I'm sure there's a situation where AWS saves money on TCO. If you ever find it, please let us know.
Umm, does linode offer higher level services like SQS, Lambda, SWF and friends?
Their open source alternatives running on Linux?
Because ops is free.
I'm not saying you're wrong, just that your analysis is incomplete.