Whoa... you are assuming WAY too much accuracy in all your numbers.

You really have to create a much bigger theoretical/calculated deficit to make sure you actually have any deficit at all in reality. Plus, as a poster above said, at 96 cals/day it would take 35 days to drop a pound.