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 |
(20min delay)