well if that spread sheet works out correctly you should be seeing 80-90K for you to build a top notch KF. Kinda depends on what you consider top notch. Some folks here prefer Steam gauges and consider that top notch enough. Others use panel displays etc etc.. Different paints will vary in cost depending on the gear needed to apply it. Lots of different factors.