Fantastic post OGP.
I have read the post before and again and again and each time I get a bit more clarification & understanding.
Great to view a detailed big picture analysis, many interpretation & assumptions as required, all seem reasonable and very informative to me.
Thanks again for your effort, time and consideration to share your workings.
Hope to see more
GLAH.