Working backwards from the tonnages, revenue (without freight) and percentages for each FY in the presentation, sales assumptions that work are :
Chromite $650/tonne
Garnet $160/tonne
Zircon $1950/tonne but increasing in FY13 and FY14
Hi Iron $320/tonne
Also, what is the corporate tax rate in US ?