You forgot to apply the duplicate account multiplier It use to be .8934 but Joe Ka hasnt' updated it in awhile. You could use Wolph's estimate of .2783 which is a bit suspect but it's something.
"Well, no ones gonna top that." - http://tinyurl.com/noigttt