Sorry guys, I've found an unexpected problem where the numbers don't add up... will need to postpone the show some minutes while I try and work this out. Hang in there.
OK the numbers are correct. I had it right all along, and Florian only wanted to give me a wee heart attack by accidentally adding the wrong points in the spreadsheet.