Okay. I think this is in decent shape and addresses Erik's corrections and comments. I reworked the spreadsheets, updated the charts and tables, and recast the text accordingly.
I'll update to a final once I get final numbers from Claus. I am assuming a reimbursement to Tropica of $800.
Final, draft or otherwise, comments and criticisms are always welcome.