I managed to sort it, but it seems you've used $59 per tonne as Capex as opposed to the stated $36, which gives a capex of $4,6 Billion as opposed to $7.55 Billion.
NVA Nova locks in NASDAQ US market listing at a value of only US$3.3M as ASX gets quieter and quieter
MND Monadelphous inks $200M contract with Woodside to help build Pluto LNG – but will it make Scarborough cheaper?