2013E 2014E 2015E
Operating Overview
Gold Production (oz) 14,985 55,853 61,560
Total Cash Cost ($/oz) 707.66 547.89 499.55
Financial Overview
Cash Flow from Operations ($) 12,738,231 48,522,404 49,663,161
Net Cash Flow ($) 8,565,490 41,992,494 28,269,327
Commercial Gold Sold (oz) 11,988 44,682 49,248
Average Realized Gold Price ($) 1600 1600 1,470
 
Yup 707.65 @ 16 000 looks like you were way closer to target than I was, even if I goofed my math once.  At least I admitted to it.  Appears that you can't.