Ok...I've reconfigured to be more conservative. In the following one we are just barely EV+ to call a RR when we limp (-$0.165 vs. -$0.50 for PF fold) and barely EV+ to call a 3-bet (-$4.2 vs -$4.5 for PF fold). If these assumptions don't fly then we need to rethink the whole calling with PP plan.
I added a column to make it clearer as to what villain must contribute postflop (on average) to get to the target EV numbers.