ofc, if you don't want the Excel sheet, you can find my contact details in my profile.
Otherwise you get free access to the web version (which is far better), just by signing in with Google (you don't actually have to sign up to anything through the affiliate link, you can just wait out the timer).
Originally I made it in a Google Sheet/Excel. The calculations are much clearer in Excel, so DM me if you want a copy :)