You're assuming you'll get 100% of the available market, you won't. You'll need to add "willing to pay a premium to fly direct" as well. CO dropped BRS as too much FF was still using LHR and BHX has the same issue to this day. Add to that a lot will be Card holders in the "other" alliance then that's a realistic model.