EXPECTED TECHNICAL AND ECONOMIC INDICATORS OF THE PROJECT
| Main aspects of reserves life | |
|---|---|
| Ore Reserves and Mineral Resources, t | 835 265 |
| Reserves, t | 635 220 |
| Mineral Resources, t | 200 044 |
| Annual Productivity, t | 3 000 |
| Guaranteed term of the reserve development, year | 21 |
| Concentration output, % | 12.4 |
| Annual concentrate output, t | 3 700 |
| Reserves of Crush Stones, m3 | 17 877 000 |
| Annual Crush Stones Productivity, t | 1 000 000 |
REE composition of the total Σ(TR)O
Ce2O3 — 50%
La2O3 — 22.4%
Other REE — 3.4%
Nd2O3 — 20%
Pr2O3 — 4.2%
LIFE OF MINE
PRICE AND CONCENTRATE NET REVENUE
| Price according to report of “Global Rare Earth Industry Association” REIA | $/t |
|---|---|
| Ce | 2 250 |
| Pr | 80 000 |
| Nd | 55 000 |
| Sm | 1 764 |
| Eu | 80 000 |
| Yb | 430 000 |
| Y | 3 500 |
| La | 2 500 |
| Other REE | 13 900 |
| TC/RC Terms | Annual | LOM | |
|---|---|---|---|
| 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 |
