I lol'd after reading the entire post.
This dude hasn't dug the river yet and is already selling the imaginary fishes,more likely selling fishing rights to the fishermen.
Tell you what : Your idea doesn't mean shit.Those numbers are bullcrap.You're lost in your imaginary world.There's a reason you are not able to find investors or no one is willing to work on it because it's unrealistic.