Total Cost Structure

Yearly Costs

Year Cost/avrg
2026 $2.6M
2027 $39M
2028 $59.6M
2029 $239M
2030 $308M

5Y TOTAL ≈ $646M

Includes:

Hedging costs inputs Starting input Target input
Hedging costs as % of hedged trading volume 0.05% 0.05%
% of hedged trading volume 50.00% 25.00%

Monthly Costs

Daily Costs

Year Monthly/avrg
2026 $433K
2027 $3.25M
2028 $5M
2029 $20M
2030 $26M
Year Daily/avrg
2026 $14K
2027 $108K
2028 $166K
2029 $657K
2030 $855K