Comment by brohee

I'm not so sure. It's pretty hard to know how many cycles a register load instruction will take if there is a cache, or worse a cache hierarchy. That's why I think it will be a lot easier to have a proof on simple cache less designs...

Your version is likely good enough in practice though.