Thanks Guys.
Rick just pointed out that Stan Moore derived essentially the same equation in:
http://www.stanmooreastro.com/eXtreme.htm
Looks like I didn't invent anything after all
. I suppose one consolation is that I seem to have got it right at least.
Apologies to Stan.
regards Ray