I've built a reasonable model.
Next year both NPATs are equal between zfx and oxr (~$600M) on the following assumptions:
1. PH up and running
2. Copper $3.30/lb
3. Gold $800/oz
4. Silver $15.73/oz
5. Lead $1.30 stepping down to $1/lb quarterly
6. Zinc $1/lb