I did see that in your excel. I am expecting $1m but as a guesstimate. If it comes north of $1.5m, I think this will be the last time we see 5c. Notably, there are 102,000,000 unlisted options exercisable at 5 cents each on or before 30 June 2019 which are currently in the money.
