]
[]
[]
[null,"Average",null,{"$f":"ROUND(AVERAGE(D7:D19),2)","v":0.71},null,null,{"$f":"ROUND(((1+D22)^0.25)-1,4)","v":0.14349999999999999},null,null,{"$f":"ROUND(AVERAGE(J7:J19),4)","v":2.23E-2},null,null,{"$f":"J22+G22","v":0.1658}]
[]
[]
[null,"Blue Chip Financial Forecasts"]
[null,"Consensus Forecast Yield for 30-year Treasury Bonds"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Aaa Bonds",null,"Baa Bonds"]
[null,"First Quarter 2023",null,null,null,4,"%",null,null,null,"First Quarter 2023",null,5.0999999999999996,null,6.1]
[null,"Second Quarter 2023",null,null,null,4,null,null,null,null,"Second Quarter 2023",null,5.2,null,6.3]
[null,"Third Quarter 2023",null,null,null,3.9,null,null,null,null,"Third Quarter 2023",null,5.2,null,6.2]
[null,"Fourth Quarter 2023",null,null,null,3.9,null,null,null,null,"Fourth Quarter 2023",null,5.0999999999999996,null,6.1]
[null,"First Quarter 2024",null,null,null,3.8,null,null,null,null,"First Quarter 2024",null,4.9000000000000004,null,5.9]
[null,"Second Quarter 2024",null,null,null,3.8,null,"Projected",null,null,"Second Quarter 2024",null,4.8,null,5.8]
[null,"2024-2028",null,null,null,3.9,null,"Market",null,null,"2024-2028",null,5,null,6]
[null,"2029-2033",null,null,null,4,null,"Risk Premium",null,null,"2029-2033",null,5.0999999999999996,null,6]
[]
[null,"Average",null,null,null,{"$f":"ROUND(AVERAGE(F28:F35),2)","v":3.91},"%",{"$f":"($M$22*100)-$F$37","v":12.670000000000002},"%",null,null,null,{"$f":"ROUND(AVERAGE(M28:M35),2)","v":5.05},null,{"$f":"ROUND(AVERAGE(O28:O35),2)","v":6.05}]
[]
[]
[null,"Total Projected Return on S&P 500"]
[null,"Based on Value Line",null,null,null,null,null,{"$f":"('MRP WP3'!$H$504*100)-'MRP WP1'!F37","v":11.761050750081154}]
[]
[null,"Average of Value Line MRPs:",null,null,null,null,null,{"$f":"AVERAGE(H37,H41)","v":12.215525375040578},"%"]
[]
[null,"Kroll-Based MRPs:"]
[]
[null,"PRPM Results",null,null,null,null,null,{"$f":"'PRPM WP1'!H1177*100","v":10.862499418503081},"%"]
[]
[null,"SBBI Common Stocks Total Return -"]
[null,"   1926 - 2021",null,null,null,null,null,{"$f":"Input!F21","v":12.37},"%"]
[null,"SBBI Long-Term Gov't Bonds Income"]
[null,"   Return 1926 - 2021",null,null,null,null,null,{"$f":"Input!F22","v":5.0199999999999996}]
[]
[null,"Historical Market Risk Premium",null,null,null,null,null,{"$f":"H50-H52","v":7.35},"%"]
[]
[null,"Regression analysis on SBBI data 1926-2021",null,null,null,null,null,{"$f":"'MRP ERP WP'!AA42*100","v":8.7068916532172782}]
[]
[null,"Average of Kroll-Based MRPs:",null,null,null," ",null,{"$f":"AVERAGE(H56,H54,H47)","v":8.9731303572401195}]
[]
[null,"Total Projected Return on S&P 500"]
[null,"Based on Bloomberg",null,null,null,null,null,{"$f":"'MRP WP2'!$Q$504*100-F37","v":7.1484012397640146}]
[]
[]
[null,"Average of Hist'l & Proj'd Market"]
[null,"   Risk Premium",null,null,null,null,null,{"$f":"AVERAGE(H37,H41,H47,H54,H56,H61)","v":9.7498071769275878},"%"]
[null,null,null,null,null,null,null," "]
[null,"Source of Information:  ","Value Line Investment Survey"]
[null,null,"Blue Chip Financial Forecasts December 2, 2022 and January 1, 2022."]
[null,null,"Stocks, Bonds, Bills, and Inflation -  2022 SBBI Yearbook, Appendix A Tables, Kroll, Inc."]
[null,null,"Value Line Summary and Index"]
[]
[]
[null,"Proxy Group","VL Beta","CEM Group","VL Beta"]
["Gas Proxy Group","ATO",0.8,"A",0.85]
[null,"NJR",0.95,"ABT",0.9]
[null,"NI",0.85,"ADI",1]
[null,"NWN",0.8,"AIZ",0.9]
[null,"OGS",0.8,"AOS",0.9]
[null,"SR",0.85,"APD",0.9]
[null,null,null,"BFB",0.85]
[null,null,null,"BMY",0.8]
[null,null,null,"BR",0.9]
[null,null,null,"CACI",0.9]
[null,null,null,"CHE",0.8]
[null,null,null,"CSWI",0.85]
[null,null,null,"DGX",0.8]
[null,null,null,"EXPO",0.9]
[null,null,null,"INGR",0.9]
[null,null,null,"JJSF",0.9]
[null,null,null,"JKHY",0.85]
[null,null,null,"MKC",0.75]
[null,null,null,"MRK",0.75]
[null,null,null,"MSCI",1.05]
[null,null,null,"MSI",0.9]
[null,null,null,"NEU",0.75]
[null,null,null,"NOC",0.8]
[null,null,null,"ODFL",0.95]
[null,null,null,"ORCL",0.8]
[null,null,null,"PGR",0.75]
[null,null,null,"POST","NMF"]
[null,null,null,"RLI",0.8]
[null,null,null,"ROL",0.85]
[null,null,null,"SHW",0.95]
[null,null,null,"SIGI",0.85]
[null,null,null,"SIRI",0.9]
[null,null,null,"SXT",0.95]
[null,null,null,"TMO",0.85]
[null,null,null,"TXN",0.9]
[null,null,null,"VRSN",0.95]
[null,null,null,"WAT",0.95]
[null,null,null,"WSO",0.85]
[null,null,null,"WU",0.8]

{"sheet":"MRP WP2","index":42,"n_rows":504,"n_cols":17,"rows_kept":504,"cut":false,"hidden":false,"merged":[]}
["Date:","2022-12-30"]
[null,"NAME","TICKER","CUR_MKT_CAP","EQY_DVD_YLD_EST","BEST_EST_LONG_TERM_GROWTH","EQY_SH_OUT","PX_LAST",null,"Company","Ticker","Market \nCapitalization","Estimated Dividend Yield","Long-Term Growth Est.","DCF Result","Weight in Index","Weighted\nDCF Result"]
["A UN Equity","Agilent Technologies Inc","A",44307180786.000008,0.59405278984296694,10,296.072,149.65,null,{"$f":"B3","v":"Agilent Technologies Inc"},{"$f":"C3","v":"A"},{"$f":"D3/1000000","v":44307.180786000004},{"$f":"IFERROR(E3/100,\"0.00%\")","v":5.9405278984296693E-3},{"$f":"IFERROR(F3/100,\"N/A\")","v":0.1},{"$f":"IFERROR(M3*(1+0.5*N3)+N3,\"N/A\")","v":0.10623755429335116},{"$f":"IF(N3=\"N/A\",\"N/A\",L3/$L$504)","v":1.3835946975148455E-3},{"$f":"IF(AND(ISNUMBER(L3),ISNUMBER(O3)),O3*P3,\"N/A\")","v":1.4698971679722619E-4}]
["AAL UW Equity","American Airlines Group Inc","AAL",8266739282.6400013,0,"#N/A N/A",649.90089999999998,12.72,null,{"$f":"B4","v":"American Airlines Group Inc"},"AAL",8266.739282640001,0,"N/A","N/A","N/A","N/A"]
["AAP UN Equity","Advance Auto Parts Inc","AAP",8712073863.4799995,3.8121471808474459,12.525,59.253719999999994,147.03,null,"Advance Auto Parts Inc","AAP",8712.07386348,3.8121471808474458E-2,0.12525,0.16575882898048017,2.7205475473802586E-4,4.5095477563946905E-5]
["AAPL UW Equity","Apple Inc","AAPL",2066941771740.0002,0.75579158008158243,13,15908.119999999999,129.93,null,"Apple Inc","AAPL",2066941.7717400002,7.5579158008158244E-3,0.13,0.13804918032786886,6.4545060749047589E-2,8.9103927306185219E-3]
["ABBV UN Equity","AbbVie Inc","ABBV",285804134897.88,3.502258523606212,-1.97,1768.481,161.61000000000001,null,"AbbVie Inc","ABBV",285804.13489788002,3.5022585236062123E-2,-1.9699999999999999E-2,1.4977612771486914E-2,8.9248983699155363E-3,1.3367367180946969E-4]
["ABC UN Equity","AmerisourceBergen Corp","ABC",33687180928.700008,1.1767545712389114,8.19,203.29,165.71,null,"AmerisourceBergen Corp","ABC",33687.180928700007,1.1767545712389114E-2,8.1900000000000001E-2,9.4149426709311451E-2,1.0519605192732102E-3,9.9041479810402323E-5]
["ABT UN Equity","Abbott Laboratories","ABT",191426964976.83002,1.7041624920302394,3.59,1743.5739999999998,109.79,null,"Abbott Laboratories","ABT",191426.96497683003,1.7041624920302395E-2,3.5900000000000001E-2,5.3247522087621818E-2,5.9777518904337639E-3,3.1830047582019492E-4]
["ACGL UW Equity","Arch Capital Group Ltd","ACGL",23220628635.059998,"#N/A N/A",15.5,369.87299999999999,62.78,null,"Arch Capital Group Ltd","ACGL",23220.628635059998,"0.00%",0.155,0.155,7.2511809784526061E-4,1.1239330516601539E-4]
["ACN UN Equity","Accenture PLC","ACN",175940456610.23996,1.6107030430220359,9.2000000000000011,658.38850000000002,266.83999999999997,null,"Accenture PLC","ACN",175940.45661023995,1.6107030430220361E-2,9.2000000000000012E-2,0.1088479538300105,5.4941496733907939E-3,5.980269499844084E-4]
["ADBE UW Equity","Adobe Inc","ADBE",156452797000,0,15.25,464.9,336.53,null,"Adobe Inc","ADBE",156452.79699999999,0,0.1525,0.1525,4.8856022094045069E-3,7.4505433693418724E-4]
["ADI UW Equity","Analog Devices Inc","ADI",83539813202.229996,2.0179235505700177,9.4500000000000011,509.29589999999996,164.03,null,"Analog Devices Inc","ADI",83539.813202229998,2.0179235505700176E-2,9.4500000000000015E-2,0.11563270438334453,2.6087248280646249E-3,3.0165390686108805E-4]
["ADM UN Equity","Archer-Daniels-Midland Co","ADM",51005682976.950005,1.7145934302638668,7.24,549.33420000000001,92.85,null,"Archer-Daniels-Midland Co","ADM",51005.682976950004,1.7145934302638669E-2,7.2400000000000006E-2,9.0166617124394194E-2,1.5927709968929019E-3,1.4361477264368194E-4]
["ADP UW Equity","Automatic Data Processing Inc","ADP",99085760903.340012,1.7801222473415388,13.4,414.82779999999997,238.86,null,"Automatic Data Processing Inc","ADP",99085.760903340008,1.7801222473415389E-2,0.13400000000000001,0.15299390437913424,3.0941831764751682E-3,4.7339116503316772E-4]
["ADSK UW Equity","Autodesk Inc","ADSK",40320471603.780006,0,19.100000000000001,215.76749999999998,186.87,null,"Autodesk Inc","ADSK",40320.47160378001,0,0.191,0.191,1.2591004375055008E-3,2.4048818356355066E-4]
["AEE UN Equity","Ameren Corp","AEE",22974314196.599998,2.6461988304093569,7.3550000000000004,258.37059999999997,88.92,null,"Ameren Corp","AEE",22974.3141966,2.6461988304093569E-2,7.3550000000000004E-2,0.10098512792397661,7.1742635702743167E-4,7.2449392440447703E-5]
["AEP UW Equity","American Electric Power Co Inc","AEP",48791356226.100006,3.3301737756714056,6.13,513.86369999999999,94.95,null,"American Electric Power Co Inc","AEP",48791.356226100004,3.3301737756714057E-2,6.13E-2,9.5622436018957341E-2,1.5236234976232258E-3,1.4569259041845691E-4]
["AES UN Equity","AES Corp/The","AES",19210235615.280003,2.2009735744089012,"#N/A N/A",667.94979999999998,28.76,null,"AES Corp/The","AES",19210.235615280002,2.2009735744089012E-2,"N/A","N/A","N/A","N/A"]
["AFL UN Equity","Aflac Inc","AFL",44731469006.399994,2.2338059494022797,"#N/A N/A",621.78859999999997,71.94,null,"Aflac Inc","AFL",44731.469006399995,2.2338059494022799E-2,"N/A","N/A","N/A","N/A"]
["AIG UN Equity","American International Group Inc","AIG",46986055832.400002,2.0287792536369382,10,742.98,63.24,null,"American International Group Inc","AIG",46986.055832400001,2.0287792536369382E-2,0.1,0.12130218216318786,1.4672487970028235E-3,1.7798048085275475E-4]
["AIZ UN Equity","Assurant Inc","AIZ",6607098510.7399998,2.1925475771629617,12.67,52.831429999999997,125.06,null,"Assurant Inc","AIZ",6607.0985107400002,2.1925475771629618E-2,0.12670000000000001,0.15001445466176236,2.0632200702570101E-4,3.0951283368680838E-5]
["AJG UN Equity","Arthur J Gallagher & Co","AJG",39751773600,1.0804073406173755,12.08,210.84,188.54,null,"Arthur J Gallagher & Co","AJG",39751.7736,1.0804073406173755E-2,0.1208,0.13225663943990665,1.241341520585968E-3,1.6417565790992383E-4]
["AKAM UW Equity","Akamai Technologies Inc","AKAM",13255525215.599998,0,12,157.2423,84.3,null,"Akamai Technologies Inc","AKAM",13255.525215599999,0,0.12,0.12,4.1393458296659603E-4,4.9672149955991521E-5]
["ALB UN Equity","Albemarle Corp","ALB",25405754906.84,0.72673614313381896,59.734999999999999,117.1528,216.86,null,"Albemarle Corp","ALB",25405.75490684,7.26736143133819E-3,0.59735000000000005,0.60678794060684316,7.9335374428906441E-4,4.8139748466988945E-4]
["ALGN UW Equity","Align Technology Inc","ALGN",16473894825.900003,"#N/A N/A",3.24,78.112349999999992,210.9,null,"Align Technology Inc","ALGN",16473.894825900003,"0.00%",3.2400000000000005E-2,3.2400000000000005E-2,5.1443565409006102E-4,1.6667715192517979E-5]
["ALK UN Equity","Alaska Air Group Inc","ALK",5446416463.1400003,0.22123893805309736,74.180000000000007,126.83779999999999,42.94,null,"Alaska Air Group Inc","ALK",5446.4164631399999,2.2123893805309734E-3,0.74180000000000001,0.74483296460176995,1.7007701246564397E-4,1.2667896540539779E-4]
["ALL UN Equity","Allstate Corp/The","ALL",35962418234.399994,2.4756637168141595,1.9950000000000001,265.20959999999997,135.6,null,"Allstate Corp/The","ALL",35962.418234399993,2.4756637168141596E-2,1.9950000000000002E-2,4.4953584623893816E-2,1.1230100921846321E-3,5.0483329212508658E-5]
["ALLE UN Equity","Allegion plc","ALLE",9246545963.7199993,1.5380961428842865,8.65,87.844819999999999,105.26,null,"Allegion plc","ALLE",9246.5459637200001,1.5380961428842866E-2,8.6500000000000007E-2,0.10254618801064033,2.8874488827266388E-4,2.9609687599919928E-5]
["AMAT UW Equity","Applied Materials Inc","AMAT",82202326128.360001,1.1121380160197165,2.3650000000000002,844.13969999999995,97.38,null,"Applied Materials Inc","AMAT",82202.32612836,1.1121380160197165E-2,2.3650000000000001E-2,3.4902890480591496E-2,2.5669586856341435E-3,8.9594277872891604E-5]
["AMCR UN Equity","Amcor PLC","AMCR",17734222911.960003,4.1057934508816123,3.58,1489.02,11.91,null,"Amcor PLC","AMCR",17734.222911960002,4.1057934508816125E-2,3.5799999999999998E-2,7.7592871536523944E-2,5.5379232779548075E-4,4.2970336948547294E-5]
["AMD UW Equity","Advanced Micro Devices Inc","AMD",104432308612.74001,0,29.653000000000002,1612.356,64.77,null,"Advanced Micro Devices Inc","AMD",104432.30861274,0,0.29653000000000002,0.29653000000000002,3.2611415549932028E-3,9.6702630530213444E-4]
["AME UN Equity","AMETEK Inc","AME",32087312348.839996,0.63126252505010028,9.91,229.65439999999998,139.72,null,"AMETEK Inc","AME",32087.312348839998,6.3126252505010024E-3,9.9100000000000008E-2,0.10572541583166334,1.0020009044986599E-3,1.059369622918236E-4]
["AMGN UW Equity","Amgen Inc","AMGN",140139242663.84,2.9523301858056659,7,533.57920000000001,262.64,null,"Amgen Inc","AMGN",140139.24266384001,2.9523301858056659E-2,7.0000000000000007E-2,0.10055661742308865,4.3761735597653206E-3,4.4005321042635731E-4]
["AMP UN Equity","Ameriprise Financial Inc","AMP",33135123252.630001,1.5746539486784215,12.9,106.41719999999999,311.37,null,"Ameriprise Financial Inc","AMP",33135.123252630001,1.5746539486784214E-2,0.129,0.14576219128368179,1.0347212352613919E-3,1.5082323461945851E-4]
["AMT UN Equity","American Tower Corp","AMT",98643203051.580002,2.7570093457943923,11.41,465.60559999999998,211.86,null,"American Tower Corp","AMT",98643.20305158,2.7570093457943923E-2,0.11410000000000001,0.14324296728971964,3.0803632789737638E-3,4.4124037641049237E-4]
["AMZN UW Equity","Amazon.com Inc","AMZN",856938950784,0,-2.68,10201.65,84,null,"Amazon.com Inc","AMZN",856938.95078399999,0,-2.6800000000000001E-2,-2.6800000000000001E-2,2.6759910411030173E-2,-7.1716559901560868E-4]
["ANET UN Equity","Arista Networks Inc","ANET",37081236951.599998,0,29.234999999999999,305.57259999999997,121.35,null,"Arista Networks Inc","ANET",37081.236951599996,0,0.29235,0.29235,1.1579478069554039E-3,3.3852604136341233E-4]
["ANSS UW Equity","ANSYS Inc","ANSS",21045444853.649998,0,7.94,87.11224,241.59,null,"ANSYS Inc","ANSS",21045.444853649999,0,7.9399999999999998E-2,7.9399999999999998E-2,6.5719292877130945E-4,5.218111854444197E-5]
["AON UN Equity","Aon PLC","AON",62084840211.040001,0.72566135803291798,11.44,206.85289999999998,300.14,null,"Aon PLC","AON",62084.840211039998,7.25661358032918E-3,0.1144,0.12207169187712401,1.9387434313851404E-3,2.3666569078484499E-4]
["AOS UN Equity","A O Smith Corp","AOS",8744871165.4800014,1.9916142557651992,"#N/A N/A",126.86969999999999,57.24,null,"A O Smith Corp","AOS",8744.8711654800009,1.9916142557651992E-2,"N/A","N/A","N/A","N/A"]
["APA UW Equity","APA Corp","APA",15008170870.68,1.3410454155955442,22.900000000000002,321.51179999999999,46.68,null,"APA Corp","APA",15008.17087068,1.3410454155955442E-2,0.22900000000000001,0.24394595115681234,4.6866501699496349E-4,1.1432893334475998E-4]
["APD UN Equity","Air Products and Chemicals Inc","APD",68429930559.82,2.216635307857004,13.280000000000001,221.98769999999999,308.26,null,"Air Products and Chemicals Inc","APD",68429.930559820001,2.2166353078570039E-2,0.1328,0.1564381989229871,2.1368836246018256E-3,3.3429022554073409E-4]
["APH UN Equity","Amphenol Corp","APH",45310498275.600006,1.0625164171263464,9.9,595.09449999999993,76.14,null,"Amphenol Corp","APH",45310.498275600003,1.0625164171263463E-2,9.9000000000000005E-2,0.11015110979774101,1.4149256180091844E-3,1.5585562710496623E-4]
["APTV UN Equity","Aptiv PLC","APTV",25233534292.27,9.4491570922366583E-2,11.293000000000001,270.94959999999998,93.13,null,"Aptiv PLC","APTV",25233.53429227,9.4491570922366585E-4,0.11293000000000002,0.113928270374745,7.8797575532892972E-4,8.9772714901858219E-5]
["ARE UN Equity","Alexandria Real Estate Equities Inc","ARE",23902593494.919998,3.2360815541978449,-6.04,164.0873,145.66999999999999,null,"Alexandria Real Estate Equities Inc","ARE",23902.593494919998,3.2360815541978449E-2,-6.0400000000000002E-2,-2.9016481087389301E-2,7.46414035597452E-4,-2.1658308747275391E-5]
["ATO UN Equity","Atmos Energy Corp","ATO",15803660206.179998,2.6081913090033018,"#N/A N/A",141.01599999999999,112.07,null,"Atmos Energy Corp","ATO",15803.660206179999,2.6081913090033017E-2,"N/A","N/A","N/A","N/A"]
["ATVI UW Equity","Activision Blizzard Inc","ATVI",59909968169.449997,0.62050947093403008,3.6,782.62529999999992,76.55,null,"Activision Blizzard Inc","ATVI",59909.968169449996,6.2050947093403004E-3,3.6000000000000004E-2,4.231678641410843E-2,1.8708279971116053E-3,7.9167428771306067E-5]
["AVB UN Equity","AvalonBay Communities Inc","AVB",22596220133.52,3.9468796433878155,13.385,139.8974,161.52000000000001,null,"AvalonBay Communities Inc","AVB",22596.220133520001,3.9468796433878156E-2,0.13385,0.17596024563521545,7.0561949115243957E-4,1.2416097898817899E-4]
["AVGO UW Equity","Broadcom Inc","AVGO",233652677458.19998,3.289932573820042,12.943,417.8861,559.13,null,"Broadcom Inc","AVGO",233652.67745819999,3.2899325738200418E-2,0.12942999999999999,0.16445840560334804,7.2963479024479218E-3,1.1999457427639181E-3]
["AVY UN Equity","Avery Dennison Corp","AVY",14655391534,1.5845303867403315,7,80.969009999999997,181,null,"Avery Dennison Corp","AVY",14655.391534,1.5845303867403314E-2,7.0000000000000007E-2,8.6399889502762436E-2,4.5764866228756849E-4,3.9540793852732957E-5]
["AWK UN Equity","American Water Works Co Inc","AWK",27714204555.079998,1.6874425928355858,7,181.8279,152.41999999999999,null,"American Water Works Co Inc","AWK",27714.204555079999,1.6874425928355859E-2,7.0000000000000007E-2,8.746503083584832E-2,8.6544044978746724E-4,7.5695775627251268E-5]
["AXP UN Equity","American Express Co","AXP",110403630834.00002,1.3888324873096447,10.573,747.23270000000002,147.75,null,"American Express Co","AXP",110403.63083400001,1.3888324873096446E-2,0.10573,0.1203525311675127,3.4476099697269714E-3,4.1492858633499283E-4]
["AZO UN Equity","AutoZone Inc","AZO",46279522506.779999,0,12.503,18.76567,2466.1799999999998,null,"AutoZone Inc","AZO",46279.522506779998,0,0.12503,0.12503,1.4451856518059563E-3,1.8069156204529872E-4]
["BA UN Equity","Boeing Co/The","BA",113528838244.08,0,-52,595.98320000000001,190.49,null,"Boeing Co/The","BA",113528.83824408001,0,-0.52,-0.52,3.545201834623667E-3,-1.8435049540043069E-3]
["BAC UN Equity","Bank of America Corp","BAC",265702955755.67999,2.6630434782608701,4,8022.4319999999998,33.119999999999997,null,"Bank of America Corp","BAC",265702.95575567998,2.6630434782608702E-2,0.04,6.7163043478260881E-2,8.2971923326193905E-3,5.5726468938320896E-4]
["BALL UN Equity","Ball Corp","BALL",16053946839.639999,1.589753617520532,9.3000000000000007,313.92009999999999,51.14,null,"Ball Corp","BALL",16053.946839639999,1.5897536175205319E-2,9.3000000000000013E-2,0.10963677160735238,5.0132180218809177E-4,5.4963303928282107E-5]
["BAX UN Equity","Baxter International Inc","BAX",25695035086.23,2.2150284481067297,4.9950000000000001,504.12079999999997,50.97,null,"Baxter International Inc","BAX",25695.03508623,2.2150284481067296E-2,4.9950000000000001E-2,7.2653487835981953E-2,8.0238719022716876E-4,5.8296227964917341E-5]
["BBWI UN Equity","Bath & Body Works Inc","BBWI",9625391876.1000004,1.9008068343616518,-3.06,228.41459999999998,42.14,null,"Bath & Body Works Inc","BBWI",9625.3918761000004,1.9008068343616517E-2,-3.0600000000000002E-2,-1.1882755102040819E-2,3.0057523238947499E-4,-3.5716618762231388E-6]
["BBY UN Equity","Best Buy Co Inc","BBY",17747621855.34,4.3236504176536599,-0.03,221.2645,80.209999999999994,null,"Best Buy Co Inc","BBY",17747.621855339999,4.32365041765366E-2,-2.9999999999999997E-4,4.2930018700910115E-2,5.5421074094395904E-4,2.3792277472969414E-5]
["BDX UN Equity","Becton Dickinson and Co","BDX",72289345788.199997,1.5678332677939439,6.5970000000000004,284.26799999999997,254.3,null,"Becton Dickinson and Co","BDX",72289.345788199993,1.567833267793944E-2,6.5970000000000001E-2,8.2165482481321273E-2,2.2574028350495789E-3,1.8548059309655114E-4]
["BEN UN Equity","Franklin Resources Inc","BEN",13196807411.76,4.6133434420015167,-9,500.25809999999996,26.38,null,"Franklin Resources Inc","BEN",13196.807411760001,4.6133434420015169E-2,-0.09,-4.5942570128885508E-2,4.1210098307146553E-4,-1.8932978314943465E-5]
["BF/B UN Equity","Brown-Forman Corp","BF/B",31484117578.000004,1.1799634591961021,8.51,309.95189999999997,65.680000000000007,null,"Brown-Forman Corp","BF/B",31484.117578000005,1.1799634591961022E-2,8.5099999999999995E-2,9.7401709043848955E-2,9.8316474585128776E-4,9.5761926517576833E-5]
["BIIB UW Equity","Biogen Inc","BIIB",39876868795.680008,0,3.637,144.00139999999999,276.92,null,"Biogen Inc","BIIB",39876.868795680006,0,3.637E-2,3.637E-2,1.2452479088137227E-3,4.5289666443555093E-5]
["BIO UN Equity","Bio-Rad Laboratories Inc","BIO",12460413991.440001,0,"#N/A N/A",24.749309999999998,420.49,null,"Bio-Rad Laboratories Inc","BIO",12460.41399144,0,"N/A","N/A","N/A","N/A"]
["BK UN Equity","Bank of New York Mellon Corp/The","BK",36792903278.480003,3.1195079086115989,9.4500000000000011,808.2799,45.52,null,"Bank of New York Mellon Corp/The","BK",36792.90327848,3.119507908611599E-2,9.4500000000000015E-2,0.12716904657293499,1.1489439178754229E-3,1.4611010260199005E-4]
["BKNG UW Equity","Booking Holdings Inc","BKNG",78171477848.639999,0,20.2,38.789389999999997,2015.28,null,"Booking Holdings Inc","BKNG",{"$f":"D67/1000000","v":78171.477848640003},{"$f":"IFERROR(E67/100,\"0.00%\")","v":0},{"$f":"IFERROR(F67/100,\"N/A\")","v":0.20199999999999999},{"$f":"IFERROR(M67*(1+0.5*N67)+N67,\"N/A\")","v":0.20199999999999999},{"$f":"IF(N67=\"N/A\",\"N/A\",L67/$L$504)","v":2.4410860797185433E-3},{"$f":"IF(AND(ISNUMBER(L67),ISNUMBER(O67)),O67*P67,\"N/A\")","v":4.9309938810314575E-4}]
["BKR UW Equity","Baker Hughes Co","BKR",29780046721.970001,2.44158482898747,23.89,1001.468,29.53,null,{"$f":"B68","v":"Baker Hughes Co"},"BKR",29780.04672197,2.4415848289874701E-2,0.2389,0.26623232136810021,9.2995117281940369E-4,2.4758305949869721E-4]
["BLK UN Equity","BlackRock Inc","BLK",107118086084.49001,2.754611009976998,-0.66700000000000004,150.19559999999998,708.63,null,"BlackRock Inc","BLK",107118.08608449,2.7546110099769979E-2,-6.6700000000000006E-3,2.0784243822587249E-2,3.3450111987551527E-3,6.9523528344211946E-5]
["BMY UN Equity","Bristol-Myers Squibb Co","BMY",152977236966.64999,2.9687282835302296,4.57,2126.16,71.95,null,"Bristol-Myers Squibb Co","BMY",152977.23696665,2.9687282835302295E-2,4.5700000000000005E-2,7.6065637248088958E-2,4.7770697695667412E-3,3.6337085620067564E-4]
["BR UN Equity","Broadridge Financial Solutions Inc","BR",15781108473.99,2.1658092894952659,"#N/A N/A",117.6553,134.13,null,"Broadridge Financial Solutions Inc","BR",15781.10847399,2.1658092894952657E-2,"N/A","N/A","N/A","N/A"]
["BRK/B UN Equity","Berkshire Hathaway Inc","BRK/B",681920956478.99988,0,"#N/A N/A",1301.981,308.89999999999998,null,"Berkshire Hathaway Inc","BRK/B",681920.95647899993,0,"N/A","N/A","N/A","N/A"]
["BRO UN Equity","Brown & Brown Inc","BRO",16135178247.990002,0.73723012111637709,"#N/A N/A",283.22239999999999,56.97,null,"Brown & Brown Inc","BRO",16135.178247990001,7.3723012111637709E-3,"N/A","N/A","N/A","N/A"]
["BSX UN Equity","Boston Scientific Corp","BSX",66273043018.139999,0,10.563000000000001,1432.3109999999999,46.27,null,"Boston Scientific Corp","BSX",66273.043018140001,0,0.10563,0.10563,2.0695297981370361E-3,2.1860443257721513E-4]
["BWA UN Equity","BorgWarner Inc","BWA",9424695682.5,1.7739130434782606,15.15,234.15389999999999,40.25,null,"BorgWarner Inc","BWA",9424.6956824999997,1.7739130434782605E-2,0.1515,0.17058286956521737,2.9430802729200884E-4,5.020390783154918E-5]
["BXP UN Equity","Boston Properties Inc","BXP",10593483436.960001,5.8094110683634215,-12.57,156.75469999999999,67.58,null,"Boston Properties Inc","BXP",10593.483436960001,5.8094110683634216E-2,-0.12570000000000001,-7.1257104172832209E-2,3.3080614138781959E-4,-2.3572287677884522E-5]
["C UN Equity","Citigroup Inc","C",87603855038.720001,4.5102807870882158,-8.0830000000000002,1936.8529999999998,45.23,null,"Citigroup Inc","C",87603.855038720008,4.510280787088216E-2,-8.0829999999999999E-2,-3.7550022109219539E-2,2.7356339799378764E-3,-1.027231164293995E-4]
["CAG UN Equity","Conagra Brands Inc","CAG",18547168770.900002,3.3100775193798446,8.1999999999999993,479.255,38.700000000000003,null,"Conagra Brands Inc","CAG",18547.1687709,3.3100775193798448E-2,8.199999999999999E-2,0.11645790697674417,5.7917845166620646E-4,6.7449910247077796E-5]
["CAH UN Equity","Cardinal Health Inc","CAH",20150244654.110001,2.5965916482372835,11.18,262.13409999999999,76.87,null,"Cardinal Health Inc","CAH",20150.24465411,2.5965916482372835E-2,0.1118,0.13921741121373749,6.2923822194218214E-4,8.7600916295525784E-5]
["CARR UN Equity","Carrier Global Corp","CARR",34495787493.75,1.4860606060606061,6.3,836.26149999999996,41.25,null,"Carrier Global Corp","CARR",34495.787493750002,1.486060606060606E-2,6.3E-2,7.8328715151515155E-2,1.0772111386069586E-3,8.4376564433983771E-5]
["CAT UN Equity","Caterpillar Inc","CAT",124669265083.8,1.9306228084822175,13.5,520.40940000000001,239.56,null,"Caterpillar Inc","CAT",124669.2650838,1.9306228084822175E-2,0.13500000000000001,0.15560939848054767,3.893087554952753E-3,6.0580101265830398E-4]
["CB UN Equity","Chubb Ltd","CB",91560090444.400009,1.4891205802357208,14,415.05029999999999,220.6,null,"Chubb Ltd","CB",91560.090444400004,1.4891205802357208E-2,0.14000000000000001,0.15593359020852224,2.859176625448487E-3,4.4584167624646984E-4]
["CBOE UF Equity","Cboe Global Markets Inc","CBOE",13310130497.25,1.563720411253686,"#N/A N/A",106.0822,125.47,null,"Cboe Global Markets Inc","CBOE",13310.13049725,1.563720411253686E-2,"N/A","N/A","N/A","N/A"]
["CBRE UN Equity","CBRE Group Inc","CBRE",24315399484.479996,0,"#N/A N/A",315.94849999999997,76.959999999999994,null,"CBRE Group Inc","CBRE",24315.399484479996,0,"N/A","N/A","N/A","N/A"]
["CCI UN Equity","Crown Castle Inc","CCI",58738630855.639999,4.4057800058979657,10.050000000000001,433.048,135.63999999999999,null,"Crown Castle Inc","CCI",58738.630855639996,4.4057800058979656E-2,0.10050000000000001,0.14677170451194338,1.8342502670994788E-3,2.6921603820367792E-4]
["CCL UN Equity","Carnival Corp","CCL",9988732694.3278885,0,"#N/A N/A",1112.7069999999999,8.06,null,"Carnival Corp","CCL",9988.7326943278877,0,"N/A","N/A","N/A","N/A"]
["CDAY UN Equity","Ceridian HCM Holding Inc","CDAY",9853110718.0500011,0,"#N/A N/A",153.5949,64.150000000000006,null,"Ceridian HCM Holding Inc","CDAY",9853.1107180500003,0,"N/A","N/A","N/A","N/A"]
["CDNS UW Equity","Cadence Design Systems Inc","CDNS",44066122239.999992,0,19.12,274.31599999999997,160.63999999999999,null,"Cadence Design Systems Inc","CDNS",44066.12223999999,0,0.19120000000000001,0.19120000000000001,1.3760670841546734E-3,2.6310402649037354E-4]
["CDW UW Equity","CDW Corp/DE","CDW",24178121565.560001,1.1770635009519541,13.1,135.39099999999999,178.58,null,"CDW Corp/DE","CDW",24178.121565560003,1.1770635009519541E-2,0.13100000000000001,0.14354161160264309,7.5501803997758319E-4,1.083765062474511E-4]
["CE UN Equity","Celanese Corp","CE",11085685979.039999,2.6692097026604071,5.38,108.4281,102.24,null,"Celanese Corp","CE",11085.685979039999,2.6692097026604071E-2,5.3800000000000001E-2,8.1210114436619713E-2,3.4617630972722327E-4,2.8113017728194513E-5]
["CEG UW Equity","Constellation Energy Corp","CEG",28161698008.769997,0.64377682403433489,"#N/A N/A",326.66390000000001,86.21,null,"Constellation Energy Corp","CEG",28161.698008769996,6.4377682403433494E-3,"N/A","N/A","N/A","N/A"]
["CF UN Equity","CF Industries Holdings Inc","CF",16715342247.600002,1.7382629107981222,7.95,196.18949999999998,85.2,null,"CF Industries Holdings Inc","CF",16715.342247600001,1.7382629107981221E-2,7.9500000000000001E-2,9.7573588615023479E-2,5.2197541099777882E-4,5.0931014019855071E-5]
["CFG UN Equity","Citizens Financial Group Inc","CFG",19389369331.419998,4.1148082296164592,-1.87,492.49099999999999,39.369999999999997,null,"Citizens Financial Group Inc","CFG",19389.369331419999,4.1148082296164595E-2,-1.8700000000000001E-2,2.2063347726695458E-2,6.0547812158670154E-4,1.3358874337473787E-5]
["CHD UN Equity","Church & Dwight Co Inc","CHD",19658227451.669998,1.3025679196129512,5.6770000000000005,243.86829999999998,80.61,null,"Church & Dwight Co Inc","CHD",19658.227451669998,1.3025679196129512E-2,5.6770000000000008E-2,7.0165413100111651E-2,6.1387384126379845E-4,4.3072711663626782E-5]
["CHRW UW Equity","CH Robinson Worldwide Inc","CHRW",10777478890.08,2.4290083005679337,10,117.70949999999999,91.56,null,"CH Robinson Worldwide Inc","CHRW",10777.478890079999,2.4290083005679336E-2,0.1,0.1255045871559633,3.3655182704841818E-4,4.2238798110296884E-5]
["CHTR UW Equity","Charter Communications Inc","CHTR",61137889704.299995,0,19.797000000000001,155.67230000000001,339.1,null,"Charter Communications Inc","CHTR",61137.889704299996,0,0.19797000000000001,0.19797000000000001,1.9091727009371211E-3,3.7795891960452189E-4]
["CI UN Equity","Cigna Corp","CI",101303561585.36,1.3457475704714192,11.505000000000001,305.73899999999998,331.34,null,"Cigna Corp","CI",101303.56158536,1.3457475704714193E-2,0.11505000000000001,0.1292816169946279,3.1634391573196379E-3,4.0897452952240584E-4]
["CINF UW Equity","Cincinnati Financial Corp","CINF",16094101296.119999,2.6955757398183415,-1.8900000000000001,157.18429999999998,102.39,null,"Cincinnati Financial Corp","CINF",16094.101296119999,2.6955757398183414E-2,-1.89E-2,7.8010254907705801E-3,5.0257571841750973E-4,3.9206059904173307E-6]
["CL UN Equity","Colgate-Palmolive Co","CL",65806527605.900002,2.3759360324914329,2.5100000000000002,835.21420000000001,78.790000000000006,null,"Colgate-Palmolive Co","CL",65806.527605900003,2.3759360324914328E-2,2.5100000000000001E-2,4.9157540296992007E-2,2.0549617701281732E-3,1.010168660238537E-4]
["CLX UN Equity","Clorox Co/The","CLX",17314588563.010002,3.3663507446732699,3.1350000000000002,123.3848,140.33000000000001,null,"Clorox Co/The","CLX",17314.588563010002,3.3663507446732702E-2,3.1350000000000003E-2,6.5541182925960242E-2,5.4068826994746325E-4,3.5437348806547664E-5]
["CMA UN Equity","Comerica Inc","CMA",8754169210.1499996,4.082273747195214,17.167000000000002,130.95239999999998,66.849999999999994,null,"Comerica Inc","CMA",8754.1692101499993,4.0822737471952142E-2,0.17167000000000002,0.21599675714285718,2.7336927977458748E-4,5.9046877933789351E-5]
["CMCSA UW Equity","Comcast Corp","CMCSA",151189602030.51398,3.0740634829854163,8.0180000000000007,4313.9639999999999,34.97,null,"Comcast Corp","CMCSA",151189.60203051398,3.0740634829854164E-2,8.0180000000000001E-2,0.11215302688018303,4.7212467139163211E-3,5.2950210961383293E-4]
["CME UW Equity","CME Group Inc","CME",60491880154.720009,4.3845147478591819,7.8,359.72499999999997,168.16,null,"CME Group Inc","CME",60491.880154720006,4.384514747859182E-2,7.8E-2,0.12355510823025689,1.8889995513147184E-3,2.3339554400959674E-4]
["CMG UN Equity","Chipotle Mexican Grill Inc","CMG",38462765688.880005,0,26.830000000000002,27.721109999999999,1387.49,null,"Chipotle Mexican Grill Inc","CMG",38462.765688880005,0,0.26830000000000004,0.26830000000000004,1.2010892526862272E-3,3.2225224649571482E-4]
["CMI UN Equity","Cummins Inc","CMI",34168332317.98,2.4788476618927735,9.2799999999999994,141.02249999999998,242.29,null,"Cummins Inc","CMI",34168.332317979999,2.4788476618927736E-2,9.2799999999999994E-2,0.11873866193404597,1.066985589681663E-3,1.2669244122170967E-4]
["CMS UN Equity","CMS Energy Corp","CMS",18381633954.66,2.9148902573819679,8.09,290.2516,63.33,null,"CMS Energy Corp","CMS",18381.633954659999,2.914890257381968E-2,8.09E-2,0.11122797568293069,5.7400924229786569E-4,6.384588604408448E-5]
["CNC UN Equity","Centene Corp","CNC",46438957422.93,0,13.41,566.25969999999995,82.01,null,"Centene Corp","CNC",46438.957422929998,0,0.1341,0.1341,1.450164377616775E-3,1.9446704303840951E-4]
["CNP UN Equity","CenterPoint Energy Inc","CNP",18876677855.940002,2.2674224741580526,"#N/A N/A",629.43239999999992,29.99,null,"CenterPoint Energy Inc","CNP",18876.677855940001,2.2674224741580526E-2,"N/A","N/A","N/A","N/A"]
["COF UN Equity","Capital One Financial Corp","COF",35482699253.120003,2.5989672977624787,-14.540000000000001,381.6986,92.96,null,"Capital One Financial Corp","COF",35482.699253120001,2.5989672977624789E-2,-0.1454,-0.12129977624784853,1.1080297520451407E-3,-1.3440376099903466E-4]
["COO UN Equity","Cooper Cos Inc/The","COO",16320014157.280003,1.8144978377234101E-2,9.5,49.354379999999999,330.67,null,"Cooper Cos Inc/The","COO",16320.014157280002,1.81449783772341E-4,9.5000000000000001E-2,9.5190068648501533E-2,5.0963037256738857E-4,4.851175015005113E-5]
["COP UN Equity","ConocoPhillips","COP",147036385788,2.0762711864406782,"#N/A N/A",1246.0709999999999,118,null,"ConocoPhillips","COP",147036.38578800001,2.0762711864406782E-2,"N/A","N/A","N/A","N/A"]
["COST UW Equity","Costco Wholesale Corp","COST",202562304934,0.7883899233296825,11.9,443.72899999999998,456.5,null,"Costco Wholesale Corp","COST",202562.30493400001,7.8838992332968243E-3,0.11900000000000001,0.12735299123767799,6.3254787610324409E-3,8.0556864122788264E-4]
["CPB UN Equity","Campbell Soup Co","CPB",16994784257,2.6784140969162995,4.6450000000000005,299.4676,56.75,null,"Campbell Soup Co","CPB",16994.784256999999,2.6784140969162994E-2,4.6450000000000005E-2,7.3856202643171803E-2,5.3070163721235446E-4,3.9195607661018698E-5]
["CPRT UW Equity","Copart Inc","CPRT",29001907669.789997,"#N/A N/A","#N/A N/A",476.29999999999995,60.89,null,"Copart Inc","CPRT",29001.907669789998,"0.00%","N/A","N/A","N/A","N/A"]
["CPT UN Equity","Camden Property Trust","CPT",11918356555.799999,3.3089023954236683,9.120000000000001,106.52799999999999,111.88,null,"Camden Property Trust","CPT",11918.356555799999,3.3089023954236685E-2,9.1200000000000003E-2,0.12579788344654988,3.7217838375549887E-4,4.681925294099956E-5]
["CRL UN Equity","Charles River Laboratories International Inc","CRL",11086459142.400002,0,14,50.878659999999996,217.9,null,"Charles River Laboratories International Inc","CRL",11086.459142400001,0,0.14000000000000001,0.14000000000000001,3.462004535501033E-4,4.8468063497014468E-5]
["CRM UN Equity","Salesforce Inc","CRM",132590000000,0,17.150000000000002,1000,132.59,null,"Salesforce Inc","CRM",132590,0,0.17150000000000001,0.17150000000000001,4.1404309118547979E-3,7.1008390138309785E-4]
["CSCO UW Equity","Cisco Systems Inc","CSCO",195710029921.31998,3.2388748950461794,7.5,4108.1030000000001,47.64,null,"Cisco Systems Inc","CSCO",195710.02992131998,3.2388748950461795E-2,7.4999999999999997E-2,0.10860332703610412,6.111500547901506E-3,6.6372929268507675E-4]
["CSGP UW Equity","CoStar Group Inc","CSGP",31429007836.800003,0,20,406.69009999999997,77.28,null,"CoStar Group Inc","CSGP",31429.007836800003,0,0.2,0.2,9.8144381609784623E-4,1.9628876321956925E-4]
["CSX UW Equity","CSX Corp","CSX",65132622424.420006,1.3008392511297613,10.42,2102.4090000000001,30.98,null,"CSX Corp","CSX",65132.622424420006,1.3008392511297612E-2,0.1042,0.11788612976113622,2.0339175145654693E-3,2.3977066404551258E-4]
["CTAS UW Equity","Cintas Corp","CTAS",45885058071.840004,0.98179885744652595,11.03,101.601,451.62,null,"Cintas Corp","CTAS",45885.058071840002,9.8179885744652598E-3,0.1103,0.12065945064434702,1.4328675830220896E-3,1.7288901541353863E-4]
["CTLT UN Equity","Catalent Inc","CTLT",8100161140.8899994,"#N/A N/A",7.25,179.96359999999999,45.01,null,"Catalent Inc","CTLT",8100.1611408899998,"0.00%",7.2499999999999995E-2,7.2499999999999995E-2,2.529463577852476E-4,1.833861093943045E-5]
["CTRA UN Equity","Coterra Energy Inc","CTRA",19372642814.07,4.3549043549043551,2.48,788.4674,24.57,null,"Coterra Energy Inc","CTRA",19372.642814070001,4.3549043549043549E-2,2.4799999999999999E-2,6.8889051689051684E-2,6.0495579720715859E-4,4.1674831183395414E-5]
["CTSH UW Equity","Cognizant Technology Solutions Corp","CTSH",29391166696.079998,1.8692079034796292,12,513.92139999999995,57.19,null,"Cognizant Technology Solutions Corp","CTSH",29391.166696079999,1.8692079034796291E-2,0.12,0.13981360377688407,9.1780749018724548E-4,1.2832197277649595E-4]
["CTVA UN Equity","Corteva Inc","CTVA",42239308000.000008,0.97141884994896233,16.96,718.6,58.78,null,"Corteva Inc","CTVA",42239.308000000005,9.7141884994896236E-3,0.1696,0.18013795168424634,1.3190205636816931E-3,2.3760566257102021E-4]
["CVS UN Equity","CVS Health Corp","CVS",122448576529.28,2.3435990986157313,6.8100000000000005,1313.9669999999999,93.19,null,"CVS Health Corp","CVS",122448.57652927999,2.3435990986157312E-2,6.8100000000000008E-2,9.2333986479235977E-2,3.8237413935775606E-3,3.5306128613468539E-4]
["CVX UN Equity","Chevron Corp","CVX",347068782621.54004,3.1673073708841715,22.16,1933.6389999999999,179.49,null,"Chevron Corp","CVX",347068.78262154001,3.1673073708841717E-2,0.22159999999999999,0.25678245027578139,1.0838029384614508E-2,2.7830157415422324E-3]
["CZR UW Equity","Caesars Entertainment Inc","CZR",8925949968,"#N/A N/A","#N/A N/A",214.56609999999998,41.6,null,"Caesars Entertainment Inc","CZR",8925.9499680000008,"0.00%","N/A","N/A","N/A","N/A"]
["D UN Equity","Dominion Energy Inc","D",51096435570.599998,4.3770384866275283,6.4630000000000001,833.27519999999993,61.32,null,"Dominion Energy Inc","D",51096.435570599999,4.3770384866275283E-2,6.4630000000000007E-2,0.10981482485322898,1.5956049575541842E-3,1.7522107894875658E-4]
["DAL UN Equity","Delta Air Lines Inc","DAL",21069449575.32,0,126.77,641.1884,32.86,null,"Delta Air Lines Inc","DAL",21069.449575319999,0,1.2677,1.2677,6.5794253199653722E-4,8.3407374781201029E-4]
["DD UN Equity","DuPont de Nemours Inc","DD",34094625501.239998,1.9248142211860704,-0.77,496.78889999999996,68.63,null,"DuPont de Nemours Inc","DD",{"$f":"D131/1000000","v":34094.62550124},{"$f":"IFERROR(E131/100,\"0.00%\")","v":1.9248142211860705E-2},{"$f":"IFERROR(F131/100,\"N/A\")","v":-7.7000000000000002E-3},{"$f":"IFERROR(M131*(1+0.5*N131)+N131,\"N/A\")","v":1.1474036864345042E-2},{"$f":"IF(N131=\"N/A\",\"N/A\",L131/$L$504)","v":1.0646839230216982E-3},{"$f":"IF(AND(ISNUMBER(L131),ISNUMBER(O131)),O131*P131,\"N/A\")","v":1.2216222581626464E-5}]
["DE UN Equity","Deere & Co","DE",127872206311.31999,1.1064464968747085,14.587,298.2373,428.76,null,{"$f":"B132","v":"Deere & Co"},"DE",127872.20631132,1.1064464968747086E-2,0.14587,0.15774145172124265,3.99310683896571E-3,6.2987846965647338E-4]
["DFS UN Equity","Discover Financial Services","DFS",26729676589.950001,2.3326178063988552,-4.2729999999999997,273.22579999999999,97.83,null,"Discover Financial Services","DFS",26729.676589950002,2.3326178063988554E-2,-4.2729999999999997E-2,-1.9902185730348559E-2,8.3469627586477515E-4,-1.6612280310691013E-5]
["DG UN Equity","Dollar General Corp","DG",55055294253.750008,0.89177664974619297,9.4,223.57479999999998,246.25,null,"Dollar General Corp","DG",55055.294253750006,8.9177664974619299E-3,9.4E-2,0.10333690152284264,1.7192295210007418E-3,1.7765985170681758E-4]
["DGX UN Equity","Quest Diagnostics Inc","DGX",17816555181.040001,1.6511122475070314,-8.99,113.88749999999999,156.44,null,"Quest Diagnostics Inc","DGX",17816.555181039999,1.6511122475070316E-2,-8.9900000000000008E-2,-7.4131052480184104E-2,5.5636334425178944E-4,-4.1243800270780136E-5]
["DHI UN Equity","DR Horton Inc","DHI",30713003639.019997,1.1240744895669734,-23.645,344.54789999999997,89.14,null,"DR Horton Inc","DHI",30713.003639019997,1.1240744895669735E-2,-0.23644999999999999,-0.22653819216962082,9.5908492090585485E-4,-2.1726936411915613E-4]
["DHR UN Equity","Danaher Corp","DHR",193215860364.84003,0.39032476829176399,29.79,727.96269999999993,265.42,null,"Danaher Corp","DHR",193215.86036484002,3.9032476829176399E-3,0.2979,0.30238463642528823,6.0336143066234546E-3,1.8244722684387508E-3]
["DIS UN Equity","Walt Disney Co/The","DIS",158433671917.44,1.2430939226519337,21.57,1823.5919999999999,86.88,null,"Walt Disney Co/The","DIS",158433.67191743999,1.2430939226519338E-2,0.2157,0.22947161602209945,4.947459632593936E-3,1.135301557095433E-3]
["DISH UW Equity","DISH Network Corp","DISH",7451115005.8799992,0,-16.96,292.27100000000002,14.04,null,"DISH Network Corp","DISH",7451.1150058799994,0,-0.1696,-0.1696,2.3267838372524846E-4,-3.9462253879802139E-5]
["DLR UN Equity","Digital Realty Trust Inc","DLR",29461024874.609997,4.8568864067019053,14.530000000000001,287.52229999999997,100.27,null,"Digital Realty Trust Inc","DLR",29461.024874609997,4.8568864067019053E-2,0.14530000000000001,0.19739739204148801,9.199889741742088E-4,1.816034242089127E-4]
["DLTR UW Equity","Dollar Tree Inc","DLTR",31284332709.760002,0,14.973000000000001,221.18449999999999,141.44,null,"Dollar Tree Inc","DLTR",31284.332709760001,0,0.14973,0.14973,9.7692599900626358E-4,1.4627512983120784E-4]
["DOV UN Equity","Dover Corp","DOV",19005328369.5,1.5006277232109888,10.5,140.35399999999998,135.41,null,"Dover Corp","DOV",19005.328369499999,1.5006277232109889E-2,0.105,0.12079410678679565,5.9348554997381957E-4,7.1689556899957706E-5]
["DOW UN Equity","Dow Inc","DOW",35462429564.910004,5.564596150029768,0.107,703.75929999999994,50.39,null,"Dow Inc","DOW",35462.429564910002,5.5645961500297679E-2,1.07E-3,5.6745732089700338E-2,1.1073967839205585E-3,6.2840041217351785E-5]
["DPZ UN Equity","Domino's Pizza Inc","DPZ",12262344885.6,1.2612586605080831,12.585000000000001,35.399380000000001,346.4,null,"Domino's Pizza Inc","DPZ",12262.3448856,1.2612586605080831E-2,0.12585000000000002,0.13925623361720557,3.8292021884126122E-4,5.3324027451710155E-5]
["DRI UN Equity","Darden Restaurants Inc","DRI",16929801871.470001,3.5169522157160409,9.66,122.38709999999999,138.33000000000001,null,"Darden Restaurants Inc","DRI",16929.801871470001,3.5169522157160411E-2,9.6600000000000005E-2,0.13346821007735127,5.2867241119399356E-4,7.0560960439339769E-5]
["DTE UN Equity","DTE Energy Co","DTE",22770481981.100002,3.0273121756147368,6.133,193.74189999999999,117.53,null,"DTE Energy Co","DTE",22770.481981100002,3.0273121756147367E-2,6.1330000000000003E-2,9.2531447034799624E-2,7.110612223574864E-4,6.5795523835071636E-5]
["DUK UN Equity","Duke Energy Corp","DUK",79302300000,3.863481891445772,4.92,770,102.99,null,"Duke Energy Corp","DUK",79302.3,3.8634818914457719E-2,4.9200000000000001E-2,8.8785235459753378E-2,2.4763986296189966E-3,2.1986763542293321E-4]
["DVA UN Equity","DaVita Inc","DVA",6727767000,2.5847060399089328,-6.49,90.1,74.67,null,"DaVita Inc","DVA",6727.7669999999998,2.5847060399089329E-2,-6.4899999999999999E-2,-3.9891676710861121E-2,2.1009016105706779E-4,-8.3808487850212933E-6]
["DVN UN Equity","Devon Energy Corp","DVN",40209087000,1.0274752072833686,53.53,653.69999999999993,61.51,null,"Devon Energy Corp","DVN",40209.087,1.0274752072833687E-2,0.5353,0.54832478946512764,1.2556221943755856E-3,6.8848877537873454E-4]
["DXC UN Equity","DXC Technology Co","DXC",6096728409.5,1.0075471698113208,12.19,230.06519999999998,26.5,null,"DXC Technology Co","DXC",6096.7284095000005,1.0075471698113207E-2,0.12189999999999999,0.1325895716981132,1.9038451442700911E-4,2.524300122583039E-5]
["DXCM UW Equity","Dexcom Inc","DXCM",43739870075,0,18.833000000000002,386.25809999999996,113.24,null,"Dexcom Inc","DXCM",43739.870074999999,0,0.18833000000000003,0.18833000000000003,1.3658791020366742E-3,2.5723601128656688E-4]
["EA UW Equity","Electronic Arts Inc","EA",33731482990.120007,0.57947290882304792,14.503,276.08019999999999,122.18,null,"Electronic Arts Inc","EA",33731.482990120006,5.7947290882304795E-3,0.14502999999999999,0.15124493386806351,1.0533439541066233E-3,1.5931293667918077E-4]
["EBAY UW Equity","eBay Inc","EBAY",22504072337.889999,2.1147817699541838,-10.585000000000001,542.65909999999997,41.47,null,"eBay Inc","EBAY",22504.07233789,2.1147817699541837E-2,-0.10585000000000001,-8.5821430552206424E-2,7.0274196206664326E-4,-6.0310320493623702E-5]
["ECL UN Equity","Ecolab Inc","ECL",41459572413.599998,1.4145369607034899,14,284.82810000000001,145.56,null,"Ecolab Inc","ECL",41459.572413599999,1.4145369607034899E-2,0.14000000000000001,0.15513554547952735,1.2946715077573863E-3,2.0084957057274426E-4]
["ED UN Equity","Consolidated Edison Inc","ED",33821978042.880001,3.3343825411814079,3.9,354.86279999999999,95.31,null,"Consolidated Edison Inc","ED",33821.97804288,3.3343825411814076E-2,3.9E-2,7.2994030007344446E-2,1.0561698724550464E-3,7.7094095362836813E-5]
["EFX UN Equity","Equifax Inc","EFX",23798104860.440002,0.80263428689030658,13,122.4434,194.36,null,"Equifax Inc","EFX",23798.104860440002,8.0263428689030664E-3,0.13,0.13854805515538177,7.4315113513634282E-4,1.0296214445965459E-4]
["EIX UN Equity","Edison International","EIX",24294866759.880001,4.4199937126689726,3.2850000000000001,381.87469999999996,63.62,null,"Edison International","EIX",24294.866759880002,4.4199937126689723E-2,3.2850000000000004E-2,7.7775921093995601E-2,7.5866368000603946E-4,5.9005766513030052E-5]
["EL UN Equity","Estee Lauder Cos Inc/The","EL",88528706451.970001,1.0350247873926888,8.08,231.27029999999999,248.11,null,"Estee Lauder Cos Inc/The","EL",88528.706451970007,1.0350247873926887E-2,8.0799999999999997E-2,9.1568397888033531E-2,2.7645146148295944E-3,2.5314217421800004E-4]
["ELV UN Equity","Elevance Health Inc","ELV",122511384738.54001,0.98075910871980809,10.353,238.82759999999999,512.97,null,"Elevance Health Inc","ELV",122511.38473854001,9.8075910871980813E-3,0.10353,0.11384528103982688,3.8257027258887335E-3,4.3553820200363465E-4]
["EMN UN Equity","Eastman Chemical Co","EMN",9772015244.1599998,3.7266699410609037,7.47,119.99039999999999,81.44,null,"Eastman Chemical Co","EMN",9772.0152441600003,3.7266699410609033E-2,7.4700000000000003E-2,0.11335861063359529,3.0515388783495265E-4,3.4591820754410204E-5]
["EMR UN Equity","Emerson Electric Co","EMR",55936036170.239998,2.1913387466166978,7.5979999999999999,582.30309999999997,96.06,null,"Emerson Electric Co","EMR",55936.036170239997,2.1913387466166979E-2,7.5979999999999992E-2,9.8725877056006661E-2,1.7467327343381081E-3,1.7244772117996641E-4]
["ENPH UQ Equity","Enphase Energy Inc","ENPH",36014309637.120003,0,53.675000000000004,135.92359999999999,264.95999999999998,null,"Enphase Energy Inc","ENPH",36014.309637120001,0,0.53675000000000006,0.53675000000000006,1.1246305218390663E-3,6.0364543259711892E-4]
["EOG UN Equity","EOG Resources Inc","EOG",76078687521.919998,4.894224830142063,11.55,587.3895,129.52000000000001,null,"EOG Resources Inc","EOG",76078.687521920001,4.8942248301420632E-2,0.11550000000000001,0.16726866314082767,2.375733837763779E-3,3.9738582302117529E-4]
["EPAM UN Equity","EPAM Systems Inc","EPAM",18849470557.120003,0,17.920000000000002,57.513489999999997,327.74,null,"EPAM Systems Inc","EPAM",18849.470557120003,0,0.17920000000000003,0.17920000000000003,5.8861852754202076E-4,1.0548044013553014E-4]
["EQIX UW Equity","Equinix Inc","EQIX",60615241468.450005,1.8922797429125384,10.63,92.538119999999992,655.03,null,"Equinix Inc","EQIX",60615.241468450004,1.8922797429125383E-2,0.10630000000000001,0.12622854411248341,1.8928517950487459E-3,2.3893192630970402E-4]
["EQR UN Equity","Equity Residential","EQR",22297216280,4.2271186440677972,17.015000000000001,377.91890000000001,59,null,"Equity Residential","EQR",22297.216280000001,4.2271186440677976E-2,0.17015,0.21601740762711866,6.9628240089014291E-4,1.5040911921667484E-4]
["EQT UN Equity","EQT Corp","EQT",12417166349.149998,1.6316878510198052,39.020000000000003,367.04599999999999,33.83,null,"EQT Corp","EQT",12417.166349149998,1.631687851019805E-2,0.39020000000000005,0.40970030150753772,3.8775487887219125E-4,1.5886329078495552E-4]
["ES UN Equity","Eversource Energy","ES",29202093757.440002,3.0450858778625949,6.0600000000000005,348.30739999999997,83.84,null,"Eversource Energy","ES",29202.093757440001,3.0450858778625949E-2,6.0600000000000008E-2,9.197351979961832E-2,9.1190324824033946E-4,8.3870951457369118E-5]
["ESS UN Equity","Essex Property Trust Inc","ESS",13722627839.039999,4.1454322385805966,9.0649999999999995,64.753810000000001,211.92,null,"Essex Property Trust Inc","ESS",13722.627839039998,4.1454322385805965E-2,9.0649999999999994E-2,0.13398323954794261,4.2852094800995862E-4,5.7414624828529746E-5]
["ETN UN Equity","Eaton Corp PLC","ETN",62419014999.999992,2.0547945205479454,10.85,397.7,156.94999999999999,null,"Eaton Corp PLC","ETN",62419.014999999992,2.0547945205479454E-2,0.1085,0.13016267123287673,1.9491788158498247E-3,2.5371032138154869E-4]
["ETR UN Equity","Entergy Corp","ETR",22891911750,3.6364444444444448,6,203.4837,112.5,null,"Entergy Corp","ETR",22891.911749999999,3.6364444444444449E-2,0.06,9.7455377777777782E-2,7.1485314911495627E-4,6.9666283702632181E-5]
["ETSY UW Equity","Etsy Inc","ETSY",15054946490.480001,0,14.31,125.6883,119.78,null,"Etsy Inc","ETSY",15054.946490480001,0,0.1431,0.1431,4.7012569443776527E-4,6.7274986874044215E-5]
["EVRG UW Equity","Evergy Inc","EVRG",14441067908.679998,3.6945812807881779,5.12,229.47829999999999,62.93,null,"Evergy Inc","EVRG",14441.067908679999,3.6945812807881777E-2,5.1200000000000002E-2,8.9091625615763559E-2,4.5095590896216146E-4,4.0176395010473241E-5]
["EW UN Equity","Edwards Lifesciences Corp","EW",46128415830.389999,0,12.030000000000001,618.26049999999998,74.61,null,"Edwards Lifesciences Corp","EW",46128.415830389997,0,0.12030000000000002,0.12030000000000002,1.4404669946378984E-3,1.732881794549392E-4]
["EXC UW Equity","Exelon Corp","EXC",42873656406.899994,3.2338653712699519,"#N/A N/A",991.75699999999995,43.23,null,"Exelon Corp","EXC",42873.656406899994,3.2338653712699519E-2,"N/A","N/A","N/A","N/A"]
["EXPD UW Equity","Expeditors International of Washington Inc","EXPD",16537453025.279999,1.2779060816012318,4.3,159.13639999999998,103.92,null,"Expeditors International of Washington Inc","EXPD",16537.45302528,1.2779060816012317E-2,4.2999999999999997E-2,5.6053810623556577E-2,5.1642040658583571E-4,2.8947331672902524E-5]
["EXPE UW Equity","Expedia Group Inc","EXPE",13673560737.599998,3.5388127853881284E-2,10,150.56739999999999,87.6,null,"Expedia Group Inc","EXPE",13673.560737599999,3.5388127853881285E-4,0.1,0.10037157534246575,4.269887137271523E-4,4.285752985024741E-5]
["EXR UN Equity","Extra Space Storage Inc","EXR",19710570491.040001,4.0433482810164421,7.085,133.92149999999998,147.18,null,"Extra Space Storage Inc","EXR",19710.570491040002,4.0433482810164421E-2,7.0849999999999996E-2,0.11271583893871449,6.1550837432230955E-4,6.9377542785543437E-5]
["F UN Equity","Ford Motor Co","F",46758346371.370003,4.2390369733447972,16.25,3949.6419999999998,11.63,null,"Ford Motor Co","F",46758.346371370004,4.2390369733447973E-2,0.16250000000000001,0.20833458727429063,1.4601380398463985E-3,3.0419725589489113E-4]
["FANG UW Equity","Diamondback Energy Inc","FANG",24874616162.060001,3.9084661500219333,7.92,181.8586,136.78,null,"Diamondback Energy Inc","FANG",24874.61616206,3.9084661500219331E-2,7.9199999999999993E-2,0.119832414095628,7.7676770252595347E-4,9.3081948985199652E-5]
["FAST UW Equity","Fastenal Co","FAST",27102997521.599998,2.6373626373626373,"#N/A N/A",572.75990000000002,47.32,null,"Fastenal Co","FAST",27102.997521599998,2.6373626373626374E-2,"N/A","N/A","N/A","N/A"]
["FCX UN Equity","Freeport-McMoRan Inc","FCX",54314433258.000008,1.5789473684210527,-12.83,1429.327,38,null,"Freeport-McMoRan Inc","FCX",54314.433258000005,1.5789473684210527E-2,-0.1283,-0.11352342105263158,1.6960944145206843E-3,-1.9254644036464827E-4]
["FDS UN Equity","FactSet Research Systems Inc","FDS",15285386043.779999,0.90850178210911992,10,38.098219999999998,401.21,null,"FactSet Research Systems Inc","FDS",15285.386043779999,9.0850178210911993E-3,0.1,0.10953926871214577,4.7732170507052286E-4,5.2285470513859596E-5]
["FDX UN Equity","FedEx Corp","FDX",43715184647.999992,2.6558891454965363,6.3330000000000002,252.39709999999999,173.2,null,"FedEx Corp","FDX",43715.184647999995,2.6558891454965362E-2,6.3329999999999997E-2,9.0729878752886836E-2,1.3651082422054413E-3,1.2385610529986617E-4]
["FE UN Equity","FirstEnergy Corp","FE",23979328998.299999,3.7315212207916071,6,571.75319999999999,41.94,null,"FirstEnergy Corp","FE",23979.3289983,3.7315212207916074E-2,0.06,9.8434668574153561E-2,7.4881028003693693E-4,7.3708891740354999E-5]
["FFIV UW Equity","F5 Inc","FFIV",8663499221.0999985,0,6.8900000000000006,60.368609999999997,143.51,null,"F5 Inc","FFIV",8663.499221099999,0,6.8900000000000003E-2,6.8900000000000003E-2,2.7053789863392715E-4,1.864006121587758E-5]
["FIS UN Equity","Fidelity National Information Services Inc","FIS",40260796089.599998,2.6897568165070012,5.99,593.37950000000001,67.849999999999994,null,"Fidelity National Information Services Inc","FIS",40260.7960896,2.689756816507001E-2,5.9900000000000002E-2,8.7603150331613852E-2,1.2572369308791206E-3,1.1013791585826043E-4]
["FISV UW Equity","Fiserv Inc","FISV",64182287641.32,0,10.85,635.02809999999999,101.07,null,"Fiserv Inc","FISV",64182.287641319999,0,0.1085,0.1085,2.0042411022224713E-3,2.1746015959113812E-4]
["FITB UW Equity","Fifth Third Bancorp","FITB",22520658206.459999,3.8402925937214261,25,686.39620000000002,32.81,null,"Fifth Third Bancorp","FITB",22520.658206460001,3.8402925937214262E-2,0.25,0.29320329167936604,7.0325989436113899E-4,2.0619811593276918E-4]
["FLT UN Equity","FleetCor Technologies Inc","FLT",13546833852.160002,0,15.645,73.752359999999996,183.68,null,"FleetCor Technologies Inc","FLT",13546.833852160002,0,0.15645000000000001,0.15645000000000001,4.2303137219431539E-4,6.6183258179800645E-5]
["FMC UN Equity","FMC Corp","FMC",15720547190.4,1.6858974358974359,9.1330000000000009,125.96589999999999,124.8,null,"FMC Corp","FMC",15720.547190399999,1.6858974358974359E-2,9.1330000000000008E-2,0.10895883942307694,4.9091062326272149E-4,5.3489051771165489E-5]
["FOXA UW Equity","Fox Corp","FOXA",16020383676.380003,1.685874217978268,12.290000000000001,302.47460000000001,30.37,null,"Fox Corp","FOXA",16020.383676380003,1.6858742179782681E-2,0.12290000000000001,0.14079471188673034,5.0027371440876215E-4,7.0435893484686085E-5]
["FRC UN Equity","First Republic Bank/CA","FRC",22296773714.970001,0.84912626138321423,4.3049999999999997,182.9254,121.89,null,"First Republic Bank/CA","FRC",22296.773714970001,8.4912626138321425E-3,4.3049999999999998E-2,5.1724037041594881E-2,6.962685807684843E-4,3.6013821862567777E-5]
["FRT UN Equity","Federal Realty Investment Trust","FRT",8205405758.1600008,4.2666270783847979,6.58,81.209479999999999,101.04,null,"Federal Realty Investment Trust","FRT",8205.4057581600009,4.2666270783847979E-2,6.5799999999999997E-2,0.10986999109263657,2.5623286556600815E-4,2.8152302657378056E-5]
["FSLR UW Equity","First Solar Inc","FSLR",15968454321.9,0,38.055,106.6056,149.79,null,"First Solar Inc","FSLR",{"$f":"D195/1000000","v":15968.454321899999},{"$f":"IFERROR(E195/100,\"0.00%\")","v":0},{"$f":"IFERROR(F195/100,\"N/A\")","v":0.38055},{"$f":"IFERROR(M195*(1+0.5*N195)+N195,\"N/A\")","v":0.38055},{"$f":"IF(N195=\"N/A\",\"N/A\",L195/$L$504)","v":4.9865209962241571E-4},{"$f":"IF(AND(ISNUMBER(L195),ISNUMBER(O195)),O195*P195,\"N/A\")","v":1.8976205651131031E-4}]
["FTNT UW Equity","Fortinet Inc","FTNT",38194628577.790001,0,22.867000000000001,781.23599999999999,48.89,null,{"$f":"B196","v":"Fortinet Inc"},"FTNT",38194.628577789998,0,0.22867000000000001,0.22867000000000001,1.1927160481958999E-3,2.7273837874095642E-4]
["FTV UN Equity","Fortive Corp","FTV",22732180255.249996,0.44046692607003896,9.3550000000000004,353.80829999999997,64.25,null,"Fortive Corp","FTV",22732.180255249998,4.4046692607003892E-3,9.3550000000000008E-2,9.8160697665369653E-2,7.0986516194805323E-4,6.9680859545161525E-5]
["GD UN Equity","General Dynamics Corp","GD",68118342713.710007,2.0265204949417597,11.275,274.54899999999998,248.11,null,"General Dynamics Corp","GD",68118.342713710008,2.0265204949417595E-2,0.11275,0.13415765587844103,2.1271535699235533E-3,2.8537393663440139E-4]
["GE UN Equity","General Electric Co","GE",91554663450.600006,0.45709511874925401,8.5,1092.6679999999999,83.79,null,"General Electric Co","GE",91554.663450600012,4.5709511874925399E-3,8.5000000000000006E-2,8.9765216612960982E-2,2.8590071549538195E-3,2.5663939656243493E-4]
["GEN UW Equity","Gen Digital Inc","GEN",13958642249.83,2.3565095660289312,"#N/A N/A",651.35989999999993,21.43,null,"Gen Digital Inc","GEN",13958.64224983,2.3565095660289314E-2,"N/A","N/A","N/A","N/A"]
["GILD UW Equity","Gilead Sciences Inc","GILD",107676834093.24998,3.3104251601630752,0.3,1254.2439999999999,85.85,null,"Gilead Sciences Inc","GILD",107676.83409324999,3.3104251601630753E-2,3.0000000000000001E-3,3.6153907979033201E-2,3.3624594039546934E-3,1.2156604787381281E-4]
["GIS UN Equity","General Mills Inc","GIS",49438858620.449997,2.5521765056648777,7.3500000000000005,589.61069999999995,83.85,null,"General Mills Inc","GIS",49438.858620449995,2.5521765056648778E-2,7.350000000000001E-2,9.9959689922480638E-2,1.5438432647931987E-3,1.543220940376383E-4]
["GL UN Equity","Globe Life Inc","GL",11725926105.950001,0.68602239734549986,"#N/A N/A",97.270229999999998,120.55,null,"Globe Life Inc","GL",11725.92610595,6.8602239734549984E-3,"N/A","N/A","N/A","N/A"]
["GLW UN Equity","Corning Inc","GLW",27015215349.440002,3.3688165309956171,6.49,845.81139999999994,31.94,null,"Corning Inc","GLW",27015.215349440001,3.3688165309956171E-2,6.4899999999999999E-2,9.9681346274264254E-2,8.4361288727080163E-4,8.4092468337472638E-5]
["GM UN Equity","General Motors Co","GM",47792239914.68,0.44589774078478001,-0.14499999999999999,1420.6969999999999,33.64,null,"General Motors Co","GM",47792.239914680002,4.4589774078478001E-3,-1.4499999999999999E-3,3.0057446492271107E-3,1.4924237686818145E-3,4.4858447570947228E-6]
["GNRC UN Equity","Generac Holdings Inc","GNRC",6377455425.3200006,0,9.6669999999999998,63.356399999999994,100.66,null,"Generac Holdings Inc","GNRC",6377.4554253200004,0,9.6669999999999992E-2,9.6669999999999992E-2,1.9915086795362408E-4,1.9251914405076837E-5]
["GOOG UW Equity","Alphabet Inc","GOOG",1145224890000.0002,0,16.247,6086,88.73,null,"Alphabet Inc","GOOG",1145224.8900000001,0,0.16247,0.16247,3.5762308888917044E-2,5.8103023251823522E-3]
["GPC UN Equity","Genuine Parts Co","GPC",24492905664.989998,2.0569419629992507,11.97,141.16129999999998,173.51,null,"Genuine Parts Co","GPC",24492.905664989998,2.0569419629992508E-2,0.1197,0.14150049939484755,7.6484790509441199E-4,1.0822636053196225E-4]
["GPN UN Equity","Global Payments Inc","GPN",26856241820.719994,1.0068465565847766,14.683,270.40109999999999,99.32,null,"Global Payments Inc","GPN",26856.241820719995,1.0068465565847767E-2,0.14682999999999999,0.15763764196536448,8.3864856935482804E-4,1.3220258291072153E-4]
["GRMN UN Equity","Garmin Ltd","GRMN",17688664376.57,3.1140968685664756,5.6000000000000005,191.66389999999998,92.29,null,"Garmin Ltd","GRMN",17688.664376569999,3.1140968685664756E-2,5.6000000000000008E-2,8.8012915808863376E-2,5.5236965664209371E-4,4.8615664085411364E-5]
["GS UN Equity","Goldman Sachs Group Inc/The","GS",121294179396.89999,2.6341079853223834,-2.165,338.63459999999998,343.38,null,"Goldman Sachs Group Inc/The","GS",121294.1793969,2.6341079853223835E-2,-2.1649999999999999E-2,4.4059376638126875E-3,3.7876926601024671E-3,1.6688337750092329E-5]
["GWW UN Equity","WW Grainger Inc","GWW",28106902543.75,1.2188764044943821,13,50.529260000000001,556.25,null,"WW Grainger Inc","GWW",28106.902543749999,1.2188764044943821E-2,0.13,0.14298103370786516,8.7770335718102984E-4,1.2549493329860724E-4]
["HAL UN Equity","Halliburton Co","HAL",35731640674.950005,1.2198221092757306,21.815000000000001,908.04679999999996,39.35,null,"Halliburton Co","HAL",35731.640674950002,1.2198221092757306E-2,0.21815000000000001,0.23167874205844982,1.115803526524257E-3,2.5850795740952199E-4]
["HAS UW Equity","Hasbro Inc","HAS",8426318179.2199993,4.5762989673823968,-0.67500000000000004,138.11369999999999,61.01,null,"Hasbro Inc","HAS",8426.3181792199994,4.5762989673823966E-2,-6.7500000000000008E-3,3.8858539583674807E-2,2.6313136935188566E-4,1.0224900731666805E-5]
["HBAN UW Equity","Huntington Bancshares Inc/OH","HBAN",20342552995.500004,4.4326241134751774,0.21,1442.7339999999999,14.1,null,"Huntington Bancshares Inc/OH","HBAN",20342.552995500002,4.4326241134751775E-2,2.0999999999999999E-3,4.6472783687943262E-2,6.3524349685958686E-4,2.9521533618728246E-5]
["HCA UN Equity","HCA Healthcare Inc","HCA",67840699332,0.92307051175195864,4.76,282.7167,239.96,null,"HCA Healthcare Inc","HCA",67840.699332000004,9.2307051175195866E-3,4.7599999999999996E-2,5.7050395899316549E-2,2.1184835100389165E-3,1.2086032295389392E-4]
["HD UN Equity","Home Depot Inc/The","HD",321920096908.91998,2.3997973785854492,4.9800000000000004,1019.1859999999999,315.86,null,"Home Depot Inc/The","HD",321920.09690891998,2.3997973785854491E-2,4.9800000000000004E-2,7.4395523333122271E-2,1.005270322338777E-2,7.478761172164983E-4]
["HES UN Equity","Hess Corp","HES",43724306648.120003,1.0238330277816952,14.77,308.30849999999998,141.82,null,"Hess Corp","HES",43724.30664812,1.0238330277816952E-2,0.1477,0.15869443096883373,1.3653930978602782E-3,2.1668028071370995E-4]
["HIG UN Equity","Hartford Financial Services Group Inc/The","HIG",24121441786.069996,2.0902017671106421,7,318.09889999999996,75.83,null,"Hartford Financial Services Group Inc/The","HIG",24121.441786069994,2.0902017671106422E-2,7.0000000000000007E-2,9.1633588289595155E-2,7.532480821294985E-4,6.9022824637781621E-5]
["HII UN Equity","Huntington Ingalls Industries Inc","HII",9204947684.4800014,2.0795040749089648,40,39.90354,230.68,null,"Huntington Ingalls Industries Inc","HII",{"$f":"D220/1000000","v":9204.947684480001},2.0795040749089649E-2,{"$f":"IFERROR(F220/100,\"N/A\")","v":0.4},0.42495404889890759,2.8744588532187375E-4,1.2215129280686133E-4]
["HLT UN Equity","Hilton Worldwide Holdings Inc","HLT",34174822308.119999,0.36324786324786323,45.725000000000001,270.45599999999996,126.36,null,"Hilton Worldwide Holdings Inc","HLT",34174.822308119998,3.6324786324786322E-3,0.45724999999999999,0.46171295405982904,1.0671882547076323E-3,4.927346416190142E-4]
["HOLX UW Equity","Hologic Inc","HOLX",18390823510.790001,0,-17.670000000000002,245.8338,74.81,null,"Hologic Inc","HOLX",18390.82351079,0,-0.17670000000000002,-0.17670000000000002,5.7429620754612641E-4,-1.0147813987340055E-4]
["HON UW Equity","Honeywell International Inc","HON",144078654317.60001,1.8362109192720484,7.61,672.32219999999995,214.3,null,"Honeywell International Inc","HON",144078.65431760001,1.8362109192720483E-2,7.6100000000000001E-2,9.5160787447503503E-2,4.4991908445209507E-3,4.2814654364121198E-4]
["HPE UN Equity","Hewlett Packard Enterprise Co","HPE",20457796941.960003,3.0451127819548871,3.34,1281.817,15.96,null,"Hewlett Packard Enterprise Co","HPE",20457.796941960001,3.0451127819548871E-2,3.3399999999999999E-2,6.4359661654135342E-2,6.3884225693445768E-4,4.1115671506665894E-5]
["HPQ UN Equity","HP Inc","HPQ",26390257538.52,3.9114253814663189,-1.59,982.14580000000001,26.87,null,"HP Inc","HPQ",26390.25753852,3.9114253814663186E-2,-1.5900000000000001E-2,2.2903295496836614E-2,8.2409712711590101E-4,1.8874540020429608E-5]
["HRL UN Equity","Hormel Foods Corp","HRL",24889622036.700001,2.4083424807903406,4.55,546.42419999999993,45.55,null,"Hormel Foods Corp","HRL",24889.622036700002,2.4083424807903406E-2,4.5499999999999999E-2,7.0131322722283201E-2,7.7723629583780873E-4,5.4508609494873341E-5]
["HSIC UW Equity","Henry Schein Inc","HSIC",10826184815.25,"#N/A N/A",6.8100000000000005,135.54759999999999,79.87,null,"Henry Schein Inc","HSIC",10826.184815250001,"0.00%",6.8100000000000008E-2,6.8100000000000008E-2,3.3807278276275834E-4,2.3022756506143845E-5]
["HST UW Equity","Host Hotels & Resorts Inc","HST",11476195564.050001,2.2367601246105919,"#N/A N/A",715.02779999999996,16.05,null,"Host Hotels & Resorts Inc","HST",11476.195564050002,2.2367601246105918E-2,"N/A","N/A","N/A","N/A"]
["HSY UN Equity","Hershey Co/The","HSY",47490972124.32,1.6746556116940883,10,146.96879999999999,231.57,null,"Hershey Co/The","HSY",47490.972124319997,1.6746556116940883E-2,0.1,0.11758388392278793,1.4830159817299121E-3,1.7437877905136936E-4]
["HUM UN Equity","Humana Inc","HUM",64843416876.420006,0.58689158320154633,14.96,126.60029999999999,512.19000000000005,null,"Humana Inc","HUM",64843.416876420008,5.8689158320154632E-3,0.14960000000000001,0.15590791073625024,2.0248863991659738E-3,3.1569580797221583E-4]
["HWM UN Equity","Howmet Aerospace Inc","HWM",16304391378.17,0.24613042375031724,23.91,413.71199999999999,39.409999999999997,null,"Howmet Aerospace Inc","HWM",16304.391378169999,2.4613042375031726E-3,0.23910000000000001,0.24185555315909668,5.0914251497966598E-4,1.2313894459722079E-4]
["IBM UN Equity","International Business Machines Corp","IBM",127382363283.06998,4.7207040953935699,8.2900000000000009,904.12639999999999,140.88999999999999,null,"International Business Machines Corp","IBM",127382.36328306998,4.72070409539357E-2,8.2900000000000015E-2,0.13206377280147635,3.977810351929561E-3,5.2532464256458626E-4]
["ICE UN Equity","Intercontinental Exchange Inc","ICE",57301811208.75,1.4670045813432109,7.01,558.55160000000001,102.59,null,"Intercontinental Exchange Inc","ICE",57301.811208749998,1.4670045813432109E-2,7.0099999999999996E-2,8.5284230919192905E-2,1.7893822342105454E-3,1.5260608766511349E-4]
["IDXX UW Equity","IDEXX Laboratories Inc","IDXX",33786005777.719997,"#N/A N/A",17.34,82.816959999999995,407.96,null,"IDEXX Laboratories Inc","IDXX",33786.005777719998,"0.00%",0.1734,0.1734,1.0550465548697238E-3,1.8294507261441009E-4]
["IEX UN Equity","IDEX Corp","IEX",17220901817.970001,1.0138834143564139,15,75.421109999999999,228.33,null,"IDEX Corp","IEX",17220.90181797,1.0138834143564139E-2,0.15,0.16089924670433145,5.3776268358955779E-4,8.6525610695259596E-5]
["IFF UN Equity","International Flavors & Fragrances Inc","IFF",26730242604.52,2.9845478824875999,4.87,254.9623,104.84,null,"International Flavors & Fragrances Inc","IFF",26730.242604520001,2.9845478824875999E-2,4.87E-2,7.9272216234261728E-2,8.347139509852381E-4,6.616962481625674E-5]
["ILMN UW Equity","Illumina Inc","ILMN",31806060000,0,"#N/A N/A",157.29999999999998,202.2,null,"Illumina Inc","ILMN",31806.06,0,"N/A","N/A","N/A","N/A"]
["INCY UW Equity","Incyte Corp","INCY",17869229589.759998,0,22.900000000000002,222.47549999999998,80.319999999999993,null,"Incyte Corp","INCY",17869.229589759998,0,0.22900000000000001,0.22900000000000001,5.5800822508841332E-4,1.2778388354524664E-4]
["INTC UW Equity","Intel Corp","INTC",109076610000,5.4786227771471809,-10.370000000000001,4127,26.43,null,"Intel Corp","INTC",109076.61,5.478622777147181E-2,-0.10370000000000001,-5.1754438138479013E-2,3.4061706599617632E-3,-1.762844487100933E-4]
["INTU UW Equity","Intuit Inc","INTU",109341764727,0.75715533631365284,19.164999999999999,280.92529999999999,389.22,null,"Intuit Inc","INTU",109341.764727,7.5715533631365286E-3,0.19164999999999999,0.19994709746415906,3.414450732577309E-3,6.8270951341320451E-4]
["INVH UN Equity","Invitation Homes Inc","INVH",18122189702.759998,2.9622132253711198,5.92,611.40989999999999,29.64,null,"Invitation Homes Inc","INVH",18122.189702759999,2.9622132253711197E-2,5.9200000000000003E-2,8.9698947368421045E-2,5.6590749253943896E-4,5.0761306388690261E-5]
["IP UN Equity","International Paper Co","IP",12316852411.67,5.3537395321975163,-2,355.66999999999996,34.630000000000003,null,"International Paper Co","IP",12316.852411670001,5.3537395321975163E-2,-0.02,3.3002021368755408E-2,3.8462234302761737E-4,1.2693314783498201E-5]
["IPG UN Equity","Interpublic Group of Cos Inc/The","IPG",12941758356.580002,3.4404082858000602,1.51,388.5247,33.31,null,"Interpublic Group of Cos Inc/The","IPG",12941.758356580001,3.4404082858000604E-2,1.5100000000000001E-2,4.9763833683578507E-2,4.0413648354581031E-4,2.0111380752639965E-5]
["IQV UN Equity","IQVIA Holdings Inc","IQV",38056273312.470001,"#N/A N/A",17.225000000000001,185.73999999999998,204.89,null,"IQVIA Holdings Inc","IQV",38056.273312470003,"0.00%",0.17225000000000001,0.17225000000000001,1.1883955834749648E-3,2.0470113925356271E-4]
["IR UN Equity","Ingersoll Rand Inc","IR",21157370071.75,0.15693779904306221,"#N/A N/A",404.92570000000001,52.25,null,"Ingersoll Rand Inc","IR",21157.37007175,1.5693779904306221E-3,"N/A","N/A","N/A","N/A"]
["IRM UN Equity","Iron Mountain Inc","IRM",14492094744.450001,4.9689067201604811,4,290.714,49.85,null,"Iron Mountain Inc","IRM",14492.094744450002,4.9689067201604813E-2,0.04,9.0682848545636907E-2,4.5254934050418014E-4,4.1038463304368431E-5]
["ISRG UW Equity","Intuitive Surgical Inc","ISRG",93770595649.500015,0,12.72,353.38459999999998,265.35000000000002,null,"Intuitive Surgical Inc","ISRG",93770.595649500014,0,0.12720000000000001,0.12720000000000001,2.9282047880701931E-3,3.7246764904252857E-4]
["IT UN Equity","Gartner Inc","IT",26563255093.199997,"#N/A N/A",11.13,79.024379999999994,336.14,null,"Gartner Inc","IT",26563.255093199998,"0.00%",0.11130000000000001,0.11130000000000001,8.2949937783671215E-4,9.2323280753226064E-5]
["ITW UN Equity","Illinois Tool Works Inc","ITW",67673159293.699997,2.2451202905129368,6.66,307.18639999999999,220.3,null,"Illinois Tool Works Inc","ITW",67673.159293699995,2.2451202905129367E-2,6.6600000000000006E-2,8.9798827961870192E-2,2.1132516829512728E-3,1.8976752431747399E-4]
["IVZ UN Equity","Invesco Ltd","IVZ",8181575097.9199991,4.1189549749861039,-10.515000000000001,454.78459999999995,17.989999999999998,null,"Invesco Ltd","IVZ",8181.5750979199993,4.118954974986104E-2,-0.10515000000000001,-6.6125990828237918E-2,2.5548869781348072E-4,-1.6894443288332675E-5]
["J UN Equity","Jacobs Solutions Inc","J",15202214108.269999,0.81952194553177327,10.3,126.6113,120.07,null,"Jacobs Solutions Inc","J",15202.214108269998,8.1952194553177333E-3,0.10300000000000001,0.1116172732572666,4.7472446807840881E-4,5.2987450675418289E-5]
["JBHT UW Equity","JB Hunt Transport Services Inc","JBHT",18052785074.280003,0.91706813489332417,22.466999999999999,103.53739999999999,174.36,null,"JB Hunt Transport Services Inc","JBHT",18052.785074280004,9.1706813489332416E-3,0.22466999999999998,0.23487086983826563,5.6374017170691482E-4,1.3240614449157632E-4]
["JCI UN Equity","Johnson Controls International plc","JCI",43949048896,2.3218749999999999,14.67,686.70389999999998,64,null,"Johnson Controls International plc","JCI",43949.048896,2.321875E-2,0.1467,0.17162184531249999,1.3724111968897834E-3,2.3553574213776136E-4]
["JKHY UW Equity","Jack Henry & Associates Inc","JKHY",12807002457.480001,1.1318067897015267,11.15,72.949429999999992,175.56,null,"Jack Henry & Associates Inc","JKHY",12807.002457480001,1.1318067897015267E-2,0.1115,0.12344905018227387,3.9992841740063773E-4,4.9370783269008698E-5]
["JNJ UN Equity","Johnson & Johnson","JNJ",461848529176.55005,2.4874044721200113,4.0229999999999997,2614.4839999999999,176.65,null,"Johnson & Johnson","JNJ",461848.52917655004,2.4874044721200111E-2,4.0229999999999995E-2,6.5604386130767051E-2,1.4422293738571991E-2,9.4616572731662078E-4]
["JNPR UN Equity","Juniper Networks Inc","JNPR",10372794515.08,2.6188986232790987,12.32,324.55549999999999,31.96,null,"Juniper Networks Inc","JNPR",10372.794515080001,2.6188986232790989E-2,0.1232,0.15100222778473094,3.2391461688328785E-4,4.8911828761414083E-5]
["JPM UN Equity","JPMorgan Chase & Co","JPM",393342775480.79999,2.9888143176733784,-3.8000000000000003,2933.2049999999999,134.1,null,"JPMorgan Chase & Co","JPM",393342.77548079996,2.9888143176733783E-2,-3.8000000000000006E-2,-8.6797315436241661E-3,1.2283042360324802E-2,-1.0661351022658302E-4]
["K UN Equity","Kellogg Co","K",24312868769.799995,3.2874789444132513,3.42,341.28109999999998,71.239999999999995,null,"Kellogg Co","K",24312.868769799996,3.287478944413251E-2,3.4200000000000001E-2,6.7636948343627171E-2,7.5922583460554362E-4,5.1351718556362378E-5]
["KDP UW Equity","Keurig Dr Pepper Inc","KDP",50503521607.619995,2.1564778463264167,6.41,1416.251,35.659999999999997,null,"Keurig Dr Pepper Inc","KDP",{"$f":"D259/1000000","v":50503.521607619994},{"$f":"IFERROR(E259/100,\"0.00%\")","v":2.1564778463264166E-2},{"$f":"IFERROR(F259/100,\"N/A\")","v":6.4100000000000004E-2},{"$f":"IFERROR(M259*(1+0.5*N259)+N259,\"N/A\")","v":8.6355929613011778E-2},{"$f":"IF(N259=\"N/A\",\"N/A\",L259/$L$504)","v":1.5770898410265974E-3},{"$f":"IF(AND(ISNUMBER(L259),ISNUMBER(O259)),O259*P259,\"N/A\")","v":1.3619105930508878E-4}]
["KEY UN Equity","KeyCorp","KEY",16252330310.060003,4.5407577497129736,8.2149999999999999,932.96960000000001,17.420000000000002,null,{"$f":"B260","v":"KeyCorp"},"KEY",16252.330310060002,4.5407577497129738E-2,8.2150000000000001E-2,0.12942269374282434,5.0751678712909797E-4,6.5684189709951419E-5]
["KEYS UN Equity","Keysight Technologies Inc","KEYS",30586539342.199997,"#N/A N/A",6.6000000000000005,178.7955,171.07,null,"Keysight Technologies Inc","KEYS",30586.539342199998,"0.00%",6.6000000000000003E-2,6.6000000000000003E-2,9.5513577931297827E-4,6.3038961434656567E-5]
["KHC UW Equity","Kraft Heinz Co/The","KHC",49866906976.440002,3.9302382706951606,1.5649999999999999,1224.9299999999998,40.71,null,"Kraft Heinz Co/The","KHC",49866.906976440005,3.9302382706951605E-2,1.5650000000000001E-2,5.5259923851633502E-2,1.5572100695666329E-3,8.605130986524904E-5]
["KIM UN Equity","Kimco Realty Corp","KIM",13099000358.219999,3.9801699716713879,7.8100000000000005,618.46079999999995,21.18,null,"Kimco Realty Corp","KIM",13099.000358219999,3.9801699716713879E-2,7.8100000000000003E-2,0.11945595609065156,4.0904673050434537E-4,4.8863068278151663E-5]
["KLAC UW Equity","KLA Corp","KLAC",53432060828.80999,1.3333156512744344,6.3230000000000004,141.7183,377.03,null,"KLA Corp","KLAC",53432.06082880999,1.3333156512744344E-2,6.3230000000000008E-2,7.6984684255894761E-2,1.6685402846346692E-3,1.2845204698084078E-4]
["KMB UN Equity","Kimberly-Clark Corp","KMB",45814551760.5,3.387108655616943,6.6400000000000006,337.49209999999999,135.75,null,"Kimberly-Clark Corp","KMB",45814.551760499999,3.3871086556169432E-2,6.6400000000000001E-2,0.10139560662983425,1.4306658595817621E-3,1.4506323271688603E-4]
["KMI UN Equity","Kinder Morgan Inc","KMI",40639176643.679993,6.1283185840707981,-1,2247.7419999999997,18.079999999999998,null,"Kinder Morgan Inc","KMI",40639.176643679995,6.1283185840707979E-2,-0.01,5.097676991150444E-2,1.2690527431014418E-3,6.4692209690645757E-5]
["KMX UN Equity","CarMax Inc","KMX",9621801144.2200012,"#N/A N/A",8.2249999999999996,158.01939999999999,60.89,null,"CarMax Inc","KMX",9621.8011442200004,"0.00%",8.224999999999999E-2,8.224999999999999E-2,3.0046310344104647E-4,2.4713090258026068E-5]
["KO UN Equity","Coca-Cola Co/The","KO",275082288723.04004,2.7590001572079861,6.117,4324.5129999999999,63.61,null,"Coca-Cola Co/The","KO",275082.28872304002,2.7590001572079862E-2,6.1170000000000002E-2,8.9603841770161924E-2,8.5900838037004396E-3,7.6970450993920486E-4]
["KR UN Equity","Kroger Co/The","KR",31911339187.499996,2.1691341408703457,11.743,715.82189999999991,44.58,null,"Kroger Co/The","KR",31911.339187499998,2.1691341408703456E-2,0.11743000000000001,0.14039494851951548,9.9650573354407093E-4,1.3990437116032185E-4]
["L UN Equity","Loews Corp","L",13849119943.16,"#N/A N/A","#N/A N/A",237.4271,58.33,null,"Loews Corp","L",13849.11994316,"0.00%","N/A","N/A","N/A","N/A"]
["LDOS UN Equity","Leidos Holdings Inc","LDOS",14378374500.830002,1.3860633140032321,5.1100000000000003,136.68959999999998,105.19,null,"Leidos Holdings Inc","LDOS",14378.374500830001,1.3860633140032321E-2,5.1100000000000007E-2,6.5314772316760153E-2,4.4899816159183452E-4,2.9326212695014555E-5]
["LEN UN Equity","Lennar Corp","LEN",25778381363.560001,1.7005524861878454,-8.7100000000000009,254.76739999999998,90.5,null,"Lennar Corp","LEN",25778.381363560002,1.7005524861878455E-2,-8.7100000000000011E-2,-7.0835065745856365E-2,8.0498987144781255E-4,-5.7021510468754264E-5]
["LH UN Equity","Laboratory Corp of America Holdings","LH",20863528000,0.92152199762187881,-12.73,88.6,235.48,null,"Laboratory Corp of America Holdings","LH",20863.527999999998,9.2152199762187883E-3,-0.1273,-0.11867132877526754,6.5151215221018253E-4,-7.7315812816016724E-5]
["LHX UN Equity","L3Harris Technologies Inc","LHX",39643765946.949997,2.1963402334181836,2.355,190.40279999999998,208.21,null,"L3Harris Technologies Inc","LHX",39643.765946949999,2.1963402334181835E-2,2.3550000000000001E-2,4.5772021396666834E-2,1.2379687305912087E-3,5.6664331225025284E-5]
["LIN UN Equity","Linde PLC","LIN",160670355987.50003,1.4381629774970874,9,492.58189999999996,326.18,null,"Linde PLC","LIN",160670.35598750002,1.4381629774970874E-2,0.09,0.10502880311484455,5.0173052911181813E-3,5.2696156958791931E-4]
["LKQ UW Equity","LKQ Corp","LKQ",14269815948.849998,1.9097547275791051,9.9849999999999994,267.17500000000001,53.41,null,"LKQ Corp","LKQ",14269.815948849999,1.9097547275791053E-2,9.9849999999999994E-2,0.11990099232353492,4.4560816849760265E-4,5.3428861590335512E-5]
["LLY UN Equity","Eli Lilly & Co","LLY",347613082935.99994,1.0411655368467092,14.030000000000001,950.17789999999991,365.84,null,"Eli Lilly & Co","LLY",347613.08293599996,1.0411655368467092E-2,0.14030000000000001,0.15144203299256506,1.0855026426980616E-2,1.643907270289964E-3]
["LMT UN Equity","Lockheed Martin Corp","LMT",127496362259.87,2.1500955826430141,8.09,262.07400000000001,486.49,null,"Lockheed Martin Corp","LMT",127496.36225987,2.1500955826430142E-2,8.09E-2,0.10327066948960925,3.9813702349332765E-3,4.1115876964756233E-4]
["LNC UN Equity","Lincoln National Corp","LNC",5198299054.0799999,5.911458333333333,8.24,169.21549999999999,30.72,null,"Lincoln National Corp","LNC",5198.2990540800001,5.9114583333333331E-2,8.2400000000000001E-2,0.14395010416666665,1.6232896970041775E-4,2.336727209764281E-5]
["LNT UW Equity","Alliant Energy Corp","LNT",13858915234.300001,3.0972649882267707,6.3,251.02179999999998,55.21,null,"Alliant Energy Corp","LNT",13858.915234300001,3.0972649882267708E-2,6.3E-2,9.4948288353559146E-2,4.3277683868218642E-4,4.1091420071937985E-5]
["LOW UN Equity","Lowe's Cos Inc","LOW",120480941043.00002,1.974001204577394,18.43,604.70259999999996,199.24,null,"Lowe's Cos Inc","LOW",120480.94104300001,1.9740012045773941E-2,0.18429999999999999,0.205859054155792,3.7622974023968072E-3,7.7450298471019993E-4]
["LRCX UW Equity","Lam Research Corp","LRCX",57320234920.800003,1.5845824411134903,1.81,136.3793,420.3,null,"Lam Research Corp","LRCX",57320.234920800001,1.5845824411134902E-2,1.8100000000000002E-2,3.408922912205567E-2,1.7899575574391671E-3,6.1018273294298891E-5]
["LUMN UN Equity","Lumen Technologies Inc","LUMN",5400522440.4599991,14.367816091954024,-14.065,1034.5829999999999,5.22,null,"Lumen Technologies Inc","LUMN",5400.5224404599994,0.14367816091954025,-0.14065,-7.0760057471264126E-3,1.6864386494189678E-4,-1.1933249575464721E-6]
["LUV UN Equity","Southwest Airlines Co","LUV",19991629974.680004,0,106.04,593.75199999999995,33.67,null,"Southwest Airlines Co","LUV",19991.629974680003,0,1.0604,1.0604,6.2428510992931622E-4,6.6199193056904696E-4]
["LVS UN Equity","Las Vegas Sands Corp","LVS",36733472118.199997,0,-170.9,764.16629999999998,48.07,null,"Las Vegas Sands Corp","LVS",36733.472118199999,0,-1.7090000000000001,-1.7090000000000001,1.1470880417674908E-3,-1.9603734633806421E-3]
["LW UN Equity","Lamb Weston Holdings Inc","LW",12852756389.440001,1.112354521038496,26.69,143.8312,89.36,null,"Lamb Weston Holdings Inc","LW",12852.756389440001,1.112354521038496E-2,0.26690000000000003,0.27950798231871088,4.0135719026605809E-4,1.1218253844037285E-4]
["LYB UN Equity","LyondellBasell Industries NV","LYB",27036596671.990002,5.599181018908828,14,325.62439999999998,83.03,null,"LyondellBasell Industries NV","LYB",27036.596671990003,5.5991810189088283E-2,0.14000000000000001,0.19991123690232449,8.4428056876127884E-4,1.6878117279366526E-4]
["LYV UN Equity","Live Nation Entertainment Inc","LYV",16101562761.459997,0,"#N/A N/A",230.87989999999999,69.739999999999995,null,"Live Nation Entertainment Inc","LYV",16101.562761459998,0,"N/A","N/A","N/A","N/A"]
["MA UN Equity","Mastercard Inc","MA",334328407560.75,0.54812641992350386,22.558,953.803,347.73,null,"Mastercard Inc","MA",334328.40756075003,5.4812641992350386E-3,0.22558,0.23167949598826676,1.044018156252899E-2,2.4187760024327117E-3]
["MAA UN Equity","Mid-America Apartment Communities Inc","MAA",18128737055.820004,2.9887253965220717,"#N/A N/A",115.47699999999999,156.99,null,"Mid-America Apartment Communities Inc","MAA",18128.737055820002,2.9887253965220718E-2,"N/A","N/A","N/A","N/A"]
["MAR UW Equity","Marriott International Inc/MD","MAR",47129582979.569992,0.6239505675330782,38.21,316.53960000000001,148.88999999999999,null,"Marriott International Inc/MD","MAR",47129.58297956999,6.239505675330782E-3,0.3821,0.3895315632346027,1.4717307657548635E-3,5.7328558584495088E-4]
["MAS UN Equity","Masco Corp","MAS",10525444170.410002,2.3526890936361688,7.2050000000000001,225.5291,46.67,null,"Masco Corp","MAS",10525.444170410001,2.3526890936361688E-2,7.2050000000000003E-2,9.6424447182344122E-2,3.2868145715489439E-4,3.1692927805248016E-5]
["MCD UN Equity","McDonald's Corp","MCD",193015668258.75998,2.1416916480097146,7.63,732.4239,263.52999999999997,null,"McDonald's Corp","MCD",193015.66825875998,2.1416916480097147E-2,7.6299999999999993E-2,9.8533971843812851E-2,6.027362842830385E-3,5.9390000064789294E-4]
["MCHP UW Equity","Microchip Technology Inc","MCHP",38638111877.5,1.7822064056939502,17.824999999999999,550.00869999999998,70.25,null,"Microchip Technology Inc","MCHP",38638.1118775,1.78220640569395E-2,0.17824999999999999,0.19766045551601422,1.2065648449604421E-3,2.3849015686449007E-4]
["MCK UN Equity","McKesson Corp","MCK",53189570217.599998,0.54595862657283001,15.57,141.79349999999999,375.12,null,"McKesson Corp","MCK",53189.570217599998,5.4595862657283003E-3,0.15570000000000001,0.16158461505651525,1.6609679517099506E-3,2.6838686709826099E-4]
["MCO UN Equity","Moody's Corp","MCO",51043184000,0.99885148230564924,"#N/A N/A",183.2,278.62,null,"Moody's Corp","MCO",51043.184000000001,9.9885148230564932E-3,"N/A","N/A","N/A","N/A"]
["MDLZ UW Equity","Mondelez International Inc","MDLZ",91018473558.200012,2.2955738934733683,5.54,1365.6189999999999,66.650000000000006,null,"Mondelez International Inc","MDLZ",91018.473558200014,2.2955738934733683E-2,5.5399999999999998E-2,7.8991612903225802E-2,2.8422633793665428E-3,2.2451496863193636E-4]
["MDT UN Equity","Medtronic PLC","MDT",103381587890.15999,3.4161091096242924,5.08,1330.1799999999998,77.72,null,"Medtronic PLC","MDT",103381.58789015999,3.4161091096242921E-2,5.0799999999999998E-2,8.5828782810087489E-2,3.2283303583758357E-3,2.770836651682515E-4]
["MET UN Equity","MetLife Inc","MET",56781951055.850006,2.7317949426557968,3.1630000000000003,784.60619999999994,72.37,null,"MetLife Inc","MET",56781.951055850004,2.7317949426557967E-2,3.1630000000000005E-2,5.9379982796738985E-2,1.7731483926922659E-3,1.0528952105413213E-4]
["META UW Equity","Meta Platforms Inc","META",315555188424.08002,0,0.86599999999999999,2255.3209999999999,120.34,null,"Meta Platforms Inc","META",315555.18842408003,0,8.6599999999999993E-3,8.6599999999999993E-3,9.8539441628118733E-3,8.5335156449950809E-5]
["MGM UN Equity","MGM Resorts International","MGM",12876200524.879999,5.9648076349537726E-2,17.57,384.02029999999996,33.53,null,"MGM Resorts International","MGM",12876.20052488,5.9648076349537731E-4,0.1757,0.17634888159856843,4.0208928788335561E-4,7.0907996220994577E-5]
["MHK UN Equity","Mohawk Industries Inc","MHK",6494448751.04,"#N/A N/A",-5.36,63.534029999999994,102.22,null,"Mohawk Industries Inc","MHK",6494.4487510400004,"0.00%",-5.3600000000000002E-2,-5.3600000000000002E-2,2.0280425646174524E-4,-1.0870308146349545E-5]
["MKC UN Equity","McCormick & Co Inc/MD","MKC",22219003598.939999,1.7782603450355894,-0.55000000000000004,250.60079999999999,82.89,null,"McCormick & Co Inc/MD","MKC",22219.003598939998,1.7782603450355892E-2,-5.5000000000000005E-3,1.2233701290867413E-2,6.9384002814438627E-4,8.4882316479654605E-6]
["MKTX UW Equity","MarketAxess Holdings Inc","MKTX",10496533566.469999,1.0082828355265518,"#N/A N/A",37.63682,278.89,null,"MarketAxess Holdings Inc","MKTX",10496.53356647,1.0082828355265519E-2,"N/A","N/A","N/A","N/A"]
["MLM UN Equity","Martin Marietta Materials Inc","MLM",20984791851.18,0.74178181495398998,14.26,62.090689999999995,337.97,null,"Martin Marietta Materials Inc","MLM",20984.791851180002,7.4178181495399001E-3,0.1426,0.15054670858360208,6.5529889780122444E-4,9.8653092202436582E-5]
["MMC UN Equity","Marsh & McLennan Cos Inc","MMC",82079653052.87999,1.3578680203045685,9.1549999999999994,496.0095,165.48,null,"Marsh & McLennan Cos Inc","MMC",82079.653052879992,1.3578680203045685E-2,9.1549999999999992E-2,0.10575024428934009,2.5631279337390554E-3,2.7105140513773658E-4]
["MMM UN Equity","3M Co","MMM",66284930366.800003,4.970813875917278,7.55,552.74289999999996,119.92,null,"3M Co","MMM",66284.930366800007,4.9708138759172779E-2,7.5499999999999998E-2,0.12708462099733153,2.0699010082271779E-3,2.6305258513254534E-4]
["MNST UW Equity","Monster Beverage Corp","MNST",52972628926.360001,0,9.1850000000000005,521.74360000000001,101.53,null,"Monster Beverage Corp","MNST",52972.628926359997,0,9.1850000000000001E-2,9.1850000000000001E-2,1.6541934556822879E-3,1.5193766890441815E-4]
["MO UN Equity","Altria Group Inc","MO",81920210368.779999,8.0463793480638817,1.1500000000000001,1792.173,45.71,null,"Altria Group Inc","MO",81920.210368779997,8.0463793480638812E-2,1.1500000000000002E-2,9.2426460293152476E-2,2.5581489653559442E-3,2.3644065377044027E-4]
["MOH UN Equity","Molina Healthcare Inc","MOH",19284848000,"#N/A N/A",19.580000000000002,58.4,330.22,null,"Molina Healthcare Inc","MOH",19284.848000000002,"0.00%",0.19580000000000003,0.19580000000000003,6.0221420008764752E-4,1.179135403771614E-4]
["MOS UN Equity","Mosaic Co/The","MOS",14936902961.580002,1.3220879872350124,-1.4000000000000001,340.48099999999999,43.87,null,"Mosaic Co/The","MOS",14936.902961580003,1.3220879872350124E-2,-1.4000000000000002E-2,-8.7166628675632886E-4,4.6643951089449671E-4,-4.0657959645784417E-7]
["MPC UN Equity","Marathon Petroleum Corp","MPC",54547434352.870003,2.172007904459146,25.805,468.66079999999999,116.39,null,"Marathon Petroleum Corp","MPC",54547.434352870005,2.1720079044591459E-2,0.25805,0.28257251224331986,1.7033704152424262E-3,4.8132565751599933E-4]
["MPWR UW Equity","Monolithic Power Systems Inc","MPWR",16599160620.000002,0.80597268176804948,27.25,46.942,353.61,null,"Monolithic Power Systems Inc","MPWR",16599.160620000002,8.0597268176804942E-3,0.27250000000000002,0.28165786459658948,5.1834736964998006E-4,1.4599661325487241E-4]
["MRK UN Equity","Merck & Co Inc","MRK",281302183315.30005,2.5110410094637223,11.365,2535.3959999999997,110.95,null,"Merck & Co Inc","MRK",281302.18331530003,2.5110410094637225E-2,0.11365,0.14018730914826499,8.7843144684434209E-3,1.2314494080432549E-3]
["MRNA UW Equity","Moderna Inc","MRNA",69006495841.780014,0,-151.75,384.18049999999999,179.62,null,"Moderna Inc","MRNA",69006.495841780008,0,-1.5175000000000001,-1.5175000000000001,2.15488821556743E-3,-3.2700428671235751E-3]
["MRO UN Equity","Marathon Oil Corp","MRO",17191286428.800003,1.1784263021795347,"#N/A N/A",635.06779999999992,27.07,null,"Marathon Oil Corp","MRO",17191.286428800002,1.1784263021795346E-2,"N/A","N/A","N/A","N/A"]
["MS UN Equity","Morgan Stanley","MS",143693102803.38,3.4944718889673023,1.07,1690.1089999999999,85.02,null,"Morgan Stanley","MS",143693.10280338,3.4944718889673022E-2,1.0700000000000001E-2,4.5831673135732776E-2,4.4871511024017182E-3,2.0565364263591852E-4]
["MSCI UN Equity","MSCI Inc","MSCI",37194140078.220009,0.98759593266977663,"#N/A N/A",79.958169999999996,465.17,null,"MSCI Inc","MSCI",37194.140078220007,9.8759593266977662E-3,"N/A","N/A","N/A","N/A"]
["MSFT UW Equity","Microsoft Corp","MSFT",1787731749394.0798,1.0974897840046702,11.065,7454.473,239.82,null,"Microsoft Corp","MSFT",1787731.7493940799,1.0974897840046703E-2,0.11065,0.12223208406304728,5.5826078869413251E-2,6.8237379652764281E-3]
["MSI UN Equity","Motorola Solutions Inc","MSI",43089938991.389992,1.2180357766481706,"#N/A N/A",167.20319999999998,257.70999999999998,null,"Motorola Solutions Inc","MSI",43089.938991389994,1.2180357766481707E-2,"N/A","N/A","N/A","N/A"]
["MTB UN Equity","M&T Bank Corp","MTB",25039291535.579998,3.345512201847511,8.18,172.61329999999998,145.06,null,"M&T Bank Corp","MTB",25039.29153558,3.3455122018475107E-2,8.1799999999999998E-2,0.11662343650903073,7.8191007379787029E-4,9.1189039847337463E-5]
["MTCH UW Equity","Match Group Inc","MTCH",11588410337.940001,0,35.615000000000002,279.30610000000001,41.49,null,"Match Group Inc","MTCH",11588.41033794,0,0.35615000000000002,0.35615000000000002,3.6187504625133479E-4,1.2888179772241291E-4]
["MTD UN Equity","Mettler-Toledo International Inc","MTD",32225135490.049999,0,16.323,22.29419,1445.45,null,"Mettler-Toledo International Inc","MTD",{"$f":"D323/1000000","v":32225.135490050001},{"$f":"IFERROR(E323/100,\"0.00%\")","v":0},{"$f":"IFERROR(F323/100,\"N/A\")","v":0.16323000000000001},{"$f":"IFERROR(M323*(1+0.5*N323)+N323,\"N/A\")","v":0.16323000000000001},{"$f":"IF(N323=\"N/A\",\"N/A\",L323/$L$504)","v":1.006304752407513E-3},{"$f":"IF(AND(ISNUMBER(L323),ISNUMBER(O323)),O323*P323,\"N/A\")","v":1.6425912473547836E-4}]
["MU UW Equity","Micron Technology Inc","MU",54537004068.959991,0.90836334533813523,-12.8,1091.1769999999999,49.98,null,{"$f":"B324","v":"Micron Technology Inc"},"MU",54537.004068959992,9.0836334533813522E-3,-0.128,-0.11949771908763505,1.7030447053855708E-3,-2.0350995779784914E-4]
["NCLH UN Equity","Norwegian Cruise Line Holdings Ltd","NCLH",5157888264,0,-137.66,421.39609999999999,12.24,null,"Norwegian Cruise Line Holdings Ltd","NCLH",5157.8882640000002,0,-1.3766,-1.3766,1.6106704885857667E-4,-2.2172489945871665E-4]
["NDAQ UW Equity","Nasdaq Inc","NDAQ",30139998920.099998,1.2713936430317847,6.335,491.27949999999998,61.35,null,"Nasdaq Inc","NDAQ",30139.998920099999,1.2713936430317848E-2,6.3350000000000004E-2,7.6466650366748171E-2,9.4119151679653262E-4,7.1969762643029852E-5]
["NDSN UW Equity","Nordson Corp","NDSN",13587320201.279999,1.093723708564698,8.75,57.156819999999996,237.72,null,"Nordson Corp","NDSN",13587.320201279999,1.093723708564698E-2,8.7499999999999994E-2,9.8915741208144031E-2,4.2429565254279252E-4,4.1969518962663462E-5]
["NEE UN Equity","NextEra Energy Inc","NEE",166126881307.19998,2.0275119617224884,8,1987.164,83.6,null,"NextEra Energy Inc","NEE",166126.88130719998,2.0275119617224883E-2,0.08,0.10108612440191388,5.1876979761246228E-3,5.2440428297409046E-4]
["NEM UN Equity","Newmont Corp","NEM",37464468103.200005,4.9004237288135597,-3,793.73869999999999,47.2,null,"Newmont Corp","NEM",37464.468103200008,4.9004237288135598E-2,-0.03,1.8269173728813565E-2,1.1699150903589064E-3,2.1373382033727482E-5]
["NFLX UW Equity","Netflix Inc","NFLX",131227643270.72,0,17.015000000000001,445.02049999999997,294.88,null,"Netflix Inc","NFLX",131227.64327072,0,0.17015,0.17015,4.0978881566328031E-3,6.9725566985107145E-4]
["NI UN Equity","NiSource Inc","NI",11136203657.640001,3.450036469730124,7.65,406.1343,27.42,null,"NiSource Inc","NI",11136.203657640001,3.4500364697301243E-2,7.6499999999999999E-2,0.112320003646973,3.4775384165324023E-4,3.9059712762740817E-5]
["NKE UN Equity","NIKE Inc","NKE",183072786006.41003,1.0990513631313561,7.09,1259.6879999999999,117.01,null,"NIKE Inc","NKE",183072.78600641002,1.0990513631313561E-2,7.0900000000000005E-2,8.2280127339543624E-2,5.7168732355405271E-3,4.7038505780430337E-4]
["NOC UN Equity","Northrop Grumman Corp","NOC",83976011435.160004,1.236780850790858,0.67,153.91219999999998,545.61,null,"Northrop Grumman Corp","NOC",83976.011435160006,1.2367808507908579E-2,6.7000000000000002E-3,1.9109240666410073E-2,2.6223461316872199E-3,5.011104334104057E-5]
["NOW UN Equity","ServiceNow Inc","NOW",78430540000,"#N/A N/A",30.625,202,388.27,null,"ServiceNow Inc","NOW",78430.539999999994,"0.00%",0.30625000000000002,0.30625000000000002,2.4491758974995413E-3,7.5006011860923461E-4]
["NRG UN Equity","NRG Energy Inc","NRG",6790032538.7799997,4.3997485857950975,-3.45,213.3888,31.82,null,"NRG Energy Inc","NRG",6790.0325387799994,4.3997485857950977E-2,-3.4500000000000003E-2,8.738529226901319E-3,2.1203454722124309E-4,1.8528700880056205E-6]
["NSC UN Equity","Norfolk Southern Corp","NSC",57049732367.459999,2.0144468793117443,7.7130000000000001,231.51419999999999,246.42,null,"Norfolk Southern Corp","NSC",57049.732367459997,2.0144468793117442E-2,7.7130000000000004E-2,9.8051340232124015E-2,1.781510486516891E-3,1.7467949084056447E-4]
["NTAP UW Equity","NetApp Inc","NTAP",12947335821.42,3.334998334998335,6,215.57339999999999,60.06,null,"NetApp Inc","NTAP",12947.33582142,3.3349983349983348E-2,0.06,9.4350482850482836E-2,4.043106528484222E-4,3.814690531784258E-5]
["NTRS UW Equity","Northern Trust Corp","NTRS",18442702903.769997,3.3111085998417904,13,208.41569999999999,88.49,null,"Northern Trust Corp","NTRS",18442.702903769998,3.3111085998417902E-2,0.13,0.16526330658831506,5.7591626216851606E-4,9.51778258039519E-5]
["NUE UN Equity","Nucor Corp","NUE",33815026415.100002,1.5196115620969579,"#N/A N/A",256.5437,131.81,null,"Nucor Corp","NUE",33815.026415100001,1.5196115620969579E-2,"N/A","N/A","N/A","N/A"]
["NVDA UW Equity","NVIDIA Corp","NVDA",359504399999.99994,0.14438209935678117,18.058,2460,146.13999999999999,null,"NVIDIA Corp","NVDA",359504.39999999997,1.4438209935678117E-3,0.18057999999999999,0.18215418359107705,1.1226360439760252E-2,2.0449285206036935E-3]
["NVR UN Equity","NVR Inc","NVR",14741284458.459999,"#N/A N/A",1.29,3.1958799999999998,4612.58,null,"NVR Inc","NVR",14741.284458459999,"0.00%",1.29E-2,1.29E-2,4.603308684836903E-4,5.9382682034396045E-6]
["NWL UW Equity","Newell Brands Inc","NWL",5409888000,7.0336391437308867,-3,413.59999999999997,13.08,null,"Newell Brands Inc","NWL",5409.8879999999999,7.0336391437308868E-2,-0.03,3.9281345565749234E-2,1.6893632630569672E-4,6.6360462122222453E-6]
["NWSA UW Equity","News Corp","NWSA",10522812219.560001,1.1373626373626375,2.8000000000000003,382.35149999999999,18.2,null,"News Corp","NWSA",10522.812219560001,1.1373626373626376E-2,2.8000000000000004E-2,3.9532857142857147E-2,3.2859926837249887E-4,1.2990467933817375E-5]
["NXPI UW Equity","NXP Semiconductors NV","NXPI",40951082241.860001,2.1489590584066316,17.3,259.13490000000002,158.03,null,"NXP Semiconductors NV","NXPI",40951.08224186,2.1489590584066316E-2,0.17300000000000001,0.19634844016958808,1.2787927203266099E-3,2.5108895593635417E-4]
["O UN Equity","Realty Income Corp","O",39780369403.229996,4.5861579694151038,3.36,627.15390000000002,63.43,null,"Realty Income Corp","O",39780.369403229997,4.5861579694151035E-2,3.3599999999999998E-2,8.0232054233012773E-2,1.2422344910033658E-3,9.966702505230106E-5]
["ODFL UW Equity","Old Dominion Freight Line Inc","ODFL",31352474691.159996,0.42286278102755659,12.540000000000001,110.4816,283.77999999999997,null,"Old Dominion Freight Line Inc","ODFL",31352.474691159998,4.2286278102755658E-3,0.12540000000000001,0.12989376277397985,9.7905389074910676E-4,1.2717299382790647E-4]
["OGN UN Equity","Organon & Co","OGN",7104397943.3699999,3.7952022914428931,-5.7700000000000005,254.36439999999999,27.93,null,"Organon & Co","OGN",7104.3979433699997,3.795202291442893E-2,-5.7700000000000001E-2,-2.0842892946652349E-2,2.2185133761857455E-4,-4.624023680055576E-6]
["OKE UN Equity","ONEOK Inc","OKE",29364867419.400002,5.692541856925418,10.47,446.9538,65.7,null,"ONEOK Inc","OKE",29364.867419400001,5.6925418569254177E-2,0.1047,0.16460546423135464,9.1698623414889207E-4,1.5094094476584004E-4]
["OMC UN Equity","Omnicom Group Inc","OMC",16633438560.959995,3.479220301581464,2.9170000000000003,203.9161,81.569999999999993,null,"Omnicom Group Inc","OMC",16633.438560959996,3.4792203015814642E-2,2.9170000000000001E-2,6.4469647296800298E-2,5.1941777802425786E-4,3.3486680948911615E-5]
["ON UW Equity","ON Semiconductor Corp","ON",26970258248.009998,0,18.677,432.42359999999996,62.37,null,"ON Semiconductor Corp","ON",26970.258248009999,0,0.18676999999999999,0.18676999999999999,8.422089972906511E-4,1.5729937442397491E-4]
["ORCL UN Equity","Oracle Corp","ORCL",220391720220,1.570834352826034,15,2696.2529999999997,81.739999999999995,null,"Oracle Corp","ORCL",220391.72021999999,1.5708343528260341E-2,0.15,0.16688646929287987,6.88224369195069E-3,1.1485533505628451E-3]
["ORLY UW Equity","O'Reilly Automotive Inc","ORLY",52815946161.329994,0,10.790000000000001,62.57591,844.03,null,"O'Reilly Automotive Inc","ORLY",52815.946161329994,0,0.10790000000000001,0.10790000000000001,1.6493006721866616E-3,1.7795954252894079E-4]
["OTIS UN Equity","Otis Worldwide Corp","OTIS",32622855689.869999,1.4161665176861193,7.8500000000000005,416.58609999999999,78.31,null,"Otis Worldwide Corp","OTIS",32622.855689869997,1.4161665176861193E-2,7.85E-2,9.3217510535052991E-2,1.0187244900167125E-3,9.4962960880449375E-5]
["OXY UN Equity","Occidental Petroleum Corp","OXY",57252502245.509995,0.78901412922686143,9.1,908.91409999999996,62.99,null,"Occidental Petroleum Corp","OXY",57252.502245509997,7.8901412922686136E-3,9.0999999999999998E-2,9.924914272106683E-2,1.7878424472309059E-3,1.7744183020800157E-4]
["PARA UW Equity","Paramount Global","PARA",11069187790.4,5.8234597156398102,-10.927,608.46969999999999,16.88,null,"Paramount Global","PARA",11069.187790399999,5.8234597156398102E-2,-0.10926999999999999,-5.4217050059241698E-2,3.4566111544232495E-4,-1.8740725999469855E-5]
["PAYC UN Equity","Paycom Software Inc","PAYC",18624920704.390003,0,25.75,60.02037,310.31,null,"Paycom Software Inc","PAYC",18624.920704390002,0,0.25750000000000001,0.25750000000000001,5.8160643649823364E-4,1.4976365739829517E-4]
["PAYX UW Equity","Paychex Inc","PAYX",41655514286.880005,2.7518172377985461,7,360.4665,115.56,null,"Paychex Inc","PAYX",41655.514286880003,2.7518172377985463E-2,7.0000000000000007E-2,9.8481308411214954E-2,1.3007902481530064E-3,1.2810352560665706E-4]
["PCAR UW Equity","PACCAR Inc","PCAR",34418556897.75,3.2504799434171971,12,347.76759999999996,98.97,null,"PACCAR Inc","PCAR",34418.556897750001,3.250479943417197E-2,0.12,0.15445508740022229,1.0747994337497345E-3,1.6600824047752465E-4]
["PCG UN Equity","PG&E Corp","PCG",32320003382.100002,0,6.2549999999999999,1987.6999999999998,16.260000000000002,null,"PG&E Corp","PCG",32320.003382100003,0,6.2549999999999994E-2,6.2549999999999994E-2,1.0092672228259934E-3,6.3129664787765891E-5]
["PEAK UN Equity","Healthpeak Properties Inc","PEAK",13476131410.080002,4.8145193458316715,3.88,537.54009999999994,25.07,null,"Healthpeak Properties Inc","PEAK",13476.131410080001,4.8145193458316714E-2,3.8800000000000001E-2,8.7879210211408071E-2,4.2082352411579018E-4,3.6981638937677076E-5]
["PEG UN Equity","Public Service Enterprise Group Inc","PEG",30570650814.880001,3.520483107556716,4.6500000000000004,498.94969999999995,61.27,null,"Public Service Enterprise Group Inc","PEG",30570.650814880002,3.5204831075567163E-2,4.6500000000000007E-2,8.25233433980741E-2,9.5463962311975433E-4,7.8780053440119532E-5]
["PEP UW Equity","PepsiCo Inc","PEP",248896945697.94,2.5047049706631244,7.6930000000000005,1377.7089999999998,180.66,null,"PepsiCo Inc","PEP",248896.94569794001,2.5047049706631245E-2,7.6929999999999998E-2,0.10294048447359681,7.7723856085224821E-3,8.0009314005691592E-4]
["PFE UN Equity","Pfizer Inc","PFE",287626236875.88007,3.1245120999219358,0.503,5613.3149999999996,51.24,null,"Pfizer Inc","PFE",287626.23687588004,3.1245120999219358E-2,5.0299999999999997E-3,3.6353702478532396E-2,8.9817977390554641E-3,3.2652160272797731E-4]
["PFG UW Equity","Principal Financial Group Inc","PFG",20533779736.800003,3.0695900857959963,5.5,244.68279999999999,83.92,null,"Principal Financial Group Inc","PFG",20533.779736800003,3.0695900857959965E-2,5.5E-2,8.6540038131553865E-2,6.4121499630035751E-4,5.5490770230357107E-5]
["PG UN Equity","Procter & Gamble Co/The","PG",359151256404.71997,2.4333597255212456,4.9850000000000003,2369.6970000000001,151.56,null,"Procter & Gamble Co/The","PG",359151.25640471996,2.4333597255212457E-2,4.9850000000000005E-2,7.4790112166798636E-2,1.1215332710231472E-2,8.3879599138617761E-4]
["PGR UN Equity","Progressive Corp/The","PGR",75880350000,0.69771027677125896,29.35,585,129.71,null,"Progressive Corp/The","PGR",75880.350000000006,6.9771027677125895E-3,0.29350000000000004,0.30150099259887447,2.3695402876714776E-3,7.1441874873597305E-4]
["PH UN Equity","Parker-Hannifin Corp","PH",37366067721,1.7663230240549828,14.56,128.4057,291,null,"Parker-Hannifin Corp","PH",37366.067720999999,1.7663230240549829E-2,0.14560000000000001,0.16454911340206185,1.1668423097253801E-3,1.9200286754532536E-4]
["PHM UN Equity","PulteGroup Inc","PHM",10372632033.720001,1.3156160773116625,-1.58,227.81969999999998,45.53,null,"PulteGroup Inc","PHM",10372.632033720001,1.3156160773116625E-2,-1.5800000000000002E-2,-2.7477728969909979E-3,3.2390954302518736E-4,-8.9002986340134937E-7]
["PKG UN Equity","Packaging Corp of America","PKG",11836085336.800001,3.7135485888515363,5,92.534480000000002,127.91,null,"Packaging Corp of America","PKG",11836.085336800001,3.7135485888515361E-2,0.05,8.8063873035728241E-2,3.6960927372982902E-4,3.2549224154571386E-5]
["PKI UN Equity","PerkinElmer Inc","PKI",17712018302.400002,0.19968620738838971,"#N/A N/A",126.3159,140.22,null,"PerkinElmer Inc","PKI",17712.0183024,1.9968620738838971E-3,"N/A","N/A","N/A","N/A"]
["PLD UN Equity","Prologis Inc","PLD",104058647985.21001,2.7934001596735558,9.9450000000000003,923.07859999999994,112.73,null,"Prologis Inc","PLD",104058.64798521,2.7934001596735557E-2,9.9449999999999997E-2,0.12877301982613323,3.2494731334473223E-3,4.1844446823789932E-4]
["PM UN Equity","Philip Morris International Inc","PM",156895975289.04999,4.9807331291374375,2.93,1550.202,101.21,null,"Philip Morris International Inc","PM",156895.97528904999,4.9807331291374372E-2,2.9300000000000003E-2,7.9837008694793016E-2,4.8994414815022938E-3,3.9115675215832822E-4]
["PNC UN Equity","PNC Financial Services Group Inc/The","PNC",63700208072.019997,3.6406230214005317,15.325000000000001,403.31899999999996,157.94,null,"PNC Financial Services Group Inc/The","PNC",63700.208072019996,3.6406230214005318E-2,0.15325,0.19244585760415348,1.9891870472356445E-3,3.8281080724033738E-4]
["PNR UN Equity","Pentair PLC","PNR",7399135962.9200001,1.8741662961316141,8.620000000000001,164.4984,44.98,null,"Pentair PLC","PNR",7399.1359629199997,1.874166296131614E-2,8.6200000000000013E-2,0.10574942863494888,2.3105521730062961E-4,2.4433957212665537E-5]
["PNW UN Equity","Pinnacle West Capital Corp","PNW",8603181036.1200008,4.4871120462914247,-2.1,113.14019999999999,76.040000000000006,null,"Pinnacle West Capital Corp","PNW",8603.1810361200005,4.4871120462914249E-2,-2.1000000000000001E-2,2.3399973698053651E-2,2.6865432311814043E-4,6.2865040948328931E-6]
["POOL UW Equity","Pool Corp","POOL",11806173339.940001,1.2569047067773627,6.74,39.050619999999995,302.33,null,"Pool Corp","POOL",11806.17333994,1.2569047067773627E-2,6.7400000000000002E-2,8.0392623953957604E-2,3.6867520210727488E-4,2.9638766884159467E-5]
["PPG UN Equity","PPG Industries Inc","PPG",29552344521.559998,1.9190392874184827,6.7700000000000005,235.0274,125.74,null,"PPG Industries Inc","PPG",29552.344521559997,1.9190392874184826E-2,6.770000000000001E-2,8.7539987672975994E-2,9.2284064239271288E-4,8.0785458459179332E-5]
["PPL UN Equity","PPL Corp","PPL",21515220258.479996,3.0595482546201236,"#N/A N/A",736.31830000000002,29.22,null,"PPL Corp","PPL",21515.220258479996,3.0595482546201237E-2,"N/A","N/A","N/A","N/A"]
["PRU UN Equity","Prudential Financial Inc","PRU",36601280000,4.8210335813392318,-6.21,368,99.46,null,"Prudential Financial Inc","PRU",36601.279999999999,4.8210335813392319E-2,-6.2100000000000002E-2,-1.5386595113613517E-2,1.1429600356395865E-3,-1.7586263299427594E-5]
["PSA UN Equity","Public Storage","PSA",49212119933.719994,5.4705735393839898,8.27,175.63839999999999,280.19,null,"Public Storage","PSA",49212.119933719994,5.4705735393839897E-2,8.2699999999999996E-2,0.13966781755237517,1.5367628223205366E-3,2.1463630948913786E-4]
["PSX UN Equity","Phillips 66","PSX",49191560729.040001,3.623174481168332,11.23,472.63219999999995,104.08,null,"Phillips 66","PSX",49191.56072904,3.6231744811683321E-2,0.11230000000000001,0.15056615728285935,1.536120813371293E-3,2.3128780799153595E-4]
["PTC UW Equity","PTC Inc","PTC",14183220804.880001,0,15,118.1541,120.04,null,"PTC Inc","PTC",14183.22080488,0,0.15,0.15,4.4290403386520278E-4,6.6435605079780412E-5]
["PWR UN Equity","Quanta Services Inc","PWR",20363414729.999996,0.19789473684210529,15.4,142.90119999999999,142.5,null,"Quanta Services Inc","PWR",20363.414729999997,1.9789473684210528E-3,0.154,0.15613132631578946,6.3589495300559102E-4,9.9283122410279536E-5]
["PXD UN Equity","Pioneer Natural Resources Co","PXD",54265174629.870003,1.6550637068172864,"#N/A N/A",237.59869999999998,228.39,null,"Pioneer Natural Resources Co","PXD",54265.174629870002,1.6550637068172863E-2,"N/A","N/A","N/A","N/A"]
["PYPL UW Equity","PayPal Holdings Inc","PYPL",81192775073.039993,"#N/A N/A",9.370000000000001,1140.028,71.22,null,"PayPal Holdings Inc","PYPL",81192.77507304,"0.00%",9.3700000000000006E-2,9.3700000000000006E-2,2.5354331075623238E-3,2.3757008217858974E-4]
["QCOM UW Equity","QUALCOMM Inc","QCOM",123242739999.99998,2.7997089321448065,-1.1599999999999999,1121,109.94,null,"QUALCOMM Inc","QCOM",123242.73999999999,2.7997089321448065E-2,-1.1599999999999999E-2,1.6234706203383666E-2,3.8485409937226316E-3,6.2479932344765149E-5]
["QRVO UW Equity","Qorvo Inc","QRVO",9189941832.7199993,0,-6.5270000000000001,101.3895,90.64,null,"Qorvo Inc","QRVO",{"$f":"D387/1000000","v":9189.9418327200001},{"$f":"IFERROR(E387/100,\"0.00%\")","v":0},{"$f":"IFERROR(F387/100,\"N/A\")","v":-6.5269999999999995E-2},{"$f":"IFERROR(M387*(1+0.5*N387)+N387,\"N/A\")","v":-6.5269999999999995E-2},{"$f":"IF(N387=\"N/A\",\"N/A\",L387/$L$504)","v":2.8697729272449975E-4},{"$f":"IF(AND(ISNUMBER(L387),ISNUMBER(O387)),O387*P387,\"N/A\")","v":-1.8731007896128098E-5}]
["RCL UN Equity","Royal Caribbean Cruises Ltd","RCL",12613647001.450001,0,-160.47,255.18199999999999,49.43,null,{"$f":"B388","v":"Royal Caribbean Cruises Ltd"},"RCL",12613.647001450001,0,-1.6047,-1.6047,3.9389044389492547E-4,-6.3207599531818687E-4]
["RE UN Equity","Everest Re Group Ltd","RE",12974200813.18,1.6934826576508588,16.745000000000001,39.165030000000002,331.27,null,"Everest Re Group Ltd","RE",12974.200813180001,1.6934826576508587E-2,0.16745000000000002,0.18580269493162679,4.0514957465496743E-4,7.5277882821295265E-5]
["REG UW Equity","Regency Centers Corp","REG",10705532250,4.0352000000000006,3.7,171.12269999999998,62.5,null,"Regency Centers Corp","REG",10705.53225,4.0352000000000006E-2,3.7000000000000005E-2,7.8098512000000009E-2,3.3430512599561392E-4,2.6108732894229969E-5]
["REGN UW Equity","Regeneron Pharmaceuticals Inc","REGN",78571657083.149994,0,0.5,107.0838,721.49,null,"Regeneron Pharmaceuticals Inc","REGN",78571.657083149999,0,5.0000000000000001E-3,5.0000000000000001E-3,2.4535826064011556E-3,1.2267913032005777E-5]
["RF UN Equity","Regions Financial Corp","RF",20146647265.360001,3.4183673469387759,-0.95000000000000007,934.44560000000001,21.56,null,"Regions Financial Corp","RF",20146.647265359999,3.4183673469387756E-2,-9.5000000000000015E-3,2.4521301020408164E-2,6.2912588511751619E-4,1.542698520869734E-5]
["RHI UN Equity","Robert Half International Inc","RHI",8010446912.8800001,2.3283218203982123,-2.9950000000000001,108.49849999999999,73.83,null,"Robert Half International Inc","RHI",8010.4469128800001,2.3283218203982124E-2,-2.9950000000000001E-2,-7.0154479886225078E-3,2.5014482250441353E-4,-1.7548779919029221E-6]
["RJF UN Equity","Raymond James Financial Inc","RJF",22979544591.5,1.4506317267197006,10.3,215.06359999999998,106.85,null,"Raymond James Financial Inc","RJF",22979.544591499998,1.4506317267197007E-2,0.10300000000000001,0.11825339260645766,7.1758968826451713E-4,8.4857415136689514E-5]
["RL UN Equity","Ralph Lauren Corp","RL",6971313123.9699993,2.8598466925333588,6.2030000000000003,41.09122,105.67,null,"Ralph Lauren Corp","RL",6971.3131239699997,2.8598466925333587E-2,6.2030000000000002E-2,9.1515448377022815E-2,2.1769545482090976E-4,1.992249715757547E-5]
["RMD UN Equity","ResMed Inc","RMD",30487642074.500004,1.4068130495363476,20.34,146.4837,208.13,null,"ResMed Inc","RMD",30487.642074500003,1.4068130495363476E-2,0.2034,0.21889885936674194,9.5204748227486796E-4,2.0840210793294706E-4]
["ROK UN Equity","Rockwell Automation Inc","ROK",29555144219.619999,1.8461000892961137,8.9329999999999998,114.7461,257.57,null,"Rockwell Automation Inc","ROK",29555.144219620001,1.8461000892961137E-2,8.9329999999999993E-2,0.10861556149784524,9.2292806947161395E-4,1.0024435048778167E-4]
["ROL UN Equity","Rollins Inc","ROL",17994942811.439999,1.1412151067323479,9,492.47239999999999,36.54,null,"Rollins Inc","ROL",17994.94281144,1.1412151067323479E-2,0.09,0.10192569786535303,5.6193391261441636E-4,5.7275506197432694E-5]
["ROP UN Equity","Roper Technologies Inc","ROP",45824032012.860001,0.5753430998171678,2.5,106.0521,432.09,null,"Roper Technologies Inc","ROP",45824.03201286,5.7534309981716776E-3,2.5000000000000001E-2,3.0825348885648824E-2,1.4309619024954325E-3,4.4109899886493502E-5]
["ROST UW Equity","Ross Stores Inc","ROST",39971143014.629997,1.0760747824588612,10,344.37099999999998,116.07,null,"Ross Stores Inc","ROST",39971.143014629997,1.0760747824588612E-2,0.1,0.11129878521581804,1.2481918404098576E-3,1.3892223555391338E-4]
["RSG UN Equity","Republic Services Inc","RSG",40760960734.640007,1.4706566400496162,12.67,316.0009,128.99,null,"Republic Services Inc","RSG",40760.960734640008,1.4706566400496161E-2,0.12670000000000001,0.14233822738196761,1.2728557343887408E-3,1.8117602894586596E-4]
["RTX UN Equity","Raytheon Technologies Corp","RTX",148358533413,2.1353547364248913,10.01,1470.0609999999999,100.92,null,"Raytheon Technologies Corp","RTX",148358.533413,2.1353547364248913E-2,0.10009999999999999,0.12252229240982956,4.632840016446399E-3,5.6762617918300535E-4]
["SBAC UW Equity","SBA Communications Corp","SBAC",30263819956.779999,1.0120937533445116,8,107.96549999999999,280.31,null,"SBA Communications Corp","SBAC",30263.81995678,1.0120937533445116E-2,0.08,9.0525775034782929E-2,9.4505811644814879E-4,8.5552118444380806E-5]
["SBNY UW Equity","Signature Bank/New York NY","SBNY",7250486501.7200003,1.9441069258809238,12.25,62.927329999999998,115.22,null,"Signature Bank/New York NY","SBNY",7250.48650172,1.944106925880924E-2,0.1225,0.14313183475091129,2.2641329238786819E-4,3.2406949951470114E-5]
["SBUX UW Equity","Starbucks Corp","SBUX",113861760000,2.1673387096774195,13.4,1147.8,99.2,null,"Starbucks Corp","SBUX",113861.75999999999,2.1673387096774195E-2,0.13400000000000001,0.15712550403225808,3.5555980902194141E-3,5.5867514206185969E-4]
["SCHW UN Equity","Charles Schwab Corp/The","SCHW",155424720112.72,1.0064857074225317,22.62,1815.846,83.26,null,"Charles Schwab Corp/The","SCHW",155424.72011272001,1.0064857074225317E-2,0.22620000000000001,0.2374031924093202,4.8534981191725324E-3,1.1522359478441904E-3]
["SEDG UW Equity","SolarEdge Technologies Inc","SEDG",15833341241.249998,0,32.46,55.894880000000001,283.27,null,"SolarEdge Technologies Inc","SEDG",15833.341241249998,0,0.3246,0.3246,4.9443287965319333E-4,1.6049291273542655E-4]
["SEE UN Equity","Sealed Air Corp","SEE",7215517197.3599997,1.6058540497193265,6.17,144.6575,49.88,null,"Sealed Air Corp","SEE",7215.51719736,1.6058540497193265E-2,6.1699999999999998E-2,7.825394647153168E-2,2.2532129458457834E-4,1.7632280525317815E-5]
["SHW UN Equity","Sherwin-Williams Co/The","SHW",61502506919.279999,1.0066152614503014,12.605,259.14339999999999,237.33,null,"Sherwin-Williams Co/The","SHW",61502.50691928,1.0066152614503015E-2,0.12605,0.13675057188303205,1.9205587209076892E-3,2.6263750341907105E-4]
["SIVB UW Equity","SVB Financial Group","SIVB",13602223097.359999,"#N/A N/A",7,59.104119999999995,230.14,null,"SVB Financial Group","SIVB",13602.223097359998,"0.00%",7.0000000000000007E-2,7.0000000000000007E-2,4.2476103010977183E-4,2.9733272107684033E-5]
["SJM UN Equity","J M Smucker Co/The","SJM",16898017683.059999,2.5672093903824313,3.3000000000000003,106.639,158.46,null,"J M Smucker Co/The","SJM",16898.017683059999,2.5672093903824314E-2,3.3000000000000002E-2,5.9095683453237416E-2,5.2767987603899696E-4,3.118360291904412E-5]
["SLB UN Equity","Schlumberger Ltd","SLB",75805947211.5,1.1859334081556303,32.575000000000003,1417.9939999999999,53.46,null,"Schlumberger Ltd","SLB",75805.947211499995,1.1859334081556303E-2,0.32575000000000004,0.33954092312008982,2.3672168876757494E-3,8.0376700726688993E-4]
["SNA UN Equity","Snap-on Inc","SNA",12145303465.110001,2.529651188235809,6.41,53.154640000000001,228.49,null,"Snap-on Inc","SNA",12145.303465110001,2.529651188235809E-2,6.4100000000000004E-2,9.020726508818766E-2,3.7926532846216637E-4,3.4212488023345209E-5]
["SNPS UW Equity","Synopsys Inc","SNPS",48665285872.260002,"#N/A N/A",18.305,152.41719999999998,319.29000000000002,null,"Synopsys Inc","SNPS",48665.285872259999,"0.00%",0.18304999999999999,0.18304999999999999,1.5196866578154906E-3,2.7817864271312552E-4]
["SO UN Equity","Southern Co/The","SO",77742126647.479996,3.7837837837837838,5.0330000000000004,1088.673,71.41,null,"Southern Co/The","SO",77742.126647479992,3.783783783783784E-2,5.0330000000000007E-2,8.9120027027027038E-2,2.4276785905766405E-3,2.1635478160512511E-4]
["SPG UN Equity","Simon Property Group Inc","SPG",38410531366.68,5.9286687095675861,3.8000000000000003,326.94579999999996,117.48,null,"Simon Property Group Inc","SPG",38410.531366679999,5.9286687095675861E-2,3.8000000000000006E-2,9.84131341504937E-2,1.1994581145740265E-3,1.1804243233747191E-4]
["SPGI UN Equity","S&P Global Inc","SPGI",109123452000,0.95688780080014335,"#N/A N/A",325.8,334.94,null,"S&P Global Inc","SPGI",109123.452,9.568878008001434E-3,"N/A","N/A","N/A","N/A"]
["SRE UN Equity","Sempra Energy","SRE",48577077918.019997,2.9772227255079593,"#N/A N/A",314.33339999999998,154.54,null,"Sempra Energy","SRE",48577.077918019997,2.9772227255079595E-2,"N/A","N/A","N/A","N/A"]
["STE UN Equity","STERIS PLC","STE",18436301189.57,0.99626400996264008,"#N/A N/A",99.822949999999992,184.69,null,"STERIS PLC","STE",18436.30118957,9.9626400996264009E-3,"N/A","N/A","N/A","N/A"]
["STLD UW Equity","Steel Dynamics Inc","STLD",17153326659.300001,1.3684749232343909,"#N/A N/A",175.57139999999998,97.7,null,"Steel Dynamics Inc","STLD",17153.326659300001,1.3684749232343909E-2,"N/A","N/A","N/A","N/A"]
["STT UN Equity","State Street Corp","STT",28463547202.790001,3.0926904731210523,9.1869999999999994,366.94009999999997,77.569999999999993,null,"State Street Corp","STT",28463.54720279,3.0926904731210524E-2,9.1869999999999993E-2,0.12421753210003868,8.8884041556278666E-4,1.1040956285198216E-4]
["STX UW Equity","Seagate Technology Holdings PLC","STX",10861564037.43,5.3145789773807266,-2.5630000000000002,206.45439999999999,52.61,null,"Seagate Technology Holdings PLC","STX",10861.56403743,5.3145789773807267E-2,-2.563E-2,2.6834726477855925E-2,3.3917758120269683E-4,9.1017376189951361E-6]
["STZ UN Equity","Constellation Brands Inc","STZ",42761963070.000008,1.3799352750809062,10.34,184.4657,231.75,null,"Constellation Brands Inc","STZ",42761.963070000005,1.3799352750809062E-2,0.10339999999999999,0.11791277928802588,1.335341682982286E-3,1.5745384913959132E-4]
["SWK UN Equity","Stanley Black & Decker Inc","SWK",11113386964.320002,4.2039403620873266,-10,147.9418,75.12,null,"Stanley Black & Decker Inc","SWK",11113.386964320001,4.2039403620873265E-2,-0.1,-6.0062566560170408E-2,3.4704133737442259E-4,-2.0844193425181812E-5]
["SWKS UW Equity","Skyworks Solutions Inc","SWKS",14595477762.320002,2.6522550203006698,-1.1300000000000001,160.1611,91.13,null,"Skyworks Solutions Inc","SWKS",14595.477762320003,2.6522550203006697E-2,-1.1300000000000001E-2,1.5072697794359706E-2,4.5577771551700002E-4,6.8697997673913914E-6]
["SYF UN Equity","Synchrony Financial","SYF",14804791324.079998,2.7388922702373706,"#N/A N/A",450.54139999999995,32.86,null,"Synchrony Financial","SYF",14804.791324079997,2.7388922702373707E-2,"N/A","N/A","N/A","N/A"]
["SYK UN Equity","Stryker Corp","SYK",92522333341.210007,1.1117019100985726,8.245000000000001,378.42989999999998,244.49,null,"Stryker Corp","SYK",92522.333341210004,1.1117019100985726E-2,8.2450000000000009E-2,9.4025318213423872E-2,2.8892248963185737E-3,2.7166029026650052E-4]
["SYY UN Equity","Sysco Corp","SYY",38742377362.699997,2.5990843688685414,47,506.76749999999998,76.45,null,"Sysco Corp","SYY",38742.377362699997,2.5990843688685414E-2,0.47,0.50209869195552648,1.2098207770666462E-3,6.0744942966578161E-4]
["T UN Equity","AT&T Inc","T",131208070000,6.6214014122759375,1.2030000000000001,7127,18.41,null,"AT&T Inc","T",131208.07,6.6214014122759374E-2,1.2030000000000001E-2,7.8642291417707774E-2,4.0972769357629397E-3,3.2221924680132184E-4]
["TAP UN Equity","Molson Coors Beverage Co","TAP",11395960420.880001,2.8920807453416146,4.17,200.14499999999998,51.52,null,"Molson Coors Beverage Co","TAP",11395.960420880001,2.8920807453416145E-2,4.1700000000000001E-2,7.1223806288819871E-2,3.5586535030458836E-4,2.5346084774997028E-5]
["TDG UN Equity","TransDigm Group Inc","TDG",34236964371.399998,0,19.795000000000002,54.374600000000001,629.65,null,"TransDigm Group Inc","TDG",34236.964371399998,0,0.19795000000000001,0.19795000000000001,1.0691287850623419E-3,2.1163404300309058E-4]
["TDY UN Equity","Teledyne Technologies Inc","TDY",18744218801.630001,"#N/A N/A",7.18,46.871089999999995,399.91,null,"Teledyne Technologies Inc","TDY",18744.218801630002,"0.00%",7.1800000000000003E-2,7.1800000000000003E-2,5.8533179685375033E-4,4.2026823014099275E-5]
