This is obviously where the big value add is, IMOFrom the...

This is obviously where the big value add is, IMO
From the offtake ann 6th Aug, DL said its Prineville processing plant can produce Isolate & Extracts
Isolates & Full spectrum distillate was listed by PanXchange Sept market report as having a wholesale values of $3525 USD & $3100 USD/Kg
Now let's say that on a "very bad deal day" that James negotiated a toll deal with a major processor ( there's lots of them in Colarado etc)on a 50/50 basis (the norm should be 75% to CLI, IMO but we are being pessimistic here for the purpose of the exercise)

Money heading for the bank already, IMO:
-$3 mil from trimmed flower JV
-$15.4 mil from the DL offtake
Sub total $18.4 mil AUD.
Now let's consider James' "bad" 50/50 toll deal for the remainder of CBD biomass (say 600K lbs)we have:
- 600K X 12%(CBD) X 90% (processing efficiency) X 50% ( The bad deal) X $1360 USD#(average price per lb) =$44 mil AUD
(This would give a small plant like DL which cost less than $2 mil USD to build an amazing $30 mil USD revenue for 60 days production
Perhaps we should have built our own plant!)
So by those assumptions we have:$18.4mil + $44 mil AUD =....$62.4 mil AUD total harvest revenue
This is close on Green Fund's estimate.