Hopefully this is clearer. Stockhouse terrible to work withAssumptions: Brent: 2015 Q1-Q3 $60; Q4 $65 2016$65 2017 $70 CAPEX: 2015 $140 m ($32/BBL) 2016 $120 m ($27/BBL) 2017 $120 m ($27/BBL) OPEX: 2015 $197 m ($45/BBL) 2016 $298 m ($38/BBL) 2017 $318 m ($32/BBL) Results: Cash flow: 2015 $166 m 2016 $272 m 2017 $377 m Free Cash flow: 2015 $26 m 2016 $152 m 2017 $257 m Total Free Cash flow: $435 million Net debt $415 million (debt to cash flow 1.25) This is just food for thought assuming that Stella goes live mid Q2 2016 and includes the value of the hedge of 6300 BBLs @102