Thank you for the effort of putting this numbers together.
For me it is really difficult to predict how well the Switch will sell in a long run. Since it is getting obvious that the Switch is the successor of the Wii U AND the 3DS I could see them selling many units. Especially when Nintendo only has to produce their games for one system.