Life of Mine (LOM) Forecast
Price and Concentrate Net Revenue
|
Prices according to report of "Global Rare Earth Industry Assocition" REIA
|
$/t
|
|
La
|
2500
|
|
Ce
|
2250
|
|
Pr
|
80000
|
|
Nd
|
55000
|
|
Sm
|
1764
|
|
Eu
|
80000
|
|
Yb
|
430000
|
|
Y
|
3500
|
|
Other REE
|
13900
|
|
TC/RC Terms
|
|
Annual
|
LOM
|
|
Payable
|
%
|
95
|
95
|
|
T/C
|
$/t Conc
|
45
|
45
|
|
R/C
|
$/t Conc
|
25
|
25
|
|
freight
|
$/t Conc
|
7.5
|
7.5
|
|
|
|
|
|
|
Concentrate Freight
|
$M
|
0.05
|
0.64
|
|
Treatment Charge
|
$M
|
0.30
|
3.86
|
|
Refining Charge
|
$M
|
0.17
|
2.14
|
|
Marketing Charge
|
$M
|
1.00
|
12.84
|
|
Total Concentrate Net Revenue REE
|
$M
|
20.80
|
267.13
|
|
|
|
|
|
|
Crush Stones price
|
$/t
|
3.5
|
3.5
|
|
Revenue of Crush Stones
|
$M
|
15.8
|
203.03
|
|
Total Concentrate Net Revenue
|
$M
|
36.61
|
470.16
|
|
Realized Revenues
|
Annual $M
|
LOM $M
|
|
Gross Revenue La
|
0.73
|
9.30
|
|
Gross Revenue Ce
|
1.47
|
18.69
|
|
Gross Revenue Pr
|
4.41
|
56.06
|
|
Gross Revenue Nd
|
14.74
|
187.21
|
|
Gross Revenue Sm
|
0.04
|
0.48
|
|
Gross Revenue Eu
|
0.21
|
2.66
|
|
Gross Revenue Yb
|
0.56
|
7.14
|
|
Gross Revenue Y
|
0.00
|
0.04
|
|
Gross Revenue Other REE
|
0.15
|
1.94
|