["TECH UW Equity","Bio-Techne Corp","TECH",13009635143.68,0.45849420849420852,19,156.96949999999998,82.88,null,"Bio-Techne Corp","TECH",13009.63514368,4.5849420849420853E-3,0.19,0.19502051158301159,4.0625609398027909E-4,7.9228271281750069E-5]
["TEL UN Equity","TE Connectivity Ltd","TEL",36418068632.400002,1.8893728222996518,"#N/A N/A",317.23059999999998,114.8,null,"TE Connectivity Ltd","TEL",36418.068632399998,1.8893728222996519E-2,"N/A","N/A","N/A","N/A"]
["TER UW Equity","Teradyne Inc","TER",13605299353.099998,0.49570692615912992,7.5129999999999999,155.7561,87.35,null,"Teradyne Inc","TER",13605.299353099999,4.9570692615912995E-3,7.5130000000000002E-2,8.0273281568402979E-2,4.2485709334499829E-4,3.4104673080416317E-5]
["TFC UN Equity","Truist Financial Corp","TFC",57090753372.639999,4.6479200557750406,7.6130000000000004,1326.7659999999998,43.03,null,"Truist Financial Corp","TFC",57090.75337264,4.6479200557750407E-2,7.6130000000000003E-2,0.12437843132698118,1.7827914627434739E-3,2.2174080551916748E-4]
["TFX UN Equity","Teleflex Inc","TFX",11709253369.050001,0.54360453471137282,6.5350000000000001,46.906439999999996,249.63,null,"Teleflex Inc","TFX",11709.25336905,5.436045347113728E-3,6.5350000000000005E-2,7.0963668128830676E-2,3.6564865075763299E-4,2.5947769504119378E-5]
["TGT UN Equity","Target Corp","TGT",68604615515.519997,2.5818572195383793,0.89700000000000002,460.31009999999998,149.04,null,"Target Corp","TGT",68604.615515519996,2.5818572195383794E-2,8.9700000000000005E-3,3.4904368491680091E-2,2.1423385683412947E-3,7.4776974823322924E-5]
["TJX UN Equity","TJX Cos Inc/The","TJX",91978130260.400009,1.4711055276381912,10.55,1155.5039999999999,79.599999999999994,null,"TJX Cos Inc/The","TJX",91978.130260400008,1.4711055276381913E-2,0.10550000000000001,0.12098706344221107,2.8722308902991733E-3,3.4750278094530443E-4]
["TMO UN Equity","Thermo Fisher Scientific Inc","TMO",215978171284.33002,0.20937369481922677,"#N/A N/A",392.19559999999996,550.69000000000005,null,"Thermo Fisher Scientific Inc","TMO",215978.17128433002,2.0937369481922679E-3,"N/A","N/A","N/A","N/A"]
["TMUS UW Equity","T-Mobile US Inc","TMUS",174181578760,0,5,1244.154,140,null,"T-Mobile US Inc","TMUS",174181.57876,0,0.05,0.05,5.4392246245838684E-3,2.7196123122919343E-4]
["TPR UN Equity","Tapestry Inc","TPR",9175806342.0799999,3.0672268907563027,11,240.96129999999999,38.08,null,"Tapestry Inc","TPR",9175.8063420800008,3.0672268907563027E-2,0.11,0.14235924369747899,2.86535879175966E-4,4.079103105168274E-5]
["TRGP UN Equity","Targa Resources Corp","TRGP",16638590944.5,1.9782312925170069,17,226.37539999999998,73.5,null,"Targa Resources Corp","TRGP",16638.5909445,1.9782312925170069E-2,0.17,0.19146380952380954,5.1957867317531576E-4,9.9480512113472345E-5]
["TRMB UW Equity","Trimble Inc","TRMB",12469344376.960001,-3.7579113924050632E-2,10,246.62469999999999,50.56,null,"Trimble Inc","TRMB",12469.344376960002,-3.7579113924050633E-4,0.1,9.9605419303797474E-2,3.893842590612263E-4,3.8784782394091944E-5]
["TROW UW Equity","T Rowe Price Group Inc","TROW",24371072396.719997,4.4012470199889968,-15.83,223.4648,109.06,null,"T Rowe Price Group Inc","TROW",24371.072396719996,4.4012470199889971E-2,-0.1583,-0.11777111681643132,7.6104337813131205E-4,-8.962892858827427E-5]
["TRV UN Equity","Travelers Cos Inc/The","TRV",43937817462.25,1.9595711771294466,7.4950000000000001,234.3475,187.49,null,"Travelers Cos Inc/The","TRV",43937.817462250001,1.9595711771294468E-2,7.4950000000000003E-2,9.5280061069923733E-2,1.3720604692671651E-3,1.307300053034037E-4]
["TSCO UW Equity","Tractor Supply Co","TSCO",24850916227.649998,1.6437747255189581,10.353,110.4632,224.97,null,"Tractor Supply Co","TSCO",24850.916227649999,1.643774725518958E-2,0.10353,0.12081864724185447,7.7602761699129713E-4,9.3758606907208482E-5]
["TSLA UW Equity","Tesla Inc","TSLA",388971946667.82007,0,20,3157.752,123.18,null,"Tesla Inc","TSLA",388971.94666782004,0,0.2,0.2,1.214655307208521E-2,2.429310614417042E-3]
["TSN UN Equity","Tyson Foods Inc","TSN",22274679456,3.1502008032128512,-1.9350000000000001,287.81579999999997,62.25,null,"Tyson Foods Inc","TSN",22274.679456000002,3.1502008032128513E-2,-1.9349999999999999E-2,1.1847226104417671E-2,6.9557863618130639E-4,8.2406773762424156E-6]
["TT UN Equity","Trane Technologies PLC","TT",38712353384.639999,1.5598786364447617,10.005000000000001,230.3073,168.09,null,"Trane Technologies PLC","TT",38712.353384640002,1.5598786364447616E-2,0.10005000000000001,0.11642911565232912,1.2088832085708589E-3,1.4074920290085523E-4]
["TTWO UW Equity","Take-Two Interactive Software Inc","TTWO",17475005590.380001,0,41.167000000000002,167.81909999999999,104.13,null,"Take-Two Interactive Software Inc","TTWO",{"$f":"D451/1000000","v":17475.005590380002},{"$f":"IFERROR(E451/100,\"0.00%\")","v":0},{"$f":"IFERROR(F451/100,\"N/A\")","v":0.41167000000000004},{"$f":"IFERROR(M451*(1+0.5*N451)+N451,\"N/A\")","v":0.41167000000000004},{"$f":"IF(N451=\"N/A\",\"N/A\",L451/$L$504)","v":5.4569766446372096E-4},{"$f":"IF(AND(ISNUMBER(L451),ISNUMBER(O451)),O451*P451,\"N/A\")","v":2.2464735752978003E-4}]
["TXN UW Equity","Texas Instruments Inc","TXN",149948998256.64001,2.8410604043094057,10,907.57169999999996,165.22,null,{"$f":"B452","v":"Texas Instruments Inc"},"TXN",149948.99825664001,2.8410604043094055E-2,0.1,0.12983113424524875,4.6825059777015881E-3,6.0793506219515461E-4]
["TXT UN Equity","Textron Inc","TXT",14781020217.599998,0.11440677966101695,15.22,208.7715,70.8,null,"Textron Inc","TXT",14781.020217599998,1.1440677966101695E-3,0.1522,0.1534311313559322,4.615717099155424E-4,7.0819469654233812E-5]
["TYL UN Equity","Tyler Technologies Inc","TYL",13425119514.180002,"#N/A N/A",14.8,41.639899999999997,322.41000000000003,null,"Tyler Technologies Inc","TYL",13425.119514180002,"0.00%",0.14800000000000002,0.14800000000000002,4.192305591059352E-4,6.2046122747678418E-5]
["UAL UW Equity","United Airlines Holdings Inc","UAL",12317678059.700001,0,"#N/A N/A",326.72890000000001,37.700000000000003,null,"United Airlines Holdings Inc","UAL",12317.678059700002,0,"N/A","N/A","N/A","N/A"]
["UDR UN Equity","UDR Inc","UDR",12608233139.4,3.9091143816163187,7.68,325.54179999999997,38.729999999999997,null,"UDR Inc","UDR",12608.233139399999,3.9091143816163187E-2,7.6799999999999993E-2,0.11739224373870386,3.9372138346967207E-4,4.6219836613411427E-5]
["UHS UN Equity","Universal Health Services Inc","UHS",10061015764.479998,0.56639931861736115,3.87,64.157470000000004,140.88999999999999,null,"Universal Health Services Inc","UHS",10061.015764479998,5.6639931861736112E-3,3.8699999999999998E-2,4.447359145432607E-2,3.141786007686207E-4,1.3972650734275451E-5]
["ULTA UW Equity","Ulta Beauty Inc","ULTA",23866643252.970001,0,10.870000000000001,50.880769999999998,469.07,null,"Ulta Beauty Inc","ULTA",23866.64325297,0,0.1087,0.1087,7.4529140573804757E-4,8.1013175803725776E-5]
["UNH UN Equity","UnitedHealth Group Inc","UNH",495373191523.13995,1.1707344675393263,12.675000000000001,934.34909999999991,530.17999999999995,null,"UnitedHealth Group Inc","UNH",495373.19152313995,1.1707344675393264E-2,0.12675,0.13919929764419631,1.5469179237397811E-2,2.1532988849779595E-3]
["UNP UN Equity","Union Pacific Corp","UNP",127306801656,2.4537595982035061,11,614.80079999999998,207.07,null,"Union Pacific Corp","UNP",127306.801656,2.453759598203506E-2,0.11,0.13588716376104698,3.9754507645061461E-3,5.4021272906042605E-4]
["UPS UN Equity","United Parcel Service Inc","UPS",150357372586.72,3.4917165209387941,5.0200000000000005,729.82089999999994,173.84,null,"United Parcel Service Inc","UPS",150357.37258672001,3.4917165209387944E-2,5.0200000000000002E-2,8.5993586056143573E-2,4.695258415290178E-3,4.0376210859108822E-4]
["URI UN Equity","United Rentals Inc","URI",24633620317.020004,0,15.46,69.308480000000003,355.42,null,"United Rentals Inc","URI",24633.620317020006,0,0.15460000000000002,0.15460000000000002,7.6924204714898573E-4,1.1892482048923321E-4]
["USB UN Equity","US Bancorp","USB",66733851701.160004,4.3086448062371021,3.5329999999999999,1530.242,43.61,null,"US Bancorp","USB",{"$f":"D463/1000000","v":66733.851701160005},4.3086448062371024E-2,3.533E-2,7.9177570167392811E-2,2.0839196202625896E-3,1.6499969195654776E-4]
["V UN Equity","Visa Inc","V",442216920239.03888,0.83509819021948406,15.497,1627.8529999999998,207.76,null,"Visa Inc","V",442216.92023903888,8.35098190219484E-3,0.15497,0.1639680577348864,1.3809251122278786E-2,2.2642760852933526E-3]
["VFC UN Equity","VF Corp","VFC",10728309606.85,7.3451647953639991,-2.423,388.56610000000001,27.61,null,"VF Corp","VFC",10728.30960685,7.3451647953639995E-2,-2.4230000000000002E-2,4.8331781238681648E-2,3.3501640190173113E-4,1.6191939448084718E-5]
["VICI UN Equity","VICI Properties Inc","VICI",32314873373.999996,4.5802469135802477,6.8500000000000005,997.37259999999992,32.4,null,"VICI Properties Inc","VICI",32314.873373999995,4.5802469135802479E-2,6.8500000000000005E-2,0.11587120370370373,1.0091070264000538E-3,1.1692644581483936E-4]
["VLO UN Equity","Valero Energy Corp","VLO",48907483047.080002,3.1057859057228443,10.654999999999999,385.52330000000001,126.86,null,"Valero Energy Corp","VLO",48907.483047080001,3.1057859057228444E-2,0.10654999999999999,0.13926246649850227,1.527249827506935E-3,2.1268857793802791E-4]
["VMC UN Equity","Vulcan Materials Co","VMC",23273321305.260002,0.90742961567015012,11.085000000000001,132.90690000000001,175.11,null,"Vulcan Materials Co","VMC",23273.32130526,9.0742961567015015E-3,0.11085,0.12042723902118668,7.2676354893904034E-4,8.7522127619967714E-5]
["VNO UN Equity","Vornado Realty Trust","VNO",3991705194.04,10.187409899086978,-43.57,191.8167,20.81,null,"Vornado Realty Trust","VNO",3991.7051940400002,0.10187409899086979,-0.43569999999999998,-0.35601917347429118,1.2465027209001108E-4,-4.4377886842831253E-5]
["VRSK UW Equity","Verisk Analytics Inc","VRSK",27589962138.999996,0.6971998639610022,10.35,156.3879,176.42,null,"Verisk Analytics Inc","VRSK",27589.962138999996,6.9719986396100221E-3,0.10349999999999999,0.11083279956920984,8.6156069158472811E-4,9.5489183447119982E-5]
["VRSN UW Equity","VeriSign Inc","VRSN",21780020720.639999,0,8,106.01649999999999,205.44,null,"VeriSign Inc","VRSN",21780.020720640001,0,0.08,0.08,6.801317674981211E-4,5.4410541399849691E-5]
["VRTX UW Equity","Vertex Pharmaceuticals Inc","VRTX",74127357508.559998,0,16.330000000000002,256.69149999999996,288.77999999999997,null,"Vertex Pharmaceuticals Inc","VRTX",74127.357508560002,0,0.16330000000000003,0.16330000000000003,2.3147990228716622E-3,3.7800668043494251E-4]
["VTR UN Equity","Ventas Inc","VTR",18007295224.25,4.031076581576027,5.14,399.71799999999996,45.05,null,"Ventas Inc","VTR",18007.29522425,{"$f":"IFERROR(E473/100,\"0.00%\")","v":4.031076581576027E-2},5.1399999999999994E-2,9.2746752497225304E-2,5.6231964541353027E-4,5.215332097749619E-5]
["VTRS UW Equity","Viatris Inc","VTRS",13497179575.740002,4.2497753818508537,-3.04,1212.6849999999999,11.13,null,"Viatris Inc","VTRS",13497.179575740001,4.2497753818508538E-2,-3.04E-2,1.1451787960467207E-2,4.2148080200806343E-4,4.8267087740040037E-6]
["VZ UN Equity","Verizon Communications Inc","VZ",165472807411.80002,6.5507614213197973,1.1100000000000001,4199.817,39.4,null,"Verizon Communications Inc","VZ",165472.80741180002,6.5507614213197979E-2,1.11E-2,7.6971181472081221E-2,5.167272998561072E-3,3.9773110768802957E-4]
["WAB UN Equity","Westinghouse Air Brake Technologies Corp","WAB",18152231505.84,0.59913836288948996,10.465,181.86789999999999,99.81,null,"Westinghouse Air Brake Technologies Corp","WAB",18152.231505840002,5.9913836288949E-3,0.10464999999999999,0.11095488277727682,5.668456176629045E-4,6.2894289060600649E-5]
["WAT UN Equity","Waters Corp","WAT",20351847043.5,0,8.4529999999999994,59.407579999999996,342.58,null,"Waters Corp","WAT",20351.847043500002,0,8.4529999999999994E-2,8.4529999999999994E-2,6.3553372510934526E-4,5.3721665783492949E-5]
["WBA UW Equity","Walgreens Boots Alliance Inc","WBA",32216806832.799999,5.2542826552462527,-0.32500000000000001,862.33420000000001,37.36,null,"Walgreens Boots Alliance Inc","WBA",32216.806832800001,5.2542826552462528E-2,-3.2500000000000003E-3,4.9207444459314777E-2,1.0060446707276566E-3,4.9504887258420786E-5]
["WBD UW Equity","Warner Bros Discovery Inc","WBD",23021194222.200001,"#N/A N/A","#N/A N/A",2428.3959999999997,9.48,null,"Warner Bros Discovery Inc","WBD",23021.1942222,"0.00%","N/A","N/A","N/A","N/A"]
["WDC UW Equity","Western Digital Corp","WDC",10021866807.25,0,-4.6770000000000005,317.65029999999996,31.55,null,"Western Digital Corp","WDC",10021.86680725,0,-4.6770000000000006E-2,-4.6770000000000006E-2,3.1295608359023643E-4,-1.463695602951536E-5]
["WEC UN Equity","WEC Energy Group Inc","WEC",29575141626.560001,3.1015358361774745,6.7700000000000005,315.43450000000001,93.76,null,"WEC Energy Group Inc","WEC",29575.141626560002,3.1015358361774745E-2,6.770000000000001E-2,9.9765228242320828E-2,9.2355253498071208E-4,9.213842944612473E-5]
["WELL UN Equity","Welltower Inc","WELL",30973780785.300003,3.7498093058733795,5.49,472.52139999999997,65.55,null,"Welltower Inc","WELL",30973.780785300001,3.7498093058733792E-2,5.4900000000000004E-2,9.3427415713196044E-2,9.6722829338917189E-4,9.0365639856035309E-5]
["WFC UN Equity","Wells Fargo & Co","WFC",157335169178.42001,2.637442480019375,13.41,3810.491,41.29,null,"Wells Fargo & Co","WFC",157335.16917842001,2.6374424800193749E-2,0.1341,0.16224282998304673,4.9131563314596454E-3,7.9712438736513689E-4]
["WHR UN Equity","Whirlpool Corp","WHR",7706507956.8400002,4.9483953060935955,-2.8000000000000003,54.478349999999999,141.46,null,"Whirlpool Corp","WHR",7706.5079568400006,4.9483953060935955E-2,-2.8000000000000004E-2,2.0791177718082844E-2,2.4065362219590693E-4,5.0034722275754672E-6]
["WM UN Equity","Waste Management Inc","WM",64395646820.480003,1.4864864864864864,11.73,410.47710000000001,156.88,null,"Waste Management Inc","WM",64395.646820480004,1.4864864864864864E-2,0.1173,0.13303668918918921,2.0109037384749948E-3,2.675239756448765E-4]
["WMB UN Equity","Williams Cos Inc/The","WMB",40083380341.199997,5.179331306990882,4.5,1218.3399999999999,32.9,null,"Williams Cos Inc/The","WMB",40083.380341199998,5.1793313069908822E-2,4.4999999999999998E-2,9.795866261398177E-2,1.251696711790764E-3,1.2261453588534183E-4]
["WMT UN Equity","Walmart Inc","WMT",382379279656.65991,1.5924959447069611,6,2696.7999999999997,141.79,null,"Walmart Inc","WMT",382379.27965665993,1.5924959447069609E-2,0.06,7.6402708230481703E-2,1.1940681722175165E-2,9.1230042169239487E-4]
["WRB UN Equity","W R Berkley Corp","WRB",19265602100.969997,1.9539754719581093,9.2669999999999995,265.47609999999997,72.569999999999993,null,"W R Berkley Corp","WRB",19265.602100969998,1.9539754719581092E-2,9.2669999999999988E-2,0.11311512925451286,6.0161320215967201E-4,6.8051555123512672E-5]
["WRK UN Equity","Westrock Co","WRK",8948854813.7999992,3.3959044368600684,-15.59,254.51809999999998,35.159999999999997,null,"Westrock Co","WRK",8948.8548137999987,3.3959044368600685E-2,-0.15590000000000001,-0.12458806313993175,2.7944879023122503E-4,-3.4815983521705407E-5]
["WST UN Equity","West Pharmaceutical Services Inc","WST",17423663490.450001,0.30082855321861057,11.08,74.032989999999998,235.35,null,"West Pharmaceutical Services Inc","WST",17423.663490450002,3.0082855321861058E-3,0.1108,0.11397494455066921,5.4409438806557854E-4,6.2013127710104608E-5]
["WTW UW Equity","Willis Towers Watson PLC","WTW",26472757344.18,1.3431188159293481,15.515000000000001,108.2376,244.58,null,"Willis Towers Watson PLC","WTW",26472.757344180001,1.3431188159293481E-2,0.15515000000000001,0.16962311258075069,8.2667337529130399E-4,1.4022291100454601E-4]
["WY UN Equity","Weyerhaeuser Co","WY",22813427000,5.9580645161290322,-14,735.91699999999992,31,null,"Weyerhaeuser Co","WY",22813.427,5.9580645161290323E-2,-0.14000000000000001,-8.4590000000000026E-2,7.1240228038421346E-4,-6.0262108897700638E-5]
["WYNN UW Equity","Wynn Resorts Ltd","WYNN",9344971849.7700005,0,-152.72,113.31359999999999,82.47,null,"Wynn Resorts Ltd","WYNN",9344.9718497699996,0,-1.5271999999999999,-1.5271999999999999,2.9181846532318136E-4,-4.4566516024156251E-4]
["XEL UW Equity","Xcel Energy Inc","XEL",38367592054.560005,2.7742119526458424,6.4649999999999999,547.24849999999992,70.11,null,"Xcel Energy Inc","XEL",38367.592054560002,2.7742119526458425E-2,6.4649999999999999E-2,9.3288883540151191E-2,1.1981172347547686E-3,1.1177101918048559E-4]
["XOM UN Equity","Exxon Mobil Corp","XOM",454247764336.30005,3.2638259292837715,23.382999999999999,4118.2929999999997,110.3,null,"Exxon Mobil Corp","XOM",454247.76433630002,3.2638259292837715E-2,0.23382999999999998,0.27028416137805983,1.418494219095671E-2,3.833965204278993E-3]
["XRAY UW Equity","DENTSPLY SIRONA Inc","XRAY",6842794450.2400007,1.4855527638190955,"#N/A N/A",214.9119,31.84,null,"DENTSPLY SIRONA Inc","XRAY",6842.7944502400005,1.4855527638190955E-2,"N/A","N/A","N/A","N/A"]
["XYL UN Equity","Xylem Inc/NY","XYL",19927094793.239998,1.0834765307045311,"#N/A N/A",180.22149999999999,110.57,null,"Xylem Inc/NY","XYL",19927.094793239998,1.0834765307045311E-2,"N/A","N/A","N/A","N/A"]
["YUM UN Equity","Yum! Brands Inc","YUM",36078581877.280006,1.778575890068707,12.143000000000001,281.68790000000001,128.08000000000001,null,"Yum! Brands Inc","YUM",36078.581877280005,1.7785758900687069E-2,0.12143000000000001,0.1402956212523423,1.1266375719177497E-3,1.5806231807843115E-4]
["ZBH UN Equity","Zimmer Biomet Holdings Inc","ZBH",26756179980,0.74745098039215696,5.657,209.85239999999999,127.5,null,"Zimmer Biomet Holdings Inc","ZBH",26756.179980000001,7.4745098039215698E-3,5.6570000000000002E-2,6.4255926313725495E-2,8.3552390581750121E-4,5.3687362525565478E-5]
["ZBRA UW Equity","Zebra Technologies Corp","ZBRA",13238396505.180002,"#N/A N/A","#N/A N/A",51.629799999999996,256.41000000000003,null,"Zebra Technologies Corp","ZBRA",13238.396505180002,"0.00%","N/A","N/A","N/A","N/A"]
["ZION UW Equity","Zions Bancorp NA","ZION",7355208786.6399984,3.1997558991049631,4.8899999999999997,149.61779999999999,49.16,null,"Zions Bancorp NA","ZION",7355.2087866399988,3.1997558991049634E-2,4.8899999999999999E-2,8.1679899308380793E-2,2.2968348912701011E-4,1.8760524264691762E-5]
["ZTS UN Equity","Zoetis Inc","ZTS",68302850867.25,0.87205731832139188,9.67,466.072,146.55000000000001,null,"Zoetis Inc","ZTS",68302.850867250003,8.7205731832139186E-3,9.6699999999999994E-2,0.10584221289662231,2.1329152658463701E-3,2.2575247165816726E-4]
[]
[null,null,null,null,null,null,null,null,null,null,"Total Market Capitalization:",{"$f":"SUMIF(O3:O502,\"<>n/a\",L3:L502)","v":32023236.910045039},null,null,null,"S&P 500 Est. Required Market Return",{"$f":"SUM(Q3:Q502)","v":0.11058401239764015}]

{"sheet":"MRP WP3","index":43,"n_rows":504,"n_cols":8,"rows_kept":504,"cut":false,"hidden":false,"merged":[]}
["S&P 500",null,"2022-12-30"]
[]
["Company Name","Ticker","Market Capitalization","Dividend Yield","Projected EPS\nGrowth","DCF Result","Weight in Index","Weighted DCF"]
["Agilent Technologies Inc","A",44456.66,6.0000000000000001E-3,0.12,{"$f":"IFERROR(D4*(1+0.5*E4)+E4,\"N/A\")","v":0.12636},{"$f":"IF(F4=\"N/A\",\"N/A\",C4/$C$504)","v":1.3512790960852502E-3},{"$f":"IF(ISNUMBER(G4),F4*G4,\"N/A\")","v":1.7074762658133221E-4}]
["American Airlines Group Inc","AAL",8467.7199999999993,0,"N/A","N/A","N/A",{"$f":"IF(ISNUMBER(G5),F5*G5,\"N/A\")","v":"N/A"}]
["Advance Auto Parts Inc","AAP",8494.14,4.2199999999999994E-2,0.155,0.2004705,2.5818299938010561E-4,5.1758074977229464E-5]
["Apple Inc","AAPL",2180119,6.8000000000000005E-3,0.13500000000000001,0.142259,6.6265644600342885E-2,9.4268843352001783E-3]
["AbbVie Inc","ABBV",286852.3,3.6499999999999998E-2,4.4999999999999998E-2,8.2321249999999985E-2,8.7189977081943391E-3,7.1775879008569314E-4]
["AmerisourceBergen Corp","ABC",35195.03,1.15E-2,8.5000000000000006E-2,9.6988750000000012E-2,1.069767911604094E-3,1.0375545253659159E-4]
["Abbott Laboratories","ABT",188550.1,1.89E-2,7.0000000000000007E-2,8.9561500000000002E-2,5.7310605136504525E-3,5.1328237619330502E-4]
["Arch Capital Group Ltd","ACGL",23400.240000000002,0,0.19500000000000001,0.19500000000000001,7.1126025111598382E-4,1.3869574896761686E-4]
["Accenture PLC","ACN",169404.3,1.67E-2,0.12,0.13770199999999999,5.1491157765103032E-3,7.0904354065702178E-4]
["Adobe Inc","ADBE",159424.5,0,0.13500000000000001,0.13500000000000001,4.8457755093127318E-3,6.5417969375721884E-4]
["Analog Devices Inc","ADI",85261.24,1.8200000000000001E-2,0.115,0.13424650000000002,2.5915516666863317E-3,3.4790674082180666E-4]
["Archer-Daniels-Midland Co","ADM",51754.23,1.7000000000000001E-2,0.13500000000000001,0.15314750000000002,1.5730918411996793E-3,2.4091508275012792E-4]
["Automatic Data Processing Inc","ADP",102571,2.0199999999999999E-2,0.1,0.12121000000000001,3.1176891868296042E-3,3.7789510633561636E-4]
["Autodesk Inc","ADSK",41521.68,0,0.14000000000000001,0.14000000000000001,1.2620691302122338E-3,1.7668967822971274E-4]
["Ameren Corp","AEE",22903.1,2.7999999999999997E-2,6.5000000000000002E-2,9.3909999999999993E-2,6.9614946929324182E-4,6.5375396661328339E-5]
["American Electric Power Co Inc","AEP",48983.02,3.4799999999999998E-2,6.5000000000000002E-2,0.10093099999999999,1.4888597341573956E-3,1.5027210182824008E-4]
["AES Corp/The","AES",19196.88,2.3099999999999999E-2,"N/A","N/A","N/A","N/A"]
["Aflac Inc","AFL",44581.61,2.3900000000000001E-2,0.09,0.11497549999999999,1.3550770044988792E-3,1.5580065613076088E-4]
["American International Group Inc","AIG",47321.19,2.0199999999999999E-2,6.5000000000000002E-2,8.5856500000000002E-2,1.438347704233255E-3,1.2349149966850247E-4]
["Assurant Inc","AIZ",6533.75,2.2700000000000001E-2,0.14000000000000001,0.16428900000000002,1.9859611122488739E-4,3.2627156517025528E-5]
["Arthur J Gallagher & Co","AJG",39942.39,1.0800000000000001E-2,0.185,0.196799,1.2140659387071483E-3,2.3892696267162808E-4]
["Akamai Technologies Inc","AKAM",13223.78,0,5.5E-2,5.5E-2,4.0194241954366811E-4,2.2106833074901745E-5]
["Albemarle Corp","ALB",27251.439999999999,6.8000000000000005E-3,0.215,0.22253100000000001,8.2831911372157577E-4,1.8432668069557598E-4]
["Align Technology Inc","ALGN",15956.51,0,0.17,0.17,4.8500491061351112E-4,8.2450834804296896E-5]
["Alaska Air Group Inc","ALK",5562.94,0,"N/A","N/A","N/A","N/A"]
["Allstate Corp/The","ALL",35814.239999999998,2.53E-2,2.5000000000000001E-2,5.0616250000000002E-2,1.088589063015085E-3,5.5100296160837293E-5]
["Allegion plc","ALLE",9377.4500000000007,1.54E-2,0.11,0.126247,2.8503158266016002E-4,3.5984382216097219E-5]
["Applied Materials Inc","AMAT",91106.72,1.04E-2,0.16500000000000001,0.176258,2.7692275184166325E-3,4.8809850394107882E-4]
["Amcor PLC","AMCR",18016.900000000001,4.0500000000000001E-2,0.14499999999999999,0.18843625,5.4763134131665184E-4,1.0319359634017994E-4]
["Advanced Micro Devices Inc","AMD",109100.1,0,0.255,0.255,3.3161439593260133E-3,8.4561670962813337E-4]
["AMETEK Inc","AME",32234.23,6.3E-3,0.1,0.106615,9.797731358452042E-4,1.0445851287813645E-4]
["Amgen Inc","AMGN",142049.70000000001,3.2300000000000002E-2,5.5E-2,8.8188249999999996E-2,4.3176610706962913E-3,3.8076697391783217E-4]
["Ameriprise Financial Inc","AMP",33398.43,1.6899999999999998E-2,0.15,0.1681675,1.015159490188118E-3,1.7071683356621034E-4]
["American Tower Corp","AMT",98055.78,2.98E-2,0.06,9.0693999999999997E-2,2.9804471537972972E-3,2.7030867416649208E-4]
["Amazon.com Inc","AMZN",884880.5,0,0.26500000000000001,0.26500000000000001,2.6896319295769501E-2,7.1275246133789185E-3]
["Arista Networks Inc","ANET",37679.160000000003,0,0.105,0.105,1.1452740998998017E-3,1.2025378048947917E-4]
["ANSYS Inc","ANSS",21065.72,0,8.5000000000000006E-2,8.5000000000000006E-2,6.4030152242622307E-4,5.4425629406228967E-5]
["Aon PLC","AON",62909.04,7.7000000000000002E-3,7.4999999999999997E-2,8.298875E-2,1.9121470372895949E-3,1.5868669244086686E-4]
["A O Smith Corp","AOS",8744.9,2.1000000000000001E-2,0.115,0.13720750000000001,2.6580495627327613E-4,3.6470433537865535E-5]
["APA Corp","APA",15101.11,2.1400000000000002E-2,0.495,0.52169650000000001,4.5900466365858192E-4,2.3946112651435938E-4]
["Air Products and Chemicals Inc","APD",69753.56,2.06E-2,0.11,0.13173299999999999,2.1201891348906609E-3,2.792988753065514E-4]
["Amphenol Corp","APH",45684.1,1.09E-2,0.13,0.1416085,1.3885876571354701E-3,1.9663581524546821E-4]
["Aptiv PLC","APTV",25505.63,0,0.26,0.26,7.7525447596568967E-4,2.0156616375107932E-4]
["Alexandria Real Estate Equities Inc","ARE",23215.09,3.3000000000000002E-2,0.1,0.13464999999999999,7.0563253808850527E-4,9.5013421253617228E-5]
["Atmos Energy Corp","ATO",16028.48,2.64E-2,7.4999999999999997E-2,0.10238999999999999,4.8719246938525089E-4,4.9883636940355835E-5]
["Activision Blizzard Inc","ATVI",59388.480000000003,6.8999999999999999E-3,0.115,0.12229675000000001,1.8051381181644541E-3,2.2076252515262871E-4]
["AvalonBay Communities Inc","AVB",22691.53,4.1399999999999999E-2,0.09,0.13326299999999999,6.8971870912460211E-4,9.1913984334071852E-5]
["Broadcom Inc","AVGO",227298.1,3.2799999999999996E-2,0.3,0.33771999999999996,6.9088224601194688E-3,2.3332475212315467E-3]
["Avery Dennison Corp","AVY",14677.22,1.77E-2,0.105,0.12362925,4.4612034675219314E-4,5.5153523878713575E-5]
["American Water Works Co Inc","AWK",27734.07,1.78E-2,0.03,4.8066999999999999E-2,8.4298885792061413E-4,4.0519945433670157E-5]
["American Express Co","AXP",109883.7,1.41E-2,0.1,0.114805,3.3399618147315338E-3,3.8344431614025377E-4]
["AutoZone Inc","AZO",45685.73,0,0.14499999999999999,0.14499999999999999,1.3886372016790015E-3,2.013523942434552E-4]
["Boeing Co/The","BA",116741.9,0,"N/A","N/A","N/A","N/A"]
["Bank of America Corp","BAC",262239,2.75E-2,8.5000000000000006E-2,0.11366875000000001,7.9708659822465278E-3,9.0603837261948514E-4]
["Ball Corp","BALL",16238.91,1.6200000000000003E-2,0.215,0.2329415,4.9358857876884426E-4,1.1497726392128273E-4]
["Baxter International Inc","BAX",25368.54,2.3099999999999999E-2,0.08,0.10402400000000001,7.7108756708674274E-4,8.0211613078631327E-5]
["Bath & Body Works Inc","BBWI",9398.16,1.9900000000000001E-2,0.20499999999999999,0.22693975,2.8566107192183474E-4,6.4827852246673198E-5]
["Best Buy Co Inc","BBY",18157.88,4.6300000000000001E-2,0.04,8.7225999999999998E-2,5.5191648840071305E-4,4.8141467617240596E-5]
["Becton Dickinson and Co","BDX",72257,1.44E-2,4.4999999999999998E-2,5.9723999999999999E-2,2.1962822588523726E-3,1.3117076162769909E-4]
["Franklin Resources Inc","BEN",13410.76,4.4600000000000001E-2,0.04,8.5492000000000012E-2,4.0762575619977364E-4,3.4848741149031052E-5]
["Brown-Forman Corp","BF/B",32016.47,1.23E-2,0.14499999999999999,0.15819174999999999,9.7315422799284807E-4,1.5394497034608762E-4]
["Biogen Inc","BIIB",41307.839999999997,0,-0.105,-0.105,1.2555693724277562E-3,-1.3183478410491441E-4]
["Bio-Rad Laboratories Inc","BIO",12306.58,0,0.15,0.15,3.7406373529412279E-4,5.6109560294118414E-5]
["Bank of New York Mellon Corp/The","BK",36194.78,3.39E-2,0.06,9.4917000000000001E-2,1.1001557382269492E-3,1.0442348220528734E-4]
["Booking Holdings Inc","BKNG",77040.509999999995,0,0.22,{"$f":"IFERROR(D68*(1+0.5*E68)+E68,\"N/A\")","v":0.22},{"$f":"IF(F68=\"N/A\",\"N/A\",C68/$C$504)","v":2.3416790805865007E-3},5.1516939772903016E-4]
["Baker Hughes Co","BKR",29614.15,2.5899999999999999E-2,"N/A","N/A","N/A",{"$f":"IF(ISNUMBER(G69),F69*G69,\"N/A\")","v":"N/A"}]
["BlackRock Inc","BLK",107270.39999999999,2.8399999999999998E-2,8.5000000000000006E-2,0.114607,3.2605294493266747E-3,3.7367949859898222E-4]
["Bristol-Myers Squibb Co","BMY",155911.29999999999,3.1099999999999999E-2,0.44,0.47794199999999998,4.7389903005191176E-3,2.2649625022107081E-3]
["Broadridge Financial Solutions Inc","BR",16046.04,2.1299999999999999E-2,9.5000000000000001E-2,0.11731175000000001,4.8772621305666613E-4,5.7216015574550353E-5]
["Berkshire Hathaway Inc","BRK/B","-",0,"N/A","N/A","N/A","N/A"]
["Brown & Brown Inc","BRO",16142.43,8.1000000000000013E-3,0.08,8.8424000000000003E-2,4.9065602811860869E-4,4.3385768630359859E-5]
["Boston Scientific Corp","BSX",65991.539999999994,0,0.17,0.17,2.0058409363293062E-3,3.4099295917598211E-4]
["BorgWarner Inc","BWA",9600.31,1.66E-2,9.5000000000000001E-2,0.1123885,2.9180550718246011E-4,3.2795583243975916E-5]
["Boston Properties Inc","BXP",10568.35,5.8099999999999999E-2,-0.01,4.7809499999999998E-2,3.2122949486336927E-4,1.5357821534670254E-5]
["Citigroup Inc","C",86790.38,4.8899999999999999E-2,3.5000000000000003E-2,8.4755750000000005E-2,2.6380305276036339E-3,2.2358825588994171E-4]
["Conagra Brands Inc","CAG",18585.509999999998,3.4000000000000002E-2,3.5000000000000003E-2,6.9595000000000018E-2,5.6491448419839396E-4,3.9315223527787241E-5]
["Cardinal Health Inc","CAH",20960,2.4799999999999999E-2,0.05,7.5420000000000001E-2,6.3708811804455943E-4,4.8049185862920676E-5]
["Carrier Global Corp","CARR",35198.269999999997,1.7600000000000001E-2,"N/A","N/A","N/A","N/A"]
["Caterpillar Inc","CAT",125798.5,1.9900000000000001E-2,0.11,0.13099450000000001,3.8236989321483064E-3,5.0088352976730135E-4]
["Chubb Ltd","CB",90789.78,1.55E-2,0.14499999999999999,0.16162374999999998,2.7595939922652468E-3,4.4601592950738015E-4]
["Cboe Global Markets Inc","CBOE",13386.49,1.5900000000000001E-2,0.1,0.11669500000000001,4.0688805922339284E-4,4.7481802071073832E-5]
["CBRE Group Inc","CBRE",24292.75,0,7.4999999999999997E-2,7.4999999999999997E-2,7.3838847231044702E-4,5.5379135423283521E-5]
["Crown Castle Inc","CCI",58238.5,4.6500000000000007E-2,0.105,0.15394125,1.7701839867718546E-3,2.7250433565364276E-4]
["Carnival Corp","CCL",9435.75,0,"N/A","N/A","N/A","N/A"]
["Ceridian HCM Holding Inc","CDAY",9905.5,0,"N/A","N/A","N/A","N/A"]
["Cadence Design Systems Inc","CDNS",45374.61,0,0.115,0.115,1.3791805769039049E-3,1.5860576634394908E-4]
["CDW Corp/DE","CDW",24501.48,1.3000000000000001E-2,8.5000000000000006E-2,9.8552500000000001E-2,7.4473290947072574E-4,7.3395290060613696E-5]
["Celanese Corp","CE",11169.28,2.7200000000000002E-2,7.4999999999999997E-2,0.10322000000000001,3.3949501789660004E-4,3.504267574728706E-5]
["Constellation Energy Corp","CEG",29315.55,6.3E-3,"N/A","N/A","N/A","N/A"]
["CF Industries Holdings Inc","CF",18495.09,1.7100000000000001E-2,0.33500000000000002,0.35496425000000004,5.6216612982656249E-4,1.9954887864928841E-4]
["Citizens Financial Group Inc","CFG",19189.16,4.4400000000000002E-2,0.08,0.12617600000000001,5.8326268278892834E-4,7.3593752263575825E-5]
["Church & Dwight Co Inc","CHD",19677.25,1.3000000000000001E-2,0.06,7.3389999999999997E-2,5.9809838601108337E-4,4.389444054935341E-5]
["CH Robinson Worldwide Inc","CHRW",11205.59,2.63E-2,8.5000000000000006E-2,0.11241775000000001,3.4059867579575069E-4,3.8289336785937753E-5]
["Charter Communications Inc","CHTR",50023.64,0,0.23,0.23,1.5204898218195871E-3,3.4971265901850504E-4]
["Cigna Corp","CI",104090.5,1.38E-2,0.1,0.11449000000000001,3.1638750358452868E-3,3.6223205285392689E-4]
["Cincinnati Financial Corp","CINF",16424.8,2.81E-2,0.09,0.1193645,4.9923878441117744E-4,5.9591387881847991E-5]
["Colgate-Palmolive Co","CL",65973.55,2.3799999999999998E-2,6.5000000000000002E-2,8.95735E-2,2.0052941226249353E-3,1.7962121309294464E-4]
["Clorox Co/The","CLX",17713.919999999998,3.2899999999999999E-2,7.4999999999999997E-2,0.10913375,5.3842213530495614E-4,5.8760026708837256E-5]
["Comerica Inc","CMA",8513.7900000000009,4.1799999999999997E-2,0.09,0.13368099999999999,2.5878026949077243E-4,3.4594005205795946E-5]
["Comcast Corp","CMCSA",151665.20000000001,3.0800000000000001E-2,8.5000000000000006E-2,0.117109,4.6099282843917802E-3,5.3986409145683704E-4]
["CME Group Inc","CME",62039.59,2.3099999999999999E-2,8.5000000000000006E-2,0.10908175000000001,1.8857197346066825E-3,2.0569760866043249E-4]
["Chipotle Mexican Grill Inc","CMG",39550.449999999997,0,0.23,0.23,1.2021527556448208E-3,2.7649513379830878E-4]
["Cummins Inc","CMI",34153.019999999997,2.5899999999999999E-2,8.5000000000000006E-2,0.11200075000000001,1.0380955743004865E-3,1.1626748289333521E-4]
["CMS Energy Corp","CMS",18190.2,2.9399999999999999E-2,6.5000000000000002E-2,9.5355499999999996E-2,5.5289886855220153E-4,5.2721948060229449E-5]
["Centene Corp","CNC",46547.93,0,0.1,0.1,1.4148441375271892E-3,1.4148441375271892E-4]
["CenterPoint Energy Inc","CNP",19219.61,2.4900000000000002E-2,6.5000000000000002E-2,9.0709250000000005E-2,5.8418822349477078E-4,5.2991275612043036E-5]
["Capital One Financial Corp","COF",34270.89,2.6800000000000001E-2,-0.01,1.6666E-2,1.0416782831017227E-3,1.7360610266173312E-5]
["Cooper Cos Inc/The","COO",16204.42,2.0000000000000001E-4,0.12,0.120212,4.9254024054406576E-4,5.920924739628323E-5]
["ConocoPhillips","COP",144893.1,1.7500000000000002E-2,0.2,0.21925,4.4040874235039195E-3,9.6559616760323434E-4]
["Costco Wholesale Corp","COST",204537.3,7.8000000000000005E-3,0.105,0.11320949999999999,6.2169982598719205E-3,7.0382326450097008E-4]
["Campbell Soup Co","CPB",17016.09,2.6000000000000002E-2,4.4999999999999998E-2,7.1584999999999996E-2,5.1721129554278854E-4,3.7024570591430519E-5]
["Copart Inc","CPRT",29071.77,0,7.0000000000000007E-2,7.0000000000000007E-2,8.8364881858417376E-4,6.1855417300892175E-5]
["Camden Property Trust","CPT",11421.36,3.7100000000000001E-2,3.5000000000000003E-2,7.2749250000000015E-2,3.4715709675140312E-4,2.5255418420842019E-5]
["Charles River Laboratories International Inc","CRL",11208.71,0,0.11,0.11,3.4069350952324585E-4,3.7476286047557045E-5]
["Salesforce Inc","CRM",130430.3,0,0.2,0.2,3.9644844638829814E-3,7.9289689277659632E-4]
["Cisco Systems Inc","CSCO",195549,3.2500000000000001E-2,0.09,0.1239625,5.943795057037001E-3,7.3680769475794922E-4]
["CoStar Group Inc","CSGP",31691.89,0,0.155,0.155,9.6328848079080113E-4,1.4930971452257417E-4]
["CSX Corp","CSX",65618.880000000005,1.2800000000000001E-2,0.105,0.11847199999999999,1.9945137770702188E-3,2.3629403619706294E-4]
["Cintas Corp","CTAS",47150.91,9.8999999999999991E-3,0.14000000000000001,0.150593,1.4331719711826525E-3,2.158256666563092E-4]
["Catalent Inc","CTLT",7819.39,0,0.15,0.15,2.3767368603799845E-4,3.5651052905699767E-5]
["Coterra Energy Inc","CTRA",20395.2,2.3900000000000001E-2,"N/A","N/A","N/A","N/A"]
["Cognizant Technology Solutions Corp","CTSH",28593.82,1.9400000000000001E-2,7.4999999999999997E-2,9.5127500000000004E-2,8.6912132497637799E-4,8.2677338841690405E-5]
["Corteva Inc","CTVA",42536.6,1.04E-2,0.16500000000000001,0.176258,1.292918055439609E-3,2.278871506156746E-4]
["CVS Health Corp","CVS",123767.8,2.5699999999999997E-2,0.06,8.6470999999999992E-2,3.7619749416276443E-3,3.25301735177484E-4]
["Chevron Corp","CVX",337806.8,3.32E-2,0.45,0.49067,1.0267781415775518E-2,5.0380923072785733E-3]
["Caesars Entertainment Inc","CZR",9655.65,0,"N/A","N/A","N/A","N/A"]
["Dominion Energy Inc","D",50021.65,4.6500000000000007E-2,5.5E-2,0.10277875,1.5204293349228835E-3,1.5626782650670531E-4]
["Delta Air Lines Inc","DAL",21588.799999999999,0,"N/A","N/A","N/A","N/A"]
["DuPont de Nemours Inc","DD",33937.14,2.0499999999999997E-2,8.5000000000000006E-2,{"$f":"IFERROR(D132*(1+0.5*E132)+E132,\"N/A\")","v":0.10637125},{"$f":"IF(F132=\"N/A\",\"N/A\",C132/$C$504)","v":1.0315338098480314E-3},1.097255407707974E-4]
["Deere & Co","DE",133295.79999999999,1.09E-2,0.16500000000000001,0.17679925000000002,4.051582555593701E-3,{"$f":"IF(ISNUMBER(G133),F133*G133,\"N/A\")","v":7.1631675714204973E-4}]
["Discover Financial Services","DFS",26721.41,2.4500000000000001E-2,8.5000000000000006E-2,0.11054125000000001,8.1220862635482209E-4,8.9782556818044989E-5]
["Dollar General Corp","DG",54673.03,9.0000000000000011E-3,0.1,0.10945000000000001,1.6618100090884417E-3,1.8188510549472996E-4]
["Quest Diagnostics Inc","DGX",17704.2,1.7000000000000001E-2,0.04,5.7340000000000002E-2,5.3812669176929819E-4,3.0856184506051561E-5]
["DR Horton Inc","DHI",30869.78,1.11E-2,5.0000000000000001E-3,1.612775E-2,9.3830009755007532E-4,1.5132669398263227E-5]
["Danaher Corp","DHR",189967.3,3.8E-3,0.16,0.164104,5.7741369106396098E-3,9.4755896358360249E-4]
["Walt Disney Co/The","DIS",154804.5,0,0.30499999999999999,0.30499999999999999,4.7053486435987115E-3,1.435131336297607E-3]
["DISH Network Corp","DISH",7387.43,0,-1.4999999999999999E-2,-1.4999999999999999E-2,2.2454407804799236E-4,-3.368161170719885E-6]
["Digital Realty Trust Inc","DLR",28569.48,5.1399999999999994E-2,-3.5000000000000003E-2,1.5500499999999993E-2,8.6838150032021364E-4,1.3460347445713466E-5]
["Dollar Tree Inc","DLTR",31007.81,0,0.12,0.12,9.4249557812897287E-4,1.1309946937547674E-4]
["Dover Corp","DOV",18926.740000000002,1.4999999999999999E-2,0.08,9.5600000000000004E-2,5.7528631523467012E-4,5.4997371736434463E-5]
["Dow Inc","DOW",35659.47,5.9200000000000003E-2,0.13500000000000001,0.19819600000000001,1.0838847630136653E-3,2.1482162449025643E-4]
["Domino's Pizza Inc","DPZ",12684.17,1.29E-2,0.14000000000000001,0.15380300000000002,3.8554074400082343E-4,5.9297323049558653E-5]
["Darden Restaurants Inc","DRI",16972.37,3.49E-2,0.215,0.25365175000000001,5.1588240754083675E-4,1.3085447546694643E-4]
["DTE Energy Co","DTE",22751.119999999999,3.2400000000000005E-2,4.4999999999999998E-2,7.8129000000000004E-2,6.9152997252890916E-4,5.4028545223711148E-5]
["Duke Energy Corp","DUK",78478.399999999994,3.9399999999999998E-2,0.04,8.0188000000000009E-2,2.3853843589288237E-3,1.9127920097378453E-4]
["DaVita Inc","DVA",6594.71,0,8.5000000000000006E-2,8.5000000000000006E-2,2.0044901636210097E-4,1.7038166390778585E-5]
["Devon Energy Corp","DVN",40391.040000000001,1.1699999999999999E-2,0.33500000000000002,0.34865975000000005,1.2277028463484028E-3,4.2805056748212262E-4]
["DXC Technology Co","DXC",6162.77,0,0.12,0.12,1.8732001628060446E-4,2.2478401953672533E-5]
["Dexcom Inc","DXCM",44320.31,0,0.30499999999999999,0.30499999999999999,1.3471346798211577E-3,4.1087607734545308E-4]
["Electronic Arts Inc","EA",33935.440000000002,6.5000000000000006E-3,0.115,0.12187375,1.0314821376247168E-3,1.2571059617034032E-4]
["eBay Inc","EBAY",22456.32,2.35E-2,0.125,0.14996875000000001,6.8256940109763357E-4,1.0236407987086074E-4]
["Ecolab Inc","ECL",41096.639999999999,1.47E-2,0.105,0.12047174999999999,1.249149858566544E-3,1.5048726947376403E-4]
["Consolidated Edison Inc","ED",33980.6,3.3599999999999998E-2,0.04,7.4272000000000005E-2,1.0328547950393585E-3,7.6712191337163243E-5]
["Equifax Inc","EFX",24115.25,7.9000000000000008E-3,7.0000000000000007E-2,7.817650000000001E-2,7.3299328428788461E-4,5.7302849489131817E-5]
["Edison International","EIX",24905.759999999998,4.5199999999999997E-2,0.16,0.208816,7.5702117208346681E-4,1.5807813306978121E-4]
["Estee Lauder Cos Inc/The","EL",87069.15,1.0800000000000001E-2,0.14000000000000001,0.15155600000000002,2.6465038603644773E-3,4.0109353906139881E-4]
["Elevance Health Inc","ELV",122078,1.03E-2,0.125,0.13594375,3.7106127516528492E-3,5.0443461225750707E-4]
["Eastman Chemical Co","EMN",9806.2900000000009,3.8699999999999998E-2,9.5000000000000001E-2,0.13553825,2.9806635692267093E-4,4.03993924011742E-5]
["Emerson Electric Co","EMR",57235.69,2.1899999999999999E-2,9.5000000000000001E-2,0.11794025,1.7397031501470328E-3,2.0518102445412858E-4]
["Enphase Energy Inc","ENPH",43080.25,0,0.26500000000000001,0.26500000000000001,1.3094425285013899E-3,3.4700227005286831E-4]
["EOG Resources Inc","EOG",76347.73,2.8799999999999999E-2,0.26,0.29254400000000003,2.3206217377230031E-3,6.788839656404383E-4]
["EPAM Systems Inc","EPAM",19492.599999999999,0,0.20499999999999999,0.20499999999999999,5.9248587069634436E-4,1.2145960349275058E-4]
["Equinix Inc","EQIX",61625.01,1.8600000000000002E-2,0.15,0.16999500000000001,1.8731183991115056E-3,3.1842076225696038E-4]
["Equity Residential","EQR",22197.4,4.2300000000000004E-2,-0.06,-1.8968999999999993E-2,6.7469941753255265E-4,-1.2798373251174987E-5]
["EQT Corp","EQT",13489.46,1.6399999999999998E-2,"N/A","N/A","N/A","N/A"]
["Eversource Energy","ES",29170.37,3.1699999999999999E-2,6.5000000000000002E-2,9.7730249999999991E-2,8.8664580753642524E-4,8.6652116431986715E-5]
["Essex Property Trust Inc","ESS",13000.5,4.4500000000000005E-2,-0.04,3.6100000000000021E-3,3.9515572894266671E-4,1.4265121814830276E-6]
["Eaton Corp PLC","ETN",62884.32,2.0499999999999997E-2,0.12,0.14172999999999999,1.9113956623717484E-3,2.7090210722794788E-4]
["Entergy Corp","ETR",23217.3,3.7499999999999999E-2,0.04,7.825E-2,7.0569971197881429E-4,5.5221002462342218E-5]
["Etsy Inc","ETSY",16880.18,0,0.245,0.245,5.1308025326590701E-4,1.2570466205014721E-4]
["Evergy Inc","EVRG",14465.11,3.8900000000000004E-2,7.4999999999999997E-2,0.11535875000000001,4.3967317305379473E-4,5.0720147652019445E-5]
["Edwards Lifesciences Corp","EW",46306.34,0,0.11,0.11,1.4075009066856633E-3,1.5482509973542297E-4]
["Exelon Corp","EXC",42363.22,3.2799999999999996E-2,-0.01,2.2635999999999996E-2,1.287648096570021E-3,2.9147202313958993E-5]
["Expeditors International of Washington Inc","EXPD",17122.169999999998,1.2500000000000001E-2,6.5000000000000002E-2,7.790625000000001E-2,5.2043564227762461E-4,4.0545189256191196E-5]
["Expedia Group Inc","EXPE",13534.82,0,"N/A","N/A","N/A","N/A"]
["Extra Space Storage Inc","EXR",19682.52,4.2199999999999994E-2,0.04,8.3043999999999993E-2,5.9825856990335883E-4,4.9681784679054529E-5]
["Ford Motor Co","F",48745.64,5.0900000000000001E-2,0.33500000000000002,0.39442575000000002,1.4816444680571372E-3,5.8439873054678742E-4]
["Diamondback Energy Inc","FANG",24061.45,2.1899999999999999E-2,"N/A","N/A","N/A","N/A"]
["Fastenal Co","FAST",27457.83,2.5899999999999999E-2,8.5000000000000006E-2,0.11200075000000001,8.3459242558623313E-4,9.3474977609977312E-5]
["Freeport-McMoRan Inc","FCX",54957.62,2.0799999999999999E-2,0.27500000000000002,0.29866000000000004,1.6704602432255744E-3,4.9889965624175009E-4]
["FactSet Research Systems Inc","FDS",15359.27,9.1999999999999998E-3,0.1,0.10966000000000001,4.668515467002987E-4,5.1194940611154759E-5]
["FedEx Corp","FDX",42904.959999999999,2.7099999999999999E-2,0.11,0.13859050000000001,1.3041145143691364E-3,1.8073788260367579E-4]
["FirstEnergy Corp","FE",23853.54,3.7400000000000003E-2,0.03,6.7960999999999994E-2,7.2503849748571658E-4,4.9274341327626783E-5]
["F5 Inc","FFIV",8506.7000000000007,0,0.115,0.115,2.5856476592412471E-4,2.9734948081274343E-5]
["Fidelity National Information Services Inc","FIS",39958.36,2.81E-2,0.52,0.55540600000000007,1.2145513536520516E-3,6.7456910912647139E-4]
["Fiserv Inc","FISV",64325.04,0,0.11,0.11,1.9551869597681779E-3,2.1507056557449957E-4]
["Fifth Third Bancorp","FITB",21956.11,4.2199999999999994E-2,9.5000000000000001E-2,0.13920450000000001,6.6736530531867036E-4,9.290025364423285E-5]
["FleetCor Technologies Inc","FLT",13407.25,0,0.115,0.115,4.0751906825634156E-4,4.6864692849479284E-5]
["FMC Corp","FMC",15757.09,1.8600000000000002E-2,0.11,0.12962299999999999,4.7894345486444403E-4,6.2082087449893822E-5]
["Fox Corp","FOXA",16510.740000000002,1.6500000000000001E-2,0.12,0.13749,5.018509672768621E-4,6.8999489490895768E-5]
["First Republic Bank/CA","FRC",22210.03,9.5999999999999992E-3,0.115,0.12515200000000001,6.7508331175635515E-4,8.4488026632931369E-5]
["Federal Realty Investment Trust","FRT",7998.64,4.2500000000000003E-2,"N/A","N/A","N/A","N/A"]
["First Solar Inc","FSLR",17276.57,0,0.20499999999999999,{"$f":"IFERROR(D196*(1+0.5*E196)+E196,\"N/A\")","v":0.20499999999999999},{"$f":"IF(F196=\"N/A\",\"N/A\",C196/$C$504)","v":5.2512869597161707E-4},1.0765138267418149E-4]
["Fortinet Inc","FTNT",39012.800000000003,0,0.23,0.23,1.1858106551359156E-3,{"$f":"IF(ISNUMBER(G197),F197*G197,\"N/A\")","v":2.7273645068126058E-4}]
["Fortive Corp","FTV",23021.77,4.3E-3,0.17,0.1746655,6.9975649443486149E-4,1.2222331797871229E-4]
["General Dynamics Corp","GD",68629.02,2.0199999999999999E-2,0.09,0.111109,2.0860082631222535E-3,2.3177429210725046E-4]
["General Electric Co","GE",90669.59,3.9000000000000003E-3,0.21,0.21430949999999999,2.7559407660768991E-3,5.9062428760755712E-4]
["Gen Digital Inc","GEN",14218.11,2.3300000000000001E-2,0.105,0.12952325000000001,4.3216550296042611E-4,5.5975480481319017E-5]
["Gilead Sciences Inc","GILD",106928.6,3.4200000000000001E-2,0.12,0.156252,3.250140292897876E-3,5.0784092104587896E-4]
["General Mills Inc","GIS",50379.47,2.53E-2,0.04,6.5806000000000003E-2,1.5313054260678598E-3,1.0076908486782159E-4]
["Globe Life Inc","GL",11686.69,7.3000000000000001E-3,8.5000000000000006E-2,9.2610250000000005E-2,3.5522191499380595E-4,3.2897190353055116E-5]
["Corning Inc","GLW",26360.69,3.3700000000000001E-2,0.17499999999999999,0.21164875,8.0124438847595594E-4,1.6958237326545047E-4]
["General Motors Co","GM",51003.02,0.01,0.1,0.1105,1.5502584936254303E-3,1.7130356354561006E-4]
["Generac Holdings Inc","GNRC",5832.99,0,0.23499999999999999,0.23499999999999999,1.7729621286606559E-4,4.1664610023525413E-5]
["Alphabet Inc","GOOG",1168106,0,0.185,0.185,3.550507887483579E-2,6.5684395918446208E-3]
["Genuine Parts Co","GPC",25085.599999999999,2.0099999999999996E-2,0.09,0.11100449999999999,7.6248748540165068E-4,8.4639542073267526E-5]
["Global Payments Inc","GPN",25892.799999999999,1.1000000000000001E-2,0.17,0.18193500000000001,7.8702267284848121E-4,1.4318696998468844E-4]
["Garmin Ltd","GRMN",17692.09,3.1699999999999999E-2,5.5E-2,8.7571750000000004E-2,5.3775860316674468E-4,4.7092461956867374E-5]
["Goldman Sachs Group Inc/The","GS",118740.3,2.86E-2,0.05,7.9314999999999997E-2,3.6091619400308397E-3,2.8626067927354604E-4]
["WW Grainger Inc","GWW",28729.040000000001,1.23E-2,0.11,0.1229765,8.7323139440967888E-4,1.0738694057462188E-4]
["Halliburton Co","HAL",35076.04,1.4800000000000001E-2,0.30499999999999999,0.32205699999999998,1.0661511599263211E-3,3.4336144411239116E-4]
["Hasbro Inc","HAS",7968.83,4.8499999999999995E-2,7.4999999999999997E-2,0.12531874999999998,2.4221597842161385E-4,3.0354203645823614E-5]
["Huntington Bancshares Inc/OH","HBAN",20198.28,4.4299999999999999E-2,0.125,0.17206874999999999,6.1393531454852397E-4,1.0563908215522133E-4]
["HCA Healthcare Inc","HCA",68960.28,9.1999999999999998E-3,0.115,0.12472900000000001,2.0960770517665013E-3,2.6144159458978394E-4]
["Home Depot Inc/The","HD",325747.20000000001,2.63E-2,0.09,0.11748349999999999,9.901224742666255E-3,1.1632305370550308E-3]
["Hess Corp","HES",43252.53,1.0700000000000001E-2,"N/A","N/A","N/A","N/A"]
["Hartford Financial Services Group Inc/The","HIG",24289.759999999998,2.2400000000000003E-2,8.5000000000000006E-2,0.108352,7.3829758998826414E-4,7.9996020470408393E-5]
["Huntington Ingalls Industries Inc","HII",9193.36,2.1499999999999998E-2,0.1,0.122575,2.7943608878368948E-4,3.425187858266074E-5]
["Hilton Worldwide Holdings Inc","HLT",34553.72,4.6999999999999993E-3,0.42,0.42568699999999998,1.0502750212900121E-3,4.4708842298788137E-4]
["Hologic Inc","HOLX",18638.7,0,0.09,0.09,5.6653121687963404E-4,5.0987809519167064E-5]
["Honeywell International Inc","HON",144611.70000000001,1.9199999999999998E-2,0.115,0.13530400000000001,4.3955341507740655E-3,5.9473335273633424E-4]
["Hewlett Packard Enterprise Co","HPE",20214.77,3.04E-2,0.08,0.11161599999999999,6.1443653511467642E-4,6.8580948303359718E-5]
["HP Inc","HPQ",26156.2,3.9300000000000002E-2,0.105,0.14636325,7.9502882791970917E-4,1.1636300309801937E-4]
["Hormel Foods Corp","HRL",24800.95,2.4199999999999999E-2,8.5000000000000006E-2,0.11022850000000001,7.5383542753898935E-4,8.3094148424481487E-5]
["Henry Schein Inc","HSIC",10957.33,0,7.0000000000000007E-2,7.0000000000000007E-2,3.3305270746627824E-4,2.3313689522639478E-5]
["Host Hotels & Resorts Inc","HST",11339.91,3.0200000000000001E-2,0.59499999999999997,0.63418449999999993,3.4468138934612018E-4,2.1859159456177454E-4]
["Hershey Co/The","HSY",48186.879999999997,1.7899999999999999E-2,0.09,0.1087055,1.4646607201163654E-3,1.5921667591060955E-4]
["Humana Inc","HUM",64326.720000000001,6.1999999999999998E-3,0.11,0.11654100000000001,1.9552380240829828E-3,2.278653945646549E-4]
["Howmet Aerospace Inc","HWM",16155.46,4.0999999999999995E-3,0.16,0.16442799999999999,4.9105208051260295E-4,8.0742711494526267E-5]
["International Business Machines Corp","IBM",128512.5,4.6399999999999997E-2,1.4999999999999999E-2,6.1747999999999997E-2,3.9061921168989239E-3,2.4119955083427475E-4]
["Intercontinental Exchange Inc","ICE",57325.45,1.4800000000000001E-2,6.5000000000000002E-2,8.0281000000000005E-2,1.7424314435380479E-3,1.3988413871867804E-4]
["IDEXX Laboratories Inc","IDXX",34696.89,0,0.12,0.12,1.0546267343558727E-3,1.2655520812270471E-4]
["IDEX Corp","IEX",17522.5,1.03E-2,0.105,0.11584074999999999,5.3260384295972295E-4,6.1697228621336518E-5]
["International Flavors & Fragrances Inc","IFF",26525,3.1099999999999999E-2,7.0000000000000007E-2,0.1021885,8.0623866083644744E-4,8.2388319392885306E-5]
["Illumina Inc","ILMN",31001.22,0,6.5000000000000002E-2,6.5000000000000002E-2,9.4229527227506469E-4,6.1249192697879201E-5]
["Incyte Corp","INCY",17912.080000000002,0,0.255,0.255,5.444452928179195E-4,1.3883354966856947E-4]
["Intel Corp","INTC",110727.4,5.4400000000000004E-2,-5.0000000000000001E-3,4.9264000000000009E-2,3.3656064352083561E-3,1.6580323542410448E-4]
["Intuit Inc","INTU",110496.2,7.9000000000000008E-3,0.17,0.17857150000000002,3.3585790128375591E-3,5.9974649219092231E-4]
["Invitation Homes Inc","INVH","N/A",0,"N/A","N/A","N/A","N/A"]
["International Paper Co","IP",12325.1,5.3399999999999996E-2,0.11,0.16633699999999998,3.7462665857399804E-4,6.2314274507223105E-5]
["Interpublic Group of Cos Inc/The","IPG",13048.14,3.7100000000000001E-2,0.1,0.138955,3.9660376701249701E-4,5.5110076445221517E-5]
["IQVIA Holdings Inc","IQV",38005.39,0,0.14499999999999999,0.14499999999999999,1.1551899995538891E-3,1.675025499353139E-4]
["Ingersoll Rand Inc","IR",21347.49,1.5E-3,"N/A","N/A","N/A","N/A"]
["Iron Mountain Inc","IRM",14740.79,4.8899999999999999E-2,0.1,0.15134500000000001,4.4805258394990752E-4,6.7810518317898763E-5]
["Intuitive Surgical Inc","ISRG",94034.32,0,0.125,0.125,2.8582131660496125E-3,3.5727664575620156E-4]
["Gartner Inc","IT",27063.13,0,0.18,0.18,8.225953511495829E-4,1.4806716320692491E-4]
["Illinois Tool Works Inc","ITW",68290.52,2.3599999999999999E-2,0.11,0.13489799999999999,2.0757194115975357E-3,2.8001039718568438E-4]
["Invesco Ltd","IVZ",8436.5400000000009,4.3099999999999999E-2,0.1,0.14525500000000002,2.5643222287250226E-4,3.7248062533345323E-5]
["Jacobs Solutions Inc","J",15475.21,7.6E-3,0.12,0.128056,4.7037559233035998E-4,6.0234416851456578E-5]
["JB Hunt Transport Services Inc","JBHT",18426.48,9.3999999999999986E-3,0.11,0.119917,5.6008069968443281E-4,6.7163197264058123E-5]
["Johnson Controls International plc","JCI",44503.6,2.1700000000000001E-2,0.13,0.15311050000000001,1.3527058573572449E-3,2.0711347017289647E-4]
["Jack Henry & Associates Inc","JKHY",12999.13,1.1000000000000001E-2,0.08,9.1440000000000007E-2,3.9511408720976015E-4,3.612923213446047E-5]
["Johnson & Johnson","JNJ",464967.6,2.5399999999999999E-2,0.06,8.6162000000000002E-2,1.4132888036054173E-2,1.2177178989624998E-3]
["Juniper Networks Inc","JNPR",10302.879999999999,2.6499999999999999E-2,0.105,0.13289124999999999,3.1316042126139929E-4,4.1616279831953924E-5]
["JPMorgan Chase & Co","JPM",387652.4,3.1400000000000004E-2,0.05,8.2185000000000008E-2,1.1782859636042786E-2,9.6837431918817647E-4]
["Kellogg Co","K",24507.39,3.3099999999999997E-2,3.5000000000000003E-2,6.8679249999999997E-2,7.4491254643530794E-4,5.1160035004767122E-5]
["Keurig Dr Pepper Inc","KDP",51735.65,2.1899999999999999E-2,0.115,{"$f":"IFERROR(D260*(1+0.5*E260)+E260,\"N/A\")","v":0.13815925000000001},{"$f":"IF(F260=\"N/A\",\"N/A\",C260/$C$504)","v":1.5725270941942752E-3},2.1725916393856043E-4]
["KeyCorp","KEY",15822.63,4.8399999999999999E-2,7.4999999999999997E-2,0.12521499999999999,4.8093557105035239E-4,{"$f":"IF(ISNUMBER(G261),F261*G261,\"N/A\")","v":6.0220347529069869E-5}]
["Keysight Technologies Inc","KEYS",31119.54,0,0.115,0.115,9.458916590177666E-4,1.0877754078704316E-4]
["Kraft Heinz Co/The","KHC",49300.86,3.9800000000000002E-2,3.5000000000000003E-2,7.5496500000000008E-2,1.4985206161917126E-3,1.1313306170031764E-4]
["Kimco Realty Corp","KIM",13011.5,4.8300000000000003E-2,8.5000000000000006E-2,0.13535275000000002,3.9549007862293821E-4,5.3530669739330906E-5]
["KLA Corp","KLAC",56230.87,1.3100000000000001E-2,0.2,0.21441000000000002,1.7091612187169979E-3,3.6646125690511155E-4]
["Kimberly-Clark Corp","KMB",46227.83,3.39E-2,5.5E-2,8.9832250000000002E-2,1.4051145618312895E-3,1.2622460259706885E-4]
["Kinder Morgan Inc","KMI",40225.14,6.2100000000000002E-2,0.19,0.25799949999999999,1.2226602452613993E-3,3.1544573194731837E-4]
["CarMax Inc","KMX",9383.07,0,0.04,0.04,2.8520240495135324E-4,1.1408096198054131E-5]
["Coca-Cola Co/The","KO",275871.2,2.8500000000000001E-2,7.4999999999999997E-2,0.10456875,8.3852225014644215E-3,8.7683223545000771E-4]
["Kroger Co/The","KR",31833.360000000001,2.3399999999999997E-2,6.5000000000000002E-2,8.9160500000000004E-2,9.6758852163334711E-4,8.6270676383090052E-5]
["Loews Corp","L",13674.51,4.4000000000000003E-3,0.185,0.189807,4.1564254966991926E-4,7.889186542519837E-5]
["Leidos Holdings Inc","LDOS",14498.71,1.38E-2,8.5000000000000006E-2,9.9386500000000003E-2,4.406944593498966E-4,4.3799079884178501E-5]
["Lennar Corp","LEN",26371,1.7500000000000002E-2,8.5000000000000006E-2,0.10324375000000001,8.0155776531264675E-4,8.2755829532497587E-5]
["Laboratory Corp of America Holdings","LH",20780.93,1.24E-2,1.4999999999999999E-2,2.7493E-2,6.3164520920399453E-4,1.7365821736645421E-5]
["L3Harris Technologies Inc","LHX",39551.599999999999,2.1600000000000001E-2,0.17499999999999999,0.19849,1.2021877103841219E-3,2.3862223863414437E-4]
["Linde PLC","LIN",162487.9,1.4199999999999999E-2,0.12,0.13505200000000001,4.9388888557257904E-3,6.6700681774347942E-4]
["LKQ Corp","LKQ",14682.64,2.0199999999999999E-2,0.11,0.13131100000000001,4.4628508995829053E-4,5.8602141447513091E-5]
["Eli Lilly & Co","LLY",349840.3,1.23E-2,0.115,0.12800725000000002,1.0633544768279775E-2,1.3611708235393813E-3]
["Lockheed Martin Corp","LMT",127800.4,2.46E-2,0.08,0.10558400000000001,3.8845475344151674E-3,4.1014606687369106E-4]
["Lincoln National Corp","LNC",5125.49,5.9400000000000001E-2,0.115,0.17781550000000002,1.5579144933951377E-4,2.7702134460030312E-5]
["Alliant Energy Corp","LNT",13826.29,3.2000000000000001E-2,0.06,9.2960000000000001E-2,4.2025596734915609E-4,3.9066994724777552E-5]
["Lowe's Cos Inc","LOW",123684.7,2.1700000000000001E-2,0.125,0.14805625,3.7594490817703203E-3,5.5660993311285696E-4]
["Lam Research Corp","LRCX",61077.82,1.5600000000000001E-2,0.14499999999999999,0.16173099999999999,1.8564863262435281E-3,3.00251390029692E-4]
["Lumen Technologies Inc","LUMN",5484.22,0,4.4999999999999998E-2,4.4999999999999998E-2,1.6669520032167623E-4,7.5012840144754297E-6]
["Southwest Airlines Co","LUV",21731.32,1.9699999999999999E-2,"N/A","N/A","N/A","N/A"]
["Las Vegas Sands Corp","LVS",35823.96,0,"N/A","N/A","N/A","N/A"]
["Lamb Weston Holdings Inc","LW",12750.62,1.26E-2,0.115,0.12832450000000001,3.8756052002391798E-4,4.9733509951809268E-5]
["LyondellBasell Industries NV","LYB",26798.77,5.7800000000000004E-2,3.5000000000000003E-2,9.381150000000002E-2,8.1456001646989487E-4,7.641509698506556E-5]
["Live Nation Entertainment Inc","LYV",16318.6,0,"N/A","N/A","N/A","N/A"]
["Mastercard Inc","MA",332899.5,6.6E-3,0.185,0.19221050000000001,1.0118621944321317E-2,1.9449053832289725E-3]
["Mid-America Apartment Communities Inc","MAA",17987.96,3.5900000000000001E-2,-0.14499999999999999,-0.11170274999999999,5.46751697703283E-4,-6.1073668200625395E-5]
["Marriott International Inc/MD","MAR",47495.88,1.0800000000000001E-2,0.26500000000000001,0.27723100000000001,1.4436574811102208E-3,4.0022660714566762E-4]
["Masco Corp","MAS",10616.14,2.4399999999999998E-2,0.08,0.105376,3.2268209224702141E-4,3.4002948152622127E-5]
["McDonald's Corp","MCD",196400.4,2.2700000000000001E-2,0.105,0.12889175,5.9696737222900134E-3,7.6944169299497385E-4]
["Microchip Technology Inc","MCHP",40128.660000000003,1.8000000000000002E-2,0.09,0.10880999999999999,1.2197276946111636E-3,1.327185704506407E-4]
["McKesson Corp","MCK",54025.32,5.6999999999999993E-3,0.1,0.10598500000000001,1.6421225880512928E-3,1.7404036249461628E-4]
["Moody's Corp","MCO",51728.61,9.8999999999999991E-3,0.04,5.0098000000000004E-2,1.5723131103989015E-3,7.8769742204764178E-5]
["Mondelez International Inc","MDLZ",91464.91,2.3E-2,0.08,0.10392,2.7801148558690364E-3,2.8890953582191029E-4]
["Medtronic PLC","MDT",102634.2,3.78E-2,7.4999999999999997E-2,0.1142175,3.119610177719891E-3,3.5631407547372166E-4]
["MetLife Inc","MET",57349.91,2.8300000000000002E-2,0.05,7.9007500000000008E-2,1.74317491564527E-3,1.3772389214784369E-4]
["Meta Platforms Inc","META",319160.40000000002,0,0.11,0.11,9.701016154119696E-3,1.0671117769531667E-3]
["MGM Resorts International","MGM",13439.47,2.9999999999999997E-4,"N/A","N/A","N/A","N/A"]
["Mohawk Industries Inc","MHK",6178.05,0,0.05,0.05,1.8778445838192701E-4,9.3892229190963505E-6]
["McCormick & Co Inc/MD","MKC",22596.44,1.8500000000000003E-2,0.05,6.896250000000001E-2,6.868284081157826E-4,4.7365404094684666E-5]
["MarketAxess Holdings Inc","MKTX",10462.33,1.01E-2,0.1,0.11060500000000001,3.1800697185406182E-4,3.5173161121918511E-5]
["Martin Marietta Materials Inc","MLM",21246.27,7.7000000000000002E-3,4.4999999999999998E-2,5.2873249999999997E-2,6.4578941649649725E-4,3.4144985265773424E-5]
["Marsh & McLennan Cos Inc","MMC",83214.97,1.44E-2,0.11,0.125192,2.5293544193909574E-3,3.1665493847239271E-4]
["3M Co","MMM",68241.66,4.8300000000000003E-2,0.06,0.109749,2.0742342911086206E-3,2.2764513921488E-4]
["Monster Beverage Corp","MNST",53418.23,0,0.105,0.105,1.62366982919711E-3,1.7048533206569653E-4]
["Altria Group Inc","MO",81780.02,8.2500000000000004E-2,0.06,0.14497500000000002,2.4857385035995435E-3,3.6036993955934388E-4]
["Molina Healthcare Inc","MOH",19358.66,0,0.11,0.11,5.8841470740765697E-4,6.4725617814842269E-5]
["Mosaic Co/The","MOS",15609.04,1.7500000000000002E-2,0.375,0.39578124999999997,4.7444341212224476E-4,1.8777580670400717E-4]
["Marathon Petroleum Corp","MPC",53723.95,2.6200000000000001E-2,"N/A","N/A","N/A","N/A"]
["Monolithic Power Systems Inc","MPWR",17227.349999999999,8.199999999999999E-3,0.23499999999999999,0.24416349999999998,5.236326331295296E-4,1.2785197641912189E-4]
["Merck & Co Inc","MRK",281486.8,2.63E-2,0.08,0.107352,8.5559110527855566E-3,9.184941633386351E-4]
["Moderna Inc","MRNA",81285.48,0,-2.5000000000000001E-2,-2.5000000000000001E-2,2.4707067498830472E-3,-6.1767668747076182E-5]
["Marathon Oil Corp","MRO",17836.82,1.3000000000000001E-2,0.59,0.60683500000000001,5.4215773309635297E-4,3.2900028796352534E-4]
["Morgan Stanley","MS",147162.20000000001,3.5699999999999996E-2,8.5000000000000006E-2,0.12221725,4.4730576834588294E-3,5.4668480916370856E-4]
["MSCI Inc","MSCI",37845.949999999997,1.06E-2,0.14499999999999999,0.15636849999999999,1.1503437529154815E-3,1.7987752712776448E-4]
["Microsoft Corp","MSFT",1822715,1.1200000000000002E-2,0.15,0.16203999999999999,5.5402197952365895E-2,8.9773721562013686E-3]
["Motorola Solutions Inc","MSI",43131.25,1.37E-2,0.105,0.11941924999999999,1.3109926952008303E-3,1.5655776441636174E-4]
["M&T Bank Corp","MTB",24297.4,3.5699999999999996E-2,0.09,0.12730649999999999,7.385298110389255E-4,9.4019645389026966E-5]
["Match Group Inc","MTCH",11369.37,0,0.21,0.21,3.4557683858073821E-4,7.2571136101955017E-5]
["Mettler-Toledo International Inc","MTD",32192.98,0,0.13500000000000001,{"$f":"IFERROR(D324*(1+0.5*E324)+E324,\"N/A\")","v":0.13500000000000001},{"$f":"IF(F324=\"N/A\",\"N/A\",C324/$C$504)","v":9.7851932454418597E-4},1.3210010881346511E-4]
["Micron Technology Inc","MU",55652.13,9.0000000000000011E-3,0.13,0.13958500000000001,1.691570170175151E-3,{"$f":"IF(ISNUMBER(G325),F325*G325,\"N/A\")","v":2.3611782220389849E-4}]
["Norwegian Cruise Line Holdings Ltd","NCLH",5794.15,0,"N/A","N/A","N/A","N/A"]
["Nasdaq Inc","NDAQ",30215.8,1.3000000000000001E-2,0.08,9.3520000000000006E-2,9.1842209719517163E-4,8.5890834529692454E-5]
["Nordson Corp","NDSN",13603.84,1.11E-2,0.12,0.13176599999999999,4.1349450495130243E-4,5.4484516939413315E-5]
["NextEra Energy Inc","NEE",168199.5,2.1600000000000001E-2,0.105,0.12773399999999999,5.112495367892933E-3,6.5303948332243579E-4]
["Newmont Corp","NEM",37524.76,4.6500000000000007E-2,9.5000000000000001E-2,0.14370875,1.1405810462058092E-3,1.6391147642392907E-4]
["Netflix Inc","NFLX",132598.20000000001,0,0.14499999999999999,0.14499999999999999,4.030378706779394E-3,5.8440491248301207E-4]
["NiSource Inc","NI",11186.68,3.5200000000000002E-2,0.08,0.116608,3.4002389829993856E-4,3.9649506732959236E-5]
["NIKE Inc","NKE",181079.9,1.18E-2,0.23499999999999999,0.24818649999999998,5.5040006062355446E-3,1.3660186464594778E-3]
["Northrop Grumman Corp","NOC",83024.31,1.2800000000000001E-2,6.5000000000000002E-2,7.8216000000000008E-2,2.5235592275690884E-3,1.9738270854354384E-4]
["ServiceNow Inc","NOW",79308.86,0,0.45500000000000002,0.45500000000000002,2.4106265439723011E-3,1.096835077507397E-3]
["NRG Energy Inc","NRG",7525.49,4.3200000000000002E-2,-0.105,-6.4067999999999986E-2,2.2874047048965416E-4,-1.465494446333116E-5]
["Norfolk Southern Corp","NSC",57114.51,2.0099999999999996E-2,0.105,0.12615525,1.7360198324874604E-3,2.1900801597241369E-4]
["NetApp Inc","NTAP",13030.85,3.3300000000000003E-2,8.5000000000000006E-2,0.11971525000000001,3.9607823010596121E-4,4.7416604336692676E-5]
["Northern Trust Corp","NTRS",18538.599999999999,3.3700000000000001E-2,0.08,0.11504800000000001,5.6348863478916352E-4,6.4828240455223695E-5]
["Nucor Corp","NUE",35262.11,1.4999999999999999E-2,2.5000000000000001E-2,4.0187500000000001E-2,1.0718068367452404E-3,4.3073237251699351E-5]
["NVIDIA Corp","NVDA",407244.7,1E-3,0.22,0.22111,1.2378375930659408E-2,2.7369827020281017E-3]
["NVR Inc","NVR",15112.33,0,5.5E-2,5.5E-2,4.593457003324588E-4,2.5264013518285233E-5]
["Newell Brands Inc","NWL",5331.3,7.1399999999999991E-2,"N/A","N/A","N/A","N/A"]
["News Corp","NWSA",10260.530000000001,1.1299999999999999E-2,"N/A","N/A","N/A","N/A"]
["NXP Semiconductors NV","NXPI",43300.78,2.07E-2,0.12,0.14194199999999998,1.3161456316823233E-3,1.8681634325225233E-4]
["Realty Income Corp","O",37982.67,4.8600000000000004E-2,0.06,0.110058,1.1544994154870012E-3,1.2706189666966837E-4]
["Old Dominion Freight Line Inc","ODFL",31878.48,4.5000000000000005E-3,0.105,0.10973624999999999,9.6895996323096974E-4,1.0633003276510449E-4]
["Organon & Co","OGN",7068.78,4.0300000000000002E-2,"N/A","N/A","N/A","N/A"]
["ONEOK Inc","OKE",29056.09,6.2300000000000001E-2,0.115,0.18088225000000002,8.831722183126595E-4,1.5975017798588507E-4]
["Omnicom Group Inc","OMC",16062.46,3.6799999999999999E-2,6.5000000000000002E-2,0.102996,4.8822530594303497E-4,5.0285253610908835E-5]
["ON Semiconductor Corp","ON",28123.75,0,0.185,0.185,8.5483334732135868E-4,1.5814416925445137E-4]
["Oracle Corp","ORCL",219642.5,1.5700000000000002E-2,0.1,0.11648500000000001,6.6761272408207128E-3,7.776686816470008E-4]
["O'Reilly Automotive Inc","ORLY",52350.5,0,0.13,0.13,1.5912157215501768E-3,2.0685804380152299E-4]
["Otis Worldwide Corp","OTIS",32923.9,1.47E-2,"N/A","N/A","N/A","N/A"]
["Occidental Petroleum Corp","OXY",57871.81,1.15E-2,"N/A","N/A","N/A","N/A"]
["Paramount Global","PARA",10955.12,5.6900000000000006E-2,7.4999999999999997E-2,0.13403375000000001,3.3298553357596916E-4,4.4631299760938057E-5]
["Paycom Software Inc","PAYC",17959.599999999999,0,0.19500000000000001,0.19500000000000001,5.4588968343669214E-4,1.0644848827015497E-4]
["Paychex Inc","PAYX",41363.11,2.9399999999999999E-2,0.105,0.13594349999999999,1.2572493275939932E-3,1.70914873965774E-4]
["PACCAR Inc","PCAR",35139.69,2.9500000000000002E-2,0.115,0.14619625,1.0680858287580738E-3,1.5615014284257254E-4]
["PG&E Corp","PCG","N/A",0,"N/A","N/A","N/A","N/A"]
["Healthpeak Properties Inc","PEAK",13493.6,4.7899999999999998E-2,0.17,0.22197150000000002,4.1014371324647265E-4,9.1040215244889413E-5]
["Public Service Enterprise Group Inc","PEG",30068.5,3.7200000000000004E-2,0.04,7.7944000000000013E-2,9.1394485102208177E-4,7.123651746806515E-5]
["PepsiCo Inc","PEP",251667.5,2.52E-2,0.06,8.5956000000000005E-2,7.6495407417928986E-3,6.5752392400155043E-4]
["Pfizer Inc","PFE",289915.90000000002,3.1800000000000002E-2,6.5000000000000002E-2,9.7833500000000004E-2,8.8121171336924941E-3,8.6212026159910465E-4]
["Principal Financial Group Inc","PFG",21115.279999999999,2.9700000000000001E-2,6.5000000000000002E-2,9.5665250000000007E-2,6.4180791971297341E-4,6.1398715091321536E-5]
["Procter & Gamble Co/The","PG",359814.8,2.4E-2,6.5000000000000002E-2,8.9779999999999999E-2,1.0936723939722306E-2,9.8189907530826857E-4]
["Progressive Corp/The","PGR",75548.11,3.0999999999999999E-3,6.5000000000000002E-2,6.8200750000000004E-2,2.2963169476013052E-3,1.5661053806411971E-4]
["Parker-Hannifin Corp","PH",37525.370000000003,1.8200000000000001E-2,0.14000000000000001,0.159474,1.1405995874153516E-3,1.8189597860347577E-4]
["PulteGroup Inc","PHM",10443.9,1.3999999999999999E-2,7.0000000000000007E-2,8.449000000000001E-2,3.1744678416247967E-4,2.6821078793887911E-5]
["Packaging Corp of America","PKG",11905.46,3.8900000000000004E-2,0.11,0.15103949999999999,3.6187152222589598E-4,5.4656893781238216E-5]
["PerkinElmer Inc","PKI",17942.169999999998,2E-3,0.04,4.2040000000000001E-2,5.4535989117058929E-4,2.2926929824811575E-5]
["Prologis Inc","PLD",84295.89,2.9500000000000002E-2,0.06,9.0384999999999993E-2,2.5622094426999615E-3,2.31585300478436E-4]
["Philip Morris International Inc","PM",155825.4,5.0499999999999996E-2,0.05,0.10176249999999999,4.7363793334704524E-3,4.8198580192228686E-4]
["PNC Financial Services Group Inc/The","PNC",62175.6,4.0899999999999999E-2,0.12,0.163354,1.889853816426112E-3,3.0871518032847111E-4]
["Pentair PLC","PNR",7328.39,1.9799999999999998E-2,0.12,0.140988,2.227495321276989E-4,3.1405011035620011E-5]
["Pinnacle West Capital Corp","PNW",8757.5,4.5199999999999997E-2,5.0000000000000001E-3,5.031299999999999E-2,2.6618793863431435E-4,1.3392713756508255E-5]
["Pool Corp","POOL",12172.35,1.2800000000000001E-2,0.14000000000000001,0.15369600000000003,3.6998375733204641E-4,5.6865023566906217E-5]
["PPG Industries Inc","PPG",29883.68,1.95E-2,0.04,5.9889999999999999E-2,9.0832716848501143E-4,5.4399714120567332E-5]
["PPL Corp","PPL",21647.54,3.0600000000000002E-2,0.03,6.1059000000000002E-2,6.5798618887854589E-4,4.0175978706735136E-5]
["Prudential Financial Inc","PRU",37043.68,4.9299999999999997E-2,0.05,0.1005325,1.1259584149162635E-3,1.1319541434756925E-4]
["Public Storage","PSA",49523.67,2.8199999999999999E-2,0.08,0.10932800000000001,1.5052930209427386E-3,1.6457067539362775E-4]
["Phillips 66","PSX",48846.52,3.85E-2,0.86499999999999999,0.92015124999999998,1.4847107585794813E-3,1.366158460395358E-3]
["PTC Inc","PTC",14518.85,0,0.34499999999999997,0.34499999999999997,4.4130662321904823E-4,1.5225078501057162E-4]
["Quanta Services Inc","PWR",20688.18,2.2000000000000001E-3,0.16500000000000001,0.16738150000000002,6.2882603349079648E-4,1.0525384472473976E-4]
["Pioneer Natural Resources Co","PXD",53623.73,9.2699999999999991E-2,0.21,0.31243349999999998,1.6299160891330908E-3,5.0924038843416352E-4]
["PayPal Holdings Inc","PYPL",79383.88,0,0.12,0.12,2.412906808791753E-3,2.8954881705501033E-4]
["QUALCOMM Inc","QCOM",128570,2.6200000000000001E-2,0.18,0.20855799999999999,3.9079398538639787E-3,8.1503212004216364E-4]
["Qorvo Inc","QRVO",9509.02,0,0.15,{"$f":"IFERROR(D388*(1+0.5*E388)+E388,\"N/A\")","v":0.15},{"$f":"IF(F388=\"N/A\",\"N/A\",C388/$C$504)","v":2.8903070879046167E-4},4.335460631856925E-5]
["Royal Caribbean Cruises Ltd","RCL",13220.88,0,"N/A","N/A","N/A",{"$f":"IF(ISNUMBER(G389),F389*G389,\"N/A\")","v":"N/A"}]
["Everest Re Group Ltd","RE",13107.49,1.9900000000000001E-2,9.5000000000000001E-2,0.11584525000000001,3.9840773551468901E-4,4.6153643722633029E-5]
["Regency Centers Corp","REG",10675.77,4.1599999999999998E-2,0.125,0.16919999999999999,3.2449457146834762E-4,5.4904481492444414E-5]
["Regeneron Pharmaceuticals Inc","REGN",80097.47,0,0.05,0.05,2.4345966804594733E-3,1.2172983402297368E-4]
["Regions Financial Corp","RF",19660.45,3.95E-2,0.115,0.15677125,5.9758774286303238E-4,9.3684577433316162E-5]
["Robert Half International Inc","RHI",7937.71,2.6200000000000001E-2,0.105,0.13257549999999999,2.4127007278070036E-4,3.1986500533937738E-5]
["Raymond James Financial Inc","RJF",23000.12,1.5700000000000002E-2,0.15,0.16687749999999998,6.9909843347323625E-4,1.1666379883192997E-4]
["Ralph Lauren Corp","RL",6850.78,2.8999999999999998E-2,0.12,0.15073999999999999,2.0823237296456614E-4,3.1388947900678697E-5]
["ResMed Inc","RMD",30776.9,8.3999999999999995E-3,0.12,0.12890399999999999,9.3547697043156494E-4,1.2058672339651043E-4]
["Rockwell Automation Inc","ROK",29878.27,1.8200000000000001E-2,0.105,0.1241555,9.0816272923316876E-4,1.1275339772930869E-4]
["Rollins Inc","ROL",18413.53,1.3899999999999999E-2,0.105,0.11962974999999999,5.5968707892447688E-4,6.6955225329965433E-5]
["Roper Technologies Inc","ROP",45691.45,6.3E-3,3.5000000000000003E-2,4.1410250000000003E-2,1.3888110635127424E-3,5.7511013342828543E-5]
["Ross Stores Inc","ROST",39697.75,1.15E-2,0.125,0.13721875,1.2066300018179106E-3,1.6557226056195142E-4]
["Republic Services Inc","RSG",41547.68,1.5100000000000001E-2,0.125,0.14104375,1.2628594112746936E-3,1.7811842708897506E-4]
["Raytheon Technologies Corp","RTX",146653.29999999999,2.2099999999999998E-2,0.08,0.10298399999999999,4.457589451432451E-3,4.5906039206631947E-4]
["SBA Communications Corp","SBAC",30303.34,1.15E-2,0.35499999999999998,0.36854124999999999,9.2108291274162299E-4,3.3945704801543867E-4]
["Signature Bank/New York NY","SBNY",7251.71,1.9400000000000001E-2,0.16500000000000001,0.18600050000000001,2.204188109019519E-4,4.0998009037168504E-5]
["Starbucks Corp","SBUX",113263.3,2.1499999999999998E-2,0.16,0.18321999999999999,3.4426861946811236E-3,6.3076896458947544E-4]
["Charles Schwab Corp/The","SCHW",152432.9,1.11E-2,0.09,0.1015995,4.6332628525321811E-3,4.707371891858433E-4]
["SolarEdge Technologies Inc","SEDG",18062.7,0,0.22,0.22,5.4902345180360033E-4,1.2078515939679207E-4]
["Sealed Air Corp","SEE",7273.2,1.5900000000000001E-2,0.1,0.11669500000000001,2.2107200859550045E-4,2.5797998043051927E-5]
["Sherwin-Williams Co/The","SHW",62767.02,1.0700000000000001E-2,0.115,0.12631525000000002,1.9078302789630353E-3,2.4098805864478557E-4]
["SVB Financial Group","SIVB",12846.25,0,8.5000000000000006E-2,8.5000000000000006E-2,3.9046723456249624E-4,3.3189714937812182E-5]
["J M Smucker Co/The","SJM",16840.669999999998,2.58E-2,0.04,6.6316E-2,5.1187933000522272E-4,3.3945789648626348E-5]
["Schlumberger Ltd","SLB",75593.259999999995,1.3300000000000001E-2,0.23499999999999999,0.24986274999999999,2.297689301061692E-3,5.7410696740885225E-4]
["Snap-on Inc","SNA",12185.02,2.8300000000000002E-2,5.5E-2,8.4078250000000007E-2,3.7036886737286818E-4,3.1139966223192853E-5]
["Synopsys Inc","SNPS",50524.98,0,0.13500000000000001,0.13500000000000001,1.5357282644293418E-3,2.0732331569796116E-4]
["Southern Co/The","SO",77001.84,3.85E-2,6.5000000000000002E-2,0.10475125,2.3405036894832191E-3,2.4517068710297907E-4]
["Simon Property Group Inc","SPG",38296.93,6.6100000000000006E-2,0.03,9.7091499999999997E-2,1.1640514818981025E-3,1.1301950445470962E-4]
["S&P Global Inc","SPGI",109941.2,1.01E-2,6.5000000000000002E-2,7.5428250000000002E-2,3.3417095516965895E-3,2.5205930349275828E-4]
["Sempra Energy","SRE",49216.36,3.0299999999999997E-2,7.0000000000000007E-2,0.10136049999999999,1.4959522027387182E-3,1.5163046324569783E-4]
["STERIS PLC","STE",18124.05,1.04E-2,0.1,0.11092,5.5088821115675075E-4,6.1104520381506796E-5]
["Steel Dynamics Inc","STLD",18507.439999999999,1.32E-2,3.5000000000000003E-2,4.8431000000000002E-2,5.6254151333123088E-4,2.7244448032144844E-5]
["State Street Corp","STT",28962.76,3.2799999999999996E-2,8.5000000000000006E-2,0.11919399999999999,8.8033541325268326E-4,1.0493069924724032E-4]
["Seagate Technology Holdings PLC","STX",10371.24,5.57E-2,0.1,0.15848500000000001,3.1523825254715915E-4,4.9960534454936521E-5]
["Constellation Brands Inc","STZ",44307.23,1.37E-2,0.05,6.4042500000000002E-2,1.3467371076558896E-3,8.6248411217052317E-5]
["Stanley Black & Decker Inc","SWK",10839.34,4.3700000000000003E-2,0.06,0.10501099999999999,3.2946635121398448E-4,3.4597591007331725E-5]
["Skyworks Solutions Inc","SWKS",14718.79,2.7000000000000003E-2,0.09,0.118215,4.4738388458936458E-4,5.2887485916731735E-5]
["Synchrony Financial","SYF",15272.33,2.76E-2,0.06,8.8428000000000007E-2,4.6420896840913481E-4,4.1049070658482977E-5]
["Stryker Corp","SYK",91398.74,1.24E-2,8.5000000000000006E-2,9.7927E-2,2.7781035905650761E-3,2.7205135031326623E-4]
["Sysco Corp","SYY",39091.46,2.5399999999999999E-2,0.215,0.2431305,1.1882015593041113E-3,2.8888803921438825E-4]
["AT&T Inc","T",129340.3,6.1200000000000004E-2,0.01,7.1506E-2,3.9313534501106261E-3,2.8111535980361043E-4]
["Molson Coors Beverage Co","TAP",11663.71,3.1099999999999999E-2,0.495,0.53379725,3.5452342811629326E-4,1.8924363098905004E-4]
["TransDigm Group Inc","TDG",34127.300000000003,0,0.23499999999999999,0.23499999999999999,1.037313803957161E-3,2.4376874392993282E-4]
["Teledyne Technologies Inc","TDY",18731.259999999998,0,0.115,0.115,5.693446174619911E-4,6.5474631008128985E-5]
["Bio-Techne Corp","TECH",13051.7,4.0000000000000001E-3,0.14499999999999999,0.14928999999999998,3.9671197472720309E-4,5.9225130707024139E-5]
["TE Connectivity Ltd","TEL",37006.89,1.9400000000000001E-2,9.5000000000000001E-2,0.11532150000000001,1.1248401672128829E-3,1.2971825534324047E-4]
["Teradyne Inc","TER",13981.43,4.8999999999999998E-3,0.115,0.12018175,4.2497151365800308E-4,5.1073820211567716E-5]
["Truist Financial Corp","TFC",55392.480000000003,5.0799999999999998E-2,5.5E-2,0.107197,1.6836779979494704E-3,1.8048523034618939E-4]
["Teleflex Inc","TFX",11875.46,5.5000000000000005E-3,0.1,0.10577500000000001,3.6095965946151924E-4,3.8180507979542203E-5]
["Target Corp","TGT",65500.4,3.04E-2,0.115,0.147148,1.99091252705944E-3,2.9295879653174248E-4]
["TJX Cos Inc/The","TJX",91159.77,1.4999999999999999E-2,0.17,0.18627500000000002,2.7708399957383058E-3,5.1613822020615298E-4]
["Thermo Fisher Scientific Inc","TMO",211742.7,2.2000000000000001E-3,0.105,0.10731549999999999,6.4360094586199297E-3,6.9068357305652702E-4]
["T-Mobile US Inc","TMUS",176852.2,0,0.16500000000000001,0.16500000000000001,5.3754978659370243E-3,8.8695714787960902E-4]
["Tapestry Inc","TPR",8951.85,3.2300000000000002E-2,0.17,0.20504550000000002,2.7209528957620181E-4,5.5791914698797094E-5]
["Targa Resources Corp","TRGP",16308.68,2.5000000000000001E-2,"N/A","N/A","N/A","N/A"]
["Trimble Inc","TRMB",12283.14,0,0.1,0.1,3.7335126652088973E-4,3.7335126652088977E-5]
["T Rowe Price Group Inc","TROW",25314.16,4.3499999999999997E-2,4.4999999999999998E-2,8.9478749999999996E-2,7.6943466384918238E-4,6.8848051927895024E-5]
["Travelers Cos Inc/The","TRV",44381.11,1.9599999999999999E-2,6.5000000000000002E-2,8.5237000000000007E-2,1.3489827216902946E-3,1.1498324024871565E-4]
["Tractor Supply Co","TSCO",23693.27,1.8700000000000001E-2,0.13,0.14991550000000001,7.2016702264416114E-4,1.0796419928321074E-4]
["Tesla Inc","TSLA",434446.1,0,0.59499999999999997,0.59499999999999997,1.3205174057290003E-2,7.857078564087551E-3]
["Tyson Foods Inc","TSN",21873.599999999999,3.1600000000000003E-2,4.4999999999999998E-2,7.7310999999999991E-2,6.6485737876237946E-4,5.1400788809498313E-5]
["Trane Technologies PLC","TT",39373.279999999999,1.5700000000000002E-2,"N/A","N/A","N/A","N/A"]
["Take-Two Interactive Software Inc","TTWO",16729.900000000001,0,0.08,{"$f":"IFERROR(D452*(1+0.5*E452)+E452,\"N/A\")","v":0.08},{"$f":"IF(F452=\"N/A\",\"N/A\",C452/$C$504)","v":5.0851242872488906E-4},4.0680994297991127E-5]
["Texas Instruments Inc","TXN",153544.29999999999,2.9399999999999999E-2,7.4999999999999997E-2,0.1055025,4.6670443284097919E-3,{"$f":"IF(ISNUMBER(G453),F453*G453,\"N/A\")","v":4.923848442580541E-4}]
["Textron Inc","TXT",14862.57,1.1000000000000001E-3,0.12,0.121166,4.5175413886476752E-4,5.4737241989688421E-5]
["Tyler Technologies Inc","TYL",13719.77,0,0.12,0.12,4.1701824662710899E-4,5.0042189595253078E-5]
["United Airlines Holdings Inc","UAL",12750.15,0,"N/A","N/A","N/A","N/A"]
["UDR Inc","UDR",12175.6,4.3400000000000001E-2,0.105,0.15067849999999999,3.7008254246485389E-4,5.5763482374790483E-5]
["Universal Health Services Inc","UHS",10140.219999999999,5.6000000000000008E-3,0.06,6.5767999999999993E-2,3.0821630135294855E-4,2.0270769707380719E-5]
["Ulta Beauty Inc","ULTA",23079.9,0,0.155,0.155,7.0152338051796882E-4,1.0873612398028517E-4]
["UnitedHealth Group Inc","UNH",493249.9,1.2500000000000001E-2,0.12,0.13325000000000001,1.4992540578085264E-2,1.9977560320298617E-3]
["Union Pacific Corp","UNP",128342.8,2.5000000000000001E-2,9.5000000000000001E-2,0.1211875,3.9010340131950994E-3,4.7275655947408112E-4]
["United Parcel Service Inc","UPS",152792.9,3.44E-2,8.5000000000000006E-2,0.120862,4.6442052057047017E-3,5.6130792957188164E-4]
["United Rentals Inc","URI",24939.1,0,0.18,0.18,7.5803455556894424E-4,1.3644622000240995E-4]
["US Bancorp","USB",63458.69,4.5400000000000003E-2,0.06,0.106762,1.9288538829042511E-3,2.0592829824662366E-4]
["Visa Inc","V",391284.5,8.6999999999999994E-3,0.13500000000000001,0.14428725000000001,1.1893258860925878E-2,1.7160456145811273E-3]
["VF Corp","VFC",9892.9699999999993,8.0100000000000005E-2,9.5000000000000001E-2,0.17890475,3.0070103240321011E-4,5.3796843026838202E-5]
["VICI Properties Inc","VICI",20616.72,4.7599999999999996E-2,8.5000000000000006E-2,0.13462299999999999,6.2665397638605102E-4,8.4362038263019343E-5]
["Valero Energy Corp","VLO",47295.96,3.2000000000000001E-2,0.31,0.34695999999999999,1.4375808276484141E-3,4.9878304396089377E-4]
["Vulcan Materials Co","VMC",23385.08,9.1000000000000004E-3,8.5000000000000006E-2,9.4486750000000008E-2,7.1079945646571876E-4,6.7161130543212256E-5]
["Vornado Realty Trust","VNO",4043.5,0.10060000000000001,-0.20499999999999999,-0.11471149999999998,1.2290390292524694E-4,-1.4098491060409462E-5]
["Verisk Analytics Inc","VRSK",27623.01,6.9999999999999993E-3,9.5000000000000001E-2,0.10233250000000001,8.3961314196689138E-4,8.5919711850326923E-5]
["VeriSign Inc","VRSN",21771.3,0,0.11,0.11,6.617479267358548E-4,7.2792271940944024E-5]
["Vertex Pharmaceuticals Inc","VRTX",74568.490000000005,0,0.13500000000000001,0.13500000000000001,2.2665409808933471E-3,3.0598303242060186E-4]
["Ventas Inc","VTR",17909.990000000002,4.2800000000000005E-2,0.105,0.15004699999999999,5.4438176637866792E-4,8.1682850899819973E-5]
["Viatris Inc","VTRS",13157.29,4.4199999999999996E-2,"N/A","N/A","N/A","N/A"]
["Verizon Communications Inc","VZ",158669.1,6.9099999999999995E-2,2.5000000000000001E-2,9.4963749999999986E-2,4.8228148049057253E-3,4.5799257942936598E-4]
["Westinghouse Air Brake Technologies Corp","WAB",18464.669999999998,5.8999999999999999E-3,9.5000000000000001E-2,0.10118025,5.6124150098348438E-4,5.6786555379884193E-5]
["Waters Corp","WAT",20645.2,0,0.19,0.19,6.2751963810369932E-4,1.1922873123970287E-4]
["Walgreens Boots Alliance Inc","WBA",33360.28,4.9699999999999994E-2,0.05,0.10094249999999999,1.0139999047060855E-3,1.0235568538079402E-4]
["Warner Bros Discovery Inc","WBD",21949.119999999999,0,"N/A","N/A","N/A","N/A"]
["Western Digital Corp","WDC",9978.84,0,6.5000000000000002E-2,6.5000000000000002E-2,3.0331108758911121E-4,1.9715220693292231E-5]
["WEC Energy Group Inc","WEC",29934.78,3.2899999999999999E-2,0.06,9.3886999999999998E-2,9.0988037472699982E-4,8.5425938741993837E-5]
["Welltower Inc","WELL",28609.94,4.0599999999999997E-2,2.5000000000000001E-2,6.61075E-2,8.6961129923510312E-4,5.7487828964184582E-5]
["Wells Fargo & Co","WFC",156068.5,3.04E-2,0.12,0.152224,4.7437684614044526E-3,7.2211541026883134E-4]
["Whirlpool Corp","WHR",7625.34,4.9599999999999998E-2,0.05,0.10084,2.3177545372375481E-4,2.3372236753503435E-5]
["Waste Management Inc","WM",65386.7,1.6299999999999999E-2,0.08,9.6951999999999997E-2,1.9874565671824519E-3,1.9268788910147306E-4]
["Williams Cos Inc/The","WMB",40157.46,5.16E-2,0.12,0.17469599999999999,1.2206030828649653E-3,2.1323447616417796E-4]
["Walmart Inc","WMT",392131.2,1.54E-2,7.4999999999999997E-2,9.0977500000000003E-2,1.1918994667679138E-2,1.0843603373787789E-3]
["W R Berkley Corp","WRB",19634.79,5.4000000000000003E-3,0.17,0.17585900000000002,5.9680779624523542E-4,1.0495402223989086E-4]
["Westrock Co","WRK",8967.6,3.1200000000000002E-2,0.15,0.18353999999999998,2.7257401752749956E-4,5.0028235176997264E-5]
["West Pharmaceutical Services Inc","WST",17366.32,3.2000000000000002E-3,9.5000000000000001E-2,9.8351999999999995E-2,5.2785668540837757E-4,5.1915760723284746E-5]
["Willis Towers Watson PLC","WTW",26470.06,1.4800000000000001E-2,8.5000000000000006E-2,0.100429,8.0456873616061887E-4,8.0802033603874799E-5]
["Weyerhaeuser Co","WY",22945.09,2.3099999999999999E-2,5.5E-2,7.8735250000000007E-2,6.9742577320911446E-4,5.4911992610062934E-5]
["Wynn Resorts Ltd","WYNN",9364.61,0,"N/A","N/A","N/A","N/A"]
["Xcel Energy Inc","XEL",38514.699999999997,2.9100000000000001E-2,0.06,8.9972999999999997E-2,1.1706706937047132E-3,1.0532875432469416E-4]
["Exxon Mobil Corp","XOM",444991.1,3.3700000000000001E-2,0.315,0.35400775000000001,1.3525693818968431E-2,4.7882004360419216E-3]
["DENTSPLY SIRONA Inc","XRAY",6732.82,1.6E-2,0.09,0.10672,2.0464692857503675E-4,2.1839920217527919E-5]
["Xylem Inc/NY","XYL",20029.23,1.0800000000000001E-2,0.09,0.101286,6.0879696787126099E-4,6.1662609687808547E-5]
["Yum! Brands Inc","YUM",36573.519999999997,1.77E-2,0.105,0.12362925,1.1116677016729509E-3,1.3743464420705066E-4]
["Zimmer Biomet Holdings Inc","ZBH",26661.38,7.9000000000000008E-3,5.5E-2,6.311725E-2,8.1038398896330418E-4,5.1149208827394112E-5]
["Zebra Technologies Corp","ZBRA",12997.53,0,0.115,0.115,3.9506545452899344E-4,4.5432527270834248E-5]
["Zions Bancorp NA","ZION",7117,3.5099999999999999E-2,6.5000000000000002E-2,0.10124074999999999,2.1632424313564548E-4,2.19008286182351E-5]
["Zoetis Inc","ZTS",67596.78,1.04E-2,0.11,0.120972,2.0546328891255777E-3,2.4855304986329935E-4]
[null,null,{"$f":"SUMIF(F4:F503, \"<>n/a\", C4:C503)","v":32899687.510000005},null,null,null,null,{"$f":"SUM(H4:H503)","v":0.15671050750081153}]

{"sheet":"ERP WP1","index":44,"n_rows":63,"n_cols":15,"rows_kept":63,"cut":false,"hidden":false,"merged":[]}
["Today:",{"$f":"'MRP WP2'!B1","v":"2022-12-30"}]
[null,"NAME","TICKER","CUR_MKT_CAP","EQY_DVD_YLD_EST","BEST_EST_LONG_TERM_GROWTH","EQY_SH_OUT","PX_LAST",null,"Mkt Cap","Div Yield","LT EPS Growth","DCF","% Total Mkt Cap","Wgtd DCF"]
["AEE UN Equity","Ameren Corp","AEE",{"$f":"VLOOKUP($C3,'MRP WP2'!$C$3:$H$502,2,FALSE)","v":22974314196.599998},{"$f":"VLOOKUP($C3,'MRP WP2'!$C$3:$H$502,3,FALSE)","v":2.6461988304093569},{"$f":"VLOOKUP($C3,'MRP WP2'!$C$3:$H$502,4,FALSE)","v":7.3550000000000004},{"$f":"VLOOKUP($C3,'MRP WP2'!$C$3:$H$502,5,FALSE)","v":258.37059999999997},{"$f":"VLOOKUP($C3,'MRP WP2'!$C$3:$H$502,6,FALSE)","v":88.92},null,{"$f":"D3/1000000","v":22974.3141966},{"$f":"IFERROR(E3/100,\"N/A\")","v":2.6461988304093569E-2},{"$f":"IFERROR(F3/100,\"N/A\")","v":7.3550000000000004E-2},{"$f":"IFERROR(K3*(1+0.5*L3)+L3,\"N/A\")","v":0.10098512792397661},{"$f":"IF(L3=\"N/A\",\"N/A\",J3/$J$33)","v":2.7522299887774583E-2},{"$f":"IF(AND(ISNUMBER(J3),ISNUMBER(M3)),M3*N3,\"N/A\")","v":2.7793429749289633E-3}]
["AEP UN Equity","American Electric Power Co Inc","AEP",{"$f":"VLOOKUP($C4,'MRP WP2'!$C$3:$H$502,2,FALSE)","v":48791356226.100006},{"$f":"VLOOKUP($C4,'MRP WP2'!$C$3:$H$502,3,FALSE)","v":3.3301737756714056},{"$f":"VLOOKUP($C4,'MRP WP2'!$C$3:$H$502,4,FALSE)","v":6.13},{"$f":"VLOOKUP($C4,'MRP WP2'!$C$3:$H$502,5,FALSE)","v":513.86369999999999},{"$f":"VLOOKUP($C4,'MRP WP2'!$C$3:$H$502,6,FALSE)","v":94.95},null,{"$f":"D4/1000000","v":48791.356226100004},{"$f":"IFERROR(E4/100,\"N/A\")","v":3.3301737756714057E-2},{"$f":"IFERROR(F4/100,\"N/A\")","v":6.13E-2},{"$f":"IFERROR(K4*(1+0.5*L4)+L4,\"N/A\")","v":9.5622436018957341E-2},5.8450072828928758E-2,{"$f":"IF(AND(ISNUMBER(J4),ISNUMBER(M4)),M4*N4,\"N/A\")","v":5.5891383493876373E-3}]
["AES UN Equity","AES Corp/The","AES",{"$f":"VLOOKUP($C5,'MRP WP2'!$C$3:$H$502,2,FALSE)","v":19210235615.280003},{"$f":"VLOOKUP($C5,'MRP WP2'!$C$3:$H$502,3,FALSE)","v":2.2009735744089012},{"$f":"VLOOKUP($C5,'MRP WP2'!$C$3:$H$502,4,FALSE)","v":"#N/A N/A"},{"$f":"VLOOKUP($C5,'MRP WP2'!$C$3:$H$502,5,FALSE)","v":667.94979999999998},{"$f":"VLOOKUP($C5,'MRP WP2'!$C$3:$H$502,6,FALSE)","v":28.76},null,19210.235615280002,2.2009735744089012E-2,"N/A","N/A","N/A","N/A"]
["ATO UN Equity","Atmos Energy Corp","ATO",{"$f":"VLOOKUP($C6,'MRP WP2'!$C$3:$H$502,2,FALSE)","v":15803660206.179998},{"$f":"VLOOKUP($C6,'MRP WP2'!$C$3:$H$502,3,FALSE)","v":2.6081913090033018},{"$f":"VLOOKUP($C6,'MRP WP2'!$C$3:$H$502,4,FALSE)","v":"#N/A N/A"},{"$f":"VLOOKUP($C6,'MRP WP2'!$C$3:$H$502,5,FALSE)","v":141.01599999999999},{"$f":"VLOOKUP($C6,'MRP WP2'!$C$3:$H$502,6,FALSE)","v":112.07},null,15803.660206179999,2.6081913090033017E-2,"N/A","N/A","N/A","N/A"]
["AWK UN Equity","American Water Works Co Inc","AWK",{"$f":"VLOOKUP($C7,'MRP WP2'!$C$3:$H$502,2,FALSE)","v":27714204555.079998},{"$f":"VLOOKUP($C7,'MRP WP2'!$C$3:$H$502,3,FALSE)","v":1.6874425928355858},{"$f":"VLOOKUP($C7,'MRP WP2'!$C$3:$H$502,4,FALSE)","v":7},{"$f":"VLOOKUP($C7,'MRP WP2'!$C$3:$H$502,5,FALSE)","v":181.8279},{"$f":"VLOOKUP($C7,'MRP WP2'!$C$3:$H$502,6,FALSE)","v":152.41999999999999},null,27714.204555079999,1.6874425928355859E-2,7.0000000000000007E-2,8.746503083584832E-2,3.3200496971914913E-2,2.9038824914140266E-3]
["CEG UW Equity","Constellation Energy Corp","CEG",{"$f":"VLOOKUP($C8,'MRP WP2'!$C$3:$H$502,2,FALSE)","v":28161698008.769997},{"$f":"VLOOKUP($C8,'MRP WP2'!$C$3:$H$502,3,FALSE)","v":0.64377682403433489},{"$f":"VLOOKUP($C8,'MRP WP2'!$C$3:$H$502,4,FALSE)","v":"#N/A N/A"},{"$f":"VLOOKUP($C8,'MRP WP2'!$C$3:$H$502,5,FALSE)","v":326.66390000000001},{"$f":"VLOOKUP($C8,'MRP WP2'!$C$3:$H$502,6,FALSE)","v":86.21},null,{"$f":"D8/1000000","v":28161.698008769996},{"$f":"IFERROR(E8/100,\"N/A\")","v":6.4377682403433494E-3},{"$f":"IFERROR(F8/100,\"N/A\")","v":"N/A"},{"$f":"IFERROR(K8*(1+0.5*L8)+L8,\"N/A\")","v":"N/A"},"N/A",{"$f":"IF(AND(ISNUMBER(J8),ISNUMBER(M8)),M8*N8,\"N/A\")","v":"N/A"}]
["CMS UN Equity","CMS Energy Corp","CMS",{"$f":"VLOOKUP($C9,'MRP WP2'!$C$3:$H$502,2,FALSE)","v":18381633954.66},{"$f":"VLOOKUP($C9,'MRP WP2'!$C$3:$H$502,3,FALSE)","v":2.9148902573819679},{"$f":"VLOOKUP($C9,'MRP WP2'!$C$3:$H$502,4,FALSE)","v":8.09},{"$f":"VLOOKUP($C9,'MRP WP2'!$C$3:$H$502,5,FALSE)","v":290.2516},{"$f":"VLOOKUP($C9,'MRP WP2'!$C$3:$H$502,6,FALSE)","v":63.33},null,18381.633954659999,2.914890257381968E-2,8.09E-2,0.11122797568293069,2.2020454573670013E-2,2.4492905858472481E-3]
["CNP UN Equity","CenterPoint Energy Inc","CNP",{"$f":"VLOOKUP($C10,'MRP WP2'!$C$3:$H$502,2,FALSE)","v":18876677855.940002},{"$f":"VLOOKUP($C10,'MRP WP2'!$C$3:$H$502,3,FALSE)","v":2.2674224741580526},{"$f":"VLOOKUP($C10,'MRP WP2'!$C$3:$H$502,4,FALSE)","v":"#N/A N/A"},{"$f":"VLOOKUP($C10,'MRP WP2'!$C$3:$H$502,5,FALSE)","v":629.43239999999992},{"$f":"VLOOKUP($C10,'MRP WP2'!$C$3:$H$502,6,FALSE)","v":29.99},null,18876.677855940001,2.2674224741580526E-2,"N/A","N/A","N/A","N/A"]
["D UN Equity","Dominion Energy Inc","D",{"$f":"VLOOKUP($C11,'MRP WP2'!$C$3:$H$502,2,FALSE)","v":51096435570.599998},{"$f":"VLOOKUP($C11,'MRP WP2'!$C$3:$H$502,3,FALSE)","v":4.3770384866275283},{"$f":"VLOOKUP($C11,'MRP WP2'!$C$3:$H$502,4,FALSE)","v":6.4630000000000001},{"$f":"VLOOKUP($C11,'MRP WP2'!$C$3:$H$502,5,FALSE)","v":833.27519999999993},{"$f":"VLOOKUP($C11,'MRP WP2'!$C$3:$H$502,6,FALSE)","v":61.32},null,51096.435570599999,4.3770384866275283E-2,6.4630000000000007E-2,0.10981482485322898,6.1211464722569366E-2,6.7219262775185589E-3]
["DTE UN Equity","DTE Energy Co","DTE",{"$f":"VLOOKUP($C12,'MRP WP2'!$C$3:$H$502,2,FALSE)","v":22770481981.100002},{"$f":"VLOOKUP($C12,'MRP WP2'!$C$3:$H$502,3,FALSE)","v":3.0273121756147368},{"$f":"VLOOKUP($C12,'MRP WP2'!$C$3:$H$502,4,FALSE)","v":6.133},{"$f":"VLOOKUP($C12,'MRP WP2'!$C$3:$H$502,5,FALSE)","v":193.74189999999999},{"$f":"VLOOKUP($C12,'MRP WP2'!$C$3:$H$502,6,FALSE)","v":117.53},null,22770.481981100002,3.0273121756147367E-2,6.1330000000000003E-2,9.2531447034799624E-2,2.7278117131598528E-2,2.5240836505715696E-3]
["DUK UN Equity","Duke Energy Corp","DUK",{"$f":"VLOOKUP($C13,'MRP WP2'!$C$3:$H$502,2,FALSE)","v":79302300000},{"$f":"VLOOKUP($C13,'MRP WP2'!$C$3:$H$502,3,FALSE)","v":3.863481891445772},{"$f":"VLOOKUP($C13,'MRP WP2'!$C$3:$H$502,4,FALSE)","v":4.92},{"$f":"VLOOKUP($C13,'MRP WP2'!$C$3:$H$502,5,FALSE)","v":770},{"$f":"VLOOKUP($C13,'MRP WP2'!$C$3:$H$502,6,FALSE)","v":102.99},null,79302.3,3.8634818914457719E-2,4.9200000000000001E-2,8.8785235459753378E-2,9.5000950353210961E-2,8.4346817460101767E-3]
["ED UN Equity","Consolidated Edison Inc","ED",{"$f":"VLOOKUP($C14,'MRP WP2'!$C$3:$H$502,2,FALSE)","v":33821978042.880001},{"$f":"VLOOKUP($C14,'MRP WP2'!$C$3:$H$502,3,FALSE)","v":3.3343825411814079},{"$f":"VLOOKUP($C14,'MRP WP2'!$C$3:$H$502,4,FALSE)","v":3.9},{"$f":"VLOOKUP($C14,'MRP WP2'!$C$3:$H$502,5,FALSE)","v":354.86279999999999},{"$f":"VLOOKUP($C14,'MRP WP2'!$C$3:$H$502,6,FALSE)","v":95.31},null,33821.97804288,3.3343825411814076E-2,3.9E-2,7.2994030007344446E-2,4.0517362761219207E-2,2.9575255932108952E-3]
["EIX UN Equity","Edison International","EIX",{"$f":"VLOOKUP($C15,'MRP WP2'!$C$3:$H$502,2,FALSE)","v":24294866759.880001},{"$f":"VLOOKUP($C15,'MRP WP2'!$C$3:$H$502,3,FALSE)","v":4.4199937126689726},{"$f":"VLOOKUP($C15,'MRP WP2'!$C$3:$H$502,4,FALSE)","v":3.2850000000000001},{"$f":"VLOOKUP($C15,'MRP WP2'!$C$3:$H$502,5,FALSE)","v":381.87469999999996},{"$f":"VLOOKUP($C15,'MRP WP2'!$C$3:$H$502,6,FALSE)","v":63.62},null,24294.866759880002,4.4199937126689723E-2,3.2850000000000004E-2,7.7775921093995601E-2,2.9104268487713914E-2,2.2636112893988998E-3]
["ES UN Equity","Eversource Energy","ES",{"$f":"VLOOKUP($C16,'MRP WP2'!$C$3:$H$502,2,FALSE)","v":29202093757.440002},{"$f":"VLOOKUP($C16,'MRP WP2'!$C$3:$H$502,3,FALSE)","v":3.0450858778625949},{"$f":"VLOOKUP($C16,'MRP WP2'!$C$3:$H$502,4,FALSE)","v":6.0600000000000005},{"$f":"VLOOKUP($C16,'MRP WP2'!$C$3:$H$502,5,FALSE)","v":348.30739999999997},{"$f":"VLOOKUP($C16,'MRP WP2'!$C$3:$H$502,6,FALSE)","v":83.84},null,29202.093757440001,3.0450858778625949E-2,6.0600000000000008E-2,9.197351979961832E-2,3.4982928102468266E-2,3.2175030304809893E-3]
["ETR UN Equity","Entergy Corp","ETR",{"$f":"VLOOKUP($C17,'MRP WP2'!$C$3:$H$502,2,FALSE)","v":22891911750},{"$f":"VLOOKUP($C17,'MRP WP2'!$C$3:$H$502,3,FALSE)","v":3.6364444444444448},{"$f":"VLOOKUP($C17,'MRP WP2'!$C$3:$H$502,4,FALSE)","v":6},{"$f":"VLOOKUP($C17,'MRP WP2'!$C$3:$H$502,5,FALSE)","v":203.4837},{"$f":"VLOOKUP($C17,'MRP WP2'!$C$3:$H$502,6,FALSE)","v":112.5},null,22891.911749999999,3.6364444444444449E-2,0.06,9.7455377777777782E-2,2.7423585087088729E-2,2.6725758446832651E-3]
["EVRG UN Equity","Evergy Inc","EVRG",{"$f":"VLOOKUP($C18,'MRP WP2'!$C$3:$H$502,2,FALSE)","v":14441067908.679998},{"$f":"VLOOKUP($C18,'MRP WP2'!$C$3:$H$502,3,FALSE)","v":3.6945812807881779},{"$f":"VLOOKUP($C18,'MRP WP2'!$C$3:$H$502,4,FALSE)","v":5.12},{"$f":"VLOOKUP($C18,'MRP WP2'!$C$3:$H$502,5,FALSE)","v":229.47829999999999},{"$f":"VLOOKUP($C18,'MRP WP2'!$C$3:$H$502,6,FALSE)","v":62.93},null,14441.067908679999,3.6945812807881777E-2,5.1200000000000002E-2,8.9091625615763559E-2,1.7299815710765724E-2,1.5412687045252445E-3]
["EXC UW Equity","Exelon Corp","EXC",{"$f":"VLOOKUP($C19,'MRP WP2'!$C$3:$H$502,2,FALSE)","v":42873656406.899994},{"$f":"VLOOKUP($C19,'MRP WP2'!$C$3:$H$502,3,FALSE)","v":3.2338653712699519},{"$f":"VLOOKUP($C19,'MRP WP2'!$C$3:$H$502,4,FALSE)","v":"#N/A N/A"},{"$f":"VLOOKUP($C19,'MRP WP2'!$C$3:$H$502,5,FALSE)","v":991.75699999999995},{"$f":"VLOOKUP($C19,'MRP WP2'!$C$3:$H$502,6,FALSE)","v":43.23},null,42873.656406899994,3.2338653712699519E-2,"N/A","N/A","N/A","N/A"]
["FE UN Equity","FirstEnergy Corp","FE",{"$f":"VLOOKUP($C20,'MRP WP2'!$C$3:$H$502,2,FALSE)","v":23979328998.299999},{"$f":"VLOOKUP($C20,'MRP WP2'!$C$3:$H$502,3,FALSE)","v":3.7315212207916071},{"$f":"VLOOKUP($C20,'MRP WP2'!$C$3:$H$502,4,FALSE)","v":6},{"$f":"VLOOKUP($C20,'MRP WP2'!$C$3:$H$502,5,FALSE)","v":571.75319999999999},{"$f":"VLOOKUP($C20,'MRP WP2'!$C$3:$H$502,6,FALSE)","v":41.94},null,23979.3289983,3.7315212207916074E-2,0.06,9.8434668574153561E-2,2.872626700197611E-2,2.8276605717121621E-3]
["LNT UW Equity","Alliant Energy Corp","LNT",{"$f":"VLOOKUP($C21,'MRP WP2'!$C$3:$H$502,2,FALSE)","v":13858915234.300001},{"$f":"VLOOKUP($C21,'MRP WP2'!$C$3:$H$502,3,FALSE)","v":3.0972649882267707},{"$f":"VLOOKUP($C21,'MRP WP2'!$C$3:$H$502,4,FALSE)","v":6.3},{"$f":"VLOOKUP($C21,'MRP WP2'!$C$3:$H$502,5,FALSE)","v":251.02179999999998},{"$f":"VLOOKUP($C21,'MRP WP2'!$C$3:$H$502,6,FALSE)","v":55.21},null,13858.915234300001,3.0972649882267708E-2,6.3E-2,9.4948288353559146E-2,1.6602420334884276E-2,1.5763713933235862E-3]
["NEE UN Equity","NextEra Energy Inc","NEE",{"$f":"VLOOKUP($C22,'MRP WP2'!$C$3:$H$502,2,FALSE)","v":166126881307.19998},{"$f":"VLOOKUP($C22,'MRP WP2'!$C$3:$H$502,3,FALSE)","v":2.0275119617224884},{"$f":"VLOOKUP($C22,'MRP WP2'!$C$3:$H$502,4,FALSE)","v":8},{"$f":"VLOOKUP($C22,'MRP WP2'!$C$3:$H$502,5,FALSE)","v":1987.164},{"$f":"VLOOKUP($C22,'MRP WP2'!$C$3:$H$502,6,FALSE)","v":83.6},null,166126.88130719998,2.0275119617224883E-2,0.08,0.10108612440191388,0.19901328969524307,2.0117482159767466E-2]
["NI UN Equity","NiSource Inc","NI",{"$f":"VLOOKUP($C23,'MRP WP2'!$C$3:$H$502,2,FALSE)","v":11136203657.640001},{"$f":"VLOOKUP($C23,'MRP WP2'!$C$3:$H$502,3,FALSE)","v":3.450036469730124},{"$f":"VLOOKUP($C23,'MRP WP2'!$C$3:$H$502,4,FALSE)","v":7.65},{"$f":"VLOOKUP($C23,'MRP WP2'!$C$3:$H$502,5,FALSE)","v":406.1343},{"$f":"VLOOKUP($C23,'MRP WP2'!$C$3:$H$502,6,FALSE)","v":27.42},null,11136.203657640001,3.4500364697301243E-2,7.6499999999999999E-2,0.112320003646973,1.3340721905956119E-2,1.498429933130244E-3]
["NRG UN Equity","NRG Energy Inc","NRG",{"$f":"VLOOKUP($C24,'MRP WP2'!$C$3:$H$502,2,FALSE)","v":6790032538.7799997},{"$f":"VLOOKUP($C24,'MRP WP2'!$C$3:$H$502,3,FALSE)","v":4.3997485857950975},{"$f":"VLOOKUP($C24,'MRP WP2'!$C$3:$H$502,4,FALSE)","v":-3.45},{"$f":"VLOOKUP($C24,'MRP WP2'!$C$3:$H$502,5,FALSE)","v":213.3888},{"$f":"VLOOKUP($C24,'MRP WP2'!$C$3:$H$502,6,FALSE)","v":31.82},null,6790.0325387799994,4.3997485857950977E-2,-3.4500000000000003E-2,8.738529226901319E-3,8.1341845584973656E-3,7.1080809501438636E-5]
["PCG UN Equity","PG&E Corporation","PCG",{"$f":"VLOOKUP($C25,'MRP WP2'!$C$3:$H$502,2,FALSE)","v":32320003382.100002},{"$f":"VLOOKUP($C25,'MRP WP2'!$C$3:$H$502,3,FALSE)","v":0},{"$f":"VLOOKUP($C25,'MRP WP2'!$C$3:$H$502,4,FALSE)","v":6.2549999999999999},{"$f":"VLOOKUP($C25,'MRP WP2'!$C$3:$H$502,5,FALSE)","v":1987.6999999999998},{"$f":"VLOOKUP($C25,'MRP WP2'!$C$3:$H$502,6,FALSE)","v":16.260000000000002},null,{"$f":"D25/1000000","v":32320.003382100003},{"$f":"IFERROR(E25/100,\"N/A\")","v":0},{"$f":"IFERROR(F25/100,\"N/A\")","v":6.2549999999999994E-2},{"$f":"IFERROR(K25*(1+0.5*L25)+L25,\"N/A\")","v":6.2549999999999994E-2},{"$f":"IF(L25=\"N/A\",\"N/A\",J25/$J$33)","v":3.8718057820750378E-2},{"$f":"IF(AND(ISNUMBER(J25),ISNUMBER(M25)),M25*N25,\"N/A\")","v":2.4218145166879359E-3}]
["PEG UN Equity","Public Service Enterprise Group Inc","PEG",{"$f":"VLOOKUP($C26,'MRP WP2'!$C$3:$H$502,2,FALSE)","v":30570650814.880001},{"$f":"VLOOKUP($C26,'MRP WP2'!$C$3:$H$502,3,FALSE)","v":3.520483107556716},{"$f":"VLOOKUP($C26,'MRP WP2'!$C$3:$H$502,4,FALSE)","v":4.6500000000000004},{"$f":"VLOOKUP($C26,'MRP WP2'!$C$3:$H$502,5,FALSE)","v":498.94969999999995},{"$f":"VLOOKUP($C26,'MRP WP2'!$C$3:$H$502,6,FALSE)","v":61.27},null,30570.650814880002,3.5204831075567163E-2,4.6500000000000007E-2,8.25233433980741E-2,3.662240414628281E-2,3.0222032334267491E-3]
["PNW UN Equity","Pinnacle West Capital Corp","PNW",{"$f":"VLOOKUP($C27,'MRP WP2'!$C$3:$H$502,2,FALSE)","v":8603181036.1200008},{"$f":"VLOOKUP($C27,'MRP WP2'!$C$3:$H$502,3,FALSE)","v":4.4871120462914247},{"$f":"VLOOKUP($C27,'MRP WP2'!$C$3:$H$502,4,FALSE)","v":-2.1},{"$f":"VLOOKUP($C27,'MRP WP2'!$C$3:$H$502,5,FALSE)","v":113.14019999999999},{"$f":"VLOOKUP($C27,'MRP WP2'!$C$3:$H$502,6,FALSE)","v":76.040000000000006},null,8603.1810361200005,4.4871120462914249E-2,-2.1000000000000001E-2,2.3399973698053651E-2,1.0306263178900514E-2,2.4116628731149083E-4]
["PPL UN Equity","PPL Corp","PPL",{"$f":"VLOOKUP($C28,'MRP WP2'!$C$3:$H$502,2,FALSE)","v":21515220258.479996},{"$f":"VLOOKUP($C28,'MRP WP2'!$C$3:$H$502,3,FALSE)","v":3.0595482546201236},{"$f":"VLOOKUP($C28,'MRP WP2'!$C$3:$H$502,4,FALSE)","v":"#N/A N/A"},{"$f":"VLOOKUP($C28,'MRP WP2'!$C$3:$H$502,5,FALSE)","v":736.31830000000002},{"$f":"VLOOKUP($C28,'MRP WP2'!$C$3:$H$502,6,FALSE)","v":29.22},null,21515.220258479996,3.0595482546201237E-2,"N/A","N/A","N/A","N/A"]
["SO UN Equity","Southern Co/The","SO",{"$f":"VLOOKUP($C29,'MRP WP2'!$C$3:$H$502,2,FALSE)","v":77742126647.479996},{"$f":"VLOOKUP($C29,'MRP WP2'!$C$3:$H$502,3,FALSE)","v":3.7837837837837838},{"$f":"VLOOKUP($C29,'MRP WP2'!$C$3:$H$502,4,FALSE)","v":5.0330000000000004},{"$f":"VLOOKUP($C29,'MRP WP2'!$C$3:$H$502,5,FALSE)","v":1088.673},{"$f":"VLOOKUP($C29,'MRP WP2'!$C$3:$H$502,6,FALSE)","v":71.41},null,77742.126647479992,3.783783783783784E-2,5.0330000000000007E-2,8.9120027027027038E-2,9.3131925732170259E-2,8.2999197383300891E-3]
["SRE UN Equity","Sempra Energy","SRE",{"$f":"VLOOKUP($C30,'MRP WP2'!$C$3:$H$502,2,FALSE)","v":48577077918.019997},{"$f":"VLOOKUP($C30,'MRP WP2'!$C$3:$H$502,3,FALSE)","v":2.9772227255079593},{"$f":"VLOOKUP($C30,'MRP WP2'!$C$3:$H$502,4,FALSE)","v":"#N/A N/A"},{"$f":"VLOOKUP($C30,'MRP WP2'!$C$3:$H$502,5,FALSE)","v":314.33339999999998},{"$f":"VLOOKUP($C30,'MRP WP2'!$C$3:$H$502,6,FALSE)","v":154.54},null,48577.077918019997,2.9772227255079595E-2,"N/A","N/A","N/A","N/A"]
["WEC UN Equity","WEC Energy Group Inc","WEC",{"$f":"VLOOKUP($C31,'MRP WP2'!$C$3:$H$502,2,FALSE)","v":29575141626.560001},{"$f":"VLOOKUP($C31,'MRP WP2'!$C$3:$H$502,3,FALSE)","v":3.1015358361774745},{"$f":"VLOOKUP($C31,'MRP WP2'!$C$3:$H$502,4,FALSE)","v":6.7700000000000005},{"$f":"VLOOKUP($C31,'MRP WP2'!$C$3:$H$502,5,FALSE)","v":315.43450000000001},{"$f":"VLOOKUP($C31,'MRP WP2'!$C$3:$H$502,6,FALSE)","v":93.76},null,29575.141626560002,3.1015358361774745E-2,6.770000000000001E-2,9.9765228242320828E-2,3.5429824372735841E-2,3.5346645151313324E-3]
["XEL UW Equity","Xcel Energy Inc","XEL",{"$f":"VLOOKUP($C32,'MRP WP2'!$C$3:$H$502,2,FALSE)","v":38367592054.560005},{"$f":"VLOOKUP($C32,'MRP WP2'!$C$3:$H$502,3,FALSE)","v":2.7742119526458424},{"$f":"VLOOKUP($C32,'MRP WP2'!$C$3:$H$502,4,FALSE)","v":6.4649999999999999},{"$f":"VLOOKUP($C32,'MRP WP2'!$C$3:$H$502,5,FALSE)","v":547.24849999999992},{"$f":"VLOOKUP($C32,'MRP WP2'!$C$3:$H$502,6,FALSE)","v":70.11},null,38367.592054560002,2.7742119526458425E-2,6.4649999999999999E-2,9.3288883540151191E-2,4.5962824633680309E-2,4.2878205944277947E-3]
["","",null,null,null,null,null,null,null,{"$f":"SUMIF(M3:M32,\"<>n/a\",J3:J32)","v":834752.70200093999},null,null,null,null,{"$f":"SUM(O3:O32)","v":9.1953444290727784E-2}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[""]

{"sheet":"ERP WP 2","index":45,"n_rows":34,"n_cols":8,"rows_kept":34,"cut":false,"hidden":false,"merged":[]}
["S&P 500",null,{"$f":"'MRP WP3'!C1","v":"2022-12-30"}]
[]
["Company Name","Ticker","Market Capitalization","Dividend Yield","Projected EPS\nGrowth","DCF Result","Weight in Index","Weighted DCF"]
["Ameren Corp","AEE",{"$f":"VLOOKUP($B4,'MRP WP3'!$B$4:$E$503,2,FALSE)","v":22903.1},{"$f":"VLOOKUP($B4,'MRP WP3'!$B$4:$E$503,3,FALSE)","v":2.7999999999999997E-2},{"$f":"VLOOKUP($B4,'MRP WP3'!$B$4:$E$503,4,FALSE)","v":6.5000000000000002E-2},{"$f":"IFERROR(D4*(1+0.5*E4)+E4,\"N/A\")","v":9.3909999999999993E-2},{"$f":"IF(F4=\"N/A\",\"N/A\",C4/$C$34)","v":2.405422125268708E-2},{"$f":"IF(ISNUMBER(G4),F4*G4,\"N/A\")","v":2.2589319178398437E-3}]
["American Electric Power Co Inc","AEP",{"$f":"VLOOKUP($B5,'MRP WP3'!$B$4:$E$503,2,FALSE)","v":48983.02},{"$f":"VLOOKUP($B5,'MRP WP3'!$B$4:$E$503,3,FALSE)","v":3.4799999999999998E-2},{"$f":"VLOOKUP($B5,'MRP WP3'!$B$4:$E$503,4,FALSE)","v":6.5000000000000002E-2},{"$f":"IFERROR(D5*(1+0.5*E5)+E5,\"N/A\")","v":0.10093099999999999},{"$f":"IF(F5=\"N/A\",\"N/A\",C5/$C$34)","v":5.1444931066309638E-2},{"$f":"IF(ISNUMBER(G5),F5*G5,\"N/A\")","v":5.1923883374536978E-3}]
["AES Corp/The","AES",{"$f":"VLOOKUP($B6,'MRP WP3'!$B$4:$E$503,2,FALSE)","v":19196.88},{"$f":"VLOOKUP($B6,'MRP WP3'!$B$4:$E$503,3,FALSE)","v":2.3099999999999999E-2},{"$f":"VLOOKUP($B6,'MRP WP3'!$B$4:$E$503,4,FALSE)","v":"N/A"},"N/A","N/A","N/A"]
["Atmos Energy Corp","ATO",{"$f":"VLOOKUP($B7,'MRP WP3'!$B$4:$E$503,2,FALSE)","v":16028.48},{"$f":"VLOOKUP($B7,'MRP WP3'!$B$4:$E$503,3,FALSE)","v":2.64E-2},{"$f":"VLOOKUP($B7,'MRP WP3'!$B$4:$E$503,4,FALSE)","v":7.4999999999999997E-2},0.10238999999999999,1.6834079415636739E-2,1.7236413913670455E-3]
["American Water Works Co Inc","AWK",{"$f":"VLOOKUP($B8,'MRP WP3'!$B$4:$E$503,2,FALSE)","v":27734.07},{"$f":"VLOOKUP($B8,'MRP WP3'!$B$4:$E$503,3,FALSE)","v":1.78E-2},{"$f":"VLOOKUP($B8,'MRP WP3'!$B$4:$E$503,4,FALSE)","v":0.03},4.8066999999999999E-2,2.9127998219346342E-2,1.4000954904093206E-3]
["Constellation Energy Corp","CEG",{"$f":"VLOOKUP($B9,'MRP WP3'!$B$4:$E$503,2,FALSE)","v":29315.55},{"$f":"VLOOKUP($B9,'MRP WP3'!$B$4:$E$503,3,FALSE)","v":6.3E-3},{"$f":"VLOOKUP($B9,'MRP WP3'!$B$4:$E$503,4,FALSE)","v":"N/A"},{"$f":"IFERROR(D9*(1+0.5*E9)+E9,\"N/A\")","v":"N/A"},{"$f":"IF(F9=\"N/A\",\"N/A\",C9/$C$34)","v":"N/A"},{"$f":"IF(ISNUMBER(G9),F9*G9,\"N/A\")","v":"N/A"}]
["CMS Energy Corp","CMS",{"$f":"VLOOKUP($B10,'MRP WP3'!$B$4:$E$503,2,FALSE)","v":18190.2},{"$f":"VLOOKUP($B10,'MRP WP3'!$B$4:$E$503,3,FALSE)","v":2.9399999999999999E-2},{"$f":"VLOOKUP($B10,'MRP WP3'!$B$4:$E$503,4,FALSE)","v":6.5000000000000002E-2},9.5355499999999996E-2,1.9104448543237753E-2,1.8217142430647076E-3]
["CenterPoint Energy Inc","CNP",{"$f":"VLOOKUP($B11,'MRP WP3'!$B$4:$E$503,2,FALSE)","v":19219.61},{"$f":"VLOOKUP($B11,'MRP WP3'!$B$4:$E$503,3,FALSE)","v":2.4900000000000002E-2},{"$f":"VLOOKUP($B11,'MRP WP3'!$B$4:$E$503,4,FALSE)","v":6.5000000000000002E-2},9.0709250000000005E-2,2.0185597204324182E-2,1.8310203832063434E-3]
["Dominion Energy Inc","D",{"$f":"VLOOKUP($B12,'MRP WP3'!$B$4:$E$503,2,FALSE)","v":50021.65},{"$f":"VLOOKUP($B12,'MRP WP3'!$B$4:$E$503,3,FALSE)","v":4.6500000000000007E-2},{"$f":"VLOOKUP($B12,'MRP WP3'!$B$4:$E$503,4,FALSE)","v":5.5E-2},0.10277875,5.2535763129204119E-2,5.399560064715688E-3]
["DTE Energy Co","DTE",{"$f":"VLOOKUP($B13,'MRP WP3'!$B$4:$E$503,2,FALSE)","v":22751.119999999999},{"$f":"VLOOKUP($B13,'MRP WP3'!$B$4:$E$503,3,FALSE)","v":3.2400000000000005E-2},{"$f":"VLOOKUP($B13,'MRP WP3'!$B$4:$E$503,4,FALSE)","v":4.4999999999999998E-2},7.8129000000000004E-2,2.3894602661929349E-2,1.8668614113738781E-3]
["Duke Energy Corp","DUK",{"$f":"VLOOKUP($B14,'MRP WP3'!$B$4:$E$503,2,FALSE)","v":78478.399999999994},{"$f":"VLOOKUP($B14,'MRP WP3'!$B$4:$E$503,3,FALSE)","v":3.9399999999999998E-2},{"$f":"VLOOKUP($B14,'MRP WP3'!$B$4:$E$503,4,FALSE)","v":0.04},8.0188000000000009E-2,8.2422763606537011E-2,6.6093165680809907E-3]
["Consolidated Edison Inc","ED",{"$f":"VLOOKUP($B15,'MRP WP3'!$B$4:$E$503,2,FALSE)","v":33980.6},{"$f":"VLOOKUP($B15,'MRP WP3'!$B$4:$E$503,3,FALSE)","v":3.3599999999999998E-2},{"$f":"VLOOKUP($B15,'MRP WP3'!$B$4:$E$503,4,FALSE)","v":0.04},7.4272000000000005E-2,3.568848193908504E-2,2.6506549305797241E-3]
["Edison International","EIX",{"$f":"VLOOKUP($B16,'MRP WP3'!$B$4:$E$503,2,FALSE)","v":24905.759999999998},{"$f":"VLOOKUP($B16,'MRP WP3'!$B$4:$E$503,3,FALSE)","v":4.5199999999999997E-2},{"$f":"VLOOKUP($B16,'MRP WP3'!$B$4:$E$503,4,FALSE)","v":0.16},0.208816,2.6157535945191865E-2,5.4621120259311842E-3]
["Eversource Energy","ES",{"$f":"VLOOKUP($B17,'MRP WP3'!$B$4:$E$503,2,FALSE)","v":29170.37},{"$f":"VLOOKUP($B17,'MRP WP3'!$B$4:$E$503,3,FALSE)","v":3.1699999999999999E-2},{"$f":"VLOOKUP($B17,'MRP WP3'!$B$4:$E$503,4,FALSE)","v":6.5000000000000002E-2},9.7730249999999991E-2,3.0636487375191378E-2,2.9941115702992968E-3]
["Entergy Corp","ETR",{"$f":"VLOOKUP($B18,'MRP WP3'!$B$4:$E$503,2,FALSE)","v":23217.3},{"$f":"VLOOKUP($B18,'MRP WP3'!$B$4:$E$503,3,FALSE)","v":3.7499999999999999E-2},{"$f":"VLOOKUP($B18,'MRP WP3'!$B$4:$E$503,4,FALSE)","v":0.04},7.825E-2,2.4384213101720367E-2,1.9080646752096186E-3]
["Evergy Inc","EVRG",{"$f":"VLOOKUP($B19,'MRP WP3'!$B$4:$E$503,2,FALSE)","v":14465.11},{"$f":"VLOOKUP($B19,'MRP WP3'!$B$4:$E$503,3,FALSE)","v":3.8900000000000004E-2},{"$f":"VLOOKUP($B19,'MRP WP3'!$B$4:$E$503,4,FALSE)","v":7.4999999999999997E-2},0.11535875000000001,1.5192133658083685E-2,1.7525455486294614E-3]
["Exelon Corp","EXC",{"$f":"VLOOKUP($B20,'MRP WP3'!$B$4:$E$503,2,FALSE)","v":42363.22},{"$f":"VLOOKUP($B20,'MRP WP3'!$B$4:$E$503,3,FALSE)","v":3.2799999999999996E-2},{"$f":"VLOOKUP($B20,'MRP WP3'!$B$4:$E$503,4,FALSE)","v":-0.01},2.2635999999999996E-2,4.4492416609815198E-2,1.0071303423797766E-3]
["FirstEnergy Corp","FE",{"$f":"VLOOKUP($B21,'MRP WP3'!$B$4:$E$503,2,FALSE)","v":23853.54},{"$f":"VLOOKUP($B21,'MRP WP3'!$B$4:$E$503,3,FALSE)","v":3.7400000000000003E-2},{"$f":"VLOOKUP($B21,'MRP WP3'!$B$4:$E$503,4,FALSE)","v":0.03},6.7960999999999994E-2,2.5052430842105278E-2,1.7025882524603166E-3]
["Alliant Energy Corp","LNT",{"$f":"VLOOKUP($B22,'MRP WP3'!$B$4:$E$503,2,FALSE)","v":13826.29},{"$f":"VLOOKUP($B22,'MRP WP3'!$B$4:$E$503,3,FALSE)","v":3.2000000000000001E-2},{"$f":"VLOOKUP($B22,'MRP WP3'!$B$4:$E$503,4,FALSE)","v":0.06},9.2960000000000001E-2,1.4521206245609323E-2,1.3498913325918427E-3]
["NextEra Energy Inc","NEE",{"$f":"VLOOKUP($B23,'MRP WP3'!$B$4:$E$503,2,FALSE)","v":168199.5},{"$f":"VLOOKUP($B23,'MRP WP3'!$B$4:$E$503,3,FALSE)","v":2.1600000000000001E-2},{"$f":"VLOOKUP($B23,'MRP WP3'!$B$4:$E$503,4,FALSE)","v":0.105},0.12773399999999999,0.17665329093403692,2.2564631464168271E-2]
["NiSource Inc","NI",{"$f":"VLOOKUP($B24,'MRP WP3'!$B$4:$E$503,2,FALSE)","v":11186.68},{"$f":"VLOOKUP($B24,'MRP WP3'!$B$4:$E$503,3,FALSE)","v":3.5200000000000002E-2},{"$f":"VLOOKUP($B24,'MRP WP3'!$B$4:$E$503,4,FALSE)","v":0.08},0.116608,1.174892812776478E-2,1.3700190111223954E-3]
["NRG Energy Inc","NRG",{"$f":"VLOOKUP($B25,'MRP WP3'!$B$4:$E$503,2,FALSE)","v":7525.49},{"$f":"VLOOKUP($B25,'MRP WP3'!$B$4:$E$503,3,FALSE)","v":4.3200000000000002E-2},{"$f":"VLOOKUP($B25,'MRP WP3'!$B$4:$E$503,4,FALSE)","v":-0.105},-6.4067999999999986E-2,7.9037248885471447E-3,-5.063758461594384E-4]
["PG&E Corporation","PCG",{"$f":"VLOOKUP($B26,'MRP WP3'!$B$4:$E$503,2,FALSE)","v":"N/A"},{"$f":"VLOOKUP($B26,'MRP WP3'!$B$4:$E$503,3,FALSE)","v":0},{"$f":"VLOOKUP($B26,'MRP WP3'!$B$4:$E$503,4,FALSE)","v":"N/A"},{"$f":"IFERROR(D26*(1+0.5*E26)+E26,\"N/A\")","v":"N/A"},{"$f":"IF(F26=\"N/A\",\"N/A\",C26/$C$34)","v":"N/A"},{"$f":"IF(ISNUMBER(G26),F26*G26,\"N/A\")","v":"N/A"}]
["Public Service Enterprise Group Inc","PEG",{"$f":"VLOOKUP($B27,'MRP WP3'!$B$4:$E$503,2,FALSE)","v":30068.5},{"$f":"VLOOKUP($B27,'MRP WP3'!$B$4:$E$503,3,FALSE)","v":3.7200000000000004E-2},{"$f":"VLOOKUP($B27,'MRP WP3'!$B$4:$E$503,4,FALSE)","v":0.04},7.7944000000000013E-2,3.157975783786568E-2,2.4614526449146029E-3]
["Pinnacle West Capital Corp","PNW",{"$f":"VLOOKUP($B28,'MRP WP3'!$B$4:$E$503,2,FALSE)","v":8757.5},{"$f":"VLOOKUP($B28,'MRP WP3'!$B$4:$E$503,3,FALSE)","v":4.5199999999999997E-2},{"$f":"VLOOKUP($B28,'MRP WP3'!$B$4:$E$503,4,FALSE)","v":5.0000000000000001E-3},5.031299999999999E-2,9.1976563268905565E-3,4.6276168277484449E-4]
["PPL Corp","PPL",{"$f":"VLOOKUP($B29,'MRP WP3'!$B$4:$E$503,2,FALSE)","v":21647.54},{"$f":"VLOOKUP($B29,'MRP WP3'!$B$4:$E$503,3,FALSE)","v":3.0600000000000002E-2},{"$f":"VLOOKUP($B29,'MRP WP3'!$B$4:$E$503,4,FALSE)","v":0.03},6.1059000000000002E-2,2.2735556179573669E-2,1.3882103247685887E-3]
["Southern Co/The","SO",{"$f":"VLOOKUP($B30,'MRP WP3'!$B$4:$E$503,2,FALSE)","v":77001.84},{"$f":"VLOOKUP($B30,'MRP WP3'!$B$4:$E$503,3,FALSE)","v":3.85E-2},{"$f":"VLOOKUP($B30,'MRP WP3'!$B$4:$E$503,4,FALSE)","v":6.5000000000000002E-2},0.10475125,8.0871990962970527E-2,8.4714421433598665E-3]
["Sempra Energy","SRE",{"$f":"VLOOKUP($B31,'MRP WP3'!$B$4:$E$503,2,FALSE)","v":49216.36},{"$f":"VLOOKUP($B31,'MRP WP3'!$B$4:$E$503,3,FALSE)","v":3.0299999999999997E-2},{"$f":"VLOOKUP($B31,'MRP WP3'!$B$4:$E$503,4,FALSE)","v":7.0000000000000007E-2},0.10136049999999999,5.1689998851330098E-2,5.2393241285702439E-3]
["WEC Energy Group Inc","WEC",{"$f":"VLOOKUP($B32,'MRP WP3'!$B$4:$E$503,2,FALSE)","v":29934.78},{"$f":"VLOOKUP($B32,'MRP WP3'!$B$4:$E$503,3,FALSE)","v":3.2899999999999999E-2},{"$f":"VLOOKUP($B32,'MRP WP3'!$B$4:$E$503,4,FALSE)","v":0.06},9.3886999999999998E-2,3.1439317003834073E-2,2.9517431555389695E-3]
["Xcel Energy Inc","XEL",{"$f":"VLOOKUP($B33,'MRP WP3'!$B$4:$E$503,2,FALSE)","v":38514.699999999997},{"$f":"VLOOKUP($B33,'MRP WP3'!$B$4:$E$503,3,FALSE)","v":2.9100000000000001E-2},{"$f":"VLOOKUP($B33,'MRP WP3'!$B$4:$E$503,4,FALSE)","v":0.06},8.9972999999999997E-2,4.0450468071172335E-2,3.6394499637675882E-3]
[null,null,{"$f":"SUMIF(F4:F33,\"<>n/a\",C4:C33)","v":952144.72999999986},null,null,null,null,{"$f":"SUM(H4:H33)","v":9.4973287158418643E-2}]

{"sheet":"MRP ERP WP","index":46,"n_rows":1156,"n_cols":49,"rows_kept":1156,"cut":false,"hidden":false,"merged":[[0,8,2,9]]}
["Input Date:",null,"(ROE model)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SUMMARY OUTPUT",null,null,null,null,null,null,null,null,null,"SUMMARY OUTPUT",null,null,null,null,null,null,null,null,null,"SUMMARY OUTPUT"]
["User:",null,"(CPU title)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Regression Statistics",null,null,null,null,null,null,null,null,null,"Regression Statistics",null,null,null,null,null,null,null,null,null,"Regression Statistics"]
[null,"Market Return","S&P Return","Ibbot LT RF","Aaa Corp","Aa Corp","Avg Aaa and Aa Corp","A PU","RPMKT","RPAAAAA","RPSPA","Mkt Annlized Return","RF Annualized Yield","AAAAA Annualized Yield","MRP RP","AAAAA RP","S&P U Annulized Yield","A Annualized Yield","SPA RP",null,"Multiple R",0.14137827820019411,null,null,null,null,null,null,null,null,"Multiple R",0.17054177502691326,null,null,null,null,null,null,null,null,"Multiple R",0.11587490136180022]
["1926-01-01",0,null,3.0999999999999999E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"R Square",1.9987817546851482E-2,null,null,null,null,null,null,null,null,"R Square",2.9084497029330296E-2,null,null,null,null,null,null,null,null,"R Square",1.3426992765606931E-2]
["1926-02-01",-3.85E-2,null,2.8E-3,null,null,null,null,{"$f":"B6-D6","v":-4.1299999999999996E-2},null,null,null,null,null,null,null,null,null,null,null,"Adjusted R Square",1.9127402988069087E-2,null,null,null,null,null,null,null,null,"Adjusted R Square",2.8213720793482163E-2,null,null,null,null,null,null,null,null,"Adjusted R Square",1.2542173925037968E-2]
["1926-03-01",-5.7500000000000002E-2,null,3.2000000000000002E-3,null,null,null,null,-6.0700000000000004E-2,null,null,null,null,null,null,null,null,null,null,null,"Standard Error",0.21015764843621795,null,null,null,null,null,null,null,null,"Standard Error",0.20984436613618665,null,null,null,null,null,null,null,null,"Standard Error",0.21818068428572543]
["1926-04-01",2.53E-2,null,3.0000000000000001E-3,null,null,null,null,2.23E-2,null,null,null,null,null,null,null,null,null,null,null,"Observations",1141,null,null,null,null,null,null,null,null,"Observations",1117,null,null,null,null,null,null,null,null,"Observations",1117]
["1926-05-01",1.7899999999999999E-2,null,2.8E-3,null,null,null,null,1.5099999999999999E-2]
["1926-06-01",4.5699999999999998E-2,null,3.3E-3,null,null,null,null,4.24E-2,null,null,null,null,null,null,null,null,null,null,null,"ANOVA",null,null,null,null,null,null,null,null,null,"ANOVA",null,null,null,null,null,null,null,null,null,"ANOVA"]
["1926-07-01",4.7899999999999998E-2,null,3.0999999999999999E-3,null,null,null,null,4.48E-2,null,null,null,null,null,null,null,null,null,null,null,null,"df","SS","MS","F","Significance F",null,null,null,null,null,"df","SS","MS","F","Significance F",null,null,null,null,null,"df","SS","MS","F","Significance F"]
["1926-08-01",2.4799999999999999E-2,null,3.0999999999999999E-3,null,null,null,null,2.1700000000000001E-2,null,null,null,null,null,null,null,null,null,null,null,"Regression",1,1.0260015730773944,1.0260015730773944,23.230450185706971,1.6313039750711962E-6,null,null,null,null,"Regression",1,1.4707864397733772,1.4707864397733772,33.400655451973897,9.7251222674767674E-9,null,null,null,null,"Regression",1,0.72236549398814986,0.72236549398814986,15.174849528489935,1.0382943838091716E-4]
["1926-09-01",2.52E-2,null,3.0000000000000001E-3,null,null,null,null,2.2200000000000001E-2,null,null,null,null,null,null,null,null,null,null,null,"Residual",1139,50.305344166518474,4.4166237196240979E-2,null,null,null,null,null,null,"Residual",1115,49.098643668994221,4.4034657999097955E-2,null,null,null,null,null,null,"Residual",1115,53.07713425985694,4.7602810995387393E-2]
["1926-10-01",-2.8400000000000002E-2,null,3.0000000000000001E-3,null,null,null,null,-3.1400000000000004E-2,null,null,null,null,null,null,null,null,null,null,null,"Total",1140,51.331345739595868,null,null,null,null,null,null,null,"Total",1116,50.569430108767598,null,null,null,null,null,null,null,"Total",1116,53.79949975384509]
["1926-11-01",3.4700000000000002E-2,null,3.0999999999999999E-3,null,null,null,null,3.1600000000000003E-2]
["1926-12-01",1.9599999999999999E-2,null,3.0000000000000001E-3,null,null,null,null,1.66E-2,null,null,{"$f":"((1+B5)*(1+B6)*(1+B7)*(1+B8)*(1+B9)*(1+B10)*(1+B11)*(1+B12)*(1+B13)*(1+B14)*(1+B15)*(1+B16))-1","v":0.11607444428240954},{"$f":"D16*12","v":3.6000000000000004E-2},null,{"$f":"L16-M16","v":8.0074444282409535E-2},null,null,null,null,null,null,"Coefficients","Standard Error","t Stat","P-value","Lower 95%","Upper 95%","Lower 95.0%","Upper 95.0%",null,null,"Coefficients","Standard Error","t Stat","P-value","Lower 95%","Upper 95%","Lower 95.0%","Upper 95.0%",null,null,"Coefficients","Standard Error","t Stat","P-value","Lower 95%","Upper 95%","Lower 95.0%","Upper 95.0%"]
["1927-01-01",-1.9300000000000001E-2,null,3.0000000000000001E-3,null,null,null,null,-2.23E-2,null,null,9.4534207507759094E-2,3.6000000000000004E-2,null,5.853420750775909E-2,null,null,null,null,null,"Intercept",0.13005216995553287,1.2829129177081134E-2,10.137256251801352,3.5122169755247214E-23,0.10488079079914295,0.15522354911192279,0.10488079079914295,0.15522354911192279,null,"Intercept",0.13686801073194149,1.4305697713513402E-2,9.5673775213811254,6.7741806780173036E-21,0.10879888916814542,0.16493713229573756,0.10879888916814542,0.16493713229573756,null,"Intercept",9.6548660100842426E-2,1.4830271168172248E-2,6.51024239584026,1.1320394189100312E-10,6.7450276185581262E-2,0.12564704401610358,6.7450276185581262E-2,0.12564704401610358]
["1927-02-01",5.3699999999999998E-2,null,2.7000000000000001E-3,null,null,null,null,5.0999999999999997E-2,null,null,0.19949110187303742,3.2399999999999998E-2,null,0.16709110187303744,null,null,null,null,null,"X Variable 1",-1.0993159443314597,0.22808341869535081,-4.819797732862849,1.6313039750687874E-6,-1.5468267716074646,-0.65180511705545485,-1.5468267716074646,-0.65180511705545485,null,"X Variable 1",-1.2729845005080282,0.22026506474595575,-5.7793300175687587,9.7251222674895308E-9,-1.7051652303420868,-0.84080377067396972,-1.7051652303420868,-0.84080377067396972,null,"X Variable 1",-0.82546130326479006,0.2119017396405663,-3.895490922655759,1.0382943838072405E-4,-1.2412324043088474,-0.40969020222073277,-1.2412324043088474,-0.40969020222073277]
["1927-03-01",8.6999999999999994E-3,null,2.8999999999999998E-3,null,null,null,null,5.7999999999999996E-3,null,null,0.28374182966507422,3.4799999999999998E-2,null,0.24894182966507422]
["1927-04-01",2.01E-2,null,2.7000000000000001E-3,null,null,null,null,1.7399999999999999E-2,null,null,0.27723109376898725,3.2399999999999998E-2,null,0.24483109376898726]
["1927-05-01",6.0699999999999997E-2,null,2.7999999999999995E-3,null,null,null,null,5.79E-2,null,null,0.33093527965494141,3.3599999999999991E-2,null,0.29733527965494144]
["1927-06-01",-6.7000000000000002E-3,null,2.7000000000000001E-3,null,null,null,null,-9.4000000000000004E-3,null,null,0.26424214715621375,3.2399999999999998E-2,null,0.23184214715621376]
["1927-07-01",6.7000000000000004E-2,null,2.7000000000000001E-3,null,null,null,null,6.430000000000001E-2,null,null,0.28728540033942163,3.2399999999999998E-2,null,0.25488540033942164]
["1927-08-01",5.1499999999999997E-2,null,2.8999999999999998E-3,null,null,null,null,4.8599999999999997E-2,null,null,0.32082415930611119,3.4799999999999998E-2,null,0.28602415930611119]
["1927-09-01",4.4999999999999998E-2,null,2.7000000000000001E-3,null,null,null,null,4.2299999999999997E-2,null,null,0.34633363877768808,3.2399999999999998E-2,null,0.3139336387776881]
["1927-10-01",-5.0200000000000002E-2,null,2.7999999999999995E-3,null,null,null,null,-5.2999999999999999E-2,null,null,0.31612565882158083,3.3599999999999991E-2,null,0.28252565882158087]
["1927-11-01",7.2099999999999997E-2,null,2.7000000000000001E-3,null,null,null,null,6.9400000000000003E-2,null,null,0.36369799828222393,3.2399999999999998E-2,null,0.33129799828222395]
["1927-12-01",2.7900000000000001E-2,null,2.7000000000000001E-3,null,null,null,null,2.52E-2,null,null,0.37479910988063758,3.2399999999999998E-2,null,0.3423991098806376]
["1928-01-01",-4.0000000000000001E-3,3.7499999999999999E-2,2.7000000000000001E-3,3.7166666666666663E-3,3.8416666666666673E-3,3.7791666666666668E-3,4.0416666666666665E-3,-6.7000000000000002E-3,{"$f":"B29-G29","v":-7.7791666666666669E-3},{"$f":"$C29-H29","v":3.3458333333333333E-2},0.39624748999807768,3.2399999999999998E-2,null,0.3638474899980777]
["1928-02-01",-1.2500000000000001E-2,-8.0000000000000002E-3,2.5000000000000001E-3,3.7166666666666663E-3,3.8416666666666673E-3,3.7791666666666668E-3,4.0416666666666665E-3,-1.5000000000000001E-2,-1.6279166666666667E-2,-1.2041666666666666E-2,0.30852652213447995,0.03,null,0.27852652213447993]
["1928-03-01",0.1101,7.2299999999999989E-2,2.7000000000000001E-3,3.7166666666666663E-3,3.8250000000000003E-3,3.7708333333333331E-3,4.0166666666666666E-3,0.10740000000000001,0.10632916666666667,6.8283333333333321E-2,0.44006671182857837,3.2399999999999998E-2,null,0.40766671182857839]
["1928-04-01",3.4500000000000003E-2,9.8600000000000007E-2,2.5999999999999999E-3,3.7166666666666663E-3,3.8333333333333331E-3,3.7749999999999993E-3,4.0166666666666666E-3,3.1900000000000005E-2,3.0725000000000002E-2,9.4583333333333339E-2,0.46039507243080435,3.1199999999999999E-2,null,0.42919507243080435]
