I managed to sort it, but it seems you've used $59 per tonne as Capex as opposed to the stated $36, which gives a capex of $4,6 Billion as opposed to $7.55 Billion.
HCH Hot Chili sets up water company as drought racks Chile–but must also build communities a desal plant