PROSPECTO DEFINITIVO DE DISTRIBUIÇÃO ... - BTG Pactual

MMX – Brazilian ProjectsCorumbá Projects A & B – July 6, 2006Table 2-13: Brazilian mini blast furnace capital cost estimatesSource: MMXCost areaCurrentplannedcapital cost(R$ million)MBFs #1 and #2 :owner's costs 11.8 5.0civil works 30.1 12.8equipment for 2 MBFs:mini blast fce 71.1 30.2equipmentcasting equipment 0.9 0.4co generation plant 19.7 8.4sub-total equipment 91.7 39.0materials 5.3 2.3Contingency 13.4 5.7subtotal MBFs #1, #2 152.3 64.8Capital taxes @ 12% 18.3 7.8Total Corumbá MBFs 170.6 72.6Sinter plant in Corumbá 21.6 9.2Capital taxes @ 12% 2.6 1.1Total Project A 194.8 82.9Currentplannedcapital cost($ US million@ 2.35R$/$US)Tabela 2-13: Estimativa dos Custos de Investimento dos Mini Alto FornosArea Estimativa deinvestimento(R$ milhões)MAFs #1 and #2 :Custo dos proprietários 11.8 5.0Obras civis 30.1 12.8equipmento para 2 MAFs:MAF´s 71.1 30.2lingotamento 0.9 0.4co generação de 19.7 8.4energiasub-total equipmentos 91.7 39.0materiais 5.3 2.3contingências 13,4 5.7subtotal MAFs #1, #2 152.3 64.8Impostos sobre inv. a 12% 18,3 7.8Total MAFs Corumbá 170.6 72.6Sinterização 21.6 9.2Impostos sobre inv. a 12% 2.6 1.1Total Projeto A 194.8 82.9Estimativa deinvestimento($ US million @R$/$US 2,35)281