Merchant Venturer I reckon your figures are 100% too high. Have you confused rotations with sectors.
20 sectors a week x 50 weeks is about 1000 sectors = £1200 per sector = £65 a seat subsidy not £120
Still nice work if u can get it but its not £2300 a sector!