I see you have asked twice on diff forums probably the Shareholder eduction one might be worth a try.
Roaminoz is a very helpful fella (and a spreadsheet wizz) always ready to help if you can catch him on a thread ask him if he can checkout your question out.
I hope he doesn't mind me reposting one of his spreadsheet for you, he has others just can't find the link for you.
