I have checked all formulas and they are correct in this sheet. May I also mention that Peter has done a very good job and preserved all the formulas as they were.
Can I ask of you to “LOCK’ and “HIDE” all the cells highlighted in yellow so that we cannot change unless we really had to update some detail? After you lock the cells so that we cannot change them, please redistribute the sheet.
Well done and thank you,