I played with it with Excel, and came up with 2 sheets. The 1st seems very accurate, but the second needs some more empirical data to come up with a better formula. Basically, you type in the values in the yellow, and it figures out the red. Here it is:
http://www.cwoi.net/spad/PropPredict.zip