If you've spotted an error in my reasoning or think you can provide a better estimate, please do so and share your working. Many eyes make all bugs shallow.
My feedback is that you've put so many walls of text and numbers on this mailing list, that whatever point you're attempting to make is buried underneath it.
Dan