DEFAULT VALUESPush from Commercial Parameters to update|

NSR Calculator — Polymetallic

Dual concentrate stream: Cu + Zn

Total NSR
$65.96
$/t ore
Cu Con NSR
$36.59
$/t ore
Zn Con NSR
$29.37
$/t ore
Total OpEx
$42.54
$/t ore
Net Value
$23.42
$/t ore
COG Cu/Zn
1.56/2.90
%
NSR waterfall breakdown: gross revenue by metal, offsite costs, operating costs, and net smelter return per tonne.

NSR Waterfall ($/t ore)

Cu Gross Revenue
$43.37
Au in Cu Con
$3.40
Ag in Cu Con
$5.32
Zn Gross Revenue
$36.88
Ag in Zn Con
$1.39
Total Revenue$90.36
Cu Offsite Costs
-$15.50
Zn Offsite Costs
-$8.89
Operating Costs
-$42.54
Net Value$23.42

Revenue by Metal

Cu 48%
Zn 40.8%
Au 3.8%
Ag 7.4%

Cu Concentrate Detail

Cu recovered16.05 lbs
Gross rev$43.37
Au credit$3.40
Ag credit$5.32
Offsite costs-$15.50
Cu NSR$36.59

Zn Concentrate Detail

Zn recovered36.16 lbs
Gross rev$36.88
Ag credit$1.39
Offsite costs-$8.89
Zn NSR$29.37

Ore Grades

Cu%
Zn%
Aug/t
Agg/t

Commodity Prices

Cu$/lb
Zn$/lb
Au$/oz
Ag$/oz

Operating Costs

Mining (ore)$/t
Processing$/t
G&A$/t

Offsite Cost Breakdown

Cu Concentrate
TC$5.77
RC$1.60
Penalties$0.52
Freight$6.96
Umpire$0.48
Insurance$0.10
Transit loss$0.07
Total Cu Offsite$15.50
Zn Concentrate
TC$2.80
RC$0.00
Penalties$0.20
Freight$5.40
Umpire$0.37
Insurance$0.08
Transit loss$0.05
Total Zn Offsite$8.89
Cu Offsite/lb$0.97/lb
Zn Offsite/lb$0.25/lb
Cu Net Revenue$1.83/lb
Zn Net Revenue$0.95/lb
100%