Feasibility study
Reported project economics for the 2018 FS.
- After-tax NPV (5% discount rate)
- 36.7C$M
- After-tax NPV (0% discount rate)
- 46.8C$M
- After-tax IRR
- 53%
Metal prices the company used in this FS
- Gold
- $1,250/oz
All prices in US dollars.
US$2,500/oz gold
Company-reported alternative price case from the same study.
- Gold price assumption
- 2,500 US$/oz
- After-tax NPV (0% discount rate)
- 400 C$M
- After-tax NPV (5% discount rate)
- 323.4 C$M
- After-tax IRR
- 299 %
- After-tax payback
- 0.4 years
Explore NPV at your metal prices
Awaiting verified inputsThe annual payable-metal schedule has not yet been verified for this study.
The calculator becomes available when those inputs are verified. Reported study economics remain shown above.
An annual production schedule has not been verified for this study. Reported averages below are not a year-by-year forecast.
Mine life & production
- Phase-1 mine life
- 5 years
- Underground reserve contained gold
- 259,000 oz Au
- Underground reserve gold grade
- 7 g/t Au
- Average annual gold production
- 46,500 oz Au
- Historical PL in-pit measured resource tonnage at 0.6 g/t Au cutoff
- 75,993 t
- Historical PL in-pit measured resource contained gold at 0.6 g/t Au cutoff
- 12,124 oz Au
- Historical PL in-pit indicated resource tonnage at 0.6 g/t Au cutoff
- 185,433 t
- Historical PL in-pit indicated resource contained gold at 0.6 g/t Au cutoff
- 33,702 oz Au
- Historical PL underground measured and indicated resource tonnage at 2.5 g/t Au cutoff
- 1,573,000 t
- Historical PL underground measured and indicated resource contained gold at 2.5 g/t Au cutoff
- 206,800 oz Au
- Historical PL underground inferred resource tonnage at 2.5 g/t Au cutoff
- 1,920,000 t
- Historical PL underground inferred resource contained gold at 2.5 g/t Au cutoff
- 300,000 oz Au
Cash flow, capital & returns
- After-tax payback
- 1.5 years
- Pre-tax NPV (5% discount rate)
- 56 C$M
- Pre-tax IRR
- 65 %
- Average LOM operating cost
- 162 C$/tonne
- Average LOM operating cost
- 750 US$/oz
- Total estimated capital expenditure
- 35 C$M
Study assumptions, grades & recoveries
- Gold price assumption
- 1,250 US$/oz
- Exchange rate
- 0.77 US$/C$
The reported economics retain their original 2017 mineral-resource basis; the FS itself continues to be cited and is not treated as withdrawn. The cited Technical Report had an effective date of October 31, 2017. Resource metrics below are historical mineral-resource figures, not mine-plan production.
Source MCI Presentation April 2025 · PDF page 6 · Apr 1, 2025
Source MCI Presentation April 2025 · PDF page 7 · Apr 1, 2025
Source MCI Presentation April 2025 · PDF page 18 · Apr 1, 2025