LI3 Energy Inc (fka LIEG)

[Dr_Vonschellan]

After a_little_housekeeping. The_cleaner_LIEG_projected_value_for Sept18
I removed all the stray/overlap marks for easier reading.

Lithium Carbonate Equivalent = 2,150,000 Tonnes
Price Li2CO3 = $14,000 /Tonne Click Here
26-year life span of mine LOM = 26 Years
Life of mine Gross value = $30,100,000,000

Tonnes production 100% capability per year = 83,000 Tonnes
Tonnes production 55% w/Conversion per Yr = 45,650 Tonnes (This could go way higher in our favor if we had a more experienced miner… eg not LPI)
Tricky Dicky Fudge Packer factor (SUBTRACT) = 46.0% (This could go way way way down in our favor under President Pinera)
Tonnes LCE production capability per year = 25,000 Tonnes (We're so deep we could easily go 80,000 tonnes if allowed without missing a beat)
Mine gross revenue per year = $350,000,000

Operating Expenses per Tonne itemized
Chemicals & reagents $1,615
Salt Removal $244
Energy $183
Manpower $274
Employee services $305
Maintenance $122
Transport & sales $183
G&A $122
Operating Expense per tonne $3,050 = ($76,250,000)
Maintenance per year. See above. = $0
Depreciate Capex of US$257M over 26 years = ($9,885,000)
Revenue after expenses ST = $263,865,000
National Royalty 3% = ($7,916,000)
Local royalties / community payment / Tax 35% = ($92,353,000)
EBITA = $163,596,000
Estimated Income 44% of EBITA 44% = $71,982,000

LPI income per year 50.0% = $35,991,000
Minera Salar Blanco income per year 32.3% = $23,250,000
LIEG income per year 17.7% = $12,741,000

Value of LIEG at Cap Rate 7.0% = $182,014,286

Number of LIEG shares = 556,124,331
Projected value of LIEG share March 2019 = $0.327 PPS

Interest Rate = 4.0%
Nper. Number of months in study = 18
Minimum appreciation per month per share 5.5% = $0.018 /mon/share
Future Value 2019 = $0.327 PPS
Type (payment at beginning) = 1
Value of LIEG share Sept 2017 = $0.075 PPS

The Doctor