This sounds like something I'd really enjoy, but I'm not sure about finalizing plans so far out. My only concern, looking at the spreadsheet, I'm not sure I'll be able to keep up in a stock-ish rubicon on 31s with 3" lift
I only have a 1.25" body lift with an open Dana 30 and no winch! You'll be fine!