Had a typo/copy-paste error in company name in “Customised” worksheet and “Calculated Data” worksheets. Thanks Saji john for alerting. Details here
Uploaded the corrected Excels for the same in Original post in this thread. Those who might have downloaded the earlier file may please download this again, so there is no confusion.