Well the maths is beyond me, but as you've included a fair deal of explanatory text I'm with you and this agrees with my thinking which was only previously based on what I am seeing people receive in rewards.

I'll have to add this post to my league next week, or maybe just cut out the conclusions!

Great stuff, and thanks for the mention!