Sorry, but actual scientific data trumps simplistic calculations based off of arbitrary parameters and inaccurate models.
The only thing not to like in Haldane's original formulation of the problem was his describing it in terms of "genetic death". For those who would raise that as an objection, Walter Remine has a couple of new papers out which describe the problem entirely in terms of birth rates.