That all looks good. The only query I would have is the viability of using 10% as the long term margin. I know a bit about the industry and the 7% of last 1/4 strikes me as a more realistic long term figure. There's a lot of competition, part of which is offering competitive odds, which crimp the margin.
Reaper
