Note that you can see the results of this projection yourself here: https://docs.google.com/spreadsheets/d/1WvTuHrZOiqcVBQ4VNWPMO03oqfPJCY1H9DGliUtsgL4/edit?usp=sharing and using the following numbers:
5.5 for each of the three factors
23% for the Liberals, 38% for the PC Party, and 32% for the NDP.
60 - PC
43 - NDP
21 - OLP
I've updated quite a bit of the projection's mechanics. It now properly takes Ford into account, including properly showing him winning his own riding.