This is what I get from looking at the DFS. The variance between the calculated cash flow and stated cash flow is probably the tolling cost (plus some other charges). $5-10/t as an "at cost" capital charge sounds about right. I also wouldn't be surprised if their payabilities are just over 80% for Cassini.
