Wow, a nice detailed explanation.
This is something I've been stuffing my head into for some time. And it always got complicated when we start to count with different crit dealings or classes etc. Need devs confirmation on all your calculations.
If your deduction is correct and it actually works like that. Then I wonder if the gold spent on armour awakenings by us PVP players was all for naught?