Apologies if I am wrong, but aren't you making a mistake in not discounting the $126 for our lower grade ore (and I am not talking about the value fines)?
As has been discussed many times on Hotcopper, the quoted IO price (which is for 62% Fe ??) is not what AGO get as their grade is lower.