1. Commodity prices: $7,000/t Cu, $1,600/oz Au, $30/oz Ag. Reliant on expansion of Mineral Hill to 500,000tpa, with Au/Ag dore from Pearse and Au/Cu ore from SOZ/ESOZ

2. Resources for Mineral Hill are broken down under the deposits section of this webpage

3. CAPEX forecasts are subject to change with mine plan and capital availability