Annual maintenance £2-£3000 on a TB10! I think your costing are way under what the real world will turn out to be and when your maintenance organisation get their claws into it. I think you need to be budgeting at least twice that amount.
Also what will happen when the engine needs a £30k rebuild in a 400hours time. How will the group fund fund it?