One formula computes the number of units entering each stage for each time period. The formula multiplies (“matmult”) the transition matrix (“Tranmat”) times the vector of units entering in the previous time period (“Units_In”).
Pink cells contain data and formulas (listed below the table) that define values in the white cells, which contain no independent information of their own.