OK, better late than never.
Here's the link to the spreadsheet. It's an excel file, and should be pretty straightforward.
The delay in it showing up here is due to me not figuring out that I was supposed to post it. Sheesh what a dummy.
Anyway, here it is.
assets/downloads/bankroll.xls