possible price target

some explanations regarding the parameters. I have taken the most parameters from the interview (Mr. Hacon) @ afr.com.
User clarkek posted the interview on 31/03/11:

http://hotcopper.com.au/post_single.asp?fid=1&tid=1423601&msgid=8069875

The parameters for the Mangkok Coal Project i have taken from the Southern Cross Equities Report:

http://hotcopper.com.au/post_single.asp?fid=1&tid=1423601&msgid=8285900

My conservative estimate of the number of shares till production is 476,000,000 (incl. performance shares and all options). "Taxes, interest charges, and so on" i have lump sum at 50 %. i think, it is high enough and conservative. Greetings from germany!