Thanks Onespeed one note the ASIC of $500 seems very optimistic, I'd think $900 - $1100. Kirkland Lake operates at around $750-$800 and I would suspect they are significantly more optimised then we are plus they have economics of scale.
Evolution mining is also in the $900 region.
All the best