Sorry. I was a bit grumpy this morning and assumed you were another SLR holder coming over trying to convince us greedy EGA shareholders to sell at equivalent value of 24.5c as of today.
i didn't mean to critique your maths, more the logic behind them. I don't understand the basis of your calcs.