Bump for the op!
Your math is good if someone wants all your mods and is willing to pay you exactly what you paid for them
The only part of your math that is flawed is the missing discount for being used! especially since these are available nib.
I know we are in some weird pinball economic times and I would not be surprised if someone buys at your full ask, the logic of why I will not understand