You aren't able to make it, it's that simple so no point in letting you work further on it. Regarding the speculation thing. I'll happily supply any mod with 300m+ on an acc and let them stake with your calculator which is supposingly accurate. Whatever they win goes to you. Whatever they lose you have to pay. So the question is here how much are you willin to lose? You are getting a 30m why is all this bullshit needed.