Honestly with as much buying as we can see here with this I feel your estimates are a bit conservative but this is of course they provide some good looking figures and the pr is a homerun. RM tend to run several hundred percent when done correctly and many run into the several thousand percent. Ive ridden a couple to that type of glory and expect this could do the same.