It's alright that the numbers are way off (higher) as this is just a crude estimate. If anything, it shows that this is most likely the max scenario at which $27M is actually very cheap relative to government/army program funding.
The only thing it does not take into account is business to business calling.
The only thing it does not take into account is business to business calling.