Colleen,
The calculations are based on the info that you were presenting to AK. They were the presentations of value based on several scenerios. Had not read what you presented before, but since I have a mathematical mind, I could not help but calculate value based on the different models. May never occur, but was an interesting post to evaluate. Could be in for an interesting year when all falls down, or few years when Myng goes to the ranks of a major company.
Be careful what you say-----heeeess BACCCCCK!!!
Terry
Market Data 
Markets 
AI
