My numbers are in fact correct when calculating what you will actually get paid when you compare that to the predicted payout.
Sorry, but the numbers aren't correct (in this context). If you take luck as a measurement you can only say what happened in the past. Pool luck is not a constant thing. It's going up and down all the time and there is no way in predicting the future luck.