I agree however your assumptions include that the processing and mining cost is proportional to the amount of mined ore. While it is a obvious and fair assumption for the direct mining cost. This may or may not be true for the processing cost. Which from the number you posted is not self-evident.

 

From my understanding this assumption is more true than false, however, it is an assumption and should not be glossed over.