I've put cobalt as zero, if they ever decide to initiate the cobalt project its easily adjustable.
Note how the cobalt price was $11.34 now its $13.61
Also note the bank account increasing and loan dropping, ive plugged in the repayments into the model too.
http://oi64.tinypic.com/2uhpbv5.jpg