https://hotcopper.com.au/threads/ann-appendix-4d-half-year-financ...

https://hotcopper.com.au/threads/an...3258569/page-82?post_id=22946792#.WSKUWuV9600

That post I did had it at 47k, bynos had 40k.

There was always the chance for some upside if they did not accrue numbers.

Yes I have had scenarios for a different rate as I based mine originally on 2% and scenarios for the wand and cream if they were combined as has been suggested.

Anyone could of done the analysis I did on the accounts and got to similar numbers, just some choose to get carried away with expectation.