OK easier than I thought. 
 
Moved the building inception up from 2024 to 2021 meaning they broke ground at some point in 2019 and finished in time for the 2021-22 season. 
 
CSEC NPV loss on 100% model is now $221M, down from the longer build model that was $283M
		 
		
		
		
		
		
		
		
	 |