Maybe I am missing something in your calcs ToHo but I thought heating and cooling was 125% not 40%. What about a 400A All-In-One with a 200A Interior Sub. The Cutler Hammer All-In-One's I use have had 40 spaces for the last three or four years. Guess I am Lucky. The POCO handles the service drops. I just have to install the conduit.
