I don't run Newport, but I've created my own spread sheet using Mr Lichello formula. All the columns are there but in differenc places (makes more sense to me). I also calulates the average cost per share. Been testing it with Mr L. data and found that I yeld about 10 to 12 % increase. If your interested e-mail me (ttec@enter.net)