Well I didn't really check over your math, but you don't really need to account for the inefficiency of the rad. The rating given is its efficiency, however that's with 100cfm fan on it, so the only time you would reduce that is when you would be sending less air than that...which you would most likely do because a 100cfm fan is intolerably loud.