Good to see someone putting some figures up. It looks like you are assuming 100% of profits can be attributed to WWI. Isn't there a %age that will have to be given to the local African organisation. Also no tax in figures.
However, the 50% reduction for risk might compensate for the above.
We might also get some value from Oz and Indonesia.
