1.2m @ $136 per ton $163.2mless op costs $53 per ton $63.6m infra & cap ex $35.0m bond $20.0m $118.6mleaves $44.6m plus whatever stage 5 is worth.Whoever comes in would need to come up with at least $70m over the next 12 months.