Oh, that is a little underestimate, dan.
You forgot the biggest part of GCL, that chinese forks all the money and lnc gets 33% free carry.
The current project plan is 2 phase 3B, and LNC gets 1 B free carry.
It is ok that you discounted the 60m receivable at the completion. But you are pushing to discount the free carry.
