All these figures are subject to debate and would be more realistically modeled by probability distributions, but I was looking for a back-of-the-napkin quick estimate as a starting point for negotiation.
I also neglected to make explicit my use of the expected value of the exit in my calculations.
I also neglected to make explicit my use of the expected value of the exit in my calculations.
I hope this helps to clarify my thinking.