Troilus Mining Corp. — Eeyou Istchee James Bay, Québec, Canada · Gold-Copper (concentrate + doré) ·
NI 43-101 · delivered October 2026
Report after-tax NPV(5%)
US$3,206M
Independently rebuilt after-tax NPV(5%)
US$3,245M
Variance vs report
+1.2% (deliberate, decomposed)
What the rebuild surfaced. Two opposite effects net to the difference. The study's printed revenue is US$410.75M below payable metal times price in Years 5-27, all in the copper and silver credits, with no selling term to explain it; and its published taxes cannot be rebuilt from statute. The model takes revenue at the stated selling terms and tax from federal and Québec statute; with both of the study's printed figures selected, it lands 0.1% above.
Rebuilt economic modelExcel · formula-driven · every input footnoted ·
sensitivity dashboard · view in the browser; Excel download by credit
Subscribers view every model in the browser at launch; Excel downloads use download credits.
A sample model is available on request: email [email protected].
Join the launch list — free
Members receive email updates as we add new projects. Paid subscriptions
open at launch, with every rebuilt model viewable in the browser and new analyses as they release.