Run your OS from a pendrive and not HDD to cut down power consumption, also get rid of that core i5, it consumes up to 75watt at idle and God knows how much it will draw at 6 to 10% load, motherboard consumes up to 40watt on its own, I guess your calculation is correct, my advice is get a wattmeter to fully understand what you are doing