Jesus wept.
I can't disagree with the concept that going integrated right now isn't what I'd choose to do, but the financial picture drawn up by DSB is utter, utter, utter horse *ahem*.
It's SO flawed I'm not even going to bother to highlight - if anyone goes modular on the strength of that argument, you need your head read significantly more than if you went integrated.