Disc brake conversion (70 Dart)

You can't calculate brake force from your excel format.
Nice try though. Most calculators I see are wrong.

However it is an acceptable way to compare brake systems at a simplified theoretical level. 72bluNblu calculations are more accurate than yours. Your swept diameters are off and you neglect the friction on the second brake pad on a floating caliper in your calculations.