Hello Tim, did you ever get your spreadsheet? I have just joined rein and saw this post. Having moved here from Montreal, I am looking to get back into the market here in Fort MacMurray. I would really appreciate this spreadsheet if you could send it to me so that I can prepare my proposition for potential JV investor. Thank you!