Yes, the critical portion is taxes but the Federal Court of Claims has awarded tax gross up in a few cases. Put "0" in your spreadsheet for taxes and see what the upper potential is, it is a possibilty, albeit a long shot.
But that is why we are here, with every favorable Winstar decision the pay out odds are more favorable.