Attn Kinematik and some others.
I can applaud you enthusiasm but there are some obvious pumps you and a couple others are making.
All your calculations are done based off the price of Brent crude. This is wishful thinking as all of this oil will be deeply discounted at various percentages because it is heavy and sour. No one pays a premium for this. To get a better idea, look at the spot prices for the Venezuelan heavy crude.
On top of that, lifting and processing costs skyrocket.
In this area, there is a lot of H2S and they refer to it in % and not PPM it is so sour.
So when you are cheerleading in the future, a little more reality would help your credibility.