Thank you all for your kind words.
I have uploaded a corrected version that is much closer to
moa999's numbers here. I think I found the glitch... for those afflicted by caching problems, the direct link is
http://qsi.cc/users/wbt/RTWFares2.0.1.xls.
One more conference call and it's all South African wines for me tonight.