I think your math was a bit off for the Spirit Hosts . A unit of 6 should be averaging 6 MW per round. In the sheet you're taking 1/6 of the hits as MW not 1/6 of the attacks. The Hexwraiths I'm guessing need to be adjusted accordingly as well.
The spreadsheet is awesome btw. Thanks for putting it together.