I tried my best to input everything correctly. The first image is using the ranges you've described in OP. The second image is IMO what each person should be pushing/calling correctly.
Can someone tell me if I've put something in wrong, I think I've got it all correct with payouts, av chips and obviously I've made some guesses with who was at the Dan's table out of the available stacks.
Click to see full-size image. |

EDIT* I forgot to change the CO's open jamming range to AA only (it's set to 2.6%) but I just put it in and it doesn't change anything.