Apologies .. not specifically criticising your post at all .. more a comment of general application to very low weight operations.
At one operator, for which I did some contract training years ago, the deal was to use the book figures without much thought for the infrequent ferry operation. A few sim failures in the appropriate circumstances raised more than a few eyebrows as the visuals pirouetted away into the grass ..