As the calculations get more complex we also need to add in gold credits (i've got them at about $200k p/m based on 1 g/t Au) as well as other minor minerals.
the costs to extract this are the big unknown here...
MNE Price at posting:
2.8¢ Sentiment: LT Buy Disclosure: Held