Test Years 2002, 2003,
Attrition Years 2004, 2005
Capital Structure
Cost
Weighted Cost
Debt
48.0 %
8.09%
3.88%
Preferred Stock
.5%
4.19%
.02%
Common Equity
51.5
9.7%
5.0%
Total
100.00 %
8.9%