Jennings assumes a $15 million flow-through financing at $2.50 in Q1 of 2013 (i.e. they prefer to see the company save its hard dollars for capex requirements)
Then, a $250 million financing at $3.00 per share in Q1-2014.
Debt financing assumed for $165MM.