Need to factor in 20% goes to Bay plus 1.825% royalty to...

Need to factor in 20% goes to Bay plus 1.825% royalty to Taurus.....plus following costs

The CAPEX and OPEX is specific to the DSO plant operations only and excludes:
• General Overheads and G&A
• Mining and related haulage
• All services and operations outside of the DSO plant
• General consumables and deliveries
• Mining, camp, offices, fuel storage and other service infrastructure
• Site Works

No estimate has been given for above.

So $260m US minus $Bay plus royalty = $203,255,000
Then minus above ancillary costs.
Of course Bay will need to pay 20% of all the costs as I understand once decision to mine is made.
Which ever way you slice it...its still a huge profit.
My only concern is what happens to the 0.5% copper stock piled.
If that goes into flotation circuit then you'd think profit may be slim given lower grade and very high Capex.
Or could it be mixed with higher Cu grades from other deposits not included in the DSO?
All looking good anyhow.....let the assays start rolling in.