1. Q3 is actual as quarter has passed - waiting for the...

1. Q3 is actual as quarter has passed - waiting for the quarterly obviously. pricing estimates based on my assumptions $155 usd 1:0.63c (assume you are looking at QLD)

2. yes have $730m for depreciation - the guidance also said -$20m for Q4 given the sell down of 30% hence why that dropped $20m in Q4

3. calculation for royalty from latest QLD rates

=IF(N27<=100, N27*7%,IF(N27<=150, 100*7% + (N27-100)*12.5%,IF(N27<=175, 100*7% + 50*12.5% + (N27-150)*15%,IF(N27<=225, 100*7% + 50*12.5% + 25*15% + (N27-175)*20%,IF(N27<=300, 100*7% + 50*12.5% + 25*15% + 50*20% + (N27-225)*30%,100*7% + 50*12.5% + 25*15% + 50*20% + 75*30% + (N27-300)*40%)))))/N27

4. agree tax always hard one, likely to come out better as there are always non-cash deductions to upside

appreciate time to look over