Technology Modeling Associates, Inc.
Ticker: TMAI 595 Lawrence Expressway
Exchange: NASDAQ-National Market Sunnyvale, California 94086
Industry: High-Tech (408) 328-0930

Type of Shares:Common Shares Filing Date:7/10/96
U.S. Shares:3,000,000 Offer Date:9/20/96
Non-U.S. Shares:0 Filing Range:$10.00 - $12.00
Primary Shares:2,443,535 Offer Price:$12.00
Secondary Shares:556,465 Gross Spread:$0.84
Offering Amount: $33,000,000 Selling:$0.47
Expenses:$1,000,000 Reallowance:$0.10
Shares Out After:7,197,357

ManagerTierPhone
Hambrecht & Quist IncorporatedLead Manager (415) 576-3423
Cowen & CompanyCo-manager (212) 495-6000
Wessels, Arnold & HendersonCo-manager (612) 373-6121

Auditor: Arthur Andersen
Audited
Income
Latest
Unaudited
Income
Prior
Unaudited
Income
Balance
Sheet
12/31/95 6/30/96 6/30/95 6/30/96
Revenue:$12.24$7.78$5.51Assets:$9.76
Net Income:$1.28$0.29$0.51Liabilities:$5.62
EPS:$0.23$0.05$0.10Equity:$4.15

Note: Dollar amounts are in U.S. millions; Audited figures expressed as full year,
unaudited figures are partial year

Business Description
The company is a leading provider of physical simulation software to support integrated circuit design and manufacturing. The company's technology computer-aided design software enables customers to design next generation integrated circuits with a focus not only on performance but also on manufacturability and reliability early in the design process. The migration to deep submicron and other leading edge technologies has resulted in the emergence of a new set of design problems not adequately addressed by traditional EDA tools. The company's software addresses these problems by allowing designers to model on-chip physical devices, such as transistors and interconnect structures, at a detailed level and to analyze various effects related to semiconductor physics. By using the company's software, semiconductor companies are able to reduce the need to manufacture costly and time-consuming experimental wafers to test new technology designs and accurately predict circuit performance. This allows customers to evaluate a broader range of technologies in the production of more innovative products with higher yields while reducing time-to-market.

Use of Proceeds
The proceeds from the proposed offering will be used for working capital and general corporate purposes.

Last updated: 10/28/96

©1996 IPO Data Systems, Inc. - All rights reserved.