The idea sounds very unusual. And I think your tables with calculations of price increase are too optimistic. I do not think that tens of thousands of users will buy your idea.
Can you elaborate, what do you find unusual about it?
"Tens of thousands of people will buy it?" Did you read the article because there is nothing "for sale". Everyone will one day use XRouter in one form or another without you even realizing it.