Am I missing something in these numbers? At the high end of the numbers I still see them at a $ 26 mill loss at the end of 2013.

135,000 onces  X $775 net on gold =  104 Mil

130 mil in expenditures - 104 mil = 26 mill loss and liquidity moves to 70 million

What am I missing?