Your numbers match up with mine. However don't expect to see numbers this good in the feasibility report. The feasibility report will use long term prices like $2.50 copper. It will also show the production cost over the life of the mine which will include all of the lower grades too. Even with these factors I still expect to see copper production costs close to zero.