Well, after all that creative number crunching I'm somewhere between $40 and $400 short per month, it all depends on how you look at it. That is close enough for the powers that be.
In other words, there is still room for additional monthly support, but I am going with the team on February 8th. And I'm staying. (I'll likely be back for a visit at Christmas since I have to get a round trip ticket.)