Further to my post on representation to be submitted to the Secretary, Min of Def (ESW):

Some veterans have represented that they are unable to open my MS Excel document (mine is MS Excel 2013 and theirs could be older version) and asked me to put up the same calculations in MS Word. I have done it.

Following three files are uploaded: copy of my own representation, calculations in MS Excel format and in MS Word format.