Not a bad spread sheet, tho it can be modified for Oz a bit. We dont have position lights, and 42Watts for an indicator??? I dont think so, 42 watts for left or right maybe, but as its not on all the time (they arent are they??) they could be left out of the calculations. Also drop out brake lights, we dont ride with those on continuously..
I also dont think we ride with the fans on all the time, unless in slow traffic, so in that case high beams wont be in use
I will have a bit of a look later...
After quick look and adjustments, I see about 40 A available for use (at full load) more likely 30ish in reality, as alternator gets hot over time, and ability to supply will drop.