Jacko, I didn't see any mining costs in your calculations apart from the $50M start-up. From memory the scoping study was quoting around $1.75lb using contract mining and before gold credits.
I think it would also be fairer to use the optimised mine plan for calculating revenue. The reserve was 28Mt which is the portion of the resource considered economic to mine with the 3mtpa open pit.
