Just realised my PE of 8 should be 10. I thought I did the sums in US$ but they were in AU$, so I need to increase the PE by 25%. However I took a conservative profit per tonne and output of 200kT. This is purely based on Mt Cattlin. There will be further costs associated with getting the others up.