I think you already got it but, Aurik had uploaded a Smolov spreadsheet to a thread last week I think it was. I grabbed it, and it looks pretty good, easy enough to follow along and create the plan....
Mt Snow, VT - May 5, 2012 - Completed!
Gunstock, NH - June 1, 2013 - Completed!
...i remain, he who remains to be...