Guys, Just doingthe back of the envelope calculations on what...

Guys,

Just doingthe back of the envelope calculations on what monies will be distributed backto shareholders IF Tanzanian Government pay out.

Happy to becorrected on my calcs.

Currentshares on Issue 538,676,061

NewSecurities 73,761,000

New Securities 2,800,000

TotalShares 615,237,061

CurrentAmount Owed to IDA $112,000,000 USD Current Amount Owed to IDA $112,000,000 USD

NUKL %holding 70% $ 78,400,000 USD NUKL % holding 85% $ 95,200,000 USD

IDA %Holding 83.7% $ 65,620,800 USD IDA % Holding 83.7% $ 79,682,4000 USD

Exchangerate USD/AUD 0.65 $100,955,076 AUD Exchange rate USD/AUD 0.65 $122,588,307 AUD

Less IDAExploration $ 20,000,000 AUD Less IDA Exploration $ 20,000,000 AUD

Bal toShareholders $ 80,955,076 AUD Bal to Shareholders $102,588,307 AUD

No Shares /Monies to S/hold $0.1315per share AUD No Shares / Monies to S/hold $0.1667per share AUD

Happy to becorrected if the figures are wrong.