Some of the numbers are hopefully know (share count), numbers like Market Penetration are guestimate.

Just wondering if I have been able to garner at least the known numbers and if there was anything that I might have left out (ie assumption of no partner vs partner taking 25%)

Just a fun little thing that will mature over time as we bun-fight it.

Just pulling into the station now, will build model number one and be looking for your numbers to input this evening into additional models.

Thanks,

OOG