Maumur - what royalty percentage are you assuming? I was doing the same calculations today at 2% and came out with a much lower figure. When you look at the royalties currently being received on EU sales and try to extrapolate the likely royalty percentage it doesn't appear to be anything like 5%, which is the figure that I'm assuming you are using.