Good job Jurek.
But at 2010 may we not count on Algar production by then ?
2010
|
120(E)
|
62
|
20
|
10,000
|
17
|
70
|
0.32
|
40 |
If we take this timeframe from their site.

Is it possible to calculate based on this timeframe?
Some guesses about MRC and Luke ?If I'm right they need about half of gasproduction from Luke for POD1.
If you could fix that what sp/cashflow can we take ?*10 or *15 ?
Based on *15 and only POD 1 which gives
2008
|
120(E)
|
62
|
37.5
|
7600
|
31
|
100
|
0.45
|
1 |
0.45 *15 = 6.75 for POD 1 alone.excluded MRC,LUke and share part of PDP perhaps.
So maybe 9 is a reasonable possibility .Right?