Attachment 1

Input Data Used in Acadia Model

(continued)

Item	Mnemonics	Description	Year (1)
AK	DPC	Depreciation And Amortization - From CF Statement	T-0
AL	DPC-1	" "	T-1
AM	DPC-2	" "	T-2
AN	SALE12	Latest 12 Months Sales	T-0 (2)
AO	EPSX12	Earnings per Share (Primary) Excluding Extraordinary Items - LTM	T-0 (2)
AP	DVC	Cash Dividends to Common - From CF Statement	T-0
AQ	GNI3	Income Before Extraordinary Items - 3-Yr. LSGR	Multi
AR	GNI5	" " - 5-Yr. LSGR	Multi
AS	ACT	Total Current Assets	T-0
AT	ACT-2	" "	T-2
AU	DPACT	Accumulated Depreciation, Depletion and Amortization - Total	T-0
AV	DPACT-2	" "	T-2
AW	DPACT-5	" "	T-5
AX	INTAN	Intangibles	T-0 (2)
AY	AT	Total Assets	T-0
AZ	DDI	Long-Term Debt Due in One Year	T-0
BA	DDI-2	Long-Term Debt Due in One Year	T-2
BB	NP	Notes Payable	T-0
BC	NP-2	" "	T-2
BD	LCT	Total Current Liabilities	T-0
BE	LCT-2	" "	T-2
BF	DLTT	Long-Term Debt	T-0
BG	DLTT-2	" "	T-2
BH	TXDB	Deferred Taxes	T-0 (2)
BI	PSTK	Preferred Stock	T-0
BJ	PSTK-2	" "	T-2
BK	CEQ	Common Equity	T-0
BL	CEQ-2	" "	T-2
BM	CEQ-5	" "	T-5
BN	SEQ	Total Equity	T-0
BO	GSALR3	Restated Sales - 3-Year LSGR	Multi
BP	GSALE3	Sales - 3-Year LSGR	Multi
BQ	GBV5	Book Value (Common Equity) - 5-Year LSGR	Multi
BR	GSALR5	Restated Sales - 5-Year LSGR	Multi
BS	GSALE5	Sales - 5-Year LSGR	Multi
BT	BETA	Beta	T-0