GLN_Litio

	A	B	C	E	F	G
1	https://www.srk.com/sites/default/files/file/PCortegoso_LITIO_Presentation_2016.pdf
2
3	Target Sales Price	$12,000	$/t LCE
4
5	Process Cost	$4,000	$/t LCE
6	Fixed tail	200	mg/L
7	Prod Volume	5,000	t LCE / yr
8
9	LCE - Li conv	5.32
10	Prod Volume	939,850	kg Li/yr
11
12	Average Li Conc. (mg)	700	mg Li/L Brine
13	Average Li Conc. (kg)	0.0007	kg Li /L Brine	100	L/s	mg/L
14	Brine to achieve target	1,342,642,320	L brine per year	155	days
15		3,836,121	L brine per day (350day)
16
17	Max Plant Throughput	3,836	cubic meters raw brine per day
18	Annual Prod Cost	20,000,000
19	Prod cost/L brine	0.014896
20
21	Breakeven Grade Li	433	mg/L
22	Breakeven Recovery	54%
23	Breakeven Point Prod LCE	1,667	t/yr
24	Breakeven Point Opex	12,000	$/t LCE
25
26	Profit	$40,000,000	per year
27
28	P/E Ratio	15	(FMC, ALB, SQM, ORE are in the range 15-25)
29	Total Number of Shares	150	mil
30	Projected SP	$4.00	per share
31
32
33
34
35
36
37
38
39
40
41
42
43
44
45
46
47
48
49
50
51
52
53
54
55
56
57
58
59
60
61
62
63
64
65
66
67
68
69
70
71
72
73
74
75
76
77
78
79
80
81
82
83
84
85
86
87
88
89
90
91
92
93
94
95
96
97
98
99
100