Mate, i don't think you're off course. I think that sounds a bit too good to be true, but i do think they have sold ropren.
The only problem with your calc is the subsidy of 1000. Lets say they subsidised 500.
Either way, mate it looks like we've hit the jackpot. Sure beats the uni straightjacket...