["1928-05-01",1.9699999999999999E-2,2.0799999999999999E-2,2.7000000000000001E-3,3.741666666666667E-3,3.8666666666666667E-3,3.8041666666666666E-3,4.0583333333333331E-3,1.6999999999999998E-2,1.5895833333333331E-2,1.6741666666666665E-2,0.4039453713186496,3.2399999999999998E-2,null,0.37154537131864962]
["1928-06-01",-3.85E-2,-4.0099999999999997E-2,2.7000000000000001E-3,3.8083333333333337E-3,3.9583333333333328E-3,3.8833333333333333E-3,4.1583333333333333E-3,-4.1200000000000001E-2,-4.2383333333333335E-2,-4.425833333333333E-2,0.35899876625680216,3.2399999999999998E-2,null,0.32659876625680218]
["1928-07-01",1.41E-2,-7.6000000000000009E-3,2.7000000000000001E-3,3.8416666666666673E-3,3.9916666666666668E-3,3.9166666666666673E-3,4.1999999999999997E-3,1.14E-2,1.0183333333333332E-2,-1.1800000000000001E-2,0.29162197643957199,3.2399999999999998E-2,null,0.25922197643957201]
["1928-08-01",8.0299999999999996E-2,6.8199999999999997E-2,2.8999999999999998E-3,3.8666666666666667E-3,4.0166666666666666E-3,3.9416666666666662E-3,4.2333333333333337E-3,7.7399999999999997E-2,7.6358333333333334E-2,6.3966666666666658E-2,0.32699878378285274,3.4799999999999998E-2,null,0.29219878378285274]
["1928-09-01",2.5899999999999999E-2,2.87E-2,2.7000000000000001E-3,3.8416666666666673E-3,3.9916666666666668E-3,3.9166666666666673E-3,4.208333333333333E-3,2.3199999999999998E-2,2.1983333333333334E-2,2.4491666666666669E-2,0.30274454763907088,3.2399999999999998E-2,null,0.2703445476390709]
["1928-10-01",1.6799999999999999E-2,-9.1999999999999998E-3,3.0000000000000001E-3,3.8416666666666673E-3,3.9833333333333335E-3,3.9125000000000002E-3,4.1583333333333333E-3,1.38E-2,1.28875E-2,-1.3358333333333333E-2,0.3946416677610094,3.6000000000000004E-2,null,0.35864166776100936]
["1928-11-01",0.12920000000000001,0.2147,2.7000000000000001E-3,3.8166666666666666E-3,3.933333333333333E-3,3.8749999999999995E-3,4.15E-3,0.1265,0.12532500000000002,0.21055000000000001,0.46892022314684367,3.2399999999999998E-2,null,0.43652022314684369]
["1928-12-01",4.8999999999999998E-3,0.01,2.8999999999999998E-3,3.8416666666666673E-3,3.9749999999999994E-3,3.908333333333334E-3,4.208333333333333E-3,2E-3,9.9166666666666587E-4,5.7916666666666672E-3,0.43605207922975375,3.4799999999999998E-2,{"$f":"G40*12","v":4.6900000000000011E-2},0.40125207922975376,{"$f":"L40-N40","v":0.38915207922975376},{"$f":"((1+C29)*(1+C30)*(1+C31)*(1+C32)*(1+C33)*(1+C34)*(1+C35)*(1+C36)*(1+C37)*(1+C38)*(1+C39)*(1+C40))-1","v":0.57480506712921131},{"$f":"H40*12","v":5.0499999999999996E-2},{"$f":"Q40-R40","v":0.52430506712921132}]
["1929-01-01",5.8299999999999998E-2,0.13250000000000001,2.8999999999999998E-3,3.8500000000000001E-3,3.9916666666666668E-3,3.9208333333333335E-3,4.208333333333333E-3,5.5399999999999998E-2,5.4379166666666666E-2,0.12829166666666666,0.5258774251494458,3.4799999999999998E-2,4.7050000000000002E-2,0.4910774251494458,0.47882742514944582,0.71900408532417592,5.0499999999999996E-2,0.66850408532417593,null,null,null,null,null,"Risk-Free Rate",null,"RP",null,null,null,null,null,null,null,"AAA Bond",null,"RP",null,null,null,null,null,null,null,"A PU Bond",null,"RP"]
["1929-02-01",-1.9E-3,-2.3199999999999998E-2,2.7000000000000001E-3,3.8833333333333337E-3,4.0500000000000006E-3,3.966666666666667E-3,4.2500000000000003E-3,-4.5999999999999999E-3,-5.8666666666666667E-3,-2.7449999999999999E-2,0.54225646383965787,3.2399999999999998E-2,4.7600000000000003E-2,0.50985646383965788,0.49465646383965789,0.69266450659743395,5.1000000000000004E-2,0.6416645065974339,null,null,null,null,null,{"$f":"'MRP WP1'!F37/100","v":3.9100000000000003E-2},null,{"$f":"Y42*V18+V17","v":8.7068916532172788E-2},null,null,null,null,null,null,null,{"$f":"'MRP WP1'!M37/100","v":5.0499999999999996E-2},null,{"$f":"AI42*AF18+AF17","v":7.2582293456286071E-2},null,null,null,null,null,null,null,{"$f":"'4.3 Risk Premium Summary'!G18/100","v":5.8799999999999998E-2},null,{"$f":"AS42*AP18+AP17","v":4.8011535468872775E-2}]
["1929-03-01",-1.1999999999999999E-3,-1.1000000000000001E-2,2.7999999999999995E-3,3.9166666666666664E-3,4.0999999999999995E-3,4.0083333333333334E-3,4.2833333333333326E-3,-3.9999999999999992E-3,-5.208333333333333E-3,-1.5283333333333333E-2,0.38762792188365869,3.3599999999999991E-2,4.8100000000000004E-2,0.35402792188365872,0.33952792188365866,0.56117243031321684,5.1399999999999987E-2,0.50977243031321684]
["1929-04-01",1.7600000000000001E-2,3.4700000000000002E-2,3.3999999999999998E-3,3.908333333333334E-3,4.0916666666666671E-3,4.0000000000000001E-3,4.2833333333333326E-3,1.4200000000000001E-2,1.3600000000000001E-2,{"$f":"$D44-H44","v":-8.8333333333333276E-4},0.36495908488043649,4.0799999999999996E-2,4.8000000000000001E-2,0.32415908488043649,0.3169590848804365,0.47036693395693163,5.1399999999999987E-2,0.41896693395693163]
["1929-05-01",-3.6200000000000003E-2,4.7E-2,3.0000000000000001E-3,3.9166666666666664E-3,4.0916666666666671E-3,4.0041666666666663E-3,4.2833333333333326E-3,-3.9200000000000006E-2,-4.0204166666666666E-2,-1.2833333333333325E-3,0.29013196627220239,3.6000000000000004E-2,4.8049999999999995E-2,0.25413196627220236,0.24208196627220241,0.50810558371170389,5.1399999999999987E-2,0.45670558371170389]
["1929-06-01",0.114,0.21780000000000002,2.8999999999999998E-3,3.9749999999999994E-3,4.15E-3,4.0625000000000001E-3,4.3583333333333339E-3,0.1111,0.10993750000000001,-1.4583333333333341E-3,0.49475508104756472,3.4799999999999998E-2,4.8750000000000002E-2,0.45995508104756472,0.4460050810475647,0.91329407213679858,5.2300000000000006E-2,0.86099407213679857]
["1929-07-01",4.7100000000000003E-2,9.0499999999999983E-2,3.2000000000000002E-3,3.9749999999999994E-3,4.1416666666666659E-3,4.0583333333333331E-3,4.3666666666666671E-3,4.3900000000000002E-2,4.3041666666666673E-2,8.6133333333333312E-2,0.54339615951573328,3.8400000000000004E-2,4.8699999999999993E-2,{"$f":"L47-M47","v":0.50499615951573329},0.49469615951573331,1.102425620380068,5.2400000000000002E-2,1.050025620380068]
["1929-08-01",0.1028,0.1033,3.0000000000000001E-3,3.9916666666666668E-3,4.1583333333333333E-3,4.0749999999999996E-3,4.4166666666666668E-3,9.98E-2,9.8725000000000007E-2,9.8883333333333337E-2,0.5755413169619088,3.6000000000000004E-2,4.8899999999999999E-2,0.53954131696190877,0.52664131696190886,1.171509255724891,5.3000000000000005E-2,1.118509255724891]
["1929-09-01",-4.7600000000000003E-2,3.9999999999999996E-4,3.2000000000000002E-3,4.0000000000000001E-3,4.1749999999999999E-3,4.0874999999999991E-3,4.4833333333333331E-3,-5.0800000000000005E-2,-5.1687500000000004E-2,-4.0833333333333329E-3,0.46266258921388248,3.8400000000000004E-2,4.9049999999999989E-2,0.42426258921388249,0.4136125892138825,1.1117700587413051,5.3800000000000001E-2,1.057970058741305]
["1929-10-01",-0.1973,-0.30220000000000002,3.0999999999999999E-3,3.9749999999999994E-3,4.1749999999999999E-3,4.0749999999999996E-3,4.45E-3,-0.20039999999999999,-0.201375,-0.30665000000000003,0.15468062584774178,3.7199999999999997E-2,4.8899999999999999E-2,0.11748062584774178,0.10578062584774178,0.48727608698999036,5.3400000000000003E-2,0.43387608698999036]
["1929-11-01",-0.1246,-0.1424,2.5999999999999999E-3,3.966666666666667E-3,4.1166666666666669E-3,4.0416666666666665E-3,4.4083333333333335E-3,-0.12720000000000001,-0.12864166666666668,-0.14680833333333332,-0.10484642236351993,3.1199999999999999E-2,4.8500000000000001E-2,-0.13604642236351994,-0.15334642236351992,5.0043609288396906E-2,5.2900000000000003E-2,-2.8563907116030962E-3]
["1929-12-01",2.8199999999999999E-2,6.7999999999999991E-2,3.0999999999999999E-3,3.8916666666666665E-3,4.0333333333333332E-3,3.9624999999999999E-3,4.3583333333333339E-3,2.5100000000000001E-2,2.4237499999999999E-2,6.3641666666666652E-2,-8.4091045351946891E-2,3.7199999999999997E-2,4.7549999999999995E-2,-0.12129104535194689,-0.13164104535194687,0.11034314328713646,5.2300000000000006E-2,5.8043143287136452E-2]
["1930-01-01",6.3899999999999998E-2,7.3999999999999996E-2,2.8999999999999998E-3,3.8833333333333337E-3,4.0500000000000006E-3,3.966666666666667E-3,4.3833333333333328E-3,6.0999999999999999E-2,5.9933333333333332E-2,6.961666666666666E-2,-7.9244508315162165E-2,3.4799999999999998E-2,4.7600000000000003E-2,-0.11404450831516216,-0.12684450831516217,5.2987669660384151E-2,5.2599999999999994E-2,3.8766966038415729E-4]
["1930-02-01",2.5899999999999999E-2,8.8499999999999995E-2,2.5999999999999999E-3,3.908333333333334E-3,4.0749999999999996E-3,3.9916666666666668E-3,4.4083333333333335E-3,2.3300000000000001E-2,2.1908333333333332E-2,8.4091666666666662E-2,-5.3598778760169385E-2,3.1199999999999999E-2,4.7899999999999998E-2,-8.4798778760169391E-2,-0.10149877876016938,0.17339995743788683,5.2900000000000003E-2,0.12049995743788683]
["1930-03-01",8.1199999999999994E-2,8.9099999999999999E-2,2.8999999999999998E-3,3.8500000000000001E-3,4.0000000000000001E-3,3.9249999999999997E-3,4.3166666666666666E-3,7.8299999999999995E-2,7.7274999999999996E-2,8.4783333333333336E-2,2.4478374453849705E-2,3.4799999999999998E-2,4.7099999999999996E-2,-1.0321625546150293E-2,-2.2621625546150291E-2,0.29216369428271283,5.1799999999999999E-2,0.24036369428271281]
["1930-04-01",-8.0000000000000002E-3,3.4099999999999998E-2,2.7000000000000001E-3,3.8333333333333331E-3,3.9833333333333335E-3,3.908333333333334E-3,4.2916666666666667E-3,-1.0700000000000001E-2,-1.1908333333333333E-2,2.9808333333333333E-2,-1.2946664129139807E-3,3.2399999999999998E-2,4.6900000000000011E-2,-3.3694666412913979E-2,-4.8194666412913992E-2,0.29141439669252267,5.1500000000000004E-2,0.23991439669252268]
["1930-05-01",-9.5999999999999992E-3,-2.3600000000000003E-2,2.7000000000000001E-3,3.8333333333333331E-3,3.9749999999999994E-3,3.9041666666666665E-3,4.1999999999999997E-3,-1.2299999999999998E-2,-1.3504166666666666E-2,-2.7800000000000002E-2,2.6268688923687389E-2,3.2399999999999998E-2,4.6849999999999996E-2,-6.1313110763126094E-3,-2.0581311076312607E-2,0.20433334950389614,5.04E-2,0.15393334950389614]
["1930-06-01",-0.16250000000000001,-0.19030000000000002,2.8999999999999998E-3,3.8083333333333337E-3,3.966666666666667E-3,3.8875000000000003E-3,4.1749999999999999E-3,-0.16539999999999999,-0.16638749999999999,-0.19447500000000004,-0.22845599014938212,3.4799999999999998E-2,4.6650000000000004E-2,-0.26325599014938211,-0.27510599014938214,-0.19925380760937395,5.0099999999999999E-2,-0.24935380760937395]
["1930-07-01",3.8600000000000002E-2,1.7599999999999998E-2,2.7999999999999995E-3,3.7666666666666664E-3,3.9500000000000004E-3,3.8583333333333334E-3,4.1583333333333333E-3,3.5800000000000005E-2,3.4741666666666671E-2,1.3441666666666664E-2,-0.23471912078039192,3.3599999999999991E-2,4.6300000000000001E-2,-0.26831912078039188,-0.28101912078039193,-0.25278374564263972,4.99E-2,-0.30268374564263972]
["1930-08-01",1.41E-2,7.6000000000000009E-3,2.5999999999999999E-3,3.725E-3,3.8999999999999994E-3,3.8124999999999999E-3,4.1250000000000002E-3,1.15E-2,1.02875E-2,3.4750000000000007E-3,-0.29627190821853056,3.1199999999999999E-2,4.5749999999999999E-2,-0.32747190821853056,-0.34202190821853057,-0.31759711964970894,4.9500000000000002E-2,-0.36709711964970893]
["1930-09-01",-0.12820000000000001,-0.1108,2.8999999999999998E-3,3.6833333333333336E-3,3.875E-3,3.7791666666666668E-3,4.0500000000000006E-3,-0.13109999999999999,-0.13197916666666668,-0.11484999999999999,-0.35582722551965029,3.4799999999999998E-2,4.5350000000000001E-2,-0.39062722551965029,-0.40117722551965029,-0.39344997880100063,4.8600000000000004E-2,-0.44204997880100061]
["1930-10-01",-8.5500000000000007E-2,-8.1799999999999998E-2,2.7000000000000001E-3,3.6833333333333336E-3,3.8916666666666665E-3,3.7875000000000005E-3,4.0666666666666663E-3,-8.8200000000000001E-2,-8.9287500000000006E-2,-8.5866666666666661E-2,-0.26610688643044766,3.2399999999999998E-2,4.5450000000000004E-2,-0.29850688643044765,-0.31155688643044765,-0.20187126760544427,4.8799999999999996E-2,-0.25067126760544428]
["1930-11-01",-8.8999999999999999E-3,-7.3000000000000009E-2,2.5999999999999999E-3,3.725E-3,3.9583333333333328E-3,3.8416666666666664E-3,4.1333333333333335E-3,-1.15E-2,-1.2741666666666667E-2,-7.7133333333333345E-2,-0.16910959006307591,3.1199999999999999E-2,4.6099999999999995E-2,-0.20030959006307592,-0.21520959006307591,-0.13728389117332884,4.9600000000000005E-2,-0.18688389117332885]
["1930-12-01",-7.0599999999999996E-2,-3.39E-2,2.7999999999999995E-3,3.7666666666666664E-3,4.0416666666666665E-3,3.9041666666666665E-3,4.2583333333333336E-3,-7.3399999999999993E-2,-7.4504166666666663E-2,-3.8158333333333336E-2,-0.24895006127662178,3.3599999999999991E-2,4.6849999999999996E-2,-0.28255006127662174,-0.29580006127662178,-0.2195973476241132,5.1100000000000007E-2,-0.27069734762411324]
["1931-01-01",5.0200000000000002E-2,5.4000000000000006E-2,2.7999999999999995E-3,3.6833333333333336E-3,3.9166666666666664E-3,3.8E-3,4.1749999999999999E-3,4.7400000000000005E-2,4.6400000000000004E-2,4.9825000000000008E-2,-0.25862144407623688,3.3599999999999991E-2,4.5600000000000002E-2,-0.29222144407623685,-0.30422144407623686,-0.23412998547096386,5.0099999999999999E-2,-0.28422998547096384]
["1931-02-01",0.1193,0.15240000000000001,2.5999999999999999E-3,3.6916666666666664E-3,3.9166666666666664E-3,3.8041666666666662E-3,4.1749999999999999E-3,0.1167,0.11549583333333334,0.148225,-0.19112484877135394,3.1199999999999999E-2,4.5649999999999996E-2,-0.22232484877135394,-0.23677484877135394,-0.18916986243154688,5.0099999999999999E-2,-0.23926986243154688]
["1931-03-01",-6.7500000000000004E-2,-2.3900000000000001E-2,2.8999999999999998E-3,3.6583333333333329E-3,3.8916666666666665E-3,3.7749999999999993E-3,4.15E-3,-7.0400000000000004E-2,-7.1275000000000005E-2,-2.8050000000000002E-2,-0.30237136651802388,3.4799999999999998E-2,4.5299999999999993E-2,-0.33717136651802387,-0.34767136651802388,-0.27329786311581405,4.9799999999999997E-2,-0.32309786311581407]
["1931-04-01",-9.35E-2,-0.10540000000000001,2.7000000000000001E-3,3.666666666666667E-3,3.966666666666667E-3,3.816666666666667E-3,4.0500000000000006E-3,-9.6199999999999994E-2,-9.7316666666666662E-2,-0.10945000000000001,-0.36249964087559328,3.2399999999999998E-2,4.5800000000000007E-2,-0.39489964087559326,-0.40829964087559328,-0.37132991813500349,4.8600000000000004E-2,-0.41992991813500347]
["1931-05-01",-0.12790000000000001,-0.10289999999999999,2.5999999999999999E-3,3.6416666666666667E-3,3.966666666666667E-3,3.8041666666666666E-3,4.0333333333333332E-3,-0.1305,-0.13170416666666668,-0.10693333333333332,-0.43864694750363986,3.1199999999999999E-2,4.5649999999999996E-2,-0.46984694750363987,-0.48429694750363983,-0.42238843666418657,4.8399999999999999E-2,-0.47078843666418657]
["1931-06-01",0.1421,0.13730000000000001,2.7999999999999995E-3,3.6333333333333335E-3,4.0083333333333334E-3,3.8208333333333332E-3,4.0583333333333331E-3,{"$f":"B70-D70","v":0.13930000000000001},0.13827916666666668,0.13324166666666667,-0.23448200447033651,3.3599999999999991E-2,4.5850000000000002E-2,-0.26808200447033648,-0.28033200447033652,-0.18869009388437619,4.8699999999999993E-2,-0.23739009388437618]
["1931-07-01",-7.22E-2,-6.2199999999999991E-2,2.7000000000000001E-3,3.6333333333333335E-3,4.0083333333333334E-3,3.8208333333333332E-3,4.0249999999999999E-3,-7.4899999999999994E-2,-7.6020833333333329E-2,-6.6224999999999992E-2,-0.31614905040205898,3.2399999999999998E-2,4.5850000000000002E-2,-0.34854905040205897,-0.36199905040205899,-0.25231286364462269,4.8299999999999996E-2,-0.3006128636446227]
["1931-08-01",1.8200000000000001E-2,2.5599999999999998E-2,2.7000000000000001E-3,3.666666666666667E-3,4.0416666666666665E-3,3.8541666666666663E-3,4.0083333333333334E-3,1.55E-2,1.4345833333333335E-2,2.1591666666666665E-2,-0.31338424526119368,3.2399999999999998E-2,4.6249999999999999E-2,-0.34578424526119367,-0.3596342452611937,-0.23895600729845656,4.8100000000000004E-2,-0.28705600729845659]
["1931-09-01",-0.29730000000000001,-0.31490000000000001,2.7000000000000001E-3,3.7916666666666667E-3,4.2333333333333337E-3,4.0124999999999996E-3,4.208333333333333E-3,-0.3,-0.30131249999999998,-0.31910833333333333,-0.44656470422693362,3.2399999999999998E-2,4.8149999999999998E-2,-0.4789647042269336,-0.49471470422693364,-0.41364008164661792,5.0499999999999996E-2,-0.46414008164661791]
["1931-10-01",8.9599999999999999E-2,9.9000000000000005E-2,2.8999999999999998E-3,4.1583333333333333E-3,4.6416666666666663E-3,4.4000000000000003E-3,4.6166666666666665E-3,8.6699999999999999E-2,8.5199999999999998E-2,9.4383333333333333E-2,-0.34059803359832364,3.4799999999999998E-2,5.28E-2,-0.37539803359832363,-0.39339803359832365,-0.29818171392902748,5.5399999999999998E-2,-0.35358171392902749]
["1931-11-01",-7.9799999999999996E-2,-6.1400000000000003E-2,3.0999999999999999E-3,4.1166666666666669E-3,4.6750000000000003E-3,4.3958333333333332E-3,4.5916666666666666E-3,-8.2900000000000001E-2,-8.4195833333333331E-2,-6.5991666666666671E-2,-0.38776945869960389,3.7199999999999997E-2,5.2749999999999998E-2,-0.4249694586996039,-0.44051945869960391,-0.28939952178401851,5.5099999999999996E-2,-0.34449952178401849]
["1931-12-01",-0.14000000000000001,-0.1283,3.2000000000000002E-3,4.4333333333333334E-3,5.2166666666666663E-3,4.8249999999999994E-3,5.1999999999999998E-3,-0.14320000000000002,-0.14482500000000001,-0.13350000000000001,-0.43348583438956245,3.8400000000000004E-2,5.7899999999999993E-2,-0.47188583438956244,-0.49138583438956246,-0.35883403699319849,6.2399999999999997E-2,-0.4212340369931985]
["1932-01-01",-2.7099999999999999E-2,-1.9999999999999997E-2,3.2000000000000002E-3,4.3333333333333331E-3,5.0666666666666672E-3,4.7000000000000002E-3,5.1416666666666668E-3,-3.0300000000000001E-2,-3.1800000000000002E-2,-2.5141666666666663E-2,-0.47518412519292075,3.8400000000000004E-2,5.6400000000000006E-2,-0.51358412519292074,-0.53158412519292075,-0.40384948411132304,6.1700000000000005E-2,-0.46554948411132302]
["1932-02-01",5.7000000000000002E-2,7.9899999999999999E-2,3.2000000000000002E-3,4.3583333333333339E-3,5.1083333333333336E-3,4.7333333333333342E-3,5.3416666666666664E-3,5.3800000000000001E-2,5.226666666666667E-2,7.4558333333333338E-2,-0.50439526519156352,3.8400000000000004E-2,5.680000000000001E-2,-0.54279526519156351,-0.56119526519156349,-0.44135461462323655,6.409999999999999E-2,-0.5054546146232366]
["1932-03-01",-0.1158,-0.10580000000000001,3.0999999999999999E-3,4.15E-3,4.875E-3,4.5125E-3,5.0499999999999998E-3,-0.11890000000000001,-0.1203125,-0.11085,-0.53006573027601145,3.7199999999999997E-2,5.4150000000000004E-2,-0.56726573027601146,-0.58421573027601148,-0.48822794426400784,6.0600000000000001E-2,-0.54882794426400783]
["1932-04-01",-0.19969999999999999,-0.1535,3.0000000000000001E-3,4.3083333333333333E-3,5.0916666666666662E-3,4.6999999999999993E-3,5.6916666666666669E-3,-0.20269999999999999,-0.2044,-0.15919166666666668,{"$f":"((1+B69)*(1+B70)*(1+B71)*(1+B72)*(1+B73)*(1+B74)*(1+B75)*(1+B76)*(1+B77)*(1+B78)*(1+B79)*(1+B80))-1","v":-0.58512035735233514},{"$f":"D80*12","v":3.6000000000000004E-2},5.6399999999999992E-2,{"$f":"L80-M80","v":-0.62112035735233517},-0.64152035735233515,-0.51574441629720846,6.83E-2,-0.58404441629720849]
["1932-05-01",-0.21959999999999999,-0.28059999999999996,2.7999999999999995E-3,4.4666666666666674E-3,5.3166666666666666E-3,4.8916666666666666E-3,6.1333333333333344E-3,-0.22239999999999999,-0.22449166666666664,-0.28673333333333328,-0.62874432619855791,3.3599999999999991E-2,5.8700000000000002E-2,-0.66234432619855788,-0.68744432619855789,-0.61166707511337837,7.3600000000000013E-2,-0.68526707511337837]
["1932-06-01",-2.2000000000000001E-3,8.9999999999999993E-3,2.7999999999999995E-3,4.5083333333333338E-3,5.4999999999999997E-3,5.0041666666666663E-3,6.3083333333333333E-3,-4.9999999999999992E-3,-7.204166666666666E-3,2.691666666666666E-3,-0.67565107143062886,3.3599999999999991E-2,6.0049999999999992E-2,-0.70925107143062882,-0.73570107143062891,-0.65547531767290845,7.5700000000000003E-2,-0.73117531767290844]
["1932-07-01",0.38150000000000001,0.33179999999999998,2.7999999999999995E-3,4.3833333333333328E-3,5.4250000000000001E-3,4.904166666666666E-3,6.0666666666666673E-3,0.37869999999999998,0.37659583333333335,0.32573333333333332,-0.5170424177424161,3.3599999999999991E-2,5.8849999999999993E-2,-0.55064241774241607,-0.57589241774241606,-0.51072939654167149,7.2800000000000004E-2,-0.58352939654167146]
["1932-08-01",0.38690000000000002,0.40300000000000002,2.7999999999999995E-3,4.0916666666666671E-3,4.8583333333333334E-3,4.4749999999999998E-3,5.2916666666666667E-3,0.3841,0.38242500000000001,0.39770833333333333,{"$f":"((1+B73)*(1+B74)*(1+B75)*(1+B76)*(1+B77)*(1+B78)*(1+B79)*(1+B80)*(1+B81)*(1+B82)*(1+B83)*(1+B84))-1","v":-0.34215883830972005},3.3599999999999991E-2,5.3699999999999998E-2,-0.37575883830972001,-0.39585883830972002,-0.330687737273757,6.3500000000000001E-2,-0.394187737273757]
["1932-09-01",-3.4599999999999999E-2,-2.7000000000000003E-2,2.5999999999999999E-3,3.9166666666666664E-3,4.6166666666666665E-3,4.266666666666666E-3,4.9249999999999997E-3,-3.7199999999999997E-2,-3.8866666666666667E-2,-3.1925000000000002E-2,-9.6229034444576089E-2,3.1199999999999999E-2,5.1199999999999996E-2,-0.12742903444457609,-0.14742903444457608,-4.9422227948278441E-2,5.91E-2,-0.10852222794827844]
["1932-10-01",-0.13489999999999999,-0.1047,2.7000000000000001E-3,3.8666666666666667E-3,4.5916666666666666E-3,4.2291666666666667E-3,4.8416666666666669E-3,-0.1376,-0.13912916666666666,-0.10954166666666666,-0.28244102211637556,3.2399999999999998E-2,5.0750000000000003E-2,-0.31484102211637555,-0.33319102211637558,-0.22561212072983938,5.8099999999999999E-2,-0.28371212072983937]
["1932-11-01",-4.1700000000000001E-2,-3.5400000000000001E-2,2.5999999999999999E-3,3.858333333333333E-3,4.6416666666666663E-3,4.2500000000000003E-3,4.8999999999999998E-3,-4.4299999999999999E-2,-4.5950000000000005E-2,-4.0300000000000002E-2,-0.25273117962847502,3.1199999999999999E-2,5.1000000000000004E-2,-0.28393117962847503,-0.30373117962847501,-0.20416093293842219,5.8799999999999998E-2,-0.26296093293842221]
["1932-12-01",5.6500000000000002E-2,8.929999999999999E-2,2.7000000000000001E-3,3.8250000000000003E-3,4.6666666666666662E-3,4.2458333333333332E-3,4.8750000000000009E-3,5.3800000000000001E-2,5.2254166666666671E-2,8.4424999999999986E-2,-8.1988943345911225E-2,3.2399999999999998E-2,5.0949999999999995E-2,-0.11438894334591122,-0.13293894334591122,-5.4978825855496183E-3,5.850000000000001E-2,-6.3997882585549629E-2]
["1933-01-01",8.6999999999999994E-3,-3.1099999999999996E-2,2.7000000000000001E-3,3.7000000000000006E-3,4.4166666666666668E-3,4.0583333333333339E-3,4.4916666666666664E-3,5.9999999999999993E-3,4.6416666666666655E-3,-3.559166666666666E-2,-4.8208703004441134E-2,3.2399999999999998E-2,4.8700000000000007E-2,-8.0608703004441132E-2,-9.6908703004441141E-2,-1.6762141262386954E-2,5.3899999999999997E-2,-7.0662141262386957E-2]
["1933-02-01",-0.1772,-0.19839999999999999,2.3E-3,3.7333333333333333E-3,4.4583333333333332E-3,4.0958333333333333E-3,4.8083333333333337E-3,-0.17949999999999999,-0.18129583333333332,-0.20320833333333332,-0.25909755991679684,2.76E-2,4.9149999999999999E-2,-0.28669755991679685,-0.30824755991679686,-0.27015143294372557,5.7700000000000001E-2,-0.32785143294372554]
["1933-03-01",3.5299999999999998E-2,-0.10800000000000001,2.7000000000000001E-3,3.8999999999999994E-3,4.6750000000000003E-3,4.2874999999999996E-3,5.2833333333333335E-3,3.2599999999999997E-2,3.1012499999999998E-2,-0.11328333333333335,-0.13248552791434054,3.2399999999999998E-2,5.1449999999999996E-2,-0.16488552791434052,-0.18393552791434054,-0.27194707916104133,6.3399999999999998E-2,-0.33534707916104134]
["1933-04-01",0.42559999999999998,0.26349999999999996,2.5000000000000001E-3,3.9833333333333335E-3,4.841666666666666E-3,4.4125000000000006E-3,5.7416666666666675E-3,0.42309999999999998,0.42118749999999999,0.25775833333333331,0.54533129002288661,0.03,5.2950000000000011E-2,0.51533129002288658,0.49238129002288661,8.6703916692290717E-2,6.8900000000000017E-2,1.78039166922907E-2]
["1933-05-01",0.16830000000000001,0.17319999999999999,2.7999999999999995E-3,3.858333333333333E-3,4.5000000000000005E-3,4.179166666666667E-3,5.416666666666666E-3,0.16550000000000001,{"$f":"B93-G93","v":0.16412083333333333},{"$f":"$C93-H93","v":0.16778333333333334},1.3134425245178605,3.3599999999999991E-2,5.015E-2,1.2798425245178604,1.2632925245178606,0.77220049355490117,6.4999999999999988E-2,0.70720049355490122]
["1933-06-01",0.1338,0.14259999999999998,2.5000000000000001E-3,3.7166666666666663E-3,4.2416666666666662E-3,3.9791666666666664E-3,5.0916666666666662E-3,0.1313,0.12982083333333333,0.13750833333333332,1.6287644160135799,0.03,4.7750000000000001E-2,1.5987644160135799,1.5810144160135799,1.0068545926024082,6.1099999999999995E-2,0.94575459260240813]
["1933-07-01",-8.6199999999999999E-2,-0.12039999999999999,2.5999999999999999E-3,3.6333333333333335E-3,4.0249999999999999E-3,3.8291666666666669E-3,4.9249999999999997E-3,-8.8800000000000004E-2,-9.002916666666666E-2,-0.12532499999999999,0.73880920981050235,3.1199999999999999E-2,4.5950000000000005E-2,0.70760920981050235,0.69285920981050231,0.32544623791340954,5.91E-2,0.26634623791340956]
["1933-08-01",0.1206,-5.5999999999999991E-3,2.5999999999999999E-3,3.5833333333333333E-3,3.9749999999999994E-3,3.7791666666666668E-3,4.9833333333333335E-3,0.11799999999999999,0.11682083333333333,-1.0583333333333333E-2,0.40493878470953137,3.1199999999999999E-2,4.5350000000000001E-2,0.37373878470953137,0.35958878470953137,-6.0567541709840134E-2,5.9800000000000006E-2,-0.12036754170984014]
["1933-09-01",-0.1118,-0.1759,2.5000000000000001E-3,3.6333333333333335E-3,4.1333333333333335E-3,3.8833333333333333E-3,5.3E-3,-0.1143,-0.11568333333333333,-0.1812,0.29259025127305338,0.03,4.6600000000000003E-2,0.26259025127305335,0.24599025127305338,-0.20433063835876586,6.3600000000000004E-2,-0.26793063835876585]
["1933-10-01",-8.5500000000000007E-2,-7.1200000000000013E-2,2.5999999999999999E-3,3.6166666666666665E-3,4.1416666666666659E-3,3.8791666666666662E-3,5.3E-3,-8.8100000000000012E-2,-8.9379166666666676E-2,-7.6500000000000012E-2,0.36640132330274788,3.1199999999999999E-2,4.6549999999999994E-2,0.33520132330274788,0.3198513233027479,-0.17455858026094262,6.3600000000000004E-2,-0.23815858026094261]
["1933-11-01",0.11269999999999999,-1.7999999999999999E-2,2.5000000000000001E-3,3.7833333333333334E-3,4.4583333333333332E-3,4.120833333333334E-3,5.8833333333333342E-3,0.11019999999999999,0.10857916666666666,-2.3883333333333333E-2,0.58655405659915205,0.03,4.9450000000000008E-2,0.55655405659915202,0.53710405659915206,-0.15966880138528483,7.060000000000001E-2,-0.23026880138528483]
["1933-12-01",2.53E-2,1.26E-2,2.7999999999999995E-3,3.7499999999999999E-3,4.3916666666666661E-3,4.0708333333333334E-3,6.0166666666666667E-3,2.2499999999999999E-2,2.1229166666666667E-2,6.5833333333333334E-3,0.53970078015249512,3.3599999999999991E-2,4.8850000000000005E-2,0.50610078015249516,0.49085078015249511,-0.21883836251054711,7.22E-2,-0.2910383625105471]
["1934-01-01",0.1069,0.17460000000000001,2.8999999999999998E-3,3.6249999999999998E-3,4.1666666666666666E-3,3.8958333333333332E-3,5.4666666666666674E-3,0.104,0.10300416666666666,0.16913333333333333,0.68959531431624588,3.4799999999999998E-2,4.675E-2,0.65479531431624594,0.64284531431624592,-5.2995707095560562E-2,6.5600000000000006E-2,-0.11859570709556057]
["1934-02-01",-3.2199999999999999E-2,-2.4199999999999999E-2,2.3999999999999998E-3,3.5000000000000005E-3,3.9166666666666664E-3,3.7083333333333334E-3,4.816666666666667E-3,-3.4599999999999999E-2,-3.5908333333333334E-2,-2.9016666666666666E-2,0.98734849926502455,2.8799999999999999E-2,4.4499999999999998E-2,0.9585484992650245,0.94284849926502456,0.15280288050917146,5.7800000000000004E-2,9.5002880509171453E-2]
["1934-03-01",0,-1.1099999999999999E-2,2.7000000000000001E-3,3.4416666666666667E-3,3.7916666666666667E-3,3.6166666666666669E-3,4.7166666666666668E-3,-2.7000000000000001E-3,-3.6166666666666669E-3,-1.5816666666666666E-2,0.91958707549987984,3.2399999999999998E-2,4.3400000000000001E-2,0.88718707549987985,0.87618707549987984,0.278034493873901,5.6599999999999998E-2,0.22143449387390102]
["1934-04-01",-2.5100000000000001E-2,-3.5099999999999999E-2,2.5000000000000001E-3,3.3916666666666665E-3,3.6916666666666664E-3,3.5416666666666665E-3,4.5333333333333337E-3,-2.76E-2,-2.8641666666666666E-2,-3.9633333333333333E-2,0.31271425358083071,0.03,{"$f":"G104*12","v":4.2499999999999996E-2},0.28271425358083069,{"$f":"L104-N104","v":0.27021425358083073},{"$f":"((1+C93)*(1+C94)*(1+C95)*(1+C96)*(1+C97)*(1+C98)*(1+C99)*(1+C100)*(1+C101)*(1+C102)*(1+C103)*(1+C104))-1","v":-2.4000409070892847E-2},{"$f":"H104*12","v":5.4400000000000004E-2},{"$f":"Q104-R104","v":-7.8400409070892851E-2}]
["1934-05-01",-7.3599999999999999E-2,-7.6499999999999999E-2,2.5000000000000001E-3,3.3416666666666668E-3,3.6416666666666667E-3,3.4916666666666668E-3,4.4916666666666664E-3,-7.6100000000000001E-2,-7.7091666666666669E-2,-8.099166666666667E-2,4.0912851594009814E-2,0.03,4.19E-2,1.0912851594009815E-2,-9.8714840599018611E-4,-0.23172892752895469,5.3899999999999997E-2,-0.28562892752895469]
["1934-06-01",2.29E-2,4.7800000000000002E-2,2.3999999999999998E-3,3.2750000000000001E-3,3.5833333333333333E-3,3.4291666666666663E-3,4.5000000000000005E-3,2.0500000000000001E-2,1.9470833333333333E-2,4.3300000000000005E-2,-6.0901608841495092E-2,2.8799999999999999E-2,4.1149999999999992E-2,-8.9701608841495084E-2,-0.10205160884149508,-0.29547135503661714,5.4000000000000006E-2,-0.34947135503661714]
["1934-07-01",-0.1132,-0.1603,2.3999999999999998E-3,3.2416666666666666E-3,3.5666666666666668E-3,3.4041666666666669E-3,4.4083333333333335E-3,-0.11559999999999999,-0.11660416666666666,-0.16470833333333335,-8.8649099059573078E-2,2.8799999999999999E-2,4.0850000000000004E-2,-0.11744909905957307,-0.12949909905957308,-0.32742985086885779,5.2900000000000003E-2,-0.38032985086885779]
["1934-08-01",6.1100000000000002E-2,2.69E-2,2.3999999999999998E-3,3.2750000000000001E-3,3.6166666666666665E-3,3.4458333333333337E-3,4.5249999999999995E-3,5.8700000000000002E-2,5.7654166666666666E-2,2.2374999999999999E-2,-0.1370386926754531,2.8799999999999999E-2,4.1350000000000005E-2,-0.16583869267545309,-0.1783886926754531,-0.30544822391113235,5.4299999999999994E-2,-0.35974822391113237]
["1934-09-01",-3.3E-3,9.4999999999999998E-3,2.3E-3,3.3E-3,3.6833333333333336E-3,3.4916666666666668E-3,4.6333333333333339E-3,-5.5999999999999999E-3,-6.7916666666666663E-3,4.8666666666666658E-3,-3.1621779992822008E-2,2.76E-2,4.19E-2,-5.9221779992822007E-2,-7.3521779992822001E-2,-0.14919303729922118,5.5600000000000011E-2,-0.20479303729922119]
["1934-10-01",-2.86E-2,-6.6599999999999993E-2,2.7000000000000001E-3,3.2500000000000003E-3,3.6333333333333335E-3,3.4416666666666667E-3,4.5000000000000005E-3,-3.1300000000000001E-2,-3.204166666666667E-2,-7.1099999999999997E-2,2.8630511662080638E-2,3.2399999999999998E-2,4.1300000000000003E-2,-3.7694883379193606E-3,-1.2669488337919366E-2,-0.1449793077251218,5.4000000000000006E-2,-0.19897930772512179]
["1934-11-01",9.4200000000000006E-2,-4.8000000000000004E-3,2.5000000000000001E-3,3.2166666666666667E-3,3.5666666666666668E-3,3.3916666666666665E-3,4.4833333333333331E-3,9.1700000000000004E-2,9.0808333333333338E-2,-9.2833333333333344E-3,1.1528269848700035E-2,0.03,4.07E-2,-1.8471730151299964E-2,-2.9171730151299965E-2,-0.13348615789006235,5.3800000000000001E-2,-0.18728615789006237]
["1934-12-01",-1E-3,-7.010000000000001E-2,2.5000000000000001E-3,3.1749999999999999E-3,3.5583333333333326E-3,3.3666666666666667E-3,4.4666666666666674E-3,-3.5000000000000001E-3,-4.3666666666666663E-3,-7.456666666666667E-2,-1.4418471102261021E-2,0.03,4.0399999999999998E-2,-4.441847110226102E-2,-5.481847110226102E-2,-0.20425516316607606,5.3600000000000009E-2,-0.25785516316607604]
["1935-01-01",-4.1099999999999998E-2,-2.3099999999999999E-2,2.5000000000000001E-3,3.1416666666666663E-3,3.5083333333333334E-3,3.3250000000000003E-3,4.3166666666666666E-3,-4.36E-2,-4.4424999999999999E-2,-2.7416666666666666E-2,-0.14619737278883216,0.03,3.9900000000000005E-2,-0.17619737278883216,-0.18609737278883215,-0.33818905916647357,5.1799999999999999E-2,-0.38998905916647358]
["1935-02-01",-3.4099999999999998E-2,-0.11360000000000001,2.0999999999999999E-3,3.075E-3,3.4416666666666667E-3,3.2583333333333331E-3,4.1333333333333335E-3,-3.6199999999999996E-2,-3.7358333333333334E-2,-0.11773333333333334,-0.14787357137500834,2.52E-2,3.9099999999999996E-2,-0.17307357137500834,-0.18697357137500834,-0.39882228125144725,4.9600000000000005E-2,-0.44842228125144723]
["1935-03-01",-2.86E-2,0.1043,2.2000000000000001E-3,3.0583333333333335E-3,3.4250000000000001E-3,3.241666666666667E-3,4.0666666666666663E-3,-3.0800000000000001E-2,-3.1841666666666671E-2,0.10023333333333334,-0.17224438723368307,2.64E-2,3.8900000000000004E-2,-0.19864438723368308,-0.21114438723368306,-0.32866765616945426,4.8799999999999996E-2,-0.37746765616945427]
["1935-04-01",9.8000000000000004E-2,0.11779999999999999,2.3E-3,3.0499999999999998E-3,3.4000000000000002E-3,3.225E-3,3.9916666666666668E-3,9.5700000000000007E-2,9.4774999999999998E-2,0.11380833333333332,-6.7724214978545416E-2,2.76E-2,3.8699999999999998E-2,-9.5324214978545416E-2,-0.10642421497854541,-0.22228697903017502,4.7899999999999998E-2,-0.27018697903017502]
["1935-05-01",4.0899999999999999E-2,0.1106,2.3E-3,3.0416666666666665E-3,3.3583333333333338E-3,3.2000000000000002E-3,3.8416666666666673E-3,3.8599999999999995E-2,3.7699999999999997E-2,0.10675833333333333,4.7502012768601221E-2,2.76E-2,3.8400000000000004E-2,1.9902012768601221E-2,9.102012768601217E-3,-6.4723247331794576E-2,4.6100000000000009E-2,-0.11082324733179458]
["1935-06-01",6.9900000000000004E-2,0.1036,2.2000000000000001E-3,3.0083333333333333E-3,3.3250000000000003E-3,3.1666666666666666E-3,3.7750000000000001E-3,6.770000000000001E-2,6.6733333333333339E-2,9.9824999999999997E-2,9.563242101977365E-2,2.64E-2,3.7999999999999999E-2,6.9232421019773643E-2,5.7632421019773651E-2,-1.4915609615736458E-2,4.53E-2,-6.0215609615736458E-2]
["1935-07-01",8.5000000000000006E-2,8.6999999999999994E-2,2.3999999999999998E-3,2.9666666666666669E-3,3.2416666666666666E-3,3.1041666666666665E-3,3.6833333333333336E-3,8.2600000000000007E-2,8.1895833333333334E-2,8.3316666666666664E-2,0.34050651421566802,2.8799999999999999E-2,3.7249999999999998E-2,0.31170651421566803,0.30325651421566802,0.27520153905882383,4.4200000000000003E-2,0.23100153905882381]
["1935-08-01",2.8000000000000001E-2,5.6299999999999996E-2,2.3E-3,3.0000000000000001E-3,3.225E-3,3.1125000000000002E-3,3.7000000000000006E-3,2.5700000000000001E-2,2.48875E-2,5.2599999999999994E-2,0.29869069514061519,2.76E-2,3.7350000000000001E-2,0.27109069514061518,0.2613406951406152,0.31171037657789036,4.4400000000000009E-2,0.26731037657789036]
["1935-09-01",2.5600000000000001E-2,-1.2199999999999999E-2,2.3E-3,2.9916666666666663E-3,3.2083333333333334E-3,3.0999999999999999E-3,3.6916666666666664E-3,2.3300000000000001E-2,2.2500000000000003E-2,-1.5891666666666665E-2,0.3363471224402681,2.76E-2,3.7199999999999997E-2,0.30874712244026808,0.29914712244026809,0.28351412578864821,4.4299999999999999E-2,0.2392141257886482]
["1935-10-01",7.7700000000000005E-2,0.12240000000000001,2.3E-3,2.9333333333333334E-3,3.1833333333333332E-3,3.058333333333333E-3,3.666666666666667E-3,7.5400000000000009E-2,7.4641666666666676E-2,0.11873333333333334,0.48258317258994943,2.76E-2,3.6699999999999997E-2,0.45498317258994941,0.44588317258994942,0.54340717247180015,4.4000000000000004E-2,0.49940717247180016]
["1935-11-01",4.7399999999999998E-2,1.0800000000000001E-2,2.3999999999999998E-3,2.891666666666667E-3,3.1083333333333336E-3,3.0000000000000005E-3,3.6249999999999998E-3,4.4999999999999998E-2,4.4399999999999995E-2,7.1750000000000008E-3,0.41917164592461442,2.8799999999999999E-2,3.6000000000000004E-2,0.39037164592461443,0.38317164592461439,0.56760045210459809,4.3499999999999997E-2,0.5241004521045981]
["1935-12-01",3.9399999999999998E-2,4.7900000000000012E-2,2.3999999999999998E-3,2.8666666666666667E-3,3.0416666666666665E-3,2.9541666666666666E-3,3.5750000000000001E-3,3.6999999999999998E-2,3.644583333333333E-2,4.432500000000001E-2,0.47656357234639102,2.8799999999999999E-2,3.5449999999999995E-2,0.44776357234639103,0.44111357234639104,0.76652168379439511,4.2900000000000001E-2,0.72362168379439507]
["1936-01-01",6.7000000000000004E-2,0.11030000000000001,2.3999999999999998E-3,2.8083333333333333E-3,2.9749999999999998E-3,2.891666666666667E-3,3.5083333333333334E-3,6.4600000000000005E-2,6.4108333333333337E-2,0.10679166666666667,0.64302151600125068,2.8799999999999999E-2,3.4700000000000002E-2,0.61422151600125063,0.60832151600125073,1.0077480044189957,4.2099999999999999E-2,0.96564800441899568]
["1936-02-01",2.24E-2,-3.4200000000000001E-2,2.3E-3,2.7666666666666668E-3,2.9583333333333332E-3,2.8625E-3,3.4749999999999998E-3,2.01E-2,1.9537499999999999E-2,-3.7675E-2,0.73912951440074348,2.76E-2,3.4349999999999999E-2,0.71152951440074352,0.70477951440074349,1.1875936627570698,4.1700000000000001E-2,1.1458936627570697]
["1936-03-01",2.6800000000000001E-2,3.3E-3,2.3999999999999998E-3,2.7416666666666666E-3,2.9583333333333332E-3,2.8500000000000001E-3,3.4749999999999998E-3,2.4400000000000002E-2,2.3949999999999999E-2,-1.7499999999999981E-4,0.83831396477937314,2.8799999999999999E-2,3.4200000000000001E-2,0.8095139647793731,0.80411396477937314,0.98751491609541597,4.1700000000000001E-2,0.94581491609541601]
["1936-04-01",-7.51E-2,-8.14E-2,2.2000000000000001E-3,2.7416666666666666E-3,2.9749999999999998E-3,2.8583333333333334E-3,3.4749999999999998E-3,-7.7299999999999994E-2,-7.7958333333333338E-2,-8.4875000000000006E-2,0.54850326596033061,2.64E-2,3.4299999999999997E-2,0.52210326596033063,0.51420326596033061,0.63332546244878252,4.1700000000000001E-2,0.59162546244878256]
["1936-05-01",5.45E-2,7.6100000000000001E-2,2.2000000000000001E-3,2.725E-3,2.9416666666666662E-3,2.8333333333333331E-3,3.4499999999999999E-3,5.2299999999999999E-2,5.1666666666666666E-2,7.2650000000000006E-2,0.56873541546274198,2.64E-2,3.3999999999999996E-2,0.542335415462742,0.53473541546274195,0.58258736731598693,4.1399999999999999E-2,0.54118736731598693]
["1936-06-01",3.3300000000000003E-2,3.5000000000000003E-2,2.3999999999999998E-3,2.7000000000000001E-3,2.9249999999999996E-3,2.8124999999999999E-3,3.4333333333333334E-3,3.0900000000000004E-2,3.0487500000000004E-2,3.1566666666666673E-2,0.51507085222698512,2.8799999999999999E-2,3.3750000000000002E-2,0.48627085222698513,0.48132085222698512,0.48421341534255746,4.1200000000000001E-2,0.44301341534255745]
["1936-07-01",7.0099999999999996E-2,0.1009,2.3E-3,2.6916666666666669E-3,2.8999999999999998E-3,2.7958333333333329E-3,3.3916666666666665E-3,6.7799999999999999E-2,6.7304166666666665E-2,9.7508333333333336E-2,0.49426481010884515,2.76E-2,3.3549999999999996E-2,0.46666481010884514,0.46071481010884519,0.50319277732347878,4.07E-2,0.46249277732347877]
["1936-08-01",1.5100000000000001E-2,-1.8E-3,2.3E-3,2.6750000000000003E-3,2.8666666666666667E-3,2.7708333333333335E-3,3.3833333333333332E-3,1.2800000000000001E-2,1.2329166666666667E-2,-5.1833333333333332E-3,0.4755138217329653,2.76E-2,3.3250000000000002E-2,0.44791382173296529,0.4422638217329653,0.42051219381264482,4.0599999999999997E-2,0.37991219381264485]
["1936-09-01",3.0999999999999999E-3,-2.2499999999999999E-2,2.0999999999999999E-3,2.65E-3,2.8416666666666668E-3,2.7458333333333336E-3,3.3749999999999995E-3,1E-3,3.5416666666666626E-4,-2.5874999999999999E-2,0.44314344245352744,2.52E-2,3.2950000000000007E-2,0.41794344245352744,0.4101934424535274,0.40570021203873274,4.0499999999999994E-2,0.36520021203873276]
["1936-10-01",7.7499999999999999E-2,5.6600000000000004E-2,2.3E-3,2.65E-3,2.8083333333333333E-3,2.7291666666666671E-3,3.3666666666666667E-3,{"$f":"B134-D134","v":7.5200000000000003E-2},7.4770833333333328E-2,5.3233333333333341E-2,0.44287562331230923,2.76E-2,3.2750000000000001E-2,0.41527562331230922,0.41012562331230923,0.32329191379198585,4.0399999999999998E-2,0.28289191379198586]
["1936-11-01",1.34E-2,-1.6900000000000002E-2,2.2000000000000001E-3,2.6250000000000002E-3,2.7583333333333331E-3,2.6916666666666669E-3,3.2916666666666667E-3,1.12E-2,1.0708333333333334E-2,-2.019166666666667E-2,0.39603795748013604,2.64E-2,3.2300000000000002E-2,0.36963795748013606,0.36373795748013604,0.2870283740095978,3.95E-2,0.24752837400959779]
["1936-12-01",-2.8999999999999998E-3,-1.7399999999999999E-2,2.2000000000000001E-3,2.5833333333333337E-3,2.7333333333333333E-3,2.6583333333333337E-3,3.1916666666666664E-3,-5.1000000000000004E-3,-5.5583333333333335E-3,-2.0591666666666664E-2,0.3392240209769517,2.64E-2,3.1900000000000005E-2,0.31282402097695172,0.30732402097695172,0.20682706393914541,3.8300000000000001E-2,0.16852706393914541]
["1937-01-01",3.9E-2,1.9500000000000003E-2,2.0999999999999999E-3,2.5833333333333337E-3,2.7499999999999998E-3,2.6666666666666666E-3,3.1833333333333336E-3,3.6900000000000002E-2,3.6333333333333336E-2,1.631666666666667E-2,0.30408037281635614,2.52E-2,3.2000000000000001E-2,0.27888037281635614,0.27208037281635611,0.10813310968743495,3.8200000000000005E-2,6.9933109687434936E-2]
["1937-02-01",1.9099999999999999E-2,-3.5299999999999998E-2,2E-3,2.6833333333333336E-3,2.8333333333333331E-3,2.7583333333333336E-3,3.2416666666666666E-3,1.7099999999999997E-2,1.6341666666666664E-2,-3.8541666666666662E-2,0.29987119320926081,2.4E-2,3.3100000000000004E-2,0.27587119320926079,0.26677119320926079,0.10687099908414588,3.8899999999999997E-2,6.7970999084145889E-2]
["1937-03-01",-7.7000000000000002E-3,-5.7300000000000004E-2,2.2000000000000001E-3,2.7666666666666668E-3,2.9166666666666668E-3,2.8416666666666668E-3,3.3333333333333331E-3,-9.9000000000000008E-3,-1.0541666666666668E-2,-6.0633333333333338E-2,0.25619612877050035,2.64E-2,3.4100000000000005E-2,0.22979612877050035,0.22209612877050033,4.0015240542833119E-2,3.9999999999999994E-2,1.524054283312537E-5]
["1937-04-01",-8.09E-2,-7.3599999999999999E-2,2.3E-3,2.8499999999999997E-3,2.9749999999999998E-3,2.9125000000000002E-3,3.3916666666666665E-3,-8.3199999999999996E-2,-8.3812499999999998E-2,-7.6991666666666667E-2,0.24831858790460259,2.76E-2,3.4950000000000002E-2,0.22071858790460258,0.21336858790460259,4.8846199476247021E-2,4.07E-2,8.1461994762470208E-3]
["1937-05-01",-2.3999999999999998E-3,-5.16E-2,2.2000000000000001E-3,2.7750000000000001E-3,2.8999999999999998E-3,2.8375000000000002E-3,3.3333333333333331E-3,-4.5999999999999999E-3,-5.2375E-3,-5.4933333333333334E-2,0.18096028761842731,2.64E-2,3.4050000000000004E-2,0.1545602876184273,0.14691028761842731,-7.5619611947520649E-2,3.9999999999999994E-2,-0.11561961194752064]
["1937-06-01",-5.04E-2,-4.6699999999999998E-2,2.5000000000000001E-3,2.7333333333333333E-3,2.8583333333333334E-3,2.7958333333333329E-3,3.3250000000000003E-3,-5.2900000000000003E-2,-5.3195833333333331E-2,-5.0025E-2,8.5299418486846523E-2,0.03,3.3549999999999996E-2,5.5299418486846524E-2,5.1749418486846527E-2,-0.14858760972905438,3.9900000000000005E-2,-0.18848760972905437]
["1937-07-01",0.1045,0.1671,2.3999999999999998E-3,2.708333333333333E-3,2.8416666666666668E-3,2.7749999999999997E-3,3.283333333333333E-3,0.1021,0.101725,0.16381666666666667,0.12018802702431697,2.8799999999999999E-2,3.3299999999999996E-2,9.1388027024316976E-2,8.6888027024316972E-2,-9.7389953051848166E-2,3.9399999999999998E-2,-0.13678995305184816]
["1937-08-01",-4.8300000000000003E-2,-9.0300000000000005E-2,2.3E-3,2.7000000000000001E-3,2.8416666666666668E-3,2.7708333333333335E-3,3.2416666666666666E-3,-5.0600000000000006E-2,-5.1070833333333336E-2,-9.3541666666666676E-2,{"$f":"((1+B133)*(1+B134)*(1+B135)*(1+B136)*(1+B137)*(1+B138)*(1+B139)*(1+B140)*(1+B141)*(1+B142)*(1+B143)*(1+B144))-1","v":5.0224554545407196E-2},{"$f":"D144*12","v":2.76E-2},3.3250000000000002E-2,{"$f":"L144-M144","v":2.2624554545407197E-2},1.6974554545407194E-2,-0.17741498726834937,3.8899999999999997E-2,-0.21631498726834936]
["1937-09-01",-0.14030000000000001,-0.1174,2.3E-3,2.7333333333333333E-3,2.8833333333333332E-3,2.8083333333333333E-3,3.3E-3,-0.1426,-0.14310833333333334,-0.1207,-9.9912222567354769E-2,2.76E-2,3.3700000000000001E-2,-0.12751222256735478,-0.13361222256735478,-0.25727515883687468,3.9599999999999996E-2,-0.29687515883687465]
["1937-10-01",-9.8100000000000007E-2,-5.16E-2,2.3E-3,2.725E-3,2.9416666666666662E-3,2.8333333333333331E-3,3.4083333333333331E-3,-0.1004,-0.10093333333333333,-5.5008333333333333E-2,-0.24659938146960281,2.76E-2,3.3999999999999996E-2,-0.27419938146960282,-0.28059938146960278,-0.33333310679622552,4.0899999999999999E-2,-0.37423310679622551]
["1937-11-01",-8.6599999999999996E-2,8.0000000000000002E-3,2.3999999999999998E-3,2.7000000000000001E-3,2.9499999999999999E-3,2.8249999999999998E-3,3.4000000000000002E-3,-8.8999999999999996E-2,-8.9424999999999991E-2,4.5999999999999999E-3,-0.32094323567627325,2.8799999999999999E-2,3.39E-2,-0.34974323567627325,-0.35484323567627324,-0.31644773843006335,4.0800000000000003E-2,-0.35724773843006336]
["1937-12-01",-4.5900000000000003E-2,-9.5100000000000004E-2,2.3E-3,2.6750000000000003E-3,2.9166666666666668E-3,2.7958333333333333E-3,3.3583333333333338E-3,-4.8200000000000007E-2,-4.8695833333333334E-2,-9.8458333333333342E-2,-0.35022760120221885,2.76E-2,3.3549999999999996E-2,-0.37782760120221887,-0.38377760120221882,-0.37050026308300876,4.0300000000000002E-2,-0.41080026308300877]
["1938-01-01",1.52E-2,-3.6799999999999999E-2,2.3E-3,2.6416666666666667E-3,2.9166666666666668E-3,2.7791666666666672E-3,3.3416666666666668E-3,1.29E-2,1.2420833333333332E-2,-4.0141666666666666E-2,-0.36511170427381356,2.76E-2,3.3350000000000005E-2,-0.39271170427381358,-0.39846170427381356,-0.40526322059985675,4.0100000000000004E-2,-0.44536322059985678]
["1938-02-01",6.7400000000000002E-2,3.4099999999999998E-2,2.0999999999999999E-3,2.6666666666666666E-3,2.9249999999999996E-3,2.7958333333333329E-3,3.3583333333333338E-3,6.5299999999999997E-2,6.4604166666666671E-2,3.0741666666666664E-2,-0.33502132581873079,2.52E-2,3.3549999999999996E-2,-0.36022132581873079,-0.36857132581873076,-0.36247817603639676,4.0300000000000002E-2,-0.40277817603639676]
["1938-03-01",-0.2487,-0.19839999999999999,2.3E-3,2.6833333333333336E-3,2.9666666666666669E-3,2.8250000000000003E-3,3.3250000000000003E-3,-0.251,-0.251525,-0.20172499999999999,-0.49652476276087132,2.76E-2,3.39E-2,-0.52412476276087128,-0.53042476276087136,-0.45790018660313525,3.9900000000000005E-2,-0.49780018660313524]
["1938-04-01",0.1447,0.15379999999999999,2.2000000000000001E-3,2.7499999999999998E-3,3.1083333333333336E-3,2.9291666666666667E-3,3.4000000000000002E-3,0.14249999999999999,0.14177083333333332,0.15039999999999998,-0.37294298327969677,2.64E-2,3.5150000000000001E-2,-0.39934298327969675,-0.40809298327969679,-0.32483293966180649,4.0800000000000003E-2,-0.36563293966180649]
["1938-05-01",-3.3000000000000002E-2,1.8100000000000002E-2,2.2000000000000001E-3,2.6833333333333336E-3,2.9666666666666669E-3,2.8250000000000003E-3,3.2916666666666667E-3,-3.5200000000000002E-2,-3.5825000000000003E-2,1.4808333333333335E-2,-0.39217708984709976,2.64E-2,3.39E-2,-0.41857708984709974,-0.42607708984709974,-0.27521342879553501,3.95E-2,-0.31471342879553499]
["1938-06-01",0.25030000000000002,0.16219999999999998,2.0999999999999999E-3,2.7166666666666667E-3,3.0666666666666672E-3,2.891666666666667E-3,3.2916666666666667E-3,0.24820000000000003,0.24740833333333337,0.15890833333333332,-0.19970410218600354,2.52E-2,3.4700000000000002E-2,-0.22490410218600354,-0.23440410218600355,-0.11638838450243405,3.95E-2,-0.15588838450243406]
["1938-07-01",7.4399999999999994E-2,1.4800000000000001E-2,2.0999999999999999E-3,2.6833333333333336E-3,3.0166666666666671E-3,2.8500000000000001E-3,3.2166666666666667E-3,7.2299999999999989E-2,7.1549999999999989E-2,1.1583333333333334E-2,-0.22151388627310309,2.52E-2,3.4200000000000001E-2,-0.24671388627310309,-0.2557138862731031,-0.23169474131871337,3.8600000000000002E-2,-0.27029474131871339]
["1938-08-01",-2.2599999999999999E-2,-5.57E-2,2.2000000000000001E-3,2.65E-3,2.9749999999999998E-3,2.8124999999999999E-3,3.2000000000000002E-3,-2.4799999999999999E-2,-2.5412499999999998E-2,-5.8900000000000001E-2,-0.20049140742180394,2.64E-2,3.3750000000000002E-2,-0.22689140742180394,-0.23424140742180394,-0.20247262199325156,3.8400000000000004E-2,-0.24087262199325155]
["1938-09-01",1.66E-2,1.9099999999999999E-2,2.0999999999999999E-3,2.6750000000000003E-3,3.0000000000000001E-3,2.8375000000000002E-3,3.2333333333333329E-3,1.4500000000000001E-2,{"$f":"B157-G157","v":1.37625E-2},{"$f":"$C157-H157","v":1.5866666666666668E-2},-5.45766718448365E-2,2.52E-2,3.4050000000000004E-2,-7.97766718448365E-2,-8.8626671844836497E-2,-7.9129672641426341E-2,3.8799999999999994E-2,-0.11792967264142634]
["1938-10-01",7.7600000000000002E-2,0.18009999999999998,2.2000000000000001E-3,2.6250000000000002E-3,2.9416666666666662E-3,2.7833333333333334E-3,3.1583333333333337E-3,7.5400000000000009E-2,7.481666666666667E-2,0.17694166666666664,0.12960214926267244,2.64E-2,3.3399999999999999E-2,0.10320214926267243,9.620214926267244E-2,0.14584465765062471,3.7900000000000003E-2,0.10794465765062471]
["1938-11-01",-2.7300000000000001E-2,-6.2000000000000013E-2,2.0999999999999999E-3,2.5833333333333337E-3,2.8833333333333332E-3,2.7333333333333333E-3,3.1083333333333336E-3,-2.9400000000000003E-2,-3.0033333333333335E-2,-6.5108333333333351E-2,0.2029384832360428,2.52E-2,3.2799999999999996E-2,0.1777384832360428,0.1701384832360428,6.6272111980442583E-2,3.73E-2,2.8972111980442583E-2]
["1938-12-01",4.0099999999999997E-2,3.9099999999999996E-2,2.2000000000000001E-3,2.5666666666666667E-3,2.8499999999999997E-3,2.708333333333333E-3,3.1166666666666669E-3,3.7899999999999996E-2,3.7391666666666663E-2,3.5983333333333326E-2,0.3113681127909107,2.64E-2,3.2499999999999994E-2,0.28496811279091072,0.27886811279091073,0.22440419003080758,3.7400000000000003E-2,0.18700419003080759]
["1939-01-01",-6.7400000000000002E-2,1.6500000000000001E-2,2.0999999999999999E-3,2.5083333333333329E-3,2.7666666666666668E-3,2.6374999999999997E-3,3.0666666666666672E-3,-6.9500000000000006E-2,-7.0037500000000003E-2,1.3433333333333334E-2,0.2046709042442898,2.52E-2,3.1649999999999998E-2,0.1794709042442898,0.17302090424428979,0.29215828401818511,3.6800000000000006E-2,0.25535828401818511]
["1939-02-01",3.9E-2,8.0100000000000005E-2,1.9E-3,2.5000000000000001E-3,2.7166666666666667E-3,2.6083333333333336E-3,2.9916666666666663E-3,3.7100000000000001E-2,3.6391666666666669E-2,7.7108333333333334E-2,0.17261857739349606,2.2800000000000001E-2,3.1300000000000001E-2,0.14981857739349608,0.14131857739349607,0.34963752303262896,3.5899999999999994E-2,0.31373752303262897]
["1939-03-01",-0.13389999999999999,-0.13780000000000001,2.0999999999999999E-3,2.4916666666666668E-3,2.6833333333333336E-3,2.5875000000000004E-3,2.9499999999999999E-3,-0.13599999999999998,-0.13648749999999998,-0.14075000000000001,0.35179681868828294,2.52E-2,3.1050000000000005E-2,0.32659681868828294,0.32074681868828292,0.45166850344153286,3.5400000000000001E-2,0.41626850344153288]
["1939-04-01",-2.7000000000000001E-3,2.8500000000000001E-2,1.9E-3,2.5166666666666666E-3,2.6833333333333336E-3,2.5999999999999999E-3,2.9583333333333332E-3,-4.5999999999999999E-3,-5.3E-3,2.5541666666666667E-2,0.1777295075371923,2.2800000000000001E-2,3.1199999999999999E-2,0.15492950753719231,0.14652950753719229,0.29402067584470148,3.5499999999999997E-2,0.25852067584470151]
["1939-05-01",7.3300000000000004E-2,6.6500000000000004E-2,2E-3,2.4750000000000002E-3,2.6333333333333334E-3,2.5541666666666668E-3,2.9166666666666668E-3,7.1300000000000002E-2,7.0745833333333341E-2,6.3583333333333339E-2,0.30719449890348338,2.4E-2,3.0650000000000004E-2,0.28319449890348336,0.27654449890348337,0.35553781631310688,3.5000000000000003E-2,0.32053781631310685]
["1939-06-01",-6.1199999999999997E-2,-4.2299999999999997E-2,1.8E-3,2.4333333333333334E-3,2.6083333333333332E-3,2.5208333333333333E-3,2.891666666666667E-3,-6.3E-2,-6.3720833333333338E-2,-4.5191666666666665E-2,-1.8480208293537137E-2,2.1600000000000001E-2,3.0249999999999999E-2,-4.0080208293537138E-2,-4.8730208293537136E-2,0.11701821259943457,3.4700000000000002E-2,8.2318212599434559E-2]
["1939-07-01",0.1105,0.1208,1.9E-3,2.4083333333333335E-3,2.5666666666666667E-3,2.4875000000000001E-3,2.8583333333333334E-3,0.1086,0.1080125,0.11794166666666667,1.4499002876048994E-2,2.2800000000000001E-2,2.9850000000000002E-2,-8.3009971239510066E-3,-1.5350997123951007E-2,0.23369532191707343,3.4299999999999997E-2,0.19939532191707343]
["1939-08-01",-6.4799999999999996E-2,-6.4699999999999994E-2,1.8E-3,2.4416666666666666E-3,2.5916666666666666E-3,2.5166666666666666E-3,2.8416666666666668E-3,-6.6599999999999993E-2,-6.7316666666666664E-2,-6.7541666666666667E-2,-2.9302775230529265E-2,2.1600000000000001E-2,{"$f":"G168*12","v":3.0199999999999998E-2},-5.0902775230529267E-2,{"$f":"L168-N168","v":-5.9502775230529263E-2},{"$f":"((1+C157)*(1+C158)*(1+C159)*(1+C160)*(1+C161)*(1+C162)*(1+C163)*(1+C164)*(1+C165)*(1+C166)*(1+C167)*(1+C168))-1","v":0.22193713289107153},{"$f":"H168*12","v":3.4100000000000005E-2},{"$f":"Q168-R168","v":0.18783713289107151}]
["1939-09-01",0.1673,4.2100000000000005E-2,1.9E-3,2.708333333333333E-3,2.9083333333333335E-3,2.8083333333333333E-3,3.0916666666666666E-3,0.16539999999999999,0.16449166666666667,3.9008333333333339E-2,0.11459263276943088,2.2800000000000001E-2,3.3700000000000001E-2,9.1792632769430879E-2,8.0892632769430872E-2,0.24951495062877593,3.7100000000000001E-2,0.21241495062877594]
["1939-10-01",-1.23E-2,1.3000000000000001E-2,2.3E-3,2.6250000000000002E-3,2.7916666666666667E-3,2.7083333333333339E-3,2.9833333333333335E-3,-1.46E-2,-1.5008333333333334E-2,1.0016666666666667E-2,2.1606480499597902E-2,2.76E-2,3.2500000000000008E-2,-5.9935195004020975E-3,-1.0893519500402106E-2,7.2585920673629012E-2,3.5799999999999998E-2,3.6785920673629013E-2]
["1939-11-01",-3.9800000000000002E-2,-1.5699999999999999E-2,2E-3,2.5000000000000001E-3,2.6333333333333334E-3,2.5666666666666672E-3,2.8416666666666668E-3,-4.1800000000000004E-2,-4.2366666666666671E-2,-1.8541666666666665E-2,8.4779917505029001E-3,2.4E-2,3.0800000000000008E-2,-1.55220082494971E-2,-2.2322008249497108E-2,0.12552912763225321,3.4100000000000005E-2,9.1429127632253207E-2]
["1939-12-01",2.7E-2,2.7199999999999998E-2,1.9E-3,2.4499999999999999E-3,2.6166666666666664E-3,2.5333333333333332E-3,2.816666666666667E-3,2.5100000000000001E-2,2.4466666666666668E-2,2.4383333333333333E-2,-4.2237308645646232E-3,2.2800000000000001E-2,3.0399999999999996E-2,-2.7023730864564624E-2,-3.462373086456462E-2,0.11263932239808527,3.3800000000000004E-2,7.8839322398085276E-2]
["1940-01-01",-3.3599999999999998E-2,6.8999999999999999E-3,2E-3,2.3999999999999998E-3,2.5666666666666667E-3,2.4833333333333331E-3,2.7833333333333334E-3,-3.56E-2,-3.6083333333333328E-2,4.116666666666666E-3,3.1865951632516376E-2,2.4E-2,2.9799999999999997E-2,7.8659516325163756E-3,2.0659516325163794E-3,0.10213136618065133,3.3399999999999999E-2,6.8731366180651329E-2]
["1940-02-01",1.3299999999999999E-2,-1.0200000000000001E-2,1.8E-3,2.3833333333333332E-3,2.5416666666666665E-3,2.4624999999999998E-3,2.7916666666666667E-3,1.15E-2,1.08375E-2,-1.2991666666666667E-2,6.3424146190846908E-3,2.1600000000000001E-2,2.955E-2,-1.525758538091531E-2,-2.3207585380915309E-2,9.9894697209599315E-3,3.3500000000000002E-2,-2.3510530279040071E-2]
["1940-03-01",1.24E-2,9.3999999999999986E-3,1.9E-3,2.3666666666666667E-3,2.5333333333333336E-3,2.4499999999999999E-3,2.7833333333333334E-3,1.0499999999999999E-2,9.9500000000000005E-3,6.6166666666666648E-3,0.17633190227498141,2.2800000000000001E-2,2.9399999999999999E-2,0.15353190227498142,0.1469319022749814,0.18242098206487722,3.3399999999999999E-2,0.14902098206487724]
["1940-04-01",-2.3999999999999998E-3,-9.1999999999999998E-3,1.8E-3,2.3499999999999997E-3,2.4916666666666668E-3,2.420833333333333E-3,2.708333333333333E-3,-4.1999999999999997E-3,-4.8208333333333332E-3,-1.1908333333333333E-2,0.17668575725410784,2.1600000000000001E-2,2.9049999999999996E-2,0.15508575725410784,0.14763575725410785,0.13907895870673825,3.2499999999999994E-2,0.10657895870673825]
["1940-05-01",-0.22889999999999999,-0.19640000000000002,1.9E-3,2.4416666666666666E-3,2.5666666666666667E-3,2.5041666666666667E-3,2.7500000000000003E-3,-0.23080000000000001,-0.23140416666666666,-0.19915000000000002,-0.15462369568746637,2.2800000000000001E-2,3.005E-2,-0.17742369568746635,-0.18467369568746636,-0.14171228202837804,3.3000000000000002E-2,-0.17471228202837805]
["1940-06-01",8.09E-2,0.15060000000000001,1.9E-3,2.4666666666666669E-3,2.5833333333333337E-3,2.5249999999999999E-3,2.7833333333333334E-3,7.9000000000000001E-2,7.8375E-2,0.14781666666666668,-2.6664627895805704E-2,2.2800000000000001E-2,3.0300000000000001E-2,-4.9464627895805705E-2,-5.6964627895805704E-2,3.1164089274457796E-2,3.3399999999999999E-2,-2.2359107255422034E-3]
["1940-07-01",3.4099999999999998E-2,6.5000000000000006E-3,2E-3,2.3999999999999998E-3,2.5083333333333329E-3,2.4541666666666666E-3,2.6916666666666669E-3,3.2099999999999997E-2,3.1645833333333331E-2,3.8083333333333337E-3,-9.3627997935211593E-2,2.4E-2,2.9449999999999997E-2,-0.11762799793521159,-0.1230779979352116,-7.3994775290201931E-2,3.2300000000000002E-2,-0.10629477529020193]
["1940-08-01",3.5000000000000003E-2,-9.4000000000000004E-3,1.9E-3,2.3750000000000004E-3,2.5249999999999999E-3,2.4499999999999999E-3,2.6750000000000003E-3,3.3100000000000004E-2,3.2550000000000003E-2,-1.2075000000000001E-2,3.0956181961674378E-3,2.2800000000000001E-2,2.9399999999999999E-2,-1.9704381803832563E-2,-2.6304381803832561E-2,-1.9244332730112501E-2,3.2100000000000004E-2,-5.1344332730112505E-2]
["1940-09-01",1.23E-2,-2.1099999999999997E-2,1.8E-3,2.3499999999999997E-3,2.5083333333333329E-3,2.4291666666666663E-3,2.65E-3,1.0500000000000001E-2,9.8708333333333339E-3,-2.3749999999999997E-2,-0.13010049318942862,2.1600000000000001E-2,2.9149999999999995E-2,-0.15170049318942863,-0.15925049318942863,-7.8723997034360615E-2,3.1800000000000002E-2,-0.11052399703436061]
["1940-10-01",4.2200000000000001E-2,3.1699999999999999E-2,1.8E-3,2.3250000000000002E-3,2.5083333333333329E-3,2.4166666666666664E-3,2.6250000000000002E-3,4.0399999999999998E-2,3.9783333333333337E-2,2.9075E-2,-8.2100571025637836E-2,2.1600000000000001E-2,2.8999999999999998E-2,-0.10370057102563784,-0.11110057102563783,-6.1717223830552226E-2,3.15E-2,-9.3217223830552226E-2]
["1940-11-01",-3.1600000000000003E-2,-0.12069999999999999,1.8E-3,2.2916666666666667E-3,2.4666666666666669E-3,2.3791666666666666E-3,2.5916666666666666E-3,-3.3400000000000006E-2,-3.3979166666666671E-2,-0.12329166666666666,-7.4261813144373634E-2,2.1600000000000001E-2,2.8549999999999999E-2,-9.5861813144373642E-2,-0.10281181314437363,-0.16180834594554971,3.1099999999999999E-2,-0.1929083459455497]
["1940-12-01",8.9999999999999998E-4,1.54E-2,1.6999999999999999E-3,2.2583333333333331E-3,2.4333333333333334E-3,2.345833333333333E-3,2.5833333333333337E-3,-7.9999999999999993E-4,-1.445833333333333E-3,1.2816666666666667E-2,-9.7788362975855359E-2,2.0399999999999998E-2,2.8149999999999994E-2,-0.11818836297585536,-0.12593836297585537,-0.17143710521136224,3.1000000000000007E-2,-0.20243710521136224]
["1941-01-01",-4.6300000000000001E-2,-8.4000000000000012E-3,1.6000000000000001E-3,2.2916666666666667E-3,2.4583333333333336E-3,2.3749999999999999E-3,2.6250000000000002E-3,-4.7899999999999998E-2,-4.8675000000000003E-2,-1.1025000000000002E-2,-0.10964482799055608,1.9200000000000002E-2,2.8499999999999998E-2,-0.12884482799055608,-0.13814482799055608,-0.1840272455334061,3.15E-2,-0.2155272455334061]
["1941-02-01",-6.0000000000000001E-3,-2.3299999999999998E-2,1.6000000000000001E-3,2.3166666666666665E-3,2.5000000000000001E-3,2.4083333333333335E-3,2.6666666666666666E-3,-7.6E-3,-8.4083333333333336E-3,-2.5966666666666666E-2,-0.12660313729656847,1.9200000000000002E-2,2.8900000000000002E-2,-0.14580313729656846,-0.15550313729656848,-0.1948266424656272,3.2000000000000001E-2,-0.2268266424656272]
["1941-03-01",7.1000000000000004E-3,-2.8000000000000004E-2,1.8E-3,2.3333333333333331E-3,2.5083333333333329E-3,2.420833333333333E-3,2.6333333333333334E-3,5.3000000000000009E-3,4.6791666666666674E-3,-3.0633333333333339E-2,-0.13117544406496828,2.1600000000000001E-2,2.9049999999999996E-2,-0.15277544406496829,-0.16022544406496828,-0.2246596953403901,3.1600000000000003E-2,-0.25625969534039011]
["1941-04-01",-6.1199999999999997E-2,-8.4399999999999989E-2,1.6999999999999999E-3,2.3499999999999997E-3,2.5333333333333336E-3,2.4416666666666666E-3,2.6166666666666664E-3,-6.2899999999999998E-2,-6.3641666666666666E-2,-8.7016666666666659E-2,-0.18238523144365693,2.0399999999999998E-2,2.93E-2,-0.20278523144365693,-0.21168523144365692,-0.28350667849582267,3.1399999999999997E-2,-0.31490667849582266]
["1941-05-01",1.83E-2,-3.3700000000000001E-2,1.6999999999999999E-3,2.3416666666666668E-3,2.4916666666666668E-3,2.4166666666666668E-3,2.5666666666666667E-3,1.66E-2,1.5883333333333333E-2,-3.6266666666666669E-2,7.9726519025967946E-2,2.0399999999999998E-2,2.9000000000000001E-2,5.9326519025967944E-2,5.0726519025967948E-2,-0.13844263741975271,3.0800000000000001E-2,-0.16924263741975271]
["1941-06-01",5.7799999999999997E-2,2.5700000000000004E-2,1.6000000000000001E-3,2.3083333333333332E-3,2.4583333333333336E-3,2.3833333333333332E-3,2.5249999999999999E-3,5.62E-2,5.5416666666666663E-2,2.3175000000000005E-2,5.6651597581339308E-2,1.9200000000000002E-2,2.86E-2,3.7451597581339306E-2,2.8051597581339308E-2,-0.23196646375929109,3.0300000000000001E-2,-0.26226646375929108]
["1941-07-01",5.79E-2,5.3800000000000001E-2,1.6000000000000001E-3,2.2833333333333334E-3,2.4166666666666668E-3,2.3500000000000001E-3,2.5000000000000001E-3,5.6300000000000003E-2,5.5550000000000002E-2,5.1299999999999998E-2,8.0970626710471061E-2,1.9200000000000002E-2,2.8200000000000003E-2,6.1770626710471059E-2,5.2770626710471058E-2,-0.19587308446054752,0.03,-0.22587308446054752]
["1941-08-01",1E-3,-1.9200000000000002E-2,1.6000000000000001E-3,2.2833333333333334E-3,2.4166666666666668E-3,2.3500000000000001E-3,2.4833333333333331E-3,-6.0000000000000006E-4,-1.3500000000000001E-3,-2.1683333333333336E-2,4.5460480519016189E-2,1.9200000000000002E-2,2.8200000000000003E-2,2.6260480519016187E-2,1.7260480519016186E-2,-0.20382830732778623,2.9799999999999997E-2,-0.23362830732778622]
["1941-09-01",-6.7999999999999996E-3,-2.8199999999999992E-2,1.6000000000000001E-3,2.2916666666666667E-3,2.4250000000000001E-3,2.3583333333333334E-3,2.5000000000000001E-3,-8.3999999999999995E-3,-9.1583333333333326E-3,-3.0699999999999991E-2,2.5734811075261321E-2,1.9200000000000002E-2,2.8299999999999999E-2,6.5348110752613195E-3,-2.5651889247386775E-3,-0.20960297176539233,0.03,-0.23960297176539233]
["1941-10-01",-6.5699999999999995E-2,-8.48E-2,1.6000000000000001E-3,2.2750000000000001E-3,2.3916666666666665E-3,2.3333333333333335E-3,2.5000000000000001E-3,-6.7299999999999999E-2,-6.8033333333333335E-2,-8.7300000000000003E-2,-8.0460531579719441E-2,1.9200000000000002E-2,2.8000000000000004E-2,-9.9660531579719436E-2,-0.10846053157971944,-0.29885493821817111,0.03,-0.32885493821817113]
["1941-11-01",-2.8400000000000002E-2,-6.5199999999999994E-2,1.3999999999999998E-3,2.2666666666666668E-3,2.3833333333333332E-3,2.3249999999999998E-3,2.4833333333333331E-3,-2.98E-2,-3.0725000000000002E-2,-6.7683333333333331E-2,-7.7421987280932858E-2,1.6799999999999995E-2,2.7899999999999998E-2,-9.4221987280932853E-2,-0.10532198728093285,-0.25459979102279806,2.9799999999999997E-2,-0.28439979102279805]
["1941-12-01",-4.07E-2,-6.7799999999999999E-2,1.6000000000000001E-3,2.3333333333333331E-3,2.4583333333333336E-3,2.3958333333333331E-3,2.5500000000000002E-3,-4.2299999999999997E-2,-4.3095833333333333E-2,-7.0349999999999996E-2,-0.11576672234848517,1.9200000000000002E-2,2.8749999999999998E-2,-0.13496672234848517,-0.14451672234848517,-0.31567650698390026,3.0600000000000002E-2,-0.34627650698390028]
["1942-01-01",1.61E-2,2.52E-2,2.0999999999999999E-3,2.3583333333333334E-3,2.4666666666666669E-3,2.4125000000000001E-3,2.575E-3,1.4E-2,1.36875E-2,2.2624999999999999E-2,-5.7911886943793012E-2,2.52E-2,2.8950000000000004E-2,-8.3111886943793012E-2,-8.6861886943793015E-2,-0.29248845800715473,3.09E-2,-0.32338845800715471]
["1942-02-01",-1.5900000000000001E-2,-3.39E-2,1.9E-3,2.3750000000000004E-3,2.4833333333333331E-3,2.4291666666666667E-3,2.575E-3,{"$f":"B198-D198","v":-1.78E-2},-1.8329166666666667E-2,-3.6475E-2,-6.7294857083890047E-2,2.2800000000000001E-2,2.9150000000000002E-2,-9.0094857083890048E-2,-9.6444857083890057E-2,-0.30016699015123582,3.09E-2,-0.33106699015123581]
["1942-03-01",-6.5199999999999994E-2,-0.10459999999999998,2.0999999999999999E-3,2.3833333333333332E-3,2.5000000000000001E-3,2.4416666666666666E-3,2.5999999999999999E-3,-6.7299999999999999E-2,-6.7641666666666656E-2,-0.10719999999999999,-0.13425402879755821,2.52E-2,2.93E-2,-0.15945402879755821,-0.1635540287975582,-0.35531843928129292,3.1199999999999999E-2,-0.38651843928129292]
["1942-04-01",-0.04,-4.3200000000000002E-2,2E-3,2.3583333333333334E-3,2.4833333333333331E-3,2.420833333333333E-3,2.575E-3,-4.2000000000000003E-2,-4.2420833333333331E-2,-4.5775000000000003E-2,-0.11470373630768604,2.4E-2,2.9049999999999996E-2,-0.13870373630768604,-0.14375373630768604,-0.32630917726555386,3.09E-2,-0.35720917726555385]
["1942-05-01",7.9600000000000004E-2,9.5600000000000004E-2,1.9E-3,2.3750000000000004E-3,2.5000000000000001E-3,2.4375000000000004E-3,2.5833333333333337E-3,7.7700000000000005E-2,7.7162500000000009E-2,9.3016666666666664E-2,-6.1410344414983609E-2,2.2800000000000001E-2,2.9250000000000005E-2,-8.4210344414983609E-2,-9.0660344414983607E-2,-0.23616302867860994,3.1000000000000007E-2,-0.26716302867860997]
["1942-06-01",2.2100000000000002E-2,5.7000000000000002E-3,2.0999999999999999E-3,2.3750000000000004E-3,2.5083333333333329E-3,2.4416666666666666E-3,2.5999999999999999E-3,0.02,1.9658333333333333E-2,3.1000000000000003E-3,-9.3087079813343521E-2,2.52E-2,2.93E-2,-0.11828707981334352,-0.12238707981334351,-0.25105699321641628,3.1199999999999999E-2,-0.28225699321641629]
["1942-07-01",3.3700000000000001E-2,4.0000000000000001E-3,2.0999999999999999E-3,2.3583333333333334E-3,2.4916666666666668E-3,2.4250000000000001E-3,2.5833333333333337E-3,3.1600000000000003E-2,3.1274999999999997E-2,1.4166666666666663E-3,-0.11383317364878842,2.52E-2,2.9100000000000001E-2,-0.13903317364878842,-0.14293317364878844,-0.28645020040736568,3.1000000000000007E-2,-0.31745020040736571]
["1942-08-01",1.6400000000000001E-2,2.5999999999999999E-3,2.0999999999999999E-3,2.3416666666666668E-3,2.4916666666666668E-3,2.4166666666666668E-3,2.5833333333333337E-3,1.4300000000000002E-2,1.3983333333333334E-2,1.6666666666666132E-5,-0.1001998378587694,2.52E-2,2.9000000000000001E-2,-0.1253998378587694,-0.1291998378587694,-0.27059030478020474,3.1000000000000007E-2,-0.30159030478020477]
["1942-09-01",2.9000000000000001E-2,4.6600000000000003E-2,2E-3,2.3333333333333331E-3,2.4833333333333331E-3,2.4083333333333331E-3,2.5666666666666667E-3,2.7000000000000003E-2,2.659166666666667E-2,4.4033333333333334E-2,-6.7766444982555463E-2,2.4E-2,2.8899999999999995E-2,-9.1766444982555456E-2,-9.6666444982555458E-2,-0.21444722472006839,3.0800000000000001E-2,-0.24524722472006838]
["1942-10-01",6.7799999999999999E-2,0.13620000000000002,2.0999999999999999E-3,2.3333333333333331E-3,2.4583333333333336E-3,2.3958333333333331E-3,2.5666666666666667E-3,6.5699999999999995E-2,6.5404166666666666E-2,0.13363333333333335,6.5438285398295104E-2,2.52E-2,2.8749999999999998E-2,4.0238285398295104E-2,3.6688285398295106E-2,-2.4754082962130219E-2,3.0800000000000001E-2,-5.555408296213022E-2]
["1942-11-01",-2.0999999999999999E-3,-1.5000000000000005E-3,2E-3,2.3250000000000002E-3,2.4499999999999999E-3,2.3875000000000003E-3,2.5583333333333335E-3,-4.0999999999999995E-3,-4.4875000000000002E-3,-4.0583333333333339E-3,9.4278370727623129E-2,2.4E-2,2.8650000000000002E-2,7.0278370727623135E-2,6.562837072762312E-2,4.1702019856988848E-2,3.0700000000000002E-2,1.1002019856988846E-2]
["1942-12-01",5.4899999999999997E-2,3.2799999999999996E-2,2.0999999999999999E-3,2.3416666666666668E-3,2.4666666666666669E-3,2.4041666666666669E-3,2.5500000000000002E-3,5.28E-2,5.2495833333333332E-2,3.0249999999999996E-2,{"$f":"((1+B197)*(1+B198)*(1+B199)*(1+B200)*(1+B201)*(1+B202)*(1+B203)*(1+B204)*(1+B205)*(1+B206)*(1+B207)*(1+B208))-1","v":0.20332977512829098},{"$f":"D208*12","v":2.52E-2},2.8850000000000001E-2,{"$f":"L208-M208","v":0.17812977512829098},0.17447977512829099,0.15411912262207483,3.0600000000000002E-2,0.12351912262207483]
["1943-01-01",7.3700000000000002E-2,0.1217,2E-3,2.3250000000000002E-3,2.4416666666666666E-3,2.3833333333333332E-3,2.5416666666666669E-3,7.17E-2,7.1316666666666667E-2,0.11915833333333334,0.27154333191147195,2.4E-2,2.86E-2,0.24754333191147196,0.24294333191147194,0.26275401857703939,3.0500000000000003E-2,0.2322540185770394]
["1943-02-01",5.8299999999999998E-2,7.1900000000000006E-2,1.9E-3,2.3083333333333332E-3,2.4083333333333335E-3,2.3583333333333334E-3,2.5166666666666666E-3,5.6399999999999999E-2,5.5941666666666667E-2,6.9383333333333339E-2,0.36741622615782044,2.2800000000000001E-2,2.8299999999999999E-2,0.34461622615782045,0.33911622615782044,0.40104133372604189,3.0199999999999998E-2,0.37084133372604189]
["1943-03-01",5.45E-2,4.1200000000000001E-2,2.0999999999999999E-3,2.3E-3,2.3999999999999998E-3,2.3499999999999997E-3,2.5083333333333333E-3,5.2400000000000002E-2,5.2150000000000002E-2,3.8691666666666666E-2,0.54251220633656549,2.52E-2,2.8199999999999996E-2,0.51731220633656549,0.51431220633656549,0.62917605168143287,3.0100000000000002E-2,0.59907605168143285]
["1943-04-01",3.5000000000000001E-3,3.8700000000000005E-2,2E-3,2.3E-3,2.3999999999999998E-3,2.3499999999999997E-3,2.5000000000000001E-3,1.5E-3,1.1500000000000004E-3,3.6200000000000003E-2,0.6124072906861906,2.4E-2,2.8199999999999996E-2,0.58840729068619058,0.58420729068619059,0.76862998001829408,0.03,0.73862998001829405]
["1943-05-01",5.5199999999999999E-2,3.4700000000000002E-2,1.9E-3,2.2833333333333334E-3,2.3916666666666665E-3,2.3375000000000002E-3,2.5000000000000001E-3,5.33E-2,5.28625E-2,3.2199999999999999E-2,0.57596533265289795,2.2800000000000001E-2,2.8050000000000002E-2,0.55316533265289791,0.54791533265289794,0.67031894881793463,0.03,0.64031894881793461]
["1943-06-01",2.23E-2,5.3800000000000001E-2,2.0999999999999999E-3,2.2666666666666668E-3,2.3750000000000004E-3,2.3208333333333336E-3,2.4833333333333331E-3,2.0199999999999999E-2,1.9979166666666666E-2,5.131666666666667E-2,0.57627371056751509,2.52E-2,2.7850000000000003E-2,0.55107371056751508,0.54842371056751504,0.75020593443804207,2.9799999999999997E-2,0.72040593443804202]
["1943-07-01",-5.2600000000000001E-2,3.8E-3,2.0999999999999999E-3,2.2416666666666665E-3,2.3499999999999997E-3,2.2958333333333329E-3,2.4666666666666669E-3,-5.4699999999999999E-2,-5.4895833333333331E-2,1.3333333333333331E-3,0.44467612788203881,2.52E-2,2.7549999999999995E-2,0.41947612788203881,0.41712612788203879,0.74985728783755734,2.9600000000000001E-2,0.72025728783755738]
["1943-08-01",1.7100000000000001E-2,1.0500000000000001E-2,2.0999999999999999E-3,2.2416666666666665E-3,2.3416666666666668E-3,2.2916666666666667E-3,2.4666666666666669E-3,1.5000000000000001E-2,1.4808333333333333E-2,8.0333333333333333E-3,0.44567108389297716,2.52E-2,2.75E-2,0.42047108389297716,0.41817108389297714,0.76364531154982207,2.9600000000000001E-2,0.73404531154982211]
["1943-09-01",2.63E-2,3.2300000000000002E-2,2E-3,2.2416666666666665E-3,2.3499999999999997E-3,2.2958333333333329E-3,2.4666666666666669E-3,2.4300000000000002E-2,2.4004166666666667E-2,2.9833333333333337E-2,0.44187777784194604,2.4E-2,2.7549999999999995E-2,0.41787777784194602,0.41432777784194602,0.73954811304498524,2.9600000000000001E-2,0.70994811304498529]
["1943-10-01",-1.0800000000000001E-2,8.199999999999999E-3,2E-3,2.2500000000000003E-3,2.3583333333333334E-3,2.3041666666666666E-3,2.4750000000000002E-3,-1.2800000000000001E-2,-1.3104166666666667E-2,5.7249999999999992E-3,0.33574217816187768,2.4E-2,2.7650000000000001E-2,0.31174217816187766,0.30809217816187767,0.54357719377922309,2.9700000000000004E-2,0.51387719377922303]
["1943-11-01",-6.54E-2,-7.7499999999999999E-2,2.0999999999999999E-3,2.2583333333333331E-3,2.3666666666666667E-3,2.3125000000000003E-3,2.4833333333333331E-3,-6.7500000000000004E-2,-6.7712499999999995E-2,-7.9983333333333337E-2,0.25101176441536333,2.52E-2,2.7750000000000004E-2,0.22581176441536333,0.22326176441536333,0.42608909490368907,2.9799999999999997E-2,0.39628909490368908]
["1943-12-01",6.1699999999999998E-2,5.779999999999999E-2,2.0999999999999999E-3,2.2833333333333334E-3,2.3916666666666665E-3,2.3375000000000002E-3,2.4916666666666668E-3,5.96E-2,5.9362499999999999E-2,5.530833333333332E-2,0.25907592215356079,2.52E-2,2.8050000000000002E-2,0.23387592215356079,0.2310259221535608,0.46060906718543992,2.9900000000000003E-2,0.43070906718543994]
["1944-01-01",1.7100000000000001E-2,1.0599999999999998E-2,2.0999999999999999E-3,2.2666666666666668E-3,2.3583333333333334E-3,2.3125000000000003E-3,2.4916666666666668E-3,1.5000000000000001E-2,{"$f":"B221-G221","v":1.47875E-2},{"$f":"$C221-H221","v":8.108333333333332E-3},0.1927038469054545,2.52E-2,2.7750000000000004E-2,0.1675038469054545,0.1649538469054545,0.31594144895926357,2.9900000000000003E-2,0.28604144895926359]
["1944-02-01",4.1999999999999997E-3,1.7899999999999999E-2,2E-3,2.2833333333333334E-3,2.3583333333333334E-3,2.3208333333333336E-3,2.4916666666666668E-3,2.1999999999999997E-3,1.8791666666666661E-3,1.5408333333333333E-2,0.13173315984357692,2.4E-2,2.7850000000000003E-2,0.10773315984357693,0.10388315984357692,0.24964716941471599,2.9900000000000003E-2,0.21974716941471598]
["1944-03-01",1.95E-2,1.04E-2,2.0999999999999999E-3,2.2833333333333334E-3,2.3499999999999997E-3,2.316666666666667E-3,2.4750000000000002E-3,1.7399999999999999E-2,1.7183333333333332E-2,7.9249999999999998E-3,9.4169707406853265E-2,2.52E-2,2.7800000000000005E-2,6.8969707406853265E-2,6.6369707406853259E-2,0.2126810410839699,2.9700000000000004E-2,0.1829810410839699]
["1944-04-01",-0.01,-9.1000000000000004E-3,2E-3,2.2833333333333334E-3,2.3499999999999997E-3,2.316666666666667E-3,2.4916666666666668E-3,-1.2E-2,-1.2316666666666667E-2,-1.1591666666666667E-2,7.944993555833002E-2,2.4E-2,2.7800000000000005E-2,5.544993555833002E-2,5.1649935558330015E-2,0.15687459671715165,2.9900000000000003E-2,0.12697459671715164]
["1944-05-01",5.0500000000000003E-2,3.0099999999999998E-2,2.2000000000000001E-3,2.2750000000000001E-3,2.3416666666666668E-3,2.3083333333333332E-3,2.4916666666666668E-3,4.8300000000000003E-2,4.8191666666666667E-2,2.7608333333333332E-2,7.4641923146347544E-2,2.64E-2,2.7699999999999999E-2,4.8241923146347544E-2,4.6941923146347542E-2,0.15173144107310144,2.9900000000000003E-2,0.12183144107310143]
["1944-06-01",5.4300000000000001E-2,5.2600000000000001E-2,2E-3,2.2750000000000001E-3,2.3416666666666668E-3,2.3083333333333332E-3,2.4916666666666668E-3,5.2299999999999999E-2,5.1991666666666665E-2,5.0108333333333331E-2,0.10828032825314926,2.4E-2,2.7699999999999999E-2,8.4280328253149267E-2,8.0580328253149258E-2,0.15041992301532203,2.9900000000000003E-2,0.12051992301532202]
["1944-07-01",-1.9300000000000001E-2,2.9000000000000002E-3,2.0999999999999999E-3,2.2666666666666668E-3,2.3333333333333331E-3,2.3E-3,2.4666666666666669E-3,-2.1400000000000002E-2,-2.1600000000000001E-2,4.3333333333333331E-4,0.14723508329941248,2.52E-2,2.76E-2,0.12203508329941248,0.11963508329941248,0.14938846462648581,2.9600000000000001E-2,0.1197884646264858]
["1944-08-01",1.5699999999999999E-2,3.5700000000000003E-2,2.0999999999999999E-3,2.2583333333333331E-3,2.3250000000000002E-3,2.2916666666666667E-3,2.4499999999999999E-3,1.3599999999999999E-2,1.3408333333333331E-2,3.3250000000000002E-2,0.14565595723843594,2.52E-2,2.75E-2,0.12045595723843594,0.11815595723843594,0.17805208591157973,2.9399999999999999E-2,0.14865208591157972]
["1944-09-01",-8.0000000000000004E-4,-1.5000000000000003E-2,2E-3,2.2666666666666668E-3,2.3250000000000002E-3,2.2958333333333338E-3,2.4416666666666666E-3,-2.8E-3,-3.0958333333333337E-3,-1.7441666666666668E-2,0.11540429939846564,2.4E-2,2.7550000000000005E-2,9.1404299398465644E-2,8.7854299398465632E-2,0.12407372335842859,2.93E-2,9.4773723358428597E-2]
["1944-10-01",2.3E-3,1.3899999999999999E-2,2.0999999999999999E-3,2.2666666666666668E-3,2.3416666666666668E-3,2.3041666666666666E-3,2.4499999999999999E-3,2.0000000000000009E-4,-4.1666666666666415E-6,1.1449999999999998E-2,0.13017562604840505,2.52E-2,2.7650000000000001E-2,0.10497562604840505,0.10252562604840504,0.1304288316932265,2.9399999999999999E-2,0.1010288316932265]
["1944-11-01",1.3299999999999999E-2,-1.3000000000000001E-2,2E-3,2.2666666666666668E-3,2.3333333333333331E-3,2.3E-3,2.4666666666666669E-3,1.1299999999999999E-2,1.0999999999999999E-2,-1.5466666666666668E-2,0.22534449162727266,2.4E-2,2.76E-2,0.20134449162727266,0.19774449162727264,0.20946694512868791,2.9600000000000001E-2,0.17986694512868789]
["1944-12-01",3.7400000000000003E-2,3.2399999999999998E-2,2E-3,2.2500000000000003E-3,2.3E-3,2.2749999999999997E-3,2.4750000000000002E-3,3.5400000000000001E-2,3.5125000000000003E-2,2.9924999999999997E-2,0.1972990257267897,2.4E-2,{"$f":"G232*12","v":2.7299999999999998E-2},0.17329902572678971,{"$f":"L232-N232","v":0.16999902572678971},{"$f":"((1+C221)*(1+C222)*(1+C223)*(1+C224)*(1+C225)*(1+C226)*(1+C227)*(1+C228)*(1+C229)*(1+C230)*(1+C231)*(1+C232))-1","v":0.18042510318666793},{"$f":"H232*12","v":2.9700000000000004E-2},{"$f":"Q232-R232","v":0.15072510318666793}]
["1945-01-01",1.5800000000000002E-2,4.9699999999999994E-2,2.0999999999999999E-3,2.2416666666666665E-3,2.3E-3,2.270833333333333E-3,2.4916666666666668E-3,1.3700000000000002E-2,1.3529166666666669E-2,4.7208333333333324E-2,0.19576870546974035,2.52E-2,2.7249999999999996E-2,0.17056870546974034,0.16851870546974035,0.22609561727196237,2.9900000000000003E-2,0.19619561727196236]
["1945-02-01",6.83E-2,6.9499999999999992E-2,1.8E-3,2.2083333333333334E-3,2.2750000000000001E-3,2.241666666666667E-3,2.4833333333333331E-3,6.6500000000000004E-2,6.605833333333333E-2,6.7016666666666655E-2,0.27209690106883433,2.1600000000000001E-2,2.6900000000000004E-2,0.25049690106883432,0.24519690106883432,0.28824959492323776,2.9799999999999997E-2,0.25844959492323777]
["1945-03-01",-4.41E-2,-3.5699999999999996E-2,2E-3,2.1833333333333336E-3,2.2666666666666668E-3,2.2250000000000004E-3,2.4750000000000002E-3,-4.6100000000000002E-2,-4.6324999999999998E-2,-3.8174999999999994E-2,0.19273901690210793,2.4E-2,2.6700000000000005E-2,0.16873901690210794,0.16603901690210793,0.22947256966001439,2.9700000000000004E-2,0.19977256966001439]
["1945-04-01",9.0200000000000002E-2,0.1066,1.9E-3,2.1749999999999999E-3,2.2750000000000001E-3,2.225E-3,2.4583333333333336E-3,8.8300000000000003E-2,8.7974999999999998E-2,0.10414166666666666,0.3134586628552305,2.2800000000000001E-2,2.6700000000000002E-2,0.29065866285523051,0.2867586628552305,0.37302890865452842,2.9500000000000005E-2,0.3435289086545284]
["1945-05-01",1.95E-2,1.7100000000000001E-2,1.9E-3,2.1833333333333336E-3,2.2666666666666668E-3,2.2250000000000004E-3,2.4333333333333334E-3,1.7600000000000001E-2,1.7274999999999999E-2,1.4666666666666668E-2,0.2746988165453661,2.2800000000000001E-2,2.6700000000000005E-2,0.25189881654536611,0.2479988165453661,0.35570109988595311,2.92E-2,0.32650109988595311]
["1945-06-01",-6.9999999999999999E-4,6.6199999999999995E-2,1.9E-3,2.1749999999999999E-3,2.2416666666666665E-3,2.2083333333333334E-3,2.3916666666666665E-3,-2.5999999999999999E-3,-2.9083333333333335E-3,6.3808333333333328E-2,0.208201202099767,2.2800000000000001E-2,2.6500000000000003E-2,0.18540120209976702,0.18170120209976701,0.37321728358199069,2.8699999999999996E-2,0.34451728358199069]
["1945-07-01",-1.7999999999999999E-2,-5.0999999999999986E-3,1.8E-3,2.1666666666666666E-3,2.2333333333333337E-3,2.2000000000000001E-3,2.3583333333333334E-3,-1.9799999999999998E-2,-2.0199999999999999E-2,-7.4583333333333324E-3,0.20980277400017511,2.1600000000000001E-2,2.64E-2,0.1882027740001751,0.1834027740001751,0.36226331183141158,2.8299999999999999E-2,0.33396331183141159]
["1945-08-01",6.4100000000000004E-2,3.0999999999999999E-3,1.9E-3,2.1749999999999999E-3,2.2500000000000003E-3,2.2125000000000001E-3,2.3333333333333335E-3,6.2200000000000005E-2,6.1887500000000005E-2,7.6666666666666636E-4,0.26745213332045448,2.2800000000000001E-2,2.6550000000000001E-2,0.24465213332045449,0.24090213332045449,0.31938430829206244,2.8000000000000004E-2,0.29138430829206241]
["1945-09-01",4.3799999999999999E-2,7.3900000000000007E-2,1.8E-3,2.1833333333333336E-3,2.2500000000000003E-3,2.2166666666666667E-3,2.3250000000000002E-3,4.1999999999999996E-2,4.1583333333333333E-2,7.1575000000000014E-2,0.32402575736578365,2.1600000000000001E-2,2.6599999999999999E-2,0.30242575736578364,0.29742575736578364,0.4384637651521277,2.7900000000000001E-2,0.41056376515212772]
["1945-10-01",3.2199999999999999E-2,6.4100000000000004E-2,1.9E-3,2.1833333333333336E-3,2.2500000000000003E-3,2.2166666666666667E-3,2.3250000000000002E-3,3.0300000000000001E-2,2.9983333333333334E-2,6.1775000000000004E-2,0.36352328320159777,2.2800000000000001E-2,2.6599999999999999E-2,0.34072328320159778,0.33692328320159776,0.50968467550880714,2.7900000000000001E-2,0.48178467550880716]
["1945-11-01",3.9600000000000003E-2,4.7100000000000003E-2,1.8E-3,2.1833333333333336E-3,2.2333333333333337E-3,2.2083333333333334E-3,2.3083333333333332E-3,3.78E-2,3.739166666666667E-2,4.4791666666666667E-2,0.39891325887336615,2.1600000000000001E-2,2.6500000000000003E-2,0.37731325887336614,0.37241325887336613,0.60161177682398304,2.7699999999999999E-2,0.57391177682398309]
["1945-12-01",1.1599999999999999E-2,-1.1699999999999999E-2,1.8E-3,2.1749999999999999E-3,2.2333333333333337E-3,2.2041666666666668E-3,2.2916666666666667E-3,9.7999999999999997E-3,9.3958333333333324E-3,-1.3991666666666666E-2,0.36412247221543881,2.1600000000000001E-2,2.6450000000000001E-2,0.3425224722154388,0.33767247221543883,0.53319732568301315,2.75E-2,0.50569732568301318]
["1946-01-01",7.1400000000000005E-2,0.11989999999999998,1.6999999999999999E-3,2.1166666666666669E-3,2.1833333333333336E-3,2.1500000000000004E-3,2.2416666666666665E-3,6.9700000000000012E-2,6.9250000000000006E-2,0.11765833333333331,0.43878796685530763,2.0399999999999998E-2,2.5800000000000003E-2,0.41838796685530766,0.41298796685530764,0.63573181388244837,2.69E-2,0.60883181388244834]
["1946-02-01",-6.4100000000000004E-2,-6.4000000000000001E-2,1.5E-3,2.0666666666666667E-3,2.1333333333333334E-3,2.1000000000000003E-3,2.225E-3,-6.5600000000000006E-2,-6.6200000000000009E-2,-6.6225000000000006E-2,0.26047145762415269,1.8000000000000002E-2,2.5200000000000004E-2,0.24247145762415268,0.23527145762415269,0.43155210639922537,2.6700000000000002E-2,0.40485210639922536]
["1946-03-01",4.8000000000000001E-2,6.3100000000000003E-2,1.6000000000000001E-3,2.0583333333333335E-3,2.1166666666666669E-3,2.0874999999999999E-3,2.2166666666666667E-3,4.6400000000000004E-2,4.5912500000000002E-2,6.0883333333333338E-2,0.38191661009531486,1.9200000000000002E-2,2.5049999999999999E-2,0.36271661009531486,0.35686661009531484,0.57822570186976718,2.6599999999999999E-2,0.55162570186976723]
["1946-04-01",3.9300000000000002E-2,3.3800000000000004E-2,1.6999999999999999E-3,2.0499999999999997E-3,2.1333333333333334E-3,2.0916666666666666E-3,2.2083333333333334E-3,3.7600000000000001E-2,3.7208333333333336E-2,3.1591666666666671E-2,0.31739674635118398,2.0399999999999998E-2,2.5099999999999997E-2,0.296996746351184,0.29229674635118397,0.47439881672959117,2.6500000000000003E-2,0.44789881672959114]
["1946-05-01",2.8799999999999999E-2,3.0099999999999998E-2,1.8E-3,2.0916666666666666E-3,2.15E-3,2.1208333333333331E-3,2.2416666666666665E-3,2.7E-2,2.6679166666666667E-2,2.7858333333333332E-2,0.32941419582746256,2.1600000000000001E-2,2.5449999999999997E-2,0.30781419582746256,0.30396419582746259,0.49324375293791389,2.69E-2,0.46634375293791391]
["1946-06-01",-3.6999999999999998E-2,-2.76E-2,1.6000000000000001E-3,2.075E-3,2.1583333333333333E-3,2.1166666666666669E-3,2.2500000000000003E-3,-3.8599999999999995E-2,-3.9116666666666668E-2,-2.9850000000000002E-2,0.28112265644135559,1.9200000000000002E-2,2.5400000000000002E-2,0.26192265644135559,0.25572265644135561,0.36187415621536978,2.7000000000000003E-2,0.33487415621536976]
["1946-07-01",-2.3900000000000001E-2,-3.95E-2,1.9E-3,2.0666666666666667E-3,2.1583333333333333E-3,2.1124999999999998E-3,2.2416666666666665E-3,-2.58E-2,-2.6012500000000001E-2,-4.174166666666667E-2,0.2734254836582557,2.2800000000000001E-2,2.5349999999999998E-2,0.25062548365825571,0.24807548365825571,0.31478553326451131,2.69E-2,0.28788553326451133]
["1946-08-01",-6.7400000000000002E-2,-7.2399999999999992E-2,1.6999999999999999E-3,2.0916666666666666E-3,2.1833333333333336E-3,2.1375000000000001E-3,2.2583333333333331E-3,-6.9099999999999995E-2,-6.9537500000000002E-2,-7.4658333333333327E-2,0.11605733113399941,2.0399999999999998E-2,2.5649999999999999E-2,9.5657331133999407E-2,9.0407331133999402E-2,0.21582600005598751,2.7099999999999999E-2,0.1887260000559875]
["1946-09-01",-9.9699999999999997E-2,-0.1051,1.8E-3,2.15E-3,2.2333333333333337E-3,2.1916666666666668E-3,2.2916666666666667E-3,-0.10149999999999999,-0.10189166666666666,-0.10739166666666666,-3.7376494328472898E-2,2.1600000000000001E-2,2.6300000000000004E-2,-5.8976494328472899E-2,-6.3676494328472902E-2,1.3169464056339342E-2,2.75E-2,-1.4330535943660658E-2]
["1946-10-01",-6.0000000000000001E-3,2.1999999999999999E-2,1.9E-3,2.1666666666666666E-3,2.2500000000000003E-3,2.2083333333333334E-3,2.3E-3,-7.9000000000000008E-3,-8.2083333333333331E-3,1.9699999999999999E-2,-7.3001584346543247E-2,2.2800000000000001E-2,2.6500000000000003E-2,-9.5801584346543248E-2,-9.9501584346543243E-2,-2.691552272758313E-2,2.76E-2,-5.4515522727583129E-2]
["1946-11-01",-2.7000000000000001E-3,5.7999999999999996E-3,1.8E-3,2.1583333333333333E-3,2.2416666666666665E-3,2.1999999999999997E-3,2.3E-3,-4.5000000000000005E-3,-4.8999999999999998E-3,3.4999999999999996E-3,-0.11071996928511718,2.1600000000000001E-2,2.6399999999999996E-2,-0.13231996928511719,-0.13711996928511719,-6.5296182560789617E-2,2.76E-2,-9.2896182560789617E-2]
["1946-12-01",4.5699999999999998E-2,7.0599999999999996E-2,1.9E-3,2.1749999999999999E-3,2.2416666666666665E-3,2.2083333333333334E-3,2.3E-3,4.3799999999999999E-2,4.3491666666666665E-2,6.83E-2,-8.0743250179366566E-2,2.2800000000000001E-2,2.6500000000000003E-2,-0.10354325017936657,-0.10724325017936656,1.2540632348900571E-2,2.76E-2,-1.5059367651099428E-2]
["1947-01-01",2.5499999999999998E-2,-2.0000000000000012E-4,1.8E-3,2.1416666666666663E-3,2.2083333333333334E-3,2.1749999999999999E-3,2.2666666666666668E-3,2.3699999999999999E-2,2.3324999999999999E-2,-2.4666666666666669E-3,-0.12012525952859809,2.1600000000000001E-2,2.6099999999999998E-2,-0.1417252595285981,-0.14622525952859811,-9.6045964619670521E-2,2.7200000000000002E-2,-0.12324596461967052]
["1947-02-01",-7.7000000000000002E-3,-8.8999999999999999E-3,1.6000000000000001E-3,2.1250000000000002E-3,2.2000000000000001E-3,2.1624999999999999E-3,2.2666666666666668E-3,-9.300000000000001E-3,-9.8624999999999997E-3,-1.1166666666666667E-2,-6.7101501261061958E-2,1.9200000000000002E-2,2.5950000000000001E-2,-8.6301501261061953E-2,-9.3051501261061959E-2,-4.2832431126661907E-2,2.7200000000000002E-2,-7.0032431126661909E-2]
["1947-03-01",-1.49E-2,-3.6399999999999995E-2,1.8E-3,2.1250000000000002E-3,2.2000000000000001E-3,2.1624999999999999E-3,2.2666666666666668E-3,-1.67E-2,-1.7062500000000001E-2,-3.8666666666666662E-2,-0.12309321459186295,2.1600000000000001E-2,2.5950000000000001E-2,-0.14469321459186296,-0.14904321459186295,-0.13241776938543071,2.7200000000000002E-2,-0.15961776938543071]
["1947-04-01",-3.6299999999999999E-2,-3.2000000000000001E-2,1.6999999999999999E-3,2.1083333333333332E-3,2.1916666666666664E-3,2.1499999999999996E-3,2.2500000000000003E-3,-3.7999999999999999E-2,-3.8449999999999998E-2,-3.4250000000000003E-2,-0.18688052622166662,2.0399999999999998E-2,2.5799999999999997E-2,-0.20728052622166662,-0.21268052622166661,-0.18763822863716073,2.7000000000000003E-2,-0.21463822863716073]
["1947-05-01",1.4E-3,-2.7900000000000001E-2,1.6999999999999999E-3,2.1083333333333332E-3,2.1916666666666664E-3,2.1499999999999996E-3,2.2500000000000003E-3,-2.9999999999999992E-4,-7.4999999999999958E-4,-3.0150000000000003E-2,-0.20853631313994658,2.0399999999999998E-2,2.5799999999999997E-2,-0.22893631313994658,-0.23433631313994657,-0.23337843127675362,2.7000000000000003E-2,-0.26037843127675364]
["1947-06-01",5.5399999999999998E-2,4.2800000000000005E-2,1.9E-3,2.1250000000000002E-3,2.2000000000000001E-3,2.1624999999999999E-3,2.2583333333333331E-3,{"$f":"B262-D262","v":5.3499999999999999E-2},5.32375E-2,4.054166666666667E-2,-0.13259524910477616,2.2800000000000001E-2,2.5950000000000001E-2,-0.15539524910477615,-0.15854524910477616,-0.17787641725154157,2.7099999999999999E-2,-0.20497641725154159]
["1947-07-01",3.8100000000000002E-2,2.1399999999999995E-2,1.8E-3,2.1250000000000002E-3,2.2000000000000001E-3,2.1624999999999999E-3,2.2750000000000001E-3,3.6299999999999999E-2,3.5937500000000004E-2,1.9124999999999996E-2,-7.7499362868218791E-2,2.1600000000000001E-2,2.5950000000000001E-2,-9.9099362868218799E-2,-0.10344936286821879,-0.1257501015936745,2.7300000000000001E-2,-0.15305010159367449]
["1947-08-01",-2.0299999999999999E-2,-2.2000000000000001E-3,1.6999999999999999E-3,2.1333333333333334E-3,2.2000000000000001E-3,2.1666666666666666E-3,2.2750000000000001E-3,-2.1999999999999999E-2,-2.2466666666666666E-2,-4.4749999999999998E-3,-3.0909420761305872E-2,2.0399999999999998E-2,2.5999999999999999E-2,-5.1309420761305874E-2,-5.6909420761305868E-2,-5.9587593111436465E-2,2.7300000000000001E-2,-8.688759311143647E-2]
["1947-09-01",-1.11E-2,-1.4200000000000001E-2,1.8E-3,2.1749999999999999E-3,2.2416666666666665E-3,2.2083333333333334E-3,2.3333333333333335E-3,-1.29E-2,-1.3308333333333333E-2,-1.6533333333333334E-2,6.4460372996939963E-2,2.1600000000000001E-2,2.6500000000000003E-2,4.2860372996939962E-2,3.796037299693996E-2,3.5935356699906107E-2,2.8000000000000004E-2,7.9353566999061029E-3]
["1947-10-01",2.3800000000000002E-2,-1.3299999999999999E-2,1.8E-3,2.2500000000000003E-3,2.3250000000000002E-3,2.2875E-3,2.3999999999999998E-3,2.2000000000000002E-2,2.15125E-2,-1.5699999999999999E-2,9.6372766473105553E-2,2.1600000000000001E-2,2.7450000000000002E-2,7.4772766473105545E-2,6.8922766473105551E-2,1.5402784324591856E-4,2.8799999999999999E-2,-2.8645972156754081E-2]
["1947-11-01",-1.7500000000000002E-2,-8.2399999999999987E-2,1.6999999999999999E-3,2.3083333333333332E-3,2.3750000000000004E-3,2.3416666666666668E-3,2.4416666666666666E-3,-1.9200000000000002E-2,-1.9841666666666667E-2,-8.4841666666666649E-2,8.0102519863457289E-2,2.0399999999999998E-2,2.81E-2,5.9702519863457287E-2,5.2002519863457289E-2,-8.7550869010775134E-2,2.93E-2,-0.11685086901077513]
["1947-12-01",2.3300000000000001E-2,1.89E-2,2.0999999999999999E-3,2.3833333333333332E-3,2.4499999999999999E-3,2.4166666666666664E-3,2.5416666666666669E-3,2.12E-2,2.0883333333333334E-2,1.6358333333333332E-2,5.6965581501650764E-2,2.52E-2,2.8999999999999998E-2,3.1765581501650764E-2,2.7965581501650766E-2,-0.13161365630027921,3.0500000000000003E-2,-0.16211365630027921]
["1948-01-01",-3.7900000000000003E-2,6.9999999999999993E-3,2E-3,2.3833333333333332E-3,2.4499999999999999E-3,2.4166666666666664E-3,2.5416666666666669E-3,-3.9900000000000005E-2,-4.0316666666666667E-2,4.4583333333333324E-3,-8.3797308993289743E-3,2.4E-2,2.8999999999999998E-2,-3.2379730899328975E-2,-3.7379730899328972E-2,-0.1253600238991609,3.0500000000000003E-2,-0.1558600238991609]
["1948-02-01",-3.8800000000000001E-2,-3.7200000000000004E-2,1.9E-3,2.3750000000000004E-3,2.4416666666666666E-3,2.4083333333333335E-3,2.5416666666666669E-3,-4.07E-2,-4.1208333333333333E-2,-3.9741666666666668E-2,-3.9458427230106508E-2,2.2800000000000001E-2,2.8900000000000002E-2,-6.2258427230106508E-2,-6.8358427230106517E-2,-0.15033460903048357,3.0500000000000003E-2,-0.18083460903048357]
["1948-03-01",7.9299999999999995E-2,6.1699999999999998E-2,2.2000000000000001E-3,2.3583333333333334E-3,2.4166666666666668E-3,2.3875000000000003E-3,2.5166666666666666E-3,7.7100000000000002E-2,7.6912499999999995E-2,5.9183333333333331E-2,5.2393177840367233E-2,2.64E-2,2.8650000000000002E-2,2.5993177840367233E-2,2.3743177840367231E-2,-6.3833804906251457E-2,3.0199999999999998E-2,-9.4033804906251461E-2]
["1948-04-01",2.92E-2,1.6E-2,2E-3,2.3166666666666665E-3,2.3916666666666665E-3,2.3541666666666667E-3,2.4750000000000002E-3,2.7200000000000002E-2,2.6845833333333333E-2,1.3525000000000001E-2,{"$f":"((1+B261)*(1+B262)*(1+B263)*(1+B264)*(1+B265)*(1+B266)*(1+B267)*(1+B268)*(1+B269)*(1+B270)*(1+B271)*(1+B272))-1","v":0.12392140565871723},{"$f":"D272*12","v":2.4E-2},2.8250000000000001E-2,{"$f":"L272-M272","v":9.9921405658717238E-2},9.5671405658717235E-2,-1.7412340686727146E-2,2.9700000000000004E-2,-4.711234068672715E-2]
["1948-05-01",8.7900000000000006E-2,5.8299999999999998E-2,1.8E-3,2.3E-3,2.3833333333333332E-3,2.3416666666666664E-3,2.4499999999999999E-3,8.610000000000001E-2,8.5558333333333333E-2,5.5849999999999997E-2,0.2210046906492098,2.1600000000000001E-2,2.8099999999999997E-2,0.19940469064920979,0.19290469064920981,6.9717642064845986E-2,2.9399999999999999E-2,4.031764206484599E-2]
["1948-06-01",5.4000000000000003E-3,2.12E-2,2.0999999999999999E-3,2.3E-3,2.3750000000000004E-3,2.3375000000000002E-3,2.4499999999999999E-3,3.3000000000000004E-3,3.0625000000000001E-3,1.8749999999999999E-2,0.16315910174219739,2.52E-2,2.8050000000000002E-2,0.13795910174219739,0.1351091017421974,4.7560084461661933E-2,2.9399999999999999E-2,1.8160084461661934E-2]
["1948-07-01",-5.0799999999999998E-2,-4.4299999999999999E-2,1.9E-3,2.3416666666666668E-3,2.4083333333333335E-3,2.3749999999999999E-3,2.4916666666666668E-3,-5.2699999999999997E-2,-5.3175E-2,-4.6791666666666669E-2,6.3549387702238613E-2,2.2800000000000001E-2,2.8499999999999998E-2,4.0749387702238613E-2,3.5049387702238616E-2,-1.9822623144693408E-2,2.9900000000000003E-2,-4.9722623144693411E-2]
["1948-08-01",1.5800000000000002E-2,3.5999999999999999E-3,2.0999999999999999E-3,2.3666666666666667E-3,2.4499999999999999E-3,2.4083333333333335E-3,2.5249999999999999E-3,1.3700000000000002E-2,1.3391666666666668E-2,1.075E-3,0.10273907117274073,2.52E-2,2.8900000000000002E-2,7.7539071172740726E-2,7.3839071172740717E-2,-1.4125059719397148E-2,3.0300000000000001E-2,-4.4425059719397149E-2]
["1948-09-01",-2.76E-2,-7.0999999999999995E-3,2E-3,2.3666666666666667E-3,2.4416666666666666E-3,2.4041666666666669E-3,2.5416666666666669E-3,-2.9600000000000001E-2,-3.0004166666666665E-2,-9.6416666666666664E-3,8.433964284394091E-2,2.4E-2,2.8850000000000001E-2,6.0339642843940909E-2,5.5489642843940909E-2,-7.0245199790925916E-3,3.0500000000000003E-2,-3.7524519979092591E-2]
["1948-10-01",7.0999999999999994E-2,4.0300000000000002E-2,1.9E-3,2.3666666666666667E-3,2.4499999999999999E-3,2.4083333333333335E-3,2.5249999999999999E-3,6.9099999999999995E-2,6.8591666666666662E-2,3.7775000000000003E-2,0.13433068713211571,2.2800000000000001E-2,2.8900000000000002E-2,0.11153068713211571,0.1054306871321157,4.6916379715972845E-2,3.0300000000000001E-2,1.6616379715972844E-2]
["1948-11-01",-9.6100000000000005E-2,-9.1299999999999992E-2,2.0999999999999999E-3,2.3666666666666667E-3,2.4333333333333334E-3,2.3999999999999998E-3,2.5583333333333335E-3,-9.820000000000001E-2,-9.8500000000000004E-2,-9.3858333333333321E-2,4.3584232161547165E-2,2.52E-2,2.8799999999999999E-2,1.8384232161547165E-2,1.4784232161547166E-2,3.6762112301552241E-2,3.0700000000000002E-2,6.0621123015522395E-3]
["1948-12-01",3.4599999999999999E-2,2.2099999999999998E-2,2E-3,2.3250000000000002E-3,2.3999999999999998E-3,2.3625E-3,2.5500000000000002E-3,3.2599999999999997E-2,3.2237500000000002E-2,1.9549999999999998E-2,5.5108224952932883E-2,2.4E-2,2.835E-2,3.1108224952932882E-2,2.6758224952932883E-2,4.0018210799309673E-2,3.0600000000000002E-2,9.4182107993096703E-3]
["1949-01-01",3.8999999999999998E-3,5.04E-2,2E-3,2.2583333333333331E-3,2.3416666666666668E-3,2.3E-3,2.4916666666666668E-3,1.8999999999999998E-3,1.5999999999999999E-3,4.7908333333333331E-2,0.10094911862618194,2.4E-2,2.76E-2,7.694911862618195E-2,7.3349118626181944E-2,8.484123994398729E-2,2.9900000000000003E-2,5.4941239943987287E-2]
["1949-02-01",-2.9600000000000001E-2,5.0000000000000044E-4,1.8E-3,2.2583333333333331E-3,2.3333333333333331E-3,2.2958333333333329E-3,2.4916666666666668E-3,-3.1400000000000004E-2,-3.1895833333333332E-2,-1.9916666666666663E-3,0.11148670902501734,2.1600000000000001E-2,2.7549999999999995E-2,8.9886709025017331E-2,8.3936709025017348E-2,0.12731996319480543,2.9900000000000003E-2,9.741996319480542E-2]
["1949-03-01",3.2800000000000003E-2,3.6400000000000002E-2,1.9E-3,2.2500000000000003E-3,2.3250000000000002E-3,2.2875E-3,2.4750000000000002E-3,3.0900000000000004E-2,3.0512500000000001E-2,3.3925000000000004E-2,6.3599993589398496E-2,2.2800000000000001E-2,2.7450000000000002E-2,4.0799993589398495E-2,3.6149993589398494E-2,0.10045625869369545,2.9700000000000004E-2,7.0756258693695451E-2]
["1949-04-01",-1.7899999999999999E-2,5.7999999999999996E-3,1.8E-3,2.2500000000000003E-3,2.3250000000000002E-3,2.2875E-3,2.4666666666666669E-3,-1.9699999999999999E-2,-2.0187500000000001E-2,3.3333333333333327E-3,1.4925722604108849E-2,2.1600000000000001E-2,2.7450000000000002E-2,-6.6742773958911525E-3,-1.2524277395891154E-2,8.9408371057204006E-2,2.9600000000000001E-2,5.9808371057204004E-2]
["1949-05-01",-2.58E-2,3.4000000000000002E-3,2E-3,2.2583333333333331E-3,2.3166666666666665E-3,2.2875E-3,2.4583333333333336E-3,-2.7799999999999998E-2,{"$f":"B285-G285","v":-2.8087500000000001E-2},{"$f":"$C285-H285","v":9.4166666666666661E-4},-9.1147496129311056E-2,2.4E-2,2.7450000000000002E-2,-0.11514749612931105,-0.11859749612931106,3.2894604099781066E-2,2.9500000000000005E-2,3.3946040997810609E-3]
["1949-06-01",1.4E-3,-1.3399999999999999E-2,1.9E-3,2.2583333333333331E-3,2.3166666666666665E-3,2.2875E-3,2.4499999999999999E-3,-5.0000000000000001E-4,-8.8750000000000005E-4,-1.585E-2,-9.4763380369894512E-2,2.2800000000000001E-2,2.7450000000000002E-2,-0.11756338036989451,-0.12221338036989451,-2.1016290591027165E-3,2.9399999999999999E-2,-3.1501629059102712E-2]
["1949-07-01",6.5000000000000002E-2,5.6899999999999992E-2,1.6999999999999999E-3,2.225E-3,2.2916666666666667E-3,2.2583333333333331E-3,2.4166666666666668E-3,6.3300000000000009E-2,6.2741666666666668E-2,5.4483333333333328E-2,1.5673198383967746E-2,2.0399999999999998E-2,2.7099999999999999E-2,-4.7268016160322522E-3,-1.1426801616032253E-2,0.10356679737096752,2.9000000000000001E-2,7.4566797370967525E-2]
["1949-08-01",2.1899999999999999E-2,3.4599999999999999E-2,1.9E-3,2.1833333333333336E-3,2.2583333333333331E-3,2.2208333333333333E-3,2.3833333333333332E-3,0.02,1.9679166666666664E-2,3.2216666666666664E-2,2.1772436925158845E-2,2.2800000000000001E-2,2.665E-2,-1.0275630748411563E-3,-4.8775630748411555E-3,0.13765465181347492,2.86E-2,0.10905465181347491]
["1949-09-01",2.63E-2,3.73E-2,1.6999999999999999E-3,2.1666666666666666E-3,2.2416666666666665E-3,2.2041666666666663E-3,2.3750000000000004E-3,2.46E-2,2.4095833333333334E-2,3.4924999999999998E-2,7.8409144401779818E-2,2.0399999999999998E-2,2.6449999999999994E-2,5.8009144401779816E-2,5.1959144401779823E-2,0.1885277171176527,2.8500000000000004E-2,0.16002771711765271]
["1949-10-01",3.4000000000000002E-2,1.1199999999999998E-2,1.8E-3,2.1749999999999999E-3,2.2500000000000003E-3,2.2125000000000001E-3,2.3583333333333334E-3,3.2199999999999999E-2,3.1787500000000003E-2,8.8416666666666643E-3,4.1153179562502862E-2,2.1600000000000001E-2,2.6550000000000001E-2,1.9553179562502861E-2,1.4603179562502861E-2,0.15528138762796395,2.8299999999999999E-2,0.12698138762796396]
["1949-11-01",1.7500000000000002E-2,1.5899999999999997E-2,1.6999999999999999E-3,2.1666666666666666E-3,2.2333333333333337E-3,2.2000000000000001E-3,2.3416666666666668E-3,1.5800000000000002E-2,1.5300000000000001E-2,1.355833333333333E-2,0.17200283239832559,2.0399999999999998E-2,2.64E-2,0.15160283239832559,0.14560283239832558,0.29157077329288894,2.81E-2,0.26347077329288893]
["1949-12-01",4.8599999999999997E-2,3.9599999999999996E-2,1.6999999999999999E-3,2.15E-3,2.225E-3,2.1875000000000002E-3,2.316666666666667E-3,4.6899999999999997E-2,4.6412499999999995E-2,3.7283333333333328E-2,0.18786214000858736,2.0399999999999998E-2,2.6250000000000002E-2,0.16746214000858736,0.16161214000858737,0.31368454741736396,2.7800000000000005E-2,0.28588454741736397]
["1950-01-01",1.9699999999999999E-2,3.5299999999999998E-2,1.8E-3,2.1416666666666663E-3,2.2083333333333334E-3,2.1749999999999999E-3,2.3E-3,1.7899999999999999E-2,1.7524999999999999E-2,3.3000000000000002E-2,0.20655745011132187,2.1600000000000001E-2,2.6099999999999998E-2,0.18495745011132186,0.18045745011132186,0.29479970672238864,2.76E-2,0.26719970672238863]
["1950-02-01",1.9900000000000001E-2,0.01,1.6000000000000001E-3,2.15E-3,2.2083333333333334E-3,2.1791666666666665E-3,2.3E-3,1.83E-2,1.7720833333333335E-2,7.7000000000000002E-3,0.26810381633196378,1.9200000000000002E-2,2.615E-2,0.24890381633196379,0.24195381633196378,0.30709415671125595,2.76E-2,0.27949415671125594]
["1950-03-01",7.0000000000000001E-3,8.3999999999999995E-3,1.8E-3,2.15E-3,2.2166666666666667E-3,2.1833333333333331E-3,2.3E-3,5.1999999999999998E-3,4.816666666666667E-3,6.0999999999999995E-3,0.23642577754288019,2.1600000000000001E-2,2.6199999999999998E-2,0.21482577754288018,0.21022577754288019,0.27178092206448357,2.76E-2,0.24418092206448355]
["1950-04-01",4.8599999999999997E-2,1.8499999999999999E-2,1.6000000000000001E-3,2.1666666666666666E-3,2.2166666666666667E-3,2.1916666666666668E-3,2.3083333333333332E-3,4.7E-2,4.6408333333333329E-2,1.6191666666666667E-2,0.32014669619332525,1.9200000000000002E-2,{"$f":"G296*12","v":2.6300000000000004E-2},0.30094669619332526,{"$f":"L296-N296","v":0.29384669619332526},{"$f":"((1+C285)*(1+C286)*(1+C287)*(1+C288)*(1+C289)*(1+C290)*(1+C291)*(1+C292)*(1+C293)*(1+C294)*(1+C295)*(1+C296))-1","v":0.28783940059920154},{"$f":"H296*12","v":2.7699999999999999E-2},{"$f":"Q296-R296","v":0.26013940059920154}]
["1950-05-01",5.0900000000000001E-2,1.9199999999999998E-2,1.9E-3,2.1749999999999999E-3,2.2416666666666665E-3,2.2083333333333334E-3,2.3250000000000002E-3,4.9000000000000002E-2,4.8691666666666668E-2,1.6874999999999998E-2,0.42408351778850872,2.2800000000000001E-2,2.6500000000000003E-2,0.40128351778850874,0.3975835177885087,0.30811831482031726,2.7900000000000001E-2,0.28021831482031728]
["1950-06-01",-5.4800000000000001E-2,-7.7100000000000002E-2,1.6999999999999999E-3,2.1833333333333336E-3,2.2416666666666665E-3,2.2125000000000001E-3,2.3250000000000002E-3,-5.6500000000000002E-2,-5.7012500000000001E-2,-7.9424999999999996E-2,0.34416191433363208,2.0399999999999998E-2,2.6550000000000001E-2,0.32376191433363211,0.31761191433363206,0.22365942909757841,2.7900000000000001E-2,0.1957594290975784]
["1950-07-01",1.1900000000000001E-2,-4.36E-2,1.8E-3,2.2083333333333334E-3,2.2666666666666668E-3,2.2374999999999999E-3,2.3250000000000002E-3,1.0100000000000001E-2,9.6625000000000009E-3,-4.5925000000000001E-2,0.27714313719643435,2.1600000000000001E-2,2.6849999999999999E-2,0.25554313719643434,0.25029313719643437,0.1073023729670961,2.7900000000000001E-2,7.9402372967096096E-2]
["1950-08-01",4.4299999999999999E-2,1.54E-2,1.8E-3,2.1749999999999999E-3,2.225E-3,2.2000000000000001E-3,2.3E-3,4.2499999999999996E-2,4.2099999999999999E-2,1.3100000000000001E-2,0.30513805477467049,2.1600000000000001E-2,2.64E-2,0.28353805477467048,0.27873805477467051,8.6753169834514976E-2,2.76E-2,5.9153169834514976E-2]
["1950-09-01",5.9200000000000003E-2,4.1800000000000004E-2,1.6999999999999999E-3,2.2000000000000001E-3,2.2583333333333331E-3,2.2291666666666666E-3,2.3333333333333335E-3,5.7500000000000002E-2,5.6970833333333339E-2,3.9466666666666671E-2,0.34697673937185125,2.0399999999999998E-2,2.6749999999999999E-2,0.32657673937185128,0.32022673937185125,9.14677068674421E-2,2.8000000000000004E-2,6.3467706867442103E-2]
["1950-10-01",9.2999999999999992E-3,-2.7000000000000001E-3,1.9E-3,2.225E-3,2.2666666666666668E-3,2.2458333333333336E-3,2.3583333333333334E-3,7.3999999999999995E-3,7.0541666666666652E-3,-5.0583333333333331E-3,0.31480040913734042,2.2800000000000001E-2,2.6950000000000002E-2,0.29200040913734043,0.28785040913734039,7.6464343412678382E-2,2.8299999999999999E-2,4.8164343412678383E-2]
["1950-11-01",1.6899999999999998E-2,-1.7600000000000001E-2,1.8E-3,2.225E-3,2.2666666666666668E-3,2.2458333333333336E-3,2.3833333333333332E-3,1.5099999999999999E-2,1.4654166666666664E-2,-1.9983333333333336E-2,0.31402509685676705,2.1600000000000001E-2,2.6950000000000002E-2,0.29242509685676704,0.28707509685676702,4.0967192606176983E-2,2.86E-2,1.2367192606176983E-2]
["1950-12-01",5.1299999999999998E-2,3.1199999999999995E-2,1.8E-3,2.225E-3,2.2666666666666668E-3,2.2458333333333336E-3,2.3833333333333332E-3,4.9499999999999995E-2,4.9054166666666663E-2,2.8816666666666661E-2,0.31740852977829448,2.1600000000000001E-2,2.6950000000000002E-2,0.29580852977829447,0.29045852977829445,3.2556145647835155E-2,2.86E-2,3.9561456478351548E-3]
["1951-01-01",6.3700000000000007E-2,4.3800000000000006E-2,2E-3,2.2166666666666667E-3,2.2583333333333331E-3,2.2374999999999999E-3,2.3583333333333334E-3,6.1700000000000005E-2,6.1462500000000003E-2,4.1441666666666675E-2,0.37425463678059434,2.4E-2,2.6849999999999999E-2,0.35025463678059432,0.34740463678059436,4.1033618107997771E-2,2.8299999999999999E-2,1.2733618107997773E-2]
["1951-02-01",1.5699999999999999E-2,2.6800000000000001E-2,1.6999999999999999E-3,2.2166666666666667E-3,2.2583333333333331E-3,2.2374999999999999E-3,2.3666666666666667E-3,1.3999999999999999E-2,1.3462499999999999E-2,2.4433333333333335E-2,0.36859538638891021,2.0399999999999998E-2,2.6849999999999999E-2,0.34819538638891023,0.34174538638891022,5.8349820864646018E-2,2.8400000000000002E-2,2.9949820864646017E-2]
["1951-03-01",-1.5599999999999999E-2,-1.7399999999999999E-2,1.9E-3,2.3166666666666665E-3,2.3499999999999997E-3,2.3333333333333335E-3,2.4583333333333336E-3,-1.7499999999999998E-2,-1.7933333333333332E-2,-1.9858333333333332E-2,0.33788013739944756,2.2800000000000001E-2,2.8000000000000004E-2,0.31508013739944757,0.30988013739944753,3.1271850437922577E-2,2.9500000000000005E-2,1.7718504379225716E-3]
["1951-04-01",5.0900000000000001E-2,5.0000000000000044E-4,2E-3,2.3916666666666665E-3,2.4416666666666666E-3,2.4166666666666668E-3,2.575E-3,4.8899999999999999E-2,4.8483333333333337E-2,-2.0749999999999996E-3,0.34081464466248246,2.4E-2,2.9000000000000001E-2,0.31681464466248244,0.31181464466248243,1.3046132904409813E-2,3.09E-2,-1.7853867095590188E-2]
["1951-05-01",-2.9899999999999999E-2,6.6E-3,2.0999999999999999E-3,2.4083333333333335E-3,2.4416666666666666E-3,2.4250000000000001E-3,2.6083333333333332E-3,-3.2000000000000001E-2,-3.2325E-2,3.9916666666666668E-3,0.2377241286393319,2.52E-2,2.9100000000000001E-2,0.2125241286393319,0.20862412863933189,5.222109316902479E-4,3.1299999999999994E-2,-3.0777789068309747E-2]
["1951-06-01",-2.2800000000000001E-2,-3.9999999999999992E-3,2E-3,2.4499999999999999E-3,2.4916666666666668E-3,2.4708333333333331E-3,2.6750000000000003E-3,-2.4800000000000003E-2,-2.5270833333333333E-2,-6.6749999999999995E-3,0.27962761162331251,2.4E-2,2.9649999999999996E-2,0.25562761162331249,0.2499776116233125,7.9770421592765706E-2,3.2100000000000004E-2,4.7670421592765702E-2]
["1951-07-01",7.1099999999999997E-2,4.3899999999999995E-2,2.3E-3,2.4499999999999999E-3,2.4916666666666668E-3,2.4708333333333331E-3,2.7166666666666667E-3,6.88E-2,6.8629166666666658E-2,4.1183333333333329E-2,0.35449069553288881,2.76E-2,2.9649999999999996E-2,0.3268906955328888,0.3248406955328888,0.17855744782589755,3.2600000000000004E-2,0.14595744782589753]
["1951-08-01",4.7800000000000002E-2,1.5200000000000002E-2,2.0999999999999999E-3,2.3999999999999998E-3,2.4333333333333334E-3,2.4166666666666664E-3,2.6583333333333333E-3,4.5700000000000005E-2,4.5383333333333338E-2,1.2541666666666668E-2,0.35903030812923586,2.52E-2,2.8999999999999998E-2,0.33383030812923586,0.33003030812923584,0.1783253112397587,3.1899999999999998E-2,0.14642531123975872]
["1951-09-01",1.2999999999999999E-3,8.6E-3,1.9E-3,2.3666666666666667E-3,2.3999999999999998E-3,2.3833333333333332E-3,2.6166666666666664E-3,-6.0000000000000006E-4,-1.0833333333333333E-3,5.9833333333333336E-3,0.28474041496393943,2.2800000000000001E-2,2.86E-2,0.26194041496393944,0.25614041496393941,0.14077453341948565,3.1399999999999997E-2,0.10937453341948565]
["1951-10-01",-1.03E-2,2.8999999999999998E-3,2.3E-3,2.4083333333333335E-3,2.4416666666666666E-3,2.4250000000000001E-3,2.6416666666666667E-3,-1.26E-2,-1.2725E-2,2.5833333333333307E-4,0.25979152748420731,2.76E-2,2.9100000000000001E-2,0.23219152748420729,0.23069152748420729,0.14718016601464234,3.1699999999999999E-2,0.11548016601464234]
["1951-11-01",9.5999999999999992E-3,1.2E-2,2.0999999999999999E-3,2.4666666666666669E-3,2.5166666666666666E-3,2.4916666666666663E-3,2.7000000000000001E-3,7.4999999999999997E-3,7.1083333333333328E-3,9.2999999999999992E-3,0.25074788686011962,2.52E-2,2.9899999999999996E-2,0.22554788686011962,0.22084788686011964,0.18174504072355191,3.2399999999999998E-2,0.14934504072355193]
["1951-12-01",4.24E-2,3.5200000000000002E-2,2.2000000000000001E-3,2.5083333333333329E-3,2.5500000000000002E-3,2.529166666666667E-3,2.7416666666666666E-3,4.02E-2,3.9870833333333335E-2,3.2458333333333339E-2,0.24015941906495653,2.64E-2,3.0350000000000002E-2,0.21375941906495652,0.20980941906495654,0.18632900131596331,3.2899999999999999E-2,0.15342900131596332]
["1952-01-01",1.8100000000000002E-2,3.0499999999999999E-2,2.3E-3,2.4833333333333331E-3,2.5416666666666665E-3,2.5124999999999995E-3,2.7416666666666666E-3,1.5800000000000002E-2,1.5587500000000002E-2,2.7758333333333333E-2,0.18699473963526625,2.76E-2,3.0149999999999996E-2,0.15939473963526624,0.15684473963526624,0.17121291038139463,3.2899999999999999E-2,0.13831291038139465]
["1952-02-01",-2.8199999999999999E-2,5.8999999999999999E-3,2.0999999999999999E-3,2.4416666666666666E-3,2.5083333333333329E-3,2.4749999999999998E-3,2.6916666666666669E-3,-3.0300000000000001E-2,-3.0675000000000001E-2,3.208333333333333E-3,0.13569113712469338,2.52E-2,2.9699999999999997E-2,0.11049113712469338,0.10599113712469338,0.14737345788142298,3.2300000000000002E-2,0.11507345788142298]
["1952-03-01",5.0299999999999997E-2,1.7599999999999998E-2,2.3E-3,2.4666666666666669E-3,2.5249999999999999E-3,2.4958333333333334E-3,2.708333333333333E-3,4.8000000000000001E-2,4.7804166666666661E-2,1.4891666666666664E-2,0.2117192211723542,2.76E-2,2.9950000000000001E-2,0.18411922117235419,0.1817692211723542,0.18824265290060693,3.2499999999999994E-2,0.15574265290060693]
["1952-04-01",-4.02E-2,-1.54E-2,2.2000000000000001E-3,2.4416666666666666E-3,2.5083333333333329E-3,2.4749999999999998E-3,2.6916666666666669E-3,-4.24E-2,-4.2674999999999998E-2,-1.8091666666666666E-2,0.10667818867753875,2.64E-2,2.9699999999999997E-2,8.0278188677538748E-2,7.697818867753875E-2,0.16935903652767359,3.2300000000000002E-2,0.13705903652767359]
["1952-05-01",3.4299999999999997E-2,1.9E-2,2E-3,2.4416666666666666E-3,2.5000000000000001E-3,2.4708333333333331E-3,2.6833333333333336E-3,3.2299999999999995E-2,3.1829166666666665E-2,1.6316666666666667E-2,0.17991676172474858,2.4E-2,2.9649999999999996E-2,0.15591676172474858,0.15026676172474857,0.18376401571796053,3.2200000000000006E-2,0.15156401571796052]
["1952-06-01",4.9000000000000002E-2,4.8999999999999998E-3,2.2000000000000001E-3,2.4499999999999999E-3,2.5249999999999999E-3,2.4875000000000001E-3,2.6833333333333336E-3,4.6800000000000001E-2,4.6512499999999998E-2,2.2166666666666663E-3,0.26661142350517952,2.64E-2,2.9850000000000002E-2,0.24021142350517952,0.23676142350517954,0.19434182670178579,3.2200000000000006E-2,0.16214182670178579]
["1952-07-01",1.9599999999999999E-2,2.06E-2,2.2000000000000001E-3,2.4583333333333336E-3,2.5333333333333336E-3,2.4958333333333334E-3,2.6833333333333336E-3,1.7399999999999999E-2,1.7104166666666667E-2,1.7916666666666668E-2,0.20571095827269215,2.64E-2,2.9950000000000001E-2,0.17931095827269214,0.17576095827269214,0.16768394322429581,3.2200000000000006E-2,0.1354839432242958]
["1952-08-01",-7.1000000000000004E-3,2.0300000000000002E-2,2.0999999999999999E-3,2.4499999999999999E-3,2.5500000000000002E-3,2.5000000000000001E-3,2.7000000000000001E-3,-9.1999999999999998E-3,-9.6000000000000009E-3,1.7600000000000001E-2,0.14253713539698043,2.52E-2,0.03,0.11733713539698043,0.11253713539698043,0.17354996776177001,3.2399999999999998E-2,0.14114996776177002]
["1952-09-01",-1.7600000000000001E-2,1.4999999999999996E-3,2.3E-3,2.4583333333333336E-3,2.558333333333333E-3,2.5083333333333333E-3,2.7000000000000001E-3,-1.9900000000000001E-2,-2.0108333333333336E-2,-1.2000000000000005E-3,0.12097121922899645,2.76E-2,3.0100000000000002E-2,9.3371219228996452E-2,9.087121922899645E-2,0.16528880895638776,3.2399999999999998E-2,0.13288880895638777]
["1952-10-01",2E-3,1.01E-2,2.3E-3,2.5083333333333329E-3,2.5666666666666667E-3,2.5374999999999998E-3,2.7166666666666667E-3,{"$f":"B326-D326","v":-2.9999999999999992E-4},-5.3749999999999978E-4,7.3833333333333329E-3,0.13490265905572785,2.76E-2,3.0449999999999998E-2,0.10730265905572785,0.10445265905572784,0.17365462750707694,3.2600000000000004E-2,0.14105462750707692]
["1952-11-01",5.7099999999999998E-2,4.2299999999999997E-2,2.0999999999999999E-3,2.4833333333333331E-3,2.5500000000000002E-3,2.5166666666666666E-3,2.7000000000000001E-3,5.5E-2,5.4583333333333331E-2,3.9599999999999996E-2,0.18829794065749828,2.52E-2,3.0199999999999998E-2,0.16309794065749827,0.15809794065749827,0.20879468206583618,3.2399999999999998E-2,0.17639468206583619]
["1952-12-01",3.8199999999999998E-2,2.1299999999999999E-2,2.3999999999999998E-3,2.4750000000000002E-3,2.5416666666666665E-3,2.5083333333333333E-3,2.6833333333333336E-3,3.5799999999999998E-2,3.5691666666666663E-2,1.8616666666666667E-2,0.18351009400481066,2.8799999999999999E-2,3.0100000000000002E-2,0.15471009400481067,0.15341009400481065,0.19256376429080269,3.2200000000000006E-2,0.16036376429080268]
["1953-01-01",-4.8999999999999998E-3,1.03E-2,2.3E-3,2.5166666666666666E-3,2.575E-3,2.5458333333333331E-3,2.708333333333333E-3,-7.1999999999999998E-3,-7.4458333333333329E-3,7.5916666666666667E-3,0.15677329785304694,2.76E-2,3.0549999999999997E-2,0.12917329785304693,0.12622329785304695,0.16918696852304516,3.2499999999999994E-2,0.13668696852304515]
["1953-02-01",-1.06E-2,-6.7000000000000002E-3,2.0999999999999999E-3,2.558333333333333E-3,2.6166666666666664E-3,2.5875E-3,2.7500000000000003E-3,-1.2699999999999999E-2,-1.31875E-2,-9.4500000000000001E-3,0.17772329789648489,2.52E-2,3.1050000000000001E-2,0.15252329789648489,0.14667329789648489,0.15454162027432217,3.3000000000000002E-2,0.12154162027432217]
["1953-03-01",-2.12E-2,-4.3E-3,2.5000000000000001E-3,2.5999999999999999E-3,2.65E-3,2.6250000000000002E-3,2.7999999999999995E-3,-2.3699999999999999E-2,-2.3824999999999999E-2,-7.0999999999999995E-3,9.7548856499171777E-2,0.03,3.15E-2,6.7548856499171778E-2,6.6048856499171776E-2,0.12969446865874845,3.3599999999999991E-2,9.6094468658748461E-2]
["1953-04-01",-2.3699999999999999E-2,-1.9200000000000002E-2,2.3999999999999998E-3,2.6916666666666669E-3,2.7416666666666666E-3,2.7166666666666667E-3,2.891666666666667E-3,-2.6099999999999998E-2,-2.6416666666666665E-2,-2.2091666666666669E-2,0.11641690831437868,2.8799999999999999E-2,3.2600000000000004E-2,8.7616908314378683E-2,8.3816908314378671E-2,0.12533448594403906,3.4700000000000002E-2,9.0634485944039056E-2]
["1953-05-01",7.7000000000000002E-3,2.3999999999999998E-3,2.3999999999999998E-3,2.7833333333333334E-3,2.8416666666666668E-3,2.8124999999999999E-3,3.0249999999999999E-3,5.3000000000000009E-3,4.8875000000000004E-3,-6.2500000000000012E-4,8.7705035781107998E-2,2.8799999999999999E-2,3.3750000000000002E-2,5.8905035781107999E-2,5.3955035781107996E-2,0.10700224603562769,3.6299999999999999E-2,7.0702246035627692E-2]
["1953-06-01",-1.34E-2,-2.7300000000000001E-2,2.7000000000000001E-3,2.8333333333333331E-3,2.9166666666666668E-3,2.875E-3,3.0916666666666666E-3,-1.61E-2,-1.6275000000000001E-2,-3.0391666666666668E-2,2.3002658056855418E-2,3.2399999999999998E-2,3.4500000000000003E-2,-9.3973419431445798E-3,-1.1497341943144584E-2,7.1530584853074952E-2,3.7100000000000001E-2,3.4430584853074951E-2]
["1953-07-01",2.7300000000000001E-2,3.4500000000000003E-2,2.5000000000000001E-3,2.7333333333333333E-3,2.8499999999999997E-3,2.7916666666666667E-3,3.0499999999999998E-3,2.4800000000000003E-2,2.4508333333333333E-2,3.1450000000000006E-2,3.0728354866425223E-2,0.03,3.3500000000000002E-2,7.2835486642522373E-4,-2.7716451335747794E-3,8.6124230874491614E-2,3.6599999999999994E-2,4.952423087449162E-2]
["1953-08-01",-5.0099999999999999E-2,1.5999999999999999E-3,2.5000000000000001E-3,2.7000000000000001E-3,2.8250000000000003E-3,2.7624999999999998E-3,3.0083333333333333E-3,-5.2600000000000001E-2,-5.28625E-2,-1.4083333333333335E-3,{"$f":"((1+B325)*(1+B326)*(1+B327)*(1+B328)*(1+B329)*(1+B330)*(1+B331)*(1+B332)*(1+B333)*(1+B334)*(1+B335)*(1+B336))-1","v":-1.3909895973796549E-2},{"$f":"D336*12","v":0.03},3.3149999999999999E-2,{"$f":"L336-M336","v":-4.3909895973796548E-2},-4.7059895973796548E-2,6.6217808138675283E-2,3.61E-2,3.0117808138675282E-2]
["1953-09-01",3.3999999999999998E-3,1.1900000000000001E-2,2.5000000000000001E-3,2.7416666666666666E-3,2.8583333333333334E-3,2.8000000000000004E-3,3.0166666666666671E-3,8.9999999999999976E-4,5.9999999999999941E-4,8.8833333333333334E-3,7.1689845072198111E-3,0.03,3.3600000000000005E-2,-2.2831015492780188E-2,-2.6431015492780194E-2,7.7289865257639256E-2,3.6200000000000003E-2,4.1089865257639253E-2]
["1953-10-01",5.3999999999999999E-2,4.1100000000000005E-2,2.3E-3,2.6333333333333334E-3,2.7750000000000001E-3,2.7041666666666668E-3,2.9083333333333335E-3,5.1699999999999996E-2,5.1295833333333332E-2,3.8191666666666672E-2,5.9437235200209271E-2,2.76E-2,3.245E-2,3.1837235200209271E-2,2.6987235200209271E-2,0.11035192428445528,3.49E-2,7.5451924284455282E-2]
["1953-11-01",2.0400000000000001E-2,2.7400000000000001E-2,2.3999999999999998E-3,2.5916666666666666E-3,2.725E-3,2.6583333333333337E-3,2.8333333333333331E-3,1.8000000000000002E-2,1.7741666666666669E-2,2.4566666666666667E-2,2.2656091948059176E-2,2.8799999999999999E-2,3.1900000000000005E-2,-6.1439080519408232E-3,-9.2439080519408287E-3,9.4479101036026192E-2,3.3999999999999996E-2,6.0479101036026196E-2]
