Point being, Benchtop Math doesn't do much more than aim you in the right direction.
Take it to the track, see what it does and then use that as your baseline for improvements. It really doesn't matter whether it runs a 14 or a 10 on it's first outing. To use a tired Cliche; "It IS what it IS" . . .
From there you make adjustments . .