The half yearly due out soon will give a more accurate level of trade payables, which may have included some capital equipment, and I think you could leave out the mine rehab costs as they won't be due until the end - certainly not in the next couple of years.
Basically the loan, trade payables and e/ee provisions should be the lot.
