I think that's the answer to the question, that it largely depends on the assumptions you start with. As for the variables that we're throwing into this, I've mentioned a few of them, but I'll mention a couple more.
So much depends on what you're putting in as the price of salmon, and so much depends on what the rearing density figure is. Are you going with a 3:1 ratio compared to net pen, or 2:1 compared to net pen, or 4:1 compared to open-net pen?
The capital costs depend very much on where you're actually building this thing and the trucking costs, etc.
The exchange rate is an enormous factor. Whether you're successful economically depends very much on that going up and down, simply because I think 85% of this is exported to the U.S.—though I don't remember what the figure is.
It presumes the availability of a suitable location with access to a quality water source. We assume access to a large power grid. We assume there are roads, and all those types of things.
Different feasibility studies have landed at different places. They all land at different places, we think, because they all start with different assumptions. But based on what we've seen so far--and we need demonstration projects to prove this--they also land with an understanding that the costs may come down with practice, with economies of scale, with learning new techniques that we haven't thought about, with practice, and those types of things.
I think those different assumptions that go into it largely explain the differences.
Alistair.