Thanks Ed for the effort, I'm fairly busy so haven't had time to dig in to them, but your concept certainly makes sense.
It sounds like the auditor is taking a few days to finalize the F10 after his visit to Melba Mill site last week and will file this week, possibly as early as end of the day on Wednesday.