<p>IrvineRenter,</p>
<p>I agree with you, and as I said, the number are based on assumptions, but my calculations aren't very complex. It's just based on those assumptions and simply discounting back to present value. The 7.7% is pre-run up, and covers 1981-2001. With the run up, it's 9%+...