Ether,
When I was looking at the spreadsheet calcs, I also pulled up your derivation for the formulas here:
http://www.chiefdelphi.com/media/papers/download/3027
I noticed that you defined A-D using L/2 and W/2 in the paper while you used L/R and W/R in the spreadsheet.