This one a lot more optimistic and includes the 3 pipes plus underground at ch-6.
Comes up with an NPV $1.5 billion (after tax) and discounted to today with mine start up in 2020.
Here are the details --- http://chidliak.blogspot.ca/p/npv-2.html
Enjoy.
LONG...PGD
EKIM