840
As said couple of weeks ago your figures are not unrealistic and don't see bankruptcy at this present moment in time, its probably got a 5% probability attached to it or about 2% more than FR probability of the same thing.
New boss is there to cut costs and assumming he does as planned and no strike in 2010 then they have a good chance of surviving, only problem is they have burned their cash in surviving which is the real crime.