This is our most recent valuation model for General Electric (GE). The model that I use to create ChartBooks and Tear Sheets is a bit more complex; I’ve tried to copy over all the scratch sheets I used in our recent GE ChartBook, but if there is something in the report that you don’t see here, please drop me a line and I’ll be happy to send along the base calculations.