Okay, here it is incorporating Ted's explanation of discount rate - we
still need to clear up the CAPM discussion though.

Cheers
 - Exhibit A_assumptions and model.doc

Kimberly Kupiecki
Director
A&R Partners
kkupiecki@arpartners.com
(650) 762 2800 main
(650) 762 2825 direct
fax (650) 762 2801