Vandium Pentoxide - US$26/lb Ferro-Vanadium US$106.50/kg...

Vandium Pentoxide - US$26/lb
Ferro-Vanadium US$106.50/kg
https://www.vanadiumprice.com/

Pig-Iron (June) US$385-410 Tonne
https://do not advertise external s...-get-higher-prices-on-material-shortages.html

Titanium Dioxide (August) US$2600-US$3000
https://www.indmin.com/Article/3826556/TiO2-prices-hold-steady-market-reaches-equilibrium.html

TNG LOM estimates (17 years) (http://www.tngltd.com.au/projects/mount_peake_fe_v_ti/overview.phtml)

• Total production - 3.5Mt titanium pigment, 243,000t V2O5, and 10.6Mt Fe2O3

TiO2
3.5Mt x US$2600 = US$9.1B  AUD$13.8B

V2O5 x 243,000 Tonnes.
V2O5 is worth US$26.70 lb, US$58.86/kg, AUD$81,500/Tonne
OR
$US14,302,980,000 / AUD$19,804,500,000

Fe-V - https://hotcopper.com.au/threads/can-we-move-on.4563100/page-185?post_id=36849101#.XBLMA2gvOUk
At a current value of US$109.50/kg
USD$26,608,500,000
AUD$36,811,529,000

Pig Iron
10.6Mt x US$385 = US$4,081,000,000 AUD$5,648,900,000

Totals
AUD $13,800,000,000
AUD $19,804,500,000
AUD $5,648,900,000
AUD $39,253,400,000

If it is Ferro-Vanadium add another AUD $17,766,529,000

Averaged per year over the 17 year life of Mine
$2,309,023,529 - Add another billion per annum if all their V2O5 is Ferro-Vanadium production

Maybe it's worth working out much it will cost in Opex over this time.

This company is sub-$100M in MC