I can use the excel sheet and run a few numbers if you think you can use those.

You may have to wait a few days as my PC crashed and I have to find an evening of spare time to sit behind me PC and fix it.

Actually I'm behind a PC doing this [censored] all day so when I leave work and get home I'm not really in the mood to spend an evening like that.

Wouter