my modelling seems about in line with your friend, but that is the absolute upper limit where all the current projects go to max potential, i have never seen that before :)
but having said that they seem good dealmakers i wouldnt be surprised if they are looking at other opportunities outside existing washing plants, cant see them getting another mine they got EN off aquarius for a song, in hindsight!!!!