Monthly cash flow into Stonehorse energy per month in Thousands...

Monthly cash flow into Stonehorse energy per month in Thousands (1000's) of AUD without reinvestment in new wells
month	Prod uction curve as % of initial production	Certus profit per month	Gryphon well 0	Certus option 1st section	Gryphonoptionsection	Certus option 2nd section	Gryphon 2nd section	new Certustype well	New Gryphontypewell	new Certustype well2nd section	Gryphontypewell 2nd section	Certustype well3rd section	Gryphontypewell 4rd section	old wellEBITA	sum EBITDA per month	EBITDA running sum	fixed costs / month	net Cash
1	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	5,432
2	1.00	0	0	0	0	0	0	0	0	0	0	0	0	67	67	67	-83	5,416
3	0.96	0	0	0	0	0	0	0	0	0	0	0	0	67	67	134	-83	5,467
4	0.87	204	197	0	0	0	0	0	0	0	0	0	0	67	468	535	-83	5,918
5	0.82	193	188	-2,000	0	0	0	0	0	0	0	0	0	67	-1,551	-1,083	-83	4,752
6	0.77	180	171	301	0	0	0	0	0	0	0	0	0	67	719	-832	-83	3,836
7	0.72	170	162	225	0	0	0	0	0	0	0	0	0	67	624	1,343	-83	5,096
8	0.67	157	151	204	-1,000	0	0	0	0	0	0	0	0	67	-421	203	-83	5,215
9	0.62	146	142	193	202	0	0	0	0	0	0	0	0	67	752	331	-83	5,463
10	0.60	141	131	180	193	0	0	0	0	0	0	0	0	67	713	1,465	-83	6,844
11	0.56	131	123	170	175	-2,000	0	0	0	0	0	0	0	67	-1,334	-621	-83	6,140
12	0.55	130	118	157	166	301	0	0	0	0	0	0	0	67	940	-395	-83	5,662
13	0.53	125	110	146	155	225	0	0	0	0	0	0	0	67	828	1,768	-83	7,347
14	0.51	120	109	141	146	204	0	0	0	0	0	0	0	67	788	1,616	-83	8,880
15	0.49	115	105	131	135	193	-1,000	0	0	0	0	0	0	67	-254	534	-83	9,330
16	0.46	107	101	130	126	180	202	0	0	0	0	0	0	67	914	660	-83	9,907
17	0.44	105	96	125	121	170	193	-3,000	0	0	0	0	0	67	-2,122	-1,208	-83	8,616
18	0.42	99	90	120	112	157	175	301	0	0	0	0	0	67	1,122	-1,000	-83	7,533
19	0.40	94	88	115	112	146	166	225	-1,500	0	0	0	0	67	-487	635	-83	8,085
20	0.39	91	83	107	108	141	155	204	202	0	0	0	0	67	1,160	673	-83	8,675
21	0.38	90	79	105	103	131	146	193	193	-2,000	0	0	0	67	-892	267	-83	8,859
22	0.38	89	77	99	99	130	135	180	175	301	0	0	0	67	1,353	460	-83	9,236
23	0.36	84	75	94	92	125	126	170	166	225	-1,000	0	0	67	225	1,578	-83	10,730
24	0.33	78	74	91	90	120	121	157	155	204	202			67	1,362	1,587	-83	12,233
25	0.33	78	70	90	85	115	112	146	146	193	193	-2,000	0	67	-703	659	-83	12,809
26	0.32	76	66	89	81	107	112	141	135	180	175	301	0	67	1,531	828	-83	13,554
27	0.32	75	65	84	79	105	108	131	126	170	166	225	-1,000	67	400	1,931	-83	15,402
28	0.31	73	64	78	77	99	103	130	121	157	155	204	202	67	1,533	1,933	-83	17,252
29	0.30	71	63	78	76	94	99	125	112	146	146	193	193	67	1,466	2,999	-83	20,167
30	0.29	68	61	76	72	91	92	120	112	141	135	180	175	67	1,393	2,858	-83	22,942
