I broke this down in depth in an excel sheet and this is just a little bit of a recap of the excel sheet.  If there's enough interest in the actual numbers, I'll transfer the excel sheet to microsoft one drive or google sheets so y'all can have a look.  Also, sorry for the lengthiness of this, I tried to be more brief but also wanted to show that this isn't just a half-ass breakdown and that the numbers were properly taken into account behind it so no one can just shrug it off as not possible.