Silver Falcon Mining

I believe the plan is to ship at least 1000 oz of Dore to the refiner each month going forward.
That works out to about 62 of the small (~500g) bars we saw at the SHM or 2 of the 40lb bars that they will be shipping.
Assumptions:
1000 oz shipped
$2000/oz gold price
$40/oz Silver price
Dore is 65% gold/35%Silver
Refiner takes 25%
Our net take is ~$985,500.00
Of course, we don't know the actual amount the refiner will take (and, I think that is probably high), but the rest of the numbers are what we already know to be true.
But the fact remains that we will soon be paying for the expenses (all of them) with the proceeds from the mill.

Please check my numbers, but I think they are pretty close...