Analysis of the 802.11 CSMA/CA mechanism has received considerable attention recently. Bianchi  Presents an analytic model under a saturated traffic assumption. Bianchi's model is accurate, but typical network conditions are non-saturated. We present an extension of his model to a non-saturated environment. Its predictions are validated against simulation and are found to accurately capture many interesting features of non-saturated operation.