I understand your mathematics - and, like everyone else here, knows it's wrong. It's so drop dead simple that it's obvious to everyone that you are doing this incorrectly to mislead and pump.
Work on this one....
Calculate whether it's cheaper for an MM to cover naked short shares of CMKX or just buy UCAD shares to cover the dividend. Use any amount of NSS you like. Why not NSS UCAD and cover the dividend... It would save them loads of money...