I do actually have such an excel, though I have it calculating the amount of Pero I still need, not the cards, with the assumption that 11K pero give 1 R wild and 111K pero give 1 SR wild. Take a look at the image, and tell me if you want me to clean and upload it somewhere.
Need a Maths Genius here or something...-capture.jpg