I don't know about my model. It implies 7,400 bbls/d exit based on increased debt spending and $59 corporate netbacks. All in drilling costs $4.8 mln anf 55% decline rate. Initial production 150 b/d.  They should have more cash flow than what they are saying and production should be higher. I think production and cash flow will be higher than what they are guiding. $60 mln increased debt spending plus $136 mln cash flow should allow for increased spending therefore higher production. Maybe my models is wrong?? hmmm.   or maybe it is right.