It's unclear what timeframe the OLP estimate is for, but there's the startup cost on record of $225 million and an estimated $150 to $200 million [let's call it $175] of revenue loss per year from "Official figures from the Ministry of Finance and the LCBO". After 5 years that's an estimated $1.1 billion