Here is a nice calculator that will let you run the numbers, and also input other factors that are important: http://www.finaid.org/calculators/awardletteradvanced.phtml
Check with Wash Jeff to find out what the requirements are for maintaining the merit scholarship. Is there a certain GPA he has to meet?