DEFAULT VALUESPush from Commercial Parameters to update|

Life of Mine Schedule

Upload any Excel — columns are auto-detected. Or edit directly below.

Click to upload Excel schedule (any column names — AI maps them)
Accepts: year, nsr, cu_price, zn_price, processing, logistics, variable_cost, fixed, sustaining, etc.
LOM NPV@8%
$2787933553M
Total NP
$4087M
Tonnes
27.9Mt
Years
10yr
Avg NSR
$187/t

INPUTS (editable)

Year
NSR
$/t		Cu
$/lb		Zn
$/lb		Au
$/oz		Ag
$/oz		Proc
t/d		Logi
t/d		Haul
t/d		Extr
t/d		Var
$/t		Fix
$M		Sust
$M		CuRec
%		ZnRec
%		TonnesNP $MDiscCum NPVConstraint
12.64Mt$456M$422M$421777778MLogistics
22.67Mt$446M$382M$804215192MLogistics
32.71Mt$436M$346M$1150538002MLogistics
42.74Mt$426M$313M$1463731282MLogistics
52.77Mt$416M$283M$1746555797MLogistics
62.81Mt$405M$255M$2001563389MLogistics
72.84Mt$393M$230M$2231111428MLogistics
82.87Mt$382M$206M$2437376363MLogistics
92.90Mt$370M$185M$2622366430MLogistics
102.94Mt$357M$166M$2787933553MLogistics

Annual NP

1
$456MLogistics
2
$446MLogistics
3
$436MLogistics
4
$426MLogistics
5
$416MLogistics
6
$405MLogistics
7
$393MLogistics
8
$382MLogistics
9
$370MLogistics
10
$357MLogistics
DYNAMIC LOM · SMART EXCEL IMPORT · AUTO COLUMN MAPPING · LIVE NPV
100%