lows equilbrium to form capilal_employed„=K22/$3$4, production_revenue„=K20-K22, downside returns„= (K17 *$)$7) + (K25 * (1 -$)$7)), upside returns„= (K17 * $)$6) + (K25 * (1 -$J$6)), retums_selector„"=IF(K25<K17,1,0)", ,=AVERAGE(K29:HB29),=AVERAGE(AE29:HB29) actual_returns„=(K26*K28+K27*(1-K2