trinkets are going to be a game changer for us next tier, just keep that in mind. I've even played around with the idea of having Rune from Lei Shen for aoe fights next tier and going about equal on haste/mastery with mastery slightly ahead to make rune give mastery, now I don't have rune (sadly) but just going by the % increase in mastery damage it can turn out to be a viable (unless it's nerfed) trinket choice. Imagine doing Tortos HC, killing bats with upwards of 120% mastery (or more) with next tiers 4set and DP talented... Yeah, let that sink in
as for your work it looks correct as deep as you've gone, regardless if it's going to be the "best" way to go about things is unknown atm. If you want play around with the sim with mastery builds, reduce the CD on AV and so on. Remember that we estimated that with heroic + "thunderforged" + valor upgrades AV will have 50% uptime, that means 50% of the time we're not going to get as much out of haste as we could but our mastery value goes through the roof (which is also why I want rune from lei shen).
but yeah, keep at it.
On that topic, does anyone have a Rune of Re-Orgination? Pref heroic + thunderforged and valor upgraded (big request, I know) but if you get the chance please get it and do a reforge/gem build with slightly more mastery than haste (rating, needs to be exact) and try it out. See how it feels. with my ratings I'd look on ~30k mastery rating which is around 110% mastery and I got a sneaky feeling that with that number and feather up with all cds you'd see pure holy TVs crit (with hand of light damage) way above 2mill without any gimmicky mechanics, hell even without cds you'd see a huge difference in how hard you hit. Question is if the loss of haste is worth it. And yes I thoght about us losing crit rating, we still get crit % from buffs that won't be changed.