EXPECTED TECHNICAL AND ECONOMIC INDICATORS OF THE PROJECT

Main aspects of reserves life 
Ore Reserves and Mineral Resources, tt642.16
Reserves, tt635.22
Mineral Resources, tt6.94
Annual Prouctivity, tt30.00
Guaranteed term of the reserve development, year21
Concentation output, %12.4
Yearly concentrate output, tt3.7
Reserves of Crush Stones, m317 877 000
Annual Crush Stones Productivity, t1 000 000

REE composition of the total Σ(TR)O

Ce2O3 — 50%
La2O3 — 22%
Other REE — 3%
Nd2O3 — 21%
Pr2O3 — 21%

IFE OF MINE (LOM) FORECAST
PRICE AND CONCENTRATE NET REVENUE

Price according to report of “Global Rare Earth Industry Association” REIA$/t
Ce2 250
Pr80 000
Nd55 000
Sm1 764
Eu80 000
Yb430 000
Y3 500
La2 500
Other REE13 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 RevenuesAnnual $MLOM $M
Gross Revenue La0.739.30
Gross Revenue Ce1.4718.69
Gross Revenue Pr4.4156.06
Gross Revenue Nd14.74187.21
Gross Revenue Sm0.040.48
Gross Revenue Eu0.212.66
Gross Revenue Yb0.567.14
Gross Revenue Y0.000.04
Gross Revenue Other REE0.151.94
31 10000000
Norra Karr
0.61