Not sure if this is what you want (and there are certain things I don't understand such as Avg for last two years is based on last 3 year numbers divided by 2 and 2013 includes numbers from 2012, but assuming these were sample error, see if the attached helps)
Community_209473.qvw 156.2 K
Some tips you gave me, but I have some problems trying to execute your qvw file and also reproducing into Sense.
This is what I got when trying to see your qvw file. A memory error.
And here is also an screenshot of Sense version using same load and formula values:
Im not getting same view like in QV.