The $2200 number they used includes the copper, gold and silver, at today's prices in the CuCon. It is also using the copper, gold and silver content they were getting in the CuCon last year. They have just started up the mill again and I don't know if they have a good idea yet as to what the content will be after the mill upgrades. Hopefully, the number will turn out to be $2200 or higher.
FFF