Dso draft model

Hi all, I thought i would write up a draft model for our dso in comparison to pls and there dso project to find all variables.

All pricing in us$ at a $800 for 6% concentrate.
Estimates from foster stockbroking for pls.
cost/t
Mining $10
Crushing $5
Site $1
Freight $10 port to port 3647nm
Transport/marketing $36 site to port 120km
Royalty $6 unsure who for?
Native title $1
Tantalum -$12
Tax $20 total cost $77

With %1.5 li over 1mts there contains 18.75% of pure 8% spodumene 187,500 kgs

1.5% product $200 adjusting for 75% recoverys $150 subtracting cost
= $73 per ton/for 100k/month= $7.3mill per month.

Cxo cost/t
Mining $10 to increase with strip ratio
Crushing $5
Site $1
Freight $8 port to port 2990no -18%
Transport/marketing $36 site to port 50km -58% large variable unsure of % of transport
Royalty $0
Native title $1
Tantalum $0
Tax $20 total cost $81

With %1.7 li over 1mts there contians 21.25% of pure 8% spodumene 212,500kgs

1.7% product $224 adjusting for 80% recoverys $179 subtracting cost
= $98 per ton/for 100k/month=$9.8mil a month.

With these rough figures gives an idea on what capital the dso can bring to the project if anyone would like to add variables or make changes feel free.
I feel the dso is feasible enough for the go ahead with upfront funding from the buyer and maybe nt government support. With our advantages being close to port, li grade of oar and 99% of lithium minerals being spodumene. cons being no tantalum credits and stip ratio.
Gltah cheers.