That was a waste of time and typing. The money stuff. Unsurprisingly another blog, one that I follow (but apparently not closely enough) has already done the same kind of analysis, and come to a better system than what I was futzin around with. Ah well:
Well done, Delta, and thanks. I'll most likely steal it.