2019 Budget with base case, bull case and bear caseWe can see that NAV is $9.61 per share, currently trading at a 63% discount to that. I knocked $2 off operating costs for next year as they do their new hydro plan to get off the grid and save loot. For maintenance capital I added in the $5 million per year they are required to spend for ARO. Overall surplus at $50 cnd per bbl looks to be about $25 million for next year.