NI 43-101 Preliminary Economic Assessment - Verde Potash
NI 43-101 Preliminary Economic Assessment - Verde Potash
NI 43-101 Preliminary Economic Assessment - Verde Potash
You also want an ePaper? Increase the reach of your titles
YUMPU automatically turns print PDFs into web optimized ePapers that Google loves.
<strong>Verde</strong> <strong>Potash</strong> Plc 17-1<br />
Cerrado <strong>Verde</strong> Project<br />
<strong>NI</strong> <strong>43</strong>-<strong>101</strong> <strong>Preliminary</strong> <strong>Economic</strong> <strong>Assessment</strong><br />
17<br />
Capital and Operating Costs (Item 21)<br />
17.1 Capital Costs<br />
Total capital costs are estimated at US$155.3 million for the 1.1Mtpa production rate and<br />
US$218.4 million for the 2.2Mtpa production rate. A detailed breakdown of the capital cost<br />
estimates is given in Table 17.1.1 and 17.1.2 respectively.<br />
Table 17.1.1: Summary Capital Cost by Facility in Reals and United States Dollars in<br />
thousands, Including Applicable Taxes for a 1.1Mtpa Operation<br />
Sub-area<br />
Total Price r$(000)<br />
Total Price us$(000)<br />
With Taxes<br />
With Taxes<br />
Total R$ 279,544 $155,302<br />
General area R$ 57,448 $31,915<br />
Primary crushing R$ 3,173 $1,763<br />
Secondary crushing R$ 5,253 $2,918<br />
Stockpile R$ 737 $409<br />
Limestone storage and dosing R$ 7,691 $4,273<br />
Grinding R$ 11,621 $6,456<br />
Pelletizing R$ 28,490 $15,828<br />
Furnace R$ 69,782 $38,768<br />
Quenching R$ 6,276 $3,487<br />
Pellets classification R$ 5,561 $3,089<br />
Bulk product classification,<br />
Storage, loading and shipping<br />
R$ 4,295 $2,386<br />
Raw water intake R$ 9,936 $5,520<br />
Fire fighting R$ 3,990 $2,217<br />
Compressed air R$ 6,702 $3,724<br />
Electrical substations R$ 33,254 $18,475<br />
Main substation and transmission line R$ 25,335 $14,075<br />
*Exchange Rate is R$1.80=USD1<br />
SRK Consulting (U.S.), Inc. September 16, 2011<br />
Cerrado <strong>Verde</strong>_<strong>NI</strong> <strong>43</strong>-<strong>101</strong> PEA_3<strong>43</strong>500.020_007_KG