Hi Ian,
Thanks for the interesting case!
Should the Monthly Fees in the Exibit 1 be equal to $10M, not $1M? This is as per the calculations provided in the Cost Reduction Calculations section, where we assume Fees to be 10M per month.
Thanks!
Nikita