ok, they are going to start production ( sometime)  in q1

so this is what you get- 

Q4 2012 - 138,000 ounces ( production still decreasing)

Q1 2013- 145,000 ounces ( production stabilizes with 2 new mines starting sometime)

Q2 2013 - 160,000 ounces ( small increase 10,000 extra ounces from Capire and 5,000 from Oscar)

Q3 2013 - 165,000 ounces ( add another 5,000 from Oscar)

Q4 2013 - 175,000 ounces ( add another 5,000 from Capire and 5,000 from Oscar)

Total 2013 645,000 Plus 55,000 in case they hit high grade at Oscar = 700,000 ounces x $30 = $21 million revenue. No profit. Cash burn of $6-$10 million.