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.