No. You have presented the conclusions that you have drawn, ostensibly from your evidence. You have not presented the evidence. You have ignored repeated requests to provide the numbers you used, where you got those numbers, and what you did with those numbers in order to arrive at the conclusions you have presented here.I've provided my evidence ...[snip]
I hope this helps you understand the difference between what you have presented and what you have been asked to present.
Any conclusion asserted in absence of evidence may be dismissed just as easily. If you want to be taken seriously (and you already have been given far more respect in this thread than you have earned), show us the numbers that you say you have double-checked. Not the conclusions you have drawn from them; the raw data you started with.