Thanks for checking my math and for doing a second run at it. I’ve edited to point out my mistake. It feels like there’s a mismatch but my numbers are pretty

Thanks for checking my math and for doing a second run at it. I’ve edited to point out my mistake. It feels like there’s a mismatch but my numbers are pretty hand wavey so I can imagine it could be a lot closer than that.