Happy to be corrected but most of the above are inbuilt Excel Functions. There will be a stuff up somewhere : )
Assumed Vanadium credit for Yarrabubba to be 25% of Iron Revenue.
Trucking Cost at $90 per tonne
And Worst case scenario Titanium 150,000 Tonnes at $140 US per Tonne