Nepal
Version 3.0

Crypto Mining
Financial Model

Year-by-year discounted cash flow analysis with network difficulty adjustment, halving cycles, and Nepal-specific logistics modeling.

1Configure
2Nepal Dashboard
3Stress Test
4Detail
? Optimistic vs Base Case:
• BTC price: $100K (vs $70K)
• TAO price: $500 (vs $300)
• BTC growth: +5%/yr (vs 0%)
• TAO growth: +5%/yr (vs 0%)
• Capacity: 20 MW (vs 10 MW)
• Difficulty growth: 30% (vs 40%)
• Utilization: 90% (vs 80%)
• Lower hardware premium & costs
Core Parameters

Primary Assumptions

These inputs have the largest impact. Results update live as you adjust.

$0.050 /kWh
50 MW
$70K
$300
5 years
70% BTC
100% TAOBalance100% BTC
25%
Advanced

Fine-Tuning Variables

These variables change across presets. Adjust individually for custom scenarios.

40% /yr
0% /yr
0% /yr
20%
80%
USD
5% of elec
0.04 TAO
$3,200 USD
$25,000 USD
NPR
3% /yr
USD
8 FTEs
Live Results
Updates as you adjust inputs
Nepal Revenue (Total)
--
Nepal Year 1
--
Operator Year 1 Profit
--
Total CapEx
--
Jobs Created
--
Nepal Risk Exposure
--
What Nepal Gets

Government Revenue & Economic Impact

Revenue

Nepal Revenue Over Time

Breakdown

Revenue Composition, Year 1

Comparison

Mining vs Exporting Electricity to India

Nepal's key alternative: sell the same power to India at ~$0.053/kWh instead of to miners.

Operator

Cumulative Cash Flow

This is the operator's problem, not Nepal's (under private license).

Capital

CapEx Requirements

Risk Analysis

Stress Scenarios

What happens to Nepal's guaranteed revenue when things go wrong for the operator?

Thresholds

Breakeven Analysis

Decision Matrix

Combined BTC Price x TAO Price Sensitivity

Annual total operator profit ($M) at different price combinations. Green = profitable. Find the boundary where the operation works.

Bitcoin

BTC Profit by Price Level

Bittensor

TAO Profit by Yield

Bitcoin

Year-by-Year Projection

Antminer S21 Pro, 234 TH/s, 3,510W. Next halving approximately 2028.

Bittensor

TAO Year-by-Year Projection

NVIDIA H100 SXM, 700W, PUE 1.3. Dual-use hardware: can repurpose for AI inference workloads.

Government

Nepal Revenue Year-by-Year

Impact

Economic and Job Creation

This model is for illustrative and discussion purposes only. It does not constitute financial, investment, or policy advice.
All projections are based on user-provided assumptions and simplified models. Actual outcomes may differ materially.
Nepal Crypto Mining Financial Model v3.0