Here is what your spreadsheet looks like. (I had to put it into the spreadsheet then take a picture of it.)
If you're trailer is riding level, do not adjust the height of the ball, only the tilt.
It looks like you're well within the limits of your truck and trailer; however, the WDH needs to be adjusted to add bit more tension. Being that it only replaces 22% of the weight back to the front axle, you will have to add a washer to tilt the ball head down slightly and/or raise the perches on the trailer one or two holes higher. Doing so will add tension to the bars and push more weight to the steer axle and back to the trailer axles.
__________________
2017 Forest River Surveyor 247BHDS...
...Tugged by a 2016 F250 XLT FX4 SuperCrew, Shortbed 6.2L, 4wd, 3.73...
...Joined with a Husky Centerline TS 800-1200lbs WDH