As accurate as i could get it - is it realistic in anyway?

[Felix Saddler]

I have edited that in. Aside from that does it look like an accurate representation of what i can be expecting to pay? The total cost without rounding was a lot cheaper, however i figured its the hidden costs which get us more than anything else! So i have rounded considerably to compensate effectively.

Thanks,

Felix.