Plugged in some of your numbers - others are too pessimistic or appear ill-founded, and it still looks good.
I have given you the general drift, so do your own analysis and publish it to back up your negativity (yes - I checked some of your posts - a lot of hard work for someone who doesn't hold).
... and what does "all over the place mean" - please explain?