["1953-12-01",5.3E-3,6.4000000000000003E-3,2.3999999999999998E-3,2.6083333333333332E-3,2.7333333333333333E-3,2.6708333333333332E-3,2.816666666666667E-3,2.9000000000000002E-3,2.6291666666666668E-3,3.5833333333333333E-3,-9.7513299601387216E-3,2.8799999999999999E-2,3.2049999999999995E-2,-3.8551329960138721E-2,-4.1801329960138717E-2,7.8511472909679858E-2,3.3800000000000004E-2,4.4711472909679854E-2]
["1954-01-01",5.3600000000000002E-2,3.27E-2,2.3E-3,2.5500000000000002E-3,2.6833333333333336E-3,2.6166666666666673E-3,2.7666666666666668E-3,5.1299999999999998E-2,5.0983333333333332E-2,2.9933333333333333E-2,4.8463469755801292E-2,2.76E-2,3.1400000000000011E-2,2.0863469755801292E-2,1.706346975580128E-2,0.1024238325980662,3.32E-2,6.9223832598066193E-2]
["1954-02-01",1.11E-2,1.1699999999999999E-2,2.2000000000000001E-3,2.4583333333333336E-3,2.5999999999999999E-3,2.529166666666667E-3,2.6916666666666669E-3,8.8999999999999999E-3,8.5708333333333331E-3,9.0083333333333317E-3,7.1458878380929125E-2,2.64E-2,3.0350000000000002E-2,4.5058878380929125E-2,4.1108878380929123E-2,0.12284525464558915,3.2300000000000002E-2,9.0545254645589157E-2]
["1954-03-01",3.2500000000000001E-2,2.7000000000000003E-2,2.5000000000000001E-3,2.3833333333333332E-3,2.5249999999999999E-3,2.4541666666666666E-3,2.6333333333333334E-3,3.0000000000000002E-2,3.0045833333333334E-2,2.4366666666666668E-2,0.13024243147559145,0.03,2.9449999999999997E-2,0.10024243147559145,0.10079243147559144,0.15814208749725833,3.1600000000000003E-2,0.12654208749725832]
["1954-04-01",5.16E-2,1.21E-2,2.2000000000000001E-3,2.3750000000000004E-3,2.5000000000000001E-3,2.4375000000000004E-3,2.6333333333333334E-3,4.9399999999999999E-2,4.9162499999999998E-2,9.4666666666666666E-3,0.21741569286052709,2.64E-2,2.9250000000000005E-2,0.19101569286052708,0.18816569286052709,0.19510155664353124,3.1600000000000003E-2,0.16350155664353122]
["1954-05-01",4.1799999999999997E-2,2.5700000000000004E-2,2E-3,2.3999999999999998E-3,2.5249999999999999E-3,2.4624999999999998E-3,2.6166666666666664E-3,3.9799999999999995E-2,3.9337499999999997E-2,2.3083333333333338E-2,0.25861235369861779,2.4E-2,2.955E-2,0.2346123536986178,0.2290623536986178,0.2228807528424479,3.1399999999999997E-2,0.19148075284244792]
["1954-06-01",3.0999999999999999E-3,9.6000000000000009E-3,2.5000000000000001E-3,2.4166666666666668E-3,2.5500000000000002E-3,2.4833333333333335E-3,2.6333333333333334E-3,5.9999999999999984E-4,6.166666666666664E-4,6.9666666666666679E-3,0.27966151631368641,0.03,2.98E-2,0.24966151631368641,0.24986151631368642,0.26927152058161319,3.1600000000000003E-2,0.23767152058161317]
["1954-07-01",5.8900000000000001E-2,4.9500000000000002E-2,2.2000000000000001E-3,2.4083333333333335E-3,2.5333333333333336E-3,2.4708333333333336E-3,2.6166666666666664E-3,5.67E-2,5.6429166666666669E-2,4.6883333333333332E-2,0.31902421846058826,2.64E-2,2.9650000000000003E-2,0.29262421846058828,0.28937421846058825,0.28767565089454172,3.1399999999999997E-2,0.25627565089454174]
["1954-08-01",-2.75E-2,-1.3100000000000001E-2,2.3E-3,2.3916666666666665E-3,2.5249999999999999E-3,2.4583333333333336E-3,2.6083333333333332E-3,-2.98E-2,-2.9958333333333333E-2,-1.5708333333333335E-2,0.35040641378347459,2.76E-2,2.9500000000000005E-2,0.32280641378347458,0.32090641378347456,0.26877705657729956,3.1299999999999994E-2,0.23747705657729956]
["1954-09-01",8.5099999999999995E-2,1.78E-2,2.2000000000000001E-3,2.4083333333333335E-3,2.5333333333333336E-3,2.4708333333333336E-3,2.5999999999999999E-3,8.2900000000000001E-2,{"$f":"B349-G349","v":8.2629166666666656E-2},{"$f":"$C349-H349","v":1.52E-2},0.46036077296835498,2.64E-2,2.9650000000000003E-2,0.433960772968355,0.43071077296835497,0.27617480796953764,3.1199999999999999E-2,0.24497480796953763]
["1954-10-01",-1.67E-2,-3.6799999999999999E-2,2.0999999999999999E-3,2.3916666666666665E-3,2.5333333333333336E-3,2.4625000000000003E-3,2.5999999999999999E-3,-1.8800000000000001E-2,-1.9162499999999999E-2,-3.9399999999999998E-2,0.36240298677398908,2.52E-2,2.9550000000000003E-2,0.33720298677398908,0.33285298677398906,0.1806854048950719,3.1199999999999999E-2,0.14948540489507189]
["1954-11-01",9.0899999999999995E-2,5.6500000000000002E-2,2.3E-3,2.4083333333333335E-3,2.5333333333333336E-3,2.4708333333333336E-3,2.5916666666666666E-3,8.8599999999999998E-2,8.8429166666666656E-2,5.3908333333333336E-2,0.45653216216360626,2.76E-2,2.9650000000000003E-2,0.42893216216360625,0.42688216216360625,0.21412704912560154,3.1099999999999999E-2,0.18302704912560155]
["1954-12-01",5.3400000000000003E-2,3.4099999999999998E-2,2.3E-3,2.4166666666666668E-3,2.5333333333333336E-3,2.4749999999999998E-3,2.5916666666666666E-3,5.1100000000000007E-2,5.0925000000000005E-2,3.1508333333333333E-2,0.52622200300720445,2.76E-2,2.9699999999999997E-2,0.49862200300720444,0.49652200300720445,0.24754449672176548,3.1099999999999999E-2,0.21644449672176549]
["1955-01-01",1.9699999999999999E-2,1.43E-2,2.2000000000000001E-3,2.4416666666666666E-3,2.5500000000000002E-3,2.4958333333333334E-3,2.6083333333333332E-3,1.7499999999999998E-2,1.7204166666666666E-2,1.1691666666666666E-2,0.47711520165759946,2.64E-2,2.9950000000000001E-2,0.45071520165759948,0.44716520165759949,0.22531653241491845,3.1299999999999994E-2,0.19401653241491845]
["1955-02-01",9.7999999999999997E-3,3.44E-2,2.2000000000000001E-3,2.4416666666666666E-3,2.5833333333333337E-3,2.5125000000000004E-3,2.6166666666666664E-3,7.5999999999999991E-3,7.2874999999999988E-3,3.178333333333333E-2,0.47521603267119339,2.64E-2,3.0150000000000003E-2,0.44881603267119341,0.44506603267119338,0.25280954940198885,3.1399999999999997E-2,0.22140954940198887]
["1955-03-01",-3.0000000000000001E-3,-1.1000000000000001E-2,2.3999999999999998E-3,2.5166666666666666E-3,2.6083333333333332E-3,2.5624999999999997E-3,2.6250000000000002E-3,-5.4000000000000003E-3,-5.5624999999999997E-3,-1.3625000000000002E-2,0.4244943191992061,2.8799999999999999E-2,3.0749999999999996E-2,0.39569431919920611,0.39374431919920611,0.20645437620113594,3.15E-2,0.17495437620113594]
["1955-04-01",3.9600000000000003E-2,2.0199999999999999E-2,2.2000000000000001E-3,2.5083333333333329E-3,2.6083333333333332E-3,2.558333333333333E-3,2.6250000000000002E-3,3.7400000000000003E-2,3.7041666666666667E-2,1.7575E-2,0.40823915389834009,2.64E-2,3.0699999999999998E-2,0.38183915389834011,0.37753915389834009,0.21610982570931636,3.15E-2,0.18460982570931636]
["1955-05-01",5.4999999999999997E-3,-5.7999999999999996E-3,2.5000000000000001E-3,2.5333333333333336E-3,2.6250000000000002E-3,2.5791666666666667E-3,2.6583333333333333E-3,2.9999999999999996E-3,2.920833333333333E-3,-8.4583333333333333E-3,0.35917111657206857,0.03,3.0949999999999998E-2,0.32917111657206855,0.32822111657206859,0.17876220017568745,3.1899999999999998E-2,0.14686220017568746]
["1955-06-01",8.4099999999999994E-2,2.1099999999999997E-2,2.3E-3,2.5416666666666665E-3,2.6166666666666664E-3,2.5791666666666667E-3,2.6750000000000003E-3,8.1799999999999998E-2,8.1520833333333334E-2,1.8424999999999997E-2,0.46892374386978264,2.76E-2,3.0949999999999998E-2,0.44132374386978263,0.43797374386978266,0.19218906755090526,3.2100000000000004E-2,0.16008906755090524]
["1955-07-01",6.2199999999999998E-2,4.6599999999999996E-2,2.3E-3,2.5500000000000002E-3,2.6166666666666664E-3,2.5833333333333329E-3,2.6750000000000003E-3,5.9899999999999995E-2,5.9616666666666665E-2,4.3924999999999992E-2,0.47350155891820123,2.76E-2,3.0999999999999993E-2,0.44590155891820121,0.44250155891820125,0.18889478618273237,3.2100000000000004E-2,0.15679478618273235]
["1955-08-01",-2.5000000000000001E-3,5.1999999999999998E-3,2.7000000000000001E-3,2.5916666666666666E-3,2.6666666666666666E-3,2.6291666666666668E-3,2.7000000000000001E-3,-5.1999999999999998E-3,-5.1291666666666673E-3,2.4999999999999996E-3,0.51138077637111135,3.2399999999999998E-2,{"$f":"G360*12","v":3.1550000000000002E-2},0.47898077637111136,{"$f":"L360-N360","v":0.47983077637111132},{"$f":"((1+C349)*(1+C350)*(1+C351)*(1+C352)*(1+C353)*(1+C354)*(1+C355)*(1+C356)*(1+C357)*(1+C358)*(1+C359)*(1+C360))-1","v":0.21094035775750575},{"$f":"H360*12","v":3.2399999999999998E-2},{"$f":"Q360-R360","v":0.17854035775750576}]
["1955-09-01",1.2999999999999999E-2,-2.8999999999999998E-2,2.3999999999999998E-3,2.6083333333333332E-3,2.6833333333333336E-3,2.6458333333333334E-3,2.725E-3,1.06E-2,1.0354166666666666E-2,-3.1724999999999996E-2,0.41095634177857931,2.8799999999999999E-2,3.175E-2,0.38215634177857932,0.37920634177857931,0.15525946883723485,3.27E-2,0.12255946883723484]
["1955-10-01",-2.8400000000000002E-2,-8.5000000000000006E-3,2.5000000000000001E-3,2.5833333333333337E-3,2.6583333333333333E-3,2.6208333333333335E-3,2.7500000000000003E-3,-3.09E-2,-3.1020833333333334E-2,-1.1250000000000001E-2,0.39416778365917549,0.03,3.1450000000000006E-2,0.36416778365917546,0.36271778365917551,0.18920241211806377,3.3000000000000002E-2,0.15620241211806377]
["1955-11-01",8.2699999999999996E-2,2.92E-2,2.3999999999999998E-3,2.5833333333333337E-3,2.65E-3,2.6166666666666673E-3,2.7666666666666668E-3,8.0299999999999996E-2,8.0083333333333326E-2,2.6433333333333333E-2,0.38368820182215502,2.8799999999999999E-2,3.1400000000000011E-2,0.35488820182215502,0.35228820182215503,0.15847337676470508,3.32E-2,0.12527337676470507]
["1955-12-01",1.5E-3,-6.7000000000000002E-3,2.3999999999999998E-3,2.6250000000000002E-3,2.6833333333333336E-3,2.6541666666666671E-3,2.7916666666666667E-3,-8.9999999999999976E-4,-1.1541666666666671E-3,-9.4916666666666673E-3,0.31551522130709064,2.8799999999999999E-2,3.1850000000000003E-2,0.28671522130709065,0.28366522130709065,0.11276627515751003,3.3500000000000002E-2,7.926627515751003E-2]
["1956-01-01",-3.4700000000000002E-2,3.0000000000000001E-3,2.5000000000000001E-3,2.5916666666666666E-3,2.6583333333333333E-3,2.6249999999999997E-3,2.7583333333333331E-3,-3.7200000000000004E-2,-3.7325000000000004E-2,2.4166666666666694E-4,0.2453337679001022,0.03,3.15E-2,0.2153337679001022,0.2138337679001022,0.10036929309177012,3.3099999999999997E-2,6.7269293091770127E-2]
["1956-02-01",4.1300000000000003E-2,1.78E-2,2.3E-3,2.5666666666666667E-3,2.6333333333333334E-3,2.5999999999999999E-3,2.7416666666666666E-3,3.9000000000000007E-2,3.8700000000000005E-2,1.5058333333333333E-2,0.28418107795046166,2.76E-2,3.1199999999999999E-2,0.25658107795046164,0.25298107795046165,8.2710621141534935E-2,3.2899999999999999E-2,4.9810621141534936E-2]
["1956-03-01",7.0999999999999994E-2,3.9399999999999998E-2,2.3E-3,2.5833333333333337E-3,2.65E-3,2.6166666666666673E-3,2.7416666666666666E-3,6.8699999999999997E-2,6.8383333333333324E-2,3.6658333333333334E-2,0.37949642375621284,2.76E-2,3.1400000000000011E-2,0.35189642375621283,0.34809642375621286,0.13788616745653348,3.2899999999999999E-2,0.10498616745653348]
["1956-04-01",-4.0000000000000002E-4,-2.87E-2,2.5999999999999999E-3,2.7000000000000001E-3,2.7499999999999998E-3,2.7249999999999996E-3,2.8333333333333331E-3,-3.0000000000000001E-3,-3.1249999999999997E-3,-3.153333333333333E-2,0.3264184543927573,3.1199999999999999E-2,3.2699999999999993E-2,0.29521845439275729,0.29371845439275729,8.3345260194600312E-2,3.3999999999999996E-2,4.9345260194600317E-2]
["1956-05-01",-5.9299999999999999E-2,-1.38E-2,2.5999999999999999E-3,2.7333333333333333E-3,2.7833333333333334E-3,2.7583333333333331E-3,2.8999999999999998E-3,-6.1899999999999997E-2,-6.2058333333333333E-2,-1.67E-2,0.24093668826182668,3.1199999999999999E-2,3.3099999999999997E-2,0.20973668826182668,0.20783668826182669,7.4627937642239184E-2,3.4799999999999998E-2,3.9827937642239186E-2]
["1956-06-01",4.0899999999999999E-2,2.1099999999999997E-2,2.3E-3,2.7166666666666667E-3,2.7916666666666667E-3,2.7541666666666665E-3,2.9083333333333335E-3,3.8599999999999995E-2,3.814583333333333E-2,1.8191666666666665E-2,0.19148694660246757,2.76E-2,3.3049999999999996E-2,0.16388694660246755,0.15843694660246757,7.4627937642239628E-2,3.49E-2,3.9727937642239627E-2]
["1956-07-01",5.2999999999999999E-2,5.2500000000000012E-2,2.5999999999999999E-3,2.7333333333333333E-3,2.8250000000000003E-3,2.7791666666666672E-3,2.9583333333333332E-3,5.04E-2,5.0220833333333333E-2,4.9541666666666678E-2,0.18116715757145396,3.1199999999999999E-2,3.3350000000000005E-2,0.14996715757145396,0.14781715757145397,8.0685939583849953E-2,3.5499999999999997E-2,4.5185939583849956E-2]
["1956-08-01",-3.2800000000000003E-2,-2.5899999999999999E-2,2.5999999999999999E-3,2.8583333333333334E-3,2.9166666666666668E-3,2.8874999999999999E-3,3.0249999999999999E-3,-3.5400000000000001E-2,-3.5687500000000004E-2,-2.8924999999999999E-2,0.14528809504071249,3.1199999999999999E-2,3.465E-2,0.11408809504071249,0.11063809504071249,4.725047129787896E-2,3.6299999999999999E-2,1.0950471297878961E-2]
["1956-09-01",-4.3999999999999997E-2,-3.1899999999999998E-2,2.5000000000000001E-3,2.9666666666666669E-3,3.0249999999999999E-3,2.995833333333333E-3,3.0999999999999999E-3,-4.65E-2,-4.6995833333333334E-2,-3.4999999999999996E-2,8.0844441124304556E-2,0.03,3.5949999999999996E-2,5.0844441124304557E-2,4.489444112430456E-2,4.4122740745084377E-2,3.7199999999999997E-2,6.9227407450843798E-3]
["1956-10-01",6.6E-3,6.3E-3,2.8999999999999998E-3,2.9916666666666663E-3,3.075E-3,3.0333333333333336E-3,3.1583333333333337E-3,3.7000000000000002E-3,3.5666666666666663E-3,3.1416666666666663E-3,0.11977975960860987,3.4799999999999998E-2,3.6400000000000002E-2,8.4979759608609873E-2,8.3379759608609869E-2,5.9708234000784621E-2,3.7900000000000003E-2,2.1808234000784618E-2]
["1956-11-01",-5.0000000000000001E-3,2.8000000000000004E-3,2.7000000000000001E-3,3.075E-3,3.133333333333333E-3,3.1041666666666665E-3,3.1833333333333336E-3,-7.7000000000000002E-3,-8.1041666666666658E-3,-3.8333333333333318E-4,2.9076254558572545E-2,3.2399999999999998E-2,3.7249999999999998E-2,-3.3237454414274531E-3,-8.1737454414274532E-3,3.2525667563143346E-2,3.8200000000000005E-2,-5.6743324368566592E-3]
["1956-12-01",3.6999999999999998E-2,1.04E-2,2.7999999999999995E-3,3.1250000000000002E-3,3.2083333333333334E-3,3.1666666666666666E-3,3.2583333333333336E-3,3.4200000000000001E-2,3.3833333333333333E-2,7.141666666666666E-3,6.5553745359200777E-2,3.3599999999999991E-2,3.7999999999999999E-2,3.1953745359200786E-2,2.7553745359200778E-2,5.0300950876673856E-2,3.9100000000000003E-2,1.1200950876673853E-2]
["1957-01-01",-4.0099999999999997E-2,3.2399999999999998E-2,2.8999999999999998E-3,3.1416666666666663E-3,3.2416666666666666E-3,3.1916666666666664E-3,3.3E-3,-4.2999999999999997E-2,-4.3291666666666666E-2,2.9099999999999997E-2,5.9592914296381805E-2,3.4799999999999998E-2,3.8300000000000001E-2,2.4792914296381807E-2,2.1292914296381804E-2,8.1087439366976932E-2,3.9599999999999996E-2,4.1487439366976936E-2]
["1957-02-01",-2.64E-2,-6.0999999999999995E-3,2.5000000000000001E-3,3.0583333333333335E-3,3.1916666666666664E-3,3.1250000000000002E-3,3.3749999999999995E-3,-2.8899999999999999E-2,-2.9524999999999999E-2,-9.474999999999999E-3,-9.2963974272955996E-3,0.03,3.7500000000000006E-2,-3.9296397427295598E-2,-4.6796397427295605E-2,5.5701322447276658E-2,4.0499999999999994E-2,1.5201322447276663E-2]
["1957-03-01",2.1499999999999998E-2,7.8000000000000005E-3,2.5999999999999999E-3,3.0499999999999998E-3,3.1666666666666666E-3,3.1083333333333327E-3,3.3749999999999995E-3,1.89E-2,1.8391666666666667E-2,4.425000000000001E-3,-5.508521939494182E-2,3.1199999999999999E-2,3.7299999999999993E-2,-8.6285219394941826E-2,-9.238521939494182E-2,2.3605727114071051E-2,4.0499999999999994E-2,-1.6894272885928943E-2]
["1957-04-01",3.8800000000000001E-2,4.0199999999999993E-2,2.8999999999999998E-3,3.0583333333333335E-3,3.1583333333333337E-3,3.1083333333333336E-3,3.3416666666666668E-3,3.5900000000000001E-2,3.569166666666667E-2,3.6858333333333326E-2,-1.8029737802586543E-2,3.4799999999999998E-2,3.73E-2,-5.2829737802586541E-2,-5.5329737802586543E-2,9.6216078805782868E-2,4.0100000000000004E-2,5.6116078805782864E-2]
["1957-05-01",4.3700000000000003E-2,1.8000000000000002E-2,2.8999999999999998E-3,3.1166666666666669E-3,3.1916666666666664E-3,3.1541666666666667E-3,3.3416666666666668E-3,4.0800000000000003E-2,4.0545833333333337E-2,1.4658333333333336E-2,8.9489064160136689E-2,3.4799999999999998E-2,3.7850000000000002E-2,5.4689064160136691E-2,5.1639064160136687E-2,0.13156354514731983,4.0100000000000004E-2,9.146354514731983E-2]
["1957-06-01",4.0000000000000002E-4,-4.1800000000000004E-2,2.5000000000000001E-3,3.2583333333333336E-3,3.3166666666666665E-3,3.2875000000000001E-3,3.4083333333333331E-3,-2.0999999999999999E-3,-2.8874999999999999E-3,-4.5208333333333336E-2,4.7098529912384057E-2,0.03,3.9449999999999999E-2,1.7098529912384058E-2,7.6485299123840583E-3,6.1858964802822491E-2,4.0899999999999999E-2,2.0958964802822493E-2]
["1957-07-01",1.3100000000000001E-2,3.5000000000000005E-3,3.3E-3,3.3250000000000003E-3,3.4166666666666664E-3,3.3708333333333329E-3,3.5000000000000005E-3,9.7999999999999997E-3,9.7291666666666672E-3,0,7.4221468701201054E-3,3.9599999999999996E-2,4.0449999999999993E-2,-3.2177853129879891E-2,-3.3027853129879887E-2,1.2423250526966578E-2,4.200000000000001E-2,-2.9576749473033431E-2]
["1957-08-01",-5.0500000000000003E-2,-2.9400000000000003E-2,3.0000000000000001E-3,3.4166666666666664E-3,3.5083333333333334E-3,3.4624999999999994E-3,3.6416666666666667E-3,-5.3500000000000006E-2,-5.3962500000000004E-2,-3.3041666666666671E-2,-1.1013928398284745E-2,3.6000000000000004E-2,4.154999999999999E-2,-4.7013928398284749E-2,-5.2563928398284734E-2,8.7855527784355125E-3,4.3700000000000003E-2,-3.491444722156449E-2]
["1957-09-01",-6.0199999999999997E-2,-1.3800000000000002E-2,3.0999999999999999E-3,3.4333333333333334E-3,3.5499999999999998E-3,3.4916666666666664E-3,3.7916666666666667E-3,-6.3299999999999995E-2,-6.369166666666666E-2,-1.7591666666666669E-2,-2.777289739404587E-2,3.7199999999999997E-2,4.1899999999999993E-2,-6.4972897394045867E-2,-6.9672897394045863E-2,2.7646226784519001E-2,4.5499999999999999E-2,-1.7853773215480997E-2]
["1957-10-01",-3.0200000000000001E-2,-7.4000000000000003E-3,3.0999999999999999E-3,3.4166666666666664E-3,3.5666666666666668E-3,3.4916666666666664E-3,3.8416666666666673E-3,-3.3300000000000003E-2,-3.3691666666666668E-2,-1.1241666666666667E-2,-6.331626852051031E-2,3.7199999999999997E-2,4.1899999999999993E-2,-0.10051626852051031,-0.1052162685205103,1.3655614335996935E-2,4.6100000000000009E-2,-3.2444385664003074E-2]
["1957-11-01",2.3099999999999999E-2,4.2799999999999991E-2,2.8999999999999998E-3,3.4000000000000002E-3,3.5750000000000001E-3,3.4875000000000001E-3,3.8500000000000001E-3,2.0199999999999999E-2,1.9612499999999998E-2,3.8949999999999992E-2,-3.6863190274707747E-2,3.4799999999999998E-2,4.1849999999999998E-2,-7.1663190274707744E-2,-7.8713190274707745E-2,5.4088626475446544E-2,4.6200000000000005E-2,7.8886264754465391E-3]
["1957-12-01",-3.95E-2,1.95E-2,2.8999999999999998E-3,3.1749999999999999E-3,3.4000000000000002E-3,3.2875000000000001E-3,3.6333333333333335E-3,-4.24E-2,-4.2787499999999999E-2,1.5866666666666668E-2,-0.10791426640198343,3.4799999999999998E-2,3.9449999999999999E-2,-0.14271426640198343,-0.14736426640198341,6.3582100842951128E-2,4.36E-2,1.9982100842951128E-2]
["1958-01-01",4.4499999999999998E-2,6.0200000000000004E-2,2.7000000000000001E-3,3.0000000000000001E-3,3.1749999999999999E-3,3.0874999999999995E-3,3.2750000000000001E-3,4.1799999999999997E-2,4.1412499999999998E-2,5.6925000000000003E-2,-2.9291021207283552E-2,3.2399999999999998E-2,3.7049999999999993E-2,-6.169102120728355E-2,-6.6341021207283551E-2,9.222175834337154E-2,3.9300000000000002E-2,5.2921758343371539E-2]
["1958-02-01",-1.41E-2,1.37E-2,2.5000000000000001E-3,2.9916666666666663E-3,3.1416666666666663E-3,3.0666666666666663E-3,3.3E-3,{"$f":"B390-D390","v":-1.66E-2},-1.7166666666666667E-2,1.04E-2,-1.7027544996159771E-2,0.03,3.6799999999999999E-2,-4.702754499615977E-2,-5.3827544996159771E-2,0.11398047734447703,3.9599999999999996E-2,7.4380477344477031E-2]
["1958-03-01",3.2800000000000003E-2,0.02,2.7000000000000001E-3,3.0249999999999999E-3,3.15E-3,3.0874999999999995E-3,3.4416666666666667E-3,3.0100000000000002E-2,2.9712500000000003E-2,1.6558333333333335E-2,-6.1537429975857538E-3,3.2399999999999998E-2,3.7049999999999993E-2,-3.8553742997585752E-2,-4.3203742997585746E-2,0.12746585323612503,4.1300000000000003E-2,8.6165853236125023E-2]
["1958-04-01",3.3700000000000001E-2,5.16E-2,2.5999999999999999E-3,3.0000000000000001E-3,3.15E-3,3.075E-3,3.2916666666666667E-3,3.1100000000000003E-2,3.0624999999999999E-2,4.8308333333333335E-2,-1.1033042103007262E-2,3.1199999999999999E-2,3.6900000000000002E-2,-4.2233042103007261E-2,-4.7933042103007265E-2,0.13982223732273513,3.95E-2,0.10032223732273512]
["1958-05-01",2.12E-2,1.6400000000000001E-2,2.3999999999999998E-3,2.9749999999999998E-3,3.15E-3,3.0625000000000001E-3,3.3416666666666668E-3,1.8800000000000001E-2,1.8137500000000001E-2,1.3058333333333335E-2,-3.2353111617889341E-2,2.8799999999999999E-2,3.6750000000000005E-2,-6.115311161788934E-2,-6.9103111617889346E-2,0.13803076818745352,4.0100000000000004E-2,9.7930768187453526E-2]
["1958-06-01",2.7900000000000001E-2,1.72E-2,2.7000000000000001E-3,2.9749999999999998E-3,3.15E-3,3.0625000000000001E-3,3.3250000000000003E-3,2.52E-2,2.4837500000000002E-2,1.3875E-2,-5.7534620472096121E-3,3.2399999999999998E-2,3.6750000000000005E-2,-3.815346204720961E-2,-4.2503462047209617E-2,0.20810362909651192,3.9900000000000005E-2,0.16820362909651193]
["1958-07-01",4.4900000000000002E-2,1.09E-2,2.7000000000000001E-3,3.0583333333333335E-3,3.1916666666666664E-3,3.1250000000000002E-3,3.3666666666666667E-3,4.2200000000000001E-2,4.1775E-2,7.5333333333333329E-3,2.5454750278225857E-2,3.2399999999999998E-2,3.7500000000000006E-2,-6.945249721774141E-3,-1.2045249721774148E-2,0.21701241520046222,4.0399999999999998E-2,0.17661241520046222]
["1958-08-01",1.7600000000000001E-2,-6.7000000000000002E-3,2.7000000000000001E-3,3.2083333333333334E-3,3.3166666666666665E-3,3.2625000000000002E-3,3.5750000000000001E-3,1.49E-2,1.4337500000000001E-2,-1.0274999999999999E-2,9.9002373757896223E-2,3.2399999999999998E-2,3.9150000000000004E-2,6.6602373757896224E-2,5.9852373757896218E-2,0.24547540904452814,4.2900000000000001E-2,0.20257540904452814]
["1958-09-01",5.0099999999999999E-2,3.32E-2,3.2000000000000002E-3,3.4083333333333331E-3,3.5000000000000005E-3,3.454166666666667E-3,3.7916666666666667E-3,4.6899999999999997E-2,4.6645833333333331E-2,2.9408333333333335E-2,0.22798722354029266,3.8400000000000004E-2,4.1450000000000001E-2,0.18958722354029267,0.18653722354029267,0.30483187246482069,4.5499999999999999E-2,0.2593318724648207]
["1958-10-01",2.7E-2,4.0599999999999997E-2,3.2000000000000002E-3,3.4250000000000001E-3,3.5083333333333334E-3,3.4666666666666669E-3,3.7999999999999996E-3,2.3799999999999998E-2,2.3533333333333333E-2,3.6799999999999999E-2,0.30041542439253544,3.8400000000000004E-2,4.1600000000000005E-2,0.26201542439253545,0.25881542439253541,0.367930733917885,4.5599999999999995E-2,0.32233073391788503]
["1958-11-01",2.8400000000000002E-2,2.63E-2,2.7999999999999995E-3,3.4083333333333331E-3,3.5083333333333334E-3,3.4583333333333332E-3,3.725E-3,2.5600000000000001E-2,2.4941666666666668E-2,2.2575000000000001E-2,0.30715201099138234,3.3599999999999991E-2,4.1499999999999995E-2,0.27355201099138238,0.26565201099138236,0.34628626027994391,4.4700000000000004E-2,0.3015862602799439]
["1958-12-01",5.3499999999999999E-2,6.5500000000000003E-2,3.3E-3,3.4000000000000002E-3,3.4833333333333331E-3,3.4416666666666667E-3,3.741666666666667E-3,5.0200000000000002E-2,5.005833333333333E-2,6.1758333333333339E-2,{"$f":"((1+B389)*(1+B390)*(1+B391)*(1+B392)*(1+B393)*(1+B394)*(1+B395)*(1+B396)*(1+B397)*(1+B398)*(1+B399)*(1+B400))-1","v":0.43371644308112556},{"$f":"D400*12","v":3.9599999999999996E-2},4.1300000000000003E-2,{"$f":"L400-M400","v":0.39411644308112559},0.39241644308112555,0.40703090762950511,4.4900000000000002E-2,0.36213090762950512]
["1959-01-01",5.3E-3,1.34E-2,3.0999999999999999E-3,3.4333333333333334E-3,3.5166666666666662E-3,3.4749999999999998E-3,3.7666666666666664E-3,2.2000000000000001E-3,1.8250000000000002E-3,9.633333333333334E-3,0.37990918164620013,3.7199999999999997E-2,4.1700000000000001E-2,0.34270918164620012,0.33820918164620012,0.34492088454229441,4.5199999999999997E-2,0.2997208845422944]
["1959-02-01",4.8999999999999998E-3,2.06E-2,3.0999999999999999E-3,3.4499999999999999E-3,3.5333333333333332E-3,3.4916666666666664E-3,3.7499999999999999E-3,1.8E-3,1.4083333333333335E-3,1.685E-2,0.40650242076911036,3.7199999999999997E-2,4.1899999999999993E-2,0.36930242076911035,0.36460242076911037,0.35407542148945992,4.4999999999999998E-2,0.30907542148945993]
["1959-03-01",2E-3,1.0200000000000001E-2,3.5000000000000005E-3,3.4416666666666667E-3,3.5250000000000004E-3,3.4833333333333339E-3,3.725E-3,-1.5000000000000005E-3,-1.4833333333333339E-3,6.4750000000000007E-3,0.36455792564935052,4.200000000000001E-2,4.1800000000000004E-2,0.32255792564935049,0.32275792564935052,0.34106567724377701,4.4700000000000004E-2,0.29636567724377699]
["1959-04-01",4.02E-2,-2.7999999999999995E-3,3.3E-3,3.5250000000000004E-3,3.6000000000000003E-3,3.5625000000000006E-3,3.7999999999999996E-3,3.6900000000000002E-2,3.6637499999999996E-2,-6.5999999999999991E-3,0.37313839050058473,3.9599999999999996E-2,4.275000000000001E-2,0.33353839050058476,0.33038839050058472,0.27169141626806215,4.5599999999999995E-2,0.22609141626806215]
["1959-05-01",2.4E-2,-1.2E-2,3.3E-3,3.6416666666666667E-3,3.7166666666666663E-3,3.6791666666666665E-3,3.9749999999999994E-3,2.07E-2,2.0320833333333333E-2,-1.5975E-2,0.37690336062729934,3.9599999999999996E-2,4.4149999999999995E-2,0.33730336062729938,0.33275336062729932,0.23615812600634101,4.7699999999999992E-2,0.18845812600634101]
["1959-06-01",-2.2000000000000001E-3,-8.7999999999999988E-3,3.5999999999999999E-3,3.7166666666666663E-3,3.7999999999999996E-3,3.7583333333333331E-3,4.0500000000000006E-3,-5.7999999999999996E-3,-5.9583333333333328E-3,-1.285E-2,0.33658349375806895,4.3200000000000002E-2,4.5100000000000001E-2,0.29338349375806894,0.29148349375806892,0.20456147709151118,4.8600000000000004E-2,0.15596147709151117]
["1959-07-01",3.6299999999999999E-2,3.7100000000000001E-2,3.5000000000000005E-3,3.725E-3,3.8166666666666666E-3,3.7708333333333331E-3,4.0666666666666663E-3,3.2799999999999996E-2,3.2529166666666665E-2,3.3033333333333331E-2,0.32558280656664507,4.200000000000001E-2,4.5249999999999999E-2,0.28358280656664503,0.28033280656664505,0.23578069828035031,4.8799999999999996E-2,0.1869806982803503]
["1959-08-01",-1.0200000000000001E-2,1.7500000000000002E-2,3.5000000000000005E-3,3.6916666666666664E-3,3.8166666666666666E-3,3.7541666666666661E-3,4.0749999999999996E-3,-1.37E-2,-1.3954166666666667E-2,1.3425000000000003E-2,0.28936896810108603,4.200000000000001E-2,4.5049999999999993E-2,0.24736896810108602,0.24431896810108605,0.26588831219194242,4.8899999999999999E-2,0.21698831219194242]
["1959-09-01",-4.4299999999999999E-2,-3.9300000000000002E-2,3.3999999999999998E-3,3.7666666666666664E-3,3.908333333333334E-3,3.8375000000000002E-3,4.1916666666666665E-3,-4.7699999999999999E-2,-4.81375E-2,-4.3491666666666665E-2,0.17345959700429314,4.0799999999999996E-2,4.6050000000000001E-2,0.13265959700429314,0.12740959700429313,0.17706049315021311,5.0299999999999997E-2,0.12676049315021309]
["1959-10-01",1.2800000000000001E-2,1.5699999999999999E-2,3.5000000000000005E-3,3.8083333333333337E-3,3.966666666666667E-3,3.8875000000000003E-3,4.1333333333333335E-3,9.2999999999999992E-3,8.9125000000000003E-3,1.1566666666666666E-2,0.15723454707492479,4.200000000000001E-2,4.6650000000000004E-2,0.11523454707492478,0.11058454707492479,0.14889519785957228,4.9600000000000005E-2,9.9295197859572276E-2]
["1959-11-01",1.8599999999999998E-2,9.9999999999999829E-5,3.5000000000000005E-3,3.7999999999999996E-3,3.9166666666666664E-3,3.858333333333333E-3,4.0833333333333338E-3,1.5099999999999999E-2,1.4741666666666665E-2,-3.9833333333333335E-3,0.14620683552170211,4.200000000000001E-2,4.6299999999999994E-2,0.1042068355217021,9.9906835521702111E-2,0.11956551435190343,4.9000000000000002E-2,7.0565514351903433E-2]
["1959-12-01",2.92E-2,2.3E-2,3.5999999999999999E-3,3.8166666666666666E-3,3.9500000000000004E-3,3.8833333333333333E-3,4.1333333333333335E-3,2.5600000000000001E-2,2.5316666666666668E-2,1.8866666666666667E-2,0.11976846238152405,4.3200000000000002E-2,4.6600000000000003E-2,7.6568462381524052E-2,7.3168462381524052E-2,7.490898280806868E-2,4.9600000000000005E-2,2.5308982808068675E-2]
["1960-01-01",-7.0000000000000007E-2,-1.0800000000000001E-2,3.5000000000000005E-3,3.8416666666666673E-3,3.9749999999999994E-3,3.908333333333334E-3,4.1833333333333332E-3,-7.350000000000001E-2,{"$f":"B413-G413","v":-7.390833333333334E-2},{"$f":"$C413-H413","v":-1.4983333333333335E-2},3.5894429538264161E-2,4.200000000000001E-2,4.6900000000000011E-2,-6.1055704617358486E-3,-1.100557046173585E-2,4.9240147813046198E-2,5.0199999999999995E-2,-9.5985218695379682E-4]
["1960-02-01",1.47E-2,1.8099999999999998E-2,3.7000000000000002E-3,3.7999999999999996E-3,3.9250000000000005E-3,3.8624999999999996E-3,4.1666666666666666E-3,1.0999999999999999E-2,1.08375E-2,1.3933333333333332E-2,4.5996693852599302E-2,4.4400000000000002E-2,4.6349999999999995E-2,1.5966938525992999E-3,-3.5330614740069349E-4,4.6669992640077096E-2,0.05,-3.3300073599229069E-3]
["1960-03-01",-1.23E-2,1.41E-2,3.5999999999999999E-3,3.741666666666667E-3,3.8500000000000001E-3,3.7958333333333338E-3,4.0916666666666671E-3,-1.5900000000000001E-2,-1.6095833333333334E-2,1.0008333333333333E-2,3.1068796924363706E-2,4.3200000000000002E-2,4.5550000000000007E-2,-1.2131203075636296E-2,-1.4481203075636301E-2,5.0710789483569663E-2,4.9100000000000005E-2,1.6107894835696579E-3]
["1960-04-01",-1.61E-2,7.4999999999999997E-3,3.2000000000000002E-3,3.7083333333333334E-3,3.8166666666666666E-3,3.7624999999999998E-3,3.9916666666666668E-3,-1.9300000000000001E-2,-1.9862499999999998E-2,3.5083333333333329E-3,-2.4736983951277214E-2,3.8400000000000004E-2,4.5149999999999996E-2,-6.3136983951277217E-2,-6.988698395127721E-2,6.1563498199655342E-2,4.7899999999999998E-2,1.3663498199655344E-2]
["1960-05-01",3.2599999999999997E-2,2.3300000000000001E-2,3.7000000000000002E-3,3.7166666666666663E-3,3.8416666666666673E-3,3.7791666666666668E-3,4.0500000000000006E-3,2.8899999999999995E-2,2.882083333333333E-2,1.925E-2,-1.6546298464931053E-2,4.4400000000000002E-2,4.5350000000000001E-2,-6.0946298464931055E-2,-6.1896298464931054E-2,9.9491829663671538E-2,4.8600000000000004E-2,5.0891829663671534E-2]
["1960-06-01",2.1100000000000001E-2,4.0799999999999989E-2,3.3999999999999998E-3,3.7083333333333334E-3,3.8333333333333331E-3,3.7708333333333331E-3,4.0333333333333332E-3,1.77E-2,1.7329166666666666E-2,3.6766666666666656E-2,6.4186957681489076E-3,4.0799999999999996E-2,4.5249999999999999E-2,-3.4381304231851088E-2,-3.8831304231851091E-2,0.15451079127718859,4.8399999999999999E-2,0.10611079127718859]
["1960-07-01",-2.3400000000000001E-2,-0.01,3.2000000000000002E-3,3.6749999999999999E-3,3.7999999999999996E-3,3.7374999999999995E-3,3.9916666666666668E-3,-2.6600000000000002E-2,-2.7137500000000002E-2,-1.3991666666666666E-2,-5.1559878136471782E-2,3.8400000000000004E-2,4.4849999999999994E-2,-8.9959878136471785E-2,-9.6409878136471783E-2,0.10207856847403018,4.7899999999999998E-2,5.4178568474030186E-2]
["1960-08-01",3.1699999999999999E-2,5.0200000000000002E-2,3.3999999999999998E-3,3.5666666666666668E-3,3.7000000000000006E-3,3.6333333333333339E-3,3.8666666666666667E-3,2.8299999999999999E-2,2.8066666666666663E-2,4.6333333333333337E-2,-1.141071557223472E-2,4.0799999999999996E-2,4.3600000000000007E-2,-5.2210715572234716E-2,-5.5010715572234727E-2,0.13749672001123003,4.6399999999999997E-2,9.1096720011230037E-2]
["1960-09-01",-5.8999999999999997E-2,-5.1400000000000008E-2,3.2000000000000002E-3,3.5416666666666669E-3,3.6749999999999999E-3,3.6083333333333332E-3,3.8083333333333337E-3,-6.2199999999999998E-2,-6.2608333333333335E-2,-5.5208333333333345E-2,-2.6616598674764846E-2,3.8400000000000004E-2,4.3299999999999998E-2,-6.501659867476485E-2,-6.9916598674764852E-2,0.12316996835916827,4.5700000000000005E-2,7.7469968359168265E-2]
["1960-10-01",-6.9999999999999999E-4,-1.1999999999999997E-3,3.3E-3,3.5833333333333333E-3,3.7000000000000006E-3,3.6416666666666667E-3,3.8416666666666673E-3,-4.0000000000000001E-3,-4.3416666666666664E-3,-5.0416666666666665E-3,-3.9591199699538504E-2,3.9599999999999996E-2,4.3700000000000003E-2,-7.91911996995385E-2,-8.3291199699538507E-2,0.10448180013501696,4.6100000000000009E-2,5.8381800135016947E-2]
["1960-11-01",4.65E-2,3.8599999999999995E-2,3.2000000000000002E-3,3.5916666666666662E-3,3.725E-3,3.6583333333333333E-3,3.8508333333333337E-3,4.3299999999999998E-2,4.2841666666666667E-2,3.4749166666666664E-2,-1.3285087851528599E-2,3.8400000000000004E-2,4.3900000000000002E-2,-5.1685087851528602E-2,-5.71850878515286E-2,0.14700009761046773,4.6210000000000001E-2,0.10079009761046773]
["1960-12-01",4.7899999999999998E-2,7.2399999999999992E-2,3.3E-3,3.6249999999999998E-3,3.7499999999999999E-3,3.6875000000000002E-3,3.875E-3,4.4600000000000001E-2,4.4212499999999995E-2,6.8524999999999989E-2,4.6429813839716783E-3,3.9599999999999996E-2,{"$f":"G424*12","v":4.4250000000000005E-2},-3.4957018616028318E-2,{"$f":"L424-N424","v":-3.9607018616028326E-2},{"$f":"((1+C413)*(1+C414)*(1+C415)*(1+C416)*(1+C417)*(1+C418)*(1+C419)*(1+C420)*(1+C421)*(1+C422)*(1+C423)*(1+C424))-1","v":0.20238798111189249},{"$f":"H424*12","v":4.65E-2},{"$f":"Q424-R424","v":0.1558879811118925}]
["1961-01-01",6.4500000000000002E-2,6.1900000000000004E-2,3.3E-3,3.6000000000000003E-3,3.7333333333333333E-3,3.666666666666667E-3,3.8666666666666667E-3,6.1200000000000004E-2,6.0833333333333336E-2,5.803333333333334E-2,0.14993812224004044,3.9599999999999996E-2,4.4000000000000004E-2,0.11033812224004044,0.10593812224004043,0.29075596152721284,4.6399999999999997E-2,0.24435596152721284]
["1961-02-01",3.1899999999999998E-2,3.5700000000000003E-2,3.0000000000000001E-3,3.5583333333333326E-3,3.666666666666667E-3,3.6124999999999994E-3,3.8250000000000003E-3,2.8899999999999999E-2,2.82875E-2,3.1875000000000001E-2,0.1694305196999093,3.6000000000000004E-2,4.3349999999999993E-2,0.13343051969990929,0.1260805196999093,0.31306939333438177,4.5900000000000003E-2,0.26716939333438178]
["1961-03-01",2.7E-2,3.1899999999999998E-2,3.0999999999999999E-3,3.5166666666666662E-3,3.6083333333333332E-3,3.5624999999999997E-3,3.7333333333333333E-3,2.3900000000000001E-2,2.34375E-2,2.8166666666666666E-2,0.21596146981047526,3.7199999999999997E-2,4.2749999999999996E-2,0.17876146981047525,0.17321146981047525,0.33611705648530577,4.48E-2,0.29131705648530576]
["1961-04-01",5.1000000000000004E-3,1.09E-2,3.0999999999999999E-3,3.5416666666666669E-3,3.6416666666666667E-3,3.5916666666666671E-3,3.7333333333333333E-3,2.0000000000000005E-3,1.5083333333333333E-3,7.1666666666666667E-3,0.24216167629485663,3.7199999999999997E-2,4.3100000000000006E-2,0.20496167629485662,0.19906167629485663,0.34062603712257622,4.48E-2,0.29582603712257621]
["1961-05-01",2.3900000000000001E-2,1.3299999999999999E-2,3.3999999999999998E-3,3.5583333333333326E-3,3.6749999999999999E-3,3.6166666666666665E-3,3.7666666666666664E-3,2.0500000000000001E-2,2.0283333333333334E-2,9.5333333333333329E-3,0.23169604915582331,4.0799999999999996E-2,4.3399999999999994E-2,0.19089604915582331,0.18829604915582332,0.32752503021235846,4.5199999999999997E-2,0.28232503021235844]
["1961-06-01",-2.75E-2,-2.2699999999999994E-2,3.2000000000000002E-3,3.6083333333333332E-3,3.7083333333333334E-3,3.6583333333333333E-3,3.8083333333333337E-3,-3.0700000000000002E-2,-3.1158333333333333E-2,-2.6508333333333328E-2,0.17307257644113117,3.8400000000000004E-2,4.3900000000000002E-2,0.13467257644113118,0.12917257644113117,0.24653171793479833,4.5700000000000005E-2,0.20083171793479832]
["1961-07-01",3.4200000000000001E-2,4.24E-2,3.3E-3,3.6749999999999999E-3,3.7750000000000001E-3,3.725E-3,3.875E-3,3.09E-2,3.0475000000000002E-2,3.8525000000000004E-2,0.24226055555541426,3.9599999999999996E-2,4.4700000000000004E-2,0.20266055555541426,0.19756055555541424,0.31250976037902434,4.65E-2,0.26600976037902435]
["1961-08-01",2.4299999999999999E-2,4.5400000000000003E-2,3.3E-3,3.7083333333333334E-3,3.8083333333333337E-3,3.7583333333333336E-3,3.9416666666666671E-3,2.0999999999999998E-2,2.0541666666666666E-2,4.1458333333333333E-2,0.23335028308171979,3.9599999999999996E-2,4.5100000000000001E-2,0.19375028308171979,0.18825028308171979,0.30651085840814329,4.7300000000000009E-2,0.25921085840814329]
["1961-09-01",-1.84E-2,-6.6999999999999994E-3,3.2000000000000002E-3,3.7083333333333334E-3,3.8250000000000003E-3,3.7666666666666669E-3,3.9416666666666671E-3,-2.1600000000000001E-2,-2.2166666666666668E-2,-1.0641666666666667E-2,0.28656390847291857,3.8400000000000004E-2,4.5200000000000004E-2,0.24816390847291858,0.24136390847291855,0.36807636059119608,4.7300000000000009E-2,0.32077636059119607]
["1961-10-01",2.98E-2,4.8000000000000001E-2,3.3999999999999998E-3,3.6833333333333336E-3,3.7999999999999996E-3,3.7416666666666666E-3,3.9250000000000005E-3,2.64E-2,2.6058333333333333E-2,4.4075000000000003E-2,0.32583159506195503,4.0799999999999996E-2,4.4899999999999995E-2,0.28503159506195502,0.28093159506195503,0.43546658580253617,4.7100000000000003E-2,0.38836658580253614]
["1961-11-01",4.4699999999999997E-2,3.3500000000000002E-2,3.2000000000000002E-3,3.6583333333333329E-3,3.7833333333333334E-3,3.7208333333333334E-3,3.8999999999999994E-3,4.1499999999999995E-2,4.0979166666666664E-2,2.9600000000000001E-2,0.32355113938005209,3.8400000000000004E-2,4.4650000000000002E-2,0.2851511393800521,0.27890113938005207,0.42841778974284761,4.6799999999999994E-2,0.3816177897428476]
["1961-12-01",4.5999999999999999E-3,-2.92E-2,3.0999999999999999E-3,3.6833333333333336E-3,3.7999999999999996E-3,3.7416666666666666E-3,3.875E-3,1.5E-3,8.5833333333333334E-4,-3.3075E-2,0.26886103122549865,3.7199999999999997E-2,4.4899999999999995E-2,0.23166103122549864,0.22396103122549865,0.29308839078921767,4.65E-2,0.24658839078921768]
["1962-01-01",-3.6600000000000001E-2,-3.6600000000000001E-2,3.7000000000000002E-3,3.6833333333333336E-3,3.7916666666666667E-3,3.7375000000000004E-3,3.875E-3,-4.0300000000000002E-2,-4.0337499999999998E-2,-4.0474999999999997E-2,0.14835201266570741,4.4400000000000002E-2,4.4850000000000001E-2,0.10395201266570742,0.10350201266570741,0.17314375712056851,4.65E-2,0.12664375712056852]
["1962-02-01",2.0899999999999998E-2,3.0000000000000006E-2,3.2000000000000002E-3,3.6833333333333336E-3,3.7999999999999996E-3,3.7416666666666666E-3,3.8833333333333337E-3,1.7699999999999997E-2,1.7158333333333331E-2,2.6116666666666673E-2,0.13611064030470077,3.8400000000000004E-2,4.4899999999999995E-2,9.7710640304700766E-2,9.1210640304700774E-2,0.16668733207896658,4.6600000000000003E-2,0.12008733207896657]
["1962-03-01",-4.5999999999999999E-3,8.0999999999999996E-3,3.3E-3,3.6583333333333329E-3,3.7750000000000001E-3,3.7166666666666663E-3,3.8666666666666667E-3,-7.9000000000000008E-3,-8.3166666666666667E-3,4.2333333333333329E-3,0.10115338983378663,3.9599999999999996E-2,4.4599999999999994E-2,6.1553389833786637E-2,5.6553389833786639E-2,0.1397785632995503,4.6399999999999997E-2,9.3378563299550299E-2]
["1962-04-01",-6.0699999999999997E-2,-3.5300000000000005E-2,3.3E-3,3.6083333333333332E-3,3.741666666666667E-3,3.6750000000000003E-3,3.8250000000000003E-3,-6.4000000000000001E-2,-6.4375000000000002E-2,-3.9125000000000007E-2,2.9065146822083276E-2,3.9599999999999996E-2,4.41E-2,-1.053485317791672E-2,-1.5034853177916724E-2,8.7688574552454046E-2,4.5900000000000003E-2,4.1788574552454043E-2]
["1962-05-01",-8.1100000000000005E-2,-9.1200000000000003E-2,3.2000000000000002E-3,3.5666666666666668E-3,3.6916666666666664E-3,3.6291666666666668E-3,3.7583333333333331E-3,-8.43E-2,-8.4729166666666675E-2,-9.4958333333333339E-2,-7.6464534217391855E-2,3.8400000000000004E-2,4.3550000000000005E-2,-0.11486453421739186,-0.12001453421739186,-2.4482999552678741E-2,4.5100000000000001E-2,-6.9582999552678743E-2]
["1962-06-01",-8.0299999999999996E-2,-5.4799999999999995E-2,3.0000000000000001E-3,3.5666666666666668E-3,3.7000000000000006E-3,3.6333333333333339E-3,3.7333333333333333E-3,-8.3299999999999999E-2,-8.3933333333333332E-2,-5.8533333333333326E-2,-0.12660609986605198,3.6000000000000004E-2,4.3600000000000007E-2,-0.16260609986605198,-0.17020609986605198,-5.6524435871474488E-2,4.48E-2,-0.10132443587147449]
["1962-07-01",6.5199999999999994E-2,6.8899999999999989E-2,3.3999999999999998E-3,3.6166666666666665E-3,3.741666666666667E-3,3.6791666666666665E-3,3.7499999999999999E-3,6.1799999999999994E-2,6.152083333333333E-2,6.5149999999999986E-2,-0.10042624016371937,4.0799999999999996E-2,4.4149999999999995E-2,-0.14122624016371937,-0.14457624016371937,-3.2539303053548463E-2,4.4999999999999998E-2,-7.7539303053548461E-2]
["1962-08-01",2.0799999999999999E-2,2.7099999999999999E-2,3.3999999999999998E-3,3.6249999999999998E-3,3.741666666666667E-3,3.6833333333333336E-3,3.7750000000000001E-3,1.7399999999999999E-2,1.7116666666666665E-2,2.3324999999999999E-2,-0.10350005463157785,4.0799999999999996E-2,4.4200000000000003E-2,-0.14430005463157786,-0.14770005463157787,-4.9474955200210391E-2,4.53E-2,-9.4774955200210398E-2]
["1962-09-01",-4.65E-2,-3.3399999999999999E-2,3.0000000000000001E-3,3.6000000000000003E-3,3.7166666666666663E-3,3.6583333333333333E-3,3.7583333333333331E-3,-4.9500000000000002E-2,-5.0158333333333333E-2,-3.7158333333333335E-2,-0.12916391818582873,3.6000000000000004E-2,4.3900000000000002E-2,-0.16516391818582873,-0.17306391818582872,-7.5025160270334568E-2,4.5100000000000001E-2,-0.12012516027033457]
["1962-10-01",6.4000000000000003E-3,-1.3999999999999998E-3,3.5000000000000005E-3,3.5666666666666668E-3,3.6749999999999999E-3,3.6208333333333331E-3,3.741666666666667E-3,2.8999999999999998E-3,2.7791666666666672E-3,-5.1416666666666668E-3,-0.14895180351739923,4.200000000000001E-2,4.3449999999999996E-2,-0.19095180351739924,-0.19240180351739922,-0.11862607351713372,4.4900000000000002E-2,-0.16352607351713372]
["1962-11-01",0.1086,7.6800000000000007E-2,3.0999999999999999E-3,3.5416666666666669E-3,3.666666666666667E-3,3.604166666666667E-3,3.7083333333333334E-3,0.1055,0.10499583333333333,7.309166666666668E-2,-9.6896687450357843E-2,3.7199999999999997E-2,4.3250000000000004E-2,-0.13409668745035785,-0.14014668745035785,-8.1699618735606827E-2,4.4499999999999998E-2,-0.12619961873560681]
["1962-12-01",1.5299999999999999E-2,3.1199999999999995E-2,3.2000000000000002E-3,3.5333333333333332E-3,3.65E-3,3.5916666666666662E-3,3.7000000000000006E-3,1.21E-2,1.1708333333333333E-2,2.7499999999999993E-2,-8.7277729213963928E-2,3.8400000000000004E-2,4.3099999999999992E-2,-0.12567772921396392,-0.13037772921396393,-2.4565973259330187E-2,4.4400000000000009E-2,-6.8965973259330196E-2]
["1963-01-01",5.0599999999999999E-2,5.5800000000000002E-2,3.2000000000000002E-3,3.5083333333333334E-3,3.6416666666666667E-3,3.5750000000000005E-3,3.6583333333333329E-3,4.7399999999999998E-2,4.7024999999999997E-2,5.2141666666666669E-2,-4.6647107247149711E-3,3.8400000000000004E-2,4.2900000000000008E-2,-4.3064710724714975E-2,-4.7564710724714979E-2,6.8988214067676079E-2,4.3899999999999995E-2,2.5088214067676085E-2]
["1963-02-01",-2.3900000000000001E-2,-2.06E-2,2.8999999999999998E-3,3.4916666666666668E-3,3.6333333333333335E-3,3.5625000000000001E-3,3.6416666666666667E-3,-2.6800000000000001E-2,-2.7462500000000001E-2,-2.4241666666666668E-2,-4.8342858397878663E-2,3.4799999999999998E-2,4.2750000000000003E-2,-8.3142858397878661E-2,-9.1092858397878673E-2,1.6472870735807943E-2,4.3700000000000003E-2,-2.722712926419206E-2]
["1963-03-01",3.6999999999999998E-2,1.8600000000000002E-2,3.0999999999999999E-3,3.4916666666666668E-3,3.6166666666666665E-3,3.5541666666666664E-3,3.6416666666666667E-3,3.39E-2,3.3445833333333334E-2,1.4958333333333336E-2,-8.5709706234683436E-3,3.7199999999999997E-2,4.2649999999999993E-2,-4.5770970623468341E-2,-5.1220970623468337E-2,2.7060079487643884E-2,4.3700000000000003E-2,-1.6639920512356118E-2]
["1963-04-01",0.05,2.3200000000000002E-2,3.3999999999999998E-3,3.5083333333333334E-3,3.6249999999999998E-3,3.5666666666666668E-3,3.6416666666666667E-3,4.6600000000000003E-2,4.6433333333333333E-2,1.9558333333333334E-2,0.10827262945316551,4.0799999999999996E-2,4.2800000000000005E-2,6.7472629453165511E-2,6.547262945316551E-2,8.934163297580322E-2,4.3700000000000003E-2,4.5641632975803217E-2]
["1963-05-01",1.9300000000000001E-2,7.000000000000001E-3,3.3E-3,3.5166666666666662E-3,3.6333333333333335E-3,3.5750000000000001E-3,3.6416666666666667E-3,1.6E-2,1.5725000000000003E-2,3.3583333333333343E-3,0.22936368614823333,3.9599999999999996E-2,4.2900000000000001E-2,0.18976368614823333,0.18646368614823333,0.20704998284180642,4.3700000000000003E-2,0.16334998284180641]
["1963-06-01",-1.8800000000000001E-2,-1.2299999999999998E-2,3.0000000000000001E-3,3.5250000000000004E-3,3.6333333333333335E-3,3.5791666666666667E-3,3.6416666666666667E-3,{"$f":"B454-D454","v":-2.18E-2},-2.2379166666666669E-2,-1.5941666666666666E-2,0.31157078269940941,3.6000000000000004E-2,4.2950000000000002E-2,0.27557078269940938,0.26862078269940942,0.26132381300555663,4.3700000000000003E-2,0.21762381300555661]
["1963-07-01",-2.2000000000000001E-3,1.23E-2,3.5999999999999999E-3,3.5499999999999998E-3,3.6583333333333329E-3,3.6041666666666661E-3,3.6583333333333329E-3,-5.7999999999999996E-3,-5.8041666666666658E-3,8.6416666666666673E-3,0.2285817940081396,4.3200000000000002E-2,4.3249999999999997E-2,0.18538179400813959,0.18533179400813959,0.19453465797130187,4.3899999999999995E-2,0.15063465797130188]
["1963-08-01",5.3499999999999999E-2,4.2500000000000003E-2,3.3E-3,3.5750000000000001E-3,3.666666666666667E-3,3.6208333333333331E-3,3.65E-3,5.0200000000000002E-2,4.9879166666666669E-2,3.8850000000000003E-2,0.2679378134674526,3.9599999999999996E-2,4.3449999999999996E-2,0.2283378134674526,0.22448781346745261,0.21244511823102186,4.3799999999999999E-2,0.16864511823102185]
["1963-09-01",-9.7000000000000003E-3,-2.58E-2,3.3999999999999998E-3,3.5916666666666662E-3,3.6749999999999999E-3,3.633333333333333E-3,3.666666666666667E-3,-1.3100000000000001E-2,-1.3333333333333332E-2,-2.9466666666666669E-2,0.31687343122896494,4.0799999999999996E-2,4.36E-2,0.27607343122896494,0.27327343122896497,0.22197810281467167,4.4000000000000004E-2,0.17797810281467166]
["1963-10-01",3.39E-2,-3.3E-3,3.3999999999999998E-3,3.6000000000000003E-3,3.6916666666666664E-3,3.6458333333333338E-3,3.6749999999999999E-3,3.0499999999999999E-2,3.0254166666666665E-2,-6.9750000000000003E-3,0.35285715475718105,4.0799999999999996E-2,4.3750000000000004E-2,0.31205715475718104,0.30910715475718104,0.21965308940054351,4.41E-2,0.17555308940054351]
["1963-11-01",-4.5999999999999999E-3,-8.199999999999999E-3,3.2000000000000002E-3,3.6083333333333332E-3,3.7000000000000006E-3,3.6541666666666671E-3,3.6833333333333336E-3,-7.7999999999999996E-3,-8.2541666666666666E-3,-1.1883333333333333E-2,0.21471586852363189,3.8400000000000004E-2,4.3850000000000007E-2,0.1763158685236319,0.17086586852363189,0.12337661038954262,4.4200000000000003E-2,7.9176610389542615E-2]
["1963-12-01",2.6200000000000001E-2,3.1699999999999999E-2,3.5999999999999999E-3,3.6249999999999998E-3,3.7166666666666663E-3,3.6708333333333332E-3,3.7166666666666663E-3,2.2600000000000002E-2,2.252916666666667E-2,2.7983333333333332E-2,0.2277567460641694,4.3200000000000002E-2,4.4049999999999999E-2,0.18455674606416939,0.1837067460641694,0.12392130424640335,4.4599999999999994E-2,7.9321304246403351E-2]
["1964-01-01",2.8299999999999999E-2,1.2699999999999999E-2,3.5000000000000005E-3,3.6416666666666667E-3,3.741666666666667E-3,3.6916666666666669E-3,3.741666666666667E-3,2.4799999999999999E-2,2.4608333333333333E-2,8.958333333333332E-3,0.2016964229752376,4.200000000000001E-2,4.4300000000000006E-2,0.15969642297523759,0.15739642297523759,7.8040447821872139E-2,4.4900000000000002E-2,3.3140447821872136E-2]
["1964-02-01",1.47E-2,3.2000000000000002E-3,3.2000000000000002E-3,3.6333333333333335E-3,3.7166666666666663E-3,3.6749999999999999E-3,3.7499999999999999E-3,1.15E-2,1.1025E-2,-5.4999999999999971E-4,0.24921766252737787,3.8400000000000004E-2,4.41E-2,0.21081766252737788,0.20511766252737787,0.10423746911874776,4.4999999999999998E-2,5.9237469118747763E-2]
["1964-03-01",1.6500000000000001E-2,-3.5000000000000005E-3,3.7000000000000002E-3,3.65E-3,3.725E-3,3.6875000000000002E-3,3.7583333333333331E-3,1.2800000000000001E-2,1.2812500000000001E-2,-7.2583333333333337E-3,0.22452242426140834,4.4400000000000002E-2,4.4250000000000005E-2,0.18012242426140834,0.18027242426140833,8.0279440385659706E-2,4.5100000000000001E-2,3.5179440385659705E-2]
["1964-04-01",7.4999999999999997E-3,6.6999999999999994E-3,3.5000000000000005E-3,3.666666666666667E-3,3.741666666666667E-3,3.7041666666666672E-3,3.7666666666666664E-3,3.9999999999999992E-3,3.7958333333333325E-3,2.9333333333333329E-3,{"$f":"((1+B453)*(1+B454)*(1+B455)*(1+B456)*(1+B457)*(1+B458)*(1+B459)*(1+B460)*(1+B461)*(1+B462)*(1+B463)*(1+B464))-1","v":0.17495842137463646},{"$f":"D464*12","v":4.200000000000001E-2},4.4450000000000003E-2,{"$f":"L464-M464","v":0.13295842137463645},0.13050842137463647,6.285898420273961E-2,4.5199999999999997E-2,1.7658984202739612E-2]
["1964-05-01",1.6199999999999999E-2,3.2000000000000002E-3,3.2000000000000002E-3,3.6749999999999999E-3,3.7499999999999999E-3,3.7124999999999997E-3,3.7750000000000001E-3,1.2999999999999999E-2,1.2487499999999999E-2,-5.7499999999999999E-4,0.1713850169733202,3.8400000000000004E-2,4.4549999999999992E-2,0.13298501697332021,0.12683501697332022,5.8848195583106833E-2,4.53E-2,1.3548195583106833E-2]
["1964-06-01",1.78E-2,2.3399999999999997E-2,3.8E-3,3.6749999999999999E-3,3.7583333333333331E-3,3.7166666666666663E-3,3.7916666666666667E-3,1.4E-2,1.4083333333333333E-2,1.9608333333333332E-2,0.2150791584543883,4.5600000000000002E-2,4.4599999999999994E-2,0.1694791584543883,0.1704791584543883,9.7119817110207007E-2,4.5499999999999999E-2,5.1619817110207009E-2]
["1964-07-01",1.95E-2,4.7100000000000003E-2,3.5000000000000005E-3,3.666666666666667E-3,3.7499999999999999E-3,3.7083333333333334E-3,3.7833333333333334E-3,1.6E-2,1.5791666666666666E-2,4.331666666666667E-2,0.24150451197058431,4.200000000000001E-2,4.4499999999999998E-2,0.1995045119705843,0.19700451197058433,0.13483568161226711,4.5400000000000003E-2,8.9435681612267115E-2]
["1964-08-01",-1.18E-2,3.1000000000000003E-3,3.5000000000000005E-3,3.6749999999999999E-3,3.741666666666667E-3,3.7083333333333334E-3,3.7833333333333334E-3,-1.5300000000000001E-2,-1.5508333333333332E-2,-6.833333333333331E-4,0.16455126599841585,4.200000000000001E-2,4.4499999999999998E-2,0.12255126599841584,0.12005126599841585,9.1945968561405689E-2,4.5400000000000003E-2,4.6545968561405686E-2]
["1964-09-01",3.0099999999999998E-2,1.7000000000000001E-2,3.3999999999999998E-3,3.6833333333333336E-3,3.7333333333333333E-3,3.7083333333333334E-3,3.7750000000000001E-3,2.6699999999999998E-2,2.6391666666666664E-2,1.3225000000000001E-2,0.21135439675347678,4.0799999999999996E-2,4.4499999999999998E-2,0.17055439675347678,0.1668543967534768,0.1399189591736294,4.53E-2,9.4618959173629391E-2]
["1964-10-01",9.5999999999999992E-3,1.6500000000000001E-2,3.3999999999999998E-3,3.6833333333333336E-3,3.741666666666667E-3,3.7125000000000001E-3,3.7583333333333331E-3,6.1999999999999989E-3,5.8874999999999986E-3,1.2741666666666669E-2,0.18288364344937658,4.0799999999999996E-2,4.4549999999999999E-2,0.14208364344937657,0.13833364344937657,0.1625640834754627,4.5100000000000001E-2,0.11746408347546269]
["1964-11-01",5.0000000000000001E-4,1.14E-2,3.5000000000000005E-3,3.6916666666666664E-3,3.741666666666667E-3,3.7166666666666672E-3,3.7750000000000001E-3,-3.0000000000000005E-3,-3.2166666666666672E-3,7.6249999999999998E-3,0.18894422872322814,4.200000000000001E-2,4.4600000000000008E-2,0.14694422872322813,0.14434422872322814,0.18553873162642009,4.53E-2,0.14023873162642009]
["1964-12-01",5.5999999999999999E-3,8.6E-3,3.5000000000000005E-3,3.7000000000000006E-3,3.7499999999999999E-3,3.7250000000000004E-3,3.7833333333333334E-3,2.0999999999999994E-3,1.8749999999999995E-3,4.816666666666667E-3,0.16507729137017924,4.200000000000001E-2,4.4700000000000004E-2,0.12307729137017923,0.12037729137017923,0.15899424708578724,4.5400000000000003E-2,0.11359424708578725]
["1965-01-01",3.4500000000000003E-2,3.7100000000000001E-2,3.3E-3,3.6916666666666664E-3,3.7333333333333333E-3,3.7124999999999997E-3,3.7750000000000001E-3,3.1200000000000002E-2,3.0787500000000002E-2,3.3325E-2,0.17210197211169009,3.9599999999999996E-2,4.4549999999999992E-2,0.1325019721116901,0.12755197211169012,0.18691906157072191,4.53E-2,0.1416190615707219]
["1965-02-01",3.0999999999999999E-3,8.9999999999999998E-4,3.2000000000000002E-3,3.6749999999999999E-3,3.7166666666666663E-3,3.6958333333333331E-3,3.7583333333333331E-3,-1.0000000000000026E-4,-5.958333333333332E-4,-2.8583333333333334E-3,0.15870256058464216,3.8400000000000004E-2,4.4350000000000001E-2,0.12030256058464216,0.11435256058464216,0.1841978555882533,4.5100000000000001E-2,0.1390978555882533]
["1965-03-01",-1.3299999999999999E-2,6.9999999999999988E-4,3.8E-3,3.6833333333333336E-3,3.7333333333333333E-3,3.7083333333333334E-3,3.7499999999999999E-3,-1.7100000000000001E-2,-1.7008333333333334E-2,-3.0499999999999998E-3,0.12473371030877178,4.5600000000000002E-2,4.4499999999999998E-2,7.9133710308771782E-2,8.0233710308771786E-2,0.18918895543117387,4.4999999999999998E-2,0.14418895543117388]
["1965-04-01",3.56E-2,1.09E-2,3.3E-3,3.6916666666666664E-3,3.7333333333333333E-3,3.7124999999999997E-3,3.741666666666667E-3,3.2300000000000002E-2,3.1887499999999999E-2,7.1583333333333325E-3,0.15610345448711049,3.9599999999999996E-2,4.4549999999999992E-2,0.1165034544871105,0.1115534544871105,0.19415030798189514,4.4900000000000002E-2,0.14925030798189515]
["1965-05-01",-3.0000000000000001E-3,-8.3999999999999995E-3,3.3E-3,3.7000000000000006E-3,3.741666666666667E-3,3.7208333333333338E-3,3.7499999999999999E-3,-6.3E-3,{"$f":"B477-G477","v":-6.7208333333333339E-3},{"$f":"$C477-H477","v":-1.2149999999999999E-2},0.13426013001736781,3.9599999999999996E-2,4.4650000000000009E-2,9.4660130017367811E-2,8.9610130017367798E-2,0.18034234987524611,4.4999999999999998E-2,0.13534234987524613]
["1965-06-01",-4.7300000000000002E-2,-3.4000000000000002E-2,3.8E-3,3.7166666666666663E-3,3.7666666666666664E-3,3.7416666666666666E-3,3.7666666666666664E-3,-5.11E-2,-5.1041666666666666E-2,-3.7766666666666671E-2,6.1711167093285724E-2,4.5600000000000002E-2,4.4899999999999995E-2,1.6111167093285722E-2,1.6811167093285728E-2,0.11413983777553982,4.5199999999999997E-2,6.8939837775539831E-2]
["1965-07-01",1.47E-2,1.0500000000000001E-2,3.3999999999999998E-3,3.7333333333333333E-3,3.7999999999999996E-3,3.7666666666666664E-3,3.7833333333333334E-3,1.1299999999999999E-2,1.0933333333333333E-2,6.7166666666666677E-3,5.6712428886274591E-2,4.0799999999999996E-2,4.5199999999999997E-2,1.5912428886274595E-2,1.1512428886274594E-2,7.5196548631633719E-2,4.5400000000000003E-2,2.9796548631633717E-2]
["1965-08-01",2.7199999999999998E-2,9.7000000000000003E-3,3.7000000000000002E-3,3.741666666666667E-3,3.8250000000000003E-3,3.7833333333333334E-3,3.8166666666666666E-3,2.35E-2,2.3416666666666665E-2,5.8833333333333342E-3,9.841631952234442E-2,4.4400000000000002E-2,4.5400000000000003E-2,5.4016319522344418E-2,5.3016319522344417E-2,8.227091531588071E-2,4.58E-2,3.647091531588071E-2]
["1965-09-01",3.3399999999999999E-2,1.9400000000000001E-2,3.5000000000000005E-3,3.7666666666666664E-3,3.858333333333333E-3,3.8124999999999999E-3,3.858333333333333E-3,2.9899999999999999E-2,2.9587499999999999E-2,1.5541666666666667E-2,0.10193517580272937,4.200000000000001E-2,4.5749999999999999E-2,5.9935175802729362E-2,5.6185175802729373E-2,8.4824946974443538E-2,4.6299999999999994E-2,3.8524946974443544E-2]
["1965-10-01",2.8899999999999999E-2,1.2900000000000002E-2,3.3999999999999998E-3,3.7999999999999996E-3,3.8833333333333337E-3,3.8416666666666664E-3,3.8833333333333337E-3,2.5499999999999998E-2,2.5058333333333332E-2,9.0166666666666676E-3,0.12300029950814961,4.0799999999999996E-2,4.6099999999999995E-2,8.220029950814961E-2,7.6900299508149611E-2,8.0982969788897075E-2,4.6600000000000003E-2,3.4382969788897072E-2]
["1965-11-01",-3.0999999999999999E-3,-1.1599999999999999E-2,3.7000000000000002E-3,3.8333333333333331E-3,3.908333333333334E-3,3.8708333333333333E-3,3.9250000000000005E-3,-6.8000000000000005E-3,-6.9708333333333332E-3,-1.5525000000000001E-2,0.11895951882026434,4.4400000000000002E-2,4.6449999999999998E-2,7.4559518820264348E-2,7.2509518820264351E-2,5.6400600493716979E-2,4.7100000000000003E-2,9.3006004937169762E-3]
["1965-12-01",1.06E-2,-7.9999999999999993E-4,3.7000000000000002E-3,3.8999999999999994E-3,4.0000000000000001E-3,3.9499999999999995E-3,4.0249999999999999E-3,6.8999999999999999E-3,6.6500000000000005E-3,-4.8249999999999994E-3,0.12452316002362673,4.4400000000000002E-2,4.7399999999999998E-2,8.0123160023626738E-2,7.7123160023626736E-2,4.6555106100854671E-2,4.8299999999999996E-2,-1.744893899145325E-3]
["1966-01-01",6.1999999999999998E-3,-2.9699999999999997E-2,3.8E-3,3.9500000000000004E-3,4.0249999999999999E-3,3.9875000000000006E-3,4.0500000000000006E-3,2.3999999999999998E-3,2.2124999999999992E-3,-3.3749999999999995E-2,9.3760467487455701E-2,4.5600000000000002E-2,4.7850000000000004E-2,4.8160467487455699E-2,4.5910467487455697E-2,-2.0853900829563288E-2,4.8600000000000004E-2,-6.9453900829563292E-2]
["1966-02-01",-1.3100000000000001E-2,-4.1399999999999999E-2,3.3999999999999998E-3,3.9833333333333335E-3,4.0833333333333338E-3,4.0333333333333341E-3,4.0999999999999995E-3,-1.6500000000000001E-2,-1.7133333333333334E-2,-4.5499999999999999E-2,7.6096306812252212E-2,4.0799999999999996E-2,4.8400000000000012E-2,3.5296306812252216E-2,2.76963068122522E-2,-6.2234538250793392E-2,4.9199999999999994E-2,-0.11143453825079339]
["1966-03-01",-2.0500000000000001E-2,-4.5000000000000005E-3,4.0000000000000001E-3,4.0999999999999995E-3,4.208333333333333E-3,4.1541666666666663E-3,4.2833333333333326E-3,-2.4500000000000001E-2,-2.4654166666666668E-2,-8.783333333333334E-3,6.8243977422317803E-2,4.8000000000000001E-2,4.9849999999999992E-2,2.0243977422317802E-2,1.8393977422317812E-2,-6.7107507573363478E-2,5.1399999999999987E-2,-0.11850750757336347]
["1966-04-01",2.1999999999999999E-2,1.72E-2,3.5999999999999999E-3,4.1083333333333336E-3,4.2500000000000003E-3,4.179166666666667E-3,4.3750000000000004E-3,1.84E-2,1.7820833333333331E-2,1.2825E-2,5.4215280924689635E-2,4.3200000000000002E-2,{"$f":"G488*12","v":5.015E-2},1.1015280924689633E-2,{"$f":"L488-N488","v":4.0652809246896349E-3},{"$f":"((1+C477)*(1+C478)*(1+C479)*(1+C480)*(1+C481)*(1+C482)*(1+C483)*(1+C484)*(1+C485)*(1+C486)*(1+C487)*(1+C488))-1","v":-6.1293655854807949E-2},{"$f":"H488*12","v":5.2500000000000005E-2},{"$f":"Q488-R488","v":-0.11379365585480795}]
["1966-05-01",-4.9200000000000001E-2,-2.9600000000000001E-2,4.1000000000000003E-3,4.15E-3,4.2500000000000003E-3,4.2000000000000006E-3,4.3750000000000004E-3,-5.33E-2,-5.3400000000000003E-2,-3.3975000000000005E-2,5.3639810463337323E-3,4.9200000000000008E-2,5.0400000000000007E-2,-4.3836018953666275E-2,-4.5036018953666275E-2,-8.1362811256056267E-2,5.2500000000000005E-2,-0.13386281125605626]
["1966-06-01",-1.46E-2,-1.8099999999999998E-2,3.8999999999999994E-3,4.2250000000000005E-3,4.3E-3,4.2624999999999998E-3,4.5000000000000005E-3,-1.8499999999999999E-2,-1.8862500000000001E-2,-2.2599999999999999E-2,3.9871593285460083E-2,4.6799999999999994E-2,5.1150000000000001E-2,-6.9284067145399114E-3,-1.1278406714539918E-2,-6.6242385478594068E-2,5.4000000000000006E-2,-0.12024238547859407]
["1966-07-01",-1.2E-2,9.0000000000000019E-4,3.8E-3,4.3E-3,4.3750000000000004E-3,4.3374999999999993E-3,4.5416666666666669E-3,-1.5800000000000002E-2,-1.6337499999999998E-2,-3.6416666666666667E-3,1.2509248217241087E-2,4.5600000000000002E-2,5.2049999999999992E-2,-3.3090751782758915E-2,-3.9540751782758905E-2,-7.5113313830306394E-2,5.4500000000000007E-2,-0.12961331383030639]
["1966-08-01",-7.2499999999999995E-2,-8.7499999999999994E-2,4.3E-3,4.4249999999999992E-3,4.4833333333333331E-3,4.4541666666666662E-3,4.6500000000000005E-3,-7.6799999999999993E-2,-7.6954166666666657E-2,-9.2149999999999996E-2,-8.5764867872380024E-2,5.16E-2,5.3449999999999998E-2,-0.13736486787238003,-0.13921486787238002,-0.16414865689824198,5.5800000000000002E-2,-0.219948656898242]
["1966-09-01",-5.3E-3,4.7500000000000001E-2,4.1000000000000003E-3,4.5750000000000001E-3,4.6500000000000005E-3,4.6125000000000003E-3,4.8416666666666669E-3,-9.4000000000000004E-3,-9.9125000000000012E-3,4.2658333333333333E-2,-0.12000223928068188,4.9200000000000008E-2,5.5350000000000003E-2,-0.1692022392806819,-0.17535223928068189,-0.1411082186589252,5.8099999999999999E-2,-0.19920821865892518]
["1966-10-01",4.9399999999999999E-2,9.7000000000000017E-2,4.0000000000000001E-3,4.5083333333333338E-3,4.5833333333333334E-3,4.5458333333333331E-3,4.783333333333333E-3,4.5399999999999996E-2,4.4854166666666667E-2,9.2216666666666683E-2,-0.10246899591908598,4.8000000000000001E-2,5.4550000000000001E-2,-0.15046899591908597,-0.15701899591908597,-6.9795355779288082E-2,5.7399999999999993E-2,-0.12719535577928809]
["1966-11-01",9.4999999999999998E-3,-7.6E-3,3.8E-3,4.4583333333333332E-3,4.5500000000000002E-3,4.5041666666666667E-3,4.6916666666666669E-3,5.7000000000000002E-3,4.995833333333333E-3,-1.2291666666666666E-2,-9.1124938690257284E-2,4.5600000000000002E-2,5.4050000000000001E-2,-0.13672493869025729,-0.14517493869025727,-6.6030869157593597E-2,5.6300000000000003E-2,-0.1223308691575936]
["1966-12-01",2.0000000000000001E-4,2.2099999999999998E-2,3.8999999999999994E-3,4.4916666666666664E-3,4.5666666666666668E-3,4.5291666666666666E-3,4.725E-3,-3.6999999999999993E-3,-4.3291666666666669E-3,1.7374999999999998E-2,-0.10047809586185941,4.6799999999999994E-2,5.4349999999999996E-2,-0.14727809586185941,-0.15482809586185942,-4.4625852047614489E-2,5.67E-2,-0.10132585204761449]
["1967-01-01",7.9799999999999996E-2,2.7100000000000003E-2,4.0000000000000001E-3,4.3333333333333331E-3,4.4166666666666668E-3,4.3750000000000004E-3,4.5500000000000002E-3,7.5799999999999992E-2,7.5424999999999992E-2,2.2550000000000001E-2,-3.4681224320846304E-2,4.8000000000000001E-2,5.2500000000000005E-2,-8.2681224320846305E-2,-8.7181224320846309E-2,1.1300409524781063E-2,5.4600000000000003E-2,-4.329959047521894E-2]
["1967-02-01",7.1999999999999998E-3,-1.5699999999999999E-2,3.3999999999999998E-3,4.1916666666666665E-3,4.3166666666666666E-3,4.2541666666666665E-3,4.4000000000000003E-3,3.8E-3,2.9458333333333333E-3,-2.01E-2,-1.4825138449646724E-2,4.0799999999999996E-2,5.1049999999999998E-2,-5.562513844964672E-2,-6.5875138449646722E-2,3.8413303875695748E-2,5.28E-2,-1.4386696124304252E-2]
["1967-03-01",4.0899999999999999E-2,1.9700000000000002E-2,3.8999999999999994E-3,4.2750000000000002E-3,4.3583333333333339E-3,4.3166666666666666E-3,4.5333333333333337E-3,3.6999999999999998E-2,3.6583333333333329E-2,1.5166666666666669E-2,4.6930590492866076E-2,4.6799999999999994E-2,5.1799999999999999E-2,1.3059049286608115E-4,-4.8694095071339233E-3,6.3656500213005396E-2,5.4400000000000004E-2,9.2565002130053919E-3]
["1967-04-01",4.3700000000000003E-2,2.0199999999999999E-2,3.5000000000000005E-3,4.2583333333333336E-3,4.3833333333333328E-3,4.3208333333333328E-3,4.5166666666666662E-3,4.02E-2,3.9379166666666673E-2,1.5683333333333334E-2,6.9159938647167074E-2,4.200000000000001E-2,5.1849999999999993E-2,2.7159938647167065E-2,1.7309938647167081E-2,6.6793513092123558E-2,5.4199999999999998E-2,1.2593513092123559E-2]
["1967-05-01",-4.7699999999999999E-2,-5.0600000000000006E-2,4.3E-3,4.3666666666666671E-3,4.5166666666666662E-3,4.4416666666666667E-3,4.7166666666666668E-3,-5.1999999999999998E-2,-5.2141666666666669E-2,-5.5316666666666674E-2,7.0846665517140694E-2,5.16E-2,5.33E-2,1.9246665517140694E-2,1.7546665517140694E-2,4.3707503431226424E-2,5.6599999999999998E-2,-1.2892496568773573E-2]
["1967-06-01",1.9E-2,-1.3100000000000001E-2,3.8999999999999994E-3,4.5333333333333337E-3,4.6916666666666669E-3,4.6125000000000003E-3,4.8666666666666667E-3,1.5100000000000001E-2,1.4387499999999999E-2,-1.7966666666666666E-2,0.10736021124616002,4.6799999999999994E-2,5.5350000000000003E-2,6.0560211246160026E-2,5.2010211246160017E-2,4.9022237637516675E-2,5.8400000000000001E-2,-9.3777623624833259E-3]
["1967-07-01",4.6800000000000001E-2,2.0399999999999995E-2,4.3E-3,4.6500000000000005E-3,4.7666666666666664E-3,4.7083333333333335E-3,4.9500000000000004E-3,4.2500000000000003E-2,4.2091666666666666E-2,1.5449999999999995E-2,0.17326383515433186,5.16E-2,5.6500000000000002E-2,0.12166383515433185,0.11676383515433186,6.9459777485584739E-2,5.9400000000000008E-2,1.0059777485584731E-2]
["1967-08-01",-7.0000000000000001E-3,-6.5000000000000006E-3,4.1999999999999997E-3,4.6833333333333336E-3,4.7999999999999996E-3,4.7416666666666666E-3,4.9666666666666661E-3,-1.12E-2,-1.1741666666666668E-2,-1.1466666666666667E-2,0.25611966394420738,5.04E-2,5.6899999999999999E-2,0.20571966394420738,0.19921966394420737,0.16439264540485321,5.9599999999999993E-2,0.10479264540485322]
["1967-09-01",3.4200000000000001E-2,-3.7000000000000002E-3,4.0000000000000001E-3,4.7083333333333335E-3,4.8916666666666666E-3,4.8000000000000004E-3,5.0416666666666665E-3,3.0200000000000001E-2,2.9400000000000003E-2,-8.7416666666666667E-3,0.30600076048165148,4.8000000000000001E-2,5.7600000000000005E-2,0.25800076048165149,0.24840076048165147,0.10747913376310758,6.0499999999999998E-2,4.6979133763107583E-2]
["1967-10-01",-2.76E-2,-5.7200000000000001E-2,4.4999999999999997E-3,4.8500000000000001E-3,5.0083333333333334E-3,4.9291666666666668E-3,5.1500000000000001E-3,-3.2099999999999997E-2,-3.2529166666666665E-2,-6.2350000000000003E-2,0.21017261243792484,5.3999999999999992E-2,5.9150000000000001E-2,0.15617261243792485,0.15102261243792484,-4.8193867537048352E-2,6.1800000000000001E-2,-0.10999386753704835]
["1967-11-01",6.4999999999999997E-3,2.9300000000000003E-2,4.4999999999999997E-3,5.058333333333334E-3,5.1916666666666665E-3,5.1249999999999993E-3,5.4000000000000003E-3,2E-3,1.3750000000000004E-3,2.3900000000000005E-2,0.2065762599492531,5.3999999999999992E-2,6.1499999999999992E-2,0.15257625994925311,0.14507625994925311,-1.2803252575457336E-2,6.4799999999999996E-2,-7.7603252575457332E-2]
["1967-12-01",2.7799999999999998E-2,2.86E-2,4.4000000000000003E-3,5.1583333333333333E-3,5.2916666666666667E-3,5.2249999999999996E-3,5.5583333333333327E-3,2.3399999999999997E-2,2.2574999999999998E-2,2.3041666666666669E-2,0.23987110575469139,5.28E-2,6.2699999999999992E-2,0.18707110575469138,0.17717110575469142,-6.5252182752328913E-3,6.6699999999999995E-2,-7.3225218275232887E-2]
["1968-01-01",-4.2500000000000003E-2,8.199999999999999E-3,5.0000000000000001E-3,5.1416666666666668E-3,5.241666666666667E-3,5.1916666666666665E-3,5.45E-3,-4.7500000000000001E-2,-4.7691666666666667E-2,2.749999999999999E-3,9.9441177773770262E-2,0.06,6.2299999999999994E-2,3.9441177773770264E-2,3.7141177773770268E-2,-2.4806469735264014E-2,6.54E-2,-9.0206469735264014E-2]
["1968-02-01",-2.6100000000000002E-2,-2.3300000000000001E-2,4.1999999999999997E-3,5.0833333333333329E-3,5.2249999999999996E-3,5.1541666666666663E-3,5.3083333333333342E-3,-3.0300000000000001E-2,-3.1254166666666666E-2,-2.8608333333333336E-2,6.309150420360865E-2,5.04E-2,6.1849999999999995E-2,1.269150420360865E-2,1.2415042036086552E-3,-3.233615664983458E-2,6.3700000000000007E-2,-9.6036156649834586E-2]
["1968-03-01",1.0999999999999999E-2,-3.9900000000000005E-2,4.3E-3,5.0916666666666662E-3,5.2333333333333329E-3,5.1624999999999996E-3,5.3416666666666664E-3,6.6999999999999994E-3,5.8374999999999998E-3,-4.5241666666666673E-2,3.2554050100728871E-2,5.16E-2,6.1949999999999991E-2,-1.9045949899271129E-2,-2.939594989927112E-2,-8.8894718053845856E-2,6.409999999999999E-2,-0.15299471805384585]
["1968-04-01",8.3400000000000002E-2,2.75E-2,4.8999999999999998E-3,5.1749999999999999E-3,5.3166666666666666E-3,5.2458333333333333E-3,5.4833333333333331E-3,7.85E-2,7.8154166666666663E-2,2.2016666666666667E-2,7.1830083241476661E-2,5.8799999999999998E-2,6.2950000000000006E-2,1.3030083241476663E-2,8.8800832414766551E-3,-8.2375340913866113E-2,6.5799999999999997E-2,-0.14817534091386611]
["1968-05-01",1.61E-2,-6.1999999999999998E-3,4.5999999999999999E-3,5.2249999999999996E-3,5.4000000000000003E-3,5.3125000000000004E-3,5.5166666666666662E-3,1.15E-2,1.0787499999999998E-2,-1.1716666666666667E-2,0.14363808419790436,5.5199999999999999E-2,6.3750000000000001E-2,8.843808419790436E-2,7.9888084197904358E-2,-3.9461358542448144E-2,6.6199999999999995E-2,-0.10566135854244814]
["1968-06-01",1.0500000000000001E-2,8.0700000000000008E-2,4.1999999999999997E-3,5.2333333333333329E-3,5.416666666666666E-3,5.3249999999999999E-3,5.5166666666666662E-3,6.3000000000000009E-3,5.1750000000000008E-3,7.5183333333333338E-2,0.13409841421195567,5.04E-2,6.3899999999999998E-2,8.3698414211955674E-2,7.0198414211955676E-2,5.1833123744225773E-2,6.6199999999999995E-2,-1.4366876255774222E-2]
["1968-07-01",-1.72E-2,-6.9999999999999993E-3,4.7999999999999996E-3,5.1999999999999998E-3,5.3749999999999996E-3,5.2875000000000005E-3,5.4416666666666667E-3,-2.1999999999999999E-2,-2.2487500000000001E-2,-1.2441666666666667E-2,6.4761101917758301E-2,5.7599999999999998E-2,6.3450000000000006E-2,7.161101917758303E-3,1.311101917758295E-3,2.3589074753053829E-2,6.5299999999999997E-2,-4.1710925246946168E-2]
["1968-08-01",1.6400000000000001E-2,4.0000000000000024E-4,4.1999999999999997E-3,5.0166666666666658E-3,5.2083333333333339E-3,5.1124999999999999E-3,5.2250000000000005E-3,1.2200000000000003E-2,1.1287500000000002E-2,-4.8250000000000003E-3,8.9852149032436879E-2,5.04E-2,6.1350000000000002E-2,3.9452149032436878E-2,2.8502149032436877E-2,3.069804769295903E-2,6.2700000000000006E-2,-3.2001952307040976E-2]
["1968-09-01",0.04,0.01,4.4000000000000003E-3,4.9750000000000003E-3,5.1916666666666665E-3,5.0833333333333329E-3,5.2250000000000005E-3,3.56E-2,3.4916666666666665E-2,4.7749999999999997E-3,9.5964257390962926E-2,5.28E-2,6.0999999999999999E-2,4.3164257390962926E-2,3.4964257390962927E-2,4.4871051058806399E-2,6.2700000000000006E-2,-1.7828948941193606E-2]
["1968-10-01",8.6999999999999994E-3,8.6E-3,4.4999999999999997E-3,5.0749999999999997E-3,5.2666666666666669E-3,5.1708333333333337E-3,5.3333333333333332E-3,{"$f":"B518-D518","v":4.1999999999999997E-3},3.5291666666666657E-3,3.2666666666666669E-3,0.1368769502573679,5.3999999999999992E-2,6.2050000000000008E-2,8.287695025736791E-2,7.4826950257367894E-2,0.11779480494050931,6.4000000000000001E-2,5.3794804940509311E-2]
["1968-11-01",5.3100000000000001E-2,7.8099999999999989E-2,4.3E-3,5.1583333333333333E-3,5.3749999999999996E-3,5.266666666666666E-3,5.4916666666666673E-3,4.8800000000000003E-2,4.7833333333333339E-2,7.2608333333333316E-2,0.18951327999605971,5.16E-2,6.3199999999999992E-2,0.13791327999605971,0.12631327999605974,0.17079041990319954,6.5900000000000014E-2,0.10489041990319953]
["1968-12-01",-4.02E-2,-3.0899999999999997E-2,4.8999999999999998E-3,5.3749999999999996E-3,5.5500000000000002E-3,5.4625000000000003E-3,5.7250000000000001E-3,-4.5100000000000001E-2,-4.5662500000000002E-2,-3.6624999999999998E-2,0.11081421107240508,5.8799999999999998E-2,6.5549999999999997E-2,5.201421107240508E-2,4.5264211072405081E-2,0.10306532755997488,6.8699999999999997E-2,3.4365327559974887E-2]
["1969-01-01",-6.7999999999999996E-3,1.6899999999999998E-2,5.0000000000000001E-3,5.4916666666666673E-3,5.6083333333333341E-3,5.5500000000000002E-3,5.8666666666666667E-3,-1.18E-2,-1.235E-2,1.1033333333333332E-2,0.15223046938601881,0.06,6.6600000000000006E-2,9.223046938601881E-2,8.5630469386018801E-2,0.11258394326099808,7.0400000000000004E-2,4.2183943260998072E-2]
["1969-02-01",-4.2599999999999999E-2,-5.3200000000000004E-2,4.5999999999999999E-3,5.5500000000000002E-3,5.6416666666666664E-3,5.5958333333333329E-3,5.9416666666666663E-3,-4.7199999999999999E-2,-4.8195833333333334E-2,-5.9141666666666669E-2,0.13270916047866765,5.5199999999999999E-2,6.7149999999999987E-2,7.7509160478667655E-2,6.5559160478667666E-2,7.8524088747326193E-2,7.1300000000000002E-2,7.2240887473261906E-3]
["1969-03-01",3.5900000000000001E-2,-9.6000000000000009E-3,4.7000000000000002E-3,5.7083333333333326E-3,5.7916666666666672E-3,5.7499999999999999E-3,6.0583333333333331E-3,3.1200000000000002E-2,3.0150000000000003E-2,-1.5658333333333333E-2,0.16060674514327555,5.6400000000000006E-2,6.9000000000000006E-2,0.10420674514327555,9.1606745143275548E-2,0.11256145973893505,7.2700000000000001E-2,3.9861459738935054E-2]
["1969-04-01",2.29E-2,1.3899999999999999E-2,5.4999999999999997E-3,5.7416666666666658E-3,5.8499999999999993E-3,5.7958333333333334E-3,6.083333333333333E-3,1.7399999999999999E-2,1.7104166666666667E-2,7.8166666666666662E-3,9.57953106950864E-2,6.6000000000000003E-2,6.9550000000000001E-2,2.9795310695086397E-2,2.6245310695086399E-2,9.7835585429981942E-2,7.2999999999999995E-2,2.4835585429981946E-2]
["1969-05-01",2.5999999999999999E-3,-5.9999999999999984E-4,4.7000000000000002E-3,5.6583333333333329E-3,5.7999999999999996E-3,5.7291666666666663E-3,5.966666666666667E-3,-2.1000000000000003E-3,-3.1291666666666664E-3,-6.5666666666666668E-3,8.1236471314726666E-2,5.6400000000000006E-2,6.8749999999999992E-2,2.483647131472666E-2,1.2486471314726674E-2,0.1040218193587481,7.1599999999999997E-2,3.2421819358748105E-2]
["1969-06-01",-5.4199999999999998E-2,-5.16E-2,5.4999999999999997E-3,5.816666666666667E-3,5.9333333333333339E-3,5.875E-3,6.1750000000000008E-3,-5.9699999999999996E-2,-6.0074999999999996E-2,-5.7775E-2,1.200737710981592E-2,6.6000000000000003E-2,7.0500000000000007E-2,-5.3992622890184083E-2,-5.8492622890184087E-2,-3.1133253002834649E-2,7.4100000000000013E-2,-0.10523325300283466]
["1969-07-01",-5.8700000000000002E-2,-3.6299999999999999E-2,5.1999999999999998E-3,5.8999999999999999E-3,6.0333333333333341E-3,5.966666666666667E-3,6.2666666666666669E-3,-6.3899999999999998E-2,-6.4666666666666664E-2,-4.2566666666666669E-2,-3.0725942131187289E-2,6.2399999999999997E-2,7.1599999999999997E-2,-9.3125942131187286E-2,-0.10232594213118729,-5.9721164067303212E-2,7.5200000000000003E-2,-0.1349211640673032]
["1969-08-01",4.5400000000000003E-2,-1.1399999999999999E-2,4.7999999999999996E-3,5.8083333333333329E-3,6.025E-3,5.9166666666666664E-3,6.1999999999999998E-3,4.0600000000000004E-2,3.9483333333333336E-2,-1.7599999999999998E-2,{"$f":"((1+B517)*(1+B518)*(1+B519)*(1+B520)*(1+B521)*(1+B522)*(1+B523)*(1+B524)*(1+B525)*(1+B526)*(1+B527)*(1+B528))-1","v":-3.0705429987629707E-3},{"$f":"D528*12","v":5.7599999999999998E-2},7.0999999999999994E-2,{"$f":"L528-M528","v":-6.0670542998762969E-2},-7.4070542998762964E-2,-7.0812017989739906E-2,7.4399999999999994E-2,-0.1452120179897399]
["1969-09-01",-2.3599999999999999E-2,-3.7200000000000004E-2,5.4999999999999997E-3,5.9499999999999996E-3,6.1333333333333344E-3,6.0416666666666674E-3,6.3583333333333339E-3,-2.9100000000000001E-2,-2.9641666666666667E-2,-4.3558333333333338E-2,-6.4036613638454032E-2,6.6000000000000003E-2,7.2500000000000009E-2,-0.13003661363845403,-0.13653661363845404,-0.11423545635695187,7.6300000000000007E-2,-0.19053545635695188]
["1969-10-01",4.5900000000000003E-2,7.980000000000001E-2,5.7000000000000002E-3,6.1083333333333337E-3,6.2750000000000002E-3,6.1916666666666665E-3,6.6833333333333337E-3,4.02E-2,3.9708333333333339E-2,7.3116666666666677E-2,-2.9519078223911088E-2,6.8400000000000002E-2,7.4300000000000005E-2,-9.7919078223911091E-2,-0.10381907822391109,-5.1706767573107881E-2,8.0200000000000007E-2,-0.13190676757310787]
["1969-11-01",-2.9700000000000001E-2,-5.8800000000000005E-2,4.8999999999999998E-3,6.1249999999999994E-3,6.3166666666666675E-3,6.2208333333333334E-3,6.6666666666666662E-3,-3.4599999999999999E-2,-3.5920833333333332E-2,-6.5466666666666673E-2,-0.10582315221789074,5.8799999999999998E-2,7.4649999999999994E-2,-0.16462315221789073,-0.18047315221789073,-0.17212355963251003,7.9999999999999988E-2,-0.25212355963250999]
["1969-12-01",-1.77E-2,-9.7000000000000003E-3,6.0000000000000001E-3,6.4333333333333334E-3,6.6083333333333324E-3,6.5208333333333333E-3,7.1583333333333334E-3,-2.3699999999999999E-2,-2.4220833333333334E-2,-1.6858333333333333E-2,-8.4861515340314941E-2,7.2000000000000008E-2,7.825E-2,-0.15686151534031495,-0.16311151534031493,-0.1540129616180731,8.5900000000000004E-2,-0.2399129616180731]
["1970-01-01",-7.4300000000000005E-2,-4.53E-2,5.5999999999999991E-3,6.5916666666666667E-3,6.7916666666666672E-3,6.6916666666666669E-3,7.2416666666666662E-3,-7.9899999999999999E-2,-8.099166666666667E-2,-5.2541666666666667E-2,-0.14705628750556732,6.7199999999999982E-2,8.030000000000001E-2,-0.2142562875055673,-0.22735628750556733,-0.20575884989357307,8.6899999999999991E-2,-0.29265884989357305]
["1970-02-01",5.5800000000000002E-2,0.1053,5.1999999999999998E-3,6.6083333333333324E-3,6.7750000000000006E-3,6.6916666666666669E-3,7.0916666666666663E-3,5.0600000000000006E-2,4.9108333333333337E-2,9.8208333333333342E-2,-5.9392133223707955E-2,6.2399999999999997E-2,8.030000000000001E-2,-0.12179213322370795,-0.13969213322370796,-7.2798116589951722E-2,8.5099999999999995E-2,-0.15789811658995173]
["1970-03-01",4.4000000000000003E-3,2.3200000000000002E-2,5.5999999999999991E-3,6.5333333333333328E-3,6.7166666666666677E-3,6.6250000000000007E-3,6.9249999999999997E-3,-1.1999999999999988E-3,-2.2250000000000004E-3,1.6275000000000001E-2,-8.7994457582674102E-2,6.7199999999999982E-2,7.9500000000000015E-2,-0.15519445758267408,-0.16749445758267412,-4.2091107527098437E-2,8.3099999999999993E-2,-0.12519110752709844]
["1970-04-01",-8.7499999999999994E-2,-9.2899999999999996E-2,5.4000000000000003E-3,6.5249999999999996E-3,6.6916666666666661E-3,6.6083333333333324E-3,6.9249999999999997E-3,-9.2899999999999996E-2,-9.4108333333333322E-2,-9.9824999999999997E-2,-0.1864257919094634,6.4799999999999996E-2,7.9299999999999982E-2,-0.25122579190946337,-0.26572579190946338,-0.14299323763470873,8.3099999999999993E-2,-0.22609323763470873]
["1970-05-01",-5.7799999999999997E-2,-5.1499999999999997E-2,5.4999999999999997E-3,6.7583333333333332E-3,6.8666666666666668E-3,6.8124999999999991E-3,7.2250000000000005E-3,-6.3299999999999995E-2,-6.4612499999999989E-2,-5.8724999999999999E-2,-0.23543824170865391,6.6000000000000003E-2,8.1749999999999989E-2,-0.30143824170865391,-0.3171882417086539,-0.1866410705388446,8.6699999999999999E-2,-0.2733410705388446]
["1970-06-01",-4.6600000000000003E-2,-5.8199999999999995E-2,6.4000000000000003E-3,7.0666666666666664E-3,7.1500000000000001E-3,7.1083333333333328E-3,7.5333333333333329E-3,-5.3000000000000005E-2,-5.3708333333333337E-2,-6.5733333333333324E-2,-0.22929458621804877,7.6800000000000007E-2,8.5299999999999987E-2,-0.30609458621804875,-0.31459458621804876,-0.19230130771139153,9.0399999999999994E-2,-0.28270130771139151]
["1970-07-01",7.6899999999999996E-2,9.7299999999999998E-2,5.8999999999999999E-3,7.0333333333333324E-3,7.2000000000000007E-3,7.116666666666667E-3,7.5500000000000003E-3,7.0999999999999994E-2,6.9783333333333336E-2,8.9749999999999996E-2,-0.11826977573379016,7.0800000000000002E-2,8.5400000000000004E-2,-0.18906977573379016,-0.20366977573379016,-8.0328136299377406E-2,9.06E-2,-0.17092813629937742]
["1970-08-01",4.7800000000000002E-2,5.8099999999999999E-2,5.7000000000000002E-3,6.7750000000000006E-3,7.0750000000000006E-3,6.9250000000000015E-3,7.4000000000000012E-3,4.2099999999999999E-2,4.0875000000000002E-2,5.0699999999999995E-2,-0.11624552421452583,6.8400000000000002E-2,8.3100000000000021E-2,-0.18464552421452585,-0.19934552421452584,-1.5673883287852686E-2,8.8800000000000018E-2,-0.1044738832878527]
["1970-09-01",3.6200000000000003E-2,-1.14E-2,5.5999999999999991E-3,6.7416666666666666E-3,7.058333333333334E-3,6.9000000000000008E-3,7.3499999999999998E-3,3.0600000000000002E-2,{"$f":"B541-G541","v":2.9300000000000003E-2},{"$f":"$C541-H541","v":-1.8749999999999999E-2},-6.2119635591040612E-2,6.7199999999999982E-2,8.2800000000000012E-2,-0.12931963559104059,-0.14491963559104062,1.070294867223609E-2,8.8200000000000001E-2,-7.7497051327763911E-2]
["1970-10-01",-8.3000000000000001E-3,-1.4900000000000002E-2,5.4999999999999997E-3,6.6916666666666661E-3,7.0333333333333324E-3,6.8624999999999988E-3,7.3000000000000001E-3,-1.38E-2,-1.5162499999999999E-2,-2.2200000000000001E-2,-0.1107219070806339,6.6000000000000003E-2,8.2349999999999979E-2,-0.1767219070806339,-0.19307190708063388,-7.7937141380792996E-2,8.7599999999999997E-2,-0.16553714138079301]
["1970-11-01",5.0599999999999999E-2,9.7500000000000003E-2,5.7999999999999996E-3,6.7083333333333335E-3,7.0166666666666667E-3,6.8625000000000005E-3,7.324999999999999E-3,4.48E-2,4.3737499999999999E-2,9.0175000000000005E-2,-3.712711076874553E-2,6.9599999999999995E-2,8.2350000000000007E-2,-0.10672711076874553,-0.11947711076874554,7.5184856921567622E-2,8.7899999999999992E-2,-1.271514307843237E-2]
["1970-12-01",5.9700000000000003E-2,7.350000000000001E-2,5.3E-3,6.3666666666666663E-3,6.7750000000000006E-3,6.5708333333333339E-3,7.0666666666666664E-3,5.4400000000000004E-2,5.3129166666666672E-2,6.6433333333333344E-2,3.8742136535030225E-2,6.3600000000000004E-2,7.8850000000000003E-2,-2.4857863464969779E-2,-4.0107863464969778E-2,0.16551645350429456,8.48E-2,8.0716453504294558E-2]
["1971-01-01",4.3200000000000002E-2,2.5700000000000004E-2,5.1000000000000004E-3,6.1333333333333344E-3,6.5833333333333334E-3,6.3583333333333339E-3,6.7916666666666672E-3,3.8100000000000002E-2,3.6841666666666668E-2,1.8908333333333336E-2,0.1705906847070795,6.1200000000000004E-2,7.6300000000000007E-2,0.10939068470707949,9.4290684707079492E-2,0.252194643719865,8.1500000000000003E-2,0.17069464371986498]
["1971-02-01",1.17E-2,-2.7699999999999999E-2,4.5999999999999999E-3,5.8999999999999999E-3,6.391666666666667E-3,6.145833333333333E-3,6.575000000000001E-3,7.1000000000000004E-3,5.5541666666666673E-3,-3.4275E-2,0.1216959610893662,5.5199999999999999E-2,7.3749999999999996E-2,6.6495961089366201E-2,4.7945961089366204E-2,0.10151891078333919,7.8900000000000012E-2,2.2618910783339177E-2]
["1971-03-01",3.9399999999999998E-2,3.3099999999999997E-2,5.5999999999999991E-3,6.0083333333333334E-3,6.4416666666666667E-3,6.2250000000000005E-3,6.7083333333333335E-3,3.3799999999999997E-2,3.3174999999999996E-2,2.6391666666666664E-2,0.1607833352810506,6.7199999999999982E-2,7.4700000000000003E-2,9.3583335281050617E-2,8.6083335281050596E-2,0.11217668757844756,8.0500000000000002E-2,3.1676687578447563E-2]
["1971-04-01",3.8899999999999997E-2,-3.49E-2,4.7999999999999996E-3,6.0416666666666665E-3,6.45E-3,6.2458333333333324E-3,6.7250000000000001E-3,3.4099999999999998E-2,3.2654166666666665E-2,-4.1625000000000002E-2,0.32157567892984407,5.7599999999999998E-2,7.4949999999999989E-2,0.26397567892984408,0.24662567892984408,0.18328929686027973,8.0699999999999994E-2,0.10258929686027973]
["1971-05-01",-3.9100000000000003E-2,-3.5100000000000006E-2,4.7000000000000002E-3,6.2750000000000002E-3,6.5333333333333328E-3,6.4041666666666665E-3,6.9499999999999996E-3,-4.3800000000000006E-2,-4.5504166666666672E-2,-4.2050000000000004E-2,0.34780521108436369,5.6400000000000006E-2,7.6850000000000002E-2,0.29140521108436368,0.27095521108436371,0.2037489114817963,8.3400000000000002E-2,0.1203489114817963]
["1971-06-01",3.3E-3,3.9800000000000002E-2,5.5999999999999991E-3,6.3666666666666663E-3,6.6333333333333331E-3,6.4999999999999988E-3,7.0416666666666657E-3,-2.2999999999999991E-3,-3.1999999999999989E-3,3.2758333333333334E-2,0.41834798435173282,6.7199999999999982E-2,7.7999999999999986E-2,0.35114798435173283,0.34034798435173286,0.32900628388062403,8.4499999999999992E-2,0.24450628388062404]
["1971-07-01",-3.8699999999999998E-2,-2.2499999999999999E-2,5.1999999999999998E-3,6.3666666666666663E-3,6.6333333333333331E-3,6.4999999999999988E-3,7.0416666666666657E-3,-4.3899999999999995E-2,-4.5199999999999997E-2,-2.9541666666666664E-2,0.26609519672887072,6.2399999999999997E-2,7.7999999999999986E-2,0.20369519672887071,0.18809519672887073,0.1839092704759957,8.4499999999999992E-2,9.9409270475995709E-2]
["1971-08-01",3.8800000000000001E-2,-2.4699999999999996E-2,5.4999999999999997E-3,6.3249999999999999E-3,6.6083333333333324E-3,6.4666666666666657E-3,7.000000000000001E-3,3.3300000000000003E-2,3.2333333333333339E-2,-3.1699999999999999E-2,0.25522016640766476,6.6000000000000003E-2,{"$f":"G552*12","v":7.7599999999999988E-2},0.18922016640766476,{"$f":"L552-N552","v":0.17762016640766476},{"$f":"((1+C541)*(1+C542)*(1+C543)*(1+C544)*(1+C545)*(1+C546)*(1+C547)*(1+C548)*(1+C549)*(1+C550)*(1+C551)*(1+C552))-1","v":9.126425809964922E-2},{"$f":"H552*12","v":8.4000000000000019E-2},{"$f":"Q552-R552","v":7.2642580996492012E-3}]
["1971-09-01",-4.4000000000000003E-3,-1.4600000000000002E-2,5.0000000000000001E-3,6.1999999999999998E-3,6.508333333333333E-3,6.3541666666666659E-3,6.8166666666666662E-3,-9.4000000000000004E-3,-1.0754166666666665E-2,-2.1416666666666667E-2,0.20603860034305232,0.06,7.6249999999999984E-2,0.14603860034305233,0.12978860034305234,8.7731944094066705E-2,8.1799999999999998E-2,5.9319440940667073E-3]
["1971-10-01",-3.9199999999999999E-2,1.7000000000000001E-2,4.7000000000000002E-3,6.1583333333333334E-3,6.4083333333333336E-3,6.2833333333333343E-3,6.7499999999999991E-3,-4.3900000000000002E-2,-4.5483333333333334E-2,1.0250000000000002E-2,0.16846010609015272,5.6400000000000006E-2,7.5400000000000009E-2,0.11206010609015271,9.3060106090152708E-2,0.12295542294555473,8.0999999999999989E-2,4.1955422945554738E-2]
["1971-11-01",2.0000000000000001E-4,-5.5000000000000005E-3,5.1000000000000004E-3,6.0499999999999998E-3,6.3E-3,6.1749999999999991E-3,6.6333333333333331E-3,-4.9000000000000007E-3,-5.9749999999999994E-3,-1.2133333333333333E-2,0.11240605188594244,6.1200000000000004E-2,7.4099999999999985E-2,5.1206051885942433E-2,3.8306051885942452E-2,1.7566440199867195E-2,7.9600000000000004E-2,-6.2033559800132809E-2]
["1971-12-01",8.8800000000000004E-2,8.0600000000000005E-2,5.0000000000000001E-3,6.0416666666666665E-3,6.3083333333333333E-3,6.1749999999999991E-3,6.5833333333333334E-3,8.3799999999999999E-2,8.2625000000000004E-2,7.4016666666666675E-2,0.14295339180278721,0.06,7.4099999999999985E-2,8.2953391802787213E-2,6.8853391802787225E-2,2.4296502356754734E-2,7.9000000000000001E-2,-5.4703497643245266E-2]
["1972-01-01",2.06E-2,-7.4000000000000012E-3,5.0000000000000001E-3,5.9916666666666677E-3,6.266666666666666E-3,6.1291666666666664E-3,6.4916666666666664E-3,1.5599999999999999E-2,1.4470833333333334E-2,-1.3891666666666667E-2,0.11819232330705987,0.06,7.3550000000000004E-2,5.8192323307059868E-2,4.4642323307059861E-2,-8.7582058698308929E-3,7.7899999999999997E-2,-8.665820586983089E-2]
["1972-02-01",2.7699999999999999E-2,-2.4E-2,4.7000000000000002E-3,6.0583333333333331E-3,6.266666666666666E-3,6.1624999999999996E-3,6.4833333333333331E-3,2.3E-2,2.1537500000000001E-2,-3.0483333333333335E-2,0.13587649566340398,5.6400000000000006E-2,7.3949999999999988E-2,7.9476495663403979E-2,6.1926495663403996E-2,-4.9861245798156206E-3,7.7799999999999994E-2,-8.2786124579815615E-2]
["1972-03-01",8.3000000000000001E-3,-3.5999999999999999E-3,4.8999999999999998E-3,6.0333333333333341E-3,6.2750000000000002E-3,6.1541666666666672E-3,6.4750000000000007E-3,3.4000000000000002E-3,2.1458333333333329E-3,-1.0075000000000001E-2,0.1018898119851932,5.8799999999999998E-2,7.3849999999999999E-2,4.3089811985193203E-2,2.8039811985193203E-2,-4.0333147353913801E-2,7.7700000000000005E-2,-0.11803314735391381]
["1972-04-01",6.7999999999999996E-3,-2.7700000000000006E-2,4.7999999999999996E-3,6.083333333333333E-3,6.3083333333333333E-3,6.1958333333333336E-3,6.5166666666666671E-3,2E-3,6.0416666666666605E-4,-3.4216666666666673E-2,6.7843548663675257E-2,5.7599999999999998E-2,7.4349999999999999E-2,1.0243548663675259E-2,-6.5064513363247423E-3,-3.3173680626060187E-2,7.8200000000000006E-2,-0.11137368062606019]
["1972-05-01",1.9699999999999999E-2,-1.7000000000000001E-3,5.4999999999999997E-3,6.083333333333333E-3,6.3E-3,6.1916666666666665E-3,6.5333333333333328E-3,1.4199999999999999E-2,1.3508333333333332E-2,-8.2333333333333321E-3,0.13318770587194284,6.6000000000000003E-2,7.4300000000000005E-2,6.7187705871942838E-2,5.8887705871942836E-2,2.9299889211786834E-4,7.8399999999999997E-2,-7.8107001107882129E-2]
["1972-06-01",-1.9400000000000001E-2,-2.1000000000000001E-2,4.8999999999999998E-3,6.025E-3,6.2583333333333336E-3,6.1416666666666677E-3,6.4750000000000007E-3,-2.4300000000000002E-2,-2.5541666666666667E-2,-2.7475000000000003E-2,0.10754895283367594,5.8799999999999998E-2,7.3700000000000015E-2,4.8748952833675939E-2,3.3848952833675922E-2,-5.8196916796130593E-2,7.7700000000000005E-2,-0.13589691679613058]
["1972-07-01",4.7999999999999996E-3,-1.4000000000000002E-3,5.1000000000000004E-3,6.0083333333333334E-3,6.2500000000000003E-3,6.1291666666666664E-3,6.5166666666666671E-3,-3.0000000000000079E-4,-1.3291666666666669E-3,-7.9166666666666673E-3,0.1576668967099526,6.1200000000000004E-2,7.3550000000000004E-2,9.6466896709952593E-2,8.4116896709952593E-2,-3.7867458938737664E-2,7.8200000000000006E-2,-0.11606745893873767]
["1972-08-01",3.6900000000000002E-2,5.74E-2,4.8999999999999998E-3,5.9916666666666677E-3,6.1916666666666665E-3,6.0916666666666662E-3,6.3666666666666672E-3,3.2000000000000001E-2,3.0808333333333337E-2,5.1033333333333333E-2,0.1555494851738064,5.8799999999999998E-2,7.3099999999999998E-2,9.674948517380641E-2,8.2449485173806403E-2,4.3124114547502312E-2,7.640000000000001E-2,-3.3275885452497697E-2]
["1972-09-01",-2.5000000000000001E-3,2.7000000000000001E-3,4.7000000000000002E-3,6.0166666666666667E-3,6.1750000000000008E-3,6.0958333333333333E-3,6.3416666666666665E-3,-7.1999999999999998E-3,-8.5958333333333338E-3,-3.6416666666666663E-3,0.15775473228291648,5.6400000000000006E-2,7.3149999999999993E-2,0.10135473228291647,8.4604732282916484E-2,6.1437537707306422E-2,7.6100000000000001E-2,-1.4662462292693579E-2]
["1972-10-01",1.18E-2,6.5100000000000005E-2,5.1999999999999998E-3,6.0083333333333334E-3,6.2083333333333331E-3,6.1083333333333337E-3,6.3833333333333329E-3,6.6E-3,5.6916666666666661E-3,5.8716666666666674E-2,0.21920924034539446,6.2399999999999997E-2,7.3300000000000004E-2,0.15680924034539445,0.14590924034539446,0.11163925409248021,7.6600000000000001E-2,3.503925409248021E-2]
["1972-11-01",4.8099999999999997E-2,6.3899999999999998E-2,4.7999999999999996E-3,5.9333333333333339E-3,6.1583333333333334E-3,6.0458333333333336E-3,6.333333333333334E-3,4.3299999999999998E-2,4.2054166666666663E-2,5.7566666666666662E-2,0.2775976852689539,5.7599999999999998E-2,7.2550000000000003E-2,0.21999768526895391,0.20504768526895389,0.18921367765609798,7.6000000000000012E-2,0.11321367765609797]
["1972-12-01",1.4200000000000001E-2,-1.7399999999999999E-2,4.4999999999999997E-3,5.8999999999999999E-3,6.1333333333333344E-3,6.0166666666666667E-3,6.2333333333333338E-3,9.7000000000000003E-3,8.1833333333333341E-3,-2.3633333333333333E-2,0.1900620613517392,5.3999999999999992E-2,7.22E-2,0.13606206135173921,0.1178620613517392,8.1363464431688071E-2,7.4800000000000005E-2,6.5634644316880653E-3]
["1973-01-01",-1.49E-2,-4.3900000000000008E-2,5.4000000000000003E-3,5.9583333333333328E-3,6.1416666666666668E-3,6.0499999999999998E-3,6.2666666666666669E-3,-2.0299999999999999E-2,-2.095E-2,-5.0166666666666679E-2,0.14866758439897931,6.4799999999999996E-2,7.2599999999999998E-2,8.3867584398979317E-2,7.6067584398979315E-2,4.1599444230442151E-2,7.5200000000000003E-2,-3.3600555769557852E-2]
["1973-02-01",-3.5200000000000002E-2,-2.3399999999999997E-2,5.1000000000000004E-3,6.0166666666666667E-3,6.2249999999999996E-3,6.1208333333333332E-3,6.3499999999999997E-3,-4.0300000000000002E-2,-4.1320833333333334E-2,-2.9749999999999999E-2,7.8363807947976039E-2,6.1200000000000004E-2,7.3450000000000001E-2,1.7163807947976034E-2,4.9138079479760371E-3,4.2239771757632827E-2,7.619999999999999E-2,-3.3960228242367163E-2]
["1973-03-01",8.0000000000000004E-4,-1.3500000000000002E-2,5.5999999999999991E-3,6.0750000000000005E-3,6.2416666666666662E-3,6.1583333333333334E-3,6.3833333333333329E-3,-4.7999999999999987E-3,-5.358333333333333E-3,-1.9883333333333336E-2,7.0342654958181372E-2,6.7199999999999982E-2,7.3899999999999993E-2,3.1426549581813901E-3,-3.5573450418186214E-3,3.1884318385091648E-2,7.6600000000000001E-2,-4.4715681614908354E-2]
["1973-04-01",-3.8300000000000001E-2,-4.9000000000000007E-3,5.7000000000000002E-3,6.0499999999999998E-3,6.2416666666666662E-3,6.145833333333333E-3,6.3583333333333339E-3,-4.3999999999999997E-2,-4.4445833333333337E-2,-1.1258333333333335E-2,2.239623686261738E-2,6.8400000000000002E-2,7.3749999999999996E-2,-4.6003763137382622E-2,-5.1353763137382616E-2,5.6081543993627969E-2,7.6300000000000007E-2,-2.0218456006372038E-2]
["1973-05-01",-1.6299999999999999E-2,6.7000000000000002E-3,5.7999999999999996E-3,6.0750000000000005E-3,6.2416666666666662E-3,6.1583333333333334E-3,6.3583333333333339E-3,-2.2099999999999998E-2,-2.245833333333333E-2,3.4166666666666633E-4,-1.3698952435268419E-2,6.9599999999999995E-2,7.3899999999999993E-2,-8.3298952435268414E-2,-8.7598952435268412E-2,6.496773548871615E-2,7.6300000000000007E-2,-1.1332264511283857E-2]
["1973-06-01",-4.0000000000000001E-3,-1.67E-2,5.4999999999999997E-3,6.1416666666666668E-3,6.2916666666666668E-3,6.2166666666666655E-3,6.4249999999999993E-3,-9.4999999999999998E-3,-1.0216666666666666E-2,-2.3125E-2,1.7905806388665013E-3,6.6000000000000003E-2,7.4599999999999986E-2,-6.4209419361133502E-2,-7.2809419361133484E-2,6.9645326155315823E-2,7.7099999999999988E-2,-7.4546738446841648E-3]
["1973-07-01",4.07E-2,-1.9900000000000001E-2,6.0999999999999995E-3,6.2083333333333331E-3,6.3666666666666663E-3,6.2874999999999988E-3,6.5166666666666671E-3,3.4599999999999999E-2,3.4412499999999999E-2,-2.6416666666666668E-2,3.7583058589637952E-2,7.3199999999999987E-2,7.5449999999999989E-2,-3.5616941410362035E-2,-3.7866941410362037E-2,4.9829144967780348E-2,7.8200000000000006E-2,-2.8370855032219658E-2]
["1973-08-01",-3.4099999999999998E-2,-2.8399999999999995E-2,6.1999999999999998E-3,6.4000000000000003E-3,6.5333333333333328E-3,6.4666666666666674E-3,6.6999999999999994E-3,-4.0299999999999996E-2,-4.0566666666666668E-2,-3.5099999999999992E-2,-3.3463712709295379E-2,7.4399999999999994E-2,7.7600000000000002E-2,-0.10786371270929537,-0.11106371270929538,-3.5356537496978313E-2,8.0399999999999999E-2,-0.11575653749697831]
["1973-09-01",4.2700000000000002E-2,7.7099999999999988E-2,5.4999999999999997E-3,6.3583333333333339E-3,6.5500000000000003E-3,6.4541666666666671E-3,6.6999999999999994E-3,3.7200000000000004E-2,3.6245833333333338E-2,7.039999999999999E-2,1.0333219807536542E-2,6.6000000000000003E-2,7.7450000000000005E-2,-5.5666780192463461E-2,-6.7116780192463463E-2,3.6219680325127124E-2,8.0399999999999999E-2,-4.4180319674872875E-2]
["1973-10-01",1.6999999999999999E-3,-3.8800000000000001E-2,6.3E-3,6.3333333333333332E-3,6.5333333333333328E-3,6.4333333333333334E-3,6.6833333333333337E-3,-4.5999999999999999E-3,-4.7333333333333333E-3,-4.5483333333333334E-2,2.4786151532851797E-4,7.5600000000000001E-2,7.7200000000000005E-2,-7.5352138484671483E-2,-7.6952138484671487E-2,-6.4863058183727174E-2,8.0200000000000007E-2,-0.14506305818372717]
["1973-11-01",-0.1109,-0.11720000000000001,5.5999999999999991E-3,6.391666666666667E-3,6.5833333333333334E-3,6.4874999999999993E-3,6.7916666666666672E-3,-0.11649999999999999,-0.11738749999999999,-0.12399166666666668,-0.15149282160740518,6.7199999999999982E-2,7.7849999999999989E-2,-0.21869282160740516,-0.22934282160740516,-0.22404465435153142,8.1500000000000003E-2,-0.30554465435153144]
["1973-12-01",1.9800000000000002E-2,3.7499999999999999E-2,6.0000000000000001E-3,6.4000000000000003E-3,6.6E-3,6.5000000000000006E-3,6.8666666666666668E-3,1.3800000000000002E-2,1.3300000000000001E-2,3.0633333333333332E-2,-0.14680770999332649,7.2000000000000008E-2,7.8000000000000014E-2,-0.21880770999332649,-0.2248077099933265,-0.18069034081998148,8.2400000000000001E-2,-0.26309034081998151]
["1974-01-01",-7.1999999999999998E-3,4.1799999999999997E-2,6.0999999999999995E-3,6.5249999999999996E-3,6.6666666666666662E-3,6.5958333333333329E-3,6.9666666666666661E-3,-1.3299999999999999E-2,-1.3795833333333334E-2,3.4833333333333327E-2,-0.14013876203570674,7.3199999999999987E-2,7.9149999999999998E-2,-0.21333876203570673,-0.21928876203570674,-0.10725153965720813,8.3599999999999994E-2,-0.19085153965720814]
["1974-02-01",-6.9999999999999999E-4,6.0000000000000001E-3,5.4999999999999997E-3,6.541666666666667E-3,6.7083333333333335E-3,6.6250000000000007E-3,7.0166666666666667E-3,{"$f":"B582-D582","v":-6.1999999999999998E-3},-7.3250000000000008E-3,-1.0166666666666666E-3,-0.10939123642442128,6.6000000000000003E-2,7.9500000000000015E-2,-0.17539123642442128,-0.18889123642442129,-8.0375843636239175E-2,8.4199999999999997E-2,-0.16457584363623917]
["1974-03-01",-2.0500000000000001E-2,-3.8900000000000004E-2,5.8999999999999999E-3,6.6749999999999995E-3,6.8166666666666662E-3,6.7458333333333328E-3,7.0500000000000007E-3,-2.64E-2,-2.7245833333333334E-2,-4.5950000000000005E-2,-0.1283460392463236,7.0800000000000002E-2,8.0949999999999994E-2,-0.1991460392463236,-0.20929603924632359,-0.10405395166628439,8.4600000000000009E-2,-0.1886539516662844]
["1974-04-01",-3.5900000000000001E-2,-0.12959999999999999,6.7999999999999996E-3,6.875E-3,7.025E-3,6.9500000000000004E-3,7.3083333333333333E-3,-4.2700000000000002E-2,-4.2849999999999999E-2,-0.13690833333333333,-0.12617075640779929,8.1599999999999992E-2,8.3400000000000002E-2,-0.2077707564077993,-0.20957075640779929,-0.216328569520987,8.77E-2,-0.304028569520987]
["1974-05-01",-3.0200000000000001E-2,-4.8399999999999999E-2,6.7999999999999996E-3,6.9749999999999986E-3,7.1500000000000001E-3,7.0624999999999993E-3,7.4999999999999997E-3,-3.6999999999999998E-2,-3.7262500000000004E-2,-5.5899999999999998E-2,-0.13851824699022453,8.1599999999999992E-2,8.4749999999999992E-2,-0.22011824699022453,-0.22326824699022452,-0.25922148282126856,0.09,-0.34922148282126853]
["1974-06-01",-1.1299999999999999E-2,-5.6999999999999995E-2,6.0999999999999995E-3,7.058333333333334E-3,7.2916666666666659E-3,7.175E-3,7.7666666666666674E-3,-1.7399999999999999E-2,-1.8474999999999998E-2,-6.4766666666666667E-2,-0.14483232007955305,7.3199999999999987E-2,8.6099999999999996E-2,-0.21803232007955303,-0.23093232007955306,-0.28958187562336646,9.3200000000000005E-2,-0.38278187562336646]
["1974-07-01",-7.4200000000000002E-2,-8.8999999999999982E-3,7.1999999999999998E-3,7.2666666666666669E-3,7.5083333333333339E-3,7.3875E-3,8.0499999999999999E-3,-8.14E-2,-8.1587500000000007E-2,-1.695E-2,-0.23924835392490651,8.6400000000000005E-2,8.8650000000000007E-2,-0.32564835392490654,-0.32789835392490652,-0.28160860823417866,9.6599999999999991E-2,-0.37820860823417868]
["1974-08-01",-8.6400000000000005E-2,-8.7099999999999997E-2,6.5000000000000006E-3,7.4999999999999997E-3,7.7333333333333334E-3,7.6166666666666674E-3,8.3583333333333339E-3,-9.290000000000001E-2,-9.4016666666666665E-2,-9.5458333333333326E-2,-0.2804403107421003,7.8000000000000014E-2,9.1400000000000009E-2,-0.35844031074210031,-0.37184031074210033,-0.3250108053283054,0.1003,-0.4253108053283054]
["1974-09-01",-0.1152,-8.6E-3,7.1000000000000004E-3,7.7000000000000002E-3,8.0499999999999999E-3,7.8750000000000001E-3,8.7083333333333353E-3,-0.12229999999999999,-0.12307499999999999,-1.7308333333333335E-2,-0.38940595276168621,8.5199999999999998E-2,9.4500000000000001E-2,-0.47460595276168621,-0.48390595276168624,-0.37871665806562249,0.10450000000000002,-0.48321665806562253]
["1974-10-01",0.1681,0.11990000000000001,7.000000000000001E-3,7.7249999999999992E-3,8.0333333333333333E-3,7.8791666666666663E-3,8.9833333333333328E-3,0.16109999999999999,0.16022083333333334,0.11091666666666668,-0.28797553501140638,8.4000000000000019E-2,9.4549999999999995E-2,-0.3719755350114064,-0.3825255350114064,-0.27613897770254969,0.10779999999999999,-0.3839389777025497]
["1974-11-01",-4.8899999999999999E-2,-1.1900000000000001E-2,6.1999999999999998E-3,7.4083333333333336E-3,7.7833333333333331E-3,7.5958333333333329E-3,8.7166666666666677E-3,-5.5099999999999996E-2,-5.6495833333333328E-2,-2.0616666666666669E-2,-0.23832362090805137,7.4399999999999994E-2,9.1149999999999995E-2,-0.31272362090805139,-0.32947362090805138,-0.18979714982769536,0.10460000000000001,-0.29439714982769538]
["1974-12-01",-1.5599999999999999E-2,4.4000000000000003E-3,6.7000000000000002E-3,7.4083333333333336E-3,7.6666666666666662E-3,7.5374999999999991E-3,8.5583333333333327E-3,-2.23E-2,-2.3137499999999998E-2,-4.1583333333333325E-3,{"$f":"((1+B581)*(1+B582)*(1+B583)*(1+B584)*(1+B585)*(1+B586)*(1+B587)*(1+B588)*(1+B589)*(1+B590)*(1+B591)*(1+B592))-1","v":-0.26476345599322015},{"$f":"D592*12","v":8.0399999999999999E-2},9.0449999999999989E-2,{"$f":"L592-M592","v":-0.34516345599322018},-0.35521345599322013,-0.21564554919222856,0.10269999999999999,-0.31834554919222857]
["1975-01-01",0.12720000000000001,0.18969999999999998,6.7999999999999996E-3,7.358333333333333E-3,7.6083333333333333E-3,7.4833333333333332E-3,8.6416666666666673E-3,0.12040000000000001,0.11971666666666668,0.18105833333333332,-0.1652310310188938,8.1599999999999992E-2,8.9799999999999991E-2,-0.24683103101889381,-0.25503103101889379,-0.10429401984449438,0.10370000000000001,-0.20799401984449439]
["1975-02-01",6.3799999999999996E-2,1.43E-2,6.0000000000000001E-3,7.1833333333333324E-3,7.4250000000000002E-3,7.3041666666666671E-3,8.3250000000000008E-3,5.7799999999999997E-2,5.6495833333333328E-2,5.9749999999999994E-3,-0.11135071629930871,7.2000000000000008E-2,8.7650000000000006E-2,-0.18335071629930871,-0.19900071629930871,-9.69040003263133E-2,9.9900000000000017E-2,-0.19680400032631332]
["1975-03-01",2.5399999999999999E-2,-2.1600000000000001E-2,6.6E-3,7.2250000000000005E-3,7.4333333333333326E-3,7.329166666666667E-3,8.1000000000000013E-3,1.8799999999999997E-2,1.8070833333333331E-2,-2.9700000000000004E-2,-6.9708039298939206E-2,7.9199999999999993E-2,8.795E-2,-0.1489080392989392,-0.15765803929893921,-8.0648084402522469E-2,9.7200000000000009E-2,-0.17784808440252248]
["1975-04-01",5.0999999999999997E-2,-1.4000000000000002E-2,6.7000000000000002E-3,7.4583333333333324E-3,7.658333333333333E-3,7.5583333333333327E-3,8.3833333333333329E-3,4.4299999999999999E-2,4.3441666666666663E-2,-2.2383333333333335E-2,1.4144643394683909E-2,8.0399999999999999E-2,9.0699999999999989E-2,-6.625535660531609E-2,-7.655535660531608E-2,4.1453341887767392E-2,0.10059999999999999,-5.9146658112232603E-2]
["1975-05-01",4.7600000000000003E-2,8.6599999999999996E-2,6.7000000000000002E-3,7.4166666666666669E-3,7.7000000000000002E-3,7.5583333333333336E-3,8.5249999999999996E-3,4.0900000000000006E-2,4.004166666666667E-2,7.8074999999999992E-2,9.550209158617351E-2,8.0399999999999999E-2,9.0700000000000003E-2,1.5102091586173511E-2,4.802091586173507E-3,0.18920050577474568,0.1023,8.6900505774745673E-2]
["1975-06-01",4.7699999999999999E-2,0.1067,7.000000000000001E-3,7.3083333333333333E-3,7.6083333333333333E-3,7.4583333333333333E-3,8.416666666666666E-3,4.07E-2,4.0241666666666669E-2,9.8283333333333334E-2,0.16087543375627988,8.4000000000000019E-2,8.9499999999999996E-2,7.6875433756279865E-2,7.1375433756279888E-2,0.39563966038272613,0.10099999999999999,0.29463966038272615]
["1975-07-01",-6.4399999999999999E-2,-5.1000000000000004E-2,6.7999999999999996E-3,7.3666666666666672E-3,7.6083333333333333E-3,7.4875000000000002E-3,8.3416666666666656E-3,-7.1199999999999999E-2,-7.1887499999999993E-2,-5.9341666666666668E-2,0.17316381056640262,8.1599999999999992E-2,8.9849999999999999E-2,9.1563810566402629E-2,8.3313810566402621E-2,0.33635560256604435,0.10009999999999999,0.23625560256604436]
["1975-08-01",-1.7600000000000001E-2,-2.1199999999999997E-2,6.5000000000000006E-3,7.4583333333333324E-3,7.691666666666667E-3,7.5749999999999993E-3,8.4333333333333326E-3,-2.4100000000000003E-2,-2.5174999999999999E-2,-2.9633333333333331E-2,0.26151064743917929,7.8000000000000014E-2,9.0899999999999995E-2,0.18351064743917928,0.17061064743917931,0.43282381837183115,0.10119999999999998,0.33162381837183119]
["1975-09-01",-3.1199999999999999E-2,-4.9000000000000007E-3,7.3000000000000001E-3,7.4583333333333324E-3,7.7916666666666664E-3,7.6249999999999998E-3,8.4916666666666665E-3,-3.85E-2,-3.8824999999999998E-2,-1.3391666666666666E-2,0.38127431649986065,8.7599999999999997E-2,9.1499999999999998E-2,0.29367431649986064,0.28977431649986063,0.43817125445007998,0.10189999999999999,0.33627125445007999]
["1975-10-01",6.5299999999999997E-2,7.0800000000000002E-2,7.1999999999999998E-3,7.3833333333333329E-3,7.7666666666666674E-3,7.575000000000001E-3,8.4666666666666675E-3,5.8099999999999999E-2,5.7724999999999999E-2,6.2333333333333338E-2,0.25971366267211859,8.6400000000000005E-2,9.0900000000000009E-2,0.17331366267211859,0.16881366267211859,0.37511722409603165,0.10160000000000001,0.27351722409603163]
["1975-11-01",2.8199999999999999E-2,3.5000000000000003E-2,6.0999999999999995E-3,7.3166666666666658E-3,7.691666666666667E-3,7.5041666666666659E-3,8.3666666666666663E-3,2.2100000000000002E-2,2.0695833333333333E-2,2.6633333333333335E-2,0.36183113022760183,7.3199999999999987E-2,9.0049999999999991E-2,0.28863113022760184,0.27178113022760186,0.44038693142333041,0.10039999999999999,0.33998693142333042]
["1975-12-01",-8.0999999999999996E-3,7.6999999999999994E-3,7.4999999999999997E-3,7.324999999999999E-3,7.7125000000000006E-3,7.5187500000000011E-3,8.4249999999999985E-3,-1.5599999999999999E-2,-1.5618750000000001E-2,-7.2499999999999908E-4,0.37220672295079016,0.09,9.0225000000000014E-2,0.28220672295079019,0.28198172295079016,0.44511938549909402,0.10109999999999998,0.34401938549909405]
["1976-01-01",0.1217,8.9400000000000007E-2,6.5000000000000006E-3,7.1666666666666667E-3,7.6083333333333333E-3,7.3875E-3,8.2500000000000004E-3,0.1152,{"$f":"B605-G605","v":0.1143125},{"$f":"$C605-H605","v":8.115E-2},0.36551125011879138,7.8000000000000014E-2,8.8650000000000007E-2,0.28751125011879136,0.27686125011879137,0.32328575150265881,9.9000000000000005E-2,0.22428575150265881]
["1976-02-01",-8.3999999999999995E-3,-3.56E-2,6.1000000000000004E-3,7.1250000000000003E-3,7.5166666666666663E-3,7.3208333333333328E-3,8.0916666666666671E-3,-1.4499999999999999E-2,-1.5720833333333333E-2,-4.369166666666667E-2,0.27283413763658015,7.3200000000000001E-2,8.7849999999999998E-2,0.19963413763658017,0.18498413763658017,0.25818473700992195,9.7100000000000006E-2,0.16108473700992193]
["1976-03-01",3.3700000000000001E-2,0.01,7.1000000000000004E-3,7.0999999999999995E-3,7.5083333333333339E-3,7.3041666666666671E-3,8.0583333333333323E-3,2.6599999999999999E-2,2.6395833333333334E-2,1.9416666666666679E-3,0.28313696906078833,8.5199999999999998E-2,8.7650000000000006E-2,0.19793696906078834,0.19548696906078833,0.29882112058464982,9.669999999999998E-2,0.20212112058464984]
["1976-04-01",-7.7999999999999996E-3,3.7000000000000002E-3,6.4000000000000003E-3,7.000000000000001E-3,7.4083333333333336E-3,7.2041666666666669E-3,7.9416666666666663E-3,-1.4200000000000001E-2,-1.5004166666666666E-2,-4.2416666666666662E-3,0.21134966765186891,7.6800000000000007E-2,8.6449999999999999E-2,0.1345496676518689,0.12489966765186891,0.3221366721407839,9.5299999999999996E-2,0.2268366721407839]
["1976-05-01",-1.11E-2,-1.3899999999999999E-2,5.8999999999999999E-3,7.1500000000000001E-3,7.4333333333333326E-3,7.2916666666666659E-3,7.9583333333333346E-3,-1.7000000000000001E-2,-1.8391666666666667E-2,-2.1858333333333334E-2,0.14347430922196747,7.0800000000000002E-2,8.7499999999999994E-2,7.2674309221967465E-2,5.5974309221967472E-2,0.19985180599855212,9.5500000000000015E-2,0.10435180599855211]
["1976-06-01",4.4299999999999999E-2,3.3700000000000001E-2,7.3000000000000001E-3,7.1833333333333324E-3,7.4083333333333336E-3,7.2958333333333321E-3,7.9499999999999987E-3,3.6999999999999998E-2,3.7004166666666664E-2,2.5750000000000002E-2,0.1397635020716812,8.7599999999999997E-2,8.7549999999999989E-2,5.2163502071681203E-2,5.2213502071681211E-2,0.12070733880970774,9.5399999999999985E-2,2.5307338809707758E-2]
["1976-07-01",-4.7999999999999996E-3,3.4099999999999998E-2,6.5000000000000006E-3,7.1333333333333335E-3,7.3416666666666673E-3,7.2375000000000009E-3,7.8083333333333329E-3,-1.1300000000000001E-2,-1.20375E-2,2.6291666666666665E-2,0.21236921468762016,7.8000000000000014E-2,8.6850000000000011E-2,0.13436921468762014,0.12551921468762015,0.22120490944480364,9.3699999999999992E-2,0.12750490944480364]
["1976-08-01",-1.8E-3,3.8300000000000001E-2,6.8999999999999999E-3,7.0416666666666657E-3,7.2166666666666664E-3,7.1291666666666665E-3,7.6083333333333333E-3,-8.6999999999999994E-3,-8.9291666666666668E-3,3.0691666666666666E-2,0.23186782380006332,8.2799999999999999E-2,8.5550000000000001E-2,0.14906782380006334,0.14631782380006331,0.29544039382564358,9.1299999999999992E-2,0.20414039382564358]
["1976-09-01",2.58E-2,3.8100000000000002E-2,6.4000000000000003E-3,6.9833333333333336E-3,7.1166666666666652E-3,7.0499999999999998E-3,7.4166666666666669E-3,1.9400000000000001E-2,1.8749999999999999E-2,3.0683333333333333E-2,0.30434559625733382,7.6800000000000007E-2,8.4599999999999995E-2,0.22754559625733381,0.21974559625733381,0.35141862408843405,8.8999999999999996E-2,0.26241862408843408]
["1976-10-01",-1.8599999999999998E-2,-2.1000000000000003E-3,6.0999999999999995E-3,6.9333333333333339E-3,7.0666666666666664E-3,6.9999999999999993E-3,7.324999999999999E-3,-2.47E-2,-2.5599999999999998E-2,-9.4249999999999994E-3,0.20161904455735269,7.3199999999999987E-2,8.3999999999999991E-2,0.1284190445573527,0.1176190445573527,0.25941412493261895,8.7899999999999992E-2,0.17151412493261897]
["1976-11-01",-4.1000000000000003E-3,2.6800000000000001E-2,6.6E-3,6.875E-3,7.0500000000000007E-3,6.9624999999999999E-3,7.3000000000000001E-3,-1.0700000000000001E-2,-1.1062499999999999E-2,1.95E-2,0.16387123757505062,7.9199999999999993E-2,8.3549999999999999E-2,8.4671237575050629E-2,8.0321237575050622E-2,0.24943615795247664,8.7599999999999997E-2,0.16183615795247663]
["1976-12-01",5.6099999999999997E-2,6.3100000000000003E-2,6.3E-3,6.6500000000000005E-3,6.870833333333333E-3,6.7604166666666663E-3,7.1833333333333324E-3,4.9799999999999997E-2,4.9339583333333333E-2,5.591666666666667E-2,0.23920194979636178,7.5600000000000001E-2,{"$f":"G616*12","v":8.1125000000000003E-2},0.16360194979636178,{"$f":"L616-N616","v":0.15807694979636178},{"$f":"((1+C605)*(1+C606)*(1+C607)*(1+C608)*(1+C609)*(1+C610)*(1+C611)*(1+C612)*(1+C613)*(1+C614)*(1+C615)*(1+C616))-1","v":0.31812600924806733},{"$f":"H616*12","v":8.6199999999999985E-2},{"$f":"Q616-R616","v":0.23192600924806733}]
["1977-01-01",-4.7300000000000002E-2,3.5000000000000005E-3,5.8999999999999999E-3,6.6333333333333331E-3,6.8000000000000005E-3,6.7166666666666659E-3,7.1749999999999991E-3,-5.3200000000000004E-2,-5.4016666666666671E-2,-3.6749999999999986E-3,5.2498616003382459E-2,7.0800000000000002E-2,8.0599999999999991E-2,-1.8301383996617543E-2,-2.8101383996617532E-2,0.21419079335454017,8.6099999999999982E-2,0.12809079335454018]
["1977-02-01",-1.8200000000000001E-2,-3.7200000000000004E-2,5.7000000000000002E-3,6.6999999999999994E-3,6.8833333333333333E-3,6.7916666666666672E-3,7.2083333333333331E-3,-2.3900000000000001E-2,-2.4991666666666669E-2,-4.4408333333333334E-2,4.2096753925091157E-2,6.8400000000000002E-2,8.1500000000000003E-2,-2.6303246074908845E-2,-3.9403246074908846E-2,0.21217637478406393,8.6499999999999994E-2,0.12567637478406393]
["1977-03-01",-1.0500000000000001E-2,1.0200000000000001E-2,6.5000000000000006E-3,6.7499999999999991E-3,6.8999999999999999E-3,6.8249999999999986E-3,7.2499999999999995E-3,-1.7000000000000001E-2,-1.7325E-2,2.9500000000000012E-3,-2.4622830522609274E-3,7.8000000000000014E-2,8.1899999999999987E-2,-8.0462283052260941E-2,-8.4362283052260914E-2,0.21241640970976294,8.6999999999999994E-2,0.12541640970976295]
["1977-04-01",4.1999999999999997E-3,2.0900000000000002E-2,6.0999999999999995E-3,6.6999999999999994E-3,6.8999999999999999E-3,6.7999999999999996E-3,7.2583333333333345E-3,-1.8999999999999998E-3,-2.5999999999999999E-3,1.3641666666666667E-2,9.6022730890141794E-3,7.3199999999999987E-2,8.1599999999999992E-2,-6.3597726910985808E-2,-7.1997726910985813E-2,0.23319309820932266,8.7100000000000011E-2,0.14609309820932265]
["1977-05-01",-1.9599999999999999E-2,2.1099999999999997E-2,6.7000000000000002E-3,6.7083333333333335E-3,6.8999999999999999E-3,6.8041666666666667E-3,7.2583333333333345E-3,-2.63E-2,-2.6404166666666666E-2,1.3841666666666662E-2,9.2432858374880134E-4,8.0399999999999999E-2,8.165E-2,-7.9475671416251198E-2,-8.0725671416251199E-2,0.27696326192225884,8.7100000000000011E-2,0.18986326192225883]
["1977-06-01",4.9399999999999999E-2,5.3099999999999994E-2,6.1999999999999998E-3,6.6249999999999998E-3,6.8250000000000003E-3,6.7250000000000001E-3,7.1500000000000001E-3,4.3200000000000002E-2,4.2674999999999998E-2,4.5949999999999991E-2,5.8124968072261751E-3,7.4399999999999994E-2,8.0699999999999994E-2,-6.8587503192773819E-2,-7.4887503192773819E-2,0.30092871348585692,8.5800000000000001E-2,0.21512871348585694]
["1977-07-01",-1.24E-2,1.6399999999999998E-2,5.8999999999999999E-3,6.6166666666666674E-3,6.7666666666666665E-3,6.6916666666666669E-3,7.0916666666666663E-3,-1.83E-2,-1.9091666666666667E-2,9.3083333333333317E-3,-1.8685471796455744E-3,7.0800000000000002E-2,8.030000000000001E-2,-7.2668547179645576E-2,-8.2168547179645585E-2,0.2786615843603375,8.5099999999999995E-2,0.19356158436033749]
["1977-08-01",-1.72E-2,-3.5300000000000005E-2,6.7000000000000002E-3,6.6500000000000005E-3,6.8083333333333329E-3,6.7291666666666663E-3,7.0750000000000006E-3,-2.3900000000000001E-2,-2.3929166666666668E-2,-4.2375000000000003E-2,-1.7267489649525181E-2,8.0399999999999999E-2,8.0749999999999988E-2,-9.766748964952518E-2,-9.8017489649525169E-2,0.18802352926169474,8.4900000000000003E-2,0.10312352926169474]
["1977-09-01",1.6000000000000001E-3,2.4699999999999996E-2,6.0999999999999995E-3,6.6E-3,6.7916666666666672E-3,6.695833333333334E-3,7.0500000000000007E-3,-4.4999999999999997E-3,-5.0958333333333342E-3,1.7649999999999996E-2,-4.0451469714334554E-2,7.3199999999999987E-2,8.0350000000000005E-2,-0.11365146971433454,-0.12080146971433456,0.17268828671077774,8.4600000000000009E-2,8.808828671077773E-2]
["1977-10-01",-3.9E-2,-2.9600000000000001E-2,6.3E-3,6.6999999999999994E-3,6.8833333333333333E-3,6.7916666666666672E-3,7.1749999999999991E-3,-4.53E-2,-4.5791666666666668E-2,-3.6775000000000002E-2,-6.0397251269080132E-2,7.5600000000000001E-2,8.1500000000000003E-2,-0.13599725126908013,-0.14189725126908015,0.14037149356061662,8.6099999999999982E-2,5.427149356061664E-2]
["1977-11-01",3.1600000000000003E-2,3.8100000000000002E-2,6.3E-3,6.7333333333333334E-3,6.9499999999999996E-3,6.841666666666666E-3,7.2000000000000007E-3,2.5300000000000003E-2,2.4758333333333337E-2,3.09E-2,-2.6715337292080865E-2,7.5600000000000001E-2,8.2099999999999992E-2,-0.10231533729208087,-0.10881533729208086,0.15292135514732741,8.6400000000000005E-2,6.6521355147327405E-2]
["1977-12-01",7.4999999999999997E-3,1.8999999999999998E-3,6.1999999999999998E-3,6.8250000000000003E-3,7.0041666666666655E-3,6.9145833333333325E-3,7.2000000000000007E-3,1.2999999999999999E-3,5.8541666666666724E-4,-5.3000000000000009E-3,-7.1504310502576884E-2,7.4399999999999994E-2,8.2974999999999993E-2,-0.14590431050257688,-0.15447931050257688,8.6550565066416452E-2,8.6400000000000005E-2,1.5056506641644707E-4]
["1978-01-01",-5.74E-2,-5.33E-2,6.8999999999999999E-3,7.0083333333333334E-3,7.1583333333333334E-3,7.083333333333333E-3,7.4333333333333326E-3,-6.4299999999999996E-2,-6.4483333333333337E-2,-6.0733333333333334E-2,-8.1347709750949071E-2,8.2799999999999999E-2,8.4999999999999992E-2,-0.16414770975094906,-0.16634770975094906,2.5049745837943949E-2,8.9199999999999988E-2,-6.4150254162056039E-2]
["1978-02-01",-2.0299999999999999E-2,-6.1999999999999998E-3,6.0000000000000001E-3,7.058333333333334E-3,7.2083333333333331E-3,7.1333333333333335E-3,7.4750000000000007E-3,-2.6299999999999997E-2,-2.743333333333333E-2,-1.3675E-2,-8.3312641314936431E-2,7.2000000000000008E-2,8.5600000000000009E-2,-0.15531264131493644,-0.16891264131493644,5.8054047999323233E-2,8.9700000000000002E-2,-3.1645952000676769E-2]
["1978-03-01",2.9399999999999999E-2,3.0899999999999997E-2,6.8999999999999999E-3,7.058333333333334E-3,7.2166666666666664E-3,7.1375000000000015E-3,7.483333333333334E-3,2.2499999999999999E-2,2.2262499999999998E-2,2.3416666666666662E-2,-4.6348694259318313E-2,8.2799999999999999E-2,8.5650000000000018E-2,-0.1291486942593183,-0.13199869425931832,7.973462490843608E-2,8.9800000000000005E-2,-1.0065375091563925E-2]
["1978-04-01",9.0200000000000002E-2,1.06E-2,6.3E-3,7.1333333333333335E-3,7.2750000000000002E-3,7.2041666666666669E-3,7.5749999999999993E-3,8.3900000000000002E-2,8.2995833333333338E-2,3.0250000000000008E-3,3.5322299859083195E-2,7.5600000000000001E-2,8.6449999999999999E-2,-4.0277700140916806E-2,-5.1127700140916804E-2,6.884103431527655E-2,9.0899999999999995E-2,-2.2058965684723444E-2]
["1978-05-01",9.1999999999999998E-3,4.3E-3,7.4999999999999997E-3,7.2416666666666662E-3,7.3666666666666672E-3,7.3041666666666671E-3,7.6833333333333345E-3,1.7000000000000001E-3,1.8958333333333327E-3,-3.3833333333333345E-3,6.5735684432666863E-2,0.09,8.7650000000000006E-2,-2.4264315567333133E-2,-2.1914315567333142E-2,5.125555847892671E-2,9.2200000000000018E-2,-4.0944441521073308E-2]
["1978-06-01",-1.38E-2,3.5999999999999999E-3,6.8999999999999999E-3,7.3000000000000001E-3,7.4583333333333324E-3,7.3791666666666658E-3,7.8333333333333328E-3,-2.07E-2,-2.1179166666666666E-2,-4.2333333333333329E-3,1.551869627878899E-3,8.2799999999999999E-2,8.854999999999999E-2,-8.12481303721211E-2,-8.6998130372121091E-2,1.8422547616097074E-3,9.4E-2,-9.2157745238390293E-2]
["1978-07-01",5.8299999999999998E-2,3.1600000000000003E-2,7.3000000000000001E-3,7.4000000000000012E-3,7.5583333333333336E-3,7.4791666666666678E-3,7.9249999999999998E-3,5.0999999999999997E-2,5.0820833333333329E-2,2.3675000000000002E-2,7.3250651708368419E-2,8.7599999999999997E-2,8.975000000000001E-2,-1.4349348291631578E-2,-1.6499348291631591E-2,1.6824547434156623E-2,9.509999999999999E-2,-7.8275452565843368E-2]
["1978-08-01",3.0099999999999998E-2,-3.0000000000000079E-4,7.000000000000001E-3,7.2416666666666662E-3,7.4666666666666666E-3,7.354166666666666E-3,7.7666666666666674E-3,2.3099999999999996E-2,2.2745833333333333E-2,-8.0666666666666682E-3,0.12490384241431607,8.4000000000000019E-2,8.8249999999999995E-2,4.090384241431605E-2,3.6653842414316073E-2,5.3715662972868339E-2,9.3200000000000005E-2,-3.9484337027131666E-2]
