Seems like your model completely neglects to include uncertainty in it... it assumes that in 10 years breakthroughs will definitely be made... a better cost effectiveness model might be cost effectiveness of how much funding would increase the likeliness of a breakthrough, and would almost certainly lead to immediately lower estimates (without even trying to account for the typical reasons that interventions are less effective than they initially appear)