medeek - nice calcs on your website. Very impressive.
For what it is worth, I have found the avoiding vlookup functions in your spreadsheets greatly improves their accuracy since they rely on the data being sorted. Instead, use index(XXX,match(XXX,XXX,0)) which will work regardless of the data...