["1978-09-01",-3.2000000000000002E-3,-5.6000000000000008E-3,6.5000000000000006E-3,7.2416666666666662E-3,7.4333333333333326E-3,7.3374999999999994E-3,7.7333333333333334E-3,-9.7000000000000003E-3,-1.05375E-2,-1.3333333333333334E-2,0.11951292943150005,7.8000000000000014E-2,8.8049999999999989E-2,4.1512929431500034E-2,3.1462929431500058E-2,2.2557680550620018E-2,9.2799999999999994E-2,-7.0242319449379975E-2]
["1978-10-01",-8.72E-2,-6.8400000000000002E-2,7.3000000000000001E-3,7.4083333333333336E-3,7.5583333333333336E-3,7.4833333333333332E-3,7.8833333333333342E-3,-9.4500000000000001E-2,-9.4683333333333328E-2,-7.6283333333333342E-2,6.3362541087485402E-2,8.7599999999999997E-2,8.9799999999999991E-2,-2.4237458912514595E-2,-2.6437458912514589E-2,-1.8327766693160163E-2,9.4600000000000017E-2,-0.11292776669316018]
["1978-11-01",2.1499999999999998E-2,3.56E-2,7.1000000000000004E-3,7.5249999999999996E-3,7.7000000000000002E-3,7.6124999999999995E-3,8.0666666666666664E-3,1.4399999999999998E-2,1.3887499999999999E-2,2.7533333333333333E-2,5.2951566228059743E-2,8.5199999999999998E-2,9.1349999999999987E-2,-3.2248433771940255E-2,-3.8398433771940244E-2,-2.069187475911427E-2,9.6799999999999997E-2,-0.11749187475911427]
["1978-12-01",1.9599999999999999E-2,-1.49E-2,6.7999999999999996E-3,7.6333333333333331E-3,7.7749999999999998E-3,7.7041666666666665E-3,8.083333333333333E-3,1.2799999999999999E-2,1.1895833333333333E-2,-2.2983333333333335E-2,6.5597436154967381E-2,8.1599999999999992E-2,9.2450000000000004E-2,-1.6002563845032611E-2,-2.6852563845032623E-2,-3.7113051028249688E-2,9.7000000000000003E-2,-0.13411305102824969]
["1979-01-01",4.4299999999999999E-2,6.9199999999999998E-2,7.9000000000000008E-3,7.7083333333333335E-3,7.9000000000000008E-3,7.8041666666666676E-3,8.2500000000000004E-3,3.6400000000000002E-2,3.6495833333333332E-2,6.0949999999999997E-2,0.18056800612840274,9.4800000000000009E-2,9.3650000000000011E-2,8.5768006128402727E-2,8.6918006128402725E-2,8.748148921579757E-2,9.9000000000000005E-2,-1.1518510784202435E-2]
["1979-02-01",-3.2099999999999997E-2,-2.12E-2,6.5000000000000006E-3,7.7166666666666659E-3,7.9166666666666656E-3,7.8166666666666662E-3,8.199999999999999E-3,-3.8599999999999995E-2,-3.9916666666666663E-2,-2.9399999999999999E-2,0.16634865074173799,7.8000000000000014E-2,9.3799999999999994E-2,8.8348650741737977E-2,7.2548650741737997E-2,7.1067500145323814E-2,9.8399999999999987E-2,-2.7332499854676173E-2]
["1979-03-01",5.96E-2,1.9599999999999999E-2,7.4000000000000003E-3,7.8083333333333329E-3,8.0083333333333326E-3,7.9083333333333332E-3,8.3666666666666663E-3,5.2199999999999996E-2,5.1691666666666664E-2,1.1233333333333333E-2,0.20056637878953332,8.8800000000000004E-2,9.4899999999999998E-2,0.11176637878953331,0.10566637878953332,5.9327212288458941E-2,0.10039999999999999,-4.1072787711541048E-2]
["1979-04-01",6.3E-3,-2.4899999999999999E-2,7.6E-3,7.8166666666666679E-3,8.0416666666666674E-3,7.9291666666666677E-3,8.416666666666666E-3,-1.2999999999999999E-3,-1.6291666666666677E-3,-3.3316666666666661E-2,0.10817276369098106,9.1200000000000003E-2,9.5150000000000012E-2,1.6972763690981052E-2,1.3022763690981043E-2,2.2115539978702081E-2,0.10099999999999999,-7.8884460021297911E-2]
["1979-05-01",-2.1700000000000001E-2,1.4999999999999999E-2,7.7000000000000002E-3,7.9166666666666656E-3,8.2166666666666673E-3,8.0666666666666664E-3,8.5833333333333334E-3,-2.9400000000000003E-2,-2.9766666666666667E-2,6.416666666666666E-3,7.4242384778920645E-2,9.240000000000001E-2,9.6799999999999997E-2,-1.8157615221079365E-2,-2.2557615221079352E-2,3.3005350073068485E-2,0.10300000000000001,-6.9994649926931524E-2]
["1979-06-01",4.3499999999999997E-2,3.8600000000000002E-2,7.1000000000000004E-3,7.7416666666666658E-3,8.0499999999999999E-3,7.8958333333333328E-3,8.4500000000000009E-3,{"$f":"B646-D646","v":3.6399999999999995E-2},3.5604166666666666E-2,3.0150000000000003E-2,0.13665780624295598,8.5199999999999998E-2,9.4750000000000001E-2,5.1457806242955983E-2,4.1907806242955981E-2,6.9030845541937724E-2,0.10140000000000002,-3.2369154458062294E-2]
["1979-07-01",1.34E-2,3.4200000000000001E-2,7.6E-3,7.6666666666666662E-3,7.9083333333333332E-3,7.7875000000000002E-3,8.3166666666666667E-3,5.8000000000000005E-3,5.6125000000000003E-3,2.5883333333333335E-2,8.8433356181245371E-2,9.1200000000000003E-2,9.3450000000000005E-2,-2.7666438187546327E-3,-5.0166438187546347E-3,7.1725184625311744E-2,9.98E-2,-2.8074815374688256E-2]
["1979-08-01",5.7700000000000001E-2,1.0200000000000001E-2,7.3000000000000001E-3,7.691666666666667E-3,7.9416666666666663E-3,7.8166666666666662E-3,8.4500000000000009E-3,5.04E-2,4.9883333333333335E-2,1.7499999999999998E-3,0.11759631184632879,8.7599999999999997E-2,9.3799999999999994E-2,2.9996311846328796E-2,2.3796311846328799E-2,8.2981676011293137E-2,0.10140000000000002,-1.8418323988706881E-2]
["1979-09-01",4.3E-3,-1.77E-2,6.7999999999999996E-3,7.8666666666666659E-3,8.083333333333333E-3,7.9749999999999995E-3,8.6333333333333331E-3,-2.4999999999999996E-3,-3.6749999999999994E-3,-2.6333333333333334E-2,0.12600519260359921,8.1599999999999992E-2,9.5699999999999993E-2,4.4405192603599222E-2,3.0305192603599221E-2,6.9803801635049734E-2,0.1036,-3.3796198364950264E-2]
["1979-10-01",-6.4000000000000001E-2,-5.0499999999999996E-2,8.2000000000000007E-3,8.4416666666666668E-3,8.7166666666666677E-3,8.5791666666666672E-3,9.5000000000000015E-3,-7.22E-2,-7.2579166666666667E-2,-0.06,0.15462408005802919,9.8400000000000015E-2,0.10295000000000001,5.6224080058029174E-2,5.1674080058029176E-2,9.0359284727865807E-2,0.11400000000000002,-2.3640715272134211E-2]
["1979-11-01",4.7500000000000001E-2,6.0699999999999997E-2,8.3000000000000001E-3,8.9666666666666662E-3,9.3500000000000007E-3,9.1583333333333326E-3,9.9083333333333332E-3,3.9199999999999999E-2,3.834166666666667E-2,5.0791666666666666E-2,0.18401245605559025,9.9599999999999994E-2,0.1099,8.4412456055590251E-2,7.4112456055590248E-2,0.11678649412016884,0.11890000000000001,-2.1135058798311679E-3]
["1979-12-01",2.1399999999999999E-2,2.2000000000000006E-3,8.3000000000000001E-3,8.9499999999999996E-3,9.2916666666666668E-3,9.1208333333333332E-3,1.0125E-2,1.3099999999999999E-2,1.2279166666666666E-2,-7.9249999999999998E-3,0.18610270950880725,9.9599999999999994E-2,0.10944999999999999,8.6502709508807257E-2,7.665270950880726E-2,0.1361723930638854,0.1215,1.4672393063885403E-2]
["1980-01-01",6.2199999999999998E-2,-2.3E-3,8.3000000000000001E-3,9.2416666666666671E-3,9.633333333333334E-3,9.4375000000000014E-3,1.0177083333333335E-2,5.3899999999999997E-2,5.2762499999999997E-2,-1.2477083333333335E-2,0.20643330272934546,9.9599999999999994E-2,0.11325000000000002,0.10683330272934546,9.3183302729345441E-2,6.0193786531835825E-2,0.12212500000000001,-6.1931213468164187E-2]
["1980-02-01",-1E-4,-2.4700000000000003E-2,8.3999999999999995E-3,1.0316666666666667E-2,1.0608333333333332E-2,1.0462500000000001E-2,1.1028333333333333E-2,-8.4999999999999989E-3,-1.0562500000000001E-2,-3.5728333333333334E-2,0.24631951585811751,0.1008,0.12555000000000002,0.14551951585811751,0.12076951585811749,5.6402738051183787E-2,0.13233999999999999,-7.5937261948816198E-2]
["1980-03-01",-9.7199999999999995E-2,-5.2900000000000003E-2,9.9000000000000008E-3,1.0800000000000001E-2,1.1258333333333332E-2,1.1029166666666668E-2,1.2158333333333333E-2,-0.1071,-0.10822916666666667,-6.5058333333333329E-2,6.1888692824376035E-2,0.11880000000000002,0.13235000000000002,-5.6911307175623982E-2,-7.0461307175623988E-2,-1.8714169077798659E-2,0.1459,-0.16461416907779866]
["1980-04-01",4.6199999999999998E-2,0.1186,0.01,1.0033333333333332E-2,1.0883333333333333E-2,1.0458333333333333E-2,1.1908333333333333E-2,3.6199999999999996E-2,3.5741666666666665E-2,0.10669166666666666,{"$f":"((1+B645)*(1+B646)*(1+B647)*(1+B648)*(1+B649)*(1+B650)*(1+B651)*(1+B652)*(1+B653)*(1+B654)*(1+B655)*(1+B656))-1","v":0.10399279581920129},{"$f":"D656*12","v":0.12},0.1255,{"$f":"L656-M656","v":-1.6007204180798706E-2},-2.1507204180798711E-2,0.12569616497751457,0.1429,-1.7203835022485431E-2]
["1980-05-01",5.1499999999999997E-2,3.2299999999999995E-2,8.6999999999999994E-3,9.1583333333333343E-3,9.9249999999999998E-3,9.541666666666667E-3,1.0613333333333334E-2,4.2799999999999998E-2,4.1958333333333334E-2,2.168666666666666E-2,0.18659759256249631,0.10439999999999999,0.1145,8.2197592562496313E-2,7.2097592562496302E-2,0.14488290749388066,0.12736,1.7522907493880663E-2]
["1980-06-01",3.1600000000000003E-2,3.3700000000000001E-2,8.6E-3,8.8166666666666671E-3,9.4916666666666673E-3,9.1541666666666681E-3,1.033125E-2,2.3000000000000003E-2,2.2445833333333335E-2,2.3368750000000001E-2,0.17306571776470658,0.1032,0.10985000000000002,6.9865717764706584E-2,6.3215717764706567E-2,0.13948147648413611,0.123975,1.5506476484136111E-2]
["1980-07-01",6.9599999999999995E-2,-4.0999999999999995E-3,8.3999999999999995E-3,9.2250000000000006E-3,9.5250000000000005E-3,9.3749999999999997E-3,1.0127083333333333E-2,6.1199999999999997E-2,6.0224999999999994E-2,-1.4227083333333333E-2,0.23812027996953811,0.1008,0.11249999999999999,0.13732027996953811,0.12562027996953812,9.7282539577017602E-2,0.12152499999999999,-2.4242460422982393E-2]
["1980-08-01",1.01E-2,-1.3899999999999999E-2,8.0999999999999996E-3,9.7000000000000003E-3,1.0075000000000001E-2,9.8875000000000005E-3,1.0549999999999999E-2,2E-3,2.1249999999999915E-4,-2.445E-2,0.18240077034814273,9.7199999999999995E-2,0.11865000000000001,8.5200770348142732E-2,6.3750770348142721E-2,7.1105040860123703E-2,0.12659999999999999,-5.5494959139876288E-2]
["1980-09-01",2.9399999999999999E-2,-1.14E-2,9.7000000000000003E-3,1.0016666666666667E-2,1.0433333333333333E-2,1.0225E-2,1.1077083333333333E-2,1.9699999999999999E-2,1.9174999999999998E-2,-2.2477083333333335E-2,0.21195195957022617,0.1164,0.1227,9.5551959570226164E-2,8.9251959570226164E-2,7.7974593702858863E-2,0.13292499999999999,-5.4950406297141124E-2]
["1980-10-01",2.0199999999999999E-2,2.7400000000000001E-2,9.7000000000000003E-3,1.0258333333333335E-2,1.0566666666666667E-2,1.04125E-2,1.1279999999999998E-2,1.0499999999999999E-2,9.7874999999999993E-3,1.6120000000000002E-2,0.32097584311276184,0.1164,0.12495000000000001,0.20457584311276183,0.19602584311276183,0.16641505799928114,0.13535999999999998,3.1055057999281155E-2]
["1980-11-01",0.1065,5.0099999999999999E-2,9.1000000000000004E-3,1.0808333333333333E-2,1.1116666666666665E-2,1.09625E-2,1.1677083333333333E-2,9.74E-2,9.5537499999999997E-2,3.8422916666666668E-2,0.39537925575586663,0.10920000000000001,0.13155,0.28617925575586661,0.26382925575586663,0.15475860507687855,0.140125,1.4633605076878553E-2]
["1980-12-01",-3.0200000000000001E-2,-1.4000000000000002E-3,1.0800000000000001E-2,1.1008333333333334E-2,1.1483333333333332E-2,1.1245833333333333E-2,1.2216666666666667E-2,-4.1000000000000002E-2,-4.1445833333333335E-2,-1.3616666666666668E-2,0.32488623676526296,0.12959999999999999,0.13495000000000001,0.19528623676526297,0.18993623676526294,0.15061059971040835,0.14660000000000001,4.0105997104083468E-3]
["1981-01-01",-4.1799999999999997E-2,-1.8600000000000002E-2,9.4000000000000004E-3,1.0675E-2,1.1266666666666668E-2,1.0970833333333334E-2,1.1894999999999999E-2,-5.1199999999999996E-2,-5.2770833333333329E-2,-3.0495000000000001E-2,0.19516662781818406,0.11280000000000001,0.13165000000000002,8.2366627818184046E-2,6.351662781818404E-2,0.13181241110132769,0.14273999999999998,-1.0927588898672291E-2]
["1981-02-01",1.7399999999999999E-2,-2.2400000000000003E-2,8.8000000000000005E-3,1.1125000000000001E-2,1.1575E-2,1.1350000000000001E-2,1.2233333333333334E-2,8.5999999999999983E-3,6.0499999999999981E-3,-3.4633333333333335E-2,0.21608413555577588,0.1056,0.13620000000000002,0.11048413555577588,7.9884135555775865E-2,0.13448150629822408,0.14680000000000001,-1.2318493701775929E-2]
["1981-03-01",0.04,4.2000000000000003E-2,1.11E-2,1.1108333333333333E-2,1.1583333333333334E-2,1.1345833333333335E-2,1.2604166666666668E-2,2.8900000000000002E-2,2.8654166666666668E-2,2.9395833333333336E-2,0.40089444060479296,0.13320000000000001,0.13615000000000002,0.26769444060479297,0.26474444060479296,0.24815724798094108,0.15125000000000002,9.6907247980941053E-2]
["1981-04-01",-1.9300000000000001E-2,-9.5999999999999992E-3,1.01E-2,1.1566666666666668E-2,1.1991666666666668E-2,1.1779166666666667E-2,1.2708333333333332E-2,-2.9400000000000003E-2,-3.1079166666666668E-2,-2.2308333333333333E-2,0.31318789705708339,0.1212,0.14135,0.19198789705708338,0.17183789705708338,0.10510900983401039,0.15249999999999997,-4.7390990165989577E-2]
["1981-05-01",2.5999999999999999E-3,2.9100000000000001E-2,1.04E-2,1.1933333333333334E-2,1.24E-2,1.2166666666666668E-2,1.3429999999999999E-2,-7.7999999999999996E-3,{"$f":"B669-G669","v":-9.5666666666666678E-3},{"$f":"$C669-H669","v":1.5670000000000003E-2},0.25211810327097628,0.12479999999999999,0.14600000000000002,0.12731810327097628,0.10611810327097626,0.10168331107253747,0.16116,-5.9476688927462523E-2]
["1981-06-01",-6.3E-3,2.7200000000000002E-2,1.09E-2,1.1458333333333333E-2,1.2008333333333334E-2,1.1733333333333333E-2,1.3160416666666667E-2,-1.72E-2,-1.8033333333333332E-2,1.4039583333333334E-2,0.20611647849977599,0.1308,0.14080000000000001,7.5316478499775991E-2,6.5316478499775982E-2,9.4755825804111904E-2,0.15792500000000001,-6.3169174195888106E-2]
["1981-07-01",2.0999999999999999E-3,3.4099999999999998E-2,1.09E-2,1.1983333333333335E-2,1.2324999999999999E-2,1.2154166666666666E-2,1.3393333333333333E-2,-8.8000000000000005E-3,-1.0054166666666666E-2,2.0706666666666665E-2,0.13000123700881239,0.1308,0.14584999999999998,-7.9876299118761263E-4,-1.5848762991187593E-2,0.13674766489008139,0.16072,-2.3972335109918613E-2]
["1981-08-01",-5.7700000000000001E-2,-2.3999999999999994E-3,1.0999999999999999E-2,1.2408333333333334E-2,1.2849999999999999E-2,1.2629166666666667E-2,1.3706250000000001E-2,-6.8699999999999997E-2,-7.0329166666666665E-2,-1.6106250000000003E-2,5.4153218130288172E-2,0.13200000000000001,0.15155000000000002,-7.7846781869711834E-2,-9.7396781869711846E-2,0.15000453351013587,0.16447500000000001,-1.4470466489864137E-2]
["1981-09-01",-4.9299999999999997E-2,-4.0899999999999999E-2,1.14E-2,1.2908333333333332E-2,1.3291666666666667E-2,1.3100000000000001E-2,1.4191666666666667E-2,-6.0699999999999997E-2,-6.2399999999999997E-2,-5.5091666666666664E-2,-2.6439222385404415E-2,0.1368,0.15720000000000001,-0.16323922238540442,-0.18363922238540442,0.11568819349541881,0.17030000000000001,-5.4611806504581195E-2]
["1981-10-01",5.3999999999999999E-2,6.1699999999999998E-2,1.1699999999999999E-2,1.2833333333333334E-2,1.3183333333333333E-2,1.3008333333333334E-2,1.4379166666666665E-2,4.2300000000000004E-2,4.0991666666666662E-2,4.7320833333333333E-2,5.8155847929657334E-3,0.14039999999999997,0.15610000000000002,-0.13458441520703424,-0.15028441520703428,0.1529357164046008,0.17254999999999998,-1.9614283595399185E-2]
["1981-11-01",4.1300000000000003E-2,4.8100000000000004E-2,1.1299999999999999E-2,1.1850000000000001E-2,1.2475E-2,1.21625E-2,1.3679166666666666E-2,3.0000000000000006E-2,2.9137500000000004E-2,3.4420833333333338E-2,-5.3451632675178051E-2,0.1356,0.14595,-0.18905163267517805,-0.19940163267517805,0.15073985750277274,0.16414999999999999,-1.3410142497227245E-2]
["1981-12-01",-2.5600000000000001E-2,-3.0499999999999999E-2,0.01,1.1858333333333334E-2,1.2500000000000001E-2,1.2179166666666665E-2,1.3468333333333334E-2,-3.56E-2,-3.7779166666666669E-2,-4.3968333333333331E-2,-4.8961920889558197E-2,0.12,0.14614999999999997,-0.16896192088955819,-0.19511192088955817,0.11720638078203316,0.16162000000000001,-4.4413619217966854E-2]
["1982-01-01",-1.3100000000000001E-2,3.7000000000000002E-3,1.0800000000000001E-2,1.265E-2,1.3125E-2,1.2887499999999998E-2,1.4000000000000002E-2,-2.3900000000000001E-2,-2.5987499999999997E-2,-1.0300000000000002E-2,-2.0476434696206747E-2,0.12959999999999999,0.15464999999999998,-0.15007643469620674,-0.17512643469620673,0.14259226043501805,0.16800000000000004,-2.540773956498199E-2]
["1982-02-01",-5.5899999999999998E-2,-3.4999999999999996E-3,1.03E-2,1.2725E-2,1.3100000000000001E-2,1.29125E-2,1.4095833333333332E-2,-6.6199999999999995E-2,-6.8812499999999999E-2,-1.7595833333333331E-2,-9.1047574205512904E-2,0.1236,0.15495,-0.21464757420551289,-0.24599757420551291,0.16468206579735578,0.16914999999999997,-4.4679342026441859E-3]
["1982-03-01",-5.1999999999999998E-3,1.6800000000000002E-2,1.24E-2,1.2150000000000001E-2,1.2675000000000001E-2,1.24125E-2,1.3739999999999999E-2,-1.7599999999999998E-2,-1.76125E-2,3.0600000000000037E-3,-0.13055204501888851,0.14879999999999999,0.14895,-0.2793520450188885,-0.27950204501888853,0.13651509069361967,0.16487999999999997,-2.8364909306380304E-2]
["1982-04-01",4.5199999999999997E-2,5.4800000000000001E-2,1.1199999999999998E-2,1.205E-2,1.2416666666666666E-2,1.2233333333333334E-2,1.3664583333333334E-2,3.4000000000000002E-2,3.2966666666666665E-2,4.1135416666666667E-2,-7.3369019530684643E-2,0.13439999999999996,{"$f":"G680*12","v":0.14680000000000001},-0.20776901953068461,{"$f":"L680-N680","v":-0.22016901953068466},{"$f":"((1+C669)*(1+C670)*(1+C671)*(1+C672)*(1+C673)*(1+C674)*(1+C675)*(1+C676)*(1+C677)*(1+C678)*(1+C679)*(1+C680))-1","v":0.21041611234211399},{"$f":"H680*12","v":0.16397500000000001},{"$f":"Q680-R680","v":4.6441112342113983E-2}]
["1982-05-01",-3.4099999999999998E-2,-1.8700000000000001E-2,1.01E-2,1.1883333333333333E-2,1.2308333333333333E-2,1.2095833333333332E-2,1.3399999999999999E-2,-4.4199999999999996E-2,-4.6195833333333332E-2,-3.2100000000000004E-2,-0.10728818667932183,0.1212,0.14514999999999997,-0.22848818667932183,-0.25243818667932183,0.15419427756419846,0.1608,-6.6057224358015421E-3]
["1982-06-01",-1.4999999999999999E-2,-1.6099999999999996E-2,1.2E-2,1.2341666666666666E-2,1.2716666666666668E-2,1.2529166666666668E-2,1.3616666666666666E-2,-2.7E-2,-2.7529166666666667E-2,-2.9716666666666662E-2,-0.11510401920009261,0.14400000000000002,0.15035000000000001,-0.25910401920009263,-0.26545401920009259,0.10554103358198486,0.16339999999999999,-5.7858966418015134E-2]
["1982-07-01",-1.78E-2,-1.9800000000000002E-2,1.14E-2,1.2175E-2,1.2675000000000001E-2,1.2425000000000002E-2,1.3716666666666669E-2,-2.92E-2,-3.0225000000000002E-2,-3.3516666666666667E-2,-0.13267654690982034,0.1368,0.14910000000000001,-0.26947654690982037,-0.28177654690982035,4.7917339828896122E-2,0.16460000000000002,-0.1166826601711039]
["1982-08-01",0.12139999999999999,0.1211,1.1199999999999998E-2,1.1425000000000001E-2,1.2066666666666668E-2,1.1745833333333336E-2,1.3266666666666666E-2,0.11019999999999999,0.10965416666666666,0.10783333333333334,3.2172896418685593E-2,0.13439999999999996,0.14095000000000002,-0.10222710358131437,-0.10877710358131443,0.17764648123714455,0.15920000000000001,1.8446481237144541E-2]
["1982-09-01",1.2500000000000001E-2,5.1999999999999998E-3,0.01,1.0783333333333334E-2,1.1433333333333334E-2,1.1108333333333333E-2,1.2875000000000001E-2,2.5000000000000005E-3,1.3916666666666678E-3,-7.6750000000000013E-3,9.9269020325990276E-2,0.12,0.1333,-2.073097967400972E-2,-3.4030979674009726E-2,0.2342511134809484,0.15450000000000003,7.9751113480948377E-2]
["1982-10-01",0.11509999999999999,6.59E-2,9.1000000000000004E-3,1.01E-2,1.0808333333333333E-2,1.0454166666666667E-2,1.2486666666666667E-2,0.106,0.10464583333333333,5.3413333333333333E-2,0.16299324911338875,0.10920000000000001,0.12545000000000001,5.3793249113388744E-2,3.7543249113388744E-2,0.23913371183888388,0.14984,8.9293711838883877E-2]
["1982-11-01",4.0399999999999998E-2,1.6999999999999993E-3,9.4999999999999998E-3,9.7333333333333334E-3,1.0425E-2,1.0079166666666665E-2,1.2052083333333335E-2,3.0899999999999997E-2,3.0320833333333332E-2,-1.0352083333333335E-2,0.16198806912279773,0.11399999999999999,0.12094999999999997,4.7988069122797739E-2,4.1038069122797755E-2,0.18427653768629915,0.144625,3.9651537686299143E-2]
["1982-12-01",1.9300000000000001E-2,3.5999999999999997E-2,9.2999999999999992E-3,9.8583333333333335E-3,1.0366666666666666E-2,1.01125E-2,1.2021333333333334E-2,1.0000000000000002E-2,9.1875000000000012E-3,2.3978666666666662E-2,0.21553205958217148,0.11159999999999999,0.12135,0.10393205958217148,9.4182059582171476E-2,0.26550850236514245,0.144256,0.12125250236514246]
["1983-01-01",3.7199999999999997E-2,3.7199999999999997E-2,8.6999999999999994E-3,9.8249999999999987E-3,1.0291666666666666E-2,1.0058333333333334E-2,1.18675E-2,2.8499999999999998E-2,2.7141666666666661E-2,2.5332499999999997E-2,0.27748490444688256,0.10439999999999999,0.1207,0.17308490444688257,0.15678490444688256,0.30774675565719423,0.14240999999999998,0.16533675565719425]
["1983-02-01",2.29E-2,-4.9999999999999871E-4,8.0999999999999996E-3,1.0008333333333333E-2,1.0483333333333334E-2,1.0245833333333332E-2,1.1898250000000001E-2,1.4800000000000001E-2,1.2654166666666668E-2,-1.239825E-2,0.38411112038842865,9.7199999999999995E-2,0.12294999999999999,0.28691112038842864,0.26116112038842865,0.31168377549359283,0.14277900000000002,0.16890477549359281]
["1983-03-01",3.6900000000000002E-2,1.7000000000000001E-3,8.8999999999999999E-3,9.7750000000000007E-3,1.0266666666666667E-2,1.0020833333333333E-2,1.1689499999999999E-2,2.8000000000000004E-2,2.6879166666666669E-2,-9.9894999999999984E-3,0.44268679204941863,0.10680000000000001,0.12025,0.33588679204941863,0.32243679204941866,0.29220460062149134,0.14027399999999998,0.15193060062149136]
["1983-04-01",7.8799999999999995E-2,5.7099999999999998E-2,8.5000000000000006E-3,9.5916666666666667E-3,1.0050000000000002E-2,9.8208333333333342E-3,1.1364583333333334E-2,7.0300000000000001E-2,6.8979166666666661E-2,4.5735416666666667E-2,0.48906478306822909,0.10200000000000001,0.11785000000000001,0.38706478306822911,0.37121478306822908,0.29502226328875514,0.13637500000000002,0.15864726328875511]
["1983-05-01",-8.6999999999999994E-3,1.2400000000000001E-2,9.1000000000000004E-3,9.5500000000000012E-3,9.9583333333333329E-3,9.7541666666666662E-3,1.1242833333333334E-2,-1.78E-2,-1.8454166666666667E-2,1.1571666666666675E-3,0.52822229988149449,0.10920000000000001,0.11704999999999999,0.41902229988149448,0.41117229988149451,0.33606495399320813,0.13491400000000001,0.20115095399320812]
["1983-06-01",3.8899999999999997E-2,-1.23E-2,8.9999999999999993E-3,9.7833333333333331E-3,1.0125E-2,9.9541666666666667E-3,1.1372750000000001E-2,2.9899999999999996E-2,2.894583333333333E-2,-2.3672749999999999E-2,0.6118478653267867,0.10799999999999998,0.11945,0.50384786532678671,0.4923978653267867,0.3412250788282265,0.13647300000000001,0.20475207882822649]
["1983-07-01",-2.9499999999999998E-2,3.39E-2,8.8000000000000005E-3,1.0125E-2,1.0324999999999999E-2,1.0225E-2,1.1310000000000001E-2,-3.8300000000000001E-2,-3.9724999999999996E-2,2.2589999999999999E-2,0.59264747841544163,0.1056,0.1227,0.4870474784154416,0.4699474784154416,0.4147037431141638,0.13572000000000001,0.2789837431141638]
["1983-08-01",1.4999999999999999E-2,4.0000000000000001E-3,1.03E-2,1.0425E-2,1.06E-2,1.0512500000000001E-2,1.1305833333333333E-2,4.6999999999999993E-3,4.4874999999999984E-3,-7.3058333333333326E-3,0.44153485874056764,0.1236,0.12615000000000001,0.31793485874056765,0.31538485874056765,0.26693654275855905,0.13566999999999999,0.13126654275855906]
["1983-09-01",1.38E-2,4.4500000000000005E-2,9.5999999999999992E-3,1.0308333333333333E-2,1.0516666666666665E-2,1.0412499999999998E-2,1.1197250000000001E-2,4.2000000000000006E-3,3.3875000000000016E-3,3.3302750000000006E-2,0.44338571831228424,0.1152,0.12494999999999998,0.32818571831228427,0.31843571831228423,0.31646957711034052,0.13436700000000001,0.1821025771103405]
["1983-10-01",-1.1599999999999999E-2,5.3199999999999997E-2,9.4999999999999998E-3,1.0208333333333333E-2,1.0408333333333332E-2,1.0308333333333333E-2,1.1043666666666667E-2,-2.1100000000000001E-2,-2.1908333333333332E-2,4.215633333333333E-2,0.27938520668985878,0.11399999999999999,0.12369999999999999,0.16538520668985879,0.1556852066898588,0.3007840872620422,0.132524,0.1682600872620422]
["1983-11-01",2.1100000000000001E-2,-2.0400000000000001E-2,9.4000000000000004E-3,1.0341666666666667E-2,1.0508333333333333E-2,1.0425E-2,1.1152749999999999E-2,1.17E-2,1.0675E-2,-3.1552750000000004E-2,0.25565189787679232,0.11280000000000001,0.12509999999999999,0.14285189787679231,0.13055189787679233,0.27208554645292704,0.13383299999999998,0.13825254645292706]
["1983-12-01",-5.1999999999999998E-3,-2.2600000000000002E-2,9.4000000000000004E-3,1.0475000000000002E-2,1.0633333333333333E-2,1.0554166666666667E-2,1.126425E-2,-1.46E-2,-1.5754166666666666E-2,-3.3864249999999999E-2,0.22547091926599894,0.11280000000000001,0.12664999999999998,0.11267091926599893,9.8820919265998952E-2,0.2001316728794309,0.13517099999999999,6.4960672879430914E-2]
["1984-01-01",-5.5999999999999999E-3,4.82E-2,1.03E-2,1.0166666666666666E-2,1.0591666666666668E-2,1.0379166666666668E-2,1.1167083333333333E-2,-1.5900000000000001E-2,-1.5979166666666669E-2,3.7032916666666665E-2,0.17490193031055679,0.1236,0.12455000000000002,5.1301930310556784E-2,5.0351930310556764E-2,0.21285964087178932,0.13400499999999999,7.8854640871789339E-2]
["1984-02-01",-3.5200000000000002E-2,-4.1100000000000005E-2,9.1999999999999998E-3,1.0066666666666666E-2,1.0583333333333333E-2,1.0324999999999999E-2,1.1164166666666666E-2,-4.4400000000000002E-2,-4.5525000000000003E-2,-5.2264166666666667E-2,0.10816832766020701,0.1104,0.12389999999999998,-2.2316723397929894E-3,-1.5731672339792974E-2,0.16359290608500099,0.13396999999999998,2.9622906085001011E-2]
["1984-03-01",1.7299999999999999E-2,-5.4999999999999997E-3,9.7999999999999997E-3,1.0475000000000002E-2,1.1016666666666668E-2,1.0745833333333335E-2,1.1476916666666665E-2,7.4999999999999997E-3,6.5541666666666647E-3,-1.6976916666666664E-2,8.7221178251257303E-2,0.1176,0.12895000000000001,-3.0378821748742693E-2,-4.1728821748742706E-2,0.15522925536740884,0.13772299999999998,1.7506255367408852E-2]
["1984-04-01",9.4999999999999998E-3,1.5900000000000001E-2,1.04E-2,1.0675E-2,1.1233333333333333E-2,1.0954166666666668E-2,1.1774166666666665E-2,-8.9999999999999976E-4,-1.4541666666666678E-3,4.1258333333333355E-3,1.7380218246796586E-2,0.12479999999999999,0.13145000000000001,-0.10741978175320341,-0.11406978175320343,0.11020471150104139,0.14128999999999997,-3.1085288498958585E-2]
["1984-05-01",-5.5399999999999998E-2,-2.3E-2,1.03E-2,1.1066666666666667E-2,1.175E-2,1.1408333333333333E-2,1.2399583333333332E-2,-6.5699999999999995E-2,-6.6808333333333331E-2,-3.5399583333333332E-2,-3.0548417072608025E-2,0.1236,0.13689999999999999,-0.15414841707260801,-0.16744841707260802,7.1384831229274415E-2,0.14879499999999998,-7.7410168770725568E-2]
["1984-06-01",2.1700000000000001E-2,6.9000000000000008E-3,1.06E-2,1.1291666666666667E-2,1.1941666666666666E-2,1.1616666666666666E-2,1.2580916666666666E-2,1.11E-2,1.0083333333333335E-2,-5.6809166666666648E-3,-4.6598630978037514E-2,0.12720000000000001,0.1394,-0.17379863097803752,-0.18599863097803751,9.2211589110819059E-2,0.15097099999999999,-5.8759410889180935E-2]
["1984-07-01",-1.24E-2,4.3299999999999998E-2,1.1599999999999999E-2,1.1199999999999998E-2,1.1766666666666665E-2,1.1483333333333332E-2,1.2383750000000001E-2,-2.4E-2,-2.3883333333333333E-2,3.0916249999999999E-2,-2.9799905156011941E-2,0.13919999999999999,0.13779999999999998,-0.16899990515601193,-0.16759990515601192,0.10214174573877344,0.14860500000000001,-4.6463254261226578E-2]
["1984-08-01",0.1104,6.4600000000000005E-2,1.06E-2,1.0725E-2,1.1225000000000001E-2,1.0975000000000002E-2,1.202425E-2,9.98E-2,9.9424999999999999E-2,5.2575750000000004E-2,6.1389345137698781E-2,0.12720000000000001,0.13170000000000004,-6.5810654862301227E-2,-7.0310654862301258E-2,0.16866544075049617,0.144291,2.4374440750496162E-2]
["1984-09-01",2.0000000000000001E-4,4.3800000000000006E-2,9.4000000000000004E-3,1.0549999999999999E-2,1.1058333333333331E-2,1.0804166666666665E-2,1.1822833333333333E-2,-9.1999999999999998E-3,-1.0604166666666665E-2,3.1977166666666675E-2,4.7150940034253352E-2,0.11280000000000001,0.12964999999999999,-6.5649059965746659E-2,-8.2499059965746635E-2,0.1678822279132286,0.141874,2.6008227913228599E-2]
["1984-10-01",3.8999999999999998E-3,2.7199999999999998E-2,1.0800000000000001E-2,1.0525E-2,1.0925000000000001E-2,1.0725E-2,1.1524666666666666E-2,{"$f":"B710-D710","v":-6.9000000000000008E-3},-6.8250000000000003E-3,1.5675333333333333E-2,6.3572266997558691E-2,0.12959999999999999,0.12870000000000001,-6.6027733002441302E-2,-6.5127733002441318E-2,0.13905110568977297,0.13829599999999997,7.5510568977299464E-4]
["1984-11-01",-1.12E-2,2.7000000000000003E-2,9.1000000000000004E-3,1.0241666666666666E-2,1.0549999999999999E-2,1.0395833333333333E-2,1.1038916666666667E-2,-2.0299999999999999E-2,-2.1595833333333335E-2,1.5961083333333334E-2,2.9928760755250305E-2,0.10920000000000001,0.12475,-7.92712392447497E-2,-9.4821239244749694E-2,0.19416648177153628,0.132467,6.169948177153628E-2]
["1984-12-01",2.63E-2,3.1599999999999996E-2,9.7999999999999997E-3,1.0108333333333335E-2,1.0416666666666668E-2,1.0262500000000001E-2,1.0891249999999998E-2,1.6500000000000001E-2,1.60375E-2,2.0708749999999998E-2,6.2541100887729906E-2,0.1176,0.12315000000000001,-5.505889911227009E-2,-6.0608899112270104E-2,0.26038688622418338,0.13069499999999998,0.1296918862241834]
["1985-01-01",7.7899999999999997E-2,2.35E-2,9.5999999999999992E-3,1.0066666666666666E-2,1.0358333333333334E-2,1.0212499999999999E-2,1.0821583333333334E-2,6.83E-2,6.7687499999999998E-2,1.2678416666666666E-2,0.15176292502703559,0.1152,0.12254999999999999,3.6562925027035592E-2,2.9212925027035597E-2,0.23068687087430995,0.129859,0.10082787087430994]
["1985-02-01",1.2200000000000001E-2,1.9300000000000001E-2,8.2000000000000007E-3,1.0108333333333335E-2,1.0408333333333332E-2,1.0258333333333335E-2,1.0861833333333333E-2,4.0000000000000001E-3,1.9416666666666662E-3,8.4381666666666685E-3,0.2083482926123188,9.8400000000000015E-2,0.12310000000000001,0.10994829261231878,8.5248292612318782E-2,0.30820641097318235,0.13034199999999999,0.17786441097318237]
["1985-03-01",6.9999999999999999E-4,3.6200000000000003E-2,9.4000000000000004E-3,1.0466666666666666E-2,1.0758333333333335E-2,1.06125E-2,1.1501166666666666E-2,-8.7000000000000011E-3,-9.9125000000000012E-3,2.4698833333333337E-2,0.18863082317619906,0.11280000000000001,0.12735000000000002,7.5830823176199047E-2,6.128082317619904E-2,0.36306031478171108,0.138014,0.22504631478171108]
["1985-04-01",-8.9999999999999998E-4,2.07E-2,1.0200000000000001E-2,1.0191666666666668E-2,1.0574999999999999E-2,1.0383333333333333E-2,1.1322250000000001E-2,-1.11E-2,-1.1283333333333333E-2,9.3777499999999989E-3,0.17638539419053023,0.12240000000000001,0.12459999999999999,5.3985394190530223E-2,5.1785394190530243E-2,0.36950060369888016,0.13586700000000002,0.23363360369888014]
["1985-05-01",5.7799999999999997E-2,6.0600000000000008E-2,9.7000000000000003E-3,9.7666666666666666E-3,1.0250000000000002E-2,1.0008333333333334E-2,1.0978416666666666E-2,4.8099999999999997E-2,4.7791666666666663E-2,4.9621583333333344E-2,0.31736234382251016,0.1164,0.12010000000000001,0.20096234382251016,0.19726234382251015,0.48668612106758635,0.131741,0.35494512106758636]
["1985-06-01",1.5699999999999999E-2,2.7900000000000001E-2,8.0000000000000002E-3,9.116666666666667E-3,9.5500000000000012E-3,9.3333333333333341E-3,1.0119583333333333E-2,7.6999999999999985E-3,6.3666666666666646E-3,1.7780416666666667E-2,0.30962604739211508,9.6000000000000002E-2,0.11200000000000002,0.21362604739211508,0.19762604739211506,0.51769258500881121,0.12143499999999999,0.39625758500881125]
["1985-07-01",-1.5E-3,-4.2700000000000002E-2,9.4000000000000004E-3,9.141666666666666E-3,9.5166666666666663E-3,9.3291666666666662E-3,1.0053750000000002E-2,-1.09E-2,-1.0829166666666666E-2,-5.2753750000000002E-2,0.3240802028361951,0.11280000000000001,0.11194999999999999,0.21128020283619509,0.2121302028361951,0.39258804910278511,0.12064500000000003,0.27194304910278511]
["1985-08-01",-8.5000000000000006E-3,1.8099999999999998E-2,8.5000000000000006E-3,9.208333333333334E-3,9.5583333333333336E-3,9.3833333333333338E-3,1.0114416666666666E-2,-1.7000000000000001E-2,-1.7883333333333334E-2,7.9855833333333324E-3,{"$f":"((1+B709)*(1+B710)*(1+B711)*(1+B712)*(1+B713)*(1+B714)*(1+B715)*(1+B716)*(1+B717)*(1+B718)*(1+B719)*(1+B720))-1","v":0.18229964077097249},{"$f":"D720*12","v":0.10200000000000001},0.11260000000000001,{"$f":"L720-M720","v":8.0299640770972486E-2},6.9699640770972487E-2,0.33176206349008575,0.12137299999999998,0.21038906349008576]
["1985-09-01",-3.1300000000000001E-2,-5.21E-2,8.8000000000000005E-3,9.2250000000000006E-3,9.5500000000000012E-3,9.3875E-3,1.0110083333333332E-2,-4.0100000000000004E-2,-4.0687500000000001E-2,-6.2210083333333333E-2,0.14506464908502381,0.1056,0.11265,3.9464649085023812E-2,3.2414649085023811E-2,0.20940530751317499,0.12132099999999998,8.8084307513175003E-2]
["1985-10-01",4.6199999999999998E-2,6.3799999999999996E-2,8.8999999999999999E-3,9.1833333333333333E-3,9.5416666666666653E-3,9.362500000000001E-3,1.0011583333333334E-2,3.73E-2,3.6837499999999995E-2,5.3788416666666658E-2,0.19331271627926272,0.10680000000000001,0.11235000000000001,8.6512716279262714E-2,8.0962716279262714E-2,0.25249743587667028,0.12013900000000001,0.13235843587667029]
["1985-11-01",6.8599999999999994E-2,5.2200000000000003E-2,8.0999999999999996E-3,8.7916666666666681E-3,9.2250000000000006E-3,9.0083333333333335E-3,9.5949999999999994E-3,6.0499999999999998E-2,5.9591666666666661E-2,4.2605000000000004E-2,0.2896176867071405,9.7199999999999995E-2,0.1081,0.19241768670714049,0.1815176867071405,0.28323057646488103,0.11513999999999999,0.16809057646488104]
["1985-12-01",4.8399999999999999E-2,6.9400000000000003E-2,8.6E-3,8.4666666666666675E-3,8.8583333333333344E-3,8.6625000000000001E-3,9.173333333333332E-3,3.9800000000000002E-2,3.9737499999999995E-2,6.0226666666666671E-2,0.31738788146133268,0.1032,0.10395,0.21418788146133266,0.21343788146133269,0.33025085156217893,0.11007999999999998,0.22017085156217894]
["1986-01-01",5.5999999999999999E-3,2.9300000000000003E-2,7.9000000000000008E-3,8.3750000000000005E-3,8.7166666666666677E-3,8.5458333333333341E-3,8.9988333333333344E-3,-2.3000000000000008E-3,-2.9458333333333342E-3,2.0301166666666669E-2,0.22902426347297222,9.4800000000000009E-2,0.10255,0.13422426347297223,0.12647426347297222,0.33778915633898454,0.10798600000000001,0.22980315633898452]
["1986-02-01",7.4700000000000003E-2,6.2300000000000001E-2,7.3000000000000001E-3,8.0583333333333323E-3,8.4416666666666668E-3,8.2500000000000004E-3,8.5969166666666659E-3,6.7400000000000002E-2,6.6450000000000009E-2,5.3703083333333332E-2,0.30491244413594454,8.7599999999999997E-2,9.9000000000000005E-2,0.21731244413594453,0.20591244413594453,0.39422488058363925,0.10316299999999999,0.29106188058363924]
["1986-03-01",5.5800000000000002E-2,5.1400000000000008E-2,7.1000000000000004E-3,7.4999999999999997E-3,7.9083333333333332E-3,7.7041666666666673E-3,7.9274999999999988E-3,4.87E-2,4.8095833333333338E-2,4.3472500000000011E-2,0.37676282454155108,8.5199999999999998E-2,9.2450000000000004E-2,0.29156282454155108,0.28431282454155105,0.41467674140671495,9.5129999999999992E-2,0.31954674140671496]
["1986-04-01",-1.1299999999999999E-2,-3.3300000000000003E-2,6.3E-3,7.324999999999999E-3,7.6750000000000004E-3,7.4999999999999997E-3,7.609083333333334E-3,-1.7599999999999998E-2,-1.8799999999999997E-2,-4.0909083333333339E-2,0.362431593057984,7.5600000000000001E-2,0.09,0.286831593057984,0.27243159305798403,0.33983345343183236,9.1309000000000001E-2,0.24852445343183235]
["1986-05-01",5.3199999999999997E-2,5.2500000000000012E-2,6.1999999999999998E-3,7.5749999999999993E-3,7.8583333333333335E-3,7.7166666666666659E-3,7.9722500000000002E-3,4.7E-2,4.5483333333333334E-2,4.4527750000000012E-2,0.35650685744816468,7.4399999999999994E-2,9.2599999999999988E-2,0.28210685744816466,0.26390685744816467,0.3296008954714349,9.5667000000000002E-2,0.23393389547143489]
["1986-06-01",1.6899999999999998E-2,5.9699999999999996E-2,7.000000000000001E-3,7.6083333333333333E-3,7.9083333333333332E-3,7.7583333333333341E-3,8.0456666666666662E-3,9.8999999999999973E-3,9.1416666666666643E-3,5.165433333333333E-2,0.35810950412428655,8.4000000000000019E-2,9.3100000000000016E-2,0.27410950412428653,0.26500950412428653,0.37073457430788936,9.6547999999999995E-2,0.2741865743078894]
["1986-07-01",-5.5899999999999998E-2,2.8300000000000002E-2,6.6E-3,7.4000000000000012E-3,7.7333333333333334E-3,7.5666666666666669E-3,7.7954166666666666E-3,-6.25E-2,-6.3466666666666671E-2,2.0504583333333336E-2,0.28411735888206291,7.9199999999999993E-2,9.0800000000000006E-2,0.20491735888206292,0.19331735888206292,0.47239774653797428,9.3545000000000003E-2,0.37885274653797429]
["1986-08-01",7.4200000000000002E-2,8.8399999999999992E-2,6.3E-3,7.2666666666666669E-3,7.6833333333333345E-3,7.4750000000000007E-3,7.7555833333333322E-3,6.7900000000000002E-2,6.6725000000000007E-2,8.0644416666666663E-2,0.3912242732335971,7.5600000000000001E-2,8.9700000000000002E-2,0.3156242732335971,0.3015242732335971,0.57406709294954394,9.3066999999999983E-2,0.48100009294954393]
["1986-09-01",-8.2699999999999996E-2,-0.11370000000000001,6.5000000000000006E-3,7.4083333333333336E-3,7.7999999999999988E-3,7.6041666666666662E-3,7.9194166666666666E-3,-8.9200000000000002E-2,{"$f":"B733-G733","v":-9.0304166666666658E-2},{"$f":"$C733-H733","v":-0.12161941666666667},0.31740479595042714,7.8000000000000014E-2,9.1249999999999998E-2,0.23940479595042713,0.22615479595042715,0.47177514978497825,9.5033000000000006E-2,0.37674214978497822]
["1986-10-01",5.7700000000000001E-2,5.050000000000001E-2,6.8999999999999999E-3,7.3833333333333329E-3,7.7749999999999998E-3,7.5791666666666655E-3,7.9395000000000004E-3,5.0799999999999998E-2,5.0120833333333337E-2,4.2560500000000008E-2,0.33188592303265807,8.2799999999999999E-2,9.0949999999999989E-2,0.24908592303265809,0.24093592303265809,0.45337450164421833,9.5273999999999998E-2,0.35810050164421836]
["1986-11-01",2.4299999999999999E-2,2.1099999999999997E-2,5.8999999999999999E-3,7.2333333333333329E-3,7.6666666666666662E-3,7.4499999999999992E-3,7.744749999999999E-3,1.84E-2,1.685E-2,1.3355249999999999E-2,0.27667111263555233,7.0800000000000002E-2,8.9399999999999993E-2,0.20587111263555233,0.18727111263555235,0.41041693939261692,9.2936999999999992E-2,0.31747993939261693]
["1986-12-01",-2.5499999999999998E-2,-2.5399999999999999E-2,7.000000000000001E-3,7.0750000000000006E-3,7.5166666666666663E-3,7.2958333333333321E-3,7.5995833333333341E-3,-3.2500000000000001E-2,-3.279583333333333E-2,-3.2999583333333332E-2,0.18668065553543101,8.4000000000000019E-2,8.7549999999999989E-2,0.10268065553543099,9.9130655535431017E-2,0.28538652434266387,9.1195000000000012E-2,0.19419152434266385]
["1987-01-01",0.13469999999999999,9.8400000000000001E-2,6.4000000000000003E-3,6.9666666666666661E-3,7.3833333333333329E-3,7.175E-3,7.4537500000000003E-3,0.1283,0.127525,9.0946250000000006E-2,0.33902798313052274,7.6800000000000007E-2,8.6099999999999996E-2,0.26222798313052276,0.25292798313052273,0.37167838175262924,8.9444999999999997E-2,0.28223338175262924]
["1987-02-01",3.95E-2,-3.0100000000000002E-2,5.8999999999999999E-3,6.9833333333333336E-3,7.4000000000000012E-3,7.1916666666666674E-3,7.5030833333333338E-3,3.3599999999999998E-2,3.2308333333333335E-2,-3.7603083333333336E-2,0.29517036239339212,7.0800000000000002E-2,8.6300000000000016E-2,0.22437036239339211,0.2088703623933921,0.25236831635307855,9.0037000000000006E-2,0.16233131635307854]
["1987-03-01",2.8899999999999999E-2,-1.89E-2,6.6E-3,6.9666666666666661E-3,7.3666666666666672E-3,7.1666666666666667E-3,7.4409166666666669E-3,2.23E-2,2.1733333333333334E-2,-2.6340916666666665E-2,0.26217161002705169,7.9199999999999993E-2,8.5999999999999993E-2,0.1829716100270517,0.1761716100270517,0.16863092559825499,8.9291000000000009E-2,7.9339925598254979E-2]
["1987-04-01",-8.8999999999999999E-3,-4.1399999999999999E-2,6.5000000000000006E-3,7.3749999999999996E-3,7.6250000000000007E-3,7.4999999999999997E-3,7.7940833333333334E-3,-1.54E-2,-1.6399999999999998E-2,-4.9194083333333333E-2,0.26523544320603887,7.8000000000000014E-2,0.09,0.18723544320603885,0.17523544320603887,0.15883894204870885,9.3529000000000001E-2,6.5309942048708852E-2]
["1987-05-01",8.6999999999999994E-3,-6.4000000000000003E-3,6.6E-3,7.7749999999999998E-3,7.9916666666666678E-3,7.8833333333333325E-3,8.2208333333333335E-3,2.0999999999999994E-3,8.1666666666666693E-4,-1.4620833333333333E-2,0.21177648268318627,7.9199999999999993E-2,9.459999999999999E-2,0.13257648268318628,0.11717648268318628,9.3988002678952576E-2,9.8650000000000002E-2,-4.6619973210474258E-3]
["1987-06-01",5.0500000000000003E-2,4.3899999999999995E-2,7.4999999999999997E-3,7.7666666666666674E-3,8.0416666666666674E-3,7.904166666666667E-3,8.3485E-3,4.3000000000000003E-2,4.2595833333333333E-2,3.5551499999999993E-2,0.25181551289083171,0.09,9.4850000000000004E-2,0.16181551289083171,0.15696551289083172,7.7676772668263228E-2,0.10018199999999999,-2.2505227331736766E-2]
["1987-07-01",5.0700000000000002E-2,-2.5000000000000005E-3,7.3000000000000001E-3,7.8500000000000011E-3,8.0416666666666674E-3,7.9458333333333343E-3,8.445833333333333E-3,4.3400000000000001E-2,4.2754166666666669E-2,-1.0945833333333333E-2,0.39316021543734481,8.7599999999999997E-2,9.5350000000000018E-2,0.3055602154373448,0.29781021543734476,4.5397822363700158E-2,0.10135,-5.5952177636299838E-2]
["1987-08-01",3.73E-2,5.2699999999999997E-2,7.4999999999999997E-3,8.0583333333333323E-3,8.2166666666666673E-3,8.1374999999999989E-3,8.7027500000000004E-3,2.98E-2,2.9162500000000001E-2,4.3997249999999995E-2,0.34530356681545116,0.09,{"$f":"G744*12","v":9.7649999999999987E-2},0.25530356681545119,{"$f":"L744-N744","v":0.24765356681545117},{"$f":"((1+C733)*(1+C734)*(1+C735)*(1+C736)*(1+C737)*(1+C738)*(1+C739)*(1+C740)*(1+C741)*(1+C742)*(1+C743)*(1+C744))-1","v":1.1108312754746663E-2},{"$f":"H744*12","v":0.104433},{"$f":"Q744-R744","v":-9.3324687245253335E-2}]
["1987-09-01",-2.1899999999999999E-2,2.0999999999999999E-3,7.4999999999999997E-3,8.4833333333333323E-3,8.624999999999999E-3,8.5541666666666665E-3,9.3135000000000006E-3,-2.9399999999999999E-2,-3.0454166666666664E-2,-7.2135000000000012E-3,0.43447227592084703,0.09,0.10264999999999999,0.34447227592084706,0.33182227592084701,0.14321520953574685,0.111762,3.1453209535746846E-2]
["1987-10-01",-0.21540000000000001,-7.0500000000000007E-2,7.9000000000000008E-3,8.7666666666666657E-3,8.9499999999999996E-3,8.8583333333333326E-3,9.4654999999999982E-3,-0.2233,-0.22425833333333334,-7.9965500000000009E-2,6.4089011711729427E-2,9.4800000000000009E-2,0.10629999999999999,-3.0710988288270583E-2,-4.2210988288270565E-2,1.153597074105317E-2,0.11358599999999998,-0.10205002925894681]
["1987-11-01",-8.2400000000000001E-2,-5.5499999999999987E-2,7.4999999999999997E-3,8.3416666666666656E-3,8.5583333333333327E-3,8.4499999999999992E-3,9.0204166666666679E-3,-8.9900000000000008E-2,-9.085E-2,-6.452041666666665E-2,-4.675575793548481E-2,0.09,0.10139999999999999,-0.13675575793548481,-0.1481557579354848,-6.4346563152556269E-2,0.10824500000000001,-0.17259156315255628]
["1987-12-01",7.6100000000000001E-2,1.0800000000000001E-2,7.7999999999999988E-3,8.4249999999999985E-3,8.6083333333333342E-3,8.5166666666666654E-3,9.1140000000000006E-3,6.83E-2,6.7583333333333329E-2,1.686E-3,5.262814662455062E-2,9.3599999999999989E-2,0.10219999999999999,-4.0971853375449369E-2,-4.9571853375449365E-2,-2.959317261912997E-2,0.10936800000000001,-0.13896117261912999]
["1988-01-01",4.2099999999999999E-2,0.1153,7.1999999999999998E-3,8.2333333333333338E-3,8.4083333333333336E-3,8.3208333333333329E-3,8.9983333333333339E-3,3.49E-2,3.3779166666666666E-2,0.10630166666666667,-3.3274176789067966E-2,8.6400000000000005E-2,9.9849999999999994E-2,-0.11967417678906797,-0.13312417678906796,-1.4662477623921588E-2,0.10798000000000001,-0.12264247762392159]
["1988-02-01",4.6600000000000003E-2,-1.7500000000000002E-2,7.1000000000000004E-3,7.8333333333333328E-3,8.0000000000000002E-3,7.9166666666666656E-3,8.4295833333333341E-3,3.95E-2,3.8683333333333333E-2,-2.5929583333333336E-2,-2.6671239468435526E-2,8.5199999999999998E-2,9.4999999999999987E-2,-0.11187123946843552,-0.12167123946843551,-1.8619283075606008E-3,0.10115500000000001,-0.10301692830756061]
["1988-03-01",-3.09E-2,-5.2699999999999997E-2,7.1999999999999998E-3,7.8250000000000004E-3,7.9916666666666678E-3,7.9083333333333332E-3,8.3956666666666676E-3,-3.8100000000000002E-2,-3.8808333333333334E-2,-6.1095666666666666E-2,-8.3241421099096824E-2,8.6400000000000005E-2,9.4899999999999998E-2,-0.16964142109909683,-0.17814142109909681,-3.6248909067120749E-2,0.100748,-0.13699690906712075]
["1988-04-01",1.11E-2,1.9000000000000006E-3,7.000000000000001E-3,8.0583333333333323E-3,8.2166666666666673E-3,8.1374999999999989E-3,8.7683333333333328E-3,4.0999999999999995E-3,2.9625000000000016E-3,-6.8683333333333322E-3,-6.4741601123294412E-2,8.4000000000000019E-2,9.7649999999999987E-2,-0.14874160112329443,-0.1623916011232944,7.2837659145126299E-3,0.10521999999999999,-9.7936234085487364E-2]
["1988-05-01",8.6E-3,4.5999999999999999E-2,7.7999999999999988E-3,8.2500000000000004E-3,8.416666666666666E-3,8.3333333333333332E-3,8.9932500000000012E-3,8.0000000000000123E-4,2.6666666666666679E-4,3.7006749999999998E-2,-6.4834320306289772E-2,9.3599999999999989E-2,0.1,-0.15843432030628976,-0.16483432030628978,6.0405413794867302E-2,0.10791900000000001,-4.7513586205132713E-2]
["1988-06-01",4.5900000000000003E-2,3.15E-2,7.6E-3,8.2166666666666673E-3,8.4416666666666668E-3,8.329166666666667E-3,9.0045833333333332E-3,3.8300000000000001E-2,3.7570833333333338E-2,2.2495416666666667E-2,-6.8929286633363507E-2,9.1200000000000003E-2,9.9950000000000011E-2,-0.16012928663336351,-0.16887928663336352,4.7809353701892432E-2,0.108055,-6.0245646298107566E-2]
["1988-07-01",-3.8E-3,1.6999999999999993E-3,7.1000000000000004E-3,8.3000000000000001E-3,8.5500000000000003E-3,8.4250000000000002E-3,9.1866666666666659E-3,-1.09E-2,-1.2225E-2,-7.4866666666666666E-3,-0.11722409378905185,8.5199999999999998E-2,0.1011,-0.20242409378905185,-0.21832409378905185,5.2221182559584634E-2,0.11023999999999999,-5.8018817440415357E-2]
["1988-08-01",-3.39E-2,-1.37E-2,8.3000000000000001E-3,8.4249999999999985E-3,8.6416666666666656E-3,8.533333333333332E-3,9.3080000000000003E-3,-4.2200000000000001E-2,-4.243333333333333E-2,-2.3008000000000001E-2,-0.17781760051055917,9.9599999999999994E-2,0.10239999999999999,-0.27741760051055919,-0.28021760051055916,-1.414861559939351E-2,0.111696,-0.12584461559939353]
["1988-09-01",4.2599999999999999E-2,4.1299999999999996E-2,7.6E-3,8.1833333333333341E-3,8.3833333333333329E-3,8.2833333333333335E-3,8.8885000000000006E-3,3.4999999999999996E-2,3.4316666666666662E-2,3.2411499999999996E-2,-0.12359945843196918,9.1200000000000003E-2,9.9400000000000002E-2,-0.21479945843196918,-0.22299945843196917,2.4415773452101996E-2,0.10666200000000001,-8.224622654789801E-2]
["1988-10-01",2.7799999999999998E-2,2.6199999999999998E-2,7.6E-3,7.9166666666666656E-3,8.083333333333333E-3,8.0000000000000002E-3,8.3178333333333351E-3,2.0199999999999999E-2,1.9799999999999998E-2,1.7882166666666664E-2,0.14805566737652609,9.1200000000000003E-2,9.6000000000000002E-2,5.6855667376526087E-2,5.2055667376526088E-2,0.13099028156702208,9.9814000000000014E-2,3.1176281567022068E-2]
["1988-11-01",-1.43E-2,-7.899999999999999E-3,7.000000000000001E-3,7.8750000000000001E-3,8.1000000000000013E-3,7.9875000000000015E-3,8.241666666666668E-3,-2.1299999999999999E-2,-2.2287500000000002E-2,-1.6141666666666665E-2,0.23325901409442218,8.4000000000000019E-2,9.5850000000000019E-2,0.14925901409442216,0.13740901409442216,0.18798883890168594,9.8900000000000016E-2,8.9088838901685924E-2]
["1988-12-01",1.7399999999999999E-2,6.3E-3,7.4999999999999997E-3,7.9749999999999995E-3,8.175E-3,8.0750000000000006E-3,8.3765833333333331E-3,9.8999999999999991E-3,9.3249999999999982E-3,-2.0765833333333331E-3,0.16598617316203401,0.09,9.6900000000000014E-2,7.5986173162034015E-2,6.9086173162033998E-2,0.18270000849502033,0.100519,8.218100849502033E-2]
["1989-01-01",7.3200000000000001E-2,5.7100000000000012E-2,8.0000000000000002E-3,8.0166666666666667E-3,8.175E-3,8.0958333333333334E-3,8.404E-3,6.5200000000000008E-2,6.5104166666666671E-2,4.869600000000001E-2,0.20078338070962021,9.6000000000000002E-2,9.715E-2,0.10478338070962021,0.10363338070962021,0.12098285571602796,0.10084799999999999,2.0134855716027966E-2]
["1989-02-01",-2.4899999999999999E-2,-2.1499999999999998E-2,6.8999999999999999E-3,8.0333333333333333E-3,8.1916666666666665E-3,8.1124999999999999E-3,8.382916666666667E-3,-3.1799999999999995E-2,-3.30125E-2,-2.9882916666666665E-2,0.11875011898523802,8.2799999999999999E-2,9.7349999999999992E-2,3.5950118985238019E-2,2.1400118985238026E-2,0.1164190578301616,0.100595,1.5824057830161595E-2]
["1989-03-01",2.3300000000000001E-2,2.69E-2,7.9000000000000008E-3,8.1666666666666676E-3,8.3166666666666667E-3,8.241666666666668E-3,8.5345000000000004E-3,1.54E-2,1.5058333333333333E-2,1.83655E-2,0.18131977789453591,9.4800000000000009E-2,9.8900000000000016E-2,8.6519777894535896E-2,8.2419777894535889E-2,0.21022984322368043,0.10241400000000001,0.10781584322368043]
["1989-04-01",5.1900000000000002E-2,6.3399999999999998E-2,7.000000000000001E-3,8.1583333333333334E-3,8.2833333333333318E-3,8.2208333333333335E-3,8.4920833333333341E-3,4.4900000000000002E-2,4.3679166666666672E-2,5.4907916666666667E-2,0.22898850199511567,8.4000000000000019E-2,9.8650000000000002E-2,0.14498850199511565,0.13033850199511565,0.28451783140439302,0.10190500000000001,0.18261283140439299]
["1989-05-01",4.0500000000000001E-2,5.7999999999999996E-2,8.0000000000000002E-3,7.9749999999999995E-3,8.1250000000000003E-3,8.0499999999999999E-3,8.3340833333333322E-3,3.2500000000000001E-2,3.245E-2,4.9665916666666664E-2,0.2678589493614103,9.6000000000000002E-2,9.6599999999999991E-2,0.1718589493614103,0.17125894936141031,0.29925417363847839,0.10000899999999999,0.19924517363847841]
["1989-06-01",-5.7000000000000002E-3,1.61E-2,7.000000000000001E-3,7.5833333333333334E-3,7.7416666666666658E-3,7.6624999999999992E-3,8.0485000000000001E-3,-1.2700000000000001E-2,-1.3362499999999999E-2,8.0514999999999996E-3,0.20530849349847058,8.4000000000000019E-2,9.194999999999999E-2,0.12130849349847056,0.11335849349847059,0.27985668040141309,9.6582000000000001E-2,0.18327468040141309]
["1989-07-01",9.0300000000000005E-2,8.0399999999999985E-2,6.7999999999999996E-3,7.4416666666666667E-3,7.6166666666666674E-3,7.5291666666666666E-3,7.9204166666666659E-3,8.3500000000000005E-2,8.2770833333333335E-2,7.2479583333333319E-2,0.31916066097307993,8.1599999999999992E-2,9.035E-2,0.23756066097307993,0.22881066097307995,0.38041045972415577,9.5044999999999991E-2,0.28536545972415578]
["1989-08-01",1.95E-2,-5.6999999999999993E-3,6.6E-3,7.4666666666666666E-3,7.6166666666666674E-3,7.5416666666666661E-3,7.9289999999999985E-3,1.29E-2,1.1958333333333335E-2,-1.3628999999999999E-2,0.3920756586917038,7.9199999999999993E-2,9.0499999999999997E-2,0.31287565869170381,0.30157565869170377,0.3916071378928605,9.5147999999999983E-2,0.29645913789286049]
["1989-09-01",-4.1000000000000003E-3,1.7000000000000001E-2,6.5000000000000006E-3,7.5083333333333339E-3,7.691666666666667E-3,7.6E-3,7.9866666666666662E-3,-1.0600000000000002E-2,-1.17E-2,9.013333333333335E-3,0.32972199164690941,7.8000000000000014E-2,9.1200000000000003E-2,0.25172199164690939,0.2385219916469094,0.3591322954355507,9.5839999999999995E-2,0.26329229543555072]
["1989-10-01",-2.3199999999999998E-2,4.5000000000000005E-3,7.1999999999999998E-3,7.4333333333333326E-3,7.658333333333333E-3,7.5458333333333323E-3,7.948499999999999E-3,-3.0399999999999996E-2,-3.074583333333333E-2,-3.4484999999999984E-3,0.26374045674323932,8.6400000000000005E-2,9.0549999999999992E-2,0.17734045674323931,0.17319045674323932,0.33039211729196127,9.5381999999999995E-2,0.23501011729196128]
["1989-11-01",2.0400000000000001E-2,3.3599999999999998E-2,6.4000000000000003E-3,7.4083333333333336E-3,7.6166666666666674E-3,7.5125000000000001E-3,7.929750000000001E-3,1.4000000000000002E-2,1.2887500000000001E-2,2.5670249999999999E-2,0.30822842858963306,7.6800000000000007E-2,9.0150000000000008E-2,0.23142842858963306,0.21807842858963306,0.38604303238884374,9.5157000000000019E-2,0.2908860323888437]
["1989-12-01",2.4E-2,7.3099999999999998E-2,6.4000000000000003E-3,7.3833333333333329E-3,7.5916666666666667E-3,7.4875000000000002E-3,7.8612500000000002E-3,1.7600000000000001E-2,1.6512499999999999E-2,6.5238749999999998E-2,0.31671506868073918,7.6800000000000007E-2,8.9849999999999999E-2,0.23991506868073917,0.22686506868073919,0.47805105640114021,9.4335000000000002E-2,0.3837160564011402]
["1990-01-01",-6.7100000000000007E-2,-8.09E-2,7.3000000000000001E-3,7.4916666666666664E-3,7.7249999999999992E-3,7.6083333333333324E-3,7.9564166666666672E-3,-7.4400000000000008E-2,-7.4708333333333335E-2,-8.885641666666666E-2,0.14458021577735902,8.7599999999999997E-2,9.1299999999999992E-2,5.6980215777359025E-2,5.328021577735903E-2,0.28509765011662869,9.5477000000000006E-2,0.18962065011662868]
["1990-02-01",1.29E-2,-1.09E-2,6.6E-3,7.6833333333333345E-3,7.8666666666666659E-3,7.7750000000000007E-3,8.1302500000000003E-3,{"$f":"B774-D774","v":6.3E-3},5.1249999999999993E-3,-1.9030249999999999E-2,0.18895015953326499,7.9199999999999993E-2,9.3300000000000008E-2,0.109750159533265,9.5650159533264986E-2,0.29901899410358435,9.7563000000000011E-2,0.20145599410358433]
["1990-03-01",2.6499999999999999E-2,1.8700000000000001E-2,7.1000000000000004E-3,7.8083333333333329E-3,7.9249999999999998E-3,7.8666666666666659E-3,8.2053333333333318E-3,1.9400000000000001E-2,1.8633333333333335E-2,1.049466666666667E-2,0.19266817039079087,8.5199999999999998E-2,9.4399999999999984E-2,0.10746817039079087,9.8268170390790888E-2,0.28864607001005127,9.8463999999999982E-2,0.19018207001005127]
["1990-04-01",-2.4899999999999999E-2,-3.85E-2,7.4999999999999997E-3,7.8833333333333342E-3,8.0333333333333333E-3,7.9583333333333346E-3,8.2587500000000005E-3,-3.2399999999999998E-2,-3.2858333333333337E-2,-4.6758750000000002E-2,0.10559058175497715,0.09,9.5500000000000015E-2,1.5590581754977156E-2,1.0090581754977138E-2,0.16516192995548651,9.9104999999999999E-2,6.605692995548651E-2]
["1990-05-01",9.7500000000000003E-2,6.8200000000000011E-2,7.4999999999999997E-3,7.8916666666666666E-3,8.083333333333333E-3,7.9874999999999998E-3,8.3382500000000002E-3,0.09,8.9512500000000009E-2,5.9861750000000012E-2,0.16615633202891611,0.09,9.5849999999999991E-2,7.6156332028916113E-2,7.0306332028916119E-2,0.17639506009305328,0.10005900000000001,7.6336060093053271E-2]
["1990-06-01",-6.7000000000000002E-3,-2.1099999999999997E-2,6.7999999999999996E-3,7.7166666666666659E-3,7.9083333333333332E-3,7.8125E-3,8.175E-3,-1.35E-2,-1.4512500000000001E-2,-2.9274999999999995E-2,0.16498349050017347,8.1599999999999992E-2,9.375E-2,8.3383490500173477E-2,7.1233490500173469E-2,0.13332656660278563,9.8099999999999993E-2,3.5226566602785642E-2]
["1990-07-01",-3.2000000000000002E-3,-3.1999999999999997E-3,7.4000000000000003E-3,7.7000000000000002E-3,7.8916666666666666E-3,7.7958333333333326E-3,8.1317500000000001E-3,-1.06E-2,-1.0995833333333333E-2,-1.133175E-2,6.5078917115080959E-2,8.8800000000000004E-2,9.3549999999999994E-2,-2.3721082884919045E-2,-2.8471082884919036E-2,4.5631175110752098E-2,9.7581000000000001E-2,-5.1949824889247903E-2]
["1990-08-01",-9.0399999999999994E-2,-7.9199999999999993E-2,7.1000000000000004E-3,7.8416666666666669E-3,8.0250000000000009E-3,7.9333333333333339E-3,8.2464166666666658E-3,-9.7499999999999989E-2,-9.8333333333333328E-2,-8.7446416666666665E-2,-4.9734396264956016E-2,8.5199999999999998E-2,9.5200000000000007E-2,-0.13493439626495601,-0.14493439626495602,-3.1663294738026315E-2,9.8956999999999989E-2,-0.1306202947380263]
["1990-09-01",-4.87E-2,4.1100000000000005E-2,6.8999999999999999E-3,7.966666666666667E-3,8.1416666666666651E-3,8.0541666666666661E-3,8.4306666666666662E-3,-5.5599999999999997E-2,-5.6754166666666668E-2,3.2669333333333342E-2,-9.2290723131692509E-2,8.2799999999999999E-2,9.6649999999999986E-2,-0.17509072313169249,-0.1889407231316925,-8.7164760587603585E-3,0.10116799999999999,-0.10988447605876035]
["1990-10-01",-4.3E-3,6.5299999999999997E-2,8.0999999999999996E-3,7.9416666666666663E-3,8.1416666666666651E-3,8.0416666666666657E-3,8.3855000000000006E-3,-1.24E-2,-1.2341666666666666E-2,5.6914499999999993E-2,-7.4727552234056138E-2,9.7199999999999995E-2,9.6499999999999989E-2,-0.17192755223405615,-0.17122755223405611,5.1283562025487894E-2,0.10062600000000001,-4.9342437974512113E-2]
["1990-11-01",6.4600000000000005E-2,1.9299999999999998E-2,7.1000000000000004E-3,7.7499999999999999E-3,7.9916666666666678E-3,7.8708333333333338E-3,8.2603333333333331E-3,5.7500000000000002E-2,5.6729166666666671E-2,1.1039666666666665E-2,-3.4648130251250575E-2,8.5199999999999998E-2,9.4450000000000006E-2,-0.11984813025125057,-0.12909813025125058,3.6738907481211225E-2,9.912399999999999E-2,-6.2385092518788765E-2]
["1990-12-01",2.7900000000000001E-2,8.6E-3,7.1999999999999998E-3,7.5416666666666679E-3,7.8250000000000004E-3,7.6833333333333345E-3,8.1091666666666656E-3,2.0700000000000003E-2,2.0216666666666668E-2,4.9083333333333444E-4,{"$f":"((1+B773)*(1+B774)*(1+B775)*(1+B776)*(1+B777)*(1+B778)*(1+B779)*(1+B780)*(1+B781)*(1+B782)*(1+B783)*(1+B784))-1","v":-3.0971497153574834E-2},{"$f":"D784*12","v":8.6400000000000005E-2},9.2200000000000018E-2,{"$f":"L784-M784","v":-0.11737149715357484},-0.12317149715357485,-2.5575564173376586E-2,9.730999999999998E-2,-0.12288556417337657]
["1991-01-01",4.36E-2,-3.0100000000000002E-2,7.1000000000000004E-3,7.5333333333333329E-3,7.8083333333333329E-3,7.6708333333333333E-3,8.0939166666666659E-3,3.6499999999999998E-2,3.5929166666666665E-2,-3.8193916666666668E-2,8.4015591778893617E-2,8.5199999999999998E-2,9.2049999999999993E-2,-1.1844082211063811E-3,-8.0344082211063761E-3,2.8282298235493331E-2,9.7126999999999991E-2,-6.8844701764506661E-2]
["1991-02-01",7.1499999999999994E-2,3.49E-2,6.4000000000000003E-3,7.358333333333333E-3,7.6333333333333331E-3,7.4958333333333326E-3,7.8978333333333331E-3,6.5099999999999991E-2,6.4004166666666668E-2,2.7002166666666667E-2,0.14672989099721989,7.6800000000000007E-2,8.9949999999999988E-2,6.9929890997219885E-2,5.6779890997219903E-2,7.5896623641605654E-2,9.4773999999999997E-2,-1.8877376358394343E-2]
["1991-03-01",2.4199999999999999E-2,1.9799999999999998E-2,6.4000000000000003E-3,7.4416666666666667E-3,7.6750000000000004E-3,7.5583333333333336E-3,7.9608333333333337E-3,1.78E-2,1.6641666666666666E-2,1.1839166666666665E-2,0.14416050108071388,7.6800000000000007E-2,9.0700000000000003E-2,6.7360501080713869E-2,5.3460501080713874E-2,7.7058384990389195E-2,9.5530000000000004E-2,-1.8471615009610809E-2]
["1991-04-01",2.3999999999999998E-3,-1.6200000000000003E-2,7.6E-3,7.3833333333333329E-3,7.5999999999999991E-3,7.4916666666666656E-3,7.8870833333333328E-3,-5.1999999999999998E-3,-5.0916666666666662E-3,-2.4087083333333335E-2,0.17619370965368431,9.1200000000000003E-2,8.989999999999998E-2,8.4993709653684302E-2,8.6293709653684325E-2,0.1020385222605773,9.4644999999999993E-2,7.3935222605773093E-3]
["1991-05-01",4.3099999999999999E-2,-1.2999999999999998E-2,6.7999999999999996E-3,7.3833333333333329E-3,7.6250000000000007E-3,7.5041666666666677E-3,7.8602499999999992E-3,3.6299999999999999E-2,3.5595833333333333E-2,-2.0860249999999997E-2,0.11789308295194334,8.1599999999999992E-2,9.0050000000000019E-2,3.6293082951943348E-2,2.7843082951943321E-2,1.826626237707285E-2,9.432299999999999E-2,-7.605673762292714E-2]
["1991-06-01",-4.58E-2,-1.3899999999999999E-2,6.3E-3,7.5083333333333339E-3,7.7333333333333334E-3,7.6208333333333336E-3,7.9862500000000003E-3,-5.21E-2,-5.3420833333333334E-2,-2.1886249999999999E-2,7.3888633597850362E-2,7.5600000000000001E-2,9.1450000000000004E-2,-1.7113664021496389E-3,-1.7561366402149642E-2,2.5755808897774957E-2,9.5835000000000004E-2,-7.0079191102225047E-2]
["1991-07-01",4.6600000000000003E-2,3.0700000000000002E-2,7.6E-3,7.4999999999999997E-3,7.7083333333333335E-3,7.6041666666666671E-3,7.9564166666666672E-3,3.9E-2,3.8995833333333334E-2,2.2743583333333334E-2,0.12753997183337673,9.1200000000000003E-2,9.1249999999999998E-2,3.6339971833376727E-2,3.6289971833376733E-2,6.06405620294308E-2,9.5477000000000006E-2,-3.4836437970569206E-2]
["1991-08-01",2.3699999999999999E-2,2.58E-2,6.7999999999999996E-3,7.2916666666666659E-3,7.4916666666666664E-3,7.3916666666666662E-3,7.7541666666666662E-3,1.6899999999999998E-2,1.6308333333333334E-2,1.8045833333333334E-2,0.26897830822980207,8.1599999999999992E-2,8.8700000000000001E-2,0.18737830822980206,0.18027830822980206,0.18158675991506312,9.3049999999999994E-2,8.8536759915063129E-2]
["1991-09-01",-1.67E-2,2.0199999999999999E-2,6.7999999999999996E-3,7.1749999999999991E-3,7.3833333333333329E-3,7.2791666666666656E-3,7.6383333333333338E-3,-2.35E-2,-2.3979166666666666E-2,1.2561666666666665E-2,0.31166442813241257,8.1599999999999992E-2,8.7349999999999983E-2,0.23006442813241257,0.22431442813241259,0.15786649934237529,9.1660000000000005E-2,6.6206499342375283E-2]
["1991-10-01",1.34E-2,0.02,6.5000000000000006E-3,7.1250000000000003E-3,7.358333333333333E-3,7.2416666666666662E-3,7.6007500000000007E-3,6.8999999999999999E-3,6.1583333333333342E-3,1.2399250000000001E-2,0.33498115041617682,7.8000000000000014E-2,8.6899999999999991E-2,0.25698115041617681,0.24808115041617684,0.10863027253282964,9.1209000000000012E-2,1.7421272532829629E-2]
["1991-11-01",-4.0300000000000002E-2,-9.7999999999999997E-3,6.0000000000000001E-3,7.0666666666666664E-3,7.3166666666666658E-3,7.1916666666666665E-3,7.5445833333333337E-3,-4.6300000000000001E-2,-4.7491666666666668E-2,-1.7344583333333333E-2,0.20343923544467857,7.2000000000000008E-2,8.6300000000000002E-2,0.13143923544467856,0.11713923544467857,7.6979982205443109E-2,9.0535000000000004E-2,-1.3555017794556895E-2]
["1991-12-01",0.1144,7.3300000000000004E-2,6.7999999999999996E-3,6.9249999999999997E-3,7.1749999999999991E-3,7.0499999999999998E-3,7.4162500000000001E-3,0.1076,0.10735,6.5883750000000005E-2,0.30471124037313913,8.1599999999999992E-2,8.4599999999999995E-2,0.22311124037313912,0.22011124037313912,0.1460664434871124,8.8995000000000005E-2,5.7071443487112392E-2]
["1992-01-01",-1.8599999999999998E-2,-5.3600000000000002E-2,6.0999999999999995E-3,6.8333333333333328E-3,7.0916666666666663E-3,6.9624999999999991E-3,7.3602500000000005E-3,-2.47E-2,{"$f":"B797-G797","v":-2.5562499999999998E-2},{"$f":"$C797-H797","v":-6.0960250000000001E-2},0.22694865015542232,7.3199999999999987E-2,8.3549999999999985E-2,0.15374865015542233,0.14339865015542233,0.11829805352737721,8.8323000000000013E-2,2.9975053527377199E-2]
["1992-02-01",1.2999999999999999E-2,-2.7300000000000001E-2,5.8999999999999999E-3,6.9083333333333332E-3,7.2250000000000005E-3,7.0666666666666664E-3,7.4420833333333335E-3,7.0999999999999995E-3,5.933333333333333E-3,-3.4742083333333333E-2,0.1599617196523031,7.0800000000000002E-2,8.48E-2,8.9161719652303101E-2,7.5161719652303102E-2,5.1085628240486791E-2,8.9304999999999995E-2,-3.8219371759513204E-2]
["1992-03-01",-1.9400000000000001E-2,-1.43E-2,6.7000000000000002E-3,6.9583333333333329E-3,7.2750000000000002E-3,7.116666666666667E-3,7.4727500000000002E-3,-2.6100000000000002E-2,-2.6516666666666668E-2,-2.177275E-2,0.11058236896216411,8.0399999999999999E-2,8.5400000000000004E-2,3.0182368962164113E-2,2.5182368962164109E-2,1.5939501624482988E-2,8.9673000000000003E-2,-7.3733498375517015E-2]
["1992-04-01",2.9399999999999999E-2,6.4500000000000002E-2,6.5000000000000006E-3,6.9416666666666672E-3,7.2416666666666662E-3,7.0916666666666671E-3,7.4380833333333339E-3,2.2899999999999997E-2,2.2308333333333333E-2,5.7061916666666671E-2,0.14049629949087361,7.8000000000000014E-2,8.5100000000000009E-2,6.2496299490873597E-2,5.5396299490873602E-2,9.9275868549768775E-2,8.9257000000000003E-2,1.0018868549768772E-2]
["1992-05-01",4.8999999999999998E-3,-1.5000000000000005E-3,6.0999999999999995E-3,6.8999999999999999E-3,7.1916666666666674E-3,7.0458333333333336E-3,7.3995833333333335E-3,-1.1999999999999997E-3,-2.1458333333333338E-3,-8.899583333333334E-3,9.872949032535594E-2,7.3199999999999987E-2,8.455E-2,2.5529490325355952E-2,1.417949032535594E-2,0.11208404736265853,8.8794999999999999E-2,2.3289047362658535E-2]
["1992-06-01",-1.49E-2,1.41E-2,6.7000000000000002E-3,6.8500000000000002E-3,7.1333333333333335E-3,6.9916666666666669E-3,7.3230833333333325E-3,-2.1600000000000001E-2,-2.1891666666666667E-2,6.7769166666666672E-3,0.13430981022794874,8.0399999999999999E-2,8.3900000000000002E-2,5.3909810227948746E-2,5.0409810227948743E-2,0.14366132484582916,8.7876999999999983E-2,5.5784324845829181E-2]
["1992-07-01",4.0899999999999999E-2,7.9000000000000001E-2,6.3E-3,6.7250000000000001E-3,6.9749999999999986E-3,6.8499999999999993E-3,7.1492500000000002E-3,3.4599999999999999E-2,3.4049999999999997E-2,7.1850750000000005E-2,0.12813212446614908,7.5600000000000001E-2,8.2199999999999995E-2,5.2532124466149077E-2,4.5932124466149082E-2,0.19725484574429974,8.5791000000000006E-2,0.11146384574429974]
["1992-08-01",-2.0500000000000001E-2,-7.4000000000000012E-3,6.0000000000000001E-3,6.6249999999999998E-3,6.8416666666666669E-3,6.7333333333333334E-3,7.031333333333333E-3,-2.6500000000000003E-2,-2.7233333333333335E-2,-1.4431333333333334E-2,7.9423088712115675E-2,7.2000000000000008E-2,8.0799999999999997E-2,7.4230887121156663E-3,-1.376911287884322E-3,0.158505712503209,8.4375999999999993E-2,7.4129712503209003E-2]
["1992-09-01",1.18E-2,7.2999999999999983E-3,5.7999999999999996E-3,6.6E-3,6.8083333333333329E-3,6.7041666666666664E-3,7.0059166666666664E-3,6.0000000000000001E-3,5.0958333333333333E-3,2.9408333333333196E-4,0.11070912352173168,6.9599999999999995E-2,8.0449999999999994E-2,4.1109123521731683E-2,3.0259123521731685E-2,0.14385689492695786,8.4070999999999993E-2,5.9785894926957864E-2]
["1992-10-01",3.5000000000000001E-3,-9.3999999999999986E-3,5.7000000000000002E-3,6.6583333333333338E-3,6.9333333333333339E-3,6.7958333333333343E-3,7.1056666666666664E-3,-2.2000000000000001E-3,-3.2958333333333342E-3,-1.6505666666666665E-2,9.9858501533508726E-2,6.8400000000000002E-2,8.1550000000000011E-2,3.1458501533508723E-2,1.8308501533508714E-2,0.11088690207318086,8.5267999999999997E-2,2.5618902073180863E-2]
["1992-11-01",3.4099999999999998E-2,-1.5000000000000005E-3,6.0999999999999995E-3,6.7499999999999991E-3,7.000000000000001E-3,6.875E-3,7.1925833333333329E-3,2.7999999999999997E-2,2.7224999999999999E-2,-8.6925833333333334E-3,0.18512418092716643,7.3199999999999987E-2,8.2500000000000004E-2,0.11192418092716644,0.10262418092716642,0.12019851718851893,8.6310999999999999E-2,3.3887517188518929E-2]
["1992-12-01",1.23E-2,3.5799999999999998E-2,6.3E-3,6.6500000000000005E-3,6.8666666666666668E-3,6.7583333333333332E-3,7.0420833333333334E-3,6.0000000000000001E-3,5.541666666666667E-3,2.8757916666666664E-2,7.6544515750690989E-2,7.5600000000000001E-2,{"$f":"G808*12","v":8.1100000000000005E-2},9.4451575069098848E-4,{"$f":"L808-N808","v":-4.5554842493090164E-3},{"$f":"((1+C797)*(1+C798)*(1+C799)*(1+C800)*(1+C801)*(1+C802)*(1+C803)*(1+C804)*(1+C805)*(1+C806)*(1+C807)*(1+C808))-1","v":8.1059931150533782E-2},{"$f":"H808*12","v":8.4504999999999997E-2},{"$f":"Q808-R808","v":-3.4450688494662152E-3}]
["1993-01-01",8.3999999999999995E-3,1.5699999999999999E-2,5.8999999999999999E-3,6.5916666666666667E-3,6.7583333333333332E-3,6.6749999999999995E-3,6.9009166666666663E-3,2.4999999999999996E-3,1.725E-3,8.7990833333333324E-3,0.10616210483288824,7.0800000000000002E-2,8.0099999999999991E-2,3.5362104832888236E-2,2.6062104832888247E-2,0.16022038468892341,8.2810999999999996E-2,7.7409384688923416E-2]
["1993-02-01",1.3599999999999999E-2,7.2099999999999997E-2,5.4999999999999997E-3,6.4249999999999993E-3,6.5833333333333334E-3,6.5041666666666668E-3,6.7039166666666671E-3,8.0999999999999996E-3,7.0958333333333325E-3,6.5396083333333327E-2,0.10681728475677787,6.6000000000000003E-2,7.8050000000000008E-2,4.0817284756777872E-2,2.8767284756777867E-2,0.27878305173742657,8.0447000000000005E-2,0.19833605173742658]
["1993-03-01",2.1100000000000001E-2,1.7999999999999999E-2,6.3E-3,6.3166666666666675E-3,6.4333333333333334E-3,6.3749999999999996E-3,6.5854999999999993E-3,1.4800000000000001E-2,1.4725000000000002E-2,1.1414499999999999E-2,0.15253021564873137,7.5600000000000001E-2,7.6499999999999999E-2,7.693021564873137E-2,7.6030215648731372E-2,0.32068697034462867,7.9025999999999985E-2,0.24166097034462869]
["1993-04-01",-2.4199999999999999E-2,-2.6999999999999993E-3,5.7000000000000002E-3,6.2166666666666672E-3,6.3499999999999997E-3,6.2833333333333343E-3,6.514666666666666E-3,-2.9899999999999999E-2,-3.0483333333333335E-2,-9.2146666666666661E-3,9.2518927948350482E-2,6.8400000000000002E-2,7.5400000000000009E-2,2.411892794835048E-2,1.7118927948350474E-2,0.23731434055866418,7.8175999999999995E-2,0.15913834055866419]
["1993-05-01",2.6800000000000001E-2,-1.9099999999999999E-2,5.1999999999999998E-3,6.1916666666666665E-3,6.3416666666666665E-3,6.2666666666666669E-3,6.5491666666666667E-3,2.1600000000000001E-2,2.0533333333333334E-2,-2.5649166666666667E-2,0.1163284259303079,6.2399999999999997E-2,7.5200000000000003E-2,5.3928425930307902E-2,4.1128425930307896E-2,0.21550489399498574,7.8589999999999993E-2,0.13691489399498574]
["1993-06-01",2.8999999999999998E-3,4.6300000000000001E-2,6.1999999999999998E-3,6.1083333333333337E-3,6.2583333333333336E-3,6.1833333333333341E-3,6.4693333333333339E-3,-3.3E-3,-3.2833333333333343E-3,3.9830666666666667E-2,0.13649962274439709,7.4399999999999994E-2,7.4200000000000016E-2,6.2099622744397093E-2,6.2299622744397071E-2,0.25409996113495126,7.7632000000000007E-2,0.17646796113495125]
["1993-07-01",-4.0000000000000001E-3,2.2599999999999999E-2,5.4000000000000003E-3,5.9750000000000003E-3,6.1249999999999994E-3,6.0499999999999998E-3,6.284500000000001E-3,-9.4000000000000004E-3,-1.005E-2,1.6315499999999997E-2,8.7475861517359199E-2,6.4799999999999996E-2,7.2599999999999998E-2,2.2675861517359203E-2,1.4875861517359201E-2,0.18854737743892591,7.5414000000000009E-2,0.1131333774389259]
["1993-08-01",3.7900000000000003E-2,4.8399999999999999E-2,5.5999999999999991E-3,5.7083333333333326E-3,5.8833333333333324E-3,5.7958333333333334E-3,6.0587500000000008E-3,3.2300000000000002E-2,3.210416666666667E-2,4.2341249999999997E-2,0.15231362600190623,6.7199999999999982E-2,6.9550000000000001E-2,8.5113626001906251E-2,8.2763626001906232E-2,0.25536275489317961,7.2705000000000006E-2,0.18265775489317959]
["1993-09-01",-7.7000000000000002E-3,-2E-3,5.0000000000000001E-3,5.5500000000000002E-3,5.7083333333333326E-3,5.6291666666666677E-3,5.8635000000000007E-3,-1.2699999999999999E-2,-1.3329166666666668E-2,-7.8635000000000007E-3,0.13010556540985507,0.06,6.7550000000000013E-2,7.0105565409855075E-2,6.255556540985506E-2,0.24377249020489677,7.0362000000000008E-2,0.17341049020489677]
["1993-10-01",2.07E-2,-2.1000000000000003E-3,4.8999999999999998E-3,5.5583333333333327E-3,5.7250000000000001E-3,5.6416666666666672E-3,5.8567500000000008E-3,1.5800000000000002E-2,1.5058333333333333E-2,-7.956750000000002E-3,0.14947558606261979,5.8799999999999998E-2,6.770000000000001E-2,9.0675586062619801E-2,8.1775586062619782E-2,0.2529381869326337,7.028100000000001E-2,0.18265718693263369]
["1993-11-01",-9.4999999999999998E-3,-5.0700000000000002E-2,5.3E-3,5.7749999999999998E-3,5.9333333333333339E-3,5.8541666666666672E-3,6.0670833333333332E-3,-1.4800000000000001E-2,-1.5354166666666667E-2,-5.6767083333333336E-2,0.10101108983176244,6.3600000000000004E-2,7.0250000000000007E-2,3.7411089831762431E-2,3.0761089831762428E-2,0.19120102238873238,7.2804999999999995E-2,0.11839602238873238]
["1993-12-01",1.21E-2,-5.3E-3,5.4999999999999997E-3,5.7749999999999998E-3,5.9333333333333339E-3,5.8541666666666672E-3,6.1131666666666661E-3,6.6E-3,6.2458333333333324E-3,-1.1413166666666665E-2,0.10079356319147137,6.6000000000000003E-2,7.0250000000000007E-2,3.4793563191471366E-2,3.0543563191471362E-2,0.14393479143664001,7.3357999999999993E-2,7.0576791436640016E-2]
["1994-01-01",3.4000000000000002E-2,7.1999999999999998E-3,5.4999999999999997E-3,5.7666666666666665E-3,5.9333333333333339E-3,5.8499999999999993E-3,6.1104166666666668E-3,2.8500000000000004E-2,2.8150000000000001E-2,1.089583333333333E-3,0.12873913560093353,6.6000000000000003E-2,7.0199999999999985E-2,6.2739135600933527E-2,5.8539135600933545E-2,0.13436164412226459,7.3325000000000001E-2,6.1036644122264588E-2]
["1994-02-01",-2.7099999999999999E-2,-5.67E-2,4.8999999999999998E-3,5.8999999999999999E-3,6.0750000000000005E-3,5.9874999999999998E-3,6.2052499999999998E-3,-3.2000000000000001E-2,-3.3087499999999999E-2,-6.2905249999999996E-2,8.3415849473311043E-2,5.8799999999999998E-2,7.1849999999999997E-2,2.4615849473311045E-2,1.1565849473311046E-2,-1.9183481946347669E-3,7.4463000000000001E-2,-7.6381348194634768E-2]
["1994-03-01",-4.36E-2,-3.3800000000000004E-2,5.7999999999999996E-3,5.8999999999999999E-3,6.0750000000000005E-3,5.9874999999999998E-3,6.527666666666666E-3,-4.9399999999999999E-2,-4.95875E-2,-4.0327666666666671E-2,1.4767327819287912E-2,6.9599999999999995E-2,7.1849999999999997E-2,-5.4832672180712083E-2,-5.7082672180712085E-2,-5.2704821243277244E-2,7.8331999999999985E-2,-0.13103682124327723]
["1994-04-01",1.2800000000000001E-2,2.46E-2,5.7000000000000002E-3,6.2333333333333338E-3,6.4083333333333336E-3,6.3208333333333337E-3,6.8514166666666662E-3,7.1000000000000004E-3,6.4791666666666669E-3,1.7748583333333335E-2,5.3244875605015896E-2,6.8400000000000002E-2,7.5850000000000001E-2,-1.5155124394984107E-2,-2.2605124394984105E-2,-2.6773648697344554E-2,8.2216999999999998E-2,-0.10899064869734455]
["1994-05-01",1.6400000000000001E-2,-2.6800000000000001E-2,6.3E-3,6.6583333333333338E-3,6.8250000000000003E-3,6.7416666666666666E-3,6.9384999999999994E-3,1.0100000000000001E-2,9.6583333333333347E-3,-3.3738499999999998E-2,4.2577027235039422E-2,7.5600000000000001E-2,8.09E-2,-3.3022972764960579E-2,-3.8322972764960578E-2,-3.441341106357021E-2,8.3261999999999989E-2,-0.1176754110635702]
["1994-06-01",-2.4500000000000001E-2,2.0999999999999994E-3,6.0999999999999995E-3,6.6416666666666672E-3,6.8083333333333329E-3,6.7250000000000001E-3,6.9234166666666663E-3,-3.0600000000000002E-2,-3.1225000000000003E-2,-4.8234166666666668E-3,1.4093020308885373E-2,7.3199999999999987E-2,8.0699999999999994E-2,-5.9106979691114614E-2,-6.6606979691114621E-2,-7.5203745796428856E-2,8.3080999999999988E-2,-0.15828474579642884]
["1994-07-01",3.2800000000000003E-2,3.3599999999999998E-2,6.0000000000000001E-3,6.7583333333333332E-3,6.9249999999999997E-3,6.841666666666666E-3,7.0627500000000013E-3,2.6800000000000004E-2,2.5958333333333337E-2,2.6537249999999998E-2,5.1561517444795646E-2,7.2000000000000008E-2,8.2099999999999992E-2,-2.0438482555204363E-2,-3.0538482555204347E-2,-6.5255810341471543E-2,8.4753000000000023E-2,-0.15000881034147157]
["1994-08-01",4.1000000000000002E-2,-2.7999999999999995E-3,6.6E-3,6.7250000000000001E-3,6.875E-3,6.7999999999999996E-3,7.0058333333333335E-3,3.44E-2,3.4200000000000001E-2,-9.8058333333333331E-3,5.470232166878497E-2,7.9199999999999993E-2,8.1599999999999992E-2,-2.4497678331215023E-2,-2.6897678331215022E-2,-0.11090527858881671,8.4070000000000006E-2,-0.19497527858881672]
["1994-09-01",-2.4500000000000001E-2,-2.5399999999999999E-2,6.0999999999999995E-3,6.9499999999999996E-3,7.0750000000000006E-3,7.0124999999999996E-3,7.1869166666666661E-3,-3.0600000000000002E-2,-3.1512499999999999E-2,-3.2586916666666667E-2,3.6845827660888952E-2,7.3199999999999987E-2,8.4150000000000003E-2,-3.6354172339111035E-2,-4.730417233911105E-2,-0.13175178808883847,8.6242999999999986E-2,-0.21799478808883846]
["1994-10-01",2.2499999999999999E-2,8.6E-3,6.6E-3,7.1416666666666677E-3,7.2583333333333345E-3,7.2000000000000007E-3,7.376999999999999E-3,1.5899999999999997E-2,1.5299999999999998E-2,1.223000000000001E-3,3.8674300757577162E-2,7.9199999999999993E-2,8.6400000000000005E-2,-4.052569924242283E-2,-4.7725699242422842E-2,-0.12244198162782116,8.8523999999999992E-2,-0.21096598162782115]
["1994-11-01",-3.6400000000000002E-2,-1.46E-2,6.4000000000000003E-3,7.2333333333333329E-3,7.358333333333333E-3,7.2958333333333321E-3,7.4862499999999998E-3,-4.2800000000000005E-2,-4.3695833333333337E-2,-2.2086250000000002E-2,1.0465983048966621E-2,7.6800000000000007E-2,8.7549999999999989E-2,-6.6334016951033387E-2,-7.7084016951033368E-2,-8.907018718640547E-2,8.9834999999999998E-2,-0.17890518718640547]
["1994-12-01",1.4800000000000001E-2,5.1999999999999998E-3,6.6E-3,7.0500000000000007E-3,7.1833333333333324E-3,7.116666666666667E-3,7.3067500000000007E-3,8.2000000000000007E-3,7.6833333333333337E-3,-2.106750000000001E-3,1.3161623948316548E-2,7.9199999999999993E-2,8.5400000000000004E-2,-6.6038376051683445E-2,-7.2238376051683456E-2,-7.9454460802025451E-2,8.7681000000000009E-2,-0.16713546080202546]
["1995-01-01",2.5899999999999999E-2,7.7900000000000011E-2,7.000000000000001E-3,7.0500000000000007E-3,7.1666666666666667E-3,7.1083333333333346E-3,7.2879166666666665E-3,1.89E-2,1.8791666666666665E-2,7.0612083333333339E-2,5.2248646117776243E-3,8.4000000000000019E-2,8.5300000000000015E-2,-7.8775135388222395E-2,-8.007513538822239E-2,-1.4837135919880118E-2,8.7455000000000005E-2,-0.10229213591988012]
["1995-02-01",3.9E-2,-1.5000000000000005E-3,5.8999999999999999E-3,6.8833333333333333E-3,6.9916666666666669E-3,6.937500000000001E-3,7.1083333333333328E-3,3.3099999999999997E-2,3.2062500000000001E-2,-8.6083333333333324E-3,7.3521054919968076E-2,7.0800000000000002E-2,8.3250000000000018E-2,2.7210549199680745E-3,-9.7289450800319421E-3,4.2812593855612757E-2,8.5299999999999987E-2,-4.248740614438723E-2]
["1995-03-01",2.9499999999999998E-2,-6.0000000000000001E-3,6.4000000000000003E-3,6.7666666666666665E-3,6.8666666666666668E-3,6.8166666666666662E-3,6.9785833333333332E-3,2.3099999999999999E-2,2.2683333333333333E-2,-1.2978583333333333E-2,0.15557290468434459,7.6800000000000007E-2,8.1799999999999998E-2,7.8772904684344586E-2,7.3772904684344595E-2,7.2816930544896907E-2,8.3742999999999998E-2,-1.0926069455103091E-2]
["1995-04-01",2.9399999999999999E-2,3.6500000000000005E-2,5.7999999999999996E-3,6.6916666666666661E-3,6.7666666666666665E-3,6.7291666666666663E-3,6.8982499999999999E-3,2.3599999999999999E-2,2.2670833333333335E-2,2.9601750000000003E-2,0.17451298191357112,6.9599999999999995E-2,8.0749999999999988E-2,0.10491298191357112,9.3762981913571131E-2,8.527693588696672E-2,8.2778999999999991E-2,2.497935886966729E-3]
["1995-05-01",0.04,3.1600000000000003E-2,6.5000000000000006E-3,6.3750000000000005E-3,6.45E-3,6.4125000000000007E-3,6.6102499999999998E-3,3.3500000000000002E-2,3.3587499999999999E-2,2.4989750000000005E-2,0.20178423965969428,7.8000000000000014E-2,7.6950000000000005E-2,0.12378423965969426,0.12483423965969427,0.15040247334668555,7.9323000000000005E-2,7.1079473346685546E-2]
["1995-06-01",2.3199999999999998E-2,4.6999999999999993E-3,5.4000000000000003E-3,6.083333333333333E-3,6.1916666666666665E-3,6.1375000000000006E-3,6.3360000000000005E-3,{"$f":"B838-D838","v":1.7799999999999996E-2},1.7062499999999998E-2,-1.6360000000000012E-3,0.26054908664254173,6.4799999999999996E-2,7.3650000000000007E-2,0.19574908664254173,0.18689908664254173,0.15338725174275525,7.6032000000000002E-2,7.7355251742755246E-2]
["1995-07-01",3.32E-2,2.5500000000000002E-2,5.5999999999999991E-3,6.1750000000000008E-3,6.2833333333333326E-3,6.2291666666666667E-3,6.4079166666666668E-3,2.76E-2,2.6970833333333333E-2,1.9092083333333336E-2,0.26103729310522295,6.7199999999999982E-2,7.4749999999999997E-2,0.19383729310522296,0.18628729310522296,0.14434851650754199,7.6895000000000005E-2,6.7453516507541986E-2]
["1995-08-01",2.5000000000000001E-3,2.0200000000000006E-2,5.7000000000000002E-3,6.3083333333333333E-3,6.4083333333333336E-3,6.3583333333333339E-3,6.5322500000000007E-3,-3.2000000000000002E-3,-3.8583333333333338E-3,1.3667750000000006E-2,0.21439950656867057,6.8400000000000002E-2,7.6300000000000007E-2,0.14599950656867056,0.13809950656867057,0.17074243536000222,7.8387000000000012E-2,9.2355435360002208E-2]
["1995-09-01",4.2200000000000001E-2,6.3799999999999996E-2,5.1999999999999998E-3,6.0999999999999995E-3,6.2083333333333331E-3,6.1541666666666672E-3,6.3499999999999997E-3,3.7000000000000005E-2,3.6045833333333333E-2,5.7449999999999994E-2,0.29743430624896816,6.2399999999999997E-2,7.3849999999999999E-2,0.23503430624896815,0.22358430624896816,0.27789431842393908,7.619999999999999E-2,0.20169431842393909]
["1995-10-01",-3.5999999999999999E-3,2.3799999999999998E-2,5.7000000000000002E-3,5.9333333333333339E-3,6.0583333333333331E-3,5.9958333333333339E-3,6.2238333333333338E-3,-9.2999999999999992E-3,-9.5958333333333347E-3,1.7576166666666664E-2,0.26431642322393323,6.8400000000000002E-2,7.1950000000000014E-2,0.19591642322393321,0.19236642322393321,0.29715269006784539,7.4686000000000002E-2,0.22246669006784539]
["1995-11-01",4.3900000000000002E-2,1.3599999999999999E-2,5.1000000000000004E-3,5.8499999999999993E-3,5.9833333333333327E-3,5.9166666666666656E-3,6.1999999999999998E-3,3.8800000000000001E-2,3.7983333333333334E-2,7.3999999999999995E-3,0.36967612515926107,6.1200000000000004E-2,7.099999999999998E-2,0.30847612515926104,0.29867612515926112,0.33427437249113856,7.4399999999999994E-2,0.25987437249113854]
["1995-12-01",1.9300000000000001E-2,7.0800000000000002E-2,4.8999999999999998E-3,5.6833333333333336E-3,5.8250000000000003E-3,5.754166666666667E-3,6.0447499999999998E-3,1.4400000000000001E-2,1.3545833333333333E-2,6.475525E-2,0.37574977766538731,5.8799999999999998E-2,6.905E-2,0.31694977766538729,0.30669977766538731,0.42134997817699094,7.253699999999999E-2,0.34881297817699097]
["1996-01-01",3.4000000000000002E-2,1.29E-2,5.4000000000000003E-3,5.6750000000000004E-3,5.8250000000000003E-3,5.7499999999999999E-3,6.005666666666667E-3,2.86E-2,2.8250000000000004E-2,6.894333333333333E-3,0.38661201881860885,6.4799999999999996E-2,6.9000000000000006E-2,0.32181201881860888,0.31761201881860884,0.33563910649918749,7.2068000000000007E-2,0.26357110649918747]
["1996-02-01",9.2999999999999992E-3,-3.95E-2,4.7999999999999996E-3,5.8250000000000003E-3,5.966666666666667E-3,5.8958333333333337E-3,6.1250000000000002E-3,4.4999999999999997E-3,3.4041666666666656E-3,-4.5624999999999999E-2,0.34697546736633456,5.7599999999999998E-2,7.0750000000000007E-2,0.28937546736633457,0.27622546736633458,0.28480857465445042,7.350000000000001E-2,0.21130857465445041]
["1996-03-01",9.5999999999999992E-3,-2.0299999999999999E-2,5.1999999999999998E-3,6.1249999999999994E-3,6.266666666666666E-3,6.1958333333333327E-3,6.4353333333333337E-3,4.3999999999999994E-3,3.4041666666666665E-3,-2.6735333333333333E-2,0.32093873905104586,6.2399999999999997E-2,7.4349999999999999E-2,0.25853873905104585,0.24658873905104586,0.26632491004926062,7.7224000000000001E-2,0.18910091004926061]
["1996-04-01",1.47E-2,1.0999999999999999E-2,5.8999999999999999E-3,6.2500000000000003E-3,6.4000000000000003E-3,6.3250000000000008E-3,6.5698333333333338E-3,8.7999999999999988E-3,8.3749999999999988E-3,4.4301666666666656E-3,{"$f":"((1+B837)*(1+B838)*(1+B839)*(1+B840)*(1+B841)*(1+B842)*(1+B843)*(1+B844)*(1+B845)*(1+B846)*(1+B847)*(1+B848))-1","v":0.3020755182777306},{"$f":"D848*12","v":7.0800000000000002E-2},7.5900000000000009E-2,{"$f":"L848-M848","v":0.2312755182777306},0.22617551827773058,0.23517075162547263,7.8838000000000005E-2,0.15633275162547261]
["1996-05-01",2.58E-2,-2.4999999999999996E-3,5.7999999999999996E-3,6.3499999999999997E-3,6.4749999999999999E-3,6.4124999999999998E-3,6.6504166666666665E-3,0.02,1.9387500000000002E-2,-9.1504166666666661E-3,0.28429717947047695,6.9599999999999995E-2,7.6949999999999991E-2,0.21469717947047695,0.20734717947047696,0.19434162926173815,7.9805000000000001E-2,0.11453662926173815]
["1996-06-01",3.8E-3,4.1599999999999998E-2,5.4000000000000003E-3,6.4249999999999993E-3,6.5583333333333335E-3,6.4916666666666664E-3,6.7200000000000003E-3,-1.6000000000000003E-3,-2.6916666666666664E-3,3.4879999999999994E-2,0.2599467442850516,6.4799999999999996E-2,7.7899999999999997E-2,0.1951467442850516,0.1820467442850516,0.23820666969147686,8.0640000000000003E-2,0.15756666969147687]
["1996-07-01",-4.4200000000000003E-2,-6.2800000000000009E-2,6.1999999999999998E-3,6.3750000000000005E-3,6.5166666666666671E-3,6.4458333333333338E-3,6.6876666666666664E-3,-5.04E-2,-5.0645833333333334E-2,-6.948766666666667E-2,0.16556048992223449,7.4399999999999994E-2,7.7350000000000002E-2,9.1160489922234494E-2,8.8210489922234486E-2,0.13159170242306373,8.025199999999999E-2,5.1339702423063738E-2]
["1996-08-01",2.1100000000000001E-2,2.1299999999999999E-2,5.7000000000000002E-3,6.2166666666666672E-3,6.3583333333333339E-3,6.2875000000000006E-3,6.5318333333333331E-3,1.54E-2,1.4812499999999999E-2,1.4768166666666666E-2,0.18718585163051671,6.8400000000000002E-2,7.5450000000000003E-2,0.11878585163051671,0.11173585163051671,0.13281180717964625,7.8381999999999993E-2,5.4429807179646253E-2]
["1996-09-01",5.6300000000000003E-2,9.4999999999999998E-3,6.0000000000000001E-3,6.3833333333333329E-3,6.5166666666666671E-3,6.45E-3,6.6812499999999997E-3,5.0300000000000004E-2,4.9850000000000005E-2,2.8187500000000001E-3,0.2032473758178035,7.2000000000000008E-2,7.7399999999999997E-2,0.13124737581780349,0.1258473758178035,7.49892078848029E-2,8.0174999999999996E-2,-5.1857921151970965E-3]
["1996-10-01",2.76E-2,5.0799999999999998E-2,5.7999999999999996E-3,6.1583333333333334E-3,6.3166666666666675E-3,6.2375E-3,6.4820833333333336E-3,2.18E-2,2.13625E-2,4.4317916666666665E-2,0.24092433098191024,6.9599999999999995E-2,7.485E-2,0.17132433098191024,0.16607433098191024,0.10333918699487232,7.7785000000000007E-2,2.5554186994872316E-2]
["1996-11-01",7.5600000000000001E-2,2.1099999999999997E-2,5.1999999999999998E-3,5.9166666666666664E-3,6.0916666666666662E-3,6.0041666666666663E-3,6.2527500000000005E-3,7.0400000000000004E-2,6.9595833333333329E-2,1.4847249999999996E-2,0.27860734783422014,6.2399999999999997E-2,7.2050000000000003E-2,0.21620734783422013,0.20655734783422014,0.11150320031616445,7.5033000000000002E-2,3.647020031616445E-2]
["1996-12-01",-1.9800000000000002E-2,-6.000000000000001E-3,5.5999999999999991E-3,6.0000000000000001E-3,6.1750000000000008E-3,6.0875E-3,6.3091666666666669E-3,-2.5399999999999999E-2,-2.5887500000000001E-2,-1.2309166666666668E-2,0.22956040650162168,6.7199999999999982E-2,7.3050000000000004E-2,0.1623604065016217,0.15651040650162168,3.1783882250903339E-2,7.571E-2,-4.392611774909666E-2]
["1997-01-01",6.25E-2,6.6E-3,5.5999999999999991E-3,6.1833333333333332E-3,6.3583333333333339E-3,6.2708333333333331E-3,6.4722500000000006E-3,5.6899999999999999E-2,5.6229166666666663E-2,1.2774999999999939E-4,0.26345061112956758,6.7199999999999982E-2,7.5249999999999997E-2,0.1962506111295676,0.1882006111295676,2.5366428940428065E-2,7.7667000000000014E-2,-5.2300571059571949E-2]
["1997-02-01",7.7999999999999996E-3,-9.5000000000000015E-3,5.1000000000000004E-3,6.0916666666666662E-3,6.2833333333333326E-3,6.1874999999999994E-3,6.368833333333334E-3,2.6999999999999993E-3,1.6125000000000002E-3,-1.5868833333333335E-2,0.26157289794548499,6.1200000000000004E-2,7.4249999999999997E-2,0.20037289794548499,0.18732289794548501,5.7392449625709219E-2,7.6426000000000008E-2,-1.9033550374290789E-2]
["1997-03-01",-4.1099999999999998E-2,-3.0099999999999998E-2,5.8999999999999999E-3,6.2916666666666668E-3,6.4749999999999999E-3,6.3833333333333329E-3,6.5545833333333333E-3,-4.7E-2,-4.7483333333333329E-2,-3.6654583333333331E-2,0.19821934611720016,7.0800000000000002E-2,7.6600000000000001E-2,0.12741934611720016,0.12161934611720016,4.6815287222593982E-2,7.8655000000000003E-2,-3.1839712777406021E-2]
["1997-04-01",5.9700000000000003E-2,-1.4999999999999999E-2,5.8999999999999999E-3,6.4416666666666667E-3,6.6083333333333324E-3,6.5249999999999996E-3,6.6973333333333329E-3,5.3800000000000001E-2,5.3175E-2,-2.1697333333333332E-2,0.25135807734344895,7.0800000000000002E-2,7.8299999999999995E-2,0.18055807734344895,0.17305807734344897,1.9894221477997354E-2,8.0367999999999995E-2,-6.0473778522002641E-2]
["1997-05-01",6.0900000000000003E-2,4.2299999999999997E-2,5.7999999999999996E-3,6.3166666666666675E-3,6.5000000000000006E-3,6.4083333333333336E-3,6.5754166666666669E-3,5.5100000000000003E-2,{"$f":"B861-G861","v":5.4491666666666667E-2},{"$f":"$C861-H861","v":3.572458333333333E-2},0.29417604236075712,6.9599999999999995E-2,7.6899999999999996E-2,0.22457604236075712,0.21727604236075712,6.5699997039114555E-2,7.8905000000000003E-2,-1.3205002960885448E-2]
["1997-06-01",4.48E-2,3.1399999999999997E-2,5.8999999999999999E-3,6.1750000000000008E-3,6.3499999999999997E-3,6.2624999999999998E-3,6.437333333333334E-3,3.8899999999999997E-2,3.8537500000000002E-2,2.4962666666666664E-2,0.34703639077357873,7.0800000000000002E-2,7.5149999999999995E-2,0.27623639077357875,0.27188639077357873,5.5263994763961932E-2,7.7248000000000011E-2,-2.1984005236038079E-2]
["1997-07-01",7.9600000000000004E-2,2.3E-2,5.7999999999999996E-3,5.9499999999999996E-3,6.1333333333333344E-3,6.0416666666666674E-3,6.2409166666666663E-3,7.3800000000000004E-2,7.3558333333333337E-2,1.6759083333333334E-2,0.52151128633517074,6.9599999999999995E-2,7.2500000000000009E-2,0.45191128633517075,0.44901128633517073,0.15187267034094409,7.4890999999999999E-2,7.6981670340944094E-2]
["1997-08-01",-5.6000000000000001E-2,-1.83E-2,4.8999999999999998E-3,6.0166666666666667E-3,6.1666666666666667E-3,6.0916666666666662E-3,6.2475833333333333E-3,-6.0900000000000003E-2,-6.209166666666667E-2,-2.4547583333333334E-2,0.40662682822485663,5.8799999999999998E-2,7.3099999999999998E-2,0.34782682822485661,0.33352682822485663,0.10720983107187365,7.4970999999999996E-2,3.2238831071873655E-2]
["1997-09-01",5.4800000000000001E-2,4.3299999999999998E-2,5.7999999999999996E-3,5.9499999999999996E-3,6.116666666666667E-3,6.0333333333333324E-3,6.2285833333333342E-3,4.9000000000000002E-2,4.8766666666666666E-2,3.7071416666666662E-2,0.40462934621942526,6.9599999999999995E-2,7.2399999999999992E-2,0.33502934621942526,0.33222934621942524,0.14428134398938663,7.4743000000000004E-2,6.9538343989386631E-2]
["1997-10-01",-3.3399999999999999E-2,9.7999999999999997E-3,5.4000000000000003E-3,5.8333333333333336E-3,6.0000000000000001E-3,5.9166666666666664E-3,6.130416666666666E-3,-3.8800000000000001E-2,-3.9316666666666666E-2,3.6695833333333337E-3,0.3212482737015343,6.4799999999999996E-2,7.0999999999999994E-2,0.25644827370153433,0.2502482737015343,9.9633899086869704E-2,7.3564999999999992E-2,2.6068899086869712E-2]
["1997-11-01",4.6300000000000001E-2,7.0700000000000013E-2,4.7000000000000002E-3,5.7250000000000001E-3,5.8916666666666674E-3,5.8083333333333329E-3,6.0390000000000001E-3,4.1599999999999998E-2,4.0491666666666669E-2,6.466100000000001E-2,0.28525666490694968,5.6400000000000006E-2,6.9699999999999998E-2,0.22885666490694967,0.21555666490694969,0.15304868842651209,7.2468000000000005E-2,8.0580688426512087E-2]
["1997-12-01",1.72E-2,7.5200000000000003E-2,5.4000000000000003E-3,5.6333333333333339E-3,5.8250000000000003E-3,5.7291666666666671E-3,5.9696666666666665E-3,1.18E-2,1.1470833333333333E-2,6.9230333333333338E-2,0.33377176039925405,6.4799999999999996E-2,6.8750000000000006E-2,0.26897176039925408,0.26502176039925407,0.24724139818529722,7.1636000000000005E-2,0.17560539818529722]
["1998-01-01",1.11E-2,-3.95E-2,4.7999999999999996E-3,5.5083333333333338E-3,5.6833333333333336E-3,5.5958333333333329E-3,5.8783333333333335E-3,6.3000000000000009E-3,5.5041666666666676E-3,-4.5378333333333333E-2,0.26924859006088098,5.7599999999999998E-2,6.7149999999999987E-2,0.21164859006088099,0.20209859006088099,0.19012056721337034,7.0540000000000005E-2,0.11958056721337033]
["1998-02-01",7.2099999999999997E-2,3.4099999999999998E-2,4.4000000000000003E-3,5.5583333333333327E-3,5.7333333333333333E-3,5.6458333333333334E-3,5.9315833333333338E-3,6.7699999999999996E-2,6.6454166666666661E-2,2.8168416666666665E-2,0.35022962234994104,5.28E-2,6.7750000000000005E-2,0.29742962234994103,0.28247962234994106,0.2425074998034793,7.1179000000000006E-2,0.17132849980347931]
["1998-03-01",5.1200000000000002E-2,6.4199999999999993E-2,5.1999999999999998E-3,5.5916666666666667E-3,5.7749999999999998E-3,5.6833333333333336E-3,5.9681666666666668E-3,4.5999999999999999E-2,4.5516666666666671E-2,5.823183333333333E-2,0.4801974961041382,6.2399999999999997E-2,6.8200000000000011E-2,0.41779749610413819,0.41199749610413816,0.36331217784396586,7.1618000000000001E-2,0.29169417784396584]
["1998-04-01",1.01E-2,-1.9300000000000001E-2,4.8999999999999998E-3,5.5750000000000001E-3,5.7500000000000008E-3,5.6625E-3,5.9682500000000005E-3,5.1999999999999998E-3,4.4374999999999996E-3,-2.5268250000000003E-2,0.41091581656581044,5.8799999999999998E-2,{"$f":"G872*12","v":6.7949999999999997E-2},0.35211581656581042,{"$f":"L872-N872","v":0.34296581656581043},{"$f":"((1+C861)*(1+C862)*(1+C863)*(1+C864)*(1+C865)*(1+C866)*(1+C867)*(1+C868)*(1+C869)*(1+C870)*(1+C871)*(1+C872))-1","v":0.35736066275287071},{"$f":"H872*12","v":7.1619000000000002E-2},{"$f":"Q872-R872","v":0.28574166275287072}]
["1998-05-01",-1.72E-2,-5.0000000000000001E-3,4.7999999999999996E-3,5.5750000000000001E-3,5.7583333333333332E-3,5.6666666666666662E-3,5.9691666666666669E-3,-2.1999999999999999E-2,-2.2866666666666667E-2,-1.0969166666666667E-2,0.30704879302561916,5.7599999999999998E-2,6.7999999999999991E-2,0.24944879302561918,0.23904879302561916,0.29576308110822813,7.1629999999999999E-2,0.22413308110822813]
["1998-06-01",4.0599999999999997E-2,3.6900000000000002E-2,5.1999999999999998E-3,5.4416666666666667E-3,5.6500000000000005E-3,5.545833333333334E-3,5.8636666666666672E-3,3.5400000000000001E-2,3.5054166666666664E-2,3.1036333333333336E-2,0.30179457697402223,6.2399999999999997E-2,6.6550000000000012E-2,0.23939457697402222,0.23524457697402223,0.30267281248896793,7.036400000000001E-2,0.23230881248896793]
["1998-07-01",-1.06E-2,-4.9299999999999997E-2,4.8999999999999998E-3,5.4583333333333324E-3,5.6500000000000005E-3,5.5541666666666665E-3,5.8534166666666665E-3,-1.55E-2,-1.6154166666666667E-2,-5.5153416666666663E-2,0.19303033943877201,5.8799999999999998E-2,6.6650000000000001E-2,0.13423033943877202,0.12638033943877203,0.21060707999341299,7.0240999999999998E-2,0.140366079993413]
["1998-08-01",-0.14460000000000001,1.61E-2,4.7999999999999996E-3,5.4333333333333334E-3,5.6416666666666664E-3,5.5374999999999999E-3,5.8349166666666662E-3,-0.14940000000000001,-0.15013750000000001,1.0265083333333334E-2,8.1057364783819308E-2,5.7599999999999998E-2,6.6449999999999995E-2,2.3457364783819309E-2,1.4607364783819313E-2,0.25302827134695627,7.0018999999999998E-2,0.18300927134695627]
["1998-09-01",6.4100000000000004E-2,8.3499999999999991E-2,4.4000000000000003E-3,5.3333333333333332E-3,5.5666666666666668E-3,5.4499999999999991E-3,5.780166666666667E-3,5.9700000000000003E-2,5.8650000000000008E-2,7.7719833333333321E-2,9.0588871697442341E-2,5.28E-2,6.5399999999999986E-2,3.7788871697442342E-2,2.5188871697442355E-2,0.30130943353247108,6.9362000000000007E-2,0.23194743353247108]
["1998-10-01",8.1299999999999997E-2,-1.66E-2,4.1999999999999997E-3,5.3083333333333342E-3,5.5833333333333334E-3,5.4458333333333338E-3,5.7962499999999993E-3,7.7100000000000002E-2,7.5854166666666667E-2,-2.2396249999999999E-2,0.22000180733130992,5.04E-2,6.5350000000000005E-2,0.16960180733130992,0.1546518073313099,0.26728827187149151,6.9554999999999992E-2,0.19773327187149153]
["1998-11-01",6.0600000000000001E-2,1.3399999999999999E-2,4.4999999999999997E-3,5.3416666666666664E-3,5.6583333333333329E-3,5.5000000000000005E-3,5.8635833333333335E-3,5.6100000000000004E-2,5.5100000000000003E-2,7.5364166666666652E-3,0.2366758261068409,5.3999999999999992E-2,6.6000000000000003E-2,0.18267582610684091,0.1706758261068409,0.19946757701930484,7.0363000000000009E-2,0.12910457701930483]
["1998-12-01",5.7599999999999998E-2,2.9500000000000002E-2,4.4999999999999997E-3,5.1833333333333332E-3,5.541666666666667E-3,5.3625000000000001E-3,5.7568333333333334E-3,5.3100000000000001E-2,5.2237499999999999E-2,2.3743166666666669E-2,0.28579271892508329,5.3999999999999992E-2,6.4350000000000004E-2,0.2317927189250833,0.22144271892508327,0.14848574269101045,6.9082000000000005E-2,7.9403742691010443E-2]
["1999-01-01",4.1799999999999997E-2,-4.5100000000000001E-2,4.1999999999999997E-3,5.1999999999999998E-3,5.5666666666666668E-3,5.3833333333333337E-3,5.8083333333333329E-3,3.7599999999999995E-2,3.6416666666666667E-2,-5.0908333333333333E-2,0.32483320598966614,5.04E-2,6.4600000000000005E-2,0.27443320598966614,0.26023320598966615,0.1417897300319062,6.9699999999999998E-2,7.2089730031906205E-2]
["1999-02-01",-3.1099999999999999E-2,-3.6400000000000002E-2,4.0000000000000001E-3,5.3333333333333332E-3,5.6583333333333329E-3,5.4958333333333335E-3,5.8964999999999998E-3,-3.5099999999999999E-2,-3.6595833333333334E-2,-4.2296500000000001E-2,0.19730518914596384,4.8000000000000001E-2,6.5950000000000009E-2,0.14930518914596386,0.13135518914596384,6.3947958474755984E-2,7.0758000000000001E-2,-6.8100415252440177E-3]
["1999-03-01",0.04,-1.4800000000000001E-2,5.3E-3,5.5166666666666662E-3,5.816666666666667E-3,5.6666666666666662E-3,6.0460000000000002E-3,3.4700000000000002E-2,3.4333333333333334E-2,-2.0846E-2,0.18454851285369367,6.3600000000000004E-2,6.7999999999999991E-2,0.12094851285369367,0.11654851285369368,-1.5033331432691921E-2,7.2552000000000005E-2,-8.7585331432691926E-2]
["1999-04-01",3.8699999999999998E-2,8.8399999999999992E-2,4.7999999999999996E-3,5.5333333333333337E-3,5.7999999999999996E-3,5.6666666666666662E-3,6.0119166666666671E-3,3.39E-2,3.3033333333333331E-2,8.238808333333332E-2,0.21808785298597266,5.7599999999999998E-2,6.7999999999999991E-2,0.16048785298597268,0.15008785298597266,9.3135232047168781E-2,7.2143000000000013E-2,2.0992232047168768E-2]
["1999-05-01",-2.3599999999999999E-2,6.0899999999999996E-2,4.4999999999999997E-3,5.7749999999999998E-3,6.025E-3,5.9000000000000007E-3,6.2141666666666664E-3,-2.81E-2,-2.9499999999999998E-2,5.4685833333333329E-2,0.21015565695513172,5.3999999999999992E-2,7.0800000000000002E-2,0.15615565695513173,0.13935565695513172,0.16553484188828227,7.4569999999999997E-2,9.0964841888282272E-2]
["1999-06-01",5.5500000000000001E-2,-3.32E-2,5.4999999999999997E-3,6.025E-3,6.266666666666666E-3,6.145833333333333E-3,6.445416666666667E-3,0.05,4.9354166666666671E-2,-3.9645416666666669E-2,0.22748346714985801,6.6000000000000003E-2,7.3749999999999996E-2,0.16148346714985801,0.15373346714985803,8.6738436818971643E-2,7.7344999999999997E-2,9.3934368189716455E-3]
["1999-07-01",-3.1199999999999999E-2,-1.14E-2,5.1000000000000004E-3,5.9916666666666677E-3,6.2333333333333338E-3,6.1125000000000007E-3,6.4182499999999995E-3,-3.6299999999999999E-2,-3.7312499999999998E-2,-1.7818250000000001E-2,0.20192640284493835,6.1200000000000004E-2,7.3350000000000012E-2,0.14072640284493834,0.12857640284493832,0.13006165839827011,7.701899999999999E-2,5.3042658398270118E-2]
["1999-08-01",-4.8999999999999998E-3,1.1699999999999999E-2,5.4000000000000003E-3,6.1666666666666667E-3,6.4000000000000003E-3,6.2833333333333343E-3,6.5894166666666662E-3,-1.03E-2,-1.1183333333333333E-2,5.1105833333333324E-3,0.39821950370703663,6.4799999999999996E-2,7.5400000000000009E-2,0.33341950370703666,0.3228195037070366,0.12516817222864884,7.9072999999999991E-2,4.6095172228648854E-2]
["1999-09-01",-2.7400000000000001E-2,-4.8000000000000001E-2,5.1999999999999998E-3,6.1583333333333334E-3,6.4000000000000003E-3,6.2791666666666664E-3,6.6099166666666667E-3,-3.2600000000000004E-2,-3.367916666666667E-2,-5.4609916666666668E-2,0.27798918269473072,6.2399999999999997E-2,7.535E-2,0.21558918269473071,0.20263918269473072,-1.1388924816176038E-2,7.9319000000000001E-2,-9.0707924816176039E-2]
["1999-10-01",6.3299999999999995E-2,1.5699999999999999E-2,5.0000000000000001E-3,6.2916666666666668E-3,6.4916666666666664E-3,6.391666666666667E-3,6.7205833333333327E-3,5.8299999999999998E-2,5.6908333333333325E-2,8.9794166666666668E-3,0.25671497083076611,0.06,7.6700000000000004E-2,0.19671497083076611,0.18001497083076612,2.108223415111854E-2,8.0646999999999996E-2,-5.9564765848881457E-2]
["1999-11-01",2.0299999999999999E-2,-7.7300000000000008E-2,5.5999999999999991E-3,6.1333333333333344E-3,6.3499999999999997E-3,6.2416666666666679E-3,6.6095833333333328E-3,1.47E-2,1.4058333333333331E-2,-8.3909583333333343E-2,0.20896311968567827,6.7199999999999982E-2,7.4900000000000022E-2,0.14176311968567828,0.13406311968567824,-7.03053311118641E-2,7.9314999999999997E-2,-0.1496203311118641]
["1999-12-01",5.8900000000000001E-2,9.2999999999999992E-3,5.4999999999999997E-3,6.2916666666666668E-3,6.4833333333333331E-3,6.3874999999999991E-3,6.7658333333333329E-3,5.3400000000000003E-2,5.2512500000000004E-2,2.5341666666666663E-3,0.21044917495760695,6.6000000000000003E-2,7.6649999999999996E-2,0.14444917495760695,0.13379917495760696,-8.8547033211466175E-2,8.1189999999999998E-2,-0.16973703321146616]
["2000-01-01",-5.0200000000000002E-2,0.1085,5.7000000000000002E-3,6.4833333333333331E-3,6.6333333333333331E-3,6.5583333333333327E-3,6.9562500000000006E-3,-5.5900000000000005E-2,-5.6758333333333334E-2,0.10154375,0.10355598615351802,6.8400000000000002E-2,7.8699999999999992E-2,3.5155986153518018E-2,2.4855986153518028E-2,5.8064314258131855E-2,8.3475000000000008E-2,-2.5410685741868153E-2]
["2000-02-01",-1.89E-2,-5.7800000000000004E-2,5.1000000000000004E-3,6.4000000000000003E-3,6.5166666666666671E-3,6.4583333333333333E-3,6.8737499999999997E-3,-2.4E-2,-2.5358333333333333E-2,-6.4673750000000002E-2,0.11745152029643569,6.1200000000000004E-2,7.7499999999999999E-2,5.6251520296435681E-2,3.9951520296435686E-2,3.4566414377346977E-2,8.2485000000000003E-2,-4.7918585622653026E-2]
["2000-03-01",9.7799999999999998E-2,3.49E-2,5.4000000000000003E-3,6.4000000000000003E-3,6.5249999999999996E-3,6.4624999999999995E-3,6.9058333333333341E-3,9.2399999999999996E-2,9.1337500000000002E-2,2.7994166666666667E-2,0.17955603748214122,6.4799999999999996E-2,7.7549999999999994E-2,0.11475603748214122,0.10200603748214122,8.6756782621921102E-2,8.2870000000000013E-2,3.8867826219210894E-3]
["2000-04-01",-3.0099999999999998E-2,7.9399999999999998E-2,4.7000000000000002E-3,6.3666666666666663E-3,6.5166666666666671E-3,6.4416666666666667E-3,6.8982499999999999E-3,-3.4799999999999998E-2,-3.6541666666666667E-2,7.2501750000000004E-2,0.10142620656005441,5.6400000000000006E-2,7.7300000000000008E-2,4.5026206560054405E-2,2.4126206560054403E-2,7.7770370417219237E-2,8.2778999999999991E-2,-5.0086295827807548E-3]
["2000-05-01",-2.0500000000000001E-2,4.8599999999999997E-2,5.5999999999999991E-3,6.6583333333333338E-3,6.8666666666666668E-3,6.7625000000000003E-3,7.2435833333333336E-3,-2.6099999999999998E-2,-2.7262500000000002E-2,4.1356416666666666E-2,0.10492315580251277,6.7199999999999982E-2,8.115E-2,3.7723155802512787E-2,2.3773155802512769E-2,6.5274776528886802E-2,8.6923E-2,-2.1648223471113198E-2]
["2000-06-01",2.47E-2,-5.7500000000000002E-2,5.1999999999999998E-3,6.391666666666667E-3,6.5583333333333335E-3,6.4749999999999999E-3,6.9795833333333333E-3,1.95E-2,1.8224999999999998E-2,-6.447958333333334E-2,7.2680964235750212E-2,6.2399999999999997E-2,7.7699999999999991E-2,1.0280964235750215E-2,-5.0190357642497796E-3,3.849966578245323E-2,8.3754999999999996E-2,-4.5255334217546767E-2]
["2000-07-01",-1.5599999999999999E-2,6.7699999999999996E-2,5.1999999999999998E-3,6.3750000000000005E-3,6.508333333333333E-3,6.4416666666666667E-3,6.8820000000000001E-3,-2.0799999999999999E-2,-2.2041666666666668E-2,6.0817999999999997E-2,8.9953696525261195E-2,6.2399999999999997E-2,7.7300000000000008E-2,2.7553696525261198E-2,1.2653696525261188E-2,0.12159224474603048,8.2584000000000005E-2,3.9008244746030471E-2]
["2000-08-01",6.2100000000000002E-2,0.13720000000000002,5.0000000000000001E-3,6.2916666666666668E-3,6.4166666666666669E-3,6.3541666666666677E-3,6.7739166666666677E-3,5.7100000000000005E-2,5.5745833333333335E-2,0.13042608333333336,0.16334018800068306,0.06,7.6250000000000012E-2,0.10334018800068306,8.709018800068305E-2,0.26072422726617117,8.1287000000000012E-2,0.17943722726617117]
["2000-09-01",-5.28E-2,9.1499999999999998E-2,4.5999999999999999E-3,6.3499999999999997E-3,6.5249999999999996E-3,6.4375000000000005E-3,6.8533333333333337E-3,-5.74E-2,-5.9237499999999998E-2,8.4646666666666662E-2,0.13295889993239474,5.5199999999999999E-2,7.7250000000000013E-2,7.7758899932394737E-2,5.5708899932394723E-2,0.44546270384561582,8.2240000000000008E-2,0.36322270384561584]
["2000-10-01",-4.1999999999999997E-3,-3.5699999999999996E-2,5.3E-3,6.2916666666666668E-3,6.508333333333333E-3,6.3999999999999994E-3,6.7868333333333331E-3,{"$f":"B902-D902","v":-9.4999999999999998E-3},-1.0599999999999998E-2,-4.2486833333333328E-2,6.1036840546109694E-2,6.3600000000000004E-2,7.6799999999999993E-2,-2.5631594538903096E-3,-1.5763159453890299E-2,0.37231435002296598,8.1442000000000001E-2,0.29087235002296596]
["2000-11-01",-7.8799999999999995E-2,-1.32E-2,4.7999999999999996E-3,6.2083333333333331E-3,6.4583333333333333E-3,6.3333333333333332E-3,6.7716666666666654E-3,-8.3599999999999994E-2,-8.5133333333333325E-2,-1.9971666666666665E-2,-4.2019859344235244E-2,5.7599999999999998E-2,7.5999999999999998E-2,-9.9619859344235243E-2,-0.11801985934423524,0.46764907402477873,8.1259999999999985E-2,0.38638907402477873]
["2000-12-01",4.8999999999999998E-3,9.820000000000001E-2,4.4999999999999997E-3,6.0083333333333334E-3,6.2333333333333338E-3,6.1208333333333332E-3,6.5465000000000002E-3,4.0000000000000018E-4,-1.2208333333333333E-3,9.1653500000000013E-2,-9.08733182123167E-2,5.3999999999999992E-2,7.3450000000000001E-2,-0.14487331821231669,-0.16432331821231672,0.5969208491964848,7.8558000000000003E-2,0.51836284919648479]
["2001-01-01",3.5499999999999997E-2,-9.6699999999999994E-2,4.8999999999999998E-3,5.9583333333333328E-3,6.1500000000000001E-3,6.0541666666666669E-3,6.4988333333333339E-3,3.0599999999999995E-2,2.9445833333333331E-2,-0.10319883333333332,-8.8432522729566809E-3,5.8799999999999998E-2,7.2650000000000006E-2,-6.7643252272956672E-2,-8.1493252272956687E-2,0.30130681378365787,7.7986E-2,0.22332081378365787]
["2001-02-01",-9.1200000000000003E-2,3.5299999999999998E-2,4.1999999999999997E-3,5.9166666666666664E-3,6.0999999999999995E-3,6.0083333333333334E-3,6.4490833333333327E-3,-9.5399999999999999E-2,-9.7208333333333341E-2,2.8850916666666664E-2,-8.1884362109533093E-2,5.04E-2,7.2099999999999997E-2,-0.13228436210953309,-0.15398436210953309,0.42989062227788222,7.7388999999999986E-2,0.35250162227788223]
["2001-03-01",-6.3399999999999998E-2,-6.3E-3,4.4999999999999997E-3,5.816666666666667E-3,6.0166666666666667E-3,5.9166666666666664E-3,6.3935833333333336E-3,-6.7900000000000002E-2,-6.9316666666666665E-2,-1.2693583333333334E-2,-0.21669966619765779,5.3999999999999992E-2,7.0999999999999994E-2,-0.27069966619765778,-0.2876996661976578,0.37296580477102292,7.6723E-2,0.29624280477102294]
["2001-04-01",7.7700000000000005E-2,6.0499999999999998E-2,4.7000000000000002E-3,6.0000000000000001E-3,6.1916666666666665E-3,6.0958333333333333E-3,6.6033333333333335E-3,7.3000000000000009E-2,7.1604166666666677E-2,5.3896666666666662E-2,-0.12963937546264104,5.6400000000000006E-2,7.3149999999999993E-2,-0.18603937546264104,-0.20278937546264103,0.34892554748904003,7.9240000000000005E-2,0.26968554748904006]
["2001-05-01",6.7000000000000002E-3,-3.4300000000000004E-2,5.0000000000000001E-3,6.0750000000000005E-3,6.2500000000000003E-3,6.1624999999999996E-3,6.6629166666666659E-3,1.7000000000000001E-3,5.3750000000000065E-4,-4.0962916666666668E-2,-0.10547009625139425,0.06,7.3949999999999988E-2,-0.16547009625139425,-0.17942009625139424,0.24228247302132999,7.9954999999999998E-2,0.16232747302132999]
["2001-06-01",-2.4299999999999999E-2,-7.9100000000000004E-2,4.7000000000000002E-3,5.9833333333333327E-3,6.116666666666667E-3,6.0499999999999998E-3,6.5459999999999997E-3,-2.8999999999999998E-2,-3.0349999999999999E-2,-8.5646E-2,-0.14824550884403775,5.6400000000000006E-2,7.2599999999999998E-2,-0.20464550884403776,-0.22084550884403775,0.21381212669001859,7.8551999999999997E-2,0.13526012669001858]
["2001-07-01",-9.7999999999999997E-3,-4.4799999999999993E-2,5.1999999999999998E-3,5.9416666666666663E-3,6.0583333333333331E-3,6.0000000000000001E-3,6.4940833333333335E-3,-1.4999999999999999E-2,-1.5800000000000002E-2,-5.1294083333333323E-2,-0.1432270447555527,6.2399999999999997E-2,7.2000000000000008E-2,-0.20562704475555271,-0.21522704475555271,8.5916777572637937E-2,7.7928999999999998E-2,7.9877775726379385E-3]
["2001-08-01",-6.2600000000000003E-2,-2.9000000000000005E-2,4.5999999999999999E-3,6.0000000000000001E-3,5.9250000000000006E-3,5.9624999999999991E-3,6.3285833333333328E-3,-6.720000000000001E-2,-6.8562499999999998E-2,-3.5328583333333337E-2,{"$f":"((1+B901)*(1+B902)*(1+B903)*(1+B904)*(1+B905)*(1+B906)*(1+B907)*(1+B908)*(1+B909)*(1+B910)*(1+B911)*(1+B912))-1","v":-0.24381982087737064},{"$f":"D912*12","v":5.5199999999999999E-2},7.1549999999999989E-2,{"$f":"L912-M912","v":-0.29901982087737067},-0.31536982087737064,-7.2788259740563466E-2,7.5942999999999997E-2,-0.14873125974056345]
["2001-09-01",-8.0799999999999997E-2,-0.1152,4.1000000000000003E-3,5.9750000000000003E-3,6.0583333333333331E-3,6.0166666666666667E-3,6.4227500000000005E-3,-8.4900000000000003E-2,-8.6816666666666667E-2,-0.12162275,-0.26617312009129956,4.9200000000000008E-2,7.22E-2,-0.31537312009129959,-0.33837312009129955,-0.24837659387856181,7.7073000000000003E-2,-0.32544959387856182]
["2001-10-01",1.9099999999999999E-2,-1.7000000000000001E-3,4.7999999999999996E-3,5.8583333333333334E-3,5.9416666666666663E-3,5.8999999999999999E-3,6.3725833333333334E-3,1.43E-2,1.32E-2,-8.0725833333333344E-3,-0.24900283860719374,5.7599999999999998E-2,7.0800000000000002E-2,-0.30660283860719373,-0.31980283860719372,-0.22187530194853111,7.6470999999999997E-2,-0.29834630194853112]
["2001-11-01",7.6700000000000004E-2,-5.5199999999999999E-2,4.1000000000000003E-3,5.8083333333333329E-3,5.841666666666666E-3,5.8250000000000003E-3,6.2872499999999994E-3,7.2599999999999998E-2,7.0875000000000007E-2,-6.148725E-2,-0.12223334382149964,4.9200000000000008E-2,6.9900000000000004E-2,-0.17143334382149966,-0.19213334382149966,-0.25499370214934347,7.5446999999999986E-2,-0.33044070214934346]
["2001-12-01",8.8000000000000005E-3,2.6000000000000002E-2,4.5999999999999999E-3,5.6333333333333339E-3,5.9916666666666677E-3,5.8125000000000008E-3,6.5259166666666668E-3,4.2000000000000006E-3,2.9874999999999997E-3,1.9474083333333336E-2,-0.11882674619079403,5.5199999999999999E-2,6.9750000000000006E-2,-0.17402674619079403,-0.18857674619079404,-0.3039733549492134,7.8311000000000006E-2,-0.38228435494921342]
["2002-01-01",-1.46E-2,-5.6499999999999995E-2,4.7999999999999996E-3,5.4583333333333324E-3,5.8583333333333334E-3,5.6583333333333329E-3,6.3869166666666666E-3,-1.9400000000000001E-2,-2.0258333333333333E-2,-6.2886916666666667E-2,-0.16146004412980031,5.7599999999999998E-2,6.7899999999999988E-2,-0.21906004412980029,-0.22936004412980029,-0.27299774205090566,7.6643000000000003E-2,-0.34964074205090567]
["2002-02-01",-1.9300000000000001E-2,-2.35E-2,4.3E-3,5.4250000000000001E-3,5.7916666666666672E-3,5.6083333333333332E-3,6.2833333333333326E-3,-2.3600000000000003E-2,-2.4908333333333334E-2,-2.9783333333333332E-2,-9.5118689786636734E-2,5.16E-2,6.7299999999999999E-2,-0.14671868978663674,-0.16241868978663673,-0.31428793114334896,7.5399999999999995E-2,-0.38968793114334899]
["2002-03-01",3.7600000000000001E-2,0.12229999999999999,4.3E-3,5.6750000000000004E-3,6.0166666666666667E-3,5.8458333333333331E-3,6.4529166666666667E-3,3.3300000000000003E-2,3.1754166666666667E-2,0.11584708333333332,2.4608664076297693E-3,5.16E-2,7.014999999999999E-2,-4.9139133592370231E-2,-6.7689133592370221E-2,-0.22554628672857013,7.7435000000000004E-2,-0.30298128672857016]
["2002-04-01",-6.0600000000000001E-2,-1.7100000000000001E-2,5.4000000000000003E-3,5.6333333333333339E-3,5.966666666666667E-3,5.8000000000000005E-3,6.3159166666666667E-3,-6.6000000000000003E-2,-6.6400000000000001E-2,-2.3415916666666668E-2,-0.12618378221831006,6.4799999999999996E-2,6.9600000000000009E-2,-0.19098378221831006,-0.19578378221831005,-0.28221541275390094,7.5790999999999997E-2,-0.35800641275390094]
["2002-05-01",-7.4000000000000003E-3,-9.0200000000000002E-2,4.8999999999999998E-3,5.6249999999999998E-3,6.0000000000000001E-3,5.8125000000000008E-3,6.2723333333333329E-3,-1.23E-2,-1.3212500000000002E-2,-9.647233333333334E-2,-0.13842259087105857,5.8799999999999998E-2,6.9750000000000006E-2,-0.19722259087105856,-0.20817259087105858,-0.3237647121502526,7.5268000000000002E-2,-0.3990327121502526]
["2002-06-01",-7.1199999999999999E-2,-7.1000000000000008E-2,4.4000000000000003E-3,5.5333333333333337E-3,5.8999999999999999E-3,5.7166666666666668E-3,6.1804166666666674E-3,-7.5600000000000001E-2,-7.6916666666666661E-2,-7.7180416666666668E-2,-0.1798369400441111,5.28E-2,6.8599999999999994E-2,-0.23263694004411112,-0.2484369400441111,-0.31781672015157447,7.4165000000000009E-2,-0.39198172015157451]
["2002-07-01",-7.8E-2,-0.13799999999999998,5.1000000000000004E-3,5.4416666666666667E-3,5.816666666666667E-3,5.6291666666666677E-3,6.1008333333333331E-3,-8.3100000000000007E-2,-8.3629166666666671E-2,-0.14410083333333332,-0.23632565009156781,6.1200000000000004E-2,6.7550000000000013E-2,-0.29752565009156784,-0.30387565009156781,-0.38437815407313347,7.3209999999999997E-2,-0.45758815407313347]
["2002-08-01",6.6E-3,3.5000000000000003E-2,4.4000000000000003E-3,5.3083333333333342E-3,5.6999999999999993E-3,5.5041666666666668E-3,5.9787500000000006E-3,2.1999999999999997E-3,1.0958333333333332E-3,2.9021250000000002E-2,-0.17995028737163654,5.28E-2,6.6049999999999998E-2,-0.23275028737163656,-0.24600028737163654,-0.34380163693686228,7.1745000000000003E-2,-0.41554663693686228]
["2002-09-01",-0.1087,-0.12830000000000003,4.1999999999999997E-3,5.1250000000000011E-3,5.5249999999999995E-3,5.3249999999999999E-3,5.9062500000000009E-3,-0.1129,{"$f":"B925-G925","v":-0.114025},{"$f":"$C925-H925","v":-0.13420625000000003},-0.20484083021577415,5.04E-2,6.3899999999999998E-2,-0.25524083021577415,-0.26874083021577416,-0.35351705121819943,7.0875000000000007E-2,-0.42439205121819945]
["2002-10-01",8.7999999999999995E-2,-1.7299999999999999E-2,4.0000000000000001E-3,5.2749999999999993E-3,5.6166666666666665E-3,5.4458333333333329E-3,6.0162499999999999E-3,8.3999999999999991E-2,8.2554166666666665E-2,-2.331625E-2,-0.15108117287289002,4.8000000000000001E-2,6.5349999999999991E-2,-0.19908117287289001,-0.21643117287289002,-0.36361935914266708,7.2194999999999995E-2,-0.43581435914266708]
["2002-11-01",5.8900000000000001E-2,2.4900000000000002E-2,4.0000000000000001E-3,5.2583333333333327E-3,5.5916666666666667E-3,5.4250000000000001E-3,5.9523333333333338E-3,5.4900000000000004E-2,5.3475000000000002E-2,1.8947666666666668E-2,-0.16511549545379689,4.8000000000000001E-2,6.5100000000000005E-2,-0.21311549545379688,-0.23021549545379688,-0.3096671054035981,7.1428000000000005E-2,-0.38109510540359809]
["2002-12-01",-5.8700000000000002E-2,4.1599999999999998E-2,4.4999999999999997E-3,5.1749999999999999E-3,5.5249999999999995E-3,5.3499999999999989E-3,5.896416666666667E-3,-6.3200000000000006E-2,-6.4049999999999996E-2,3.570358333333333E-2,-0.22097860415410286,5.3999999999999992E-2,6.4199999999999979E-2,-0.27497860415410286,-0.28517860415410284,-0.29917081577815585,7.0757E-2,-0.36992781577815587]
["2003-01-01",-2.6200000000000001E-2,-2.9200000000000004E-2,4.1000000000000003E-3,5.1416666666666668E-3,5.4916666666666673E-3,5.3166666666666675E-3,5.886916666666667E-3,-3.0300000000000001E-2,-3.1516666666666665E-2,-3.5086916666666669E-2,-0.23014914220140603,4.9200000000000008E-2,6.3800000000000009E-2,-0.27934914220140605,-0.29394914220140606,-0.27889245146521846,7.0643000000000011E-2,-0.34953545146521847]
["2003-02-01",-1.4999999999999999E-2,-4.8999999999999995E-2,3.8E-3,4.9583333333333337E-3,5.2833333333333335E-3,5.1208333333333331E-3,5.7775833333333325E-3,-1.8800000000000001E-2,-2.0120833333333331E-2,-5.4777583333333324E-2,-0.22677363624797076,4.5600000000000002E-2,6.1449999999999998E-2,-0.27237363624797073,-0.28822363624797076,-0.29772321694154924,6.933099999999999E-2,-0.36705421694154922]
["2003-03-01",9.7000000000000003E-3,5.050000000000001E-2,4.0000000000000001E-3,4.9083333333333331E-3,5.2333333333333329E-3,5.0708333333333334E-3,5.6626666666666665E-3,5.7000000000000002E-3,4.6291666666666668E-3,4.483733333333334E-2,-0.24756490026944489,4.8000000000000001E-2,6.0850000000000001E-2,-0.29556490026944487,-0.3084149002694449,-0.34265191071647272,6.7951999999999999E-2,-0.41060391071647273]
["2003-04-01",8.2400000000000001E-2,8.8500000000000009E-2,4.0000000000000001E-3,4.783333333333333E-3,5.1833333333333332E-3,4.9833333333333327E-3,5.5400833333333335E-3,7.8399999999999997E-2,7.7416666666666661E-2,8.2959916666666675E-2,-0.13302559937369318,4.8000000000000001E-2,5.9799999999999992E-2,-0.18102559937369317,-0.19282559937369317,-0.2720282885490698,6.6480999999999998E-2,-0.33850928854906981]
["2003-05-01",5.2699999999999997E-2,0.1021,3.8999999999999994E-3,4.3499999999999997E-3,4.875E-3,4.6125000000000003E-3,5.3103333333333336E-3,4.8799999999999996E-2,4.8087499999999998E-2,9.6789666666666663E-2,-8.0531985150802732E-2,4.6799999999999994E-2,5.5350000000000003E-2,-0.12733198515080274,-0.13588198515080274,-0.11816044934043735,6.3724000000000003E-2,-0.18188444934043735]
["2003-06-01",1.2800000000000001E-2,1.1900000000000001E-2,3.5999999999999999E-3,4.1416666666666659E-3,4.7666666666666664E-3,4.4541666666666662E-3,5.1729999999999996E-3,9.1999999999999998E-3,8.3458333333333336E-3,6.7270000000000012E-3,2.6240368639824929E-3,4.3200000000000002E-2,5.3449999999999998E-2,-4.0575963136017509E-2,-5.0825963136017505E-2,-3.9468846811182234E-2,6.2075999999999992E-2,-0.10154484681118223]
["2003-07-01",1.7600000000000001E-2,-6.5000000000000002E-2,3.8E-3,4.5750000000000001E-3,5.058333333333334E-3,4.816666666666667E-3,5.4568333333333326E-3,1.3800000000000002E-2,1.2783333333333334E-2,-7.045683333333333E-2,0.10658375261690756,4.5600000000000002E-2,5.7800000000000004E-2,6.0983752616907555E-2,4.8783752616907552E-2,4.1875438783694374E-2,6.5481999999999985E-2,-2.360656121630561E-2]
["2003-08-01",1.95E-2,1.7499999999999998E-2,4.1999999999999997E-3,4.8916666666666666E-3,5.2583333333333327E-3,5.0749999999999997E-3,5.6591666666666674E-3,1.5300000000000001E-2,1.4425E-2,1.1840833333333332E-2,0.12076508622385984,5.04E-2,{"$f":"G936*12","v":6.0899999999999996E-2},7.0365086223859841E-2,{"$f":"L936-N936","v":5.9865086223859845E-2},{"$f":"((1+C925)*(1+C926)*(1+C927)*(1+C928)*(1+C929)*(1+C930)*(1+C931)*(1+C932)*(1+C933)*(1+C934)*(1+C935)*(1+C936))-1","v":2.4259187403294025E-2},{"$f":"H936*12","v":6.7910000000000012E-2},{"$f":"Q936-R936","v":-4.3650812596705987E-2}]
