By rough estimate, do you mean you expect xnan to be work 16000 Satoshi at the time of your launch?
Or is this # based on the current market price?
This is quite clever, hopefully there is plenty of inventory to backup the demand and drive up the price to the correct levels to match the costs.
Seems too good to be true.