No matter the math it's not even close, insane some of the decision-making going on around this rollout. The hysteria about locations, the false equivalency with alcohol when it come to operating a vehicle, incredibly nanny state selective when it comes to adopting best practices from other jurisdictions. 
This will not go well. Expect a substantial loss to taxpayers sustained in the first 1-3 years.