That's at iron ore $95 US, or spot prices and at 29 m t pa and...

That's at iron ore $95 US, or spot prices and at 29 m t pa and FOB cost - 58, does more at $100.

Table below has the Onslow EBITDA at different US $ Iron Ore prices at the 35 m t run rate and FOB cost = 49, the long run financials.

	Iron ore price Us $	40	50	60	70	80	90	100	110	120
1	Onslow ebitda	-380	-150	80	310	540	770	1000	1230	1460
2	Onslow MS ebitda	428	428	428	428	428	428	428	428	428
3	Mining services	620	620	620	620	620	620	620	620	620
4
5	Interest cost	-420	-420	-420	-420	-420	-420	-420	-420	-420
6
7	dpn	-150	-150	-150	-150	-150	-150	-150	-150	-150
8
9	PBT	98	328	558	788	1018	1248	1478	1708	1938
10
11	PAT	68.4	229.4	390.4	551.4	712.4	873.4	1034.4	1195.4	1356.4
12
13	Shares	194.4
14	share price	$22.57
15
16	Mt cap	$4,388	$4,388	$4,388	$4,388	$4,388	$4,388	$4,388	$4,388	$4,388
17
18	P/e	64.1	19.1	11.2	8.0	6.2	5.0	4.2	3.7	3.2