Rewlin has a nice model but is away at the moment.
A rough calculation would suggest somewhere around the $1.00 mark for 2008 on your parameters, although the brokers have an average of 0.672 which I think is too low.
Regards Eos
MRE Price at posting:
0.0¢ Sentiment: Buy Disclosure: Held