This is an excellent one Tergan. Very solid and detailed analysis. While not giving financial advice, I would recommend she strongly weighs her options in line with this your solid analysis here.
Still, I would always recommended partnership, since we have to deal with a lot uncertainties, if risks can be shared, it can go a long way.
Nice one again!