I understood and was just showing my calculations to add support. (your calculations were a little opaque otherwise I would have left them to do all the talking)
Oh, sorry i misunderstood, i thought that you thought that i said that it was
unbalanced ^_^;
to be honest i was fascinated by your method of calculation and thought i'd give it a shot.