what i want for christmas, page-18

The latest stockbroker cash forecast I have after the 1st quarter report is as follows:

2010:

Production: 3.3 mmboe;
oil: US$86.95/bbl
US$/A$: 0.92
.......................US$M
Sales: ................260
Hedges: ...............(21)
Net:.................. 238

Operating Costs: ......(83)
Interest.................1
Tax....................(23)

Gross cashflow
from operations.......134

Exploration & Dev......(68)*

Increase in Cash........66

Forecast Net Cash
- as at 31/12/10......$84M

* I don't think this figure includes any forecast expenditure on development of Beibu Gulf which is still awaiting FID.

Regards

SP