How did you get to 15% ABV? I think we may be able to help with your calculations. Based on the recipe you gave, I don't see your ABV higher than 6.5%. Also, I would switch the pound of honey malt for a crystal 90l and lose an ounce of the Centennial. Those changes would put your recipe square...