Nice job, Breeze! Not sure that the costs in addition to COGS will be as low as you think, but even if that cost is in the ballpark, I think your numbers are easily doable. Also, if the buzz gets going on the product, the P/E ratio will be secondary to the sales growth. It will indeed be exciting and rewarding.
Get her done, Suresh!