Thanks Mal. I plugged in the wrong revenue figures. (inc freight and not ex freight)
Corrected numbers are
Chromite $500
Garnet $120
Zircon $1500 then $1700 for FY13 and FY14
Hi iron $250
This gives revenues of $52.1M, $68.3M and $72.7M
That looks much more conservative.