Yes, and good luck with that.
Any attempt to come up with solid numbers for any of those is going to be pure make-believe. It doesn’t matter what sort of fancy equation you are plugging the numbers into, the GIGO principle still holds.
Overall an excellent analysis, though. Thanks.