Others have taken those inputs and come up with numbers in the same ballpark as Zipjet's.
There are at least 5 serious posters that have modeled or estimated revenues and posted their comments.
For me, I look at every piece of data that comes out and decide what if any modifications are called for in the model. It doesn't mean I will get it right or even close, but it won't be for lack of trying. :-)