Dickyboy,
Here's your first error. Sales value would not be at current market price for the 62% ore. We will be producing at 58% levels and thus selling at a discount.
I have also been informed the costs I estimated above we're significantly higher than estimated by "published estimates".
From your sentiment and disclosure, I can't see how you have much knowledge of the Mt Webber project.
