Thank you guys for all your hard work on this thread, I've been browsing it for a while. I am not near the gear lvl of most of you guys/gals here but one thing to consider in your calculations would be the pre BC leg enchant
[Lesser Arcanum of Resilience]. Not sure how hard it might be to obtain now, I picked up 2 right at the start of BC.