500 times 100k equals 50 MILLION!!! While that would be nice I think you forgot about the discounts from published market prices. with a discount of 40% from the market price at the time the Phase I execution plan is published. Discount is smaller each time offers are made available. Plus 18-24 months before final master plan approval if I'm reading this correctly.