Nilefos Minerals Limited:  Phase I: Infrastructure and Owners capital costs
Areas		US$ '000
General
Mine Office & Equip.		250
Communication		25
Accomodation		250
Access Roads		100
Guard Gate & Fencing		25
Lighting		10
Backup Generator		100
Mine
Mine Dry		150
Shop & Warehouse		500
Equipment & Tools		750
Ready Line
Explosive Storage		100
Process
Shop & Warehouse
Equipment & Tools
Reagent Stores		500
Water Wells		500
total technical		3,260
Contingency	30%	978
total technical + contingency		4,238
Miscellaneous owner costs
Import Duty	12%
Freight	8%
Insurance	5%	3,000
EPCM	25%
EIA & Permitting		500
Misc. Permits & Fees		150
Training		100
Security		50
Community Relations		300
Corporate Services		1,000
Initial Spares
First Fills		1,000
Final Reclamation
subtotal		6,100
Contingency
total miscellaneous owner costs		6,100
Total		10,338