EXHIBIT 11 Sensitivity Analysis of Outcomes by Growth Rate of Stores, and Equity Issuance
__________________
% Equity Financing
Growth Rate in Stores 50% 60% 70% 80% 90%
___________________
1996. EBIT Coverage
1996. Market value / Book Value Ratio
Founder's Wealth in 2002 ( millions )
Founder's Loss of Voting % from Present Base of %