Everything up there is simple mathematics, but it can be hard when it seems someone is pulling numbers out of the air. I have a hard time following someone elses steps that they went through too. Everyone's mind just does the steps in a different way. I can explain in more detail what every number is and where it came from and it surely will make a lot more sense to you. Just ask.