Sheesh, "very detailed modelling", ah, yeah, that is an accurate if slightly understated description. I might just use the bonus Thursday holiday to have a read through. It's fair to say that USD$8/Gj is well above my guesstimate when I put a sum of parts valuation together on TPD.