I've updated the prediction tables for the last time, if I screwed anything up be sure to tell me :). You've notified that I forgot Ninokuni PS3 and some PS3 hardware bundles, but I can't be arsed to add them now. I've cleaned the OP from all unnecessary text at this point.
If you want a copy of my Excel sheet you can send me a personal message with you email and I'll send it over once I've finished it before this week's up. This way you can easily enough fiddle around with the numbers as I do. I'll definately send it over to TWRoO so there's someone that could make sure I don't fiddle with the numbers in case you don't trust me.
Good luck