And that gives you 79%, so why do you think it's wrong? Are you saying that you do not have confidence in your own mathematical assumptions?

What you need to do is go away and find out the correct way to calculate these things: that's beyond the scope of these forums. What we can help you to do is implement a mathematical formula in Excel, not tell you what that formula should be. Do you understand?