My beast mode calculation is here which is delivered margin define / qtymarketingforecast :
Here are the result but as you can see if you divide the delivered margin $ from qty marketing forecast you end up with a different value then you are supposed to:
Not sure what is causing the results to be off since the beast mode calculation is straight forward.