Someone asked me for the spread­sheet I used for the cal­cu­la­tions in my pre­vi­ous posts.  Here you have it. The data does­n’t re­flect my cur­rent sit­u­a­tion.

Feel free to use it with your own num­bers (and tell me of any bug).