Puzz,
I did the arithmatic too and came up with just about the same US$0.52/oz for Kimber and to compare, US$ 0.39/oz for Tyhee.
Do you have any idea of what the % recovery will be from milling Kimber's ore? If you want to tweek your napkin calculations, knowing that number may help.
Cheers,
Baires