[Jman28]

Wow. Thanks for doing all this analysis, by the way.

I need to get a roll and play these guys.

I've played a few. I think your assumptions are reasonable for an expert. 3rd-5th may be a bit high in step 4, maybe by 1% each? I dunno. It's really tough to guage stuff like this.