CEA worksheet

	A	B	C	D	E	F	G	H	I	J	K	L	M
1
2
3		Ajeya	Andrew	Chelsea	Chris	Elie	Holden	Isabel	Josh	Natalie	Rebecca	Sophie	Tim
4		0.9	3.2	13.3	1.6	4.9	8.6	2.8	3.4	4.4	0.8	0.3	1.6
5		8.9	7.4	11.6	17.8	11.9	7.1	21.8	9.5	12.8	4.3	2.2	14.9
6		10.9	6.9	10.6	7.8	6.9	14.5	11.9	5.8	8.7	2.3	1.5	10.3
7		1	1	1	1	1	1	1	1	1	1	1	1
8		N/A	2.7	5	5.3	5.2	6.6	N/A	N/A	6.2	2.2	0.6	5.6
9		0.8	4.2	13.3	1.5	6.6	4	2.7	4.7	4.5	0.9	0.5	1.1
10
11		3	3	3	3	5	4	3	4	5	3	3	3
12
13
14	AMF vs cash	4.0	~4x
15	DtW vs cash	10.9	~10x
16	SCI vs cash	8.2	~8x
17	GD vs cash	1.0
18	Sightsavers vs cash	4.6	~5x
19	Malaria Consortium vs cash	3.9	~4x
20	END Fund vs cash		~4x
21
22
23
24
25
26
27
28
29
30
31
32
33
34
35
36
37
38
39
40
41
42
43
44
45
46
47
48
49
50
51
52
53
54
55
56
57
58
59
60
61
62
63
64
65
66
67
68
69
70
71
72
73
74
75
76
77
78
79
80
81
82
83
84
85
86
87
88
89
90
91
92
93
94
95
96
97
98
99
100