Bodgers, good post, however i have calculated fully diluted...

Bodgers, good post, however i have calculated fully diluted 125,059,216 shares ignoring the undrawn convertible notes.

Current shares on issue: 87,218,359
Shares yet to be announced: 20,151,645
Current options: 17,689,212
... Total fully diluted: 125,059,216

The shares to be issued still are:
1,103,645 shares @ 0.15; Placement to a director and an executive, subject to shareholder approval.
19,048,000 shares ~ $US2.5m for Marshmallow Fun acquisition

Anyone have differing opinions?