fclpa and other hybrids

Assuming BBSW=3.5% and 10% discount on VWAP for equity conversion, some PER ANNUM yields:

________________ ________________ ________________ Per Annum
________________ Assumed ________________ Yield to
________________ conversion ________________ Maturity
GNSPA ________________ 14-Oct-11 ________________ 45.2%
AAZPB ________________ 14-Jul-14 ________________ 53.9%
TTXPA ________________ 21-Jul-10 ________________ 18.9%
FXJPB ________________ 21-Oct-13 ________________ 28.4%
FCLPA ________________ 30-Jun-12 ________________ 90.4%
PXUPA ________________ 30-Jun-16 ________________ 73.6%
________________ ________________
________________ ________________
________________ Payout of ________________ Yield to
________________ Cash ________________ maturity
TTXPA ________________ 21-Jul-10 ________________ 25.8%
MXUPA ________________ 21-Apr-14 ________________ 61.0%
IANG ________________ 15-Mar-12 ________________ 36.6%



Anybody disagree with my calcs?