As discussed, please the capex and show how the revenue of 1 MB was derived (need to look at current performance of other stores per seat, per sqm, capture rate of traffic count, etc.). Currently, it is unclear how the 1 MB sales revenue was derived. I think that if the minimum GP The Mall gave is 500k, it is more realistic to project sales around 500k. With sales of 500k, need capex to be substantially lower