You make a lot of claims here but I don't see anything in your post to back up the numbers. I'm too lazy to go do this research myself so I'm left as a result with defaulting to disbelieving you.
I've been following this topic intensely for years and am very comfortable with these numbers but fair enough. I agree I should reference some official sources which I'll try and dig back up. Happy to discuss any assumption in closer detail though.