Initial capital costs of the YGP are estimated to be CAD$174 million with a contingency of CAD$20 million.
Avg Gold Price
|
Pre-Tax Cash Flow
|
Pre-Tax
|
Pre-Tax Discount (5%)
|
|
US$
|
CAD$
|
IRR %
|
NPV CAD$
|
Low
|
$850
|
$15,680,000
|
4.7
|
($1,740,000)
|
Base
|
$950
|
$71,720,000
|
16.2
|
$71,340,000
|
Current
|
$1,050
|
$138,420,000
|
27.5
|
$144,560,000
|
High
|
$1,150
|
$195,930,000
|
39.1
|
$217,750,000
|
http://www.tyhee.com/properties/prefeasibility_study.php