Good analysis, but - obviously - outdated and besides, the biggest input and wildcard is 'what are the penalties' and without knowing those the analysis is not super useful even if it is accurate to a rough approximation.

Keeping the spammers out is already quite a bit of work so I'm perfectly OK with the secret sauce staying secret.