Equity (Common Stock)
  Shares Outstanding
 
  Market Price per Share
 
  Stock Beta
 
  Risk Free Rate
 
  Risk Premium
 
  Debt
  Book Value of Debt
 
  Interest Expense
 
  Average Maturity (Years)
 
  Pre-Tax Cost of Debt
 
  Income Tax Rate
 
  Preferred Stock
  Shares Outstanding
 
  Market Price per Share
 
  Dividends per Share
 
 
  Market Capitalization (000)
  Equity
  Debt
  Preferred
  Total
  Weight in Cost of Capital
  Equity
  Debt
  Preferred
  Total
  Component Cost
  Equity
  Debt
  Preferred
  WACC