This is only a projection for MEO, not all partners in Tennessee. We yet dont know what will be the output.

And of course it does not take account anything from Alberta.

Furthermore, this is just to give an idea of what it may looks like depending of the output.

As you see there is also no overhead calculated.

This follow SP contest requested at the end of the day after the news.

ecce