Thanks Devan for the detailed reply and the peek at the spreadsheet.
Some questions: the percentage figures you used are your own personal rule of thumb percentages I assume?
Also, IMO I think $100K for a GF build is pretty excessive. I tipped the GF build down to $60K this gave a 5.1% nett...