SVOBoy is hosting it here. I'm sure that it can be improved upon.
http://www.geocities.com/frontsidesk8er/delsolaero.xls
A few more bits of info.
The CRR number is tire RR plus other mechanical losses. The 0.008 value is a good guess for LRR tires at 40 PSI based on the thread I referred to earlier. The CD and FA should be available on google for your car. The default fuel value is for summer fuel, 114,500 BTU converted to Watt hours. Winter fuel is 112,500 BTU and E85 is 80,000 BTU. Just google the BTU to kWh conversion to get the appropriate number to plug in.
The MPG figures are just based on the fuel energy content times the efficiency of the engine. The fuel value is well known but the engine efficiency changes based on RPM I would guess. The engine efficiency should be the highest and fairly flat between the torque and HP peaks. Based on my 55 MPH testing last week, a 26% efficiency with winter fuel gives me 57 MPG at 55 MPH, which is about what I got in my testing. The efficiency number sounds high, which might be an indication that the CD is lower than .378 or that the highway hypermiling technique, 50 - 60 MPH, accel down hill, bleed off up hill, effectively increases the engine efficiency.
As a comparison, I plugged in the weight, CD and FA for SVOBoy's Torino Rex and got 70 MPG at 55 MPH, 13 MPG better than with the Del Sol.