The last 2/3rds of your formula looks better than your first 1/3.
I could be wrong ( it won't be the first time ! ) but I think all 3 of the games are toss ups and the dogs have a 50/50 shot. Since I played the ML early I figured I might as well take the 14 too.. I expect a great game. Two very good teams.