Larry,
I didn’t mean silly as in stupid, foolish, etc. I was just referring to the fact that you started out sort of proposing a pen and paper/calculator algorithm and ended up back at a spreadsheet. No ill will, criticism, etc. was intended or implied.
At the end of the day it’s the malt...