Investor Presentaiton
Cerro Las Minitas
Project Economics - Sensitivities
5
SouthernSilver
EXPLORATION CORP
Base Case NPV5% = $349M
Sensitivity NPV @ 5%, after Tax (US$M)
•
The project NPV5% shows greatest sensitivity to:
$530
$480
-
silver and zinc metal prices,
$430
-
then silver and zinc metal recoveries, and
$380
$330
-
then OpEx and Initial Capital
$280
$230
Sensitivity NPV @ 5%, after Tax (US$M)
Silver in Pb
Sensitivity Silver Price
Zinc Price
Recovery
Zinc
Recovery
$180
Initial Capital
OPEX
-20%
-15%
-10%
-5%
0%
5%
10%
15%
20%
20%
$118
$111
-$63
-$109
Sensitivity %
15%
$89
$83
-$47
-$82
10%
$59
$55
$56
$38
-$31
-$54
Silver Price
Zinc Price
Silver in Pb Recovery
Zinc Recovery
Initial Capital
OPEX
5%
$30
$28
$28
$19
-$16
-$27
0%
$0
$0
$0
$0
$0
$0
-5%
-$30
-$28
-$28
-$19
$16
$27
-10%
-$59
-$55
-$56
-$38
$31
$54
-15%
-$89
-$83
-$85
-$57
$47
$82
1. Base case: assumes (Ag- $21.95/oz, Cu - $3.78/lb, Pb - $0.94/lb and Zn - $1.33/lb)
2. Base Case +15% assumes (Ag- $25.24/oz, Cu-$4.35/lb, Pb - $1.08/lb and Zn - $1.53/lb
-20%
-$118
-$111
-$113
-$76
$63
$109
www.southernsilverexploration.com
15
TSX-V: SSV OTCQX: SSVFF
NPV, SMView entire presentation