Unarguably, The NI B4 II is the most versatile and best sounding B3 simulation available...

Hook up a laptop with this Vsti and some decent midi sound interface, and it'll cost you less then $1000 including hardware and software...

Then all you need is a hardware interface for your drawbars, they ain't to expensive either.