Agree with you WPA, and also the figures used are not completed (only for DSO)... I would rather using FOB, and estimates of Production costs and Operating Margin as a basic and simple calculation. Pythagerous has provided a good start with High Grade Hematite, all we need is to complete the estimates for the Itabirite.
Cheers - BS