I'm honestly not sure if you misunderstand or if you knowingly misrepresent what the numbers mean, but either way your ability to do so is mystifying.
Maybe you'd care to step back a moment and reread the last time we went through
this issue.. IIRC you still had a couple of questions you were going to answer for us.