EXHIBIT 12 Sensitivity Analysis of Outcome by Gross Margin and Growth in Sales per Square Meter
__________________
% Gross Margin
___________
Growth in Sales / Meter. 70%. 72% 75% 77%
____________
1996 EBIT Coverage
1996 Market Value/ Book Value Ratio
Founder's Wealth in 2002 ( $ millions )
Cumulative External Financing Needed by 2002 ( % millions )