I've been working on the following spreadsheet this afternoon. I'm going to keep maintaining it and I'll re-post it at the end of The Pool Challange. It sounds like there will be a new challange after this one is over and if I decided to do it again I'll try to maintain this more and hopefully get some more variables.
So there you have it. Nothing really exciting but I like seeing the progress that I've made.