Calculating the EV of shoving

Is this one right?

PokerStars - $0.10 NL (6 max) - Holdem - 6 players
Hand converted by PokerTracker 4

MP: $8.41 (VPIP: 20.00, PFR: 0.00, 3Bet Preflop: 0.00, Hands: 5)
Hero (CO): $10.24
BTN: $9.64 (VPIP: 26.32, PFR: 5.26, 3Bet Preflop: 0.00, Hands: 19)
SB: $19.49 (VPIP: 20.31, PFR: 14.06, 3Bet Preflop: 4.17, Hands: 64)
BB: $10.00 (VPIP: 21.74, PFR: 10.87, 3Bet Preflop: 0.00, Hands: 95)
UTG: $10.00 (VPIP: 21.43, PFR: 21.43, 3Bet Preflop: 25.00, Hands: 14)

SB posts SB $0.05, BB posts BB $0.10

Pre Flop: (pot: $0.15) Hero has 7 A

UTG calls $0.10, fold, Hero raises to $0.40, fold, SB calls $0.35, fold, UTG calls $0.30

Flop: ($1.30, 3 players) 3 7 T
SB checks, UTG checks, Hero bets $0.95, fold, UTG raises to $2.50, Hero ???



Villain c/r range - TT+,77,33,ATs,KhQh,Jh9h,

Jh8h,T7s,98s,8h6h,6h5h,5h4h,ATo,98o...= 28 of PP's,

3 of ATs, 1 of KQhh, 1 of J9hh, 1 of J8hh, 2 of T7s,

4 of 98s, 1 of 86hh, 1 of 65hh, 1 of 54hh, 6 of ATo,

12 of 98o = 61 combos.

Call 3bet shove with TT+,77,33,Jh9h,Jh8h,9h8h = 31 combos.

Equity = 47%

$4.75

$7.10

EV Calc - (F*P) + (1-F)*[E*P+S) - (1-E)*(S+B)]

(F*P) = 0.49*4.75 = 2.33

E*(P+S) = 0.47*11.85 = 5.57

(1-E)*(S+B) = 0.53*8.65 = 4.58

5.57 - 4.58 = 0.99

(1-F) = 0.51

0.51*0.99 = 0.50

0.49 + 0.50 = 0.99