Exhibit A

To

iDomains Registry Operator’s Proposal

Pro Forma Financial Projections

See the following three Excel Files:

iDomains .BIZ 90% Model for ICANN.xls

iDomains .BIZ 50% Model for ICANN.xls

iDomains .BIZ 10% Model for ICANN.xls