Below is a copy of the spreadsheet that the Board relied on in coming to
the $90 million figure. As I will show in a spreadsheet of my own that I
am working on, at least $50 million of this is fat and/or highly questionable.
I apologize for the image quality -- this is a scan of an oversized spreadsheet,
which I will incorporate into a friendlier format when I get time.
You might want to go fix a snack while this page loads.