You just don't get it, do you? You can't plug a few numbers into a calculator and say "Here, this is how things are going to work on the network using my proposal". If software development were that easy, I'd be a friggin' millionaire! I think you'll find that the real world doesn't always follow a mathematical formula. That's something I've learned through my years of experience developing software.