Crap mate, have a look at the Quarterly report financials and you'll see how much IOR is getting.
Who cares about modeling, all I care about is FACTS. The fact is IOR is getting around AUD$46/tonne
Plus please give the link to the document which states what you've said.
IOR Price at posting:
9.1¢ Sentiment: Sell Disclosure: Not Held