Directors loans are probably the most boring thing out there to...

Directors loans are probably the most boring thing out there to be honest... theres a quote about people getting bee's in their bonnet... anyhow just cos i got bored and wanted distraction from my real job... I got my crayons out again... Heres my extended "net production graph", to be accurate i should have gone a couple of months longer but my eyes gave up on me and I missed a couple of production months somewhere.



My outputs give around the 4.2m BOE from the 5 year from 2Q2028 so that gives me comfort im in the ball park of good numbers. I'm sure DP didn't expect someone to try to rebuild production figures from his graph!

And heres the net income $ based on $42 per BOE and $10 BOE costs (ie. US$32 per BOE to BRK)
Have to note that the mix will change over time and I haven't built this into the calcs

All below is in USD. Other considerations for, think costs for "Rest" is c.US$120m, and consider all cash currently on hand as being gone (invested into drilling FMDP). The December quarter only has 2 months in there (due to my miscounting). By the final months we are stil throwing off c.USD $1.2m per month net

	Quarter				Cumulative
Quarter	Exist	FMDP	Rest	All	Exist	FMDP	Rest	All
30/09/2024	2,464,000	64,000	0	2,528,000	2,464,000	64,000	0	2,528,000
31/12/2024	2,016,000	4,864,000	0	6,880,000	4,480,000	4,928,000	0	9,408,000
31/03/2025	1,904,000	4,848,000	0	6,752,000	6,384,000	9,776,000	0	16,160,000
30/06/2025	1,936,000	3,696,000	0	5,632,000	8,320,000	13,472,000	0	21,792,000
30/09/2025	1,808,000	3,072,000	640,000	5,520,000	10,128,000	16,544,000	640,000	27,312,000
31/12/2025	1,712,000	2,736,000	4,704,000	9,152,000	11,840,000	19,280,000	5,344,000	36,464,000
31/03/2026	1,608,000	2,488,000	3,584,000	7,680,000	13,448,000	21,768,000	8,928,000	44,144,000
30/06/2026	1,544,000	2,200,000	2,784,000	6,528,000	14,992,000	23,968,000	11,712,000	50,672,000
30/09/2026	1,532,800	1,955,200	2,304,000	5,792,000	16,524,800	25,923,200	14,016,000	56,464,000
31/12/2026	1,474,368	1,789,632	2,032,000	5,296,000	17,999,168	27,712,832	16,048,000	61,760,000
31/03/2027	1,396,320	1,637,280	3,334,400	6,368,000	19,395,488	29,350,112	19,382,400	68,128,000
30/06/2027	1,322,667	1,595,733	12,889,600	15,808,000	20,718,155	30,945,845	32,272,000	83,936,000
30/09/2027	1,258,667	1,544,533	9,612,800	12,416,000	21,976,821	32,490,379	41,884,800	96,352,000
31/12/2027	1,194,667	1,493,333	7,648,000	10,336,000	23,171,488	33,983,712	49,532,800	106,688,000
31/03/2028	1,152,000	1,420,800	6,515,200	9,088,000	24,323,488	35,404,512	56,048,000	115,776,000
30/06/2028	1,152,000	1,305,600	9,830,400	12,288,000	25,475,488	36,710,112	65,878,400	128,064,000
30/09/2028	1,152,000	1,190,400	15,001,600	17,344,000	26,627,488	37,900,512	80,880,000	145,408,000
31/12/2028	1,104,000	1,161,600	11,814,400	14,080,000	27,731,488	39,062,112	92,694,400	159,488,000
31/03/2029	1,040,640	1,143,360	9,963,200	12,147,200	28,772,128	40,205,472	102,657,600	171,635,200
30/06/2029	981,600	1,178,400	8,112,000	10,272,000	29,753,728	41,383,872	110,769,600	181,907,200
30/09/2029	922,560	1,037,440	7,096,000	9,056,000	30,676,288	42,421,312	117,865,600	190,963,200
31/12/2029	863,520	976,480	6,416,000	8,256,000	31,539,808	43,397,792	124,281,600	199,219,200
31/03/2030	804,480	995,520	5,848,000	7,648,000	32,344,288	44,393,312	130,129,600	206,867,200
30/06/2030	751,520	928,480	5,296,000	6,976,000	33,095,808	45,321,792	135,425,600	213,843,200
30/09/2030	744,000	936,000	4,656,000	6,336,000	33,839,808	46,257,792	140,081,600	220,179,200
31/12/2030	744,000	936,000	4,080,000	5,760,000	34,583,808	47,193,792	144,161,600	225,939,200
31/03/2031	744,000	896,000	3,672,000	5,312,000	35,327,808	48,089,792	147,833,600	231,251,200
30/06/2031	736,000	744,000	3,512,000	4,992,000	36,063,808	48,833,792	151,345,600	236,243,200
30/09/2031	720,000	720,000	3,264,000	4,704,000	36,783,808	49,553,792	154,609,600	240,947,200
31/12/2031	720,000	720,000	2,880,000	4,320,000	37,503,808	50,273,792	157,489,600	245,267,200
31/03/2032	720,000	640,000	2,624,000	3,984,000	38,223,808	50,913,792	160,113,600	249,251,200
30/06/2032	672,000	648,000	2,488,000	3,808,000	38,895,808	51,561,792	162,601,600	253,059,200
30/09/2032	600,000	680,000	2,368,000	3,648,000	39,495,808	52,241,792	164,969,600	256,707,200
31/12/2032	400,000	400,000	1,584,000	2,384,000	39,895,808	52,641,792	166,553,600	259,091,200