The usual Shanahan obfuscation, the fact is that in your 'calculations' of the Mizuno energy balance, you made energy appear out of thin air. (Edit: By choosing an outrageously high water temperature for your evap calcs.)
In first law terms, that always counts as major cock-up.
...And I'm unsurprised you "don't understand" my rendition of the problem... The only question is, whether it's your ego, or just a poor grasp of thermo, that's the main cause?