This is a great session by Kirsty, but in a couple of slides the calculation isn't explained ("it's complicated"). Does anyone have a copy of the spreadsheet s

This is a great session by Kirsty, but in a couple of slides the calculation isn't explained ("it's complicated"). Does anyone have a copy of the spreadsheet she refers to?