Hi Michael! Thank you for your question and apologies it has taken me such a long time to reply.
Good point! I will make all the info available on the web, but I am happy to share the CEA with you here as well. Please click here for the full CEA: https://docs.google.com/spreadsheets/d/16gleyq3OybCkkvMHqYH9llO0HXG1j9FnxTBeF6vUucM/edit?usp=sharing
I will be happy to hear you comments or thoughts after you have seen it.