mathepac,
I think you need to review your calculations.
You seem to include the OMSP in your final tally, rather than what the Euro equivalent of the Sterling price the op will pay.
ie I think you used
€20,306 + €3,248 + €4,264 = €27,818.26
instead of
€16,522 + €3,248 + €4,264 =...