Your numbers are a little high for Etihad.
Capt. is about 34,000 before allowances, and since we arent F/A's you can't count them.
And then you have to subtract,
Transport,
Utilities,
No pension,
No bonus,
No ERP.
But the big bonus is, it is NOT QATAR.