31	0.28	66	59	75	67	90	90	115	108	131	126	170	166	67	1,331	2,724	-83	25,583
32	0.28	65	57	73	67	89	85	107	103	130	121	157	155	67	1,278	2,610	-83	28,109
33	0.27	64	56	71	66	84	81	105	99	125	112	146	146	67	1,222	2,500	-83	30,526
34	0.27	63	55	68	65	78	79	99	92	120	112	141	135	67	1,174	2,396	-83	32,839
35	0.28	65	54	66	63	78	77	94	90	115	108	131	126	67	1,135	2,309	-83	35,065
36	0.27	64	53	65	63	76	76	91	85	107	103	130	121	67	1,104	2,239	-83	37,220
37	0.27	64	55	64	63	75	72	90	81	105	99	125	112	67	1,073	2,177	-83	39,314
38	0.27	64	54	63	63	73	67	89	79	99	92	120	112	67	1,043	2,116	-83	41,347
39	0.27	64	54	63	63	71	67	84	77	94	90	115	108	67	1,017	2,060	-83	43,324
40	0.27	64	54	63	63	68	66	78	76	91	85	107	103	67	987	2,004	-83	45,244
41	0.27	64	54	63	61	66	65	78	72	90	81	105	99	67	965	1,952	-83	47,113
42	0.27	64	54	63	59	65	63	76	67	89	79	99	92	67	939	1,903	-83	48,933
43	0.27	64	54	63	57	64	63	75	67	84	77	94	90	67	920	1,858	-83	50,708
44	0.27	64	54	63	56	63	63	73	66	78	76	91	85	67	900	1,820	-83	52,445
45	0.27	64	54	63	55	63	63	71	65	78	72	90	81	67	885	1,785	-83	54,146
46	0.27	64	54	63	54	63	63	68	63	76	67	89	79	67	870	1,755	-83	55,818
47	0.27	64	54	63	53	63	63	66	63	75	67	84	77	67	859	1,729	-83	57,463
48	0.27	64	54	63	55	63	61	65	63	73	66	78	76	67	849	1,708	-83	59,088
49	0.27	64	54	63	54	63	59	64	63	71	65	78	72	67	836	1,685	-83	60,690
50	0.27	64	54	63	54	63	57	63	63	68	63	76	67	67	822	1,658	-83	62,265
51	0.27	64	54	63	54	63	56	63	63	66	63	75	67	67	818	1,640	-83	63,822
52	0.27	64	54	63	54	63	55	63	63	65	63	73	66	67	813	1,630	-83	65,369
53	0.27	64	54	63	54	63	54	63	63	64	63	71	65	67	807	1,620	-83	66,905
54	0.27	64	54	63	54	63	53	63	63	63	63	68	63	67	800	1,607	-83	68,429
55	0.27	64	54	63	54	63	55	63	63	63	63	66	63	67	800	1,600	-83	69,946
56	0.27	64	54	63	54	63	54	63	63	63	61	65	63	67	797	1,597	-83	71,460
57	0.27	64	54	63	54	63	54	63	63	63	59	64	63	67	794	1,590	-83	72,967
58	0.27	64	54	63	54	63	54	63	63	63	57	63	63	67	790	1,584	-83	74,467
59	0.27	64	54	63	54	63	54	63	63	63	56	63	63	67	789	1,579	-83	75,962
60	0.27	64	54	63	54	63	54	63	63	63	55	63	61	67	786	1,575	-83	77,453
61	0.27	64	54	63	54	63	54	63	63	63	54	63	59	67	783	1,569	-83	78,939
62	0.27	64	54	63	54	63	54	63	63	63	53	63	57	67	780	1,563	-83	80,418
63	0.27	64	54	63	54	63	54	63	63	63	55	63	56	67	780	1,560	-83	81,895
64	0.27	64	54	63	54	63	54	63	63	63	54	63	55	67	779	1,559	-83	83,371
65	0.27	64	54	63	54	63	54	63	63	63	54	63	54	67	778	1,556	-83	84,844
66	0.27	64	54	63	54	63	54	63	63	63	54	63	53	67	777	1,554	-83	86,315
67	0.27	64	54	63	54	63	54	63	63	63	54	63	55	67	779	1,555	-83	87,787