amj, you are entitled to your opinion. In my opinion, my spreadsheets provide some insight as to what may happen if SNP releases results which are not proven. Conversely, they also show what happen if the results are proven.
They also indicate what might happen if Total paid a lot or a little.
So your negative slant on my spreadsheets belie the fact that they are nothing more than range setters...not designed to mislead, as you suggest.