Interesting formula.... but the bottom three are all marching along at the poor rate of 0.6 PPG so far (with Udders, Cardiff and Palace not going much better). Multiply 0.6 by 38 games and you get 22.8 points, ten points less than your theory....
In reality, the bottom 3 surely have to pick up...