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