Ann: Core Acquires six Highly Prospective ML's Adjacent Finniss, page-85

Chavosh,

Now if that return rate didn't curl the toes... then there is more...

-------

I got another's study where they included a chart of project NPV vs Varying Spod prices.

Now I know should never compare apples vs oranges, bit I did, and although some similarity (opex similar, ASIC cost/ton similar, etc) and others not (different mine life, with LiOH plant in 2029, and longer tail).

I assumed that % increase in NPV per ton of Spod @ 1000/ton spot price to $1200/ton for others was same % increase for Core's NPV, and came up with:

---------
Spod Price. $/ton - - - - gives Core NPV $US Mil

---------

800 - - - - 277

--------

850 - - - - 315

------

1000 - - - - 474

------

1200 - - - - 652

------

1287 - - - - 772
-----

1600 - - - - 1009

----

1800 - - - - 1188

----

2000 - - - - 1316

—--------------
So @ $850/ton Core NPV is $315 million, and at $1800/ton NPV is $1188 million. The numbers are rough and most likely wrong (can not compare apples with oranges) but they just keep getting bigger and better, and I liked them.