ECT Financial Model - Shadow exercise

Has anyone of you fellow Hotcoppers kept their financial models up to date?

I have my ideas about future revenues but they are obviously pre medicated on a myriad of base assumptions.

Given that it appears we have traction on both the Indian and Domestic front it might be worthwhile to collectively build up a model and de bunk some myths along the way on the various scenario's. 

Is their any interest among you in sharing your views on:

1. Capex, Opex & Stratex (incl Corp Overhead benchmark)
2. Projected Domestic and overseas demand
3. Revenue
4. Market
5. Financial assumptions (risk, Wacc)

Preferably in a highly organised and respectful manner?

if so thumbs up!

Cheers,

DoubleDutch