Cant post the actual spreadsheet but you can see the formulas (calcs) I used, you only have to put them in for the first rows and then just copy and paste to create as many rows as you like, these reflect your numbers but you can play around with them, have fun.
Only change the values in the yellow cells.
Only change the values in the yellow cells.