That's a good analysis....FYI the 98% pps funding rate and 5% fee assures Cornell of the usual 7% sales commission for selling new stock. Everything you say, of course, depends on what Cornell does with their shares of NEOM once in hand, and subject to the ownership % limitations set forth in the agreement.