I've just taken a look at both of them files, as I am a bit of a beginner, those two files read like a different language.

I thought that this might be an easy formula for this community, I'm good at design, coding etc but when it comes to excel and mathematics I am terrible. If someone could take the time to help me out I would appreciate it.

Cheers, Daniel