I haven't analyzed your numbers, but at first glance it looks reasonable.

Based on your numbers, I certainly hope he doesn't elect to be taxed as a S-corporation.  The costs to file the 1120-S, 941s, 940, W-2, pay unemployment, and reduced potential Social Security benefits would make the S-election seem like a bad idea.