Attached is a recap of the Kiplinger 20 ETF results. I am seeing 6.54% RoR versus 9.49% in v45.2 (assuming the Annualized RoR measure is being calculated correctly).
The PBIX with the Kiplinger data loaded is also attached for review.
REcap of kiplinger 20 results