In my last post the "Avg WTIC price in CAD" showed the calculation as (C) = (A) * (B). It should read (C) = (A) / (B). I tweak the model a little bit every now & then and find it quite robust. If it errs in forecasting the cashflow, it is in my assumptions and not the math. If you have some Excel skills it is fairly easy to replicate.