["2003-09-01",-1.06E-2,4.5699999999999991E-2,4.5999999999999999E-3,4.7666666666666664E-3,5.1083333333333336E-3,4.9375E-3,5.4869166666666669E-3,-1.52E-2,-1.5537499999999999E-2,4.0213083333333323E-2,0.24412092035216748,5.5199999999999999E-2,5.9249999999999997E-2,0.18892092035216748,0.18487092035216748,0.22871152032536957,6.5842999999999999E-2,0.16286852032536958]
["2003-10-01",5.6599999999999998E-2,1.1199999999999998E-2,4.1000000000000003E-3,4.7500000000000007E-3,5.0916666666666662E-3,4.9208333333333335E-3,5.3500000000000006E-3,5.2499999999999998E-2,5.1679166666666665E-2,5.8499999999999976E-3,0.20821522467288611,4.9200000000000008E-2,5.9050000000000005E-2,0.15901522467288609,0.14916522467288612,0.26434627999696136,6.4200000000000007E-2,0.20014627999696136]
["2003-11-01",8.8000000000000005E-3,-5.0000000000000001E-4,3.8999999999999994E-3,4.7083333333333335E-3,5.0666666666666672E-3,4.8875000000000004E-3,5.3093333333333334E-3,4.9000000000000016E-3,3.9125000000000002E-3,-5.809333333333333E-3,0.15105063617906067,4.6799999999999994E-2,5.8650000000000008E-2,0.10425063617906068,9.2400636179060663E-2,0.23301210543171358,6.3712000000000005E-2,0.16930010543171359]
["2003-12-01",5.2400000000000002E-2,6.7499999999999991E-2,4.7000000000000002E-3,4.7083333333333335E-3,5.0166666666666658E-3,4.8624999999999996E-3,5.2325000000000002E-3,4.7699999999999999E-2,4.7537500000000003E-2,6.226749999999999E-2,0.28690713854758698,5.6400000000000006E-2,5.8349999999999999E-2,0.23050713854758698,0.22855713854758697,0.26367168063398005,6.2789999999999999E-2,0.20088168063398004]
["2004-01-01",1.84E-2,2.1599999999999998E-2,4.1999999999999997E-3,4.6166666666666665E-3,4.9249999999999997E-3,4.7708333333333327E-3,5.1280833333333335E-3,1.4200000000000001E-2,1.3629166666666668E-2,1.6471916666666662E-2,0.34584743263181572,5.04E-2,5.7249999999999995E-2,0.29544743263181572,0.2885974326318157,0.32979706318054602,6.1537000000000001E-2,0.26826006318054602]
["2004-02-01",1.3899999999999999E-2,1.8100000000000002E-2,3.8E-3,4.5833333333333334E-3,4.8916666666666666E-3,4.7375000000000004E-3,5.1250000000000011E-3,1.01E-2,9.1624999999999988E-3,1.2975E-2,0.38533473293949094,4.5600000000000002E-2,5.6850000000000005E-2,0.33973473293949097,0.32848473293949093,0.42362396427351645,6.1500000000000013E-2,0.36212396427351645]
["2004-03-01",-1.5100000000000001E-2,1.04E-2,4.3E-3,4.4416666666666667E-3,4.7500000000000007E-3,4.5958333333333337E-3,4.9753333333333333E-3,-1.9400000000000001E-2,-1.9695833333333336E-2,5.4246666666666662E-3,0.35130848615638732,5.16E-2,5.5150000000000005E-2,0.29970848615638734,0.29615848615638729,0.36928096478054373,5.9704E-2,0.30957696478054375]
["2004-04-01",-1.5699999999999999E-2,-3.6199999999999996E-2,3.8999999999999994E-3,4.7750000000000006E-3,5.0833333333333329E-3,4.9291666666666668E-3,5.2710000000000005E-3,-1.9599999999999999E-2,-2.0629166666666664E-2,-4.1470999999999994E-2,0.22883679131904278,4.6799999999999994E-2,5.9150000000000001E-2,0.18203679131904277,0.16968679131904277,0.21241432600412247,6.3252000000000003E-2,0.14916232600412246]
["2004-05-01",1.37E-2,7.9000000000000008E-3,4.0000000000000001E-3,5.0333333333333332E-3,5.3333333333333332E-3,5.1833333333333332E-3,5.5170833333333339E-3,9.7000000000000003E-3,8.5166666666666672E-3,2.3829166666666669E-3,0.18331134735453003,4.8000000000000001E-2,6.2199999999999998E-2,0.13531134735453004,0.12111134735453002,0.10878540892800559,6.6205000000000014E-2,4.2580408928005575E-2]
["2004-06-01",1.9400000000000001E-2,1.55E-2,4.7999999999999996E-3,5.0083333333333334E-3,5.1749999999999999E-3,5.0916666666666662E-3,5.3876666666666673E-3,1.4600000000000002E-2,1.4308333333333334E-2,1.0112333333333333E-2,0.19102249949961325,5.7599999999999998E-2,6.1099999999999995E-2,0.13342249949961327,0.12992249949961326,0.11273009464017236,6.4652000000000015E-2,4.8078094640172347E-2]
["2004-07-01",-3.3099999999999997E-2,1.7299999999999999E-2,4.3E-3,4.8500000000000001E-3,5.0166666666666658E-3,4.933333333333333E-3,5.2270000000000007E-3,-3.7399999999999996E-2,-3.8033333333333329E-2,1.2072999999999999E-2,0.13168205067430816,5.16E-2,5.9199999999999996E-2,8.0082050674308153E-2,7.2482050674308157E-2,0.21067414468176149,6.2724000000000002E-2,0.14795014468176149]
["2004-08-01",4.0000000000000001E-3,3.9300000000000002E-2,4.4999999999999997E-3,4.7083333333333335E-3,4.8916666666666666E-3,4.8000000000000004E-3,5.1234999999999996E-3,-4.9999999999999958E-4,-8.0000000000000036E-4,3.4176499999999999E-2,0.11447648737322713,5.3999999999999992E-2,5.7600000000000005E-2,6.0476487373227139E-2,5.6876487373227126E-2,0.23661291259730199,6.1481999999999995E-2,0.17513091259730201]
["2004-09-01",1.0800000000000001E-2,9.1000000000000004E-3,4.0000000000000001E-3,4.5500000000000002E-3,4.7750000000000006E-3,4.6625000000000008E-3,4.9853333333333329E-3,6.8000000000000005E-3,6.1374999999999997E-3,4.1146666666666675E-3,0.13858180052239555,4.8000000000000001E-2,5.5950000000000014E-2,9.0581800522395547E-2,8.2631800522395535E-2,0.19333086937165311,5.9823999999999995E-2,0.13350686937165313]
["2004-10-01",1.5299999999999999E-2,4.9499999999999995E-2,3.8E-3,4.5583333333333335E-3,4.7416666666666666E-3,4.6499999999999996E-3,4.9920833333333327E-3,1.15E-2,1.065E-2,4.4507916666666661E-2,9.4077325449922977E-2,4.5600000000000002E-2,5.5799999999999995E-2,4.8477325449922976E-2,3.8277325449922982E-2,0.23852922013998135,5.9904999999999993E-2,0.17862422013998136]
["2004-11-01",4.0500000000000001E-2,4.07E-2,4.1000000000000003E-3,4.5999999999999999E-3,4.7666666666666664E-3,4.6833333333333328E-3,4.9627500000000001E-3,3.6400000000000002E-2,3.581666666666667E-2,3.5737249999999998E-2,0.1284570352207024,4.9200000000000008E-2,5.6199999999999993E-2,7.925703522070239E-2,7.2257035220702398E-2,0.28958215047491631,5.9553000000000002E-2,0.23002915047491632]
["2004-12-01",3.4000000000000002E-2,2.6499999999999999E-2,4.3E-3,4.5583333333333335E-3,4.7416666666666666E-3,4.6499999999999996E-3,4.938916666666667E-3,2.9700000000000004E-2,2.9350000000000001E-2,2.1561083333333331E-2,0.10872726569574942,5.16E-2,5.5799999999999995E-2,5.712726569574942E-2,5.2927265695749424E-2,0.24005253158079798,5.9267E-2,0.18078553158079796]
["2005-01-01",-2.4400000000000002E-2,2.2099999999999998E-2,4.1000000000000003E-3,4.4666666666666674E-3,4.6500000000000005E-3,4.5583333333333335E-3,4.827916666666667E-3,-2.8500000000000001E-2,-2.8958333333333336E-2,1.727208333333333E-2,6.2131108025110571E-2,4.9200000000000008E-2,5.4699999999999999E-2,1.2931108025110563E-2,7.4311080251105721E-3,0.2406594484423783,5.7935E-2,0.18272444844237828]
["2005-02-01",2.1000000000000001E-2,1.9699999999999999E-2,3.5000000000000005E-3,4.3333333333333331E-3,4.5333333333333337E-3,4.4333333333333334E-3,4.6785000000000004E-3,1.7500000000000002E-2,1.6566666666666667E-2,1.5021499999999998E-2,6.9568854219980381E-2,4.200000000000001E-2,5.3199999999999997E-2,2.7568854219980371E-2,1.6368854219980383E-2,0.24260921282456849,5.6142000000000004E-2,0.18646721282456849]
["2005-03-01",-1.77E-2,1.0800000000000001E-2,4.1000000000000003E-3,4.5000000000000005E-3,4.6999999999999993E-3,4.5999999999999999E-3,4.855333333333333E-3,-2.18E-2,-2.23E-2,5.9446666666666675E-3,6.6745340136345588E-2,4.9200000000000008E-2,5.5199999999999999E-2,1.754534013634558E-2,1.1545340136345589E-2,0.24310114046226605,5.8263999999999996E-2,0.18483714046226607]
["2005-04-01",-1.9E-2,3.2100000000000004E-2,3.8999999999999994E-3,4.4416666666666667E-3,4.5333333333333337E-3,4.4875000000000002E-3,4.7079166666666667E-3,-2.29E-2,-2.3487500000000001E-2,2.7392083333333338E-2,6.3168930888707564E-2,4.6799999999999994E-2,5.3850000000000002E-2,1.636893088870757E-2,9.318930888707562E-3,0.33119390648589442,5.6495000000000004E-2,0.2746989064858944]
["2005-05-01",3.1800000000000002E-2,7.9999999999999993E-4,4.0000000000000001E-3,4.2916666666666667E-3,4.4083333333333335E-3,4.3500000000000006E-3,4.6162499999999997E-3,2.7800000000000002E-2,2.7450000000000002E-2,-3.8162499999999998E-3,8.2152217511066716E-2,4.8000000000000001E-2,5.220000000000001E-2,3.4152217511066715E-2,2.9952217511066706E-2,0.32181651117281684,5.5395E-2,0.26642151117281687]
["2005-06-01",1.4E-3,5.7599999999999998E-2,3.5999999999999999E-3,4.1333333333333335E-3,4.1833333333333332E-3,4.1583333333333325E-3,4.5019166666666671E-3,-2.1999999999999997E-3,-2.7583333333333323E-3,5.309808333333333E-2,6.3044173646833679E-2,4.3200000000000002E-2,4.9899999999999986E-2,1.9844173646833677E-2,1.3144173646833693E-2,0.37661560041001652,5.4023000000000002E-2,0.32259260041001653]
["2005-07-01",3.7199999999999997E-2,2.3300000000000001E-2,3.3999999999999998E-3,4.2166666666666663E-3,4.2833333333333326E-3,4.2499999999999994E-3,4.5829166666666674E-3,3.3799999999999997E-2,3.295E-2,1.8717083333333336E-2,0.14033448847501884,4.0799999999999996E-2,5.099999999999999E-2,9.9534488475018834E-2,8.9334488475018847E-2,0.38473483131777297,5.4995000000000009E-2,0.32973983131777296]
["2005-08-01",-9.1000000000000004E-3,7.3000000000000001E-3,4.0000000000000001E-3,4.2416666666666662E-3,4.3333333333333331E-3,4.2874999999999996E-3,4.5909166666666668E-3,-1.3100000000000001E-2,-1.33875E-2,2.7090833333333333E-3,0.12545562214133099,4.8000000000000001E-2,5.1449999999999996E-2,7.745562214133099E-2,7.4005622141330996E-2,0.34209890848301061,5.5091000000000001E-2,0.28700790848301061]
["2005-09-01",8.0999999999999996E-3,4.0199999999999993E-2,3.5000000000000005E-3,4.2750000000000002E-3,4.3666666666666671E-3,4.3208333333333336E-3,4.5853333333333328E-3,4.5999999999999991E-3,3.7791666666666659E-3,3.5614666666666663E-2,0.12244935959702796,4.200000000000001E-2,5.1850000000000007E-2,8.0449359597027953E-2,7.0599359597027955E-2,0.38346178238433004,5.502399999999999E-2,0.32843778238433008]
["2005-10-01",-1.67E-2,-6.1699999999999998E-2,3.8999999999999994E-3,4.45E-3,4.5500000000000002E-3,4.5000000000000005E-3,4.8123333333333334E-3,-2.06E-2,-2.12E-2,-6.6512333333333326E-2,8.707224986876505E-2,4.6799999999999994E-2,5.4000000000000006E-2,4.0272249868765056E-2,3.3072249868765044E-2,0.2368767893389383,5.7748000000000001E-2,0.1791287893389383]
["2005-11-01",3.78E-2,-3.8999999999999994E-3,3.8999999999999994E-3,4.5208333333333333E-3,4.6249999999999998E-3,4.5729166666666661E-3,4.8986666666666666E-3,3.39E-2,3.3227083333333338E-2,-8.7986666666666664E-3,8.4251399244406056E-2,4.6799999999999994E-2,5.4874999999999993E-2,3.7451399244406061E-2,2.9376399244406062E-2,0.1838694819453417,5.8784000000000003E-2,0.12508548194534169]
["2005-12-01",2.9999999999999997E-4,1.0999999999999999E-2,3.8999999999999994E-3,4.4833333333333331E-3,4.5916666666666666E-3,4.5374999999999999E-3,4.8481666666666664E-3,-3.5999999999999995E-3,-4.2374999999999999E-3,6.1518333333333329E-3,4.891361186090859E-2,4.6799999999999994E-2,5.4449999999999998E-2,2.1136118609085958E-3,-5.5363881390914083E-3,0.16599322576399467,5.8177999999999994E-2,0.10781522576399467]
["2006-01-01",2.6499999999999999E-2,2.6347999999999996E-2,4.0000000000000001E-3,4.4083333333333335E-3,4.5416666666666669E-3,4.4749999999999998E-3,4.7916666666666672E-3,2.2499999999999999E-2,2.2024999999999999E-2,2.155633333333333E-2,0.10363860452564855,4.8000000000000001E-2,5.3699999999999998E-2,5.5638604525648547E-2,4.993860452564855E-2,0.1708392674654382,5.7500000000000009E-2,0.1133392674654382]
["2006-02-01",2.7000000000000001E-3,9.5270000000000007E-3,3.5999999999999999E-3,4.4583333333333332E-3,4.5916666666666666E-3,4.5250000000000004E-3,4.8500000000000001E-3,{"$f":"B966-D966","v":-8.9999999999999976E-4},-1.8250000000000002E-3,4.6770000000000006E-3,8.3857422877441579E-2,4.3200000000000002E-2,5.4300000000000001E-2,4.0657422877441576E-2,2.9557422877441578E-2,0.15915843205509606,5.8200000000000002E-2,0.10095843205509605]
["2006-03-01",1.24E-2,-4.6344999999999997E-2,3.8999999999999994E-3,4.5999999999999999E-3,4.725E-3,4.6624999999999991E-3,4.9833333333333335E-3,8.5000000000000006E-3,7.7375000000000005E-3,-5.132833333333333E-2,0.11706938300022585,4.6799999999999994E-2,5.5949999999999986E-2,7.0269383000225852E-2,6.111938300022586E-2,9.3626072933817417E-2,5.9800000000000006E-2,3.3826072933817411E-2]
["2006-04-01",1.34E-2,1.7167000000000002E-2,3.8999999999999994E-3,4.8666666666666667E-3,5.0000000000000001E-3,4.933333333333333E-3,5.241666666666667E-3,9.5000000000000015E-3,8.4666666666666675E-3,1.1925333333333335E-2,0.15396341766812349,4.6799999999999994E-2,5.9199999999999996E-2,0.1071634176681235,9.476341766812349E-2,7.7802879302269368E-2,6.2900000000000011E-2,1.4902879302269356E-2]
["2006-05-01",-2.8799999999999999E-2,1.4280999999999999E-2,4.7999999999999996E-3,4.9583333333333337E-3,5.1083333333333336E-3,5.0333333333333341E-3,5.3500000000000006E-3,-3.3599999999999998E-2,-3.3833333333333333E-2,8.930999999999998E-3,8.6188477650010586E-2,5.7599999999999998E-2,6.0400000000000009E-2,2.8588477650010588E-2,2.5788477650010577E-2,9.2321125321327857E-2,6.4200000000000007E-2,2.812112532132785E-2]
["2006-06-01",1.4E-3,2.4157999999999999E-2,4.4000000000000003E-3,4.9083333333333331E-3,5.0916666666666662E-3,5.0000000000000001E-3,5.3333333333333332E-3,-3.0000000000000001E-3,-3.5999999999999999E-3,1.8824666666666667E-2,8.6188477650010586E-2,5.28E-2,0.06,3.3388477650010587E-2,2.6188477650010589E-2,5.7781220751551121E-2,6.4000000000000001E-2,-6.2187792484488802E-3]
["2006-07-01",6.1999999999999998E-3,5.1109000000000002E-2,4.4999999999999997E-3,4.875E-3,5.0666666666666672E-3,4.9708333333333332E-3,5.3083333333333342E-3,1.7000000000000001E-3,1.2291666666666666E-3,4.580066666666667E-2,5.372430217069124E-2,5.3999999999999992E-2,5.9649999999999995E-2,-2.7569782930875197E-4,-5.9256978293087542E-3,8.6527275640517987E-2,6.3700000000000007E-2,2.282727564051798E-2]
["2006-08-01",2.3800000000000002E-2,2.7122E-2,4.3E-3,4.7333333333333333E-3,4.9249999999999997E-3,4.8291666666666665E-3,5.1666666666666675E-3,1.9500000000000003E-2,1.8970833333333336E-2,2.1955333333333334E-2,8.8710203413415289E-2,5.16E-2,5.7950000000000002E-2,3.7110203413415289E-2,3.0760203413415288E-2,0.1079083375463521,6.2000000000000013E-2,4.5908337546352082E-2]
["2006-09-01",2.58E-2,-1.7362000000000002E-2,3.8999999999999994E-3,4.5916666666666666E-3,4.7916666666666672E-3,4.6916666666666669E-3,5.0000000000000001E-3,2.1899999999999999E-2,2.1108333333333333E-2,-2.2362000000000003E-2,0.10782553978919007,4.6799999999999994E-2,5.6300000000000003E-2,6.1025539789190078E-2,5.152553978919007E-2,4.6599531811067019E-2,0.06,-1.3400468188932979E-2]
["2006-10-01",3.2599999999999997E-2,5.6025999999999999E-2,4.1999999999999997E-3,4.5916666666666666E-3,4.783333333333333E-3,4.6874999999999998E-3,4.9833333333333335E-3,2.8399999999999998E-2,2.7912499999999996E-2,5.1042666666666667E-2,0.16336891323738167,5.04E-2,5.6249999999999994E-2,0.11296891323738167,0.10711891323738168,0.17791358539946067,5.9800000000000006E-2,0.11811358539946067]
["2006-11-01",1.9E-2,2.1404999999999997E-2,3.8999999999999994E-3,4.4416666666666667E-3,4.6416666666666663E-3,4.5416666666666669E-3,4.8333333333333336E-3,1.5100000000000001E-2,1.4458333333333333E-2,1.6571666666666665E-2,0.14229420176227814,4.6799999999999994E-2,5.4500000000000007E-2,9.5494201762278144E-2,8.7794201762278132E-2,0.20783739152187164,5.8000000000000003E-2,0.14983739152187164]
["2006-12-01",1.4E-2,1.1817000000000001E-2,3.5999999999999999E-3,4.4083333333333335E-3,4.6500000000000005E-3,4.5291666666666666E-3,4.8416666666666669E-3,1.04E-2,9.4708333333333346E-3,6.9753333333333343E-3,{"$f":"((1+B965)*(1+B966)*(1+B967)*(1+B968)*(1+B969)*(1+B970)*(1+B971)*(1+B972)*(1+B973)*(1+B974)*(1+B975)*(1+B976))-1","v":0.15793893890527766},{"$f":"D976*12","v":4.3200000000000002E-2},5.4349999999999996E-2,{"$f":"L976-M976","v":0.11473893890527766},0.10358893890527766,0.2088134579401435,5.8099999999999999E-2,0.15071345794014351]
["2007-01-01",1.5100000000000001E-2,-1.134E-3,4.3E-3,4.5000000000000005E-3,4.7916666666666672E-3,4.6458333333333334E-3,4.9666666666666661E-3,1.0800000000000001E-2,1.0454166666666667E-2,-6.1006666666666657E-3,0.14507921761592502,5.16E-2,5.5750000000000001E-2,9.3479217615925009E-2,8.9329217615925022E-2,0.1764456728895456,5.9599999999999993E-2,0.11684567288954562]
["2007-02-01",-1.9599999999999999E-2,5.0340999999999997E-2,3.8E-3,4.4916666666666664E-3,4.7666666666666664E-3,4.6291666666666668E-3,4.9166666666666673E-3,-2.3400000000000001E-2,-2.4229166666666666E-2,4.542433333333333E-2,0.11961271063194712,4.5600000000000002E-2,5.5550000000000002E-2,7.4012710631947115E-2,6.4062710631947115E-2,0.22400800028971823,5.9000000000000011E-2,0.16500800028971824]
["2007-03-01",1.12E-2,4.1373E-2,3.8999999999999994E-3,4.4166666666666668E-3,4.7166666666666668E-3,4.5666666666666668E-3,4.8750000000000009E-3,7.3000000000000009E-3,6.6333333333333331E-3,3.6498000000000003E-2,0.11828563116458413,4.6799999999999994E-2,5.4800000000000001E-2,7.1485631164584132E-2,6.3485631164584125E-2,0.33659329976323193,5.850000000000001E-2,0.27809329976323194]
["2007-04-01",4.4299999999999999E-2,4.3758999999999999E-2,4.1999999999999997E-3,4.5583333333333335E-3,4.8583333333333334E-3,4.7083333333333335E-3,4.9750000000000003E-3,4.0099999999999997E-2,3.9591666666666664E-2,3.8783999999999999E-2,0.15238374247599684,5.04E-2,5.6500000000000002E-2,0.10198374247599684,9.5883742475996847E-2,0.37153612530446933,5.9700000000000003E-2,0.31183612530446936]
["2007-05-01",3.49E-2,5.1450000000000003E-3,4.1000000000000003E-3,4.5583333333333335E-3,4.875E-3,4.7166666666666668E-3,4.9916666666666668E-3,3.0800000000000001E-2,3.0183333333333333E-2,1.5333333333333345E-4,0.22796739609597338,4.9200000000000008E-2,5.6599999999999998E-2,0.17876739609597336,0.1713673960959734,0.35918219770375348,5.9900000000000002E-2,0.29928219770375347]
["2007-06-01",-1.66E-2,-5.0620999999999999E-2,4.0000000000000001E-3,4.8249999999999996E-4,5.1416666666666668E-3,2.8120833333333335E-3,5.2500000000000003E-3,-2.06E-2,-1.9412083333333333E-2,-5.5870999999999997E-2,0.20589488448250481,4.8000000000000001E-2,3.3745000000000004E-2,0.15789488448250483,0.17214988448250482,0.25994137200880307,6.3E-2,0.19694137200880307]
["2007-07-01",-3.1E-2,-3.5666000000000003E-2,4.5999999999999999E-3,4.7750000000000006E-3,5.0749999999999997E-3,4.9249999999999997E-3,5.2083333333333339E-3,-3.56E-2,-3.5924999999999999E-2,-4.0874333333333339E-2,0.16131200861016359,5.5199999999999999E-2,5.91E-2,0.10611200861016359,0.10221200861016359,0.15592607715730455,6.25E-2,9.3426077157304555E-2]
["2007-08-01",1.4999999999999999E-2,2.0955999999999995E-2,4.1999999999999997E-3,4.8249999999999994E-3,5.0499999999999998E-3,4.9375E-3,5.1999999999999998E-3,1.0800000000000001E-2,1.0062499999999999E-2,1.5755999999999996E-2,0.15133003393174094,5.04E-2,5.9249999999999997E-2,0.10093003393174094,9.208003393174094E-2,0.14898684287768416,6.2399999999999997E-2,8.6586842877684159E-2]
["2007-09-01",3.7400000000000003E-2,3.5427E-2,3.7000000000000002E-3,4.783333333333333E-3,5.0166666666666658E-3,4.8999999999999998E-3,5.1500000000000001E-3,3.3700000000000001E-2,3.2500000000000001E-2,3.0276999999999998E-2,0.16434955858918698,4.4400000000000002E-2,5.8799999999999998E-2,0.11994955858918699,0.10554955858918699,0.21071238824502192,6.1800000000000001E-2,0.14891238824502193]
["2007-10-01",1.5900000000000001E-2,6.8641000000000008E-2,4.3E-3,4.7166666666666668E-3,4.9500000000000004E-3,4.8333333333333336E-3,5.0916666666666662E-3,1.1600000000000001E-2,1.1066666666666667E-2,6.3549333333333347E-2,0.14551880357423475,5.16E-2,5.8000000000000003E-2,9.3918803574234738E-2,8.7518803574234749E-2,0.22517522985849681,6.1099999999999995E-2,0.16407522985849682]
["2007-11-01",-4.1799999999999997E-2,3.405E-3,3.8999999999999994E-3,4.5333333333333337E-3,4.816666666666667E-3,4.6750000000000003E-3,4.9750000000000003E-3,-4.5699999999999998E-2,-4.6474999999999995E-2,-1.5700000000000002E-3,7.7169889680895443E-2,4.6799999999999994E-2,5.6100000000000004E-2,3.0369889680895448E-2,2.1069889680895439E-2,0.2035842310505287,5.9700000000000003E-2,0.14388423105052869]
["2007-12-01",-6.8999999999999999E-3,2.7539999999999999E-3,3.7000000000000002E-3,4.5750000000000001E-3,4.9249999999999997E-3,4.7499999999999999E-3,5.1333333333333335E-3,-1.06E-2,-1.1650000000000001E-2,-2.3793333333333336E-3,5.4967867299897888E-2,4.4400000000000002E-2,5.6999999999999995E-2,1.0567867299897886E-2,-2.0321327001021072E-3,0.19280354256040533,6.1600000000000002E-2,0.13120354256040534]
["2008-01-01",-0.06,-6.8132999999999999E-2,4.0000000000000001E-3,4.4416666666666667E-3,4.816666666666667E-3,4.6291666666666668E-3,5.0166666666666658E-3,-6.4000000000000001E-2,{"$f":"B989-G989","v":-6.4629166666666668E-2},{"$f":"$C989-H989","v":-7.3149666666666668E-2},-2.3081671498468737E-2,4.8000000000000001E-2,5.5550000000000002E-2,-7.1081671498468738E-2,-7.8631671498468739E-2,0.11279616965152228,6.019999999999999E-2,5.2596169651522293E-2]
["2008-02-01",-3.2500000000000001E-2,-4.9955999999999993E-2,3.3999999999999998E-3,4.6083333333333341E-3,4.9750000000000003E-3,4.7916666666666672E-3,5.1749999999999999E-3,-3.5900000000000001E-2,-3.7291666666666667E-2,-5.5130999999999993E-2,-3.5935860031383715E-2,4.0799999999999996E-2,5.7500000000000009E-2,-7.6735860031383718E-2,-9.3435860031383725E-2,6.5353291934815427E-3,6.2100000000000002E-2,-5.556467080651846E-2]
["2008-03-01",-4.3E-3,1.7056000000000002E-2,3.7000000000000002E-3,4.5916666666666666E-3,4.9166666666666673E-3,4.754166666666667E-3,5.1749999999999999E-3,-8.0000000000000002E-3,-9.054166666666667E-3,1.1881000000000003E-2,-5.0713346354082867E-2,4.4400000000000002E-2,5.7050000000000003E-2,-9.5113346354082862E-2,-0.10776334635408287,-1.6968179731752575E-2,6.2100000000000002E-2,-7.9068179731752578E-2]
["2008-04-01",4.87E-2,5.5163000000000004E-2,3.5000000000000005E-3,4.6249999999999998E-3,4.9416666666666663E-3,4.783333333333333E-3,5.241666666666667E-3,4.5199999999999997E-2,4.3916666666666666E-2,4.9921333333333338E-2,-4.6713670709113364E-2,4.200000000000001E-2,5.7399999999999993E-2,-8.8713670709113374E-2,-0.10411367070911336,-6.2276784490435944E-3,6.2900000000000011E-2,-6.9127678449043606E-2]
["2008-05-01",1.2999999999999999E-2,3.1987000000000002E-2,3.7000000000000002E-3,4.6416666666666663E-3,5.0000000000000001E-3,4.8208333333333332E-3,5.2249999999999996E-3,9.2999999999999992E-3,8.1791666666666662E-3,2.6762000000000001E-2,-6.6886605883014316E-2,4.4400000000000002E-2,5.7849999999999999E-2,-0.11128660588301431,-0.12473660588301431,2.0310618667363167E-2,6.2699999999999992E-2,-4.2389381332636825E-2]
["2008-06-01",-8.43E-2,-8.6680000000000004E-3,4.0000000000000001E-3,4.7333333333333333E-3,5.0916666666666662E-3,4.9124999999999993E-3,5.3166666666666666E-3,-8.8300000000000003E-2,-8.92125E-2,-1.3984666666666666E-2,-0.13112473561834059,4.8000000000000001E-2,5.8949999999999989E-2,-0.17912473561834058,-0.1900747356183406,6.5398082562132309E-2,6.3799999999999996E-2,1.5980825621323136E-3]
["2008-07-01",-8.3999999999999995E-3,-6.1108000000000003E-2,3.8999999999999994E-3,4.725E-3,5.0416666666666665E-3,4.8833333333333333E-3,5.3333333333333332E-3,-1.2299999999999998E-2,-1.3283333333333333E-2,-6.6441333333333338E-2,-0.11085994617043016,4.6799999999999994E-2,5.8599999999999999E-2,-0.15765994617043017,-0.16945994617043014,3.7289711378967638E-2,6.4000000000000001E-2,-2.6710288621032363E-2]
["2008-08-01",1.4500000000000001E-2,-1.6601999999999999E-2,3.5999999999999999E-3,4.6999999999999993E-3,5.0083333333333334E-3,4.8541666666666664E-3,5.3083333333333342E-3,1.09E-2,9.6458333333333344E-3,-2.1910333333333334E-2,-0.11129794619694688,4.3200000000000002E-2,5.8249999999999996E-2,-0.1544979461969469,-0.16954794619694688,-8.6915832743617027E-4,6.3700000000000007E-2,-6.4569158327436177E-2]
["2008-09-01",-8.9099999999999999E-2,-0.11482300000000001,3.8999999999999994E-3,4.7083333333333335E-3,5.0250000000000008E-3,4.8666666666666667E-3,5.4083333333333336E-3,-9.2999999999999999E-2,-9.3966666666666671E-2,-0.12023133333333334,-0.21966579833313959,4.6799999999999994E-2,5.8400000000000001E-2,-0.2664657983331396,-0.2780657983331396,-0.14585225125557366,6.4899999999999999E-2,-0.21075225125557367]
["2008-10-01",-0.16789999999999999,-0.116128,3.7000000000000002E-3,5.2333333333333329E-3,5.6583333333333329E-3,5.4458333333333329E-3,6.3E-3,-0.1716,-0.17334583333333334,-0.122428,-0.36084645220297829,4.4400000000000002E-2,6.5349999999999991E-2,-0.40524645220297828,-0.4261964522029783,-0.29353517319826439,7.5600000000000001E-2,-0.36913517319826439]
["2008-11-01",-7.1800000000000003E-2,2.7894000000000002E-2,3.5999999999999999E-3,5.1000000000000004E-3,5.6083333333333341E-3,5.3541666666666668E-3,6.3333333333333332E-3,-7.5400000000000009E-2,-7.7154166666666663E-2,2.1560666666666669E-2,-0.38085752132624129,4.3200000000000002E-2,6.4250000000000002E-2,-0.4240575213262413,-0.44510752132624132,-0.27629326475297289,7.5999999999999998E-2,-0.3522932647529729]
["2008-12-01",1.06E-2,-1.6796999999999999E-2,3.3E-3,4.2166666666666663E-3,4.841666666666666E-3,4.5291666666666666E-3,5.45E-3,7.3000000000000001E-3,6.0708333333333335E-3,-2.2246999999999999E-2,-0.36994724705699267,3.9599999999999996E-2,{"$f":"G1000*12","v":5.4349999999999996E-2},-0.40954724705699264,{"$f":"L1000-N1000","v":-0.42429724705699268},{"$f":"((1+C989)*(1+C990)*(1+C991)*(1+C992)*(1+C993)*(1+C994)*(1+C995)*(1+C996)*(1+C997)*(1+C998)*(1+C999)*(1+C1000))-1","v":-0.29040359528350634},{"$f":"H1000*12","v":6.54E-2},{"$f":"Q1000-R1000","v":-0.35580359528350636}]
["2009-01-01",-8.43E-2,-4.5409999999999999E-3,2.3999999999999998E-3,4.208333333333333E-3,4.8666666666666667E-3,4.5374999999999999E-3,5.3249999999999999E-3,-8.6699999999999999E-2,-8.88375E-2,-9.8659999999999998E-3,-0.38623478098945541,2.8799999999999999E-2,5.4449999999999998E-2,-0.4150347809894554,-0.4406847809894554,-0.24197967366300555,6.3899999999999998E-2,-0.30587967366300556]
["2009-02-01",-0.1065,-0.12570800000000001,3.0000000000000001E-3,4.3916666666666661E-3,5.0166666666666658E-3,4.7041666666666655E-3,5.2500000000000003E-3,-0.1095,-0.11120416666666666,-0.13095800000000002,-0.43317909748225158,3.6000000000000004E-2,5.6449999999999986E-2,-0.46917909748225162,-0.48962909748225159,-0.30242061719896807,6.3E-2,-0.36542061719896807]
["2009-03-01",8.7599999999999997E-2,2.5255E-2,3.5000000000000005E-3,4.5833333333333334E-3,5.0916666666666662E-3,4.8374999999999998E-3,5.3500000000000006E-3,8.4099999999999994E-2,8.2762500000000003E-2,1.9904999999999999E-2,-0.38086329860570167,4.200000000000001E-2,5.8049999999999997E-2,-0.42286329860570171,-0.43891329860570166,-0.29679707890846518,6.4200000000000007E-2,-0.36099707890846522]
["2009-04-01",9.5699999999999993E-2,8.4620000000000008E-3,2.8999999999999998E-3,4.4916666666666664E-3,5.1416666666666668E-3,4.816666666666667E-3,5.4000000000000003E-3,9.2799999999999994E-2,9.088333333333333E-2,3.0620000000000005E-3,-0.35311520576167366,3.4799999999999998E-2,5.7800000000000004E-2,-0.38791520576167365,-0.41091520576167367,-0.32792049739252505,6.4799999999999996E-2,-0.39272049739252501]
["2009-05-01",5.5899999999999998E-2,3.5286999999999999E-2,3.3E-3,4.6166666666666665E-3,5.1999999999999998E-3,4.9083333333333331E-3,5.4083333333333336E-3,5.2600000000000001E-2,5.0991666666666664E-2,2.9878666666666664E-2,-0.32571998594644724,3.9599999999999996E-2,5.8899999999999994E-2,-0.36531998594644721,-0.38461998594644725,-0.32577137888753915,6.4899999999999999E-2,-0.39067137888753917]
["2009-06-01",2E-3,5.5202000000000001E-2,3.8E-3,4.6750000000000003E-3,5.1000000000000004E-3,4.8875000000000004E-3,5.1666666666666675E-3,-1.8E-3,-2.8875000000000003E-3,5.0035333333333334E-2,-0.26217257389793625,4.5600000000000002E-2,5.8650000000000008E-2,-0.30777257389793622,-0.32082257389793623,-0.28233186313453951,6.2000000000000013E-2,-0.34433186313453951]
["2009-07-01",7.5600000000000001E-2,4.0755E-2,3.5999999999999999E-3,4.5083333333333338E-3,4.7583333333333332E-3,4.6333333333333339E-3,4.9750000000000003E-3,7.1999999999999995E-2,7.0966666666666664E-2,3.5779999999999999E-2,-0.19967004889534123,4.3200000000000002E-2,5.5600000000000011E-2,-0.24287004889534125,-0.25527004889534122,-0.20447005429441045,5.9700000000000003E-2,-0.26417005429441043]
["2009-08-01",3.61E-2,5.4599999999999996E-3,3.5999999999999999E-3,4.3833333333333328E-3,4.5416666666666669E-3,4.4624999999999995E-3,4.7583333333333332E-3,3.2500000000000001E-2,3.1637499999999999E-2,7.0166666666666641E-4,-0.18263000262243756,4.3200000000000002E-2,5.3549999999999993E-2,-0.22583000262243758,-0.23618000262243755,-0.18662277205247291,5.7099999999999998E-2,-0.24372277205247289]
["2009-09-01",3.73E-2,1.4283999999999998E-2,3.3999999999999998E-3,4.2750000000000002E-3,4.3416666666666664E-3,4.3083333333333333E-3,4.6083333333333341E-3,3.39E-2,3.2991666666666669E-2,9.675666666666664E-3,-6.9208586804538674E-2,4.0799999999999996E-2,5.1699999999999996E-2,-0.11000858680453868,-0.12090858680453867,-6.7988087951302956E-2,5.5300000000000009E-2,-0.12328808795130297]
["2009-10-01",-1.8599999999999998E-2,-2.8427000000000001E-2,3.3E-3,4.2916666666666667E-3,4.3666666666666671E-3,4.3291666666666669E-3,4.6249999999999998E-3,-2.1899999999999999E-2,-2.2929166666666667E-2,-3.3051999999999998E-2,9.779917426995044E-2,3.9599999999999996E-2,5.1950000000000003E-2,5.8199174269950443E-2,4.5849174269950436E-2,2.4489529507540464E-2,5.5499999999999994E-2,-3.101047049245953E-2]
["2009-11-01",0.06,4.5586000000000002E-2,3.5000000000000005E-3,4.3250000000000007E-3,4.4083333333333335E-3,4.3666666666666671E-3,4.6999999999999993E-3,5.6499999999999995E-2,5.5633333333333333E-2,4.0886000000000006E-2,0.25368145305553491,4.200000000000001E-2,5.2400000000000002E-2,0.2116814530555349,0.20128145305553491,4.2122932130814084E-2,5.6399999999999992E-2,-1.4277067869185908E-2]
["2009-12-01",1.9300000000000001E-2,5.5813000000000008E-2,3.3999999999999998E-3,4.3833333333333328E-3,4.5333333333333337E-3,4.4583333333333332E-3,4.8249999999999994E-3,1.5900000000000001E-2,1.4841666666666668E-2,5.0988000000000006E-2,0.26447407985306426,4.0799999999999996E-2,5.3499999999999999E-2,0.22367407985306426,0.21097407985306427,0.11908419659198688,5.7899999999999993E-2,6.1184196591986886E-2]
["2010-01-01",-3.5999999999999997E-2,-4.7493E-2,3.5999999999999999E-3,4.3833333333333328E-3,4.5833333333333334E-3,4.4833333333333331E-3,4.8083333333333329E-3,-3.9599999999999996E-2,-4.048333333333333E-2,-5.2301333333333332E-2,0.33117070326346387,4.3200000000000002E-2,5.3800000000000001E-2,0.28797070326346386,0.27737070326346386,7.0798024673284665E-2,5.7699999999999994E-2,1.3098024673284671E-2]
["2010-02-01",3.1E-2,-1.4896E-2,3.3E-3,4.4583333333333332E-3,4.6833333333333336E-3,4.570833333333333E-3,4.8916666666666666E-3,2.7699999999999999E-2,2.6429166666666667E-2,-1.9787666666666665E-2,0.53602349755414846,3.9599999999999996E-2,5.4849999999999996E-2,0.4964234975541485,0.48117349755414845,0.20651614940746565,5.8700000000000002E-2,0.14781614940746565]
["2010-03-01",6.0299999999999999E-2,2.7978000000000006E-2,4.0000000000000001E-3,4.3916666666666661E-3,4.6416666666666663E-3,4.5166666666666662E-3,4.8666666666666667E-3,5.6300000000000003E-2,5.5783333333333331E-2,2.3111333333333338E-2,0.4974675565066784,4.8000000000000001E-2,5.4199999999999998E-2,0.44946755650667841,0.44326755650667837,0.20972056535748429,5.8400000000000001E-2,0.15132056535748428]
["2010-04-01",1.5800000000000002E-2,2.8058E-2,3.8E-3,4.4083333333333335E-3,4.6416666666666663E-3,4.5250000000000004E-3,4.841666666666666E-3,1.2000000000000002E-2,1.1275E-2,2.3216333333333332E-2,0.38827009573741367,4.5600000000000002E-2,5.4300000000000001E-2,0.34267009573741369,0.33397009573741365,0.23322733526923689,5.8099999999999992E-2,0.17512733526923691]
["2010-05-01",-7.9899999999999999E-2,-5.7599999999999998E-2,3.3999999999999998E-3,4.1333333333333335E-3,4.3750000000000004E-3,4.2541666666666665E-3,4.5833333333333334E-3,-8.3299999999999999E-2,-8.4154166666666669E-2,-6.2183333333333334E-2,0.20972375706789848,4.0799999999999996E-2,5.1049999999999998E-2,0.16892375706789847,0.15867375706789849,0.12258092756668293,5.5E-2,6.7580927566682936E-2]
["2010-06-01",-5.2299999999999999E-2,-6.3599999999999993E-3,3.7000000000000002E-3,4.0666666666666663E-3,4.3E-3,4.1833333333333332E-3,4.5500000000000002E-3,-5.6000000000000001E-2,-5.648333333333333E-2,-1.091E-2,0.14416687083158441,4.4400000000000002E-2,5.0199999999999995E-2,9.976687083158442E-2,9.396687083158442E-2,5.7087944173114469E-2,5.4600000000000003E-2,2.4879441731144661E-3]
["2010-07-01",7.0099999999999996E-2,7.741300000000001E-2,3.0999999999999999E-3,3.933333333333333E-3,4.1333333333333335E-3,4.0333333333333332E-3,4.3833333333333328E-3,6.699999999999999E-2,6.6066666666666662E-2,7.3029666666666673E-2,0.13831625927564017,3.7199999999999997E-2,4.8399999999999999E-2,0.10111625927564018,8.9916259275640176E-2,9.4321231409301376E-2,5.2599999999999994E-2,4.1721231409301382E-2]
["2010-08-01",-4.5100000000000001E-2,1.2496E-2,3.2000000000000002E-3,3.741666666666667E-3,3.933333333333333E-3,3.8375000000000002E-3,4.1749999999999999E-3,-4.8300000000000003E-2,-4.8937500000000002E-2,8.3210000000000003E-3,4.9105487870195086E-2,3.8400000000000004E-2,4.6050000000000001E-2,1.0705487870195082E-2,3.0554878701950852E-3,0.10197906382848876,5.0099999999999999E-2,5.187906382848876E-2]
["2010-09-01",8.9200000000000002E-2,2.9575000000000001E-2,2.5999999999999999E-3,3.7750000000000001E-3,3.933333333333333E-3,3.8541666666666663E-3,4.1749999999999999E-3,8.6599999999999996E-2,8.5345833333333329E-2,2.5399999999999999E-2,0.10159616059791388,3.1199999999999999E-2,4.6249999999999999E-2,7.039616059791387E-2,5.5346160597913877E-2,0.11859212473155045,5.0099999999999999E-2,6.8492124731550447E-2]
["2010-10-01",3.7999999999999999E-2,1.2868999999999998E-2,2.7000000000000001E-3,3.8999999999999994E-3,4.0249999999999999E-3,3.9624999999999999E-3,4.2500000000000003E-3,3.5299999999999998E-2,3.4037499999999998E-2,8.6189999999999982E-3,0.16512819920586352,3.2399999999999998E-2,4.7549999999999995E-2,0.13272819920586354,0.11757819920586353,0.16613706513532267,5.1000000000000004E-2,0.11513706513532267]
["2010-11-01",1E-4,-3.2323000000000005E-2,3.2000000000000002E-3,4.0583333333333331E-3,4.2250000000000005E-3,4.1416666666666668E-3,4.4749999999999998E-3,-3.1000000000000003E-3,-4.0416666666666665E-3,-3.6798000000000004E-2,9.9287464175267681E-2,3.8400000000000004E-2,4.9700000000000001E-2,6.0887464175267678E-2,4.958746417526768E-2,7.9245530046264667E-2,5.3699999999999998E-2,2.5545530046264669E-2]
["2010-12-01",6.6799999999999998E-2,3.1150999999999998E-2,3.2000000000000002E-3,4.1833333333333332E-3,4.3833333333333328E-3,4.2833333333333326E-3,4.6333333333333331E-3,6.3600000000000004E-2,6.2516666666666665E-2,2.6517666666666665E-2,0.15051492865905569,3.8400000000000004E-2,5.1399999999999987E-2,0.11211492865905569,9.9114928659055704E-2,5.4036185908617806E-2,5.5599999999999997E-2,-1.5638140913821902E-3]
["2011-01-01",2.3699999999999999E-2,1.4241E-2,3.5000000000000001E-3,4.1999999999999997E-3,4.3833333333333328E-3,4.2916666666666667E-3,4.6416666666666663E-3,2.0199999999999999E-2,1.9408333333333333E-2,9.5993333333333347E-3,0.2217656975811988,4.2000000000000003E-2,5.1500000000000004E-2,0.17976569758119879,0.1702656975811988,0.12235050790402879,5.57E-2,6.6650507904028794E-2]
["2011-02-01",3.4299999999999997E-2,1.1235E-2,3.2000000000000002E-3,4.3499999999999997E-3,4.4749999999999998E-3,4.4125000000000006E-3,4.7333333333333333E-3,3.1099999999999996E-2,2.9887499999999997E-2,6.5016666666666669E-3,0.22567629583727844,3.8400000000000004E-2,5.2950000000000011E-2,0.18727629583727845,0.17272629583727844,0.15212212706509232,5.6800000000000003E-2,9.5322127065092313E-2]
["2011-03-01",4.0000000000000002E-4,1.474E-3,3.5999999999999999E-3,4.2750000000000002E-3,4.4000000000000003E-3,4.3374999999999993E-3,4.6333333333333331E-3,-3.1999999999999997E-3,-3.9374999999999992E-3,-3.159333333333333E-3,0.15643361912252507,4.3200000000000002E-2,5.2049999999999992E-2,0.11323361912252507,0.10438361912252508,0.12241736212291121,5.5599999999999997E-2,6.6817362122911214E-2]
["2011-04-01",2.9600000000000001E-2,4.1877999999999999E-2,3.3999999999999998E-3,4.3E-3,4.4083333333333335E-3,4.3541666666666668E-3,4.6249999999999998E-3,2.6200000000000001E-2,2.5245833333333335E-2,3.7253000000000001E-2,0.17214417626358691,4.0799999999999996E-2,5.2250000000000005E-2,0.13134417626358691,0.11989417626358691,0.13750581816774399,5.5499999999999994E-2,8.2005818167743993E-2]
["2011-05-01",-1.1299999999999999E-2,1.9754000000000001E-2,3.5999999999999999E-3,4.1333333333333335E-3,4.2166666666666663E-3,4.1749999999999999E-3,4.4333333333333334E-3,-1.49E-2,-1.5474999999999999E-2,1.5320666666666666E-2,0.25953586248430383,4.3200000000000002E-2,5.0099999999999999E-2,0.21633586248430381,0.20943586248430382,0.23087447803462391,5.3199999999999997E-2,0.17767447803462391]
["2011-06-01",-1.67E-2,-1.2830000000000003E-3,3.2000000000000002E-3,4.1583333333333333E-3,4.1999999999999997E-3,4.179166666666667E-3,4.3833333333333328E-3,{"$f":"B1030-D1030","v":-1.9900000000000001E-2},-2.0879166666666667E-2,-5.6663333333333331E-3,0.30684986132828573,3.8400000000000004E-2,5.015E-2,0.26844986132828574,0.25669986132828571,0.2371636267454067,5.2599999999999994E-2,0.18456362674540672]
["2011-07-01",-2.0299999999999999E-2,-7.5380000000000013E-3,3.2000000000000002E-3,4.1083333333333336E-3,4.1916666666666665E-3,4.15E-3,4.3916666666666661E-3,-2.35E-2,-2.445E-2,-1.1929666666666668E-2,0.19644968614458613,3.8400000000000004E-2,4.9799999999999997E-2,0.15804968614458614,0.14664968614458612,0.13961673687527432,5.2699999999999997E-2,8.691673687527432E-2]
["2011-08-01",-5.4300000000000001E-2,2.0388E-2,3.3999999999999998E-3,3.6416666666666667E-3,3.725E-3,3.6833333333333336E-3,3.908333333333334E-3,-5.7700000000000001E-2,-5.7983333333333331E-2,1.6479666666666667E-2,0.18492247165874409,4.0799999999999996E-2,4.4200000000000003E-2,0.14412247165874409,0.14072247165874407,0.14849959200499274,4.6900000000000011E-2,0.10159959200499273]
["2011-09-01",-7.0300000000000001E-2,2.271E-3,2.5999999999999999E-3,3.4083333333333331E-3,3.5250000000000004E-3,3.4666666666666669E-3,3.7333333333333333E-3,-7.2900000000000006E-2,-7.3766666666666675E-2,-1.4623333333333333E-3,1.1405088047314438E-2,3.1199999999999999E-2,4.1600000000000005E-2,-1.9794911952685561E-2,-3.0194911952685567E-2,0.11804174982729365,4.48E-2,7.3241749827293645E-2]
["2011-10-01",0.10929999999999999,3.8747000000000004E-2,2.2000000000000001E-3,3.3166666666666665E-3,3.4666666666666669E-3,3.3916666666666665E-3,3.7666666666666664E-3,0.1071,0.10590833333333333,3.4980333333333335E-2,8.0878289181970597E-2,2.64E-2,4.07E-2,5.4478289181970597E-2,4.0178289181970597E-2,0.1466068302098813,4.5199999999999997E-2,0.10140683020988131]
["2011-11-01",-2.2000000000000001E-3,8.0140000000000003E-3,2.3999999999999998E-3,3.225E-3,3.3083333333333337E-3,3.2666666666666664E-3,3.5416666666666669E-3,-4.5999999999999999E-3,-5.4666666666666665E-3,4.4723333333333334E-3,7.8392517694001018E-2,2.8799999999999999E-2,3.9199999999999999E-2,4.9592517694001019E-2,3.9192517694001019E-2,0.19440240632688721,4.2500000000000003E-2,0.1519024063268872]
["2011-12-01",1.0200000000000001E-2,3.3766999999999998E-2,2.2000000000000001E-3,3.2750000000000001E-3,3.3583333333333338E-3,3.3166666666666665E-3,3.6083333333333332E-3,8.0000000000000002E-3,6.8833333333333342E-3,3.0158666666666667E-2,2.1177466605249329E-2,2.64E-2,3.9800000000000002E-2,-5.2225333947506711E-3,-1.8622533394750673E-2,0.19743257038137663,4.3299999999999998E-2,0.15413257038137662]
["2012-01-01",4.48E-2,-3.3237000000000003E-2,2.0999999999999999E-3,3.3416666666666668E-3,3.3416666666666668E-3,3.3416666666666668E-3,3.6166666666666665E-3,4.2700000000000002E-2,4.1458333333333333E-2,-3.6853666666666667E-2,4.2225473389825297E-2,2.52E-2,4.0100000000000004E-2,1.7025473389825296E-2,2.1254733898252928E-3,0.14137912393564389,4.3399999999999994E-2,9.7979123935643897E-2]
["2012-02-01",4.3200000000000002E-2,3.4509999999999996E-3,2E-3,3.3250000000000003E-3,3.3250000000000003E-3,3.3250000000000003E-3,3.6333333333333335E-3,4.1200000000000001E-2,3.9875000000000001E-2,-1.8233333333333383E-4,5.1193670927454082E-2,2.4E-2,3.9900000000000005E-2,2.7193670927454082E-2,1.1293670927454078E-2,0.13259333714947141,4.36E-2,8.8993337149471413E-2]
["2012-03-01",3.2899999999999999E-2,1.372E-2,2.2000000000000001E-3,3.3249999999999998E-3,3.4499999999999999E-3,3.3874999999999999E-3,3.7333333333333333E-3,3.0699999999999998E-2,2.9512499999999997E-2,9.9866666666666663E-3,8.5343805178895948E-2,2.64E-2,4.0649999999999999E-2,5.8943805178895949E-2,4.469380517889595E-2,0.1464426612524754,4.48E-2,0.1016426612524754]
["2012-04-01",-6.3E-3,2.1237000000000002E-2,2.5000000000000001E-3,3.3000000000000004E-3,3.4000000000000002E-3,3.3500000000000005E-3,3.6666666666666666E-3,-8.8000000000000005E-3,-9.6500000000000006E-3,1.7570333333333337E-2,{"$f":"((1+B1029)*(1+B1030)*(1+B1031)*(1+B1032)*(1+B1033)*(1+B1034)*(1+B1035)*(1+B1036)*(1+B1037)*(1+B1038)*(1+B1039)*(1+B1040))-1","v":4.750013520422347E-2},{"$f":"D1040*12","v":0.03},4.0200000000000007E-2,{"$f":"L1040-M1040","v":1.7500135204223471E-2},7.3001352042234638E-3,0.12373009512581556,4.3999999999999997E-2,7.9730095125815567E-2]
["2012-05-01",-6.0100000000000001E-2,2.1609999999999997E-3,2.3E-3,3.1666666666666666E-3,3.2583333333333336E-3,3.2125000000000001E-3,3.5000000000000001E-3,-6.2399999999999997E-2,-6.3312499999999994E-2,-1.3390000000000003E-3,-4.2021067275717083E-3,2.76E-2,3.8550000000000001E-2,-3.1802106727571708E-2,-4.2752106727571709E-2,0.10434327873328542,4.2000000000000003E-2,6.2343278733285414E-2]
["2012-06-01",4.1200000000000001E-2,4.1003999999999999E-2,1.8E-3,3.0333333333333336E-3,3.15E-3,3.091666666666667E-3,3.4000000000000002E-3,3.9399999999999998E-2,3.8108333333333334E-2,3.7603999999999999E-2,5.4433811120972342E-2,2.1600000000000001E-2,3.7100000000000008E-2,3.2833811120972341E-2,1.7333811120972334E-2,0.15110263521544609,4.0800000000000003E-2,0.11030263521544609]
["2012-07-01",1.3899999999999999E-2,2.8439000000000002E-2,2E-3,2.8333333333333335E-3,2.9499999999999999E-3,2.8916666666666665E-3,3.2750000000000001E-3,1.1899999999999999E-2,1.1008333333333332E-2,2.5164000000000002E-2,9.124266724053709E-2,2.4E-2,3.4699999999999995E-2,6.7242667240537096E-2,5.6542667240537095E-2,0.19283039860300799,3.9300000000000002E-2,0.15353039860300799]
["2012-08-01",2.2499999999999999E-2,-4.4720999999999997E-2,1.8E-3,2.8999999999999998E-3,3.0083333333333333E-3,2.9541666666666666E-3,3.3333333333333335E-3,2.07E-2,1.9545833333333332E-2,-4.8054333333333331E-2,0.17986214153901736,2.1600000000000001E-2,3.5449999999999995E-2,0.15826214153901735,0.14441214153901738,0.11671818009138035,0.04,7.6718180091380345E-2]
["2012-09-01",2.58E-2,1.2281E-2,1.6999999999999999E-3,2.9083333333333335E-3,3.0666666666666668E-3,2.9875000000000001E-3,3.3500000000000001E-3,2.41E-2,2.2812499999999999E-2,8.9309999999999997E-3,0.30182057092688419,2.0399999999999998E-2,3.585E-2,0.28142057092688422,0.2659705709268842,0.12787120056459966,4.02E-2,8.7671200564599663E-2]
["2012-10-01",-1.8499999999999999E-2,1.7240000000000002E-2,2.0999999999999999E-3,2.891666666666667E-3,3.0249999999999999E-3,2.9583333333333336E-3,3.2583333333333336E-3,-2.06E-2,-2.1458333333333333E-2,1.3981666666666668E-2,0.15184070167198871,2.52E-2,3.5500000000000004E-2,0.12664070167198871,0.11634070167198871,0.10451890601112068,3.9100000000000003E-2,6.5418906011120687E-2]
["2012-11-01",5.7999999999999996E-3,-4.6427999999999997E-2,1.9E-3,2.9166666666666668E-3,2.9750000000000002E-3,2.9458333333333333E-3,3.1999999999999997E-3,3.8999999999999998E-3,2.8541666666666663E-3,-4.9627999999999999E-2,0.16107574437932048,2.2800000000000001E-2,3.5349999999999999E-2,0.1382757443793205,0.12572574437932049,4.4864756087550584E-2,3.8399999999999997E-2,6.4647560875505869E-3]
["2012-12-01",9.1000000000000004E-3,1.108E-3,1.9E-3,3.0416666666666665E-3,3.0833333333333333E-3,3.0625000000000001E-3,3.3333333333333335E-3,7.2000000000000007E-3,6.0375000000000003E-3,-2.2253333333333335E-3,0.15981145679387554,2.2800000000000001E-2,3.6750000000000005E-2,0.13701145679387555,0.12306145679387553,1.1855153276604913E-2,0.04,-2.8144846723395088E-2]
["2013-01-01",5.1799999999999999E-2,3.5099999999999999E-2,2.2000000000000001E-3,3.1666666666666666E-3,3.225E-3,3.1958333333333335E-3,3.4583333333333337E-3,4.9599999999999998E-2,4.8604166666666664E-2,3.1641666666666665E-2,0.1675820159416137,2.64E-2,3.8350000000000002E-2,0.1411820159416137,0.12923201594161371,8.3379555440799002E-2,4.1500000000000002E-2,4.1879555440799E-2]
["2013-02-01",1.3599999999999999E-2,3.39E-2,2.2000000000000001E-3,3.2499999999999999E-3,3.2916666666666667E-3,3.2708333333333331E-3,3.4833333333333331E-3,1.1399999999999999E-2,1.0329166666666667E-2,3.0416666666666668E-2,0.13445277162425207,2.64E-2,3.9249999999999993E-2,0.10805277162425206,9.5202771624252072E-2,0.11625393005761309,4.1799999999999997E-2,7.4453930057613082E-2]
["2013-03-01",3.7499999999999999E-2,5.3999999999999999E-2,2.0999999999999999E-3,3.1666666666666666E-3,3.225E-3,3.1958333333333335E-3,3.4583333333333337E-3,3.5400000000000001E-2,3.4304166666666663E-2,5.0541666666666665E-2,0.1395050349115714,2.52E-2,3.8350000000000002E-2,0.1143050349115714,0.10115503491157141,0.1606080991602461,4.1500000000000002E-2,0.11910809916024609]
["2013-04-01",1.9300000000000001E-2,5.8999999999999997E-2,2.5999999999999999E-3,3.1083333333333332E-3,3.1416666666666663E-3,3.1249999999999997E-3,3.3333333333333335E-3,1.67E-2,1.6175000000000002E-2,5.5666666666666663E-2,0.16886130832782986,3.1199999999999999E-2,3.7499999999999999E-2,0.13766130832782986,0.13136130832782986,0.20352472247940545,0.04,0.16352472247940544]
["2013-05-01",2.3400000000000001E-2,-8.9599999999999999E-2,2.3E-3,3.2416666666666666E-3,3.283333333333333E-3,3.2624999999999998E-3,3.4750000000000002E-3,2.1100000000000001E-2,{"$f":"B1053-G1053","v":2.0137500000000003E-2},{"$f":"$C1053-H1053","v":-9.3075000000000005E-2},0.27270205654080359,2.76E-2,3.9149999999999997E-2,0.24510205654080358,0.2335520565408036,9.3326229363595914E-2,4.1700000000000001E-2,5.1626229363595913E-2]
["2013-06-01",-1.34E-2,1.14E-2,2.3999999999999998E-3,3.5583333333333335E-3,3.6000000000000003E-3,3.5791666666666671E-3,3.7750000000000001E-3,-1.5800000000000002E-2,-1.6979166666666667E-2,7.6249999999999998E-3,0.20596220609215976,2.8799999999999999E-2,4.2950000000000002E-2,0.17716220609215977,0.16301220609215977,6.223429341130382E-2,4.53E-2,1.693429341130382E-2]
["2013-07-01",5.0900000000000001E-2,3.85E-2,3.0000000000000001E-3,3.6166666666666669E-3,3.7166666666666667E-3,3.666666666666667E-3,3.9000000000000003E-3,4.7899999999999998E-2,4.7233333333333336E-2,3.4599999999999999E-2,0.24997108431033732,3.6000000000000004E-2,4.4000000000000004E-2,0.21397108431033732,0.20597108431033731,7.2625905578881156E-2,4.6800000000000001E-2,2.5825905578881155E-2]
["2013-08-01",-2.9000000000000001E-2,-0.05,2.8E-3,3.7833333333333334E-3,3.8583333333333334E-3,3.8208333333333332E-3,3.9416666666666671E-3,-3.1800000000000002E-2,-3.2820833333333334E-2,-5.3941666666666672E-2,0.18701410549177222,3.3599999999999998E-2,4.5850000000000002E-2,0.15341410549177223,0.14116410549177222,6.6698430824855048E-2,4.7300000000000009E-2,1.939843082485504E-2]
["2013-09-01",3.1399999999999997E-2,1.0800000000000001E-2,2.8999999999999998E-3,3.8666666666666663E-3,3.9083333333333331E-3,3.8874999999999995E-3,4.0000000000000001E-3,2.8499999999999998E-2,2.7512499999999999E-2,6.8000000000000005E-3,0.19349419809340396,3.4799999999999998E-2,4.6649999999999997E-2,0.15869419809340396,0.14684419809340396,6.5137816355106626E-2,4.8000000000000001E-2,1.7137816355106625E-2]
["2013-10-01",4.5999999999999999E-2,3.7699999999999997E-2,2.8999999999999998E-3,3.7750000000000001E-3,3.8250000000000003E-3,3.8000000000000004E-3,3.9166666666666664E-3,4.3099999999999999E-2,4.2200000000000001E-2,3.3783333333333332E-2,0.27192555395384743,3.4799999999999998E-2,4.5600000000000002E-2,0.23712555395384743,0.22632555395384743,8.6561196995492251E-2,4.7E-2,3.9561196995492251E-2]
["2013-11-01",3.0499999999999999E-2,-1.9900000000000001E-2,2.7000000000000001E-3,3.8583333333333334E-3,3.8916666666666665E-3,3.875E-3,3.9750000000000002E-3,2.7799999999999998E-2,2.6624999999999999E-2,-2.3875E-2,0.3031609498403649,3.2399999999999998E-2,4.65E-2,0.27076094984036492,0.25666094984036492,0.11678890443016532,4.7700000000000006E-2,6.9088904430165313E-2]
["2013-12-01",2.53E-2,7.6E-3,3.0999999999999999E-3,3.8499999999999997E-3,3.9000000000000003E-3,3.875E-3,4.0083333333333334E-3,2.2200000000000001E-2,2.1425E-2,3.5916666666666666E-3,0.3240817776943079,3.7199999999999997E-2,4.65E-2,0.28688177769430789,0.27758177769430792,0.12403107367420341,4.8100000000000004E-2,7.5931073674203403E-2]
["2014-01-01",-3.4599999999999999E-2,2.81E-2,3.2000000000000002E-3,3.741666666666667E-3,3.7750000000000001E-3,3.7583333333333336E-3,3.8583333333333334E-3,-3.78E-2,-3.8358333333333335E-2,2.4241666666666668E-2,0.2153152198004229,3.8400000000000004E-2,4.5100000000000001E-2,0.17691521980042291,0.1702152198004229,0.11642966558250278,4.6300000000000001E-2,7.0129665582502776E-2]
["2014-02-01",4.5699999999999998E-2,3.3500000000000002E-2,2.5999999999999999E-3,3.708333333333333E-3,3.7166666666666667E-3,3.7124999999999997E-3,3.7750000000000001E-3,4.3099999999999999E-2,4.1987499999999997E-2,2.9725000000000001E-2,0.2538033991173072,3.1199999999999999E-2,4.4549999999999992E-2,0.2226033991173072,0.20925339911730723,0.1159977361248834,4.53E-2,7.0697736124883392E-2]
["2014-03-01",8.3999999999999995E-3,3.3700000000000001E-2,2.8999999999999998E-3,3.65E-3,3.7000000000000002E-3,3.6750000000000003E-3,3.7583333333333336E-3,5.4999999999999997E-3,4.7249999999999992E-3,2.9941666666666669E-2,0.21863647968182387,3.4799999999999998E-2,4.41E-2,0.18383647968182387,0.17453647968182387,9.4503662079973294E-2,4.5100000000000001E-2,4.9403662079973293E-2]
["2014-04-01",7.4000000000000003E-3,4.2599999999999999E-2,2.8E-3,3.5333333333333332E-3,3.6083333333333332E-3,3.570833333333333E-3,3.6749999999999999E-3,4.5999999999999999E-3,3.8291666666666673E-3,3.8925000000000001E-2,0.20440929032813648,3.3599999999999998E-2,{"$f":"G1064*12","v":4.2849999999999999E-2},0.17080929032813649,{"$f":"L1064-N1064","v":0.16155929032813648},{"$f":"((1+C1053)*(1+C1054)*(1+C1055)*(1+C1056)*(1+C1057)*(1+C1058)*(1+C1059)*(1+C1060)*(1+C1061)*(1+C1062)*(1+C1063)*(1+C1064))-1","v":7.755384143964128E-2},{"$f":"H1064*12","v":4.41E-2},{"$f":"Q1064-R1064","v":3.345384143964128E-2}]
["2014-05-01",2.35E-2,-1.0500000000000001E-2,2.8E-3,3.4666666666666665E-3,3.5000000000000001E-3,3.4833333333333331E-3,3.5499999999999998E-3,2.07E-2,2.0016666666666669E-2,-1.405E-2,0.20452697738015191,3.3599999999999998E-2,4.1799999999999997E-2,0.17092697738015192,0.1627269773801519,0.171176983858222,4.2599999999999999E-2,0.128576983858222]
["2014-06-01",2.07E-2,4.48E-2,2.5000000000000001E-3,3.5416666666666669E-3,3.5499999999999998E-3,3.5458333333333331E-3,3.5750000000000001E-3,1.8200000000000001E-2,1.7154166666666665E-2,4.1224999999999998E-2,0.24615921935122764,0.03,4.2549999999999998E-2,0.21615921935122764,0.20360921935122764,0.20985338415569554,4.2900000000000001E-2,0.16695338415569555]
["2014-07-01",-1.38E-2,-6.8000000000000005E-2,2.7000000000000001E-3,3.4666666666666665E-3,3.5000000000000001E-3,3.4833333333333331E-3,3.5249999999999999E-3,-1.6500000000000001E-2,-1.7283333333333331E-2,-7.1525000000000005E-2,0.16943783625861708,3.2399999999999998E-2,4.1799999999999997E-2,0.1370378362586171,0.12763783625861708,8.5780793483974938E-2,4.2299999999999997E-2,4.348079348397494E-2]
["2014-08-01",0.04,4.9500000000000002E-2,2.5999999999999999E-3,3.4000000000000002E-3,3.4166666666666668E-3,3.4083333333333335E-3,3.4416666666666671E-3,3.7400000000000003E-2,3.6591666666666668E-2,4.6058333333333333E-2,0.25253898013281373,3.1199999999999999E-2,4.0900000000000006E-2,0.22133898013281372,0.21163898013281374,0.1995020450120335,4.1300000000000003E-2,0.1582020450120335]
["2014-09-01",-1.4E-2,-1.8599999999999998E-2,2.3E-3,3.4249999999999997E-3,3.4916666666666668E-3,3.4583333333333332E-3,3.5333333333333332E-3,-1.6300000000000002E-2,-1.7458333333333333E-2,-2.2133333333333331E-2,0.19740491992529963,2.76E-2,4.1499999999999995E-2,0.16980491992529961,0.15590491992529965,0.16461348137594944,4.24E-2,0.12221348137594945]
["2014-10-01",2.4400000000000002E-2,8.0199999999999994E-2,2.5000000000000001E-3,3.2666666666666664E-3,3.3249999999999998E-3,3.2958333333333329E-3,3.3833333333333332E-3,2.1900000000000003E-2,2.1104166666666667E-2,7.6816666666666658E-2,0.17267839385418404,0.03,3.9549999999999995E-2,0.14267839385418404,0.13312839385418404,0.21231134488031334,4.0599999999999997E-2,0.17171134488031334]
["2014-11-01",2.69E-2,1.2E-2,2.3E-3,3.2666666666666664E-3,3.3666666666666667E-3,3.3166666666666665E-3,3.4083333333333331E-3,2.46E-2,2.3583333333333335E-2,8.5916666666666676E-3,0.1685817007752175,2.76E-2,3.9800000000000002E-2,0.14098170077521749,0.1287817007752175,0.25176928988764069,4.0899999999999999E-2,0.2108692898876407]
["2014-12-01",-2.5000000000000001E-3,3.5000000000000003E-2,2.2000000000000001E-3,3.1583333333333337E-3,3.2416666666666666E-3,3.2000000000000002E-3,3.2916666666666667E-3,-4.7000000000000002E-3,-5.7000000000000002E-3,3.1708333333333338E-2,0.1368967585324099,2.64E-2,3.8400000000000004E-2,0.11049675853240989,9.8496758532409898E-2,0.28580906613111168,3.95E-2,0.24630906613111167]
["2015-01-01",-0.03,2.3300000000000001E-2,2E-3,2.8833333333333332E-3,2.9499999999999999E-3,2.9166666666666664E-3,2.9833333333333331E-3,-3.2000000000000001E-2,-3.2916666666666664E-2,2.0316666666666667E-2,0.14231391731555543,2.4E-2,3.4999999999999996E-2,0.11831391731555543,0.10731391731555542,0.27980587235868715,3.5799999999999998E-2,0.24400587235868715]
["2015-02-01",5.7500000000000002E-2,-6.3299999999999995E-2,1.5E-3,3.0083333333333333E-3,3.0333333333333336E-3,3.0208333333333337E-3,3.0583333333333335E-3,5.6000000000000001E-2,5.4479166666666669E-2,-6.6358333333333325E-2,0.15520413843473224,1.8000000000000002E-2,3.6250000000000004E-2,0.13720413843473223,0.11895413843473224,0.15993629476379545,3.6700000000000003E-2,0.12323629476379544]
["2015-03-01",-1.5800000000000002E-2,-4.8999999999999998E-3,2.0999999999999999E-3,3.0333333333333336E-3,3.0833333333333333E-3,3.0583333333333335E-3,3.1166666666666669E-3,-1.7900000000000003E-2,-1.8858333333333335E-2,-8.0166666666666667E-3,0.1274810720423083,2.52E-2,3.6700000000000003E-2,0.1022810720423083,9.0781072042308286E-2,0.11662243099492398,3.7400000000000003E-2,7.9222430994923973E-2]
["2015-04-01",9.5999999999999992E-3,-1.29E-2,1.9E-3,2.9333333333333334E-3,3.0333333333333336E-3,2.9833333333333335E-3,3.1249999999999997E-3,7.6999999999999994E-3,6.6166666666666657E-3,-1.6025000000000001E-2,0.12994330984109048,2.2800000000000001E-2,3.5799999999999998E-2,0.10714330984109048,9.4143309841090483E-2,5.718204645606062E-2,3.7499999999999999E-2,1.9682046456060621E-2]
["2015-05-01",1.29E-2,6.4999999999999997E-3,2E-3,3.316666666666667E-3,3.4000000000000002E-3,3.3583333333333338E-3,3.4750000000000002E-3,1.09E-2,9.541666666666667E-3,3.0249999999999995E-3,0.11824091698880324,2.4E-2,4.0300000000000002E-2,9.4240916988803242E-2,7.7940916988803233E-2,7.5344850690273191E-2,4.1700000000000001E-2,3.364485069027319E-2]
["2015-06-01",-1.9400000000000001E-2,-0.06,2.3E-3,3.4916666666666668E-3,3.5583333333333326E-3,{"$f":"AVERAGE(E1078:F1078)","v":3.5249999999999995E-3},3.6583333333333329E-3,-2.1700000000000001E-2,-2.2925000000000001E-2,-6.3658333333333331E-2,7.4308850004135119E-2,2.76E-2,4.229999999999999E-2,4.6708850004135119E-2,3.2008850004135128E-2,-3.2518989616331595E-2,4.3899999999999995E-2,-7.641898961633159E-2]
["2015-07-01",2.1000000000000001E-2,4.8099999999999997E-2,2.3999999999999998E-3,3.4583333333333337E-3,3.5416666666666669E-3,3.5000000000000005E-3,3.666666666666667E-3,1.8600000000000002E-2,1.7500000000000002E-2,4.4433333333333332E-2,0.11221794347416547,2.8799999999999999E-2,4.200000000000001E-2,8.3417943474165479E-2,7.0217943474165462E-2,8.8000908780174525E-2,4.4000000000000004E-2,4.4000908780174521E-2]
["2015-08-01",-6.0299999999999999E-2,-3.9699999999999999E-2,2.2000000000000001E-3,3.3666666666666667E-3,3.4416666666666667E-3,3.4041666666666665E-3,3.5416666666666669E-3,-6.25E-2,-6.3704166666666673E-2,-4.3241666666666664E-2,4.9530783487243824E-3,2.64E-2,4.0849999999999997E-2,-2.1446921651275618E-2,-3.5896921651275615E-2,-4.4713933286305574E-3,4.2500000000000003E-2,-4.697139332863056E-2]
["2015-09-01",-2.47E-2,2.9000000000000001E-2,2.0999999999999999E-3,3.3916666666666665E-3,3.5083333333333334E-3,3.4499999999999999E-3,3.6583333333333329E-3,-2.6800000000000001E-2,-2.8150000000000001E-2,2.5341666666666669E-2,-5.9525990735186385E-3,2.52E-2,4.1399999999999999E-2,-3.1152599073518639E-2,-4.7352599073518638E-2,4.3813874327326641E-2,4.3899999999999995E-2,-8.6125672673353915E-5]
["2015-10-01",8.4400000000000003E-2,1.0800000000000001E-2,2.0999999999999999E-3,3.2916666666666667E-3,3.4250000000000001E-3,3.3583333333333334E-3,3.5750000000000001E-3,8.2299999999999998E-2,8.1041666666666665E-2,7.2250000000000005E-3,5.2269622769110624E-2,2.52E-2,4.0300000000000002E-2,2.7069622769110624E-2,1.1969622769110622E-2,-2.3248413099368648E-2,4.2900000000000001E-2,-6.6148413099368641E-2]
["2015-11-01",3.0000000000000001E-3,-2.1299999999999999E-2,2.2000000000000001E-3,3.3833333333333332E-3,3.5083333333333334E-3,3.4458333333333333E-3,3.666666666666667E-3,7.9999999999999993E-4,-4.4583333333333324E-4,-2.4966666666666665E-2,2.7779171912958756E-2,2.64E-2,4.1349999999999998E-2,1.3791719129587557E-3,-1.3570828087041242E-2,-5.538855919007124E-2,4.4000000000000004E-2,-9.9388559190071252E-2]
["2015-12-01",-1.5800000000000002E-2,2.1600000000000001E-2,2.2000000000000001E-3,3.3083333333333333E-3,3.4666666666666669E-3,3.3874999999999999E-3,3.6249999999999998E-3,-1.8000000000000002E-2,-1.9187500000000003E-2,1.7975000000000001E-2,1.4075449620785996E-2,2.64E-2,4.0649999999999999E-2,-1.2324550379214004E-2,-2.6574550379214003E-2,-6.7618311177368939E-2,4.3499999999999997E-2,-0.11111831117736894]
["2016-01-01",-4.9599999999999998E-2,4.9222952667868664E-2,2.0999999999999999E-3,3.3333333333333331E-3,3.4333333333333334E-3,3.3833333333333332E-3,3.5583333333333326E-3,-5.1699999999999996E-2,-5.2983333333333334E-2,4.5664619334535334E-2,-6.4151470932010124E-3,2.52E-2,4.0599999999999997E-2,-3.1615147093201013E-2,-4.701514709320101E-2,-4.3998564878398483E-2,4.2699999999999988E-2,-8.6698564878398471E-2]
["2016-02-01",-1.2999999999999999E-3,1.94081804074543E-2,2E-3,3.3E-3,3.3166666666666665E-3,3.3083333333333333E-3,3.4250000000000001E-3,-3.3E-3,-4.6083333333333332E-3,1.5983180407454299E-2,-6.1661283595253025E-2,2.4E-2,3.9699999999999999E-2,-8.5661283595253018E-2,-0.10136128359525302,4.0413882186641326E-2,4.1099999999999998E-2,-6.8611781335867206E-4]
["2016-03-01",6.7799999999999999E-2,8.14E-2,1.8E-3,3.1833333333333332E-3,3.2583333333333336E-3,3.2208333333333334E-3,3.4666666666666669E-3,6.6000000000000003E-2,6.457916666666666E-2,7.7933333333333327E-2,1.8043163358046677E-2,2.1600000000000001E-2,3.8650000000000004E-2,-3.5568366419533246E-3,-2.0606836641953327E-2,0.13064372645626965,4.1600000000000005E-2,8.9043726456269651E-2]
["2016-04-01",3.8999999999999998E-3,-2.41E-2,1.6999999999999999E-3,3.1833333333333332E-3,3.2583333333333336E-3,3.2208333333333334E-3,3.4666666666666669E-3,2.1999999999999997E-3,6.7916666666666646E-4,-2.7566666666666666E-2,1.2295494943683316E-2,2.0399999999999998E-2,3.8650000000000004E-2,-8.1045050563166819E-3,-2.6354505056316688E-2,0.11781502649039965,4.1600000000000005E-2,7.6215026490399657E-2]
["2016-05-01",1.7999999999999999E-2,1.5100000000000001E-2,2E-3,3.0416666666666665E-3,3.0833333333333333E-3,3.0625000000000001E-3,3.2750000000000001E-3,1.6E-2,1.4937499999999999E-2,1.1825E-2,1.7392451231779793E-2,2.4E-2,3.6750000000000005E-2,-6.6075487682202075E-3,-1.9357548768220212E-2,0.12736615339334789,3.9300000000000002E-2,8.806615339334789E-2]
["2016-06-01",2.5999999999999999E-3,7.7899999999999997E-2,1.8E-3,2.9166666666666668E-3,3.0000000000000001E-3,2.9583333333333336E-3,3.15E-3,7.9999999999999993E-4,-3.5833333333333377E-4,7.4749999999999997E-2,4.0217898842527688E-2,2.1600000000000001E-2,3.5500000000000004E-2,1.8617898842527687E-2,4.7178988425276847E-3,0.2927531667475427,3.78E-2,0.2549531667475427]
["2016-07-01",3.6900000000000002E-2,-8.0000000000000002E-3,1.4E-3,2.7333333333333337E-3,2.8250000000000003E-3,2.7791666666666668E-3,2.9749999999999998E-3,3.5500000000000004E-2,3.4120833333333336E-2,-1.0975E-2,5.641717856005557E-2,1.6799999999999999E-2,3.3350000000000005E-2,3.9617178560055574E-2,2.3067178560055565E-2,0.22355800153951177,3.5699999999999996E-2,0.18785800153951177]
["2016-08-01",1.4E-3,-5.5100000000000003E-2,1.6000000000000001E-3,2.7666666666666668E-3,2.8499999999999997E-3,2.8083333333333333E-3,2.9916666666666663E-3,-2.0000000000000009E-4,-1.4083333333333333E-3,-5.8091666666666666E-2,0.12578074131109873,1.9200000000000002E-2,3.3700000000000001E-2,0.10658074131109874,9.2080741311098724E-2,0.20393622373704501,3.5899999999999994E-2,0.16803622373704502]
["2016-09-01",2.0000000000000001E-4,4.0000000000000001E-3,1.5E-3,2.8416666666666668E-3,2.9166666666666668E-3,2.879166666666667E-3,3.0499999999999998E-3,-1.2999999999999999E-3,-2.6791666666666669E-3,9.5000000000000032E-4,0.15452260582319388,1.8000000000000002E-2,3.4550000000000004E-2,0.13652260582319387,0.11997260582319388,0.17468607252866231,3.6599999999999994E-2,0.13808607252866231]
["2016-10-01",-1.8200000000000001E-2,8.6E-3,1.6000000000000001E-3,2.8416666666666668E-3,2.9166666666666668E-3,2.879166666666667E-3,3.0499999999999998E-3,{"$f":"B1094-D1094","v":-1.9800000000000002E-2},-2.107916666666667E-2,5.5500000000000002E-3,4.5287988193666751E-2,1.9200000000000002E-2,3.4550000000000004E-2,2.6087988193666749E-2,1.0737988193666746E-2,0.17212937549704077,3.6599999999999994E-2,0.13552937549704078]
["2016-11-01",3.6999999999999998E-2,-5.3900000000000003E-2,1.8E-3,3.2166666666666667E-3,3.2750000000000001E-3,3.2458333333333332E-3,3.4000000000000002E-3,3.5199999999999995E-2,3.3754166666666668E-2,-5.7300000000000004E-2,8.0721479318875522E-2,2.1600000000000001E-2,3.8949999999999999E-2,5.9121479318875521E-2,4.1771479318875523E-2,0.13308634122586094,4.0800000000000003E-2,9.2286341225860935E-2]
["2016-12-01",1.9800000000000002E-2,4.9399999999999999E-2,2.2000000000000001E-3,3.3833333333333332E-3,3.4333333333333334E-3,3.4083333333333335E-3,3.5583333333333326E-3,1.7600000000000001E-2,1.6391666666666669E-2,4.5841666666666669E-2,0.11981280695934715,2.64E-2,4.0900000000000006E-2,9.3412806959347144E-2,7.8912806959347145E-2,0.16392013163901531,4.2699999999999988E-2,0.12122013163901532]
["2017-01-01",1.9E-2,1.26E-2,2.3999999999999998E-3,3.2666666666666664E-3,3.3166666666666665E-3,3.2916666666666667E-3,3.3E-3,1.66E-2,1.5708333333333331E-2,9.2999999999999992E-3,0.20064104618221212,2.8799999999999999E-2,3.95E-2,0.17184104618221213,0.16114104618221212,0.12329369301430848,3.9599999999999996E-2,8.3693693014308485E-2]
["2017-02-01",3.9699999999999999E-2,5.2600000000000001E-2,2.0999999999999999E-3,3.2916666666666667E-3,3.3416666666666668E-3,3.3166666666666665E-3,3.3250000000000003E-3,3.7600000000000001E-2,3.638333333333333E-2,4.9274999999999999E-2,0.24993140654415336,2.52E-2,3.9800000000000002E-2,0.22473140654415336,0.21013140654415335,0.15986801360988445,3.9900000000000005E-2,0.11996801360988445]
["2017-03-01",1.1999999999999999E-3,2.98E-2,2.3E-3,3.2916666666666667E-3,3.3416666666666668E-3,3.3166666666666665E-3,3.3250000000000003E-3,-1.1000000000000001E-3,-2.1166666666666669E-3,2.6474999999999999E-2,0.17197164659300102,2.76E-2,3.9800000000000002E-2,0.144371646593001,0.13217164659300101,0.10452383985154334,3.9900000000000005E-2,6.4623839851543338E-2]
["2017-04-01",1.03E-2,7.7999999999999996E-3,2.0999999999999999E-3,3.225E-3,3.2750000000000001E-3,3.2500000000000003E-3,3.2750000000000001E-3,8.2000000000000007E-3,7.0499999999999998E-3,4.5249999999999995E-3,0.17944312636010462,2.52E-2,3.9000000000000007E-2,0.15424312636010462,0.14044312636010461,0.14062826703800146,3.9300000000000002E-2,0.10132826703800146]
["2017-05-01",1.41E-2,4.2200000000000001E-2,2.3999999999999998E-3,3.2083333333333334E-3,3.2750000000000001E-3,3.241666666666667E-3,3.2750000000000001E-3,1.17E-2,1.0858333333333333E-2,3.8925000000000001E-2,0.17492463108230072,2.8799999999999999E-2,3.8900000000000004E-2,0.14612463108230073,0.13602463108230073,0.1710794797625903,3.9300000000000002E-2,0.1317794797625903]
["2017-06-01",6.1999999999999998E-3,-2.7E-2,2.0999999999999999E-3,3.0666666666666672E-3,3.1416666666666663E-3,3.1041666666666665E-3,3.1416666666666663E-3,4.0999999999999995E-3,3.0958333333333332E-3,-3.0141666666666667E-2,0.17914339097846721,2.52E-2,3.7249999999999998E-2,0.15394339097846721,0.1418933909784672,5.711135894702668E-2,3.7699999999999997E-2,1.9411358947026683E-2]
["2017-07-01",2.06E-2,2.4400000000000002E-2,2.2000000000000001E-3,3.15E-3,3.225E-3,3.1875000000000002E-3,3.2333333333333329E-3,1.84E-2,1.7412500000000001E-2,2.1166666666666667E-2,0.16060733420062023,2.64E-2,3.8250000000000006E-2,0.13420733420062023,0.12235733420062023,9.16379799448932E-2,3.8799999999999994E-2,5.2837979944893206E-2]
["2017-08-01",3.0999999999999999E-3,3.2399999999999998E-2,2.2000000000000001E-3,3.0833333333333333E-3,3.1666666666666666E-3,3.1250000000000002E-3,3.1833333333333332E-3,8.9999999999999976E-4,-2.5000000000000282E-5,2.9216666666666665E-2,{"$f":"((1+B1093)*(1+B1094)*(1+B1095)*(1+B1096)*(1+B1097)*(1+B1098)*(1+B1099)*(1+B1100)*(1+B1101)*(1+B1102)*(1+B1103)*(1+B1104))-1","v":0.1625776082850432},{"$f":"D1104*12","v":2.64E-2},3.7500000000000006E-2,{"$f":"L1104-M1104","v":0.13617760828504319},0.12507760828504319,0.19272626785385505,3.8199999999999998E-2,0.15452626785385504]
["2017-09-01",2.06E-2,-2.7300000000000001E-2,1.9E-3,3.0249999999999999E-3,3.0999999999999999E-3,3.0625000000000001E-3,3.0583333333333335E-3,1.8700000000000001E-2,1.7537500000000001E-2,-3.0358333333333334E-2,0.18628944912588996,2.2800000000000001E-2,3.6750000000000005E-2,0.16348944912588997,0.14953944912588996,0.15554267006120037,3.6700000000000003E-2,0.11884267006120036]
["2017-10-01",2.3300000000000001E-2,3.9E-2,2.2000000000000001E-3,3.0000000000000001E-3,3.1166666666666669E-3,3.0583333333333335E-3,3.1166666666666669E-3,2.1100000000000001E-2,2.0241666666666668E-2,3.5883333333333337E-2,0.23643307526025992,2.64E-2,3.6700000000000003E-2,0.21003307526025991,0.19973307526025991,0.19037163810587621,3.7400000000000003E-2,0.15297163810587622]
["2017-11-01",3.0700000000000002E-2,2.75E-2,2.0999999999999999E-3,3.0000000000000001E-3,3.1166666666666669E-3,3.0583333333333335E-3,3.1166666666666669E-3,2.86E-2,2.7641666666666669E-2,2.4383333333333333E-2,0.22892147605665381,2.52E-2,3.6700000000000003E-2,0.20372147605665381,0.19222147605665379,0.29278813883710808,3.7400000000000003E-2,0.25538813883710809]
["2017-12-01",1.11E-2,-6.13E-2,2E-3,2.9249999999999996E-3,3.0083333333333333E-3,2.9666666666666665E-3,3.0166666666666671E-3,9.1000000000000004E-3,8.1333333333333344E-3,-6.4316666666666661E-2,0.21843744306813351,2.4E-2,3.56E-2,0.19443744306813351,0.18283744306813351,0.15641340377967738,3.6200000000000003E-2,0.12021340377967737]
["2018-01-01",5.7299999999999997E-2,-3.0700000000000002E-2,2.3999999999999998E-3,2.9249999999999996E-3,3.0083333333333333E-3,2.9666666666666665E-3,3.1583333333333337E-3,5.4899999999999997E-2,5.4333333333333331E-2,-3.3858333333333338E-2,0.26423347257697594,2.8799999999999999E-2,3.56E-2,0.23543347257697594,0.22863347257697594,0.10696376879680214,3.7900000000000003E-2,6.9063768796802136E-2]
["2018-02-01",-3.6900000000000002E-2,-3.8399999999999997E-2,2.2000000000000001E-3,2.9583333333333332E-3,3.0666666666666672E-3,3.0125000000000004E-3,3.2166666666666667E-3,-3.9100000000000003E-2,-3.9912500000000004E-2,-4.1616666666666663E-2,0.1710909468489803,2.64E-2,3.6150000000000002E-2,0.14469094684898029,0.13494094684898028,1.1263879987654546E-2,3.8600000000000002E-2,-2.7336120012345456E-2]
["2018-03-01",-2.5399999999999999E-2,3.7699999999999997E-2,2.3999999999999998E-3,3.225E-3,3.3250000000000003E-3,3.2750000000000001E-3,3.4416666666666667E-3,-2.7799999999999998E-2,-2.8674999999999999E-2,3.4258333333333328E-2,0.13997726408211797,2.8799999999999999E-2,3.9300000000000002E-2,0.11117726408211798,0.10067726408211797,1.9021682135549556E-2,4.1300000000000003E-2,-2.2278317864450448E-2]
["2018-04-01",3.8E-3,2.1000000000000001E-2,2.5000000000000001E-3,3.2083333333333334E-3,3.3416666666666668E-3,3.2750000000000001E-3,3.4749999999999998E-3,1.2999999999999999E-3,5.2499999999999986E-4,1.7525000000000002E-2,0.13264295524658998,0.03,3.9300000000000002E-2,0.10264295524658998,9.3342955246589976E-2,3.2368661897594908E-2,4.1700000000000001E-2,-9.3313381024050929E-3]
["2018-05-01",2.41E-2,-1.14E-2,2.5000000000000001E-3,3.3250000000000003E-3,3.4333333333333334E-3,3.3791666666666666E-3,3.5666666666666668E-3,2.1600000000000001E-2,2.0720833333333334E-2,-1.4966666666666666E-2,0.14381190264079735,0.03,4.0550000000000003E-2,0.11381190264079735,0.10326190264079735,-2.0725715647704979E-2,4.2800000000000005E-2,-6.3525715647704983E-2]
["2018-06-01",6.1999999999999998E-3,2.7300000000000001E-2,2.3E-3,3.3E-3,3.4250000000000001E-3,3.3625E-3,3.5583333333333326E-3,3.8999999999999998E-3,2.8374999999999997E-3,2.3741666666666668E-2,0.14381190264079713,2.76E-2,4.0349999999999997E-2,0.11621190264079713,0.10346190264079713,3.3924431978533232E-2,4.2699999999999988E-2,-8.7755680214667564E-3]
["2018-07-01",3.7199999999999997E-2,1.8599999999999998E-2,2.5000000000000001E-3,3.225E-3,3.3916666666666665E-3,3.3083333333333333E-3,3.5583333333333326E-3,3.4699999999999995E-2,3.3891666666666667E-2,1.5041666666666665E-2,0.16241593711447644,0.03,3.9699999999999999E-2,0.13241593711447644,0.12271593711447644,2.8070506065339895E-2,4.2699999999999988E-2,-1.4629493934660093E-2]
["2018-08-01",3.2599999999999997E-2,1.1299999999999999E-2,2.5000000000000001E-3,3.2333333333333329E-3,3.3749999999999995E-3,3.3041666666666662E-3,3.5499999999999998E-3,3.0099999999999998E-2,2.929583333333333E-2,7.7499999999999999E-3,0.19660123284259634,0.03,3.9649999999999991E-2,0.16660123284259634,0.15695123284259635,7.0589914605561077E-3,4.2599999999999999E-2,-3.5541008539443891E-2]
["2018-09-01",5.7000000000000002E-3,-6.0000000000000001E-3,2.2000000000000001E-3,3.2333333333333329E-3,3.3749999999999995E-3,3.3041666666666662E-3,3.5499999999999998E-3,3.5000000000000001E-3,2.395833333333334E-3,-9.5499999999999995E-3,0.17913174590417347,2.64E-2,3.9649999999999991E-2,0.15273174590417346,0.13948174590417348,2.9111378134874855E-2,4.2599999999999999E-2,-1.3488621865125144E-2]
["2018-10-01",-6.8400000000000002E-2,1.95E-2,3.0000000000000001E-3,3.4499999999999999E-3,3.5666666666666663E-3,3.5083333333333329E-3,3.7083333333333334E-3,-7.1400000000000005E-2,-7.1908333333333338E-2,1.5791666666666666E-2,7.3467345337953294E-2,3.6000000000000004E-2,4.2099999999999999E-2,3.7467345337953289E-2,3.1367345337953295E-2,9.7969682468770358E-3,4.4499999999999998E-2,-3.4703031753122962E-2]
["2018-11-01",2.0400000000000001E-2,3.5499999999999997E-2,2.8E-3,3.5166666666666662E-3,3.6833333333333336E-3,3.5999999999999999E-3,3.7750000000000001E-3,1.7600000000000001E-2,1.6800000000000002E-2,3.1724999999999996E-2,6.2739962339039002E-2,3.3599999999999998E-2,4.3200000000000002E-2,2.9139962339039004E-2,1.9539962339038999E-2,1.7659134423008371E-2,4.53E-2,-2.7640865576991629E-2]
["2018-12-01",-9.0300000000000005E-2,-4.0099999999999997E-2,2.7000000000000001E-3,3.5166666666666662E-3,3.6416666666666667E-3,3.5791666666666663E-3,3.7750000000000001E-3,-9.2999999999999999E-2,-9.3879166666666666E-2,-4.3874999999999997E-2,-4.3838845079790523E-2,3.2399999999999998E-2,4.2949999999999995E-2,-7.6238845079790521E-2,-8.6788845079790511E-2,4.0642381093688895E-2,4.53E-2,-4.6576189063111048E-3]
["2019-01-01",8.0100000000000005E-2,4.8399999999999999E-2,2.5000000000000001E-3,3.2750000000000001E-3,3.4499999999999999E-3,3.3625E-3,3.6249999999999998E-3,7.7600000000000002E-2,{"$f":"B1121-G1121","v":7.67375E-2},4.4774999999999995E-2,-2.3219839752843363E-2,0.03,4.0349999999999997E-2,-5.3219839752843362E-2,-6.356983975284336E-2,0.12556429623297571,4.3499999999999997E-2,8.2064296232975717E-2]
["2019-02-01",3.2099999999999997E-2,4.1099999999999998E-2,2.2000000000000001E-3,3.1583333333333337E-3,3.3250000000000003E-3,3.241666666666667E-3,3.5416666666666669E-3,2.9899999999999996E-2,2.885833333333333E-2,3.7558333333333332E-2,4.6760256869577521E-2,2.64E-2,3.8900000000000004E-2,2.0360256869577521E-2,7.8602568695775171E-3,0.21861999668068921,4.2500000000000003E-2,0.1761199966806892]
["2019-03-01",1.9400000000000001E-2,2.8799999999999999E-2,2.3E-3,3.1583333333333337E-3,3.3250000000000003E-3,3.241666666666667E-3,3.5416666666666669E-3,1.7100000000000001E-2,1.6158333333333334E-2,2.5258333333333334E-2,9.4877288993276743E-2,2.76E-2,3.8900000000000004E-2,6.7277288993276743E-2,5.5977288993276739E-2,0.20816830739625414,4.2500000000000003E-2,0.16566830739625413]
["2019-04-01",4.0500000000000001E-2,9.2999999999999992E-3,2.3E-3,3.075E-3,3.2083333333333334E-3,3.1416666666666667E-3,3.4000000000000002E-3,3.8199999999999998E-2,3.7358333333333334E-2,5.899999999999999E-3,0.13490717194411661,2.76E-2,3.7699999999999997E-2,0.10730717194411661,9.7207171944116613E-2,0.19432347958378005,4.0800000000000003E-2,0.15352347958378004]
["2019-05-01",-6.3500000000000001E-2,-7.7999999999999996E-3,2.3E-3,3.0583333333333335E-3,3.1666666666666666E-3,3.1124999999999998E-3,3.3166666666666665E-3,-6.5799999999999997E-2,-6.6612500000000005E-2,-1.1116666666666667E-2,3.7828890270154458E-2,2.76E-2,3.7349999999999994E-2,1.0228890270154459E-2,4.7889027015446395E-4,0.19867262436073885,3.9800000000000002E-2,0.15887262436073885]
["2019-06-01",7.0499999999999993E-2,3.2199999999999999E-2,1.8E-3,3.0583333333333335E-3,3.1666666666666666E-3,3.1124999999999998E-3,3.3166666666666665E-3,6.8699999999999997E-2,6.7387499999999989E-2,2.8883333333333334E-2,0.10415009643629514,2.1600000000000001E-2,3.7349999999999994E-2,8.2550096436295128E-2,6.6800096436295142E-2,0.20439003491205576,3.9800000000000002E-2,0.16459003491205576]
["2019-07-01",1.44E-2,-2.7000000000000001E-3,2.0999999999999999E-3,2.7416666666666666E-3,2.8833333333333332E-3,2.8124999999999999E-3,3.075E-3,1.23E-2,1.1587500000000001E-2,-5.7750000000000006E-3,7.9878382014055394E-2,2.52E-2,3.3750000000000002E-2,5.4678382014055393E-2,4.6128382014055391E-2,0.17920496938719155,3.6900000000000002E-2,0.14230496938719156]
["2019-08-01",-1.5800000000000002E-2,5.1299999999999998E-2,1.9E-3,2.7416666666666666E-3,2.8833333333333332E-3,2.8124999999999999E-3,3.075E-3,-1.77E-2,-1.8612500000000001E-2,4.8224999999999997E-2,2.9262350937665271E-2,2.2800000000000001E-2,3.3750000000000002E-2,6.4623509376652705E-3,{"$f":"L1128-N1128","v":-4.4876490623347309E-3},{"$f":"((1+C1117)*(1+C1118)*(1+C1119)*(1+C1120)*(1+C1121)*(1+C1122)*(1+C1123)*(1+C1124)*(1+C1125)*(1+C1126)*(1+C1127)*(1+C1128))-1","v":0.22584612312543673},3.6900000000000002E-2,{"$f":"Q1128-R1128","v":0.18894612312543674}]
["2019-09-01",1.8700000000000001E-2,4.2500000000000003E-2,1.5E-3,2.4833333333333331E-3,2.5666666666666667E-3,2.5249999999999999E-3,2.7416666666666666E-3,1.72E-2,1.6175000000000002E-2,3.975833333333334E-2,4.2566925425275626E-2,1.8000000000000002E-2,3.0300000000000001E-2,2.4566925425275624E-2,{"$f":"L1129-N1129","v":1.2266925425275625E-2},0.28565853456566126,3.2899999999999999E-2,{"$f":"Q1129-R1129","v":0.25275853456566127}]
["2019-10-01",2.1700000000000001E-2,-7.7000000000000002E-3,1.6000000000000001E-3,2.5249999999999999E-3,2.6083333333333332E-3,2.5666666666666667E-3,2.8083333333333333E-3,2.01E-2,1.9133333333333336E-2,-1.0508333333333333E-2,0.1433991280667708,1.9200000000000002E-2,3.0800000000000001E-2,0.1241991280667708,{"$f":"L1130-N1130","v":0.1125991280667708},0.25135749274105557,3.3700000000000001E-2,{"$f":"Q1130-R1130","v":0.21765749274105556}]
["2019-11-01",3.6299999999999999E-2,-1.8599999999999998E-2,1.6000000000000001E-3,2.558333333333333E-3,2.6416666666666667E-3,2.5999999999999999E-3,2.8583333333333334E-3,3.4700000000000002E-2,3.3700000000000001E-2,-2.1458333333333333E-2,0.16121571581300942,1.9200000000000002E-2,3.1199999999999999E-2,0.14201571581300942,{"$f":"L1131-N1131","v":0.13001571581300941},0.18597995497447739,3.4299999999999997E-2,{"$f":"Q1131-R1131","v":0.15167995497447739}]
["2019-12-01",3.0200000000000001E-2,3.4299999999999997E-2,1.8E-3,2.5083333333333329E-3,2.5916666666666666E-3,2.5499999999999997E-3,2.8333333333333331E-3,2.8400000000000002E-2,2.7650000000000001E-2,3.1466666666666664E-2,0.31503180216616733,2.1600000000000001E-2,3.0599999999999995E-2,0.29343180216616732,{"$f":"L1132-N1132","v":0.28443180216616731},0.27790297679977294,3.3999999999999996E-2,{"$f":"Q1132-R1132","v":0.24390297679977294}]
["2020-01-01",-4.0000000000000002E-4,6.6537157778004855E-2,2E-3,2.4499999999999999E-3,2.5083333333333333E-3,2.4791666666666668E-3,2.7333333333333337E-3,-2.4000000000000002E-3,-2.879166666666667E-3,6.3803824444671517E-2,0.21702230297685499,2.4E-2,{"$f":"G1133*12","v":2.9750000000000002E-2},0.19302230297685499,{"$f":"L1133-N1133","v":0.18727230297685499},0.30001050056474821,{"$f":"H1133*12","v":3.2800000000000003E-2},{"$f":"Q1133-R1133","v":0.26721050056474821}]
["2020-02-01",-8.2299999999999998E-2,-9.8453153025931217E-2,1.5E-3,2.316666666666667E-3,2.3749999999999999E-3,2.3458333333333335E-3,2.5916666666666666E-3,-8.3799999999999999E-2,-8.4645833333333337E-2,-0.10104481969259789,8.2125150122913659E-2,1.8000000000000002E-2,2.8150000000000001E-2,6.4125150122913657E-2,5.3975150122913658E-2,0.1257519621720582,3.1099999999999999E-2,9.4651962172058193E-2]
["2020-03-01",-0.1235,-9.9852632884989301E-2,1.2999999999999999E-3,2.5166666666666666E-3,2.5666666666666667E-3,2.5416666666666669E-3,2.9166666666666668E-3,-0.12479999999999999,-0.12604166666666666,-0.10276929955165597,-6.956769267928764E-2,1.5599999999999999E-2,3.0500000000000003E-2,-8.5167692679287643E-2,-0.10006769267928764,-1.5024625997535845E-2,3.5000000000000003E-2,-5.0024625997535849E-2]
["2020-04-01",0.12820000000000001,3.2286679387277528E-2,8.9999999999999998E-4,2.0250000000000003E-3,2.2916666666666667E-3,2.1583333333333333E-3,2.6583333333333333E-3,0.1273,0.12604166666666666,2.9628346053944196E-2,8.8550976638424039E-3,1.0800000000000001E-2,2.5899999999999999E-2,-1.9449023361575966E-3,-1.7044902336157595E-2,7.4080631202275704E-3,3.1899999999999998E-2,-2.4491936879772427E-2]
["2020-05-01",4.7600000000000003E-2,4.3538153333576746E-2,8.9999999999999998E-4,2.075E-3,2.2666666666666664E-3,2.1708333333333332E-3,2.6166666666666669E-3,4.6700000000000005E-2,{"$f":"B1137-G1137","v":4.5429166666666673E-2},4.0921486666910076E-2,0.12853881506955789,1.0800000000000001E-2,2.6049999999999997E-2,0.11773881506955788,0.1024888150695579,5.9533108084899533E-2,3.1400000000000004E-2,2.8133108084899529E-2]
["2020-06-01",1.9900000000000001E-2,-4.6515481975296112E-2,8.9999999999999998E-4,2.0083333333333333E-3,2.1916666666666664E-3,2.0999999999999999E-3,2.558333333333333E-3,1.9E-2,1.78E-2,-4.9073815308629448E-2,7.5195457720170333E-2,1.0800000000000001E-2,2.52E-2,6.4395457720170329E-2,4.9995457720170333E-2,-2.1266794329057537E-2,3.0699999999999998E-2,-5.1966794329057535E-2]
["2020-07-01",5.6399999999999999E-2,7.8155639399125773E-2,1E-3,1.7833333333333334E-3,1.9333333333333331E-3,1.8583333333333334E-3,2.2833333333333334E-3,5.5399999999999998E-2,5.4541666666666669E-2,7.5872306065792441E-2,0.11971261981031933,1.2E-2,2.23E-2,0.10771261981031933,9.7412619810319331E-2,5.808355074833238E-2,2.7400000000000001E-2,3.0683550748332379E-2]
["2020-08-01",7.1900000000000006E-2,-2.6496057598276487E-2,8.0000000000000004E-4,1.8749999999999999E-3,1.9750000000000002E-3,1.9250000000000001E-3,2.2750000000000001E-3,7.110000000000001E-2,6.9975000000000009E-2,-2.8771057598276487E-2,0.21948786544877219,9.6000000000000009E-3,2.3100000000000002E-2,0.20988786544877219,0.19638786544877218,-2.0214488686469023E-2,2.7300000000000001E-2,-4.7514488686469028E-2]
["2020-09-01",-3.7999999999999999E-2,1.1208634977297001E-2,0,1.9250000000000001E-3,2.058333333333333E-3,1.9916666666666668E-3,2.3666666666666667E-3,-3.7999999999999999E-2,-3.9991666666666668E-2,8.8419683106303344E-3,0.15161217881782529,0,2.3900000000000001E-2,0.15161217881782529,0.12771217881782529,-4.9623434565094549E-2,2.8400000000000002E-2,-7.8023434565094557E-2]
["2020-10-01",-2.6599999999999999E-2,5.0416695141057254E-2,8.9999999999999998E-4,1.9583333333333332E-3,2.1249999999999997E-3,{"$f":"AVERAGE(E1142:F1142)","v":2.0416666666666665E-3},2.4583333333333336E-3,-2.75E-2,-2.8641666666666666E-2,4.795836180772392E-2,9.7170690869404996E-2,1.0800000000000001E-2,2.4499999999999997E-2,8.6370690869404992E-2,7.2670690869405002E-2,6.0379028556305503E-3,2.9500000000000005E-2,-2.3462097144369455E-2]
["2020-11-01",0.1095,7.3522810716743856E-3,1.1000000000000001E-3,1.9166666666666666E-3,2.058333333333333E-3,{"$f":"AVERAGE(E1143:F1143)","v":1.9874999999999997E-3},2.3749999999999999E-3,0.1084,0.1075125,4.9772810716743852E-3,0.17467034789115599,1.32E-2,2.3849999999999996E-2,0.161470347891156,0.150820347891156,3.2641712131834977E-2,2.8499999999999998E-2,4.1417121318349792E-3]
["2020-12-01",3.8399999999999997E-2,7.0325529758781969E-3,1.1000000000000001E-3,1.8833333333333332E-3,2.0333333333333332E-3,{"$f":"AVERAGE(E1144:F1144)","v":1.9583333333333332E-3},2.3083333333333332E-3,3.73E-2,3.6441666666666664E-2,4.7242196425448637E-3,0.18402027688815403,1.32E-2,2.35E-2,0.17082027688815404,0.16052027688815404,5.4179828652263229E-3,2.7699999999999999E-2,-2.2282017134773676E-2]
["2021-01-01",-1.01E-2,-9.1490879490143378E-3,1.1000000000000001E-3,2.0416666666666669E-3,2.1749999999999999E-3,{"$f":"AVERAGE(E1145:F1145)","v":2.1083333333333336E-3},2.4250000000000001E-3,{"$f":"B1145-D1145","v":-1.12E-2},{"$f":"B1145-G1145","v":-1.2208333333333333E-2},-1.1574087949014338E-2,{"$f":"((1+B1134)*(1+B1135)*(1+B1136)*(1+B1137)*(1+B1138)*(1+B1139)*(1+B1140)*(1+B1141)*(1+B1142)*(1+B1143)*(1+B1144)*(1+B1145))-1","v":0.17253068436532981},{"$f":"D1145*12","v":1.32E-2},{"$f":"G1145*12","v":2.5300000000000003E-2},{"$f":"L1145-M1145","v":0.15933068436532982},{"$f":"L1145-N1145","v":0.14723068436532982},-6.5930972916153685E-2,{"$f":"H1145*12","v":2.9100000000000001E-2},{"$f":"Q1145-R1145","v":-9.5030972916153686E-2}]
["2021-02-01",2.76E-2,-6.0949635783169254E-2,1.1999999999999999E-3,2.2500000000000003E-3,2.3583333333333334E-3,2.304166666666667E-3,2.575E-3,2.64E-2,2.5295833333333333E-2,-6.3524635783169248E-2,0.31294816525423719,1.44E-2,2.7650000000000004E-2,0.29854816525423716,0.28529816525423718,-2.707456297944788E-2,3.09E-2,-5.7974562979447877E-2]
["2021-03-01",4.3799999999999999E-2,0.10498835014976989,1.8E-3,2.5333333333333336E-3,2.6416666666666667E-3,2.5875000000000004E-3,2.8666666666666667E-3,4.1999999999999996E-2,4.1212499999999999E-2,0.10212168348310321,0.56355424403008891,2.1600000000000001E-2,3.1050000000000005E-2,0.54195424403008896,0.53250424403008889,0.1943280764323152,3.44E-2,0.15992807643231521]
["2021-04-01",5.3400000000000003E-2,4.2771092437836097E-2,1.9E-3,2.4166666666666668E-3,2.5249999999999999E-3,2.4708333333333336E-3,2.7499999999999998E-3,5.1500000000000004E-2,5.0929166666666671E-2,4.0021092437836095E-2,0.45989012645035854,2.2800000000000001E-2,2.9650000000000003E-2,0.43709012645035855,0.43024012645035853,0.20645826189458227,3.3000000000000002E-2,0.17345826189458227]
["2021-05-01",7.0000000000000001E-3,-2.3727991736619838E-2,1.8E-3,2.4666666666666669E-3,2.558333333333333E-3,2.5125E-3,2.7750000000000001E-3,5.1999999999999998E-3,4.4875000000000002E-3,-2.6502991736619838E-2,0.40331171948788769,2.1600000000000001E-2,3.015E-2,0.38171171948788768,0.37316171948788768,0.12869033725618473,3.3300000000000003E-2,9.5390337256184732E-2]
["2021-06-01",2.3300000000000001E-2,-2.1629631904666716E-2,1.6999999999999999E-3,2.3250000000000002E-3,2.4250000000000001E-3,2.3750000000000004E-3,2.6333333333333334E-3,2.1600000000000001E-2,2.0924999999999999E-2,-2.4262965238000051E-2,0.40798988386307999,2.0399999999999998E-2,2.8500000000000004E-2,0.38758988386308002,0.37948988386307997,0.1581490415960467,3.1600000000000003E-2,0.12654904159604669]
["2021-07-01",2.3800000000000002E-2,3.8580129254477007E-2,1.6000000000000001E-3,2.1416666666666663E-3,2.2583333333333331E-3,2.1999999999999997E-3,2.4583333333333336E-3,2.2200000000000001E-2,2.1600000000000001E-2,3.6121795921143673E-2,0.36453998778779018,1.9200000000000002E-2,2.6399999999999996E-2,0.34533998778779018,0.3381399877877902,0.11563723952427551,2.9500000000000005E-2,8.6137239524275516E-2]
["2021-08-01",3.04E-2,3.9754994769648354E-2,1.5E-3,2.1250000000000002E-3,2.2750000000000001E-3,2.2000000000000001E-3,2.4583333333333336E-3,2.8899999999999999E-2,2.8199999999999999E-2,3.7296661436315021E-2,0.3117100507664321,1.8000000000000002E-2,2.64E-2,0.29371005076643208,0.28531005076643212,0.19156106269542938,2.9500000000000005E-2,0.16206106269542939]
["2021-09-01",-4.65E-2,-6.1694618844009501E-2,1.4E-3,2.1083333333333332E-3,2.2750000000000001E-3,2.1916666666666664E-3,2.4666666666666669E-3,-4.7899999999999998E-2,-4.8691666666666668E-2,-6.4161285510676166E-2,0.30012009709541876,1.6799999999999999E-2,2.6299999999999997E-2,0.28332009709541878,0.27382009709541877,0.10565527076237213,2.9600000000000001E-2,7.6055270762372132E-2]
["2021-10-01",7.0099999999999996E-2,4.7338249999999998E-2,1.5E-3,2.2333333333333337E-3,2.3833333333333332E-3,2.3083333333333332E-3,2.575E-3,6.8599999999999994E-2,6.7791666666666667E-2,4.4763249999999997E-2,0.4292772918654284,1.8000000000000002E-2,2.7699999999999999E-2,0.41127729186542838,0.4015772918654284,0.1024149385097457,3.09E-2,7.1514938509745704E-2]
["2021-11-01",-6.8999999999999999E-3,-1.6393896390234163E-2,1.6999999999999999E-3,2.1833333333333336E-3,2.3083333333333332E-3,2.2458333333333332E-3,2.5166666666666666E-3,-8.6E-3,-9.1458333333333322E-3,-1.891056305690083E-2,0.27932877742366591,2.0399999999999998E-2,2.6949999999999998E-2,0.25892877742366593,0.25237877742366593,7.6427862033716432E-2,3.0199999999999998E-2,4.6227862033716434E-2]
["2021-12-01",4.48E-2,9.6216364270722721E-2,1.5E-3,2.2000000000000001E-3,2.3083333333333332E-3,2.2541666666666665E-3,2.5333333333333336E-3,4.3299999999999998E-2,4.2545833333333331E-2,9.3683030937389389E-2,0.28721370055108419,1.8000000000000002E-2,2.7049999999999998E-2,0.26921370055108418,0.26016370055108418,0.171757391388492,3.0400000000000003E-2,0.14135739138849199]

{"sheet":"GASOpCo Cap Str WP","index":47,"n_rows":11,"n_cols":15,"rows_kept":11,"cut":false,"hidden":false,"merged":[]}
[]
["Ticker","Institution Name ","SNL Institution Key ","Common Equity (Reported)","Total Preferred Equity (Reported)","Long-term Debt, Including Current Portion (Reported)"]
[null,null,null,"FY2021","FY2021","FY2021",null,null,"Common Equity (%)",null,"Long-Term Debt (%)",null,null,null,"Check"]
[null,null,null,null,null,null,null,null,"2021Y",null,"2021Y"]
["ATO","Atmos Energy Corporation",4057157,7906889,0,7563090,null,null,{"$f":"(D5)/SUM($D5:$F5)","v":0.51111181211041079},null,{"$f":"(F5)/SUM($D5:$F5)","v":0.48888818788958927},null,null,null,{"$f":"SUM(I5,K5)","v":1}]
["NJR","New Jersey Natural Gas Company",4061755,1418298,0,1104062,null,null,0.56229007754642479,null,0.43770992245357521,null,null,null,{"$f":"SUM(I6,K6)","v":1}]
["NI","Northern Indiana Public Service Company",4012860,2499656.2439999999,0,2498919.2940000002,null,null,0.50007371600112838,null,0.49992628399887151,null,null,null,0.99999999999999989]
["NWN","Northwest Natural Gas Company",10344596,977807,0,1067199,null,null,0.47814382940685751,null,0.52185617059314249,"*From EOY 2021 Company Form 1",null,null,1]
["OGS","ONE Gas, Inc.",4427129,2349532,0,3714589,null,null,0.38744807367794937,null,0.61255192632205058,null,null,null,1]
["SR","Spire Alabama Inc.",4004296,881500,0,625800,null,null,0.58482054003847939,null,0.41517945996152061,null,null,null,1]
["SR","Spire Missouri Inc.",4060957,1577900,0,1339700,null,null,0.54082122292295032,null,0.45917877707704963,null,null,null,1]

{"sheet":"PRPM WP1","index":48,"n_rows":1181,"n_cols":10,"rows_kept":1181,"cut":false,"hidden":false,"merged":[]}
[null,"ATO","NJR","NI","NWN","OGS","SR","MKTRP","SPRP","MKTAAAAA"]
[null,"Last updated: 12/07/22 - 16:12","Last updated: 12/07/22 - 16:14","Last updated: 12/07/22 - 16:16","Last updated: 12/07/22 - 16:20","Last updated: 12/07/22 - 16:23","Last updated: 12/07/22 - 16:25","Last updated: 12/07/22 - 16:53","Last updated: 12/07/22 - 16:55","Last updated: 12/07/22 - 17:00"]
[null,"Modified: 1 1163 // Conditional Variance","Modified: 1 1163 // Conditional Variance","Modified: 1 1163 // Conditional Variance","Modified: 1 1163 // Conditional Variance","Modified: 1 1163 // Conditional Variance","Modified: 1 1163 // Conditional Variance","Modified: 1 1163 // Conditional Variance","Modified: 1 1163 // Conditional Variance","Modified: 1 1163 // Conditional Variance"]
[]
["1926M01",null,null,null,null,null,6.5942562462275602E-4,1.2535482069544501E-3]
["1926M02",null,null,null,null,null,6.8852943906320496E-4,1.1546025084102499E-3]
["1926M03",null,null,null,null,null,6.8269666939601095E-4,1.32937791891644E-3]
["1926M04",null,null,null,null,null,8.1222245156698902E-4,1.75813846862506E-3]
["1926M05",null,null,null,null,null,8.0074492684375305E-4,1.60021832672548E-3]
["1926M06",null,null,null,null,null,7.8357462461759505E-4,1.44671196799182E-3]
["1926M07",null,null,null,null,null,8.1293643815761403E-4,1.4950942341493501E-3]
["1926M08",null,null,null,null,null,1.0654315359315001E-3,1.5578179929539001E-3]
["1926M09",null,null,null,null,null,1.0211211348767301E-3,1.4356873944034699E-3]
["1926M10",null,null,null,null,null,1.04046342614469E-3,1.33930056752959E-3]
["1926M11",null,null,null,null,null,1.0012918380904901E-3,1.38327817252538E-3]
["1926M12",null,null,null,null,null,1.4672389865342801E-3,1.3525739330294299E-3]
["1927M01",null,null,null,null,null,1.59160053453932E-3,1.2499109340126399E-3]
["1927M02",null,null,null,null,null,1.49631200007473E-3,1.2344337008200999E-3]
["1927M03",null,null,null,null,null,1.80673423726951E-3,1.4234978875918001E-3]
["1927M04",null,null,null,null,null,1.7016723107149401E-3,1.2882195098389501E-3]
["1927M05",null,null,null,null,null,2.3495226800447099E-3,1.20040497169373E-3]
["1927M06",null,null,null,null,null,6.7825284609467603E-3,1.4882475524241601E-3]
["1927M07",null,null,null,null,null,6.34579068714081E-3,1.3665938806320299E-3]
["1927M08",null,null,null,null,null,5.7823696503500497E-3,1.71267416813809E-3]
["1927M09",null,null,null,null,null,5.25884961287287E-3,1.77075427049495E-3]
["1927M10",null,null,null,null,null,5.9505634527985104E-3,1.75066544096312E-3]
["1927M11",null,null,null,null,null,5.40724993321272E-3,2.0013167856125199E-3]
["1927M12",null,null,null,null,null,5.0644812346512698E-3,2.2849683158488602E-3]
["1928M01",null,null,null,null,null,5.6840683656384696E-3,2.0389734673404501E-3,2.7157672581057898E-3,2.2817976139644998E-3]
["1928M02",null,null,null,null,null,1.0291634765586999E-2,1.8155467928230101E-3,2.5136198087874098E-3,2.0171967588548602E-3]
["1928M03",null,null,null,null,null,9.3170492029053392E-3,1.66527396309958E-3,2.27189682457437E-3,1.8357788742599801E-3]
["1928M04",null,null,null,null,null,9.08070755943193E-3,2.85204423492199E-3,2.4861571455703901E-3,2.98124041318438E-3]
["1928M05",null,null,null,null,null,8.2277442171560296E-3,2.5316812198171801E-3,3.1077852915705599E-3,2.6357249668667801E-3]
["1928M06",null,null,null,null,null,7.4606335778907998E-3,2.2096262032769002E-3,2.7784168228821501E-3,2.2932523650324201E-3]
["1928M07",null,null,null,null,null,6.9660077367671202E-3,2.2342076628917799E-3,2.7285180817359501E-3,2.3133622749407601E-3]
["1928M08",null,null,null,null,null,6.5726140989303501E-3,1.95677278715272E-3,2.4595544352294099E-3,2.0193576834546798E-3]
["1928M09",null,null,null,null,null,7.9986766544352002E-3,2.3913451088150902E-3,2.5878716833075098E-3,2.4388798736334999E-3]
["1928M10",null,null,null,null,null,8.5446684061442207E-3,2.1160391618391598E-3,2.3550357479228102E-3,2.15200792960219E-3]
["1928M11",null,null,null,null,null,7.7463460317959698E-3,1.8639548727375E-3,2.1374242329022099E-3,1.8908388277387601E-3]
["1928M12",null,null,null,null,null,7.0181422173674199E-3,3.55354311276645E-3,6.5391376883064097E-3,3.5786157686715698E-3]
["1929M01",null,null,null,null,null,6.3730485811082102E-3,3.0484325056911702E-3,5.7564813587085003E-3,3.0708357636636701E-3]
["1929M02",null,null,null,null,null,5.9810119050245896E-3,2.8998310772740698E-3,6.6093448921985603E-3,2.9220628630904702E-3]
["1929M03",null,null,null,null,null,5.4629544065442201E-3,2.52473375221356E-3,5.9670591700389901E-3,2.5445523637752298E-3]
["1929M04",null,null,null,null,null,4.9816168130163499E-3,2.21077197140896E-3,5.3196293074280303E-3,2.2274630788503801E-3]
["1929M05",null,null,null,null,null,4.6809485934822797E-3,1.9420028433289199E-3,4.7450011506908699E-3,1.9540386901048899E-3]
["1929M06",null,null,null,null,null,4.5034534714940202E-3,1.98003783100913E-3,4.32594168058467E-3,1.9950229657525998E-3]
["1929M07",null,null,null,null,null,4.2425314987868997E-3,3.1846578679281898E-3,8.4279270279420098E-3,3.1989721321943501E-3]
["1929M08",null,null,null,null,null,3.8778443308499499E-3,2.8870585290919001E-3,7.9797456442572603E-3,2.9035582271607499E-3]
["1929M09",null,null,null,null,null,5.9091133419607597E-3,3.56982235058041E-3,7.8202443705393705E-3,3.5947519928772602E-3]
["1929M10",null,null,null,null,null,6.7707242566594E-3,3.5489728350593399E-3,6.89903915902732E-3,3.5735948948851801E-3]
["1929M11",null,null,null,null,null,1.2224381224583501E-2,8.8593479917986606E-3,1.6886284634011199E-2,8.9485652445870697E-3]
["1929M12",null,null,null,null,null,1.46140363389697E-2,1.0506949738186999E-2,1.7975722597731499E-2,1.05835988295852E-2]
["1930M01",null,null,null,null,null,1.32628262257347E-2,8.7579937573988298E-3,1.5867951928420498E-2,8.8399954738811008E-3]
["1930M02",null,null,null,null,null,1.2310249634464599E-2,7.4665002763113697E-3,1.41109923114601E-2,7.5696525848033902E-3]
["1930M03",null,null,null,null,null,1.1115479865830301E-2,6.2532165215478299E-3,1.27785609307733E-2,6.3520840731491803E-3]
["1930M04",null,null,null,null,null,1.01462273583028E-2,5.7124790386328403E-3,1.1654236073306699E-2,5.8236810647004401E-3]
["1930M05",null,null,null,null,null,9.1866706432021002E-3,4.9158832680565798E-3,1.0230159584714901E-2,5.01391437327768E-3]
["1930M06",null,null,null,null,null,8.3232903723713097E-3,4.2552476825542503E-3,9.1748936046316502E-3,4.3417473691259199E-3]
["1930M07",null,null,null,null,null,7.5359755319713796E-3,7.7698612963851199E-3,1.2724969569921101E-2,7.8886857026421904E-3]
["1930M08",null,null,null,null,null,7.0451833276915397E-3,6.5211682409807197E-3,1.1151720208183599E-2,6.6382531043090703E-3]
["1930M09",null,null,null,null,null,6.4740175651128596E-3,5.4858778388817602E-3,9.7958082583309899E-3,5.5917852713932899E-3]
["1930M10",null,null,null,null,null,6.0492371791064396E-3,7.4809647581585903E-3,1.04045181657324E-2,7.5854740170083696E-3]
["1930M11",null,null,null,null,null,5.5014146181569298E-3,7.8768240801961008E-3,1.0236838757250601E-2,7.9625923048277508E-3]
["1930M12",null,null,null,null,null,5.0087136307224098E-3,6.7561945068833297E-3,9.9027295512317606E-3,6.8324029579555096E-3]
["1931M01",null,null,null,null,null,4.7047368157537E-3,6.8254044937387497E-3,8.9918208926704803E-3,6.8897588495228897E-3]
["1931M02",null,null,null,null,null,4.2927906436153098E-3,5.8178803350811799E-3,8.0337314355985508E-3,5.8923130545713003E-3]
["1931M03",null,null,null,null,null,4.12857819005289E-3,6.173940778311E-3,9.0476447861038804E-3,6.2767308842486703E-3]
["1931M04",null,null,null,null,null,3.7710436848685199E-3,6.23244646687654E-3,8.12970450277011E-3,6.3177948549558403E-3]
["1931M05",null,null,null,null,null,3.4534065791078498E-3,6.9742491744360499E-3,8.73725236058954E-3,7.0531360495883003E-3]
["1931M06",null,null,null,null,null,3.1940516709881399E-3,8.8589480013025294E-3,9.2254886544298302E-3,8.9364146019412904E-3]
["1931M07",null,null,null,null,null,3.0456597684722802E-3,9.0381536641901093E-3,9.6256556901201905E-3,9.1962024360972804E-3]
["1931M08",null,null,null,null,null,3.4332241451102202E-3,8.9185015106622301E-3,9.1488870740741007E-3,9.0430320241328202E-3]
["1931M09",null,null,null,null,null,3.1724214300411502E-3,7.4645445350388596E-3,8.0363955568428097E-3,7.58076312591539E-3]
["1931M10",null,null,null,null,null,3.5160797670141801E-3,1.9855829695180301E-2,1.88674411503954E-2,2.0064718057521101E-2]
["1931M11",null,null,null,null,null,3.2244912865317501E-3,1.65198946607375E-2,1.6967934453826501E-2,1.67795460767334E-2]
["1931M12",null,null,null,null,null,3.16113266941419E-3,1.6019369444183099E-2,1.5753390796283701E-2,1.6175925757031299E-2]
["1932M01",null,null,null,null,null,9.9650595539552897E-3,1.8106951089167399E-2,1.6454615170588101E-2,1.8163640718230699E-2]
["1932M02",null,null,null,null,null,9.0248239638744607E-3,1.5956974855811198E-2,1.46703149304045E-2,1.5960166577464598E-2]
["1932M03",null,null,null,null,null,9.2700686835912195E-3,1.3232508221907101E-2,1.31378919613695E-2,1.3281270664840901E-2]
["1932M04",null,null,null,null,null,8.5504876212383393E-3,1.4309383420067399E-2,1.33486829535088E-2,1.4298002980237401E-2]
["1932M05",null,null,null,null,null,1.1967110071915201E-2,1.9809253589012098E-2,1.5156589511823601E-2,1.97270344819571E-2]
["1932M06",null,null,null,null,null,1.6106040136334699E-2,2.6855556615641301E-2,2.3589174272692401E-2,2.6607683488218601E-2]
["1932M07",null,null,null,null,null,2.6393952149615998E-2,2.3179734998097199E-2,2.0738600813360802E-2,2.2888902719582799E-2]
["1932M08",null,null,null,null,null,2.3830120091203201E-2,3.1512685045204998E-2,2.74456942185419E-2,3.20474756439669E-2]
["1932M09",null,null,null,null,null,3.2620472000438001E-2,3.67947202564093E-2,3.7614367031014E-2,3.8061443358223299E-2]
["1932M10",null,null,null,null,null,2.98370734346061E-2,3.3287508406264502E-2,3.3702440395335202E-2,3.4178278698429397E-2]
["1932M11",null,null,null,null,null,2.6961414817072399E-2,3.4964245398185503E-2,3.2217795244634397E-2,3.5418059696333E-2]
["1932M12",null,null,null,null,null,2.4281711425677501E-2,3.1842019903504201E-2,2.90005662618372E-2,3.1994372082630403E-2]
["1933M01",null,null,null,null,null,2.28371077374111E-2,2.6532098462209101E-2,2.55135909989249E-2,2.6653303926480999E-2]
["1933M02",null,null,null,null,null,2.14665851823207E-2,2.26593809676792E-2,2.2893064023570699E-2,2.26979647666774E-2]
["1933M03",null,null,null,null,null,2.17703391700124E-2,2.6825400414816899E-2,2.6106099153031002E-2,2.6637830729069601E-2]
["1933M04",null,null,null,null,null,1.9799532183291502E-2,2.2481157470778699E-2,2.5331337991079901E-2,2.2303364817375101E-2]
["1933M05",null,null,null,null,null,2.9764153376697199E-2,3.4957905186709902E-2,2.7310301197873199E-2,3.5685449034653899E-2]
["1933M06",null,null,null,null,null,4.7651067438988302E-2,2.9285274645364501E-2,2.5579915051026001E-2,3.01310561193401E-2]
["1933M07",null,null,null,null,null,5.2547320169256298E-2,2.4405434481066E-2,2.3402434207407698E-2,2.5259306258032199E-2]
["1933M08",null,null,null,null,null,5.2409447897406501E-2,2.3664950047271899E-2,2.32418389497238E-2,2.42715627667923E-2]
["1933M09",null,null,null,null,null,4.7392996009117498E-2,1.9832104150667398E-2,2.0544167496697598E-2,2.0465755639195799E-2]
["1933M10",null,null,null,null,null,5.0142153226468901E-2,2.0414583605057501E-2,2.2818924148784399E-2,2.0869145867819499E-2]
["1933M11",null,null,null,null,null,5.1127696659348201E-2,1.9855253134470702E-2,2.1278312927189499E-2,2.0143549106623301E-2]
["1933M12",null,null,null,null,null,4.6497959707052401E-2,1.6749850407260299E-2,1.8945512941630899E-2,1.7102999213096999E-2]
["1934M01",null,null,null,null,null,4.2560750744416599E-2,1.3989544850903901E-2,1.6624646635139899E-2,1.42980048433045E-2]
["1934M02",null,null,null,null,null,3.8401425296451498E-2,1.21000977051501E-2,1.6774336061222E-2,1.24435710390664E-2]
["1934M03",null,null,null,null,null,3.4687396945273299E-2,1.0731243115816301E-2,1.49981668098994E-2,1.10145554894782E-2]
["1934M04",null,null,null,null,null,3.6556595681121497E-2,9.1010882185383994E-3,1.32902985007484E-2,9.3417618845814503E-3]
["1934M05",null,null,null,null,null,3.30868588577274E-2,7.99827336592095E-3,1.2025929213958699E-2,8.1995756613056307E-3]
["1934M06",null,null,null,null,null,2.9873274510290902E-2,8.0113482105217994E-3,1.1598418526746999E-2,8.1776995082019407E-3]
["1934M07",null,null,null,null,null,3.3432806585053702E-2,6.7030256187940104E-3,1.02366477845831E-2,6.8542911334931803E-3]
["1934M08",null,null,null,null,null,4.6326126007154599E-2,8.0448167278966108E-3,1.24737017970826E-2,8.1806782044394795E-3]
["1934M09",null,null,null,null,null,4.1810321296188398E-2,6.87950923331993E-3,1.0930158685936499E-2,7.0213854603316597E-3]
["1934M10",null,null,null,null,null,3.7596921952408997E-2,5.8638729240130701E-3,9.5979434760060604E-3,5.9883987751690199E-3]
["1934M11",null,null,null,null,null,3.4454859868043398E-2,5.2532817812968001E-3,9.2112975049057598E-3,5.35680053269797E-3]
["1934M12",null,null,null,null,null,3.1003952263073301E-2,5.1803405794142096E-3,8.1427592870954302E-3,5.2954722514437702E-3]
["1935M01",null,null,null,null,null,2.8293584017927802E-2,4.4237961826570204E-3,7.9658462211145697E-3,4.5231012531958704E-3]
["1935M02",null,null,null,null,null,2.6585629155840999E-2,4.1795528196639196E-3,7.1665772635957801E-3,4.2651144502941704E-3]
["1935M03",null,null,null,null,null,3.1716973422790298E-2,3.8659655657199399E-3,8.0812096766218304E-3,3.9438066583985599E-3]
["1935M04",null,null,null,null,null,3.36508571202212E-2,3.5322113463794602E-3,7.9311805773840394E-3,3.6015003416369901E-3]
["1935M05",null,null,null,null,null,4.1292155196292299E-2,3.9604677450988503E-3,8.0820216898526507E-3,4.0343424181818301E-3]
["1935M06",null,null,null,null,null,3.9895577476118098E-2,3.4637918089039598E-3,8.0598977509005205E-3,3.5309545349988501E-3]
["1935M07",null,null,null,null,null,4.4555140027569301E-2,3.3895009682937101E-3,7.9055012193223802E-3,3.4529091702830499E-3]
["1935M08",null,null,null,null,null,6.6877606127862393E-2,3.5836715823014701E-3,7.4927838946793699E-3,3.6520637071923798E-3]
["1935M09",null,null,null,null,null,6.14484143004854E-2,3.09110418468802E-3,6.7687940343999203E-3,3.1508477015391601E-3]
["1935M10",null,null,null,null,null,6.0281800869815202E-2,2.6830725703138802E-3,6.0285803811188999E-3,2.7336203985834401E-3]
["1935M11",null,null,null,null,null,5.4178075766086499E-2,2.91167790095105E-3,6.6008412193149599E-3,2.9610686130564002E-3]
["1935M12",null,null,null,null,null,4.8852542309903997E-2,2.68050943880942E-3,5.8093085041057996E-3,2.72611903186453E-3]
["1936M01",null,null,null,null,null,4.4464481296475102E-2,2.4288668498254899E-3,5.2538275239646997E-3,2.4691460981396299E-3]
["1936M02",null,null,null,null,null,5.1509397443061503E-2,2.54024487864919E-3,5.6840826136240396E-3,2.5813054800607302E-3]
["1936M03",null,null,null,null,null,5.2137389745604501E-2,2.2253054294372201E-3,5.2398317126714803E-3,2.2590187208159401E-3]
["1936M04",null,null,null,null,null,4.6883966572620998E-2,1.98707109989731E-3,4.6289080464729697E-3,2.0144542830840199E-3]
["1936M05",null,null,null,null,null,4.77067915377343E-2,2.6584722244260301E-3,4.9977374936415898E-3,2.6913897551459199E-3]
["1936M06",null,null,null,null,null,4.31683473505622E-2,2.5570051814541301E-3,4.8659120926394404E-3,2.58908532051503E-3]
["1936M07",null,null,null,null,null,3.9408763354574203E-2,2.28868675663488E-3,4.3586122858827302E-3,2.31739291620039E-3]
["1936M08",null,null,null,null,null,3.6573587070565697E-2,2.4809254809769299E-3,4.7419044731536603E-3,2.5126535806319901E-3]
["1936M09",null,null,null,null,null,3.3077125922725097E-2,2.1603070521525E-3,4.2041593716392704E-3,2.1856886719140902E-3]
["1936M10",null,null,null,null,null,2.98387569815892E-2,1.8974783955437199E-3,3.8307640063900499E-3,1.91620952724393E-3]
["1936M11",null,null,null,null,null,2.7505440144471802E-2,2.3055506675925298E-3,3.6350155431329502E-3,2.3295571128116202E-3]
["1936M12",null,null,null,null,null,2.4825475514197299E-2,2.0149175909188102E-3,3.29369695578596E-3,2.0332376519567501E-3]
["1937M01",null,null,null,null,null,2.6885544684812902E-2,1.7904892748850901E-3,2.9954503883521202E-3,1.80262053212323E-3]
["1937M02",null,null,null,null,null,2.4533035124523601E-2,1.71822854839639E-3,2.6798230039290398E-3,1.7267865279896699E-3]
["1937M03",null,null,null,null,null,2.3951745930482101E-2,1.5483833880097499E-3,2.58507384590119E-3,1.5515744092568101E-3]
["1937M04",null,null,null,null,null,2.20304791899231E-2,1.4185596781573599E-3,2.7554750944053601E-3,1.4179811516849101E-3]
["1937M05",null,null,null,null,null,2.1363029057275901E-2,2.2840762545806399E-3,3.1645390864903202E-3,2.2952485183175401E-3]
["1937M06",null,null,null,null,null,1.9384700544598999E-2,2.0126152243403802E-3,3.1962673310276801E-3,2.0198527737239399E-3]
["1937M07",null,null,null,null,null,2.0840674764597299E-2,2.2273241700227998E-3,3.16400964823368E-3,2.2307720992852699E-3]
["1937M08",null,null,null,null,null,2.0208100770396299E-2,3.1327929377756901E-3,5.53141699137459E-3,3.1590537587406599E-3]
["1937M09",null,null,null,null,null,1.8323908088052902E-2,3.1653803182311699E-3,5.9939362916113497E-3,3.1854420610455902E-3]
["1937M10",null,null,null,null,null,2.75486268151654E-2,5.7461088964330803E-3,7.0917256260674298E-3,5.7822560913022196E-3]
["1937M11",null,null,null,null,null,2.5211194571626901E-2,6.6571229935614802E-3,6.7019287695642901E-3,6.6775228471663397E-3]
["1937M12",null,null,null,null,null,2.3705320649044001E-2,7.1502389687829E-3,5.8999231553401501E-3,7.1467759411726504E-3]
["1938M01",null,null,null,null,null,2.45411242576592E-2,6.6349956422441904E-3,6.43856915791771E-3,6.6170479457665597E-3]
["1938M02",null,null,null,null,null,2.3671855576755101E-2,5.5772184356244299E-3,5.9350626263178401E-3,5.5704296387831696E-3]
["1938M03",null,null,null,null,null,2.2463606592553101E-2,5.0040099114034599E-3,5.2786975774722503E-3,5.02652946187712E-3]
["1938M04",null,null,null,null,null,3.6440642826777898E-2,1.34865545096494E-2,9.3876876965225294E-3,1.35538800409718E-2]
["1938M05",null,null,null,null,null,3.4738655525947501E-2,1.2534597505033499E-2,1.02315753560912E-2,1.2741405738783299E-2]
["1938M06",null,null,null,null,null,3.1459484819110699E-2,1.1124894687195E-2,8.9740801483836705E-3,1.12736409834297E-2]
["1938M07",null,null,null,null,null,3.5346723735371899E-2,1.5239947325561101E-2,1.01475110412874E-2,1.5617165473041501E-2]
["1938M08",null,null,null,null,null,3.2052060973911001E-2,1.2725590424646801E-2,8.9023113029262201E-3,1.30997349355688E-2]
["1938M09",null,null,null,null,null,3.3384856151841398E-2,1.11057947069111E-2,8.3793186985466599E-3,1.1404985037270599E-2]
["1938M10",null,null,null,null,null,3.03743545238047E-2,9.2933125546453398E-3,7.3601174236256799E-3,9.5540131531307408E-3]
["1938M11",null,null,null,null,null,2.7524072779508298E-2,8.0412848798682504E-3,9.4256648039969006E-3,8.3033826793391108E-3]
["1938M12",null,null,null,null,null,2.8426675470075401E-2,7.1067606659358396E-3,8.9500255352209304E-3,7.3230758444697E-3]
["1939M01",null,null,null,null,null,2.5822424276679998E-2,5.9914778948012603E-3,7.9105339568177196E-3,6.1888624234020303E-3]
["1939M02",null,null,null,null,null,2.3465055295225301E-2,6.0487787943013498E-3,6.9505491078239497E-3,6.2111259361602097E-3]
["1939M03",null,null,null,null,null,2.1674189238948802E-2,5.1332393446314297E-3,6.58964141205284E-3,5.2818118890264696E-3]
["1939M04",null,null,null,null,null,2.7795060080486302E-2,7.34053998280853E-3,8.2435183531708797E-3,7.4742895831892003E-3]
["1939M05",null,null,null,null,null,2.5312000484121699E-2,6.2455833406296502E-3,7.2588749685308304E-3,6.3601098693969798E-3]
["1939M06",null,null,null,null,null,2.4793221584201101E-2,5.6049050137417199E-3,6.6792075910832799E-3,5.7320466292874704E-3]
["1939M07",null,null,null,null,null,2.51137875407316E-2,5.5626163950592503E-3,6.2061934099087003E-3,5.6683098551896698E-3]
["1939M08",null,null,null,null,null,2.2608615890339499E-2,5.7823988647198003E-3,6.7307979278088403E-3,5.9174608777799202E-3]
["1939M09",null,null,null,null,null,2.0445271290744398E-2,5.79742007818117E-3,6.5722989010732801E-3,5.9094317557132703E-3]
["1939M10",null,null,null,null,null,2.02655435272944E-2,7.7255090726750103E-3,5.8741278874521498E-3,7.8951169940469704E-3]
["1939M11",null,null,null,null,null,1.8570866846847701E-2,6.65729939125685E-3,5.1749463266727302E-3,6.7962868495109801E-3]
["1939M12",null,null,null,null,null,2.13084695821288E-2,6.0933535437202903E-3,4.64021306381925E-3,6.2038090743796797E-3]
["1940M01",null,null,null,null,null,1.91959453053871E-2,5.1303191724454697E-3,4.1312925217988497E-3,5.2331516641245697E-3]
["1940M02",null,null,null,null,null,1.7415637784937599E-2,4.6774797593497801E-3,3.6557657156956898E-3,4.7599170931761801E-3]
["1940M03",null,null,null,null,null,1.5806718215025301E-2,3.9626449237324998E-3,3.2776595353110598E-3,4.0354523077750703E-3]
["1940M04",null,null,null,null,null,1.49601413975986E-2,3.3746009414917098E-3,2.91127902702484E-3,3.43758616323879E-3]
["1940M05",null,null,null,null,null,1.59173220601256E-2,2.9186918793951901E-3,2.6202418506492201E-3,2.9709891074636398E-3]
["1940M06",null,null,null,null,null,2.7929651873664901E-2,1.0016907843262699E-2,6.7760342457076203E-3,1.0142975570436299E-2]
["1940M07",null,null,null,null,null,4.39503374396168E-2,8.6529863973602694E-3,7.9952976262283801E-3,8.8148167855425594E-3]
["1940M08",null,null,null,null,null,3.9986283411387699E-2,7.2321196858397196E-3,7.0317255455674202E-3,7.3864205105585298E-3]
["1940M09",null,null,null,null,null,3.7377322070158502E-2,6.0761904902835702E-3,6.2398393606483901E-3,6.2212625423983398E-3]
["1940M10",null,null,null,null,null,3.36168350558846E-2,5.1194705335026102E-3,5.6124721018882004E-3,5.2465145272959099E-3]
["1940M11",null,null,null,null,null,3.0874730469215499E-2,4.4043814561032998E-3,4.9920868100000702E-3,4.5221600680388002E-3]
["1940M12",null,null,null,null,null,2.9082821690841799E-2,4.0242788254893401E-3,6.2482028092773201E-3,4.12202684427352E-3]
["1941M01",null,null,null,null,null,2.7619084728386499E-2,3.4474142943740202E-3,5.5021559640266501E-3,3.5300324307083498E-3]
["1941M02",null,null,null,null,null,2.5410750653970901E-2,3.3970167020120302E-3,4.8909284987753597E-3,3.4697407200503E-3]
["1941M03",null,null,null,null,null,2.3062412531425502E-2,2.9518487544726501E-3,4.4375683403679997E-3,3.0130644718848699E-3]
["1941M04",null,null,null,null,null,2.0876484441457399E-2,2.5455588958357899E-3,4.0725707408450201E-3,2.5959906246809301E-3]
["1941M05",null,null,null,null,null,1.9352254583880599E-2,2.8622332918265699E-3,4.5384822479909099E-3,2.9114050357819301E-3]
["1941M06",null,null,null,null,null,1.7519325673859401E-2,2.4780779870831001E-3,4.2106869987190701E-3,2.5189041752856E-3]
["1941M07",null,null,null,null,null,1.6707790333086E-2,2.46267937098752E-3,3.7547561963890402E-3,2.4986786698325998E-3]
["1941M08",null,null,null,null,null,6.4474605863079903E-2,2.4518971595939099E-3,3.5505604371275199E-3,2.48442373036488E-3]
["1941M09",null,null,null,null,null,5.8308783944554E-2,2.1415361755809598E-3,3.2278034975103502E-3,2.1671155247436299E-3]
["1941M10",null,null,null,null,null,5.4543042963595398E-2,1.9071563531525199E-3,3.0038827853203099E-3,1.92672410502221E-3]
["1941M11",null,null,null,null,null,4.9203625859190497E-2,2.3835380042053602E-3,3.58001595944489E-3,2.4084465300649501E-3]
["1941M12",null,null,null,null,null,4.5969809744613101E-2,2.2564555996372701E-3,3.7497534018678599E-3,2.27950305559395E-3]
["1942M01",null,null,null,null,null,5.2488760567694602E-2,2.28845710570814E-3,3.9446713183170197E-3,2.3107645443948498E-3]
["1942M02",null,null,null,null,null,4.7638024418697099E-2,2.0050093330590802E-3,3.5222969683344298E-3,2.0224567780894498E-3]
["1942M03",null,null,null,null,null,4.2831248015383003E-2,1.8405847201199499E-3,3.3124743488372002E-3,1.85256235223781E-3]
["1942M04",null,null,null,null,null,3.9466739044459298E-2,2.3249481174364402E-3,4.2962343676233297E-3,2.3358380075669898E-3]
["1942M05",null,null,null,null,null,3.7770837092121402E-2,2.3422984105153999E-3,4.09333129559971E-3,2.3491662329583099E-3]
["1942M06",null,null,null,null,null,3.8724403189898102E-2,2.6917778684586802E-3,4.4324726002079396E-3,2.7091054887012698E-3]
["1942M07",null,null,null,null,null,3.6477635711662099E-2,2.3480402918858198E-3,3.9192802797902403E-3,2.3636625297321899E-3]
["1942M08",null,null,null,null,null,3.3315204797890699E-2,2.1252934732255199E-3,3.4726289735646002E-3,2.1404458894883401E-3]
["1942M09",null,null,null,null,null,3.02054972255291E-2,1.8724876861326101E-3,3.0839597067328101E-3,1.88356878519684E-3]
["1942M10",null,null,null,null,null,3.0032268578032699E-2,1.71583553451652E-3,2.9086258637743799E-3,1.72386714462213E-3]
["1942M11",null,null,null,null,null,2.7129798829126198E-2,2.0048070741702801E-3,4.3850636094944096E-3,2.0186249931202298E-3]
["1942M12",null,null,null,null,null,2.6175019743824701E-2,1.77928609365128E-3,3.8888894656771002E-3,1.78747654719384E-3]
["1943M01",null,null,null,null,null,2.3630496710202901E-2,1.8727734103978E-3,3.5076364074576902E-3,1.88368227937838E-3]
["1943M02",null,null,null,null,null,2.1856424347271499E-2,2.2247786143055602E-3,4.5051358411112002E-3,2.2423252084008802E-3]
["1943M03",null,null,null,null,null,2.0154502934146699E-2,2.2670678106827299E-3,4.4018622497056297E-3,2.2872246361488298E-3]
["1943M04",null,null,null,null,null,2.3840170842457001E-2,2.2506071742479801E-3,4.00132393328237E-3,2.2746919443044399E-3]
["1943M05",null,null,null,null,null,2.1567678660223501E-2,1.9713526775242498E-3,3.6395184124144598E-3,1.9888260662573099E-3]
["1943M06",null,null,null,null,null,1.9794431954773001E-2,2.0294877735835201E-3,3.3029910010665699E-3,2.0474437926986701E-3]
["1943M07",null,null,null,null,null,1.8090307831261199E-2,1.8113560613145601E-3,3.1636229235683399E-3,1.8255227247370399E-3]
["1943M08",null,null,null,null,null,1.8388335404393101E-2,2.0803776420255499E-3,2.8128629082863001E-3,2.0888814049573701E-3]
["1943M09",null,null,null,null,null,1.6782861102033399E-2,1.8373757496542001E-3,2.50726054130424E-3,1.8432531764698099E-3]
["1943M10",null,null,null,null,null,1.5845618564759901E-2,1.67348033052131E-3,2.3121293122811601E-3,1.6773677081596201E-3]
["1943M11",null,null,null,null,null,1.5474619914461901E-2,1.53530476228922E-3,2.06968384725406E-3,1.5341697255007499E-3]
["1943M12",null,null,null,null,null,1.7314484494478199E-2,2.0601732809197599E-3,2.6010587877062399E-3,2.0580771471618801E-3]
["1944M01",null,null,null,null,null,1.5750993591484699E-2,2.1815450100181898E-3,2.6047487484371699E-3,2.1890148361228402E-3]
["1944M02",null,null,null,null,null,1.4423848460085899E-2,1.9198147422307399E-3,2.3261413139114102E-3,1.9251299862344899E-3]
["1944M03",null,null,null,null,null,1.3314578389531E-2,1.6975237172860999E-3,2.0965378191753702E-3,1.6987009521969301E-3]
["1944M04",null,null,null,null,null,1.22453075135944E-2,1.5325108238942199E-3,1.88360188909799E-3,1.53135237827972E-3]
["1944M05",null,null,null,null,null,1.1642462685807899E-2,1.4139086397159399E-3,1.71800276578491E-3,1.4084112737148501E-3]
["1944M06",null,null,null,null,null,1.2275561849103301E-2,1.53229208278662E-3,1.6183578692550301E-3,1.5312857034030999E-3]
["1944M07",null,null,null,null,null,1.14201166091372E-2,1.6730184177882899E-3,1.7084739738084699E-3,1.6748536802698301E-3]
["1944M08",null,null,null,null,null,1.1574377353115801E-2,1.5848110618208601E-3,1.5433419760877401E-3,1.5812857174763799E-3]
["1944M09",null,null,null,null,null,1.0489923595849601E-2,1.4304632479367201E-3,1.50159184733764E-3,1.42462849809181E-3]
["1944M10",null,null,null,null,null,9.4857146136591106E-3,1.3004121053493301E-3,1.4043046714006999E-3,1.2909073842525499E-3]
["1944M11",null,null,null,null,null,8.5849884399594907E-3,1.1886886858736899E-3,1.2869718804699301E-3,1.1758449358619E-3]
["1944M12",null,null,null,null,null,8.0380657416761307E-3,1.1026663109706999E-3,1.2079859973419E-3,1.08737187087197E-3]
["1945M01",null,null,null,null,null,7.4991447683733104E-3,1.1581179138830599E-3,1.1913348962962001E-3,1.1431733553346399E-3]
["1945M02",null,null,null,null,null,1.14938837471079E-2,1.0833413551374601E-3,1.31362958654596E-3,1.0667367482454901E-3]
["1945M03",null,null,null,null,null,1.03974305684356E-2,1.5293041801676501E-3,1.6533055131798099E-3,1.51673101659055E-3]
["1945M04",null,null,null,null,null,1.9990369561731901E-2,1.7114856508956E-3,1.67280285748739E-3,1.6969771427308199E-3]
["1945M05",null,null,null,null,null,1.8202736734447899E-2,2.4246436451271099E-3,2.6220244956591801E-3,2.4277967228194699E-3]
["1945M06",null,null,null,null,null,1.6700288367607799E-2,2.1240286523074498E-3,2.3516243379675E-3,2.1267755958427402E-3]
["1945M07",null,null,null,null,null,1.53126094944071E-2,1.87437887016453E-3,2.4938426213138801E-3,1.87348824845777E-3]
["1945M08",null,null,null,null,null,1.3835056698626299E-2,1.74358210208978E-3,2.2412007581227998E-3,1.73923808540871E-3]
["1945M09",null,null,null,null,null,1.26115696143054E-2,1.9727342640625599E-3,2.0080656379456701E-3,1.9758428739907801E-3]
["1945M10",null,null,null,null,null,1.1651070861448801E-2,1.9078870792619601E-3,2.3090917590792201E-3,1.9123660244932501E-3]
["1945M11",null,null,null,null,null,1.0993347164361299E-2,1.7639568319788299E-3,2.43166616642003E-3,1.76787433919125E-3]
["1945M12",null,null,null,null,null,1.13541732523344E-2,1.7045982209494099E-3,2.35503844529752E-3,1.7078909502366E-3]
["1946M01",null,null,null,null,null,1.0679720749198301E-2,1.52164661199131E-3,2.1397773593090602E-3,1.5210495061429899E-3]
["1946M02",null,null,null,null,null,1.704084707316E-2,1.92049124132681E-3,3.3267269023612902E-3,1.9245369281630999E-3]
["1946M03",null,null,null,null,null,1.73390141085395E-2,2.3631816371324299E-3,3.5002836668453401E-3,2.37145075231721E-3]
["1946M04",null,null,null,null,null,1.56415335267986E-2,2.2600877433773098E-3,3.4371688926735401E-3,2.27113993728028E-3]
["1946M05",null,null,null,null,null,1.4330701928218999E-2,2.0980815231118402E-3,3.1248490510138401E-3,2.1098410119688698E-3]
["1946M06",null,null,null,null,null,1.51001456164403E-2,1.8974199613161101E-3,2.8351993697686099E-3,1.90749701846E-3]
["1946M07",null,null,null,null,null,1.5088726386713099E-2,1.93479558191147E-3,2.6507206508093102E-3,1.94222325577082E-3]
