Fleet NPV and operating cost analysis across LOM scenarios. OEM specs auto-fill for 31 trucks + 21 excavators.
| Equipment | Type | Qty | Unit Cost | Total | Fuel L/hr | OpEx $/hr | Avail% | Util% | Life | Salv% | Ann Fuel | Ann OpEx | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| CAT 6030 (15m³) | Excavator | $4.3M | $8.6M | $1.8M | $694K | ||||||||
| CAT 789D (181t) | Truck | $4.5M | $54.0M | $7.1M | $3.7M | ||||||||
| Drill Rig MD6250 | Drill | $1.8M | $5.3M | $1.2M | $648K | ||||||||
| TOTAL | 17 | $67.9M | $10.0M | $5.0M | |||||||||