Agreed - OP needs an update on projected payouts (liabilities too?)
It is impossible to determine the projected payouts at this time. Difficulty, outstanding share count, & hash rate are all going to change significantly in the coming months. Trying to project exactly what our payouts will be is not something I want to speculate on. Feel free to make your own assumptions.