Updated Lightning Field Modeling, page-4

I'm using 30 day months and 360 days a yr for averaging production.

Here are the "line item" numbers for months -11 thru 12




So for FY'21 ... Jul 1 2020 thru 30 Jun 30 2021 I make the assumption that
Green #1 produces 94,336 Bbls of Condensate, which is the bottom right number in the above table. The "black" numbers are the model (the plotted numbers which are actual from -11 to -3 and then a forecast) - the red numbers are the algo (the exponential curve that is in the graphs).
Green #2 produces 129,753 Bbls of Condensate which I'm simply saying is the first 12 months of production (now I know we are already +3 months for Green #2 ... so I could make that adjustment).

If I add those 2 together and divide by 360 I get my overall daily average of 622 bopd (at avg CGR of ~30Bbl/Mmcf) ... a lot higher than I was expecting.

Is my logic reasonable or flawed and if flawed whereabouts?