Your figures are in the same ball park as mine. They are so far...

Your figures are in the same ball park as mine. They are so far ahead of the current market that the details and discrepancies do not matter.
As well look at where Pioneer Dome is compared with most of the others. Pioneer has a highway, a rail line, a power line, a gas line and a potable water line running through the lease. There is a town on the lease boundary, albeit a small one, but it contains a high school and all the services needed for a reasonable life. It is only about two hours from a pleasant coastal town with a working port and all the services. We have a settled agreement with the "first nations people", the local flora and fauna have been researched to death and the hydrology and geology are well known. All these are huge advantages when it comes to establishing a mine and treatment plant in short time. We are way ahead of most of the competition.