General Discussion, page-12

What am I missing here? I get a projected price of 9.10 AUD based on a 44 (LTHM) to 56 (AKE) % split, and a 1 LTM share for 1 AKE share allocation.

		K Pre Merger	SP	Num Shrs	USD to AUD	1.47	AUD	K Post Mrgr	Prcnt	K Post Mrgr Redist	Numb Shrs	Expctd SP
1	USD	2,960,000,000.00	16.46	179,829,890.64			24.20	4,351,200,000.00	0.44	4,844,928,000.00	532,335,416.36
2	AUD	6,660,000,000.00	9.83	677,517,802.64			9.83	6,660,000,000.00	0.56	6,166,272,000.00	677,517,802.64
3								11,011,200,000.00	1	11,011,200,000.00	1,209,853,219.01	$9.10