[SlantNGo]

I'll have to look at it in more detail when I have time, but you result does indeed go against the advice I think a lot of us have been taught. Specifically, I'd like to experiment a bit with changing your assumptions in a certain way by (either over or under) by 25% and see how the result comes out.