["1946M08",null,null,null,null,null,1.42266794756786E-2,1.8394541094941799E-3,2.5897008196376701E-3,1.8408123082716099E-3]
["1946M09",null,null,null,null,null,1.3068939195888101E-2,2.3586401271441801E-3,2.9755738932459E-3,2.3624311363244798E-3]
["1946M10",null,null,null,null,null,1.34494618464628E-2,3.5990295138702299E-3,3.9947718419649303E-3,3.60915435646916E-3]
["1946M11",null,null,null,null,null,1.22538960754505E-2,3.1222660441549699E-3,3.5562112747818098E-3,3.12887980937429E-3]
["1946M12",null,null,null,null,null,1.18458162662735E-2,2.7095913304418001E-3,3.15424722523386E-3,2.71364556309743E-3]
["1947M01",null,null,null,null,null,1.10645885856137E-2,2.5090449768301001E-3,3.23718642718434E-3,2.5198337100669401E-3]
["1947M02",null,null,null,null,null,1.02127566363288E-2,2.2133260835017102E-3,2.8815718465427399E-3,2.2234824912528502E-3]
["1947M03",null,null,null,null,null,1.02900341345637E-2,1.9706814166510801E-3,2.5916426310886201E-3,1.9767170697522398E-3]
["1947M04",null,null,null,null,null,9.71096521712159E-3,1.8050360822492199E-3,2.5081078890923899E-3,1.80633302386777E-3]
["1947M05",null,null,null,null,null,9.7260919799039194E-3,1.84875117946686E-3,2.3958518414274699E-3,1.84788191625177E-3]
["1947M06",null,null,null,null,null,8.9133626078932698E-3,1.64200937291223E-3,2.2649717161328802E-3,1.6379219410712E-3]
["1947M07",null,null,null,null,null,8.0656493452904293E-3,1.7739934569404E-3,2.1760847552507899E-3,1.7749965761201E-3]
["1947M08",null,null,null,null,null,7.4608009161766103E-3,1.7002103537382899E-3,1.97745461262679E-3,1.7013554387418799E-3]
["1947M09",null,null,null,null,null,9.1271095810874503E-3,1.6119457542893901E-3,1.7833779352682199E-3,1.60974976148312E-3]
["1947M10",null,null,null,null,null,8.9254087688726402E-3,1.4843308206763299E-3,1.6479781353899801E-3,1.47850429498271E-3]
["1947M11",null,null,null,null,null,8.3602149120201603E-3,1.3776626936955699E-3,1.5257393089984899E-3,1.36935327332553E-3]
["1947M12",null,null,null,null,null,8.1668735430969995E-3,1.3218878543411099E-3,2.2006460995212798E-3,1.31233591178966E-3]
["1948M01",null,null,null,null,null,7.4540469054475899E-3,1.2428281483261199E-3,1.99017371380702E-3,1.2315109571687799E-3]
["1948M02",null,null,null,null,null,6.9248457629483397E-3,1.38881763437583E-3,1.78867014793621E-3,1.3773494139160899E-3]
["1948M03",null,null,null,null,null,6.38299983939791E-3,1.5232055824526099E-3,1.8066767529033201E-3,1.51270997578832E-3]
["1948M04",null,null,null,null,null,5.8750768224821804E-3,2.0544235199988401E-3,1.9710625799091502E-3,2.05779237608895E-3]
["1948M05",null,null,null,null,null,5.74670638726975E-3,1.8633548306073099E-3,1.7837114317089901E-3,1.86629562166229E-3]
["1948M06",null,null,null,null,null,6.2970017530586597E-3,2.4925771151334702E-3,1.91216364404669E-3,2.5050913849266601E-3]
["1948M07",null,null,null,null,null,5.7561970218141098E-3,2.1688224914643301E-3,1.74743407799739E-3,2.1773259808987502E-3]
["1948M08",null,null,null,null,null,5.3069756502505602E-3,2.3599827805981699E-3,1.83979759451556E-3,2.3669775523655701E-3]
["1948M09",null,null,null,null,null,4.9049101284744396E-3,2.0628673111109802E-3,1.6576566517308899E-3,2.06796014193534E-3]
["1948M10",null,null,null,null,null,4.4678837595680697E-3,1.9816997175894002E-3,1.5144386342762499E-3,1.9828485992220298E-3]
["1948M11",null,null,null,null,null,4.20752132510938E-3,2.2648974070126299E-3,1.5090118921334799E-3,2.2728668359862799E-3]
["1948M12",null,null,null,null,null,6.0307948481035899E-3,3.4218861827254301E-3,2.3633434552022101E-3,3.4329143589164599E-3]
["1949M01",null,null,null,null,null,5.5254798728490498E-3,2.9937076578254E-3,2.1412029619293101E-3,3.0098957407188099E-3]
["1949M02",null,null,null,null,null,6.3402798589772503E-3,2.5850306836292798E-3,2.1346049546889299E-3,2.5974812184545899E-3]
["1949M03",null,null,null,null,null,5.7756593213335204E-3,2.4441324577063502E-3,1.9173253876944101E-3,2.4523739748068601E-3]
["1949M04",null,null,null,null,null,8.1623735735842102E-3,2.1980430747140399E-3,1.8283732946820599E-3,2.2071382328041401E-3]
["1949M05",null,null,null,null,null,7.5971967834168701E-3,2.0155752098284701E-3,1.6474104343379701E-3,2.0204711220758601E-3]
["1949M06",null,null,null,null,null,6.8937553645362299E-3,1.9251000955743699E-3,1.48986059773026E-3,1.9249647449824101E-3]
["1949M07",null,null,null,null,null,6.3942032325924004E-3,1.70544237184861E-3,1.38752589949471E-3,1.70203324655358E-3]
["1949M08",null,null,null,null,null,5.8982475593182E-3,1.95964636495262E-3,1.5580575494311699E-3,1.95972316345174E-3]
["1949M09",null,null,null,null,null,5.79765725461157E-3,1.75402236219739E-3,1.50752354786785E-3,1.7529524074178101E-3]
["1949M10",null,null,null,null,null,5.2688537427699996E-3,1.6077396086959599E-3,1.48218157298385E-3,1.604611968564E-3]
["1949M11",null,null,null,null,null,5.1753416285554498E-3,1.53637410153059E-3,1.3502071029479999E-3,1.53232270418554E-3]
["1949M12",null,null,null,null,null,4.7603815208779503E-3,1.3967418843137799E-3,1.2447109429804799E-3,1.38967009144689E-3]
["1950M01",null,null,null,null,null,4.3377690521730601E-3,1.50296453668264E-3,1.27321672818369E-3,1.49595385354158E-3]
["1950M02",null,null,null,null,null,4.7138553011569599E-3,1.3762977358903799E-3,1.2671431205359799E-3,1.3672337031847199E-3]
["1950M03",null,null,null,null,null,4.35174307630142E-3,1.2750375740936599E-3,1.1616342427185999E-3,1.26306937135306E-3]
["1950M04",null,null,null,null,null,4.1117326329656702E-3,1.1661853118620101E-3,1.06807706448329E-3,1.1515058040385601E-3]
["1950M05",null,null,null,null,null,3.758355729723E-3,1.32258699608622E-3,1.00731342755253E-3,1.30686911906897E-3]
["1950M06",null,null,null,null,null,3.5251331278875202E-3,1.4686271838964999E-3,9.5683007632609604E-4,1.456736567079E-3]
["1950M07",null,null,null,null,null,4.2079648716604598E-3,1.81062709558028E-3,1.59109090342852E-3,1.80255619253728E-3]
["1950M08",null,null,null,null,null,4.0275854464976698E-3,1.60873555721494E-3,1.69186881609662E-3,1.5991248171684199E-3]
["1950M09",null,null,null,null,null,3.7921391216452498E-3,1.6243104492930001E-3,1.54028442228843E-3,1.61678749471589E-3]
["1950M10",null,null,null,null,null,3.6270294648245902E-3,1.8128756222705201E-3,1.5444496767918099E-3,1.8083686494866601E-3]
["1950M11",null,null,null,null,null,3.3231028059886101E-3,1.60832609671899E-3,1.4057268458793899E-3,1.6015266115307E-3]
["1950M12",null,null,null,null,null,3.7763450629529102E-3,1.4533076796889399E-3,1.33150478471538E-3,1.4443745698611401E-3]
["1951M01",null,null,null,null,null,3.5171593577146601E-3,1.5771987931363001E-3,1.2913785212213E-3,1.56998912027548E-3]
["1951M02",null,null,null,null,null,3.3057916127871502E-3,1.83617586101576E-3,1.3468220566696899E-3,1.83681147714063E-3]
["1951M03",null,null,null,null,null,3.04598296769882E-3,1.63616986926812E-3,1.2814234419266401E-3,1.6338535672175501E-3]
["1951M04",null,null,null,null,null,2.8570992146938301E-3,1.5288512824619201E-3,1.2216431180303499E-3,1.52322975356559E-3]
["1951M05",null,null,null,null,null,2.6749696844963E-3,1.62958343669845E-3,1.1200397488897601E-3,1.6257254724774499E-3]
["1951M06",null,null,null,null,null,2.48161175160359E-3,1.6358867799680201E-3,1.0303542422866101E-3,1.6288637625618101E-3]
["1951M07",null,null,null,null,null,2.3517049717686899E-3,1.57846302910092E-3,9.5889951508185004E-4,1.56954845204193E-3]
["1951M08",null,null,null,null,null,2.1924788866054101E-3,1.94909317096894E-3,1.05904181852733E-3,1.95164410897355E-3]
["1951M09",null,null,null,null,null,2.12334414584457E-3,1.92571453828704E-3,9.8946194198562109E-4,1.9314009842950901E-3]
["1951M10",null,null,null,null,null,2.3578297890851098E-3,1.7061188275486101E-3,9.1809971632011002E-4,1.7076923280578799E-3]
["1951M11",null,null,null,null,null,2.19387668985071E-3,1.56165593764406E-3,8.5386057755665399E-4,1.5578019590978499E-3]
["1951M12",null,null,null,null,null,2.1060505258351501E-3,1.40242802949877E-3,8.0460013775246302E-4,1.3953885099409499E-3]
["1952M01",null,null,null,null,null,2.4569040791463299E-3,1.4388124999572E-3,8.5970503982190803E-4,1.4324323076964701E-3]
["1952M02",null,null,null,null,null,2.2720808038611501E-3,1.31745760812072E-3,8.7806772483409905E-4,1.30898495874287E-3]
["1952M03",null,null,null,null,null,2.2089402690712201E-3,1.35469494637992E-3,8.1919584372845103E-4,1.3440955255056199E-3]
["1952M04",null,null,null,null,null,2.0579953306374501E-3,1.48228190944801E-3,7.8751971546011095E-4,1.4757620809832399E-3]
["1952M05",null,null,null,null,null,2.0216307164456502E-3,1.62382432407224E-3,7.7988808423440597E-4,1.6148806644996701E-3]
["1952M06",null,null,null,null,null,2.6205625774635699E-3,1.5499511706165701E-3,7.5784362829767898E-4,1.54089015772039E-3]
["1952M07",null,null,null,null,null,2.62592964818362E-3,1.6225545844699501E-3,7.1411829339905898E-4,1.6171564782388201E-3]
["1952M08",null,null,null,null,null,2.4818531577768602E-3,1.4716507767333601E-3,7.0634412969635297E-4,1.46458499556076E-3]
["1952M09",null,null,null,null,null,2.3020161949929602E-3,1.35205106567512E-3,6.9847213055012399E-4,1.34183042569717E-3]
["1952M10",null,null,null,null,null,2.1401411247083798E-3,1.3046935556210999E-3,6.6278118450064304E-4,1.2908398042618301E-3]
["1952M11",null,null,null,null,null,1.9951226086042302E-3,1.1927480768850001E-3,6.35485372327978E-4,1.17632255141323E-3]
["1952M12",null,null,null,null,null,1.8570458084864901E-3,1.44233320263261E-3,7.6785883725563999E-4,1.4288037848343E-3]
["1953M01",null,null,null,null,null,2.3440382390752601E-3,1.4318992295007701E-3,7.5547976822586799E-4,1.4216643189492899E-3]
["1953M02",null,null,null,null,null,2.1758183806879299E-3,1.31238326730374E-3,7.16401083155694E-4,1.2989606173610499E-3]
["1953M03",null,null,null,null,null,2.4706248111617101E-3,1.2331496759247101E-3,6.8980936998568304E-4,1.2178212056473E-3]
["1953M04",null,null,null,null,null,2.3322868161609598E-3,1.2300965491119399E-3,6.6181967402028795E-4,1.2113191652207301E-3]
["1953M05",null,null,null,null,null,2.3563443245369999E-3,1.2454791528005099E-3,6.8765714185192001E-4,1.2253053100960999E-3]
["1953M06",null,null,null,null,null,2.1818183865381698E-3,1.1419675250268499E-3,6.5310162550192901E-4,1.1204317344978699E-3]
["1953M07",null,null,null,null,null,2.0575535199163198E-3,1.10676663839164E-3,7.2861704008592295E-4,1.08300041223747E-3]
["1953M08",null,null,null,null,null,1.9215604232976401E-3,1.08750241438526E-3,7.8754262340436699E-4,1.0642333330243899E-3]
["1953M09",null,null,null,null,null,1.8230753802211399E-3,1.4201336278741E-3,7.4062051679446301E-4,1.39835053889229E-3]
["1953M10",null,null,null,null,null,1.7612775629628199E-3,1.28674351290682E-3,7.0545300446176904E-4,1.26416874593712E-3]
["1953M11",null,null,null,null,null,2.5470980285373498E-3,1.4731654130492799E-3,8.1652102363173802E-4,1.4549720948274E-3]
["1953M12",null,null,null,null,null,2.3948847141145898E-3,1.3524818323900701E-3,8.2367902939416398E-4,1.3346207405617199E-3]
["1954M01",null,null,null,null,null,2.2669390077967402E-3,1.2298369501485E-3,7.7198205542778004E-4,1.2104179744401001E-3]
["1954M02",null,null,null,null,null,2.1408503392147502E-3,1.42360410926219E-3,8.1529141380172498E-4,1.4085472245685901E-3]
["1954M03",null,null,null,null,null,2.17978791274058E-3,1.2907216028597999E-3,7.7057683321451803E-4,1.2741882352366801E-3]
["1954M04",null,null,null,null,null,2.0644148401031698E-3,1.26735304716752E-3,7.8296950240636098E-4,1.2538285905771399E-3]
["1954M05",null,null,null,null,null,1.9193733229949501E-3,1.4299646891021501E-3,7.4327160081986E-4,1.42038989966895E-3]
["1954M06",null,null,null,null,null,2.5424491171154502E-3,1.45693000628518E-3,7.5313171566547305E-4,1.4473604508811501E-3]
["1954M07",null,null,null,null,null,2.3639183970282701E-3,1.31737172978138E-3,7.1353399574363005E-4,1.3046844976530099E-3]
["1954M08",null,null,null,null,null,2.1884513131303E-3,1.56261577685453E-3,9.0097606286168098E-4,1.5552861670994199E-3]
["1954M09",null,null,null,null,null,2.1047176540087099E-3,1.5583935436740901E-3,8.7016112023313404E-4,1.54678199788903E-3]
["1954M10",null,null,null,null,null,1.9690060959387098E-3,2.19515830225592E-3,8.3263920251133001E-4,2.1983337363098801E-3]
["1954M11",null,null,null,null,null,1.9565571220416002E-3,2.00704158058758E-3,9.5707998769877195E-4,2.0060907573923202E-3]
["1954M12",null,null,null,null,null,2.69242425787212E-3,2.6543959397004801E-3,1.1836500804108701E-3,2.6741936100155199E-3]
["1955M01",null,null,null,null,null,3.2174392779655099E-3,2.5401577810787298E-3,1.18018999864786E-3,2.5668203611938002E-3]
["1955M02",null,null,null,null,null,3.0507174949394602E-3,2.2177630251644801E-3,1.09277253039505E-3,2.2401783637968102E-3]
["1955M03",null,null,null,null,null,3.13489364496171E-3,1.9406436361885701E-3,1.10361364957747E-3,1.9571960490101098E-3]
["1955M04",null,null,null,null,null,2.8797801137785098E-3,1.7296753157854199E-3,1.04065497152149E-3,1.73932519867592E-3]
["1955M05",null,null,null,null,null,2.6517282285150202E-3,1.6739492969798399E-3,9.8808882112495105E-4,1.68201195298931E-3]
["1955M06",null,null,null,null,null,2.4468664027456899E-3,1.4943280252135401E-3,9.2541431911559002E-4,1.4970892382211499E-3]
["1955M07",null,null,null,null,null,2.2617473878733599E-3,2.1242034679253298E-3,8.9125203684542399E-4,2.1373005449538398E-3]
["1955M08",null,null,null,null,null,2.4621946075127099E-3,2.2355985716184198E-3,1.02523975294551E-3,2.2548941240131499E-3]
["1955M09",null,null,null,null,null,2.3641124152594399E-3,1.9741768381799801E-3,9.4723097187946403E-4,1.9859192778171201E-3]
["1955M10",null,null,null,null,null,2.2940997037461598E-3,1.7431147646388299E-3,9.9742538253444393E-4,1.7505791247196399E-3]
["1955M11",null,null,null,null,null,2.1676743969260399E-3,1.7219840628934901E-3,9.4041339951686596E-4,1.7225725582433399E-3]
["1955M12",null,null,null,null,null,2.0123064962926001E-3,2.2675928785995301E-3,9.4042405839212396E-4,2.2817928530013201E-3]
["1956M01",null,null,null,null,null,2.3074537616177599E-3,1.9895497314267999E-3,8.8601415636079895E-4,1.9984914699650198E-3]
["1956M02",null,null,null,null,null,2.1513174841152199E-3,1.9977028973964701E-3,8.2587785147836604E-4,1.9994842353638401E-3]
["1956M03",null,null,null,null,null,2.0710965429302001E-3,1.9007720793505301E-3,7.9380777589137198E-4,1.9047874702539801E-3]
["1956M04",null,null,null,null,null,2.0869443463711998E-3,2.1959082826605602E-3,8.8053931611709296E-4,2.2085629518086201E-3]
["1956M05",null,null,null,null,null,1.97753388874396E-3,1.93496454161003E-3,9.3719648026266596E-4,1.9419679147924501E-3]
["1956M06",null,null,null,null,null,1.84101784199025E-3,2.3086150615381999E-3,9.05704448765336E-4,2.3106992528148101E-3]
["1956M07",null,null,null,null,null,1.77048754579662E-3,2.1448618650479201E-3,8.7332712226280201E-4,2.1493631918810502E-3]
["1956M08",null,null,null,null,null,1.66665358244899E-3,2.1312633736067801E-3,1.0647233170203601E-3,2.1424524537873202E-3]
["1956M09",null,null,null,null,null,1.5623447400851601E-3,2.0989550312788098E-3,1.0819022028113899E-3,2.1043163967132202E-3]
["1956M10",null,null,null,null,null,1.4739453247244001E-3,2.2085949552312599E-3,1.1409712053303601E-3,2.2124773888983701E-3]
["1956M11",null,null,null,null,null,1.3894562565415899E-3,1.93425855428722E-3,1.0482534455208501E-3,1.93496050200362E-3]
["1956M12",null,null,null,null,null,1.3133946135509499E-3,1.7318625926922701E-3,9.6762106015964397E-4,1.7289465386503501E-3]
["1957M01",null,null,null,null,null,1.2648772854679301E-3,1.65022748794916E-3,9.0035785673017905E-4,1.6476203489759699E-3]
["1957M02",null,null,null,null,null,1.3845084759643901E-3,1.77563917762399E-3,9.2097155628905402E-4,1.7701425802072099E-3]
["1957M03",null,null,null,null,null,1.3500175883618599E-3,1.7312042755400199E-3,8.6894539118709496E-4,1.7253295830728199E-3]
["1957M04",null,null,null,null,null,1.2765583305825599E-3,1.5648843660646099E-3,8.1190110549952802E-4,1.5572548855402801E-3]
["1957M05",null,null,null,null,null,1.2503952728256499E-3,1.5303453775470199E-3,8.9763343937372198E-4,1.52466594096905E-3]
["1957M06",null,null,null,null,null,1.2278855597627699E-3,1.54586839693191E-3,8.5488686420102098E-4,1.54213604511577E-3]
["1957M07",null,null,null,null,null,1.32591307364981E-3,1.39460143521814E-3,1.0312555806938201E-3,1.38801469235313E-3]
["1957M08",null,null,null,null,null,1.27161175623266E-3,1.2681895367691301E-3,9.5264488137942105E-4,1.25897284764829E-3]
["1957M09",null,null,null,null,null,1.25095017080636E-3,1.5900965685761901E-3,1.0117868352073399E-3,1.58332115446234E-3]
["1957M10",null,null,null,null,null,1.18764558030628E-3,2.0313335183210499E-3,9.7476598844963101E-4,2.0267146463517202E-3]
["1957M11",null,null,null,null,null,1.68292768033474E-3,1.9912674214130101E-3,9.2053970588942303E-4,1.9842129662905801E-3]
["1957M12",null,null,null,null,null,2.0832853676889802E-3,1.7803815075692899E-3,1.0075175907535601E-3,1.77264407579418E-3]
["1958M01",null,null,null,null,null,1.93470225385471E-3,1.8800656292169301E-3,9.5378813734300503E-4,1.87117257435315E-3]
["1958M02",null,null,null,null,null,2.6659221901935899E-3,1.83253606275246E-3,1.2158583115412999E-3,1.8271444217993101E-3]
["1958M03",null,null,null,null,null,3.02924365226545E-3,1.68845690357629E-3,1.12120036380479E-3,1.68120617711713E-3]
["1958M04",null,null,null,null,null,2.8754057558453001E-3,1.5867077428610801E-3,1.05453584474954E-3,1.57961633522814E-3]
["1958M05",null,null,null,null,null,2.7933857809010901E-3,1.5118634708401299E-3,1.2073132598722099E-3,1.5039323787615301E-3]
["1958M06",null,null,null,null,null,2.7638157595951001E-3,1.3867362278012099E-3,1.11943215917073E-3,1.37596121474371E-3]
["1958M07",null,null,null,null,null,2.6164408248762899E-3,1.3150062937409999E-3,1.0452011137425199E-3,1.3031788575774E-3]
["1958M08",null,null,null,null,null,2.4884650313027699E-3,1.3889029578757501E-3,9.6834095133619899E-4,1.37756533613857E-3]
["1958M09",null,null,null,null,null,2.3109436010255399E-3,1.2743020839064501E-3,9.1236785163031702E-4,1.2604974737958101E-3]
["1958M10",null,null,null,null,null,2.1427967341045399E-3,1.4065555213536799E-3,9.3318249288919404E-4,1.39607182493455E-3]
["1958M11",null,null,null,null,null,2.0289235502366702E-3,1.3235833464565101E-3,1.0015238627326E-3,1.3124269733127E-3]
["1958M12",null,null,null,null,null,1.88612330332827E-3,1.26640797973172E-3,9.7413151829582698E-4,1.25234198323427E-3]
["1959M01",null,null,null,null,null,3.25738004177893E-3,1.43880920170929E-3,1.2933878959268401E-3,1.4301580878014299E-3]
["1959M02",null,null,null,null,null,2.9910137436727799E-3,1.30116951831787E-3,1.1872543076029999E-3,1.2896048526078699E-3]
["1959M03",null,null,null,null,null,2.8572853291856798E-3,1.1880649634415999E-3,1.11274259550699E-3,1.17371921062362E-3]
["1959M04",null,null,null,null,null,2.6863485565055099E-3,1.09795800175449E-3,1.0258897385912299E-3,1.0804649392767199E-3]
["1959M05",null,null,null,null,null,2.9481626561992402E-3,1.16720356763565E-3,9.5486270337271696E-4,1.1508129619390399E-3]
["1959M06",null,null,null,null,null,3.25422089691179E-3,1.11561654149154E-3,9.18437787981955E-4,1.0977529012549201E-3]
["1959M07",null,null,null,null,null,3.20927175051998E-3,1.04607361773402E-3,8.7584498608707904E-4,1.0255082717215999E-3]
["1959M08",null,null,null,null,null,2.94852497228297E-3,1.0921105269756199E-3,9.2498205187529505E-4,1.0722893031988999E-3]
["1959M09",null,null,null,null,null,2.7258240370032901E-3,1.0535926815003699E-3,8.7526057881753697E-4,1.03156710375415E-3]
["1959M10",null,null,null,null,null,2.6461827236836499E-3,1.32249307302551E-3,1.03245974704021E-3,1.3034985767338299E-3]
["1959M11",null,null,null,null,null,2.4997817533563998E-3,1.2085496447744801E-3,9.6418138901951803E-4,1.1884002114190299E-3]
["1959M12",null,null,null,null,null,2.3468960236182898E-3,1.1282796119066699E-3,8.97092808447333E-4,1.1071907194943999E-3]
["1960M01",null,null,null,null,null,2.6211556811382999E-3,1.1093496637186199E-3,8.6835869351731395E-4,1.08848794238511E-3]
["1960M02",null,null,null,null,null,3.07672546474417E-3,1.8015165523485399E-3,8.3894140405117495E-4,1.78856672275177E-3]
["1960M03",null,null,null,null,null,2.9261259476652001E-3,1.6024636815558501E-3,8.0193921827977598E-4,1.5893095603151299E-3]
["1960M04",null,null,null,null,null,3.0939395123874901E-3,1.4915256487554999E-3,7.6075244677991001E-4,1.4754135709751999E-3]
["1960M05",null,null,null,null,null,3.6778124710444399E-3,1.4182154467678699E-3,7.1712757322240598E-4,1.40173734301217E-3]
["1960M06",null,null,null,null,null,3.3708817267665602E-3,1.36226568521246E-3,7.1396894298957905E-4,1.3482872159331001E-3]
["1960M07",null,null,null,null,null,3.1652128057691599E-3,1.2615019534894E-3,8.12686108822532E-4,1.2462015681643499E-3]
["1960M08",null,null,null,null,null,2.9151132075040001E-3,1.2759784587555701E-3,7.8675115017885603E-4,1.2605677227578199E-3]
["1960M09",null,null,null,null,null,3.5368751144233801E-3,1.2443498786854901E-3,9.5834511739219198E-4,1.22944526446263E-3]
["1960M10",null,null,null,null,null,3.49555614203107E-3,1.7094256820256899E-3,1.23417713392917E-3,1.69865826215681E-3]
["1960M11",null,null,null,null,null,3.5514865532916698E-3,1.5340279305812801E-3,1.1344520853602E-3,1.5210764965021199E-3]
["1960M12",null,null,null,null,null,4.3534529048768903E-3,1.57315414373802E-3,1.1596677928715001E-3,1.5620700860292599E-3]
["1961M01",null,null,null,null,null,4.15926807455143E-3,1.61737015849912E-3,1.5437649574653401E-3,1.6089727470637201E-3]
["1961M02",null,null,null,null,null,3.92872314489154E-3,1.8599854198413999E-3,1.7327827824439299E-3,1.85791080811183E-3]
["1961M03",null,null,null,null,null,4.0396434307597897E-3,1.71680717927684E-3,1.65600493530556E-3,1.7131439479006799E-3]
["1961M04",null,null,null,null,null,3.9768973983380701E-3,1.57426737316297E-3,1.5678576549674899E-3,1.56901370910712E-3]
["1961M05",null,null,null,null,null,3.6389306309740502E-3,1.4128735514613599E-3,1.42269869518384E-3,1.4045526503801099E-3]
["1961M06",null,null,null,null,null,3.8860928368207098E-3,1.31333091845974E-3,1.2995190775250301E-3,1.30375589186269E-3]
["1961M07",null,null,null,null,null,4.3404130052955899E-3,1.3547951556889301E-3,1.27353990825603E-3,1.3440595830077899E-3]
["1961M08",null,null,null,null,null,3.9634359331524698E-3,1.3248453730945399E-3,1.3076265127619699E-3,1.31313446745712E-3]
["1961M09",null,null,null,null,null,3.6406254034731301E-3,1.2443283364431199E-3,1.3609203103591601E-3,1.23061095248917E-3]
["1961M10",null,null,null,null,null,3.5425481041093201E-3,1.2250231449691801E-3,1.25718675917414E-3,1.2105633244531499E-3]
["1961M11",null,null,null,null,null,3.28521055705586E-3,1.19178077021183E-3,1.3405919394595899E-3,1.1764757632192E-3]
["1961M12",null,null,null,null,null,3.0173503195942801E-3,1.28445890355557E-3,1.3038005323640399E-3,1.2685486303883099E-3]
["1962M01",null,null,null,null,null,3.1034558346055298E-3,1.17448488225797E-3,1.32219638620139E-3,1.15666136151749E-3]
["1962M02",null,null,null,null,null,3.45465358509537E-3,1.3348405248787901E-3,1.4001872190015599E-3,1.3135195489905401E-3]
["1962M03",null,null,null,null,null,3.18771155964631E-3,1.2392657130921899E-3,1.3359439895847601E-3,1.2172564430791501E-3]
["1962M04",null,null,null,null,null,2.9312488286947699E-3,1.1544379112013699E-3,1.2185565923013E-3,1.1313541895661501E-3]
["1962M05",null,null,null,null,null,2.7960838729749098E-3,1.66211415811362E-3,1.29629188238691E-3,1.6442238431755799E-3]
["1962M06",null,null,null,null,null,3.72067577541316E-3,2.52683423014697E-3,2.1940062649167999E-3,2.51764761213478E-3]
["1962M07",null,null,null,null,null,3.42910966329165E-3,3.2762162067568701E-3,2.3778684488622399E-3,3.2755126687230201E-3]
["1962M08",null,null,null,null,null,3.1774496708442202E-3,3.1597577498083699E-3,2.5337748854205801E-3,3.1767190528466101E-3]
["1962M09",null,null,null,null,null,2.9181015600452799E-3,2.7223119419730502E-3,2.3031998344175699E-3,2.7388017567505502E-3]
["1962M10",null,null,null,null,null,2.7441173314685799E-3,2.79177469613905E-3,2.2391838205153801E-3,2.8070103497264101E-3]
["1962M11",null,null,null,null,null,2.5475794021707198E-3,2.4163782555950701E-3,2.0134109835715898E-3,2.4275555036329601E-3]
["1962M12",null,null,null,null,null,2.69086138211343E-3,3.35929051037006E-3,2.3362341846532202E-3,3.39150941443817E-3]
["1963M01",null,null,4.3773631775935497E-3,null,null,2.7780341559523998E-3,2.8789210458239302E-3,2.1518689349864901E-3,2.9072447136252E-3]
["1963M02",null,null,5.3902028118981097E-3,null,null,3.8182773925388401E-3,2.6779497422560199E-3,2.1863272941508899E-3,2.7093850671923098E-3]
["1963M03",null,null,4.6174583754237204E-3,null,null,3.69732258162509E-3,2.4786225710717001E-3,2.04119684127416E-3,2.5043664401611801E-3]
["1963M04",null,null,3.67328180476633E-3,null,null,4.1459457789928501E-3,2.2451541832181699E-3,1.8480551411092601E-3,2.2686440685203099E-3]
["1963M05",null,null,5.7923889076956902E-3,null,null,3.9574230674872301E-3,2.1688930470209699E-3,1.6947141188742301E-3,2.1948006650159401E-3]
["1963M06",null,null,4.3076077399746299E-3,null,null,3.79683290687022E-3,1.9118131635643099E-3,1.5309075362862699E-3,1.9321662083394101E-3]
["1963M07",null,null,3.1711973652087098E-3,null,null,3.47644674283155E-3,1.78902333232356E-3,1.4239170394181901E-3,1.8039946334490499E-3]
["1963M08",null,null,3.54151123974847E-3,null,null,3.1854522586114899E-3,1.6049045311723601E-3,1.2992503655139299E-3,1.6124903723388E-3]
["1963M09",null,null,2.7139970088245402E-3,null,null,3.01705437184585E-3,1.7045304655859601E-3,1.33230249682937E-3,1.7130268306008701E-3]
["1963M10",null,null,2.48225339514528E-3,null,null,3.0377010544990202E-3,1.5626869533696701E-3,1.3215287266048E-3,1.5651133617350301E-3]
["1963M11",null,null,2.62319014877012E-3,null,null,2.8287787263224502E-3,1.4885591504352699E-3,1.21414643240413E-3,1.4896802994653401E-3]
["1963M12",null,null,2.88782939928816E-3,null,null,2.7407560544977201E-3,1.3613565189672899E-3,1.13211315071683E-3,1.35815118512418E-3]
["1964M01",null,null,2.5852377662098601E-3,null,null,2.59635390781323E-3,1.28119446277465E-3,1.1145052290859501E-3,1.27656179447765E-3]
["1964M02",null,null,2.2444492054557999E-3,null,null,2.5705872284889999E-3,1.22787083988445E-3,1.03064132427757E-3,1.22144150207571E-3]
["1964M03",null,null,2.9471404317377098E-3,null,null,2.5989589858288098E-3,1.1350207836638699E-3,9.5232686550716505E-4,1.12476915846727E-3]
["1964M04",null,null,2.4148855766813701E-3,null,null,2.3976034199021299E-3,1.0622570574198699E-3,8.9171558652141104E-4,1.0497822736906901E-3]
["1964M05",null,null,2.1339344267514498E-3,null,null,2.3402600085220202E-3,9.9120850425808292E-4,8.3098543001563498E-4,9.7548759553119199E-4]
["1964M06",null,null,2.0155099092296698E-3,null,null,2.1878967141047501E-3,9.4570599842515204E-4,7.7813103908112196E-4,9.2689028323612605E-4]
["1964M07",null,null,1.93458282289926E-3,null,null,2.0500574700177002E-3,9.1145043394703397E-4,7.6820235469189397E-4,8.9170379239420698E-4]
["1964M08",null,null,2.5337564756911799E-3,null,null,1.9672254002535599E-3,8.8998061504077597E-4,9.14114988348352E-4,8.6863382501107904E-4]
["1964M09",null,null,2.2349404065717198E-3,null,null,2.08052807472825E-3,8.9199898779264701E-4,8.5070933679786504E-4,8.6822058178134896E-4]
["1964M10",null,null,4.61350645307965E-3,null,null,1.93445445990462E-3,9.2618571123508498E-4,8.1027870807212903E-4,9.0199461614746696E-4]
["1964M11",null,null,4.7011186728716401E-3,null,null,1.80946593718938E-3,8.8080650150968299E-4,7.7396398468195296E-4,8.5505923877952504E-4]
["1964M12",null,null,3.3152505247312399E-3,null,null,1.6907219754176701E-3,8.4628790079376102E-4,7.32524501957227E-4,8.1885878326007702E-4]
["1965M01",null,null,3.1642587509551198E-3,null,null,1.58357261605417E-3,8.1371697151600396E-4,6.9339610318889199E-4,7.8496072698994895E-4]
["1965M02",null,null,4.1802107204878397E-3,null,null,1.48831255404769E-3,8.9444248522374504E-4,7.6982215729532897E-4,8.6553286441919E-4]
["1965M03",null,null,3.0490701223662999E-3,null,null,1.7120296668220599E-3,8.5430565118031201E-4,7.2618563529076201E-4,8.2458435073956896E-4]
["1965M04",null,null,2.5470376196108902E-3,null,null,1.7887151423242799E-3,8.7101406361703203E-4,6.88249827341412E-4,8.3867041141494499E-4]
["1965M05",null,null,2.3811600698398802E-3,null,null,1.6702639606524601E-3,9.4855660597937196E-4,6.5733692764534098E-4,9.1717092570669698E-4]
["1965M06",null,null,2.1716793021399998E-3,null,null,1.57196634129594E-3,9.0877908699501196E-4,6.4496263427730105E-4,8.7724600625531401E-4]
["1965M07",null,null,2.7007722193304099E-3,null,null,1.6346632097280699E-3,1.2439367648105599E-3,7.7705958451422302E-4,1.21052402405119E-3]
["1965M08",null,null,3.2767610228369602E-3,null,null,1.5341242192397301E-3,1.1477263078272901E-3,7.3404655870685403E-4,1.11564058284746E-3]
["1965M09",null,null,2.8334066217653299E-3,null,null,1.47807593240215E-3,1.11345801545234E-3,6.9569296264871696E-4,1.08460291773998E-3]
["1965M10",null,null,2.79192513948232E-3,null,null,1.3925339904496401E-3,1.1247441264003099E-3,6.8237383734333899E-4,1.09789517007913E-3]
["1965M11",null,null,2.4779086969652802E-3,null,null,1.3986731080191199E-3,1.10593058473001E-3,6.5504401307851605E-4,1.0794552220805701E-3]
["1965M12",null,null,2.6186156652877302E-3,null,null,1.3751085408274101E-3,1.0405728991518201E-3,6.5372288785347805E-4,1.0128192066750101E-3]
["1966M01",null,null,2.9171450325207499E-3,null,null,1.6465859305397599E-3,9.7511515002874803E-4,6.2685624973800997E-4,9.4689522055044001E-4]
["1966M02",null,null,2.9418047412739898E-3,null,null,1.75074979291825E-3,9.1958157078350601E-4,7.2932269743208801E-4,8.9054453272820698E-4]
["1966M03",null,null,2.5715257131752301E-3,null,null,1.81584299236401E-3,9.2261123912376402E-4,9.2278775227465403E-4,8.9462544622525002E-4]
["1966M04",null,null,2.3474134068413701E-3,null,null,1.69559066861665E-3,9.7385377540859205E-4,8.6896834904317698E-4,9.4444230624172196E-4]
["1966M05",null,null,2.2540976599057499E-3,null,null,1.6746688570197E-3,9.49502658768276E-4,8.2512021709551695E-4,9.19258426232526E-4]
["1966M06",null,null,2.22601231421525E-3,null,null,1.5923157050705E-3,1.3107974966271999E-3,9.0614538849112796E-4,1.28091181439202E-3]
["1966M07",null,null,2.8012804329343301E-3,null,null,1.49955833463107E-3,1.2615222881951201E-3,9.0513559507037801E-4,1.2319992199891501E-3]
["1966M08",null,null,2.3738592503036102E-3,null,null,1.4756245224151201E-3,1.2053401800727101E-3,8.4512590137112299E-4,1.1768905508876899E-3]
["1966M09",null,null,6.5375117733635704E-3,null,null,1.5246359566931801E-3,1.9542093612644599E-3,1.7290989016111799E-3,1.92969692293902E-3]
["1966M10",null,null,1.00971383816675E-2,null,null,1.43975150181429E-3,1.7549249904161299E-3,1.73318071660496E-3,1.7313737603827501E-3]
["1966M11",null,null,8.3456644206980693E-3,null,null,1.3831494044367499E-3,1.7692491832228801E-3,2.4275587701687298E-3,1.7505031641096699E-3]
["1966M12",null,null,7.0129214352448203E-3,null,null,1.3062350668321099E-3,1.5720477711112699E-3,2.1972696000629802E-3,1.5532140043471099E-3]
["1967M01",null,null,4.5548497933748299E-3,null,null,1.3615412931354499E-3,1.4194795481451399E-3,1.99020266849439E-3,1.4001931548192001E-3]
["1967M02",null,null,3.3406361428300201E-3,null,null,2.7664399027836199E-3,1.9507612479176301E-3,1.8294805951625101E-3,1.9424504648223699E-3]
["1967M03",null,null,2.6113308808588401E-3,null,null,2.6168577339093701E-3,1.72179852927125E-3,1.70465207293059E-3,1.71221587846661E-3]
["1967M04",null,null,2.4837199447627399E-3,null,null,2.4182699698354401E-3,1.66434748039262E-3,1.55651769162526E-3,1.65639058575375E-3]
["1967M05",null,null,4.74314854996352E-3,null,null,2.3054477250120499E-3,1.64657908894982E-3,1.42942724651245E-3,1.63638922237226E-3]
["1967M06",null,null,4.1469958578156801E-3,null,null,2.1434154799692502E-3,1.89592701869042E-3,1.65502834513457E-3,1.8825846539657701E-3]
["1967M07",null,null,5.7017660780448497E-3,null,null,2.02218722575353E-3,1.68737680948561E-3,1.54136279830514E-3,1.6734760556215401E-3]
["1967M08",null,null,4.3387611877264299E-3,null,null,1.88168763714086E-3,1.68656970716249E-3,1.4156161471838599E-3,1.6760031501330899E-3]
["1967M09",null,null,3.3732717875856501E-3,null,null,1.7795618294887501E-3,1.5390775982896E-3,1.30744703682299E-3,1.5269082398244201E-3]
["1967M10",null,null,3.3124765527857399E-3,null,null,1.66279824973974E-3,1.4676401312976599E-3,1.20556918025075E-3,1.45309237012112E-3]
["1967M11",null,null,3.3419533104181E-3,null,null,1.6036321696715401E-3,1.4990175317869999E-3,1.54744243912878E-3,1.48393424688458E-3]
["1967M12",null,null,3.1339692020450199E-3,null,null,1.5513864168270599E-3,1.3508810987884401E-3,1.4523805930125499E-3,1.33432313996558E-3]
["1968M01",null,null,2.6971371973108999E-3,null,null,1.51487850299763E-3,1.2766790939638E-3,1.36624311586139E-3,1.2574652269048399E-3]
["1968M02",null,null,2.7074213159363602E-3,null,null,1.79072318224357E-3,1.51225646005304E-3,1.2445008022138901E-3,1.4920586107242801E-3]
["1968M03",null,null,2.5180842824076202E-3,null,null,1.89682672337885E-3,1.52015111540267E-3,1.23836261996121E-3,1.50497004505299E-3]
["1968M04",null,null,3.4664628125818399E-3,null,null,1.82701747650432E-3,1.3679084797736101E-3,1.37180820780471E-3,1.35113428396862E-3]
["1968M05",null,null,2.8998412030303302E-3,null,null,1.70880764395805E-3,1.96274681299411E-3,1.2920355632191601E-3,1.9572907588814802E-3]
["1968M06",null,null,2.3842209823147298E-3,null,null,1.61026629167043E-3,1.73494689399551E-3,1.1998813081099699E-3,1.7276750307495699E-3]
["1968M07",null,null,5.12487305627044E-3,null,null,1.7918739432864199E-3,1.5439787619977499E-3,1.6782574967087499E-3,1.5344117965961101E-3]
["1968M08",null,null,3.5534800120102E-3,null,null,1.71365399061649E-3,1.4802056300351101E-3,1.5406693917684401E-3,1.46900252620928E-3]
["1968M09",null,null,2.79338448362661E-3,null,null,1.77713513312856E-3,1.34220406707282E-3,1.4020561387219201E-3,1.3281007535671701E-3]
["1968M10",null,null,2.40313408740443E-3,null,null,1.67766159216908E-3,1.35050574021596E-3,1.27642894675327E-3,1.33444106828898E-3]
["1968M11",null,null,2.3076368207421102E-3,null,null,1.57408642519713E-3,1.22797700850199E-3,1.16633352253722E-3,1.2101106029539499E-3]
["1968M12",null,null,8.2895215760701805E-3,null,null,2.6039390258083702E-3,1.3919484852425599E-3,1.60986075758921E-3,1.36989070822468E-3]
["1969M01",null,null,9.5338206148137192E-3,null,null,2.84261042871682E-3,1.5800535328701099E-3,1.62106012456487E-3,1.5618685290814901E-3]
["1969M02",null,null,1.14884543558197E-2,null,null,2.69797531862368E-3,1.4527362610585099E-3,1.4745228717615701E-3,1.4340848053545599E-3]
["1969M03",null,null,8.9556281803091602E-3,null,null,2.8662672350981602E-3,1.6601395859240399E-3,1.7441290063869999E-3,1.6511422136253201E-3]
["1969M04",null,null,5.9564323511390998E-3,null,null,2.67693743688065E-3,1.5713440321715301E-3,1.6099822764059301E-3,1.55831236366675E-3]
["1969M05",null,null,4.6891694539221099E-3,null,null,2.5023324521699E-3,1.4300859056340699E-3,1.4600665840519E-3,1.4166015776470101E-3]
["1969M06",null,null,4.9177391920241804E-3,null,null,2.3124770607474698E-3,1.2988512694973801E-3,1.33455778549333E-3,1.28430934747444E-3]
["1969M07",null,null,3.9279761009664996E-3,null,null,2.48090561394524E-3,1.71472488646998E-3,1.60150830118768E-3,1.7030729979603E-3]
["1969M08",null,null,3.2130162863368301E-3,null,null,2.4236527290046801E-3,2.1513347759406199E-3,1.66739256520362E-3,2.14908022358676E-3]
["1969M09",null,null,3.2379839910302698E-3,null,null,2.2690762130900002E-3,2.0368560719988501E-3,1.5506232447425601E-3,2.0314774283978899E-3]
["1969M10",null,null,6.1999665111573104E-3,null,null,2.1474417867102199E-3,1.9549358353658799E-3,1.6319677331086001E-3,1.9484412827395099E-3]
["1969M11",null,null,1.63282739506127E-2,null,null,1.9924955421495001E-3,1.8772841362116701E-3,2.0128081473732499E-3,1.8729597954281101E-3]
["1969M12",null,null,1.8439420178562101E-2,null,null,1.8659853979793E-3,1.8733199630425301E-3,2.3132631887920899E-3,1.8766294358601599E-3]
["1970M01",null,null,1.17663676117746E-2,null,null,1.76094870978745E-3,1.77067396142694E-3,2.11479482565698E-3,1.7709298953704001E-3]
["1970M02",null,null,7.5973266824706301E-3,null,null,1.7422177291614501E-3,2.5233033252662698E-3,2.2314775687482598E-3,2.54362483205139E-3]
["1970M03",null,null,4.92426578550799E-3,null,null,1.8103769130567E-3,2.4636918441651601E-3,2.9658365297234599E-3,2.4748367868872301E-3]
["1970M04",null,null,6.57044306630763E-3,null,null,1.88781092413209E-3,2.1560821010698701E-3,2.65401151480031E-3,2.1647012670720999E-3]
["1970M05",null,null,7.8513891417345306E-3,null,null,2.32098758991867E-3,3.2186442932269801E-3,3.5274519664633798E-3,3.2541821573597298E-3]
["1970M06",null,null,9.1341980694280497E-3,null,null,2.2323076662997998E-3,3.4035884768521501E-3,3.5705339656093302E-3,3.4478582995759598E-3]
["1970M07",null,null,5.6582040642504904E-3,null,null,2.21900004400732E-3,3.4668196107213601E-3,3.7109999882009299E-3,3.50619210876313E-3]
["1970M08",null,null,5.2293004553125404E-3,null,null,2.0679491649490001E-3,3.4160148958396501E-3,4.0497540000506496E-3,3.4541663261296401E-3]
["1970M09",null,null,4.2203402208286396E-3,null,null,2.51745727765481E-3,3.0824605328695202E-3,3.7976012592211301E-3,3.1161770397506901E-3]
["1970M10",null,null,3.4034299874122101E-3,null,null,2.3255104936492502E-3,2.70141803575149E-3,3.4289983762919298E-3,2.72874413296178E-3]
["1970M11",null,null,3.6392628979167799E-3,null,null,2.2211646203841801E-3,2.4099141869487798E-3,3.1237605011060301E-3,2.4359683900190801E-3]
["1970M12",null,null,6.1509199213712002E-3,null,null,3.1941372365827301E-3,2.3115331573389801E-3,3.5617722690737198E-3,2.3311759570849E-3]
["1971M01",null,null,6.32644282333647E-3,null,null,3.0403495149140401E-3,2.2938693003231002E-3,3.5592042725765198E-3,2.3056124383670001E-3]
["1971M02",null,null,5.3214319108151704E-3,null,null,2.79981386207392E-3,2.1187123028624999E-3,3.1760670563080701E-3,2.12423283507012E-3]
["1971M03",null,null,4.5805289602259096E-3,null,null,2.5788126625494899E-3,1.86035218788008E-3,2.9868698013144398E-3,1.86202105132036E-3]
["1971M04",null,null,3.2576142377308999E-3,null,null,2.3973149628290199E-3,1.7412863373217999E-3,2.7088182153953699E-3,1.74090607558176E-3]
["1971M05",null,null,3.8037136962695999E-3,null,null,2.2176950110369101E-3,1.6481816701894899E-3,2.6400760739468399E-3,1.6396744857769901E-3]
["1971M06",null,null,2.8498635606299901E-3,null,null,3.0144196072554E-3,1.75414821345203E-3,2.58330573630884E-3,1.7609540848291701E-3]
["1971M07",null,null,2.7485392517228799E-3,null,null,2.7710775946082301E-3,1.56991629220001E-3,2.3950084785799202E-3,1.57299440674574E-3]
["1971M08",null,null,3.9780855613190703E-3,null,null,2.5578719614831298E-3,1.7333504432140399E-3,2.2598449642653902E-3,1.7464234167957899E-3]
["1971M09",null,null,3.0775375387178299E-3,null,null,2.4797785822267601E-3,1.66301675509379E-3,2.1563478664179E-3,1.6686947208097501E-3]
["1971M10",null,null,2.5233109597877601E-3,null,null,2.3607286213454199E-3,1.51650376187812E-3,1.9989229592062398E-3,1.52171671262775E-3]
["1971M11",null,null,2.35066308405868E-3,null,null,2.2288094459389E-3,1.6873340962437599E-3,1.80167209196779E-3,1.70606840302035E-3]
["1971M12",null,null,2.5559224402248002E-3,null,null,2.0808383092767399E-3,1.512217044975E-3,1.64788505201309E-3,1.5252754521503701E-3]
["1972M01",null,null,2.6606557965322499E-3,null,null,1.9337804955061599E-3,2.1560267788299399E-3,2.0400770224956199E-3,2.1590592178798002E-3]
["1972M02",null,null,2.7984348001635498E-3,null,null,1.80489931863822E-3,1.8977514822838099E-3,1.8630152853177399E-3,1.8973482523890501E-3]
["1972M03",null,null,2.8124924487445001E-3,null,null,1.7145293391434E-3,1.72663735439145E-3,1.79695934798153E-3,1.7199207085563501E-3]
["1972M04",null,null,2.70795590149308E-3,null,null,1.6038450743445199E-3,1.5381956307292399E-3,1.6376270906403301E-3,1.52973333110129E-3]
["1972M05",null,null,3.1551976736981001E-3,null,null,1.58652500707028E-3,1.3840928242307201E-3,1.6259837473512899E-3,1.37402182117303E-3]
["1972M06",null,null,2.5219934646524798E-3,null,null,1.5780007618256299E-3,1.2748559195671499E-3,1.48324137746154E-3,1.2616930385520499E-3]
["1972M07",null,null,3.3367981826223601E-3,null,null,1.4972927164267E-3,1.2779099261694201E-3,1.4415259462194701E-3,1.2697071785118001E-3]
["1972M08",null,null,2.6679225695860199E-3,null,null,1.40867265626335E-3,1.1721589233019099E-3,1.3210785855775099E-3,1.16146179243849E-3]
["1972M09",null,null,3.7790732857269499E-3,null,null,1.3291150283079201E-3,1.2036692282909199E-3,1.4635964096462099E-3,1.1852616415797799E-3]
["1972M10",null,null,2.8911231136607698E-3,null,null,1.26179657130232E-3,1.1260891211054001E-3,1.33303423081655E-3,1.10916432920869E-3]
["1972M11",null,null,7.9281229060736095E-3,null,null,1.4958912624413599E-3,1.04413110582314E-3,1.5611802725597999E-3,1.02466665210091E-3]
["1972M12",null,null,4.9953857049913897E-3,null,null,1.4358406774088201E-3,1.2119213667994299E-3,1.7420856370364301E-3,1.1842023879271E-3]
["1973M01",null,5.4323464943571501E-3,6.9389703057193899E-3,2.3360973535626601E-3,null,1.51231699025237E-3,1.11722109405439E-3,1.6464348240380899E-3,1.08818925549764E-3]
["1973M02",null,7.8679199448625295E-3,5.0255091367954804E-3,2.7801522362462098E-3,null,1.8340727535653099E-3,1.11607245592915E-3,1.7871216172442601E-3,1.0890899466999501E-3]
["1973M03",null,5.0411195855088898E-3,4.7312284481573702E-3,2.7437018523769801E-3,null,1.72576108945326E-3,1.2635892483536301E-3,1.72478391686205E-3,1.2453034912204501E-3]
["1973M04",null,4.3254116937569099E-3,4.2580574042340802E-3,2.5212620874085702E-3,null,1.6187101938385899E-3,1.1687743292970499E-3,1.6115339574323301E-3,1.1491637018987101E-3]
["1973M05",null,3.3398686298653098E-3,3.7049628815405602E-3,2.2889467747104898E-3,null,1.53371533006944E-3,1.3891986925987001E-3,1.4785280634726399E-3,1.37183954927694E-3]
["1973M06",null,3.5546670376225501E-3,6.1311659500878201E-3,2.2525244069894002E-3,null,1.7155677443053199E-3,1.3346766391077701E-3,1.34274228164849E-3,1.3157852169663701E-3]
["1973M07",null,2.9298041769539001E-3,4.2082406208398E-3,2.1897786837831801E-3,null,1.6658806302044E-3,1.2431384093389199E-3,1.2920811556394499E-3,1.22406557604489E-3]
["1973M08",null,2.68833971022878E-3,1.28469176330504E-2,2.0872426844831E-3,null,1.6632578899516701E-3,1.25322560425513E-3,1.2664250823213501E-3,1.23636499633779E-3]
["1973M09",null,2.6729579285996201E-3,8.0194678329483307E-3,2.2144427624582398E-3,null,1.56021868121463E-3,1.3765055752702599E-3,1.30486882706367E-3,1.35838127791549E-3]
["1973M10",null,2.5832892120237799E-3,1.22983627337248E-2,2.10242070041333E-3,null,1.4793940696691799E-3,1.38112348762944E-3,1.69441775971948E-3,1.3597988468464601E-3]
["1973M11",null,3.1121502685846499E-3,1.3043944605090899E-2,1.9862273893099E-3,null,1.4325469290053299E-3,1.2668023750307699E-3,1.77900680584894E-3,1.24380405355263E-3]
["1973M12",null,5.1936059164625296E-3,1.4970449695707501E-2,2.8573881275445502E-3,null,1.6111294645790801E-3,2.9664100043718701E-3,3.3308665114621999E-3,2.9786177992450502E-3]
["1974M01",null,3.5739286105913601E-3,1.039878821264E-2,2.91533388630819E-3,null,1.5499950658680801E-3,2.55702727686314E-3,3.0277140914842801E-3,2.5677539197669001E-3]
["1974M02",null,3.9253044182033696E-3,7.9381547438131597E-3,5.43033611432946E-3,null,1.4962355694343201E-3,2.28502675754282E-3,2.7913740361381E-3,2.2916091766698298E-3]
["1974M03",null,3.3589578484135799E-3,8.1018405573213808E-3,4.5983464466671396E-3,null,1.6251797842062501E-3,2.0105065531942599E-3,2.4899800137241699E-3,2.0153015448719299E-3]
["1974M04",null,3.9636691995807603E-3,9.4590975575846708E-3,4.47033741074861E-3,null,1.7200291152855401E-3,1.91815019175519E-3,2.49027378239339E-3,1.9237748926040101E-3]
["1974M05",null,4.3366555126305804E-3,8.9808886929493292E-3,4.3128933274370696E-3,null,1.7832810914901701E-3,2.0203605383572998E-3,4.3535890199945396E-3,2.0198536295949498E-3]
["1974M06",null,6.2204797993399997E-3,5.5323019605790797E-3,4.1314779374528798E-3,null,2.6397132641011599E-3,1.9891835064727199E-3,4.2694602183086299E-3,1.9843200634755598E-3]
["1974M07",null,4.8664480782907703E-3,5.7347739205340503E-3,3.6525016158326599E-3,null,2.4860994109413802E-3,1.8342971690150001E-3,4.3218483169341201E-3,1.83114624041176E-3]
["1974M08",null,6.4040147014232402E-3,4.4161332071501304E-3,3.1780296169451202E-3,null,2.31770740849448E-3,2.6526883181978199E-3,3.8808985912593698E-3,2.6498942781642298E-3]
["1974M09",null,4.1373993022723599E-3,8.1606790564002097E-3,5.3858640255774999E-3,null,3.0320563980754502E-3,3.53668293898661E-3,4.5419305526908102E-3,3.5550390625553601E-3]
["1974M10",null,3.76659836317344E-3,8.5556233085099399E-3,6.0708214950650303E-3,null,2.9700311236896099E-3,5.4004330807893601E-3,4.0763421867583E-3,5.4348418208659804E-3]
["1974M11",null,3.8536098480064802E-3,2.47712758260627E-2,6.9415972275098103E-3,null,4.0150154858075403E-3,7.1920148414171799E-3,4.7869266703566699E-3,7.2964538122314102E-3]
["1974M12",null,4.5968132932799497E-3,1.58771459828429E-2,5.9751273846997298E-3,null,5.2800961133907904E-3,6.7240257373795999E-3,4.3105783630880698E-3,6.81671534564556E-3]
["1975M01",null,5.4852797276628397E-3,9.1241191309415302E-3,6.4063228295252799E-3,null,5.0255918338456404E-3,5.9075780101769801E-3,3.8239163078121201E-3,5.9844312056471097E-3]
["1975M02",null,3.2134434468711399E-2,1.11418871507439E-2,1.3967013906723001E-2,null,1.7019606762384301E-2,6.2820550749660203E-3,6.6906075559931399E-3,6.4023470701714399E-3]
["1975M03",null,1.7827984796902899E-2,7.2177656371613204E-3,1.1384731272048299E-2,null,1.58557520735155E-2,5.5116915347644202E-3,5.88858802543129E-3,5.6300693523440399E-3]
["1975M04",null,1.05777756858439E-2,5.3147452156189897E-3,1.15334850354765E-2,null,1.4299957736194999E-2,4.6470279175109298E-3,5.3480969343000897E-3,4.7525627461125503E-3]
["1975M05",null,5.9376105166379003E-3,3.76298833782854E-3,9.5743851602669103E-3,null,1.29397167456259E-2,4.0414571365497802E-3,4.8163109080584998E-3,4.1385494742081398E-3]
["1975M06",null,4.2002958445769203E-3,3.3396850968150302E-3,8.2216793181246507E-3,null,1.3084358991931101E-2,3.5710249608638198E-3,4.7910036005149098E-3,3.6585473049152101E-3]
["1975M07",null,5.0077810595922003E-3,1.17836958691838E-2,1.24899297684268E-2,null,1.1868346207234801E-2,3.15661284332164E-3,5.12120676139985E-3,3.2362121758962E-3]
["1975M08",null,6.1847392342647299E-3,9.1712126624456207E-3,1.23714576355632E-2,null,1.09870984600431E-2,3.5974946239608601E-3,5.0029952521256499E-3,3.6715859822265902E-3]
["1975M09",null,4.7726619778902099E-3,7.6255391667010503E-3,1.00482403109204E-2,null,1.0197579748512301E-2,3.2072597244713302E-3,4.5644301497831004E-3,3.2724825861556602E-3]
["1975M10",null,3.4322396072983701E-3,5.1383025815587603E-3,8.5889521670803898E-3,null,9.2393692076530604E-3,3.0789421975403498E-3,4.07735952319225E-3,3.1300078980641501E-3]
["1975M11",null,3.6271211457576599E-3,4.92192412103345E-3,8.1286957328919E-3,null,8.4027348276637104E-3,2.9371279025072199E-3,3.94719796145595E-3,2.9904784647542498E-3]
["1975M12",null,5.1854345064259004E-3,7.1229770205746201E-3,7.0049243107262998E-3,null,7.6128809677611297E-3,2.5658487596416598E-3,3.54055068704443E-3,2.6081510891896001E-3]
["1976M01",null,4.1140288928330103E-3,4.5699015424238796E-3,5.8155406618946503E-3,null,6.8983661209820902E-3,2.3072573354836999E-3,3.1442127524841401E-3,2.33797767394613E-3]
["1976M02",null,6.4642759680365097E-3,3.58974452372471E-3,7.8289000804152697E-3,null,6.3412917795982104E-3,3.4892801582296E-3,3.4219994700491899E-3,3.52751563926038E-3]
["1976M03",null,4.7223111457751999E-3,3.8619592717979599E-3,6.7209770798346497E-3,null,5.9305573268612598E-3,3.05135681830328E-3,3.2939586449950301E-3,3.0868271322962702E-3]
["1976M04",null,3.4163480713532701E-3,4.1793362586156797E-3,5.71411683920968E-3,null,5.7597033969113498E-3,2.65949313964694E-3,2.9262123970390601E-3,2.6929316733072298E-3]
["1976M05",null,3.2474088673503702E-3,3.9508526208808003E-3,4.86484264542935E-3,null,5.2426847733240299E-3,2.3815432163266201E-3,2.6126895142942201E-3,2.4092801789098199E-3]
["1976M06",null,3.0077902660740098E-3,5.1483604533910697E-3,4.5221267055507103E-3,null,4.8642792563633099E-3,2.1299800171888802E-3,2.4029703545146099E-3,2.1555808008460599E-3]
["1976M07",null,3.5300495753249699E-3,5.3711981923216696E-3,3.8924878514446201E-3,null,4.4628009607715503E-3,1.9771854376522298E-3,2.20088543642534E-3,2.00261697489322E-3]
["1976M08",null,3.04554158232534E-3,3.7494613239270301E-3,3.9616429202793003E-3,null,4.3249341861834496E-3,1.79180944659074E-3,2.0288026262143301E-3,1.81131238092204E-3]
["1976M09",null,2.8473536325306502E-3,2.9212018897990201E-3,3.43953260458161E-3,null,4.03571057147594E-3,1.6063464203767901E-3,1.9041140229264801E-3,1.6183691553877499E-3]
["1976M10",null,2.7824443906917301E-3,6.13818307039685E-3,3.2440316765479302E-3,null,3.7200027565163899E-3,1.4615305127450801E-3,1.7964791285334501E-3,1.46744656188506E-3]
["1976M11",null,2.6574742155101899E-3,5.1727258058181401E-3,2.88660187666041E-3,null,3.4126426220635001E-3,1.4460706248235701E-3,1.6354612871798701E-3,1.45175606066293E-3]
["1976M12",null,2.7066609578312501E-3,4.0204540240278801E-3,2.8965007082604002E-3,null,3.17938692865941E-3,1.32508149900226E-3,1.5103178048608799E-3,1.3252995855333701E-3]
["1977M01",null,4.0645315285481399E-3,3.14041224904494E-3,4.22370529744397E-3,null,3.1598836474516201E-3,1.4555618286434999E-3,1.6793320381737001E-3,1.45430318295927E-3]
["1977M02",null,3.1758809729111699E-3,2.50918504963323E-3,3.6757399145919299E-3,null,5.8494244895654001E-3,1.77258459655068E-3,1.52160118205406E-3,1.77819596112102E-3]
["1977M03",null,2.9639948978605998E-3,3.6288965994621301E-3,3.4787221048141999E-3,null,7.35560071187149E-3,1.6645906432037399E-3,1.6146936512526199E-3,1.67051055117602E-3]
["1977M04",null,2.7161705191937899E-3,4.1412071708118803E-3,3.2097090858080801E-3,null,6.72008325493642E-3,1.5581312197881401E-3,1.4610992831483899E-3,1.55883839042447E-3]
["1977M05",null,3.4467877827861699E-3,6.7161927428572802E-3,2.8284815368216898E-3,null,6.1115890997232303E-3,1.4102932614249301E-3,1.3411863026447E-3,1.4074443262745899E-3]
["1977M06",null,3.1068560372716002E-3,4.4104049761315104E-3,3.0317363317201901E-3,null,5.9158864541735299E-3,1.36547547491003E-3,1.23759057050006E-3,1.35718775949809E-3]
["1977M07",null,5.8431161909596003E-3,3.6047552795535199E-3,4.3273024509514497E-3,null,5.93386171370052E-3,1.42000994037078E-3,1.34117374402544E-3,1.4106818653500299E-3]
["1977M08",null,3.8511104349617299E-3,2.7785502481360901E-3,3.7142619462247899E-3,null,5.4640741876047097E-3,1.36896596386885E-3,1.22827930709505E-3,1.3598325131299401E-3]
["1977M09",null,4.5057842547319496E-3,2.4803963731154198E-3,3.6983630576920899E-3,null,5.3261517136461304E-3,1.3195477217464401E-3,1.33469446731791E-3,1.30549533730044E-3]
["1977M10",null,3.3764467263598199E-3,2.3159082080134899E-3,3.5695089290637399E-3,null,4.8537976286115196E-3,1.2159723676816901E-3,1.2431935077168101E-3,1.20012490719689E-3]
["1977M11",null,3.75907093427345E-3,3.97040345261831E-3,3.1112548843719098E-3,null,4.6788111096493301E-3,1.4639061665560401E-3,1.2979625161917E-3,1.45080115191113E-3]
["1977M12",null,3.6105664461229601E-3,4.2438426212533199E-3,2.93568714255657E-3,null,4.36298677358653E-3,1.4108027082219499E-3,1.2749250641273099E-3,1.3969002913135999E-3]
["1978M01",null,3.1584779357990301E-3,3.1140082020196099E-3,2.7564649114382501E-3,null,4.1586511105432796E-3,1.28179764354643E-3,1.17046728214132E-3,1.26624133541844E-3]
["1978M02",null,3.0088949095281102E-3,3.5359915653530899E-3,2.6184008346266199E-3,null,3.8251792465032E-3,1.81879865538299E-3,1.4940797416988299E-3,1.8041225340096E-3]
["1978M03",null,3.6158318270008501E-3,2.7384294364704502E-3,2.4201620134339801E-3,null,3.50705262913902E-3,1.7127046706232401E-3,1.3832598890205401E-3,1.70213605102513E-3]
["1978M04",null,2.9539107083745601E-3,2.3872671397941999E-3,2.4721894356352701E-3,null,3.2242505759511901E-3,1.55672005658512E-3,1.3081539838522801E-3,1.5464602629253899E-3]
["1978M05",null,2.8492011171017901E-3,2.2870340255123599E-3,3.7775551455486302E-3,null,3.07079856138384E-3,2.1496630416802101E-3,1.19392047448026E-3,2.1403913461152699E-3]
["1978M06",null,2.8321935820949701E-3,2.0655133507467699E-3,3.6947310755884402E-3,null,2.9044365297971101E-3,1.88463714023776E-3,1.09711210135818E-3,1.8747500821211401E-3]
["1978M07",null,3.0800014103548601E-3,2.7823928234831999E-3,3.3699192406873302E-3,null,2.6717985961071701E-3,1.7682644216321E-3,1.0135451909424899E-3,1.7569677661297301E-3]
["1978M08",null,2.8183896292746698E-3,2.50647429312613E-3,3.23048811160111E-3,null,2.4721141522944098E-3,1.8156337639368401E-3,9.8963769749185705E-4,1.81150365950629E-3]
["1978M09",null,2.6415438039910002E-3,2.3628121210503999E-3,2.91078865537294E-3,null,2.2851509085027801E-3,1.6700925175596401E-3,9.2594692266620199E-4,1.66586882959378E-3]
["1978M10",null,3.0925515283921601E-3,2.2818278286342898E-3,3.35621510925091E-3,null,2.1831571450196098E-3,1.5257508007244199E-3,8.8393461701387203E-4,1.5201565869012001E-3]
["1978M11",null,8.5522709589419404E-3,4.37148916587518E-3,3.0222948628722802E-3,null,2.7388168387812001E-3,2.7051408809229201E-3,1.47208331308042E-3,2.7045347697479999E-3]
["1978M12",null,4.9128545516528097E-3,3.1833851782596201E-3,3.0052651177330898E-3,null,2.6693164534226598E-3,2.3556921683196099E-3,1.4055599338737501E-3,2.3560138618074198E-3]
["1979M01",null,3.4736824380295198E-3,2.54372236323031E-3,2.6664383367916902E-3,null,2.4909799110267002E-3,2.05520697249786E-3,1.3466011858706899E-3,2.0537884489352102E-3]
["1979M02",null,4.5235806881505696E-3,2.9064414881559402E-3,2.4198861973177199E-3,null,3.0070650847104602E-3,1.90855732164871E-3,1.6005206501670899E-3,1.91227308064044E-3]
["1979M03",null,3.5269374342108699E-3,3.7319889388989398E-3,2.2059795897492501E-3,null,3.7872256501981301E-3,1.90320558531479E-3,1.5577070367360701E-3,1.91343869499236E-3]
["1979M04",null,3.5764345187849701E-3,3.3139071354114E-3,2.0580127300118402E-3,null,3.4791848039489202E-3,1.9377746202474001E-3,1.41984177488319E-3,1.9480512263382E-3]
["1979M05",null,3.2909122016497199E-3,3.18107941364076E-3,3.02047784307421E-3,null,3.4378846316233699E-3,1.72340386196686E-3,1.42654251994083E-3,1.72837091187531E-3]
["1979M06",null,2.8267601577179001E-3,2.7716618314323101E-3,2.7941222998732499E-3,null,3.50749761059242E-3,1.6501253978684E-3,1.29896784565881E-3,1.6505594182540701E-3]
["1979M07",null,3.0782464435834302E-3,2.6711807116180501E-3,2.51078250317893E-3,null,3.3983299058475401E-3,1.58269598345022E-3,1.2711856696029601E-3,1.5790412379554E-3]
["1979M08",null,4.2576545354736503E-3,2.3318396711388399E-3,4.0613613733306098E-3,null,3.1848900923780901E-3,1.4190315204837E-3,1.2232769640485399E-3,1.41196932492482E-3]
["1979M09",null,3.22297107623581E-3,2.26445901308416E-3,7.76450949646378E-3,null,2.9256980708341198E-3,1.6033515501738299E-3,1.1198029278902399E-3,1.5972482111893901E-3]
["1979M10",null,2.9178919716942898E-3,3.4073194247052599E-3,7.33305925882137E-3,null,2.69086153494528E-3,1.44681112707807E-3,1.1141234725906199E-3,1.4395801496473401E-3]
["1979M11",null,7.2551151792135202E-3,7.3731918399524404E-3,7.72595125028831E-3,null,4.1573377103910798E-3,2.1058118872836901E-3,1.4340132794816701E-3,2.1032095834866999E-3]
["1979M12",null,4.6425351756860002E-3,6.8837817931847898E-3,9.3054847513934606E-3,null,3.8126637606765699E-3,2.0237853245137199E-3,1.5577222275584899E-3,2.02039474533461E-3]
["1980M01",null,4.9113105561001498E-3,5.9236901924699997E-3,7.7369422322972501E-3,null,3.55108160708383E-3,1.7840540161306001E-3,1.4227943933563E-3,1.77854379709468E-3]
["1980M02",null,5.9301104533811804E-3,5.1255902527580603E-3,6.3939126327393504E-3,null,4.1505757194704399E-3,1.87527648611927E-3,1.3168098662217E-3,1.8649753214629199E-3]
["1980M03",null,5.1577652788796103E-3,7.01595486269606E-3,5.3737916406582896E-3,null,5.4865285791022003E-3,1.6750881346579E-3,1.35446655148121E-3,1.66805439430863E-3]
["1980M04",null,4.67160855527066E-3,4.5987445611766504E-3,1.23416845356692E-2,null,7.4691292307180902E-3,3.1826546049789199E-3,1.7187086357157899E-3,3.2116086344654501E-3]
["1980M05",null,9.8682221637531094E-3,1.06999089915198E-2,1.14084490999097E-2,null,8.2702187822254001E-3,2.8032450422283998E-3,2.71691923984043E-3,2.83236820693671E-3]
["1980M06",null,6.0190348857104602E-3,6.8818244516712498E-3,9.4315156432068E-3,null,7.6888136247096903E-3,2.6191272611956499E-3,2.4552466274388699E-3,2.6459576799630199E-3]
["1980M07",null,3.89855514548606E-3,5.1050193489111896E-3,7.7888134108228101E-3,null,7.1818349563499799E-3,2.2922903430532401E-3,2.2354181756957E-3,2.31482765530575E-3]
["1980M08",null,4.25210878876724E-3,4.3564931962474397E-3,6.5316332471209299E-3,null,6.6214359218155702E-3,2.3569666327104299E-3,2.03568497550824E-3,2.3750817720338199E-3]
["1980M09",null,3.20748453395332E-3,4.8380592496761804E-3,6.7542956437121396E-3,null,6.5008997417406698E-3,2.05558411726135E-3,1.9097315865814501E-3,2.0696496647645501E-3]
["1980M10",null,3.7031106233109002E-3,4.0772798399892497E-3,5.6660489361681499E-3,null,7.2276531524719696E-3,1.8264015772442299E-3,1.7875940662874701E-3,1.8362064383912399E-3]
["1980M11",null,3.3803394863282901E-3,2.9934405976624E-3,4.9616682615760003E-3,null,6.6012558871827399E-3,1.6205056558802099E-3,1.63114545302131E-3,1.6253129353785501E-3]
["1980M12",null,2.9900781484759401E-3,4.4852055953232004E-3,6.3691687297453498E-3,null,7.8223498713286804E-3,2.6381960125429101E-3,1.61438167628433E-3,2.6211280912797801E-3]
["1981M01",null,4.1587319740477996E-3,4.77650769916718E-3,7.9234247923805692E-3,null,7.1087360305182399E-3,2.6173283492473502E-3,1.4885783235510999E-3,2.6000776426615599E-3]
["1981M02",null,3.1686877900122899E-3,3.7753190429537101E-3,6.78017296843458E-3,null,7.7367438500696101E-3,2.7580021301388501E-3,1.46653134190793E-3,2.7595036758826601E-3]
["1981M03",null,2.8082060568863001E-3,2.8769287279476101E-3,6.6041602166362198E-3,null,7.0832372030125096E-3,2.38608706788961E-3,1.4780470568619801E-3,2.38575829271065E-3]
["1981M04",null,2.7734596741646601E-3,2.4318668655512899E-3,5.5774590614693E-3,null,6.6226993919529598E-3,2.1289097296625301E-3,1.4212150340704799E-3,2.1308113554942402E-3]
["1981M05",null,4.94900795082618E-3,2.18927514562689E-3,5.0816939463507599E-3,null,6.1730260257088897E-3,2.0552614938064901E-3,1.35677733009924E-3,2.0666548493870102E-3]
["1981M06",null,4.1813343530161503E-3,2.2078189841900899E-3,4.3383455778987397E-3,null,5.6546591208744201E-3,1.8214316636598099E-3,1.2561167368994499E-3,1.83167449051743E-3]
["1981M07",null,4.5767643335280599E-3,3.6806917280413701E-3,3.7194920328694199E-3,null,5.1429059367145901E-3,1.69314231396098E-3,1.1642618457886899E-3,1.70091888554519E-3]
["1981M08",null,3.4692750894263599E-3,2.9968745072598501E-3,3.3736902210531401E-3,null,5.1204949387652103E-3,1.54041684812941E-3,1.10692045393175E-3,1.5465137805888501E-3]
["1981M09",null,3.1196570240823599E-3,2.4333362286415102E-3,3.0855431834754901E-3,null,4.6686002682153303E-3,2.0440935147855999E-3,1.0523874339830701E-3,2.0749307795479102E-3]
["1981M10",null,3.9736429428129999E-3,2.8994233958282E-3,2.7431156095026402E-3,null,4.6182125125935796E-3,2.3988939026171299E-3,1.3164915503953501E-3,2.4492378784000098E-3]
["1981M11",null,3.0937460580386898E-3,3.4408790372081701E-3,2.46024515100191E-3,null,4.23463440099841E-3,2.2379733264217298E-3,1.4219937987512399E-3,2.2745094373089201E-3]
["1981M12",null,5.1906513810757804E-3,2.8823581649824602E-3,2.91320642370349E-3,null,8.5296997736711098E-3,2.04495584257843E-3,1.4049975039943101E-3,2.0729818220624101E-3]
["1982M01",null,3.61170186176236E-3,2.4249833948404198E-3,3.20751637789061E-3,null,7.8138744759819398E-3,2.0372736034461698E-3,1.50686601861477E-3,2.0788364404767498E-3]
["1982M02",null,2.9570398197436999E-3,2.1361993543001999E-3,2.8635739938934601E-3,null,7.6044532607549998E-3,1.93736337281163E-3,1.38410876279317E-3,1.98448355870407E-3]
["1982M03",null,2.7074428236753402E-3,2.0286254037289102E-3,3.0446108727274299E-3,null,6.9019258620032402E-3,2.30365526609709E-3,1.3017692990063101E-3,2.38502148905768E-3]
["1982M04",null,3.4748291461066602E-3,1.9979566013842002E-3,2.7330136651406698E-3,null,6.3595693589860803E-3,2.09574029273615E-3,1.18836393642682E-3,2.1584374659010699E-3]
["1982M05",null,2.91933523179764E-3,2.06841418558765E-3,2.4784197384431E-3,null,5.7736794094933397E-3,1.9140529795787201E-3,1.25573608051721E-3,1.9613458254674398E-3]
["1982M06",null,2.7378244733088299E-3,2.1345130947084102E-3,2.33231418555998E-3,null,5.4634067229271501E-3,1.95254700160253E-3,1.2725040240043799E-3,2.0096807630645601E-3]
["1982M07",null,2.9753750608604102E-3,2.0140375388516098E-3,2.93438350103687E-3,null,4.9688378696850898E-3,1.8860461078521601E-3,1.2704718863587601E-3,1.93259618891892E-3]
["1982M08",null,3.1390012250256702E-3,1.9809982880332599E-3,2.6581871723172202E-3,null,4.6000473468965101E-3,1.86326309973301E-3,1.29610280841571E-3,1.9063643058180001E-3]
["1982M09",null,4.6595668581896604E-3,8.4488156003508699E-3,2.55857191301409E-3,null,4.2012325030107702E-3,3.2220824097608201E-3,2.3887386860019801E-3,3.2748250640200001E-3]
["1982M10",null,3.3748110944961198E-3,5.7302587083810303E-3,2.5830481095018699E-3,null,3.9757483938739303E-3,2.7760493539840001E-3,2.1497001027533198E-3,2.8209628770850801E-3]
["1982M11",null,3.4362866330147701E-3,3.9137006056697296E-3,3.0888889839454201E-3,null,3.78116286128436E-3,3.5766408945799499E-3,2.1980151665581598E-3,3.6159560074021501E-3]
["1982M12",null,3.35900628634077E-3,3.0337810202359099E-3,2.7783100465871E-3,null,3.8518193247129E-3,3.12873906475626E-3,1.9898294701512801E-3,3.1669319219403201E-3]
["1983M01",null,4.2395799814212501E-3,2.7469166517418799E-3,2.5596487650393902E-3,null,3.7099571294479002E-3,2.6893965438245702E-3,1.83537815509703E-3,2.7215074364191098E-3]
["1983M02",null,6.0009236283049602E-3,2.3435170433516298E-3,2.8192205403539099E-3,null,3.3953292055773901E-3,2.36967317062583E-3,1.70814636098565E-3,2.3936684726485699E-3]
["1983M03",null,5.00969960058465E-3,2.9890907927261098E-3,3.1995687281931901E-3,null,3.1292447130554699E-3,2.0801337621759101E-3,1.56673558288463E-3,2.09487305713809E-3]
["1983M04",null,3.6188857600707299E-3,2.5320830632440498E-3,3.3143578014158798E-3,null,2.8801547876303102E-3,1.88624500815837E-3,1.4357189229375E-3,1.8942754257096101E-3]
["1983M05",null,2.95444050434648E-3,2.6373592055238398E-3,2.92968706804519E-3,null,2.67989992934215E-3,2.1619713433517801E-3,1.50905903195522E-3,2.1609384300582801E-3]
["1983M06",null,3.0223577572192298E-3,2.3887320351434101E-3,3.0225295289146698E-3,null,2.51216297910254E-3,1.95187553641608E-3,1.36911022284031E-3,1.94905224959587E-3]
["1983M07",null,3.3978872493629999E-3,2.1579519669850801E-3,2.8108669242597598E-3,null,2.3687310720301499E-3,1.79241938855336E-3,1.31829046853733E-3,1.78653364389649E-3]
["1983M08",null,2.8675956639239901E-3,2.03548936633389E-3,2.6795359314039798E-3,null,2.34728103160737E-3,1.8623587314644001E-3,1.2482272930869199E-3,1.86740555913497E-3]
["1983M09",null,2.7679410901091201E-3,2.02770830802607E-3,2.55871083318286E-3,null,2.6439226942878702E-3,1.64866933726865E-3,1.1506650927062901E-3,1.6498697726544001E-3]
["1983M10",null,3.7391931057333301E-3,3.7050873690129601E-3,2.4998597119876699E-3,null,2.6362013882485998E-3,1.4731084971797801E-3,1.1635855095492901E-3,1.4704453638524401E-3]
["1983M11",null,3.60735694166083E-3,3.3111417326268898E-3,2.7627368239252601E-3,null,2.7371778281639601E-3,1.4267989417461901E-3,1.2432087705612101E-3,1.4237791725197999E-3]
["1983M12",null,7.1206430601732096E-2,3.06659915993342E-3,2.5480754016125999E-3,null,3.7216922083031399E-3,1.3025021179591399E-3,1.2574731872139601E-3,1.2944928704577601E-3]
["1984M01",1.2799727651795401E-3,4.37675905596503E-2,2.5167223810000799E-3,2.50881937727298E-3,null,3.5025600936875001E-3,1.2381203854186201E-3,1.28728082579119E-3,1.2309901080960501E-3]
["1984M02",1.24604920602876E-3,3.4687960655894197E-2,2.3329220680835599E-3,2.56974941729527E-3,null,3.2124464680285702E-3,1.1909889896693799E-3,1.30794442941251E-3,1.1789027760956E-3]
["1984M03",1.2156262869708601E-3,1.52730930888042E-2,2.2244001340064401E-3,2.8796874475929398E-3,null,3.0165012865768699E-3,1.36885804497765E-3,1.51020226072933E-3,1.36568210467208E-3]
["1984M04",1.22859873962935E-3,8.8648078238421895E-3,2.32925551765027E-3,2.5920271534642298E-3,null,3.1433218798416198E-3,1.2443120566435499E-3,1.40991751422548E-3,1.2367920073996801E-3]
["1984M05",1.7441202952767701E-3,5.0215070013608903E-3,2.1737728210465498E-3,2.6471042490284198E-3,null,3.205923922795E-3,1.1477051624453501E-3,1.2829541341142E-3,1.13686271146609E-3]
["1984M06",1.64261798223432E-3,6.3121709150050498E-3,3.96729892096335E-3,2.45214733169708E-3,null,3.3640338616623801E-3,1.6509438393342399E-3,1.3218778318526299E-3,1.6567896827616099E-3]
["1984M07",1.77107504635582E-3,4.9314264645425199E-3,3.9344160382764701E-3,2.5560342089878899E-3,null,3.0843373476691599E-3,1.48024041671457E-3,1.2121309700791701E-3,1.4806490651966501E-3]
["1984M08",2.1034143360830399E-3,3.4955120720200901E-3,4.9670301309750397E-3,2.5066672402783798E-3,null,2.8532603046710499E-3,1.45547237870102E-3,1.20100482195579E-3,1.4481856931544499E-3]
["1984M09",2.30523080193496E-3,3.3623337763618302E-3,4.49762501977625E-3,2.2971209983208198E-3,null,2.6974987092459502E-3,2.55308180610621E-3,1.37741723534505E-3,2.5630008397106302E-3]
["1984M10",2.6797204561038301E-3,3.1028118048158598E-3,3.41049560029081E-3,2.3242450259436699E-3,null,4.72166820399868E-3,2.2539117089999199E-3,1.3502506596929E-3,2.2640686910453001E-3]
["1984M11",2.5241421663716999E-3,2.7525149523962801E-3,2.8347562426856402E-3,2.7521352255138998E-3,null,5.33355116982232E-3,2.0000572892317401E-3,1.25047089138651E-3,2.0036894053177402E-3]
["1984M12",3.18954052796625E-3,2.8008814946539999E-3,2.3499747620794298E-3,2.5133320798073899E-3,null,4.88854286598377E-3,1.8454209154575201E-3,1.1647766183758E-3,1.85101057941922E-3]
["1985M01",2.9361455134511E-3,2.64974711109276E-3,1.31645426546387E-2,2.31901168914409E-3,null,4.6670983549157901E-3,1.6472633238319801E-3,1.10737457770984E-3,1.64931377496869E-3]
["1985M02",2.83324326206533E-3,2.9979542622155099E-3,7.8856669074157601E-3,2.7321371389481199E-3,null,4.2613763797988502E-3,1.97582237034545E-3,1.03175193732809E-3,1.9796551776607402E-3]
["1985M03",2.5905827024487699E-3,2.7153076664555402E-3,4.97090100555235E-3,2.4545379297483899E-3,null,3.8945394351684501E-3,1.7418097972099499E-3,9.5789017396088398E-4,1.7426725314355501E-3]
["1985M04",2.5255680513567402E-3,2.6823274676505198E-3,3.56203124529938E-3,2.3427149484497199E-3,null,3.6270928400567799E-3,1.57134401749917E-3,9.4652281947123001E-4,1.57103910026049E-3]
["1985M05",3.1962606292778701E-3,2.6012060943523801E-3,2.8908372319518998E-3,2.15202307223463E-3,null,4.05678295829821E-3,1.4527372718820301E-3,8.8528299898364498E-4,1.44737975145388E-3]
["1985M06",4.6563644365110596E-3,3.6120449621846202E-3,4.3138957042158704E-3,2.1523782598408601E-3,null,4.6816215773705303E-3,1.6044794538405899E-3,1.0757883326181E-3,1.60223571486755E-3]
["1985M07",4.7698855011477099E-3,3.2299667526817901E-3,5.2114038202385696E-3,2.1478070879234301E-3,null,4.2899135615297604E-3,1.4378136263273099E-3,1.01924666793834E-3,1.4315851622528201E-3]
["1985M08",5.4448102381468803E-3,2.9963075483289501E-3,3.95406285750554E-3,2.9772491041455298E-3,null,4.2664470003246097E-3,1.3348461217406601E-3,1.2590838859532099E-3,1.3233254049437001E-3]
["1985M09",4.8295533650309502E-3,2.7330490025564702E-3,3.3120422763009199E-3,2.6649799101834E-3,null,3.9092863242848001E-3,1.2607054517385201E-3,1.1549869950614601E-3,1.24909582118001E-3]
["1985M10",4.3088058444032502E-3,3.35206592044576E-3,2.7707066811365399E-3,2.4869196067269701E-3,null,4.2372930063846702E-3,1.4156845186130999E-3,1.5003523302254101E-3,1.4061192209324799E-3]
["1985M11",5.2045137106682196E-3,3.1256003607063902E-3,3.8057985763829899E-3,2.4306751740526202E-3,null,3.9183259162316898E-3,1.41067326221467E-3,1.64674871596676E-3,1.4005096849503699E-3]
["1985M12",5.60580566364355E-3,2.8100987993643499E-3,7.9723259948516808E-3,2.4475997503175299E-3,null,4.6680518125217004E-3,1.7343361771696101E-3,1.6619996770507199E-3,1.72143841489547E-3]
["1986M01",5.1672036105594498E-3,2.6386575726525998E-3,7.3096606645648501E-3,2.3527163476140798E-3,null,4.6115446278820402E-3,1.68358406049035E-3,1.86042865836251E-3,1.67633022393085E-3]
["1986M02",4.8542064140063498E-3,2.7702642324014498E-3,5.9802850573664303E-3,2.7391645017552299E-3,null,4.33662677097161E-3,1.51144190307159E-3,1.7081676457765E-3,1.5020646539724201E-3]
["1986M03",5.1764524845391603E-3,4.1927588749177402E-3,4.39165607462161E-3,2.49544273534972E-3,null,5.1699631010790302E-3,1.89746084545044E-3,1.82351241117605E-3,1.88590602379882E-3]
["1986M04",4.6849024176825798E-3,3.2554152044486002E-3,3.5544705788636199E-3,4.7263979125052999E-3,null,4.8343048236300697E-3,1.9128788933620499E-3,1.82132251721868E-3,1.9044127151393801E-3]
["1986M05",6.1625975711820501E-3,3.14919483748804E-3,4.5817410490850497E-3,5.2828762480942003E-3,null,4.5346365753649804E-3,1.7687946526223101E-3,1.84642176342103E-3,1.76330148801588E-3]
["1986M06",5.7941364368319301E-3,2.8430091887929601E-3,4.9507652381986797E-3,4.8610481200301002E-3,null,4.1777376843436503E-3,1.8160510670538999E-3,1.85034347585795E-3,1.8012995780908401E-3]
["1986M07",5.3418900983189599E-3,3.0275997393378602E-3,3.48636830463435E-3,4.1305266929476401E-3,null,4.32984440188684E-3,1.61261375970782E-3,1.9231254566345799E-3,1.59714841258539E-3]
["1986M08",6.8068399383850496E-3,3.1735069098148901E-3,4.5241934528752296E-3,4.0428784774382996E-3,null,4.0355603507591497E-3,2.0546311014203898E-3,1.7632398991499301E-3,2.0528165899651499E-3]
["1986M09",7.4507584107550004E-3,3.2448172218613202E-3,3.65172960473608E-3,6.66102490049958E-3,null,4.0918136952637499E-3,2.3113634488723502E-3,2.2443945834012E-3,2.3064958952568101E-3]
["1986M10",6.6545889442283096E-3,5.35362940947512E-3,4.1666784119732299E-3,7.4146764286494001E-3,null,3.8328170484798799E-3,3.2147179348719301E-3,3.6915518747197202E-3,3.2322461041243201E-3]
["1986M11",5.8734178831093302E-3,3.7092598684099198E-3,1.4748734659409801E-2,6.6180178765531698E-3,null,3.50973536994429E-3,2.9565893281058098E-3,3.41871293979859E-3,2.9785470001724799E-3]
["1986M12",5.2103723338997399E-3,2.9963186132640502E-3,1.10180095338287E-2,5.5256402307061999E-3,null,3.4624582421406698E-3,2.56237567929876E-3,3.0411352703801501E-3,2.5792335309437202E-3]
["1987M01",5.4426587277205899E-3,2.73498221010783E-3,7.34562396488738E-3,6.2620074315875001E-3,null,3.2761073734445898E-3,2.4458177451376802E-3,2.8570069798808601E-3,2.45576582243218E-3]
["1987M02",4.9298885069097602E-3,1.20478372500776E-2,4.7384152583533901E-3,7.3040141949618402E-3,null,3.01758426018163E-3,4.0195437797379803E-3,3.3509659360254902E-3,4.0528383258802998E-3]
["1987M03",4.7193686464735403E-3,6.3563754114472704E-3,3.6651436931817698E-3,6.2223311525218296E-3,null,2.77370303368941E-3,3.4904783081576001E-3,3.1709816598392499E-3,3.5222236993370801E-3]
["1987M04",4.5693252752828598E-3,4.0352426842046197E-3,2.80983996987088E-3,5.6891922411008997E-3,null,2.6148264506569E-3,2.9990719996804299E-3,2.92241631542109E-3,3.0286611953458599E-3]
["1987M05",4.1518341497506599E-3,3.13404919721203E-3,3.2707516114779001E-3,5.1234080766996903E-3,null,3.73823896114468E-3,2.6608220287416798E-3,2.91068590119576E-3,2.6868405782238302E-3]
["1987M06",4.1743542553210203E-3,3.3451470967407102E-3,3.3454629534696799E-3,4.4578059731620202E-3,null,3.7045766941644401E-3,2.30719430963422E-3,2.6300428705877698E-3,2.3285056533370102E-3]
["1987M07",3.7453385410617401E-3,2.98156926067232E-3,2.6124848810264701E-3,4.1311759377791104E-3,null,3.4531233990957502E-3,2.1768790367965901E-3,2.453438892905E-3,2.1979847157605802E-3]
["1987M08",3.85279383420583E-3,3.5888132820926602E-3,5.2916868594481596E-3,3.56385970571236E-3,null,3.1649096224081199E-3,2.0744434366144898E-3,2.2155261886213301E-3,2.09237199209737E-3]
["1987M09",3.9323145691384101E-3,2.9628808446129102E-3,4.3523113753764298E-3,3.8795393795236898E-3,null,2.9096090122905601E-3,1.90202082098756E-3,2.1624929848664998E-3,1.9155897516534299E-3]
["1987M10",3.7134640750112E-3,3.0227515705074999E-3,5.1643173901107604E-3,4.0033491808564104E-3,null,2.8779806146398599E-3,1.8440243590364799E-3,1.9505505451918399E-3,1.85847782088262E-3]
["1987M11",4.7076234563241297E-3,1.0246261231729E-2,1.01861624234763E-2,4.0526885696633499E-3,null,4.2253247834925997E-3,8.4617276044117798E-3,2.4936355714767402E-3,8.5828915247145397E-3]
["1987M12",4.2426673156100402E-3,5.6110104732597903E-3,8.595788591474E-3,3.5420615148855899E-3,null,3.9616734409601102E-3,8.8070063214351294E-3,2.72931863756056E-3,8.8967483051300492E-3]
["1988M01",4.1226703120378202E-3,6.1393284696812699E-3,5.4090302112623397E-3,3.3043798059727001E-3,null,3.6219532478122701E-3,7.5530585826213397E-3,2.4335519338967299E-3,7.6693202863690199E-3]
["1988M02",5.0784854537380903E-3,4.8098780081962398E-3,1.90296488626879E-2,2.9101060644762399E-3,null,3.3373988884884101E-3,6.3441892941793901E-3,3.30736020759478E-3,6.4581877533866601E-3]
["1988M03",5.7036970750917702E-3,4.60074868035694E-3,1.0739581255997201E-2,2.5944815278546801E-3,null,3.2383792403088999E-3,5.3856039748599897E-3,3.0399595801584001E-3,5.4964954514510498E-3]
["1988M04",5.0523851247665204E-3,3.3403753455675698E-3,6.4637601520327404E-3,2.4375785272738801E-3,null,2.9781957001292401E-3,4.9227040211580701E-3,3.1682499981836002E-3,5.0145529911478299E-3]
["1988M05",4.52501655257973E-3,2.93709314666037E-3,4.6072238477423101E-3,2.2315235418745799E-3,null,2.74713041612822E-3,4.1797239056891302E-3,2.8302806820896401E-3,4.2607854468874702E-3]
["1988M06",4.2177961673589403E-3,3.1547419723479699E-3,5.0744277087060603E-3,2.0575420849449199E-3,null,2.7167266030874199E-3,3.5740408145985502E-3,2.6359787145292901E-3,3.64270378345288E-3]
["1988M07",3.77809715147751E-3,2.7743657655479401E-3,3.5083997165233399E-3,2.1773149947786502E-3,null,2.6537631109344001E-3,3.1560954007981098E-3,2.3882882729971701E-3,3.2184206235553298E-3]
["1988M08",3.6445408326308301E-3,3.2358482002763701E-3,2.71771241804973E-3,2.0162671665031602E-3,null,2.4942653602136899E-3,2.7678730645336901E-3,2.1488515417421002E-3,2.82301766230588E-3]
["1988M09",3.8978181662179499E-3,2.85443087391074E-3,2.28725788611944E-3,1.90354876953504E-3,null,2.4301302465919499E-3,2.7173040752920198E-3,2.00104840634167E-3,2.7591755308612399E-3]
["1988M10",3.75071982255664E-3,4.6178529035472496E-3,2.7705064344612702E-3,1.83234981738731E-3,null,2.5207686477976199E-3,2.4424251961522002E-3,1.8907142615980799E-3,2.4786094963664099E-3]
["1988M11",3.5198224670052198E-3,3.8772245539854902E-3,9.8498526239045297E-3,1.7529043852808901E-3,null,2.3762528068236202E-3,2.1446114978016799E-3,1.7259608849050001E-3,2.17447138692405E-3]
["1988M12",3.3574807184708799E-3,3.0724245000286199E-3,6.3630776385902197E-3,1.73248916060493E-3,null,2.3670164233985198E-3,1.9811257422548299E-3,1.59595899515871E-3,2.0072529737575101E-3]
["1989M01",3.0544401643212301E-3,3.7690966018499301E-3,4.2528330856397697E-3,1.7229535269993801E-3,null,2.23232049901081E-3,1.7487991212614799E-3,1.44691842416419E-3,1.7676844249492601E-3]
["1989M02",3.25645688790535E-3,3.0933450540363899E-3,3.1369595205523299E-3,1.6821225611026501E-3,null,2.3931054239874402E-3,2.00850904033192E-3,1.5473347244067499E-3,2.0338080740964202E-3]
["1989M03",2.9457045746034598E-3,2.7577663292418998E-3,2.53526686644738E-3,2.4157170939967201E-3,null,2.21508672053277E-3,1.9566393371302799E-3,1.51410571943597E-3,1.9832788140132498E-3]
["1989M04",2.6768644202708699E-3,3.0240820011380402E-3,2.9074820333174602E-3,2.2185711374173201E-3,null,2.1549307517651898E-3,1.73828655716483E-3,1.4011291247743301E-3,1.7582831822348401E-3]
["1989M05",2.4906730251842901E-3,2.8128937701949299E-3,9.5793022158999295E-3,3.0989668263903202E-3,null,2.0440592779616901E-3,1.74782895892589E-3,1.57448637664621E-3,1.7565754132059499E-3]
["1989M06",2.2988764239869602E-3,5.1532151099572803E-3,6.6665163609956196E-3,4.2418271780830198E-3,null,1.92286596090725E-3,1.6484458615592E-3,1.6663867151303999E-3,1.65726727171995E-3]
["1989M07",2.20377400918888E-3,3.6351691180615802E-3,4.9053011152209699E-3,3.7839429043313401E-3,null,1.84019367040813E-3,1.5125337491272599E-3,1.5094195287240601E-3,1.5171453397957099E-3]
["1989M08",2.34802375760239E-3,2.96458454058606E-3,6.0847158005741097E-3,3.2839373184039501E-3,null,1.8444134216139801E-3,2.1623906932368101E-3,1.8991311465262201E-3,2.1681458727214799E-3]
["1989M09",2.18055142333656E-3,2.9115801639193902E-3,4.14644472390251E-3,3.38896069841061E-3,null,1.79479142477906E-3,1.8998707728466299E-3,1.7384077095497501E-3,1.9021471288350499E-3]
["1989M10",2.05734655514403E-3,2.7657420874749299E-3,3.0612212853035601E-3,3.10697033727094E-3,null,1.7847421929557601E-3,1.7137158856001999E-3,1.57330383811664E-3,1.71502254045923E-3]
["1989M11",2.0335555622940501E-3,2.6290524033663202E-3,2.9782577825001899E-3,2.8226743423985599E-3,null,1.83031235668297E-3,1.69322350547851E-3,1.4286534402729099E-3,1.6906899030491699E-3]
["1989M12",1.9835416535950402E-3,3.1476511180379301E-3,2.6550038696336298E-3,2.5329169429744499E-3,null,1.9628044658227101E-3,1.5206356921592401E-3,1.35826213677254E-3,1.5138619755173E-3]
["1990M01",2.2739837136516198E-3,2.7894578613382598E-3,2.7667096948483902E-3,2.5336364703621998E-3,null,1.94925333261389E-3,1.3882753764500599E-3,1.66676959488348E-3,1.3770846007237899E-3]
["1990M02",2.1700999971239099E-3,5.7895492633101902E-3,4.5040604931195103E-3,2.2977807056868199E-3,null,2.1219185717057001E-3,2.0663250410568202E-3,2.4048278700414499E-3,2.05910749534243E-3]
["1990M03",2.0093176459143802E-3,3.8073094942223302E-3,3.25251600673781E-3,2.1126773184141899E-3,null,2.0898213920353599E-3,1.8161309935822601E-3,2.2053325178776101E-3,1.8077215493836299E-3]
["1990M04",1.89996627526892E-3,3.2197153881041501E-3,2.7546170939349102E-3,2.0759717811573699E-3,null,2.44807015204327E-3,1.63480523635578E-3,1.9815313450567899E-3,1.62454118910111E-3]
["1990M05",2.3442812026957301E-3,3.1715081639997799E-3,3.7589006627588898E-3,1.9451603397784901E-3,null,2.5075324667871001E-3,1.64226900847082E-3,2.04734949263277E-3,1.6311094679539199E-3]
["1990M06",2.19679338545698E-3,3.1500343374537901E-3,2.8299096400850399E-3,1.8351844363034601E-3,null,2.4201835175245898E-3,2.4096958415751098E-3,2.1847084047806999E-3,2.41171129990623E-3]
["1990M07",2.2044450426463701E-3,2.8607592295241701E-3,2.98031588749215E-3,2.4907932299292898E-3,null,2.3231905551311599E-3,2.1568453673757801E-3,2.0723391505403301E-3,2.1588643052833298E-3]
["1990M08",2.10389371214758E-3,3.0149946003430001E-3,2.80126659284493E-3,3.3697734614378401E-3,null,2.1961350599880099E-3,1.92917021431122E-3,1.8826441404647799E-3,1.92758117141844E-3]
["1990M09",2.19341282056592E-3,3.5595636300605302E-3,6.17161989940426E-3,3.1875044129778402E-3,null,2.0603542076071601E-3,3.0962728544029401E-3,2.5719016615943298E-3,3.1149856612289598E-3]
["1990M10",2.5978534707448301E-3,3.6692702442880001E-3,4.1261525728951403E-3,2.8947807872088398E-3,null,1.91739268352785E-3,3.2238198181711399E-3,2.3846214463378599E-3,3.2496315307705801E-3]
["1990M11",2.5118414501874098E-3,3.16827379202704E-3,4.8422366145583397E-3,2.6993438334945701E-3,null,1.9894316468989101E-3,2.8285480769225302E-3,2.4378208499090202E-3,2.8454506340111299E-3]
["1990M12",2.3465929623322202E-3,2.8766117427346601E-3,4.9439900828434202E-3,2.7979680828225701E-3,null,2.0914287983550598E-3,2.75096602427419E-3,2.1845334061997598E-3,2.7708427388502301E-3]
["1991M01",2.20177991982658E-3,2.6728344047194999E-3,3.48434789424213E-3,2.61747339909195E-3,null,1.9425061175327E-3,2.3967291677354902E-3,1.9587696930897201E-3,2.4142183035167101E-3]
["1991M02",2.46696197696738E-3,2.9320740027238999E-3,2.68490193220663E-3,2.3739083470441001E-3,null,1.86412134160919E-3,2.2031078140276202E-3,1.9433871748041E-3,2.2192118570819701E-3]
["1991M03",3.34204300476837E-3,2.7929498133521099E-3,2.9536572915760798E-3,2.3085440463412698E-3,null,1.79363175269013E-3,2.3742414980214999E-3,1.8098628475600399E-3,2.3855191585726598E-3]
["1991M04",3.1009644286628599E-3,2.86613807933339E-3,2.4115784182199302E-3,2.1179234814803602E-3,null,1.89533065282456E-3,2.0824953020798002E-3,1.6401230930054699E-3,2.08943277679887E-3]
["1991M05",2.9485023559837802E-3,3.1961385169852201E-3,3.1745996100761699E-3,2.1350569190918801E-3,null,1.8693670163584301E-3,1.84574262626678E-3,1.55923383105925E-3,1.8469348435268501E-3]
["1991M06",3.1104298670791499E-3,2.87102906771432E-3,2.5959547897860501E-3,1.9826993341785499E-3,null,2.1313586435813599E-3,1.75501048502568E-3,1.47076097898922E-3,1.75388211450709E-3]
["1991M07",2.861238177732E-3,2.9725522457482701E-3,3.05838226370644E-3,2.8229679969753998E-3,null,1.9782906112729599E-3,1.9899842284453102E-3,1.3981633867988E-3,2.00220086220281E-3]
["1991M08",2.6255376979353101E-3,2.8639437486102201E-3,3.9079235590650302E-3,3.3220885753642501E-3,null,1.89792200347937E-3,1.89635550420404E-3,1.31801015106621E-3,1.9113551602349299E-3]
["1991M09",3.45437549646011E-3,2.70231912987328E-3,3.4979917353669199E-3,2.9429712256868802E-3,null,1.83698882509955E-3,1.6919369996991E-3,1.23008116890665E-3,1.70158230450279E-3]
["1991M10",3.3585815497480802E-3,3.22797899316918E-3,3.9780576081726001E-3,2.6440468255846802E-3,null,2.0736775911158298E-3,1.6136702122925999E-3,1.13803086382942E-3,1.6188235441183601E-3]
["1991M11",3.3518208640041201E-3,3.1276992999222301E-3,3.7266262004696299E-3,3.16657585276812E-3,null,1.9782268472155898E-3,1.4447034444773799E-3,1.05772164086573E-3,1.4450264906869E-3]
["1991M12",3.1375935667814501E-3,3.21782063254296E-3,2.8159753469939302E-3,3.26075732356598E-3,null,1.8525018051043E-3,1.6425116529536401E-3,1.01408983355497E-3,1.6522954582294501E-3]
["1992M01",3.7620400851346601E-3,2.8022185653053802E-3,2.3666199768320102E-3,3.3921533226051099E-3,null,1.79405487560806E-3,2.8378781574474499E-3,1.3827111254831599E-3,2.8682535070828001E-3]
["1992M02",4.6799629160429899E-3,4.0142620736445499E-3,3.9627047279010598E-3,3.4883960425906501E-3,null,2.4815102098052402E-3,2.5956588199259798E-3,1.6865541120443799E-3,2.6221389020671801E-3]
["1992M03",4.2090654350801296E-3,3.2064450479206501E-3,3.3633615998735801E-3,3.0619323429371E-3,null,2.3831614495055499E-3,2.2512051881356698E-3,1.67341717523921E-3,2.27224387912189E-3]
["1992M04",3.88738911645667E-3,2.8303406372357899E-3,2.8477108944071601E-3,2.9507327531781901E-3,null,2.5391789908878501E-3,2.1118897519561701E-3,1.57587000556922E-3,2.12655565952543E-3]
["1992M05",3.5666136367448198E-3,2.8026287628660699E-3,3.1662625211869898E-3,3.4356592873496798E-3,null,2.3586053198224799E-3,1.88749642642555E-3,1.7486651336117E-3,1.8981071940054599E-3]
["1992M06",3.23187922744429E-3,2.7170828295403999E-3,2.6253545215562599E-3,4.0212728037287001E-3,null,2.3586533998979798E-3,1.6746877133572301E-3,1.5922474589354101E-3,1.68105765198936E-3]
["1992M07",3.0793954954393102E-3,2.6083310365907302E-3,2.40317963098981E-3,3.4683961011612299E-3,null,2.2675567197481101E-3,1.58483830540133E-3,1.44354420259723E-3,1.5857702350019699E-3]
["1992M08",2.89460639467491E-3,5.30918621883124E-3,2.939306947271E-3,3.1896849214837898E-3,null,2.65322067771326E-3,1.5313238483557401E-3,1.83374256726189E-3,1.5296006497458601E-3]
["1992M09",4.0962673436957002E-3,3.64889845315084E-3,2.42632764511493E-3,2.8150146772244599E-3,null,2.60071347924694E-3,1.5010997580573999E-3,1.6839468526907101E-3,1.49888620865842E-3]
["1992M10",3.7693516282470301E-3,3.0052344447088499E-3,2.15706021572467E-3,2.52073231461543E-3,null,2.7972798054128902E-3,1.35186954803188E-3,1.5220056662893799E-3,1.34578386167267E-3]
["1992M11",3.4259384997018701E-3,2.8720126299903799E-3,2.0306348309406998E-3,2.82149136492726E-3,null,2.58855429021E-3,1.2341862770790799E-3,1.4183515012189301E-3,1.2256802825933201E-3]
["1992M12",3.3030659806954602E-3,2.90930438794845E-3,2.1825105674864601E-3,2.8554690562335901E-3,null,3.0802469577862002E-3,1.2064142766908901E-3,1.30254261389568E-3,1.19337889110372E-3]
["1993M01",2.9851354652166099E-3,3.9220403789938596E-3,2.4586153647336898E-3,2.5942120059194202E-3,null,2.8296270039114301E-3,1.1108382748095801E-3,1.2660418768054901E-3,1.0950513794820301E-3]
["1993M02",2.7436778770754101E-3,3.1752756647702401E-3,2.9072934340843501E-3,2.6420193286766001E-3,null,2.6656937637762699E-3,1.0315784284626801E-3,1.16217172547612E-3,1.01343405017598E-3]
["1993M03",3.1108006676508898E-3,3.1677215082762302E-3,3.4363874419254801E-3,2.9223924228361799E-3,null,2.4689651760379299E-3,9.6898231281172201E-4,1.5020114202591299E-3,9.4777232262061202E-4]
["1993M04",2.87440861091389E-3,2.81336732355271E-3,2.8051430109493898E-3,2.8604432259363701E-3,null,2.4984449761752199E-3,9.34011232507908E-4,1.3717960544971199E-3,9.1206298879185097E-4]
["1993M05",3.1673547604909101E-3,2.7853792101023901E-3,2.41228031388987E-3,2.6043343802824499E-3,null,2.3211147588274202E-3,1.02841517141585E-3,1.2630266824194001E-3,1.0081100503051099E-3]
["1993M06",3.0048424122112701E-3,2.6541048377762798E-3,2.1375967309581901E-3,3.0388041146509602E-3,null,2.2291734480184302E-3,1.00870097134504E-3,1.23620838957962E-3,9.8380043114595396E-4]
["1993M07",2.7349326355230498E-3,3.8107322547557801E-3,2.6621644344242599E-3,2.7069878564652899E-3,null,2.12014957229362E-3,9.5181841018844701E-4,1.2860009968922901E-3,9.2504759192766804E-4]
["1993M08",2.6746425045268301E-3,3.06978281754844E-3,2.3145876674714101E-3,3.03221112157519E-3,null,1.9797941861981199E-3,9.2250948306389397E-4,1.19667325797124E-3,8.95782501222717E-4]
["1993M09",2.5049147153489498E-3,2.7461520768330598E-3,3.10295075252907E-3,2.7002281638929299E-3,null,1.9225243130296099E-3,9.9119373505645301E-4,1.2732292153869399E-3,9.6632184768752902E-4]
["1993M10",2.30148425901837E-3,2.8569830038482299E-3,2.5299526108475798E-3,2.45454916530417E-3,null,1.7964837186307801E-3,9.6385140232040404E-4,1.1736813636058199E-3,9.3896455018630703E-4]
["1993M11",2.1330920208633701E-3,3.6280978898352899E-3,2.1923733994234701E-3,2.28358528343077E-3,null,1.7888922801319899E-3,9.3048998556201704E-4,1.08676489497849E-3,9.0335697505151199E-4]
["1993M12",3.4589310561500201E-3,4.0929814680927702E-3,3.8523323832960702E-3,2.3286887014481398E-3,null,1.68447586521367E-3,9.2307447963233295E-4,1.36785547603531E-3,8.96103026726787E-4]
["1994M01",3.1201834014056898E-3,3.1406661613502399E-3,3.1194945762818001E-3,2.2479015076748501E-3,null,1.57887508277823E-3,8.78833152699341E-4,1.26543746097144E-3,8.5076594601501401E-4]
["1994M02",3.0472847668340701E-3,2.7676589679954899E-3,2.6883116514896401E-3,2.4455783964221398E-3,null,1.5988396265987301E-3,9.2398548076606704E-4,1.15663558333659E-3,8.9612402949942503E-4]
["1994M03",2.7706906241295598E-3,2.8144945829831898E-3,3.57895963258777E-3,2.2553752062957001E-3,null,1.73078026243956E-3,1.03494494579958E-3,1.51144225202211E-3,1.0145910737915499E-3]
["1994M04",3.6664993075358199E-3,3.1935502253976301E-3,2.7596972441677899E-3,2.5998868523731001E-3,null,1.9694712596932699E-3,1.3279884220406899E-3,1.5664724042494501E-3,1.30728876760558E-3]
["1994M05",3.6775274530116398E-3,2.7890807733506602E-3,3.1423323159456701E-3,2.3487467921546098E-3,null,2.3320259285610702E-3,1.2108349782199599E-3,1.44443217538773E-3,1.1890076311329499E-3]
["1994M06",3.4544176714404501E-3,3.0234901451204302E-3,2.9647086583435198E-3,3.1794321111462301E-3,null,2.7355011538201402E-3,1.1183741521706501E-3,1.45150959361106E-3,1.0954670726717401E-3]
["1994M07",3.1583923855707601E-3,4.1181782398650897E-3,3.2433762675234301E-3,3.03295693345356E-3,null,2.5237315018292799E-3,1.19012964373117E-3,1.3241095404287299E-3,1.16955655620595E-3]
["1994M08",3.0883645184566501E-3,3.1531095931952601E-3,2.5679378990642499E-3,2.6903486001698799E-3,null,2.33781328055517E-3,1.1679643592697501E-3,1.2724108346580301E-3,1.14454875788301E-3]
["1994M09",2.99346823273368E-3,2.7844319152743801E-3,2.36841705752596E-3,2.4448832996174798E-3,null,2.2001838611036199E-3,1.19952773193071E-3,1.1774646585988801E-3,1.1788320312717899E-3]
["1994M10",2.8183006306582801E-3,3.19230150842444E-3,3.3379804493945801E-3,2.4176454740072501E-3,null,2.3343322266859701E-3,1.2536887301884E-3,1.2069667272171401E-3,1.2375232670163701E-3]
["1994M11",3.4084253363236999E-3,2.84373702722992E-3,2.7747474128506501E-3,2.6332798129723701E-3,null,2.2004525576409498E-3,1.16867211833728E-3,1.10562115792246E-3,1.15029872000438E-3]
["1994M12",3.45825118877289E-3,2.98562538704474E-3,2.8811244173508402E-3,2.70755849447366E-3,null,2.0466757634667902E-3,1.3629504107972501E-3,1.07797448729991E-3,1.3518934646177499E-3]
["1995M01",3.2510775203197198E-3,2.7172527967906199E-3,2.3942744048299999E-3,2.4615992758883101E-3,null,2.0659128041756098E-3,1.2401068369097901E-3,9.9462284843221892E-4,1.22641545017616E-3]
["1995M02",3.2081971207356002E-3,2.72434015712331E-3,2.4138186349603702E-3,2.3806498829729598E-3,null,1.9925199289834599E-3,1.1674056777024001E-3,1.4340295160290401E-3,1.15301896100412E-3]
["1995M03",4.0982005293829704E-3,2.7065335981682E-3,2.4169603015904398E-3,2.1973490409251499E-3,null,1.8556053614071199E-3,1.18971205974827E-3,1.3160714586950601E-3,1.16960335977428E-3]
["1995M04",3.67135727815758E-3,2.8420396631818399E-3,2.33188700467275E-3,2.0980183851827599E-3,null,1.73278546488344E-3,1.1457440137628699E-3,1.22484045315856E-3,1.1249780562340901E-3]
["1995M05",3.3013030541333998E-3,2.64931125163135E-3,2.6604696604450701E-3,1.9550309583820898E-3,null,1.7679980024013901E-3,1.11082295263817E-3,1.20393513055353E-3,1.0866810873152899E-3]
["1995M06",3.0469558467965999E-3,2.5737550586627002E-3,3.5325679201745602E-3,2.1716631080002501E-3,null,1.6579976673432801E-3,1.14532327373897E-3,1.1606319074165101E-3,1.125836515214E-3]
["1995M07",2.9257518666791198E-3,2.6520793796940001E-3,2.8875345719221799E-3,2.2743418361206701E-3,null,1.7824552954008499E-3,1.0871581123488201E-3,1.0664255527296899E-3,1.0651225892409999E-3]
["1995M08",2.72139382589444E-3,2.6287150749967399E-3,2.7541833157085399E-3,2.1121862901784601E-3,null,1.67789323076907E-3,1.08907140248749E-3,1.0158776143986299E-3,1.0652802624817399E-3]
["1995M09",2.4879213567894302E-3,2.5655597277373498E-3,2.32786143146931E-3,2.0387795780224399E-3,null,1.5881653809475501E-3,1.0184123998632499E-3,9.5478290414328297E-4,9.9383511392247409E-4]
["1995M10",2.4156203408808E-3,4.0523893619024602E-3,3.2258986239376499E-3,1.9138713017646501E-3,null,1.69650178181564E-3,1.10222921756722E-3,1.2230023901691699E-3,1.07358692652611E-3]
["1995M11",2.6256479069228901E-3,3.63085077217014E-3,3.3851015157955102E-3,1.9878951467393801E-3,null,1.6232841267768E-3,1.04462905516799E-3,1.1461339319291199E-3,1.01538602202422E-3]
["1995M12",4.3638503868609398E-3,5.2333782517813001E-3,2.6444079028520701E-3,2.0518042283140699E-3,null,1.6081273146516699E-3,1.14293043708126E-3,1.05598513193258E-3,1.11195672708439E-3]
["1996M01",4.6774478361946703E-3,4.9238049232236099E-3,2.4927879246945599E-3,1.9804316354884999E-3,null,1.52784058645813E-3,1.0707213842047201E-3,1.4028905962444301E-3,1.03913485668389E-3]
["1996M02",5.03928574144387E-3,5.9732883326741402E-3,2.1706330458935701E-3,1.8800527676722501E-3,null,1.6376465968099801E-3,1.0843914190069501E-3,1.2788438402654501E-3,1.05475625361599E-3]
["1996M03",4.8474001659647202E-3,4.3476701091321804E-3,2.0961059853395101E-3,1.8087698578065799E-3,null,1.9707681847764302E-3,1.0096071411347799E-3,1.41163418353442E-3,9.79564615996614E-4]
["1996M04",4.3137360722741696E-3,3.2611538116327902E-3,2.10442549994856E-3,1.9833685152428802E-3,null,2.6238748032377502E-3,9.4809858870374805E-4,1.37374355935766E-3,9.1753943178445204E-4]
["1996M05",4.2304996226321398E-3,3.01258886774537E-3,2.3482962411795201E-3,1.9655062737929099E-3,null,2.4772616937687201E-3,9.0186943828420105E-4,1.2515816973736301E-3,8.7088856024133705E-4]
["1996M06",3.8808940601293002E-3,3.1208518988779699E-3,2.4155505204601002E-3,2.09961461753234E-3,null,2.4028193660029602E-3,8.9811334717764197E-4,1.1576196200101399E-3,8.66141940013614E-4]
["1996M07",1.01890655779427E-2,3.2519267999889501E-3,3.9597685543744697E-3,1.9755354654886498E-3,null,2.2450687217833798E-3,8.5841181154954101E-4,1.18054760139976E-3,8.2691636703919604E-4]
["1996M08",2.0204336248678401E-2,3.3112716427504498E-3,4.6296455715356096E-3,1.86175345922264E-3,null,2.0806100031684101E-3,1.1947954335623299E-3,1.6290723573097201E-3,1.16573915805761E-3]
["1996M09",1.7627840111195201E-2,2.9101953788736499E-3,3.4088394921994499E-3,1.80106005530571E-3,null,2.02473480245905E-3,1.1183188259142099E-3,1.48986202601931E-3,1.08921838294571E-3]
["1996M10",1.53750960103673E-2,2.76703354431964E-3,3.26630343251424E-3,1.8861794149209099E-3,null,2.0574611368452101E-3,1.3226469712976101E-3,1.3522668026431401E-3,1.29731518694831E-3]
["1996M11",1.34383829952541E-2,2.75723632599799E-3,3.9149880177891203E-3,3.2196002863807099E-3,null,2.09373130196313E-3,1.2452520712614001E-3,1.4243847306423499E-3,1.22060311566805E-3]
["1996M12",1.1724097388943099E-2,3.43519269389265E-3,2.98092182485481E-3,2.9109238566657298E-3,null,1.96320255542145E-3,1.72519266993168E-3,1.3124456149909999E-3,1.7022573393489101E-3]
["1997M01",1.06358796366309E-2,2.9141661220362502E-3,2.4955033139426801E-3,2.9002541084729699E-3,null,1.8531059357654899E-3,1.6571438498505799E-3,1.21955334811951E-3,1.63496241122645E-3]
["1997M02",9.9026292384231992E-3,2.6973767786468098E-3,2.2219888168945202E-3,2.8259436471060901E-3,null,1.7429624150415901E-3,1.82492508376737E-3,1.11687539167432E-3,1.8069849199088401E-3]
["1997M03",9.0421734799450895E-3,3.10579389900864E-3,2.1123844006934898E-3,2.7161365052731199E-3,null,1.80629096947754E-3,1.6186631694491201E-3,1.06022170664583E-3,1.6009764487054201E-3]
["1997M04",7.9340953995487799E-3,2.7645317053441101E-3,2.1596254934273902E-3,2.4387903181738702E-3,null,2.4690659819797201E-3,1.80746164691084E-3,1.1351343724911201E-3,1.7921019357975999E-3]
["1997M05",8.7690436980323496E-3,2.61916845732985E-3,2.03316771329831E-3,2.2273406603262498E-3,null,2.5960437831152E-3,1.90732117965855E-3,1.1019603246155401E-3,1.8959514311296601E-3]
["1997M06",7.6957268039509197E-3,3.5264070202238999E-3,2.0411799333068998E-3,2.0558844934424302E-3,null,2.5202765031477202E-3,2.0084755477087299E-3,1.1387321593576401E-3,2.0014940157487E-3]
["1997M07",6.7876988138167197E-3,2.93013317535131E-3,1.9897862439308598E-3,2.4479085061686399E-3,null,2.3418150714431302E-3,1.90678067230062E-3,1.10414160472707E-3,1.90322635638674E-3]
["1997M08",6.0193520989851703E-3,2.68749003008718E-3,2.09262736369995E-3,2.2308664405761699E-3,null,2.66459525811889E-3,2.2840521722152802E-3,1.04039239749511E-3,2.2937703663090899E-3]
["1997M09",6.9203118636184096E-3,2.5907228415404898E-3,2.4518006671447302E-3,2.3260727291245899E-3,null,2.5565104754476098E-3,2.58962222957286E-3,1.03377974553034E-3,2.6113679879438E-3]
["1997M10",7.3114062427431896E-3,2.57630970683243E-3,2.3517283518207301E-3,2.1849016868593701E-3,null,2.3594620869618098E-3,2.46608993740443E-3,1.09013701271506E-3,2.4925951115179301E-3]
["1997M11",6.4397408406001401E-3,2.57078742461194E-3,2.8324976763924501E-3,2.2232288339025701E-3,null,2.2135712694468898E-3,2.4250679742355602E-3,1.0041544156047699E-3,2.4461322388552799E-3]
["1997M12",5.8770840283783503E-3,3.4664110434805499E-3,3.51239349847516E-3,4.1099757162532703E-3,null,2.1275625230349799E-3,2.26319880437188E-3,1.3574898036511601E-3,2.2782209995905601E-3]
["1998M01",6.6864817662284602E-3,7.7850485878199101E-3,3.4790190351746799E-3,4.6670825155850099E-3,null,2.7867747392747101E-3,1.9809754289935601E-3,1.7220731979290199E-3,1.9920545184176101E-3]
["1998M02",6.5188883729893803E-3,8.5842433648714092E-3,3.0979719268854899E-3,6.5036804589437497E-3,null,3.9049493493727998E-3,1.7460098223458099E-3,1.802468643872E-3,1.75239841930245E-3]
["1998M03",5.75375831198199E-3,4.9112948072194702E-3,2.4844233168941402E-3,5.6668971163064503E-3,null,3.5861797450319E-3,2.0601616055836401E-3,1.69434415550334E-3,2.0578892864272498E-3]
["1998M04",5.1156403495911298E-3,4.5048682108164498E-3,4.5088911908201202E-3,4.7928286301260597E-3,null,3.3044606723556498E-3,2.0165539115812401E-3,1.8637074165555501E-3,2.0173669250383602E-3]
["1998M05",4.5979943988755699E-3,3.8743660479626601E-3,3.8324310355524198E-3,4.2832886867040301E-3,null,3.07070781305064E-3,1.77536239947994E-3,1.7631195960707299E-3,1.77341699133145E-3]
["1998M06",4.2509140712963201E-3,3.8686637777795201E-3,2.8756368552179199E-3,3.6792574462690699E-3,null,2.82666112925508E-3,1.6753380074975401E-3,1.6105206402944299E-3,1.6734917577878E-3]
["1998M07",3.8542666395948201E-3,3.0702552611828302E-3,2.7707199950760199E-3,3.2020554321022E-3,null,2.6040060325920001E-3,1.61438425019016E-3,1.5453452145156199E-3,1.61270555982064E-3]
["1998M08",3.7653238871736801E-3,3.3226773903903299E-3,3.0939586192196898E-3,3.26941232202611E-3,null,2.6978279129835502E-3,1.49936325143313E-3,1.75625551548677E-3,1.4953673109711801E-3]
["1998M09",3.5021853285725798E-3,3.01300749582731E-3,5.3282439680727199E-3,3.6872127560698101E-3,null,2.6150954085225799E-3,4.4448386586976004E-3,1.59070490622673E-3,4.4869135589670397E-3]
["1998M10",3.1589649611132001E-3,3.4712289413675302E-3,8.1714455738641101E-3,5.1271577127356199E-3,null,2.4814510266878398E-3,4.0474117834956398E-3,2.0500730850941001E-3,4.09491482169334E-3]
["1998M11",2.9412084711304002E-3,3.8845400634308501E-3,8.0731939333288007E-3,4.3431995431542003E-3,null,3.3292631091950201E-3,3.98996067837848E-3,1.9106810501825801E-3,4.0401815418500504E-3]
["1998M12",2.7635318737735701E-3,3.05875268833353E-3,5.4139030254986304E-3,3.7257659304274098E-3,null,3.1362464598941701E-3,3.6477798850794701E-3,1.72144879372782E-3,3.6985757125942201E-3]
["1999M01",2.7041406468621999E-3,2.7782577176756799E-3,3.9794686186833796E-3,4.4243959008880502E-3,null,3.3885724936078602E-3,3.34478999601636E-3,1.60216073235897E-3,3.39482428718639E-3]
["1999M02",3.2277345043861499E-3,4.3610867969997996E-3,6.9267990209062099E-3,4.80230476883803E-3,null,4.6259961199686299E-3,2.9641515316586398E-3,1.7562093774037501E-3,3.0068427689086499E-3]
["1999M03",6.9148599795943299E-3,3.8548325330510398E-3,5.4479575870073097E-3,4.1931419626347497E-3,null,4.3157944068999698E-3,2.8086273221949402E-3,1.8019352079260899E-3,2.8543159957497102E-3]
["1999M04",6.1280166771790403E-3,3.1054720796937899E-3,4.03345930259275E-3,5.3094045486885696E-3,null,4.6159304463506802E-3,2.51485498062159E-3,1.6841547370817201E-3,2.5567686238023202E-3]
["1999M05",5.5133821819434497E-3,2.89408482637844E-3,3.2579805639777202E-3,4.6125160626564196E-3,null,4.4001003744094996E-3,2.2741636982253799E-3,2.2070752637648001E-3,2.30798813624946E-3]
["1999M06",4.8871776764984401E-3,2.7067336748657599E-3,2.56714869260219E-3,4.2707776337045601E-3,null,4.6871260676532699E-3,2.1474173065585398E-3,2.2609774307999599E-3,2.1821888491973E-3]
["1999M07",4.4488038420968396E-3,2.6116044329486301E-3,4.6048084654437202E-3,3.66814847705333E-3,null,4.6030151089509596E-3,2.12872038463305E-3,2.2241942065777199E-3,2.1584250067879398E-3]
["1999M08",3.99414271130487E-3,3.0215477783740699E-3,3.2764137971419199E-3,4.3126267986135997E-3,null,4.1966740086367303E-3,2.1067337267434401E-3,2.0408237609176698E-3,2.13617317493651E-3]
["1999M09",3.5792384182628998E-3,2.9486030445153898E-3,5.5002105009583002E-3,4.2010635146091102E-3,null,4.50173247517384E-3,1.8864235198744099E-3,1.8330442963217599E-3,1.9098832260203401E-3]
["1999M10",3.4863206648542899E-3,2.9086601694609201E-3,5.8195884032389697E-3,3.6626794185848801E-3,null,4.3922989117842698E-3,1.86056793357136E-3,2.0057833917391001E-3,1.88445950563109E-3]
["1999M11",3.68221714314809E-3,2.6831540177382801E-3,5.6550826864909497E-3,3.1857515382969302E-3,null,4.5038375090242404E-3,2.0080339001195499E-3,1.80584266726831E-3,2.0181885832315101E-3]
["1999M12",3.3434959511670602E-3,2.6932123740826602E-3,6.7424346406260403E-3,2.99772044376833E-3,null,4.1333848432904899E-3,1.7777592717678199E-3,2.4353973495800599E-3,1.7836531892033E-3]
["2000M01",3.98896670420241E-3,2.78803085061474E-3,5.6421921377235703E-3,4.97483470684659E-3,null,3.77782771595869E-3,1.8790379211490399E-3,2.1767803119844102E-3,1.8808704760589301E-3]
["2000M02",6.15812796789178E-3,3.0436596154204501E-3,4.1679769249588997E-3,4.7310768237304197E-3,null,5.22185361403882E-3,2.1583802155657802E-3,2.9891322144499702E-3,2.1669257507131901E-3]
["2000M03",5.50205455289651E-3,2.9219307997942101E-3,3.4745227691491902E-2,4.48370490672845E-3,null,4.9849938161011303E-3,2.0140956706321102E-3,3.1747432893483199E-3,2.0257548647005198E-3]
["2000M04",5.2679424098710402E-3,7.6813312553636898E-3,4.3834133130690303E-2,3.8483150217005898E-3,null,4.5435420976418697E-3,2.7433521327560099E-3,2.8790002060293698E-3,2.7541238180449502E-3]
["2000M05",4.9042467184937204E-3,5.9319725486371901E-3,2.5325117418161101E-2,5.5399264503379697E-3,null,4.2161598372698998E-3,2.61606458811885E-3,3.06261513911439E-3,2.6372060835462602E-3]
["2000M06",6.8302157557960496E-3,4.5359168575722598E-3,1.48649429445966E-2,4.74032881699985E-3,null,3.8531253909851902E-3,2.4197481102428901E-3,2.86838449845972E-3,2.4412149602741299E-3]
["2000M07",6.4552348690402198E-3,3.4158407610223101E-3,8.6442606471782198E-3,4.0660334172695402E-3,null,3.54209269843247E-3,2.1252512990407599E-3,3.0638566849968099E-3,2.1402233989105202E-3]
["2000M08",8.2938301557238508E-3,3.1960663134467399E-3,6.0735866651997804E-3,3.6629842339544702E-3,null,3.2846857322515201E-3,1.96191610269066E-3,3.06383936598729E-3,1.97724230965213E-3]
["2000M09",7.2822282388997801E-3,2.8188348172944601E-3,2.08011648415658E-2,3.2152401110427001E-3,null,3.6235624721671698E-3,2.0708678966195899E-3,4.4259604709564297E-3,2.0755902142282302E-3]
["2000M10",6.4851471907452999E-3,2.6941617084606001E-3,1.1661092536261901E-2,2.8823730609362102E-3,null,3.3275631950905301E-3,2.3501701358164102E-3,4.5652406244198604E-3,2.3779280274743302E-3]
["2000M11",6.7795347896086001E-3,2.76188214609347E-3,7.0467150896292704E-3,2.7148279088704099E-3,null,3.0525094817316E-3,2.0857708234256998E-3,4.2963685044783697E-3,2.10912616155966E-3]
["2000M12",6.61840374674215E-3,2.6195442585201698E-3,4.6591932028348104E-3,2.46619431228244E-3,null,2.9037279937233701E-3,2.88895430778611E-3,3.87473164339492E-3,2.9407592410626601E-3]
["2001M01",6.0883083306235604E-3,3.8001090591543401E-3,1.54729492268777E-2,3.3815993795225101E-3,null,2.78701281313194E-3,2.50138061094654E-3,4.2227433057500999E-3,2.5459729377034401E-3]
["2001M02",5.4043521075857999E-3,8.0313419200214002E-3,1.4992761999982999E-2,4.0133602635730199E-3,null,3.4857800516952101E-3,2.24220589783913E-3,5.0274200271388297E-3,2.2762236832979698E-3]
["2001M03",5.0752832504553404E-3,4.6942221201857403E-3,9.4243118439521194E-3,3.4682990622371701E-3,null,4.4450031080478999E-3,3.3255741988995899E-3,4.4849744104653996E-3,3.4003964149240001E-3]
["2001M04",4.5130255883295799E-3,4.5226646535113796E-3,7.6679022179757398E-3,3.12824232156405E-3,null,4.0844473657721302E-3,3.6466575345133899E-3,4.0045743441353204E-3,3.7299442859262998E-3]
["2001M05",4.4260934415567797E-3,3.6181713970196202E-3,5.6196066460318999E-3,3.3940043154366199E-3,null,3.7747589828106901E-3,3.6132823744984399E-3,3.7906470101679202E-3,3.6848826281010499E-3]
["2001M06",3.9972237445103703E-3,3.0282935274962802E-3,4.4590991495278703E-3,3.5198412911686301E-3,null,3.4684100042097201E-3,3.0986695687691699E-3,3.5930757934424799E-3,3.16025857549115E-3]
["2001M07",3.7514200672279199E-3,2.7498530800050699E-3,9.4445737851385093E-3,3.1974528880423401E-3,null,3.6269912936172902E-3,2.8577855191127999E-3,4.0787968486894104E-3,2.9163065216287099E-3]
["2001M08",7.0012382561052402E-3,3.1536810950766902E-3,6.26431787979999E-3,2.9321831592105702E-3,null,5.2464723736596998E-3,2.5401166236184102E-3,3.9650272432647298E-3,2.5890468724259399E-3]
["2001M09",6.5799902042473898E-3,2.9006781906667401E-3,5.1009811854845297E-3,2.7146649271657399E-3,null,5.3335885925248497E-3,2.9391930263457798E-3,3.6942480846755802E-3,3.0005077084270799E-3]
["2001M10",5.8422160117965498E-3,2.7435410546867299E-3,5.9180662742720899E-3,3.0880356852192202E-3,null,4.86005751979352E-3,3.6841632353008E-3,5.0155393126623199E-3,3.7767802921977499E-3]
["2001M11",5.2125274681417899E-3,2.6218338686269001E-3,4.1049843382410097E-3,2.8144143692777099E-3,null,4.7619413005012198E-3,3.1466079387547198E-3,4.45272227629141E-3,3.2252678163881801E-3]
["2001M12",5.5116771798967698E-3,2.8092296725706701E-3,8.5663824155887205E-3,2.5429889160574902E-3,null,4.4295309456757097E-3,3.2208660533132199E-3,4.4366014306535901E-3,3.27923051172217E-3]
["2002M01",5.3497343865106699E-3,2.6402123506815002E-3,8.1895961986719196E-3,2.45021516258281E-3,null,4.0587804992555801E-3,2.7689651507479501E-3,3.9388923880373499E-3,2.8184988334723402E-3]
["2002M02",4.8050893913632996E-3,2.9364880985349698E-3,8.3420307134520894E-3,2.3363274971164799E-3,null,3.8631095026676501E-3,2.4949578824978499E-3,3.9977262135721002E-3,2.5370270743846198E-3]
["2002M03",4.5967969934619102E-3,2.6934855833616899E-3,5.2027596674547498E-3,2.1397881201098601E-3,null,3.5376911524132599E-3,2.2957475419919798E-3,3.6771166208151101E-3,2.33559589192508E-3]
["2002M04",4.2938861806024499E-3,2.5968398366912602E-3,6.0317932932128998E-3,2.3717265773700001E-3,null,3.2569949806578401E-3,2.0946252067834598E-3,4.5668847251951498E-3,2.1209917458850001E-3]
["2002M05",3.8373251482955802E-3,3.0395852433649701E-3,4.41863778334994E-3,2.2002705188342402E-3,null,3.1467278806807299E-3,2.5237970330559902E-3,4.1341693509285198E-3,2.5473998941765502E-3]
["2002M06",3.5648210348824998E-3,3.4672538324213901E-3,5.8057013976498296E-3,2.0912042480237601E-3,null,2.8898882597612899E-3,2.2444094602817898E-3,4.7934663406203797E-3,2.2640007947093499E-3]
["2002M07",3.2095821123409901E-3,3.0130923175049102E-3,7.8963021109344899E-3,2.0215893383895298E-3,null,2.7975695466811298E-3,2.8501974030870699E-3,4.9999841112539304E-3,2.88918783654827E-3]
["2002M08",4.0551965616857297E-3,2.7164224990325302E-3,7.8250388570576899E-3,1.9402128102959601E-3,null,2.6978164583011102E-3,3.5607966796013702E-3,6.8879325185371397E-3,3.5989276918295498E-3]
["2002M09",3.6405734434048998E-3,2.73136475214191E-3,4.9471899466925102E-3,1.83805132548497E-3,null,2.7153529438957201E-3,3.0539838518428199E-3,6.0957663923913597E-3,3.0874728285913301E-3]
["2002M10",3.2842805408059899E-3,3.2034277947234299E-3,1.03427225493916E-2,1.9430617852698401E-3,null,2.5664960645611599E-3,4.5782467001283297E-3,7.5820634810188497E-3,4.6374028820475397E-3]
["2002M11",2.9824879893725802E-3,3.35767580337373E-3,6.7051003224913803E-3,1.90718321159278E-3,null,2.3723680080548399E-3,4.5187606266182904E-3,6.79449991674039E-3,4.5805384151308302E-3]
["2002M12",2.7364064855204501E-3,2.9028042348825298E-3,1.4262443856567599E-2,4.6934735618539697E-3,null,2.1981347318207499E-3,4.0510087134570999E-3,5.9852743654581703E-3,4.1093359115988498E-3]
["2003M01",2.62295553989806E-3,2.6759158608745202E-3,8.3018364815596307E-3,4.2521667589237398E-3,null,2.07567056998658E-3,4.1950285672494201E-3,5.3478733992637596E-3,4.2486734356329903E-3]
["2003M02",2.6505723974267199E-3,2.5857457167264598E-3,9.1689723258412802E-3,3.8191982996003499E-3,null,2.0133986010143698E-3,3.8082859681586902E-3,4.9168524242777199E-3,3.8586155988385201E-3]
["2003M03",2.6439437728518699E-3,2.54883349876865E-3,6.7849585597261801E-3,3.8770002992495598E-3,null,2.0436037981471202E-3,3.36861889637692E-3,4.7569874526424598E-3,3.4155808966951002E-3]
["2003M04",2.42901433110807E-3,2.6070595534075699E-3,5.8283317355098396E-3,3.3795393304935101E-3,null,1.97649700819792E-3,2.8889587881102399E-3,4.3529262439158303E-3,2.9291569351946301E-3]
["2003M05",2.62762278992122E-3,2.89586304433734E-3,4.6087147211070698E-3,3.0925833740471898E-3,null,1.9416382419977301E-3,3.12310200953497E-3,4.4754168462194802E-3,3.1628401715772698E-3]
["2003M06",3.2331550074004901E-3,2.7817936574181098E-3,3.5714813156387799E-3,3.3360162622572101E-3,null,2.3144479583460699E-3,2.8851932057027698E-3,4.8263098727172101E-3,2.92397170982005E-3]
["2003M07",2.93212748421029E-3,2.6273761703012799E-3,3.2148736922199602E-3,3.03878460639715E-3,null,2.2781768700734502E-3,2.4889717015726398E-3,4.2612793996954198E-3,2.5209051602771899E-3]
["2003M08",2.7441474037094402E-3,2.7224776704842199E-3,2.7514571540280999E-3,2.9778752254295301E-3,null,2.12492022062562E-3,2.1683642054179399E-3,4.4052141807079098E-3,2.19314489512856E-3]
["2003M09",2.5031670471876901E-3,2.7380186626008701E-3,2.3112903542034501E-3,2.65258560670357E-3,null,1.9730699021547299E-3,1.90973818314596E-3,3.8969399913613601E-3,1.92768138749095E-3]
["2003M10",2.3710855369276601E-3,2.61107743936411E-3,2.31808646871379E-3,2.3995795475276402E-3,null,1.84143260890664E-3,1.74532131947946E-3,3.57740878212328E-3,1.75641904384033E-3]
["2003M11",2.2018892266950198E-3,2.9167659256554902E-3,2.68408995851746E-3,2.1911074375161898E-3,null,1.8993041905573001E-3,1.8424512130888E-3,3.1723572316635202E-3,1.8489199280145199E-3]
["2003M12",2.0459103702805798E-3,2.6827823870233598E-3,2.2757557997252101E-3,2.2710493330319798E-3,null,1.8338926039222099E-3,1.63225773206245E-3,2.8313350017211501E-3,1.6345295555703599E-3]
["2004M01",1.9588429999473E-3,2.5868332781689499E-3,2.9393822145359601E-3,2.0883666904879701E-3,null,1.74474977074673E-3,1.6973434295935201E-3,2.8832379076487199E-3,1.70307251152502E-3]
["2004M02",2.0342971038407901E-3,2.56174772077144E-3,2.92222463766499E-3,1.9475045774861701E-3,null,1.7549720373851599E-3,1.5235157480329099E-3,2.5828222866563001E-3,1.5247931146680799E-3]
["2004M03",2.00282467730557E-3,2.5394533993214801E-3,2.6533342052632099E-3,1.9547406761204998E-3,null,1.75983620046773E-3,1.3739760617047601E-3,2.3139806066102301E-3,1.3704032677233E-3]
["2004M04",2.0167697029106202E-3,2.7220838351988299E-3,2.51603480186092E-3,1.94857141722227E-3,null,1.6705400799166101E-3,1.32001690156045E-3,2.07116365895533E-3,1.31231342846426E-3]
["2004M05",2.08361150870226E-3,2.6026036973291699E-3,2.92087913517842E-3,2.2166004007899902E-3,null,2.4188930184719701E-3,1.27589433547416E-3,2.0731977201303101E-3,1.2692925749855199E-3]
["2004M06",1.94420982456021E-3,2.6501393095038602E-3,2.3931521749188502E-3,2.0818833753685302E-3,null,2.2700889222674698E-3,1.1710432693200501E-3,1.8609000327635199E-3,1.1597753943575399E-3]
["2004M07",1.8711703540522299E-3,3.2730740163267802E-3,2.1602414779331898E-3,2.13587264844344E-3,null,2.1155071235734301E-3,1.0963369101680801E-3,1.68144409452434E-3,1.0825207977455901E-3]
["2004M08",1.81747708858691E-3,3.0656735309058901E-3,2.02565187121935E-3,2.1210030799442199E-3,null,2.0207479878341498E-3,1.23594520497546E-3,1.5290149903869499E-3,1.22439619116449E-3]
["2004M09",1.71234551253132E-3,2.7452819474072299E-3,1.92920041394074E-3,2.1852759207584998E-3,null,2.2924112048717401E-3,1.1362487661476001E-3,1.49550137219383E-3,1.1216195049291E-3]
["2004M10",1.62914330595187E-3,2.6402885391601798E-3,1.8855120716421701E-3,2.08039513653258E-3,null,2.1546215008297598E-3,1.0533667966211599E-3,1.3575154925159201E-3,1.0358690916792499E-3]
["2004M11",1.5733768842723099E-3,2.6289807031267399E-3,2.0965965313598299E-3,1.93898381798948E-3,null,2.0610528119446902E-3,9.9275668448837594E-4,1.4306194446327401E-3,9.7200723658246498E-4]
["2004M12",1.75329170801494E-3,3.07655572096237E-3,1.9996099557721102E-3,2.2894232843936402E-3,null,2.27869707508106E-3,1.07921600237858E-3,1.42174542512531E-3,1.05672704485683E-3]
["2005M01",1.6526823772495701E-3,2.75125635761509E-3,2.4480112392962499E-3,2.1184583375419498E-3,null,2.1871759716937901E-3,1.0959535729659501E-3,1.33332671978737E-3,1.0737726627057899E-3]
["2005M02",1.56595056583781E-3,2.6142517992648602E-3,2.1765628926783799E-3,1.9774029119711701E-3,null,2.1341220611984899E-3,1.15127988677434E-3,1.24075316489151E-3,1.1295310832676901E-3]
["2005M03",1.48877140824419E-3,2.5623372745577702E-3,2.10170187314018E-3,2.4058153995284901E-3,null,2.06639351105624E-3,1.08974840446973E-3,1.15359852530312E-3,1.0652078232761401E-3]
["2005M04",1.5037624109860801E-3,2.64029088829604E-3,1.9681892829761E-3,2.2215768511164198E-3,null,2.3145756485886499E-3,1.0962048683508399E-3,1.06093957464973E-3,1.07204335919822E-3]
["2005M05",1.54877702087266E-3,2.6094221847218898E-3,2.1008301411641101E-3,2.0840471440873101E-3,null,2.59082872356308E-3,1.10902078859821E-3,1.04974574511099E-3,1.0859091388626099E-3]
["2005M06",2.1320321948670199E-3,2.76129652902324E-3,2.3017643284418202E-3,1.9608459168883501E-3,null,3.0916351697310401E-3,1.10724468346984E-3,9.7165199512332101E-4,1.0844974564929099E-3]
["2005M07",1.9856010729938801E-3,3.6220312394019999E-3,2.2172037223977801E-3,2.1513091321361398E-3,null,3.2684555443547002E-3,1.0321854585719E-3,1.1870370629784601E-3,1.0083074154668601E-3]
["2005M08",1.85221419864877E-3,3.1742278873371E-3,2.0923205023642001E-3,2.0092149608101299E-3,null,3.0477972657562999E-3,1.0888929719502E-3,1.1189724093521099E-3,1.06181138149571E-3]
["2005M09",1.7656319622726001E-3,2.8406212901980099E-3,2.0116469312813001E-3,2.2412384232440101E-3,null,2.83189440603707E-3,1.0482840382595999E-3,1.0289692463061699E-3,1.0203181583471701E-3]
["2005M10",1.9472485790049401E-3,2.7703475857821899E-3,1.9214488344898701E-3,2.06815630777781E-3,null,2.6156826176701601E-3,9.7990611166195009E-4,1.0750995987491799E-3,9.5120689215068396E-4]
["2005M11",2.4323240517314902E-3,3.7249586722345402E-3,2.02188387005935E-3,2.5019118126468499E-3,null,3.1157112352781899E-3,9.9617753649517793E-4,1.49010927562529E-3,9.6890117007274602E-4]
["2005M12",2.2516100840328499E-3,3.1541372752931398E-3,5.02753415680471E-3,2.2962938441774198E-3,null,2.8636482199930701E-3,1.0609949833730501E-3,1.36561433415703E-3,1.03240499704438E-3]
["2006M01",2.1403476447005099E-3,2.8330796960881598E-3,4.0092675954935299E-3,2.1277066223506702E-3,null,2.6735969045801498E-3,9.9622803957923707E-4,1.24569111612533E-3,9.67605968390456E-4]
["2006M02",1.9850868132207399E-3,3.8696492617705798E-3,3.0065972346302199E-3,2.2169224733091099E-3,null,3.61681783303292E-3,9.8622430840516291E-4,1.1809314914534299E-3,9.5732857161179904E-4]
["2006M03",1.85696536590209E-3,3.15629421489252E-3,2.44953933696306E-3,2.2941585526693301E-3,null,3.3742787560037601E-3,9.3067318885504101E-4,1.0837747225768001E-3,9.0172508141981797E-4]
["2006M04",1.75114768540248E-3,2.7745092369343498E-3,2.29950839828844E-3,2.21198677105473E-3,null,3.1533434482345999E-3,8.8718055112627396E-4,1.3000289171205999E-3,8.5697016513423699E-4]
["2006M05",1.64817843165161E-3,2.8389061840027501E-3,2.9112720298169101E-3,2.1144591109691102E-3,null,2.92004449934307E-3,8.5328244356875802E-4,1.1973685669473301E-3,8.2134865437163897E-4]
["2006M06",1.5816387060266E-3,2.65115693318798E-3,2.5852373898855299E-3,1.96553312748952E-3,null,2.7266696128115699E-3,9.9058334733203093E-4,1.1026518099827201E-3,9.5900137457895804E-4]
["2006M07",1.6069791095177301E-3,2.9118405558776401E-3,2.22230786648888E-3,2.21268458108721E-3,null,2.5699303559285399E-3,9.37001804981155E-4,1.04626200793222E-3,9.0560774928194596E-4]
["2006M08",1.57704696769714E-3,3.3752915007247601E-3,2.7495600414735098E-3,2.1319962357622302E-3,null,2.52192507269215E-3,8.8839981113398095E-4,1.1756998878472899E-3,8.5668170913742899E-4]
["2006M09",1.50005472789087E-3,2.9211671592368599E-3,4.2808350523764497E-3,1.9788921102744501E-3,null,2.3922844481587598E-3,8.8501029114701902E-4,1.1220722106608E-3,8.52744289068663E-4]
["2006M10",1.4582451120478299E-3,2.70275654833482E-3,3.2267230995958198E-3,1.9082583320876899E-3,null,2.2233588943931198E-3,8.9353648042066202E-4,1.0938653268943799E-3,8.5956020650045702E-4]
["2006M11",1.88418420810636E-3,2.9781170183461199E-3,4.4277238661397803E-3,2.1796467559151399E-3,null,3.0935119582387702E-3,9.3842684478126601E-4,1.2692458715450499E-3,9.0498191646530297E-4]
["2006M12",2.2477620709931601E-3,2.7361490072652902E-3,4.1036135039001697E-3,2.0294659197226399E-3,null,2.8788187067389699E-3,9.08885136224272E-4,1.1829432723852501E-3,8.7499117744150603E-4]
["2007M01",2.2011744460317998E-3,3.4830194120613E-3,3.3072174353860799E-3,1.96068092060807E-3,null,2.7910033236942001E-3,8.7268137018197702E-4,1.08751857734454E-3,8.3787951212319002E-4]
["2007M02",2.1298596605052698E-3,3.50211607243081E-3,2.62645173858644E-3,2.0426413662392199E-3,null,3.1730971771254E-3,8.4398385545748997E-4,1.0079017614019799E-3,8.0946452624742799E-4]
["2007M03",1.9819655268987599E-3,3.4230685941967001E-3,2.2538766491902902E-3,2.7227427262173001E-3,null,3.1292463935080599E-3,8.9991923475746596E-4,1.1392402529326101E-3,8.6956896001170504E-4]
["2007M04",1.86732678981688E-3,2.89855693502919E-3,2.2056750563909299E-3,2.5133149022511202E-3,null,2.87421895451982E-3,8.60441699284969E-4,1.1765414599875599E-3,8.2916927971591204E-4]
["2007M05",1.75148512187022E-3,3.5238261676600502E-3,2.0528303141261598E-3,3.84081969967496E-3,null,2.6455348567932099E-3,1.0084394880583E-3,1.2262715486975101E-3,9.7775373187274496E-4]
["2007M06",1.70367879775465E-3,2.9327058987037402E-3,5.5422866127627602E-3,3.42884004012651E-3,null,2.4577849010689601E-3,1.04709707226023E-3,1.12272722264572E-3,1.01613253231871E-3]
["2007M07",2.2624082479741898E-3,3.8142404908177302E-3,5.7332382932634603E-3,3.8340312353081999E-3,null,2.3478608352328098E-3,1.05265977985888E-3,1.3887123993012299E-3,1.0126485036307501E-3]
["2007M08",2.6813242007826701E-3,4.8585102375238998E-3,5.9006951176204699E-3,4.5667388818781303E-3,null,2.77792709262365E-3,1.1799731420316501E-3,1.4627821210631701E-3,1.14256928059522E-3]
["2007M09",2.4496420629443001E-3,3.60666433975843E-3,4.0894591838153199E-3,5.2322655258263996E-3,null,3.4644576339733901E-3,1.09458886080709E-3,1.3483217016237699E-3,1.05827944689178E-3]
["2007M10",2.2498217725689198E-3,2.9664627434994499E-3,3.0245563512777702E-3,4.5153999456583101E-3,null,3.1788938308787399E-3,1.1386418520830399E-3,1.3145320957349601E-3,1.09916932256498E-3]
["2007M11",2.11428109081056E-3,2.7648733896392902E-3,4.3012906948568302E-3,4.1800509721670997E-3,null,3.3889448259787499E-3,1.06247799560302E-3,1.6068689868628701E-3,1.02472068645307E-3]
["2007M12",2.3744250224949498E-3,2.6650732837041201E-3,6.6894235039345598E-3,3.61641599910111E-3,null,3.1375312203251399E-3,1.3040803124755901E-3,1.4559819675407199E-3,1.2755790800812899E-3]
["2008M01",2.57509488125191E-3,2.60148506132379E-3,4.3884962822377102E-3,3.1510373710549899E-3,null,2.8810585766512599E-3,1.2176403136005499E-3,1.3249623081301801E-3,1.1917991504386001E-3]
