I don't think we can make any informed guess without knowing the extent of the ToT and the rate of local production.Your numbers are good but we also need to take into consideration the fact that this will be a large sale and they’re planning buyer to manufacture under license.
These factors surely must be taken into account while estimating for such a large deal.