Will:
Your 1st request actually did come into my primary folder.
But since you sent it at 3:56 AM, it was Waaaaay down the list.
I did send the Excel sheet just now, so let me know if you have any questions.
BTW:
It was fun for me to read through my approach and play with it again.
Took me back to 2003 when I spent many of a lunch hour with paper, pencil and calculator figuring out how to 'reverse engineer' Lichello's simple subtraction approach and still accommodate Safe, Min % and Min $ settings.
So thanks for asking your original question.
Best Regards, Steve (The Grabber)