Yes agree, processing, transport, royalties etc all need to be subtracted from that price.
Intent was to show how much of a poor state this company is in, even if using a very optimistic scenario.
The outlook for this one is terminal!
I am surporsed it Is not trading lower and people are not bailing out while they can.