I'm not sure this is all true. Not that the math isn't what you say it is, but rather that it doesn't take into account the various ways to get bonuses to hit, how trivially easy it is to get advantage which amounts to up to the equivalent of +5, etc. It also seems to assume 65% chance to hit...