Jim
I think your numbers are bit high, better to calculate fully diluted which would be ~20cps risked and ~$1.00 unrisked
Bazzard risked is ~13cps but wont spud until year end 2008 so I agree with your downside target of ~7cps if Coelacanth is a duster.