103
46
66
79
9
1.61
3.4
3.1
0.32
8
54
11
70
30
US$/dmtu
%
%
%
%
US$/t
US$/t ore
US$/t ore
US$/t ore
US$/t pellet feed
tpd
tpa
US$/tpd
Inversin Total
US$
15,000
45,000,000
Planta
%
25%
Alimentacin a Planta
OX (ao 1-n)
MX
Etapa 1 (ao 1-9)
Etapa 2 (ao 10-21)
Etapa 3(ao 22-n)
PR (ao1-n)
3,000
1,080,000
5,000
20,000
30,000
35,000
1,800,000
7,200,000
10,800,000
12,600,000
15,000
15,000
15,000
15,000
75,000,000
300,000,000
450,000,000
525,000,000
25%
25%
25%
25%
Total
68,000
24,480,000
15,000
1,020,000,000
25%
Ao 0
Ao 7
Ao 8
Ao 17
Ao 18
926,250,000
48,900,000
56,250,000
48,900,000
37,500,000
Inversin I
Equipos
Etapa 2 MX
Equipos
Etapa 3 MX
tpd
Produccin Mina
tpa
400,000 144,000,000
US$/tpd
Inversin Mina
US$
1,913
765,000,000
US$
11,250,000
18,750,000
75,000,000
112,500,000
131,250,000
255,000,000
3750
Ao
0
US$
11,250,000
0 18,750,000
8 56,250,000
18 37,500,000
0 131,250,000