#EUA – NPV calculator

First draft at an NPV Calculator for mining projects, 15 years.

Zero production in Yr1, 10% in Yr2, 50% in Yr3, 100% Yr4 onwards

Note – LOM is more than 15 years at Monchetundra so this tool provides very conservative calculations for the Kola Projects.

Summary of Calculations

Eurasia Mining

NameOutput KozAISC $/ozWACC %FCF $mNPV $m
Sinosteel – ready to produce12540081866895.5
Tsnigri – Nyud Report300400846882343.7
GMF – Turbo beast mode100040017159784531.6