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
|Name||Output Koz||AISC $/oz||WACC %||FCF $m||NPV $m|
|Sinosteel – ready to produce||125||400||8||1866||895.5|
|Tsnigri – Nyud Report||300||400||8||4688||2343.7|
|GMF – Turbo beast mode||1000||400||17||15978||4531.6|