Phil, excuse me, 46000 for crew, including Initial and recurrent???
How much is a initial these days? 15000 USD? How many "Cheap" FAA guys are around waiting for a full time SH job in a KA?
Rest of the numbers sound reasonable. Try to get a Raisbecked airplane.
Be very careful during prebuy, cycle limited parts such as turbine discs etc. have given quite a few people a headache. (soory if tell you the obvious...)