2015 Cash flow estimatePTA's presentation shows netbacks estiamted at about 47.50 for Q3 & Q4 based on 95 Brent. Figure Brent average $90 in 2015 which is a bit below where it's trading now. Figure 8,500 boepd production in 2015 which I think is much lower than it will actually be. A $5 drop in Brent lowers netbacks by about $4 since royalties drop. So figure a 43.50 netback on 8,500 boepd in 2015 which is operating cash flow of 135 mil.