Can anyone match the exact results from the formulas in my excel spreadsheet?

I used the following for beastmode, but the answers don't match what is in the excel sheet so I'm at a loss. 

I only want to replicate this using magic etl, but I don't think it's possible. 

I'm acquainted with the magic etl tool but I don't know how/why sql is so limited in magic etl is. So, "OVER" doesn't work.

Contribution:

SUM(SUM(`Users`)) OVER (ORDER BY `Users` DESC)
/
SUM(SUM(`Users`)) OVER ()

 Effort:

This column is dependent on what is displayed on the results from the contribution column.

SUM(SUM(1)) OVER (ORDER BY `Users` DESC)
/
SUM(SUM(1)) OVER ()