I crunched some numbers and would love some feedback to see if there's any holes in my assumptions and calculations.

Thank you!

https://docs.google.com/spreadsheets/d/1TmZFt6GpOIMkA9qI-HBH9n_oVh5mWlB4eqk9E656jmw/edit?usp=drivesdk