The shortfall on the first 4 years is only $ 1.5M/year and as Kerui has suggested we that we should provision from Kerui’s waterfall an installment of PKPU. If we provision $ 2M/year installment of PKPU this will only take approximately 10 - 15% of the waterfall of Kerui. (see sales projection attached, with Henan already paid) Thus this waterfall provisioning already solve this problem. Secondly because we will pay Henan for their outstanding, the vendor installment will reduce by approximately 20%.