I know HOLD TYT in his 98GTS with just Belanger Headers, no cats, borla mufflers, smooth tubes and filters and VEC 2 got 484rwhp and 543 rwtq on 93oct. So your numbers seem spot on (TB, RR, flywheel would easily give 25 or so rwhp, no idea what kind of tq it'd pick up but hp seems good)
Tom