The calculations are correct i just left off the "0" when typing it to here.
Clives printout (the second one) is close enough to mine that you should just use his numbers. It took me 1 1/2 hrs to type in what I did so far and his is much more readable. Trust me the numbers are REALLY close to what I got. Whatever rounding I did compared to him doesn't make much difference. I looked at the buy and sell results line by line and they were within a share apart.