["2008M02",2.3811489971912801E-3,3.7273594699899402E-3,3.1731592181888299E-3,2.8787741755394499E-3,null,2.6904782176459001E-3,1.7174652174246699E-3,1.81612563039575E-3,1.7015588262056099E-3]
["2008M03",3.0769307453392199E-3,3.17886989891711E-3,5.8690755397479196E-3,4.3362568650673703E-3,null,2.4823881451240702E-3,1.7805790091419301E-3,1.9971749792610299E-3,1.7761004249567101E-3]
["2008M04",2.8813729122981399E-3,2.8074833066174501E-3,3.9309268321662399E-3,3.7806049164939002E-3,null,2.5139539607464201E-3,1.60498629136976E-3,1.8029696872817499E-3,1.59981154420009E-3]
["2008M05",3.2077539393047601E-3,2.6932912233865501E-3,3.6040593146577501E-3,3.4069151709965602E-3,null,2.6143681298102898E-3,1.64877328486967E-3,1.86466546318477E-3,1.6359051275595001E-3]
["2008M06",2.9117843469339201E-3,2.8793360876265901E-3,2.7516582026854801E-3,2.9891761662330998E-3,null,2.6626734545345302E-3,1.47539958015487E-3,1.7406044284251499E-3,1.46054359607546E-3]
["2008M07",2.6490028349694201E-3,2.7652770460486098E-3,2.38883849711948E-3,2.6585739225914399E-3,null,2.4686581152406901E-3,2.4549176188896301E-3,1.6005993750145199E-3,2.46224445291617E-3]
["2008M08",2.6761193962346699E-3,2.8754129290470901E-3,2.6618609453164899E-3,2.4510006462659202E-3,null,2.4667416032071198E-3,2.18671591976568E-3,1.9590096884405002E-3,2.19292560903706E-3]
["2008M09",2.63536704221337E-3,3.2418868338533499E-3,2.8314086900211801E-3,2.8301267561270898E-3,null,2.5502565785786098E-3,1.9173467282760401E-3,1.82789965319426E-3,1.9198319395086301E-3]
["2008M10",2.60192746296298E-3,2.8332024325457401E-3,6.5311101045732196E-3,2.95894121065844E-3,null,2.9803653299838302E-3,2.9695121076316298E-3,3.2744948484684398E-3,2.9936985907624298E-3]
["2008M11",3.36607299256556E-3,2.8149176354367502E-3,8.8246990935161498E-3,2.68995881685584E-3,null,3.2380676606286402E-3,6.8192425432079904E-3,4.65414469219086E-3,6.93353852674926E-3]
["2008M12",3.1286272930315601E-3,3.67024923171263E-3,7.7030884094911496E-3,2.5009195379411802E-3,null,2.9712606559089802E-3,6.9317079632416198E-3,4.13370646649696E-3,7.04629976230026E-3]
["2009M01",3.2008154021734301E-3,3.0959952431286598E-3,8.2440188763173907E-3,4.0953731096188299E-3,null,3.8725852917208601E-3,5.8391890319907198E-3,3.7449133901752301E-3,5.9429748965250098E-3]
["2009M02",2.9670839921778699E-3,2.7698534718378102E-3,8.9838806636628708E-3,3.6265639191651201E-3,null,3.6708468232784799E-3,6.3439131543373203E-3,3.3444171972519502E-3,6.4683526621287296E-3]
["2009M03",3.87436099899066E-3,6.5440083298118701E-3,9.4152483373408594E-3,3.5258522760094699E-3,null,5.0752629926710396E-3,7.5006436619060399E-3,4.9598290655116098E-3,7.6372297831522598E-3]
["2009M04",3.7019951560966599E-3,4.4477300555055502E-3,9.7973167222138707E-3,3.40522213077706E-3,null,4.6382983933462704E-3,6.7684172394152503E-3,4.39410443455545E-3,6.9155604485728597E-3]
["2009M05",3.66821323241243E-3,3.6945848783789398E-3,1.20841586720981E-2,3.3815209460569102E-3,null,5.5401901933110698E-3,6.3569464885977001E-3,3.8858117262518801E-3,6.4991853247087098E-3]
["2009M06",3.3733290389605201E-3,2.9841952394380001E-3,7.7047065052227703E-3,3.0689983315088502E-3,null,6.2351679430388803E-3,5.4845659565107398E-3,3.5030476159151301E-3,5.6158110264962402E-3]
["2009M07",3.14960094115384E-3,5.4619866307617001E-3,7.0897849584810602E-3,2.8762936633854302E-3,null,6.1085821357113402E-3,4.6699593227370103E-3,3.3225306266349199E-3,4.7842947198600003E-3]
["2009M08",3.4151186574969601E-3,3.835407975499E-3,9.1330872348803598E-3,2.5733028842239701E-3,null,5.5493923166211202E-3,4.3895609588908702E-3,3.0516902578854401E-3,4.4989786546537503E-3]
["2009M09",3.0821571787573998E-3,3.8172868467579702E-3,5.6748062812421096E-3,2.8378321710699002E-3,null,5.1898340367401196E-3,3.77233110206533E-3,2.7156381706256801E-3,3.86942993243911E-3]
["2009M10",2.8540929701895701E-3,3.0820465598620501E-3,4.4624863108917601E-3,2.57492575716055E-3,null,4.7305454187243903E-3,3.2829589381900498E-3,2.4242835343253398E-3,3.3672599984842701E-3]
["2009M11",2.6450394162604801E-3,3.1004439796530501E-3,4.4339247308864699E-3,2.3327271804448402E-3,null,4.5760820722099502E-3,2.9491175452911701E-3,2.3121032391999201E-3,3.0225946034772399E-3]
["2009M12",2.4377621996946601E-3,2.7695025591212099E-3,6.3126488290882101E-3,2.1798299156184199E-3,null,4.1853144957081099E-3,2.8353667047179999E-3,2.2193625392904199E-3,2.89939678631582E-3]
["2010M01",2.6672922771923502E-3,3.4567152626896599E-3,5.8573116970515003E-3,2.2530620225238501E-3,null,4.4880972710620998E-3,2.45479168423252E-3,2.2321366598562998E-3,2.5070119915735398E-3]
["2010M02",2.94353340499403E-3,3.1627492251184602E-3,5.4482231997511196E-3,2.2240123834585302E-3,null,4.3554252018193603E-3,2.4251214388469901E-3,2.3330431681508998E-3,2.47291312546076E-3]
["2010M03",2.6760284548817E-3,2.8065089692524301E-3,4.4323126203694501E-3,2.0586532673516102E-3,null,3.9819380891304799E-3,2.16451982361403E-3,2.1459533936291899E-3,2.2002461340590502E-3]
["2010M04",2.5394348783136598E-3,2.8398710106933502E-3,3.8452752190069198E-3,2.25902722862615E-3,null,3.7400507270761402E-3,2.21865374170742E-3,1.9666525212671399E-3,2.2519473073461102E-3]
["2010M05",2.3954490273181599E-3,2.6546049933978298E-3,3.39719816684013E-3,2.1221555459992698E-3,null,3.4229129042363201E-3,1.94481663770961E-3,1.81194969245388E-3,1.9702171013385398E-3]
["2010M06",2.8722020498960902E-3,3.6289035767018501E-3,5.31361681583142E-3,2.7372705009620999E-3,null,3.2580100169658198E-3,2.7560122891368399E-3,2.0866218635144699E-3,2.7938429510776402E-3]
["2010M07",2.6310232487407898E-3,2.9756803895479899E-3,4.1486178487763698E-3,2.4905597133682198E-3,null,2.9929971475009102E-3,2.92484320913911E-3,1.8938680442515299E-3,2.9565799607075499E-3]
["2010M08",2.8200414204386901E-3,3.2698333078005301E-3,1.0444169310763401E-2,3.2819295862422299E-3,null,2.97625983464416E-3,2.97011413040055E-3,2.2338107605384999E-3,3.0021583859871702E-3]
["2010M09",2.61886202422314E-3,2.8564688779789699E-3,6.8445787643655201E-3,3.1886812510273301E-3,null,3.0022702816317999E-3,2.9887615870239602E-3,2.0034831880390599E-3,3.0165332491201798E-3]
["2010M10",2.4598353797469501E-3,3.3011792334854701E-3,4.4376147411046198E-3,2.9791483961578201E-3,null,2.9117819877624799E-3,3.3565031934367899E-3,1.85380715955232E-3,3.3839642042167999E-3]
["2010M11",2.2584850765328302E-3,2.94114215454842E-3,3.17922678883491E-3,2.8518768861928901E-3,null,2.6985645813529602E-3,2.9578180968725001E-3,1.67317318711206E-3,2.9817293481217899E-3]
["2010M12",2.14573733947355E-3,3.3528725348735901E-3,3.0557412153741602E-3,2.5812392953033902E-3,null,2.4870866740684598E-3,2.5679516318500798E-3,1.67853204562459E-3,2.5880458084158102E-3]
["2011M01",2.07768758908068E-3,2.8507802013604398E-3,3.23271109592971E-3,2.70887002303245E-3,null,2.4456506020671502E-3,2.63351331424531E-3,1.57851567611128E-3,2.6507739021156E-3]
["2011M02",2.0673143878205502E-3,2.9405753358152302E-3,3.9355419327252701E-3,2.6242960188352701E-3,null,2.37009344100912E-3,2.3011362177796498E-3,1.4351061892325699E-3,2.3152649749337401E-3]
["2011M03",2.0810109149876801E-3,2.72517661689093E-3,3.0844460945896502E-3,2.6416699222128002E-3,null,2.2211594567083499E-3,2.08150060248203E-3,1.306500748605E-3,2.0924939204490199E-3]
["2011M04",1.93215350238206E-3,2.7506298973728298E-3,2.4859742806244999E-3,2.4636698753118E-3,null,2.0814070800570898E-3,1.8404772228702601E-3,1.19521053912467E-3,1.8474861710211399E-3]
["2011M05",1.82791645627149E-3,2.6345745671250598E-3,2.3099572159687599E-3,2.2426156364507501E-3,null,1.93321723398023E-3,1.6848139675075501E-3,1.23039999530482E-3,1.6872355732297801E-3]
["2011M06",1.8946097828026001E-3,2.9813872501481399E-3,2.5813290475539402E-3,2.1758575060308902E-3,null,1.8591564401054801E-3,1.55385742670677E-3,1.1454722424896701E-3,1.55426927978609E-3]
["2011M07",1.7830940545727101E-3,2.95192061350092E-3,2.2376387589819E-3,2.02014435642172E-3,null,1.74625251858458E-3,1.4748170308867699E-3,1.0578661792776799E-3,1.47473838929307E-3]
["2011M08",1.67605050961775E-3,2.9159389107663801E-3,2.0384404361982302E-3,1.8990927052592501E-3,null,1.6711430352046601E-3,1.4332525960118699E-3,9.9529373784492899E-4,1.43291438803249E-3]
["2011M09",1.5880629189899101E-3,3.77664603298038E-3,3.0219445510936299E-3,1.8030782334521401E-3,null,1.9194309241215E-3,1.7933045018212401E-3,9.45120920269158E-4,1.7976291856319901E-3]
["2011M10",1.65986155308679E-3,5.1603332123714802E-3,2.4500675292682501E-3,1.8297607849644001E-3,null,1.8179989569218099E-3,2.3888913430664101E-3,8.7818474837596098E-4,2.4101087484465801E-3]
["2011M11",1.8424895379238501E-3,5.3695425456223699E-3,2.68320125699329E-3,2.2536133120745401E-3,null,1.7891398629382E-3,3.37520662945029E-3,9.4068225989024201E-4,3.4022208872190201E-3]
["2011M12",1.7268308233053401E-3,3.65463111179266E-3,2.6333536289490302E-3,2.0749803501563901E-3,null,1.6719445222781501E-3,2.9202183911930602E-3,8.7440676891130202E-4,2.9439257348200902E-3]
["2012M01",1.7294841366788001E-3,3.2779924903438501E-3,2.6532385853254201E-3,1.9546526565662999E-3,null,1.58607216556676E-3,2.5179336444105102E-3,9.0502577384103796E-4,2.5375074577330399E-3]
["2012M02",1.74982258226223E-3,3.1553631769149801E-3,3.0972278620180001E-3,1.8409155291218399E-3,null,1.55151479675569E-3,2.3468577023083E-3,9.9951842480803989E-4,2.3600648727739502E-3]
["2012M03",1.8757377498809799E-3,2.9729016451177401E-3,3.7740484578953301E-3,1.9695672805926201E-3,null,1.4852394339271201E-3,2.1975122312603299E-3,9.2502081032982205E-4,2.2038441081934299E-3]
["2012M04",1.78632717743839E-3,3.1584718250480901E-3,2.86373539574783E-3,1.8725830716411101E-3,null,1.5805251976643299E-3,1.99884482664221E-3,8.6767573095047196E-4,2.0001653577146998E-3]
["2012M05",1.7654548224871299E-3,3.1067798297423101E-3,2.4603658618657198E-3,1.78997657350903E-3,null,1.48597150092178E-3,1.7897673896190801E-3,8.3816604100112101E-4,1.78920108806628E-3]
["2012M06",1.7080544566834899E-3,3.0694519403857098E-3,2.2162179110129399E-3,1.7202407665220399E-3,null,1.52114908644616E-3,2.1902840694601601E-3,7.8476268989156103E-4,2.1997482581968802E-3]
["2012M07",1.8956974608852601E-3,3.0789840717617002E-3,2.1283832952293598E-3,1.7179595551540499E-3,null,1.6891353006919399E-3,2.0573772105258398E-3,8.8006895314429203E-4,2.0601060861425301E-3]
["2012M08",1.79885452885239E-3,3.1629643406866901E-3,2.52546416529576E-3,1.7477786995935599E-3,null,1.7806111341894301E-3,1.81285886473742E-3,8.8162534078117197E-4,1.8123750859049899E-3]
["2012M09",1.73734667180265E-3,3.0029242570335001E-3,3.1389721071552398E-3,1.6800952212019499E-3,null,1.6687005975653999E-3,1.6377861462681001E-3,1.08434488497844E-3,1.63246925366806E-3]
["2012M10",1.6723224588021501E-3,2.9033420949895498E-3,3.12407890782783E-3,1.6240677337343E-3,null,1.61851767727607E-3,1.51151623048E-3,1.00437386183026E-3,1.5004952123015599E-3]
["2012M11",1.58038984932649E-3,2.9538050362275699E-3,2.5041251977685102E-3,1.8919179589962901E-3,null,1.6354216973068899E-3,1.44336392128779E-3,9.4562906561249398E-4,1.4332933900368099E-3]
["2012M12",1.5529244831641799E-3,4.6810179746586402E-3,3.2117821844772701E-3,2.2665501042095E-3,null,1.5957130805717601E-3,1.3043096995421801E-3,1.1582041649488501E-3,1.29177041786809E-3]
["2013M01",1.47805402455879E-3,3.5157567600649399E-3,2.7607330950910501E-3,2.08558737966939E-3,null,1.68533089211226E-3,1.19135632799526E-3,1.0647740598441801E-3,1.1757632920254E-3]
["2013M02",1.76228383936393E-3,3.50036462972713E-3,5.1496855707166399E-3,2.07375155840181E-3,null,1.6635959867403801E-3,1.3726897563114801E-3,1.07856093240796E-3,1.3518454258909999E-3]
["2013M03",1.72144904375045E-3,3.44749926231009E-3,3.6619223880112301E-3,1.9337582037309601E-3,null,1.5862296870629399E-3,1.2529518930530399E-3,1.0827012959836199E-3,1.23031043271584E-3]
["2013M04",2.9237811373910901E-3,2.8949403858003898E-3,3.77612718972185E-3,2.05091198011821E-3,null,1.76945370945883E-3,1.27777749590128E-3,1.2543955410976E-3,1.25094832138937E-3]
["2013M05",2.7513065526052799E-3,3.0845529587170701E-3,3.6844716643463999E-3,1.9624173158099899E-3,null,2.4151688036510299E-3,1.1895387665183401E-3,1.4578015105370899E-3,1.16282485145743E-3]
["2013M06",2.75707712445783E-3,3.2355048467596699E-3,4.4851017734032798E-3,2.0884745473311399E-3,null,2.2397471498590798E-3,1.13546393007332E-3,2.3009610638143499E-3,1.10668252269859E-3]
["2013M07",2.64826310937057E-3,4.3918122707805301E-3,3.2321829395194298E-3,1.95012897493385E-3,null,2.1652585431922002E-3,1.0997996374073199E-3,2.0612534705111698E-3,1.07512820152016E-3]
["2013M08",2.9030994499555699E-3,4.1900160613712201E-3,4.5121515261208498E-3,1.9810669679557E-3,null,2.0090334853437898E-3,1.2807062180213199E-3,1.95692851921198E-3,1.2558458905759301E-3]
["2013M09",3.4618929522720102E-3,3.70854449668785E-3,4.21683798386075E-3,2.4963975830180501E-3,null,1.9626377814043298E-3,1.3371821009558499E-3,2.10789497153069E-3,1.3189231323972701E-3]
["2013M10",3.3275789837262002E-3,3.0897681052908898E-3,3.8953930734459299E-3,2.2986202480046402E-3,null,1.84870323051383E-3,1.2947165205560399E-3,1.89247996051563E-3,1.2729893811618501E-3]
["2013M11",3.0921184337591402E-3,3.0203786762437201E-3,3.0682584063460002E-3,2.2999190383218202E-3,null,1.8863069606347199E-3,1.38193718432342E-3,1.80601886741465E-3,1.3578309800579599E-3]
["2013M12",2.8033859831783198E-3,2.7789699470666899E-3,2.4702513652802402E-3,2.2001442772927099E-3,null,1.81658469859029E-3,1.32624977256391E-3,1.7041053381274701E-3,1.29892005205618E-3]
["2014M01",2.56986465427871E-3,2.6568234448881198E-3,2.57069623844287E-3,2.0325679540523799E-3,null,1.70080910723864E-3,1.2509542308747001E-3,1.53913766805804E-3,1.2231389679098299E-3]
["2014M02",2.5904163372151498E-3,2.6890393632459102E-3,2.7577194968519E-3,1.9772732626361701E-3,1.57518215332308E-3,1.59213306605711E-3,1.37238484669016E-3,1.44679556675484E-3,1.3480880825498E-3]
["2014M03",2.55568288712393E-3,2.6879405295272001E-3,2.3898122054919601E-3,1.94056681460368E-3,1.6113271115196E-3,1.4961478525270799E-3,1.44332896609715E-3,1.39618239267E-3,1.4155129392650399E-3]
["2014M04",2.3660950371558499E-3,5.0896459338692903E-3,2.1995003511464601E-3,1.8817313187665199E-3,1.8264690180425499E-3,1.5149490396864601E-3,1.3043955881273501E-3,1.35380115542334E-3,1.2770645308571599E-3]
["2014M05",2.7538546313125101E-3,3.5817981668861201E-3,2.22638832898176E-3,1.79619426989845E-3,1.8431426825934101E-3,1.4246683246199299E-3,1.1901371135766201E-3,1.37980192919098E-3,1.16281140966884E-3]
["2014M06",2.5533106568642501E-3,4.9371054604755603E-3,2.2339022626162099E-3,1.75076801839231E-3,1.83876814369091E-3,1.37971607862619E-3,1.1341463807338201E-3,1.28431748591233E-3,1.10613117154706E-3]
["2014M07",2.6803521816822998E-3,3.71922799848871E-3,2.8363966301747602E-3,1.84284102251863E-3,1.86949712707875E-3,1.5010713674913599E-3,1.0784881422699799E-3,1.33892122725851E-3,1.0482910815850801E-3]
["2014M08",3.55874773927204E-3,5.9794944598265502E-3,2.9135554019778902E-3,2.5234814647493802E-3,2.0413466182088E-3,1.53815252247176E-3,1.05566471889077E-3,1.8026462115103899E-3,1.0277476847105E-3]
["2014M09",3.39809020202976E-3,3.8927664883859799E-3,3.1698953392180502E-3,2.5428573709259301E-3,2.0820257305326799E-3,1.6686669773428101E-3,1.1380155521471199E-3,1.8267848987766099E-3,1.1082116443265201E-3]
["2014M10",3.5216108173701001E-3,3.3281618430906299E-3,2.7913296273172801E-3,3.0294582446234899E-3,2.7568149510798501E-3,1.86704585119526E-3,1.1044852168170501E-3,1.7127326581628901E-3,1.07897499323757E-3]
["2014M11",4.2154317820027399E-3,7.6268865083699696E-3,2.5911768235871301E-3,4.3142653195121904E-3,3.5152939690961298E-3,2.5075008217820501E-3,1.0705579727832699E-3,2.1389602777039602E-3,1.0430889696337101E-3]
["2014M12",3.7775545260209302E-3,4.7063092269534496E-3,2.2536471700611298E-3,3.73548235899364E-3,3.30291956623737E-3,2.3182982864405799E-3,1.05725544541613E-3,1.92124236892328E-3,1.0267542963433699E-3]
["2015M01",3.4692288801443298E-3,3.9825043513183802E-3,2.0794988515217298E-3,3.7659453377459498E-3,3.3021465688247201E-3,2.4157635418656201E-3,9.9525692564552391E-4,1.8174923991139901E-3,9.65919605235927E-4]
["2015M02",3.1400910692521099E-3,3.3385986914362502E-3,2.0448642629251001E-3,3.26572549965184E-3,3.39219735720326E-3,2.23681505202939E-3,1.0964058295952199E-3,1.67103632483069E-3,1.0732638952822E-3]
["2015M03",3.34439339447096E-3,3.0275314219702998E-3,1.9480577902825601E-3,3.3112918162944201E-3,3.5214354916988399E-3,2.2305571802373101E-3,1.3807498343601701E-3,2.0207791219251001E-3,1.34621710970078E-3]
["2015M04",3.1316474660194101E-3,2.7387233069527499E-3,2.1092646835520301E-3,2.9148466398949799E-3,3.3530280814706298E-3,2.0700166485684598E-3,1.31675249684786E-3,1.8283569068413201E-3,1.28688133506843E-3]
["2015M05",2.9451652572164001E-3,2.7500200319662302E-3,2.0440082633131199E-3,2.6583551347790701E-3,3.2971383216522099E-3,1.9322557619681699E-3,1.2019936028389001E-3,1.68539416827427E-3,1.17217328205418E-3]
["2015M06",2.6762105690068898E-3,2.72152647989337E-3,4.6403102106355098E-3,2.6873984468321899E-3,3.3112823616271701E-3,1.86621000656522E-3,1.1127430327694499E-3,1.52273880443809E-3,1.0816337821507099E-3]
["2015M07",2.80355391352528E-3,4.1565147239145603E-3,0.137495740220898,2.90167645212601E-3,3.3453678069203701E-3,1.7881338118656399E-3,1.1149050385942899E-3,1.8490427076532001E-3,1.0901103932643901E-3]
["2015M08",3.05378304701586E-3,3.4756508922237899E-3,7.8193866463745806E-2,2.7008599341091502E-3,3.3082023856040202E-3,1.78784479914731E-3,1.0644695226394701E-3,1.8517465260448501E-3,1.03655649343243E-3]
["2015M09",2.78265003303548E-3,3.1135371872545799E-3,4.5198395902901901E-2,2.4384497377076902E-3,3.3345891882584498E-3,1.7312332034107899E-3,1.55730118991577E-3,1.8959078004132299E-3,1.5495984515219801E-3]
["2015M10",2.83075374336356E-3,3.5936051842452802E-3,2.5751844882588502E-2,2.3855243637521599E-3,3.2794194256245798E-3,1.73476394382055E-3,1.5279843588552899E-3,1.7605204590384099E-3,1.52604229705072E-3]
["2015M11",3.1467550513733398E-3,3.3890788675470301E-3,1.4329711400300401E-2,2.44767170277083E-3,3.42570892601822E-3,2.0912655748355699E-3,2.1598742496213002E-3,1.5904435304253399E-3,2.14979061157561E-3]
["2015M12",2.86863461186013E-3,3.6727384721893601E-3,8.3573309161936501E-3,2.2580003469962499E-3,3.22476695642807E-3,1.9475584363986801E-3,1.8974195250422801E-3,1.5205860251830601E-3,1.8877107693929501E-3]
["2016M01",2.6111670372067301E-3,4.9336855408480202E-3,5.2286308214031102E-3,2.2010693273841202E-3,3.0637321705678702E-3,1.8602046983732801E-3,1.75137377658696E-3,1.4054129377947899E-3,1.7445774704241399E-3]
["2016M02",3.2230818469467602E-3,4.15254089572156E-3,5.2852964220583302E-3,2.1471331215113299E-3,3.9705663892428897E-3,2.23153495627023E-3,1.9823492255639399E-3,1.48240391169383E-3,1.9889718288764401E-3]
["2016M03",2.9153747447880698E-3,3.3339446734025899E-3,3.8041331885585602E-3,2.2394133287563702E-3,3.7156033553764601E-3,2.10800085769591E-3,1.7586085213191201E-3,1.3660084343335101E-3,1.76312981813958E-3]
["2016M04",3.03973700787808E-3,3.3937142702235301E-3,5.7370849675085003E-3,2.7450932659334199E-3,3.5989868949518498E-3,2.0918248993022298E-3,2.0426186090900999E-3,1.8631865601773799E-3,2.0361565083502702E-3]
["2016M05",2.8601840928684698E-3,3.05626109973139E-3,4.2938610210524102E-3,2.6593014475484E-3,3.6275474487694301E-3,2.27955175121988E-3,1.7988065072383501E-3,1.77712253722461E-3,1.7918892211609299E-3]
["2016M06",2.60341865299202E-3,2.8526630833176402E-3,3.7986645877822901E-3,2.8279873829401901E-3,3.3963791977203901E-3,2.1205272591642201E-3,1.61066776366346E-3,1.61164696008459E-3,1.60072192259362E-3]
["2016M07",3.57863362986975E-3,4.6482756465139503E-3,6.7286303121739796E-3,6.30006093830508E-3,4.3996013362087097E-3,3.2909359370833801E-3,1.4439741536091701E-3,2.02067704770104E-3,1.43263013859317E-3]
["2016M08",3.30379804555553E-3,3.8066321322096199E-3,4.7421065620785203E-3,5.2606760293719204E-3,4.2007792578060499E-3,3.0772586933446198E-3,1.4307618161561199E-3,1.8362650515571901E-3,1.4118515931054901E-3]
["2016M09",3.64544475763405E-3,5.4969294916736499E-3,5.1370395119400497E-3,5.4354729803452904E-3,4.2623784396159103E-3,3.3219155706338799E-3,1.2966646080115E-3,2.0529488262003202E-3,1.2775881189035E-3]
["2016M10",3.27901628642108E-3,3.8737691911110701E-3,3.5412841554443202E-3,4.5809226823560704E-3,3.9520375700365998E-3,3.0599748946721198E-3,1.18736989787141E-3,1.84368836052468E-3,1.1682358212636199E-3]
["2016M11",2.9739442476324398E-3,3.17273051844171E-3,3.08520795584121E-3,3.9687803201782597E-3,3.7233101521418699E-3,2.8465233439657501E-3,1.1656345064633099E-3,1.6615426095589901E-3,1.15085335937129E-3]
["2016M12",2.9226251241058899E-3,2.7873494049696899E-3,3.7548030356967799E-3,3.56125185598877E-3,3.5462830761486801E-3,2.6709052071683401E-3,1.20659142103439E-3,1.8868844963094401E-3,1.1827076419816901E-3]
["2017M01",2.7743652994087899E-3,2.8203041129933998E-3,2.8294342428428799E-3,3.2656282985740501E-3,3.54088348977464E-3,2.4633506202366802E-3,1.1349421320339501E-3,1.89703187008513E-3,1.1079316780797999E-3]
["2017M02",2.5651241393586199E-3,3.2656467512073599E-3,2.35591757777056E-3,2.8971523118499899E-3,3.3198121062508099E-3,2.2763136303031498E-3,1.0733200952282901E-3,1.7114642740697901E-3,1.0446278151808801E-3]
["2017M03",2.4170059537219498E-3,3.0983126372291199E-3,3.90283558335724E-3,2.6054210702087899E-3,3.13037371468282E-3,2.11667282366687E-3,1.1538254083009499E-3,1.7787591812482601E-3,1.1198677980419299E-3]
["2017M04",2.2215545428895199E-3,2.7513905588378899E-3,2.93932390190077E-3,2.41592037739363E-3,2.9878403992293101E-3,2.0387128488271798E-3,1.06918051627238E-3,1.66409421481963E-3,1.03669079524282E-3]
["2017M05",2.0887121511981902E-3,2.63977551435329E-3,2.56980658684828E-3,2.2166438337788302E-3,2.8382828287574898E-3,1.9072673746577001E-3,9.9998600298171992E-4,1.5045077502807301E-3,9.6694034962685005E-4]
["2017M06",2.0122020228402798E-3,2.77082900237869E-3,3.9112919616064497E-3,2.1053403455858701E-3,2.7392249932222598E-3,1.85837499249983E-3,9.4969844265465199E-4,1.5080795708665099E-3,9.1600704467078198E-4]
["2017M07",1.8852796086628099E-3,3.26755788270094E-3,3.2686274218432102E-3,2.0554122453853001E-3,2.6603904155307599E-3,1.74638943858697E-3,8.9883666606156601E-4,1.48225507114786E-3,8.6510386971028099E-4]
["2017M08",1.9240725718666599E-3,3.4178555842010998E-3,2.8720526851115299E-3,2.3189515364632702E-3,2.6292143644586902E-3,1.76218332288399E-3,8.8879689439439E-4,1.38350563122071E-3,8.5306217101848098E-4]
["2017M09",1.81552906962112E-3,3.0236755169621098E-3,2.6072655951958298E-3,2.3772329248009801E-3,2.5880076788196401E-3,1.88219077166236E-3,8.4904731503286505E-4,1.3377543123951701E-3,8.1387710292975702E-4]
["2017M10",2.0004194536931302E-3,3.0108520354431901E-3,3.1441150713155401E-3,2.3156190633424199E-3,2.5664138454657001E-3,1.79600694115175E-3,8.4976221397658905E-4,1.3335718915909601E-3,8.1188101960708199E-4]
["2017M11",1.9806505808966099E-3,3.17541654618599E-3,2.8695451035225701E-3,2.2498927145629898E-3,2.5637176412937998E-3,1.9503838174114E-3,8.6117270151989697E-4,1.3382301798936999E-3,8.2218506383536095E-4]
["2017M12",2.17874000838358E-3,2.7868170532749999E-3,2.8996485113961402E-3,2.2387857039969602E-3,2.5122824526913499E-3,1.95130015045416E-3,9.1385065078015005E-4,1.2730755808384401E-3,8.7302113622624001E-4]
["2018M01",2.6148848112666E-3,4.8298542303832001E-3,4.1528983500197904E-3,4.5808933104723804E-3,3.0132501627731798E-3,2.4749327845514099E-3,8.7437383604258305E-4,1.6373523345223301E-3,8.3399194102702298E-4]
["2018M02",2.5830480037672401E-3,3.9231670893792496E-3,3.7053965599156101E-3,4.1030792629042001E-3,3.0240728421258001E-3,3.6487739383535898E-3,1.1925808965178399E-3,1.6229252922088E-3,1.1558273941438999E-3]
["2018M03",2.4648479353034099E-3,3.2526540828988499E-3,4.0374678766327997E-3,4.7415630185655396E-3,3.80454409043354E-3,3.35823934986282E-3,1.33676716646397E-3,1.67727484249099E-3,1.3079428285799801E-3]
["2018M04",2.4161938606519998E-3,3.36189530630096E-3,3.2385400115385599E-3,5.1734269581830703E-3,3.5929383759769101E-3,3.5319486540487202E-3,1.34946410555926E-3,1.62378623635976E-3,1.32563404509638E-3]
["2018M05",2.2775904590039702E-3,2.9540433316729898E-3,2.7386051914723101E-3,4.8383838282052699E-3,3.5044449734579E-3,3.2410033687767098E-3,1.22817144402912E-3,1.49338663030302E-3,1.2041023887125999E-3]
["2018M06",2.1639035679252199E-3,3.6127363831194902E-3,2.6600552927394899E-3,4.2537892919561797E-3,3.6706083531453E-3,3.0047703458032102E-3,1.16896337964566E-3,1.3872618599447401E-3,1.1428647863021299E-3]
["2018M07",2.00459833167525E-3,2.9554486726248602E-3,2.6579462791460201E-3,4.0692070717688296E-3,3.45973001285906E-3,2.7648890809452899E-3,1.07882494064576E-3,1.3131164878677601E-3,1.05213933556309E-3]
["2018M08",1.8816174806954699E-3,2.8267676762295099E-3,2.2565932415963201E-3,3.5535962474088599E-3,3.27070627109901E-3,2.5530930430096598E-3,1.13334138776586E-3,1.21643826042342E-3,1.1046151893613001E-3]
["2018M09",1.7611169448869301E-3,2.75457977539755E-3,2.3483434955093902E-3,3.1147615747767901E-3,3.0941465466852499E-3,2.4812896277458698E-3,1.1420448933214E-3,1.11758489298123E-3,1.11197580659381E-3]
["2018M10",1.6716876061984201E-3,2.6336720548907999E-3,4.4845232463326702E-3,2.8237745083091702E-3,3.02887589603859E-3,2.3022350858645799E-3,1.0566943058912799E-3,1.0412595316205699E-3,1.02670996382538E-3]
["2018M11",1.60484677584827E-3,2.7678634651306798E-3,3.3229429896892999E-3,2.6472223692716101E-3,3.1053448518933899E-3,2.16321761265753E-3,1.7135333711578099E-3,9.8281958612573606E-4,1.6593655294741101E-3]
["2018M12",1.59751834098825E-3,3.6085497286963402E-3,3.0499142508050199E-3,2.4204145958910501E-3,3.34551571541282E-3,2.65000986148641E-3,1.5461484550836099E-3,1.00850739786067E-3,1.4980751756517401E-3]
["2019M01",1.65788234972907E-3,3.8245714663668099E-3,3.1745351570095798E-3,3.3168824390356799E-3,3.6410353099295E-3,2.7725938407083101E-3,2.6353151388622E-3,1.15302106630947E-3,2.6097229280395398E-3]
["2019M02",1.79251129707657E-3,3.6086478433236002E-3,4.2478815493950601E-3,3.0704338194094002E-3,3.4310795760716301E-3,2.9702325339989598E-3,2.9142908382021001E-3,1.25763568828748E-3,2.9029179210020399E-3]
["2019M03",1.69770953310611E-3,2.9816574173332699E-3,3.11014104912564E-3,2.7629048622975598E-3,3.3853968954244001E-3,2.7338553254894998E-3,2.57021332745506E-3,1.2864368223330399E-3,2.5616111185488401E-3]
["2019M04",1.72930917581329E-3,2.8524176984979798E-3,3.6168079064027902E-3,2.5055045370006401E-3,3.2044111857293502E-3,2.67062936749757E-3,2.2412424794063602E-3,1.23327972719571E-3,2.2332351397379101E-3]
["2019M05",1.64403150277536E-3,2.6547451524226999E-3,3.0411952985184899E-3,2.32448365588244E-3,3.05229111440097E-3,2.4935344830055001E-3,2.0879187632173901E-3,1.13026607962497E-3,2.08066902238259E-3]
["2019M06",1.55986022063671E-3,3.3735090657330499E-3,2.4565741456283401E-3,2.19642210365138E-3,2.9162769021956999E-3,2.3242595481066798E-3,2.5141242491901901E-3,1.05642426239459E-3,2.5161116792269101E-3]
["2019M07",1.5863884906341E-3,3.3201895951411901E-3,2.4652721796508299E-3,2.0324848293996199E-3,2.8044434801921402E-3,2.1610719869346101E-3,2.6694739927851799E-3,1.05435847237605E-3,2.66917384271573E-3]
["2019M08",1.58298579512253E-3,2.8483290711085198E-3,2.54479712038577E-3,2.0070035605419399E-3,2.6749698939761198E-3,2.0509957537925799E-3,2.3139188205080902E-3,9.7837785845350305E-4,2.3132444715358198E-3]
["2019M09",1.5142377744768801E-3,4.4495095071514501E-3,2.22361182316485E-3,1.8845316891763599E-3,2.56158023901293E-3,1.9716744912303399E-3,2.0997890617064701E-3,1.1412378346119501E-3,2.099278965458E-3]
["2019M10",1.5265865260883601E-3,3.3334200626505598E-3,2.0599390816273002E-3,1.7866585456207699E-3,2.5861774695381898E-3,1.92668188286375E-3,1.8587389747083099E-3,1.2037857785826701E-3,1.85529365734351E-3]
["2019M11",1.48610076488583E-3,3.2750472272049199E-3,3.15549963125056E-3,1.78623906252431E-3,2.64089189827407E-3,1.9449364349616101E-3,1.6726283773311999E-3,1.11918057711292E-3,1.66585278669762E-3]
["2019M12",1.6662754882383101E-3,3.0555485894821202E-3,3.7834293763561299E-3,1.72680839414709E-3,2.71486643316816E-3,2.4550977009507101E-3,1.6067573462180201E-3,1.0867314592967899E-3,1.5958867459946E-3]
["2020M01",1.74188723544918E-3,3.2092004886000499E-3,3.61462332302257E-3,2.2275920007344199E-3,2.7396104878606099E-3,2.8754900843581698E-3,1.51042536137111E-3,1.09636417992718E-3,1.49753486371188E-3]
["2020M02",1.8072827743313999E-3,4.2516901423884298E-3,3.5333555852612099E-3,2.05573428509369E-3,2.6181730894956198E-3,2.65098846525119E-3,1.3658259013971199E-3,1.42562315555375E-3,1.3507968552433499E-3]
["2020M03",3.13966080345151E-3,8.5117665127789205E-3,4.6540595264449999E-3,3.3679007609180201E-3,3.9847833261176099E-3,3.67599557860925E-3,2.2507871775160801E-3,2.4463992685530098E-3,2.2581978598592701E-3]
["2020M04",3.0732914873716302E-3,5.3900229964264201E-3,5.5322955320681296E-3,3.5127591278070699E-3,3.7079066845613902E-3,3.3658840625381001E-3,4.2286396055819103E-3,3.3995617173455698E-3,4.2752951910208399E-3]
["2020M05",2.82667358160579E-3,3.7209473970957899E-3,3.77032073356046E-3,3.4518581021075901E-3,3.7535016283221801E-3,3.1429046834958599E-3,5.2985867337478898E-3,3.0817084172245599E-3,5.3659154396784202E-3]
["2020M06",2.5781826335662698E-3,3.2014401744170301E-3,3.8673153797882998E-3,3.07372733665515E-3,3.6823263814302399E-3,2.8876899053867301E-3,4.5929427057140497E-3,2.8810945306735301E-3,4.6602578329523296E-3]
["2020M07",2.5076175974901899E-3,3.8338224790355801E-3,3.7327199172525602E-3,4.9816541873435802E-3,4.1762145257041297E-3,3.4944669451230899E-3,3.8952861148229198E-3,2.8723713180931801E-3,3.9561466564460102E-3]
["2020M08",2.64226354974366E-3,3.7696790471577301E-3,5.0202659120028199E-3,4.43084371145731E-3,3.9580981322672199E-3,3.61391632522764E-3,3.5653218645593501E-3,3.1106031497424701E-3,3.6266541926032701E-3]
["2020M09",2.7803046379901298E-3,3.3364995822091001E-3,6.8070389537521897E-3,4.1214072495701403E-3,3.7447205342743899E-3,3.65211506317396E-3,3.5201785720660101E-3,2.8860642314597201E-3,3.5780377859690599E-3]
["2020M10",2.7777538578388E-3,5.0072093883023602E-3,4.4625971392235897E-3,5.26766589578771E-3,4.0291119634134204E-3,3.9324346034446999E-3,3.3213592580634299E-3,2.5716999921440399E-3,3.38719080448751E-3]
["2020M11",2.7708386530115601E-3,4.5177451458468703E-3,4.0134760668938596E-3,4.4925263295564804E-3,3.7607628874355699E-3,3.8201044213312398E-3,3.03263498319654E-3,2.5040266111451799E-3,3.09236347777619E-3]
["2020M12",2.7391350325460702E-3,6.5089118065541404E-3,3.78361138413531E-3,4.4524777279269399E-3,5.1178689229729804E-3,5.2641506334160804E-3,3.8916392641135302E-3,2.2366184518983301E-3,3.9582147120998798E-3]
["2021M01",2.5137353625045902E-3,5.19925984508694E-3,3.9237472614520796E-3,4.0904523286616401E-3,4.8861812805232104E-3,4.7926487646221903E-3,3.3998747287264002E-3,2.0035099006702399E-3,3.4608948119840498E-3]
["2021M02",2.8705859645445698E-3,3.73900699469704E-3,3.4267626897847101E-3,3.5650027209160702E-3,4.8312203935725303E-3,4.6052035000154097E-3,2.9728637936967798E-3,1.8230639132560101E-3,3.0254768702586898E-3]
["2021M03",2.8689848562388699E-3,5.7881624307235102E-3,2.77725363270836E-3,3.1611298350452E-3,5.1499364085821403E-3,4.8042593444815396E-3,2.59997487944177E-3,2.1154836904148599E-3,2.64308989129549E-3]
["2021M04",5.2464733088897E-3,3.8243755568977801E-3,6.6157368238900296E-3,4.5019136174534796E-3,6.0806033656516899E-3,5.6515398576725204E-3,2.4056986031693699E-3,2.949918764182E-3,2.4422977922815398E-3]
["2021M05",4.7777904248141601E-3,3.4213508459678501E-3,6.54820336823093E-3,3.8446858353664601E-3,5.58721316562756E-3,5.1522159569242403E-3,2.3490258374721301E-3,2.76108111718649E-3,2.3829759056209899E-3]
["2021M06",4.5030528111175902E-3,2.8953948475513602E-3,4.5252375755806401E-3,3.4160300373768399E-3,5.7520889384778699E-3,4.9819143635533103E-3,2.04893573397008E-3,2.5619627887628299E-3,2.0752900203541398E-3]
["2021M07",4.2050489610347703E-3,3.8590954846132001E-3,3.9061862434579099E-3,3.01258315519867E-3,5.2959323401688798E-3,4.5484367275780398E-3,1.8324592604741399E-3,2.37225774263122E-3,1.8519007883665999E-3]
["2021M08",3.7830210427935002E-3,3.3374493818697599E-3,2.9815131855669302E-3,2.6723720808858702E-3,4.8981979010592801E-3,4.2029177872718402E-3,1.65985126446173E-3,2.2353094732810298E-3,1.6730875255937801E-3]
["2021M09",3.4194839758376898E-3,3.1800812752946E-3,2.4504365668910101E-3,2.4616384347932001E-3,4.6118161859793104E-3,4.2428435271694397E-3,1.55613063869699E-3,2.12578580580202E-3,1.5633075958617099E-3]
["2021M10",4.2103680299811104E-3,3.7389117465238E-3,2.2920137033391299E-3,3.76663734321482E-3,5.7070718485077903E-3,4.4567148795414801E-3,1.7589388205149401E-3,2.39519324099803E-3,1.76947275729174E-3]
["2021M11",3.8804523062939099E-3,4.2836518134863801E-3,2.2609099459936499E-3,3.2981381355648301E-3,5.3530759794195703E-3,4.1035177284996201E-3,2.0848801782472099E-3,2.3234770692831599E-3,2.0932494666535302E-3]
["2021M12",3.5338979699938498E-3,3.5320684425203899E-3,2.0850985294219998E-3,3.2096252546508401E-3,5.0831446064774398E-3,4.0041535760605403E-3,1.8607075945253401E-3,2.1332227534002898E-3,1.86496808310318E-3]
["2022M01",5.5147679333089703E-3,5.9134349809828804E-3,7.1545718860995203E-3,4.7590553604143502E-3,7.2320336565690497E-3,4.5310045706368398E-3,1.83161258753109E-3,2.79297169417349E-3,1.8332504829858801E-3]
["2022M02",4.8969518964601397E-3,4.1243447260229903E-3,5.4130548468156597E-3,4.1471538089737098E-3,6.5840146011587903E-3,4.1339408352664602E-3,2.0792482290931799E-3,2.65851425078904E-3,2.08503885705667E-3]
["2022M03",4.3881779076335899E-3,4.3503463951411903E-3,3.6998821979153601E-3,4.5806293212865799E-3,6.1905411978893697E-3,3.7896981851003701E-3,1.9951513189556801E-3,2.5537344367857402E-3,2.0013937020897702E-3]
["2022M04",4.5167473110409497E-3,3.7514044785531102E-3,5.8261337413327702E-3,3.9322324270909701E-3,5.7618120690465296E-3,3.9845104713670202E-3,2.0268947326370201E-3,3.2753066417136999E-3,2.0298352358943798E-3]
["2022M05",4.4440346421789302E-3,4.0516908377560903E-3,6.3146362483957399E-3,4.0743838862665801E-3,5.6027737979453002E-3,3.64689396920659E-3,2.2766368636197099E-3,3.1893885617907901E-3,2.28563089133741E-3]
["2022M06",4.0039166602559902E-3,3.73046918280465E-3,5.9343616391898104E-3,5.4851890298680001E-3,5.14695305681753E-3,3.80677643970355E-3,1.9892155646619898E-3,2.9600974763078899E-3,1.9948655823345501E-3]
["2022M07",3.8240764730942001E-3,3.2365560441141501E-3,5.62749393076061E-3,4.7515710782696603E-3,5.3279415838482303E-3,3.6980933843886801E-3,2.66035896159964E-3,2.9993757998136501E-3,2.68002373746303E-3]
["2022M08",3.9613525235185102E-3,2.9723618352155202E-3,4.1357130060784199E-3,4.0540512446443104E-3,4.9359950039436504E-3,3.38718497893756E-3,3.1701911177796E-3,2.90037598128073E-3,3.1958011892622398E-3]
["2022M09",4.08342094019103E-3,3.3209026504693699E-3,3.4484542828913502E-3,5.3184617353398099E-3,5.1924225414610196E-3,3.66639735290398E-3,3.0911897641926599E-3,2.58319604381434E-3,3.1162907084225102E-3]
["2022M10",4.99061724615404E-3,6.2155659058959097E-3,1.05904822778873E-2,5.7167468593684002E-3,5.9373590881565503E-3,4.39776168216356E-3,4.0843863516413E-3,3.8926540309324898E-3,4.1235438585910502E-3]
["2022M11",4.5392917611544103E-3,8.0562298259941306E-3,6.46533959515569E-3,6.2406122194119803E-3,5.9020344916543904E-3,5.21238575745949E-3,4.1724718657665198E-3,3.4509898658304301E-3,4.2232815652090997E-3]
["2022M12",5.5674698899313502E-3,6.6201482413446502E-3,6.3570725045669898E-3,5.3204378313175902E-3,6.3138681967106003E-3,5.01182904834229E-3,3.7529121141123799E-3,3.4473051514052398E-3,3.80572407601746E-3]
[]
[]
["Avg Pred. Variance",{"$f":"AVERAGE(B5:B1168)","v":3.4214079671306117E-3},3.8969337988025553E-3,4.8549820240255722E-3,3.3196893354845531E-3,3.7201554010693025E-3,7.0575935178436092E-3,2.8147181437054828E-3,2.9751723660280641E-3,2.8636529261192611E-3]
[]
["Spot Variance",{"$f":"B1168","v":5.5674698899313502E-3},6.6201482413446502E-3,6.3570725045669898E-3,5.3204378313175902E-3,6.3138681967106003E-3,5.01182904834229E-3,3.7529121141123799E-3,3.4473051514052398E-3,3.80572407601746E-3]
[]
["GARCH Coefficient",2.2554940000000001,2.1388259999999999,0.83002699999999996,1.484569,3.291407,0.94654400000000005,3.0661700000000001,1.519771,2.720758]
[]
["Predicted RP Based on Avg",null,null,null,null,null,null,{"$f":"(1+(H1175*H1171))^12-1","v":0.1086249941850308},{"$f":"(1+(I1175*I1171))^12-1","v":5.5628863564424424E-2},{"$f":"(1+(J1175*J1171))^12-1","v":9.7608073355892389E-2}]
[]
["Predicted RP Based on Spot",null,null,null,null,null,null,{"$f":"(1+(H1175*H1173))^12-1","v":0.14716807925997766},{"$f":"(1+(I1175*I1173))^12-1","v":6.471297502367257E-2},{"$f":"(1+(J1175*J1173))^12-1","v":0.13157964080511197}]
[]
["Predicted RP",null,null,null,null,null,null,{"$f":"AVERAGE(H1177:H1179)","v":0.12789653672250423},{"$f":"AVERAGE(I1177:I1179)","v":6.0170919294048497E-2},{"$f":"AVERAGE(J1177:J1179)","v":0.11459385708050218}]

{"sheet":"3. ATO","index":49,"n_rows":81,"n_cols":221,"rows_kept":81,"cut":false,"hidden":false,"merged":[[23,26,23,27],[24,26,24,27],[7,4,7,8]]}
[]
[]
[]
[]
["Ticker"]
["ATO",null,null,null,"Atmos Energy        ",null,null,null,null,null,null,null,null,null,{"$f":"E6","v":"Atmos Energy        "}]
[null,null,null,null,"CAPITALIZATION AND FINANCIAL STATISTICS  (1)",null,null,null,null,null,null,null,null,null,{"$f":"E7","v":"CAPITALIZATION AND FINANCIAL STATISTICS  (1)"}]
[null,null,null,null,"2016 - 2021, Inclusive",null,null,null,null,null,null,null,null,null,{"$f":"E8","v":"2016 - 2021, Inclusive"}]
[]
[null,"FYE: 9/30/2021",2021,null,2020,null,2019,null,2018,null,2017,null,2016]
["Capital Structure:"]
["     Long Term Debt","LTDEBT",{"$f":"4930205000+2400452000-2200000000","v":5130657000},null,{"$f":"4531779000+165000","v":4531944000},null,3529452000,null,{"$f":"2493665000+575000000","v":3068665000},null,3067045000,null,2438779000,null,null,null,{"$f":"C10","v":2021},null,{"$f":"E10","v":2020},null,{"$f":"G10","v":2019},null,{"$f":"I10","v":2018},null,{"$f":"K10","v":2017}]
["     Preferred Stock","PFD",0,null,0,null,0,null,0,null,0,null,0,null,null,null,"(MILLIONS OF DOLLARS)",null,null,null,null,null,null,null,null," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CAPITALIZATION STATISTICS"]
["Common Shares Outst.","Input Data",132419754,null,125882477,null,119338925,null,111273683,null,106104634,null,103930560]
["Common Equity","TOTEQ",7906889000,null,6791203000,null,5750223000,null,4769951000,null,3898666000,null,3463059000,null,"AMOUNT OF CAPITAL EMPLOYED"]
["Sinking Fund Requirements","Input Data",0,null,0,null,0,null,0,null,0,null,0,null,"     TOTAL PERMANENT CAPITAL",null,{"$f":"C50/1000000","v":13037.546},null,{"$f":"E50/1000000","v":11323.147000000001},null,{"$f":"G50/1000000","v":9279.6749999999993},null,{"$f":"I50/1000000","v":7838.616},null,{"$f":"K50/1000000","v":6965.7110000000002}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"     SHORT-TERM DEBT",null,{"$f":"C19/1000000","v":0},null,{"$f":"E19/1000000","v":0},null,{"$f":"G19/1000000","v":464.91500000000002},null,{"$f":"I19/1000000","v":575.78},null,{"$f":"K19/1000000","v":447.745}]
["Short Term Debt","STDEBT",0,null,0,null,464915000,null,575780000,null,447745000,null,829811000,null,"          TOTAL CAPITAL EMPLOYED",null,{"$f":"SUM(Q17:Q18)","v":13037.546},null,{"$f":"SUM(S17:S18)","v":11323.147000000001},null,{"$f":"SUM(U17:U18)","v":9744.59},null,{"$f":"SUM(W17:W18)","v":8414.3960000000006},null,{"$f":"SUM(Y17:Y18)","v":7413.4560000000001}]
[]
["EPS excluding extra","EPSAPPCOMM",5.12,null,4.8899999999999997,null,4.3499999999999996,null,5.43,null,3.6,null,3.38,null,"INDICATED AVERAGE CAPITAL COST RATES  (2)"]
["Price - High","Bloomberg",104.83,null,120.57,null,114.65,null,94.77,null,88.69,null,81.319999999999993,null,"     TOTAL DEBT ",null,{"$f":"(ROUND((C30/(AVERAGE(C54,E54))*100),2))","v":1.73},"%",{"$f":"(ROUND((E30/(AVERAGE(E54,G54))*100),2))","v":1.98},"%",{"$f":"(ROUND((G30/(AVERAGE(G54,I54))*100),2))","v":2.7},"%",{"$f":"(ROUND((I30/(AVERAGE(I54,K54))*100),2))","v":2.98},"%",{"$f":"(ROUND((K30/(AVERAGE(K54,M54))*100),2))","v":3.54},"%"]
["Price - Low","Bloomberg",84.61,null,80.5,null,89.33,null,78.03,null,68.959999999999994,null,57.82,null,"     PREFERRED STOCK"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"5 YEAR"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CAPITAL STRUCTURE RATIOS",null,null,null,null,null,null,null,null,null,null,null,"AVERAGE"]
["DPS by payable date","Bloomberg",2.5,null,2.2999999999999998,null,2.1,null,1.94,null,1.8,null,1.68,null,"     BASED ON TOTAL PERMANENT CAPITAL:"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"          LONG-TERM DEBT",null,{"$f":"ROUND(((C12/C50)*100),2)","v":39.35},"%",{"$f":"ROUND(((E12/E50)*100),2)","v":40.020000000000003},"%",{"$f":"ROUND(((G12/G50)*100),2)","v":38.03},"%",{"$f":"ROUND(((I12/I50)*100),2)","v":39.15},"%",{"$f":"ROUND(((K12/K50)*100),2)","v":44.03},"%",{"$f":"ROUND(AVERAGE(Q27:Y27),2)","v":40.119999999999997},"%"]
["AFUDC","AFUDC",44163000,null,31929000,null,18808000,null,6800000,null,2500000,null,2800000,null,"          PREFERRED STOCK",null,{"$f":"ROUND(((SUM(C13,C17)/C50)*100),2)","v":0},null,{"$f":"ROUND(((SUM(E13,E17)/E50)*100),2)","v":0},null,{"$f":"ROUND(((SUM(G13,G17)/G50)*100),2)","v":0},null,{"$f":"ROUND(((SUM(I13,I17)/I50)*100),2)","v":0},null,{"$f":"ROUND(((SUM(K13,K17)/K50)*100),2)","v":0},null,{"$f":"ROUND(AVERAGE(Q28:Y28),2)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"          COMMON EQUITY",null,{"$f":"ROUND(((C16/C50)*100),2)","v":60.65},null,{"$f":"ROUND(((E16/E50)*100),2)","v":59.98},null,{"$f":"ROUND(((G16/G50)*100),2)","v":61.97},null,{"$f":"ROUND(((I16/I50)*100),2)","v":60.85},null,{"$f":"ROUND(((K16/K50)*100),2)","v":55.97},null,{"$f":"ROUND(AVERAGE(Q29:Y29),2)","v":59.88}]
["Total Interest","INTEXP",83554000,null,84474000,null,103153000,null,106646000,null,120182000,null,115948000,null,"               TOTAL",null,{"$f":"SUM(Q27:Q29)","v":100},"%",{"$f":"SUM(S27:S29)","v":100},"%",{"$f":"SUM(U27:U29)","v":100},"%",{"$f":"SUM(W27:W29)","v":100},"%",{"$f":"SUM(Y27:Y29)","v":100},"%",{"$f":"SUM(AA27:AA29)","v":100},"%"]
[]
["Net Income before Extra.","NETINC",665563000,null,601443000,null,511406000,null,603064000,null,396421000,null,350104000,null,"     BASED ON TOTAL CAPITAL:"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"          TOTAL DEBT, INCLUDING SHORT-TERM",null,{"$f":"ROUND((((C12+C19)/C56)*100),2)","v":39.35},"%",{"$f":"ROUND((((E12+E19)/E56)*100),2)","v":40.020000000000003},"%",{"$f":"ROUND((((G12+G19)/G56)*100),2)","v":40.99},"%",{"$f":"ROUND((((I12+I19)/I56)*100),2)","v":43.31},"%",{"$f":"ROUND((((K12+K19)/K56)*100),2)","v":47.41},"%",{"$f":"ROUND(AVERAGE(Q33:Y33),2)","v":42.22},"%"]
["CE Income before Extra.","INCAVAILCOMM",{"$f":"C32","v":665563000},null,{"$f":"E32","v":601443000},null,{"$f":"G32","v":511406000},null,{"$f":"I32","v":603064000},null,396421000,null,350104000,null,"          PREFERRED STOCK",null,{"$f":"ROUND((((SUM(C13,C17))/C56)*100),2)","v":0},null,{"$f":"ROUND((((SUM(E13,E17))/E56)*100),2)","v":0},null,{"$f":"ROUND((((SUM(G13,G17))/G56)*100),2)","v":0},null,{"$f":"ROUND((((SUM(I13,I17))/I56)*100),2)","v":0},null,{"$f":"ROUND((((SUM(K13,K17))/K56)*100),2)","v":0},null,{"$f":"ROUND(AVERAGE(Q34:Y34),2)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"          COMMON EQUITY",null,{"$f":"ROUND((((C16)/C56)*100),2)","v":60.65},null,{"$f":"ROUND((((E16)/E56)*100),2)","v":59.98},null,{"$f":"ROUND((((G16)/G56)*100),2)","v":59.01},null,{"$f":"ROUND((((I16)/I56)*100),2)","v":56.69},null,{"$f":"ROUND((((K16)/K56)*100),2)","v":52.59},null,{"$f":"ROUND(AVERAGE(Q35:Y35),2)","v":57.78}]
["Preferred Stock Dividends","PFDDIV",0,null,0,null,0,null,0,null,0,null,0,null,"               TOTAL",null,{"$f":"SUM(Q33:Q35)","v":100},"%",{"$f":"SUM(S33:S35)","v":100},"%",{"$f":"SUM(U33:U35)","v":100},"%",{"$f":"SUM(W33:W35)","v":100},"%",{"$f":"SUM(Y33:Y35)","v":100},"%",{"$f":"SUM(AA33:AA35)","v":100},"%"]
[]
["Common Dividends","COMDIVS1",323904000,null,282444000,null,245717000,null,214906000,null,191931000,null,175126000]
[]
["Income Bef Extra Items-S&U","INCBEFEXT",{"$f":"C32","v":665563000},null,{"$f":"E34","v":601443000},null,{"$f":"G34","v":511406000},null,{"$f":"I34","v":603064000},null,396421000,null,350104000,null,"FINANCIAL STATISTICS"]
["Net Operating Cash Flow","NETOPGFC",{"$f":"-1084251000+2003659000+76652","v":919484652},null,1037999000,null,968769000,null,1124662000,null,867090000,null,794990000]
["Change in op'g Assets + Liabilities","CHGOPASLIAB",{"$f":"(-113665-66166-84705+136809+104242-166268-109349)*1000","v":-299102000},null,{"$f":"(7167+18188-35878-31935+7359-129543+30966)*1000","v":-133676000},null,{"$f":"(18724+35594-26590-58403+9908-103895+47976)*1000","v":-76686000},null,{"$f":"(-29208+18921+60424-10049-11857+74707+31923)*1000","v":134861000},null,-73177000,null,-63212000,null,"FINANCIAL RATIOS - MARKET BASED"]
["Depreciation & Amortization","DEPAMORT",477977000,null,429828000,null,391456000,null,361083000,null,319448000,null,293096000,null,"     EARNINGS / PRICE RATIO",null,{"$f":"ROUND(C21/C52,4)*100","v":5.41},"%",{"$f":"ROUND(E21/E52,4)*100","v":4.8599999999999994},"%",{"$f":"ROUND(G21/G52,4)*100","v":4.2700000000000005},"%",{"$f":"ROUND(I21/I52,4)*100","v":6.2799999999999994},"%",{"$f":"ROUND(K21/K52,4)*100","v":4.5699999999999994},"%",{"$f":"ROUND(AVERAGE(Q43:Y43),2)","v":5.08},"%"]
["Income Tax Expense","INCTAX",153736000,null,145353000,null,138903000,null,8080000,null,221383000,null,200373000,null,"     MARKET / AVERAGE BOOK RATIO ",null,{"$f":"(ROUND((C52/(AVERAGE(C48,E48))*100),2))","v":166.67},null,{"$f":"(ROUND((E52/(AVERAGE(E48,G48))*100),2))","v":196.87},null,{"$f":"(ROUND((G52/(AVERAGE(G48,I48))*100),2))","v":224.03},null,{"$f":"(ROUND((I52/(AVERAGE(I48,K48))*100),2))","v":217.06},null,{"$f":"(ROUND((K52/(AVERAGE(K48,M48))*100),2))","v":225.01},null,{"$f":"ROUND(AVERAGE(Q44:Y44),2)","v":205.93}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"     DIVIDEND YIELD",null,{"$f":"ROUND(((+C26/C52)*100),2)","v":2.64},null,{"$f":"ROUND(((+E26/E52)*100),2)","v":2.29},null,{"$f":"ROUND(((+G26/G52)*100),2)","v":2.06},null,{"$f":"ROUND(((+I26/I52)*100),2)","v":2.25},null,{"$f":"ROUND(((+K26/K52)*100),2)","v":2.2799999999999998},null,{"$f":"ROUND(AVERAGE(Q45:Y45),2)","v":2.2999999999999998}]
["Calculations",null,null,null,null,null,null,null,null,null,null,null,null,null,"     DIVIDEND PAYOUT RATIO",null,{"$f":"ROUND(((+C38/C34)*100),2)","v":48.67},null,{"$f":"ROUND(((+E38/E34)*100),2)","v":46.96},null,{"$f":"ROUND(((+G38/G34)*100),2)","v":48.05},null,{"$f":"ROUND(((+I38/I34)*100),2)","v":35.64},null,{"$f":"ROUND(((+K38/K34)*100),2)","v":48.42},null,{"$f":"ROUND(AVERAGE(Q46:Y46),2)","v":45.55}]
[]
["Com Eq / Shares Out.","calc",{"$f":"C16/C15","v":59.710796623289305},null,{"$f":"E16/E15","v":53.948755711249632},null,{"$f":"G16/G15","v":48.183968474661555},null,{"$f":"I16/I15","v":42.866838513829009},null,{"$f":"K16/K15","v":36.743597833813745},null,{"$f":"M16/M15","v":33.320892334266262},null,"RATE OF RETURN ON AVERAGE BOOK COMMON EQUITY",null,{"$f":"ROUND(((C34/AVERAGE(C16,E16))*100),2)","v":9.06},"%",{"$f":"ROUND(((E34/AVERAGE(E16,G16))*100),2)","v":9.59},"%",{"$f":"ROUND(((G34/AVERAGE(G16,I16))*100),2)","v":9.7200000000000006},"%",{"$f":"ROUND(((I34/AVERAGE(I16,K16))*100),2)","v":13.91},"%",{"$f":"ROUND(((K34/AVERAGE(K16,M16))*100),2)","v":10.77},"%",{"$f":"ROUND(AVERAGE(Q48:Y48),2)","v":10.61},"%"]
[]
["Total Permanent Capital","calc",{"$f":"SUM(C12:C13,C16:C17)","v":13037546000},null,{"$f":"SUM(E12:E13,E16:E17)","v":11323147000},null,{"$f":"SUM(G12:G13,G16:G17)","v":9279675000},null,{"$f":"SUM(I12:I13,I16:I17)","v":7838616000},null,{"$f":"SUM(K12:K13,K16:K17)","v":6965711000},null,{"$f":"SUM(M12:M13,M16:M17)","v":5901838000},null,"TOTAL DEBT / EBITDA (3)",null,{"$f":"ROUND((C54/C62),2)","v":3.72},"x",{"$f":"ROUND((E54/E62),2)","v":3.59},"x",{"$f":"ROUND((G54/G62),2)","v":3.49},"x",{"$f":"ROUND((I54/I62),2)","v":3.38},"x",{"$f":"ROUND((K54/K62),2)","v":3.32},"x",{"$f":"ROUND(AVERAGE(Q50:Y50),2)","v":3.5},"x"]
[]
["Average Price","calc",{"$f":"AVERAGE(C22:C23)","v":94.72},null,{"$f":"AVERAGE(E22:E23)","v":100.535},null,{"$f":"AVERAGE(G22:G23)","v":101.99000000000001},null,{"$f":"AVERAGE(I22:I23)","v":86.4},null,{"$f":"AVERAGE(K22:K23)","v":78.824999999999989},null,{"$f":"AVERAGE(M22:M23)","v":69.569999999999993},null,"FUNDS FROM OPERATIONS / TOTAL DEBT (4)",null,{"$f":"ROUND(((C60/C54)*100),2)","v":11.23},"%",{"$f":"ROUND(((E60/E54)*100),2)","v":19.25},"%",{"$f":"ROUND(((G60/G54)*100),2)","v":21.86},"%",{"$f":"ROUND(((I60/I54)*100),2)","v":34.369999999999997},"%",{"$f":"ROUND(((K60/K54)*100),2)","v":22.52},"%",{"$f":"ROUND(AVERAGE(Q52:Y52),2)","v":21.85},"%"]
[]
["Total Debt",null,{"$f":"+C19+C12","v":5130657000},null,{"$f":"+E19+E12","v":4531944000},null,{"$f":"+G19+G12","v":3994367000},null,{"$f":"+I19+I12","v":3644445000},null,{"$f":"+K19+K12","v":3514790000},null,{"$f":"+M19+M12","v":3268590000},null,"TOTAL DEBT / TOTAL CAPITAL",null,{"$f":"Q33","v":39.35},"%",{"$f":"S33","v":40.020000000000003},"%",{"$f":"U33","v":40.99},"%",{"$f":"W33","v":43.31},"%",{"$f":"Y33","v":47.41},"%",{"$f":"ROUND(AVERAGE(Q54:Y54),2)","v":42.22},"%"]
[]
["Total Capital","calc",{"$f":"SUM(C50,C19)","v":13037546000},null,{"$f":"SUM(E50,E19)","v":11323147000},null,{"$f":"SUM(G50,G19)","v":9744590000},null,{"$f":"SUM(I50,I19)","v":8414396000},null,{"$f":"SUM(K50,K19)","v":7413456000},null,{"$f":"SUM(M50,M19)","v":6731649000}]
[]
["Preferred Stk + Sink Fund Req.","calc",{"$f":"SUM(C13,C17)","v":0},null,{"$f":"SUM(E13,E17)","v":0},null,{"$f":"SUM(G13,G17)","v":0},null,{"$f":"SUM(I13,I17)","v":0},null,{"$f":"SUM(K13,K17)","v":0},null,{"$f":"SUM(M13,M17)","v":0}]
[]
["NETOPGFC + CHGOPASLIAB - AFUDC","calc",{"$f":"ROUND(C41+C42-C28,3)","v":576219652},null,{"$f":"ROUND(E41+E42-E28,3)","v":872394000},null,{"$f":"ROUND(G41+G42-G28,3)","v":873275000},null,{"$f":"ROUND(I41+I42-I28,3)","v":1252723000},null,{"$f":"ROUND(K41+K42-K28,3)","v":791413000},null,{"$f":"ROUND(M41+M42-M28,3)","v":728978000}]
[]
["EBITDA","calc",{"$f":"C40+C44+C43+C30","v":1380830000},null,{"$f":"E40+E44+E43+E30","v":1261098000},null,{"$f":"G40+G44+G43+G30","v":1144918000},null,{"$f":"I40+I44+I43+I30","v":1078873000},null,{"$f":"K40+K44+K43+K30","v":1057434000},null,{"$f":"M40+M44+M43+M30","v":959521000}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SEE PAGE 2 FOR NOTES."]

{"sheet":"3. NI","index":50,"n_rows":81,"n_cols":221,"rows_kept":81,"cut":false,"hidden":false,"merged":[[23,26,23,27],[24,26,24,27]]}
[]
[]
[]
[]
[" Ticker "]
["NI",null,null,null,"NiSource Inc.",null,null,null,null,null,null,null,null,null,{"$f":"E6","v":"NiSource Inc."}]
[null,null,null,null,"CAPITALIZATION AND FINANCIAL STATISTICS  (1)",null,null,null,null,null,null,null,null,null,{"$f":"E7","v":"CAPITALIZATION AND FINANCIAL STATISTICS  (1)"}]
[null,null,null,null,"2016 - 2021, Inclusive",null,null,null,null,null,null,null,null,null,"2017 - 2021, Inclusive"]
[]
[null,"FYE: 12/31/2021",2021,null,2020,null,2019,null,2018,null,2017,null,2016]
["Capital Structure:"]
["     Long Term Debt","LTDEBT",{"$f":"9183400000+58100000","v":9241500000},null,{"$f":"9219800000+23300000","v":9243100000},null,{"$f":"7856200000+13400000","v":7869600000},null,7155400000,null,7796500000,null,6421300000,null,null,null,{"$f":"C10","v":2021},null,{"$f":"E10","v":2020},null,{"$f":"G10","v":2019},null,{"$f":"I10","v":2018},null,{"$f":"K10","v":2017}]
["     Preferred Stock","PFD",1546500000,null,880000000,null,880000000,null,880000000,null,0,null,0,null,null,null,"(MILLIONS OF DOLLARS)",null,null,null,null,null,null,null,null," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CAPITALIZATION STATISTICS"]
["Common Shares Outst.","Input Data",405303023,null,391760051,null,382135680,null,372363656,null,337015806,null,323159672]
["Common Equity","TOTEQ",{"$f":"6947300000-C13","v":5400800000},null,{"$f":"5752200000-E13","v":4872200000},null,{"$f":"5986700000-G13","v":5106700000},null,{"$f":"5750900000-I13","v":4870900000},null,4320100000,null,4071200000,null,"AMOUNT OF CAPITAL EMPLOYED"]
["Sinking Fund Requirements","Input Data",0,null,0,null,0,null,0,null,0,null,0,null,"     TOTAL PERMANENT CAPITAL",null,{"$f":"C50/1000000","v":16188.8},null,{"$f":"E50/1000000","v":14995.3},null,{"$f":"G50/1000000","v":13856.3},null,{"$f":"I50/1000000","v":12906.3},null,{"$f":"K50/1000000","v":12116.6}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"     SHORT-TERM DEBT",null,{"$f":"C19/1000000","v":560},null,{"$f":"E19/1000000","v":503},null,{"$f":"G19/1000000","v":1773.2},null,{"$f":"I19/1000000","v":1977.2},null,{"$f":"K19/1000000","v":1205.7}]
["Short Term Debt","STDEBT",560000000,null,503000000,null,1773200000,null,1977200000,null,1205700000,null,1488000000,null,"          TOTAL CAPITAL EMPLOYED",null,{"$f":"SUM(Q17:Q18)","v":16748.8},null,{"$f":"SUM(S17:S18)","v":15498.3},null,{"$f":"SUM(U17:U18)","v":15629.5},null,{"$f":"SUM(W17:W18)","v":14883.5},null,{"$f":"SUM(Y17:Y18)","v":13322.300000000001}]
[]
["EPS excluding extra","EPSAPPCOMM",1.27,null,-0.19,null,0.87,null,-0.18,null,0.39,null,1.01,null,"INDICATED AVERAGE CAPITAL COST RATES  (2)"]
["Price - High","Bloomberg",27.7,null,30.21,null,30.56,null,28.08,null,27.58,null,26.77,null,"     TOTAL DEBT ",null,{"$f":"(ROUND((C30/(AVERAGE(C54,E54))*100),2))","v":3.49},"%",{"$f":"(ROUND((E30/(AVERAGE(E54,G54))*100),2))","v":3.82},"%",{"$f":"(ROUND((G30/(AVERAGE(G54,I54))*100),2))","v":4.04},"%",{"$f":"(ROUND((I30/(AVERAGE(I54,K54))*100),2))","v":3.9},"%",{"$f":"(ROUND((K30/(AVERAGE(K54,M54))*100),2))","v":4.18},"%"]
["Price - Low","Bloomberg",21.26,null,20.86,null,25.07,null,22.51,null,21.84,null,19.46,null,"     PREFERRED STOCK",null,{"$f":"(ROUND((C36/(AVERAGE(C58,E58))*100),2))","v":4.54},null,{"$f":"(ROUND((E36/(AVERAGE(E58,G58))*100),2))","v":6.26}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"5 YEAR"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CAPITAL STRUCTURE RATIOS",null,null,null,null,null,null,null,null,null,null,null,"AVERAGE"]
["DPS by payable date","Bloomberg",0.88,null,0.84,null,0.8,null,0.78,null,0.7,null,0.64,null,"     BASED ON TOTAL PERMANENT CAPITAL:"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"          LONG-TERM DEBT",null,{"$f":"ROUND(((C12/C50)*100),2)","v":57.09},"%",{"$f":"ROUND(((E12/E50)*100),2)","v":61.64},"%",{"$f":"ROUND(((G12/G50)*100),2)","v":56.79},"%",{"$f":"ROUND(((I12/I50)*100),2)","v":55.44},"%",{"$f":"ROUND(((K12/K50)*100),2)","v":64.349999999999994},"%",{"$f":"ROUND(AVERAGE(Q27:Y27),2)","v":59.06},"%"]
["AFUDC","AFUDC",{"$f":"4600000+13100000","v":17700000},null,{"$f":"9900000+7000000","v":16900000},null,{"$f":"8000000+7500000","v":15500000},null,{"$f":"14200000+3800000","v":18000000},null,18800000,null,17200000,null,"          PREFERRED STOCK",null,{"$f":"ROUND(((SUM(C13,C17)/C50)*100),2)","v":9.5500000000000007},null,{"$f":"ROUND(((SUM(E13,E17)/E50)*100),2)","v":5.87},null,{"$f":"ROUND(((SUM(G13,G17)/G50)*100),2)","v":6.35},null,{"$f":"ROUND(((SUM(I13,I17)/I50)*100),2)","v":6.82},null,{"$f":"ROUND(((SUM(K13,K17)/K50)*100),2)","v":0},null,{"$f":"ROUND(AVERAGE(Q28:Y28),2)","v":5.72}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"          COMMON EQUITY",null,{"$f":"ROUND(((C16/C50)*100),2)","v":33.36},null,{"$f":"ROUND(((E16/E50)*100),2)","v":32.49},null,{"$f":"ROUND(((G16/G50)*100),2)","v":36.85},null,{"$f":"ROUND(((I16/I50)*100),2)","v":37.74},null,{"$f":"ROUND(((K16/K50)*100),2)","v":35.65},null,{"$f":"ROUND(AVERAGE(Q29:Y29),2)","v":35.22}]
["Total Interest","INTEXP",341100000,null,370700000,null,378900000,null,353300000,null,353200000,null,349500000,null,"               TOTAL",null,{"$f":"SUM(Q27:Q29)","v":100},"%",{"$f":"SUM(S27:S29)","v":100},"%",{"$f":"SUM(U27:U29)","v":99.990000000000009},"%",{"$f":"SUM(W27:W29)","v":100},"%",{"$f":"SUM(Y27:Y29)","v":100},"%",{"$f":"SUM(AA27:AA29)","v":100},"%"]
[]
["Net Income before Extra.","NETINC",584900000,null,-17600000,null,383100000,null,-50600000,null,128500000,null,331500000,null,"     BASED ON TOTAL CAPITAL:"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"          TOTAL DEBT, INCLUDING SHORT-TERM",null,{"$f":"ROUND((((C12+C19)/C56)*100),2)","v":58.52},"%",{"$f":"ROUND((((E12+E19)/E56)*100),2)","v":62.88},"%",{"$f":"ROUND((((G12+G19)/G56)*100),2)","v":61.7},"%",{"$f":"ROUND((((I12+I19)/I56)*100),2)","v":61.36},"%",{"$f":"ROUND((((K12+K19)/K56)*100),2)","v":67.569999999999993},"%",{"$f":"ROUND(AVERAGE(Q33:Y33),2)","v":62.41},"%"]
["CE Income before Extra.","INCAVAILCOMM",529800000,null,-72700000,null,328000000,null,-65600000,null,128500000,null,331500000,null,"          PREFERRED STOCK",null,{"$f":"ROUND((((SUM(C13,C17))/C56)*100),2)","v":9.23},null,{"$f":"ROUND((((SUM(E13,E17))/E56)*100),2)","v":5.68},null,{"$f":"ROUND((((SUM(G13,G17))/G56)*100),2)","v":5.63},null,{"$f":"ROUND((((SUM(I13,I17))/I56)*100),2)","v":5.91},null,{"$f":"ROUND((((SUM(K13,K17))/K56)*100),2)","v":0},null,{"$f":"ROUND(AVERAGE(Q34:Y34),2)","v":5.29}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"          COMMON EQUITY",null,{"$f":"ROUND((((C16)/C56)*100),2)","v":32.25},null,{"$f":"ROUND((((E16)/E56)*100),2)","v":31.44},null,{"$f":"ROUND((((G16)/G56)*100),2)","v":32.67},null,{"$f":"ROUND((((I16)/I56)*100),2)","v":32.729999999999997},null,{"$f":"ROUND((((K16)/K56)*100),2)","v":32.43},null,{"$f":"ROUND(AVERAGE(Q35:Y35),2)","v":32.299999999999997}]
["Preferred Stock Dividends","PFDDIV",55100000,null,55100000,null,56100000,null,11600000,null,0,null,0,null,"               TOTAL",null,{"$f":"SUM(Q33:Q35)","v":100},"%",{"$f":"SUM(S33:S35)","v":100},"%",{"$f":"SUM(U33:U35)","v":100},"%",{"$f":"SUM(W33:W35)","v":100},"%",{"$f":"SUM(Y33:Y35)","v":100},"%",{"$f":"SUM(AA33:AA35)","v":100},"%"]
[]
["Common Dividends","COMDIVS1",345200000,null,321600000,null,298500000,null,273300000,null,229100000,null,205500000]
[]
["Income Bef Extra Items-S&U","INCBEFEXT",{"$f":"C32","v":584900000},null,-14200000,null,{"$f":"G32","v":383100000},null,{"$f":"I32","v":-50600000},null,128500000,null,331500000,null,"FINANCIAL STATISTICS"]
["Net Operating Cash Flow","NETOPGFC",1217900000,null,1104000000,null,1583300000,null,540100000,null,742100000,null,803300000]
["Change in op'g Assets + Liabilities","CHGOPASLIAB",{"$f":"(-40.3-112.9+54.9-114.2+43-36.6+76.8-96.4-4.7-30)*1000000","v":-260399999.99999997},null,{"$f":"(-3.9-1.5-29.7+10+28.4+5.3+-6.9+-218.8-5.9+70.8-103.6-15+21.7)*1000000","v":-249100000.00000009},null,{"$f":"(187.8-2-299.9+16.9+7.3+8.8+55.5+105.3-33.6-85.6-21.2-76.1+61.6)*1000000","v":-75199999.999999955},null,{"$f":"(-186.2+41.4+268.4-25.4+20.2-21.7-21.5+43.5-14.5-53.2+58.2+3.8-2.8)*1000000","v":110199999.99999999},null,-56500000,null,-58700000,null,"FINANCIAL RATIOS - MARKET BASED"]
["Depreciation & Amortization","DEPAMORT",748400000,null,725900000,null,717400000,null,599600000,null,570300000,null,547100000,null,"     EARNINGS / PRICE RATIO",null,{"$f":"ROUND(C21/C52,4)*100","v":5.19},"%",{"$f":"ROUND(E21/E52,4)*100","v":-0.74},"%",{"$f":"ROUND(G21/G52,4)*100","v":3.1300000000000003},"%",{"$f":"ROUND(I21/I52,4)*100","v":-0.71000000000000008},"%",{"$f":"ROUND(K21/K52,4)*100","v":1.58},"%",{"$f":"ROUND(AVERAGE(Q43:Y43),2)","v":1.69},"%"]
["Income Tax Expense","INCTAX",117800000,null,-17100000,null,123500000,null,180000000,null,314500000,null,182100000,null,"     MARKET / AVERAGE BOOK RATIO ",null,{"$f":"(ROUND((C52/(AVERAGE(C48,E48))*100),2))","v":190.05},null,{"$f":"(ROUND((E52/(AVERAGE(E48,G48))*100),2))","v":197.94},null,{"$f":"(ROUND((G52/(AVERAGE(G48,I48))*100),2))","v":210.36},null,{"$f":"(ROUND((I52/(AVERAGE(I48,K48))*100),2))","v":195.33},null,{"$f":"(ROUND((K52/(AVERAGE(K48,M48))*100),2))","v":194.44},null,{"$f":"ROUND(AVERAGE(Q44:Y44),2)","v":197.62}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"     DIVIDEND YIELD",null,{"$f":"ROUND(((+C26/C52)*100),2)","v":3.59},null,{"$f":"ROUND(((+E26/E52)*100),2)","v":3.29},null,{"$f":"ROUND(((+G26/G52)*100),2)","v":2.88},null,{"$f":"ROUND(((+I26/I52)*100),2)","v":3.08},null,{"$f":"ROUND(((+K26/K52)*100),2)","v":2.83},null,{"$f":"ROUND(AVERAGE(Q45:Y45),2)","v":3.13}]
["Calculations",null,null,null,null,null,null,null,null,null,null,null,null,null,"     DIVIDEND PAYOUT RATIO",null,{"$f":"ROUND(((+C38/C34)*100),2)","v":65.16},null,"NMF",null,{"$f":"ROUND(((+G38/G34)*100),2)","v":91.01},null,"NMF",null,{"$f":"ROUND(((+K38/K34)*100),2)","v":178.29},null,{"$f":"ROUND(AVERAGE(Q46:Y46),2)","v":111.49}]
[]
["Com Eq / Shares Out.","calc",{"$f":"C16/C15","v":13.325338557862175},null,{"$f":"E16/E15","v":12.436694317256968},null,{"$f":"G16/G15","v":13.363578088285292},null,{"$f":"I16/I15","v":13.08102958361758},null,{"$f":"K16/K15","v":12.818686610799494},null,{"$f":"M16/M15","v":12.598106610282734},null,"RATE OF RETURN ON AVERAGE BOOK COMMON EQUITY",null,{"$f":"ROUND(((C34/AVERAGE(C16,E16))*100),2)","v":10.31},"%",{"$f":"ROUND(((E34/AVERAGE(E16,G16))*100),2)","v":-1.46},"%",{"$f":"ROUND(((G34/AVERAGE(G16,I16))*100),2)","v":6.57},"%",{"$f":"ROUND(((I34/AVERAGE(I16,K16))*100),2)","v":-1.43},"%",{"$f":"ROUND(((K34/AVERAGE(K16,M16))*100),2)","v":3.06},"%",{"$f":"ROUND(AVERAGE(Q48:Y48),2)","v":3.41},"%"]
[]
["Total Permanent Capital","calc",{"$f":"SUM(C12:C13,C16:C17)","v":16188800000},null,{"$f":"SUM(E12:E13,E16:E17)","v":14995300000},null,{"$f":"SUM(G12:G13,G16:G17)","v":13856300000},null,{"$f":"SUM(I12:I13,I16:I17)","v":12906300000},null,{"$f":"SUM(K12:K13,K16:K17)","v":12116600000},null,{"$f":"SUM(M12:M13,M16:M17)","v":10492500000},null,"TOTAL DEBT / EBITDA (3)",null,{"$f":"ROUND((C54/C62),2)","v":5.47},"x",{"$f":"ROUND((E54/E62),2)","v":9.15},"x",{"$f":"ROUND((G54/G62),2)","v":6.02},"x",{"$f":"ROUND((I54/I62),2)","v":8.44},"x",{"$f":"ROUND((K54/K62),2)","v":6.59},"x",{"$f":"ROUND(AVERAGE(Q50:Y50),2)","v":7.13},"x"]
[]
["Average Price","calc",{"$f":"AVERAGE(C22:C23)","v":24.48},null,{"$f":"AVERAGE(E22:E23)","v":25.535},null,{"$f":"AVERAGE(G22:G23)","v":27.814999999999998},null,{"$f":"AVERAGE(I22:I23)","v":25.295000000000002},null,{"$f":"AVERAGE(K22:K23)","v":24.71},null,{"$f":"AVERAGE(M22:M23)","v":23.115000000000002},null,"FUNDS FROM OPERATIONS / TOTAL DEBT (4)",null,{"$f":"ROUND(((C60/C54)*100),2)","v":9.59},"%",{"$f":"ROUND(((E60/E54)*100),2)","v":8.6},"%",{"$f":"ROUND(((G60/G54)*100),2)","v":15.48},"%",{"$f":"ROUND(((I60/I54)*100),2)","v":6.92},"%",{"$f":"ROUND(((K60/K54)*100),2)","v":7.41},"%",{"$f":"ROUND(AVERAGE(Q52:Y52),2)","v":9.6},"%"]
[]
["Total Debt",null,{"$f":"+C19+C12","v":9801500000},null,{"$f":"+E19+E12","v":9746100000},null,{"$f":"+G19+G12","v":9642800000},null,{"$f":"+I19+I12","v":9132600000},null,{"$f":"+K19+K12","v":9002200000},null,{"$f":"+M19+M12","v":7909300000},null,"TOTAL DEBT / TOTAL CAPITAL",null,{"$f":"Q33","v":58.52},"%",{"$f":"S33","v":62.88},"%",{"$f":"U33","v":61.7},"%",{"$f":"W33","v":61.36},"%",{"$f":"Y33","v":67.569999999999993},"%",{"$f":"ROUND(AVERAGE(Q54:Y54),2)","v":62.41},"%"]
[]
["Total Capital","calc",{"$f":"SUM(C50,C19)","v":16748800000},null,{"$f":"SUM(E50,E19)","v":15498300000},null,{"$f":"SUM(G50,G19)","v":15629500000},null,{"$f":"SUM(I50,I19)","v":14883500000},null,{"$f":"SUM(K50,K19)","v":13322300000},null,{"$f":"SUM(M50,M19)","v":11980500000}]
[]
["Preferred Stk + Sink Fund Req.","calc",{"$f":"SUM(C13,C17)","v":1546500000},null,{"$f":"SUM(E13,E17)","v":880000000},null,{"$f":"SUM(G13,G17)","v":880000000},null,{"$f":"SUM(I13,I17)","v":880000000},null,{"$f":"SUM(K13,K17)","v":0},null,{"$f":"SUM(M13,M17)","v":0}]
[]
["NETOPGFC + CHGOPASLIAB - AFUDC","calc",{"$f":"ROUND(C41+C42-C28,3)","v":939800000},null,{"$f":"ROUND(E41+E42-E28,3)","v":838000000},null,{"$f":"ROUND(G41+G42-G28,3)","v":1492600000},null,{"$f":"ROUND(I41+I42-I28,3)","v":632300000},null,{"$f":"ROUND(K41+K42-K28,3)","v":666800000},null,{"$f":"ROUND(M41+M42-M28,3)","v":727400000}]
[]
["EBITDA","calc",{"$f":"C40+C44+C43+C30","v":1792200000},null,{"$f":"E40+E44+E43+E30","v":1065300000},null,{"$f":"G40+G44+G43+G30","v":1602900000},null,{"$f":"I40+I44+I43+I30","v":1082300000},null,{"$f":"K40+K44+K43+K30","v":1366500000},null,{"$f":"M40+M44+M43+M30","v":1410200000}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SEE PAGE 2 FOR NOTES."]

{"sheet":"3. NJR","index":51,"n_rows":81,"n_cols":221,"rows_kept":81,"cut":false,"hidden":false,"merged":[[23,26,23,27],[24,26,24,27]]}
[]
[]
[]
[]
[" Ticker "]
["NJR",null,null,null,"New Jersey Resources",null,null,null,null,null,null,null,null,null,{"$f":"E6","v":"New Jersey Resources"}]
[null,null,null,null,"CAPITALIZATION AND FINANCIAL STATISTICS  (1)",null,null,null,null,null,null,null,null,null,{"$f":"E7","v":"CAPITALIZATION AND FINANCIAL STATISTICS  (1)"}]
[null,null,null,null,"2016 - 2021, Inclusive",null,null,null,null,null,null,null,null,null,{"$f":"E8","v":"2016 - 2021, Inclusive"}]
[]
[null,"FYE: 09/30/2021",2021,null,2020,null,2019,null,2018,null,2017,null,2016]
["Capital Structure:"]
["     Long Term Debt","LTDEBT",{"$f":"2162164000+72840000","v":2235004000},null,{"$f":"2259466000+27236000","v":2286702000},null,{"$f":"1537177000+21419000","v":1558596000},null,{"$f":"1180619000+123545000","v":1304164000},null,1162455000,null,1125002000,null,null,null,{"$f":"C10","v":2021},null,{"$f":"E10","v":2020},null,{"$f":"G10","v":2019},null,{"$f":"I10","v":2018},null,{"$f":"K10","v":2017}]
["     Preferred Stock","PFD",0,null,0,null,0,null,0,null,0,null,0,null,null,null,"(MILLIONS OF DOLLARS)",null,null,null,null,null,null,null,null," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CAPITALIZATION STATISTICS"]
["Common Shares Outst.","Input Data",95709662,null,95949183,null,{"$f":"89998788-660734","v":89338054},null,{"$f":"88292956-2185013","v":86107943},null,86555507,null,86086355]
["Common Equity","TOTEQ",1630862000,null,1844692000,null,1551717000,null,1418978000,null,1236643000,null,1166591000,null,"AMOUNT OF CAPITAL EMPLOYED"]
["Sinking Fund Requirements","Input Data",0,null,0,null,0,null,0,null,0,null,0,null,"     TOTAL PERMANENT CAPITAL",null,{"$f":"C50/1000000","v":3865.866},null,{"$f":"E50/1000000","v":4131.3940000000002},null,{"$f":"G50/1000000","v":3110.3130000000001},null,{"$f":"I50/1000000","v":2723.1419999999998},null,{"$f":"K50/1000000","v":2399.098}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"     SHORT-TERM DEBT",null,{"$f":"C19/1000000","v":377.3},null,{"$f":"E19/1000000","v":125.35},null,{"$f":"G19/1000000","v":25.45},null,{"$f":"I19/1000000","v":151.94999999999999},null,{"$f":"K19/1000000","v":266}]
["Short Term Debt","STDEBT",377300000,null,125350000,null,25450000,null,151950000,null,266000000,null,121700000,null,"          TOTAL CAPITAL EMPLOYED",null,{"$f":"SUM(Q17:Q18)","v":4243.1660000000002},null,{"$f":"SUM(S17:S18)","v":4256.7440000000006},null,{"$f":"SUM(U17:U18)","v":3135.7629999999999},null,{"$f":"SUM(W17:W18)","v":2875.0919999999996},null,{"$f":"SUM(Y17:Y18)","v":2665.098}]
[]
["EPS excluding extra","EPSAPPCOMM",1.22,null,2.04,null,1.89,null,2.64,null,1.52,null,1.52,null,"INDICATED AVERAGE CAPITAL COST RATES  (2)"]
["Price - High","Bloomberg",44.15,null,45.46,null,51.13,null,47.55,null,44.25,null,38.71,null,"     TOTAL DEBT ",null,{"$f":"(ROUND((C30/(AVERAGE(C54,E54))*100),2))","v":3.13},"%",{"$f":"(ROUND((E30/(AVERAGE(E54,G54))*100),2))","v":3.38},"%",{"$f":"(ROUND((G30/(AVERAGE(G54,I54))*100),2))","v":3.1},"%",{"$f":"(ROUND((I30/(AVERAGE(I54,K54))*100),2))","v":3.21},"%",{"$f":"(ROUND((K30/(AVERAGE(K54,M54))*100),2))","v":3.36},"%"]
["Price - Low","Bloomberg",33.67,null,24.61,null,43.82,null,36.25,null,31.07,null,28.14,null,"     PREFERRED STOCK"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"5 YEAR"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CAPITAL STRUCTURE RATIOS",null,null,null,null,null,null,null,null,null,null,null,"AVERAGE"]
["DPS by payable date","Bloomberg",1.36,null,1.27,null,1.19,null,1.1100000000000001,null,1.0375000000000001,null,0.97499999999999998,null,"     BASED ON TOTAL PERMANENT CAPITAL:"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"          LONG-TERM DEBT",null,{"$f":"ROUND(((C12/C50)*100),2)","v":57.81},"%",{"$f":"ROUND(((E12/E50)*100),2)","v":55.35},"%",{"$f":"ROUND(((G12/G50)*100),2)","v":50.11},"%",{"$f":"ROUND(((I12/I50)*100),2)","v":47.89},"%",{"$f":"ROUND(((K12/K50)*100),2)","v":48.45},"%",{"$f":"ROUND(AVERAGE(Q27:Y27),2)","v":51.92},"%"]
["AFUDC","AFUDC",22253000,null,19733000,null,10202000,null,7510000,null,5178000,null,9384000,null,"          PREFERRED STOCK",null,{"$f":"ROUND(((SUM(C13,C17)/C50)*100),2)","v":0},null,{"$f":"ROUND(((SUM(E13,E17)/E50)*100),2)","v":0},null,{"$f":"ROUND(((SUM(G13,G17)/G50)*100),2)","v":0},null,{"$f":"ROUND(((SUM(I13,I17)/I50)*100),2)","v":0},null,{"$f":"ROUND(((SUM(K13,K17)/K50)*100),2)","v":0},null,{"$f":"ROUND(AVERAGE(Q28:Y28),2)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"          COMMON EQUITY",null,{"$f":"ROUND(((C16/C50)*100),2)","v":42.19},null,{"$f":"ROUND(((E16/E50)*100),2)","v":44.65},null,{"$f":"ROUND(((G16/G50)*100),2)","v":49.89},null,{"$f":"ROUND(((I16/I50)*100),2)","v":52.11},null,{"$f":"ROUND(((K16/K50)*100),2)","v":51.55},null,{"$f":"ROUND(AVERAGE(Q29:Y29),2)","v":48.08}]
["Total Interest","INTEXP",78559000,null,67597000,null,47082000,null,46286000,null,44886000,null,31044000,null,"               TOTAL",null,{"$f":"SUM(Q27:Q29)","v":100},"%",{"$f":"SUM(S27:S29)","v":100},"%",{"$f":"SUM(U27:U29)","v":100},"%",{"$f":"SUM(W27:W29)","v":100},"%",{"$f":"SUM(Y27:Y29)","v":100},"%",{"$f":"SUM(AA27:AA29)","v":100},"%"]
[]
["Net Income before Extra.","NETINC",193919000,null,193919000,null,169505000,null,233436000,null,132065000,null,131672000,null,"     BASED ON TOTAL CAPITAL:"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"          TOTAL DEBT, INCLUDING SHORT-TERM",null,{"$f":"ROUND((((C12+C19)/C56)*100),2)","v":61.56},"%",{"$f":"ROUND((((E12+E19)/E56)*100),2)","v":56.66},"%",{"$f":"ROUND((((G12+G19)/G56)*100),2)","v":50.52},"%",{"$f":"ROUND((((I12+I19)/I56)*100),2)","v":50.65},"%",{"$f":"ROUND((((K12+K19)/K56)*100),2)","v":53.6},"%",{"$f":"ROUND(AVERAGE(Q33:Y33),2)","v":54.6},"%"]
["CE Income before Extra.","INCAVAILCOMM",193919000,null,193919000,null,169505000,null,{"$f":"I32","v":233436000},null,132065000,null,131672000,null,"          PREFERRED STOCK",null,{"$f":"ROUND((((SUM(C13,C17))/C56)*100),2)","v":0},null,{"$f":"ROUND((((SUM(E13,E17))/E56)*100),2)","v":0},null,{"$f":"ROUND((((SUM(G13,G17))/G56)*100),2)","v":0},null,{"$f":"ROUND((((SUM(I13,I17))/I56)*100),2)","v":0},null,{"$f":"ROUND((((SUM(K13,K17))/K56)*100),2)","v":0},null,{"$f":"ROUND(AVERAGE(Q34:Y34),2)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"          COMMON EQUITY",null,{"$f":"ROUND((((C16)/C56)*100),2)","v":38.44},null,{"$f":"ROUND((((E16)/E56)*100),2)","v":43.34},null,{"$f":"ROUND((((G16)/G56)*100),2)","v":49.48},null,{"$f":"ROUND((((I16)/I56)*100),2)","v":49.35},null,{"$f":"ROUND((((K16)/K56)*100),2)","v":46.4},null,{"$f":"ROUND(AVERAGE(Q35:Y35),2)","v":45.4}]
["Preferred Stock Dividends","PFDDIV",0,null,0,null,0,null,0,null,0,null,0,null,"               TOTAL",null,{"$f":"SUM(Q33:Q35)","v":100},"%",{"$f":"SUM(S33:S35)","v":100},"%",{"$f":"SUM(U33:U35)","v":100},"%",{"$f":"SUM(W33:W35)","v":100},"%",{"$f":"SUM(Y33:Y35)","v":100},"%",{"$f":"SUM(AA33:AA35)","v":100},"%"]
[]
["Common Dividends","COMDIVS1",116960000,null,117804000,null,104059000,null,95835000,null,87988000,null,82445000]
[]
["Income Bef Extra Items-S&U","INCBEFEXT",{"$f":"C32","v":193919000},null,193919000,null,169505000,null,{"$f":"I32","v":233436000},null,132065000,null,131672000,null,"FINANCIAL STATISTICS"]
["Net Operating Cash Flow","NETOPGFC",390954000,null,213481000,null,189350000,null,398286000,null,248046000,null,142630000]
["Change in op'g Assets + Liabilities","CHGOPASLIAB",10254000,null,-8096000,null,-27759000,null,97004000,null,17081000,null,-123325000,null,"FINANCIAL RATIOS - MARKET BASED"]
["Depreciation & Amortization","DEPAMORT",111387000,null,119894000,null,91730000,null,85701000,null,81841000,null,72748000,null,"     EARNINGS / PRICE RATIO",null,{"$f":"ROUND(C21/C52,4)*100","v":3.1399999999999997},"%",{"$f":"ROUND(E21/E52,4)*100","v":5.82},"%",{"$f":"ROUND(G21/G52,4)*100","v":3.9800000000000004},"%",{"$f":"ROUND(I21/I52,4)*100","v":6.3},"%",{"$f":"ROUND(K21/K52,4)*100","v":4.04},"%",{"$f":"ROUND(AVERAGE(Q43:Y43),2)","v":4.66},"%"]
["Income Tax Expense","INCTAX",33286000,null,-6944000,null,-37751000,null,-53785000,null,18343000,null,23530000,null,"     MARKET / AVERAGE BOOK RATIO ",null,{"$f":"(ROUND((C52/(AVERAGE(C48,E48))*100),2))","v":214.58},null,{"$f":"(ROUND((E52/(AVERAGE(E48,G48))*100),2))","v":191.48},null,{"$f":"(ROUND((G52/(AVERAGE(G48,I48))*100),2))","v":280.52},null,{"$f":"(ROUND((I52/(AVERAGE(I48,K48))*100),2))","v":272.38},null,{"$f":"(ROUND((K52/(AVERAGE(K48,M48))*100),2))","v":270.56},null,{"$f":"ROUND(AVERAGE(Q44:Y44),2)","v":245.9}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"     DIVIDEND YIELD",null,{"$f":"ROUND(((+C26/C52)*100),2)","v":3.5},null,{"$f":"ROUND(((+E26/E52)*100),2)","v":3.62},null,{"$f":"ROUND(((+G26/G52)*100),2)","v":2.5099999999999998},null,{"$f":"ROUND(((+I26/I52)*100),2)","v":2.65},null,{"$f":"ROUND(((+K26/K52)*100),2)","v":2.75},null,{"$f":"ROUND(AVERAGE(Q45:Y45),2)","v":3.01}]
["Calculations",null,null,null,null,null,null,null,null,null,null,null,null,null,"     DIVIDEND PAYOUT RATIO",null,{"$f":"ROUND(((+C38/C34)*100),2)","v":60.31},null,{"$f":"ROUND(((+E38/E34)*100),2)","v":60.75},null,{"$f":"ROUND(((+G38/G34)*100),2)","v":61.39},null,{"$f":"ROUND(((+I38/I34)*100),2)","v":41.05},null,{"$f":"ROUND(((+K38/K34)*100),2)","v":66.62},null,{"$f":"ROUND(AVERAGE(Q46:Y46),2)","v":58.02}]
[]
["Com Eq / Shares Out.","calc",{"$f":"C16/C15","v":17.039679860116944},null,{"$f":"E16/E15","v":19.22571868068955},null,{"$f":"G16/G15","v":17.369048580350764},null,{"$f":"I16/I15","v":16.479060474130709},null,{"$f":"K16/K15","v":14.287282725985303},null,{"$f":"M16/M15","v":13.551404284685999},null,"RATE OF RETURN ON AVERAGE BOOK COMMON EQUITY",null,{"$f":"ROUND(((C34/AVERAGE(C16,E16))*100),2)","v":11.16},"%",{"$f":"ROUND(((E34/AVERAGE(E16,G16))*100),2)","v":11.42},"%",{"$f":"ROUND(((G34/AVERAGE(G16,I16))*100),2)","v":11.41},"%",{"$f":"ROUND(((I34/AVERAGE(I16,K16))*100),2)","v":17.579999999999998},"%",{"$f":"ROUND(((K34/AVERAGE(K16,M16))*100),2)","v":10.99},"%",{"$f":"ROUND(AVERAGE(Q48:Y48),2)","v":12.51},"%"]
[]
["Total Permanent Capital","calc",{"$f":"SUM(C12:C13,C16:C17)","v":3865866000},null,{"$f":"SUM(E12:E13,E16:E17)","v":4131394000},null,{"$f":"SUM(G12:G13,G16:G17)","v":3110313000},null,{"$f":"SUM(I12:I13,I16:I17)","v":2723142000},null,{"$f":"SUM(K12:K13,K16:K17)","v":2399098000},null,{"$f":"SUM(M12:M13,M16:M17)","v":2291593000},null,"TOTAL DEBT / EBITDA (3)",null,{"$f":"ROUND((C54/C62),2)","v":6.26},"x",{"$f":"ROUND((E54/E62),2)","v":6.44},"x",{"$f":"ROUND((G54/G62),2)","v":5.85},"x",{"$f":"ROUND((I54/I62),2)","v":4.67},"x",{"$f":"ROUND((K54/K62),2)","v":5.15},"x",{"$f":"ROUND(AVERAGE(Q50:Y50),2)","v":5.67},"x"]
[]
["Average Price","calc",{"$f":"AVERAGE(C22:C23)","v":38.909999999999997},null,{"$f":"AVERAGE(E22:E23)","v":35.034999999999997},null,{"$f":"AVERAGE(G22:G23)","v":47.475000000000001},null,{"$f":"AVERAGE(I22:I23)","v":41.9},null,{"$f":"AVERAGE(K22:K23)","v":37.659999999999997},null,{"$f":"AVERAGE(M22:M23)","v":33.424999999999997},null,"FUNDS FROM OPERATIONS / TOTAL DEBT (4)",null,{"$f":"ROUND(((C60/C54)*100),2)","v":14.51},"%",{"$f":"ROUND(((E60/E54)*100),2)","v":7.7},"%",{"$f":"ROUND(((G60/G54)*100),2)","v":9.56},"%",{"$f":"ROUND(((I60/I54)*100),2)","v":33.5},"%",{"$f":"ROUND(((K60/K54)*100),2)","v":18.2},"%",{"$f":"ROUND(AVERAGE(Q52:Y52),2)","v":16.690000000000001},"%"]
[]
["Total Debt",null,{"$f":"+C19+C12","v":2612304000},null,{"$f":"+E19+E12","v":2412052000},null,{"$f":"+G19+G12","v":1584046000},null,{"$f":"+I19+I12","v":1456114000},null,{"$f":"+K19+K12","v":1428455000},null,{"$f":"+M19+M12","v":1246702000},null,"TOTAL DEBT / TOTAL CAPITAL",null,{"$f":"Q33","v":61.56},"%",{"$f":"S33","v":56.66},"%",{"$f":"U33","v":50.52},"%",{"$f":"W33","v":50.65},"%",{"$f":"Y33","v":53.6},"%",{"$f":"ROUND(AVERAGE(Q54:Y54),2)","v":54.6},"%"]
[]
["Total Capital","calc",{"$f":"SUM(C50,C19)","v":4243166000},null,{"$f":"SUM(E50,E19)","v":4256744000},null,{"$f":"SUM(G50,G19)","v":3135763000},null,{"$f":"SUM(I50,I19)","v":2875092000},null,{"$f":"SUM(K50,K19)","v":2665098000},null,{"$f":"SUM(M50,M19)","v":2413293000}]
[]
["Preferred Stk + Sink Fund Req.","calc",{"$f":"SUM(C13,C17)","v":0},null,{"$f":"SUM(E13,E17)","v":0},null,{"$f":"SUM(G13,G17)","v":0},null,{"$f":"SUM(I13,I17)","v":0},null,{"$f":"SUM(K13,K17)","v":0},null,{"$f":"SUM(M13,M17)","v":0}]
[]
["NETOPGFC + CHGOPASLIAB - AFUDC","calc",{"$f":"ROUND(C41+C42-C28,3)","v":378955000},null,{"$f":"ROUND(E41+E42-E28,3)","v":185652000},null,{"$f":"ROUND(G41+G42-G28,3)","v":151389000},null,{"$f":"ROUND(I41+I42-I28,3)","v":487780000},null,{"$f":"ROUND(K41+K42-K28,3)","v":259949000},null,{"$f":"ROUND(M41+M42-M28,3)","v":9921000}]
[]
["EBITDA","calc",{"$f":"C40+C44+C43+C30","v":417151000},null,{"$f":"E40+E44+E43+E30","v":374466000},null,{"$f":"G40+G44+G43+G30","v":270566000},null,{"$f":"I40+I44+I43+I30","v":311638000},null,{"$f":"K40+K44+K43+K30","v":277135000},null,{"$f":"M40+M44+M43+M30","v":258994000}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SEE PAGE 2 FOR NOTES."]

{"sheet":"3. NWN","index":52,"n_rows":81,"n_cols":221,"rows_kept":81,"cut":false,"hidden":false,"merged":[[23,26,23,27],[24,26,24,27]]}
[]
[]
[]
[]
[" Ticker "]
["NWN",null,null,null,"Northwest Nat. Gas  ",null,null,null,null,null,null,null,null,null,{"$f":"E6","v":"Northwest Nat. Gas  "}]
[null,null,null,null,"CAPITALIZATION AND FINANCIAL STATISTICS  (1)",null,null,null,null,null,null,null,null,null,{"$f":"E7","v":"CAPITALIZATION AND FINANCIAL STATISTICS  (1)"}]
[null,null,null,null,"2016 - 2021, Inclusive",null,null,null,null,null,null,null,null,null,{"$f":"E8","v":"2016 - 2021, Inclusive"}]
[]
[null,"FYE: 12/31/2021",2021,null,2020,null,2019,null,2018,null,2017,null,2016]
["Capital Structure:"]
["     Long Term Debt","LTDEBT",{"$f":"1044587000+345000-27000000","v":1017932000},null,{"$f":"860081000+95344000","v":955425000},null,{"$f":"805955000+75109000","v":881064000},null,{"$f":"706247000+29989000","v":736236000},null,779887000,null,719323000,null,null,null,{"$f":"C10","v":2021},null,{"$f":"E10","v":2020},null,{"$f":"G10","v":2019},null,{"$f":"I10","v":2018},null,{"$f":"K10","v":2017}]
["     Preferred Stock","PFD",0,null,0,null,0,null,0,null,0,null,0,null,null,null,"(MILLIONS OF DOLLARS)",null,null,null,null,null,null,null,null," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CAPITALIZATION STATISTICS"]
["Common Shares Outst.","Input Data",31129000,null,30589000,null,30472000,null,28880000,null,28736000,null,28630000]
["Common Equity","TOTEQ",935146000,null,888733000,null,865999000,null,762634000,null,742776000,null,850497000,null,"AMOUNT OF CAPITAL EMPLOYED"]
["Sinking Fund Requirements","Input Data",0,null,0,null,0,null,0,null,0,null,0,null,"     TOTAL PERMANENT CAPITAL",null,{"$f":"C50/1000000","v":1953.078},null,{"$f":"E50/1000000","v":1844.1579999999999},null,{"$f":"G50/1000000","v":1747.0630000000001},null,{"$f":"I50/1000000","v":1498.87},null,{"$f":"K50/1000000","v":1522.663}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"     SHORT-TERM DEBT",null,{"$f":"C19/1000000","v":389.5},null,{"$f":"E19/1000000","v":304.52499999999998},null,{"$f":"G19/1000000","v":149.1},null,{"$f":"I19/1000000","v":217.62},null,{"$f":"K19/1000000","v":54.2}]
["Short Term Debt","STDEBT",389500000,null,304525000,null,149100000,null,217620000,null,54200000,null,53300000,null,"          TOTAL CAPITAL EMPLOYED",null,{"$f":"SUM(Q17:Q18)","v":2342.578},null,{"$f":"SUM(S17:S18)","v":2148.683},null,{"$f":"SUM(U17:U18)","v":1896.163},null,{"$f":"SUM(W17:W18)","v":1716.4899999999998},null,{"$f":"SUM(Y17:Y18)","v":1576.8630000000001}]
[]
["EPS excluding extra","EPSAPPCOMM",2.56,null,2.5099999999999998,null,2.0699999999999998,null,2.2400000000000002,null,-1.94,null,2.12,null,"INDICATED AVERAGE CAPITAL COST RATES  (2)"]
["Price - High","Bloomberg",56.39,null,76.900000000000006,null,73.86,null,70.709999999999994,null,69.150000000000006,null,65.599999999999994,null,"     TOTAL DEBT ",null,{"$f":"(ROUND((C30/(AVERAGE(C54,E54))*100),2))","v":3.34},"%",{"$f":"(ROUND((E30/(AVERAGE(E54,G54))*100),2))","v":3.76},"%",{"$f":"(ROUND((G30/(AVERAGE(G54,I54))*100),2))","v":4.3},"%",{"$f":"(ROUND((I30/(AVERAGE(I54,K54))*100),2))","v":4.1500000000000004},"%",{"$f":"(ROUND((K30/(AVERAGE(K54,M54))*100),2))","v":4.79},"%"]
["Price - Low","Bloomberg",42.44,null,43.41,null,57.46,null,51.95,null,56.85,null,49.44,null,"     PREFERRED STOCK"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"5 YEAR"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CAPITAL STRUCTURE RATIOS",null,null,null,null,null,null,null,null,null,null,null,"AVERAGE"]
["DPS by payable date","Bloomberg",1.92,null,1.91,null,1.9,null,1.89,null,1.8824999999999998,null,1.8725000000000001,null,"     BASED ON TOTAL PERMANENT CAPITAL:"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"          LONG-TERM DEBT",null,{"$f":"ROUND(((C12/C50)*100),2)","v":52.12},"%",{"$f":"ROUND(((E12/E50)*100),2)","v":51.81},"%",{"$f":"ROUND(((G12/G50)*100),2)","v":50.43},"%",{"$f":"ROUND(((I12/I50)*100),2)","v":49.12},"%",{"$f":"ROUND(((K12/K50)*100),2)","v":51.22},"%",{"$f":"ROUND(AVERAGE(Q27:Y27),2)","v":50.94},"%"]
["AFUDC","AFUDC",0,null,0,null,{"$f":"700000","v":700000},null,{"$f":"4100000","v":4100000},null,5298000,null,0,null,"          PREFERRED STOCK",null,{"$f":"ROUND(((SUM(C13,C17)/C50)*100),2)","v":0},null,{"$f":"ROUND(((SUM(E13,E17)/E50)*100),2)","v":0},null,{"$f":"ROUND(((SUM(G13,G17)/G50)*100),2)","v":0},null,{"$f":"ROUND(((SUM(I13,I17)/I50)*100),2)","v":0},null,{"$f":"ROUND(((SUM(K13,K17)/K50)*100),2)","v":0},null,{"$f":"ROUND(AVERAGE(Q28:Y28),2)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"          COMMON EQUITY",null,{"$f":"ROUND(((C16/C50)*100),2)","v":47.88},null,{"$f":"ROUND(((E16/E50)*100),2)","v":48.19},null,{"$f":"ROUND(((G16/G50)*100),2)","v":49.57},null,{"$f":"ROUND(((I16/I50)*100),2)","v":50.88},null,{"$f":"ROUND(((K16/K50)*100),2)","v":48.78},null,{"$f":"ROUND(AVERAGE(Q29:Y29),2)","v":49.06}]
["Total Interest","INTEXP",44486000,null,43052000,null,42685000,null,37059000,null,38501000,null,39128000,null,"               TOTAL",null,{"$f":"SUM(Q27:Q29)","v":100},"%",{"$f":"SUM(S27:S29)","v":100},"%",{"$f":"SUM(U27:U29)","v":100},"%",{"$f":"SUM(W27:W29)","v":100},"%",{"$f":"SUM(Y27:Y29)","v":100},"%",{"$f":"SUM(AA27:AA29)","v":100},"%"]
[]
["Net Income before Extra.","NETINC",78666000,null,76781000,null,61735000,null,64569000,null,-55623000,null,58895000,null,"     BASED ON TOTAL CAPITAL:"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"          TOTAL DEBT, INCLUDING SHORT-TERM",null,{"$f":"ROUND((((C12+C19)/C56)*100),2)","v":60.08},"%",{"$f":"ROUND((((E12+E19)/E56)*100),2)","v":58.64},"%",{"$f":"ROUND((((G12+G19)/G56)*100),2)","v":54.33},"%",{"$f":"ROUND((((I12+I19)/I56)*100),2)","v":55.57},"%",{"$f":"ROUND((((K12+K19)/K56)*100),2)","v":52.9},"%",{"$f":"ROUND(AVERAGE(Q33:Y33),2)","v":56.3},"%"]
["CE Income before Extra.","INCAVAILCOMM",{"$f":"C32","v":78666000},null,{"$f":"E32","v":76781000},null,{"$f":"G32","v":61735000},null,{"$f":"I32","v":64569000},null,-55623000,null,58895000,null,"          PREFERRED STOCK",null,{"$f":"ROUND((((SUM(C13,C17))/C56)*100),2)","v":0},null,{"$f":"ROUND((((SUM(E13,E17))/E56)*100),2)","v":0},null,{"$f":"ROUND((((SUM(G13,G17))/G56)*100),2)","v":0},null,{"$f":"ROUND((((SUM(I13,I17))/I56)*100),2)","v":0},null,{"$f":"ROUND((((SUM(K13,K17))/K56)*100),2)","v":0},null,{"$f":"ROUND(AVERAGE(Q34:Y34),2)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"          COMMON EQUITY",null,{"$f":"ROUND((((C16)/C56)*100),2)","v":39.92},null,{"$f":"ROUND((((E16)/E56)*100),2)","v":41.36},null,{"$f":"ROUND((((G16)/G56)*100),2)","v":45.67},null,{"$f":"ROUND((((I16)/I56)*100),2)","v":44.43},null,{"$f":"ROUND((((K16)/K56)*100),2)","v":47.1},null,{"$f":"ROUND(AVERAGE(Q35:Y35),2)","v":43.7}]
["Preferred Stock Dividends","PFDDIV",0,null,0,null,0,null,0,null,0,null,0,null,"               TOTAL",null,{"$f":"SUM(Q33:Q35)","v":100},"%",{"$f":"SUM(S33:S35)","v":100},"%",{"$f":"SUM(U33:U35)","v":100},"%",{"$f":"SUM(W33:W35)","v":100},"%",{"$f":"SUM(Y33:Y35)","v":100},"%",{"$f":"SUM(AA33:AA35)","v":100},"%"]
[]
["Common Dividends","COMDIVS1",59410000,null,58708000,null,56833000,null,54736000,null,53957000,null,51508000]
[]
["Income Bef Extra Items-S&U","INCBEFEXT",{"$f":"C34","v":78666000},null,{"$f":"E34","v":76781000},null,{"$f":"G34","v":61735000},null,{"$f":"I34","v":64569000},null,-55623000,null,58895000,null,"FINANCIAL STATISTICS"]
["Net Operating Cash Flow","NETOPGFC",160353000,null,143020000,null,185298000,null,168771000,null,206704000,null,222147000]
["Change in op'g Assets + Liabilities","CHGOPASLIAB",{"$f":"(-44128-14571+3292+12118)*1000","v":-43289000},null,{"$f":"(-16799+1262-10710-15910+17590)*1000","v":-24567000},null,{"$f":"(5844-5969+4528-16485+145-23471)*1000","v":-35408000},null,{"$f":"(181+3207-16904+16792+526-14395+552)*1000","v":-10041000},null,30696000,null,33237000,null,"FINANCIAL RATIOS - MARKET BASED"]
["Depreciation & Amortization","DEPAMORT",113534000,null,103683000,null,91496000,null,85156000,null,85578000,null,82289000,null,"     EARNINGS / PRICE RATIO",null,{"$f":"ROUND(C21/C52,4)*100","v":5.18},"%",{"$f":"ROUND(E21/E52,4)*100","v":4.17},"%",{"$f":"ROUND(G21/G52,4)*100","v":3.15},"%",{"$f":"ROUND(I21/I52,4)*100","v":3.65},"%",{"$f":"ROUND(K21/K52,4)*100","v":-3.08},"%",{"$f":"ROUND(AVERAGE(Q43:Y43),2)","v":2.61},"%"]
["Income Tax Expense","INCTAX",27406000,null,21082000,null,12642000,null,24191000,null,-30757000,null,40714000,null,"     MARKET / AVERAGE BOOK RATIO ",null,{"$f":"(ROUND((C52/(AVERAGE(C48,E48))*100),2))","v":167.24},null,{"$f":"(ROUND((E52/(AVERAGE(E48,G48))*100),2))","v":209.33},null,{"$f":"(ROUND((G52/(AVERAGE(G48,I48))*100),2))","v":239.52},null,{"$f":"(ROUND((I52/(AVERAGE(I48,K48))*100),2))","v":234.73},null,{"$f":"(ROUND((K52/(AVERAGE(K48,M48))*100),2))","v":226.8},null,{"$f":"ROUND(AVERAGE(Q44:Y44),2)","v":215.52}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"     DIVIDEND YIELD",null,{"$f":"ROUND(((+C26/C52)*100),2)","v":3.89},null,{"$f":"ROUND(((+E26/E52)*100),2)","v":3.18},null,{"$f":"ROUND(((+G26/G52)*100),2)","v":2.89},null,{"$f":"ROUND(((+I26/I52)*100),2)","v":3.08},null,{"$f":"ROUND(((+K26/K52)*100),2)","v":2.99},null,{"$f":"ROUND(AVERAGE(Q45:Y45),2)","v":3.21}]
["Calculations",null,null,null,null,null,null,null,null,null,null,null,null,null,"     DIVIDEND PAYOUT RATIO",null,{"$f":"ROUND(((+C38/C34)*100),2)","v":75.52},null,{"$f":"ROUND(((+E38/E34)*100),2)","v":76.459999999999994},null,{"$f":"ROUND(((+G38/G34)*100),2)","v":92.06},null,{"$f":"ROUND(((+I38/I34)*100),2)","v":84.77},null,{"$f":"ROUND(((+K38/K34)*100),2)","v":-97},null,{"$f":"ROUND(AVERAGE(Q46:Y46),2)","v":46.36}]
[]
["Com Eq / Shares Out.","calc",{"$f":"C16/C15","v":30.040990716052555},null,{"$f":"E16/E15","v":29.05400634214914},null,{"$f":"G16/G15","v":28.41949986873195},null,{"$f":"I16/I15","v":26.406994459833793},null,{"$f":"K16/K15","v":25.848273942093542},null,{"$f":"M16/M15","v":29.706496681802307},null,"RATE OF RETURN ON AVERAGE BOOK COMMON EQUITY",null,{"$f":"ROUND(((C34/AVERAGE(C16,E16))*100),2)","v":8.6300000000000008},"%",{"$f":"ROUND(((E34/AVERAGE(E16,G16))*100),2)","v":8.75},"%",{"$f":"ROUND(((G34/AVERAGE(G16,I16))*100),2)","v":7.58},"%",{"$f":"ROUND(((I34/AVERAGE(I16,K16))*100),2)","v":8.58},"%",{"$f":"ROUND(((K34/AVERAGE(K16,M16))*100),2)","v":-6.98},"%",{"$f":"ROUND(AVERAGE(Q48:Y48),2)","v":5.31},"%"]
[]
["Total Permanent Capital","calc",{"$f":"SUM(C12:C13,C16:C17)","v":1953078000},null,{"$f":"SUM(E12:E13,E16:E17)","v":1844158000},null,{"$f":"SUM(G12:G13,G16:G17)","v":1747063000},null,{"$f":"SUM(I12:I13,I16:I17)","v":1498870000},null,{"$f":"SUM(K12:K13,K16:K17)","v":1522663000},null,{"$f":"SUM(M12:M13,M16:M17)","v":1569820000},null,"TOTAL DEBT / EBITDA (3)",null,{"$f":"ROUND((C54/C62),2)","v":5.33},"x",{"$f":"ROUND((E54/E62),2)","v":5.15},"x",{"$f":"ROUND((G54/G62),2)","v":4.9400000000000004},"x",{"$f":"ROUND((I54/I62),2)","v":4.5199999999999996},"x",{"$f":"ROUND((K54/K62),2)","v":22.12},"x",{"$f":"ROUND(AVERAGE(Q50:Y50),2)","v":8.41},"x"]
[]
["Average Price","calc",{"$f":"AVERAGE(C22:C23)","v":49.414999999999999},null,{"$f":"AVERAGE(E22:E23)","v":60.155000000000001},null,{"$f":"AVERAGE(G22:G23)","v":65.66},null,{"$f":"AVERAGE(I22:I23)","v":61.33},null,{"$f":"AVERAGE(K22:K23)","v":63},null,{"$f":"AVERAGE(M22:M23)","v":57.519999999999996},null,"FUNDS FROM OPERATIONS / TOTAL DEBT (4)",null,{"$f":"ROUND(((C60/C54)*100),2)","v":8.32},"%",{"$f":"ROUND(((E60/E54)*100),2)","v":9.4},"%",{"$f":"ROUND(((G60/G54)*100),2)","v":14.48},"%",{"$f":"ROUND(((I60/I54)*100),2)","v":16.21},"%",{"$f":"ROUND(((K60/K54)*100),2)","v":27.83},"%",{"$f":"ROUND(AVERAGE(Q52:Y52),2)","v":15.25},"%"]
[]
["Total Debt",null,{"$f":"+C19+C12","v":1407432000},null,{"$f":"+E19+E12","v":1259950000},null,{"$f":"+G19+G12","v":1030164000},null,{"$f":"+I19+I12","v":953856000},null,{"$f":"+K19+K12","v":834087000},null,{"$f":"+M19+M12","v":772623000},null,"TOTAL DEBT / TOTAL CAPITAL",null,{"$f":"Q33","v":60.08},"%",{"$f":"S33","v":58.64},"%",{"$f":"U33","v":54.33},"%",{"$f":"W33","v":55.57},"%",{"$f":"Y33","v":52.9},"%",{"$f":"ROUND(AVERAGE(Q54:Y54),2)","v":56.3},"%"]
[]
["Total Capital","calc",{"$f":"SUM(C50,C19)","v":2342578000},null,{"$f":"SUM(E50,E19)","v":2148683000},null,{"$f":"SUM(G50,G19)","v":1896163000},null,{"$f":"SUM(I50,I19)","v":1716490000},null,{"$f":"SUM(K50,K19)","v":1576863000},null,{"$f":"SUM(M50,M19)","v":1623120000}]
[]
["Preferred Stk + Sink Fund Req.","calc",{"$f":"SUM(C13,C17)","v":0},null,{"$f":"SUM(E13,E17)","v":0},null,{"$f":"SUM(G13,G17)","v":0},null,{"$f":"SUM(I13,I17)","v":0},null,{"$f":"SUM(K13,K17)","v":0},null,{"$f":"SUM(M13,M17)","v":0}]
[]
["NETOPGFC + CHGOPASLIAB - AFUDC","calc",{"$f":"ROUND(C41+C42-C28,3)","v":117064000},null,{"$f":"ROUND(E41+E42-E28,3)","v":118453000},null,{"$f":"ROUND(G41+G42-G28,3)","v":149190000},null,{"$f":"ROUND(I41+I42-I28,3)","v":154630000},null,{"$f":"ROUND(K41+K42-K28,3)","v":232102000},null,{"$f":"ROUND(M41+M42-M28,3)","v":255384000}]
[]
["EBITDA","calc",{"$f":"C40+C44+C43+C30","v":264092000},null,{"$f":"E40+E44+E43+E30","v":244598000},null,{"$f":"G40+G44+G43+G30","v":208558000},null,{"$f":"I40+I44+I43+I30","v":210975000},null,{"$f":"K40+K44+K43+K30","v":37699000},null,{"$f":"M40+M44+M43+M30","v":221026000}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SEE PAGE 2 FOR NOTES."]

{"sheet":"3. OGS","index":53,"n_rows":81,"n_cols":221,"rows_kept":81,"cut":false,"hidden":false,"merged":[[23,26,23,27],[24,26,24,27]]}
[]
[]
[]
[]
[" Ticker "]
["OGS",null,null,null,"ONE Gas, Inc.",null,null,null,null,null,null,null,null,null,{"$f":"E6","v":"ONE Gas, Inc."}]
[null,null,null,null,"CAPITALIZATION AND FINANCIAL STATISTICS  (1)",null,null,null,null,null,null,null,null,null,{"$f":"E7","v":"CAPITALIZATION AND FINANCIAL STATISTICS  (1)"}]
[null,null,null,null,"2016 - 2021, Inclusive",null,null,null,null,null,null,null,null,null,{"$f":"E8","v":"2016 - 2021, Inclusive"}]
[]
[null,"FYE: 12/31/2021",2021,null,2020,null,2019,null,2018,null,2017,null,2016]
["Capital Structure:"]
["     Long Term Debt","LTDEBT",{"$f":"3683378000-2000000000","v":1683378000},null,1601300000,null,1286064000,null,1285483000,null,1193257000,null,1192453000,null,null,null,{"$f":"C10","v":2021},null,{"$f":"E10","v":2020},null,{"$f":"G10","v":2019},null,{"$f":"I10","v":2018},null,{"$f":"K10","v":2017}]
["     Preferred Stock","PFD",0,null,0,null,0,null,0,null,0,null,0,null,null,null,"(MILLIONS OF DOLLARS)",null,null,null,null,null,null,null,null," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CAPITALIZATION STATISTICS"]
["Common Shares Outst.","Input Data",53633210,null,53166733,null,{"$f":"52771749","v":52771749},null,{"$f":"52564902","v":52564902},null,52312516,null,52598005]
["Common Equity","TOTEQ",2349532000,null,2233311000,null,2129390000,null,2042656000,null,1960209000,null,1888280000,null,"AMOUNT OF CAPITAL EMPLOYED"]
["Sinking Fund Requirements","Input Data",0,null,0,null,0,null,0,null,0,null,0,null,"     TOTAL PERMANENT CAPITAL",null,{"$f":"C50/1000000","v":4032.91},null,{"$f":"E50/1000000","v":3834.6109999999999},null,{"$f":"G50/1000000","v":3415.4540000000002},null,{"$f":"I50/1000000","v":3328.1390000000001},null,{"$f":"K50/1000000","v":3153.4659999999999}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"     SHORT-TERM DEBT",null,{"$f":"C19/1000000","v":494},null,{"$f":"E19/1000000","v":418.22500000000002},null,{"$f":"G19/1000000","v":516.5},null,{"$f":"I19/1000000","v":299.5},null,{"$f":"K19/1000000","v":357.21499999999997}]
["Short Term Debt","STDEBT",494000000,null,418225000,null,516500000,null,299500000,null,357215000,null,145000000,null,"          TOTAL CAPITAL EMPLOYED",null,{"$f":"SUM(Q17:Q18)","v":4526.91},null,{"$f":"SUM(S17:S18)","v":4252.8360000000002},null,{"$f":"SUM(U17:U18)","v":3931.9540000000002},null,{"$f":"SUM(W17:W18)","v":3627.6390000000001},null,{"$f":"SUM(Y17:Y18)","v":3510.681}]
[]
["EPS excluding extra","EPSAPPCOMM",3.85,null,3.68,null,3.51,null,3.25,null,3.08,null,2.65,null,"INDICATED AVERAGE CAPITAL COST RATES  (2)"]
["Price - High","Bloomberg",81.37,null,96.69,null,96.27,null,87.03,null,79.25,null,66.59,null,"     TOTAL DEBT ",null,{"$f":"(ROUND((C30/(AVERAGE(C54,E54))*100),2))","v":2.87},"%",{"$f":"(ROUND((E30/(AVERAGE(E54,G54))*100),2))","v":3.27},"%",{"$f":"(ROUND((G30/(AVERAGE(G54,I54))*100),2))","v":3.7},"%",{"$f":"(ROUND((I30/(AVERAGE(I54,K54))*100),2))","v":3.27},"%",{"$f":"(ROUND((K30/(AVERAGE(K54,M54))*100),2))","v":3.19},"%"]
["Price - Low","Bloomberg",63.3,null,66.55,null,76.13,null,62.75,null,62.3,null,48.4,null,"     PREFERRED STOCK"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"5 YEAR"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CAPITAL STRUCTURE RATIOS",null,null,null,null,null,null,null,null,null,null,null,"AVERAGE"]
["DPS by payable date","Bloomberg",2.3199999999999998,null,2.16,null,2,null,1.84,null,1.68,null,1.4,null,"     BASED ON TOTAL PERMANENT CAPITAL:"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"          LONG-TERM DEBT",null,{"$f":"ROUND(((C12/C50)*100),2)","v":41.74},"%",{"$f":"ROUND(((E12/E50)*100),2)","v":41.76},"%",{"$f":"ROUND(((G12/G50)*100),2)","v":37.65},"%",{"$f":"ROUND(((I12/I50)*100),2)","v":38.619999999999997},"%",{"$f":"ROUND(((K12/K50)*100),2)","v":37.840000000000003},"%",{"$f":"ROUND(AVERAGE(Q27:Y27),2)","v":39.520000000000003},"%"]
["AFUDC","AFUDC",4200000,null,4200000,null,4600000,null,3400000,null,3000000,null,3600000,null,"          PREFERRED STOCK",null,{"$f":"ROUND(((SUM(C13,C17)/C50)*100),2)","v":0},null,{"$f":"ROUND(((SUM(E13,E17)/E50)*100),2)","v":0},null,{"$f":"ROUND(((SUM(G13,G17)/G50)*100),2)","v":0},null,{"$f":"ROUND(((SUM(I13,I17)/I50)*100),2)","v":0},null,{"$f":"ROUND(((SUM(K13,K17)/K50)*100),2)","v":0},null,{"$f":"ROUND(AVERAGE(Q28:Y28),2)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"          COMMON EQUITY",null,{"$f":"ROUND(((C16/C50)*100),2)","v":58.26},null,{"$f":"ROUND(((E16/E50)*100),2)","v":58.24},null,{"$f":"ROUND(((G16/G50)*100),2)","v":62.35},null,{"$f":"ROUND(((I16/I50)*100),2)","v":61.38},null,{"$f":"ROUND(((K16/K50)*100),2)","v":62.16},null,{"$f":"ROUND(AVERAGE(Q29:Y29),2)","v":60.48}]
["Total Interest","INTEXP",60301000,null,62505000,null,62681000,null,51305000,null,46065000,null,43739000,null,"               TOTAL",null,{"$f":"SUM(Q27:Q29)","v":100},"%",{"$f":"SUM(S27:S29)","v":100},"%",{"$f":"SUM(U27:U29)","v":100},"%",{"$f":"SUM(W27:W29)","v":100},"%",{"$f":"SUM(Y27:Y29)","v":100},"%",{"$f":"SUM(AA27:AA29)","v":100},"%"]
[]
["Net Income before Extra.","NETINC",206434000,null,196412000,null,186749000,null,172234000,null,162995000,null,140095000,null,"     BASED ON TOTAL CAPITAL:"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"          TOTAL DEBT, INCLUDING SHORT-TERM",null,{"$f":"ROUND((((C12+C19)/C56)*100),2)","v":48.1},"%",{"$f":"ROUND((((E12+E19)/E56)*100),2)","v":47.49},"%",{"$f":"ROUND((((G12+G19)/G56)*100),2)","v":45.84},"%",{"$f":"ROUND((((I12+I19)/I56)*100),2)","v":43.69},"%",{"$f":"ROUND((((K12+K19)/K56)*100),2)","v":44.16},"%",{"$f":"ROUND(AVERAGE(Q33:Y33),2)","v":45.86},"%"]
["CE Income before Extra.","INCAVAILCOMM",{"$f":"C32","v":206434000},null,{"$f":"E32","v":196412000},null,{"$f":"G32","v":186749000},null,{"$f":"I32","v":172234000},null,162995000,null,140095000,null,"          PREFERRED STOCK",null,{"$f":"ROUND((((SUM(C13,C17))/C56)*100),2)","v":0},null,{"$f":"ROUND((((SUM(E13,E17))/E56)*100),2)","v":0},null,{"$f":"ROUND((((SUM(G13,G17))/G56)*100),2)","v":0},null,{"$f":"ROUND((((SUM(I13,I17))/I56)*100),2)","v":0},null,{"$f":"ROUND((((SUM(K13,K17))/K56)*100),2)","v":0},null,{"$f":"ROUND(AVERAGE(Q34:Y34),2)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"          COMMON EQUITY",null,{"$f":"ROUND((((C16)/C56)*100),2)","v":51.9},null,{"$f":"ROUND((((E16)/E56)*100),2)","v":52.51},null,{"$f":"ROUND((((G16)/G56)*100),2)","v":54.16},null,{"$f":"ROUND((((I16)/I56)*100),2)","v":56.31},null,{"$f":"ROUND((((K16)/K56)*100),2)","v":55.84},null,{"$f":"ROUND(AVERAGE(Q35:Y35),2)","v":54.14}]
["Preferred Stock Dividends","PFDDIV",0,null,0,null,0,null,0,null,0,null,0,null,"               TOTAL",null,{"$f":"SUM(Q33:Q35)","v":100},"%",{"$f":"SUM(S33:S35)","v":100},"%",{"$f":"SUM(U33:U35)","v":100},"%",{"$f":"SUM(W33:W35)","v":100},"%",{"$f":"SUM(Y33:Y35)","v":100},"%",{"$f":"SUM(AA33:AA35)","v":100},"%"]
[]
["Common Dividends","COMDIVS1",123912000,null,114372000,null,105424000,null,96594000,null,87951000,null,73209000]
[]
["Income Bef Extra Items-S&U","INCBEFEXT",{"$f":"C32","v":206434000},null,{"$f":"E32","v":196412000},null,{"$f":"G32","v":186749000},null,{"$f":"I32","v":172234000},null,162995000,null,140095000,null,"FINANCIAL STATISTICS"]
["Net Operating Cash Flow","NETOPGFC",{"$f":"-1535657000+1562574000+367210000","v":394127000},null,364500000,null,310345000,null,467694000,null,253800000,null,281567000]
["Change in op'g Assets + Liabilities","CHGOPASLIAB",{"$f":"(-57902-2126-85700-49029+107207+3235-5574+18461-11190)*1000","v":-82618000},null,{"$f":"(-58423+2966+10313-40833+28376+15844+10041-38773+23648-3109-12877-7704)*1000","v":-70531000},null,{"$f":"(26415-11399+3036-47784-59293+316-3196+28203-35401+10689)*1000","v":-88414000},null,{"$f":"(-5159-4661+22859-52855+36885+148+6316+236+372+109437-50100+1953)*1000","v":65431000},null,-18108000,null,-30653000,null,"FINANCIAL RATIOS - MARKET BASED"]
["Depreciation & Amortization","DEPAMORT",207233000,null,194881000,null,180395000,null,160086000,null,151889000,null,143829000,null,"     EARNINGS / PRICE RATIO",null,{"$f":"ROUND(C21/C52,4)*100","v":5.3199999999999994},"%",{"$f":"ROUND(E21/E52,4)*100","v":4.51},"%",{"$f":"ROUND(G21/G52,4)*100","v":4.07},"%",{"$f":"ROUND(I21/I52,4)*100","v":4.34},"%",{"$f":"ROUND(K21/K52,4)*100","v":4.3499999999999996},"%",{"$f":"ROUND(AVERAGE(Q43:Y43),2)","v":4.5199999999999996},"%"]
["Income Tax Expense","INCTAX",40316000,null,41579000,null,42852000,null,53531000,null,93143000,null,85243000,null,"     MARKET / AVERAGE BOOK RATIO ",null,{"$f":"(ROUND((C52/(AVERAGE(C48,E48))*100),2))","v":168.59},null,{"$f":"(ROUND((E52/(AVERAGE(E48,G48))*100),2))","v":198.21},null,{"$f":"(ROUND((G52/(AVERAGE(G48,I48))*100),2))","v":217.65},null,{"$f":"(ROUND((I52/(AVERAGE(I48,K48))*100),2))","v":196.22},null,{"$f":"(ROUND((K52/(AVERAGE(K48,M48))*100),2))","v":192.92},null,{"$f":"ROUND(AVERAGE(Q44:Y44),2)","v":194.72}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"     DIVIDEND YIELD",null,{"$f":"ROUND(((+C26/C52)*100),2)","v":3.21},null,{"$f":"ROUND(((+E26/E52)*100),2)","v":2.65},null,{"$f":"ROUND(((+G26/G52)*100),2)","v":2.3199999999999998},null,{"$f":"ROUND(((+I26/I52)*100),2)","v":2.46},null,{"$f":"ROUND(((+K26/K52)*100),2)","v":2.37},null,{"$f":"ROUND(AVERAGE(Q45:Y45),2)","v":2.6}]
["Calculations",null,null,null,null,null,null,null,null,null,null,null,null,null,"     DIVIDEND PAYOUT RATIO",null,{"$f":"ROUND(((+C38/C34)*100),2)","v":60.02},null,{"$f":"ROUND(((+E38/E34)*100),2)","v":58.23},null,{"$f":"ROUND(((+G38/G34)*100),2)","v":56.45},null,{"$f":"ROUND(((+I38/I34)*100),2)","v":56.08},null,{"$f":"ROUND(((+K38/K34)*100),2)","v":53.96},null,{"$f":"ROUND(AVERAGE(Q46:Y46),2)","v":56.95}]
[]
["Com Eq / Shares Out.","calc",{"$f":"C16/C15","v":43.807409625491367},null,{"$f":"E16/E15","v":42.005797121293874},null,{"$f":"G16/G15","v":40.350946109442006},null,{"$f":"I16/I15","v":38.859693869494897},null,{"$f":"K16/K15","v":37.471128324242713},null,{"$f":"M16/M15","v":35.900220930432624},null,"RATE OF RETURN ON AVERAGE BOOK COMMON EQUITY",null,{"$f":"ROUND(((C34/AVERAGE(C16,E16))*100),2)","v":9.01},"%",{"$f":"ROUND(((E34/AVERAGE(E16,G16))*100),2)","v":9},"%",{"$f":"ROUND(((G34/AVERAGE(G16,I16))*100),2)","v":8.9499999999999993},"%",{"$f":"ROUND(((I34/AVERAGE(I16,K16))*100),2)","v":8.61},"%",{"$f":"ROUND(((K34/AVERAGE(K16,M16))*100),2)","v":8.4700000000000006},"%",{"$f":"ROUND(AVERAGE(Q48:Y48),2)","v":8.81},"%"]
[]
["Total Permanent Capital","calc",{"$f":"SUM(C12:C13,C16:C17)","v":4032910000},null,{"$f":"SUM(E12:E13,E16:E17)","v":3834611000},null,{"$f":"SUM(G12:G13,G16:G17)","v":3415454000},null,{"$f":"SUM(I12:I13,I16:I17)","v":3328139000},null,{"$f":"SUM(K12:K13,K16:K17)","v":3153466000},null,{"$f":"SUM(M12:M13,M16:M17)","v":3080733000},null,"TOTAL DEBT / EBITDA (3)",null,{"$f":"ROUND((C54/C62),2)","v":4.2300000000000004},"x",{"$f":"ROUND((E54/E62),2)","v":4.08},"x",{"$f":"ROUND((G54/G62),2)","v":3.81},"x",{"$f":"ROUND((I54/I62),2)","v":3.63},"x",{"$f":"ROUND((K54/K62),2)","v":3.41},"x",{"$f":"ROUND(AVERAGE(Q50:Y50),2)","v":3.83},"x"]
[]
["Average Price","calc",{"$f":"AVERAGE(C22:C23)","v":72.335000000000008},null,{"$f":"AVERAGE(E22:E23)","v":81.62},null,{"$f":"AVERAGE(G22:G23)","v":86.199999999999989},null,{"$f":"AVERAGE(I22:I23)","v":74.89},null,{"$f":"AVERAGE(K22:K23)","v":70.775000000000006},null,{"$f":"AVERAGE(M22:M23)","v":57.495000000000005},null,"FUNDS FROM OPERATIONS / TOTAL DEBT (4)",null,{"$f":"ROUND(((C60/C54)*100),2)","v":14.11},"%",{"$f":"ROUND(((E60/E54)*100),2)","v":14.35},"%",{"$f":"ROUND(((G60/G54)*100),2)","v":12.06},"%",{"$f":"ROUND(((I60/I54)*100),2)","v":33.42},"%",{"$f":"ROUND(((K60/K54)*100),2)","v":15.01},"%",{"$f":"ROUND(AVERAGE(Q52:Y52),2)","v":17.79},"%"]
[]
["Total Debt",null,{"$f":"+C19+C12","v":2177378000},null,{"$f":"+E19+E12","v":2019525000},null,{"$f":"+G19+G12","v":1802564000},null,{"$f":"+I19+I12","v":1584983000},null,{"$f":"+K19+K12","v":1550472000},null,{"$f":"+M19+M12","v":1337453000},null,"TOTAL DEBT / TOTAL CAPITAL",null,{"$f":"Q33","v":48.1},"%",{"$f":"S33","v":47.49},"%",{"$f":"U33","v":45.84},"%",{"$f":"W33","v":43.69},"%",{"$f":"Y33","v":44.16},"%",{"$f":"ROUND(AVERAGE(Q54:Y54),2)","v":45.86},"%"]
[]
["Total Capital","calc",{"$f":"SUM(C50,C19)","v":4526910000},null,{"$f":"SUM(E50,E19)","v":4252836000},null,{"$f":"SUM(G50,G19)","v":3931954000},null,{"$f":"SUM(I50,I19)","v":3627639000},null,{"$f":"SUM(K50,K19)","v":3510681000},null,{"$f":"SUM(M50,M19)","v":3225733000}]
[]
["Preferred Stk + Sink Fund Req.","calc",{"$f":"SUM(C13,C17)","v":0},null,{"$f":"SUM(E13,E17)","v":0},null,{"$f":"SUM(G13,G17)","v":0},null,{"$f":"SUM(I13,I17)","v":0},null,{"$f":"SUM(K13,K17)","v":0},null,{"$f":"SUM(M13,M17)","v":0}]
[]
["NETOPGFC + CHGOPASLIAB - AFUDC","calc",{"$f":"ROUND(C41+C42-C28,3)","v":307309000},null,{"$f":"ROUND(E41+E42-E28,3)","v":289769000},null,{"$f":"ROUND(G41+G42-G28,3)","v":217331000},null,{"$f":"ROUND(I41+I42-I28,3)","v":529725000},null,{"$f":"ROUND(K41+K42-K28,3)","v":232692000},null,{"$f":"ROUND(M41+M42-M28,3)","v":247314000}]
[]
["EBITDA","calc",{"$f":"C40+C44+C43+C30","v":514284000},null,{"$f":"E40+E44+E43+E30","v":495377000},null,{"$f":"G40+G44+G43+G30","v":472677000},null,{"$f":"I40+I44+I43+I30","v":437156000},null,{"$f":"K40+K44+K43+K30","v":454092000},null,{"$f":"M40+M44+M43+M30","v":412906000}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SEE PAGE 2 FOR NOTES."]

{"sheet":"3. SR","index":54,"n_rows":81,"n_cols":221,"rows_kept":81,"cut":false,"hidden":false,"merged":[[23,26,23,27],[24,26,24,27]]}
[]
[]
[]
[]
[" Ticker "]
["SR",null,null,null,"Spire Inc.",null,null,null,null,null,null,null,null,null,{"$f":"E6","v":"Spire Inc."}]
[null,null,null,null,"CAPITALIZATION AND FINANCIAL STATISTICS  (1)",null,null,null,null,null,null,null,null,null,{"$f":"E7","v":"CAPITALIZATION AND FINANCIAL STATISTICS  (1)"}]
[null,null,null,null,"2016 - 2021, Inclusive",null,null,null,null,null,null,null,null,null,{"$f":"E8","v":"2016 - 2021, Inclusive"}]
[]
[null,"FYE: 9/30/2021",2021,null,2020,null,2019,null,2018,null,2017,null,2016]
["Capital Structure:"]
["     Long Term Debt","LTDEBT",{"$f":"2939100000+55800000","v":2994900000},null,{"$f":"2423700000+60400000","v":2484100000},null,{"$f":"2082600000+40000000","v":2122600000},null,{"$f":"1900100000+17500000","v":1917600000},null,2095000000,null,2083700000,null,null,null,{"$f":"C10","v":2021},null,{"$f":"E10","v":2020},null,{"$f":"G10","v":2019},null,{"$f":"I10","v":2018},null,{"$f":"K10","v":2017}]
["     Preferred Stock","PFD",242000000,null,242000000,null,242000000,null,0,null,0,null,0,null,null,null,"(MILLIONS OF DOLLARS)",null,null,null,null,null,null,null,null," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CAPITALIZATION STATISTICS"]
["Common Shares Outst.","Input Data",51684883,null,51611789,null,50973515,null,50671903,null,48263243,null,45650642]
["Common Equity","TOTEQ",{"$f":"2658200000-C13","v":2416200000},null,{"$f":"2522300000-E13","v":2280300000},null,{"$f":"2543000000-G13","v":2301000000},null,2255400000,null,1991300000,null,1768200000,null,"AMOUNT OF CAPITAL EMPLOYED"]
["Sinking Fund Requirements","Input Data",0,null,0,null,0,null,0,null,0,null,0,null,"     TOTAL PERMANENT CAPITAL",null,{"$f":"C50/1000000","v":5653.1},null,{"$f":"E50/1000000","v":5006.3999999999996},null,{"$f":"G50/1000000","v":4665.6000000000004},null,{"$f":"I50/1000000","v":4173},null,{"$f":"K50/1000000","v":4086.3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"     SHORT-TERM DEBT",null,{"$f":"C19/1000000","v":672},null,{"$f":"E19/1000000","v":648},null,{"$f":"G19/1000000","v":743.2},null,{"$f":"I19/1000000","v":553.6},null,{"$f":"K19/1000000","v":477.3}]
["Short Term Debt","STDEBT",672000000,null,648000000,null,743200000,null,553600000,null,477300000,null,398700000,null,"          TOTAL CAPITAL EMPLOYED",null,{"$f":"SUM(Q17:Q18)","v":6325.1},null,{"$f":"SUM(S17:S18)","v":5654.4},null,{"$f":"SUM(U17:U18)","v":5408.8},null,{"$f":"SUM(W17:W18)","v":4726.6000000000004},null,{"$f":"SUM(Y17:Y18)","v":4563.6000000000004}]
[]
["EPS excluding extra","EPSAPPCOMM",4.96,null,1.44,null,3.52,null,4.33,null,3.43,null,3.24,null,"INDICATED AVERAGE CAPITAL COST RATES  (2)"]
["Price - High","Bloomberg",77.48,null,87.6,null,87.24,null,82.25,null,77.400000000000006,null,70.84,null,"     TOTAL DEBT ",null,{"$f":"(ROUND((C30/(AVERAGE(C54,E54))*100),2))","v":3.14},"%",{"$f":"(ROUND((E30/(AVERAGE(E54,G54))*100),2))","v":3.52},"%",{"$f":"(ROUND((G30/(AVERAGE(G54,I54))*100),2))","v":3.91},"%",{"$f":"(ROUND((I30/(AVERAGE(I54,K54))*100),2))","v":3.9},"%",{"$f":"(ROUND((K30/(AVERAGE(K54,M54))*100),2))","v":3.53},"%"]
["Price - Low","Bloomberg",59.64,null,51.52,null,71.150000000000006,null,61.3,null,59.97,null,54.58,null,"     PREFERRED STOCK",null,{"$f":"(ROUND((C36/(AVERAGE(C58,E58))*100),2))","v":6.12},null,{"$f":"(ROUND((E36/(AVERAGE(E58,G58))*100),2))","v":6.12}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"5 YEAR"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CAPITAL STRUCTURE RATIOS",null,null,null,null,null,null,null,null,null,null,null,"AVERAGE"]
["DPS by payable date","Bloomberg",2.6,null,2.4900000000000002,null,2.37,null,2.25,null,2.1,null,1.96,null,"     BASED ON TOTAL PERMANENT CAPITAL:"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"          LONG-TERM DEBT",null,{"$f":"ROUND(((C12/C50)*100),2)","v":52.98},"%",{"$f":"ROUND(((E12/E50)*100),2)","v":49.62},"%",{"$f":"ROUND(((G12/G50)*100),2)","v":45.49},"%",{"$f":"ROUND(((I12/I50)*100),2)","v":45.95},"%",{"$f":"ROUND(((K12/K50)*100),2)","v":51.27},"%",{"$f":"ROUND(AVERAGE(Q27:Y27),2)","v":49.06},"%"]
["AFUDC","AFUDC",0,null,0,null,0,null,0,null,0,null,0,null,"          PREFERRED STOCK",null,{"$f":"ROUND(((SUM(C13,C17)/C50)*100),2)","v":4.28},null,{"$f":"ROUND(((SUM(E13,E17)/E50)*100),2)","v":4.83},null,{"$f":"ROUND(((SUM(G13,G17)/G50)*100),2)","v":5.19},null,{"$f":"ROUND(((SUM(I13,I17)/I50)*100),2)","v":0},null,{"$f":"ROUND(((SUM(K13,K17)/K50)*100),2)","v":0},null,{"$f":"ROUND(AVERAGE(Q28:Y28),2)","v":2.86}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"          COMMON EQUITY",null,{"$f":"ROUND(((C16/C50)*100),2)","v":42.74},null,{"$f":"ROUND(((E16/E50)*100),2)","v":45.55},null,{"$f":"ROUND(((G16/G50)*100),2)","v":49.32},null,{"$f":"ROUND(((I16/I50)*100),2)","v":54.05},null,{"$f":"ROUND(((K16/K50)*100),2)","v":48.73},null,{"$f":"ROUND(AVERAGE(Q29:Y29),2)","v":48.08}]
["Total Interest","INTEXP",106600000,null,105500000,null,104400000,null,98400000,null,89100000,null,77200000,null,"               TOTAL",null,{"$f":"SUM(Q27:Q29)","v":100},"%",{"$f":"SUM(S27:S29)","v":100},"%",{"$f":"SUM(U27:U29)","v":100},"%",{"$f":"SUM(W27:W29)","v":100},"%",{"$f":"SUM(Y27:Y29)","v":100},"%",{"$f":"SUM(AA27:AA29)","v":100},"%"]
[]
["Net Income before Extra.","NETINC",271700000,null,88600000,null,184600000,null,214200000,null,161600000,null,144200000,null,"     BASED ON TOTAL CAPITAL:"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"          TOTAL DEBT, INCLUDING SHORT-TERM",null,{"$f":"ROUND((((C12+C19)/C56)*100),2)","v":57.97},"%",{"$f":"ROUND((((E12+E19)/E56)*100),2)","v":55.39},"%",{"$f":"ROUND((((G12+G19)/G56)*100),2)","v":52.98},"%",{"$f":"ROUND((((I12+I19)/I56)*100),2)","v":52.28},"%",{"$f":"ROUND((((K12+K19)/K56)*100),2)","v":56.37},"%",{"$f":"ROUND(AVERAGE(Q33:Y33),2)","v":55},"%"]
["CE Income before Extra.","INCAVAILCOMM",256500000,null,73700000,null,178900000,null,213700000,null,161600000,null,144200000,null,"          PREFERRED STOCK",null,{"$f":"ROUND((((SUM(C13,C17))/C56)*100),2)","v":3.83},null,{"$f":"ROUND((((SUM(E13,E17))/E56)*100),2)","v":4.28},null,{"$f":"ROUND((((SUM(G13,G17))/G56)*100),2)","v":4.47},null,{"$f":"ROUND((((SUM(I13,I17))/I56)*100),2)","v":0},null,{"$f":"ROUND((((SUM(K13,K17))/K56)*100),2)","v":0},null,{"$f":"ROUND(AVERAGE(Q34:Y34),2)","v":2.52}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"          COMMON EQUITY",null,{"$f":"ROUND((((C16)/C56)*100),2)","v":38.200000000000003},null,{"$f":"ROUND((((E16)/E56)*100),2)","v":40.33},null,{"$f":"ROUND((((G16)/G56)*100),2)","v":42.54},null,{"$f":"ROUND((((I16)/I56)*100),2)","v":47.72},null,{"$f":"ROUND((((K16)/K56)*100),2)","v":43.63},null,{"$f":"ROUND(AVERAGE(Q35:Y35),2)","v":42.48}]
["Preferred Stock Dividends","PFDDIV",14800000,null,14800000,null,3400000,null,0,null,0,null,0,null,"               TOTAL",null,{"$f":"SUM(Q33:Q35)","v":100},"%",{"$f":"SUM(S33:S35)","v":100},"%",{"$f":"SUM(U33:U35)","v":99.99},"%",{"$f":"SUM(W33:W35)","v":100},"%",{"$f":"SUM(Y33:Y35)","v":100},"%",{"$f":"SUM(AA33:AA35)","v":100},"%"]
[]
["Common Dividends","COMDIVS1",{"$f":"133200000","v":133200000},null,{"$f":"128000000","v":128000000},null,119000000,null,112100000,null,96200000,null,85200000]
[]
["Income Bef Extra Items-S&U","INCBEFEXT",{"$f":"C32","v":271700000},null,{"$f":"E32","v":88600000},null,{"$f":"G32","v":184600000},null,{"$f":"I32","v":214200000},null,161600000,null,144200000,null,"FINANCIAL STATISTICS"]
["Net Operating Cash Flow","NETOPGFC",{"$f":"249800000+(195.8*1000000)","v":445600000},null,469900000,null,450900000,null,456600000,null,288300000,null,328300000]
["Change in op'g Assets + Liabilities","CHGOPASLIAB",{"$f":"((-343+195.8)-111+76.6+177.7-12.4+8.9+17.3)*1000000","v":9899999.9999999963},null,{"$f":"(36.2+2.6+0.6+-43.1+7+2.9+8.2)*1000000","v":14400000.000000004},null,{"$f":"(2.7+13.6+12.4-6.4+3.5-4)*1000000","v":21800000.000000004},null,{"$f":"(-32.7+15.5+109+12.6-12.8+6.4-39.5)*1000000","v":58500000},null,-104400000,null,-27100000,null,"FINANCIAL RATIOS - MARKET BASED"]
["Depreciation & Amortization","DEPAMORT",213100000,null,197300000,null,181700000,null,168400000,null,154100000,null,137500000,null,"     EARNINGS / PRICE RATIO",null,{"$f":"ROUND(C21/C52,4)*100","v":7.23},"%",{"$f":"ROUND(E21/E52,4)*100","v":2.0699999999999998},"%",{"$f":"ROUND(G21/G52,4)*100","v":4.4400000000000004},"%",{"$f":"ROUND(I21/I52,4)*100","v":6.03},"%",{"$f":"ROUND(K21/K52,4)*100","v":4.99},"%",{"$f":"ROUND(AVERAGE(Q43:Y43),2)","v":4.95},"%"]
["Income Tax Expense","INCTAX",68500000,null,12400000,null,34500000,null,-26500000,null,77600000,null,69500000,null,"     MARKET / AVERAGE BOOK RATIO ",null,{"$f":"(ROUND((C52/(AVERAGE(C48,E48))*100),2))","v":150.80000000000001},null,{"$f":"(ROUND((E52/(AVERAGE(E48,G48))*100),2))","v":155.75},null,{"$f":"(ROUND((G52/(AVERAGE(G48,I48))*100),2))","v":176.67},null,{"$f":"(ROUND((I52/(AVERAGE(I48,K48))*100),2))","v":167.37},null,{"$f":"(ROUND((K52/(AVERAGE(K48,M48))*100),2))","v":171.73},null,{"$f":"ROUND(AVERAGE(Q44:Y44),2)","v":164.46}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"     DIVIDEND YIELD",null,{"$f":"ROUND(((+C26/C52)*100),2)","v":3.79},null,{"$f":"ROUND(((+E26/E52)*100),2)","v":3.58},null,{"$f":"ROUND(((+G26/G52)*100),2)","v":2.99},null,{"$f":"ROUND(((+I26/I52)*100),2)","v":3.13},null,{"$f":"ROUND(((+K26/K52)*100),2)","v":3.06},null,{"$f":"ROUND(AVERAGE(Q45:Y45),2)","v":3.31}]
["Calculations",null,null,null,null,null,null,null,null,null,null,null,null,null,"     DIVIDEND PAYOUT RATIO",null,{"$f":"ROUND(((+C38/C34)*100),2)","v":51.93},null,{"$f":"ROUND(((+E38/E34)*100),2)","v":173.68},null,{"$f":"ROUND(((+G38/G34)*100),2)","v":66.52},null,{"$f":"ROUND(((+I38/I34)*100),2)","v":52.46},null,{"$f":"ROUND(((+K38/K34)*100),2)","v":59.53},null,{"$f":"ROUND(AVERAGE(Q46:Y46),2)","v":80.819999999999993}]
[]
["Com Eq / Shares Out.","calc",{"$f":"C16/C15","v":46.748678912555533},null,{"$f":"E16/E15","v":44.181766301493639},null,{"$f":"G16/G15","v":45.141089446156499},null,{"$f":"I16/I15","v":44.5098736473347},null,{"$f":"K16/K15","v":41.259142076300179},null,{"$f":"M16/M15","v":38.733299741983913},null,"RATE OF RETURN ON AVERAGE BOOK COMMON EQUITY",null,{"$f":"ROUND(((C34/AVERAGE(C16,E16))*100),2)","v":10.92},"%",{"$f":"ROUND(((E34/AVERAGE(E16,G16))*100),2)","v":3.22},"%",{"$f":"ROUND(((G34/AVERAGE(G16,I16))*100),2)","v":7.85},"%",{"$f":"ROUND(((I34/AVERAGE(I16,K16))*100),2)","v":10.06},"%",{"$f":"ROUND(((K34/AVERAGE(K16,M16))*100),2)","v":8.6},"%",{"$f":"ROUND(AVERAGE(Q48:Y48),2)","v":8.1300000000000008},"%"]
[]
["Total Permanent Capital","calc",{"$f":"SUM(C12:C13,C16:C17)","v":5653100000},null,{"$f":"SUM(E12:E13,E16:E17)","v":5006400000},null,{"$f":"SUM(G12:G13,G16:G17)","v":4665600000},null,{"$f":"SUM(I12:I13,I16:I17)","v":4173000000},null,{"$f":"SUM(K12:K13,K16:K17)","v":4086300000},null,{"$f":"SUM(M12:M13,M16:M17)","v":3851900000},null,"TOTAL DEBT / EBITDA (3)",null,{"$f":"ROUND((C54/C62),2)","v":5.56},"x",{"$f":"ROUND((E54/E62),2)","v":7.76},"x",{"$f":"ROUND((G54/G62),2)","v":5.67},"x",{"$f":"ROUND((I54/I62),2)","v":5.44},"x",{"$f":"ROUND((K54/K62),2)","v":5.33},"x",{"$f":"ROUND(AVERAGE(Q50:Y50),2)","v":5.95},"x"]
[]
["Average Price","calc",{"$f":"AVERAGE(C22:C23)","v":68.56},null,{"$f":"AVERAGE(E22:E23)","v":69.56},null,{"$f":"AVERAGE(G22:G23)","v":79.194999999999993},null,{"$f":"AVERAGE(I22:I23)","v":71.775000000000006},null,{"$f":"AVERAGE(K22:K23)","v":68.685000000000002},null,{"$f":"AVERAGE(M22:M23)","v":62.71},null,"FUNDS FROM OPERATIONS / TOTAL DEBT (4)",null,{"$f":"ROUND(((C60/C54)*100),2)","v":12.42},"%",{"$f":"ROUND(((E60/E54)*100),2)","v":15.46},"%",{"$f":"ROUND(((G60/G54)*100),2)","v":16.489999999999998},"%",{"$f":"ROUND(((I60/I54)*100),2)","v":20.84},"%",{"$f":"ROUND(((K60/K54)*100),2)","v":7.15},"%",{"$f":"ROUND(AVERAGE(Q52:Y52),2)","v":14.47},"%"]
[]
["Total Debt",null,{"$f":"+C19+C12","v":3666900000},null,{"$f":"+E19+E12","v":3132100000},null,{"$f":"+G19+G12","v":2865800000},null,{"$f":"+I19+I12","v":2471200000},null,{"$f":"+K19+K12","v":2572300000},null,{"$f":"+M19+M12","v":2482400000},null,"TOTAL DEBT / TOTAL CAPITAL",null,{"$f":"Q33","v":57.97},"%",{"$f":"S33","v":55.39},"%",{"$f":"U33","v":52.98},"%",{"$f":"W33","v":52.28},"%",{"$f":"Y33","v":56.37},"%",{"$f":"ROUND(AVERAGE(Q54:Y54),2)","v":55},"%"]
[]
["Total Capital","calc",{"$f":"SUM(C50,C19)","v":6325100000},null,{"$f":"SUM(E50,E19)","v":5654400000},null,{"$f":"SUM(G50,G19)","v":5408800000},null,{"$f":"SUM(I50,I19)","v":4726600000},null,{"$f":"SUM(K50,K19)","v":4563600000},null,{"$f":"SUM(M50,M19)","v":4250600000}]
[]
["Preferred Stk + Sink Fund Req.","calc",{"$f":"SUM(C13,C17)","v":242000000},null,{"$f":"SUM(E13,E17)","v":242000000},null,{"$f":"SUM(G13,G17)","v":242000000},null,{"$f":"SUM(I13,I17)","v":0},null,{"$f":"SUM(K13,K17)","v":0},null,{"$f":"SUM(M13,M17)","v":0}]
[]
["NETOPGFC + CHGOPASLIAB - AFUDC","calc",{"$f":"ROUND(C41+C42-C28,3)","v":455500000},null,{"$f":"ROUND(E41+E42-E28,3)","v":484300000},null,{"$f":"ROUND(G41+G42-G28,3)","v":472700000},null,{"$f":"ROUND(I41+I42-I28,3)","v":515100000},null,{"$f":"ROUND(K41+K42-K28,3)","v":183900000},null,{"$f":"ROUND(M41+M42-M28,3)","v":301200000}]
[]
["EBITDA","calc",{"$f":"C40+C44+C43+C30","v":659900000},null,{"$f":"E40+E44+E43+E30","v":403800000},null,{"$f":"G40+G44+G43+G30","v":505200000},null,{"$f":"I40+I44+I43+I30","v":454500000},null,{"$f":"K40+K44+K43+K30","v":482400000},null,{"$f":"M40+M44+M43+M30","v":428400000}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SEE PAGE 2 FOR NOTES."]