I don't think they'll go with 5 sim periods per day when they open. I'd expect it to be 4 sim periods per day with a 1 hour cleaning period between sim sessions and a 5 hr maintenance period daily. So cut any historic throughput by 20% or so.

All of the landings classes will also reduce sim availability a bit.

I'm assuming your numbers above included normal MVs and LOEs.