I didn't as there is no guarantee that 100% will be converted. You could though.
These were just rough figures to compare to peers at similar stages.
Adjustments need to me made for location and reserve sizes but Im pretty happy using those figures as a rough guide.
Aka 50 mill MC at 6-7c is possible near term.