"Except I have both math and logic to backup my estimate" So is the estimate between 1c and $100.00. I will bet I am accurate.

You may have the estimate based on your  logic but you do not have the Math. Only Tenor and select group have the math. And even then it isn't definite until the court judge drops the final hammer.

But each and everyone of us do have the mathematical breakeven point within 1c. Now, that is Real Math.