Other than fuel (way to high) most of your numbers are correct. In fact a little low because you will always be fixing things or adding/replacing things as they break. The bigger the boat the more it cost for total ownership. If you have KISS boat it will obviously cost less in all departments.
I commend you for looking forward in total ownership cost and asking the questions.
Catalina 445, Hull #90