Clearush, I put your numbers into the original spreadsheet.
You tickled me, not having any Excel available to you -- I keep saying the young people can live jest fine off of Google and a hand held and Microsoft is jest doomed eventually to die off into dodo style extinction.
Most of us old codgers don't use Google, we have what we bought when we were working puppies and that's pretty durn OLD now.
I use Open Office and Linux now and I will point out to you that Open Office is totally no cost free too -- and it allows you to talk to the old fossils in prehistoric stone clickty talk jest fine ....
.... and I betcha you can open the old style Excel spreadsheet with Google and put it back in Excel format using Google too. Open Office shure can.
You see, we upgraded from Lotus smoke signals to Excel rock clicks about what 25 years ago, so you know we really do try to stay current around here.
clickty, clickty clik, clik-tic