Ann: Quarterly Activities/Appendix 5B Cash Flow Report, page-13

Closer to $0.112c per FFX share @ 67.5c LLL SP

• $748,000,000 = LLL mkt cap (as per asx)
• $131,600,000 = 17.6% FFX equity
• 1,180,000,000 FFX SOI
• $0.112c = LLL equity per single FFX share owned

Each 1c increase or decrease LLL SP equates to gain or loss of $0.0015c
LLL SOI = 1,000,000,000
1c increase/decrease in LLL SP = $10,000,000
$0.0015c increase or decrease

So at distribution if LLL = $1 than 16c per FFX shares held.