The bank's costs also include bad debt and fraud, which are high for credit cards; are you including those in your figures? At any rate, the opportunity cost to the bank of giving free credit to the consumer (by structuring the billing cycle this way) is the retail cost of the money (what you would have paid them) not the wholesale cost.

Debit cards are a whole different story, of course, because no credit is extended.