Spot on from the way I see it. I also have published GMH figures for the base vehicle and the weight added for each option but I think using the GVW and subtracting the carrying capacity is a better method. I'd probably discuss with the RTA technical division before you take it as gospel though, and remember your towbar has to be up to it too.