Thank you for sharing the calculations.
We are unable to meet US$2,100 price point whether it is with value or multi-link leadwires configuration. I would like to reiterate that this price is more than 10% lower than the recently discontinued MAC1200, a product that has been in the market for more than 10 years, and being sold to the same segment.
As you need this price point for the calculations to work for you, and we are not able to offer at this price, we will not be able to take the discussions further. I suggest we drop the discussion here, and explore other options forward.