Hi Ausheds,
You are right on both counts:
1. You need to run the numbers; and
2. My mistake shows the figures will be an improvement on what I inaccurately earlier. My only saviour being it is better to overestimate the costs when doing the figures.
I'm am closer to getting it right.
Let you know what I come up with soon.
Cheers