Plus you have to gros it up for fed & state income tax.
If it's true that Ludwig PLUS the OC was nearing $4M, you are going to hit $6M with fed and state tax gross-up. Essentially, add another nearly 50% (35% fed tax, state tax, plus the gross-up factor).
On the other side, though, ND had to...