Ah, thanks kasey_junk.
Okay, so I thought I knew enough to work the NFLX example, but I still came up with some mistakes. Unexpected values shown in blue here:
http://oi61.tinypic.com/2h71ndh.jpg
I've probably made a fundamental error, what am I missing?