Fortunately this is probably the least important one due to it’s arm being at/near CG. I merely missed the “x6lbs” part of the formula. So if you are “Excel Savvy” you may simply make the correction yourself. However I am including the CORRECTED file with this posting.
I also am at the time of this writing including a copy I created for the SIERRA series. YOu can find it in the downloads area in theFlight Planning _ W_B section.