I don't have an issue with that calculation. And I have figured out gas/ascent calculations for myself "longhand" and built my own spredsheet for fun to more easily play with different variations. I haven't needed much spoonfeeding for about 55 years, but of course things do have a way of coming around.
But that is NOT calculated with the parameters that you have been repeatedly discussing - that is moving the goalposts. The
one minute STOP after ascent of EVERY 3m/10' was what I took issue with. The resulting average ascent rate is a quater of the generally-accepted, current "safe" ascent rate.
[I am pre-editing here to be thorough and point out that I went back and you did explain that your procedure is actually a one minute NET ascent and hold cycle which would result in a 10'/minute average ascent rate. You have repeatedly referred to one-minute stops in susequent posts and I believe that variability is significantly clouding the issue here (certainly for me.)]
And that IMO does make the resulting calculations irrelevant to novice divers who would reasonably be expected to ascend at the nominal 30'/minute rate they were trained to.
I actually find your methodolgy conceptually intriguing. It does bind the ascent into an arguably more controlled situation. I do find the length of those stops unnecessarily long at the expense of other important factors - boiled down: more time at depth, less available gas for the unexpected and time at more beneficial offgassing depths.
As I pointed out, a 10 second stop guarantees a maximum of 60'/minute rate. Even if you actually ascend (between stops) at 60'/minute, with the 10 second stop, your average ascent rate is only 30'/minute. And if you ascend (between stops) at 30'/minute your average ascent rate only falls to 20'/minute - a bit safer if you are concermed that 30' is too aggressive, but with far less negative impact (IMO). In other posts you have made much the same profile suggestion.
[Reiterating: There seem to be several different intermixed profiles presented and this has been confusing (again - at least to me - sorry to the extent that my loss of context led to more critical tone. ) The coceptual ascent methodology is worth thoughtful discussion.]