Not that far off, and possibly even achievable by some.
ATCO2 Band 5 LCE @ £87219
Shift Allowance - £5543
Add in some OJTI and Assessor/Verifier payments and then it would then depend how many normal AAVAs and how many 'Golden' AAVAs for iFACTS were carried out